Brickworks Limited | BKW | Materials, commodities
Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow
A$ in Million. Fiscal year ends in July. Figures are consolidated and restated.
2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | ||
Cash and cash equiva... | 18 | 73 | 51 | 15 | 19 | 21 | 23 | 31 | 20 | |
Short-term investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts receivables | 69 | 102 | 87 | 81 | 89 | 98 | 103 | 107 | 133 | |
Inventories | 147 | 139 | 154 | 163 | 185 | 176 | 179 | 188 | 196 | |
Deferred income taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current assets | 56 | 13 | 7 | 17 | 15 | 21 | 12 | 18 | 8 | |
Total current assets | 289 | 327 | 299 | 276 | 307 | 317 | 317 | 344 | 357 | |
Gross property plant... | 400 | 432 | 451 | 450 | 430 | 432 | 478 | 488 | 499 | |
Accumulated Depriciat... | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net property, plant and Eq... | 400 | 432 | 451 | 450 | 430 | 432 | 478 | 488 | 499 | |
Work in Progress | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | |
Miscellaneous Investment | 1,134 | 1,189 | 1,211 | 1,243 | 1,340 | 1,423 | 1,456 | 1,463 | 1,644 | |
Deferred income taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Intangible assets | 272 | 284 | 286 | 269 | 269 | 269 | 252 | 210 | 213 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other long-term assets | 32 | 24 | 24 | 15 | 19 | 19 | 8 | 4 | 0 | |
Total non-current assets | 1,846 | 1,938 | 1,980 | 1,985 | 2,066 | 2,151 | 2,202 | 2,173 | 2,363 | |
Total assets | 2,135 | 2,265 | 2,278 | 2,261 | 2,373 | 2,469 | 2,519 | 2,517 | 2,720 | |
Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts Payable... | 155 | 69 | 59 | 73 | 115 | 108 | 113 | 82 | 110 | |
Provisions | 25 | 30 | 35 | 32 | 51 | 49 | 54 | 50 | 43 | |
Taxes Payable | 9 | 0 | 0 | 0 | 0.11 | 0.1 | 16 | 14 | 6 | |
Deferred Revenues | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 0.51 | 0 | 0 | 0 | 0.4 | 0.43 | 0.23 | 0 | 0.51 | |
Total current liabilities | 190 | 99 | 94 | 105 | 167 | 158 | 183 | 145 | 160 | |
Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299 | 312 | |
Investments Liabilities | 0.52 | 1 | 2 | 6 | 4 | 3 | 5 | 6 | 4 | |
Deferred tax liabilities | 216 | 189 | 184 | 166 | 171 | 200 | 201 | 219 | 266 | |
Provisions | 25 | 26 | 25 | 23 | 12 | 12 | 5 | 9 | 10 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other longterm liabilities | 333 | 300 | 298 | 299 | 300 | 300 | 299 | 0 | 0 | |
Total non-current liabilities | 574 | 516 | 509 | 493 | 487 | 515 | 511 | 533 | 592 | |
Total liabilities | 764 | 615 | 603 | 598 | 653 | 672 | 694 | 679 | 752 | |
Share Capital | 147 | 323 | 325 | 326 | 329 | 331 | 334 | 337 | 341 | |
Share premium | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained earnings | 1,225 | 1,327 | 1,351 | 1,337 | 1,391 | 1,465 | 1,490 | 1,502 | 1,627 | |
Accumulated other equity | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total Equity | 1,371 | 1,650 | 1,676 | 1,663 | 1,720 | 1,796 | 1,824 | 1,838 | 1,968 | |
Total Liabilities and Equity | 2,135 | 2,265 | 2,278 | 2,261 | 2,373 | 2,469 | 2,519 | 2,517 | 2,720 | |
Cash per Share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | |
Cash, Current Inv Per share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |