Seven West Media Limited | SWM | Media
Performance | Valuation | Growth | Summary | Balance Sheet | Income Statement | Cash Flow
A$ in Million. Fiscal year ends in June. Figures are consolidated and restated.
2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | ||
Cash and cash equiva... | 119 | 75 | 257 | 69 | 142 | 95 | 69 | |
Short-term investment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts receivables | 316 | 330 | 278 | 278 | 272 | 296 | 276 | |
Inventories | 128 | 116 | 118 | 142 | 152 | 234 | 186 | |
Deferred income taxes | 0 | 0 | 0 | 40 | 2 | 0 | 4 | |
Other current assets | 7 | 8 | 5 | 5 | 6 | 7 | 4 | |
Total current assets | 568 | 529 | 658 | 534 | 574 | 631 | 540 | |
Gross property plant... | 282 | 262 | 241 | 232 | 219 | 209 | 160 | |
Accumulated Depriciat... | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Net property, plant and Eq... | 282 | 262 | 241 | 232 | 219 | 209 | 160 | |
Work in Progress | 2 | 4 | 0 | 0 | 0 | 0 | 0 | |
Miscellaneous Investment | 348 | 353 | 305 | 295 | 218 | 239 | 73 | |
Deferred income taxes | 13 | 22 | 26 | 0 | 0 | 0 | 9 | |
Intangible assets | 3,875 | 3,866 | 3,632 | 3,545 | 1,555 | 1,553 | 1,020 | |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other long-term assets | 0 | 3 | 3 | 3 | 39 | 33 | 7 | |
Total non-current assets | 4,519 | 4,509 | 4,208 | 4,076 | 2,032 | 2,034 | 1,268 | |
Total assets | 5,088 | 5,039 | 4,866 | 4,610 | 2,606 | 2,666 | 1,808 | |
Short-term debt | 136 | 0 | 0 | 0 | 0 | 0 | 0 | |
Accounts Payable... | 340 | 339 | 322 | 304 | 298 | 323 | 279 | |
Provisions | 82 | 83 | 97 | 96 | 114 | 133 | 121 | |
Taxes Payable | 10 | 6 | 25 | 0 | 0 | 5 | 0 | |
Deferred Revenues | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other current liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Total current liabilities | 567 | 429 | 444 | 400 | 412 | 460 | 401 | |
Long-term debt | 1,926 | 1,930 | 1,498 | 1,227 | 875 | 811 | 795 | |
Investments Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Deferred tax liabilities | 0 | 0 | 0 | 34 | 49 | 62 | 0 | |
Provisions | 15 | 16 | 17 | 15 | 38 | 33 | 164 | |
Capital Leases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Other longterm liabilities | 68 | 44 | 43 | 36 | 38 | 48 | 29 | |
Total non-current liabilities | 2,009 | 1,990 | 1,558 | 1,312 | 999 | 953 | 988 | |
Total liabilities | 2,576 | 2,419 | 2,002 | 1,713 | 1,411 | 1,413 | 1,389 | |
Share Capital | 2,489 | 2,656 | 3,090 | 3,090 | 3,397 | 3,393 | 3,394 | |
Share premium | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Retained earnings | 22 | -37 | -5 | -1 | -3 | -5 | -3 | |
Accumulated other equity | 0 | 0 | -221 | -192 | -2,199 | -2,136 | -2,970 | |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | -2 | |
Total Equity | 2,511 | 2,619 | 2,864 | 2,897 | 1,195 | 1,253 | 419 | |
Total Liabilities and Equity | 5,088 | 5,039 | 4,866 | 4,610 | 2,606 | 2,666 | 1,808 | |
Cash per Share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | |
Cash, Current Inv Per share | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade | Upgrade |