Breville Group Limited
ASX:BRG.AX
31.17 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 137.772 | 84.155 | 168.256 | 129.907 | 128.457 | 57.129 | 103.316 | 77.124 | 59.978 | 54.634 | 70.885 | 68.13 | 53.095 | 27.768 | 13.565 | 6.29 | 10.262 | 22.657 | 13.897 | 4.944 | 7.203 | 11.322 | 22.086 | 9.072 | 6.866 | 3.232 | 4.942 |
Short Term Investments
| 5.496 | 0 | 0 | 0 | 0 | 2.016 | 3.721 | 0.422 | 1.3 | 2.548 | 0.007 | 2.11 | 0.479 | 0.021 | 2.583 | 0.077 | 1.022 | 0.277 | 1.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 137.772 | 84.155 | 168.256 | 129.907 | 128.457 | 57.129 | 103.316 | 77.124 | 59.978 | 54.634 | 70.885 | 68.13 | 53.095 | 27.768 | 13.565 | 6.29 | 10.262 | 22.657 | 13.897 | 4.944 | 7.203 | 11.322 | 22.086 | 9.072 | 6.866 | 3.232 | 4.942 |
Net Receivables
| 246.66 | 249.684 | 179.13 | 117.866 | 156.407 | 151.868 | 101.54 | 103.918 | 87.827 | 86.429 | 78.442 | 90.77 | 73.579 | 67.272 | 68.012 | 68.608 | 62.66 | 71.688 | 68.452 | 63.364 | 70.761 | 61.314 | 53.922 | 22.797 | 23.806 | 20.228 | 24.416 |
Inventory
| 332.79 | 439.633 | 445.884 | 216.67 | 153.734 | 152.325 | 99.669 | 116.562 | 107.722 | 108.323 | 94.274 | 83.751 | 61.596 | 57.87 | 63.845 | 68.243 | 80.784 | 80.494 | 86.468 | 106.122 | 93.598 | 82.881 | 76.559 | 50.191 | 49.031 | 43.268 | 44.165 |
Other Current Assets
| 39.858 | 47.346 | 51.02 | 9.021 | 4.73 | 6.666 | 11.18 | 3.33 | 2.985 | 5.422 | 1.11 | 0.804 | 1.777 | 1.678 | 2.435 | 0.303 | 2.805 | 5.975 | 4.221 | 6.923 | 2.287 | 2.343 | 2.661 | 2.945 | 0.92 | 0.494 | 2.923 |
Total Current Assets
| 764.01 | 820.818 | 844.29 | 473.464 | 443.328 | 367.988 | 315.705 | 300.934 | 258.512 | 254.808 | 247.347 | 248.398 | 192.523 | 156.113 | 151.639 | 145.009 | 159.391 | 182.652 | 178.173 | 181.353 | 173.849 | 157.86 | 155.228 | 85.005 | 80.623 | 55.459 | 76.446 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 128.289 | 123.734 | 78.133 | 47.62 | 30.739 | 12.043 | 11.379 | 10.706 | 11.789 | 12.855 | 20.403 | 16.579 | 17.065 | 18.338 | 19.245 | 18.729 | 17.437 | 9.507 | 14.675 | 13.092 | 11.446 | 8.611 | 7.691 | 2.557 | 2.806 | 2.539 | 0 |
Goodwill
| 323.675 | 325.948 | 184.402 | 175.056 | 98.193 | 38.603 | 38.577 | 30.494 | 30.494 | 30.494 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 24.558 | 32.799 | 27.647 | 29.465 | 25.165 | 28.076 | 16.182 | 16.816 | 14.483 | 0 |
Intangible Assets
| 86.613 | 399.028 | 241.047 | 229.804 | 144.012 | 45.459 | 45.301 | 45.036 | 41.118 | 40.147 | 36.79 | 34.823 | 32.108 | 32.175 | 32.438 | 32.645 | 32.95 | 38.452 | 45.92 | 48.7 | 48.7 | 67.165 | 66.94 | 34.183 | 34.817 | 35.555 | 0 |
Goodwill and Intangible Assets
| 410.288 | 724.976 | 425.449 | 404.86 | 242.205 | 84.062 | 83.878 | 75.53 | 71.612 | 70.641 | 61.348 | 59.381 | 56.666 | 56.733 | 56.996 | 57.203 | 57.508 | 63.01 | 78.719 | 76.347 | 78.165 | 67.165 | 66.94 | 34.183 | 34.817 | 35.555 | 0 |
Long Term Investments
| 3.747 | 2.16 | 1.998 | 2.326 | 32.31 | 89.783 | 89.58 | 79.504 | 67.524 | 77.258 | -20.707 | 63.12 | 0 | 0 | 0 | 0 | 0 | 0.095 | 8.76 | 6.489 | 7.246 | 7.295 | 7.866 | -4.534 | -39.627 | -10.389 | 0 |
Tax Assets
| 29.241 | 29.112 | 13.684 | 17.426 | 14.768 | 6.322 | 5.677 | 6.732 | 15.877 | 6.238 | 7.164 | 14.09 | 12.462 | 11.966 | 10.922 | 15.837 | 17.156 | 19.531 | 8.579 | 7.723 | 7.111 | 6.055 | 5.74 | 4.534 | 4.81 | 3.072 | 0 |
Other Non-Current Assets
| 5.496 | -325.948 | -184.402 | -175.056 | -130.503 | -96.105 | -95.257 | -86.236 | -83.401 | -83.496 | 20.707 | -63.12 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0.801 | 0.983 | 1.725 | 0 | 4.534 | 39.627 | 3.723 | 0 |
Total Non-Current Assets
| 577.061 | 554.034 | 334.862 | 297.176 | 189.519 | 96.105 | 95.257 | 86.236 | 83.401 | 83.496 | 88.915 | 90.05 | 86.193 | 87.037 | 87.163 | 91.769 | 92.101 | 93.143 | 110.733 | 104.452 | 104.951 | 90.851 | 88.237 | 41.274 | 42.433 | 34.5 | 0 |
Total Assets
| 1,341.071 | 1,374.852 | 1,179.152 | 770.64 | 632.847 | 509.767 | 445.349 | 418.432 | 369.967 | 361.272 | 336.262 | 338.448 | 278.716 | 243.15 | 238.802 | 236.778 | 251.492 | 275.795 | 288.906 | 285.805 | 278.8 | 248.711 | 243.465 | 126.279 | 123.056 | 89.959 | 76.446 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 273.269 | 261.336 | 292.272 | 175.796 | 147.891 | 122.7 | 84.585 | 94.789 | 74.878 | 85.207 | 78.437 | 76.574 | 59.929 | 55.675 | 60.903 | 38.99 | 48.878 | 44.618 | 37.437 | 34.975 | 35.233 | 42.888 | 34.426 | 15.196 | 16.351 | 15.56 | 0 |
Short Term Debt
| 24.755 | 23.022 | 12.172 | 7.21 | 7.382 | 0 | 0 | 0 | 13.487 | 0.076 | 0.056 | 13.63 | 0.057 | 0.242 | 0.1 | 9.944 | 23.268 | 59.511 | 11.062 | 9.214 | 8.022 | 4.466 | 18.315 | 8.746 | 17.025 | 11.081 | 14.901 |
Tax Payables
| 9.376 | 6.285 | 8.849 | 11.861 | 5.014 | 6.276 | 10.18 | 5.492 | 3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 9.376 | 6.285 | 8.849 | 11.861 | 5.014 | 0 | 0 | 0 | -13.487 | -0.076 | 8.393 | 13.459 | 13.33 | 10.144 | 6.475 | 6.201 | 6.433 | 6.024 | 6.134 | 4.598 | 6.915 | -7.785 | 1.364 | 1.166 | -17.025 | -13.804 | 0 |
Other Current Liabilities
| 30.544 | 31.129 | 29.812 | 24.218 | 21.23 | 20.7 | 24.216 | 22.157 | 33.326 | 17.419 | 11.023 | 14.389 | 7.137 | 8.817 | 6.808 | 13.052 | 4.146 | 7.142 | 4.889 | 6.849 | 6.713 | 15.084 | 6.583 | 0.121 | 22.932 | 11.419 | 15.697 |
Total Current Liabilities
| 337.944 | 321.772 | 343.105 | 219.085 | 181.517 | 143.4 | 108.801 | 116.946 | 108.204 | 102.626 | 97.909 | 118.052 | 80.453 | 74.878 | 74.286 | 68.187 | 82.725 | 117.295 | 59.522 | 55.636 | 56.883 | 54.653 | 60.688 | 25.229 | 39.283 | 24.256 | 30.598 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 131.228 | 202.2 | 172.349 | 31.506 | 16.964 | 47.283 | 45.324 | 35.841 | 10.362 | 21.768 | 23.78 | 11.07 | 6.019 | 0.194 | 4.296 | 29.354 | 30.334 | 35 | 66.652 | 69.871 | 62.4 | 50.728 | 54.38 | 20 | 10 | 10 | 10 |
Deferred Revenue Non-Current
| 49.797 | 55.272 | 37.643 | -0 | 0 | 42.937 | 41.902 | 34.928 | 2.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 19.413 | 22.155 | 0.105 | 0.061 | 2.724 | 4.346 | 3.422 | 0.913 | 8.346 | 0 | 0 | 5.882 | 6.251 | 6.372 | 5.318 | 5.027 | 3.929 | 3.538 | 3.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -45.525 | 3.794 | 11.533 | 13.503 | 16.559 | -47.283 | -45.324 | -35.841 | -10.362 | -21.768 | 1.527 | 2.248 | 8.581 | 8.128 | 4.679 | 2.897 | 2.818 | 2.847 | 1.328 | 0.7 | 0.771 | 1.467 | 1.396 | 0.807 | 0.683 | -1.242 | 0.52 |
Total Non-Current Liabilities
| 154.913 | 283.421 | 221.63 | 45.07 | 36.247 | 47.283 | 45.324 | 35.841 | 10.362 | 21.768 | 25.307 | 19.2 | 20.851 | 14.694 | 14.293 | 37.278 | 37.081 | 41.385 | 71.639 | 70.571 | 63.171 | 52.195 | 55.776 | 20.807 | 10.683 | 8.758 | 10.52 |
Total Liabilities
| 492.857 | 605.193 | 564.735 | 264.155 | 217.764 | 199.432 | 162.114 | 158.823 | 123.962 | 129.867 | 123.216 | 137.252 | 101.304 | 89.572 | 88.579 | 105.465 | 119.806 | 158.68 | 131.161 | 126.207 | 120.054 | 106.848 | 116.464 | 46.036 | 49.966 | 33.014 | 41.118 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0.695 | 6.782 | 4.93 | 5.134 | 11.938 | 8.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.94 | 0 | 0 |
Common Stock
| 401.129 | 385.541 | 323.165 | 309.615 | 246.445 | 140.05 | 140.05 | 140.05 | 140.05 | 140.05 | 140.05 | 138.368 | 138.76 | 135.642 | 137.653 | 137.581 | 137.564 | 130.713 | 128.237 | 123.686 | 118.044 | 111.086 | 105.759 | 68.659 | 68.659 | 56.645 | 68.59 |
Retained Earnings
| 418.108 | 344.781 | 277.407 | 211.407 | 166.579 | 165.732 | 143.88 | 126.341 | 110.885 | 96.489 | 84.934 | 69.993 | 53.435 | 32.822 | 19.876 | 7.006 | 3.022 | -7.158 | 31.189 | 37.804 | 39.938 | 29.811 | 15.801 | 8.151 | 3.491 | 0.275 | 0 |
Accumulated Other Comprehensive Income/Loss
| 28.977 | 39.337 | 13.845 | -14.537 | 2.059 | 4.553 | -0.695 | -6.782 | -4.93 | -5.134 | -11.938 | -7.165 | -14.783 | -14.886 | -7.306 | -13.274 | -8.9 | -6.44 | -1.681 | -1.892 | 0.764 | 0.966 | 5.441 | 3.433 | 0.94 | 0.031 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | -0 | 0 | 0 | -0.695 | -6.782 | -4.93 | -5.134 | -11.938 | -8.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.94 | -0.005 | 0 |
Total Shareholders Equity
| 848.214 | 769.659 | 614.417 | 506.485 | 415.083 | 310.335 | 283.235 | 259.609 | 246.005 | 231.405 | 213.046 | 201.196 | 177.412 | 153.578 | 150.223 | 131.313 | 131.686 | 117.115 | 157.745 | 159.598 | 158.746 | 141.863 | 127.001 | 80.243 | 73.09 | 56.945 | 68.59 |
Total Equity
| 848.214 | 769.659 | 614.417 | 506.485 | 415.083 | 310.335 | 283.235 | 259.609 | 246.005 | 231.405 | 213.046 | 201.196 | 177.412 | 153.578 | 150.223 | 131.313 | 131.686 | 117.115 | 157.745 | 159.598 | 158.746 | 141.863 | 127.001 | 80.243 | 73.09 | 56.945 | 68.59 |
Total Liabilities & Shareholders Equity
| 1,341.071 | 1,374.852 | 1,179.152 | 770.64 | 632.847 | 509.767 | 445.349 | 418.432 | 378.313 | 361.272 | 336.262 | 338.448 | 278.716 | 243.15 | 238.802 | 236.778 | 251.492 | 275.795 | 288.906 | 285.805 | 278.8 | 248.711 | 243.465 | 126.279 | 123.056 | 89.959 | 109.708 |