CapitaLand Integrated Commercial Trust
F:M3T
Balance Sheet
Balance Sheet Decomposition
CapitaLand Integrated Commercial Trust
CapitaLand Integrated Commercial Trust
Balance Sheet
CapitaLand Integrated Commercial Trust
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||||
| Cash & Cash Equivalents |
53
|
49
|
47
|
39
|
47
|
69
|
19
|
12
|
15
|
15
|
10
|
12
|
9
|
8
|
9
|
8
|
11
|
10
|
184
|
260
|
248
|
129
|
148
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
19
|
12
|
15
|
15
|
10
|
12
|
9
|
8
|
9
|
8
|
11
|
10
|
184
|
260
|
248
|
129
|
148
|
|
| Cash Equivalents |
53
|
49
|
47
|
39
|
47
|
69
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
149
|
338
|
698
|
742
|
1 108
|
821
|
1 121
|
596
|
475
|
514
|
338
|
192
|
0
|
105
|
0
|
12
|
9
|
|
| Total Receivables |
2
|
3
|
8
|
11
|
15
|
6
|
7
|
5
|
5
|
26
|
8
|
7
|
24
|
25
|
30
|
29
|
26
|
24
|
69
|
35
|
47
|
37
|
55
|
|
| Accounts Receivables |
0
|
2
|
4
|
8
|
9
|
5
|
5
|
5
|
4
|
5
|
6
|
6
|
6
|
7
|
7
|
9
|
8
|
8
|
59
|
24
|
31
|
20
|
21
|
|
| Other Receivables |
0
|
1
|
4
|
3
|
6
|
1
|
2
|
0
|
1
|
21
|
2
|
1
|
18
|
18
|
23
|
20
|
18
|
16
|
9
|
11
|
16
|
17
|
34
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
1
|
1
|
2
|
3
|
4
|
11
|
6
|
3
|
4
|
5
|
95
|
1
|
4
|
4
|
33
|
2
|
3
|
21
|
362
|
33
|
17
|
32
|
|
| Total Current Assets |
55
|
53
|
57
|
53
|
66
|
80
|
187
|
363
|
721
|
788
|
1 131
|
935
|
1 155
|
633
|
517
|
585
|
376
|
229
|
273
|
762
|
329
|
195
|
243
|
|
| PP&E Net |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
3
|
7
|
6
|
5
|
5
|
5
|
|
| PP&E Gross |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
2
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
5
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
935
|
1 298
|
2 293
|
3 423
|
4 745
|
5 876
|
7 318
|
7 058
|
7 403
|
8 076
|
8 419
|
8 978
|
8 644
|
9 544
|
9 644
|
9 903
|
11 096
|
11 471
|
22 093
|
21 945
|
24 287
|
24 524
|
25 258
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
307
|
336
|
5
|
57
|
175
|
163
|
15
|
27
|
28
|
43
|
29
|
45
|
16
|
7
|
|
| Total Assets |
990
N/A
|
1 351
+36%
|
2 350
+74%
|
3 477
+48%
|
4 811
+38%
|
5 957
+24%
|
7 509
+26%
|
7 423
-1%
|
8 126
+9%
|
9 172
+13%
|
9 889
+8%
|
10 017
+1%
|
9 858
-2%
|
10 356
+5%
|
10 327
0%
|
10 504
+2%
|
11 502
+9%
|
11 732
+2%
|
22 416
+91%
|
22 742
+1%
|
24 667
+8%
|
24 739
+0%
|
25 513
+3%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
14
|
21
|
37
|
49
|
61
|
80
|
103
|
88
|
99
|
143
|
140
|
132
|
114
|
106
|
119
|
117
|
161
|
126
|
224
|
175
|
246
|
258
|
296
|
|
| Accrued Liabilities |
0
|
0
|
0
|
3
|
5
|
2
|
7
|
6
|
15
|
20
|
29
|
24
|
29
|
25
|
28
|
26
|
28
|
29
|
47
|
42
|
53
|
51
|
50
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
251
|
0
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
256
|
150
|
737
|
440
|
889
|
782
|
405
|
498
|
762
|
0
|
250
|
535
|
529
|
263
|
934
|
597
|
1 157
|
1 003
|
1 038
|
|
| Other Current Liabilities |
6
|
14
|
16
|
26
|
29
|
36
|
49
|
55
|
62
|
93
|
120
|
65
|
111
|
72
|
69
|
70
|
111
|
77
|
129
|
445
|
149
|
142
|
127
|
|
| Total Current Liabilities |
20
|
35
|
53
|
78
|
350
|
268
|
1 146
|
589
|
1 103
|
1 039
|
694
|
719
|
1 016
|
203
|
466
|
748
|
828
|
495
|
1 334
|
1 259
|
1 605
|
1 454
|
1 511
|
|
| Long-Term Debt |
200
|
325
|
660
|
1 089
|
1 439
|
1 897
|
2 169
|
1 767
|
1 925
|
2 732
|
3 241
|
3 055
|
2 407
|
3 312
|
3 038
|
2 648
|
3 099
|
3 310
|
7 801
|
7 589
|
8 489
|
8 535
|
7 969
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
12
|
7
|
4
|
1
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
28
|
206
|
202
|
198
|
|
| Other Liabilities |
9
|
19
|
26
|
32
|
46
|
70
|
114
|
98
|
158
|
155
|
251
|
235
|
153
|
147
|
130
|
180
|
145
|
160
|
209
|
187
|
286
|
345
|
310
|
|
| Total Liabilities |
229
N/A
|
379
+66%
|
739
+95%
|
1 200
+62%
|
1 835
+53%
|
2 235
+22%
|
3 429
+53%
|
2 453
-28%
|
3 187
+30%
|
3 926
+23%
|
4 186
+7%
|
4 009
-4%
|
3 576
-11%
|
3 663
+2%
|
3 635
-1%
|
3 576
-2%
|
4 072
+14%
|
3 964
-3%
|
9 379
+137%
|
9 074
-3%
|
10 593
+17%
|
10 539
-1%
|
9 989
-5%
|
|
| Equity | ||||||||||||||||||||||||
| Other Equity |
761
|
972
|
1 611
|
2 277
|
2 976
|
3 722
|
4 080
|
4 970
|
4 939
|
5 246
|
5 703
|
6 009
|
6 282
|
6 693
|
6 692
|
6 928
|
7 429
|
7 767
|
13 038
|
13 668
|
14 073
|
14 200
|
15 524
|
|
| Total Equity |
761
N/A
|
972
+28%
|
1 611
+66%
|
2 277
+41%
|
2 976
+31%
|
3 722
+25%
|
4 080
+10%
|
4 970
+22%
|
4 939
-1%
|
5 246
+6%
|
5 703
+9%
|
6 009
+5%
|
6 282
+5%
|
6 693
+7%
|
6 692
0%
|
6 928
+4%
|
7 429
+7%
|
7 767
+5%
|
13 038
+68%
|
13 668
+5%
|
14 073
+3%
|
14 200
+1%
|
15 524
+9%
|
|
| Total Liabilities & Equity |
990
N/A
|
1 351
+36%
|
2 350
+74%
|
3 477
+48%
|
4 811
+38%
|
5 957
+24%
|
7 509
+26%
|
7 423
-1%
|
8 126
+9%
|
9 172
+13%
|
9 889
+8%
|
10 017
+1%
|
9 858
-2%
|
10 356
+5%
|
10 327
0%
|
10 504
+2%
|
11 502
+9%
|
11 732
+2%
|
22 416
+91%
|
22 742
+1%
|
24 667
+8%
|
24 739
+0%
|
25 513
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
905
|
1 111
|
1 475
|
1 690
|
1 913
|
2 037
|
2 044
|
3 180
|
3 184
|
3 328
|
3 456
|
3 459
|
3 462
|
3 541
|
3 543
|
3 546
|
3 687
|
3 689
|
6 471
|
6 626
|
6 652
|
6 675
|
7 298
|
|