Olam International Ltd
F:O5I
Balance Sheet
Balance Sheet Decomposition
Olam International Ltd
Olam International Ltd
Balance Sheet
Olam International Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | ||
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & Cash Equivalents |
2 143
|
2 144
|
1 986
|
2 480
|
3 180
|
|
| Cash Equivalents |
2 143
|
2 144
|
1 986
|
2 480
|
3 180
|
|
| Short-Term Investments |
1
|
4
|
12
|
0
|
4
|
|
| Total Receivables |
2 552
|
2 351
|
2 692
|
2 435
|
2 934
|
|
| Accounts Receivables |
1 313
|
1 408
|
1 635
|
2 435
|
2 025
|
|
| Other Receivables |
1 239
|
944
|
1 057
|
0
|
909
|
|
| Inventory |
6 692
|
7 414
|
6 045
|
6 468
|
7 211
|
|
| Other Current Assets |
2 034
|
3 259
|
2 809
|
3 519
|
2 920
|
|
| Total Current Assets |
13 421
|
15 173
|
13 544
|
14 903
|
16 249
|
|
| PP&E Net |
5 058
|
5 818
|
6 097
|
6 322
|
7 296
|
|
| PP&E Gross |
5 058
|
5 818
|
6 097
|
0
|
7 296
|
|
| Accumulated Depreciation |
955
|
1 211
|
1 415
|
0
|
2 021
|
|
| Intangible Assets |
580
|
623
|
568
|
1 200
|
341
|
|
| Long-Term Investments |
1 179
|
1 050
|
1 340
|
827
|
733
|
|
| Other Long-Term Assets |
83
|
114
|
111
|
195
|
228
|
|
| Other Assets |
534
|
691
|
639
|
0
|
824
|
|
| Total Assets |
20 855
N/A
|
23 469
+13%
|
22 299
-5%
|
23 447
+5%
|
25 670
+9%
|
|
| Liabilities | ||||||
| Accounts Payable |
1 208
|
1 539
|
1 638
|
0
|
3 199
|
|
| Accrued Liabilities |
573
|
649
|
540
|
0
|
700
|
|
| Short-Term Debt |
196
|
190
|
105
|
0
|
199
|
|
| Current Portion of Long-Term Debt |
5 316
|
5 793
|
4 556
|
4 777
|
6 559
|
|
| Other Current Liabilities |
1 040
|
1 470
|
1 495
|
1 658
|
2 116
|
|
| Total Current Liabilities |
8 333
|
9 641
|
8 333
|
10 069
|
12 772
|
|
| Long-Term Debt |
6 782
|
7 688
|
6 928
|
6 491
|
5 838
|
|
| Deferred Income Tax |
421
|
506
|
417
|
423
|
502
|
|
| Minority Interest |
241
|
236
|
177
|
139
|
108
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
18
|
|
| Total Liabilities |
15 776
N/A
|
18 071
+15%
|
15 855
-12%
|
17 121
+8%
|
19 238
+12%
|
|
| Equity | ||||||
| Common Stock |
3 082
|
3 088
|
3 674
|
3 749
|
3 749
|
|
| Retained Earnings |
2 526
|
2 673
|
3 048
|
1 696
|
3 357
|
|
| Unrealized Security Profit/Loss |
301
|
399
|
131
|
0
|
404
|
|
| Treasury Stock |
96
|
190
|
187
|
166
|
159
|
|
| Other Equity |
132
|
227
|
39
|
1 046
|
111
|
|
| Total Equity |
5 079
N/A
|
5 398
+6%
|
6 444
+19%
|
6 325
-2%
|
6 432
+2%
|
|
| Total Liabilities & Equity |
20 855
N/A
|
23 469
+13%
|
22 299
-5%
|
23 447
+5%
|
25 670
+9%
|
|
| Shares Outstanding | ||||||
| Common Shares Outstanding |
2 773
|
2 728
|
3 122
|
3 182
|
3 186
|
|