Bumi Armada Bhd
KLSE:ARMADA
Balance Sheet
Balance Sheet Decomposition
Bumi Armada Bhd
Bumi Armada Bhd
Balance Sheet
Bumi Armada Bhd
| 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 |
115
|
187
|
253
|
73
|
73
|
13
|
363
|
710
|
258
|
176
|
197
|
322
|
206
|
74
|
83
|
114
|
100
|
|
| Cash |
115
|
187
|
253
|
73
|
73
|
13
|
363
|
710
|
258
|
176
|
197
|
322
|
206
|
74
|
83
|
114
|
100
|
|
| Short-Term Investments |
0
|
111
|
24
|
1 174
|
427
|
621
|
2 941
|
815
|
2 757
|
1 670
|
1 029
|
772
|
688
|
721
|
756
|
591
|
1 327
|
|
| Total Receivables |
150
|
353
|
465
|
864
|
869
|
1 289
|
1 849
|
1 544
|
1 505
|
1 451
|
1 316
|
641
|
842
|
812
|
907
|
1 078
|
1 113
|
|
| Accounts Receivables |
97
|
331
|
408
|
790
|
731
|
1 100
|
1 491
|
1 086
|
1 143
|
1 100
|
1 076
|
446
|
566
|
507
|
539
|
672
|
673
|
|
| Other Receivables |
53
|
22
|
57
|
74
|
138
|
189
|
358
|
457
|
361
|
351
|
240
|
195
|
276
|
305
|
368
|
406
|
440
|
|
| Inventory |
1
|
1
|
1
|
2
|
11
|
6
|
5
|
6
|
6
|
4
|
7
|
6
|
4
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
21
|
38
|
15
|
48
|
65
|
214
|
144
|
81
|
96
|
75
|
91
|
137
|
104
|
303
|
80
|
66
|
47
|
|
| Total Current Assets |
287
|
689
|
759
|
2 160
|
1 444
|
2 143
|
5 300
|
3 157
|
4 622
|
3 376
|
2 641
|
1 878
|
1 844
|
1 910
|
1 826
|
1 848
|
2 587
|
|
| PP&E Net |
2 032
|
3 008
|
3 715
|
4 201
|
4 735
|
5 871
|
8 460
|
14 144
|
16 603
|
9 235
|
6 693
|
5 941
|
4 945
|
4 213
|
4 012
|
3 256
|
2 556
|
|
| PP&E Gross |
2 032
|
3 008
|
3 715
|
4 201
|
4 735
|
5 871
|
8 460
|
14 144
|
16 603
|
9 235
|
6 693
|
5 941
|
4 945
|
4 213
|
4 012
|
3 256
|
2 556
|
|
| Accumulated Depreciation |
106
|
186
|
664
|
996
|
1 344
|
1 844
|
2 420
|
3 397
|
6 680
|
5 516
|
8 235
|
6 605
|
6 200
|
5 945
|
6 362
|
5 709
|
6 173
|
|
| Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
47
|
63
|
69
|
5 466
|
5 082
|
4 960
|
4 708
|
4 758
|
4 735
|
4 755
|
4 286
|
|
| Long-Term Investments |
16
|
39
|
24
|
160
|
229
|
320
|
443
|
556
|
674
|
685
|
1 038
|
1 091
|
1 045
|
1 077
|
1 098
|
1 226
|
1 010
|
|
| Other Long-Term Assets |
98
|
124
|
296
|
413
|
520
|
474
|
201
|
153
|
123
|
72
|
87
|
110
|
105
|
112
|
56
|
31
|
19
|
|
| Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 435
N/A
|
3 862
+59%
|
4 795
+24%
|
6 936
+45%
|
6 930
0%
|
8 810
+27%
|
14 452
+64%
|
18 073
+25%
|
22 090
+22%
|
18 835
-15%
|
15 541
-17%
|
13 979
-10%
|
12 648
-10%
|
12 070
-5%
|
11 726
-3%
|
11 116
-5%
|
10 457
-6%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
217
|
236
|
227
|
120
|
228
|
244
|
0
|
1 299
|
207
|
104
|
121
|
43
|
29
|
13
|
28
|
18
|
28
|
|
| Accrued Liabilities |
71
|
147
|
169
|
121
|
90
|
195
|
46
|
108
|
1 103
|
564
|
496
|
275
|
193
|
209
|
293
|
194
|
162
|
|
| Short-Term Debt |
0
|
0
|
910
|
0
|
0
|
0
|
0
|
0
|
30
|
31
|
31
|
31
|
31
|
30
|
31
|
1 531
|
50
|
|
| Current Portion of Long-Term Debt |
143
|
771
|
489
|
458
|
615
|
1 186
|
1 018
|
1 770
|
2 487
|
5 467
|
7 038
|
2 483
|
1 555
|
1 435
|
1 052
|
788
|
646
|
|
| Other Current Liabilities |
233
|
131
|
101
|
101
|
103
|
169
|
563
|
192
|
1 241
|
482
|
1 048
|
307
|
251
|
358
|
225
|
734
|
347
|
|
| Total Current Liabilities |
665
|
1 285
|
1 895
|
800
|
1 036
|
1 794
|
2 327
|
3 369
|
5 069
|
6 648
|
8 734
|
3 138
|
2 059
|
2 046
|
1 628
|
3 265
|
1 232
|
|
| Long-Term Debt |
1 333
|
1 902
|
2 021
|
2 560
|
2 053
|
2 591
|
5 175
|
6 259
|
10 529
|
6 025
|
3 317
|
7 017
|
6 773
|
5 518
|
4 489
|
2 129
|
3 036
|
|
| Deferred Income Tax |
6
|
4
|
2
|
17
|
57
|
39
|
59
|
37
|
1
|
16
|
41
|
48
|
55
|
15
|
10
|
9
|
6
|
|
| Minority Interest |
1
|
1
|
1
|
15
|
17
|
24
|
32
|
38
|
3
|
24
|
7
|
14
|
24
|
41
|
51
|
92
|
68
|
|
| Other Liabilities |
0
|
0
|
3
|
16
|
16
|
6
|
174
|
1 112
|
901
|
625
|
78
|
563
|
635
|
569
|
503
|
133
|
136
|
|
| Total Liabilities |
2 004
N/A
|
3 191
+59%
|
3 921
+23%
|
3 408
-13%
|
3 180
-7%
|
4 453
+40%
|
7 767
+74%
|
10 815
+39%
|
16 503
+53%
|
13 338
-19%
|
12 177
-9%
|
10 752
-12%
|
9 498
-12%
|
8 108
-15%
|
6 579
-19%
|
5 444
-17%
|
4 343
-20%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
63
|
63
|
63
|
586
|
586
|
586
|
1 173
|
1 173
|
1 173
|
4 311
|
4 315
|
4 319
|
4 321
|
4 328
|
4 332
|
4 335
|
4 339
|
|
| Retained Earnings |
347
|
624
|
972
|
1 300
|
1 621
|
1 964
|
2 117
|
1 790
|
216
|
146
|
2 250
|
2 182
|
2 067
|
1 496
|
748
|
391
|
263
|
|
| Additional Paid In Capital |
11
|
11
|
11
|
1 754
|
1 756
|
1 765
|
1 765
|
3 138
|
3 138
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
10
|
28
|
171
|
112
|
213
|
41
|
258
|
1 156
|
1 492
|
1 040
|
1 299
|
1 090
|
894
|
1 130
|
1 563
|
1 727
|
1 513
|
|
| Total Equity |
431
N/A
|
671
+56%
|
875
+30%
|
3 528
+303%
|
3 750
+6%
|
4 357
+16%
|
6 685
+53%
|
7 257
+9%
|
5 587
-23%
|
5 497
-2%
|
3 363
-39%
|
3 227
-4%
|
3 149
-2%
|
3 963
+26%
|
5 147
+30%
|
5 672
+10%
|
6 115
+8%
|
|
| Total Liabilities & Equity |
2 435
N/A
|
3 862
+59%
|
4 795
+24%
|
6 936
+45%
|
6 930
0%
|
8 810
+27%
|
14 452
+64%
|
18 073
+25%
|
22 090
+22%
|
18 835
-15%
|
15 541
-17%
|
13 979
-10%
|
12 648
-10%
|
12 070
-5%
|
11 726
-3%
|
11 116
-5%
|
10 457
-6%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
5 382
|
5 382
|
5 382
|
5 382
|
5 383
|
5 388
|
5 866
|
5 866
|
5 866
|
5 866
|
5 871
|
5 877
|
5 886
|
5 907
|
5 918
|
5 923
|
5 928
|
|