Genting Malaysia Bhd
KLSE:GENTING
Balance Sheet
Balance Sheet Decomposition
Genting Malaysia Bhd
Genting Malaysia Bhd
Balance Sheet
Genting Malaysia Bhd
| Dec-2001 | 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 |
281
|
367
|
392
|
372
|
439
|
1 127
|
2 257
|
2 795
|
3 105
|
2 866
|
2 143
|
3 224
|
1 764
|
1 282
|
1 719
|
4 856
|
5 555
|
6 622
|
4 975
|
2 444
|
4 479
|
2 543
|
3 886
|
3 547
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
994
|
1 261
|
1 282
|
1 719
|
0
|
2 745
|
2 498
|
2 089
|
1 598
|
2 805
|
2 142
|
2 700
|
2 050
|
|
| Cash Equivalents |
281
|
367
|
392
|
372
|
439
|
1 127
|
2 257
|
2 795
|
3 105
|
2 866
|
2 143
|
2 230
|
502
|
0
|
0
|
4 856
|
2 810
|
4 125
|
2 886
|
846
|
1 674
|
401
|
1 186
|
1 497
|
|
| Short-Term Investments |
260
|
420
|
327
|
374
|
276
|
853
|
795
|
1 765
|
2 167
|
341
|
315
|
791
|
2 278
|
0
|
0
|
561
|
641
|
1 886
|
2 331
|
401
|
163
|
501
|
0
|
0
|
|
| Total Receivables |
55
|
66
|
58
|
80
|
80
|
158
|
166
|
150
|
147
|
218
|
309
|
263
|
642
|
0
|
0
|
576
|
439
|
437
|
446
|
373
|
562
|
382
|
405
|
200
|
|
| Accounts Receivables |
32
|
38
|
25
|
41
|
39
|
37
|
37
|
36
|
39
|
58
|
47
|
98
|
126
|
0
|
0
|
567
|
45
|
49
|
84
|
35
|
47
|
15
|
121
|
91
|
|
| Other Receivables |
23
|
28
|
33
|
39
|
41
|
121
|
129
|
114
|
108
|
160
|
262
|
165
|
515
|
0
|
0
|
10
|
394
|
388
|
362
|
337
|
514
|
368
|
285
|
109
|
|
| Inventory |
17
|
42
|
42
|
47
|
54
|
53
|
59
|
61
|
62
|
74
|
76
|
77
|
100
|
0
|
0
|
98
|
112
|
109
|
123
|
121
|
127
|
151
|
179
|
187
|
|
| Other Current Assets |
49
|
30
|
27
|
40
|
55
|
44
|
51
|
51
|
57
|
880
|
883
|
148
|
159
|
117
|
242
|
38
|
313
|
285
|
188
|
626
|
196
|
220
|
1 707
|
371
|
|
| Total Current Assets |
661
|
925
|
846
|
913
|
903
|
2 235
|
3 327
|
4 821
|
5 538
|
4 379
|
3 725
|
4 503
|
4 981
|
117
|
242
|
6 129
|
7 059
|
9 339
|
8 063
|
3 965
|
5 526
|
3 797
|
6 177
|
4 305
|
|
| PP&E Net |
3 464
|
3 427
|
3 479
|
3 570
|
3 728
|
3 823
|
3 867
|
3 837
|
3 965
|
4 860
|
6 545
|
5 385
|
7 611
|
0
|
0
|
12 343
|
14 020
|
15 026
|
17 678
|
16 979
|
16 859
|
16 208
|
15 278
|
14 881
|
|
| PP&E Gross |
3 464
|
3 427
|
3 479
|
3 570
|
3 728
|
3 823
|
3 867
|
3 837
|
3 965
|
4 860
|
6 545
|
5 385
|
7 611
|
0
|
0
|
0
|
14 020
|
15 026
|
17 678
|
16 979
|
16 859
|
16 208
|
15 278
|
14 881
|
|
| Accumulated Depreciation |
1 224
|
1 413
|
1 602
|
1 728
|
1 926
|
2 113
|
2 316
|
2 565
|
2 889
|
3 527
|
3 891
|
4 150
|
4 481
|
4 835
|
5 510
|
0
|
6 477
|
6 929
|
7 417
|
8 820
|
9 879
|
11 155
|
12 281
|
13 057
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
96
|
94
|
115
|
2 797
|
3 874
|
3 692
|
4 028
|
0
|
0
|
5 036
|
4 196
|
4 095
|
3 984
|
3 762
|
3 741
|
3 660
|
3 787
|
3 552
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
348
|
458
|
416
|
447
|
454
|
571
|
0
|
459
|
432
|
489
|
485
|
443
|
424
|
466
|
448
|
|
| Note Receivable |
12
|
14
|
15
|
17
|
14
|
10
|
9
|
11
|
34
|
8
|
257
|
255
|
252
|
0
|
0
|
1 842
|
1 775
|
159
|
34
|
72
|
21
|
304
|
323
|
388
|
|
| Long-Term Investments |
1 596
|
1 914
|
2 052
|
2 074
|
2 344
|
2 304
|
2 042
|
660
|
1 682
|
2 390
|
1 646
|
2 610
|
3 198
|
0
|
0
|
2 421
|
2 324
|
2 321
|
2 764
|
2 962
|
3 759
|
4 176
|
3 009
|
4 894
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
2
|
274
|
0
|
0
|
122
|
136
|
346
|
302
|
62
|
63
|
63
|
76
|
100
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
348
|
458
|
416
|
447
|
454
|
571
|
0
|
459
|
432
|
489
|
485
|
443
|
424
|
466
|
448
|
|
| Total Assets |
5 733
N/A
|
6 279
+10%
|
6 391
+2%
|
6 574
+3%
|
6 989
+6%
|
8 372
+20%
|
9 342
+12%
|
9 423
+1%
|
11 346
+20%
|
14 784
+30%
|
16 507
+12%
|
16 863
+2%
|
20 797
+23%
|
0
N/A
|
0
N/A
|
27 894
N/A
|
29 968
+7%
|
31 718
+6%
|
33 313
+5%
|
28 287
-15%
|
30 410
+8%
|
28 631
-6%
|
29 116
+2%
|
28 567
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
23
|
21
|
31
|
47
|
39
|
45
|
42
|
54
|
72
|
147
|
323
|
363
|
415
|
431
|
503
|
2 695
|
476
|
512
|
518
|
455
|
479
|
523
|
465
|
479
|
|
| Accrued Liabilities |
260
|
192
|
292
|
362
|
337
|
337
|
324
|
366
|
447
|
637
|
730
|
840
|
894
|
939
|
1 182
|
0
|
1 369
|
1 360
|
1 453
|
1 228
|
1 138
|
1 423
|
1 632
|
1 765
|
|
| Short-Term Debt |
0
|
474
|
50
|
414
|
396
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
175
|
0
|
0
|
702
|
829
|
217
|
207
|
0
|
0
|
1 148
|
384
|
478
|
1 615
|
463
|
490
|
974
|
235
|
355
|
|
| Other Current Liabilities |
593
|
378
|
742
|
186
|
251
|
238
|
305
|
359
|
316
|
340
|
734
|
452
|
676
|
0
|
0
|
190
|
1 024
|
1 034
|
1 142
|
832
|
940
|
829
|
813
|
743
|
|
| Total Current Liabilities |
877
|
1 064
|
1 114
|
1 009
|
1 023
|
708
|
847
|
779
|
835
|
1 825
|
2 616
|
1 872
|
2 253
|
1 370
|
1 685
|
4 033
|
3 253
|
3 383
|
4 727
|
2 978
|
3 046
|
3 748
|
3 145
|
3 342
|
|
| Long-Term Debt |
1 079
|
809
|
935
|
581
|
138
|
1 127
|
0
|
0
|
0
|
346
|
971
|
895
|
1 411
|
0
|
0
|
3 223
|
6 591
|
9 283
|
9 263
|
9 775
|
13 297
|
11 926
|
12 766
|
12 964
|
|
| Deferred Income Tax |
26
|
55
|
132
|
157
|
173
|
188
|
203
|
228
|
262
|
829
|
817
|
750
|
659
|
0
|
0
|
674
|
716
|
781
|
797
|
707
|
612
|
820
|
997
|
981
|
|
| Minority Interest |
10
|
10
|
9
|
9
|
9
|
8
|
8
|
7
|
7
|
0
|
0
|
0
|
31
|
0
|
0
|
120
|
193
|
267
|
328
|
411
|
531
|
707
|
815
|
882
|
|
| Other Liabilities |
491
|
517
|
55
|
65
|
71
|
92
|
95
|
91
|
104
|
175
|
177
|
191
|
201
|
0
|
0
|
232
|
278
|
317
|
356
|
327
|
203
|
208
|
195
|
242
|
|
| Total Liabilities |
2 483
N/A
|
2 455
-1%
|
2 245
-9%
|
1 821
-19%
|
1 414
-22%
|
2 123
+50%
|
1 153
-46%
|
1 105
-4%
|
1 209
+9%
|
3 176
+163%
|
4 580
+44%
|
3 707
-19%
|
4 493
+21%
|
0
N/A
|
0
N/A
|
8 043
N/A
|
10 645
+32%
|
13 497
+27%
|
14 815
+10%
|
13 375
-10%
|
16 627
+24%
|
15 995
-4%
|
16 289
+2%
|
16 646
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
546
|
546
|
546
|
546
|
546
|
547
|
583
|
590
|
591
|
592
|
592
|
594
|
594
|
0
|
0
|
594
|
1 765
|
1 765
|
1 765
|
1 765
|
1 765
|
1 765
|
1 765
|
1 765
|
|
| Retained Earnings |
2 704
|
3 245
|
3 566
|
4 174
|
4 996
|
5 730
|
7 030
|
7 384
|
8 408
|
10 152
|
11 240
|
11 051
|
13 465
|
0
|
0
|
20 215
|
16 971
|
15 842
|
16 176
|
12 729
|
11 323
|
9 951
|
9 533
|
8 939
|
|
| Additional Paid In Capital |
0
|
33
|
33
|
33
|
34
|
60
|
928
|
1 100
|
1 106
|
1 127
|
1 144
|
1 171
|
0
|
1 171
|
1 171
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
350
|
0
|
888
|
968
|
134
|
1 235
|
0
|
1 261
|
1 078
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
477
|
628
|
708
|
835
|
892
|
894
|
902
|
0
|
0
|
911
|
911
|
999
|
998
|
988
|
986
|
945
|
936
|
936
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
88
|
224
|
129
|
148
|
394
|
291
|
0
|
2
|
716
|
2 832
|
46
|
1 500
|
1 614
|
1 556
|
1 406
|
1 682
|
1 865
|
2 466
|
2 154
|
|
| Total Equity |
3 250
N/A
|
3 824
+18%
|
4 145
+8%
|
4 753
+15%
|
5 575
+17%
|
6 250
+12%
|
8 189
+31%
|
8 318
+2%
|
10 137
+22%
|
11 609
+15%
|
11 927
+3%
|
13 157
+10%
|
16 304
+24%
|
0
N/A
|
0
N/A
|
19 852
N/A
|
19 324
-3%
|
18 221
-6%
|
18 498
+2%
|
14 912
-19%
|
13 784
-8%
|
12 636
-8%
|
12 828
+2%
|
11 921
-7%
|
|
| Total Liabilities & Equity |
5 733
N/A
|
6 279
+10%
|
6 391
+2%
|
6 574
+3%
|
6 989
+6%
|
8 372
+20%
|
9 342
+12%
|
9 423
+1%
|
11 346
+20%
|
14 784
+30%
|
16 507
+12%
|
16 863
+2%
|
20 797
+23%
|
0
N/A
|
0
N/A
|
27 894
N/A
|
29 968
+7%
|
31 718
+6%
|
33 313
+5%
|
28 287
-15%
|
30 410
+8%
|
28 631
-6%
|
29 116
+2%
|
28 567
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5 854
|
5 854
|
5 854
|
5 854
|
5 859
|
5 868
|
6 009
|
5 724
|
5 698
|
5 667
|
5 659
|
5 672
|
5 670
|
0
|
0
|
5 668
|
5 668
|
5 654
|
5 654
|
5 653
|
5 653
|
5 665
|
5 668
|
5 668
|
|