Heineken Malaysia Bhd
KLSE:HEIM
Balance Sheet
Balance Sheet Decomposition
Heineken Malaysia Bhd
Heineken Malaysia Bhd
Balance Sheet
Heineken Malaysia Bhd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
108
|
105
|
115
|
132
|
120
|
12
|
51
|
34
|
14
|
19
|
63
|
68
|
61
|
52
|
4
|
11
|
13
|
15
|
0
|
0
|
0
|
43
|
31
|
15
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
12
|
51
|
34
|
14
|
19
|
63
|
68
|
61
|
52
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
31
|
15
|
|
| Cash Equivalents |
108
|
105
|
115
|
132
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
11
|
13
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
143
|
133
|
130
|
135
|
161
|
98
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
101
|
102
|
102
|
100
|
130
|
139
|
142
|
175
|
196
|
182
|
273
|
318
|
302
|
283
|
432
|
469
|
478
|
578
|
317
|
420
|
609
|
454
|
462
|
543
|
|
| Accounts Receivables |
92
|
95
|
96
|
93
|
123
|
136
|
139
|
173
|
184
|
178
|
259
|
295
|
290
|
259
|
392
|
417
|
459
|
553
|
301
|
402
|
582
|
422
|
437
|
521
|
|
| Other Receivables |
9
|
7
|
6
|
6
|
7
|
2
|
3
|
2
|
12
|
4
|
13
|
23
|
12
|
24
|
40
|
52
|
18
|
25
|
17
|
18
|
27
|
32
|
25
|
22
|
|
| Inventory |
31
|
42
|
45
|
36
|
39
|
40
|
65
|
70
|
76
|
65
|
66
|
47
|
40
|
49
|
62
|
67
|
90
|
74
|
188
|
151
|
191
|
121
|
152
|
149
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
25
|
16
|
25
|
22
|
28
|
29
|
35
|
24
|
37
|
20
|
11
|
11
|
9
|
10
|
0
|
|
| Total Current Assets |
240
|
249
|
261
|
267
|
289
|
334
|
392
|
410
|
423
|
452
|
516
|
458
|
426
|
413
|
526
|
582
|
604
|
703
|
658
|
658
|
863
|
627
|
657
|
707
|
|
| PP&E Net |
223
|
222
|
230
|
226
|
228
|
205
|
211
|
212
|
214
|
223
|
232
|
226
|
220
|
220
|
222
|
242
|
293
|
360
|
364
|
407
|
521
|
595
|
602
|
607
|
|
| PP&E Gross |
223
|
222
|
230
|
226
|
228
|
205
|
211
|
212
|
214
|
223
|
232
|
226
|
220
|
220
|
222
|
242
|
293
|
360
|
364
|
407
|
521
|
595
|
602
|
0
|
|
| Accumulated Depreciation |
213
|
225
|
243
|
267
|
282
|
278
|
299
|
321
|
341
|
377
|
401
|
421
|
437
|
433
|
447
|
446
|
474
|
499
|
545
|
588
|
648
|
684
|
747
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
18
|
17
|
20
|
24
|
9
|
26
|
36
|
39
|
33
|
34
|
23
|
21
|
21
|
17
|
16
|
21
|
20
|
18
|
26
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
1
|
7
|
1
|
1
|
27
|
22
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
3
|
4
|
4
|
4
|
3
|
2
|
2
|
1
|
0
|
0
|
19
|
16
|
0
|
10
|
19
|
21
|
16
|
9
|
7
|
3
|
4
|
2
|
1
|
|
| Total Assets |
463
N/A
|
473
+2%
|
495
+5%
|
497
+0%
|
521
+5%
|
562
+8%
|
623
+11%
|
646
+4%
|
663
+3%
|
685
+3%
|
779
+14%
|
739
-5%
|
702
-5%
|
693
-1%
|
814
+17%
|
868
+7%
|
940
+8%
|
1 100
+17%
|
1 047
-5%
|
1 088
+4%
|
1 408
+29%
|
1 247
-11%
|
1 280
+3%
|
1 342
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
71
|
72
|
76
|
66
|
62
|
76
|
106
|
102
|
85
|
43
|
48
|
48
|
54
|
39
|
55
|
86
|
120
|
161
|
124
|
138
|
236
|
817
|
830
|
631
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
63
|
62
|
56
|
66
|
84
|
94
|
116
|
79
|
142
|
220
|
232
|
205
|
296
|
209
|
238
|
296
|
311
|
344
|
0
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
105
|
98
|
249
|
160
|
170
|
135
|
80
|
150
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
50
|
0
|
100
|
25
|
74
|
0
|
0
|
4
|
4
|
3
|
3
|
4
|
4
|
5
|
|
| Other Current Liabilities |
87
|
68
|
74
|
72
|
62
|
7
|
14
|
16
|
9
|
9
|
26
|
20
|
20
|
12
|
34
|
58
|
105
|
104
|
72
|
117
|
178
|
94
|
93
|
1
|
|
| Total Current Liabilities |
158
|
139
|
150
|
137
|
124
|
146
|
182
|
173
|
160
|
136
|
217
|
183
|
252
|
218
|
383
|
478
|
536
|
664
|
659
|
655
|
882
|
749
|
720
|
787
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
50
|
50
|
0
|
0
|
0
|
3
|
7
|
5
|
3
|
5
|
6
|
5
|
|
| Deferred Income Tax |
26
|
36
|
35
|
32
|
33
|
31
|
30
|
31
|
32
|
33
|
33
|
40
|
43
|
49
|
38
|
29
|
34
|
38
|
32
|
32
|
34
|
35
|
15
|
19
|
|
| Total Liabilities |
184
N/A
|
176
-4%
|
185
+5%
|
169
-9%
|
157
-8%
|
177
+13%
|
212
+20%
|
204
-4%
|
192
-6%
|
169
-12%
|
400
+137%
|
373
-7%
|
345
-8%
|
317
-8%
|
421
+33%
|
507
+20%
|
569
+12%
|
706
+24%
|
697
-1%
|
692
-1%
|
920
+33%
|
789
-14%
|
741
-6%
|
811
+9%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
151
|
|
| Retained Earnings |
128
|
142
|
154
|
172
|
208
|
229
|
255
|
286
|
315
|
361
|
224
|
215
|
206
|
225
|
242
|
209
|
220
|
243
|
198
|
245
|
337
|
308
|
388
|
380
|
|
| Other Equity |
0
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
279
N/A
|
297
+6%
|
310
+4%
|
328
+6%
|
364
+11%
|
385
+6%
|
411
+7%
|
442
+8%
|
471
+6%
|
517
+10%
|
380
-27%
|
366
-4%
|
357
-2%
|
376
+5%
|
393
+4%
|
361
-8%
|
371
+3%
|
394
+6%
|
349
-11%
|
396
+13%
|
488
+23%
|
459
-6%
|
539
+18%
|
531
-2%
|
|
| Total Liabilities & Equity |
463
N/A
|
473
+2%
|
495
+5%
|
497
+0%
|
521
+5%
|
562
+8%
|
623
+11%
|
646
+4%
|
663
+3%
|
685
+3%
|
779
+14%
|
739
-5%
|
702
-5%
|
693
-1%
|
814
+17%
|
868
+7%
|
940
+8%
|
1 100
+17%
|
1 047
-5%
|
1 088
+4%
|
1 408
+29%
|
1 247
-11%
|
1 280
+3%
|
1 342
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
302
|
|