Petronas Chemicals Group Bhd
KLSE:PCHEM
Balance Sheet
Balance Sheet Decomposition
Petronas Chemicals Group Bhd
Current Assets | 16.9B |
Cash & Short-Term Investments | 9.3B |
Receivables | 3.9B |
Other Current Assets | 3.8B |
Non-Current Assets | 43.3B |
Long-Term Investments | 1.7B |
PP&E | 29.4B |
Intangibles | 10.3B |
Other Non-Current Assets | 1.9B |
Current Liabilities | 8.9B |
Accounts Payable | 8B |
Short-Term Debt | 342m |
Other Current Liabilities | 565m |
Non-Current Liabilities | 10.8B |
Long-Term Debt | 4.4B |
Other Non-Current Liabilities | 6.4B |
Balance Sheet
Petronas Chemicals Group Bhd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
8 161
|
9 047
|
8 398
|
7 403
|
6 674
|
12 329
|
12 045
|
12 707
|
16 390
|
8 888
|
|
Cash |
8 161
|
9 047
|
8 398
|
7 403
|
6 674
|
12 329
|
12 045
|
12 707
|
0
|
8 888
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 390
|
0
|
|
Short-Term Investments |
1 994
|
0
|
931
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1 765
|
1 805
|
1 812
|
2 693
|
2 406
|
2 722
|
2 058
|
1 981
|
2 822
|
3 658
|
|
Accounts Receivables |
1 311
|
1 530
|
1 406
|
1 811
|
1 899
|
2 098
|
1 772
|
1 631
|
2 737
|
3 070
|
|
Other Receivables |
454
|
275
|
406
|
882
|
507
|
624
|
286
|
350
|
85
|
588
|
|
Inventory |
1 203
|
1 239
|
1 404
|
1 383
|
1 723
|
1 698
|
1 658
|
1 806
|
2 214
|
3 465
|
|
Other Current Assets |
138
|
0
|
9
|
15
|
19
|
10
|
7
|
3
|
0
|
7
|
|
Total Current Assets |
13 261
|
12 851
|
12 554
|
11 494
|
10 822
|
16 759
|
15 768
|
16 497
|
21 426
|
16 018
|
|
PP&E Net |
13 245
|
14 255
|
16 597
|
18 543
|
20 792
|
19 080
|
20 482
|
20 987
|
22 041
|
27 213
|
|
PP&E Gross |
13 245
|
14 255
|
16 597
|
18 543
|
20 792
|
19 080
|
20 482
|
20 987
|
0
|
27 213
|
|
Accumulated Depreciation |
13 107
|
13 623
|
14 861
|
16 182
|
17 573
|
18 107
|
19 754
|
20 907
|
0
|
22 394
|
|
Intangible Assets |
10
|
7
|
5
|
3
|
1
|
0
|
1
|
502
|
684
|
6 350
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
583
|
242
|
0
|
3 014
|
|
Note Receivable |
13
|
9
|
8
|
83
|
113
|
29
|
0
|
0
|
0
|
284
|
|
Long-Term Investments |
744
|
866
|
1 280
|
1 363
|
1 192
|
1 232
|
1 058
|
722
|
1 480
|
1 665
|
|
Other Long-Term Assets |
458
|
475
|
389
|
462
|
342
|
265
|
971
|
879
|
823
|
886
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
583
|
242
|
0
|
3 014
|
|
Total Assets |
27 731
N/A
|
28 463
+3%
|
30 833
+8%
|
31 948
+4%
|
33 262
+4%
|
37 365
+12%
|
38 863
+4%
|
39 829
+2%
|
46 454
+17%
|
55 430
+19%
|
|
Liabilities | |||||||||||
Accounts Payable |
653
|
790
|
701
|
740
|
983
|
958
|
991
|
812
|
4 378
|
2 515
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
2 072
|
0
|
50
|
232
|
101
|
|
Current Portion of Long-Term Debt |
40
|
42
|
74
|
69
|
49
|
46
|
78
|
228
|
73
|
253
|
|
Other Current Liabilities |
2 173
|
1 646
|
2 299
|
1 644
|
2 312
|
2 138
|
2 149
|
2 154
|
270
|
3 633
|
|
Total Current Liabilities |
2 866
|
2 478
|
3 074
|
2 453
|
3 344
|
5 214
|
3 218
|
3 244
|
4 953
|
6 502
|
|
Long-Term Debt |
268
|
226
|
183
|
137
|
88
|
42
|
2 502
|
2 902
|
3 545
|
4 177
|
|
Deferred Income Tax |
933
|
941
|
814
|
874
|
838
|
1 320
|
906
|
993
|
974
|
2 364
|
|
Minority Interest |
1 653
|
1 755
|
1 807
|
1 271
|
1 003
|
684
|
605
|
563
|
535
|
655
|
|
Other Liabilities |
275
|
341
|
172
|
171
|
124
|
541
|
1 699
|
1 681
|
1 596
|
2 654
|
|
Total Liabilities |
5 995
N/A
|
5 741
-4%
|
6 050
+5%
|
4 906
-19%
|
5 397
+10%
|
7 801
+45%
|
8 930
+14%
|
9 383
+5%
|
11 603
+24%
|
16 352
+41%
|
|
Equity | |||||||||||
Common Stock |
800
|
800
|
800
|
800
|
8 871
|
8 871
|
8 871
|
8 871
|
8 871
|
8 871
|
|
Retained Earnings |
12 861
|
13 777
|
15 476
|
17 094
|
19 238
|
20 770
|
21 247
|
21 925
|
25 980
|
28 634
|
|
Additional Paid In Capital |
8 071
|
8 071
|
8 071
|
8 071
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
4
|
74
|
436
|
1 077
|
244
|
77
|
185
|
350
|
0
|
1 573
|
|
Total Equity |
21 736
N/A
|
22 722
+5%
|
24 783
+9%
|
27 042
+9%
|
27 865
+3%
|
29 564
+6%
|
29 933
+1%
|
30 446
+2%
|
34 851
+14%
|
39 078
+12%
|
|
Total Liabilities & Equity |
27 731
N/A
|
28 463
+3%
|
30 833
+8%
|
31 948
+4%
|
33 262
+4%
|
37 365
+12%
|
38 863
+4%
|
39 829
+2%
|
46 454
+17%
|
55 430
+19%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|
8 000
|