Genting Bhd
OTC:GEBEY
Balance Sheet
Balance Sheet Decomposition
Genting Bhd
Genting Bhd
Balance Sheet
Genting 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 |
233
|
178
|
3 056
|
4 206
|
4 371
|
5 493
|
7 801
|
6 937
|
11 476
|
14 549
|
13 236
|
10 767
|
5 675
|
4 486
|
4 244
|
25 319
|
10 807
|
11 235
|
13 362
|
12 423
|
9 500
|
21 919
|
23 660
|
22 404
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 210
|
4 076
|
4 486
|
4 244
|
0
|
5 789
|
4 958
|
9 169
|
10 493
|
6 301
|
5 208
|
5 203
|
4 697
|
|
| Cash Equivalents |
233
|
178
|
3 056
|
4 206
|
4 371
|
5 493
|
7 801
|
6 937
|
11 476
|
14 549
|
13 236
|
4 557
|
1 599
|
0
|
0
|
25 319
|
5 018
|
6 277
|
4 193
|
1 930
|
3 198
|
16 710
|
18 457
|
17 706
|
|
| Short-Term Investments |
2 008
|
2 718
|
1 329
|
1 707
|
1 709
|
2 586
|
1 789
|
2 529
|
3 231
|
937
|
761
|
14 092
|
16 579
|
0
|
0
|
1 631
|
20 885
|
21 953
|
19 547
|
15 694
|
13 908
|
261
|
242
|
204
|
|
| Total Receivables |
208
|
229
|
509
|
425
|
548
|
730
|
681
|
741
|
812
|
1 808
|
2 420
|
2 839
|
3 802
|
0
|
0
|
2 490
|
1 966
|
2 223
|
2 280
|
1 945
|
2 340
|
2 393
|
3 294
|
2 908
|
|
| Accounts Receivables |
131
|
147
|
508
|
302
|
307
|
455
|
438
|
452
|
440
|
1 702
|
1 920
|
2 518
|
3 048
|
0
|
0
|
2 479
|
1 143
|
1 215
|
1 255
|
966
|
1 334
|
1 478
|
2 110
|
2 257
|
|
| Other Receivables |
77
|
82
|
1
|
123
|
241
|
275
|
243
|
289
|
372
|
106
|
500
|
321
|
754
|
0
|
0
|
11
|
823
|
1 008
|
1 025
|
979
|
1 006
|
915
|
1 184
|
651
|
|
| Inventory |
331
|
339
|
383
|
415
|
461
|
551
|
423
|
430
|
432
|
535
|
557
|
512
|
480
|
0
|
0
|
633
|
611
|
734
|
721
|
602
|
668
|
836
|
867
|
995
|
|
| Other Current Assets |
41
|
85
|
0
|
130
|
115
|
148
|
306
|
495
|
597
|
1 438
|
1 855
|
695
|
617
|
169
|
331
|
2 183
|
497
|
423
|
341
|
801
|
465
|
1 053
|
2 708
|
1 569
|
|
| Total Current Assets |
2 821
|
3 549
|
5 276
|
6 883
|
7 202
|
9 507
|
10 999
|
11 133
|
16 547
|
19 266
|
18 829
|
28 903
|
27 312
|
169
|
331
|
32 255
|
34 766
|
36 568
|
36 251
|
31 465
|
26 880
|
26 461
|
30 771
|
28 080
|
|
| PP&E Net |
4 721
|
4 881
|
6 222
|
6 550
|
6 941
|
9 987
|
9 711
|
11 656
|
17 546
|
21 397
|
24 833
|
24 992
|
31 157
|
0
|
0
|
38 853
|
39 870
|
42 540
|
48 933
|
52 469
|
59 096
|
59 010
|
59 941
|
59 034
|
|
| PP&E Gross |
4 721
|
4 881
|
0
|
6 550
|
6 941
|
9 987
|
9 711
|
11 656
|
17 546
|
21 397
|
24 833
|
24 992
|
31 157
|
0
|
0
|
0
|
39 870
|
42 540
|
48 933
|
52 469
|
59 096
|
59 010
|
59 941
|
59 034
|
|
| Accumulated Depreciation |
1 706
|
1 967
|
0
|
2 571
|
2 923
|
3 486
|
3 471
|
4 040
|
4 726
|
6 046
|
6 524
|
6 961
|
8 437
|
10 001
|
12 405
|
0
|
15 959
|
17 497
|
19 450
|
21 787
|
24 781
|
28 001
|
32 119
|
33 307
|
|
| Intangible Assets |
0
|
0
|
0
|
3
|
49
|
312
|
5 211
|
4 483
|
4 860
|
3 346
|
5 970
|
5 441
|
4 616
|
0
|
0
|
6 527
|
4 953
|
4 761
|
4 768
|
4 276
|
4 158
|
4 201
|
4 274
|
3 939
|
|
| Goodwill |
0
|
0
|
0
|
11
|
91
|
5 126
|
1 246
|
891
|
957
|
567
|
696
|
673
|
731
|
798
|
1 027
|
0
|
951
|
916
|
972
|
912
|
871
|
901
|
909
|
882
|
|
| Note Receivable |
19
|
20
|
32
|
358
|
1 189
|
21
|
128
|
102
|
240
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
5 875
|
4 225
|
3 922
|
3 811
|
3 784
|
4 201
|
4 294
|
4 190
|
|
| Long-Term Investments |
2 659
|
2 972
|
2 673
|
2 788
|
3 009
|
3 243
|
2 859
|
2 123
|
3 258
|
3 993
|
3 414
|
4 819
|
6 288
|
0
|
0
|
6 899
|
6 275
|
5 946
|
6 748
|
6 535
|
7 492
|
7 549
|
6 440
|
8 652
|
|
| Other Long-Term Assets |
0
|
18
|
4
|
5
|
9
|
13
|
24
|
62
|
94
|
445
|
590
|
787
|
3 121
|
0
|
0
|
7 012
|
924
|
1 185
|
423
|
172
|
168
|
187
|
205
|
316
|
|
| Other Assets |
0
|
0
|
0
|
11
|
91
|
5 126
|
1 246
|
891
|
957
|
567
|
696
|
673
|
731
|
798
|
1 027
|
0
|
951
|
916
|
972
|
912
|
871
|
901
|
909
|
882
|
|
| Total Assets |
10 221
N/A
|
11 440
+12%
|
14 207
+24%
|
16 597
+17%
|
18 491
+11%
|
28 209
+53%
|
30 179
+7%
|
30 451
+1%
|
43 501
+43%
|
49 014
+13%
|
54 345
+11%
|
65 615
+21%
|
73 292
+12%
|
0
N/A
|
0
N/A
|
91 546
N/A
|
93 613
+2%
|
96 141
+3%
|
102 016
+6%
|
99 641
-2%
|
102 448
+3%
|
102 510
+0%
|
106 834
+4%
|
105 093
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
99
|
178
|
817
|
226
|
230
|
419
|
416
|
337
|
347
|
471
|
509
|
486
|
534
|
671
|
665
|
5 186
|
733
|
793
|
810
|
671
|
718
|
768
|
711
|
1 025
|
|
| Accrued Liabilities |
560
|
360
|
0
|
650
|
683
|
637
|
593
|
737
|
997
|
1 590
|
1 702
|
1 680
|
2 286
|
2 410
|
3 092
|
0
|
3 183
|
3 156
|
3 504
|
3 086
|
2 906
|
3 160
|
3 624
|
3 826
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
128
|
77
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
1 024
|
|
| Current Portion of Long-Term Debt |
100
|
513
|
249
|
784
|
417
|
2 825
|
1 293
|
442
|
700
|
1 454
|
2 438
|
1 892
|
1 838
|
0
|
0
|
2 220
|
2 226
|
4 058
|
2 848
|
1 621
|
2 898
|
2 411
|
2 877
|
2 173
|
|
| Other Current Liabilities |
280
|
261
|
258
|
95
|
164
|
446
|
619
|
689
|
1 240
|
2 266
|
2 518
|
2 311
|
2 529
|
0
|
0
|
554
|
2 178
|
2 108
|
2 264
|
1 693
|
2 060
|
2 616
|
3 046
|
2 834
|
|
| Total Current Liabilities |
1 038
|
1 311
|
1 324
|
1 755
|
1 494
|
4 327
|
2 920
|
2 206
|
3 436
|
5 908
|
7 243
|
6 370
|
7 447
|
3 080
|
3 757
|
7 960
|
8 323
|
10 118
|
9 430
|
7 074
|
8 585
|
8 958
|
10 261
|
10 882
|
|
| Long-Term Debt |
1 085
|
930
|
2 215
|
2 909
|
2 456
|
5 305
|
4 029
|
5 414
|
12 660
|
11 849
|
11 652
|
12 701
|
10 715
|
0
|
0
|
15 745
|
24 950
|
25 164
|
30 208
|
35 143
|
37 838
|
37 500
|
36 946
|
37 214
|
|
| Deferred Income Tax |
15
|
67
|
492
|
523
|
547
|
1 730
|
1 546
|
1 227
|
1 308
|
1 482
|
1 940
|
1 732
|
1 416
|
0
|
0
|
2 073
|
2 215
|
2 364
|
2 170
|
1 992
|
2 007
|
2 309
|
2 583
|
2 507
|
|
| Minority Interest |
2 151
|
2 433
|
3 036
|
3 432
|
4 863
|
5 372
|
9 182
|
8 971
|
11 825
|
13 949
|
15 548
|
16 979
|
20 129
|
0
|
0
|
23 549
|
23 313
|
23 115
|
23 942
|
21 561
|
21 365
|
21 215
|
22 453
|
21 238
|
|
| Other Liabilities |
196
|
229
|
96
|
109
|
129
|
181
|
147
|
191
|
385
|
328
|
342
|
344
|
655
|
0
|
0
|
1 067
|
1 024
|
1 108
|
934
|
906
|
860
|
853
|
914
|
1 000
|
|
| Total Liabilities |
4 484
N/A
|
4 970
+11%
|
7 163
+44%
|
8 728
+22%
|
9 489
+9%
|
16 915
+78%
|
17 824
+5%
|
18 009
+1%
|
29 614
+64%
|
33 517
+13%
|
36 726
+10%
|
38 126
+4%
|
40 362
+6%
|
0
N/A
|
0
N/A
|
50 394
N/A
|
59 825
+19%
|
61 868
+3%
|
66 684
+8%
|
66 676
0%
|
70 654
+6%
|
70 835
+0%
|
73 156
+3%
|
72 840
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
352
|
352
|
352
|
352
|
353
|
369
|
370
|
370
|
371
|
371
|
372
|
372
|
374
|
0
|
0
|
375
|
2 819
|
3 056
|
3 056
|
3 056
|
3 056
|
3 056
|
3 056
|
3 056
|
|
| Retained Earnings |
4 853
|
5 581
|
6 220
|
7 034
|
8 168
|
9 524
|
10 508
|
11 055
|
11 893
|
13 799
|
16 219
|
19 962
|
22 760
|
0
|
0
|
33 854
|
32 553
|
33 057
|
34 130
|
32 263
|
30 658
|
29 721
|
30 110
|
30 421
|
|
| Additional Paid In Capital |
98
|
98
|
98
|
100
|
112
|
1 126
|
1 151
|
1 152
|
1 155
|
1 179
|
1 185
|
1 196
|
1 196
|
1 416
|
1 417
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
384
|
382
|
309
|
308
|
307
|
307
|
476
|
303
|
735
|
1 395
|
994
|
1 334
|
2 401
|
1 565
|
1 250
|
0
|
277
|
329
|
217
|
308
|
668
|
1 201
|
1 355
|
1 565
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
42
|
43
|
43
|
210
|
210
|
213
|
0
|
0
|
221
|
221
|
221
|
221
|
221
|
221
|
221
|
221
|
221
|
|
| Other Equity |
50
|
57
|
66
|
74
|
63
|
31
|
143
|
397
|
223
|
1 204
|
941
|
4 836
|
7 027
|
0
|
0
|
7 145
|
1 639
|
1 290
|
1 416
|
1 825
|
1 031
|
320
|
2 088
|
561
|
|
| Total Equity |
5 737
N/A
|
6 471
+13%
|
7 045
+9%
|
7 869
+12%
|
9 002
+14%
|
11 295
+25%
|
12 355
+9%
|
12 442
+1%
|
13 887
+12%
|
15 498
+12%
|
17 619
+14%
|
27 489
+56%
|
32 930
+20%
|
0
N/A
|
0
N/A
|
41 153
N/A
|
33 788
-18%
|
34 274
+1%
|
35 332
+3%
|
32 965
-7%
|
31 794
-4%
|
31 675
0%
|
33 678
+6%
|
32 253
-4%
|
|
| Total Liabilities & Equity |
10 221
N/A
|
11 440
+12%
|
14 207
+24%
|
16 597
+17%
|
18 491
+11%
|
28 209
+53%
|
30 179
+7%
|
30 451
+1%
|
43 501
+43%
|
49 014
+13%
|
54 345
+11%
|
65 615
+21%
|
73 292
+12%
|
0
N/A
|
0
N/A
|
91 546
N/A
|
93 613
+2%
|
96 141
+3%
|
102 016
+6%
|
99 641
-2%
|
102 448
+3%
|
102 510
+0%
|
106 834
+4%
|
105 093
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
3 522
|
3 522
|
3 522
|
3 523
|
3 527
|
3 697
|
3 703
|
3 695
|
3 696
|
3 705
|
3 691
|
3 695
|
3 718
|
0
|
0
|
3 724
|
3 825
|
3 851
|
3 851
|
3 851
|
3 851
|
3 851
|
3 851
|
3 851
|
|