Lippo Malls Indonesia Retail Trust
OTC:LPMDF
Balance Sheet
Balance Sheet Decomposition
Lippo Malls Indonesia Retail Trust
Lippo Malls Indonesia Retail Trust
Balance Sheet
Lippo Malls Indonesia Retail Trust
| 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 |
95
|
111
|
110
|
113
|
138
|
369
|
102
|
79
|
74
|
60
|
45
|
110
|
109
|
122
|
111
|
40
|
20
|
|
| Cash Equivalents |
95
|
111
|
110
|
113
|
138
|
369
|
102
|
79
|
74
|
60
|
45
|
110
|
109
|
122
|
111
|
40
|
20
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
9
|
9
|
9
|
10
|
20
|
15
|
20
|
20
|
17
|
39
|
40
|
50
|
44
|
49
|
41
|
29
|
29
|
|
| Accounts Receivables |
7
|
5
|
9
|
6
|
4
|
5
|
5
|
7
|
9
|
27
|
26
|
23
|
26
|
37
|
32
|
24
|
23
|
|
| Other Receivables |
2
|
4
|
1
|
5
|
15
|
10
|
15
|
12
|
9
|
12
|
15
|
27
|
18
|
12
|
9
|
5
|
6
|
|
| Other Current Assets |
22
|
12
|
11
|
15
|
17
|
14
|
49
|
52
|
24
|
35
|
29
|
140
|
13
|
43
|
12
|
112
|
27
|
|
| Total Current Assets |
125
|
132
|
130
|
139
|
174
|
398
|
172
|
150
|
116
|
134
|
115
|
300
|
166
|
214
|
164
|
181
|
76
|
|
| PP&E Net |
0
|
0
|
0
|
3
|
3
|
3
|
5
|
5
|
8
|
10
|
11
|
10
|
8
|
7
|
6
|
6
|
4
|
|
| PP&E Gross |
0
|
0
|
0
|
3
|
3
|
3
|
5
|
5
|
8
|
10
|
11
|
10
|
8
|
7
|
6
|
6
|
4
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
5
|
7
|
10
|
13
|
15
|
18
|
17
|
19
|
21
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
34
|
25
|
19
|
12
|
9
|
6
|
3
|
19
|
11
|
5
|
0
|
|
| Long-Term Investments |
882
|
1 056
|
1 082
|
1 545
|
1 753
|
1 412
|
1 807
|
1 805
|
1 923
|
1 908
|
1 832
|
1 697
|
1 459
|
1 789
|
1 656
|
1 532
|
1 562
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 008
N/A
|
1 188
+18%
|
1 213
+2%
|
1 687
+39%
|
1 931
+14%
|
1 814
-6%
|
2 017
+11%
|
1 988
-1%
|
2 065
+4%
|
2 064
0%
|
1 966
-5%
|
2 013
+2%
|
1 637
-19%
|
2 029
+24%
|
1 836
-10%
|
1 723
-6%
|
1 642
-5%
|
|
| Liabilities | ||||||||||||||||||
| Accounts Payable |
2
|
3
|
8
|
19
|
17
|
12
|
59
|
50
|
16
|
21
|
26
|
30
|
24
|
30
|
35
|
42
|
43
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
0
|
75
|
219
|
67
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
146
|
199
|
250
|
124
|
80
|
120
|
0
|
0
|
0
|
140
|
270
|
23
|
|
| Other Current Liabilities |
20
|
28
|
33
|
50
|
53
|
46
|
47
|
51
|
54
|
65
|
71
|
67
|
60
|
60
|
60
|
71
|
88
|
|
| Total Current Liabilities |
22
|
32
|
41
|
70
|
70
|
205
|
305
|
350
|
194
|
355
|
217
|
172
|
303
|
158
|
236
|
383
|
154
|
|
| Long-Term Debt |
120
|
119
|
122
|
142
|
145
|
470
|
425
|
439
|
518
|
421
|
555
|
636
|
458
|
779
|
668
|
532
|
704
|
|
| Deferred Income Tax |
22
|
37
|
48
|
58
|
66
|
49
|
51
|
39
|
32
|
23
|
23
|
11
|
8
|
8
|
22
|
16
|
16
|
|
| Other Liabilities |
76
|
108
|
100
|
117
|
419
|
81
|
86
|
84
|
89
|
97
|
91
|
118
|
95
|
97
|
126
|
102
|
68
|
|
| Total Liabilities |
240
N/A
|
297
+24%
|
311
+5%
|
387
+25%
|
700
+81%
|
804
+15%
|
868
+8%
|
913
+5%
|
833
-9%
|
896
+8%
|
887
-1%
|
937
+6%
|
864
-8%
|
1 041
+21%
|
1 052
+1%
|
1 033
-2%
|
942
-9%
|
|
| Equity | ||||||||||||||||||
| Common Stock |
816
|
819
|
823
|
1 158
|
1 165
|
1 269
|
1 357
|
1 392
|
1 394
|
1 049
|
893
|
764
|
552
|
717
|
689
|
398
|
397
|
|
| Retained Earnings |
112
|
107
|
169
|
208
|
297
|
292
|
0
|
238
|
170
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
160
|
35
|
89
|
66
|
231
|
552
|
499
|
555
|
331
|
119
|
186
|
312
|
221
|
270
|
95
|
292
|
303
|
|
| Total Equity |
768
N/A
|
892
+16%
|
902
+1%
|
1 300
+44%
|
1 231
-5%
|
1 010
-18%
|
1 150
+14%
|
1 075
-6%
|
1 233
+15%
|
1 168
-5%
|
1 079
-8%
|
1 076
0%
|
773
-28%
|
987
+28%
|
784
-21%
|
690
-12%
|
700
+1%
|
|
| Total Liabilities & Equity |
1 008
N/A
|
1 188
+18%
|
1 213
+2%
|
1 687
+39%
|
1 931
+14%
|
1 814
-6%
|
2 017
+11%
|
1 988
-1%
|
2 065
+4%
|
2 064
0%
|
1 966
-5%
|
2 013
+2%
|
1 637
-19%
|
2 029
+24%
|
1 836
-10%
|
1 723
-6%
|
1 642
-5%
|
|
| Shares Outstanding | ||||||||||||||||||
| Common Shares Outstanding |
1 338
|
1 347
|
1 355
|
2 175
|
2 192
|
2 453
|
2 702
|
3 142
|
3 148
|
3 172
|
3 212
|
3 251
|
7 610
|
7 673
|
10 538
|
10 538
|
10 538
|
|