Major Development PCL
SET:MJD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Major Development PCL
SET:MJD
|
TH |
Balance Sheet
Balance Sheet Decomposition
Major Development PCL
Major Development PCL
Balance Sheet
Major Development PCL
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||||
| Cash & Cash Equivalents |
42
|
2
|
1
|
18
|
111
|
392
|
48
|
54
|
100
|
100
|
129
|
219
|
678
|
287
|
751
|
717
|
849
|
389
|
1 548
|
539
|
1 008
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
6
|
1
|
0
|
2
|
1
|
1
|
0
|
0
|
|
| Cash Equivalents |
42
|
2
|
1
|
18
|
111
|
392
|
48
|
54
|
100
|
100
|
128
|
217
|
678
|
280
|
750
|
716
|
847
|
388
|
1 547
|
539
|
1 008
|
|
| Total Receivables |
0
|
28
|
344
|
185
|
197
|
1 155
|
1 862
|
2 137
|
1 161
|
51
|
17
|
42
|
106
|
164
|
673
|
695
|
93
|
162
|
380
|
178
|
414
|
|
| Accounts Receivables |
0
|
28
|
340
|
185
|
197
|
1 155
|
1 862
|
2 077
|
1 104
|
47
|
13
|
38
|
16
|
14
|
12
|
20
|
27
|
21
|
15
|
178
|
145
|
|
| Other Receivables |
0
|
0
|
4
|
0
|
0
|
0
|
0
|
60
|
57
|
4
|
4
|
4
|
90
|
150
|
661
|
675
|
66
|
141
|
364
|
0
|
269
|
|
| Inventory |
191
|
760
|
744
|
1 155
|
1 984
|
3 238
|
5 438
|
5 415
|
5 511
|
6 754
|
7 992
|
11 342
|
7 866
|
9 635
|
9 892
|
12 491
|
11 949
|
11 262
|
9 037
|
7 222
|
6 957
|
|
| Other Current Assets |
4
|
5
|
15
|
65
|
82
|
129
|
36
|
33
|
52
|
112
|
528
|
69
|
47
|
145
|
138
|
160
|
776
|
836
|
734
|
233
|
81
|
|
| Total Current Assets |
237
|
796
|
1 103
|
1 422
|
2 374
|
4 915
|
7 385
|
7 640
|
6 824
|
7 017
|
8 666
|
11 671
|
8 716
|
10 230
|
11 454
|
14 062
|
13 667
|
12 648
|
11 699
|
8 172
|
8 459
|
|
| PP&E Net |
1
|
96
|
177
|
165
|
174
|
174
|
445
|
437
|
917
|
747
|
859
|
949
|
1 008
|
1 822
|
2 189
|
2 328
|
2 582
|
2 816
|
2 772
|
2 310
|
2 151
|
|
| PP&E Gross |
1
|
96
|
177
|
165
|
174
|
174
|
445
|
437
|
917
|
747
|
859
|
949
|
1 008
|
1 822
|
2 189
|
2 328
|
2 582
|
2 816
|
2 772
|
0
|
0
|
|
| Accumulated Depreciation |
1
|
2
|
8
|
24
|
60
|
114
|
155
|
167
|
121
|
169
|
163
|
219
|
0
|
286
|
355
|
432
|
555
|
637
|
703
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
7
|
6
|
7
|
9
|
10
|
13
|
24
|
41
|
23
|
20
|
16
|
19
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
481
|
481
|
51
|
104
|
388
|
326
|
201
|
791
|
399
|
|
| Long-Term Investments |
0
|
215
|
215
|
215
|
215
|
215
|
215
|
215
|
215
|
558
|
811
|
1 728
|
1 407
|
2 106
|
2 072
|
2 836
|
2 961
|
3 511
|
3 852
|
3 889
|
4 352
|
|
| Other Long-Term Assets |
0
|
80
|
80
|
0
|
15
|
23
|
33
|
10
|
22
|
5
|
47
|
241
|
153
|
240
|
116
|
138
|
169
|
262
|
219
|
787
|
1 086
|
|
| Total Assets |
238
N/A
|
1 187
+399%
|
1 575
+33%
|
1 803
+14%
|
2 778
+54%
|
5 327
+92%
|
8 078
+52%
|
8 308
+3%
|
7 985
-4%
|
8 333
+4%
|
10 389
+25%
|
14 596
+40%
|
11 774
-19%
|
14 890
+26%
|
15 895
+7%
|
19 493
+23%
|
19 807
+2%
|
19 586
-1%
|
18 763
-4%
|
15 967
-15%
|
16 467
+3%
|
|
| Liabilities | ||||||||||||||||||||||
| Accounts Payable |
17
|
40
|
145
|
154
|
204
|
360
|
710
|
470
|
661
|
496
|
496
|
686
|
0
|
877
|
839
|
1 239
|
1 102
|
710
|
575
|
324
|
407
|
|
| Accrued Liabilities |
4
|
9
|
38
|
28
|
41
|
106
|
67
|
97
|
98
|
71
|
107
|
97
|
0
|
81
|
64
|
159
|
197
|
204
|
131
|
0
|
0
|
|
| Short-Term Debt |
0
|
125
|
22
|
15
|
362
|
163
|
191
|
221
|
94
|
423
|
1 809
|
2 349
|
2 888
|
1 956
|
2 408
|
1 620
|
810
|
358
|
240
|
178
|
150
|
|
| Current Portion of Long-Term Debt |
0
|
3
|
300
|
275
|
216
|
558
|
1 155
|
2 215
|
1 715
|
1 869
|
1 128
|
1 836
|
1 144
|
2 077
|
3 144
|
3 217
|
4 513
|
3 592
|
4 850
|
3 525
|
3 441
|
|
| Other Current Liabilities |
115
|
108
|
161
|
523
|
519
|
678
|
1 301
|
1 323
|
1 221
|
1 840
|
2 117
|
2 534
|
1 829
|
1 612
|
1 411
|
1 798
|
2 406
|
2 199
|
1 466
|
764
|
583
|
|
| Total Current Liabilities |
136
|
284
|
666
|
996
|
1 341
|
1 866
|
3 424
|
4 326
|
3 789
|
4 699
|
5 658
|
7 500
|
7 174
|
6 603
|
7 866
|
8 033
|
9 028
|
7 063
|
7 262
|
4 791
|
4 580
|
|
| Long-Term Debt |
100
|
404
|
397
|
251
|
597
|
1 415
|
2 455
|
1 586
|
1 707
|
1 456
|
2 635
|
4 684
|
1 291
|
4 624
|
3 885
|
7 390
|
5 356
|
6 705
|
5 503
|
5 533
|
6 537
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96
|
122
|
122
|
287
|
286
|
267
|
250
|
299
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
5
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
7
|
10
|
29
|
58
|
162
|
52
|
75
|
78
|
82
|
90
|
|
| Total Liabilities |
236
N/A
|
687
+191%
|
1 063
+55%
|
1 247
+17%
|
1 938
+55%
|
3 293
+70%
|
5 879
+79%
|
5 912
+1%
|
5 496
-7%
|
6 146
+12%
|
8 292
+35%
|
12 240
+48%
|
8 475
-31%
|
11 352
+34%
|
11 932
+5%
|
15 708
+32%
|
14 722
-6%
|
14 130
-4%
|
13 110
-7%
|
10 657
-19%
|
11 507
+8%
|
|
| Equity | ||||||||||||||||||||||
| Common Stock |
5
|
500
|
500
|
500
|
500
|
700
|
700
|
700
|
704
|
704
|
704
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
|
| Retained Earnings |
3
|
0
|
12
|
56
|
340
|
620
|
785
|
981
|
1 066
|
764
|
673
|
615
|
1 563
|
1 687
|
2 093
|
1 906
|
3 158
|
3 476
|
3 670
|
3 306
|
2 945
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
715
|
715
|
715
|
719
|
719
|
719
|
875
|
875
|
875
|
875
|
875
|
875
|
875
|
875
|
875
|
875
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
134
|
143
|
192
|
244
|
247
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
268
|
280
|
|
| Total Equity |
2
N/A
|
500
+24 900%
|
512
+2%
|
556
+9%
|
840
+51%
|
2 034
+142%
|
2 200
+8%
|
2 396
+9%
|
2 489
+4%
|
2 188
-12%
|
2 097
-4%
|
2 357
+12%
|
3 299
+40%
|
3 537
+7%
|
3 963
+12%
|
3 785
-4%
|
5 086
+34%
|
5 456
+7%
|
5 654
+4%
|
5 309
-6%
|
4 960
-7%
|
|
| Total Liabilities & Equity |
238
N/A
|
1 187
+399%
|
1 575
+33%
|
1 803
+14%
|
2 778
+54%
|
5 327
+92%
|
8 078
+52%
|
8 308
+3%
|
7 985
-4%
|
8 333
+4%
|
10 389
+25%
|
14 596
+40%
|
11 774
-19%
|
14 890
+26%
|
15 895
+7%
|
19 493
+23%
|
19 807
+2%
|
19 586
-1%
|
18 763
-4%
|
15 967
-15%
|
16 467
+3%
|
|
| Shares Outstanding | ||||||||||||||||||||||
| Common Shares Outstanding |
700
|
700
|
700
|
700
|
700
|
700
|
700
|
700
|
704
|
704
|
704
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
860
|
|