Namyong Terminal PCL
SET:NYT
Balance Sheet
Balance Sheet Decomposition
Namyong Terminal PCL
Namyong Terminal PCL
Balance Sheet
Namyong Terminal PCL
| 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 |
23
|
77
|
136
|
127
|
1 483
|
556
|
55
|
44
|
35
|
1 037
|
94
|
255
|
117
|
212
|
335
|
302
|
|
| Cash |
23
|
77
|
66
|
0
|
836
|
33
|
42
|
44
|
35
|
73
|
94
|
255
|
117
|
212
|
335
|
302
|
|
| Cash Equivalents |
0
|
0
|
70
|
127
|
647
|
523
|
12
|
0
|
0
|
963
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
45
|
5
|
0
|
1 074
|
1 834
|
1 879
|
1 972
|
1 087
|
1 489
|
1 047
|
1 202
|
1 238
|
1 434
|
766
|
|
| Total Receivables |
88
|
110
|
82
|
116
|
137
|
147
|
111
|
116
|
119
|
118
|
119
|
95
|
117
|
146
|
151
|
109
|
|
| Accounts Receivables |
87
|
103
|
80
|
116
|
102
|
138
|
109
|
116
|
118
|
104
|
109
|
91
|
113
|
141
|
142
|
99
|
|
| Other Receivables |
1
|
7
|
1
|
0
|
35
|
9
|
1
|
1
|
1
|
15
|
10
|
4
|
4
|
5
|
10
|
9
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
2
|
2
|
3
|
|
| Other Current Assets |
15
|
20
|
30
|
16
|
34
|
43
|
40
|
55
|
37
|
43
|
36
|
20
|
25
|
22
|
25
|
22
|
|
| Total Current Assets |
127
|
207
|
292
|
264
|
1 654
|
1 820
|
2 039
|
2 094
|
2 164
|
2 285
|
1 737
|
1 420
|
1 465
|
1 620
|
1 947
|
1 202
|
|
| PP&E Net |
584
|
647
|
690
|
778
|
1 453
|
1 383
|
1 283
|
1 242
|
1 117
|
1 087
|
1 029
|
2 888
|
3 483
|
2 915
|
2 414
|
2 123
|
|
| PP&E Gross |
584
|
647
|
690
|
0
|
1 453
|
1 383
|
1 283
|
1 242
|
1 117
|
1 087
|
1 029
|
2 888
|
3 483
|
2 915
|
2 414
|
2 123
|
|
| Accumulated Depreciation |
282
|
350
|
421
|
0
|
582
|
712
|
848
|
984
|
1 122
|
1 223
|
1 339
|
1 444
|
1 562
|
1 653
|
1 768
|
1 788
|
|
| Intangible Assets |
2
|
2
|
3
|
679
|
594
|
514
|
441
|
371
|
294
|
212
|
128
|
38
|
336
|
260
|
185
|
108
|
|
| Note Receivable |
32
|
1
|
1
|
70
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
99
|
5
|
|
| Long-Term Investments |
0
|
0
|
0
|
522
|
535
|
522
|
524
|
513
|
506
|
511
|
1 146
|
1 260
|
1 282
|
1 884
|
2 199
|
3 009
|
|
| Other Long-Term Assets |
664
|
519
|
501
|
107
|
98
|
115
|
160
|
160
|
275
|
324
|
315
|
87
|
88
|
103
|
108
|
106
|
|
| Total Assets |
1 408
N/A
|
1 377
-2%
|
1 486
+8%
|
2 419
+63%
|
4 334
+79%
|
4 354
+0%
|
4 447
+2%
|
4 380
-1%
|
4 357
-1%
|
4 418
+1%
|
4 355
-1%
|
5 693
+31%
|
6 655
+17%
|
6 785
+2%
|
6 953
+2%
|
6 553
-6%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
12
|
56
|
62
|
30
|
7
|
12
|
12
|
12
|
13
|
15
|
15
|
15
|
26
|
36
|
20
|
34
|
|
| Accrued Liabilities |
41
|
83
|
59
|
155
|
153
|
154
|
161
|
168
|
183
|
198
|
199
|
80
|
197
|
211
|
224
|
211
|
|
| Short-Term Debt |
115
|
139
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
108
|
211
|
289
|
|
| Current Portion of Long-Term Debt |
90
|
72
|
128
|
168
|
7
|
4
|
3
|
2
|
1
|
2
|
0
|
195
|
285
|
357
|
497
|
357
|
|
| Other Current Liabilities |
203
|
33
|
202
|
45
|
107
|
64
|
107
|
70
|
90
|
95
|
72
|
91
|
71
|
135
|
177
|
169
|
|
| Total Current Liabilities |
461
|
383
|
450
|
398
|
274
|
234
|
284
|
252
|
288
|
310
|
286
|
382
|
604
|
846
|
1 129
|
1 060
|
|
| Long-Term Debt |
120
|
50
|
231
|
646
|
6
|
2
|
3
|
1
|
0
|
0
|
0
|
1 855
|
2 343
|
2 296
|
2 056
|
1 798
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
23
|
16
|
80
|
129
|
|
| Other Liabilities |
63
|
137
|
155
|
466
|
467
|
438
|
407
|
390
|
315
|
321
|
278
|
163
|
436
|
362
|
323
|
247
|
|
| Total Liabilities |
644
N/A
|
569
-12%
|
836
+47%
|
1 510
+81%
|
748
-50%
|
674
-10%
|
694
+3%
|
643
-7%
|
603
-6%
|
631
+5%
|
563
-11%
|
2 440
+333%
|
3 407
+40%
|
3 487
+2%
|
3 428
-2%
|
2 976
-13%
|
|
| Equity | |||||||||||||||||
| Common Stock |
290
|
290
|
290
|
415
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
620
|
|
| Retained Earnings |
475
|
518
|
360
|
495
|
788
|
882
|
955
|
939
|
956
|
989
|
993
|
455
|
450
|
499
|
727
|
779
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
2 178
|
|
| Total Equity |
765
N/A
|
808
+6%
|
650
-20%
|
909
+40%
|
3 586
+294%
|
3 681
+3%
|
3 753
+2%
|
3 737
0%
|
3 754
+0%
|
3 787
+1%
|
3 792
+0%
|
3 254
-14%
|
3 248
0%
|
3 297
+2%
|
3 525
+7%
|
3 577
+1%
|
|
| Total Liabilities & Equity |
1 408
N/A
|
1 377
-2%
|
1 486
+8%
|
2 419
+63%
|
4 334
+79%
|
4 354
+0%
|
4 447
+2%
|
4 380
-1%
|
4 357
-1%
|
4 418
+1%
|
4 355
-1%
|
5 693
+31%
|
6 655
+17%
|
6 785
+2%
|
6 953
+2%
|
6 553
-6%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
580
|
580
|
580
|
829
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
1 240
|
|