Comfortdelgro Corporation Ltd
SGX:C52
Balance Sheet
Balance Sheet Decomposition
Comfortdelgro Corporation Ltd
Comfortdelgro Corporation Ltd
Balance Sheet
Comfortdelgro Corporation Ltd
| 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 |
72
|
103
|
285
|
263
|
238
|
81
|
72
|
81
|
74
|
122
|
111
|
127
|
107
|
118
|
137
|
114
|
155
|
131
|
136
|
148
|
144
|
188
|
202
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
74
|
122
|
111
|
127
|
107
|
118
|
137
|
114
|
155
|
131
|
136
|
148
|
144
|
164
|
196
|
|
| Cash Equivalents |
72
|
103
|
285
|
263
|
238
|
81
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
6
|
|
| Short-Term Investments |
515
|
559
|
282
|
219
|
174
|
332
|
379
|
415
|
498
|
455
|
584
|
708
|
719
|
670
|
643
|
493
|
431
|
463
|
607
|
771
|
823
|
669
|
691
|
|
| Total Receivables |
237
|
294
|
271
|
328
|
198
|
203
|
183
|
216
|
262
|
258
|
342
|
334
|
341
|
417
|
390
|
446
|
552
|
574
|
554
|
570
|
477
|
533
|
726
|
|
| Accounts Receivables |
126
|
132
|
142
|
153
|
132
|
133
|
102
|
122
|
103
|
133
|
129
|
111
|
117
|
139
|
237
|
251
|
275
|
319
|
533
|
570
|
477
|
533
|
726
|
|
| Other Receivables |
112
|
161
|
129
|
175
|
66
|
69
|
80
|
94
|
158
|
125
|
213
|
222
|
224
|
278
|
153
|
195
|
277
|
256
|
20
|
0
|
0
|
0
|
0
|
|
| Inventory |
34
|
31
|
36
|
39
|
45
|
51
|
52
|
55
|
59
|
57
|
58
|
71
|
72
|
75
|
82
|
114
|
139
|
151
|
128
|
117
|
120
|
142
|
158
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
89
|
98
|
123
|
98
|
108
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
81
|
83
|
123
|
|
| Total Current Assets |
858
|
987
|
874
|
849
|
743
|
764
|
808
|
863
|
1 001
|
979
|
1 094
|
1 240
|
1 239
|
1 280
|
1 251
|
1 166
|
1 277
|
1 319
|
1 424
|
1 621
|
1 645
|
1 614
|
1 899
|
|
| PP&E Net |
1 491
|
1 453
|
1 602
|
1 775
|
1 841
|
1 967
|
1 928
|
2 237
|
2 381
|
2 604
|
2 707
|
2 777
|
2 895
|
2 909
|
2 815
|
2 723
|
2 691
|
2 880
|
2 604
|
2 192
|
2 038
|
2 012
|
2 130
|
|
| PP&E Gross |
1 491
|
1 453
|
0
|
1 775
|
1 841
|
1 967
|
1 928
|
2 237
|
2 381
|
2 604
|
2 707
|
2 777
|
2 895
|
2 909
|
2 815
|
2 723
|
2 691
|
2 880
|
2 604
|
2 192
|
2 038
|
2 012
|
2 130
|
|
| Accumulated Depreciation |
1 661
|
1 780
|
0
|
1 608
|
1 640
|
1 672
|
1 659
|
1 725
|
1 788
|
1 854
|
1 889
|
1 949
|
2 073
|
2 194
|
2 290
|
2 266
|
2 445
|
2 464
|
2 667
|
2 573
|
2 641
|
2 858
|
2 994
|
|
| Intangible Assets |
161
|
153
|
168
|
218
|
216
|
236
|
249
|
406
|
387
|
407
|
393
|
413
|
232
|
231
|
218
|
212
|
219
|
205
|
211
|
220
|
202
|
206
|
354
|
|
| Goodwill |
5
|
15
|
43
|
80
|
85
|
95
|
81
|
129
|
146
|
146
|
176
|
274
|
454
|
443
|
428
|
428
|
678
|
644
|
659
|
647
|
615
|
617
|
1 104
|
|
| Note Receivable |
5
|
1
|
1
|
0
|
40
|
119
|
122
|
258
|
314
|
354
|
384
|
302
|
307
|
268
|
241
|
238
|
219
|
284
|
7
|
176
|
143
|
150
|
128
|
|
| Long-Term Investments |
85
|
60
|
87
|
120
|
148
|
129
|
159
|
152
|
145
|
92
|
88
|
71
|
82
|
62
|
74
|
38
|
31
|
25
|
23
|
29
|
33
|
60
|
42
|
|
| Other Long-Term Assets |
0
|
2
|
3
|
17
|
13
|
6
|
5
|
9
|
8
|
7
|
4
|
8
|
22
|
25
|
24
|
23
|
22
|
22
|
30
|
30
|
27
|
30
|
69
|
|
| Other Assets |
5
|
15
|
43
|
80
|
85
|
95
|
81
|
129
|
146
|
146
|
176
|
274
|
454
|
443
|
428
|
428
|
678
|
644
|
659
|
647
|
615
|
617
|
1 104
|
|
| Total Assets |
2 605
N/A
|
2 671
+3%
|
2 779
+4%
|
3 058
+10%
|
3 085
+1%
|
3 316
+8%
|
3 352
+1%
|
4 052
+21%
|
4 381
+8%
|
4 589
+5%
|
4 846
+6%
|
5 085
+5%
|
5 231
+3%
|
5 216
0%
|
5 049
-3%
|
4 828
-4%
|
5 137
+6%
|
5 379
+5%
|
4 959
-8%
|
4 914
-1%
|
4 702
-4%
|
4 690
0%
|
5 726
+22%
|
|
| Liabilities | ||||||||||||||||||||||||
| Accounts Payable |
147
|
119
|
364
|
151
|
158
|
185
|
223
|
242
|
207
|
215
|
228
|
224
|
349
|
305
|
233
|
229
|
235
|
237
|
205
|
238
|
244
|
283
|
407
|
|
| Accrued Liabilities |
130
|
121
|
0
|
199
|
216
|
228
|
228
|
232
|
266
|
280
|
281
|
339
|
386
|
416
|
365
|
359
|
384
|
354
|
391
|
454
|
515
|
451
|
524
|
|
| Short-Term Debt |
113
|
47
|
55
|
206
|
101
|
73
|
92
|
62
|
78
|
60
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
110
|
1
|
0
|
89
|
453
|
|
| Current Portion of Long-Term Debt |
72
|
87
|
125
|
215
|
102
|
89
|
75
|
69
|
110
|
138
|
68
|
218
|
243
|
126
|
169
|
114
|
90
|
131
|
63
|
84
|
77
|
66
|
208
|
|
| Other Current Liabilities |
213
|
251
|
222
|
227
|
231
|
232
|
210
|
248
|
237
|
309
|
313
|
282
|
280
|
289
|
272
|
243
|
300
|
271
|
244
|
213
|
205
|
203
|
208
|
|
| Total Current Liabilities |
676
|
626
|
766
|
999
|
807
|
808
|
828
|
852
|
898
|
1 002
|
917
|
1 063
|
1 258
|
1 137
|
1 039
|
945
|
1 009
|
1 116
|
1 013
|
990
|
1 041
|
1 092
|
1 801
|
|
| Long-Term Debt |
286
|
318
|
253
|
109
|
203
|
313
|
245
|
466
|
523
|
434
|
608
|
590
|
494
|
432
|
176
|
208
|
480
|
583
|
568
|
533
|
426
|
373
|
693
|
|
| Deferred Income Tax |
122
|
124
|
126
|
140
|
130
|
128
|
121
|
126
|
181
|
192
|
193
|
204
|
204
|
226
|
252
|
259
|
249
|
210
|
211
|
182
|
138
|
119
|
108
|
|
| Minority Interest |
235
|
242
|
282
|
372
|
389
|
417
|
420
|
522
|
547
|
582
|
629
|
640
|
649
|
678
|
717
|
420
|
414
|
414
|
422
|
430
|
432
|
416
|
427
|
|
| Other Liabilities |
108
|
98
|
49
|
94
|
114
|
169
|
181
|
396
|
432
|
488
|
491
|
434
|
436
|
409
|
390
|
378
|
371
|
461
|
99
|
102
|
92
|
92
|
98
|
|
| Total Liabilities |
1 426
N/A
|
1 407
-1%
|
1 476
+5%
|
1 713
+16%
|
1 643
-4%
|
1 834
+12%
|
1 795
-2%
|
2 362
+32%
|
2 581
+9%
|
2 698
+5%
|
2 838
+5%
|
2 930
+3%
|
3 041
+4%
|
2 881
-5%
|
2 574
-11%
|
2 210
-14%
|
2 523
+14%
|
2 784
+10%
|
2 312
-17%
|
2 236
-3%
|
2 128
-5%
|
2 092
-2%
|
3 127
+49%
|
|
| Equity | ||||||||||||||||||||||||
| Common Stock |
506
|
510
|
514
|
517
|
538
|
560
|
561
|
562
|
566
|
569
|
585
|
623
|
646
|
666
|
677
|
688
|
691
|
692
|
693
|
694
|
694
|
694
|
694
|
|
| Retained Earnings |
635
|
723
|
746
|
818
|
904
|
967
|
1 054
|
1 172
|
1 291
|
1 364
|
1 466
|
1 588
|
1 703
|
1 846
|
1 962
|
1 912
|
1 990
|
2 001
|
1 985
|
2 009
|
2 049
|
2 077
|
2 083
|
|
| Additional Paid In Capital |
31
|
37
|
43
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
38
|
60
|
59
|
79
|
81
|
79
|
82
|
72
|
1
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
|
| Other Equity |
6
|
6
|
0
|
40
|
0
|
44
|
58
|
44
|
56
|
41
|
43
|
56
|
159
|
124
|
125
|
78
|
8
|
19
|
50
|
54
|
86
|
100
|
175
|
|
| Total Equity |
1 178
N/A
|
1 264
+7%
|
1 303
+3%
|
1 345
+3%
|
1 441
+7%
|
1 483
+3%
|
1 557
+5%
|
1 690
+9%
|
1 801
+7%
|
1 892
+5%
|
2 008
+6%
|
2 155
+7%
|
2 190
+2%
|
2 335
+7%
|
2 476
+6%
|
2 618
+6%
|
2 614
0%
|
2 595
-1%
|
2 647
+2%
|
2 679
+1%
|
2 574
-4%
|
2 598
+1%
|
2 599
+0%
|
|
| Total Liabilities & Equity |
2 605
N/A
|
2 671
+3%
|
2 779
+4%
|
3 058
+10%
|
3 085
+1%
|
3 316
+8%
|
3 352
+1%
|
4 052
+21%
|
4 381
+8%
|
4 589
+5%
|
4 846
+6%
|
5 085
+5%
|
5 231
+3%
|
5 216
0%
|
5 049
-3%
|
4 828
-4%
|
5 137
+6%
|
5 379
+5%
|
4 959
-8%
|
4 914
-1%
|
4 702
-4%
|
4 690
0%
|
5 726
+22%
|
|
| Shares Outstanding | ||||||||||||||||||||||||
| Common Shares Outstanding |
2 022
|
2 038
|
2 053
|
2 068
|
2 071
|
2 085
|
2 086
|
2 086
|
2 089
|
2 091
|
2 102
|
2 126
|
2 139
|
2 150
|
2 157
|
2 164
|
2 165
|
2 166
|
2 167
|
2 167
|
2 166
|
2 166
|
2 166
|
|