StarHub Ltd
SGX:CC3
Balance Sheet
Balance Sheet Decomposition
StarHub Ltd
StarHub Ltd
Balance Sheet
StarHub Ltd
| 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 |
257
|
67
|
74
|
127
|
175
|
50
|
39
|
37
|
50
|
46
|
38
|
86
|
96
|
140
|
62
|
71
|
71
|
166
|
118
|
415
|
833
|
574
|
293
|
419
|
|
| Cash |
257
|
67
|
74
|
127
|
175
|
50
|
0
|
0
|
0
|
0
|
0
|
86
|
96
|
140
|
62
|
71
|
71
|
0
|
0
|
0
|
0
|
248
|
0
|
0
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
39
|
37
|
50
|
46
|
38
|
0
|
0
|
0
|
0
|
0
|
0
|
166
|
118
|
415
|
833
|
325
|
293
|
419
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
99
|
91
|
185
|
191
|
142
|
226
|
171
|
125
|
112
|
214
|
274
|
0
|
0
|
0
|
0
|
325
|
0
|
0
|
|
| Total Receivables |
127
|
116
|
105
|
107
|
117
|
130
|
184
|
201
|
201
|
228
|
241
|
201
|
233
|
290
|
313
|
331
|
515
|
575
|
623
|
551
|
619
|
636
|
619
|
801
|
|
| Accounts Receivables |
127
|
116
|
105
|
107
|
117
|
130
|
183
|
200
|
201
|
227
|
196
|
200
|
223
|
281
|
293
|
309
|
511
|
571
|
605
|
530
|
482
|
583
|
568
|
667
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
44
|
1
|
10
|
10
|
20
|
22
|
4
|
5
|
18
|
22
|
137
|
53
|
51
|
134
|
|
| Inventory |
6
|
4
|
6
|
6
|
13
|
13
|
20
|
21
|
28
|
32
|
37
|
28
|
43
|
42
|
54
|
50
|
72
|
75
|
98
|
80
|
50
|
67
|
47
|
47
|
|
| Other Current Assets |
71
|
65
|
71
|
104
|
106
|
108
|
40
|
60
|
63
|
64
|
78
|
77
|
69
|
75
|
63
|
75
|
102
|
114
|
103
|
113
|
101
|
144
|
213
|
139
|
|
| Total Current Assets |
460
|
253
|
256
|
344
|
410
|
302
|
382
|
410
|
526
|
561
|
535
|
618
|
612
|
672
|
604
|
741
|
1 034
|
931
|
942
|
1 160
|
1 603
|
1 419
|
1 381
|
1 527
|
|
| PP&E Net |
1 159
|
1 135
|
976
|
920
|
957
|
920
|
894
|
846
|
785
|
776
|
762
|
791
|
857
|
911
|
890
|
918
|
870
|
893
|
970
|
905
|
816
|
740
|
703
|
754
|
|
| PP&E Gross |
1 159
|
1 135
|
976
|
920
|
957
|
920
|
894
|
846
|
785
|
776
|
762
|
791
|
857
|
911
|
890
|
918
|
870
|
893
|
970
|
905
|
816
|
740
|
703
|
754
|
|
| Accumulated Depreciation |
515
|
791
|
1 039
|
1 304
|
1 465
|
1 631
|
1 772
|
1 977
|
2 126
|
2 308
|
2 412
|
2 561
|
2 469
|
2 649
|
2 754
|
2 850
|
2 770
|
2 888
|
2 756
|
2 892
|
2 431
|
2 477
|
2 428
|
2 391
|
|
| Intangible Assets |
171
|
419
|
388
|
338
|
328
|
119
|
132
|
161
|
195
|
231
|
203
|
177
|
160
|
184
|
168
|
244
|
318
|
341
|
325
|
313
|
307
|
325
|
299
|
288
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
240
|
347
|
347
|
406
|
405
|
485
|
456
|
463
|
|
| Note Receivable |
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
77
|
67
|
78
|
71
|
67
|
114
|
141
|
37
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
66
|
84
|
59
|
56
|
42
|
42
|
48
|
51
|
53
|
|
| Other Long-Term Assets |
136
|
157
|
164
|
141
|
145
|
165
|
92
|
25
|
5
|
5
|
3
|
3
|
0
|
0
|
0
|
8
|
14
|
15
|
16
|
34
|
3
|
3
|
5
|
3
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
220
|
240
|
347
|
347
|
406
|
405
|
485
|
456
|
463
|
|
| Total Assets |
1 929
N/A
|
1 965
+2%
|
1 786
-9%
|
1 743
-2%
|
1 840
+6%
|
1 727
-6%
|
1 720
0%
|
1 661
-3%
|
1 733
+4%
|
1 794
+4%
|
1 723
-4%
|
1 809
+5%
|
1 850
+2%
|
1 987
+7%
|
1 909
-4%
|
2 196
+15%
|
2 636
+20%
|
2 654
+1%
|
2 734
+3%
|
2 931
+7%
|
3 243
+11%
|
3 134
-3%
|
3 035
-3%
|
3 121
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
238
|
280
|
322
|
349
|
389
|
388
|
417
|
379
|
419
|
480
|
490
|
116
|
115
|
160
|
178
|
158
|
170
|
197
|
209
|
156
|
214
|
266
|
876
|
929
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
411
|
460
|
462
|
414
|
472
|
496
|
444
|
359
|
413
|
439
|
491
|
524
|
556
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
4
|
17
|
31
|
74
|
111
|
0
|
124
|
218
|
290
|
330
|
75
|
0
|
0
|
200
|
138
|
10
|
120
|
50
|
434
|
36
|
255
|
167
|
44
|
488
|
|
| Other Current Liabilities |
559
|
300
|
154
|
190
|
179
|
155
|
179
|
211
|
216
|
263
|
338
|
353
|
327
|
371
|
298
|
215
|
228
|
201
|
175
|
168
|
185
|
235
|
225
|
156
|
|
| Total Current Liabilities |
801
|
596
|
507
|
613
|
678
|
543
|
719
|
808
|
926
|
1 073
|
903
|
879
|
902
|
1 193
|
1 028
|
856
|
1 014
|
892
|
1 176
|
773
|
1 094
|
1 160
|
961
|
1 374
|
|
| Long-Term Debt |
427
|
397
|
356
|
246
|
133
|
633
|
844
|
696
|
605
|
475
|
588
|
688
|
688
|
488
|
550
|
978
|
858
|
978
|
770
|
1 294
|
1 241
|
1 101
|
1 200
|
773
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
31
|
44
|
34
|
39
|
61
|
108
|
113
|
119
|
128
|
127
|
120
|
145
|
135
|
129
|
121
|
111
|
92
|
87
|
72
|
105
|
|
| Minority Interest |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
80
|
62
|
88
|
107
|
153
|
137
|
159
|
|
| Other Liabilities |
136
|
35
|
30
|
26
|
22
|
19
|
15
|
11
|
15
|
83
|
97
|
79
|
50
|
31
|
24
|
23
|
23
|
66
|
86
|
127
|
120
|
103
|
97
|
101
|
|
| Total Liabilities |
1 364
N/A
|
1 028
-25%
|
893
-13%
|
884
-1%
|
864
-2%
|
1 239
+43%
|
1 612
+30%
|
1 553
-4%
|
1 607
+3%
|
1 740
+8%
|
1 701
-2%
|
1 765
+4%
|
1 767
+0%
|
1 838
+4%
|
1 722
-6%
|
2 001
+16%
|
2 035
+2%
|
2 146
+5%
|
2 216
+3%
|
2 393
+8%
|
2 653
+11%
|
2 604
-2%
|
2 466
-5%
|
2 513
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
552
|
837
|
838
|
847
|
855
|
236
|
247
|
255
|
258
|
260
|
263
|
263
|
271
|
283
|
294
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
300
|
|
| Retained Earnings |
13
|
100
|
54
|
1
|
102
|
251
|
141
|
137
|
134
|
214
|
242
|
212
|
185
|
133
|
108
|
111
|
101
|
16
|
27
|
67
|
126
|
73
|
125
|
158
|
|
| Additional Paid In Capital |
0
|
1
|
2
|
10
|
19
|
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
|
0
|
0
|
13
|
18
|
6
|
8
|
25
|
35
|
36
|
37
|
39
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
16
|
6
|
3
|
0
|
6
|
0
|
0
|
0
|
0
|
12
|
8
|
3
|
0
|
2
|
2
|
5
|
19
|
15
|
|
| Other Equity |
0
|
0
|
0
|
0
|
2
|
0
|
18
|
4
|
6
|
8
|
7
|
7
|
4
|
1
|
2
|
6
|
191
|
201
|
199
|
199
|
200
|
198
|
200
|
204
|
|
| Total Equity |
565
N/A
|
937
+66%
|
893
-5%
|
858
-4%
|
977
+14%
|
488
-50%
|
108
-78%
|
108
+0%
|
126
+16%
|
54
-57%
|
23
-58%
|
44
+92%
|
83
+90%
|
149
+80%
|
188
+26%
|
195
+4%
|
602
+209%
|
508
-16%
|
518
+2%
|
538
+4%
|
590
+10%
|
530
-10%
|
569
+7%
|
608
+7%
|
|
| Total Liabilities & Equity |
1 929
N/A
|
1 965
+2%
|
1 786
-9%
|
1 743
-2%
|
1 840
+6%
|
1 727
-6%
|
1 720
0%
|
1 661
-3%
|
1 733
+4%
|
1 794
+4%
|
1 723
-4%
|
1 809
+5%
|
1 850
+2%
|
1 987
+7%
|
1 909
-4%
|
2 196
+15%
|
2 636
+20%
|
2 654
+1%
|
2 734
+3%
|
2 931
+7%
|
3 243
+11%
|
3 134
-3%
|
3 035
-3%
|
3 121
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 374
|
2 085
|
2 088
|
2 111
|
2 130
|
1 844
|
1 700
|
1 710
|
1 713
|
1 716
|
1 715
|
1 717
|
1 721
|
1 726
|
1 730
|
1 728
|
1 732
|
1 732
|
1 731
|
1 730
|
1 730
|
1 727
|
1 714
|
1 718
|
|