Noble Group Holdings Ltd
SGX:CGP
Balance Sheet
Balance Sheet Decomposition
Noble Group Holdings Ltd
Noble Group Holdings Ltd
Balance Sheet
Noble Group Holdings Ltd
| Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
872
|
1 240
|
751
|
1 056
|
904
|
1 953
|
1 170
|
492
|
427
|
398
|
|
| Cash |
872
|
1 240
|
751
|
1 056
|
904
|
1 953
|
1 170
|
492
|
427
|
398
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
37
|
|
| Total Receivables |
2 061
|
2 767
|
3 840
|
3 219
|
3 745
|
2 526
|
2 469
|
680
|
570
|
544
|
|
| Accounts Receivables |
2 061
|
2 706
|
3 441
|
3 138
|
3 704
|
2 434
|
2 407
|
665
|
535
|
466
|
|
| Other Receivables |
0
|
61
|
399
|
81
|
40
|
92
|
62
|
15
|
36
|
78
|
|
| Inventory |
3 968
|
2 852
|
3 400
|
3 090
|
2 287
|
1 792
|
1 643
|
166
|
106
|
184
|
|
| Other Current Assets |
5 467
|
8 360
|
6 060
|
6 332
|
9 162
|
8 325
|
4 887
|
2 409
|
618
|
384
|
|
| Total Current Assets |
12 369
|
15 218
|
14 051
|
13 697
|
16 097
|
14 596
|
10 170
|
3 747
|
1 765
|
1 545
|
|
| PP&E Net |
3 134
|
3 130
|
3 486
|
3 450
|
939
|
849
|
773
|
412
|
226
|
308
|
|
| PP&E Gross |
3 134
|
3 130
|
3 486
|
3 450
|
939
|
849
|
773
|
412
|
226
|
308
|
|
| Accumulated Depreciation |
364
|
369
|
551
|
750
|
326
|
391
|
403
|
317
|
1
|
59
|
|
| Intangible Assets |
106
|
137
|
92
|
74
|
125
|
103
|
77
|
0
|
0
|
0
|
|
| Goodwill |
276
|
719
|
702
|
698
|
229
|
229
|
48
|
3
|
0
|
0
|
|
| Note Receivable |
144
|
212
|
47
|
284
|
260
|
282
|
289
|
264
|
269
|
281
|
|
| Long-Term Investments |
1 138
|
263
|
1 151
|
1 296
|
2 304
|
828
|
686
|
291
|
396
|
500
|
|
| Other Long-Term Assets |
171
|
150
|
174
|
214
|
136
|
165
|
242
|
93
|
96
|
94
|
|
| Other Assets |
276
|
719
|
702
|
698
|
229
|
229
|
48
|
3
|
0
|
0
|
|
| Total Assets |
17 338
N/A
|
19 830
+14%
|
19 704
-1%
|
19 712
+0%
|
20 090
+2%
|
17 052
-15%
|
12 285
-28%
|
4 809
-61%
|
2 750
-43%
|
2 729
-1%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
3 664
|
5 015
|
4 746
|
5 045
|
6 992
|
3 731
|
2 504
|
943
|
589
|
424
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
917
|
579
|
0
|
0
|
2
|
|
| Short-Term Debt |
1 303
|
437
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
8
|
|
| Current Portion of Long-Term Debt |
536
|
218
|
1 184
|
2 049
|
1 038
|
2 488
|
1 293
|
1 568
|
0
|
39
|
|
| Other Current Liabilities |
2 551
|
3 048
|
4 065
|
3 316
|
4 062
|
3 184
|
1 173
|
1 086
|
159
|
226
|
|
| Total Current Liabilities |
8 054
|
8 719
|
9 995
|
10 411
|
12 092
|
10 320
|
5 549
|
3 597
|
757
|
699
|
|
| Long-Term Debt |
4 285
|
5 470
|
4 466
|
4 091
|
2 933
|
3 433
|
2 749
|
2 014
|
1 678
|
1 786
|
|
| Deferred Income Tax |
567
|
352
|
84
|
43
|
1
|
1
|
6
|
0
|
0
|
2
|
|
| Minority Interest |
458
|
703
|
42
|
10
|
7
|
6
|
5
|
4
|
184
|
185
|
|
| Total Liabilities |
13 365
N/A
|
15 243
+14%
|
14 588
-4%
|
14 555
0%
|
15 033
+3%
|
13 760
-8%
|
8 310
-40%
|
5 615
-32%
|
2 619
-53%
|
2 672
+2%
|
|
| Equity | |||||||||||
| Common Stock |
193
|
206
|
209
|
214
|
216
|
216
|
427
|
427
|
7
|
7
|
|
| Retained Earnings |
2 306
|
2 702
|
2 706
|
2 622
|
2 750
|
1 080
|
1 133
|
3 814
|
96
|
39
|
|
| Additional Paid In Capital |
1 212
|
1 792
|
1 887
|
2 007
|
2 050
|
2 050
|
2 324
|
2 248
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
245
|
46
|
0
|
0
|
8
|
1
|
6
|
7
|
3
|
11
|
|
| Treasury Stock |
0
|
31
|
31
|
31
|
0
|
102
|
89
|
0
|
0
|
0
|
|
| Other Equity |
16
|
35
|
345
|
345
|
33
|
47
|
173
|
326
|
25
|
23
|
|
| Total Equity |
3 973
N/A
|
4 587
+15%
|
5 116
+12%
|
5 157
+1%
|
5 057
-2%
|
3 292
-35%
|
3 974
+21%
|
805
N/A
|
131
N/A
|
57
-57%
|
|
| Total Liabilities & Equity |
17 338
N/A
|
19 830
+14%
|
19 704
-1%
|
19 712
+0%
|
20 090
+2%
|
17 052
-15%
|
12 285
-28%
|
4 809
-61%
|
2 750
-43%
|
2 729
-1%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
798
|
845
|
859
|
877
|
892
|
865
|
1 310
|
1 327
|
664
|
664
|
|