GuocoLand Ltd
SGX:F17
Balance Sheet
Balance Sheet Decomposition
GuocoLand Ltd
GuocoLand Ltd
Balance Sheet
GuocoLand Ltd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
24
|
33
|
74
|
125
|
119
|
1 093
|
160
|
263
|
273
|
232
|
135
|
163
|
109
|
332
|
185
|
104
|
208
|
179
|
216
|
423
|
404
|
301
|
390
|
276
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
160
|
263
|
273
|
232
|
135
|
163
|
109
|
332
|
185
|
104
|
208
|
179
|
216
|
423
|
404
|
301
|
390
|
276
|
|
| Cash Equivalents |
24
|
33
|
74
|
125
|
119
|
1 093
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
134
|
15
|
9
|
0
|
0
|
0
|
494
|
319
|
383
|
956
|
727
|
771
|
263
|
81
|
1 245
|
1 014
|
677
|
644
|
718
|
707
|
681
|
590
|
594
|
486
|
|
| Total Receivables |
60
|
91
|
372
|
55
|
91
|
317
|
72
|
153
|
228
|
275
|
76
|
362
|
295
|
544
|
391
|
191
|
495
|
164
|
216
|
574
|
353
|
110
|
189
|
330
|
|
| Accounts Receivables |
47
|
42
|
13
|
45
|
48
|
175
|
33
|
122
|
194
|
246
|
33
|
328
|
265
|
490
|
246
|
166
|
444
|
114
|
130
|
563
|
346
|
98
|
166
|
279
|
|
| Other Receivables |
13
|
49
|
359
|
10
|
43
|
142
|
39
|
31
|
34
|
29
|
43
|
34
|
30
|
54
|
146
|
26
|
51
|
50
|
85
|
11
|
7
|
12
|
23
|
51
|
|
| Inventory |
0
|
0
|
0
|
959
|
1 288
|
1 556
|
4 462
|
4 397
|
3 946
|
4 551
|
4 972
|
4 827
|
4 287
|
4 711
|
2 410
|
2 647
|
2 858
|
2 982
|
3 923
|
3 551
|
3 882
|
3 610
|
3 332
|
3 141
|
|
| Other Current Assets |
1 065
|
1 131
|
1 068
|
279
|
424
|
9
|
6
|
9
|
13
|
44
|
4
|
19
|
521
|
418
|
10
|
474
|
10
|
18
|
106
|
54
|
36
|
221
|
47
|
40
|
|
| Total Current Assets |
1 283
|
1 270
|
1 522
|
1 418
|
1 923
|
2 975
|
5 194
|
5 140
|
4 844
|
6 059
|
5 915
|
6 142
|
5 475
|
6 085
|
4 243
|
4 432
|
4 248
|
3 987
|
5 178
|
5 308
|
5 356
|
4 832
|
4 560
|
4 273
|
|
| PP&E Net |
2
|
2
|
2
|
2
|
127
|
130
|
141
|
160
|
236
|
362
|
397
|
399
|
406
|
435
|
495
|
624
|
618
|
592
|
489
|
479
|
459
|
440
|
437
|
438
|
|
| PP&E Gross |
2
|
2
|
2
|
2
|
127
|
130
|
141
|
160
|
236
|
362
|
397
|
399
|
406
|
435
|
495
|
624
|
618
|
592
|
489
|
479
|
459
|
440
|
437
|
438
|
|
| Accumulated Depreciation |
5
|
4
|
4
|
4
|
4
|
6
|
8
|
11
|
17
|
23
|
31
|
40
|
46
|
55
|
61
|
59
|
77
|
91
|
72
|
81
|
95
|
99
|
110
|
119
|
|
| Goodwill |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
19
|
18
|
18
|
19
|
19
|
21
|
16
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1 032
|
814
|
583
|
686
|
491
|
834
|
641
|
557
|
624
|
1 850
|
2 403
|
2 550
|
2 803
|
2 949
|
3 140
|
3 730
|
5 518
|
5 421
|
5 447
|
5 492
|
6 486
|
6 722
|
7 519
|
7 651
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
140
|
1
|
0
|
0
|
9
|
4
|
42
|
62
|
33
|
42
|
30
|
23
|
37
|
30
|
24
|
36
|
27
|
16
|
14
|
13
|
|
| Other Assets |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
2 337
N/A
|
2 103
-10%
|
2 125
+1%
|
2 124
0%
|
2 701
+27%
|
3 961
+47%
|
5 993
+51%
|
5 860
-2%
|
5 715
-2%
|
8 276
+45%
|
8 759
+6%
|
9 155
+5%
|
8 719
-5%
|
9 512
+9%
|
7 907
-17%
|
8 808
+11%
|
10 421
+18%
|
10 031
-4%
|
11 139
+11%
|
11 316
+2%
|
12 328
+9%
|
12 010
-3%
|
12 530
+4%
|
12 375
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
56
|
34
|
29
|
92
|
103
|
188
|
158
|
165
|
190
|
155
|
421
|
507
|
280
|
323
|
275
|
266
|
157
|
120
|
113
|
185
|
296
|
273
|
305
|
351
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
18
|
27
|
40
|
33
|
33
|
24
|
29
|
23
|
27
|
35
|
24
|
28
|
28
|
36
|
25
|
|
| Short-Term Debt |
136
|
85
|
116
|
86
|
12
|
1
|
0
|
2
|
4
|
2
|
127
|
1
|
2
|
302
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
483
|
590
|
375
|
157
|
359
|
74
|
906
|
929
|
1 182
|
2 930
|
1 662
|
1 503
|
2 297
|
1 305
|
2 121
|
2 090
|
1 632
|
285
|
723
|
948
|
1 757
|
923
|
2 238
|
875
|
|
| Other Current Liabilities |
37
|
59
|
78
|
80
|
154
|
188
|
651
|
709
|
718
|
196
|
196
|
271
|
163
|
353
|
111
|
99
|
145
|
119
|
179
|
285
|
323
|
471
|
442
|
245
|
|
| Total Current Liabilities |
712
|
768
|
597
|
415
|
628
|
450
|
1 715
|
1 805
|
2 103
|
3 301
|
2 432
|
2 322
|
2 774
|
2 315
|
2 533
|
2 483
|
1 958
|
551
|
1 051
|
1 442
|
2 404
|
1 695
|
3 021
|
1 497
|
|
| Long-Term Debt |
785
|
380
|
490
|
567
|
787
|
1 932
|
2 127
|
1 955
|
1 429
|
2 254
|
3 615
|
3 868
|
2 768
|
3 673
|
1 708
|
2 254
|
3 292
|
4 204
|
4 542
|
4 168
|
3 892
|
4 195
|
3 100
|
4 614
|
|
| Deferred Income Tax |
11
|
16
|
12
|
10
|
5
|
8
|
22
|
35
|
43
|
53
|
60
|
59
|
57
|
59
|
14
|
19
|
62
|
23
|
38
|
35
|
33
|
22
|
87
|
122
|
|
| Minority Interest |
43
|
40
|
42
|
44
|
153
|
165
|
153
|
121
|
127
|
139
|
136
|
129
|
153
|
160
|
166
|
291
|
394
|
411
|
503
|
537
|
621
|
891
|
962
|
1 006
|
|
| Other Liabilities |
36
|
17
|
12
|
6
|
3
|
0
|
0
|
0
|
0
|
95
|
118
|
131
|
146
|
168
|
210
|
343
|
551
|
611
|
747
|
726
|
687
|
528
|
615
|
615
|
|
| Total Liabilities |
1 587
N/A
|
1 221
-23%
|
1 152
-6%
|
1 041
-10%
|
1 576
+51%
|
2 555
+62%
|
4 017
+57%
|
3 916
-3%
|
3 702
-5%
|
5 842
+58%
|
6 363
+9%
|
6 509
+2%
|
5 899
-9%
|
6 375
+8%
|
4 630
-27%
|
5 391
+16%
|
6 256
+16%
|
5 800
-7%
|
6 881
+19%
|
6 908
+0%
|
7 637
+11%
|
7 331
-4%
|
7 785
+6%
|
7 854
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
369
|
516
|
676
|
666
|
840
|
840
|
1 394
|
1 394
|
1 394
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
1 926
|
|
| Retained Earnings |
158
|
72
|
135
|
283
|
408
|
697
|
792
|
657
|
748
|
817
|
684
|
670
|
909
|
1 069
|
1 611
|
1 639
|
1 959
|
2 121
|
2 140
|
2 217
|
2 525
|
2 641
|
2 685
|
2 711
|
|
| Additional Paid In Capital |
192
|
248
|
161
|
161
|
0
|
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
|
8
|
8
|
10
|
9
|
9
|
10
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
|
| Other Equity |
30
|
47
|
1
|
26
|
122
|
131
|
210
|
107
|
129
|
309
|
223
|
42
|
24
|
132
|
271
|
157
|
270
|
177
|
183
|
255
|
232
|
103
|
125
|
125
|
|
| Total Equity |
750
N/A
|
883
+18%
|
973
+10%
|
1 083
+11%
|
1 125
+4%
|
1 406
+25%
|
1 976
+41%
|
1 944
-2%
|
2 013
+4%
|
2 434
+21%
|
2 396
-2%
|
2 646
+10%
|
2 821
+7%
|
3 137
+11%
|
3 276
+4%
|
3 418
+4%
|
4 164
+22%
|
4 232
+2%
|
4 258
+1%
|
4 407
+4%
|
4 691
+6%
|
4 679
0%
|
4 745
+1%
|
4 521
-5%
|
|
| Total Liabilities & Equity |
2 337
N/A
|
2 103
-10%
|
2 125
+1%
|
2 124
0%
|
2 701
+27%
|
3 961
+47%
|
5 993
+51%
|
5 860
-2%
|
5 715
-2%
|
8 276
+45%
|
8 759
+6%
|
9 155
+5%
|
8 719
-5%
|
9 512
+9%
|
7 907
-17%
|
8 808
+11%
|
10 421
+18%
|
10 031
-4%
|
11 139
+11%
|
11 316
+2%
|
12 328
+9%
|
12 010
-3%
|
12 530
+4%
|
12 375
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
432
|
627
|
822
|
810
|
810
|
810
|
876
|
879
|
890
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 110
|
1 111
|
1 113
|
|
| Preferred Shares Outstanding |
42
|
99
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|