Metro Holdings Ltd
SGX:M01
Balance Sheet
Balance Sheet Decomposition
Metro Holdings Ltd
Metro Holdings Ltd
Balance Sheet
Metro Holdings Ltd
| Mar-2002 | Mar-2003 | Mar-2004 | Mar-2005 | Mar-2006 | Mar-2007 | Mar-2008 | Mar-2009 | Mar-2010 | Mar-2011 | Mar-2012 | Mar-2013 | Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
37
|
45
|
230
|
17
|
16
|
32
|
20
|
33
|
30
|
88
|
37
|
75
|
105
|
51
|
52
|
66
|
38
|
195
|
46
|
63
|
107
|
79
|
70
|
80
|
|
| Cash |
0
|
0
|
0
|
17
|
16
|
32
|
20
|
33
|
30
|
88
|
37
|
75
|
105
|
51
|
52
|
66
|
38
|
0
|
46
|
63
|
107
|
79
|
70
|
80
|
|
| Cash Equivalents |
37
|
45
|
230
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
29
|
172
|
314
|
316
|
256
|
182
|
162
|
352
|
579
|
376
|
225
|
0
|
475
|
254
|
152
|
31
|
315
|
378
|
241
|
265
|
217
|
233
|
|
| Total Receivables |
13
|
10
|
43
|
46
|
19
|
14
|
16
|
17
|
13
|
10
|
26
|
9
|
10
|
0
|
5
|
3
|
131
|
247
|
286
|
340
|
296
|
285
|
389
|
336
|
|
| Accounts Receivables |
13
|
3
|
42
|
4
|
2
|
3
|
4
|
4
|
7
|
8
|
8
|
6
|
7
|
0
|
2
|
2
|
3
|
54
|
72
|
64
|
52
|
46
|
43
|
41
|
|
| Other Receivables |
0
|
7
|
1
|
42
|
17
|
11
|
13
|
13
|
5
|
2
|
18
|
2
|
3
|
0
|
3
|
1
|
128
|
194
|
213
|
276
|
244
|
239
|
345
|
295
|
|
| Inventory |
16
|
16
|
15
|
15
|
14
|
13
|
11
|
11
|
11
|
14
|
16
|
241
|
257
|
0
|
19
|
19
|
68
|
181
|
177
|
172
|
170
|
157
|
147
|
136
|
|
| Other Current Assets |
61
|
58
|
53
|
52
|
54
|
4
|
3
|
28
|
83
|
68
|
45
|
54
|
47
|
0
|
6
|
117
|
165
|
38
|
6
|
2
|
3
|
3
|
3
|
3
|
|
| Total Current Assets |
126
|
128
|
370
|
302
|
416
|
379
|
306
|
271
|
299
|
532
|
702
|
754
|
643
|
0
|
558
|
460
|
553
|
693
|
829
|
956
|
817
|
788
|
826
|
789
|
|
| PP&E Net |
775
|
772
|
225
|
264
|
201
|
467
|
510
|
661
|
645
|
16
|
17
|
7
|
5
|
0
|
5
|
5
|
4
|
2
|
64
|
50
|
56
|
46
|
54
|
22
|
|
| PP&E Gross |
775
|
772
|
225
|
264
|
201
|
467
|
510
|
661
|
645
|
16
|
17
|
7
|
5
|
0
|
5
|
5
|
0
|
0
|
64
|
50
|
56
|
46
|
54
|
22
|
|
| Accumulated Depreciation |
29
|
33
|
39
|
35
|
30
|
29
|
19
|
19
|
21
|
23
|
22
|
25
|
24
|
35
|
28
|
27
|
0
|
0
|
50
|
63
|
74
|
86
|
98
|
113
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
29
|
28
|
27
|
204
|
253
|
311
|
44
|
77
|
105
|
115
|
228
|
0
|
313
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
15
|
22
|
103
|
219
|
262
|
239
|
213
|
128
|
110
|
842
|
641
|
681
|
882
|
0
|
771
|
777
|
1 139
|
1 204
|
1 342
|
1 341
|
1 630
|
1 512
|
1 430
|
1 245
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
917
N/A
|
923
+1%
|
697
-25%
|
814
+17%
|
907
+11%
|
1 112
+23%
|
1 234
+11%
|
1 313
+6%
|
1 364
+4%
|
1 434
+5%
|
1 437
+0%
|
1 547
+8%
|
1 645
+6%
|
0
N/A
|
1 535
N/A
|
1 556
+1%
|
1 696
+9%
|
1 900
+12%
|
2 236
+18%
|
2 347
+5%
|
2 503
+7%
|
2 346
-6%
|
2 310
-2%
|
2 056
-11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
87
|
28
|
78
|
29
|
25
|
30
|
22
|
22
|
21
|
15
|
14
|
14
|
18
|
28
|
17
|
19
|
19
|
61
|
17
|
16
|
15
|
18
|
17
|
16
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
38
|
20
|
27
|
23
|
16
|
12
|
21
|
24
|
12
|
14
|
0
|
15
|
16
|
15
|
16
|
14
|
14
|
|
| Short-Term Debt |
47
|
110
|
33
|
62
|
48
|
83
|
108
|
87
|
73
|
56
|
54
|
11
|
0
|
0
|
0
|
66
|
137
|
80
|
145
|
325
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
33
|
24
|
0
|
0
|
0
|
0
|
11
|
10
|
147
|
151
|
213
|
220
|
|
| Other Current Liabilities |
10
|
73
|
7
|
43
|
55
|
91
|
47
|
50
|
40
|
43
|
60
|
51
|
72
|
0
|
86
|
79
|
22
|
25
|
21
|
24
|
24
|
24
|
19
|
50
|
|
| Total Current Liabilities |
143
|
211
|
117
|
134
|
128
|
204
|
199
|
196
|
153
|
140
|
150
|
124
|
134
|
73
|
127
|
175
|
192
|
166
|
209
|
390
|
201
|
208
|
263
|
299
|
|
| Long-Term Debt |
201
|
105
|
47
|
33
|
87
|
56
|
81
|
111
|
141
|
196
|
98
|
195
|
222
|
0
|
0
|
0
|
0
|
149
|
402
|
242
|
520
|
494
|
438
|
414
|
|
| Deferred Income Tax |
12
|
14
|
10
|
29
|
31
|
52
|
66
|
69
|
74
|
81
|
72
|
79
|
97
|
0
|
17
|
17
|
16
|
22
|
21
|
23
|
26
|
24
|
24
|
25
|
|
| Minority Interest |
1
|
1
|
2
|
8
|
9
|
9
|
9
|
3
|
5
|
4
|
3
|
4
|
3
|
0
|
4
|
2
|
9
|
24
|
29
|
29
|
26
|
25
|
24
|
23
|
|
| Other Liabilities |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
0
|
12
|
13
|
11
|
28
|
76
|
127
|
151
|
139
|
135
|
135
|
|
| Total Liabilities |
359
N/A
|
332
-7%
|
177
-47%
|
205
+16%
|
254
+24%
|
320
+26%
|
354
+11%
|
380
+7%
|
373
-2%
|
422
+13%
|
323
-23%
|
402
+24%
|
462
+15%
|
0
N/A
|
159
N/A
|
208
+30%
|
228
+10%
|
389
+71%
|
736
+89%
|
811
+10%
|
923
+14%
|
889
-4%
|
884
-1%
|
895
+1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
105
|
126
|
126
|
126
|
126
|
126
|
126
|
126
|
130
|
142
|
170
|
170
|
170
|
0
|
170
|
170
|
170
|
170
|
170
|
170
|
170
|
170
|
170
|
170
|
|
| Retained Earnings |
434
|
459
|
391
|
485
|
535
|
494
|
714
|
752
|
832
|
883
|
948
|
972
|
1 049
|
0
|
1 203
|
1 227
|
1 300
|
1 349
|
1 342
|
1 363
|
1 368
|
1 370
|
1 366
|
1 122
|
|
| Additional Paid In Capital |
8
|
0
|
0
|
0
|
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
|
187
|
67
|
13
|
33
|
27
|
25
|
32
|
12
|
6
|
0
|
3
|
0
|
0
|
0
|
0
|
2
|
14
|
13
|
13
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Other Equity |
10
|
6
|
3
|
2
|
9
|
16
|
28
|
44
|
3
|
39
|
27
|
27
|
22
|
50
|
8
|
50
|
0
|
7
|
10
|
6
|
42
|
68
|
95
|
117
|
|
| Total Equity |
558
N/A
|
591
+6%
|
520
-12%
|
609
+17%
|
653
+7%
|
792
+21%
|
880
+11%
|
934
+6%
|
991
+6%
|
1 013
+2%
|
1 114
+10%
|
1 145
+3%
|
1 183
+3%
|
0
N/A
|
1 376
N/A
|
1 348
-2%
|
1 468
+9%
|
1 510
+3%
|
1 500
-1%
|
1 537
+2%
|
1 580
+3%
|
1 457
-8%
|
1 426
-2%
|
1 160
-19%
|
|
| Total Liabilities & Equity |
917
N/A
|
923
+1%
|
697
-25%
|
814
+17%
|
907
+11%
|
1 112
+23%
|
1 234
+11%
|
1 313
+6%
|
1 364
+4%
|
1 434
+5%
|
1 437
+0%
|
1 547
+8%
|
1 645
+6%
|
0
N/A
|
1 535
N/A
|
1 556
+1%
|
1 696
+9%
|
1 900
+12%
|
2 236
+18%
|
2 347
+5%
|
2 503
+7%
|
2 346
-6%
|
2 310
-2%
|
2 056
-11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
757
|
757
|
757
|
757
|
757
|
757
|
757
|
756
|
761
|
769
|
828
|
828
|
828
|
0
|
828
|
828
|
828
|
828
|
828
|
828
|
828
|
828
|
828
|
828
|
|