Genting Plantations Bhd
KLSE:GENP
Balance Sheet
Balance Sheet Decomposition
Genting Plantations Bhd
Genting Plantations Bhd
Balance Sheet
Genting Plantations Bhd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
234
|
17
|
36
|
62
|
83
|
59
|
129
|
263
|
1 180
|
875
|
837
|
879
|
1 464
|
1 380
|
928
|
1 549
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
234
|
17
|
36
|
62
|
83
|
59
|
129
|
263
|
265
|
192
|
105
|
330
|
556
|
145
|
591
|
836
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
915
|
683
|
731
|
549
|
908
|
1 235
|
338
|
713
|
|
| Short-Term Investments |
233
|
113
|
208
|
109
|
180
|
261
|
495
|
304
|
264
|
789
|
1 081
|
990
|
848
|
1 118
|
1 796
|
1 497
|
899
|
425
|
719
|
665
|
166
|
196
|
120
|
332
|
|
| Total Receivables |
42
|
39
|
37
|
51
|
72
|
96
|
112
|
113
|
147
|
120
|
121
|
186
|
244
|
261
|
332
|
500
|
392
|
475
|
568
|
617
|
631
|
545
|
563
|
541
|
|
| Accounts Receivables |
20
|
25
|
29
|
39
|
51
|
60
|
91
|
48
|
75
|
82
|
73
|
88
|
131
|
120
|
157
|
145
|
86
|
152
|
179
|
259
|
282
|
172
|
155
|
130
|
|
| Other Receivables |
22
|
14
|
8
|
12
|
22
|
36
|
21
|
64
|
72
|
38
|
48
|
97
|
113
|
141
|
175
|
355
|
306
|
323
|
389
|
359
|
349
|
374
|
408
|
411
|
|
| Inventory |
203
|
199
|
211
|
218
|
232
|
219
|
231
|
194
|
197
|
168
|
147
|
163
|
146
|
165
|
189
|
224
|
270
|
340
|
306
|
186
|
204
|
289
|
226
|
345
|
|
| Other Current Assets |
0
|
0
|
0
|
5
|
3
|
3
|
27
|
33
|
47
|
15
|
22
|
68
|
78
|
54
|
37
|
28
|
20
|
21
|
64
|
99
|
45
|
53
|
50
|
273
|
|
| Total Current Assets |
478
|
350
|
455
|
384
|
487
|
579
|
865
|
872
|
889
|
1 109
|
1 407
|
1 468
|
1 398
|
1 657
|
2 482
|
2 513
|
2 761
|
2 136
|
2 493
|
2 446
|
2 510
|
2 463
|
1 887
|
3 039
|
|
| PP&E Net |
561
|
720
|
760
|
990
|
1 022
|
1 073
|
868
|
1 082
|
1 269
|
1 740
|
2 007
|
2 437
|
2 615
|
3 011
|
3 671
|
3 811
|
4 425
|
4 419
|
5 329
|
5 232
|
5 331
|
5 723
|
6 012
|
5 898
|
|
| PP&E Gross |
561
|
720
|
760
|
990
|
1 022
|
1 073
|
868
|
1 082
|
1 269
|
1 740
|
2 007
|
2 437
|
2 615
|
3 011
|
3 671
|
3 811
|
4 425
|
4 419
|
5 329
|
5 232
|
5 331
|
5 723
|
6 012
|
5 898
|
|
| Accumulated Depreciation |
100
|
109
|
120
|
135
|
153
|
167
|
155
|
172
|
202
|
259
|
303
|
351
|
397
|
468
|
580
|
1 123
|
1 286
|
1 447
|
1 616
|
1 793
|
2 044
|
2 228
|
2 541
|
2 704
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
6
|
262
|
308
|
368
|
338
|
155
|
143
|
138
|
119
|
7
|
7
|
7
|
7
|
14
|
0
|
1
|
1
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
20
|
19
|
20
|
21
|
27
|
28
|
25
|
26
|
25
|
25
|
26
|
0
|
0
|
0
|
|
| Note Receivable |
7
|
6
|
5
|
5
|
17
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
38
|
49
|
166
|
173
|
171
|
163
|
164
|
|
| Long-Term Investments |
258
|
258
|
248
|
245
|
238
|
272
|
275
|
43
|
45
|
125
|
139
|
367
|
351
|
357
|
409
|
514
|
495
|
433
|
476
|
505
|
676
|
366
|
411
|
445
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
2
|
6
|
6
|
279
|
304
|
356
|
161
|
197
|
279
|
327
|
406
|
537
|
603
|
747
|
775
|
81
|
54
|
48
|
68
|
93
|
78
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
20
|
19
|
20
|
21
|
27
|
28
|
25
|
26
|
25
|
25
|
26
|
0
|
0
|
0
|
|
| Total Assets |
1 303
N/A
|
1 334
+2%
|
1 470
+10%
|
1 624
+10%
|
1 771
+9%
|
1 935
+9%
|
2 281
+18%
|
2 563
+12%
|
2 868
+12%
|
3 522
+23%
|
4 106
+17%
|
4 724
+15%
|
4 854
+3%
|
5 590
+15%
|
7 246
+30%
|
7 476
+3%
|
8 473
+13%
|
7 834
-8%
|
8 460
+8%
|
8 441
0%
|
8 764
+4%
|
8 792
+0%
|
8 567
-3%
|
9 624
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
16
|
22
|
21
|
39
|
44
|
40
|
42
|
38
|
48
|
55
|
70
|
85
|
93
|
81
|
61
|
76
|
91
|
119
|
112
|
97
|
86
|
154
|
100
|
127
|
|
| Accrued Liabilities |
42
|
30
|
34
|
35
|
38
|
43
|
55
|
53
|
65
|
91
|
115
|
148
|
182
|
209
|
267
|
272
|
218
|
232
|
246
|
255
|
286
|
310
|
301
|
332
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
110
|
321
|
187
|
146
|
163
|
155
|
112
|
1 181
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
2
|
1
|
0
|
1
|
7
|
27
|
57
|
29
|
530
|
186
|
301
|
160
|
184
|
436
|
419
|
501
|
|
| Other Current Liabilities |
78
|
15
|
37
|
21
|
15
|
19
|
50
|
18
|
19
|
55
|
46
|
31
|
49
|
52
|
40
|
80
|
42
|
26
|
62
|
76
|
123
|
90
|
72
|
97
|
|
| Total Current Liabilities |
135
|
68
|
92
|
95
|
97
|
102
|
147
|
127
|
133
|
202
|
231
|
264
|
330
|
369
|
424
|
457
|
990
|
883
|
908
|
734
|
843
|
1 144
|
1 005
|
2 237
|
|
| Long-Term Debt |
5
|
5
|
0
|
0
|
0
|
0
|
0
|
1
|
66
|
254
|
427
|
703
|
862
|
1 000
|
2 233
|
2 316
|
2 559
|
2 279
|
2 109
|
2 297
|
2 180
|
1 838
|
1 565
|
1 476
|
|
| Deferred Income Tax |
5
|
10
|
28
|
27
|
23
|
41
|
41
|
37
|
34
|
48
|
50
|
51
|
52
|
58
|
65
|
143
|
318
|
318
|
334
|
322
|
385
|
435
|
479
|
491
|
|
| Minority Interest |
12
|
13
|
9
|
10
|
11
|
11
|
12
|
33
|
67
|
111
|
118
|
229
|
178
|
255
|
285
|
255
|
231
|
192
|
186
|
123
|
147
|
100
|
101
|
57
|
|
| Other Liabilities |
6
|
7
|
4
|
5
|
9
|
23
|
18
|
18
|
19
|
39
|
46
|
53
|
7
|
10
|
19
|
23
|
33
|
41
|
49
|
51
|
60
|
65
|
84
|
88
|
|
| Total Liabilities |
163
N/A
|
102
-37%
|
134
+30%
|
138
+3%
|
141
+2%
|
177
+26%
|
217
+22%
|
216
0%
|
320
+48%
|
653
+104%
|
872
+33%
|
1 300
+49%
|
1 428
+10%
|
1 693
+19%
|
3 026
+79%
|
3 195
+6%
|
4 132
+29%
|
3 714
-10%
|
3 587
-3%
|
3 526
-2%
|
3 615
+3%
|
3 582
-1%
|
3 233
-10%
|
4 349
+35%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
371
|
371
|
371
|
371
|
373
|
375
|
378
|
378
|
379
|
379
|
379
|
379
|
379
|
385
|
391
|
397
|
841
|
863
|
1 724
|
1 724
|
1 724
|
1 724
|
1 724
|
1 724
|
|
| Retained Earnings |
724
|
816
|
923
|
1 071
|
1 210
|
1 332
|
1 635
|
1 920
|
2 105
|
2 378
|
2 747
|
2 980
|
3 078
|
3 437
|
3 540
|
3 468
|
3 621
|
3 581
|
3 467
|
3 563
|
3 762
|
3 929
|
3 941
|
4 080
|
|
| Additional Paid In Capital |
26
|
26
|
26
|
26
|
28
|
33
|
38
|
40
|
42
|
43
|
43
|
43
|
43
|
147
|
255
|
356
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
20
|
20
|
18
|
18
|
18
|
18
|
18
|
18
|
18
|
83
|
83
|
83
|
83
|
83
|
75
|
59
|
10
|
85
|
85
|
85
|
82
|
100
|
105
|
105
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
|
| Other Equity |
1
|
1
|
1
|
0
|
0
|
0
|
4
|
10
|
4
|
14
|
18
|
61
|
156
|
153
|
41
|
2
|
129
|
237
|
232
|
286
|
253
|
342
|
224
|
423
|
|
| Total Equity |
1 140
N/A
|
1 231
+8%
|
1 337
+9%
|
1 487
+11%
|
1 630
+10%
|
1 757
+8%
|
2 064
+17%
|
2 347
+14%
|
2 548
+9%
|
2 869
+13%
|
3 234
+13%
|
3 424
+6%
|
3 426
+0%
|
3 898
+14%
|
4 219
+8%
|
4 281
+1%
|
4 342
+1%
|
4 121
-5%
|
4 873
+18%
|
4 915
+1%
|
5 149
+5%
|
5 210
+1%
|
5 334
+2%
|
5 275
-1%
|
|
| Total Liabilities & Equity |
1 303
N/A
|
1 334
+2%
|
1 470
+10%
|
1 624
+10%
|
1 771
+9%
|
1 935
+9%
|
2 281
+18%
|
2 563
+12%
|
2 868
+12%
|
3 522
+23%
|
4 106
+17%
|
4 724
+15%
|
4 854
+3%
|
5 590
+15%
|
7 246
+30%
|
7 476
+3%
|
8 473
+13%
|
7 834
-8%
|
8 460
+8%
|
8 441
0%
|
8 764
+4%
|
8 792
+0%
|
8 567
-3%
|
9 624
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
741
|
741
|
742
|
743
|
746
|
750
|
755
|
757
|
758
|
759
|
759
|
759
|
759
|
759
|
783
|
794
|
803
|
806
|
897
|
897
|
897
|
897
|
897
|
897
|
|