Saudi Arabian Mining Company SJSC
SAU:1211
Balance Sheet
Balance Sheet Decomposition
Saudi Arabian Mining Company SJSC
Saudi Arabian Mining Company SJSC
Balance Sheet
Saudi Arabian Mining Company SJSC
| 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 |
2 626
|
183
|
596
|
4 145
|
3 371
|
2 923
|
5 045
|
6 176
|
4 326
|
11 937
|
4 260
|
4 310
|
4 282
|
5 320
|
3 508
|
4 111
|
7 958
|
6 129
|
10 301
|
15 215
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
674
|
803
|
1 847
|
498
|
873
|
318
|
357
|
656
|
598
|
2 368
|
2 097
|
4 638
|
1 654
|
1 610
|
1 291
|
|
| Cash Equivalents |
2 626
|
183
|
596
|
4 145
|
3 371
|
2 249
|
4 242
|
4 329
|
3 828
|
11 064
|
3 942
|
3 953
|
3 625
|
4 722
|
1 141
|
2 014
|
3 320
|
4 475
|
8 691
|
13 924
|
|
| Short-Term Investments |
2 162
|
4 691
|
2 159
|
7 283
|
8 170
|
8 784
|
6 181
|
3 071
|
52
|
523
|
899
|
2 711
|
2 240
|
3 562
|
3 192
|
1 471
|
971
|
10 035
|
5 034
|
107
|
|
| Total Receivables |
12
|
11
|
208
|
82
|
93
|
91
|
482
|
563
|
760
|
1 245
|
1 972
|
1 273
|
2 014
|
2 473
|
2 995
|
2 979
|
5 206
|
7 371
|
6 051
|
6 142
|
|
| Accounts Receivables |
12
|
11
|
208
|
82
|
32
|
30
|
482
|
563
|
760
|
1 245
|
1 252
|
1 166
|
1 778
|
2 100
|
2 995
|
2 979
|
5 206
|
7 369
|
6 046
|
6 131
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
61
|
61
|
0
|
0
|
0
|
0
|
720
|
107
|
235
|
372
|
0
|
0
|
0
|
2
|
5
|
11
|
|
| Inventory |
110
|
99
|
111
|
167
|
206
|
304
|
562
|
1 090
|
1 883
|
2 441
|
2 942
|
3 069
|
3 436
|
4 312
|
5 759
|
5 932
|
6 832
|
6 874
|
7 200
|
6 892
|
|
| Other Current Assets |
7
|
7
|
82
|
753
|
292
|
328
|
324
|
94
|
158
|
270
|
298
|
200
|
212
|
264
|
349
|
439
|
472
|
725
|
624
|
609
|
|
| Total Current Assets |
4 916
|
4 990
|
3 156
|
12 430
|
12 131
|
12 429
|
12 593
|
10 994
|
7 180
|
16 416
|
10 370
|
11 563
|
12 184
|
15 930
|
15 803
|
14 933
|
21 439
|
31 134
|
29 210
|
28 966
|
|
| PP&E Net |
227
|
310
|
341
|
7 053
|
15 660
|
21 904
|
29 691
|
41 905
|
55 270
|
65 635
|
77 318
|
80 890
|
79 958
|
78 724
|
78 706
|
78 687
|
78 602
|
76 989
|
77 962
|
77 226
|
|
| PP&E Gross |
227
|
310
|
341
|
7 053
|
15 660
|
21 904
|
29 691
|
41 905
|
55 270
|
65 635
|
77 318
|
80 890
|
79 958
|
78 724
|
78 706
|
78 687
|
78 602
|
76 989
|
77 962
|
77 226
|
|
| Accumulated Depreciation |
365
|
410
|
435
|
499
|
584
|
661
|
886
|
1 836
|
2 952
|
4 515
|
6 657
|
9 273
|
12 060
|
15 080
|
19 136
|
24 057
|
27 671
|
32 298
|
37 009
|
42 443
|
|
| Intangible Assets |
405
|
674
|
474
|
1 810
|
1 420
|
299
|
500
|
1 076
|
274
|
410
|
372
|
374
|
346
|
340
|
197
|
159
|
127
|
193
|
194
|
25
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
159
|
159
|
159
|
159
|
159
|
|
| Note Receivable |
47
|
63
|
61
|
66
|
19
|
86
|
342
|
0
|
0
|
626
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
65
|
0
|
1 816
|
0
|
0
|
0
|
448
|
445
|
1 161
|
1 389
|
1 251
|
882
|
984
|
1 467
|
1 155
|
1 060
|
1 246
|
1 332
|
2 083
|
6 812
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
722
|
66
|
66
|
66
|
433
|
1 645
|
1 677
|
1 638
|
1 739
|
1 764
|
1 778
|
2 266
|
1 901
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
159
|
159
|
159
|
159
|
159
|
159
|
|
| Total Assets |
5 659
N/A
|
6 038
+7%
|
5 848
-3%
|
21 358
+265%
|
29 230
+37%
|
34 717
+19%
|
43 574
+26%
|
55 142
+27%
|
63 951
+16%
|
84 541
+32%
|
89 378
+6%
|
94 143
+5%
|
95 117
+1%
|
98 138
+3%
|
97 658
0%
|
96 737
-1%
|
103 338
+7%
|
111 586
+8%
|
111 874
+0%
|
115 089
+3%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
51
|
83
|
147
|
2 429
|
623
|
740
|
1 317
|
1 948
|
2 051
|
1 866
|
1 557
|
1 022
|
1 510
|
1 513
|
2 274
|
3 103
|
2 610
|
3 463
|
3 554
|
2 978
|
|
| Accrued Liabilities |
98
|
110
|
106
|
1 144
|
969
|
1 267
|
1 503
|
2 906
|
3 261
|
2 558
|
4 521
|
2 629
|
1 963
|
1 909
|
2 171
|
2 603
|
4 272
|
4 552
|
5 074
|
6 697
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
28
|
787
|
925
|
1 208
|
1 585
|
2 143
|
2 786
|
3 230
|
3 457
|
2 827
|
3 269
|
4 511
|
3 404
|
4 428
|
7 298
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
314
|
262
|
225
|
155
|
91
|
257
|
320
|
1 273
|
1 020
|
1 018
|
1 287
|
1 159
|
1 396
|
1 543
|
1 666
|
2 521
|
|
| Total Current Liabilities |
149
|
193
|
253
|
3 573
|
1 906
|
2 297
|
3 833
|
5 934
|
6 611
|
6 267
|
8 541
|
7 711
|
7 723
|
7 897
|
8 560
|
10 134
|
12 790
|
12 963
|
14 723
|
19 494
|
|
| Long-Term Debt |
0
|
0
|
0
|
820
|
8 783
|
13 517
|
18 815
|
25 809
|
31 595
|
43 377
|
43 295
|
50 840
|
50 728
|
51 409
|
48 284
|
46 370
|
43 577
|
39 630
|
34 614
|
30 252
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
274
|
388
|
607
|
841
|
971
|
1 047
|
1 106
|
1 589
|
1 235
|
|
| Minority Interest |
0
|
0
|
0
|
639
|
1 782
|
2 134
|
2 897
|
5 007
|
5 248
|
6 824
|
8 097
|
7 794
|
8 432
|
8 792
|
7 737
|
7 048
|
8 317
|
10 971
|
10 392
|
8 270
|
|
| Other Liabilities |
97
|
114
|
112
|
139
|
176
|
196
|
1 042
|
314
|
738
|
1 381
|
2 147
|
2 181
|
1 747
|
1 530
|
1 579
|
1 962
|
1 956
|
1 847
|
4 133
|
3 953
|
|
| Total Liabilities |
246
N/A
|
306
+24%
|
364
+19%
|
5 171
+1 321%
|
12 647
+145%
|
18 144
+43%
|
26 587
+47%
|
37 065
+39%
|
44 191
+19%
|
57 848
+31%
|
62 079
+7%
|
68 801
+11%
|
69 019
+0%
|
70 236
+2%
|
67 002
-5%
|
66 485
-1%
|
67 686
+2%
|
66 517
-2%
|
65 450
-2%
|
63 203
-3%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
4 000
|
4 000
|
4 000
|
9 250
|
9 250
|
9 250
|
9 250
|
9 250
|
9 250
|
11 685
|
11 685
|
11 685
|
11 685
|
11 685
|
12 306
|
12 306
|
12 306
|
24 612
|
36 918
|
38 028
|
|
| Retained Earnings |
1 262
|
1 548
|
1 301
|
6 734
|
7 089
|
7 080
|
7 452
|
8 434
|
9 948
|
14 311
|
14 856
|
5 266
|
6 021
|
7 827
|
7 722
|
7 381
|
12 717
|
20 457
|
9 580
|
9 869
|
|
| Additional Paid In Capital |
151
|
183
|
183
|
204
|
243
|
243
|
284
|
393
|
562
|
697
|
758
|
8 391
|
8 391
|
8 391
|
10 739
|
10 739
|
10 739
|
0
|
0
|
4 335
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
74
|
346
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
175
|
111
|
120
|
245
|
347
|
|
| Total Equity |
5 413
N/A
|
5 731
+6%
|
5 484
-4%
|
16 188
+195%
|
16 582
+2%
|
16 573
0%
|
16 986
+2%
|
18 077
+6%
|
19 760
+9%
|
26 693
+35%
|
27 298
+2%
|
25 342
-7%
|
26 098
+3%
|
27 903
+7%
|
30 656
+10%
|
30 252
-1%
|
35 651
+18%
|
45 069
+26%
|
46 423
+3%
|
51 886
+12%
|
|
| Total Liabilities & Equity |
5 659
N/A
|
6 038
+7%
|
5 848
-3%
|
21 358
+265%
|
29 230
+37%
|
34 717
+19%
|
43 574
+26%
|
55 142
+27%
|
63 951
+16%
|
84 541
+32%
|
89 378
+6%
|
94 143
+5%
|
95 117
+1%
|
98 138
+3%
|
97 658
0%
|
96 737
-1%
|
103 338
+7%
|
111 586
+8%
|
111 874
+0%
|
115 089
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
996
|
996
|
996
|
996
|
996
|
996
|
996
|
996
|
996
|
1 168
|
1 168
|
2 337
|
2 337
|
2 337
|
2 461
|
3 692
|
3 692
|
3 692
|
3 690
|
3 795
|
|