Kingdom Holding Company SJSC
SAU:4280
Balance Sheet
Balance Sheet Decomposition
Kingdom Holding Company SJSC
Kingdom Holding Company SJSC
Balance Sheet
Kingdom Holding Company SJSC
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
9
|
52
|
2 478
|
2 309
|
1 893
|
2 233
|
1 299
|
1 267
|
805
|
1 007
|
1 299
|
2 634
|
4 337
|
1 293
|
953
|
1 638
|
2 387
|
1 051
|
3 441
|
1 924
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
720
|
966
|
966
|
1 025
|
1 003
|
1 143
|
952
|
1 582
|
2 387
|
1 051
|
3 441
|
1 924
|
|
| Cash Equivalents |
9
|
52
|
2 478
|
2 309
|
1 893
|
2 233
|
1 299
|
1 267
|
85
|
41
|
333
|
1 609
|
3 334
|
150
|
1
|
56
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
355
|
955
|
1 675
|
1 459
|
4 536
|
663
|
79
|
4
|
0
|
274
|
153
|
105
|
233
|
|
| Total Receivables |
42
|
75
|
763
|
756
|
565
|
628
|
303
|
493
|
743
|
521
|
556
|
628
|
642
|
562
|
610
|
593
|
348
|
317
|
324
|
559
|
|
| Accounts Receivables |
42
|
58
|
589
|
756
|
565
|
628
|
303
|
222
|
539
|
521
|
556
|
499
|
545
|
415
|
478
|
492
|
124
|
190
|
199
|
429
|
|
| Other Receivables |
0
|
17
|
174
|
0
|
0
|
0
|
0
|
271
|
204
|
0
|
0
|
130
|
97
|
147
|
132
|
101
|
224
|
127
|
125
|
130
|
|
| Inventory |
5
|
6
|
82
|
0
|
0
|
0
|
0
|
121
|
121
|
125
|
125
|
97
|
95
|
97
|
85
|
91
|
62
|
30
|
31
|
32
|
|
| Other Current Assets |
18
|
24
|
4 306
|
3 019
|
1 070
|
1 142
|
1 007
|
629
|
382
|
575
|
540
|
379
|
286
|
630
|
163
|
130
|
84
|
2 392
|
242
|
193
|
|
| Total Current Assets |
74
|
156
|
7 628
|
6 084
|
3 528
|
4 003
|
2 608
|
2 866
|
3 005
|
3 902
|
3 820
|
8 274
|
6 022
|
2 662
|
1 815
|
2 452
|
3 156
|
3 944
|
4 142
|
2 940
|
|
| PP&E Net |
1 495
|
1 441
|
9 497
|
9 721
|
11 131
|
11 789
|
9 154
|
7 733
|
6 590
|
6 151
|
5 854
|
5 443
|
7 946
|
7 964
|
7 115
|
6 855
|
6 949
|
6 862
|
6 509
|
6 824
|
|
| PP&E Gross |
1 495
|
0
|
9 497
|
9 721
|
11 131
|
11 789
|
9 154
|
7 733
|
6 590
|
6 151
|
5 854
|
5 443
|
7 946
|
7 964
|
7 115
|
6 855
|
6 949
|
6 862
|
6 509
|
6 824
|
|
| Accumulated Depreciation |
185
|
0
|
294
|
954
|
1 929
|
2 378
|
1 599
|
1 242
|
1 270
|
1 431
|
1 431
|
1 613
|
1 695
|
1 568
|
1 455
|
1 435
|
1 221
|
1 399
|
1 596
|
1 953
|
|
| Intangible Assets |
0
|
0
|
11 038
|
10 222
|
11 562
|
11 865
|
1 811
|
68
|
59
|
58
|
57
|
58
|
60
|
813
|
714
|
742
|
769
|
759
|
681
|
681
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 539
|
1 618
|
1 802
|
1 802
|
1 662
|
1 633
|
1 581
|
1 225
|
1 190
|
1 257
|
1 186
|
1 133
|
1 159
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
25
|
30
|
0
|
0
|
0
|
1 082
|
1 163
|
1 250
|
|
| Long-Term Investments |
31
|
10
|
63 385
|
51 998
|
23 720
|
21 330
|
28 487
|
27 435
|
30 162
|
34 055
|
34 813
|
27 123
|
25 591
|
35 570
|
33 837
|
36 535
|
37 098
|
36 585
|
39 134
|
40 673
|
|
| Other Long-Term Assets |
6
|
27
|
893
|
483
|
775
|
1 004
|
128
|
51
|
408
|
341
|
427
|
348
|
447
|
147
|
166
|
596
|
436
|
401
|
395
|
572
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 539
|
1 618
|
1 802
|
1 802
|
1 662
|
1 633
|
1 581
|
1 225
|
1 190
|
1 257
|
1 186
|
1 133
|
1 159
|
|
| Total Assets |
1 607
N/A
|
1 635
+2%
|
92 440
+5 554%
|
78 508
-15%
|
50 715
-35%
|
49 990
-1%
|
42 188
-16%
|
39 690
-6%
|
41 843
+5%
|
46 309
+11%
|
46 722
+1%
|
42 933
-8%
|
41 724
-3%
|
48 766
+17%
|
44 871
-8%
|
48 370
+8%
|
49 665
+3%
|
50 819
+2%
|
53 155
+5%
|
54 098
+2%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
25
|
21
|
602
|
545
|
551
|
535
|
241
|
240
|
189
|
198
|
0
|
520
|
497
|
164
|
206
|
142
|
104
|
127
|
308
|
134
|
|
| Accrued Liabilities |
20
|
64
|
910
|
1 407
|
1 523
|
1 063
|
796
|
586
|
226
|
576
|
0
|
0
|
0
|
143
|
206
|
374
|
434
|
360
|
602
|
607
|
|
| Short-Term Debt |
9
|
4
|
109
|
220
|
401
|
648
|
1 231
|
727
|
74
|
773
|
323
|
264
|
31
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
48
|
20
|
72
|
0
|
0
|
0
|
0
|
732
|
1 446
|
0
|
1 243
|
1 636
|
482
|
408
|
4 022
|
1 986
|
5 024
|
5 857
|
5 105
|
2 209
|
|
| Other Current Liabilities |
42
|
18
|
40
|
0
|
0
|
0
|
0
|
140
|
250
|
175
|
151
|
440
|
369
|
730
|
826
|
632
|
681
|
892
|
1 344
|
990
|
|
| Total Current Liabilities |
144
|
127
|
1 734
|
2 171
|
2 474
|
2 246
|
2 268
|
2 425
|
2 186
|
1 722
|
2 563
|
2 859
|
1 378
|
1 446
|
5 259
|
3 134
|
6 243
|
7 236
|
7 359
|
3 940
|
|
| Long-Term Debt |
454
|
507
|
17 447
|
17 912
|
15 000
|
13 454
|
10 830
|
10 864
|
10 600
|
12 195
|
10 999
|
10 575
|
10 622
|
13 213
|
9 379
|
11 534
|
10 730
|
10 825
|
13 256
|
13 204
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
224
|
194
|
175
|
155
|
165
|
150
|
140
|
112
|
|
| Minority Interest |
487
|
479
|
5 348
|
5 240
|
7 335
|
7 447
|
1 315
|
494
|
439
|
374
|
517
|
545
|
1 091
|
2 151
|
1 899
|
1 866
|
1 568
|
1 549
|
1 492
|
1 453
|
|
| Other Liabilities |
28
|
30
|
2 160
|
1 964
|
4 291
|
2 263
|
694
|
461
|
427
|
412
|
387
|
106
|
177
|
239
|
209
|
204
|
161
|
170
|
181
|
218
|
|
| Total Liabilities |
1 113
N/A
|
1 143
+3%
|
26 689
+2 235%
|
27 287
+2%
|
29 100
+7%
|
25 411
-13%
|
15 107
-41%
|
14 244
-6%
|
13 653
-4%
|
14 703
+8%
|
14 466
-2%
|
14 314
-1%
|
13 491
-6%
|
17 243
+28%
|
16 920
-2%
|
16 893
0%
|
18 867
+12%
|
19 929
+6%
|
22 429
+13%
|
18 927
-16%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
10
|
10
|
10
|
63 000
|
63 000
|
63 000
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
37 059
|
|
| Retained Earnings |
0
|
0
|
0
|
4 341
|
25 570
|
25 167
|
1 379
|
1 468
|
1 625
|
1 817
|
2 030
|
2 876
|
1 870
|
1 979
|
2 006
|
1 721
|
2 397
|
2 788
|
8 987
|
5 027
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
16 301
|
15 696
|
13 244
|
11 270
|
13 067
|
10 325
|
7 028
|
6 695
|
10 892
|
10 178
|
7 779
|
11 046
|
7 421
|
9 130
|
9 037
|
14 713
|
6 758
|
|
| Other Equity |
484
|
482
|
65 741
|
181
|
119
|
10
|
87
|
14
|
168
|
242
|
138
|
424
|
518
|
263
|
68
|
119
|
473
|
80
|
606
|
156
|
|
| Total Equity |
494
N/A
|
492
0%
|
65 751
+13 264%
|
51 221
-22%
|
21 615
-58%
|
24 579
+14%
|
27 081
+10%
|
25 446
-6%
|
28 190
+11%
|
31 606
+12%
|
32 256
+2%
|
28 619
-11%
|
28 233
-1%
|
31 523
+12%
|
27 950
-11%
|
31 477
+13%
|
30 799
-2%
|
30 890
+0%
|
30 727
-1%
|
35 172
+14%
|
|
| Total Liabilities & Equity |
1 607
N/A
|
1 635
+2%
|
92 440
+5 554%
|
78 508
-15%
|
50 715
-35%
|
49 990
-1%
|
42 188
-16%
|
39 690
-6%
|
41 843
+5%
|
46 309
+11%
|
46 722
+1%
|
42 933
-8%
|
41 724
-3%
|
48 766
+17%
|
44 871
-8%
|
48 370
+8%
|
49 665
+3%
|
50 819
+2%
|
53 155
+5%
|
54 098
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
3 706
|
|