Torm PLC
CSE:TRMD A
Balance Sheet
Balance Sheet Decomposition
Torm PLC
Torm PLC
Balance Sheet
Torm PLC
| Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||
| Cash & Cash Equivalents |
122
|
120
|
86
|
28
|
168
|
76
|
134
|
127
|
57
|
89
|
145
|
321
|
266
|
272
|
|
| Cash Equivalents |
122
|
120
|
86
|
28
|
168
|
76
|
134
|
127
|
57
|
89
|
145
|
321
|
266
|
272
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
76
|
119
|
161
|
131
|
87
|
67
|
75
|
90
|
95
|
79
|
116
|
278
|
234
|
211
|
|
| Accounts Receivables |
62
|
108
|
140
|
117
|
83
|
63
|
71
|
86
|
90
|
59
|
84
|
259
|
211
|
184
|
|
| Other Receivables |
14
|
10
|
20
|
14
|
4
|
5
|
4
|
4
|
6
|
20
|
32
|
19
|
23
|
27
|
|
| Inventory |
25
|
41
|
85
|
73
|
26
|
32
|
33
|
39
|
35
|
22
|
49
|
72
|
62
|
68
|
|
| Other Current Assets |
61
|
23
|
39
|
152
|
8
|
6
|
19
|
13
|
29
|
53
|
54
|
69
|
130
|
65
|
|
| Total Current Assets |
284
|
302
|
369
|
385
|
289
|
181
|
261
|
269
|
216
|
244
|
363
|
740
|
691
|
615
|
|
| PP&E Net |
2 679
|
2 800
|
2 338
|
1 956
|
1 567
|
1 390
|
1 385
|
1 445
|
1 782
|
1 748
|
1 961
|
1 865
|
2 170
|
2 843
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
1 567
|
1 390
|
1 385
|
1 445
|
1 782
|
1 748
|
1 961
|
1 865
|
2 170
|
2 843
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
76
|
355
|
434
|
493
|
393
|
438
|
509
|
578
|
568
|
686
|
|
| Intangible Assets |
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Goodwill |
89
|
89
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
5
|
5
|
|
| Long-Term Investments |
135
|
82
|
62
|
13
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
39
|
10
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
3
|
|
| Other Assets |
89
|
89
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
|
| Total Assets |
3 227
N/A
|
3 286
+2%
|
2 779
-15%
|
2 355
-15%
|
1 867
-21%
|
1 571
-16%
|
1 647
+5%
|
1 714
+4%
|
2 004
+17%
|
1 999
0%
|
2 331
+17%
|
2 614
+12%
|
2 870
+10%
|
3 470
+21%
|
|
| Liabilities | |||||||||||||||
| Accounts Payable |
25
|
48
|
116
|
84
|
22
|
28
|
26
|
35
|
47
|
14
|
35
|
46
|
40
|
47
|
|
| Accrued Liabilities |
15
|
11
|
10
|
15
|
35
|
26
|
30
|
30
|
32
|
34
|
29
|
31
|
44
|
56
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
143
|
213
|
1 843
|
1
|
49
|
89
|
95
|
94
|
99
|
103
|
209
|
117
|
173
|
165
|
|
| Other Current Liabilities |
79
|
62
|
77
|
34
|
9
|
8
|
5
|
8
|
16
|
45
|
34
|
13
|
9
|
17
|
|
| Total Current Liabilities |
263
|
335
|
2 046
|
134
|
116
|
152
|
156
|
167
|
195
|
197
|
307
|
206
|
265
|
285
|
|
| Long-Term Debt |
1 661
|
1 781
|
29
|
1 895
|
730
|
594
|
654
|
655
|
756
|
740
|
926
|
850
|
887
|
1 061
|
|
| Deferred Income Tax |
55
|
54
|
54
|
53
|
45
|
45
|
45
|
45
|
45
|
45
|
45
|
51
|
49
|
46
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
1
|
|
| Other Liabilities |
2
|
0
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
|
| Total Liabilities |
1 981
N/A
|
2 171
+10%
|
2 135
-2%
|
2 088
-2%
|
891
-57%
|
791
-11%
|
856
+8%
|
867
+1%
|
996
+15%
|
981
-2%
|
1 279
+30%
|
1 113
-13%
|
1 206
+8%
|
1 396
+16%
|
|
| Equity | |||||||||||||||
| Common Stock |
61
|
61
|
61
|
1
|
142
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
1 203
|
1 070
|
626
|
304
|
833
|
783
|
786
|
849
|
1 021
|
1 041
|
1 059
|
1 465
|
1 642
|
2 063
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
|
| Treasury Stock |
18
|
18
|
17
|
19
|
0
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
0
|
4
|
|
| Other Equity |
1
|
2
|
26
|
19
|
2
|
0
|
8
|
0
|
11
|
20
|
3
|
39
|
25
|
15
|
|
| Total Equity |
1 247
N/A
|
1 115
-11%
|
644
-42%
|
267
-58%
|
976
+265%
|
781
-20%
|
791
+1%
|
847
+7%
|
1 008
+19%
|
1 017
+1%
|
1 052
+3%
|
1 501
+43%
|
1 664
+11%
|
2 074
+25%
|
|
| Total Liabilities & Equity |
3 227
N/A
|
3 286
+2%
|
2 779
-15%
|
2 355
-15%
|
1 867
-21%
|
1 571
-16%
|
1 647
+5%
|
1 714
+4%
|
2 004
+17%
|
1 999
0%
|
2 331
+17%
|
2 614
+12%
|
2 870
+10%
|
3 470
+21%
|
|
| Shares Outstanding | |||||||||||||||
| Common Shares Outstanding |
69
|
69
|
70
|
721
|
64
|
62
|
62
|
74
|
74
|
74
|
81
|
82
|
86
|
97
|
|