Nestle (Malaysia) Bhd
KLSE:NESTLE
Balance Sheet
Balance Sheet Decomposition
Nestle (Malaysia) Bhd
Nestle (Malaysia) Bhd
Balance Sheet
Nestle (Malaysia) 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 |
17
|
36
|
74
|
40
|
34
|
56
|
14
|
25
|
26
|
49
|
36
|
27
|
12
|
16
|
14
|
24
|
13
|
7
|
10
|
0
|
0
|
0
|
11
|
11
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
25
|
26
|
49
|
36
|
27
|
12
|
16
|
14
|
24
|
13
|
7
|
10
|
0
|
0
|
0
|
11
|
11
|
|
| Cash Equivalents |
17
|
36
|
74
|
40
|
34
|
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
4
|
9
|
0
|
2
|
4
|
2
|
19
|
5
|
1
|
2
|
17
|
7
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
380
|
386
|
411
|
357
|
442
|
448
|
459
|
392
|
375
|
348
|
445
|
393
|
497
|
490
|
474
|
511
|
582
|
598
|
504
|
453
|
381
|
451
|
449
|
446
|
|
| Accounts Receivables |
336
|
324
|
328
|
295
|
354
|
391
|
413
|
336
|
312
|
288
|
365
|
301
|
323
|
337
|
342
|
371
|
401
|
421
|
364
|
334
|
312
|
371
|
352
|
357
|
|
| Other Receivables |
44
|
62
|
83
|
62
|
88
|
57
|
47
|
56
|
64
|
60
|
80
|
92
|
174
|
153
|
132
|
141
|
181
|
177
|
141
|
119
|
69
|
80
|
98
|
89
|
|
| Inventory |
312
|
300
|
234
|
257
|
263
|
331
|
447
|
460
|
354
|
381
|
518
|
411
|
409
|
370
|
414
|
455
|
467
|
530
|
552
|
597
|
745
|
1 115
|
831
|
831
|
|
| Other Current Assets |
1
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
2
|
4
|
0
|
2
|
9
|
17
|
113
|
39
|
11
|
80
|
7
|
20
|
7
|
25
|
14
|
32
|
|
| Total Current Assets |
713
|
732
|
720
|
656
|
742
|
837
|
939
|
882
|
758
|
784
|
1 015
|
841
|
930
|
893
|
1 015
|
1 030
|
1 073
|
1 215
|
1 073
|
1 080
|
1 140
|
1 599
|
1 306
|
1 321
|
|
| PP&E Net |
574
|
579
|
539
|
526
|
532
|
492
|
520
|
634
|
860
|
898
|
890
|
946
|
1 047
|
1 294
|
1 370
|
1 353
|
1 432
|
1 507
|
1 532
|
1 662
|
1 743
|
1 854
|
1 987
|
2 068
|
|
| PP&E Gross |
574
|
579
|
539
|
526
|
532
|
492
|
520
|
634
|
860
|
898
|
890
|
946
|
1 047
|
1 294
|
1 370
|
1 353
|
1 432
|
1 507
|
1 532
|
1 662
|
1 743
|
1 854
|
1 987
|
2 068
|
|
| Accumulated Depreciation |
612
|
665
|
720
|
760
|
810
|
859
|
896
|
952
|
1 022
|
1 110
|
1 167
|
1 246
|
1 331
|
1 428
|
1 493
|
1 613
|
1 962
|
1 780
|
1 867
|
2 030
|
2 060
|
2 202
|
2 424
|
2 628
|
|
| Intangible Assets |
2
|
21
|
25
|
18
|
12
|
59
|
54
|
53
|
0
|
61
|
61
|
61
|
61
|
61
|
2
|
1
|
1
|
7
|
5
|
3
|
2
|
1
|
143
|
143
|
|
| Goodwill |
84
|
78
|
72
|
66
|
61
|
61
|
61
|
61
|
61
|
0
|
0
|
0
|
0
|
0
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
91
|
91
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
22
|
24
|
23
|
23
|
24
|
22
|
22
|
24
|
25
|
25
|
24
|
22
|
16
|
13
|
9
|
8
|
9
|
10
|
|
| Long-Term Investments |
2
|
2
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
3
|
5
|
7
|
3
|
4
|
7
|
10
|
10
|
32
|
26
|
28
|
11
|
20
|
21
|
31
|
35
|
36
|
24
|
24
|
27
|
12
|
|
| Other Assets |
84
|
78
|
72
|
66
|
61
|
61
|
61
|
61
|
61
|
0
|
0
|
0
|
0
|
0
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
61
|
91
|
91
|
|
| Total Assets |
1 374
N/A
|
1 411
+3%
|
1 357
-4%
|
1 272
-6%
|
1 356
+7%
|
1 459
+8%
|
1 603
+10%
|
1 660
+4%
|
1 713
+3%
|
1 779
+4%
|
2 002
+13%
|
1 905
-5%
|
2 089
+10%
|
2 303
+10%
|
2 488
+8%
|
2 495
+0%
|
2 617
+5%
|
2 847
+9%
|
2 727
-4%
|
2 861
+5%
|
2 985
+4%
|
3 554
+19%
|
3 569
+0%
|
3 650
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
267
|
260
|
220
|
284
|
282
|
339
|
354
|
330
|
502
|
459
|
638
|
689
|
695
|
778
|
921
|
1 091
|
1 024
|
1 268
|
1 134
|
1 194
|
1 353
|
1 423
|
3 071
|
2 852
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
42
|
83
|
162
|
60
|
111
|
122
|
127
|
142
|
124
|
145
|
170
|
118
|
141
|
120
|
84
|
88
|
113
|
117
|
106
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
200
|
103
|
53
|
84
|
0
|
0
|
3
|
81
|
248
|
180
|
30
|
64
|
143
|
258
|
246
|
487
|
420
|
805
|
|
| Current Portion of Long-Term Debt |
423
|
541
|
303
|
372
|
261
|
67
|
103
|
3
|
3
|
3
|
4
|
4
|
5
|
3
|
5
|
4
|
305
|
143
|
143
|
31
|
27
|
27
|
33
|
39
|
|
| Other Current Liabilities |
51
|
51
|
105
|
86
|
92
|
235
|
130
|
432
|
81
|
64
|
151
|
109
|
228
|
320
|
206
|
132
|
175
|
166
|
114
|
250
|
214
|
209
|
168
|
186
|
|
| Total Current Liabilities |
742
|
852
|
628
|
741
|
635
|
683
|
870
|
1 031
|
699
|
721
|
915
|
929
|
1 072
|
1 306
|
1 525
|
1 577
|
1 651
|
1 782
|
1 655
|
1 817
|
1 928
|
2 259
|
2 138
|
2 418
|
|
| Long-Term Debt |
101
|
50
|
250
|
0
|
105
|
107
|
5
|
3
|
328
|
326
|
338
|
95
|
92
|
90
|
96
|
93
|
119
|
180
|
177
|
263
|
241
|
420
|
470
|
471
|
|
| Deferred Income Tax |
29
|
46
|
30
|
33
|
33
|
46
|
51
|
57
|
70
|
76
|
67
|
75
|
83
|
68
|
78
|
91
|
121
|
135
|
139
|
134
|
142
|
164
|
199
|
191
|
|
| Minority Interest |
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
48
|
46
|
47
|
64
|
40
|
55
|
48
|
43
|
42
|
55
|
25
|
62
|
81
|
86
|
90
|
95
|
91
|
91
|
90
|
84
|
87
|
22
|
|
| Total Liabilities |
873
N/A
|
951
+9%
|
956
+1%
|
820
-14%
|
819
0%
|
900
+10%
|
966
+7%
|
1 145
+19%
|
1 146
+0%
|
1 165
+2%
|
1 362
+17%
|
1 154
-15%
|
1 272
+10%
|
1 526
+20%
|
1 780
+17%
|
1 847
+4%
|
1 981
+7%
|
2 193
+11%
|
2 062
-6%
|
2 304
+12%
|
2 402
+4%
|
2 928
+22%
|
2 894
-1%
|
3 102
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
268
|
|
| Retained Earnings |
231
|
183
|
166
|
187
|
266
|
294
|
369
|
251
|
300
|
342
|
396
|
485
|
549
|
510
|
365
|
369
|
378
|
384
|
398
|
293
|
316
|
366
|
408
|
277
|
|
| Additional Paid In Capital |
33
|
33
|
0
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
33
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
2
|
10
|
0
|
3
|
3
|
2
|
1
|
3
|
0
|
4
|
22
|
1
|
0
|
0
|
76
|
11
|
9
|
2
|
1
|
4
|
1
|
7
|
0
|
3
|
|
| Total Equity |
501
N/A
|
460
-8%
|
401
-13%
|
452
+13%
|
536
+19%
|
559
+4%
|
637
+14%
|
516
-19%
|
567
+10%
|
613
+8%
|
641
+5%
|
751
+17%
|
816
+9%
|
777
-5%
|
709
-9%
|
647
-9%
|
636
-2%
|
654
+3%
|
665
+2%
|
557
-16%
|
583
+5%
|
626
+7%
|
675
+8%
|
548
-19%
|
|
| Total Liabilities & Equity |
1 374
N/A
|
1 411
+3%
|
1 357
-4%
|
1 272
-6%
|
1 356
+7%
|
1 459
+8%
|
1 603
+10%
|
1 660
+4%
|
1 713
+3%
|
1 779
+4%
|
2 002
+13%
|
1 905
-5%
|
2 089
+10%
|
2 303
+10%
|
2 488
+8%
|
2 495
+0%
|
2 617
+5%
|
2 847
+9%
|
2 727
-4%
|
2 861
+5%
|
2 985
+4%
|
3 554
+19%
|
3 569
+0%
|
3 650
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
235
|
|