Yanbu National Petrochemicals Company SJSC
SAU:2290
Balance Sheet
Balance Sheet Decomposition
Yanbu National Petrochemicals Company SJSC
Yanbu National Petrochemicals Company SJSC
Balance Sheet
Yanbu National Petrochemicals 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 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
31
|
1 164
|
821
|
1 694
|
1 033
|
606
|
790
|
599
|
530
|
2 106
|
2 691
|
664
|
1 676
|
1 052
|
26
|
136
|
20
|
329
|
232
|
450
|
98
|
175
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
53
|
56
|
29
|
125
|
26
|
136
|
20
|
75
|
92
|
78
|
98
|
102
|
|
| Cash Equivalents |
31
|
1 164
|
821
|
1 694
|
1 033
|
606
|
790
|
599
|
530
|
2 068
|
2 638
|
608
|
1 647
|
928
|
0
|
0
|
0
|
254
|
140
|
372
|
0
|
73
|
|
| Short-Term Investments |
2
|
5
|
0
|
0
|
0
|
0
|
656
|
769
|
891
|
915
|
964
|
0
|
1 737
|
1 988
|
3 090
|
3 051
|
3 015
|
3 518
|
3 438
|
2 211
|
3 041
|
2 651
|
|
| Total Receivables |
40
|
70
|
0
|
0
|
77
|
865
|
2 080
|
2 583
|
2 562
|
2 380
|
2 298
|
0
|
2 067
|
2 799
|
2 252
|
1 843
|
2 010
|
2 614
|
2 293
|
1 860
|
1 650
|
1 687
|
|
| Accounts Receivables |
38
|
68
|
0
|
0
|
77
|
865
|
2 080
|
2 583
|
2 562
|
2 380
|
2 298
|
1 844
|
0
|
0
|
0
|
1 753
|
1 793
|
2 350
|
2 016
|
1 535
|
1 507
|
1 495
|
|
| Other Receivables |
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
218
|
265
|
277
|
325
|
143
|
192
|
|
| Inventory |
29
|
55
|
0
|
0
|
8
|
738
|
901
|
1 170
|
1 112
|
1 119
|
1 316
|
0
|
827
|
676
|
770
|
736
|
808
|
1 109
|
860
|
781
|
804
|
689
|
|
| Other Current Assets |
4
|
9
|
37
|
281
|
99
|
0
|
0
|
0
|
259
|
262
|
228
|
0
|
63
|
68
|
90
|
77
|
84
|
96
|
135
|
92
|
87
|
64
|
|
| Total Current Assets |
107
|
1 302
|
859
|
1 975
|
1 217
|
2 208
|
4 427
|
5 121
|
5 353
|
6 782
|
7 496
|
0
|
6 370
|
6 583
|
6 228
|
5 843
|
5 938
|
7 667
|
6 959
|
5 394
|
5 680
|
5 267
|
|
| PP&E Net |
2 218
|
2 487
|
6 137
|
12 987
|
17 105
|
18 576
|
18 426
|
17 588
|
16 498
|
15 623
|
14 590
|
0
|
13 579
|
12 954
|
12 617
|
12 020
|
11 226
|
10 271
|
9 371
|
8 976
|
8 087
|
7 485
|
|
| PP&E Gross |
2 218
|
2 487
|
0
|
0
|
0
|
0
|
18 426
|
17 588
|
16 498
|
15 623
|
14 590
|
0
|
13 579
|
12 954
|
12 617
|
12 020
|
11 226
|
10 271
|
9 371
|
8 976
|
8 087
|
7 485
|
|
| Accumulated Depreciation |
7
|
94
|
0
|
0
|
0
|
0
|
799
|
1 770
|
2 747
|
3 728
|
4 880
|
0
|
6 853
|
7 935
|
9 020
|
10 180
|
11 325
|
12 653
|
13 688
|
14 789
|
15 934
|
15 992
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
34
|
33
|
27
|
26
|
22
|
32
|
11
|
9
|
7
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
225
|
194
|
194
|
181
|
150
|
201
|
317
|
401
|
348
|
0
|
|
| Long-Term Investments |
140
|
260
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
190
|
|
| Other Long-Term Assets |
173
|
379
|
86
|
347
|
355
|
340
|
311
|
267
|
538
|
495
|
381
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
317
|
401
|
348
|
311
|
|
| Total Assets |
2 638
N/A
|
4 428
+68%
|
7 082
+60%
|
15 309
+116%
|
18 677
+22%
|
21 124
+13%
|
23 163
+10%
|
22 975
-1%
|
22 388
-3%
|
22 901
+2%
|
22 467
-2%
|
0
N/A
|
20 186
N/A
|
19 765
-2%
|
19 072
-4%
|
18 070
-5%
|
17 340
-4%
|
18 161
+5%
|
16 680
-8%
|
14 782
-11%
|
14 124
-4%
|
13 260
-6%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
189
|
147
|
211
|
105
|
63
|
276
|
256
|
423
|
282
|
145
|
160
|
0
|
295
|
581
|
410
|
457
|
590
|
205
|
593
|
588
|
441
|
518
|
|
| Accrued Liabilities |
0
|
0
|
1 081
|
1 267
|
1 039
|
488
|
1 058
|
737
|
370
|
335
|
386
|
921
|
445
|
497
|
717
|
435
|
340
|
412
|
341
|
272
|
349
|
288
|
|
| Short-Term Debt |
102
|
0
|
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 |
30
|
65
|
0
|
0
|
669
|
916
|
947
|
2 395
|
1 279
|
1 298
|
1 462
|
0
|
1 459
|
930
|
0
|
14
|
19
|
22
|
13
|
10
|
10
|
14
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
540
|
395
|
647
|
0
|
332
|
315
|
216
|
247
|
390
|
1 247
|
702
|
989
|
1 055
|
603
|
|
| Total Current Liabilities |
321
|
211
|
1 292
|
1 372
|
1 771
|
1 679
|
2 261
|
3 555
|
2 471
|
2 174
|
2 655
|
921
|
2 531
|
2 323
|
1 344
|
1 153
|
1 339
|
1 886
|
1 649
|
1 860
|
1 855
|
1 423
|
|
| Long-Term Debt |
1 252
|
1 854
|
0
|
8 166
|
11 128
|
13 696
|
13 464
|
8 778
|
6 821
|
5 523
|
4 060
|
0
|
1 130
|
200
|
0
|
154
|
127
|
124
|
135
|
103
|
95
|
88
|
|
| Minority Interest |
324
|
443
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
4
|
8
|
37
|
49
|
81
|
81
|
98
|
127
|
135
|
161
|
200
|
0
|
469
|
504
|
472
|
621
|
888
|
1 108
|
845
|
919
|
937
|
1 000
|
|
| Total Liabilities |
1 901
N/A
|
2 516
+32%
|
1 329
-47%
|
9 587
+621%
|
12 980
+35%
|
15 456
+19%
|
15 823
+2%
|
12 460
-21%
|
9 427
-24%
|
7 857
-17%
|
6 915
-12%
|
0
N/A
|
4 130
N/A
|
3 027
-27%
|
1 816
-40%
|
1 928
+6%
|
2 354
+22%
|
3 119
+32%
|
2 629
-16%
|
2 881
+10%
|
2 888
+0%
|
2 511
-13%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
650
|
1 500
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
0
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
5 625
|
|
| Retained Earnings |
87
|
412
|
128
|
98
|
72
|
43
|
1 715
|
4 890
|
7 336
|
9 418
|
9 927
|
0
|
10 411
|
11 100
|
11 545
|
10 526
|
9 516
|
9 500
|
8 227
|
6 054
|
5 350
|
4 866
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
12
|
85
|
8
|
155
|
83
|
199
|
221
|
262
|
258
|
|
| Total Equity |
737
N/A
|
1 912
+159%
|
5 753
+201%
|
5 723
-1%
|
5 697
0%
|
5 668
-1%
|
7 340
+29%
|
10 515
+43%
|
12 961
+23%
|
15 043
+16%
|
15 552
+3%
|
0
N/A
|
16 056
N/A
|
16 737
+4%
|
17 256
+3%
|
16 143
-6%
|
14 985
-7%
|
15 042
+0%
|
14 051
-7%
|
11 901
-15%
|
11 237
-6%
|
10 749
-4%
|
|
| Total Liabilities & Equity |
2 638
N/A
|
4 428
+68%
|
7 082
+60%
|
15 309
+116%
|
18 677
+22%
|
21 124
+13%
|
23 163
+10%
|
22 975
-1%
|
22 388
-3%
|
22 901
+2%
|
22 467
-2%
|
0
N/A
|
20 186
N/A
|
19 765
-2%
|
19 072
-4%
|
18 070
-5%
|
17 340
-4%
|
18 161
+5%
|
16 680
-8%
|
14 782
-11%
|
14 124
-4%
|
13 260
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
0
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
563
|
|