Buriram Sugar PCL
SET:BRR
Balance Sheet
Balance Sheet Decomposition
Buriram Sugar PCL
Current Assets | 2.7B |
Cash & Short-Term Investments | 261.9m |
Receivables | 1.2B |
Other Current Assets | 1.2B |
Non-Current Assets | 6.2B |
Long-Term Investments | 879.2m |
PP&E | 5.2B |
Intangibles | 19.6m |
Other Non-Current Assets | 138.8m |
Current Liabilities | 2.1B |
Accounts Payable | 168.9m |
Accrued Liabilities | 102.4m |
Short-Term Debt | 247m |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 3.8B |
Long-Term Debt | 3.8B |
Other Non-Current Liabilities | 38.2m |
Balance Sheet
Buriram Sugar PCL
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
349
|
214
|
85
|
229
|
179
|
41
|
60
|
69
|
989
|
262
|
|
Cash |
349
|
214
|
85
|
229
|
179
|
41
|
60
|
69
|
989
|
262
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Receivables |
1 028
|
872
|
1 136
|
1 026
|
1 195
|
879
|
742
|
715
|
960
|
1 189
|
|
Accounts Receivables |
958
|
824
|
1 091
|
999
|
1 135
|
815
|
719
|
654
|
902
|
1 119
|
|
Other Receivables |
70
|
48
|
45
|
26
|
60
|
64
|
23
|
61
|
59
|
70
|
|
Inventory |
611
|
715
|
582
|
1 061
|
1 338
|
912
|
568
|
1 333
|
985
|
911
|
|
Other Current Assets |
119
|
196
|
293
|
340
|
259
|
238
|
120
|
107
|
156
|
293
|
|
Total Current Assets |
2 106
|
1 997
|
2 096
|
2 655
|
2 971
|
2 070
|
1 491
|
2 224
|
3 090
|
2 656
|
|
PP&E Net |
3 052
|
4 265
|
4 685
|
4 811
|
5 432
|
5 675
|
5 546
|
5 350
|
5 213
|
5 205
|
|
PP&E Gross |
3 052
|
4 265
|
4 685
|
4 811
|
5 432
|
5 675
|
5 546
|
5 350
|
5 213
|
5 205
|
|
Accumulated Depreciation |
384
|
518
|
758
|
950
|
1 221
|
1 641
|
1 841
|
2 125
|
2 388
|
2 596
|
|
Intangible Assets |
12
|
17
|
28
|
26
|
31
|
31
|
27
|
24
|
21
|
20
|
|
Note Receivable |
0
|
156
|
0
|
0
|
175
|
190
|
287
|
212
|
157
|
128
|
|
Long-Term Investments |
2
|
2
|
2
|
1 229
|
1 214
|
1 117
|
1 020
|
1 108
|
933
|
879
|
|
Other Long-Term Assets |
214
|
328
|
416
|
511
|
453
|
347
|
291
|
139
|
44
|
11
|
|
Total Assets |
5 386
N/A
|
6 764
+26%
|
7 227
+7%
|
9 233
+28%
|
10 276
+11%
|
9 429
-8%
|
8 663
-8%
|
9 057
+5%
|
9 459
+4%
|
8 899
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
282
|
302
|
175
|
332
|
135
|
84
|
230
|
117
|
225
|
169
|
|
Accrued Liabilities |
43
|
70
|
46
|
146
|
195
|
215
|
93
|
41
|
72
|
102
|
|
Short-Term Debt |
2 209
|
1 475
|
1 710
|
1 136
|
2 618
|
2 612
|
1 108
|
1 622
|
783
|
247
|
|
Current Portion of Long-Term Debt |
170
|
315
|
1 791
|
634
|
598
|
514
|
492
|
614
|
605
|
569
|
|
Other Current Liabilities |
199
|
186
|
411
|
302
|
515
|
563
|
390
|
800
|
886
|
971
|
|
Total Current Liabilities |
2 904
|
2 349
|
4 133
|
2 549
|
4 062
|
3 988
|
2 313
|
3 193
|
2 571
|
2 058
|
|
Long-Term Debt |
463
|
2 254
|
977
|
4 177
|
3 676
|
3 522
|
4 402
|
3 838
|
4 201
|
3 776
|
|
Deferred Income Tax |
0
|
9
|
0
|
0
|
0
|
0
|
30
|
18
|
0
|
2
|
|
Minority Interest |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
19
|
35
|
|
Other Liabilities |
31
|
26
|
24
|
34
|
38
|
57
|
62
|
69
|
73
|
71
|
|
Total Liabilities |
3 398
N/A
|
4 639
+37%
|
5 135
+11%
|
6 762
+32%
|
7 777
+15%
|
7 568
-3%
|
6 809
-10%
|
7 120
+5%
|
6 826
-4%
|
5 872
-14%
|
|
Equity | |||||||||||
Common Stock |
677
|
677
|
677
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
|
Retained Earnings |
357
|
495
|
461
|
704
|
732
|
95
|
80
|
165
|
874
|
1 269
|
|
Additional Paid In Capital |
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
955
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
10
|
10
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
17
|
20
|
|
Total Equity |
1 988
N/A
|
2 126
+7%
|
2 092
-2%
|
2 471
+18%
|
2 499
+1%
|
1 862
-26%
|
1 854
0%
|
1 937
+4%
|
2 633
+36%
|
3 026
+15%
|
|
Total Liabilities & Equity |
5 386
N/A
|
6 764
+26%
|
7 227
+7%
|
9 233
+28%
|
10 276
+11%
|
9 429
-8%
|
8 663
-8%
|
9 057
+5%
|
9 459
+4%
|
8 899
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|
812
|