Esso Thailand PCL
SET:ESSO
Balance Sheet
Balance Sheet Decomposition
Esso Thailand PCL
Esso Thailand PCL
Balance Sheet
Esso Thailand PCL
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 002
|
409
|
264
|
557
|
448
|
483
|
277
|
262
|
802
|
586
|
|
| Cash |
1 002
|
409
|
264
|
557
|
448
|
483
|
277
|
262
|
802
|
586
|
|
| Total Receivables |
8 995
|
5 538
|
5 232
|
5 029
|
5 983
|
9 249
|
8 701
|
8 263
|
12 708
|
25 880
|
|
| Accounts Receivables |
6 697
|
4 271
|
4 110
|
4 510
|
5 064
|
6 290
|
6 721
|
5 300
|
8 441
|
8 730
|
|
| Other Receivables |
2 298
|
1 267
|
1 122
|
519
|
919
|
2 959
|
1 980
|
2 963
|
4 266
|
17 150
|
|
| Inventory |
27 889
|
19 202
|
13 526
|
17 248
|
18 075
|
18 416
|
19 085
|
13 144
|
18 786
|
23 893
|
|
| Other Current Assets |
535
|
863
|
882
|
958
|
1 034
|
1 138
|
3 915
|
1 252
|
1 489
|
1 563
|
|
| Total Current Assets |
38 422
|
26 012
|
19 905
|
23 792
|
25 541
|
29 285
|
31 978
|
22 921
|
33 784
|
51 922
|
|
| PP&E Net |
30 819
|
29 834
|
28 559
|
27 909
|
26 914
|
26 000
|
25 600
|
29 038
|
28 011
|
26 805
|
|
| PP&E Gross |
30 819
|
29 834
|
28 559
|
27 909
|
26 914
|
26 000
|
25 600
|
29 038
|
28 011
|
26 805
|
|
| Accumulated Depreciation |
33 928
|
35 629
|
37 062
|
38 583
|
40 011
|
41 600
|
43 299
|
45 244
|
47 457
|
49 498
|
|
| Intangible Assets |
230
|
178
|
130
|
137
|
150
|
161
|
181
|
181
|
153
|
126
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 230
|
2 329
|
2 609
|
|
| Long-Term Investments |
2 695
|
3 202
|
3 647
|
3 779
|
4 264
|
3 668
|
3 557
|
3 208
|
3 242
|
3 291
|
|
| Other Long-Term Assets |
1 844
|
4 643
|
4 460
|
3 135
|
2 150
|
2 636
|
4 927
|
3 800
|
2 536
|
787
|
|
| Total Assets |
74 010
N/A
|
63 868
-14%
|
56 702
-11%
|
58 751
+4%
|
59 020
+0%
|
61 750
+5%
|
66 243
+7%
|
61 378
-7%
|
70 055
+14%
|
85 541
+22%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
2 520
|
1 964
|
2 973
|
2 486
|
2 065
|
2 632
|
3 249
|
2 540
|
3 112
|
3 675
|
|
| Accrued Liabilities |
390
|
820
|
667
|
676
|
3 101
|
3 457
|
869
|
1 831
|
1 839
|
2 069
|
|
| Short-Term Debt |
15 804
|
23 275
|
15 120
|
11 069
|
7 646
|
10 045
|
19 677
|
16 703
|
19 323
|
26 436
|
|
| Current Portion of Long-Term Debt |
7 578
|
2 800
|
2 000
|
2 500
|
900
|
3 700
|
3 100
|
5 524
|
6 105
|
5 653
|
|
| Other Current Liabilities |
12 392
|
11 213
|
7 623
|
9 426
|
10 565
|
11 753
|
9 780
|
8 847
|
11 627
|
11 792
|
|
| Total Current Liabilities |
38 685
|
40 072
|
28 383
|
26 158
|
24 277
|
31 588
|
36 676
|
35 446
|
42 008
|
49 624
|
|
| Long-Term Debt |
11 013
|
9 600
|
12 000
|
9 400
|
3 800
|
1 600
|
4 167
|
8 773
|
6 399
|
6 284
|
|
| Minority Interest |
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Other Liabilities |
1 733
|
1 856
|
2 549
|
2 441
|
2 761
|
2 730
|
3 282
|
2 799
|
2 440
|
2 429
|
|
| Total Liabilities |
51 438
N/A
|
51 535
+0%
|
42 940
-17%
|
38 006
-11%
|
30 845
-19%
|
35 925
+16%
|
44 132
+23%
|
47 026
+7%
|
50 854
+8%
|
58 345
+15%
|
|
| Equity | |||||||||||
| Common Stock |
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
17 075
|
|
| Retained Earnings |
701
|
9 645
|
7 766
|
1 117
|
6 171
|
4 243
|
831
|
7 080
|
2 637
|
5 399
|
|
| Additional Paid In Capital |
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
4 032
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1 024
|
1 276
|
1 654
|
1 150
|
1 051
|
828
|
889
|
853
|
|
| Other Equity |
763
|
871
|
604
|
521
|
757
|
675
|
879
|
503
|
158
|
162
|
|
| Total Equity |
22 572
N/A
|
12 333
-45%
|
13 762
+12%
|
20 745
+51%
|
28 175
+36%
|
25 825
-8%
|
22 110
-14%
|
14 352
-35%
|
19 201
+34%
|
27 197
+42%
|
|
| Total Liabilities & Equity |
74 010
N/A
|
63 868
-14%
|
56 702
-11%
|
58 751
+4%
|
59 020
+0%
|
61 750
+5%
|
66 243
+7%
|
61 378
-7%
|
70 055
+14%
|
85 541
+22%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
3 461
|
|