Nok Airlines PCL
SET:NOK
Balance Sheet
Balance Sheet Decomposition
Nok Airlines PCL
Nok Airlines PCL
Balance Sheet
Nok Airlines 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 |
2 927
|
4 214
|
3 231
|
3 170
|
1 420
|
1 234
|
1 406
|
1 009
|
669
|
641
|
|
| Cash |
1 577
|
2 063
|
2 141
|
2 217
|
1 402
|
1 233
|
1 406
|
1 009
|
669
|
641
|
|
| Cash Equivalents |
1 350
|
2 150
|
1 090
|
953
|
18
|
1
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
3 140
|
316
|
0
|
0
|
9
|
43
|
541
|
509
|
9
|
9
|
|
| Total Receivables |
336
|
497
|
594
|
887
|
1 461
|
1 865
|
146
|
90
|
133
|
186
|
|
| Accounts Receivables |
102
|
197
|
441
|
526
|
963
|
1 210
|
162
|
110
|
159
|
215
|
|
| Other Receivables |
234
|
300
|
153
|
362
|
499
|
655
|
16
|
20
|
25
|
30
|
|
| Inventory |
17
|
21
|
31
|
32
|
50
|
81
|
99
|
157
|
131
|
128
|
|
| Other Current Assets |
1 604
|
1 091
|
963
|
692
|
1 024
|
1 024
|
391
|
283
|
219
|
218
|
|
| Total Current Assets |
5 184
|
6 139
|
4 820
|
4 782
|
3 965
|
4 247
|
2 583
|
2 048
|
1 161
|
1 182
|
|
| PP&E Net |
254
|
286
|
339
|
266
|
207
|
149
|
8 733
|
4 025
|
3 973
|
3 866
|
|
| PP&E Gross |
254
|
286
|
339
|
266
|
207
|
149
|
8 733
|
4 025
|
3 973
|
3 866
|
|
| Accumulated Depreciation |
226
|
261
|
304
|
384
|
473
|
561
|
588
|
7 418
|
7 593
|
7 379
|
|
| Intangible Assets |
46
|
48
|
65
|
47
|
46
|
49
|
27
|
28
|
28
|
20
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
47
|
83
|
63
|
54
|
48
|
54
|
46
|
44
|
3
|
6
|
|
| Other Long-Term Assets |
1 037
|
555
|
715
|
9 374
|
9 808
|
10 672
|
6 506
|
6 105
|
7 188
|
6 800
|
|
| Total Assets |
6 569
N/A
|
7 110
+8%
|
6 001
-16%
|
14 523
+142%
|
14 074
-3%
|
15 171
+8%
|
17 895
+18%
|
12 250
-32%
|
12 353
+1%
|
11 873
-4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
541
|
684
|
1 045
|
1 059
|
2 696
|
2 231
|
2 795
|
1 107
|
1 183
|
1 978
|
|
| Accrued Liabilities |
472
|
986
|
1 522
|
1 709
|
990
|
1 286
|
1 145
|
908
|
971
|
1 025
|
|
| Short-Term Debt |
0
|
520
|
700
|
700
|
2 400
|
3 620
|
2 720
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
11 459
|
235
|
1 026
|
1 003
|
|
| Other Current Liabilities |
975
|
1 492
|
2 116
|
2 252
|
2 374
|
2 352
|
658
|
839
|
1 034
|
1 081
|
|
| Total Current Liabilities |
1 989
|
3 682
|
5 384
|
5 720
|
8 460
|
9 489
|
18 777
|
3 089
|
4 215
|
5 087
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
235
|
11 483
|
11 091
|
10 318
|
|
| Minority Interest |
578
|
105
|
579
|
624
|
1 564
|
2 373
|
1 002
|
1 002
|
1 002
|
1 002
|
|
| Other Liabilities |
231
|
487
|
957
|
8 112
|
8 646
|
9 150
|
6 885
|
7 079
|
9 074
|
8 447
|
|
| Total Liabilities |
2 798
N/A
|
4 063
+45%
|
5 762
+42%
|
13 208
+129%
|
15 542
+18%
|
16 266
+5%
|
24 895
+53%
|
20 650
-17%
|
23 378
+13%
|
22 850
-2%
|
|
| Equity | |||||||||||
| Common Stock |
625
|
625
|
625
|
2 272
|
2 272
|
3 109
|
3 729
|
3 729
|
3 729
|
3 729
|
|
| Retained Earnings |
104
|
620
|
3 429
|
5 283
|
8 065
|
9 994
|
17 451
|
18 850
|
21 475
|
21 427
|
|
| Additional Paid In Capital |
3 042
|
3 042
|
3 042
|
4 326
|
4 326
|
5 790
|
6 721
|
6 721
|
6 721
|
6 721
|
|
| Total Equity |
3 771
N/A
|
3 047
-19%
|
239
-92%
|
1 315
+450%
|
1 468
N/A
|
1 095
+25%
|
7 001
-539%
|
8 400
-20%
|
11 025
-31%
|
10 977
+0%
|
|
| Total Liabilities & Equity |
6 569
N/A
|
7 110
+8%
|
6 001
-16%
|
14 523
+142%
|
14 074
-3%
|
15 171
+8%
|
17 895
+18%
|
12 250
-32%
|
12 353
+1%
|
11 873
-4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 581
|
1 511
|
1 581
|
2 378
|
2 378
|
3 109
|
3 729
|
3 729
|
3 729
|
3 729
|
|