Phatra Leasing PCL
SET:PL
Balance Sheet
Balance Sheet Decomposition
Phatra Leasing PCL
Phatra Leasing PCL
Balance Sheet
Phatra Leasing PCL
| 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 |
59
|
34
|
118
|
83
|
64
|
23
|
80
|
78
|
215
|
107
|
140
|
123
|
69
|
101
|
107
|
76
|
|
| Cash |
0
|
0
|
118
|
83
|
64
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
59
|
34
|
0
|
0
|
0
|
23
|
80
|
78
|
215
|
107
|
140
|
123
|
69
|
101
|
107
|
76
|
|
| Total Receivables |
387
|
532
|
798
|
1 102
|
1 053
|
1 144
|
1 200
|
1 317
|
1 409
|
1 615
|
1 521
|
1 568
|
1 828
|
1 946
|
2 133
|
2 480
|
|
| Accounts Receivables |
87
|
120
|
145
|
200
|
224
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Receivables |
300
|
412
|
653
|
902
|
829
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
131
|
148
|
85
|
271
|
92
|
184
|
86
|
92
|
147
|
160
|
63
|
21
|
52
|
112
|
120
|
|
| Other Current Assets |
96
|
97
|
126
|
132
|
151
|
37
|
23
|
54
|
23
|
28
|
38
|
8
|
20
|
15
|
87
|
25
|
|
| Total Current Assets |
542
|
792
|
1 190
|
1 401
|
1 540
|
1 296
|
1 487
|
1 535
|
1 740
|
1 897
|
1 858
|
1 762
|
1 938
|
2 114
|
2 439
|
2 701
|
|
| PP&E Net |
5 287
|
6 507
|
6 753
|
8 056
|
9 330
|
10 242
|
10 290
|
10 226
|
9 687
|
10 276
|
9 711
|
7 585
|
6 457
|
5 814
|
7 181
|
7 369
|
|
| PP&E Gross |
5 287
|
6 507
|
6 753
|
8 056
|
9 330
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Accumulated Depreciation |
2 097
|
2 334
|
2 966
|
3 477
|
3 966
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Intangible Assets |
18
|
16
|
15
|
14
|
12
|
9
|
5
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
4
|
|
| Note Receivable |
536
|
592
|
1 020
|
846
|
967
|
890
|
958
|
1 196
|
1 281
|
1 264
|
1 076
|
1 722
|
1 661
|
1 647
|
2 037
|
1 891
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
174
|
197
|
149
|
128
|
180
|
157
|
171
|
270
|
501
|
627
|
748
|
973
|
771
|
709
|
646
|
648
|
|
| Total Assets |
6 556
N/A
|
8 105
+24%
|
9 127
+13%
|
10 445
+14%
|
12 029
+15%
|
12 593
+5%
|
12 912
+3%
|
13 230
+2%
|
13 211
0%
|
14 066
+6%
|
13 395
-5%
|
12 043
-10%
|
10 829
-10%
|
10 285
-5%
|
12 305
+20%
|
12 613
+3%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
16
|
77
|
86
|
288
|
214
|
110
|
260
|
108
|
223
|
230
|
123
|
39
|
500
|
240
|
415
|
136
|
|
| Accrued Liabilities |
35
|
69
|
63
|
93
|
91
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
1 458
|
1 833
|
1 610
|
2 077
|
2 513
|
1 933
|
498
|
1 753
|
828
|
1 628
|
719
|
460
|
150
|
1 374
|
1 967
|
2 321
|
|
| Current Portion of Long-Term Debt |
1 052
|
1 255
|
771
|
700
|
1 741
|
1 777
|
3 198
|
2 477
|
2 627
|
2 919
|
2 661
|
2 383
|
3 229
|
1 978
|
2 778
|
1 867
|
|
| Other Current Liabilities |
39
|
36
|
76
|
49
|
48
|
118
|
152
|
183
|
193
|
216
|
233
|
217
|
191
|
181
|
193
|
171
|
|
| Total Current Liabilities |
2 600
|
3 270
|
2 605
|
3 207
|
4 606
|
3 938
|
4 108
|
4 520
|
3 871
|
4 993
|
3 737
|
3 099
|
3 820
|
3 652
|
5 145
|
4 496
|
|
| Long-Term Debt |
1 914
|
2 683
|
4 363
|
4 962
|
5 126
|
6 340
|
5 942
|
5 664
|
6 095
|
5 676
|
6 164
|
5 500
|
3 565
|
3 210
|
3 679
|
4 899
|
|
| Other Liabilities |
189
|
184
|
181
|
215
|
210
|
222
|
222
|
293
|
383
|
415
|
457
|
437
|
361
|
285
|
307
|
218
|
|
| Total Liabilities |
4 703
N/A
|
6 137
+30%
|
7 150
+17%
|
8 384
+17%
|
9 943
+19%
|
10 499
+6%
|
10 273
-2%
|
10 477
+2%
|
10 349
-1%
|
11 085
+7%
|
10 358
-7%
|
9 036
-13%
|
7 746
-14%
|
7 147
-8%
|
9 131
+28%
|
9 613
+5%
|
|
| Equity | |||||||||||||||||
| Common Stock |
447
|
447
|
447
|
447
|
447
|
447
|
596
|
596
|
596
|
597
|
597
|
597
|
597
|
597
|
597
|
597
|
|
| Retained Earnings |
1 058
|
1 174
|
1 182
|
1 266
|
1 293
|
1 300
|
1 398
|
1 511
|
1 620
|
1 739
|
1 795
|
1 765
|
1 841
|
1 896
|
1 932
|
1 758
|
|
| Additional Paid In Capital |
347
|
347
|
347
|
347
|
347
|
347
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
645
|
|
| Total Equity |
1 853
N/A
|
1 968
+6%
|
1 977
+0%
|
2 061
+4%
|
2 087
+1%
|
2 094
+0%
|
2 640
+26%
|
2 752
+4%
|
2 862
+4%
|
2 981
+4%
|
3 037
+2%
|
3 007
-1%
|
3 083
+3%
|
3 138
+2%
|
3 174
+1%
|
3 000
-5%
|
|
| Total Liabilities & Equity |
6 556
N/A
|
8 105
+24%
|
9 127
+13%
|
10 445
+14%
|
12 029
+15%
|
12 593
+5%
|
12 912
+3%
|
13 230
+2%
|
13 211
0%
|
14 066
+6%
|
13 395
-5%
|
12 043
-10%
|
10 829
-10%
|
10 285
-5%
|
12 305
+20%
|
12 613
+3%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
480
|
480
|
480
|
480
|
480
|
480
|
596
|
596
|
596
|
597
|
597
|
597
|
597
|
597
|
597
|
597
|
|