PTT Global Chemical PCL
SET:PTTGC
Balance Sheet
Balance Sheet Decomposition
PTT Global Chemical PCL
PTT Global Chemical PCL
Balance Sheet
PTT Global Chemical PCL
| 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 |
21 035
|
18 973
|
31 269
|
16 181
|
13 820
|
6 199
|
8 716
|
13 445
|
19 949
|
16 298
|
44 313
|
55 613
|
25 940
|
37 319
|
32 745
|
|
| Cash |
0
|
5 080
|
0
|
0
|
0
|
6 199
|
8 716
|
13 445
|
19 949
|
16 298
|
35 055
|
53 347
|
25 025
|
29 769
|
22 126
|
|
| Cash Equivalents |
21 035
|
13 893
|
31 269
|
16 181
|
13 820
|
0
|
0
|
0
|
0
|
0
|
9 258
|
2 266
|
915
|
7 550
|
10 619
|
|
| Short-Term Investments |
0
|
3 632
|
28 792
|
25 522
|
31 968
|
41 542
|
38 173
|
41 604
|
33 613
|
9 262
|
16 345
|
19 381
|
6 023
|
8 930
|
365
|
|
| Total Receivables |
37 045
|
44 718
|
56 906
|
62 061
|
44 674
|
37 802
|
41 161
|
44 962
|
48 033
|
40 500
|
33 177
|
59 843
|
61 850
|
70 656
|
56 908
|
|
| Accounts Receivables |
34 547
|
41 482
|
52 741
|
56 172
|
38 506
|
32 730
|
38 066
|
42 280
|
42 479
|
34 373
|
29 896
|
50 540
|
45 254
|
57 761
|
47 753
|
|
| Other Receivables |
2 498
|
3 236
|
4 165
|
5 889
|
6 168
|
5 072
|
3 095
|
2 682
|
5 555
|
6 127
|
3 281
|
9 302
|
16 597
|
12 895
|
9 155
|
|
| Inventory |
34 366
|
36 145
|
41 047
|
46 406
|
31 577
|
29 930
|
38 358
|
37 755
|
39 366
|
36 252
|
33 445
|
71 553
|
76 619
|
68 517
|
65 222
|
|
| Other Current Assets |
1 902
|
1 768
|
2 877
|
1 196
|
1 092
|
2 428
|
2 761
|
2 971
|
3 349
|
2 182
|
2 631
|
2 702
|
1 577
|
1 451
|
894
|
|
| Total Current Assets |
94 349
|
105 237
|
160 891
|
151 366
|
123 131
|
117 901
|
129 169
|
140 738
|
144 310
|
104 494
|
129 911
|
209 092
|
172 009
|
186 874
|
156 134
|
|
| PP&E Net |
246 918
|
235 343
|
240 497
|
219 318
|
219 346
|
220 213
|
223 992
|
219 689
|
245 021
|
264 564
|
276 216
|
312 423
|
321 938
|
311 335
|
295 874
|
|
| PP&E Gross |
246 918
|
235 343
|
240 497
|
219 318
|
0
|
220 213
|
223 992
|
219 689
|
245 021
|
264 564
|
276 216
|
312 423
|
321 938
|
311 335
|
295 874
|
|
| Accumulated Depreciation |
91 772
|
91 726
|
106 693
|
113 072
|
0
|
142 652
|
156 920
|
171 299
|
185 943
|
201 994
|
220 651
|
250 966
|
261 411
|
277 399
|
301 008
|
|
| Intangible Assets |
7 421
|
8 505
|
10 080
|
7 438
|
8 100
|
8 837
|
8 271
|
7 768
|
8 055
|
8 221
|
8 592
|
65 131
|
60 232
|
59 024
|
52 383
|
|
| Goodwill |
49 964
|
10 742
|
10 769
|
1 672
|
1 644
|
1 268
|
931
|
931
|
931
|
931
|
931
|
75 721
|
73 746
|
76 089
|
71 015
|
|
| Note Receivable |
0
|
0
|
1 219
|
673
|
676
|
740
|
735
|
7 336
|
3 551
|
717
|
177
|
710
|
204
|
148
|
880
|
|
| Long-Term Investments |
4 501
|
6 505
|
6 758
|
23 886
|
23 760
|
24 076
|
45 198
|
51 854
|
58 877
|
71 682
|
71 557
|
80 070
|
87 107
|
80 762
|
65 088
|
|
| Other Long-Term Assets |
5 363
|
6 636
|
5 846
|
4 932
|
4 788
|
4 511
|
5 218
|
6 649
|
8 509
|
1 906
|
1 998
|
4 334
|
4 731
|
4 774
|
4 469
|
|
| Other Assets |
49 964
|
10 742
|
10 769
|
1 672
|
1 644
|
1 268
|
931
|
931
|
931
|
931
|
931
|
75 721
|
73 746
|
76 089
|
71 015
|
|
| Total Assets |
408 515
N/A
|
372 967
-9%
|
436 062
+17%
|
409 286
-6%
|
381 443
-7%
|
377 545
-1%
|
413 513
+10%
|
434 964
+5%
|
469 255
+8%
|
452 514
-4%
|
489 383
+8%
|
747 481
+53%
|
719 965
-4%
|
719 005
0%
|
645 844
-10%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
30 872
|
27 269
|
38 485
|
44 118
|
21 679
|
19 650
|
28 426
|
31 137
|
34 516
|
25 479
|
20 114
|
70 111
|
57 613
|
71 163
|
62 154
|
|
| Accrued Liabilities |
940
|
3 068
|
4 506
|
0
|
4 164
|
3 773
|
4 667
|
7 396
|
8 074
|
5 266
|
4 050
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
3 315
|
2 103
|
2 869
|
2 254
|
788
|
602
|
563
|
263
|
3 343
|
2 021
|
19
|
2 423
|
4 318
|
2 203
|
1 115
|
|
| Current Portion of Long-Term Debt |
10 949
|
19 961
|
13 736
|
19 459
|
22 881
|
9 442
|
11 060
|
10 100
|
10 055
|
8 336
|
23 073
|
39 454
|
11 295
|
21 112
|
23 731
|
|
| Other Current Liabilities |
8 329
|
7 667
|
10 050
|
12 157
|
6 606
|
7 754
|
9 753
|
11 416
|
17 871
|
11 931
|
11 785
|
35 015
|
30 750
|
31 363
|
27 130
|
|
| Total Current Liabilities |
54 405
|
60 067
|
69 645
|
77 988
|
56 119
|
41 221
|
54 470
|
60 313
|
73 858
|
53 033
|
59 041
|
147 003
|
103 976
|
125 841
|
114 131
|
|
| Long-Term Debt |
116 511
|
98 102
|
120 452
|
94 151
|
89 675
|
95 976
|
85 665
|
87 588
|
83 648
|
96 918
|
131 991
|
233 497
|
286 241
|
266 787
|
233 085
|
|
| Deferred Income Tax |
5 839
|
3 420
|
3 931
|
2 765
|
2 563
|
2 227
|
2 239
|
1 840
|
2 747
|
2 465
|
1 723
|
25 761
|
19 716
|
18 728
|
15 386
|
|
| Minority Interest |
7 829
|
9 950
|
15 612
|
6 577
|
2 174
|
2 713
|
2 667
|
5 394
|
7 436
|
7 765
|
7 979
|
9 361
|
7 528
|
7 287
|
6 962
|
|
| Other Liabilities |
1 815
|
2 923
|
3 989
|
3 013
|
4 637
|
3 856
|
4 126
|
4 959
|
5 521
|
6 503
|
7 633
|
13 617
|
11 204
|
11 467
|
14 650
|
|
| Total Liabilities |
186 400
N/A
|
174 462
-6%
|
213 629
+22%
|
184 493
-14%
|
155 167
-16%
|
145 993
-6%
|
149 167
+2%
|
160 094
+7%
|
173 210
+8%
|
166 684
-4%
|
208 368
+25%
|
429 239
+106%
|
428 665
0%
|
430 110
+0%
|
384 213
-11%
|
|
| Equity | ||||||||||||||||
| Common Stock |
44 949
|
45 061
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
45 088
|
|
| Retained Earnings |
87 181
|
103 297
|
127 119
|
139 090
|
141 184
|
149 910
|
165 557
|
191 682
|
212 239
|
207 493
|
203 577
|
232 398
|
212 767
|
212 459
|
178 624
|
|
| Additional Paid In Capital |
88 853
|
36 839
|
36 978
|
36 937
|
36 937
|
36 937
|
36 944
|
38 324
|
38 324
|
38 324
|
38 324
|
38 490
|
38 490
|
38 490
|
38 490
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
142
|
52
|
3 322
|
3 421
|
3 635
|
218
|
5 859
|
8 166
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
2 105
|
2 410
|
0
|
0
|
1 188
|
1 188
|
0
|
0
|
0
|
0
|
|
| Other Equity |
1 131
|
13 307
|
13 247
|
3 677
|
3 067
|
1 721
|
19 187
|
366
|
343
|
565
|
1 366
|
1 370
|
4 827
|
1 284
|
7 595
|
|
| Total Equity |
222 114
N/A
|
198 504
-11%
|
222 433
+12%
|
224 792
+1%
|
226 276
+1%
|
231 552
+2%
|
264 346
+14%
|
274 870
+4%
|
296 046
+8%
|
285 830
-3%
|
281 015
-2%
|
318 242
+13%
|
291 300
-8%
|
288 895
-1%
|
261 631
-9%
|
|
| Total Liabilities & Equity |
408 515
N/A
|
372 967
-9%
|
436 062
+17%
|
409 286
-6%
|
381 443
-7%
|
377 545
-1%
|
413 513
+10%
|
434 964
+5%
|
469 255
+8%
|
452 514
-4%
|
489 383
+8%
|
747 481
+53%
|
719 965
-4%
|
719 005
0%
|
645 844
-10%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
4 495
|
4 506
|
4 509
|
4 509
|
4 509
|
4 467
|
4 461
|
4 509
|
4 509
|
4 487
|
4 487
|
4 509
|
4 509
|
4 509
|
4 509
|
|