Thai Sugar Terminal PCL
SET:TSTE
Balance Sheet
Balance Sheet Decomposition
Thai Sugar Terminal PCL
Thai Sugar Terminal PCL
Balance Sheet
Thai Sugar Terminal PCL
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | 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 |
108
|
8
|
15
|
14
|
17
|
19
|
65
|
51
|
38
|
57
|
102
|
137
|
70
|
66
|
181
|
147
|
132
|
115
|
117
|
120
|
131
|
172
|
112
|
146
|
|
| Cash |
108
|
8
|
15
|
14
|
17
|
19
|
65
|
51
|
38
|
57
|
102
|
137
|
0
|
0
|
181
|
147
|
131
|
113
|
117
|
115
|
130
|
161
|
104
|
146
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
66
|
0
|
0
|
1
|
2
|
1
|
6
|
0
|
11
|
8
|
0
|
|
| Short-Term Investments |
10
|
77
|
101
|
85
|
65
|
59
|
2
|
1
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
11
|
6
|
14
|
8
|
8
|
29
|
48
|
188
|
127
|
236
|
301
|
288
|
206
|
200
|
224
|
213
|
208
|
256
|
293
|
233
|
252
|
353
|
352
|
378
|
|
| Accounts Receivables |
11
|
6
|
14
|
8
|
8
|
8
|
48
|
188
|
127
|
236
|
295
|
285
|
203
|
199
|
223
|
213
|
207
|
254
|
287
|
228
|
248
|
348
|
340
|
329
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
1
|
0
|
0
|
1
|
2
|
6
|
5
|
4
|
5
|
12
|
49
|
|
| Inventory |
0
|
0
|
0
|
0
|
0
|
0
|
24
|
395
|
328
|
270
|
691
|
1 167
|
473
|
357
|
838
|
677
|
913
|
957
|
608
|
379
|
793
|
1 124
|
893
|
956
|
|
| Other Current Assets |
0
|
2
|
2
|
3
|
1
|
24
|
32
|
37
|
55
|
55
|
47
|
35
|
14
|
25
|
25
|
22
|
25
|
29
|
21
|
16
|
15
|
34
|
49
|
18
|
|
| Total Current Assets |
129
|
93
|
132
|
110
|
92
|
131
|
172
|
672
|
550
|
618
|
1 140
|
1 628
|
763
|
648
|
1 267
|
1 060
|
1 278
|
1 357
|
1 040
|
749
|
1 191
|
1 683
|
1 407
|
1 499
|
|
| PP&E Net |
144
|
157
|
156
|
912
|
948
|
1 188
|
1 278
|
1 522
|
1 704
|
1 783
|
989
|
1 681
|
1 559
|
2 040
|
2 553
|
3 383
|
3 238
|
4 073
|
4 032
|
3 913
|
3 992
|
4 059
|
3 705
|
3 852
|
|
| PP&E Gross |
144
|
157
|
156
|
912
|
948
|
1 188
|
1 278
|
1 522
|
1 704
|
1 783
|
989
|
1 681
|
1 559
|
2 040
|
2 553
|
3 383
|
3 238
|
4 073
|
4 032
|
3 913
|
3 992
|
4 059
|
3 705
|
3 852
|
|
| Accumulated Depreciation |
469
|
477
|
484
|
506
|
539
|
556
|
605
|
671
|
654
|
754
|
466
|
748
|
801
|
861
|
899
|
983
|
1 110
|
1 289
|
1 459
|
1 515
|
1 620
|
1 785
|
1 827
|
1 924
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
150
|
|
| Long-Term Investments |
47
|
47
|
40
|
31
|
31
|
30
|
34
|
6
|
6
|
3
|
136
|
244
|
295
|
325
|
196
|
480
|
477
|
9
|
9
|
11
|
12
|
80
|
397
|
544
|
|
| Other Long-Term Assets |
6
|
2
|
2
|
3
|
1
|
2
|
3
|
1
|
0
|
1
|
5
|
5
|
41
|
3
|
24
|
29
|
21
|
22
|
28
|
24
|
21
|
21
|
27
|
46
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
150
|
|
| Total Assets |
326
N/A
|
298
-9%
|
331
+11%
|
1 055
+219%
|
1 072
+2%
|
1 352
+26%
|
1 487
+10%
|
2 202
+48%
|
2 261
+3%
|
2 405
+6%
|
2 270
-6%
|
3 558
+57%
|
2 658
-25%
|
3 015
+13%
|
4 040
+34%
|
4 952
+23%
|
5 014
+1%
|
5 460
+9%
|
5 109
-6%
|
4 696
-8%
|
5 216
+11%
|
5 994
+15%
|
5 685
-5%
|
6 091
+7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
0
|
0
|
2
|
1
|
1
|
0
|
3
|
32
|
6
|
65
|
104
|
359
|
37
|
52
|
51
|
317
|
264
|
125
|
30
|
14
|
40
|
444
|
58
|
226
|
|
| Accrued Liabilities |
5
|
1
|
7
|
8
|
5
|
9
|
23
|
19
|
17
|
22
|
20
|
15
|
46
|
38
|
35
|
38
|
52
|
62
|
67
|
48
|
53
|
61
|
57
|
29
|
|
| Short-Term Debt |
0
|
1
|
0
|
0
|
0
|
0
|
53
|
349
|
386
|
457
|
943
|
1 043
|
451
|
189
|
964
|
449
|
632
|
819
|
582
|
297
|
608
|
937
|
931
|
684
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
20
|
40
|
65
|
60
|
60
|
80
|
59
|
77
|
199
|
161
|
136
|
166
|
122
|
104
|
62
|
34
|
35
|
120
|
206
|
|
| Other Current Liabilities |
13
|
11
|
12
|
12
|
10
|
16
|
54
|
66
|
45
|
62
|
41
|
23
|
34
|
62
|
76
|
59
|
53
|
79
|
56
|
61
|
47
|
74
|
85
|
81
|
|
| Total Current Liabilities |
18
|
13
|
21
|
21
|
15
|
46
|
173
|
530
|
515
|
666
|
1 188
|
1 499
|
644
|
539
|
1 285
|
999
|
1 167
|
1 207
|
838
|
481
|
782
|
1 550
|
1 251
|
1 226
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
255
|
240
|
221
|
229
|
206
|
116
|
150
|
94
|
355
|
464
|
572
|
426
|
270
|
176
|
92
|
62
|
40
|
240
|
585
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
102
|
120
|
310
|
298
|
390
|
389
|
381
|
416
|
420
|
386
|
388
|
|
| Minority Interest |
39
|
37
|
41
|
62
|
59
|
56
|
60
|
89
|
88
|
79
|
78
|
254
|
267
|
294
|
404
|
400
|
407
|
454
|
460
|
460
|
460
|
403
|
335
|
335
|
|
| Other Liabilities |
6
|
9
|
9
|
10
|
8
|
7
|
4
|
5
|
5
|
3
|
30
|
21
|
38
|
32
|
37
|
48
|
45
|
11
|
15
|
17
|
20
|
26
|
43
|
44
|
|
| Total Liabilities |
63
N/A
|
59
-8%
|
71
+20%
|
93
+32%
|
83
-11%
|
363
+340%
|
477
+31%
|
844
+77%
|
837
-1%
|
954
+14%
|
1 411
+48%
|
1 924
+36%
|
1 144
-41%
|
1 322
+16%
|
2 310
+75%
|
2 329
+1%
|
2 343
+1%
|
2 332
0%
|
1 878
-19%
|
1 431
-24%
|
1 741
+22%
|
2 440
+40%
|
2 254
-8%
|
2 578
+14%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
100
|
100
|
100
|
110
|
120
|
120
|
120
|
120
|
132
|
132
|
132
|
132
|
145
|
145
|
145
|
192
|
192
|
192
|
192
|
192
|
192
|
192
|
192
|
192
|
|
| Retained Earnings |
161
|
139
|
160
|
852
|
871
|
872
|
893
|
1 241
|
1 294
|
1 321
|
716
|
801
|
902
|
1 081
|
1 137
|
1 189
|
1 282
|
1 396
|
1 499
|
1 570
|
1 653
|
1 733
|
1 678
|
1 829
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
17
|
|
| Unrealized Security Profit/Loss |
2
|
1
|
0
|
0
|
2
|
3
|
3
|
3
|
2
|
2
|
0
|
0
|
467
|
467
|
448
|
1 224
|
1 180
|
1 523
|
1 523
|
1 485
|
1 613
|
1 613
|
0
|
1 474
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 544
|
0
|
|
| Total Equity |
263
N/A
|
240
-9%
|
260
+8%
|
962
+270%
|
990
+3%
|
989
0%
|
1 010
+2%
|
1 358
+34%
|
1 423
+5%
|
1 451
+2%
|
859
-41%
|
1 634
+90%
|
1 514
-7%
|
1 693
+12%
|
1 730
+2%
|
2 623
+52%
|
2 671
+2%
|
3 128
+17%
|
3 231
+3%
|
3 265
+1%
|
3 475
+6%
|
3 555
+2%
|
3 431
-3%
|
3 513
+2%
|
|
| Total Liabilities & Equity |
326
N/A
|
298
-9%
|
331
+11%
|
1 055
+219%
|
1 072
+2%
|
1 352
+26%
|
1 487
+10%
|
2 202
+48%
|
2 261
+3%
|
2 405
+6%
|
2 270
-6%
|
3 558
+57%
|
2 658
-25%
|
3 015
+13%
|
4 040
+34%
|
4 952
+23%
|
5 014
+1%
|
5 460
+9%
|
5 109
-6%
|
4 696
-8%
|
5 216
+11%
|
5 994
+15%
|
5 685
-5%
|
6 091
+7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
380
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
383
|
|