Thai Wah PCL
SET:TWPC
Balance Sheet
Balance Sheet Decomposition
Thai Wah PCL
Thai Wah PCL
Balance Sheet
Thai Wah PCL
| 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 |
916
|
872
|
1 219
|
315
|
827
|
679
|
857
|
853
|
890
|
1 026
|
1 114
|
922
|
|
| Cash |
0
|
0
|
1 219
|
315
|
827
|
679
|
857
|
853
|
890
|
1 026
|
1 114
|
922
|
|
| Cash Equivalents |
916
|
872
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
555
|
219
|
0
|
1 012
|
621
|
611
|
384
|
618
|
543
|
193
|
120
|
95
|
|
| Total Receivables |
486
|
549
|
568
|
656
|
745
|
734
|
732
|
713
|
838
|
877
|
1 076
|
1 086
|
|
| Accounts Receivables |
486
|
549
|
511
|
604
|
727
|
718
|
717
|
692
|
827
|
863
|
1 064
|
1 071
|
|
| Other Receivables |
0
|
0
|
56
|
52
|
18
|
16
|
16
|
21
|
11
|
14
|
13
|
15
|
|
| Inventory |
596
|
618
|
672
|
704
|
840
|
988
|
1 147
|
1 169
|
1 616
|
1 811
|
2 069
|
1 488
|
|
| Other Current Assets |
47
|
45
|
57
|
111
|
116
|
147
|
122
|
138
|
171
|
137
|
166
|
151
|
|
| Total Current Assets |
2 600
|
2 303
|
2 516
|
2 797
|
3 148
|
3 158
|
3 243
|
3 491
|
4 058
|
4 044
|
4 546
|
3 742
|
|
| PP&E Net |
1 216
|
1 397
|
1 744
|
2 007
|
2 561
|
2 828
|
3 640
|
3 773
|
3 670
|
3 791
|
3 984
|
3 901
|
|
| PP&E Gross |
0
|
0
|
1 744
|
2 007
|
2 561
|
2 828
|
3 640
|
3 773
|
3 670
|
3 791
|
3 984
|
3 901
|
|
| Accumulated Depreciation |
0
|
0
|
1 469
|
1 451
|
2 240
|
2 399
|
2 529
|
2 972
|
3 323
|
3 681
|
4 024
|
4 315
|
|
| Intangible Assets |
796
|
755
|
512
|
529
|
543
|
528
|
534
|
500
|
475
|
452
|
427
|
401
|
|
| Goodwill |
147
|
147
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
606
|
1 017
|
929
|
941
|
679
|
333
|
299
|
183
|
184
|
224
|
247
|
288
|
|
| Other Long-Term Assets |
109
|
102
|
27
|
27
|
84
|
125
|
53
|
72
|
117
|
109
|
98
|
86
|
|
| Other Assets |
147
|
147
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
101
|
|
| Total Assets |
5 475
N/A
|
5 720
+4%
|
5 829
+2%
|
6 403
+10%
|
7 116
+11%
|
7 073
-1%
|
7 869
+11%
|
8 120
+3%
|
8 604
+6%
|
8 722
+1%
|
9 403
+8%
|
8 518
-9%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
301
|
334
|
150
|
178
|
268
|
240
|
251
|
268
|
327
|
393
|
392
|
375
|
|
| Accrued Liabilities |
0
|
0
|
166
|
188
|
185
|
176
|
200
|
218
|
322
|
300
|
281
|
322
|
|
| Short-Term Debt |
7
|
12
|
83
|
143
|
159
|
223
|
279
|
230
|
288
|
428
|
1 363
|
847
|
|
| Current Portion of Long-Term Debt |
20
|
20
|
8
|
33
|
34
|
4
|
65
|
89
|
1 089
|
249
|
332
|
371
|
|
| Other Current Liabilities |
80
|
66
|
163
|
208
|
163
|
151
|
193
|
189
|
208
|
201
|
204
|
168
|
|
| Total Current Liabilities |
408
|
432
|
570
|
750
|
808
|
794
|
987
|
993
|
2 233
|
1 571
|
2 572
|
2 082
|
|
| Long-Term Debt |
5
|
19
|
32
|
9
|
12
|
8
|
1 112
|
1 449
|
365
|
1 103
|
1 047
|
918
|
|
| Deferred Income Tax |
215
|
209
|
132
|
133
|
157
|
164
|
136
|
120
|
107
|
109
|
99
|
82
|
|
| Minority Interest |
126
|
138
|
179
|
245
|
560
|
562
|
275
|
311
|
371
|
374
|
347
|
329
|
|
| Other Liabilities |
125
|
137
|
173
|
166
|
232
|
240
|
338
|
352
|
366
|
295
|
290
|
276
|
|
| Total Liabilities |
880
N/A
|
935
+6%
|
1 086
+16%
|
1 303
+20%
|
1 770
+36%
|
1 768
0%
|
2 848
+61%
|
3 226
+13%
|
3 441
+7%
|
3 452
+0%
|
4 355
+26%
|
3 686
-15%
|
|
| Equity | |||||||||||||
| Common Stock |
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
|
| Retained Earnings |
3 517
|
3 702
|
3 659
|
4 012
|
4 308
|
4 223
|
4 047
|
3 968
|
4 173
|
4 338
|
4 195
|
4 047
|
|
| Additional Paid In Capital |
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
301
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
87
|
82
|
83
|
16
|
35
|
78
|
69
|
62
|
65
|
52
|
|
| Other Equity |
103
|
97
|
11
|
11
|
60
|
83
|
173
|
177
|
122
|
187
|
263
|
345
|
|
| Total Equity |
4 595
N/A
|
4 785
+4%
|
4 742
-1%
|
5 100
+8%
|
5 346
+5%
|
5 304
-1%
|
5 021
-5%
|
4 894
-3%
|
5 163
+5%
|
5 270
+2%
|
5 048
-4%
|
4 832
-4%
|
|
| Total Liabilities & Equity |
5 475
N/A
|
5 720
+4%
|
5 829
+2%
|
6 403
+10%
|
7 116
+11%
|
7 073
-1%
|
7 869
+11%
|
8 120
+3%
|
8 604
+6%
|
8 722
+1%
|
9 403
+8%
|
8 518
-9%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
880
|
|