Thai Beverage PCL
SGX:Y92
Balance Sheet
Balance Sheet Decomposition
Thai Beverage PCL
Current Assets | 109.2B |
Cash & Short-Term Investments | 45.7B |
Receivables | 8.5B |
Other Current Assets | 54.9B |
Non-Current Assets | 385.4B |
Long-Term Investments | 113.4B |
PP&E | 68.7B |
Intangibles | 196.4B |
Other Non-Current Assets | 6.9B |
Current Liabilities | 98.1B |
Accounts Payable | 8.7B |
Short-Term Debt | 13.5B |
Other Current Liabilities | 75.8B |
Non-Current Liabilities | 195.1B |
Long-Term Debt | 145.3B |
Other Non-Current Liabilities | 49.8B |
Balance Sheet
Thai Beverage PCL
Sep-2016 | Sep-2017 | Sep-2018 | Sep-2019 | Sep-2020 | Sep-2021 | Sep-2022 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
4 981
|
9 929
|
22 513
|
5 527
|
9 608
|
7 702
|
11 554
|
9 121
|
|
Cash |
4 981
|
0
|
22 513
|
5 527
|
9 608
|
7 702
|
11 554
|
5 229
|
|
Cash Equivalents |
0
|
9 929
|
0
|
0
|
0
|
0
|
0
|
3 892
|
|
Short-Term Investments |
82
|
0
|
16
|
18 835
|
25 087
|
32 344
|
42 474
|
36 608
|
|
Total Receivables |
4 456
|
4 730
|
6 837
|
9 160
|
9 110
|
8 439
|
8 754
|
9 860
|
|
Accounts Receivables |
2 588
|
2 627
|
4 294
|
5 094
|
5 072
|
4 723
|
4 983
|
5 405
|
|
Other Receivables |
1 868
|
2 102
|
2 543
|
4 066
|
4 038
|
3 717
|
3 771
|
4 455
|
|
Inventory |
38 145
|
37 761
|
42 185
|
42 876
|
41 655
|
45 739
|
46 073
|
52 084
|
|
Other Current Assets |
2 439
|
3 501
|
3 677
|
919
|
855
|
1 042
|
1 838
|
1 477
|
|
Total Current Assets |
50 104
|
55 921
|
75 228
|
77 318
|
86 315
|
95 266
|
110 693
|
109 150
|
|
PP&E Net |
47 871
|
48 532
|
60 458
|
59 993
|
61 347
|
71 301
|
69 896
|
68 716
|
|
PP&E Gross |
47 871
|
48 532
|
0
|
59 993
|
61 347
|
71 301
|
69 896
|
68 716
|
|
Accumulated Depreciation |
67 805
|
71 067
|
0
|
79 409
|
84 605
|
90 339
|
95 177
|
98 750
|
|
Intangible Assets |
212
|
193
|
40 395
|
38 183
|
40 572
|
35 495
|
36 959
|
35 073
|
|
Goodwill |
7 025
|
6 964
|
153 586
|
145 938
|
152 903
|
160 002
|
168 870
|
161 293
|
|
Note Receivable |
98
|
107
|
131
|
149
|
152
|
160
|
165
|
193
|
|
Long-Term Investments |
79 947
|
80 064
|
84 568
|
81 653
|
88 055
|
104 551
|
115 096
|
113 370
|
|
Other Long-Term Assets |
2 397
|
2 459
|
3 558
|
4 262
|
4 176
|
5 812
|
6 110
|
6 755
|
|
Other Assets |
7 025
|
6 964
|
153 586
|
145 938
|
152 903
|
160 002
|
168 870
|
161 293
|
|
Total Assets |
187 653
N/A
|
194 240
+4%
|
417 922
+115%
|
407 496
-2%
|
433 520
+6%
|
472 585
+9%
|
507 789
+7%
|
494 549
-3%
|
|
Liabilities | |||||||||
Accounts Payable |
4 532
|
4 797
|
7 903
|
7 706
|
6 603
|
6 562
|
9 172
|
8 705
|
|
Accrued Liabilities |
3 925
|
4 030
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Debt |
3 811
|
6 092
|
5 394
|
12 519
|
17 328
|
19 470
|
25 601
|
13 539
|
|
Current Portion of Long-Term Debt |
15 501
|
24 950
|
9 717
|
9 696
|
47 522
|
49 736
|
31 521
|
50 761
|
|
Other Current Liabilities |
5 050
|
7 801
|
14 445
|
18 888
|
19 299
|
19 675
|
22 836
|
25 077
|
|
Total Current Liabilities |
32 819
|
47 671
|
37 459
|
48 809
|
90 752
|
95 442
|
89 129
|
98 082
|
|
Long-Term Debt |
27 089
|
10 000
|
216 804
|
197 977
|
152 811
|
156 551
|
157 795
|
145 339
|
|
Deferred Income Tax |
1 027
|
868
|
4 520
|
4 446
|
5 031
|
4 877
|
4 868
|
4 838
|
|
Minority Interest |
3 642
|
3 733
|
34 521
|
34 466
|
36 808
|
39 213
|
43 640
|
40 200
|
|
Other Liabilities |
3 006
|
3 188
|
3 666
|
5 943
|
5 521
|
5 538
|
6 608
|
4 768
|
|
Total Liabilities |
67 584
N/A
|
65 460
-3%
|
296 971
+354%
|
291 640
-2%
|
290 923
0%
|
301 622
+4%
|
302 041
+0%
|
293 227
-3%
|
|
Equity | |||||||||
Common Stock |
25 110
|
25 110
|
25 111
|
25 114
|
25 116
|
25 119
|
25 121
|
25 125
|
|
Retained Earnings |
69 978
|
89 301
|
92 104
|
103 398
|
115 137
|
127 174
|
145 152
|
156 852
|
|
Additional Paid In Capital |
17 216
|
17 216
|
17 242
|
17 285
|
17 328
|
17 381
|
17 418
|
17 480
|
|
Unrealized Security Profit/Loss |
5 127
|
5 012
|
5 013
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
2 639
|
7 859
|
18 519
|
29 941
|
14 985
|
1 289
|
18 058
|
1 865
|
|
Total Equity |
120 070
N/A
|
128 780
+7%
|
120 952
-6%
|
115 856
-4%
|
142 596
+23%
|
170 963
+20%
|
205 748
+20%
|
201 322
-2%
|
|
Total Liabilities & Equity |
187 653
N/A
|
194 240
+4%
|
417 922
+115%
|
407 496
-2%
|
433 520
+6%
|
472 585
+9%
|
507 789
+7%
|
494 549
-3%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
25 110
|
25 110
|
25 111
|
25 114
|
25 116
|
25 119
|
25 121
|
25 125
|