President Chain Store Corp
TWSE:2912
Balance Sheet
Balance Sheet Decomposition
President Chain Store Corp
President Chain Store Corp
Balance Sheet
President Chain Store Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
1 213
|
3 577
|
1 835
|
4 566
|
6 096
|
8 770
|
9 134
|
10 857
|
10 807
|
16 380
|
20 025
|
21 008
|
21 451
|
22 990
|
32 004
|
35 783
|
48 531
|
45 445
|
46 563
|
45 648
|
48 540
|
48 930
|
51 268
|
50 182
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 673
|
9 065
|
8 503
|
10 509
|
16 275
|
14 519
|
11 287
|
14 404
|
18 138
|
19 116
|
20 629
|
18 169
|
17 860
|
|
| Cash Equivalents |
1 213
|
3 577
|
1 835
|
4 566
|
6 096
|
8 770
|
9 134
|
10 857
|
10 807
|
16 380
|
20 025
|
11 335
|
12 386
|
14 487
|
21 494
|
19 508
|
34 012
|
34 159
|
32 159
|
27 510
|
29 424
|
28 301
|
33 099
|
32 322
|
|
| Short-Term Investments |
846
|
454
|
549
|
982
|
1 422
|
3 651
|
6 883
|
8 299
|
10 144
|
7 521
|
6 163
|
7 205
|
6 535
|
5 620
|
848
|
1 560
|
844
|
1 696
|
2 105
|
660
|
531
|
7 922
|
1 744
|
1 700
|
|
| Total Receivables |
1 175
|
1 472
|
1 362
|
2 532
|
2 989
|
3 048
|
3 993
|
5 117
|
4 536
|
5 494
|
6 502
|
5 099
|
5 805
|
5 637
|
5 470
|
33 283
|
6 801
|
7 269
|
8 167
|
9 156
|
9 284
|
10 278
|
11 336
|
11 145
|
|
| Accounts Receivables |
558
|
642
|
820
|
1 706
|
2 175
|
2 253
|
2 308
|
2 234
|
2 730
|
3 609
|
4 125
|
3 858
|
4 148
|
4 295
|
4 326
|
4 869
|
5 265
|
5 808
|
6 215
|
6 485
|
6 701
|
7 341
|
7 578
|
7 617
|
|
| Other Receivables |
617
|
830
|
542
|
826
|
814
|
795
|
1 685
|
2 883
|
1 806
|
1 885
|
2 377
|
1 241
|
1 656
|
1 343
|
1 145
|
28 414
|
1 537
|
1 460
|
1 952
|
2 672
|
2 582
|
2 938
|
3 759
|
3 528
|
|
| Inventory |
2 161
|
2 560
|
2 885
|
5 859
|
6 363
|
7 525
|
8 367
|
7 949
|
9 260
|
10 469
|
10 610
|
10 172
|
10 773
|
11 551
|
12 043
|
13 387
|
15 122
|
15 659
|
16 636
|
18 440
|
21 670
|
23 427
|
23 632
|
26 709
|
|
| Other Current Assets |
981
|
970
|
910
|
1 277
|
1 428
|
1 663
|
1 715
|
1 916
|
1 708
|
1 321
|
1 832
|
2 967
|
2 503
|
3 224
|
3 958
|
4 391
|
4 345
|
4 164
|
4 665
|
5 507
|
5 061
|
4 316
|
4 788
|
4 812
|
|
| Total Current Assets |
6 375
|
9 032
|
7 542
|
15 216
|
18 298
|
24 657
|
30 091
|
34 137
|
36 454
|
41 185
|
45 131
|
46 452
|
47 067
|
49 023
|
54 323
|
88 404
|
75 643
|
74 234
|
78 136
|
79 412
|
85 087
|
94 873
|
92 768
|
94 547
|
|
| PP&E Net |
9 316
|
10 025
|
11 802
|
13 119
|
13 511
|
15 694
|
16 474
|
16 493
|
17 669
|
19 725
|
22 488
|
21 543
|
22 107
|
22 339
|
22 329
|
24 982
|
25 293
|
93 508
|
103 013
|
106 458
|
119 440
|
125 703
|
141 097
|
163 406
|
|
| PP&E Gross |
9 316
|
10 025
|
11 802
|
13 119
|
13 511
|
15 694
|
16 474
|
16 493
|
17 669
|
19 725
|
22 488
|
21 543
|
22 107
|
22 339
|
22 329
|
24 982
|
25 293
|
93 508
|
103 013
|
106 458
|
119 440
|
125 703
|
141 097
|
163 406
|
|
| Accumulated Depreciation |
6 051
|
7 241
|
7 700
|
10 884
|
12 912
|
15 110
|
17 592
|
20 256
|
22 178
|
23 700
|
23 722
|
24 774
|
25 762
|
27 922
|
29 845
|
34 827
|
37 449
|
40 018
|
43 446
|
46 189
|
49 897
|
52 958
|
57 556
|
63 211
|
|
| Intangible Assets |
35
|
19
|
37
|
113
|
107
|
329
|
604
|
606
|
524
|
553
|
712
|
710
|
792
|
758
|
698
|
8 454
|
8 190
|
7 969
|
7 758
|
7 615
|
7 461
|
7 304
|
7 001
|
7 055
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
267
|
348
|
377
|
398
|
588
|
781
|
495
|
405
|
393
|
379
|
2 203
|
2 204
|
2 203
|
2 200
|
2 199
|
2 204
|
2 204
|
2 196
|
2 194
|
|
| Long-Term Investments |
10 933
|
10 734
|
12 155
|
13 619
|
14 482
|
14 078
|
13 879
|
12 344
|
11 236
|
9 516
|
9 329
|
9 905
|
11 646
|
12 966
|
13 358
|
11 251
|
11 434
|
11 655
|
12 830
|
12 968
|
12 380
|
17 989
|
18 229
|
16 616
|
|
| Other Long-Term Assets |
2 398
|
2 479
|
2 385
|
2 888
|
2 838
|
2 254
|
2 332
|
2 737
|
2 807
|
2 807
|
2 771
|
4 394
|
3 827
|
3 904
|
4 032
|
4 587
|
4 932
|
5 560
|
5 556
|
5 852
|
6 638
|
9 279
|
8 491
|
8 811
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
267
|
348
|
377
|
398
|
588
|
781
|
495
|
405
|
393
|
379
|
2 203
|
2 204
|
2 203
|
2 200
|
2 199
|
2 204
|
2 204
|
2 196
|
2 194
|
|
| Total Assets |
29 057
N/A
|
32 289
+11%
|
33 920
+5%
|
44 955
+33%
|
49 235
+10%
|
57 280
+16%
|
63 728
+11%
|
66 694
+5%
|
69 088
+4%
|
74 374
+8%
|
81 213
+9%
|
83 498
+3%
|
85 844
+3%
|
89 383
+4%
|
95 119
+6%
|
139 881
+47%
|
127 695
-9%
|
195 129
+53%
|
209 494
+7%
|
214 504
+2%
|
233 210
+9%
|
257 352
+10%
|
269 782
+5%
|
292 631
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5 958
|
6 630
|
6 720
|
10 609
|
12 692
|
12 675
|
16 766
|
15 614
|
17 146
|
19 707
|
21 097
|
20 138
|
20 505
|
20 356
|
22 134
|
23 237
|
25 015
|
24 802
|
26 136
|
28 330
|
31 048
|
34 277
|
35 179
|
31 960
|
|
| Accrued Liabilities |
2 059
|
2 156
|
2 350
|
3 154
|
3 639
|
3 808
|
3 807
|
4 295
|
5 585
|
6 393
|
6 490
|
0
|
0
|
5 428
|
5 764
|
7 055
|
6 999
|
6 393
|
6 126
|
5 978
|
6 849
|
7 502
|
7 445
|
7 447
|
|
| Short-Term Debt |
1 557
|
1 181
|
1 124
|
1 432
|
1 718
|
1 958
|
2 323
|
3 271
|
1 857
|
3 000
|
3 428
|
2 282
|
2 056
|
2 849
|
1 935
|
1 215
|
7 238
|
6 015
|
8 139
|
5 096
|
9 251
|
13 295
|
8 591
|
19 126
|
|
| Current Portion of Long-Term Debt |
518
|
309
|
199
|
564
|
1 266
|
1 530
|
411
|
266
|
162
|
162
|
187
|
0
|
166
|
98
|
204
|
274
|
336
|
12 155
|
13 151
|
14 654
|
14 274
|
14 807
|
15 501
|
17 438
|
|
| Other Current Liabilities |
1 793
|
3 299
|
3 600
|
6 190
|
7 532
|
8 722
|
8 835
|
10 759
|
12 290
|
13 585
|
16 972
|
24 716
|
24 607
|
20 954
|
22 558
|
33 838
|
28 524
|
27 985
|
29 148
|
34 541
|
36 287
|
39 002
|
41 056
|
44 628
|
|
| Total Current Liabilities |
11 885
|
13 574
|
13 993
|
21 948
|
26 847
|
28 694
|
32 143
|
34 205
|
37 039
|
42 846
|
48 173
|
47 137
|
47 334
|
49 686
|
52 595
|
65 620
|
68 112
|
77 350
|
82 700
|
88 598
|
97 709
|
108 884
|
107 771
|
120 599
|
|
| Long-Term Debt |
3 394
|
2 663
|
3 386
|
4 069
|
2 075
|
7 640
|
10 079
|
7 662
|
5 527
|
3 959
|
2 264
|
1 826
|
930
|
665
|
869
|
1 105
|
847
|
57 402
|
66 306
|
67 882
|
75 370
|
84 418
|
95 046
|
103 878
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
42
|
38
|
10
|
4 653
|
5 387
|
5 581
|
5 320
|
4 924
|
4 920
|
6 340
|
5 497
|
5 858
|
|
| Minority Interest |
780
|
806
|
620
|
1 682
|
2 031
|
2 155
|
2 338
|
2 873
|
3 185
|
3 529
|
3 724
|
3 759
|
3 781
|
3 978
|
4 645
|
8 892
|
8 773
|
9 004
|
8 958
|
8 628
|
9 189
|
10 003
|
9 743
|
10 365
|
|
| Other Liabilities |
1 288
|
1 440
|
1 550
|
2 083
|
2 299
|
2 536
|
2 720
|
3 033
|
3 125
|
3 345
|
4 142
|
7 005
|
7 245
|
7 902
|
8 383
|
8 997
|
9 324
|
9 569
|
10 190
|
10 309
|
9 563
|
9 864
|
9 447
|
9 369
|
|
| Total Liabilities |
17 348
N/A
|
18 482
+7%
|
19 548
+6%
|
29 782
+52%
|
33 252
+12%
|
41 025
+23%
|
47 280
+15%
|
47 773
+1%
|
48 876
+2%
|
53 679
+10%
|
58 302
+9%
|
59 758
+2%
|
59 332
-1%
|
62 269
+5%
|
66 502
+7%
|
89 267
+34%
|
92 443
+4%
|
158 906
+72%
|
173 474
+9%
|
180 341
+4%
|
196 751
+9%
|
219 508
+12%
|
227 505
+4%
|
250 069
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
7 720
|
8 585
|
9 152
|
9 152
|
9 152
|
9 152
|
9 152
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
10 396
|
|
| Retained Earnings |
3 917
|
5 193
|
5 276
|
6 022
|
6 465
|
6 575
|
6 873
|
7 820
|
9 804
|
11 062
|
12 848
|
11 886
|
15 401
|
16 117
|
18 047
|
40 573
|
24 757
|
26 160
|
26 909
|
25 602
|
26 030
|
27 297
|
29 791
|
31 294
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
5
|
890
|
7
|
8
|
1
|
44
|
45
|
47
|
48
|
86
|
88
|
90
|
91
|
92
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
359
|
469
|
313
|
648
|
285
|
584
|
537
|
0
|
0
|
383
|
358
|
507
|
333
|
490
|
641
|
855
|
535
|
711
|
976
|
1 005
|
|
| Other Equity |
71
|
29
|
56
|
1
|
7
|
59
|
111
|
51
|
278
|
185
|
875
|
567
|
708
|
209
|
186
|
906
|
280
|
870
|
1 973
|
2 777
|
590
|
649
|
1 024
|
225
|
|
| Total Equity |
11 709
N/A
|
13 807
+18%
|
14 372
+4%
|
15 173
+6%
|
15 983
+5%
|
16 254
+2%
|
16 448
+1%
|
18 921
+15%
|
20 212
+7%
|
20 694
+2%
|
22 910
+11%
|
23 740
+4%
|
26 512
+12%
|
27 114
+2%
|
28 616
+6%
|
50 614
+77%
|
35 252
-30%
|
36 223
+3%
|
36 020
-1%
|
34 163
-5%
|
36 459
+7%
|
37 845
+4%
|
42 278
+12%
|
42 561
+1%
|
|
| Total Liabilities & Equity |
29 057
N/A
|
32 289
+11%
|
33 920
+5%
|
44 955
+33%
|
49 235
+10%
|
57 280
+16%
|
63 728
+11%
|
66 694
+5%
|
69 088
+4%
|
74 374
+8%
|
81 213
+9%
|
83 498
+3%
|
85 844
+3%
|
89 383
+4%
|
95 119
+6%
|
139 881
+47%
|
127 695
-9%
|
195 129
+53%
|
209 494
+7%
|
214 504
+2%
|
233 210
+9%
|
257 352
+10%
|
269 782
+5%
|
292 631
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
1 040
|
|