Thai President Foods PCL
SET:TFMAMA
Balance Sheet
Balance Sheet Decomposition
Thai President Foods PCL
Thai President Foods PCL
Balance Sheet
Thai President Foods 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 |
278
|
677
|
786
|
1 009
|
1 287
|
1 203
|
1 595
|
971
|
1 861
|
3 156
|
1 270
|
1 257
|
1 504
|
969
|
1 150
|
2 445
|
2 777
|
3 876
|
3 320
|
3 695
|
3 589
|
3 827
|
4 202
|
5 926
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
336
|
320
|
2
|
3
|
757
|
1 725
|
2 554
|
2 825
|
3 270
|
3 515
|
3 589
|
3 367
|
3 113
|
3 212
|
|
| Cash Equivalents |
278
|
677
|
786
|
1 009
|
1 287
|
1 203
|
1 595
|
971
|
1 861
|
3 156
|
934
|
937
|
1 502
|
966
|
392
|
720
|
224
|
1 052
|
50
|
180
|
0
|
460
|
1 089
|
2 714
|
|
| Short-Term Investments |
547
|
371
|
188
|
197
|
259
|
467
|
728
|
1 070
|
1 390
|
900
|
3 054
|
3 397
|
1 212
|
2 262
|
3 205
|
4 529
|
5 516
|
4 111
|
5 932
|
7 767
|
8 484
|
8 405
|
10 593
|
11 924
|
|
| Total Receivables |
809
|
852
|
798
|
884
|
947
|
1 141
|
1 423
|
1 622
|
1 593
|
1 686
|
1 810
|
1 898
|
2 031
|
2 073
|
2 013
|
3 217
|
3 522
|
3 950
|
3 555
|
3 238
|
3 649
|
3 924
|
6 038
|
4 821
|
|
| Accounts Receivables |
809
|
851
|
796
|
882
|
942
|
1 126
|
1 394
|
1 621
|
1 593
|
1 686
|
1 810
|
1 898
|
2 030
|
2 072
|
2 012
|
3 216
|
3 521
|
3 652
|
3 554
|
3 238
|
3 649
|
3 924
|
4 533
|
3 821
|
|
| Other Receivables |
0
|
1
|
2
|
2
|
5
|
15
|
29
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
298
|
1
|
0
|
0
|
0
|
1 505
|
1 000
|
|
| Inventory |
192
|
191
|
182
|
186
|
232
|
365
|
337
|
423
|
382
|
425
|
615
|
636
|
653
|
841
|
945
|
1 223
|
1 426
|
1 376
|
1 455
|
1 421
|
1 907
|
2 685
|
2 204
|
2 262
|
|
| Other Current Assets |
57
|
14
|
10
|
7
|
10
|
38
|
39
|
34
|
26
|
49
|
29
|
40
|
55
|
49
|
50
|
102
|
93
|
80
|
105
|
104
|
99
|
229
|
347
|
261
|
|
| Total Current Assets |
1 884
|
2 105
|
1 964
|
2 284
|
2 736
|
3 214
|
4 123
|
4 119
|
5 251
|
6 216
|
6 777
|
7 227
|
5 455
|
6 194
|
7 362
|
11 516
|
13 334
|
13 393
|
14 367
|
16 225
|
17 728
|
19 071
|
23 383
|
25 193
|
|
| PP&E Net |
1 265
|
1 210
|
1 222
|
1 233
|
1 369
|
1 766
|
2 088
|
2 234
|
2 068
|
2 275
|
2 504
|
2 970
|
3 805
|
4 082
|
3 997
|
9 404
|
8 807
|
8 617
|
8 624
|
9 146
|
8 684
|
8 444
|
8 367
|
9 239
|
|
| PP&E Gross |
1 265
|
1 210
|
1 222
|
1 233
|
1 369
|
1 766
|
2 088
|
2 234
|
2 068
|
0
|
2 504
|
0
|
3 805
|
4 082
|
3 997
|
9 404
|
8 807
|
8 617
|
8 624
|
9 146
|
8 684
|
8 444
|
8 367
|
9 239
|
|
| Accumulated Depreciation |
1 402
|
1 067
|
1 253
|
1 416
|
1 728
|
2 280
|
2 472
|
2 709
|
3 013
|
0
|
3 579
|
0
|
4 019
|
4 381
|
4 804
|
10 643
|
11 619
|
12 412
|
13 557
|
14 499
|
15 600
|
16 536
|
17 531
|
18 367
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
8
|
6
|
5
|
5
|
6
|
11
|
16
|
19
|
23
|
46
|
40
|
37
|
30
|
24
|
22
|
19
|
17
|
16
|
|
| Goodwill |
10
|
9
|
7
|
6
|
14
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
10
|
6
|
46
|
42
|
42
|
1
|
0
|
0
|
0
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
1 007
|
4
|
16
|
|
| Long-Term Investments |
518
|
737
|
1 090
|
1 163
|
1 334
|
1 192
|
820
|
1 055
|
1 167
|
1 319
|
1 478
|
1 776
|
4 061
|
6 100
|
6 639
|
6 086
|
7 001
|
8 593
|
11 002
|
11 916
|
13 492
|
13 697
|
13 769
|
15 000
|
|
| Other Long-Term Assets |
32
|
10
|
1
|
1
|
5
|
18
|
13
|
11
|
15
|
15
|
21
|
25
|
173
|
108
|
107
|
224
|
175
|
155
|
156
|
56
|
558
|
643
|
224
|
199
|
|
| Other Assets |
10
|
9
|
7
|
6
|
14
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
6
|
6
|
10
|
6
|
46
|
42
|
42
|
1
|
0
|
0
|
0
|
|
| Total Assets |
3 709
N/A
|
4 071
+10%
|
4 284
+5%
|
4 686
+9%
|
5 429
+16%
|
6 193
+14%
|
7 053
+14%
|
7 426
+5%
|
8 507
+15%
|
9 832
+16%
|
10 788
+10%
|
12 009
+11%
|
13 511
+13%
|
16 507
+22%
|
18 133
+10%
|
27 286
+50%
|
29 363
+8%
|
30 842
+5%
|
34 221
+11%
|
37 417
+9%
|
40 494
+8%
|
42 880
+6%
|
45 765
+7%
|
49 663
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
474
|
513
|
409
|
504
|
435
|
537
|
854
|
706
|
607
|
871
|
945
|
868
|
795
|
946
|
860
|
1 575
|
1 548
|
1 594
|
1 467
|
1 449
|
1 749
|
1 857
|
1 895
|
1 928
|
|
| Accrued Liabilities |
64
|
73
|
52
|
76
|
87
|
135
|
116
|
125
|
174
|
191
|
191
|
210
|
235
|
247
|
285
|
535
|
444
|
645
|
702
|
704
|
683
|
669
|
690
|
731
|
|
| Short-Term Debt |
25
|
7
|
19
|
2
|
13
|
16
|
14
|
5
|
2
|
0
|
0
|
0
|
0
|
100
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
20
|
17
|
18
|
20
|
23
|
39
|
34
|
104
|
83
|
66
|
35
|
37
|
35
|
46
|
47
|
45
|
|
| Other Current Liabilities |
131
|
104
|
124
|
104
|
124
|
147
|
155
|
129
|
220
|
281
|
282
|
286
|
370
|
248
|
310
|
636
|
553
|
698
|
898
|
748
|
768
|
838
|
973
|
1 304
|
|
| Total Current Liabilities |
694
|
698
|
604
|
685
|
659
|
834
|
1 139
|
987
|
1 024
|
1 359
|
1 436
|
1 384
|
1 423
|
1 580
|
1 518
|
2 850
|
2 628
|
3 003
|
3 103
|
2 938
|
3 236
|
3 410
|
3 605
|
4 008
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
28
|
15
|
1
|
36
|
23
|
27
|
24
|
49
|
51
|
72
|
61
|
253
|
211
|
157
|
55
|
57
|
49
|
64
|
56
|
64
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
344
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
6
|
|
| Minority Interest |
3
|
3
|
3
|
5
|
220
|
390
|
525
|
588
|
674
|
786
|
929
|
1 186
|
1 592
|
1 729
|
1 899
|
5 317
|
5 780
|
5 923
|
6 653
|
7 416
|
8 046
|
8 694
|
9 368
|
10 091
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
487
|
545
|
597
|
636
|
614
|
872
|
867
|
858
|
1 051
|
1 009
|
987
|
966
|
961
|
954
|
|
| Total Liabilities |
697
N/A
|
701
+1%
|
607
-13%
|
690
+14%
|
907
+31%
|
1 239
+37%
|
1 665
+34%
|
1 611
-3%
|
1 721
+7%
|
2 172
+26%
|
2 876
+32%
|
3 164
+10%
|
3 663
+16%
|
4 306
+18%
|
4 437
+3%
|
9 292
+109%
|
9 486
+2%
|
9 942
+5%
|
10 861
+9%
|
11 441
+5%
|
12 317
+8%
|
13 134
+7%
|
13 990
+7%
|
15 124
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
|
| Retained Earnings |
2 545
|
2 902
|
3 183
|
3 522
|
4 044
|
4 492
|
4 937
|
5 424
|
6 330
|
7 167
|
7 396
|
8 282
|
9 337
|
10 325
|
11 616
|
16 882
|
18 498
|
21 034
|
23 473
|
25 924
|
28 146
|
29 839
|
31 891
|
34 648
|
|
| Additional Paid In Capital |
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
285
|
713
|
713
|
713
|
713
|
713
|
713
|
713
|
713
|
713
|
|
| Unrealized Security Profit/Loss |
2
|
2
|
29
|
8
|
13
|
3
|
1
|
69
|
3
|
56
|
0
|
0
|
21
|
1 424
|
1 614
|
86
|
368
|
1 118
|
1 049
|
894
|
930
|
1 005
|
1 014
|
995
|
|
| Other Equity |
0
|
0
|
1
|
0
|
0
|
7
|
14
|
5
|
13
|
28
|
50
|
97
|
25
|
13
|
1
|
16
|
32
|
59
|
107
|
97
|
81
|
130
|
144
|
156
|
|
| Total Equity |
3 012
N/A
|
3 369
+12%
|
3 676
+9%
|
3 996
+9%
|
4 522
+13%
|
4 954
+10%
|
5 388
+9%
|
5 815
+8%
|
6 785
+17%
|
7 660
+13%
|
7 912
+3%
|
8 844
+12%
|
9 848
+11%
|
12 202
+24%
|
13 697
+12%
|
17 994
+31%
|
19 877
+10%
|
20 900
+5%
|
23 360
+12%
|
25 975
+11%
|
28 177
+8%
|
29 747
+6%
|
31 775
+7%
|
34 539
+9%
|
|
| Total Liabilities & Equity |
3 709
N/A
|
4 071
+10%
|
4 284
+5%
|
4 686
+9%
|
5 429
+16%
|
6 193
+14%
|
7 053
+14%
|
7 426
+5%
|
8 507
+15%
|
9 832
+16%
|
10 788
+10%
|
12 009
+11%
|
13 511
+13%
|
16 507
+22%
|
18 133
+10%
|
27 286
+50%
|
29 363
+8%
|
30 842
+5%
|
34 221
+11%
|
37 417
+9%
|
40 494
+8%
|
42 880
+6%
|
45 765
+7%
|
49 663
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
180
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
330
|
|