% Acquisition payable 61 0.4% 60 0.5% 1.7% Long term loans 430 3.1% 601 5.2% -28.5% Debenture 998 7.2% 997 8.6% 0.1% Deferred rental revenue 515 3.7% 534 4.6% -3.6% Others non-current liabilities 1,403 10.2
accounts payable 62,220 57,173 9% Current portion of long-term loans 15,930 6,033 164% Current portion of debenture 4,145 4,108 1% Current portion of finance lease liabilities 1,661 130 1,177% Other current
Schedule License payment schedule Others 4,984 1.7% 5,312 1.5% Bt mn Debenture Loan 1800MHz 900MHz 2600MHz 700MHz Total Assets 289,669 100% 350,171 100.0% 2021 1,776 12,079 3,128 7,565 - 1,758 Trade payable
Others 4,984 1.7% 5,055 1.3% Bt mn Debenture Loan 1800MHz 900MHz 2600MHz Total Assets 289,669 100% 374,715 100% 2020 - 14,829 3,128 21,747 1,956 Trade payable 22,037 7.6% 19,751 5.3% 2021 1,776 12,079
tax asset 4,120 1.2% 4,236 1.2% Debt Repayment Schedule License payment schedule Others 5,312 1.5% 5,363 1.5% Bt mn Debenture Loan 900MHz 2600MHz 700MHz Total Assets 350,171 100% 356,222 100% 2022
Return on Equity 34% 31% 31% Figures from P&L are annualized YTD. * Exclude Lease liability Debt Repayment Schedule License payment schedule Bt mn Debenture Loan 900MHz 2600MH 700MHz 2023 7,820 12,689
Service Plc. 7 Debt Repayment Schedule License payment schedule Bt mn Debenture Loan 900MHz 2600MHz 700MHz 2024 8,012 49,432* 7,565 5,189 2025 9,102 7,565 2,934 5,189 2026 15,180 6,853 2,934 5,189 2027
/S expense 3,361 0.7% 3,361 0.8% CP of spectrum payable 12,599 2.8% 15,524 3.5% Others 29,190 6.4% 28,080 6.4% Current Liabilities 133,647 29% 131,150 30% Debenture & LT loans 69,840 15% 62,750 14% LT
% Debenture & LT loans 69,840 15% 61,283 14% LT lease liabilities 100,077 22% 92,139 21% Spectrum payable 51,610 11% 37,203 8.7% Other 8,587 1.9% 13,796 3.2% Total Liabilities 363,761 80% 341,590 79% Retained