Jiangsu Expressway Co Ltd
F:JE2
Balance Sheet
Balance Sheet Decomposition
Jiangsu Expressway Co Ltd
Jiangsu Expressway Co Ltd
Balance Sheet
Jiangsu Expressway Co Ltd
| 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 |
776
|
720
|
1 537
|
525
|
1 074
|
799
|
1 129
|
461
|
518
|
475
|
806
|
686
|
409
|
726
|
255
|
266
|
269
|
649
|
501
|
351
|
617
|
925
|
834
|
843
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
2
|
834
|
843
|
|
| Cash Equivalents |
776
|
720
|
1 537
|
525
|
1 074
|
799
|
1 129
|
461
|
518
|
475
|
806
|
686
|
409
|
726
|
255
|
265
|
269
|
649
|
501
|
351
|
614
|
923
|
0
|
0
|
|
| Short-Term Investments |
109
|
100
|
0
|
15
|
0
|
38
|
42
|
40
|
52
|
60
|
19
|
18
|
167
|
246
|
453
|
296
|
530
|
717
|
677
|
1 534
|
2 647
|
3 475
|
3 664
|
3 122
|
|
| Total Receivables |
50
|
62
|
72
|
55
|
48
|
86
|
106
|
51
|
102
|
125
|
87
|
1 245
|
1 284
|
1 350
|
961
|
627
|
416
|
361
|
495
|
1 210
|
1 820
|
2 232
|
1 864
|
2 328
|
|
| Accounts Receivables |
17
|
18
|
14
|
16
|
22
|
58
|
69
|
34
|
55
|
77
|
47
|
83
|
51
|
117
|
123
|
148
|
306
|
321
|
224
|
309
|
869
|
1 128
|
1 650
|
1 863
|
|
| Other Receivables |
33
|
44
|
58
|
39
|
26
|
28
|
37
|
17
|
47
|
48
|
40
|
1 162
|
1 233
|
1 233
|
838
|
479
|
110
|
40
|
271
|
901
|
952
|
1 104
|
214
|
465
|
|
| Inventory |
6
|
8
|
10
|
6
|
9
|
22
|
55
|
117
|
89
|
873
|
1 919
|
1 945
|
2 845
|
3 092
|
3 256
|
3 142
|
3 011
|
4 046
|
4 165
|
4 148
|
3 890
|
2 585
|
2 238
|
2 000
|
|
| Other Current Assets |
9
|
11
|
20
|
20
|
6
|
5
|
1
|
7
|
1 242
|
693
|
572
|
345
|
49
|
292
|
100
|
81
|
377
|
126
|
189
|
293
|
130
|
169
|
137
|
101
|
|
| Total Current Assets |
949
|
901
|
1 639
|
622
|
1 137
|
949
|
1 334
|
675
|
2 002
|
2 226
|
3 403
|
4 240
|
4 754
|
5 705
|
5 026
|
4 411
|
4 602
|
5 899
|
6 027
|
7 537
|
9 104
|
9 386
|
8 737
|
8 394
|
|
| PP&E Net |
11 527
|
11 291
|
12 095
|
15 284
|
23 173
|
22 636
|
1 618
|
1 520
|
1 358
|
1 249
|
1 181
|
1 159
|
1 227
|
2 061
|
2 723
|
2 932
|
10 035
|
11 902
|
16 410
|
17 363
|
7 962
|
8 274
|
7 717
|
7 437
|
|
| PP&E Gross |
11 527
|
11 291
|
12 095
|
15 284
|
23 173
|
22 636
|
1 618
|
1 520
|
1 358
|
1 249
|
1 181
|
1 159
|
1 227
|
2 061
|
2 723
|
2 932
|
10 035
|
11 902
|
16 410
|
17 363
|
7 962
|
8 274
|
7 717
|
7 437
|
|
| Accumulated Depreciation |
1 264
|
1 636
|
2 081
|
2 325
|
2 755
|
3 516
|
1 167
|
1 296
|
1 001
|
1 110
|
1 194
|
1 289
|
1 343
|
2 187
|
2 321
|
2 476
|
2 660
|
2 779
|
2 600
|
2 790
|
3 312
|
3 849
|
4 353
|
4 901
|
|
| Intangible Assets |
1 573
|
1 510
|
1 477
|
1 413
|
1 348
|
1 273
|
21 371
|
20 690
|
20 049
|
19 365
|
18 574
|
16 638
|
15 722
|
24 136
|
22 239
|
21 325
|
19 963
|
20 280
|
18 928
|
21 299
|
37 144
|
39 161
|
39 862
|
47 988
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
59
|
0
|
|
| Long-Term Investments |
862
|
1 381
|
1 517
|
1 568
|
1 565
|
1 593
|
1 609
|
1 884
|
2 082
|
2 052
|
2 208
|
3 800
|
5 114
|
5 522
|
5 784
|
6 889
|
7 473
|
9 868
|
14 059
|
14 658
|
19 057
|
21 266
|
21 907
|
25 286
|
|
| Other Long-Term Assets |
2
|
0
|
4
|
1 752
|
1
|
8
|
6
|
6
|
5
|
6
|
9
|
13
|
17
|
56
|
705
|
725
|
459
|
213
|
201
|
238
|
980
|
260
|
379
|
781
|
|
| Total Assets |
14 914
N/A
|
15 082
+1%
|
16 732
+11%
|
20 639
+23%
|
27 223
+32%
|
26 459
-3%
|
25 938
-2%
|
24 775
-4%
|
25 496
+3%
|
24 897
-2%
|
25 375
+2%
|
25 849
+2%
|
26 834
+4%
|
37 481
+40%
|
36 476
-3%
|
36 283
-1%
|
42 532
+17%
|
48 163
+13%
|
55 625
+15%
|
61 096
+10%
|
74 247
+22%
|
78 458
+6%
|
78 661
+0%
|
89 886
+14%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
66
|
40
|
77
|
303
|
2 564
|
1 619
|
898
|
155
|
162
|
108
|
307
|
349
|
372
|
767
|
925
|
988
|
921
|
1 091
|
1 262
|
1 702
|
3 218
|
3 179
|
2 948
|
2 320
|
|
| Accrued Liabilities |
110
|
109
|
83
|
141
|
244
|
248
|
289
|
286
|
122
|
154
|
156
|
183
|
95
|
148
|
114
|
150
|
176
|
181
|
296
|
317
|
343
|
404
|
241
|
250
|
|
| Short-Term Debt |
210
|
120
|
1 400
|
1 950
|
4 362
|
4 510
|
4 754
|
2 650
|
3 076
|
1 890
|
2 865
|
2 550
|
4 220
|
6 554
|
8 496
|
4 746
|
5 842
|
3 792
|
6 972
|
9 771
|
8 849
|
7 769
|
2 903
|
4 530
|
|
| Current Portion of Long-Term Debt |
5
|
7
|
7
|
7
|
7
|
2
|
202
|
202
|
202
|
1 299
|
202
|
1 202
|
2
|
1 030
|
152
|
122
|
624
|
382
|
3 061
|
1 006
|
807
|
1 815
|
3 031
|
8 691
|
|
| Other Current Liabilities |
641
|
80
|
148
|
80
|
57
|
152
|
372
|
362
|
210
|
344
|
773
|
1 460
|
784
|
578
|
727
|
1 234
|
1 160
|
1 400
|
1 530
|
1 238
|
826
|
477
|
427
|
397
|
|
| Total Current Liabilities |
1 032
|
356
|
1 715
|
2 481
|
7 234
|
6 530
|
6 514
|
3 655
|
3 771
|
3 795
|
4 303
|
5 744
|
5 472
|
9 077
|
10 413
|
7 239
|
8 724
|
6 845
|
13 121
|
14 033
|
14 042
|
13 645
|
9 549
|
16 187
|
|
| Long-Term Debt |
50
|
61
|
55
|
3 078
|
4 940
|
4 437
|
3 284
|
4 712
|
4 514
|
3 078
|
2 465
|
950
|
1 262
|
6 667
|
4 839
|
5 930
|
7 844
|
11 669
|
9 333
|
13 542
|
21 971
|
26 118
|
27 522
|
20 442
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
0
|
0
|
0
|
1
|
1
|
3
|
138
|
28
|
251
|
417
|
305
|
419
|
672
|
640
|
1 254
|
|
| Minority Interest |
131
|
397
|
400
|
413
|
417
|
428
|
429
|
439
|
450
|
460
|
463
|
467
|
502
|
684
|
710
|
732
|
2 375
|
3 217
|
4 136
|
4 839
|
5 595
|
6 010
|
6 901
|
11 137
|
|
| Other Liabilities |
248
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
35
|
33
|
42
|
44
|
71
|
166
|
177
|
74
|
62
|
2 270
|
|
| Total Liabilities |
1 461
N/A
|
814
-44%
|
2 170
+167%
|
5 973
+175%
|
12 591
+111%
|
11 395
-9%
|
10 229
-10%
|
8 807
-14%
|
8 740
-1%
|
7 334
-16%
|
7 231
-1%
|
7 160
-1%
|
7 237
+1%
|
16 465
+128%
|
16 000
-3%
|
14 073
-12%
|
19 012
+35%
|
22 026
+16%
|
27 078
+23%
|
32 886
+21%
|
42 204
+28%
|
46 518
+10%
|
44 674
-4%
|
51 289
+15%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
|
| Retained Earnings |
931
|
1 748
|
1 313
|
1 410
|
1 376
|
2 538
|
3 182
|
3 376
|
4 027
|
4 949
|
5 565
|
6 085
|
6 979
|
4 278
|
4 870
|
6 201
|
7 673
|
9 833
|
11 716
|
11 862
|
13 951
|
15 374
|
17 471
|
20 052
|
|
| Additional Paid In Capital |
7 485
|
7 485
|
7 485
|
7 488
|
7 489
|
7 489
|
7 489
|
7 555
|
7 692
|
7 577
|
7 542
|
7 566
|
7 484
|
11 511
|
10 447
|
10 428
|
10 428
|
10 428
|
10 502
|
10 503
|
12 122
|
9 776
|
9 801
|
9 822
|
|
| Unrealized Security Profit/Loss |
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
931
|
1 753
|
1 677
|
3 685
|
|
| Other Equity |
0
|
0
|
730
|
730
|
730
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
96
|
189
|
121
|
542
|
381
|
838
|
1 292
|
807
|
0
|
0
|
0
|
0
|
|
| Total Equity |
13 454
N/A
|
14 268
+6%
|
14 562
+2%
|
14 666
+1%
|
14 633
0%
|
15 065
+3%
|
15 708
+4%
|
15 969
+2%
|
16 757
+5%
|
17 564
+5%
|
18 145
+3%
|
18 689
+3%
|
19 596
+5%
|
21 016
+7%
|
20 476
-3%
|
22 210
+8%
|
23 520
+6%
|
26 137
+11%
|
28 547
+9%
|
28 210
-1%
|
32 042
+14%
|
31 941
0%
|
33 987
+6%
|
38 597
+14%
|
|
| Total Liabilities & Equity |
14 914
N/A
|
15 082
+1%
|
16 732
+11%
|
20 639
+23%
|
27 223
+32%
|
26 459
-3%
|
25 938
-2%
|
24 775
-4%
|
25 496
+3%
|
24 897
-2%
|
25 375
+2%
|
25 849
+2%
|
26 834
+4%
|
37 481
+40%
|
36 476
-3%
|
36 283
-1%
|
42 532
+17%
|
48 163
+13%
|
55 625
+15%
|
61 096
+10%
|
74 247
+22%
|
78 458
+6%
|
78 661
+0%
|
89 886
+14%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
5 038
|
|