CK Asset Holdings Ltd
HKEX:1113
Balance Sheet
Balance Sheet Decomposition
CK Asset Holdings Ltd
Current Assets | 182.5B |
Cash & Short-Term Investments | 42.5B |
Receivables | 9.9B |
Other Current Assets | 130.1B |
Non-Current Assets | 326.4B |
Long-Term Investments | 240.6B |
PP&E | 73B |
Intangibles | 2.6B |
Other Non-Current Assets | 10.2B |
Current Liabilities | 51.8B |
Accounts Payable | 23.6B |
Short-Term Debt | 17.8B |
Other Current Liabilities | 10.4B |
Non-Current Liabilities | 63.3B |
Long-Term Debt | 42.6B |
Other Non-Current Liabilities | 20.7B |
Balance Sheet
CK Asset Holdings Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10 354
|
45 861
|
62 601
|
54 917
|
56 725
|
60 304
|
59 519
|
63 365
|
61 198
|
42 481
|
|
Cash |
10 354
|
45 861
|
62 601
|
54 917
|
56 725
|
60 304
|
59 519
|
63 365
|
61 198
|
42 481
|
|
Total Receivables |
2 772
|
10 789
|
10 766
|
1 870
|
17 716
|
2 959
|
3 797
|
4 991
|
3 684
|
9 884
|
|
Accounts Receivables |
1 549
|
9 359
|
9 147
|
600
|
599
|
1 432
|
2 732
|
1 551
|
1 417
|
7 491
|
|
Other Receivables |
1 223
|
1 430
|
1 619
|
1 270
|
17 117
|
1 527
|
1 065
|
3 440
|
2 267
|
2 393
|
|
Inventory |
73 259
|
153 301
|
137 548
|
135 589
|
143 373
|
121 930
|
121 737
|
127 482
|
136 446
|
130 101
|
|
Other Current Assets |
248
|
1 546
|
1 889
|
4 602
|
3 111
|
5 322
|
7 682
|
38 283
|
8 551
|
0
|
|
Total Current Assets |
86 633
|
211 497
|
212 804
|
196 978
|
220 925
|
190 515
|
192 735
|
234 121
|
209 879
|
182 466
|
|
PP&E Net |
9 928
|
18 614
|
33 695
|
35 337
|
37 660
|
97 519
|
95 101
|
76 444
|
70 267
|
73 027
|
|
PP&E Gross |
9 928
|
18 614
|
33 695
|
35 337
|
37 660
|
97 519
|
95 101
|
76 444
|
70 267
|
0
|
|
Accumulated Depreciation |
4 095
|
10 792
|
11 344
|
12 086
|
11 660
|
13 665
|
18 111
|
16 060
|
18 263
|
0
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
6 492
|
6 655
|
4 609
|
4 308
|
2 573
|
|
Note Receivable |
301
|
1 892
|
1 715
|
2 905
|
3 848
|
3 359
|
5 054
|
783
|
1 142
|
0
|
|
Long-Term Investments |
86 354
|
137 546
|
146 779
|
215 399
|
207 372
|
203 127
|
215 014
|
232 234
|
217 365
|
240 598
|
|
Other Long-Term Assets |
0
|
2 256
|
1 843
|
2 720
|
6 140
|
7 045
|
6 144
|
8 520
|
11 860
|
10 221
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
6 492
|
6 655
|
4 609
|
4 308
|
2 573
|
|
Total Assets |
183 216
N/A
|
371 805
+103%
|
396 836
+7%
|
453 339
+14%
|
475 945
+5%
|
508 057
+7%
|
520 703
+2%
|
556 711
+7%
|
514 821
-8%
|
508 885
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 618
|
5 056
|
5 865
|
4 924
|
5 049
|
5 494
|
4 571
|
5 201
|
14 207
|
23 562
|
|
Accrued Liabilities |
2 884
|
9 729
|
11 531
|
10 785
|
10 573
|
15 799
|
13 707
|
14 911
|
14 160
|
0
|
|
Short-Term Debt |
250
|
5 772
|
4 378
|
14 342
|
1 829
|
6 841
|
22 887
|
0
|
0
|
17 799
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
333
|
664
|
29 226
|
2 715
|
0
|
|
Other Current Liabilities |
78 044
|
16 070
|
21 983
|
43 355
|
36 996
|
21 291
|
28 994
|
29 177
|
23 898
|
10 439
|
|
Total Current Liabilities |
82 796
|
36 627
|
43 757
|
73 406
|
54 447
|
49 758
|
70 823
|
78 515
|
54 980
|
51 800
|
|
Long-Term Debt |
350
|
55 217
|
65 798
|
57 650
|
67 663
|
79 877
|
61 986
|
73 755
|
51 378
|
42 625
|
|
Deferred Income Tax |
999
|
10 096
|
10 824
|
11 655
|
12 474
|
13 836
|
14 938
|
15 974
|
13 940
|
14 041
|
|
Minority Interest |
2 817
|
6 591
|
6 075
|
5 958
|
5 838
|
5 309
|
6 379
|
7 118
|
6 147
|
5 663
|
|
Other Liabilities |
0
|
178
|
183
|
1 448
|
333
|
3 354
|
5 738
|
2 192
|
816
|
983
|
|
Total Liabilities |
86 962
N/A
|
108 709
+25%
|
126 637
+16%
|
150 117
+19%
|
140 755
-6%
|
152 134
+8%
|
159 864
+5%
|
177 554
+11%
|
127 261
-28%
|
115 112
-10%
|
|
Equity | |||||||||||
Common Stock |
0
|
3 860
|
3 824
|
3 698
|
245 639
|
245 639
|
245 639
|
242 619
|
240 102
|
238 071
|
|
Retained Earnings |
89 972
|
5 424
|
19 377
|
46 754
|
80 369
|
102 062
|
111 092
|
127 171
|
140 596
|
147 773
|
|
Additional Paid In Capital |
0
|
250 951
|
249 179
|
242 177
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Unrealized Security Profit/Loss |
1 899
|
2 211
|
2 924
|
4
|
8
|
7
|
0
|
0
|
0
|
0
|
|
Other Equity |
4 245
|
650
|
5 105
|
10 597
|
9 190
|
8 229
|
4 108
|
9 367
|
6 862
|
7 929
|
|
Total Equity |
96 254
N/A
|
263 096
+173%
|
270 199
+3%
|
303 222
+12%
|
335 190
+11%
|
355 923
+6%
|
360 839
+1%
|
379 157
+5%
|
387 560
+2%
|
393 773
+2%
|
|
Total Liabilities & Equity |
183 216
N/A
|
371 805
+103%
|
396 836
+7%
|
453 339
+14%
|
475 945
+5%
|
508 057
+7%
|
520 703
+2%
|
556 711
+7%
|
514 821
-8%
|
508 885
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3 860
|
3 860
|
3 824
|
3 697
|
3 693
|
3 693
|
3 693
|
3 644
|
3 605
|
3 549
|