China Resources Medical Holdings Company Ltd
HKEX:1515
Balance Sheet
Balance Sheet Decomposition
China Resources Medical Holdings Company Ltd
Current Assets | 7.6B |
Cash & Short-Term Investments | 4.4B |
Receivables | 2.5B |
Other Current Assets | 752.8m |
Non-Current Assets | 10.9B |
Long-Term Investments | 1.4B |
PP&E | 5.4B |
Intangibles | 3.8B |
Other Non-Current Assets | 222.3m |
Current Liabilities | 9.6B |
Accounts Payable | 1.8B |
Other Current Liabilities | 7.8B |
Non-Current Liabilities | 3B |
Long-Term Debt | 1.1B |
Other Non-Current Liabilities | 1.9B |
Balance Sheet
China Resources Medical Holdings Company Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
402
|
612
|
822
|
1 069
|
877
|
1 524
|
2 006
|
2 701
|
2 324
|
3 100
|
|
Cash |
402
|
612
|
822
|
1 069
|
877
|
1 524
|
2 006
|
2 701
|
2 324
|
3 100
|
|
Short-Term Investments |
881
|
461
|
192
|
119
|
715
|
373
|
270
|
270
|
311
|
324
|
|
Total Receivables |
150
|
170
|
211
|
390
|
455
|
529
|
840
|
930
|
963
|
2 575
|
|
Accounts Receivables |
84
|
94
|
138
|
256
|
352
|
508
|
631
|
638
|
794
|
1 513
|
|
Other Receivables |
66
|
77
|
73
|
134
|
104
|
21
|
210
|
293
|
169
|
1 062
|
|
Inventory |
31
|
34
|
42
|
50
|
39
|
78
|
62
|
142
|
185
|
367
|
|
Other Current Assets |
10
|
16
|
27
|
25
|
27
|
29
|
20
|
103
|
141
|
400
|
|
Total Current Assets |
1 473
|
1 293
|
1 294
|
1 654
|
2 114
|
2 533
|
3 198
|
4 147
|
3 925
|
6 766
|
|
PP&E Net |
123
|
138
|
145
|
264
|
257
|
259
|
337
|
1 046
|
2 118
|
5 418
|
|
PP&E Gross |
123
|
138
|
145
|
264
|
257
|
259
|
337
|
1 046
|
2 118
|
0
|
|
Accumulated Depreciation |
82
|
85
|
109
|
134
|
176
|
218
|
213
|
313
|
447
|
0
|
|
Intangible Assets |
317
|
360
|
405
|
2 132
|
2 112
|
2 096
|
2 036
|
1 346
|
75
|
69
|
|
Goodwill |
0
|
0
|
0
|
1 464
|
1 464
|
1 464
|
1 464
|
1 472
|
2 276
|
3 740
|
|
Note Receivable |
51
|
69
|
109
|
113
|
161
|
162
|
136
|
128
|
59
|
60
|
|
Long-Term Investments |
0
|
0
|
155
|
677
|
666
|
669
|
627
|
748
|
1 928
|
1 573
|
|
Other Long-Term Assets |
159
|
152
|
147
|
144
|
140
|
137
|
76
|
76
|
86
|
192
|
|
Other Assets |
0
|
0
|
0
|
1 464
|
1 464
|
1 464
|
1 464
|
1 472
|
2 276
|
3 740
|
|
Total Assets |
2 124
N/A
|
2 012
-5%
|
2 255
+12%
|
6 448
+186%
|
6 914
+7%
|
7 319
+6%
|
7 874
+8%
|
8 963
+14%
|
10 468
+17%
|
17 818
+70%
|
|
Liabilities | |||||||||||
Accounts Payable |
124
|
172
|
210
|
243
|
257
|
224
|
241
|
564
|
828
|
1 734
|
|
Accrued Liabilities |
18
|
17
|
23
|
59
|
92
|
106
|
106
|
279
|
436
|
0
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
171
|
491
|
578
|
684
|
1 666
|
0
|
|
Current Portion of Long-Term Debt |
200
|
0
|
0
|
0
|
0
|
0
|
5
|
19
|
22
|
1 349
|
|
Other Current Liabilities |
61
|
84
|
157
|
450
|
456
|
456
|
453
|
660
|
493
|
2 041
|
|
Total Current Liabilities |
403
|
273
|
390
|
752
|
977
|
1 277
|
1 384
|
2 207
|
3 444
|
5 124
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
14
|
47
|
40
|
1 053
|
|
Deferred Income Tax |
0
|
0
|
0
|
319
|
318
|
316
|
318
|
318
|
95
|
71
|
|
Minority Interest |
99
|
108
|
115
|
119
|
120
|
120
|
236
|
235
|
396
|
1 144
|
|
Other Liabilities |
5
|
3
|
3
|
20
|
18
|
16
|
18
|
51
|
42
|
915
|
|
Total Liabilities |
507
N/A
|
385
-24%
|
508
+32%
|
1 210
+138%
|
1 432
+18%
|
1 730
+21%
|
1 970
+14%
|
2 858
+45%
|
4 017
+41%
|
8 308
+107%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
75
|
305
|
499
|
1 015
|
603
|
191
|
211
|
531
|
960
|
9 509
|
|
Additional Paid In Capital |
1 542
|
1 498
|
1 383
|
6 366
|
6 296
|
6 181
|
5 993
|
5 878
|
5 785
|
0
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
16
|
16
|
0
|
0
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
176
|
141
|
114
|
195
|
385
|
283
|
283
|
280
|
0
|
|
Other Equity |
0
|
0
|
7
|
17
|
1
|
16
|
17
|
21
|
15
|
0
|
|
Total Equity |
1 617
N/A
|
1 627
+1%
|
1 748
+7%
|
5 238
+200%
|
5 482
+5%
|
5 589
+2%
|
5 904
+6%
|
6 105
+3%
|
6 451
+6%
|
9 509
+47%
|
|
Total Liabilities & Equity |
2 124
N/A
|
2 012
-5%
|
2 255
+12%
|
6 448
+186%
|
6 914
+7%
|
7 319
+6%
|
7 874
+8%
|
8 963
+14%
|
10 468
+17%
|
17 818
+70%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
834
|
834
|
834
|
1 297
|
1 297
|
1 297
|
1 297
|
1 297
|
1 297
|
1 297
|