Chengdu Expressway Co Ltd
HKEX:1785
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Chengdu Expressway Co Ltd
HKEX:1785
|
CN |
Balance Sheet
Balance Sheet Decomposition
Chengdu Expressway Co Ltd
Chengdu Expressway Co Ltd
Balance Sheet
Chengdu Expressway Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
1 202
|
1 501
|
1 140
|
959
|
1 675
|
1 760
|
1 887
|
1 889
|
2 261
|
1 909
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Equivalents |
1 202
|
1 501
|
1 140
|
959
|
1 675
|
1 760
|
1 887
|
1 889
|
2 261
|
1 909
|
|
| Total Receivables |
388
|
15
|
32
|
238
|
398
|
81
|
204
|
260
|
303
|
423
|
|
| Accounts Receivables |
388
|
15
|
32
|
33
|
52
|
69
|
145
|
207
|
226
|
371
|
|
| Other Receivables |
0
|
0
|
0
|
205
|
346
|
13
|
60
|
53
|
77
|
52
|
|
| Inventory |
0
|
0
|
0
|
0
|
32
|
55
|
46
|
17
|
21
|
27
|
|
| Other Current Assets |
2 004
|
65
|
13
|
49
|
3
|
28
|
45
|
71
|
87
|
46
|
|
| Total Current Assets |
3 594
|
1 582
|
1 186
|
1 246
|
2 108
|
1 923
|
2 182
|
2 237
|
2 673
|
2 405
|
|
| PP&E Net |
126
|
127
|
137
|
256
|
967
|
445
|
421
|
459
|
491
|
582
|
|
| PP&E Gross |
126
|
127
|
137
|
256
|
967
|
445
|
421
|
459
|
491
|
582
|
|
| Accumulated Depreciation |
406
|
424
|
439
|
456
|
468
|
504
|
544
|
597
|
659
|
720
|
|
| Intangible Assets |
2 344
|
2 633
|
3 461
|
3 335
|
5 927
|
6 268
|
6 056
|
5 816
|
5 347
|
5 077
|
|
| Goodwill |
0
|
0
|
0
|
0
|
34
|
34
|
34
|
76
|
76
|
76
|
|
| Note Receivable |
0
|
0
|
0
|
230
|
1
|
2
|
2
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
118
|
124
|
127
|
221
|
301
|
402
|
534
|
608
|
595
|
|
| Other Long-Term Assets |
88
|
7
|
6
|
0
|
76
|
95
|
60
|
46
|
60
|
307
|
|
| Other Assets |
0
|
0
|
0
|
0
|
34
|
34
|
34
|
76
|
76
|
76
|
|
| Total Assets |
6 153
N/A
|
4 467
-27%
|
4 914
+10%
|
5 194
+6%
|
9 334
+80%
|
9 067
-3%
|
9 158
+1%
|
9 169
+0%
|
9 255
+1%
|
9 042
-2%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
58
|
182
|
750
|
1 006
|
957
|
928
|
843
|
711
|
522
|
188
|
|
| Accrued Liabilities |
29
|
28
|
29
|
28
|
30
|
52
|
45
|
38
|
61
|
68
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
1 002
|
238
|
245
|
225
|
261
|
221
|
245
|
208
|
227
|
312
|
|
| Other Current Liabilities |
462
|
527
|
152
|
85
|
203
|
306
|
281
|
512
|
287
|
335
|
|
| Total Current Liabilities |
1 551
|
975
|
1 175
|
1 344
|
1 451
|
1 507
|
1 413
|
1 469
|
1 097
|
903
|
|
| Long-Term Debt |
2 853
|
1 374
|
1 211
|
1 329
|
2 793
|
3 009
|
2 769
|
2 356
|
2 520
|
2 235
|
|
| Deferred Income Tax |
2
|
2
|
3
|
3
|
235
|
185
|
186
|
191
|
195
|
192
|
|
| Minority Interest |
444
|
455
|
131
|
135
|
873
|
892
|
904
|
935
|
954
|
1 002
|
|
| Other Liabilities |
66
|
62
|
258
|
54
|
120
|
195
|
188
|
193
|
140
|
120
|
|
| Total Liabilities |
4 917
N/A
|
2 868
-42%
|
2 778
-3%
|
2 865
+3%
|
5 472
+91%
|
5 787
+6%
|
5 460
-6%
|
5 144
-6%
|
4 906
-5%
|
4 452
-9%
|
|
| Equity | |||||||||||
| Common Stock |
25
|
1 200
|
1 200
|
1 200
|
1 656
|
1 656
|
1 656
|
1 656
|
1 656
|
1 656
|
|
| Retained Earnings |
1 211
|
277
|
499
|
693
|
1 322
|
1 624
|
2 041
|
2 369
|
2 693
|
2 934
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
447
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
122
|
437
|
437
|
437
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 236
N/A
|
1 599
+29%
|
2 136
+34%
|
2 329
+9%
|
3 862
+66%
|
3 280
-15%
|
3 698
+13%
|
4 025
+9%
|
4 349
+8%
|
4 590
+6%
|
|
| Total Liabilities & Equity |
6 153
N/A
|
4 467
-27%
|
4 914
+10%
|
5 194
+6%
|
9 334
+80%
|
9 067
-3%
|
9 158
+1%
|
9 169
+0%
|
9 255
+1%
|
9 042
-2%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
1 200
|
1 200
|
1 200
|
1 200
|
1 656
|
1 656
|
1 656
|
1 656
|
1 656
|
1 656
|
|