Prinx Chengshan Holdings Ltd
HKEX:1809
Balance Sheet
Balance Sheet Decomposition
Prinx Chengshan Holdings Ltd
Current Assets | 5.1B |
Cash & Short-Term Investments | 726.3m |
Receivables | 2.1B |
Other Current Assets | 2.3B |
Non-Current Assets | 5.5B |
Long-Term Investments | 6.2m |
PP&E | 5.4B |
Intangibles | 84.9m |
Other Non-Current Assets | 10.7m |
Current Liabilities | 4.7B |
Accounts Payable | 1.5B |
Accrued Liabilities | 511.9m |
Short-Term Debt | 1B |
Other Current Liabilities | 1.7B |
Non-Current Liabilities | 481.2m |
Long-Term Debt | 351.1m |
Other Non-Current Liabilities | 130.1m |
Balance Sheet
Prinx Chengshan Holdings Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
154
|
710
|
688
|
1 385
|
914
|
563
|
729
|
982
|
548
|
|
Cash |
0
|
0
|
0
|
0
|
914
|
563
|
729
|
0
|
548
|
|
Cash Equivalents |
154
|
710
|
688
|
1 385
|
0
|
0
|
0
|
982
|
0
|
|
Short-Term Investments |
92
|
111
|
130
|
498
|
181
|
153
|
107
|
261
|
178
|
|
Total Receivables |
715
|
872
|
991
|
1 005
|
1 051
|
1 567
|
1 512
|
1 481
|
2 137
|
|
Accounts Receivables |
412
|
529
|
522
|
757
|
740
|
976
|
1 118
|
1 195
|
1 683
|
|
Other Receivables |
302
|
343
|
469
|
248
|
311
|
592
|
394
|
286
|
454
|
|
Inventory |
608
|
626
|
687
|
672
|
755
|
974
|
1 485
|
1 277
|
1 637
|
|
Other Current Assets |
68
|
47
|
153
|
147
|
252
|
188
|
336
|
486
|
620
|
|
Total Current Assets |
1 636
|
2 366
|
2 649
|
3 707
|
3 154
|
3 446
|
4 169
|
4 487
|
5 120
|
|
PP&E Net |
1 311
|
1 206
|
1 134
|
1 373
|
2 575
|
3 977
|
4 773
|
5 379
|
5 380
|
|
PP&E Gross |
1 311
|
1 206
|
1 134
|
1 373
|
2 575
|
3 977
|
4 773
|
5 379
|
5 380
|
|
Accumulated Depreciation |
1 566
|
1 754
|
1 939
|
2 119
|
2 294
|
2 499
|
2 747
|
3 090
|
3 551
|
|
Intangible Assets |
44
|
33
|
22
|
15
|
6
|
9
|
30
|
42
|
41
|
|
Goodwill |
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
|
Note Receivable |
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
0
|
2
|
6
|
6
|
6
|
6
|
6
|
|
Other Long-Term Assets |
108
|
103
|
127
|
115
|
44
|
8
|
79
|
28
|
11
|
|
Other Assets |
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
43
|
|
Total Assets |
3 143
N/A
|
3 751
+19%
|
3 976
+6%
|
5 256
+32%
|
5 828
+11%
|
7 490
+29%
|
9 100
+22%
|
9 986
+10%
|
10 602
+6%
|
|
Liabilities | ||||||||||
Accounts Payable |
352
|
555
|
633
|
590
|
664
|
924
|
1 089
|
1 101
|
1 498
|
|
Accrued Liabilities |
229
|
287
|
216
|
275
|
315
|
476
|
403
|
425
|
512
|
|
Short-Term Debt |
307
|
293
|
274
|
873
|
891
|
511
|
868
|
1 296
|
1 023
|
|
Current Portion of Long-Term Debt |
94
|
0
|
306
|
0
|
9
|
103
|
308
|
378
|
762
|
|
Other Current Liabilities |
577
|
750
|
545
|
420
|
442
|
990
|
801
|
796
|
893
|
|
Total Current Liabilities |
1 560
|
1 884
|
1 974
|
2 158
|
2 322
|
3 004
|
3 469
|
3 997
|
4 687
|
|
Long-Term Debt |
32
|
0
|
0
|
0
|
2
|
593
|
1 613
|
1 446
|
351
|
|
Deferred Income Tax |
20
|
15
|
11
|
12
|
48
|
58
|
38
|
15
|
46
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Other Liabilities |
279
|
356
|
390
|
40
|
42
|
55
|
60
|
76
|
84
|
|
Total Liabilities |
1 891
N/A
|
2 254
+19%
|
2 375
+5%
|
2 210
-7%
|
2 414
+9%
|
3 710
+54%
|
5 180
+40%
|
5 534
+7%
|
5 169
-7%
|
|
Equity | ||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
90
|
382
|
555
|
951
|
1 308
|
1 801
|
1 981
|
2 277
|
3 205
|
|
Additional Paid In Capital |
1 230
|
1 203
|
1 113
|
2 172
|
2 172
|
2 180
|
2 186
|
2 186
|
2 186
|
|
Other Equity |
69
|
88
|
67
|
77
|
66
|
202
|
246
|
10
|
43
|
|
Total Equity |
1 252
N/A
|
1 497
+20%
|
1 601
+7%
|
3 046
+90%
|
3 414
+12%
|
3 780
+11%
|
3 920
+4%
|
4 452
+14%
|
5 434
+22%
|
|
Total Liabilities & Equity |
3 143
N/A
|
3 751
+19%
|
3 976
+6%
|
5 256
+32%
|
5 828
+11%
|
7 490
+29%
|
9 100
+22%
|
9 986
+10%
|
10 602
+6%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
437
|
437
|
437
|
635
|
635
|
636
|
636
|
636
|
636
|