YCIH Green High-Performance Concrete Co Ltd
HKEX:1847
Balance Sheet
Balance Sheet Decomposition
YCIH Green High-Performance Concrete Co Ltd
Current Assets | 4.1B |
Cash & Short-Term Investments | 79.1m |
Receivables | 3.7B |
Other Current Assets | 321m |
Non-Current Assets | 341.2m |
PP&E | 257.9m |
Intangibles | 631k |
Other Non-Current Assets | 82.7m |
Current Liabilities | 3.1B |
Accounts Payable | 2.7B |
Other Current Liabilities | 416.8m |
Non-Current Liabilities | 141m |
Long-Term Debt | 59.3m |
Other Non-Current Liabilities | 81.6m |
Balance Sheet
YCIH Green High-Performance Concrete Co Ltd
Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
300
|
332
|
240
|
640
|
529
|
356
|
135
|
72
|
|
Cash |
0
|
0
|
0
|
0
|
529
|
356
|
135
|
72
|
|
Cash Equivalents |
300
|
332
|
240
|
640
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
137
|
208
|
95
|
6
|
7
|
|
Total Receivables |
1 555
|
2 063
|
2 527
|
2 439
|
3 519
|
3 873
|
4 038
|
3 714
|
|
Accounts Receivables |
1 492
|
1 946
|
2 448
|
2 417
|
3 497
|
3 741
|
3 880
|
3 714
|
|
Other Receivables |
63
|
117
|
79
|
23
|
21
|
132
|
158
|
0
|
|
Inventory |
42
|
43
|
46
|
47
|
31
|
27
|
24
|
22
|
|
Other Current Assets |
10
|
24
|
52
|
37
|
40
|
133
|
351
|
299
|
|
Total Current Assets |
1 907
|
2 462
|
2 865
|
3 301
|
4 327
|
4 485
|
4 553
|
4 115
|
|
PP&E Net |
318
|
318
|
279
|
215
|
199
|
200
|
202
|
258
|
|
PP&E Gross |
318
|
318
|
279
|
215
|
199
|
200
|
202
|
0
|
|
Accumulated Depreciation |
321
|
381
|
463
|
456
|
462
|
463
|
478
|
0
|
|
Intangible Assets |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
|
Long-Term Investments |
3
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
|
Other Long-Term Assets |
13
|
12
|
13
|
23
|
70
|
76
|
75
|
83
|
|
Total Assets |
2 241
N/A
|
2 795
+25%
|
3 159
+13%
|
3 542
+12%
|
4 600
+30%
|
4 762
+4%
|
4 831
+1%
|
4 456
-8%
|
|
Liabilities | |||||||||
Accounts Payable |
998
|
1 283
|
1 617
|
1 919
|
2 710
|
2 701
|
2 305
|
2 658
|
|
Accrued Liabilities |
159
|
153
|
116
|
90
|
110
|
92
|
95
|
0
|
|
Short-Term Debt |
60
|
98
|
142
|
165
|
156
|
200
|
309
|
0
|
|
Current Portion of Long-Term Debt |
15
|
31
|
22
|
13
|
19
|
21
|
26
|
402
|
|
Other Current Liabilities |
340
|
384
|
284
|
106
|
182
|
368
|
703
|
15
|
|
Total Current Liabilities |
1 572
|
1 950
|
2 180
|
2 292
|
3 177
|
3 382
|
3 438
|
3 075
|
|
Long-Term Debt |
23
|
24
|
16
|
16
|
18
|
30
|
22
|
59
|
|
Minority Interest |
54
|
74
|
75
|
60
|
88
|
87
|
81
|
81
|
|
Other Liabilities |
8
|
13
|
8
|
5
|
3
|
2
|
1
|
1
|
|
Total Liabilities |
1 656
N/A
|
2 060
+24%
|
2 280
+11%
|
2 374
+4%
|
3 287
+38%
|
3 501
+7%
|
3 542
+1%
|
3 216
-9%
|
|
Equity | |||||||||
Common Stock |
312
|
312
|
312
|
446
|
446
|
446
|
446
|
446
|
|
Retained Earnings |
273
|
422
|
567
|
723
|
869
|
815
|
842
|
793
|
|
Other Equity |
0
|
0
|
0
|
2
|
2
|
1
|
0
|
0
|
|
Total Equity |
585
N/A
|
734
+25%
|
880
+20%
|
1 168
+33%
|
1 314
+12%
|
1 261
-4%
|
1 289
+2%
|
1 240
-4%
|
|
Total Liabilities & Equity |
2 241
N/A
|
2 795
+25%
|
3 159
+13%
|
3 542
+12%
|
4 600
+30%
|
4 762
+4%
|
4 831
+1%
|
4 456
-8%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
312
|
312
|
312
|
446
|
446
|
446
|
446
|
446
|