China ITS Holdings Co Ltd
HKEX:1900
Balance Sheet
Balance Sheet Decomposition
China ITS Holdings Co Ltd
Current Assets | 1.8B |
Cash & Short-Term Investments | 327.5m |
Receivables | 907.1m |
Other Current Assets | 562.9m |
Non-Current Assets | 1.1B |
Long-Term Investments | 331.5m |
PP&E | 500.4m |
Intangibles | 228.5m |
Other Non-Current Assets | 8.3m |
Current Liabilities | 872.5m |
Accounts Payable | 290.5m |
Accrued Liabilities | 80.1m |
Other Current Liabilities | 501.8m |
Non-Current Liabilities | 146.6m |
Other Non-Current Liabilities | 146.6m |
Balance Sheet
China ITS Holdings Co 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 |
696
|
600
|
736
|
605
|
180
|
146
|
259
|
241
|
318
|
296
|
|
Cash |
0
|
0
|
0
|
0
|
180
|
146
|
259
|
241
|
318
|
0
|
|
Cash Equivalents |
696
|
600
|
736
|
605
|
0
|
0
|
0
|
0
|
0
|
296
|
|
Short-Term Investments |
84
|
0
|
0
|
0
|
40
|
20
|
0
|
0
|
0
|
10
|
|
Total Receivables |
2 849
|
3 141
|
0
|
3 158
|
2 731
|
2 447
|
1 876
|
1 326
|
1 049
|
844
|
|
Accounts Receivables |
2 546
|
2 944
|
0
|
1 861
|
1 925
|
1 672
|
1 359
|
1 161
|
894
|
603
|
|
Other Receivables |
303
|
197
|
0
|
1 297
|
806
|
775
|
517
|
165
|
155
|
241
|
|
Inventory |
903
|
586
|
0
|
586
|
240
|
233
|
207
|
372
|
405
|
276
|
|
Other Current Assets |
292
|
259
|
0
|
242
|
321
|
289
|
592
|
481
|
285
|
383
|
|
Total Current Assets |
4 823
|
4 591
|
0
|
4 591
|
3 512
|
3 135
|
2 933
|
2 420
|
2 057
|
1 809
|
|
PP&E Net |
65
|
300
|
0
|
300
|
261
|
262
|
376
|
625
|
533
|
502
|
|
PP&E Gross |
65
|
300
|
0
|
300
|
261
|
262
|
376
|
625
|
533
|
502
|
|
Accumulated Depreciation |
69
|
76
|
76
|
29
|
30
|
39
|
50
|
71
|
107
|
137
|
|
Intangible Assets |
60
|
9
|
0
|
9
|
16
|
2
|
39
|
31
|
25
|
106
|
|
Goodwill |
406
|
231
|
0
|
231
|
274
|
274
|
223
|
124
|
124
|
124
|
|
Note Receivable |
0
|
0
|
0
|
0
|
31
|
33
|
30
|
30
|
30
|
0
|
|
Long-Term Investments |
295
|
107
|
0
|
107
|
231
|
247
|
271
|
252
|
286
|
285
|
|
Other Long-Term Assets |
148
|
109
|
0
|
109
|
8
|
152
|
76
|
2
|
1
|
16
|
|
Other Assets |
406
|
231
|
0
|
231
|
274
|
274
|
223
|
124
|
124
|
124
|
|
Total Assets |
5 797
N/A
|
5 347
-8%
|
0
N/A
|
5 347
N/A
|
4 333
-19%
|
4 106
-5%
|
3 948
-4%
|
3 483
-12%
|
3 056
-12%
|
2 841
-7%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 827
|
1 877
|
0
|
1 630
|
1 013
|
652
|
388
|
305
|
308
|
309
|
|
Accrued Liabilities |
166
|
165
|
165
|
121
|
113
|
100
|
123
|
126
|
106
|
57
|
|
Short-Term Debt |
0
|
38
|
38
|
14
|
624
|
392
|
92
|
79
|
29
|
10
|
|
Current Portion of Long-Term Debt |
521
|
939
|
905
|
939
|
0
|
0
|
702
|
556
|
280
|
248
|
|
Other Current Liabilities |
144
|
142
|
0
|
388
|
210
|
486
|
493
|
534
|
433
|
320
|
|
Total Current Liabilities |
2 658
|
3 092
|
1 108
|
3 092
|
1 959
|
1 630
|
1 798
|
1 601
|
1 157
|
944
|
|
Long-Term Debt |
418
|
81
|
0
|
81
|
152
|
421
|
146
|
40
|
35
|
0
|
|
Deferred Income Tax |
48
|
9
|
0
|
9
|
19
|
25
|
9
|
5
|
9
|
2
|
|
Minority Interest |
39
|
11
|
0
|
0
|
0
|
0
|
27
|
106
|
82
|
116
|
|
Other Liabilities |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Liabilities |
3 166
N/A
|
3 182
+1%
|
0
N/A
|
3 182
N/A
|
2 131
-33%
|
2 075
-3%
|
1 980
-5%
|
1 752
-12%
|
1 283
-27%
|
1 061
-17%
|
|
Equity | |||||||||||
Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Retained Earnings |
1 560
|
1 154
|
0
|
1 154
|
1 178
|
1 023
|
972
|
725
|
818
|
891
|
|
Additional Paid In Capital |
1 072
|
1 089
|
1 089
|
1 089
|
1 089
|
1 089
|
1 089
|
1 089
|
1 089
|
1 070
|
|
Unrealized Security Profit/Loss |
8
|
8
|
8
|
8
|
14
|
8
|
8
|
8
|
8
|
8
|
|
Other Equity |
10
|
38
|
38
|
86
|
78
|
89
|
102
|
91
|
142
|
189
|
|
Total Equity |
2 630
N/A
|
2 165
-18%
|
0
N/A
|
2 165
N/A
|
2 202
+2%
|
2 031
-8%
|
1 967
-3%
|
1 731
-12%
|
1 773
+2%
|
1 780
+0%
|
|
Total Liabilities & Equity |
5 797
N/A
|
5 347
-8%
|
0
N/A
|
5 347
N/A
|
4 333
-19%
|
4 106
-5%
|
3 948
-4%
|
3 483
-12%
|
3 056
-12%
|
2 841
-7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 647
|
1 654
|
0
|
1 654
|
1 654
|
1 654
|
1 654
|
1 654
|
1 654
|
1 676
|