China Huarong Asset Management Co Ltd
HKEX:2799
Balance Sheet
Balance Sheet Decomposition
China Huarong Asset Management Co Ltd
Current Assets | 47.1B |
Cash & Short-Term Investments | 885m |
Receivables | 23.2B |
Other Current Assets | 23B |
Non-Current Assets | 921B |
Long-Term Investments | 889B |
PP&E | 7.3B |
Intangibles | 105.5m |
Other Non-Current Assets | 24.6B |
Current Liabilities | 465.7B |
Accounts Payable | 1.1B |
Accrued Liabilities | 4.1B |
Short-Term Debt | 16.7B |
Other Current Liabilities | 443.8B |
Non-Current Liabilities | 452.7B |
Long-Term Debt | 432.1B |
Other Non-Current Liabilities | 20.6B |
Balance Sheet
China Huarong Asset Management Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
26 945
|
24 982
|
27 260
|
33 207
|
29 909
|
176 553
|
146 806
|
185 434
|
96 624
|
119
|
|
Cash |
21 453
|
19 843
|
23 393
|
29 889
|
25 207
|
167 728
|
142 887
|
177 168
|
96 609
|
112
|
|
Cash Equivalents |
5 492
|
5 139
|
3 867
|
3 318
|
4 702
|
8 825
|
3 920
|
8 266
|
15
|
7
|
|
Short-Term Investments |
21 842
|
32 539
|
36 348
|
41 238
|
20 127
|
22 526
|
15 225
|
11 044
|
707
|
766
|
|
Total Receivables |
234 383
|
337 089
|
563 979
|
711 894
|
10 922
|
14 768
|
28 063
|
29 445
|
27 883
|
23 161
|
|
Accounts Receivables |
227 033
|
328 686
|
549 478
|
701 192
|
115
|
0
|
5 307
|
5 736
|
5 530
|
5 486
|
|
Other Receivables |
7 349
|
8 403
|
14 501
|
10 702
|
10 808
|
14 768
|
22 756
|
23 709
|
22 353
|
17 674
|
|
Inventory |
5 271
|
10 591
|
16 419
|
16 641
|
19 243
|
19 147
|
20 112
|
20 854
|
23 052
|
23 005
|
|
Other Current Assets |
355
|
476
|
446
|
1 331
|
550
|
481
|
276
|
7 543
|
54
|
44
|
|
Total Current Assets |
288 796
|
405 677
|
644 451
|
804 311
|
80 752
|
233 475
|
210 483
|
254 320
|
148 352
|
119 438
|
|
PP&E Net |
3 991
|
5 027
|
7 146
|
8 645
|
10 684
|
15 895
|
15 164
|
13 123
|
8 237
|
7 321
|
|
PP&E Gross |
3 991
|
5 027
|
7 146
|
8 645
|
10 684
|
15 895
|
15 164
|
13 123
|
8 237
|
7 321
|
|
Accumulated Depreciation |
1 389
|
1 625
|
2 004
|
2 492
|
3 397
|
5 091
|
7 087
|
6 732
|
5 306
|
5 053
|
|
Intangible Assets |
106
|
373
|
448
|
304
|
0
|
0
|
0
|
0
|
86
|
87
|
|
Goodwill |
0
|
0
|
0
|
342
|
263
|
18
|
323
|
323
|
18
|
18
|
|
Note Receivable |
129 169
|
155 879
|
207 493
|
259 310
|
290 174
|
279 825
|
272 717
|
271 150
|
14 712
|
9 579
|
|
Long-Term Investments |
173 057
|
291 772
|
538 700
|
774 211
|
1 304 591
|
1 157 462
|
1 127 066
|
1 014 466
|
774 144
|
816 642
|
|
Other Long-Term Assets |
5 374
|
7 818
|
13 732
|
23 136
|
23 621
|
18 338
|
15 714
|
15 040
|
12 255
|
15 018
|
|
Other Assets |
0
|
0
|
0
|
342
|
263
|
18
|
323
|
323
|
18
|
18
|
|
Total Assets |
600 521
N/A
|
866 546
+44%
|
1 411 969
+63%
|
1 870 260
+32%
|
1 710 087
-9%
|
1 705 012
0%
|
1 641 467
-4%
|
1 568 422
-4%
|
957 804
-39%
|
968 103
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
0
|
10 153
|
12 869
|
45 528
|
6 963
|
5 871
|
5 907
|
6 410
|
1 068
|
1 052
|
|
Accrued Liabilities |
0
|
9 210
|
11 528
|
15 341
|
5 911
|
5 671
|
5 209
|
5 077
|
3 514
|
4 103
|
|
Short-Term Debt |
28 394
|
31 347
|
62 656
|
67 066
|
27 112
|
21 561
|
43 410
|
58 798
|
12 961
|
16 741
|
|
Current Portion of Long-Term Debt |
155 703
|
200 370
|
318 236
|
499 398
|
598 898
|
614 334
|
557 693
|
581 759
|
443 097
|
433 094
|
|
Other Current Liabilities |
119 523
|
217 882
|
389 924
|
424 566
|
353 756
|
343 965
|
364 615
|
332 667
|
47 175
|
30 670
|
|
Total Current Liabilities |
303 620
|
468 962
|
795 214
|
1 051 899
|
992 640
|
991 402
|
976 834
|
984 712
|
507 815
|
485 659
|
|
Long-Term Debt |
145 844
|
253 184
|
443 110
|
615 781
|
522 711
|
526 778
|
567 546
|
452 637
|
376 942
|
412 103
|
|
Deferred Income Tax |
123
|
553
|
700
|
1 380
|
606
|
479
|
409
|
342
|
1 009
|
1 198
|
|
Minority Interest |
12 673
|
14 229
|
19 808
|
31 275
|
27 706
|
23 787
|
20 626
|
22 263
|
362
|
1 712
|
|
Other Liabilities |
67 402
|
25 047
|
22 864
|
18 565
|
25 525
|
22 877
|
32 421
|
26 746
|
21 294
|
21 106
|
|
Total Liabilities |
529 662
N/A
|
761 975
+44%
|
1 281 696
+68%
|
1 718 900
+34%
|
1 569 188
-9%
|
1 565 323
0%
|
1 597 836
+2%
|
1 486 700
-7%
|
906 698
-39%
|
918 354
+1%
|
|
Equity | |||||||||||
Common Stock |
32 696
|
39 070
|
39 070
|
39 070
|
39 070
|
39 070
|
39 070
|
80 247
|
100 147
|
80 247
|
|
Retained Earnings |
36 712
|
59 047
|
76 173
|
89 104
|
81 570
|
82 189
|
20 915
|
20 903
|
50 969
|
50 480
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
911
|
272
|
|
Other Equity |
1 451
|
6 454
|
15 030
|
23 185
|
20 259
|
18 431
|
25 476
|
22 378
|
20 918
|
19 710
|
|
Total Equity |
70 859
N/A
|
104 571
+48%
|
130 273
+25%
|
151 360
+16%
|
140 899
-7%
|
139 689
-1%
|
43 631
-69%
|
81 722
+87%
|
51 106
-37%
|
49 749
-3%
|
|
Total Liabilities & Equity |
600 521
N/A
|
866 546
+44%
|
1 411 969
+63%
|
1 870 260
+32%
|
1 710 087
-9%
|
1 705 012
0%
|
1 641 467
-4%
|
1 568 422
-4%
|
957 804
-39%
|
968 103
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
32 696
|
39 070
|
39 070
|
39 070
|
39 070
|
39 070
|
39 070
|
80 247
|
80 247
|
80 247
|