United Energy Group Ltd
HKEX:467
Balance Sheet
Balance Sheet Decomposition
United Energy Group Ltd
Current Assets | 11.7B |
Cash & Short-Term Investments | 3.3B |
Receivables | 7.7B |
Other Current Assets | 611.9m |
Non-Current Assets | 14.2B |
Long-Term Investments | 280.1m |
PP&E | 11.8B |
Intangibles | 1.6B |
Other Non-Current Assets | 480m |
Current Liabilities | 9B |
Accounts Payable | 7.8B |
Accrued Liabilities | 2.6B |
Other Current Liabilities | -1.3B |
Non-Current Liabilities | 4B |
Long-Term Debt | 2.6B |
Other Non-Current Liabilities | 1.4B |
Balance Sheet
United Energy Group 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 |
2 494
|
2 162
|
5 850
|
2 747
|
2 517
|
3 148
|
2 762
|
3 093
|
3 169
|
3 988
|
|
Cash |
2 494
|
2 162
|
5 850
|
2 747
|
883
|
3 113
|
2 021
|
3 060
|
2 218
|
3 327
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
1 633
|
35
|
741
|
33
|
952
|
660
|
|
Short-Term Investments |
154
|
202
|
260
|
3
|
3
|
3
|
10
|
2
|
2
|
3
|
|
Total Receivables |
1 731
|
1 981
|
1 031
|
1 641
|
2 369
|
3 408
|
3 755
|
4 096
|
6 216
|
7 717
|
|
Accounts Receivables |
1 184
|
1 215
|
479
|
1 078
|
1 644
|
2 211
|
2 551
|
3 338
|
4 919
|
6 864
|
|
Other Receivables |
547
|
766
|
551
|
562
|
725
|
1 198
|
1 204
|
759
|
1 298
|
853
|
|
Inventory |
306
|
224
|
208
|
209
|
338
|
325
|
331
|
287
|
389
|
253
|
|
Other Current Assets |
67
|
472
|
32
|
27
|
92
|
327
|
422
|
190
|
228
|
359
|
|
Total Current Assets |
4 752
|
5 040
|
7 380
|
4 627
|
5 317
|
7 211
|
7 280
|
7 669
|
10 005
|
11 659
|
|
PP&E Net |
6 166
|
5 479
|
5 351
|
5 833
|
7 854
|
11 802
|
11 432
|
11 365
|
12 305
|
11 791
|
|
PP&E Gross |
6 166
|
5 479
|
5 351
|
5 833
|
7 854
|
11 802
|
11 432
|
11 365
|
12 305
|
11 791
|
|
Accumulated Depreciation |
3 458
|
5 411
|
5 509
|
6 320
|
7 645
|
9 780
|
12 177
|
14 715
|
18 564
|
25 606
|
|
Intangible Assets |
7 331
|
2 782
|
2 514
|
2 254
|
2 383
|
6 099
|
5 701
|
5 340
|
4 324
|
1 619
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Note Receivable |
0
|
0
|
0
|
437
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
0
|
0
|
75
|
75
|
450
|
421
|
464
|
595
|
395
|
280
|
|
Other Long-Term Assets |
292
|
413
|
176
|
49
|
143
|
211
|
63
|
64
|
391
|
480
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Assets |
18 540
N/A
|
13 714
-26%
|
15 497
+13%
|
13 276
-14%
|
16 147
+22%
|
25 743
+59%
|
24 941
-3%
|
25 032
+0%
|
27 420
+10%
|
25 829
-6%
|
|
Liabilities | |||||||||||
Accounts Payable |
545
|
271
|
137
|
288
|
667
|
913
|
475
|
281
|
607
|
7 762
|
|
Accrued Liabilities |
568
|
706
|
653
|
914
|
959
|
1 407
|
1 190
|
1 279
|
1 866
|
2 564
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
1 135
|
538
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
768
|
1 460
|
773
|
0
|
181
|
385
|
1 477
|
1 868
|
2 057
|
511
|
|
Other Current Liabilities |
903
|
539
|
317
|
530
|
1 084
|
2 791
|
1 662
|
1 665
|
3 445
|
4 794
|
|
Total Current Liabilities |
2 785
|
2 977
|
1 880
|
1 731
|
2 891
|
6 630
|
5 341
|
5 093
|
7 974
|
8 987
|
|
Long-Term Debt |
4 318
|
3 120
|
2 496
|
0
|
461
|
4 442
|
4 198
|
3 067
|
1 756
|
2 587
|
|
Deferred Income Tax |
1 314
|
398
|
405
|
541
|
1 151
|
2 074
|
1 955
|
1 979
|
1 234
|
126
|
|
Minority Interest |
38
|
30
|
23
|
25
|
0
|
18
|
9
|
6
|
6
|
5
|
|
Other Liabilities |
306
|
378
|
291
|
326
|
382
|
543
|
531
|
653
|
648
|
1 292
|
|
Total Liabilities |
8 761
N/A
|
6 902
-21%
|
5 096
-26%
|
2 623
-49%
|
4 884
+86%
|
13 707
+181%
|
12 034
-12%
|
10 798
-10%
|
11 618
+8%
|
12 998
+12%
|
|
Equity | |||||||||||
Common Stock |
131
|
131
|
262
|
263
|
263
|
263
|
263
|
263
|
263
|
260
|
|
Retained Earnings |
3 740
|
6 682
|
5 716
|
4 400
|
2 761
|
918
|
43
|
1 912
|
4 522
|
2 818
|
|
Additional Paid In Capital |
13 313
|
13 331
|
15 800
|
14 765
|
13 731
|
12 661
|
12 670
|
12 059
|
11 008
|
9 742
|
|
Other Equity |
76
|
32
|
54
|
25
|
30
|
31
|
17
|
0
|
9
|
10
|
|
Total Equity |
9 779
N/A
|
6 812
-30%
|
10 400
+53%
|
10 652
+2%
|
11 263
+6%
|
12 037
+7%
|
12 907
+7%
|
14 234
+10%
|
15 802
+11%
|
12 831
-19%
|
|
Total Liabilities & Equity |
18 540
N/A
|
13 714
-26%
|
15 497
+13%
|
13 276
-14%
|
16 147
+22%
|
25 743
+59%
|
24 941
-3%
|
25 032
+0%
|
27 420
+10%
|
25 829
-6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
16 885
|
16 907
|
26 226
|
26 269
|
26 294
|
26 278
|
26 284
|
26 290
|
26 290
|
26 041
|