Aluminum Corp of China Ltd
NYSE:ACH
Balance Sheet
Balance Sheet Decomposition
Aluminum Corp of China Ltd
Current Assets | 57.6B |
Cash & Short-Term Investments | 23.9B |
Receivables | 9.2B |
Other Current Assets | 24.5B |
Non-Current Assets | 137.2B |
Long-Term Investments | 15.3B |
PP&E | 99B |
Intangibles | 18.6B |
Other Non-Current Assets | 4.4B |
Current Liabilities | 53.9B |
Accounts Payable | 15.5B |
Accrued Liabilities | 2B |
Short-Term Debt | 15.8B |
Other Current Liabilities | 20.6B |
Non-Current Liabilities | 80.4B |
Long-Term Debt | 59.8B |
Other Non-Current Liabilities | 20.6B |
Balance Sheet
Aluminum Corp of China Ltd
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10 192
|
12 426
|
17 932
|
22 557
|
25 901
|
30 004
|
21 296
|
7 718
|
9 631
|
19 178
|
|
Cash |
0
|
12 426
|
17 932
|
22 557
|
25 901
|
30 004
|
21 296
|
7 718
|
9 631
|
11 346
|
|
Cash Equivalents |
10 192
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 832
|
|
Short-Term Investments |
9
|
0
|
4 757
|
227
|
0
|
10
|
16
|
3 500
|
0
|
0
|
|
Total Receivables |
5 337
|
20 820
|
14 650
|
16 664
|
19 580
|
16 952
|
15 247
|
15 522
|
14 671
|
9 710
|
|
Accounts Receivables |
1 425
|
4 014
|
2 982
|
3 877
|
4 187
|
4 286
|
5 210
|
4 575
|
4 747
|
3 067
|
|
Other Receivables |
3 912
|
16 806
|
11 668
|
12 787
|
15 393
|
12 666
|
10 037
|
10 947
|
9 924
|
6 643
|
|
Inventory |
25 596
|
23 536
|
22 543
|
20 341
|
17 933
|
20 548
|
20 460
|
19 516
|
19 857
|
18 678
|
|
Other Current Assets |
7 882
|
6 284
|
3 713
|
4 672
|
3 072
|
1 131
|
1 883
|
2 446
|
2 045
|
1 149
|
|
Total Current Assets |
49 016
|
63 065
|
63 596
|
64 462
|
66 487
|
68 644
|
58 901
|
48 701
|
46 204
|
48 714
|
|
PP&E Net |
96 248
|
100 606
|
94 120
|
91 626
|
90 868
|
95 628
|
106 249
|
113 748
|
104 867
|
102 217
|
|
PP&E Gross |
96 248
|
100 606
|
94 120
|
91 626
|
90 868
|
95 628
|
106 249
|
113 748
|
104 867
|
102 217
|
|
Accumulated Depreciation |
57 381
|
55 482
|
62 633
|
63 732
|
63 233
|
67 799
|
70 159
|
76 182
|
81 186
|
89 500
|
|
Intangible Assets |
4 491
|
11 251
|
11 909
|
11 544
|
11 608
|
11 869
|
13 676
|
15 805
|
16 175
|
15 419
|
|
Goodwill |
2 363
|
2 345
|
2 345
|
2 346
|
2 347
|
2 346
|
3 511
|
3 511
|
3 510
|
3 510
|
|
Note Receivable |
0
|
47
|
8 393
|
6 057
|
1 366
|
261
|
205
|
129
|
128
|
406
|
|
Long-Term Investments |
19 213
|
6 985
|
7 442
|
10 884
|
13 587
|
16 203
|
12 643
|
16 641
|
15 677
|
15 042
|
|
Other Long-Term Assets |
3 685
|
15 208
|
5 038
|
5 139
|
4 248
|
4 866
|
5 781
|
4 603
|
8 342
|
7 127
|
|
Other Assets |
2 363
|
2 345
|
2 345
|
2 346
|
2 347
|
2 346
|
3 511
|
3 511
|
3 510
|
3 510
|
|
Total Assets |
175 017
N/A
|
199 507
+14%
|
192 844
-3%
|
192 058
0%
|
190 511
-1%
|
199 817
+5%
|
200 965
+1%
|
203 137
+1%
|
194 902
-4%
|
192 434
-1%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 883
|
8 771
|
11 317
|
9 742
|
7 077
|
8 068
|
11 109
|
8 255
|
10 433
|
10 946
|
|
Accrued Liabilities |
949
|
1 524
|
2 148
|
2 378
|
2 726
|
2 504
|
2 460
|
1 879
|
1 998
|
2 589
|
|
Short-Term Debt |
42 489
|
66 053
|
69 755
|
48 463
|
44 945
|
39 236
|
45 287
|
35 296
|
28 617
|
19 219
|
|
Current Portion of Long-Term Debt |
10 946
|
11 613
|
10 632
|
11 502
|
15 127
|
21 520
|
3 781
|
4 698
|
11 558
|
9 846
|
|
Other Current Liabilities |
24 585
|
8 777
|
10 571
|
9 723
|
13 305
|
19 009
|
12 200
|
19 074
|
10 021
|
9 581
|
|
Total Current Liabilities |
83 853
|
96 738
|
104 422
|
81 807
|
83 180
|
90 337
|
74 837
|
69 203
|
62 627
|
52 181
|
|
Long-Term Debt |
36 636
|
46 295
|
43 609
|
48 822
|
47 323
|
36 798
|
52 454
|
59 244
|
57 518
|
64 096
|
|
Deferred Income Tax |
0
|
1 088
|
1 061
|
1 006
|
984
|
994
|
1 813
|
1 713
|
1 437
|
1 379
|
|
Minority Interest |
9 936
|
9 344
|
11 353
|
11 938
|
17 619
|
26 055
|
15 254
|
16 085
|
16 840
|
15 519
|
|
Other Liabilities |
757
|
1 684
|
4 097
|
8 530
|
3 238
|
5 946
|
4 191
|
2 221
|
2 148
|
1 938
|
|
Total Liabilities |
131 182
N/A
|
155 149
+18%
|
164 543
+6%
|
152 103
-8%
|
152 343
+0%
|
160 129
+5%
|
148 549
-7%
|
148 466
0%
|
140 570
-5%
|
135 112
-4%
|
|
Equity | |||||||||||
Common Stock |
13 524
|
13 524
|
13 524
|
14 904
|
14 904
|
14 904
|
14 904
|
17 023
|
17 023
|
17 023
|
|
Retained Earnings |
16 340
|
17 342
|
1 191
|
1 186
|
1 363
|
2 682
|
3 157
|
3 800
|
4 305
|
9 062
|
|
Additional Paid In Capital |
13 988
|
13 743
|
13 772
|
21 472
|
18 867
|
19 741
|
30 145
|
28 131
|
28 165
|
28 117
|
|
Other Equity |
17
|
251
|
187
|
2 394
|
3 035
|
2 361
|
4 209
|
5 719
|
4 839
|
3 120
|
|
Total Equity |
43 835
N/A
|
44 358
+1%
|
28 301
-36%
|
39 956
+41%
|
38 168
-4%
|
39 688
+4%
|
52 415
+32%
|
54 672
+4%
|
54 332
-1%
|
57 322
+6%
|
|
Total Liabilities & Equity |
175 017
N/A
|
199 507
+14%
|
192 844
-3%
|
192 058
0%
|
190 511
-1%
|
199 817
+5%
|
200 965
+1%
|
203 137
+1%
|
194 902
-4%
|
192 434
-1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
13 524
|
13 524
|
13 524
|
14 904
|
14 904
|
14 904
|
14 904
|
17 023
|
17 023
|
17 023
|