COSCO SHIPPING Ports Ltd
OTC:CSPKF
Balance Sheet
Balance Sheet Decomposition
COSCO SHIPPING Ports Ltd
COSCO SHIPPING Ports Ltd
Balance Sheet
COSCO SHIPPING Ports Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
10
|
26
|
23
|
46
|
157
|
225
|
109
|
190
|
305
|
278
|
317
|
200
|
220
|
168
|
923
|
176
|
261
|
329
|
696
|
731
|
1 227
|
854
|
873
|
1 005
|
|
| Cash |
10
|
26
|
23
|
46
|
157
|
225
|
109
|
190
|
305
|
278
|
317
|
200
|
220
|
168
|
0
|
176
|
261
|
329
|
696
|
731
|
867
|
854
|
873
|
1 005
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
923
|
0
|
0
|
0
|
0
|
0
|
360
|
0
|
0
|
0
|
|
| Short-Term Investments |
236
|
202
|
249
|
43
|
0
|
0
|
292
|
164
|
121
|
246
|
264
|
648
|
1 017
|
948
|
0
|
658
|
299
|
214
|
231
|
580
|
0
|
215
|
290
|
3
|
|
| Total Receivables |
49
|
59
|
82
|
73
|
84
|
134
|
194
|
233
|
184
|
216
|
260
|
222
|
190
|
0
|
0
|
148
|
275
|
236
|
231
|
298
|
241
|
213
|
286
|
197
|
|
| Accounts Receivables |
42
|
49
|
53
|
54
|
63
|
86
|
105
|
60
|
89
|
58
|
80
|
89
|
98
|
0
|
0
|
65
|
109
|
124
|
98
|
92
|
111
|
119
|
118
|
131
|
|
| Other Receivables |
7
|
10
|
28
|
19
|
21
|
48
|
89
|
174
|
95
|
158
|
180
|
132
|
92
|
0
|
0
|
83
|
166
|
112
|
132
|
206
|
131
|
94
|
168
|
66
|
|
| Inventory |
3
|
3
|
3
|
2
|
3
|
4
|
10
|
5
|
10
|
14
|
9
|
13
|
24
|
0
|
0
|
10
|
11
|
14
|
12
|
15
|
20
|
19
|
20
|
20
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
1
|
1
|
0
|
77
|
258
|
22
|
0
|
10
|
0
|
0
|
0
|
3
|
6
|
64
|
302
|
31
|
33
|
66
|
70
|
44
|
|
| Total Current Assets |
298
|
290
|
356
|
164
|
245
|
362
|
604
|
670
|
878
|
776
|
850
|
1 092
|
1 330
|
0
|
0
|
996
|
852
|
856
|
1 472
|
1 655
|
1 522
|
1 367
|
1 538
|
1 268
|
|
| PP&E Net |
1 014
|
1 048
|
1 106
|
1 237
|
1 402
|
1 110
|
1 476
|
1 629
|
1 838
|
2 132
|
3 163
|
3 718
|
4 069
|
0
|
0
|
2 368
|
2 980
|
3 057
|
4 063
|
4 337
|
5 041
|
4 854
|
5 148
|
5 343
|
|
| PP&E Gross |
1 014
|
1 048
|
1 106
|
1 237
|
1 402
|
1 110
|
1 476
|
1 629
|
1 838
|
2 132
|
3 163
|
3 718
|
4 069
|
0
|
0
|
2 368
|
2 980
|
3 057
|
4 063
|
4 337
|
5 041
|
4 854
|
5 148
|
5 343
|
|
| Accumulated Depreciation |
472
|
545
|
590
|
609
|
638
|
337
|
299
|
336
|
379
|
408
|
485
|
603
|
737
|
0
|
0
|
539
|
681
|
744
|
727
|
919
|
1 052
|
1 122
|
1 289
|
1 411
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
4
|
4
|
4
|
5
|
6
|
8
|
9
|
10
|
7
|
0
|
0
|
5
|
315
|
292
|
286
|
293
|
253
|
219
|
208
|
180
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
132
|
169
|
182
|
173
|
165
|
187
|
179
|
|
| Note Receivable |
3
|
0
|
5
|
5
|
4
|
3
|
2
|
26
|
34
|
30
|
44
|
50
|
129
|
0
|
0
|
175
|
160
|
174
|
170
|
142
|
131
|
100
|
32
|
117
|
|
| Long-Term Investments |
416
|
409
|
421
|
822
|
1 163
|
1 473
|
1 736
|
1 674
|
1 481
|
1 946
|
2 105
|
2 200
|
1 731
|
0
|
0
|
2 980
|
4 061
|
4 122
|
4 214
|
4 503
|
4 811
|
4 501
|
4 687
|
4 772
|
|
| Other Long-Term Assets |
8
|
8
|
12
|
12
|
39
|
35
|
50
|
210
|
398
|
361
|
300
|
294
|
350
|
0
|
0
|
263
|
448
|
412
|
101
|
113
|
103
|
119
|
132
|
162
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
132
|
169
|
182
|
173
|
165
|
187
|
179
|
|
| Total Assets |
1 739
N/A
|
1 755
+1%
|
1 900
+8%
|
2 240
+18%
|
2 855
+27%
|
2 987
+5%
|
3 872
+30%
|
4 213
+9%
|
4 635
+10%
|
5 252
+13%
|
6 472
+23%
|
7 364
+14%
|
7 617
+3%
|
0
N/A
|
0
N/A
|
6 786
N/A
|
8 954
+32%
|
9 045
+1%
|
10 477
+16%
|
11 224
+7%
|
12 033
+7%
|
11 326
-6%
|
11 932
+5%
|
12 021
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3
|
5
|
10
|
2
|
25
|
73
|
46
|
10
|
46
|
40
|
31
|
46
|
81
|
101
|
366
|
33
|
109
|
63
|
55
|
63
|
120
|
96
|
2
|
85
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
54
|
49
|
33
|
34
|
36
|
53
|
68
|
73
|
|
| Short-Term Debt |
16
|
1
|
0
|
3
|
3
|
10
|
14
|
11
|
111
|
33
|
174
|
87
|
10
|
0
|
0
|
175
|
477
|
109
|
280
|
73
|
317
|
363
|
363
|
195
|
|
| Current Portion of Long-Term Debt |
92
|
210
|
33
|
36
|
85
|
4
|
28
|
59
|
85
|
137
|
420
|
809
|
510
|
0
|
0
|
424
|
164
|
233
|
358
|
342
|
708
|
522
|
727
|
128
|
|
| Other Current Liabilities |
19
|
33
|
47
|
50
|
30
|
161
|
121
|
114
|
104
|
126
|
174
|
199
|
283
|
0
|
0
|
171
|
228
|
328
|
448
|
402
|
352
|
310
|
359
|
648
|
|
| Total Current Liabilities |
130
|
249
|
90
|
90
|
142
|
248
|
209
|
194
|
346
|
336
|
800
|
1 141
|
903
|
101
|
366
|
836
|
1 032
|
781
|
1 173
|
914
|
1 532
|
1 344
|
1 607
|
1 130
|
|
| Long-Term Debt |
401
|
211
|
446
|
615
|
749
|
519
|
874
|
1 357
|
1 411
|
1 390
|
1 574
|
1 948
|
1 578
|
0
|
0
|
1 100
|
1 897
|
2 293
|
3 142
|
3 533
|
3 125
|
2 926
|
3 038
|
3 640
|
|
| Deferred Income Tax |
0
|
0
|
35
|
52
|
73
|
2
|
9
|
13
|
20
|
30
|
46
|
51
|
44
|
0
|
0
|
53
|
133
|
108
|
135
|
115
|
141
|
129
|
142
|
144
|
|
| Minority Interest |
8
|
8
|
9
|
9
|
10
|
36
|
62
|
94
|
116
|
146
|
253
|
263
|
316
|
0
|
0
|
411
|
657
|
654
|
770
|
827
|
1 123
|
1 107
|
1 072
|
1 115
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
2
|
10
|
5
|
3
|
1
|
2
|
173
|
7
|
32
|
0
|
0
|
32
|
46
|
44
|
262
|
284
|
294
|
288
|
301
|
61
|
|
| Total Liabilities |
539
N/A
|
468
-13%
|
579
+24%
|
767
+32%
|
975
+27%
|
815
-16%
|
1 159
+42%
|
1 661
+43%
|
1 893
+14%
|
1 904
+1%
|
2 845
+49%
|
3 410
+20%
|
2 874
-16%
|
0
N/A
|
0
N/A
|
2 432
N/A
|
3 766
+55%
|
3 880
+3%
|
5 481
+41%
|
5 674
+4%
|
6 215
+10%
|
5 794
-7%
|
6 161
+6%
|
6 091
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
28
|
28
|
28
|
28
|
28
|
29
|
29
|
29
|
29
|
35
|
35
|
36
|
38
|
0
|
0
|
39
|
39
|
40
|
41
|
43
|
43
|
44
|
46
|
48
|
|
| Retained Earnings |
614
|
700
|
732
|
840
|
1 024
|
1 133
|
1 407
|
1 465
|
1 570
|
1 854
|
2 084
|
2 305
|
2 876
|
0
|
0
|
2 799
|
3 251
|
3 474
|
3 334
|
3 577
|
3 809
|
3 959
|
4 130
|
4 247
|
|
| Additional Paid In Capital |
558
|
560
|
561
|
602
|
624
|
673
|
699
|
699
|
719
|
1 297
|
1 297
|
1 390
|
1 572
|
1 610
|
0
|
1 694
|
1 740
|
1 793
|
1 839
|
1 917
|
1 917
|
2 002
|
2 076
|
2 183
|
|
| Unrealized Security Profit/Loss |
1
|
1
|
1
|
1
|
193
|
307
|
498
|
209
|
260
|
7
|
20
|
11
|
8
|
24
|
0
|
15
|
127
|
43
|
37
|
18
|
18
|
11
|
12
|
24
|
|
| Other Equity |
0
|
0
|
0
|
2
|
11
|
32
|
79
|
150
|
165
|
170
|
231
|
234
|
230
|
194
|
0
|
192
|
32
|
185
|
255
|
5
|
31
|
484
|
494
|
572
|
|
| Total Equity |
1 200
N/A
|
1 288
+7%
|
1 321
+3%
|
1 473
+11%
|
1 880
+28%
|
2 173
+16%
|
2 712
+25%
|
2 552
-6%
|
2 742
+7%
|
3 348
+22%
|
3 627
+8%
|
3 954
+9%
|
4 742
+20%
|
0
N/A
|
0
N/A
|
4 355
N/A
|
5 189
+19%
|
5 165
0%
|
4 995
-3%
|
5 550
+11%
|
5 818
+5%
|
5 532
-5%
|
5 771
+4%
|
5 931
+3%
|
|
| Total Liabilities & Equity |
1 739
N/A
|
1 755
+1%
|
1 900
+8%
|
2 240
+18%
|
2 855
+27%
|
2 987
+5%
|
3 872
+30%
|
4 213
+9%
|
4 635
+10%
|
5 252
+13%
|
6 472
+23%
|
7 364
+14%
|
7 617
+3%
|
0
N/A
|
0
N/A
|
6 786
N/A
|
8 954
+32%
|
9 045
+1%
|
10 477
+16%
|
11 224
+7%
|
12 033
+7%
|
11 326
-6%
|
11 932
+5%
|
12 021
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 143
|
2 147
|
2 149
|
2 184
|
2 199
|
2 229
|
2 245
|
2 245
|
2 263
|
2 712
|
2 712
|
2 786
|
2 940
|
0
|
0
|
3 016
|
3 057
|
3 113
|
3 162
|
3 315
|
3 315
|
3 441
|
3 564
|
3 761
|
|