People's Insurance Company Group of China Ltd
OTC:PINXF
Balance Sheet
Balance Sheet Decomposition
People's Insurance Company Group of China Ltd
Cash & Short-Term Investments | 18.1B |
PP&E | 34.8B |
Long-Term Investments | 1.3T |
Other Assets | 182.9B |
Insurance Policy Liabilities | 1.1T |
Long Term Debt | 40.3B |
Other Liabilities | 183B |
Balance Sheet
People's Insurance Company Group of China 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 |
33 671
|
34 023
|
39 804
|
29 528
|
38 548
|
23 946
|
23 128
|
21 786
|
19 105
|
18 082
|
|
Cash |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
18 730
|
17 927
|
|
Cash Equivalents |
33 670
|
34 022
|
39 803
|
29 528
|
38 548
|
23 946
|
23 128
|
21 786
|
375
|
155
|
|
Total Receivables |
2 696
|
5 442
|
6 320
|
5 057
|
1 887
|
1 691
|
4 743
|
0
|
0
|
0
|
|
Insurance Receivable |
18 475
|
21 558
|
34 339
|
41 518
|
44 218
|
55 809
|
52 405
|
58 079
|
0
|
0
|
|
Other Current Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 096
|
285
|
3 949
|
|
Total Current Assets |
2 696
|
5 442
|
6 320
|
5 057
|
1 887
|
1 691
|
4 743
|
1 096
|
285
|
3 949
|
|
PP&E Net |
21 590
|
23 095
|
24 113
|
24 281
|
25 778
|
34 021
|
41 142
|
36 091
|
36 170
|
34 829
|
|
PP&E Gross |
21 590
|
23 095
|
24 113
|
24 281
|
25 778
|
34 021
|
41 142
|
36 091
|
36 170
|
34 829
|
|
Accumulated Depreciation |
12 295
|
13 788
|
15 147
|
16 010
|
17 356
|
21 791
|
24 584
|
24 346
|
26 169
|
27 467
|
|
Intangible Assets |
808
|
1 005
|
1 197
|
1 494
|
2 329
|
2 729
|
3 105
|
8 392
|
8 325
|
8 301
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
198
|
198
|
198
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22 172
|
26 786
|
16 702
|
|
Long-Term Investments |
657 475
|
708 790
|
767 931
|
823 872
|
856 914
|
954 266
|
1 065 723
|
1 068 815
|
1 152 590
|
1 321 326
|
|
Other Long-Term Assets |
1 086
|
2 251
|
5 965
|
9 645
|
8 662
|
8 552
|
8 337
|
105 178
|
119 458
|
99 175
|
|
Other Assets |
46 420
|
47 304
|
52 480
|
52 511
|
53 299
|
52 215
|
57 481
|
54 793
|
51 996
|
54 795
|
|
Total Assets |
782 221
N/A
|
843 468
+8%
|
932 149
+11%
|
987 906
+6%
|
1 031 635
+4%
|
1 133 229
+10%
|
1 256 064
+11%
|
1 376 402
+10%
|
1 416 975
+3%
|
1 557 159
+10%
|
|
Liabilities | |||||||||||
Insurance Policy Liabilities |
570 243
|
596 495
|
656 091
|
688 356
|
694 129
|
758 719
|
844 960
|
933 681
|
986 880
|
1 091 527
|
|
Accounts Payable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 629
|
7 985
|
|
Accrued Liabilities |
13 598
|
17 280
|
19 729
|
20 005
|
22 000
|
24 163
|
27 047
|
33 804
|
38 450
|
41 432
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
817
|
807
|
0
|
0
|
0
|
0
|
0
|
|
Other Current Liabilities |
13 390
|
19 890
|
24 901
|
26 207
|
32 779
|
28 060
|
25 726
|
37 212
|
32 113
|
38 887
|
|
Total Current Liabilities |
26 988
|
37 170
|
44 630
|
47 029
|
55 586
|
52 223
|
52 773
|
71 016
|
78 192
|
88 304
|
|
Long-Term Debt |
48 601
|
40 190
|
46 084
|
48 984
|
56 925
|
51 831
|
60 344
|
46 797
|
45 647
|
40 262
|
|
Deferred Income Tax |
915
|
1 455
|
752
|
834
|
1 021
|
1 486
|
1 449
|
2 053
|
2 022
|
402
|
|
Minority Interest |
32 996
|
41 094
|
44 893
|
49 348
|
53 248
|
63 848
|
71 076
|
77 573
|
80 153
|
89 314
|
|
Other Liabilities |
9 897
|
10 963
|
13 598
|
15 822
|
17 673
|
21 670
|
22 982
|
26 150
|
1 230
|
4 995
|
|
Total Liabilities |
689 640
N/A
|
727 367
+5%
|
806 048
+11%
|
850 373
+5%
|
878 582
+3%
|
949 777
+8%
|
1 053 584
+11%
|
1 157 270
+10%
|
1 194 124
+3%
|
1 314 804
+10%
|
|
Equity | |||||||||||
Common Stock |
42 424
|
42 424
|
42 424
|
42 424
|
44 224
|
44 224
|
44 224
|
44 224
|
44 224
|
44 224
|
|
Retained Earnings |
25 718
|
44 531
|
57 674
|
71 935
|
83 175
|
102 276
|
116 032
|
148 536
|
177 618
|
189 830
|
|
Additional Paid In Capital |
19 925
|
19 925
|
19 925
|
19 925
|
23 973
|
23 973
|
23 973
|
7 527
|
7 405
|
7 388
|
|
Unrealized Security Profit/Loss |
4 108
|
8 666
|
4 770
|
2 784
|
1 060
|
12 665
|
19 372
|
0
|
0
|
0
|
|
Other Equity |
406
|
555
|
1 308
|
465
|
621
|
314
|
1 121
|
18 845
|
6 396
|
913
|
|
Total Equity |
92 581
N/A
|
116 101
+25%
|
126 101
+9%
|
137 533
+9%
|
153 053
+11%
|
183 452
+20%
|
202 480
+10%
|
219 132
+8%
|
222 851
+2%
|
242 355
+9%
|
|
Total Liabilities & Equity |
782 221
N/A
|
843 468
+8%
|
932 149
+11%
|
987 906
+6%
|
1 031 635
+4%
|
1 133 229
+10%
|
1 256 064
+11%
|
1 376 402
+10%
|
1 416 975
+3%
|
1 557 159
+10%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
42 424
|
42 424
|
42 424
|
42 424
|
44 224
|
44 224
|
44 224
|
44 224
|
44 224
|
44 224
|