HLA GROUP CORP LTD
SSE:600398
Balance Sheet
Balance Sheet Decomposition
HLA GROUP CORP LTD
Current Assets | 25B |
Cash & Short-Term Investments | 13.7B |
Receivables | 1.7B |
Other Current Assets | 9.6B |
Non-Current Assets | 8.7B |
Long-Term Investments | 2.1B |
PP&E | 4.4B |
Intangibles | 1.4B |
Other Non-Current Assets | 846.6m |
Current Liabilities | 16.8B |
Accounts Payable | 8.8B |
Accrued Liabilities | 813.5m |
Short-Term Debt | 1.3B |
Other Current Liabilities | 5.9B |
Non-Current Liabilities | 894.9m |
Long-Term Debt | 653.3m |
Other Non-Current Liabilities | 241.7m |
Balance Sheet
HLA GROUP CORP 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 |
7 086
|
7 946
|
8 858
|
7 842
|
10 526
|
10 023
|
8 853
|
10 930
|
10 659
|
11 878
|
|
Cash |
4
|
5
|
3
|
5
|
4
|
1
|
1
|
10 857
|
10 478
|
11 727
|
|
Cash Equivalents |
7 082
|
7 941
|
8 855
|
7 837
|
10 522
|
10 022
|
8 852
|
73
|
182
|
151
|
|
Short-Term Investments |
0
|
0
|
5
|
53
|
16
|
0
|
198
|
177
|
162
|
1 800
|
|
Total Receivables |
604
|
697
|
750
|
734
|
1 261
|
1 404
|
1 742
|
1 796
|
1 873
|
1 723
|
|
Accounts Receivables |
493
|
609
|
646
|
595
|
685
|
773
|
972
|
1 023
|
1 131
|
1 005
|
|
Other Receivables |
111
|
88
|
104
|
139
|
576
|
631
|
770
|
773
|
742
|
718
|
|
Inventory |
6 086
|
9 580
|
8 632
|
8 493
|
9 474
|
9 044
|
7 416
|
8 120
|
9 455
|
9 337
|
|
Other Current Assets |
595
|
633
|
508
|
520
|
490
|
450
|
1 996
|
2 191
|
2 414
|
266
|
|
Total Current Assets |
14 371
|
18 855
|
18 753
|
17 641
|
21 768
|
20 920
|
20 206
|
23 214
|
24 563
|
25 005
|
|
PP&E Net |
2 961
|
3 305
|
3 802
|
3 949
|
4 207
|
4 022
|
3 666
|
4 500
|
4 411
|
4 368
|
|
PP&E Gross |
2 961
|
3 305
|
3 802
|
3 949
|
4 207
|
4 022
|
3 666
|
4 500
|
4 411
|
4 368
|
|
Accumulated Depreciation |
732
|
818
|
995
|
1 199
|
1 338
|
1 460
|
1 526
|
2 241
|
2 867
|
3 352
|
|
Intangible Assets |
349
|
367
|
450
|
494
|
531
|
948
|
857
|
1 017
|
908
|
688
|
|
Goodwill |
0
|
0
|
0
|
0
|
113
|
914
|
914
|
783
|
732
|
732
|
|
Long-Term Investments |
635
|
584
|
936
|
2 527
|
2 069
|
1 130
|
1 155
|
1 101
|
1 236
|
2 073
|
|
Other Long-Term Assets |
215
|
331
|
434
|
487
|
904
|
982
|
870
|
891
|
898
|
847
|
|
Other Assets |
0
|
0
|
0
|
0
|
113
|
914
|
914
|
783
|
732
|
732
|
|
Total Assets |
18 530
N/A
|
23 442
+27%
|
24 377
+4%
|
25 098
+3%
|
29 591
+18%
|
28 916
-2%
|
27 668
-4%
|
31 506
+14%
|
32 749
+4%
|
33 713
+3%
|
|
Liabilities | |||||||||||
Accounts Payable |
4 737
|
7 914
|
7 508
|
6 711
|
5 769
|
5 899
|
5 448
|
6 769
|
8 094
|
8 769
|
|
Accrued Liabilities |
625
|
862
|
913
|
1 003
|
879
|
701
|
710
|
961
|
946
|
814
|
|
Short-Term Debt |
1 684
|
1 760
|
1 868
|
1 759
|
2 258
|
1 820
|
1 585
|
1 476
|
1 443
|
1 316
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
3
|
0
|
0
|
392
|
459
|
3 292
|
|
Other Current Liabilities |
1 580
|
1 980
|
1 828
|
2 974
|
3 976
|
3 608
|
3 093
|
3 052
|
3 244
|
2 578
|
|
Total Current Liabilities |
8 626
|
12 516
|
12 116
|
12 447
|
12 886
|
12 029
|
10 835
|
12 650
|
14 186
|
16 768
|
|
Long-Term Debt |
0
|
0
|
0
|
500
|
2 779
|
2 373
|
2 490
|
3 327
|
3 657
|
653
|
|
Deferred Income Tax |
35
|
34
|
70
|
65
|
237
|
281
|
234
|
185
|
130
|
84
|
|
Minority Interest |
64
|
65
|
65
|
0
|
137
|
260
|
193
|
102
|
79
|
12
|
|
Other Liabilities |
2 765
|
2 538
|
2 082
|
910
|
596
|
372
|
215
|
256
|
254
|
169
|
|
Total Liabilities |
11 490
N/A
|
15 153
+32%
|
14 333
-5%
|
13 921
-3%
|
16 633
+19%
|
15 314
-8%
|
13 967
-9%
|
16 519
+18%
|
18 147
+10%
|
17 663
-3%
|
|
Equity | |||||||||||
Common Stock |
1 168
|
1 168
|
1 168
|
1 168
|
1 168
|
1 095
|
995
|
995
|
995
|
1 056
|
|
Retained Earnings |
3 855
|
5 101
|
6 741
|
7 869
|
9 167
|
10 747
|
11 317
|
12 702
|
12 655
|
13 709
|
|
Additional Paid In Capital |
2 017
|
2 017
|
2 017
|
2 033
|
2 033
|
1 452
|
887
|
913
|
563
|
941
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
161
|
161
|
138
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
27
|
245
|
0
|
0
|
0
|
0
|
|
Other Equity |
0
|
2
|
117
|
108
|
618
|
553
|
502
|
537
|
549
|
482
|
|
Total Equity |
7 041
N/A
|
8 289
+18%
|
10 044
+21%
|
11 177
+11%
|
12 958
+16%
|
13 602
+5%
|
13 701
+1%
|
14 987
+9%
|
14 601
-3%
|
16 050
+10%
|
|
Total Liabilities & Equity |
18 530
N/A
|
23 442
+27%
|
24 377
+4%
|
25 098
+3%
|
29 591
+18%
|
28 916
-2%
|
27 668
-4%
|
31 506
+14%
|
32 749
+4%
|
33 713
+3%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
4 493
|
4 493
|
4 493
|
4 493
|
4 490
|
4 420
|
4 320
|
4 320
|
4 320
|
4 381
|