Shanghai Lingang Holdings Co Ltd
SSE:600848
Balance Sheet
Balance Sheet Decomposition
Shanghai Lingang Holdings Co Ltd
Current Assets | 45.2B |
Cash & Short-Term Investments | 4.5B |
Receivables | 404.2m |
Other Current Assets | 40.3B |
Non-Current Assets | 31B |
Long-Term Investments | 29.5B |
PP&E | 802.9m |
Intangibles | 17.8m |
Other Non-Current Assets | 727.2m |
Current Liabilities | 29.4B |
Accounts Payable | 7.2B |
Accrued Liabilities | 250.8m |
Short-Term Debt | 1.5B |
Other Current Liabilities | 20.4B |
Non-Current Liabilities | 29.5B |
Long-Term Debt | 17.5B |
Other Non-Current Liabilities | 12B |
Balance Sheet
Shanghai Lingang Holdings Co Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
183
|
897
|
932
|
1 210
|
1 835
|
3 271
|
6 015
|
2 963
|
3 036
|
5 642
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 036
|
5 642
|
|
Cash Equivalents |
183
|
897
|
932
|
1 210
|
1 835
|
3 271
|
6 015
|
2 963
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
164
|
0
|
|
Total Receivables |
613
|
190
|
753
|
239
|
474
|
895
|
859
|
270
|
1 583
|
761
|
|
Accounts Receivables |
505
|
140
|
291
|
165
|
273
|
480
|
204
|
164
|
256
|
167
|
|
Other Receivables |
108
|
50
|
462
|
74
|
201
|
415
|
655
|
106
|
1 327
|
594
|
|
Inventory |
209
|
3 142
|
5 132
|
5 982
|
6 838
|
12 280
|
16 907
|
18 201
|
29 424
|
31 421
|
|
Other Current Assets |
75
|
19
|
496
|
636
|
598
|
356
|
110
|
822
|
224
|
325
|
|
Total Current Assets |
1 080
|
4 247
|
7 313
|
8 068
|
9 745
|
16 801
|
23 890
|
22 255
|
34 432
|
38 149
|
|
PP&E Net |
406
|
8
|
46
|
48
|
126
|
320
|
365
|
370
|
878
|
620
|
|
PP&E Gross |
406
|
8
|
46
|
48
|
126
|
320
|
365
|
0
|
878
|
620
|
|
Accumulated Depreciation |
232
|
10
|
23
|
21
|
27
|
110
|
144
|
0
|
236
|
232
|
|
Intangible Assets |
26
|
0
|
0
|
0
|
0
|
3
|
6
|
7
|
7
|
7
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
|
Long-Term Investments |
240
|
1 016
|
2 310
|
2 425
|
2 991
|
10 601
|
12 744
|
18 803
|
22 563
|
26 809
|
|
Other Long-Term Assets |
31
|
73
|
97
|
190
|
255
|
588
|
763
|
503
|
526
|
730
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
|
Total Assets |
1 785
N/A
|
5 346
+199%
|
9 766
+83%
|
10 730
+10%
|
13 117
+22%
|
28 313
+116%
|
37 780
+33%
|
41 950
+11%
|
58 421
+39%
|
66 334
+14%
|
|
Liabilities | |||||||||||
Accounts Payable |
378
|
729
|
1 345
|
1 435
|
1 523
|
1 347
|
1 638
|
4 191
|
5 471
|
7 380
|
|
Accrued Liabilities |
33
|
27
|
80
|
105
|
87
|
386
|
570
|
213
|
621
|
814
|
|
Short-Term Debt |
727
|
193
|
297
|
369
|
299
|
3 547
|
4 123
|
2 793
|
5 516
|
7 404
|
|
Current Portion of Long-Term Debt |
31
|
378
|
339
|
619
|
736
|
920
|
1 009
|
237
|
576
|
1 093
|
|
Other Current Liabilities |
182
|
592
|
870
|
1 154
|
1 846
|
4 235
|
3 578
|
8 283
|
5 810
|
7 597
|
|
Total Current Liabilities |
1 351
|
1 919
|
2 930
|
3 682
|
4 490
|
10 435
|
10 918
|
15 718
|
17 995
|
24 288
|
|
Long-Term Debt |
157
|
1 182
|
2 221
|
1 748
|
1 102
|
5 899
|
10 209
|
7 926
|
13 050
|
14 093
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
101
|
73
|
30
|
|
Minority Interest |
0
|
276
|
409
|
632
|
967
|
1 717
|
2 662
|
3 147
|
8 510
|
10 401
|
|
Other Liabilities |
82
|
13
|
41
|
45
|
49
|
315
|
366
|
513
|
486
|
506
|
|
Total Liabilities |
1 590
N/A
|
3 389
+113%
|
5 602
+65%
|
6 107
+9%
|
6 609
+8%
|
18 365
+178%
|
24 157
+32%
|
27 405
+13%
|
40 112
+46%
|
49 318
+23%
|
|
Equity | |||||||||||
Common Stock |
399
|
376
|
895
|
1 013
|
1 120
|
1 120
|
2 102
|
2 102
|
2 522
|
2 522
|
|
Retained Earnings |
430
|
0
|
336
|
739
|
1 149
|
2 666
|
3 891
|
4 762
|
5 603
|
5 856
|
|
Additional Paid In Capital |
225
|
1 580
|
2 934
|
2 870
|
4 240
|
6 162
|
7 630
|
7 681
|
10 183
|
8 638
|
|
Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Equity |
194
N/A
|
1 956
+908%
|
4 164
+113%
|
4 623
+11%
|
6 509
+41%
|
9 948
+53%
|
13 624
+37%
|
14 545
+7%
|
18 309
+26%
|
17 016
-7%
|
|
Total Liabilities & Equity |
1 785
N/A
|
5 346
+199%
|
9 766
+83%
|
10 730
+10%
|
13 117
+22%
|
28 313
+116%
|
37 780
+33%
|
41 950
+11%
|
58 421
+39%
|
66 334
+14%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
399
|
376
|
895
|
1 013
|
1 120
|
1 120
|
2 102
|
2 102
|
2 522
|
2 522
|