Ningbo Shanshan Co Ltd
SSE:600884
Balance Sheet
Balance Sheet Decomposition
Ningbo Shanshan Co Ltd
Current Assets | 19.1B |
Cash & Short-Term Investments | 3.9B |
Receivables | 7.8B |
Other Current Assets | 7.4B |
Non-Current Assets | 29.3B |
Long-Term Investments | 8.1B |
PP&E | 18B |
Intangibles | 2.9B |
Other Non-Current Assets | 296.8m |
Current Liabilities | 14.6B |
Accounts Payable | 2.8B |
Accrued Liabilities | 365.3m |
Short-Term Debt | 7.5B |
Other Current Liabilities | 3.9B |
Non-Current Liabilities | 11.2B |
Long-Term Debt | 9.3B |
Other Non-Current Liabilities | 1.9B |
Balance Sheet
Ningbo Shanshan Co 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 |
1 004
|
1 110
|
2 439
|
1 667
|
2 116
|
1 907
|
2 610
|
8 679
|
3 824
|
3 895
|
|
Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
8 679
|
3 824
|
3 895
|
|
Cash Equivalents |
1 003
|
1 110
|
2 439
|
1 667
|
2 116
|
1 907
|
2 610
|
0
|
0
|
0
|
|
Short-Term Investments |
9
|
0
|
0
|
1
|
0
|
29
|
30
|
0
|
0
|
0
|
|
Total Receivables |
1 861
|
2 256
|
2 686
|
3 461
|
3 699
|
4 233
|
4 360
|
5 740
|
6 456
|
7 806
|
|
Accounts Receivables |
1 275
|
1 701
|
1 807
|
2 714
|
2 829
|
2 972
|
3 377
|
3 959
|
4 695
|
4 664
|
|
Other Receivables |
586
|
555
|
879
|
747
|
870
|
1 261
|
983
|
1 781
|
1 761
|
3 142
|
|
Inventory |
775
|
985
|
1 207
|
2 334
|
2 327
|
1 289
|
1 622
|
3 043
|
5 030
|
5 356
|
|
Other Current Assets |
203
|
477
|
815
|
1 782
|
2 234
|
2 387
|
2 087
|
1 516
|
3 633
|
2 076
|
|
Total Current Assets |
3 851
|
4 829
|
7 148
|
9 245
|
10 376
|
9 845
|
10 709
|
18 978
|
18 943
|
19 134
|
|
PP&E Net |
840
|
1 439
|
2 222
|
3 650
|
4 941
|
6 317
|
6 897
|
11 045
|
15 083
|
18 049
|
|
PP&E Gross |
840
|
1 439
|
2 222
|
3 650
|
4 941
|
6 317
|
6 897
|
11 045
|
15 083
|
18 049
|
|
Accumulated Depreciation |
687
|
845
|
932
|
944
|
1 195
|
1 404
|
1 885
|
2 451
|
3 159
|
3 488
|
|
Intangible Assets |
172
|
247
|
396
|
375
|
517
|
747
|
841
|
1 627
|
1 758
|
2 000
|
|
Goodwill |
0
|
7
|
13
|
163
|
129
|
129
|
128
|
915
|
1 007
|
879
|
|
Note Receivable |
513
|
532
|
434
|
584
|
635
|
537
|
69
|
33
|
0
|
0
|
|
Long-Term Investments |
3 760
|
3 741
|
4 005
|
7 857
|
6 497
|
7 042
|
5 672
|
7 347
|
7 865
|
8 117
|
|
Other Long-Term Assets |
30
|
71
|
368
|
200
|
353
|
399
|
225
|
344
|
269
|
297
|
|
Other Assets |
0
|
7
|
13
|
163
|
129
|
129
|
128
|
915
|
1 007
|
879
|
|
Total Assets |
9 166
N/A
|
10 866
+19%
|
14 586
+34%
|
22 073
+51%
|
23 449
+6%
|
25 016
+7%
|
24 541
-2%
|
40 288
+64%
|
44 925
+12%
|
48 475
+8%
|
|
Liabilities | |||||||||||
Accounts Payable |
610
|
712
|
931
|
1 409
|
1 858
|
1 549
|
1 619
|
2 321
|
3 149
|
2 812
|
|
Accrued Liabilities |
134
|
138
|
168
|
191
|
275
|
147
|
186
|
395
|
465
|
365
|
|
Short-Term Debt |
1 553
|
2 067
|
1 632
|
4 570
|
4 004
|
4 625
|
3 774
|
5 589
|
5 968
|
7 522
|
|
Current Portion of Long-Term Debt |
10
|
0
|
790
|
155
|
1 985
|
1 122
|
194
|
2 729
|
687
|
3 073
|
|
Other Current Liabilities |
385
|
455
|
475
|
554
|
835
|
1 136
|
1 077
|
2 274
|
2 630
|
836
|
|
Total Current Liabilities |
2 692
|
3 372
|
3 996
|
6 879
|
8 956
|
8 579
|
6 850
|
13 309
|
12 899
|
14 609
|
|
Long-Term Debt |
1 331
|
1 534
|
943
|
1 614
|
1 145
|
1 826
|
2 937
|
4 941
|
5 760
|
9 338
|
|
Deferred Income Tax |
608
|
572
|
603
|
1 089
|
460
|
577
|
331
|
380
|
337
|
393
|
|
Minority Interest |
167
|
326
|
502
|
697
|
1 815
|
1 798
|
1 499
|
422
|
1 077
|
924
|
|
Other Liabilities |
124
|
159
|
400
|
1 362
|
366
|
413
|
515
|
2 309
|
1 799
|
543
|
|
Total Liabilities |
4 923
N/A
|
5 964
+21%
|
6 444
+8%
|
11 640
+81%
|
12 742
+9%
|
13 193
+4%
|
12 133
-8%
|
21 360
+76%
|
21 872
+2%
|
25 806
+18%
|
|
Equity | |||||||||||
Common Stock |
411
|
411
|
1 123
|
1 123
|
1 123
|
1 123
|
1 628
|
2 143
|
2 264
|
2 258
|
|
Retained Earnings |
1 557
|
2 175
|
2 295
|
3 102
|
4 152
|
5 061
|
6 508
|
10 339
|
12 324
|
12 397
|
|
Additional Paid In Capital |
489
|
620
|
2 935
|
2 952
|
4 088
|
4 091
|
3 600
|
6 478
|
9 131
|
9 073
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
151
|
80
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
515
|
981
|
|
Other Equity |
1 787
|
1 695
|
1 790
|
3 256
|
1 345
|
1 548
|
671
|
32
|
0
|
2
|
|
Total Equity |
4 243
N/A
|
4 902
+16%
|
8 142
+66%
|
10 433
+28%
|
10 707
+3%
|
11 823
+10%
|
12 408
+5%
|
18 928
+53%
|
23 053
+22%
|
22 669
-2%
|
|
Total Liabilities & Equity |
9 166
N/A
|
10 866
+19%
|
14 586
+34%
|
22 073
+51%
|
23 449
+6%
|
25 016
+7%
|
24 541
-2%
|
40 288
+64%
|
44 925
+12%
|
48 475
+8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 191
|
1 191
|
1 628
|
1 628
|
1 628
|
1 628
|
1 628
|
2 143
|
2 232
|
2 198
|