China Three Gorges Renewables Group Co Ltd
SSE:600905
Balance Sheet
Balance Sheet Decomposition
China Three Gorges Renewables Group Co Ltd
Current Assets | 52B |
Cash & Short-Term Investments | 11.2B |
Receivables | 34.7B |
Other Current Assets | 6B |
Non-Current Assets | 232.5B |
Long-Term Investments | 20.1B |
PP&E | 195B |
Intangibles | 6.7B |
Other Non-Current Assets | 10.7B |
Current Liabilities | 42.4B |
Accounts Payable | 21.5B |
Accrued Liabilities | 91.3m |
Short-Term Debt | 2.1B |
Other Current Liabilities | 18.8B |
Non-Current Liabilities | 161.7B |
Long-Term Debt | 133.6B |
Other Non-Current Liabilities | 28.2B |
Balance Sheet
China Three Gorges Renewables Group Co Ltd
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|
Assets | |||||||
Cash & Cash Equivalents |
2 943
|
4 690
|
4 106
|
1 851
|
13 034
|
10 480
|
|
Cash |
0
|
0
|
0
|
0
|
13 034
|
10 480
|
|
Cash Equivalents |
2 943
|
4 690
|
4 106
|
1 851
|
0
|
0
|
|
Total Receivables |
5 374
|
7 807
|
10 504
|
13 249
|
20 302
|
28 642
|
|
Accounts Receivables |
5 014
|
7 188
|
9 818
|
12 362
|
19 088
|
26 728
|
|
Other Receivables |
360
|
619
|
686
|
887
|
1 214
|
1 914
|
|
Inventory |
68
|
55
|
60
|
79
|
131
|
222
|
|
Other Current Assets |
1 663
|
1 745
|
2 164
|
5 864
|
1 546
|
3 550
|
|
Total Current Assets |
10 048
|
14 297
|
16 834
|
21 044
|
35 013
|
42 894
|
|
PP&E Net |
43 905
|
53 111
|
66 168
|
98 260
|
151 838
|
182 532
|
|
PP&E Gross |
43 905
|
53 111
|
66 168
|
98 260
|
151 838
|
182 532
|
|
Accumulated Depreciation |
8 354
|
10 982
|
14 210
|
18 502
|
24 499
|
33 947
|
|
Intangible Assets |
1 155
|
1 302
|
1 326
|
1 871
|
1 738
|
4 970
|
|
Goodwill |
393
|
393
|
281
|
686
|
1 545
|
1 667
|
|
Long-Term Investments |
9 635
|
12 742
|
11 501
|
13 913
|
17 546
|
19 813
|
|
Other Long-Term Assets |
2 907
|
3 242
|
3 939
|
6 803
|
11 223
|
10 438
|
|
Other Assets |
393
|
393
|
281
|
686
|
1 545
|
1 667
|
|
Total Assets |
68 042
N/A
|
85 087
+25%
|
100 050
+18%
|
142 576
+43%
|
218 903
+54%
|
262 314
+20%
|
|
Liabilities | |||||||
Accounts Payable |
5 575
|
6 246
|
7 087
|
11 149
|
18 859
|
22 760
|
|
Accrued Liabilities |
194
|
133
|
187
|
282
|
428
|
208
|
|
Short-Term Debt |
1 547
|
1 615
|
7 697
|
9 180
|
9 135
|
6 520
|
|
Current Portion of Long-Term Debt |
4 324
|
2 618
|
5 742
|
5 684
|
5 437
|
13 737
|
|
Other Current Liabilities |
684
|
958
|
1 354
|
3 950
|
4 535
|
3 967
|
|
Total Current Liabilities |
12 324
|
11 569
|
22 067
|
30 244
|
38 393
|
47 191
|
|
Long-Term Debt |
26 898
|
28 961
|
34 672
|
63 820
|
87 820
|
112 599
|
|
Deferred Income Tax |
1 011
|
1 017
|
1 132
|
1 144
|
1 174
|
1 577
|
|
Minority Interest |
1 618
|
2 458
|
3 222
|
4 522
|
7 898
|
10 883
|
|
Other Liabilities |
222
|
360
|
484
|
932
|
13 396
|
13 194
|
|
Total Liabilities |
42 073
N/A
|
44 365
+5%
|
61 576
+39%
|
100 663
+63%
|
148 681
+48%
|
185 443
+25%
|
|
Equity | |||||||
Common Stock |
13 051
|
18 645
|
20 000
|
20 000
|
28 571
|
28 620
|
|
Retained Earnings |
5 358
|
8 067
|
9 088
|
12 308
|
18 232
|
24 495
|
|
Additional Paid In Capital |
7 585
|
14 189
|
9 324
|
9 475
|
23 329
|
23 731
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
92
|
177
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
163
|
|
Other Equity |
25
|
179
|
62
|
130
|
2
|
12
|
|
Total Equity |
25 969
N/A
|
40 721
+57%
|
38 474
-6%
|
41 913
+9%
|
70 222
+68%
|
76 871
+9%
|
|
Total Liabilities & Equity |
68 042
N/A
|
85 087
+25%
|
100 050
+18%
|
142 576
+43%
|
218 903
+54%
|
262 314
+20%
|
|
Shares Outstanding | |||||||
Common Shares Outstanding |
28 571
|
28 571
|
28 571
|
28 571
|
28 571
|
28 620
|