SDIC Zhonglu Fruit Juice Co Ltd
SSE:600962
Balance Sheet
Balance Sheet Decomposition
SDIC Zhonglu Fruit Juice Co Ltd
Current Assets | 1.6B |
Cash & Short-Term Investments | 151.1m |
Receivables | 313.7m |
Other Current Assets | 1.2B |
Non-Current Assets | 779.3m |
Long-Term Investments | 3.2m |
PP&E | 623.9m |
Intangibles | 150.9m |
Other Non-Current Assets | 1.3m |
Current Liabilities | 1.4B |
Accounts Payable | 68.2m |
Accrued Liabilities | 25.3m |
Short-Term Debt | 1.2B |
Other Current Liabilities | 47.7m |
Non-Current Liabilities | 184.2m |
Long-Term Debt | 49.2m |
Other Non-Current Liabilities | 135m |
Balance Sheet
SDIC Zhonglu Fruit Juice 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 |
328
|
167
|
159
|
245
|
54
|
111
|
191
|
112
|
198
|
151
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
198
|
151
|
|
Cash Equivalents |
328
|
167
|
159
|
245
|
54
|
111
|
190
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Total Receivables |
146
|
362
|
358
|
350
|
330
|
633
|
434
|
536
|
372
|
314
|
|
Accounts Receivables |
121
|
253
|
215
|
271
|
248
|
534
|
340
|
474
|
325
|
258
|
|
Other Receivables |
24
|
108
|
143
|
79
|
82
|
99
|
94
|
62
|
47
|
56
|
|
Inventory |
971
|
624
|
544
|
524
|
663
|
714
|
946
|
835
|
888
|
1 143
|
|
Other Current Assets |
3
|
6
|
2
|
23
|
20
|
9
|
23
|
23
|
25
|
27
|
|
Total Current Assets |
1 447
|
1 157
|
1 063
|
1 142
|
1 067
|
1 467
|
1 594
|
1 506
|
1 483
|
1 635
|
|
PP&E Net |
601
|
588
|
572
|
571
|
710
|
709
|
691
|
657
|
639
|
624
|
|
PP&E Gross |
601
|
588
|
572
|
571
|
710
|
709
|
691
|
657
|
639
|
624
|
|
Accumulated Depreciation |
588
|
628
|
665
|
655
|
706
|
714
|
777
|
783
|
833
|
878
|
|
Intangible Assets |
112
|
107
|
104
|
99
|
96
|
94
|
93
|
91
|
88
|
85
|
|
Goodwill |
19
|
19
|
19
|
19
|
73
|
73
|
63
|
64
|
59
|
66
|
|
Long-Term Investments |
0
|
0
|
0
|
9
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Other Long-Term Assets |
59
|
5
|
4
|
4
|
4
|
7
|
2
|
2
|
2
|
1
|
|
Other Assets |
19
|
19
|
19
|
19
|
73
|
73
|
63
|
64
|
59
|
66
|
|
Total Assets |
2 238
N/A
|
1 875
-16%
|
1 763
-6%
|
1 843
+5%
|
1 954
+6%
|
2 353
+20%
|
2 446
+4%
|
2 323
-5%
|
2 274
-2%
|
2 415
+6%
|
|
Liabilities | |||||||||||
Accounts Payable |
68
|
56
|
47
|
68
|
64
|
111
|
76
|
161
|
73
|
68
|
|
Accrued Liabilities |
7
|
7
|
27
|
21
|
27
|
25
|
21
|
22
|
32
|
25
|
|
Short-Term Debt |
1 206
|
806
|
662
|
743
|
687
|
1 050
|
1 337
|
1 227
|
1 109
|
1 235
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
30
|
5
|
46
|
44
|
97
|
27
|
|
Other Current Liabilities |
37
|
27
|
24
|
26
|
28
|
24
|
33
|
19
|
27
|
21
|
|
Total Current Liabilities |
1 303
|
882
|
759
|
859
|
836
|
1 216
|
1 512
|
1 474
|
1 339
|
1 376
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
116
|
126
|
84
|
31
|
24
|
49
|
|
Deferred Income Tax |
0
|
12
|
12
|
12
|
19
|
20
|
7
|
6
|
6
|
6
|
|
Minority Interest |
149
|
164
|
170
|
145
|
141
|
146
|
128
|
125
|
125
|
124
|
|
Other Liabilities |
2
|
2
|
3
|
2
|
4
|
2
|
5
|
4
|
6
|
5
|
|
Total Liabilities |
1 454
N/A
|
1 059
-27%
|
944
-11%
|
1 018
+8%
|
1 116
+10%
|
1 510
+35%
|
1 737
+15%
|
1 641
-6%
|
1 499
-9%
|
1 560
+4%
|
|
Equity | |||||||||||
Common Stock |
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|
|
Retained Earnings |
5
|
26
|
26
|
34
|
39
|
43
|
75
|
95
|
3
|
56
|
|
Additional Paid In Capital |
527
|
527
|
527
|
527
|
526
|
526
|
527
|
527
|
527
|
527
|
|
Other Equity |
1
|
1
|
4
|
2
|
11
|
12
|
4
|
12
|
11
|
10
|
|
Total Equity |
784
N/A
|
816
+4%
|
819
+0%
|
825
+1%
|
839
+2%
|
843
+0%
|
710
-16%
|
682
-4%
|
775
+14%
|
854
+10%
|
|
Total Liabilities & Equity |
2 238
N/A
|
1 875
-16%
|
1 763
-6%
|
1 843
+5%
|
1 954
+6%
|
2 353
+20%
|
2 446
+4%
|
2 323
-5%
|
2 274
-2%
|
2 415
+6%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|
262
|