Kailuan Energy Chemical Co Ltd
SSE:600997
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kailuan Energy Chemical Co Ltd
SSE:600997
|
CN |
|
E
|
ERWE Immobilien AG
XETRA:ERWE
|
DE |
|
New Constructor's Network Co Ltd
TSE:7057
|
JP |
Balance Sheet
Balance Sheet Decomposition
Kailuan Energy Chemical Co Ltd
Kailuan Energy Chemical Co Ltd
Balance Sheet
Kailuan Energy Chemical Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
88
|
151
|
250
|
1 290
|
951
|
1 017
|
1 123
|
2 670
|
1 995
|
2 615
|
2 769
|
3 346
|
1 763
|
2 746
|
2 924
|
1 541
|
3 074
|
5 095
|
5 616
|
7 205
|
9 235
|
7 289
|
6 692
|
6 116
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 235
|
7 289
|
6 692
|
6 116
|
|
| Cash Equivalents |
88
|
151
|
250
|
1 290
|
951
|
1 017
|
1 123
|
2 670
|
1 995
|
2 615
|
2 769
|
3 346
|
1 763
|
2 746
|
2 924
|
1 541
|
3 074
|
5 095
|
5 616
|
7 205
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
195
|
178
|
165
|
195
|
270
|
349
|
729
|
1 357
|
2 149
|
2 683
|
3 729
|
3 562
|
3 707
|
3 595
|
2 844
|
3 259
|
4 663
|
4 398
|
4 070
|
5 016
|
5 295
|
4 546
|
4 642
|
3 195
|
|
| Accounts Receivables |
64
|
61
|
43
|
41
|
73
|
64
|
49
|
711
|
160
|
300
|
981
|
1 123
|
1 508
|
1 828
|
1 485
|
1 578
|
1 996
|
2 073
|
1 708
|
1 778
|
1 590
|
1 246
|
1 229
|
920
|
|
| Other Receivables |
131
|
117
|
122
|
154
|
197
|
285
|
680
|
646
|
1 989
|
2 383
|
2 748
|
2 439
|
2 199
|
1 767
|
1 359
|
1 681
|
2 667
|
2 325
|
2 362
|
3 238
|
3 705
|
3 300
|
3 413
|
2 275
|
|
| Inventory |
16
|
39
|
43
|
48
|
131
|
151
|
304
|
381
|
789
|
1 221
|
1 799
|
1 610
|
1 304
|
1 107
|
1 051
|
1 819
|
1 150
|
1 320
|
1 083
|
978
|
1 313
|
1 240
|
986
|
1 080
|
|
| Other Current Assets |
7
|
18
|
4
|
1
|
40
|
226
|
380
|
825
|
226
|
502
|
574
|
733
|
163
|
86
|
70
|
164
|
189
|
264
|
198
|
136
|
246
|
472
|
310
|
226
|
|
| Total Current Assets |
306
|
386
|
462
|
1 535
|
1 393
|
1 743
|
2 536
|
5 233
|
5 158
|
7 022
|
8 871
|
9 251
|
6 937
|
7 535
|
6 889
|
6 784
|
9 076
|
11 077
|
10 968
|
13 335
|
16 089
|
13 547
|
12 631
|
10 618
|
|
| PP&E Net |
804
|
856
|
944
|
1 118
|
2 624
|
3 758
|
4 449
|
5 880
|
7 715
|
8 462
|
9 702
|
10 664
|
11 992
|
12 615
|
11 993
|
11 831
|
11 613
|
11 730
|
11 449
|
11 943
|
12 441
|
12 981
|
13 358
|
13 541
|
|
| PP&E Gross |
804
|
856
|
944
|
1 118
|
2 624
|
3 758
|
4 449
|
5 880
|
7 715
|
8 462
|
9 702
|
10 664
|
11 992
|
12 615
|
11 993
|
11 831
|
11 613
|
11 730
|
11 449
|
11 943
|
12 441
|
12 981
|
13 358
|
13 541
|
|
| Accumulated Depreciation |
751
|
838
|
833
|
788
|
957
|
1 174
|
1 342
|
1 726
|
2 121
|
2 697
|
3 424
|
4 088
|
4 784
|
5 466
|
5 998
|
6 484
|
7 013
|
7 516
|
8 286
|
8 968
|
9 989
|
10 617
|
11 410
|
12 292
|
|
| Intangible Assets |
104
|
100
|
97
|
93
|
90
|
211
|
239
|
439
|
502
|
483
|
534
|
785
|
984
|
1 050
|
781
|
783
|
827
|
802
|
813
|
786
|
779
|
734
|
882
|
849
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
4
|
4
|
203
|
223
|
458
|
480
|
584
|
606
|
662
|
1 077
|
1 106
|
1 141
|
1 225
|
1 553
|
1 684
|
1 699
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
83
|
89
|
64
|
46
|
73
|
104
|
114
|
140
|
130
|
83
|
326
|
313
|
139
|
136
|
141
|
172
|
227
|
258
|
342
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
|
| Total Assets |
1 214
N/A
|
1 342
+11%
|
1 503
+12%
|
2 745
+83%
|
4 123
+50%
|
5 806
+41%
|
7 323
+26%
|
11 627
+59%
|
13 436
+16%
|
16 053
+19%
|
19 425
+21%
|
21 047
+8%
|
20 522
-2%
|
21 820
+6%
|
20 340
-7%
|
20 339
0%
|
22 501
+11%
|
24 835
+10%
|
24 483
-1%
|
27 357
+12%
|
30 715
+12%
|
29 054
-5%
|
28 824
-1%
|
27 060
-6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
23
|
48
|
58
|
80
|
501
|
632
|
754
|
1 883
|
1 537
|
1 913
|
3 020
|
2 611
|
2 776
|
2 558
|
2 215
|
2 620
|
3 029
|
3 485
|
3 199
|
3 444
|
4 480
|
5 358
|
4 453
|
3 396
|
|
| Accrued Liabilities |
48
|
41
|
42
|
67
|
91
|
278
|
74
|
450
|
521
|
506
|
991
|
140
|
62
|
71
|
194
|
171
|
157
|
221
|
121
|
156
|
335
|
295
|
244
|
233
|
|
| Short-Term Debt |
70
|
70
|
97
|
90
|
991
|
1 131
|
1 127
|
1 634
|
1 820
|
2 175
|
2 904
|
3 812
|
3 114
|
2 411
|
2 078
|
2 350
|
2 891
|
2 531
|
2 502
|
3 391
|
2 987
|
1 976
|
3 887
|
4 511
|
|
| Current Portion of Long-Term Debt |
0
|
22
|
0
|
233
|
0
|
45
|
60
|
649
|
275
|
1 209
|
1 180
|
276
|
541
|
330
|
2 140
|
1 500
|
615
|
1 939
|
2 083
|
686
|
2 304
|
2 020
|
285
|
1 529
|
|
| Other Current Liabilities |
75
|
69
|
95
|
109
|
100
|
139
|
247
|
187
|
726
|
1 246
|
975
|
368
|
526
|
317
|
107
|
387
|
412
|
1 464
|
673
|
663
|
1 043
|
1 076
|
730
|
540
|
|
| Total Current Liabilities |
217
|
250
|
292
|
579
|
1 682
|
2 225
|
2 263
|
4 802
|
4 879
|
7 050
|
9 071
|
7 208
|
6 895
|
5 545
|
6 346
|
7 028
|
7 104
|
9 639
|
8 576
|
8 340
|
11 149
|
10 724
|
9 600
|
10 209
|
|
| Long-Term Debt |
351
|
356
|
398
|
153
|
140
|
782
|
1 616
|
1 882
|
2 750
|
1 851
|
2 131
|
5 113
|
4 775
|
7 356
|
5 743
|
4 461
|
4 157
|
2 430
|
2 244
|
4 053
|
2 499
|
1 641
|
2 602
|
459
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
20
|
10
|
0
|
0
|
14
|
13
|
13
|
12
|
67
|
64
|
62
|
59
|
62
|
134
|
147
|
214
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
41
|
223
|
324
|
698
|
795
|
1 366
|
1 775
|
1 790
|
1 824
|
1 855
|
1 568
|
1 730
|
1 789
|
2 029
|
2 155
|
2 140
|
2 128
|
1 670
|
1 351
|
990
|
|
| Other Liabilities |
106
|
91
|
76
|
57
|
27
|
5
|
0
|
0
|
0
|
10
|
5
|
62
|
33
|
43
|
113
|
81
|
82
|
151
|
122
|
675
|
763
|
818
|
886
|
890
|
|
| Total Liabilities |
673
N/A
|
696
+3%
|
766
+10%
|
789
+3%
|
1 890
+140%
|
3 235
+71%
|
4 235
+31%
|
7 382
+74%
|
8 443
+14%
|
10 286
+22%
|
12 982
+26%
|
14 173
+9%
|
13 541
-4%
|
14 812
+9%
|
13 782
-7%
|
13 313
-3%
|
13 199
-1%
|
14 314
+8%
|
13 159
-8%
|
15 267
+16%
|
16 601
+9%
|
14 987
-10%
|
14 585
-3%
|
12 762
-12%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
338
|
338
|
338
|
488
|
488
|
561
|
561
|
617
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
|
| Retained Earnings |
42
|
147
|
235
|
439
|
716
|
1 054
|
1 571
|
2 052
|
2 782
|
3 547
|
4 241
|
4 633
|
4 784
|
4 842
|
4 436
|
4 871
|
5 249
|
6 480
|
7 261
|
8 044
|
9 735
|
10 883
|
11 037
|
11 122
|
|
| Additional Paid In Capital |
161
|
161
|
164
|
1 029
|
1 029
|
956
|
956
|
1 576
|
976
|
986
|
998
|
1 027
|
1 027
|
1 027
|
1 027
|
1 027
|
2 567
|
2 567
|
2 567
|
2 567
|
2 908
|
1 704
|
1 704
|
1 704
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
21
|
64
|
96
|
140
|
107
|
102
|
114
|
92
|
108
|
117
|
108
|
91
|
115
|
|
| Total Equity |
541
N/A
|
646
+19%
|
737
+14%
|
1 957
+166%
|
2 233
+14%
|
2 571
+15%
|
3 088
+20%
|
4 245
+37%
|
4 993
+18%
|
5 767
+16%
|
6 443
+12%
|
6 874
+7%
|
6 981
+2%
|
7 007
+0%
|
6 557
-6%
|
7 026
+7%
|
9 302
+32%
|
10 521
+13%
|
11 324
+8%
|
12 090
+7%
|
14 114
+17%
|
14 067
0%
|
14 239
+1%
|
14 298
+0%
|
|
| Total Liabilities & Equity |
1 214
N/A
|
1 342
+11%
|
1 503
+12%
|
2 745
+83%
|
4 123
+50%
|
5 806
+41%
|
7 323
+26%
|
11 627
+59%
|
13 436
+16%
|
16 053
+19%
|
19 425
+21%
|
21 047
+8%
|
20 522
-2%
|
21 820
+6%
|
20 340
-7%
|
20 339
0%
|
22 501
+11%
|
24 835
+10%
|
24 483
-1%
|
27 357
+12%
|
30 715
+12%
|
29 054
-5%
|
28 824
-1%
|
27 060
-6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
777
|
777
|
777
|
1 122
|
1 122
|
1 122
|
1 122
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 235
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
|