Foxconn Industrial Internet Co Ltd
SSE:601138
Balance Sheet
Balance Sheet Decomposition
Foxconn Industrial Internet Co Ltd
Current Assets | 252.5B |
Cash & Short-Term Investments | 84.1B |
Receivables | 91.2B |
Other Current Assets | 77.2B |
Non-Current Assets | 35.2B |
Long-Term Investments | 7.9B |
PP&E | 21.8B |
Intangibles | 1.3B |
Other Non-Current Assets | 4.2B |
Current Liabilities | 138B |
Accounts Payable | 75B |
Accrued Liabilities | 6.1B |
Short-Term Debt | 41.5B |
Other Current Liabilities | 15.5B |
Non-Current Liabilities | 9.5B |
Long-Term Debt | 8.1B |
Other Non-Current Liabilities | 1.4B |
Balance Sheet
Foxconn Industrial Internet Co Ltd
Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash & Cash Equivalents |
9 606
|
4 935
|
15 519
|
62 293
|
66 793
|
77 729
|
101
|
69 203
|
83 460
|
|
Cash |
1
|
1
|
0
|
1
|
1
|
1
|
2
|
69 167
|
83 352
|
|
Cash Equivalents |
9 605
|
4 934
|
15 519
|
62 292
|
66 792
|
77 728
|
99
|
36
|
108
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
157
|
468
|
0
|
225
|
613
|
|
Total Receivables |
58 334
|
87 568
|
84 391
|
89 380
|
86 566
|
89 004
|
91 706
|
101 520
|
91 196
|
|
Accounts Receivables |
47 009
|
54 574
|
78 513
|
86 117
|
84 644
|
86 827
|
87 030
|
97 673
|
88 467
|
|
Other Receivables |
11 325
|
32 994
|
5 878
|
3 263
|
1 922
|
2 177
|
4 677
|
3 847
|
2 730
|
|
Inventory |
27 055
|
28 561
|
35 551
|
37 468
|
41 646
|
45 354
|
71 928
|
77 322
|
76 683
|
|
Other Current Assets |
718
|
853
|
1 210
|
786
|
528
|
699
|
847
|
671
|
526
|
|
Total Current Assets |
95 712
|
121 917
|
136 670
|
189 927
|
195 690
|
213 254
|
247 158
|
248 940
|
252 478
|
|
PP&E Net |
12 322
|
11 905
|
9 760
|
8 097
|
7 090
|
7 767
|
13 028
|
18 716
|
21 791
|
|
PP&E Gross |
12 322
|
11 905
|
9 760
|
8 097
|
7 090
|
7 767
|
13 028
|
18 716
|
21 791
|
|
Accumulated Depreciation |
13 870
|
16 622
|
18 492
|
21 564
|
22 659
|
23 141
|
25 612
|
28 014
|
30 656
|
|
Intangible Assets |
241
|
244
|
225
|
197
|
186
|
405
|
407
|
440
|
1 004
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
310
|
310
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
63
|
|
Long-Term Investments |
98
|
104
|
3
|
434
|
550
|
1 563
|
3 307
|
12 604
|
7 923
|
|
Other Long-Term Assets |
1 321
|
1 574
|
1 937
|
1 947
|
2 096
|
2 525
|
2 709
|
3 177
|
4 136
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
310
|
310
|
|
Total Assets |
109 695
N/A
|
135 744
+24%
|
148 596
+9%
|
200 603
+35%
|
205 613
+2%
|
225 514
+10%
|
266 609
+18%
|
284 188
+7%
|
287 705
+1%
|
|
Liabilities | ||||||||||
Accounts Payable |
34 702
|
43 013
|
76 809
|
69 731
|
67 321
|
62 145
|
71 737
|
69 279
|
75 028
|
|
Accrued Liabilities |
3 382
|
3 765
|
3 167
|
4 960
|
5 015
|
5 379
|
5 206
|
5 450
|
6 069
|
|
Short-Term Debt |
1 112
|
1 643
|
6 957
|
22 669
|
28 445
|
44 598
|
52 713
|
50 744
|
41 479
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 052
|
5 267
|
669
|
|
Other Current Liabilities |
10 772
|
9 575
|
33 448
|
30 626
|
15 192
|
8 403
|
10 621
|
18 435
|
14 799
|
|
Total Current Liabilities |
49 968
|
57 996
|
120 382
|
127 986
|
115 973
|
120 525
|
141 329
|
149 176
|
138 045
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
5 001
|
4 554
|
8 107
|
|
Deferred Income Tax |
1
|
2
|
0
|
91
|
83
|
139
|
50
|
270
|
205
|
|
Minority Interest |
20
|
220
|
22
|
50
|
68
|
288
|
307
|
358
|
408
|
|
Other Liabilities |
180
|
223
|
32
|
182
|
208
|
809
|
741
|
855
|
754
|
|
Total Liabilities |
50 170
N/A
|
58 441
+16%
|
120 435
+106%
|
128 309
+7%
|
116 332
-9%
|
121 761
+5%
|
147 428
+21%
|
155 212
+5%
|
147 518
-5%
|
|
Equity | ||||||||||
Common Stock |
0
|
0
|
17 726
|
19 695
|
19 855
|
19 871
|
19 865
|
19 860
|
19 866
|
|
Retained Earnings |
32 609
|
46 657
|
10 098
|
27 000
|
43 047
|
56 507
|
71 555
|
81 744
|
91 867
|
|
Additional Paid In Capital |
27 093
|
27 823
|
0
|
25 122
|
26 692
|
27 758
|
28 297
|
28 491
|
29 143
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
80
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
942
|
809
|
519
|
2 208
|
2 014
|
|
Other Equity |
178
|
2 823
|
338
|
477
|
629
|
425
|
18
|
1 126
|
1 245
|
|
Total Equity |
59 525
N/A
|
77 303
+30%
|
28 161
-64%
|
72 295
+157%
|
89 281
+23%
|
103 753
+16%
|
119 181
+15%
|
128 975
+8%
|
140 187
+9%
|
|
Total Liabilities & Equity |
109 695
N/A
|
135 744
+24%
|
148 596
+9%
|
200 603
+35%
|
205 613
+2%
|
225 514
+10%
|
266 609
+18%
|
284 188
+7%
|
287 705
+1%
|
|
Shares Outstanding | ||||||||||
Common Shares Outstanding |
17 726
|
17 726
|
17 726
|
19 695
|
19 695
|
19 725
|
19 727
|
19 722
|
19 729
|