CITIC Heavy Industries Co Ltd
SSE:601608
Balance Sheet
Balance Sheet Decomposition
CITIC Heavy Industries Co Ltd
CITIC Heavy Industries Co Ltd
Balance Sheet
CITIC Heavy Industries Co Ltd
| 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 |
619
|
1 082
|
1 670
|
4 276
|
4 754
|
4 308
|
5 224
|
3 964
|
3 379
|
3 629
|
3 457
|
2 483
|
2 083
|
1 625
|
1 096
|
1 965
|
|
| Cash |
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
3
|
1
|
2 083
|
1 625
|
1 096
|
1 965
|
|
| Cash Equivalents |
619
|
1 082
|
1 670
|
4 274
|
4 752
|
4 306
|
5 222
|
3 962
|
3 377
|
3 628
|
3 454
|
2 482
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
22
|
225
|
|
| Total Receivables |
3 170
|
1 704
|
2 535
|
2 931
|
2 917
|
3 227
|
2 711
|
3 059
|
3 154
|
2 738
|
3 869
|
4 176
|
4 357
|
5 068
|
4 439
|
4 148
|
|
| Accounts Receivables |
795
|
1 173
|
1 926
|
2 384
|
2 513
|
2 670
|
2 433
|
2 766
|
2 468
|
2 552
|
3 006
|
3 035
|
3 301
|
4 247
|
3 774
|
3 770
|
|
| Other Receivables |
2 375
|
531
|
609
|
547
|
404
|
557
|
278
|
293
|
686
|
186
|
863
|
1 141
|
1 056
|
821
|
665
|
378
|
|
| Inventory |
1 981
|
1 683
|
2 249
|
2 188
|
2 885
|
3 941
|
4 512
|
3 784
|
3 930
|
3 812
|
4 486
|
4 892
|
5 497
|
4 877
|
4 573
|
4 951
|
|
| Other Current Assets |
880
|
2 864
|
928
|
888
|
921
|
920
|
604
|
365
|
520
|
1 109
|
555
|
355
|
326
|
353
|
480
|
806
|
|
| Total Current Assets |
6 650
|
7 334
|
7 381
|
10 282
|
11 476
|
12 398
|
13 051
|
11 171
|
10 982
|
11 308
|
12 366
|
11 905
|
12 263
|
11 923
|
10 609
|
12 095
|
|
| PP&E Net |
3 227
|
3 872
|
4 144
|
4 359
|
4 410
|
4 570
|
4 674
|
5 099
|
5 172
|
5 139
|
5 085
|
5 080
|
5 049
|
4 251
|
4 053
|
3 978
|
|
| PP&E Gross |
3 227
|
3 872
|
4 144
|
4 359
|
4 410
|
4 570
|
4 674
|
5 099
|
5 172
|
5 139
|
5 085
|
5 080
|
5 049
|
4 251
|
4 053
|
3 978
|
|
| Accumulated Depreciation |
1 402
|
1 602
|
1 965
|
2 354
|
2 785
|
3 251
|
3 629
|
3 970
|
4 203
|
4 414
|
4 430
|
4 644
|
4 855
|
5 116
|
5 326
|
5 431
|
|
| Intangible Assets |
922
|
897
|
1 058
|
1 037
|
1 026
|
985
|
954
|
1 039
|
1 067
|
1 082
|
1 044
|
1 017
|
967
|
928
|
1 009
|
1 067
|
|
| Goodwill |
0
|
0
|
254
|
252
|
252
|
252
|
252
|
687
|
687
|
687
|
687
|
658
|
639
|
644
|
654
|
646
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
278
|
145
|
|
| Long-Term Investments |
1 055
|
304
|
4
|
400
|
0
|
1 500
|
1 329
|
1 615
|
1 657
|
1 268
|
1 400
|
1 339
|
1 254
|
1 340
|
1 476
|
1 429
|
|
| Other Long-Term Assets |
32
|
62
|
85
|
115
|
577
|
208
|
504
|
163
|
173
|
174
|
182
|
197
|
206
|
247
|
271
|
317
|
|
| Other Assets |
0
|
0
|
254
|
252
|
252
|
252
|
252
|
687
|
687
|
687
|
687
|
658
|
639
|
644
|
654
|
646
|
|
| Total Assets |
11 886
N/A
|
12 470
+5%
|
12 927
+4%
|
16 446
+27%
|
17 743
+8%
|
19 914
+12%
|
20 765
+4%
|
19 774
-5%
|
19 738
0%
|
19 659
0%
|
20 764
+6%
|
20 196
-3%
|
20 378
+1%
|
19 506
-4%
|
18 351
-6%
|
19 677
+7%
|
|
| Liabilities | |||||||||||||||||
| Accounts Payable |
1 684
|
1 758
|
2 206
|
2 299
|
1 934
|
2 441
|
2 176
|
2 437
|
2 342
|
2 278
|
2 407
|
2 347
|
2 802
|
4 329
|
4 293
|
4 518
|
|
| Accrued Liabilities |
114
|
134
|
162
|
204
|
238
|
340
|
258
|
248
|
321
|
236
|
238
|
346
|
380
|
629
|
705
|
699
|
|
| Short-Term Debt |
3 617
|
2 897
|
2 667
|
2 648
|
2 156
|
3 282
|
3 759
|
5 833
|
5 496
|
5 136
|
6 339
|
6 451
|
5 531
|
1 605
|
1 024
|
156
|
|
| Current Portion of Long-Term Debt |
0
|
580
|
350
|
0
|
255
|
51
|
1 657
|
245
|
492
|
577
|
1 073
|
414
|
349
|
1 057
|
437
|
1 187
|
|
| Other Current Liabilities |
3 669
|
3 266
|
2 760
|
2 084
|
2 279
|
1 839
|
1 451
|
1 034
|
1 026
|
910
|
1 364
|
1 264
|
1 641
|
2 085
|
2 090
|
2 442
|
|
| Total Current Liabilities |
9 083
|
8 635
|
8 145
|
7 235
|
6 861
|
7 952
|
9 301
|
9 797
|
9 676
|
9 137
|
11 421
|
10 823
|
10 704
|
9 706
|
8 549
|
9 003
|
|
| Long-Term Debt |
640
|
940
|
992
|
1 173
|
2 461
|
3 619
|
2 068
|
2 095
|
1 925
|
2 310
|
915
|
878
|
1 255
|
1 357
|
986
|
880
|
|
| Deferred Income Tax |
38
|
32
|
70
|
43
|
43
|
37
|
37
|
53
|
50
|
48
|
46
|
46
|
41
|
44
|
54
|
47
|
|
| Minority Interest |
50
|
60
|
6
|
7
|
7
|
0
|
0
|
114
|
162
|
195
|
325
|
331
|
197
|
208
|
221
|
195
|
|
| Other Liabilities |
46
|
130
|
200
|
489
|
718
|
523
|
571
|
612
|
776
|
810
|
893
|
813
|
640
|
557
|
524
|
509
|
|
| Total Liabilities |
9 857
N/A
|
9 797
-1%
|
9 414
-4%
|
8 946
-5%
|
10 091
+13%
|
12 131
+20%
|
11 977
-1%
|
12 671
+6%
|
12 590
-1%
|
12 501
-1%
|
13 599
+9%
|
12 891
-5%
|
12 837
0%
|
11 871
-8%
|
10 334
-13%
|
10 634
+3%
|
|
| Equity | |||||||||||||||||
| Common Stock |
1 288
|
1 288
|
2 055
|
2 740
|
2 740
|
2 740
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 580
|
|
| Retained Earnings |
662
|
1 304
|
1 355
|
2 226
|
2 337
|
2 517
|
2 401
|
717
|
759
|
781
|
885
|
1 049
|
1 214
|
1 296
|
1 641
|
1 893
|
|
| Additional Paid In Capital |
79
|
81
|
120
|
2 547
|
2 547
|
2 568
|
2 101
|
2 101
|
2 101
|
2 101
|
1 979
|
1 979
|
2 101
|
2 101
|
2 113
|
2 693
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
|
| Other Equity |
0
|
0
|
17
|
13
|
28
|
41
|
53
|
54
|
51
|
64
|
39
|
63
|
114
|
102
|
77
|
123
|
|
| Total Equity |
2 029
N/A
|
2 673
+32%
|
3 513
+31%
|
7 500
+113%
|
7 652
+2%
|
7 783
+2%
|
8 788
+13%
|
7 103
-19%
|
7 148
+1%
|
7 158
+0%
|
7 165
+0%
|
7 305
+2%
|
7 541
+3%
|
7 635
+1%
|
8 017
+5%
|
9 043
+13%
|
|
| Total Liabilities & Equity |
11 886
N/A
|
12 470
+5%
|
12 927
+4%
|
16 446
+27%
|
17 743
+8%
|
19 914
+12%
|
20 765
+4%
|
19 774
-5%
|
19 738
0%
|
19 659
0%
|
20 764
+6%
|
20 196
-3%
|
20 378
+1%
|
19 506
-4%
|
18 351
-6%
|
19 677
+7%
|
|
| Shares Outstanding | |||||||||||||||||
| Common Shares Outstanding |
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 110
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 339
|
4 580
|
|