Ningbo Tuopu Group Co Ltd
SSE:601689
Balance Sheet
Balance Sheet Decomposition
Ningbo Tuopu Group Co Ltd
Current Assets | 13.5B |
Cash & Short-Term Investments | 2.6B |
Receivables | 7B |
Other Current Assets | 3.9B |
Non-Current Assets | 17.3B |
Long-Term Investments | 162.6m |
PP&E | 15.2B |
Intangibles | 1.6B |
Other Non-Current Assets | 371.3m |
Current Liabilities | 11.2B |
Accounts Payable | 5.4B |
Accrued Liabilities | 495.8m |
Short-Term Debt | 3.9B |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 5.8B |
Long-Term Debt | 5.2B |
Other Non-Current Liabilities | 521m |
Balance Sheet
Ningbo Tuopu Group 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 |
95
|
422
|
330
|
1 258
|
732
|
715
|
675
|
936
|
2 410
|
2 314
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
936
|
2 410
|
2 314
|
|
Cash Equivalents |
95
|
422
|
330
|
1 258
|
732
|
715
|
675
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
1 300
|
690
|
780
|
0
|
322
|
1
|
301
|
|
Total Receivables |
604
|
880
|
1 508
|
2 603
|
2 637
|
2 551
|
3 021
|
4 814
|
6 258
|
6 965
|
|
Accounts Receivables |
517
|
678
|
1 146
|
1 317
|
1 251
|
1 357
|
1 783
|
3 168
|
4 347
|
5 007
|
|
Other Receivables |
87
|
202
|
362
|
1 286
|
1 386
|
1 194
|
1 238
|
1 646
|
1 910
|
1 958
|
|
Inventory |
530
|
672
|
883
|
1 239
|
1 216
|
1 240
|
1 503
|
2 297
|
3 256
|
3 245
|
|
Other Current Assets |
63
|
599
|
43
|
302
|
395
|
147
|
160
|
422
|
510
|
668
|
|
Total Current Assets |
1 292
|
2 573
|
2 764
|
6 703
|
5 671
|
5 433
|
5 360
|
8 790
|
12 435
|
13 492
|
|
PP&E Net |
1 038
|
1 290
|
1 670
|
3 009
|
4 135
|
4 651
|
5 489
|
8 439
|
13 123
|
15 151
|
|
PP&E Gross |
1 038
|
1 290
|
1 670
|
3 009
|
4 135
|
4 651
|
5 489
|
8 439
|
13 123
|
15 151
|
|
Accumulated Depreciation |
588
|
684
|
820
|
1 016
|
1 260
|
1 551
|
1 970
|
2 478
|
3 211
|
4 299
|
|
Intangible Assets |
121
|
173
|
381
|
551
|
576
|
606
|
679
|
855
|
1 228
|
1 390
|
|
Goodwill |
7
|
7
|
7
|
287
|
287
|
253
|
253
|
209
|
209
|
203
|
|
Long-Term Investments |
60
|
59
|
72
|
80
|
113
|
156
|
182
|
159
|
167
|
163
|
|
Other Long-Term Assets |
19
|
28
|
52
|
105
|
118
|
136
|
153
|
230
|
349
|
371
|
|
Other Assets |
7
|
7
|
7
|
287
|
287
|
253
|
253
|
209
|
209
|
203
|
|
Total Assets |
2 537
N/A
|
4 130
+63%
|
4 946
+20%
|
10 735
+117%
|
10 901
+2%
|
11 234
+3%
|
12 115
+8%
|
18 683
+54%
|
27 510
+47%
|
30 770
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
668
|
766
|
1 063
|
1 589
|
1 315
|
1 459
|
1 898
|
3 226
|
4 828
|
5 407
|
|
Accrued Liabilities |
53
|
80
|
118
|
141
|
118
|
155
|
208
|
295
|
352
|
496
|
|
Short-Term Debt |
286
|
64
|
269
|
1 908
|
1 688
|
1 685
|
1 872
|
3 547
|
4 119
|
3 855
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
55
|
63
|
0
|
211
|
188
|
1 290
|
|
Other Current Liabilities |
30
|
40
|
71
|
489
|
90
|
65
|
53
|
87
|
135
|
176
|
|
Total Current Liabilities |
1 037
|
949
|
1 521
|
4 127
|
3 267
|
3 427
|
4 031
|
7 367
|
9 621
|
11 224
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
213
|
183
|
0
|
351
|
5 249
|
5 241
|
|
Deferred Income Tax |
0
|
0
|
0
|
14
|
33
|
48
|
52
|
76
|
113
|
67
|
|
Minority Interest |
25
|
25
|
25
|
23
|
25
|
29
|
31
|
32
|
31
|
30
|
|
Other Liabilities |
0
|
0
|
29
|
101
|
142
|
172
|
214
|
269
|
367
|
424
|
|
Total Liabilities |
1 062
N/A
|
974
-8%
|
1 575
+62%
|
4 266
+171%
|
3 680
-14%
|
3 859
+5%
|
4 328
+12%
|
8 094
+87%
|
15 381
+90%
|
16 985
+10%
|
|
Equity | |||||||||||
Common Stock |
520
|
649
|
649
|
728
|
728
|
1 055
|
1 055
|
1 102
|
1 102
|
1 102
|
|
Retained Earnings |
763
|
1 052
|
1 268
|
2 006
|
2 759
|
2 915
|
3 343
|
4 171
|
5 565
|
7 205
|
|
Additional Paid In Capital |
192
|
1 455
|
1 455
|
3 737
|
3 737
|
3 409
|
3 409
|
5 341
|
5 341
|
5 341
|
|
Other Equity |
0
|
0
|
0
|
1
|
3
|
4
|
21
|
25
|
122
|
136
|
|
Total Equity |
1 475
N/A
|
3 156
+114%
|
3 372
+7%
|
6 469
+92%
|
7 221
+12%
|
7 375
+2%
|
7 787
+6%
|
10 589
+36%
|
12 129
+15%
|
13 784
+14%
|
|
Total Liabilities & Equity |
2 537
N/A
|
4 130
+63%
|
4 946
+20%
|
10 735
+117%
|
10 901
+2%
|
11 234
+3%
|
12 115
+8%
|
18 683
+54%
|
27 510
+47%
|
30 770
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
754
|
941
|
941
|
1 055
|
1 055
|
1 055
|
1 055
|
1 102
|
1 102
|
1 102
|