CRRC Corp Ltd
SSE:601766
Balance Sheet
Balance Sheet Decomposition
CRRC Corp Ltd
Current Assets | 314.6B |
Cash & Short-Term Investments | 75B |
Receivables | 160.4B |
Other Current Assets | 79.2B |
Non-Current Assets | 157.2B |
Long-Term Investments | 31.5B |
PP&E | 68.2B |
Intangibles | 17.7B |
Other Non-Current Assets | 39.8B |
Current Liabilities | 250.4B |
Accounts Payable | 154B |
Accrued Liabilities | 6.5B |
Short-Term Debt | 45B |
Other Current Liabilities | 44.9B |
Non-Current Liabilities | 60.4B |
Long-Term Debt | 8.5B |
Other Non-Current Liabilities | 51.9B |
Balance Sheet
CRRC Corp 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 |
48 896
|
40 569
|
45 597
|
60 902
|
33 143
|
39 285
|
31 159
|
46 107
|
47 608
|
46 067
|
|
Cash |
5
|
1 203
|
3
|
3
|
2
|
142
|
2
|
1
|
47 608
|
46 067
|
|
Cash Equivalents |
48 891
|
39 366
|
45 594
|
60 899
|
33 141
|
39 143
|
31 157
|
46 105
|
0
|
0
|
|
Short-Term Investments |
4 404
|
3 262
|
4 829
|
5 567
|
13 815
|
22 869
|
15 253
|
22 135
|
23 240
|
28 936
|
|
Total Receivables |
72 594
|
87 894
|
95 704
|
122 325
|
111 174
|
112 461
|
129 476
|
140 631
|
145 578
|
160 393
|
|
Accounts Receivables |
58 424
|
72 514
|
74 053
|
77 675
|
78 863
|
76 077
|
90 855
|
92 682
|
114 136
|
139 296
|
|
Other Receivables |
14 170
|
15 380
|
21 651
|
44 650
|
32 311
|
36 384
|
38 621
|
47 949
|
31 442
|
21 097
|
|
Inventory |
59 666
|
59 786
|
54 418
|
55 235
|
55 122
|
60 834
|
62 966
|
61 420
|
63 136
|
66 849
|
|
Other Current Assets |
14 666
|
13 667
|
20 049
|
11 474
|
14 259
|
15 767
|
10 873
|
9 590
|
10 894
|
12 343
|
|
Total Current Assets |
200 227
|
205 178
|
220 597
|
255 504
|
227 512
|
251 215
|
249 727
|
279 883
|
290 455
|
314 587
|
|
PP&E Net |
58 743
|
62 160
|
66 348
|
65 914
|
65 419
|
67 571
|
68 071
|
67 206
|
66 858
|
68 175
|
|
PP&E Gross |
58 743
|
62 160
|
66 348
|
65 914
|
65 419
|
67 571
|
68 071
|
67 206
|
66 858
|
68 175
|
|
Accumulated Depreciation |
12 350
|
29 242
|
33 437
|
37 405
|
40 532
|
45 535
|
50 644
|
55 380
|
59 688
|
64 428
|
|
Intangible Assets |
15 822
|
18 024
|
17 664
|
18 020
|
16 937
|
16 349
|
16 468
|
17 213
|
16 852
|
17 437
|
|
Goodwill |
792
|
1 315
|
1 287
|
1 242
|
713
|
462
|
329
|
273
|
262
|
307
|
|
Note Receivable |
11 332
|
10 794
|
11 216
|
10 558
|
18 614
|
20 240
|
28 204
|
31 488
|
35 340
|
34 376
|
|
Long-Term Investments |
5 910
|
7 918
|
14 242
|
16 476
|
19 488
|
21 610
|
21 595
|
23 409
|
22 215
|
31 456
|
|
Other Long-Term Assets |
5 988
|
6 303
|
6 969
|
7 492
|
8 840
|
6 125
|
7 986
|
7 356
|
10 158
|
5 453
|
|
Other Assets |
792
|
1 315
|
1 287
|
1 242
|
713
|
462
|
329
|
273
|
262
|
307
|
|
Total Assets |
298 814
N/A
|
311 694
+4%
|
338 322
+9%
|
375 206
+11%
|
357 523
-5%
|
383 572
+7%
|
392 380
+2%
|
426 826
+9%
|
442 140
+4%
|
471 792
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
71 390
|
83 179
|
91 950
|
104 357
|
99 190
|
106 602
|
106 572
|
122 107
|
130 958
|
154 034
|
|
Accrued Liabilities |
4 846
|
4 107
|
4 095
|
4 662
|
8 137
|
7 284
|
6 193
|
6 198
|
6 852
|
6 481
|
|
Short-Term Debt |
47 900
|
38 018
|
44 503
|
59 191
|
36 423
|
38 592
|
34 074
|
41 454
|
44 453
|
45 017
|
|
Current Portion of Long-Term Debt |
4 687
|
5 008
|
5 190
|
1 614
|
8 555
|
6 633
|
9 124
|
6 831
|
6 908
|
7 111
|
|
Other Current Liabilities |
44 090
|
38 779
|
38 490
|
33 652
|
35 356
|
41 053
|
41 529
|
38 966
|
38 233
|
37 764
|
|
Total Current Liabilities |
172 913
|
169 091
|
184 228
|
203 476
|
187 661
|
200 165
|
197 493
|
215 556
|
227 404
|
250 408
|
|
Long-Term Debt |
12 216
|
14 316
|
14 670
|
13 765
|
4 523
|
8 085
|
7 995
|
11 180
|
7 247
|
8 530
|
|
Deferred Income Tax |
193
|
242
|
236
|
176
|
159
|
143
|
163
|
264
|
300
|
572
|
|
Minority Interest |
12 882
|
16 674
|
18 955
|
20 336
|
21 227
|
22 935
|
26 120
|
33 717
|
35 945
|
35 550
|
|
Other Liabilities |
11 314
|
14 470
|
15 373
|
15 870
|
15 495
|
16 352
|
17 588
|
17 535
|
16 204
|
15 759
|
|
Total Liabilities |
209 519
N/A
|
214 793
+3%
|
233 462
+9%
|
253 623
+9%
|
229 065
-10%
|
247 679
+8%
|
249 359
+1%
|
278 252
+12%
|
287 099
+3%
|
310 818
+8%
|
|
Equity | |||||||||||
Common Stock |
13 803
|
27 289
|
27 289
|
28 699
|
28 699
|
28 699
|
28 699
|
28 699
|
28 699
|
28 699
|
|
Retained Earnings |
75 906
|
40 503
|
47 687
|
52 433
|
59 997
|
67 532
|
74 658
|
79 266
|
85 677
|
91 606
|
|
Additional Paid In Capital |
0
|
29 960
|
30 189
|
40 688
|
40 629
|
40 748
|
40 957
|
41 887
|
41 353
|
41 568
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
668
|
328
|
930
|
|
Other Equity |
414
|
851
|
304
|
236
|
867
|
1 085
|
1 293
|
609
|
359
|
30
|
|
Total Equity |
89 295
N/A
|
96 900
+9%
|
104 860
+8%
|
121 584
+16%
|
128 458
+6%
|
135 894
+6%
|
143 021
+5%
|
148 574
+4%
|
155 041
+4%
|
160 973
+4%
|
|
Total Liabilities & Equity |
298 814
N/A
|
311 694
+4%
|
338 322
+9%
|
375 206
+11%
|
357 523
-5%
|
383 572
+7%
|
392 380
+2%
|
426 826
+9%
|
442 140
+4%
|
471 792
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
12 441
|
27 289
|
27 289
|
28 699
|
28 699
|
29 010
|
29 010
|
28 699
|
28 699
|
28 699
|