Zhejiang Chint Electrics Co Ltd
SSE:601877
Balance Sheet
Balance Sheet Decomposition
Zhejiang Chint Electrics Co Ltd
Current Assets | 67B |
Cash & Short-Term Investments | 9B |
Receivables | 22.8B |
Other Current Assets | 35.2B |
Non-Current Assets | 48.1B |
Long-Term Investments | 9.9B |
PP&E | 31.7B |
Intangibles | 1.5B |
Other Non-Current Assets | 5B |
Current Liabilities | 45.1B |
Accounts Payable | 18.5B |
Accrued Liabilities | 1.4B |
Short-Term Debt | 5.6B |
Other Current Liabilities | 19.6B |
Non-Current Liabilities | 31.8B |
Long-Term Debt | 15B |
Other Non-Current Liabilities | 16.9B |
Balance Sheet
Zhejiang Chint Electrics Co Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 986
|
2 450
|
2 712
|
3 675
|
6 227
|
5 687
|
5 292
|
5 382
|
0
|
0
|
|
Cash |
1
|
2
|
3
|
2
|
3
|
2
|
1
|
2
|
0
|
0
|
|
Cash Equivalents |
1 985
|
2 448
|
2 709
|
3 673
|
6 224
|
5 685
|
5 291
|
5 380
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
1 642
|
2 190
|
572
|
12
|
1
|
16
|
37
|
13
|
|
Total Receivables |
4 093
|
4 423
|
6 807
|
8 064
|
9 937
|
12 585
|
13 944
|
17 052
|
19 543
|
20 609
|
|
Accounts Receivables |
1 938
|
2 078
|
4 778
|
5 555
|
6 503
|
7 174
|
8 639
|
9 891
|
12 855
|
15 053
|
|
Other Receivables |
2 155
|
2 345
|
2 029
|
2 509
|
3 434
|
5 411
|
5 305
|
7 161
|
6 688
|
5 556
|
|
Inventory |
1 151
|
1 278
|
2 465
|
2 045
|
3 271
|
4 658
|
4 910
|
4 963
|
13 937
|
22 477
|
|
Other Current Assets |
994
|
1 039
|
761
|
607
|
1 033
|
1 025
|
1 650
|
2 232
|
3 970
|
4 921
|
|
Total Current Assets |
8 224
|
9 190
|
14 386
|
16 580
|
21 040
|
23 967
|
25 798
|
29 646
|
43 823
|
59 682
|
|
PP&E Net |
1 810
|
2 027
|
11 668
|
14 277
|
17 123
|
16 942
|
22 002
|
27 660
|
30 067
|
32 122
|
|
PP&E Gross |
1 810
|
2 027
|
11 668
|
14 277
|
17 123
|
16 942
|
22 002
|
27 660
|
30 067
|
32 122
|
|
Accumulated Depreciation |
775
|
900
|
2 326
|
2 672
|
3 679
|
3 599
|
4 775
|
6 475
|
7 268
|
7 112
|
|
Intangible Assets |
288
|
248
|
342
|
530
|
344
|
339
|
358
|
585
|
727
|
591
|
|
Goodwill |
3
|
3
|
11
|
8
|
38
|
30
|
9
|
102
|
170
|
141
|
|
Note Receivable |
0
|
0
|
957
|
557
|
837
|
1 036
|
950
|
725
|
566
|
624
|
|
Long-Term Investments |
547
|
548
|
1 622
|
2 217
|
3 317
|
3 927
|
4 609
|
9 058
|
9 160
|
7 954
|
|
Other Long-Term Assets |
135
|
187
|
1 201
|
1 186
|
1 457
|
1 341
|
1 551
|
1 494
|
1 915
|
3 220
|
|
Other Assets |
3
|
3
|
11
|
8
|
38
|
30
|
9
|
102
|
170
|
141
|
|
Total Assets |
11 007
N/A
|
12 202
+11%
|
30 187
+147%
|
35 356
+17%
|
44 155
+25%
|
47 583
+8%
|
55 277
+16%
|
69 270
+25%
|
86 426
+25%
|
104 334
+21%
|
|
Liabilities | |||||||||||
Accounts Payable |
2 170
|
2 211
|
3 343
|
4 169
|
5 274
|
8 866
|
6 188
|
7 054
|
10 015
|
13 809
|
|
Accrued Liabilities |
568
|
672
|
738
|
795
|
924
|
1 145
|
1 269
|
1 354
|
1 819
|
2 191
|
|
Short-Term Debt |
313
|
295
|
3 295
|
5 108
|
4 332
|
3 606
|
6 578
|
6 255
|
9 471
|
7 985
|
|
Current Portion of Long-Term Debt |
0
|
0
|
2 053
|
867
|
854
|
1 052
|
1 193
|
3 844
|
2 748
|
6 026
|
|
Other Current Liabilities |
648
|
995
|
1 279
|
1 346
|
1 646
|
2 435
|
3 822
|
4 478
|
6 555
|
11 030
|
|
Total Current Liabilities |
3 699
|
4 173
|
10 707
|
12 285
|
13 031
|
17 106
|
19 049
|
22 985
|
30 609
|
41 041
|
|
Long-Term Debt |
1 567
|
1 474
|
6 683
|
7 621
|
9 559
|
6 610
|
10 237
|
13 756
|
19 236
|
20 388
|
|
Deferred Income Tax |
0
|
0
|
7
|
14
|
8
|
19
|
78
|
450
|
657
|
622
|
|
Minority Interest |
388
|
403
|
2 265
|
674
|
584
|
599
|
731
|
1 269
|
2 627
|
5 201
|
|
Other Liabilities |
102
|
113
|
809
|
1 383
|
986
|
1 600
|
962
|
896
|
956
|
742
|
|
Total Liabilities |
5 755
N/A
|
6 162
+7%
|
20 471
+232%
|
21 975
+7%
|
24 169
+10%
|
25 934
+7%
|
31 057
+20%
|
39 357
+27%
|
54 085
+37%
|
67 994
+26%
|
|
Equity | |||||||||||
Common Stock |
1 008
|
1 011
|
1 315
|
1 882
|
2 151
|
2 151
|
2 151
|
2 150
|
2 150
|
2 150
|
|
Retained Earnings |
2 187
|
2 911
|
3 304
|
4 840
|
7 040
|
8 695
|
11 192
|
16 590
|
18 876
|
22 052
|
|
Additional Paid In Capital |
2 058
|
2 121
|
5 086
|
6 640
|
10 991
|
11 067
|
11 125
|
11 342
|
12 201
|
13 516
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
68
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
171
|
80
|
140
|
27
|
667
|
1 072
|
|
Other Equity |
1
|
3
|
11
|
18
|
24
|
184
|
108
|
143
|
311
|
373
|
|
Total Equity |
5 251
N/A
|
6 040
+15%
|
9 716
+61%
|
13 380
+38%
|
19 986
+49%
|
21 649
+8%
|
24 221
+12%
|
29 913
+24%
|
32 341
+8%
|
36 341
+12%
|
|
Total Liabilities & Equity |
11 007
N/A
|
12 202
+11%
|
30 187
+147%
|
35 356
+17%
|
44 155
+25%
|
47 583
+8%
|
55 277
+16%
|
69 270
+25%
|
86 426
+25%
|
104 334
+21%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 310
|
1 315
|
1 315
|
1 882
|
2 135
|
2 143
|
2 146
|
2 130
|
2 129
|
2 120
|