Anjoy Foods Group Co Ltd
SSE:603345
Balance Sheet
Balance Sheet Decomposition
Anjoy Foods Group Co Ltd
Current Assets | 10.4B |
Cash & Short-Term Investments | 5.6B |
Receivables | 737.6m |
Other Current Assets | 4.1B |
Non-Current Assets | 6.9B |
Long-Term Investments | 15.1m |
PP&E | 5.2B |
Intangibles | 1.5B |
Other Non-Current Assets | 198.7m |
Current Liabilities | 4B |
Accounts Payable | 1.6B |
Accrued Liabilities | 478.3m |
Short-Term Debt | 559.4m |
Other Current Liabilities | 1.3B |
Non-Current Liabilities | 666.3m |
Long-Term Debt | 3.6m |
Other Non-Current Liabilities | 662.7m |
Balance Sheet
Anjoy Foods 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 |
226
|
378
|
379
|
520
|
792
|
691
|
780
|
1 145
|
3 058
|
4 527
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 025
|
3 058
|
4 527
|
|
Cash Equivalents |
226
|
378
|
379
|
520
|
792
|
691
|
780
|
120
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
390
|
570
|
560
|
1 119
|
55
|
3 056
|
1 033
|
|
Total Receivables |
112
|
91
|
122
|
131
|
155
|
248
|
413
|
602
|
867
|
738
|
|
Accounts Receivables |
107
|
86
|
106
|
115
|
117
|
169
|
350
|
541
|
737
|
569
|
|
Other Receivables |
6
|
5
|
17
|
16
|
38
|
78
|
63
|
61
|
130
|
168
|
|
Inventory |
572
|
587
|
738
|
804
|
1 163
|
1 733
|
1 691
|
2 414
|
3 137
|
3 567
|
|
Other Current Assets |
21
|
13
|
32
|
26
|
44
|
100
|
155
|
144
|
175
|
561
|
|
Total Current Assets |
931
|
1 069
|
1 271
|
1 870
|
2 724
|
3 331
|
4 159
|
4 361
|
10 292
|
10 426
|
|
PP&E Net |
712
|
949
|
1 095
|
1 252
|
1 601
|
2 017
|
2 435
|
3 246
|
4 150
|
5 207
|
|
PP&E Gross |
712
|
949
|
1 095
|
1 252
|
1 601
|
2 017
|
2 435
|
3 246
|
4 150
|
5 207
|
|
Accumulated Depreciation |
140
|
185
|
258
|
340
|
435
|
555
|
701
|
917
|
1 192
|
1 513
|
|
Intangible Assets |
75
|
73
|
90
|
88
|
103
|
150
|
202
|
500
|
703
|
683
|
|
Goodwill |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
462
|
807
|
770
|
|
Long-Term Investments |
0
|
0
|
0
|
0
|
80
|
115
|
112
|
0
|
9
|
15
|
|
Other Long-Term Assets |
23
|
23
|
22
|
39
|
55
|
71
|
187
|
203
|
233
|
199
|
|
Other Assets |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
462
|
807
|
770
|
|
Total Assets |
1 742
N/A
|
2 115
+21%
|
2 479
+17%
|
3 251
+31%
|
4 563
+40%
|
5 685
+25%
|
7 097
+25%
|
8 771
+24%
|
16 194
+85%
|
17 300
+7%
|
|
Liabilities | |||||||||||
Accounts Payable |
378
|
491
|
577
|
597
|
779
|
1 029
|
1 069
|
1 411
|
1 431
|
1 635
|
|
Accrued Liabilities |
46
|
46
|
74
|
80
|
104
|
148
|
262
|
312
|
431
|
478
|
|
Short-Term Debt |
305
|
312
|
340
|
325
|
607
|
541
|
423
|
560
|
752
|
559
|
|
Current Portion of Long-Term Debt |
10
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
4
|
3
|
|
Other Current Liabilities |
256
|
392
|
422
|
493
|
563
|
1 027
|
756
|
849
|
1 243
|
1 331
|
|
Total Current Liabilities |
994
|
1 242
|
1 413
|
1 495
|
2 053
|
2 745
|
2 509
|
3 150
|
3 863
|
4 006
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
354
|
0
|
735
|
146
|
4
|
4
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
28
|
62
|
99
|
205
|
262
|
249
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
70
|
220
|
273
|
|
Other Liabilities |
49
|
47
|
61
|
63
|
81
|
134
|
69
|
126
|
166
|
141
|
|
Total Liabilities |
1 044
N/A
|
1 288
+23%
|
1 474
+14%
|
1 558
+6%
|
2 515
+61%
|
2 941
+17%
|
3 413
+16%
|
3 698
+8%
|
4 514
+22%
|
4 672
+4%
|
|
Equity | |||||||||||
Common Stock |
162
|
162
|
162
|
216
|
216
|
236
|
237
|
244
|
293
|
293
|
|
Retained Earnings |
428
|
556
|
733
|
882
|
1 092
|
1 410
|
2 014
|
2 515
|
3 411
|
4 337
|
|
Additional Paid In Capital |
109
|
109
|
109
|
595
|
595
|
1 268
|
1 456
|
2 420
|
8 024
|
8 043
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
170
|
187
|
105
|
47
|
46
|
|
Other Equity |
0
|
0
|
0
|
0
|
145
|
0
|
165
|
1
|
2
|
1
|
|
Total Equity |
699
N/A
|
827
+18%
|
1 005
+21%
|
1 694
+69%
|
2 048
+21%
|
2 744
+34%
|
3 684
+34%
|
5 073
+38%
|
11 679
+130%
|
12 628
+8%
|
|
Total Liabilities & Equity |
1 742
N/A
|
2 115
+21%
|
2 479
+17%
|
3 251
+31%
|
4 563
+40%
|
5 685
+25%
|
7 097
+25%
|
8 771
+24%
|
16 194
+85%
|
17 300
+7%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
162
|
162
|
162
|
216
|
216
|
230
|
230
|
238
|
287
|
293
|