Kingclean Electric Co Ltd
SSE:603355
Balance Sheet
Balance Sheet Decomposition
Kingclean Electric Co Ltd
Current Assets | 8.5B |
Cash & Short-Term Investments | 5.3B |
Receivables | 1.9B |
Other Current Assets | 1.2B |
Non-Current Assets | 2.7B |
PP&E | 1.7B |
Intangibles | 844.2m |
Other Non-Current Assets | 161.1m |
Current Liabilities | 5.4B |
Accounts Payable | 1.2B |
Accrued Liabilities | 180.7m |
Short-Term Debt | 2.5B |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 1.8B |
Long-Term Debt | 1.4B |
Other Non-Current Liabilities | 325.9m |
Balance Sheet
Kingclean Electric 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 |
480
|
788
|
1 273
|
2 057
|
1 952
|
1 229
|
1 951
|
2 666
|
2 920
|
4 981
|
|
Cash |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 920
|
4 480
|
|
Cash Equivalents |
479
|
788
|
1 273
|
2 057
|
1 952
|
1 229
|
1 951
|
2 666
|
0
|
501
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
309
|
723
|
0
|
0
|
|
Total Receivables |
632
|
693
|
692
|
979
|
1 273
|
1 293
|
1 113
|
1 542
|
1 771
|
1 622
|
|
Accounts Receivables |
601
|
643
|
639
|
847
|
1 079
|
1 097
|
935
|
1 371
|
1 619
|
1 442
|
|
Other Receivables |
31
|
50
|
52
|
132
|
194
|
196
|
178
|
172
|
152
|
181
|
|
Inventory |
497
|
429
|
359
|
492
|
729
|
700
|
615
|
912
|
1 537
|
1 127
|
|
Other Current Assets |
40
|
66
|
380
|
562
|
52
|
31
|
26
|
68
|
45
|
60
|
|
Total Current Assets |
1 649
|
1 975
|
2 704
|
4 091
|
4 007
|
3 252
|
4 013
|
5 911
|
6 274
|
7 791
|
|
PP&E Net |
870
|
836
|
816
|
786
|
940
|
982
|
944
|
954
|
1 603
|
1 755
|
|
PP&E Gross |
870
|
836
|
816
|
786
|
940
|
982
|
944
|
954
|
1 603
|
1 755
|
|
Accumulated Depreciation |
366
|
434
|
494
|
488
|
565
|
635
|
658
|
760
|
1 214
|
1 386
|
|
Intangible Assets |
174
|
170
|
167
|
163
|
160
|
156
|
152
|
149
|
231
|
212
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
646
|
646
|
|
Long-Term Investments |
0
|
0
|
19
|
18
|
13
|
11
|
200
|
0
|
0
|
0
|
|
Other Long-Term Assets |
11
|
15
|
14
|
38
|
48
|
74
|
68
|
113
|
159
|
152
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
646
|
646
|
|
Total Assets |
2 704
N/A
|
2 996
+11%
|
3 720
+24%
|
5 095
+37%
|
5 168
+1%
|
4 474
-13%
|
5 377
+20%
|
7 127
+33%
|
8 912
+25%
|
10 555
+18%
|
|
Liabilities | |||||||||||
Accounts Payable |
621
|
595
|
519
|
731
|
933
|
875
|
877
|
1 280
|
1 456
|
1 242
|
|
Accrued Liabilities |
16
|
21
|
50
|
100
|
105
|
69
|
128
|
163
|
208
|
242
|
|
Short-Term Debt |
729
|
692
|
403
|
975
|
328
|
425
|
680
|
1 075
|
2 471
|
2 574
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
300
|
0
|
0
|
300
|
19
|
20
|
|
Other Current Liabilities |
129
|
143
|
160
|
292
|
246
|
313
|
281
|
589
|
661
|
700
|
|
Total Current Liabilities |
1 494
|
1 451
|
1 133
|
2 098
|
1 911
|
1 681
|
1 966
|
3 406
|
4 814
|
4 777
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
200
|
0
|
559
|
1 659
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
37
|
32
|
|
Minority Interest |
0
|
0
|
6
|
0
|
2
|
0
|
0
|
1
|
1
|
3
|
|
Other Liabilities |
44
|
36
|
29
|
21
|
16
|
11
|
11
|
269
|
259
|
281
|
|
Total Liabilities |
1 538
N/A
|
1 486
-3%
|
1 167
-21%
|
2 119
+82%
|
1 929
-9%
|
1 692
-12%
|
2 178
+29%
|
3 680
+69%
|
5 670
+54%
|
6 752
+19%
|
|
Equity | |||||||||||
Common Stock |
360
|
360
|
401
|
401
|
401
|
401
|
401
|
411
|
575
|
574
|
|
Retained Earnings |
721
|
1 065
|
1 357
|
1 782
|
2 044
|
1 589
|
2 007
|
2 230
|
1 914
|
2 324
|
|
Additional Paid In Capital |
85
|
85
|
796
|
795
|
795
|
795
|
795
|
929
|
824
|
855
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123
|
83
|
51
|
|
Other Equity |
1
|
1
|
1
|
2
|
0
|
3
|
4
|
1
|
13
|
102
|
|
Total Equity |
1 165
N/A
|
1 509
+30%
|
2 553
+69%
|
2 976
+17%
|
3 239
+9%
|
2 782
-14%
|
3 199
+15%
|
3 447
+8%
|
3 243
-6%
|
3 803
+17%
|
|
Total Liabilities & Equity |
2 704
N/A
|
2 996
+11%
|
3 720
+24%
|
5 095
+37%
|
5 168
+1%
|
4 474
-13%
|
5 377
+20%
|
7 127
+33%
|
8 912
+25%
|
10 555
+18%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
360
|
360
|
401
|
401
|
401
|
401
|
401
|
401
|
565
|
567
|