Noblelift Intelligent Equipment Co Ltd
SSE:603611
Balance Sheet
Balance Sheet Decomposition
Noblelift Intelligent Equipment Co Ltd
Current Assets | 7B |
Cash & Short-Term Investments | 1B |
Receivables | 2B |
Other Current Assets | 4B |
Non-Current Assets | 2.1B |
Long-Term Investments | 238.7m |
PP&E | 726.5m |
Intangibles | 993.8m |
Other Non-Current Assets | 95.3m |
Current Liabilities | 6.1B |
Accounts Payable | 1.9B |
Accrued Liabilities | 304.4m |
Short-Term Debt | 1.1B |
Other Current Liabilities | 2.7B |
Non-Current Liabilities | 361.8m |
Long-Term Debt | 136.9m |
Other Non-Current Liabilities | 224.9m |
Balance Sheet
Noblelift Intelligent Equipment 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 |
274
|
429
|
597
|
634
|
682
|
697
|
566
|
818
|
1 096
|
960
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
818
|
1 096
|
960
|
|
Cash Equivalents |
274
|
429
|
597
|
634
|
681
|
697
|
565
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
200
|
130
|
3
|
8
|
83
|
440
|
228
|
38
|
62
|
|
Total Receivables |
123
|
166
|
401
|
586
|
772
|
1 067
|
1 128
|
2 027
|
2 242
|
1 999
|
|
Accounts Receivables |
98
|
144
|
299
|
457
|
523
|
738
|
1 006
|
1 494
|
1 601
|
1 674
|
|
Other Receivables |
26
|
22
|
102
|
130
|
249
|
330
|
122
|
533
|
641
|
325
|
|
Inventory |
171
|
146
|
382
|
676
|
801
|
1 482
|
1 642
|
2 305
|
3 362
|
3 593
|
|
Other Current Assets |
16
|
14
|
53
|
62
|
99
|
147
|
236
|
408
|
437
|
430
|
|
Total Current Assets |
584
|
954
|
1 562
|
1 961
|
2 361
|
3 477
|
4 012
|
5 785
|
7 175
|
7 044
|
|
PP&E Net |
214
|
246
|
374
|
449
|
507
|
585
|
573
|
676
|
688
|
727
|
|
PP&E Gross |
214
|
246
|
374
|
449
|
507
|
585
|
573
|
676
|
688
|
727
|
|
Accumulated Depreciation |
127
|
148
|
187
|
218
|
256
|
406
|
461
|
500
|
579
|
673
|
|
Intangible Assets |
64
|
66
|
91
|
91
|
86
|
178
|
193
|
193
|
189
|
359
|
|
Goodwill |
0
|
0
|
393
|
393
|
393
|
599
|
673
|
673
|
635
|
635
|
|
Note Receivable |
0
|
0
|
5
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
50
|
45
|
48
|
55
|
167
|
165
|
138
|
233
|
239
|
239
|
|
Other Long-Term Assets |
4
|
5
|
7
|
12
|
20
|
52
|
69
|
82
|
79
|
95
|
|
Other Assets |
0
|
0
|
393
|
393
|
393
|
599
|
673
|
673
|
635
|
635
|
|
Total Assets |
916
N/A
|
1 316
+44%
|
2 479
+88%
|
2 964
+20%
|
3 536
+19%
|
5 055
+43%
|
5 658
+12%
|
7 641
+35%
|
9 004
+18%
|
9 099
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
232
|
254
|
359
|
534
|
591
|
900
|
974
|
1 428
|
1 701
|
1 927
|
|
Accrued Liabilities |
16
|
17
|
38
|
55
|
68
|
192
|
278
|
329
|
312
|
304
|
|
Short-Term Debt |
0
|
20
|
63
|
144
|
229
|
600
|
702
|
947
|
1 248
|
1 108
|
|
Current Portion of Long-Term Debt |
100
|
10
|
50
|
0
|
0
|
3
|
0
|
48
|
35
|
468
|
|
Other Current Liabilities |
42
|
76
|
616
|
581
|
818
|
1 377
|
1 362
|
2 139
|
2 703
|
2 263
|
|
Total Current Liabilities |
389
|
376
|
1 127
|
1 314
|
1 706
|
3 072
|
3 317
|
4 890
|
5 999
|
6 071
|
|
Long-Term Debt |
27
|
50
|
0
|
0
|
0
|
226
|
277
|
483
|
481
|
137
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
2
|
8
|
10
|
12
|
17
|
10
|
|
Minority Interest |
4
|
8
|
25
|
32
|
43
|
16
|
42
|
38
|
21
|
24
|
|
Other Liabilities |
17
|
17
|
32
|
28
|
63
|
127
|
145
|
154
|
139
|
191
|
|
Total Liabilities |
437
N/A
|
451
+3%
|
1 184
+162%
|
1 374
+16%
|
1 813
+32%
|
3 449
+90%
|
3 790
+10%
|
5 577
+47%
|
6 657
+19%
|
6 433
-3%
|
|
Equity | |||||||||||
Common Stock |
60
|
160
|
175
|
191
|
268
|
268
|
267
|
267
|
267
|
258
|
|
Retained Earnings |
407
|
474
|
579
|
632
|
725
|
835
|
1 078
|
1 300
|
1 561
|
1 877
|
|
Additional Paid In Capital |
16
|
237
|
546
|
838
|
774
|
696
|
698
|
691
|
686
|
528
|
|
Treasury Stock |
0
|
0
|
0
|
72
|
46
|
193
|
170
|
170
|
170
|
0
|
|
Other Equity |
4
|
7
|
5
|
0
|
2
|
1
|
5
|
25
|
3
|
4
|
|
Total Equity |
479
N/A
|
864
+80%
|
1 295
+50%
|
1 590
+23%
|
1 723
+8%
|
1 607
-7%
|
1 868
+16%
|
2 064
+10%
|
2 348
+14%
|
2 666
+14%
|
|
Total Liabilities & Equity |
916
N/A
|
1 316
+44%
|
2 479
+88%
|
2 964
+20%
|
3 536
+19%
|
5 055
+43%
|
5 658
+12%
|
7 641
+35%
|
9 004
+18%
|
9 099
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
168
|
224
|
245
|
260
|
262
|
262
|
262
|
259
|
259
|
258
|