Zhuhai Zhongfu Enterprise Co Ltd
SZSE:000659
Balance Sheet
Balance Sheet Decomposition
Zhuhai Zhongfu Enterprise Co Ltd
Current Assets | 401.3m |
Cash & Short-Term Investments | 34.2m |
Receivables | 208m |
Other Current Assets | 159.1m |
Non-Current Assets | 1.6B |
Long-Term Investments | 310.9m |
PP&E | 1.1B |
Intangibles | 123.6m |
Other Non-Current Assets | 41.8m |
Current Liabilities | 1.5B |
Accounts Payable | 63.6m |
Accrued Liabilities | 45m |
Short-Term Debt | 164.7m |
Other Current Liabilities | 1.2B |
Non-Current Liabilities | 49m |
Long-Term Debt | 55.4m |
Other Non-Current Liabilities | -6.4m |
Balance Sheet
Zhuhai Zhongfu Enterprise 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 |
765
|
429
|
130
|
88
|
118
|
75
|
67
|
79
|
60
|
63
|
|
Cash |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
60
|
63
|
|
Cash Equivalents |
765
|
429
|
130
|
88
|
117
|
75
|
67
|
79
|
0
|
0
|
|
Total Receivables |
549
|
396
|
356
|
334
|
353
|
295
|
325
|
268
|
263
|
204
|
|
Accounts Receivables |
408
|
256
|
286
|
252
|
243
|
193
|
169
|
131
|
135
|
110
|
|
Other Receivables |
140
|
140
|
70
|
81
|
110
|
102
|
156
|
137
|
128
|
95
|
|
Inventory |
349
|
243
|
201
|
212
|
187
|
190
|
171
|
139
|
155
|
143
|
|
Other Current Assets |
103
|
118
|
152
|
94
|
110
|
90
|
70
|
113
|
61
|
41
|
|
Total Current Assets |
1 766
|
1 186
|
839
|
728
|
768
|
650
|
633
|
599
|
538
|
451
|
|
PP&E Net |
2 414
|
2 165
|
1 954
|
1 520
|
1 415
|
1 346
|
1 251
|
1 079
|
1 253
|
1 157
|
|
PP&E Gross |
2 414
|
2 165
|
1 954
|
1 520
|
1 415
|
1 346
|
1 251
|
1 079
|
1 253
|
1 157
|
|
Accumulated Depreciation |
3 681
|
3 651
|
3 870
|
4 208
|
4 203
|
4 229
|
4 319
|
4 417
|
4 078
|
4 172
|
|
Intangible Assets |
122
|
110
|
107
|
100
|
81
|
85
|
96
|
119
|
130
|
125
|
|
Goodwill |
5
|
5
|
5
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
|
Long-Term Investments |
137
|
147
|
171
|
172
|
293
|
314
|
319
|
340
|
339
|
351
|
|
Other Long-Term Assets |
111
|
107
|
100
|
94
|
88
|
87
|
76
|
60
|
55
|
49
|
|
Other Assets |
5
|
5
|
5
|
4
|
4
|
1
|
1
|
1
|
1
|
1
|
|
Total Assets |
4 554
N/A
|
3 720
-18%
|
3 175
-15%
|
2 617
-18%
|
2 647
+1%
|
2 483
-6%
|
2 376
-4%
|
2 198
-7%
|
2 318
+5%
|
2 134
-8%
|
|
Liabilities | |||||||||||
Accounts Payable |
83
|
74
|
56
|
72
|
69
|
82
|
63
|
56
|
78
|
68
|
|
Accrued Liabilities |
158
|
132
|
93
|
134
|
74
|
60
|
66
|
61
|
59
|
73
|
|
Short-Term Debt |
950
|
198
|
745
|
787
|
144
|
147
|
160
|
169
|
237
|
202
|
|
Current Portion of Long-Term Debt |
33
|
1 251
|
0
|
590
|
52
|
689
|
1 063
|
1 051
|
605
|
997
|
|
Other Current Liabilities |
400
|
339
|
622
|
543
|
401
|
332
|
309
|
271
|
352
|
350
|
|
Total Current Liabilities |
1 624
|
1 994
|
1 516
|
2 126
|
741
|
1 310
|
1 661
|
1 608
|
1 331
|
1 691
|
|
Long-Term Debt |
1 797
|
585
|
587
|
0
|
1 271
|
524
|
0
|
23
|
404
|
22
|
|
Deferred Income Tax |
7
|
10
|
17
|
18
|
44
|
40
|
54
|
62
|
63
|
62
|
|
Minority Interest |
44
|
8
|
3
|
12
|
71
|
77
|
79
|
81
|
82
|
83
|
|
Other Liabilities |
4
|
4
|
4
|
4
|
4
|
3
|
5
|
22
|
20
|
38
|
|
Total Liabilities |
3 476
N/A
|
2 600
-25%
|
2 127
-18%
|
2 136
+0%
|
1 989
-7%
|
1 799
-10%
|
1 640
-9%
|
1 634
0%
|
1 737
+6%
|
1 730
0%
|
|
Equity | |||||||||||
Common Stock |
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
|
Retained Earnings |
471
|
429
|
496
|
1 069
|
975
|
953
|
937
|
1 116
|
1 090
|
1 275
|
|
Additional Paid In Capital |
271
|
265
|
265
|
265
|
279
|
281
|
281
|
281
|
281
|
281
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
144
|
|
Other Equity |
7
|
2
|
7
|
0
|
69
|
70
|
106
|
113
|
33
|
32
|
|
Total Equity |
1 078
N/A
|
1 120
+4%
|
1 048
-6%
|
482
-54%
|
658
+37%
|
684
+4%
|
736
+8%
|
564
-23%
|
582
+3%
|
404
-31%
|
|
Total Liabilities & Equity |
4 554
N/A
|
3 720
-18%
|
3 175
-15%
|
2 617
-18%
|
2 647
+1%
|
2 483
-6%
|
2 376
-4%
|
2 198
-7%
|
2 318
+5%
|
2 134
-8%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|
1 286
|