Sgis Songshan Co Ltd
SZSE:000717
Balance Sheet
Balance Sheet Decomposition
Sgis Songshan Co Ltd
Current Assets | 5.1B |
Cash & Short-Term Investments | 2.2B |
Receivables | 738.9m |
Other Current Assets | 2.1B |
Non-Current Assets | 16.3B |
Long-Term Investments | 2.5B |
PP&E | 13.3B |
Intangibles | 315.4m |
Other Non-Current Assets | 278.5m |
Current Liabilities | 10.2B |
Accounts Payable | 4.2B |
Accrued Liabilities | 240.5m |
Short-Term Debt | 4.3B |
Other Current Liabilities | 1.5B |
Non-Current Liabilities | 2.1B |
Long-Term Debt | 1.8B |
Other Non-Current Liabilities | 325.6m |
Balance Sheet
Sgis Songshan 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 |
601
|
697
|
735
|
1 149
|
1 106
|
1 490
|
1 581
|
1 653
|
2 616
|
700
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 616
|
700
|
|
Cash Equivalents |
601
|
697
|
735
|
1 149
|
1 106
|
1 490
|
1 581
|
1 653
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
7
|
52
|
0
|
0
|
0
|
0
|
20
|
519
|
|
Total Receivables |
2 250
|
1 665
|
934
|
977
|
1 269
|
1 116
|
1 320
|
1 179
|
388
|
995
|
|
Accounts Receivables |
219
|
181
|
16
|
231
|
633
|
21
|
33
|
40
|
22
|
22
|
|
Other Receivables |
2 031
|
1 484
|
918
|
746
|
636
|
1 095
|
1 287
|
1 139
|
366
|
974
|
|
Inventory |
3 726
|
1 705
|
1 084
|
1 926
|
2 240
|
2 187
|
2 180
|
1 970
|
2 463
|
2 064
|
|
Other Current Assets |
189
|
155
|
25
|
118
|
148
|
420
|
233
|
273
|
189
|
364
|
|
Total Current Assets |
6 766
|
4 223
|
2 785
|
4 222
|
4 763
|
5 212
|
5 314
|
5 075
|
5 676
|
4 642
|
|
PP&E Net |
14 342
|
13 974
|
13 497
|
9 213
|
11 405
|
11 030
|
11 596
|
11 385
|
12 763
|
13 192
|
|
PP&E Gross |
14 342
|
13 974
|
13 497
|
9 213
|
11 405
|
11 030
|
11 596
|
11 385
|
12 763
|
13 192
|
|
Accumulated Depreciation |
11 038
|
12 122
|
12 450
|
11 102
|
11 353
|
12 143
|
13 137
|
13 574
|
14 081
|
14 462
|
|
Intangible Assets |
292
|
286
|
279
|
148
|
199
|
184
|
214
|
283
|
304
|
331
|
|
Note Receivable |
0
|
0
|
0
|
51
|
0
|
0
|
0
|
0
|
33
|
50
|
|
Long-Term Investments |
156
|
0
|
0
|
1 341
|
788
|
0
|
23
|
1 006
|
1 808
|
1 756
|
|
Other Long-Term Assets |
91
|
88
|
0
|
0
|
0
|
0
|
24
|
8
|
12
|
251
|
|
Total Assets |
21 647
N/A
|
18 570
-14%
|
16 560
-11%
|
14 976
-10%
|
17 155
+15%
|
16 427
-4%
|
17 171
+5%
|
17 756
+3%
|
20 595
+16%
|
20 223
-2%
|
|
Liabilities | |||||||||||
Accounts Payable |
5 279
|
3 281
|
3 785
|
3 329
|
2 717
|
2 779
|
2 459
|
3 649
|
3 398
|
4 112
|
|
Accrued Liabilities |
79
|
116
|
50
|
88
|
326
|
378
|
181
|
123
|
189
|
188
|
|
Short-Term Debt |
9 603
|
9 398
|
9 312
|
8 509
|
7 044
|
5 292
|
4 412
|
2 905
|
3 096
|
3 528
|
|
Current Portion of Long-Term Debt |
241
|
540
|
0
|
1 000
|
450
|
20
|
63
|
81
|
35
|
37
|
|
Other Current Liabilities |
1 271
|
936
|
1 289
|
871
|
1 285
|
1 431
|
1 621
|
1 031
|
1 343
|
1 051
|
|
Total Current Liabilities |
16 474
|
14 271
|
14 437
|
13 797
|
11 823
|
9 900
|
8 735
|
7 789
|
8 061
|
8 916
|
|
Long-Term Debt |
692
|
1 245
|
1 617
|
564
|
1 513
|
198
|
261
|
250
|
1 365
|
1 834
|
|
Deferred Income Tax |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Liabilities |
131
|
117
|
151
|
156
|
195
|
151
|
177
|
206
|
215
|
249
|
|
Total Liabilities |
17 300
N/A
|
15 633
-10%
|
16 205
+4%
|
14 517
-10%
|
13 532
-7%
|
10 249
-24%
|
9 173
-10%
|
8 246
-10%
|
9 641
+17%
|
10 998
+14%
|
|
Equity | |||||||||||
Common Stock |
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 424
|
|
Retained Earnings |
1 310
|
2 695
|
5 292
|
5 190
|
2 725
|
549
|
2 373
|
3 926
|
5 364
|
3 606
|
|
Additional Paid In Capital |
3 227
|
3 227
|
3 227
|
3 229
|
3 929
|
3 209
|
3 209
|
3 168
|
3 182
|
3 205
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
10
|
|
Other Equity |
10
|
14
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
|
Total Equity |
4 347
N/A
|
2 937
-32%
|
355
-88%
|
458
+29%
|
3 624
+691%
|
6 178
+70%
|
7 999
+29%
|
9 510
+19%
|
10 954
+15%
|
9 224
-16%
|
|
Total Liabilities & Equity |
21 647
N/A
|
18 570
-14%
|
16 560
-11%
|
14 976
-10%
|
17 155
+15%
|
16 427
-4%
|
17 171
+5%
|
17 756
+3%
|
20 595
+16%
|
20 223
-2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 420
|
2 424
|