Xinjiang Tianshan Cement Co Ltd
SZSE:000877
Balance Sheet
Balance Sheet Decomposition
Xinjiang Tianshan Cement Co Ltd
Current Assets | 65.9B |
Cash & Short-Term Investments | 12.8B |
Receivables | 39.2B |
Other Current Assets | 13.9B |
Non-Current Assets | 228.8B |
Long-Term Investments | 12B |
PP&E | 140B |
Intangibles | 66.5B |
Other Non-Current Assets | 10.3B |
Current Liabilities | 116.7B |
Accounts Payable | 29.9B |
Accrued Liabilities | 2.1B |
Short-Term Debt | 60.6B |
Other Current Liabilities | 24.2B |
Non-Current Liabilities | 93.9B |
Long-Term Debt | 70.1B |
Other Non-Current Liabilities | 23.8B |
Balance Sheet
Xinjiang Tianshan Cement 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 |
1 500
|
1 771
|
1 272
|
1 469
|
1 132
|
606
|
912
|
12 360
|
8 157
|
11 743
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 360
|
8 157
|
11 743
|
|
Cash Equivalents |
1 500
|
1 771
|
1 272
|
1 469
|
1 132
|
606
|
912
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
152
|
118
|
1 094
|
974
|
1 013
|
|
Total Receivables |
2 349
|
1 873
|
1 343
|
1 823
|
1 873
|
1 758
|
1 717
|
45 502
|
41 759
|
39 232
|
|
Accounts Receivables |
838
|
872
|
662
|
565
|
483
|
462
|
462
|
32 930
|
31 671
|
27 717
|
|
Other Receivables |
1 511
|
1 001
|
681
|
1 258
|
1 390
|
1 296
|
1 255
|
12 573
|
10 088
|
11 515
|
|
Inventory |
738
|
604
|
675
|
530
|
361
|
351
|
397
|
10 060
|
11 763
|
9 362
|
|
Other Current Assets |
179
|
180
|
151
|
574
|
389
|
168
|
320
|
4 138
|
5 280
|
4 544
|
|
Total Current Assets |
4 766
|
4 427
|
3 440
|
4 396
|
3 755
|
3 036
|
3 464
|
73 155
|
67 933
|
65 894
|
|
PP&E Net |
15 599
|
14 785
|
13 740
|
12 610
|
11 913
|
11 060
|
10 469
|
128 984
|
134 042
|
139 970
|
|
PP&E Gross |
15 599
|
14 785
|
13 740
|
12 610
|
11 913
|
11 060
|
10 469
|
128 984
|
134 042
|
139 970
|
|
Accumulated Depreciation |
4 900
|
5 710
|
6 570
|
7 520
|
8 301
|
8 926
|
9 259
|
93 935
|
96 224
|
99 782
|
|
Intangible Assets |
637
|
633
|
678
|
635
|
611
|
674
|
633
|
35 791
|
39 041
|
40 062
|
|
Goodwill |
23
|
23
|
22
|
22
|
21
|
21
|
21
|
26 485
|
26 496
|
26 464
|
|
Note Receivable |
0
|
0
|
192
|
192
|
167
|
72
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
305
|
308
|
144
|
296
|
222
|
111
|
74
|
12 603
|
11 902
|
12 023
|
|
Other Long-Term Assets |
297
|
353
|
256
|
316
|
344
|
305
|
322
|
8 043
|
9 422
|
10 309
|
|
Other Assets |
23
|
23
|
22
|
22
|
21
|
21
|
21
|
26 485
|
26 496
|
26 464
|
|
Total Assets |
21 628
N/A
|
20 530
-5%
|
18 472
-10%
|
18 466
0%
|
17 034
-8%
|
15 278
-10%
|
14 983
-2%
|
285 060
+1 803%
|
288 837
+1%
|
294 722
+2%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 835
|
1 762
|
1 321
|
1 081
|
906
|
963
|
991
|
24 794
|
31 278
|
29 853
|
|
Accrued Liabilities |
180
|
118
|
126
|
286
|
348
|
334
|
352
|
4 622
|
3 539
|
2 058
|
|
Short-Term Debt |
5 036
|
6 413
|
4 944
|
4 543
|
3 402
|
1 100
|
434
|
73 877
|
70 200
|
60 615
|
|
Current Portion of Long-Term Debt |
1 115
|
1 876
|
1 425
|
1 207
|
860
|
279
|
1
|
11 809
|
16 405
|
13 168
|
|
Other Current Liabilities |
1 352
|
683
|
724
|
756
|
897
|
725
|
816
|
25 014
|
12 750
|
10 983
|
|
Total Current Liabilities |
9 518
|
10 852
|
8 540
|
7 873
|
6 414
|
3 401
|
2 594
|
140 116
|
134 173
|
116 677
|
|
Long-Term Debt |
3 596
|
1 893
|
2 299
|
1 387
|
511
|
1 354
|
700
|
47 782
|
50 944
|
70 062
|
|
Deferred Income Tax |
41
|
42
|
17
|
37
|
37
|
49
|
49
|
2 041
|
1 951
|
2 455
|
|
Minority Interest |
1 246
|
998
|
917
|
915
|
779
|
491
|
688
|
15 373
|
15 493
|
16 395
|
|
Other Liabilities |
388
|
309
|
835
|
903
|
892
|
337
|
321
|
3 801
|
4 467
|
4 986
|
|
Total Liabilities |
14 789
N/A
|
14 094
-5%
|
12 609
-11%
|
11 115
-12%
|
8 633
-22%
|
5 631
-35%
|
4 352
-23%
|
209 113
+4 705%
|
207 028
-1%
|
210 575
+2%
|
|
Equity | |||||||||||
Common Stock |
880
|
880
|
880
|
1 049
|
1 049
|
1 049
|
1 049
|
8 349
|
8 663
|
8 663
|
|
Retained Earnings |
2 334
|
1 734
|
1 833
|
2 068
|
3 224
|
4 560
|
5 545
|
37 681
|
39 311
|
39 822
|
|
Additional Paid In Capital |
3 419
|
3 619
|
3 083
|
4 054
|
4 073
|
4 076
|
4 076
|
29 895
|
33 946
|
35 788
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
17
|
17
|
|
Other Equity |
205
|
203
|
67
|
180
|
55
|
38
|
38
|
41
|
94
|
108
|
|
Total Equity |
6 838
N/A
|
6 437
-6%
|
5 863
-9%
|
7 351
+25%
|
8 400
+14%
|
9 647
+15%
|
10 631
+10%
|
75 947
+614%
|
81 809
+8%
|
84 147
+3%
|
|
Total Liabilities & Equity |
21 628
N/A
|
20 530
-5%
|
18 472
-10%
|
18 466
0%
|
17 034
-8%
|
15 278
-10%
|
14 983
-2%
|
285 060
+1 803%
|
288 837
+1%
|
294 722
+2%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
880
|
880
|
880
|
1 049
|
1 049
|
1 049
|
1 049
|
8 349
|
8 663
|
8 663
|