Hisense Home Appliances Group Co Ltd
SZSE:000921
Balance Sheet
Balance Sheet Decomposition
Hisense Home Appliances Group Co Ltd
Hisense Home Appliances Group Co Ltd
Balance Sheet
Hisense Home Appliances Group Co Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
778
|
1 417
|
2 120
|
2 320
|
287
|
391
|
147
|
133
|
208
|
429
|
399
|
516
|
474
|
871
|
1 014
|
2 227
|
2 996
|
1 061
|
2 082
|
1 617
|
2 879
|
2 478
|
2 877
|
2 191
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2 877
|
2 191
|
|
| Cash Equivalents |
778
|
1 417
|
2 120
|
2 320
|
287
|
391
|
147
|
133
|
208
|
429
|
399
|
516
|
474
|
871
|
1 014
|
2 227
|
2 996
|
1 061
|
2 082
|
1 617
|
2 879
|
2 478
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
9
|
6
|
6
|
28
|
34
|
11
|
249
|
287
|
468
|
1 331
|
1 080
|
540
|
2 120
|
2 610
|
9 849
|
9 609
|
17 263
|
21 725
|
|
| Total Receivables |
1 492
|
2 227
|
1 856
|
1 671
|
1 214
|
928
|
1 214
|
1 065
|
1 656
|
2 123
|
2 137
|
3 357
|
4 352
|
3 469
|
4 610
|
6 252
|
6 663
|
6 387
|
9 460
|
11 782
|
13 149
|
13 365
|
14 792
|
17 239
|
|
| Accounts Receivables |
221
|
382
|
731
|
592
|
459
|
375
|
619
|
669
|
1 143
|
1 354
|
1 194
|
1 456
|
1 645
|
1 984
|
2 087
|
2 725
|
2 833
|
3 096
|
3 968
|
6 594
|
8 767
|
7 673
|
9 261
|
10 537
|
|
| Other Receivables |
1 271
|
1 845
|
1 125
|
1 079
|
755
|
553
|
595
|
396
|
513
|
769
|
943
|
1 901
|
2 707
|
1 485
|
2 523
|
3 527
|
3 830
|
3 291
|
5 492
|
5 188
|
4 382
|
5 692
|
5 531
|
6 702
|
|
| Inventory |
1 226
|
1 123
|
1 946
|
3 320
|
1 233
|
920
|
940
|
506
|
1 141
|
1 903
|
1 547
|
1 738
|
2 496
|
2 916
|
2 270
|
2 660
|
3 398
|
2 956
|
3 499
|
4 295
|
8 437
|
6 553
|
6 775
|
7 567
|
|
| Other Current Assets |
73
|
95
|
181
|
202
|
134
|
83
|
88
|
75
|
213
|
365
|
319
|
307
|
420
|
498
|
170
|
532
|
711
|
3 352
|
7 359
|
9 927
|
5 386
|
4 624
|
3 433
|
3 786
|
|
| Total Current Assets |
3 569
|
4 863
|
6 103
|
7 514
|
2 868
|
2 321
|
2 399
|
1 785
|
3 224
|
4 849
|
4 435
|
5 930
|
7 991
|
8 041
|
8 533
|
13 002
|
14 848
|
14 297
|
24 520
|
30 231
|
39 700
|
36 629
|
45 140
|
52 508
|
|
| PP&E Net |
2 077
|
1 999
|
2 067
|
2 410
|
1 900
|
1 614
|
1 377
|
1 363
|
2 055
|
2 019
|
2 028
|
1 978
|
2 622
|
3 184
|
3 595
|
3 555
|
3 400
|
3 347
|
4 104
|
4 176
|
6 064
|
6 024
|
6 275
|
6 486
|
|
| PP&E Gross |
2 077
|
1 999
|
2 067
|
2 410
|
1 900
|
1 614
|
1 377
|
1 363
|
2 055
|
2 019
|
2 028
|
1 978
|
2 622
|
3 184
|
3 595
|
3 555
|
3 400
|
3 347
|
4 104
|
4 176
|
6 064
|
6 024
|
6 275
|
6 486
|
|
| Accumulated Depreciation |
1 338
|
1 648
|
2 354
|
2 229
|
2 296
|
2 305
|
2 126
|
2 117
|
2 482
|
2 740
|
2 910
|
2 982
|
3 081
|
3 378
|
3 615
|
4 416
|
4 513
|
4 977
|
5 161
|
5 757
|
6 259
|
7 336
|
8 025
|
8 498
|
|
| Intangible Assets |
301
|
318
|
1 073
|
1 071
|
535
|
419
|
465
|
437
|
560
|
533
|
520
|
495
|
522
|
671
|
694
|
737
|
716
|
715
|
1 918
|
1 745
|
1 644
|
1 460
|
1 342
|
1 407
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
133
|
226
|
226
|
226
|
226
|
|
| Note Receivable |
92
|
86
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
260
|
198
|
172
|
94
|
63
|
190
|
167
|
177
|
271
|
611
|
649
|
788
|
1 031
|
1 252
|
1 356
|
1 658
|
2 535
|
3 349
|
488
|
560
|
7 004
|
9 768
|
11 668
|
7 713
|
|
| Other Long-Term Assets |
211
|
193
|
52
|
71
|
2
|
22
|
14
|
17
|
19
|
7
|
4
|
8
|
42
|
120
|
115
|
103
|
109
|
120
|
2 827
|
4 966
|
1 310
|
1 268
|
1 295
|
1 362
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
133
|
133
|
226
|
226
|
226
|
226
|
|
| Total Assets |
6 510
N/A
|
7 657
+18%
|
9 501
+24%
|
11 160
+17%
|
5 370
-52%
|
4 567
-15%
|
4 421
-3%
|
3 779
-15%
|
6 128
+62%
|
8 019
+31%
|
7 635
-5%
|
9 200
+20%
|
12 208
+33%
|
13 267
+9%
|
14 293
+8%
|
19 055
+33%
|
21 607
+13%
|
21 828
+1%
|
33 991
+56%
|
41 812
+23%
|
55 949
+34%
|
55 376
-1%
|
65 946
+19%
|
69 702
+6%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
578
|
739
|
1 402
|
1 939
|
2 069
|
1 467
|
1 353
|
878
|
1 713
|
2 385
|
2 055
|
2 335
|
3 481
|
3 466
|
2 878
|
4 367
|
4 239
|
4 373
|
5 317
|
7 292
|
11 779
|
9 718
|
12 050
|
12 848
|
|
| Accrued Liabilities |
442
|
876
|
396
|
593
|
1 067
|
627
|
786
|
708
|
963
|
1 297
|
1 348
|
1 805
|
287
|
340
|
361
|
484
|
487
|
497
|
847
|
837
|
1 203
|
1 261
|
1 605
|
1 666
|
|
| Short-Term Debt |
2 002
|
1 903
|
3 391
|
4 631
|
2 344
|
2 065
|
2 082
|
2 261
|
2 104
|
1 912
|
1 618
|
1 463
|
1 583
|
1 782
|
3 155
|
5 228
|
6 141
|
5 442
|
7 660
|
11 905
|
17 044
|
16 942
|
20 200
|
22 328
|
|
| Current Portion of Long-Term Debt |
205
|
65
|
406
|
4
|
0
|
0
|
6
|
14
|
1
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
30
|
171
|
145
|
122
|
102
|
|
| Other Current Liabilities |
445
|
485
|
779
|
977
|
667
|
906
|
669
|
646
|
999
|
1 227
|
1 136
|
1 354
|
3 257
|
3 274
|
3 052
|
3 283
|
3 242
|
3 194
|
6 973
|
6 656
|
7 814
|
8 299
|
10 065
|
10 975
|
|
| Total Current Liabilities |
3 672
|
4 069
|
6 373
|
8 145
|
6 146
|
5 064
|
4 896
|
4 507
|
5 781
|
6 826
|
6 162
|
6 958
|
8 608
|
8 861
|
9 446
|
13 362
|
14 109
|
13 506
|
20 838
|
26 719
|
38 012
|
36 365
|
44 042
|
47 919
|
|
| Long-Term Debt |
30
|
715
|
19
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
25
|
28
|
428
|
297
|
252
|
211
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
58
|
74
|
174
|
168
|
158
|
149
|
|
| Minority Interest |
221
|
222
|
237
|
335
|
258
|
240
|
155
|
149
|
378
|
370
|
356
|
361
|
435
|
482
|
430
|
456
|
508
|
538
|
3 759
|
4 627
|
5 249
|
4 761
|
5 816
|
3 919
|
|
| Other Liabilities |
116
|
76
|
63
|
70
|
74
|
231
|
144
|
114
|
237
|
282
|
312
|
369
|
417
|
465
|
373
|
369
|
410
|
428
|
588
|
583
|
1 742
|
2 267
|
2 098
|
2 048
|
|
| Total Liabilities |
4 040
N/A
|
5 082
+26%
|
6 693
+32%
|
8 566
+28%
|
6 478
-24%
|
5 535
-15%
|
5 195
-6%
|
4 771
-8%
|
6 395
+34%
|
7 478
+17%
|
6 830
-9%
|
7 688
+13%
|
9 459
+23%
|
9 808
+4%
|
10 249
+4%
|
14 188
+38%
|
15 028
+6%
|
14 476
-4%
|
25 269
+75%
|
32 033
+27%
|
45 606
+42%
|
43 857
-4%
|
52 366
+19%
|
54 246
+4%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
992
|
992
|
992
|
992
|
992
|
992
|
992
|
992
|
992
|
1 354
|
1 354
|
1 354
|
1 354
|
1 358
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 388
|
1 386
|
|
| Retained Earnings |
969
|
868
|
299
|
26
|
3 686
|
3 583
|
3 333
|
3 560
|
3 484
|
2 899
|
2 672
|
1 954
|
739
|
66
|
514
|
1 398
|
3 125
|
3 896
|
5 276
|
6 317
|
6 817
|
7 960
|
10 086
|
12 034
|
|
| Additional Paid In Capital |
2 451
|
2 453
|
1 517
|
1 577
|
1 581
|
1 608
|
1 538
|
1 538
|
2 195
|
2 054
|
2 097
|
2 102
|
2 093
|
2 126
|
2 156
|
2 093
|
2 078
|
2 076
|
2 056
|
2 062
|
2 069
|
2 074
|
2 115
|
2 099
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
2
|
4
|
27
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
237
|
264
|
|
| Other Equity |
3
|
2
|
1
|
0
|
5
|
15
|
29
|
38
|
30
|
32
|
26
|
11
|
40
|
40
|
11
|
14
|
13
|
17
|
26
|
38
|
67
|
123
|
223
|
228
|
|
| Total Equity |
2 470
N/A
|
2 575
+4%
|
2 809
+9%
|
2 594
-8%
|
1 108
N/A
|
968
+13%
|
773
+20%
|
991
-28%
|
267
+73%
|
541
N/A
|
805
+49%
|
1 512
+88%
|
2 749
+82%
|
3 458
+26%
|
4 044
+17%
|
4 867
+20%
|
6 579
+35%
|
7 352
+12%
|
8 722
+19%
|
9 779
+12%
|
10 342
+6%
|
11 518
+11%
|
13 580
+18%
|
15 456
+14%
|
|
| Total Liabilities & Equity |
6 510
N/A
|
7 657
+18%
|
9 501
+24%
|
11 160
+17%
|
5 370
-52%
|
4 567
-15%
|
4 421
-3%
|
3 779
-15%
|
6 128
+62%
|
8 019
+31%
|
7 635
-5%
|
9 200
+20%
|
12 208
+33%
|
13 267
+9%
|
14 293
+8%
|
19 055
+33%
|
21 607
+13%
|
21 828
+1%
|
33 991
+56%
|
41 812
+23%
|
55 949
+34%
|
55 376
-1%
|
65 946
+19%
|
69 702
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
992
|
992
|
992
|
992
|
992
|
992
|
992
|
992
|
992
|
1 354
|
1 354
|
1 354
|
1 354
|
1 358
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 363
|
1 822
|
1 363
|
1 351
|
1 386
|
|