Zhejiang Supor Co Ltd
SZSE:002032
Balance Sheet
Balance Sheet Decomposition
Zhejiang Supor Co Ltd
Current Assets | 10B |
Cash & Short-Term Investments | 3.6B |
Receivables | 3.4B |
Other Current Assets | 3B |
Non-Current Assets | 3.1B |
Long-Term Investments | 727.2m |
PP&E | 1.5B |
Intangibles | 429m |
Other Non-Current Assets | 420.3m |
Current Liabilities | 6.5B |
Accounts Payable | 3.2B |
Accrued Liabilities | 519.8m |
Short-Term Debt | 1.4B |
Other Current Liabilities | 1.4B |
Non-Current Liabilities | 236.9m |
Long-Term Debt | 177.3m |
Other Non-Current Liabilities | 59.6m |
Balance Sheet
Zhejiang Supor 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 |
620
|
1 041
|
754
|
869
|
1 417
|
1 308
|
1 720
|
2 444
|
2 396
|
1 406
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 444
|
2 396
|
1 406
|
|
Cash Equivalents |
620
|
1 041
|
754
|
869
|
1 417
|
1 308
|
1 720
|
0
|
0
|
0
|
|
Short-Term Investments |
914
|
402
|
857
|
1 306
|
435
|
1 265
|
116
|
180
|
1 686
|
2 244
|
|
Total Receivables |
1 597
|
1 746
|
2 135
|
2 318
|
2 653
|
3 137
|
2 976
|
2 959
|
2 270
|
3 380
|
|
Accounts Receivables |
1 004
|
1 057
|
1 160
|
1 499
|
1 728
|
1 797
|
2 228
|
2 717
|
1 927
|
2 858
|
|
Other Receivables |
593
|
689
|
975
|
819
|
925
|
1 340
|
748
|
242
|
343
|
522
|
|
Inventory |
1 568
|
1 427
|
1 697
|
2 203
|
2 362
|
2 248
|
2 409
|
3 097
|
2 495
|
2 263
|
|
Other Current Assets |
564
|
1 437
|
1 064
|
1 262
|
2 127
|
1 873
|
2 895
|
2 479
|
672
|
744
|
|
Total Current Assets |
5 264
|
6 052
|
6 507
|
7 959
|
8 993
|
9 830
|
10 117
|
11 159
|
9 518
|
10 037
|
|
PP&E Net |
981
|
943
|
891
|
892
|
909
|
1 124
|
1 276
|
1 514
|
1 506
|
1 494
|
|
PP&E Gross |
981
|
943
|
891
|
892
|
909
|
1 124
|
1 276
|
1 514
|
1 506
|
1 494
|
|
Accumulated Depreciation |
562
|
643
|
703
|
870
|
941
|
998
|
1 077
|
1 157
|
1 295
|
1 408
|
|
Intangible Assets |
226
|
221
|
256
|
335
|
397
|
466
|
462
|
452
|
440
|
429
|
|
Long-Term Investments |
48
|
51
|
54
|
58
|
61
|
62
|
64
|
364
|
1 087
|
727
|
|
Other Long-Term Assets |
115
|
129
|
150
|
219
|
273
|
366
|
373
|
411
|
401
|
420
|
|
Total Assets |
6 634
N/A
|
7 396
+11%
|
7 858
+6%
|
9 462
+20%
|
10 633
+12%
|
11 848
+11%
|
12 292
+4%
|
13 899
+13%
|
12 953
-7%
|
13 107
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 593
|
1 640
|
2 062
|
2 375
|
2 954
|
3 011
|
3 252
|
3 770
|
2 636
|
3 206
|
|
Accrued Liabilities |
256
|
240
|
272
|
256
|
326
|
319
|
475
|
477
|
498
|
520
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
554
|
1 080
|
1 446
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
42
|
48
|
|
Other Current Liabilities |
483
|
495
|
941
|
1 398
|
1 429
|
1 646
|
1 309
|
1 239
|
1 459
|
1 306
|
|
Total Current Liabilities |
2 333
|
2 374
|
3 275
|
4 029
|
4 708
|
4 976
|
5 036
|
6 069
|
5 715
|
6 524
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
157
|
151
|
177
|
|
Deferred Income Tax |
1
|
2
|
7
|
4
|
3
|
2
|
1
|
0
|
0
|
0
|
|
Minority Interest |
491
|
589
|
20
|
1
|
0
|
8
|
36
|
36
|
37
|
37
|
|
Other Liabilities |
21
|
10
|
14
|
21
|
15
|
25
|
18
|
15
|
14
|
23
|
|
Total Liabilities |
2 846
N/A
|
2 975
+5%
|
3 316
+11%
|
4 055
+22%
|
4 726
+17%
|
5 012
+6%
|
5 091
+2%
|
6 277
+23%
|
5 917
-6%
|
6 761
+14%
|
|
Equity | |||||||||||
Common Stock |
634
|
633
|
632
|
821
|
821
|
821
|
821
|
809
|
809
|
807
|
|
Retained Earnings |
2 634
|
3 251
|
3 890
|
4 375
|
4 975
|
5 845
|
6 604
|
6 809
|
6 222
|
5 873
|
|
Additional Paid In Capital |
544
|
558
|
42
|
262
|
140
|
195
|
227
|
123
|
125
|
173
|
|
Treasury Stock |
0
|
0
|
0
|
22
|
4
|
4
|
412
|
76
|
100
|
488
|
|
Other Equity |
24
|
20
|
21
|
29
|
24
|
20
|
39
|
42
|
20
|
19
|
|
Total Equity |
3 788
N/A
|
4 421
+17%
|
4 542
+3%
|
5 407
+19%
|
5 907
+9%
|
6 836
+16%
|
7 201
+5%
|
7 623
+6%
|
7 036
-8%
|
6 345
-10%
|
|
Total Liabilities & Equity |
6 634
N/A
|
7 396
+11%
|
7 858
+6%
|
9 462
+20%
|
10 633
+12%
|
11 848
+11%
|
12 292
+4%
|
13 899
+13%
|
12 953
-7%
|
13 107
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
824
|
823
|
821
|
821
|
821
|
821
|
818
|
807
|
807
|
797
|