Alpha Group
SZSE:002292
Balance Sheet
Balance Sheet Decomposition
Alpha Group
Current Assets | 1.7B |
Cash & Short-Term Investments | 465.3m |
Receivables | 472.5m |
Other Current Assets | 753m |
Non-Current Assets | 3.3B |
Long-Term Investments | 924.8m |
PP&E | 506.2m |
Intangibles | 1.6B |
Other Non-Current Assets | 314.1m |
Current Liabilities | 1.3B |
Accounts Payable | 355.4m |
Accrued Liabilities | 91.9m |
Short-Term Debt | 688.1m |
Other Current Liabilities | 211.2m |
Non-Current Liabilities | 275.6m |
Long-Term Debt | 246.9m |
Other Non-Current Liabilities | 28.7m |
Balance Sheet
Alpha Group
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 289
|
914
|
411
|
788
|
669
|
736
|
551
|
576
|
914
|
716
|
|
Cash |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
914
|
716
|
|
Cash Equivalents |
1 289
|
914
|
411
|
788
|
669
|
736
|
551
|
576
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
10
|
5
|
0
|
0
|
0
|
0
|
0
|
108
|
|
Total Receivables |
383
|
404
|
921
|
804
|
947
|
755
|
653
|
492
|
734
|
426
|
|
Accounts Receivables |
324
|
344
|
733
|
645
|
746
|
487
|
522
|
381
|
314
|
351
|
|
Other Receivables |
59
|
60
|
188
|
160
|
200
|
268
|
131
|
112
|
420
|
75
|
|
Inventory |
443
|
412
|
434
|
1 195
|
981
|
844
|
904
|
878
|
767
|
819
|
|
Other Current Assets |
99
|
468
|
324
|
399
|
361
|
201
|
88
|
107
|
145
|
84
|
|
Total Current Assets |
2 215
|
2 198
|
2 100
|
3 192
|
2 957
|
2 536
|
2 195
|
2 053
|
2 561
|
2 152
|
|
PP&E Net |
255
|
268
|
256
|
335
|
328
|
301
|
295
|
286
|
553
|
553
|
|
PP&E Gross |
255
|
268
|
256
|
335
|
328
|
301
|
295
|
286
|
553
|
553
|
|
Accumulated Depreciation |
87
|
108
|
134
|
181
|
197
|
227
|
234
|
235
|
357
|
429
|
|
Intangible Assets |
208
|
210
|
189
|
515
|
530
|
289
|
276
|
154
|
104
|
101
|
|
Goodwill |
490
|
1 166
|
1 191
|
2 600
|
2 932
|
2 053
|
2 081
|
1 861
|
1 358
|
1 465
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
41
|
|
Long-Term Investments |
58
|
216
|
710
|
1 398
|
1 472
|
1 276
|
1 165
|
903
|
838
|
904
|
|
Other Long-Term Assets |
17
|
53
|
364
|
326
|
145
|
232
|
233
|
240
|
282
|
291
|
|
Other Assets |
490
|
1 166
|
1 191
|
2 600
|
2 932
|
2 053
|
2 081
|
1 861
|
1 358
|
1 465
|
|
Total Assets |
3 243
N/A
|
4 110
+27%
|
4 809
+17%
|
8 366
+74%
|
8 364
0%
|
6 687
-20%
|
6 244
-7%
|
5 498
-12%
|
5 737
+4%
|
5 508
-4%
|
|
Liabilities | |||||||||||
Accounts Payable |
217
|
245
|
184
|
491
|
420
|
417
|
415
|
471
|
494
|
580
|
|
Accrued Liabilities |
75
|
123
|
126
|
127
|
187
|
124
|
120
|
117
|
121
|
121
|
|
Short-Term Debt |
518
|
289
|
654
|
1 366
|
1 784
|
1 510
|
1 301
|
1 391
|
1 310
|
926
|
|
Current Portion of Long-Term Debt |
4
|
76
|
53
|
258
|
655
|
225
|
67
|
35
|
62
|
102
|
|
Other Current Liabilities |
79
|
82
|
132
|
388
|
169
|
145
|
170
|
178
|
169
|
192
|
|
Total Current Liabilities |
893
|
814
|
1 149
|
2 630
|
3 214
|
2 420
|
2 072
|
2 191
|
2 156
|
1 921
|
|
Long-Term Debt |
554
|
548
|
549
|
451
|
35
|
242
|
58
|
45
|
300
|
274
|
|
Deferred Income Tax |
0
|
1
|
0
|
6
|
12
|
9
|
9
|
2
|
2
|
2
|
|
Minority Interest |
102
|
98
|
57
|
95
|
139
|
81
|
63
|
29
|
30
|
29
|
|
Other Liabilities |
0
|
110
|
25
|
389
|
193
|
15
|
11
|
15
|
9
|
9
|
|
Total Liabilities |
1 549
N/A
|
1 571
+1%
|
1 780
+13%
|
3 571
+101%
|
3 592
+1%
|
2 767
-23%
|
2 213
-20%
|
2 282
+3%
|
2 497
+9%
|
2 235
-10%
|
|
Equity | |||||||||||
Common Stock |
614
|
632
|
1 265
|
1 308
|
1 307
|
1 357
|
1 357
|
1 357
|
1 479
|
1 479
|
|
Retained Earnings |
701
|
1 068
|
1 506
|
1 952
|
1 990
|
360
|
504
|
31
|
393
|
565
|
|
Additional Paid In Capital |
374
|
858
|
243
|
1 465
|
1 462
|
2 098
|
2 073
|
2 061
|
2 457
|
2 467
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
267
|
209
|
|
Treasury Stock |
0
|
18
|
18
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
4
|
1
|
33
|
80
|
12
|
105
|
97
|
233
|
36
|
100
|
|
Total Equity |
1 694
N/A
|
2 539
+50%
|
3 030
+19%
|
4 795
+58%
|
4 772
0%
|
3 920
-18%
|
4 031
+3%
|
3 216
-20%
|
3 240
+1%
|
3 273
+1%
|
|
Total Liabilities & Equity |
3 243
N/A
|
4 110
+27%
|
4 809
+17%
|
8 366
+74%
|
8 364
0%
|
6 687
-20%
|
6 244
-7%
|
5 498
-12%
|
5 737
+4%
|
5 508
-4%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 229
|
1 264
|
1 265
|
1 307
|
1 307
|
1 357
|
1 357
|
1 357
|
1 479
|
1 479
|