Jiangsu Yanghe Brewery Joint-Stock Co Ltd
SZSE:002304
Balance Sheet
Balance Sheet Decomposition
Jiangsu Yanghe Brewery Joint-Stock Co Ltd
Current Assets | 43.5B |
Cash & Short-Term Investments | 26.2B |
Receivables | 721.6m |
Other Current Assets | 16.6B |
Non-Current Assets | 17B |
Long-Term Investments | 7B |
PP&E | 6.6B |
Intangibles | 2B |
Other Non-Current Assets | 1.5B |
Current Liabilities | 10.2B |
Accounts Payable | 1.2B |
Accrued Liabilities | 1.1B |
Short-Term Debt | 283.8m |
Other Current Liabilities | 7.7B |
Non-Current Liabilities | 612.6m |
Long-Term Debt | 7.7m |
Other Non-Current Liabilities | 604.8m |
Balance Sheet
Jiangsu Yanghe Brewery Joint-Stock 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 |
7 855
|
4 347
|
4 708
|
2 457
|
1 751
|
3 615
|
4 300
|
7 243
|
20 956
|
24 375
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20 956
|
24 019
|
|
Cash Equivalents |
7 855
|
4 347
|
4 708
|
2 457
|
1 751
|
3 615
|
4 300
|
7 243
|
0
|
356
|
|
Short-Term Investments |
210
|
0
|
0
|
0
|
0
|
0
|
17 977
|
14 302
|
10 954
|
7 998
|
|
Total Receivables |
221
|
204
|
207
|
273
|
278
|
434
|
720
|
655
|
906
|
1 388
|
|
Accounts Receivables |
22
|
9
|
6
|
11
|
8
|
5
|
16
|
4
|
1
|
45
|
|
Other Receivables |
199
|
195
|
201
|
262
|
270
|
429
|
704
|
651
|
905
|
1 343
|
|
Inventory |
8 779
|
10 097
|
11 122
|
12 222
|
12 862
|
13 892
|
14 433
|
14 853
|
16 803
|
17 729
|
|
Other Current Assets |
153
|
1 543
|
5 419
|
10 373
|
13 636
|
17 934
|
376
|
186
|
146
|
21
|
|
Total Current Assets |
17 218
|
16 191
|
21 456
|
25 325
|
28 527
|
35 875
|
37 806
|
37 238
|
49 765
|
51 512
|
|
PP&E Net |
7 416
|
8 365
|
8 496
|
8 559
|
8 530
|
8 035
|
7 566
|
7 106
|
6 849
|
6 611
|
|
PP&E Gross |
7 416
|
8 365
|
8 496
|
8 559
|
8 530
|
8 035
|
7 566
|
7 106
|
6 849
|
6 611
|
|
Accumulated Depreciation |
681
|
1 113
|
1 632
|
2 252
|
2 899
|
3 581
|
4 285
|
4 994
|
5 657
|
6 289
|
|
Intangible Assets |
1 659
|
1 693
|
1 672
|
1 635
|
1 654
|
1 782
|
1 747
|
1 714
|
1 680
|
1 714
|
|
Goodwill |
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
|
Long-Term Investments |
970
|
1 145
|
1 205
|
1 479
|
3 462
|
2 723
|
5 076
|
6 396
|
7 669
|
6 182
|
|
Other Long-Term Assets |
680
|
1 087
|
756
|
1 531
|
809
|
874
|
984
|
1 136
|
1 561
|
1 669
|
|
Other Assets |
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
276
|
|
Total Assets |
28 218
N/A
|
28 758
+2%
|
33 860
+18%
|
38 804
+15%
|
43 258
+11%
|
49 564
+15%
|
53 455
+8%
|
53 866
+1%
|
67 799
+26%
|
67 964
+0%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 165
|
827
|
799
|
784
|
1 111
|
1 261
|
1 331
|
1 152
|
1 444
|
1 376
|
|
Accrued Liabilities |
121
|
165
|
275
|
424
|
583
|
1 148
|
678
|
1 299
|
2 686
|
2 408
|
|
Short-Term Debt |
2 468
|
1 750
|
2 240
|
960
|
8
|
0
|
0
|
0
|
578
|
422
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
24
|
|
Other Current Liabilities |
6 804
|
5 980
|
7 264
|
10 269
|
11 737
|
13 218
|
14 528
|
12 206
|
20 017
|
15 698
|
|
Total Current Liabilities |
10 557
|
8 721
|
10 578
|
12 437
|
13 439
|
15 628
|
16 537
|
14 657
|
24 733
|
19 928
|
|
Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
4
|
|
Deferred Income Tax |
47
|
34
|
21
|
18
|
18
|
14
|
139
|
456
|
299
|
219
|
|
Minority Interest |
8
|
4
|
4
|
16
|
20
|
20
|
17
|
15
|
5
|
50
|
|
Other Liabilities |
217
|
273
|
320
|
311
|
306
|
297
|
287
|
283
|
274
|
289
|
|
Total Liabilities |
10 829
N/A
|
9 033
-17%
|
10 923
+21%
|
12 751
+17%
|
13 743
+8%
|
15 919
+16%
|
16 946
+6%
|
15 382
-9%
|
25 312
+65%
|
20 489
-19%
|
|
Equity | |||||||||||
Common Stock |
1 080
|
1 076
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
|
Retained Earnings |
15 129
|
17 476
|
20 688
|
23 803
|
27 265
|
31 538
|
34 264
|
37 243
|
40 259
|
45 118
|
|
Additional Paid In Capital |
1 327
|
1 172
|
742
|
742
|
742
|
742
|
742
|
742
|
782
|
905
|
|
Treasury Stock |
146
|
0
|
0
|
0
|
0
|
0
|
0
|
1 002
|
56
|
56
|
|
Other Equity |
0
|
0
|
0
|
1
|
1
|
142
|
4
|
5
|
6
|
2
|
|
Total Equity |
17 389
N/A
|
19 725
+13%
|
22 937
+16%
|
26 053
+14%
|
29 515
+13%
|
33 645
+14%
|
36 509
+9%
|
38 485
+5%
|
42 486
+10%
|
47 475
+12%
|
|
Total Liabilities & Equity |
28 218
N/A
|
28 758
+2%
|
33 860
+18%
|
38 804
+15%
|
43 258
+11%
|
49 564
+15%
|
53 455
+8%
|
53 866
+1%
|
67 799
+26%
|
67 964
+0%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
1 509
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
1 507
|
1 497
|
1 506
|
1 506
|