Zhejiang Construction Investment Group Co Ltd
SZSE:002761
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Z
|
Zhejiang Construction Investment Group Co Ltd
SZSE:002761
|
CN |
Balance Sheet
Balance Sheet Decomposition
Zhejiang Construction Investment Group Co Ltd
Zhejiang Construction Investment Group Co Ltd
Balance Sheet
Zhejiang Construction Investment Group Co Ltd
| 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 |
137
|
149
|
189
|
161
|
106
|
139
|
180
|
9 267
|
8 586
|
6 777
|
6 915
|
8 336
|
8 716
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
6 777
|
6 915
|
8 336
|
8 716
|
|
| Cash Equivalents |
137
|
149
|
189
|
161
|
106
|
139
|
180
|
9 264
|
8 584
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
23
|
41
|
52
|
60
|
52
|
53
|
52
|
34 950
|
51 260
|
61 846
|
70 614
|
75 019
|
78 356
|
|
| Accounts Receivables |
12
|
27
|
41
|
46
|
36
|
38
|
42
|
27 267
|
42 974
|
57 132
|
65 419
|
71 023
|
74 703
|
|
| Other Receivables |
11
|
14
|
11
|
14
|
16
|
15
|
10
|
7 683
|
8 286
|
4 714
|
5 195
|
3 996
|
3 653
|
|
| Inventory |
283
|
218
|
203
|
222
|
237
|
246
|
296
|
14 917
|
1 310
|
1 258
|
1 181
|
4 240
|
1 144
|
|
| Other Current Assets |
31
|
28
|
18
|
181
|
142
|
104
|
81
|
912
|
2 944
|
4 238
|
4 200
|
4 899
|
5 424
|
|
| Total Current Assets |
474
|
436
|
463
|
624
|
537
|
543
|
610
|
60 047
|
64 099
|
74 119
|
82 910
|
92 494
|
93 641
|
|
| PP&E Net |
28
|
30
|
152
|
243
|
308
|
317
|
321
|
2 456
|
9 688
|
6 517
|
6 208
|
7 583
|
5 203
|
|
| PP&E Gross |
0
|
30
|
152
|
243
|
308
|
317
|
321
|
2 456
|
9 688
|
6 517
|
6 208
|
7 583
|
5 203
|
|
| Accumulated Depreciation |
0
|
19
|
21
|
25
|
33
|
46
|
68
|
1 126
|
1 272
|
1 537
|
1 690
|
1 816
|
1 835
|
|
| Intangible Assets |
40
|
41
|
41
|
44
|
51
|
48
|
39
|
641
|
658
|
725
|
2 262
|
2 312
|
2 301
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
196
|
183
|
177
|
191
|
182
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
14 830
|
10 832
|
14 039
|
14 742
|
13 502
|
14 717
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
669
|
705
|
652
|
1 860
|
2 377
|
2 925
|
|
| Other Long-Term Assets |
26
|
28
|
24
|
19
|
17
|
28
|
35
|
503
|
603
|
3 011
|
3 123
|
3 193
|
1 914
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
178
|
196
|
183
|
177
|
191
|
182
|
|
| Total Assets |
568
N/A
|
535
-6%
|
680
+27%
|
931
+37%
|
914
-2%
|
936
+2%
|
1 008
+8%
|
79 324
+7 769%
|
86 781
+9%
|
99 246
+14%
|
111 281
+12%
|
121 650
+9%
|
120 882
-1%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
113
|
64
|
63
|
78
|
101
|
100
|
142
|
32 623
|
35 183
|
43 169
|
61 559
|
68 699
|
70 822
|
|
| Accrued Liabilities |
14
|
23
|
14
|
14
|
17
|
19
|
23
|
9 744
|
10 813
|
12 333
|
5 026
|
5 723
|
5 796
|
|
| Short-Term Debt |
78
|
43
|
83
|
70
|
14
|
20
|
24
|
11 837
|
9 917
|
14 944
|
12 634
|
7 605
|
6 535
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
38
|
38
|
1 132
|
1 590
|
1 594
|
1 927
|
2 500
|
2 048
|
|
| Other Current Liabilities |
58
|
40
|
41
|
36
|
32
|
35
|
50
|
7 423
|
10 733
|
7 191
|
9 744
|
14 550
|
14 456
|
|
| Total Current Liabilities |
264
|
170
|
200
|
198
|
165
|
212
|
278
|
62 759
|
68 236
|
79 230
|
90 890
|
99 076
|
99 656
|
|
| Long-Term Debt |
0
|
0
|
70
|
100
|
100
|
55
|
17
|
10 340
|
10 946
|
11 382
|
9 920
|
12 183
|
11 482
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
10
|
58
|
67
|
12
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
18
|
1 430
|
1 520
|
1 717
|
1 942
|
2 352
|
1 160
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
234
|
250
|
210
|
171
|
152
|
219
|
|
| Total Liabilities |
264
N/A
|
170
-36%
|
270
+59%
|
298
+10%
|
265
-11%
|
267
+1%
|
314
+18%
|
74 774
+23 713%
|
80 963
+8%
|
92 550
+14%
|
102 983
+11%
|
113 831
+11%
|
112 529
-1%
|
|
| Equity | ||||||||||||||
| Common Stock |
90
|
90
|
90
|
120
|
120
|
120
|
204
|
1 214
|
1 214
|
1 081
|
1 081
|
1 081
|
1 082
|
|
| Retained Earnings |
129
|
190
|
235
|
272
|
289
|
309
|
334
|
2 040
|
2 851
|
3 733
|
4 441
|
4 525
|
4 594
|
|
| Additional Paid In Capital |
85
|
85
|
85
|
240
|
240
|
240
|
156
|
513
|
776
|
907
|
917
|
905
|
909
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
3
|
2
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
782
|
977
|
975
|
1 861
|
1 310
|
1 772
|
|
| Total Equity |
304
N/A
|
365
+20%
|
410
+12%
|
633
+54%
|
649
+3%
|
669
+3%
|
694
+4%
|
4 550
+556%
|
5 818
+28%
|
6 696
+15%
|
8 298
+24%
|
7 819
-6%
|
8 354
+7%
|
|
| Total Liabilities & Equity |
568
N/A
|
535
-6%
|
680
+27%
|
931
+37%
|
914
-2%
|
936
+2%
|
1 008
+8%
|
79 324
+7 769%
|
86 781
+9%
|
99 246
+14%
|
111 281
+12%
|
121 650
+9%
|
120 882
-1%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
260
|
260
|
260
|
347
|
347
|
347
|
347
|
1 081
|
1 081
|
1 081
|
1 081
|
1 081
|
1 082
|
|