ZHEJIANG NARADA POWER SOURCE Co Ltd
SZSE:300068
Balance Sheet
Balance Sheet Decomposition
ZHEJIANG NARADA POWER SOURCE Co Ltd
Current Assets | 13.2B |
Cash & Short-Term Investments | 2.8B |
Receivables | 3.7B |
Other Current Assets | 6.8B |
Non-Current Assets | 6.2B |
Long-Term Investments | 225m |
PP&E | 5B |
Intangibles | 494.9m |
Other Non-Current Assets | 531.1m |
Current Liabilities | 10.6B |
Accounts Payable | 2.3B |
Accrued Liabilities | 42.6m |
Short-Term Debt | 6.3B |
Other Current Liabilities | 1.9B |
Non-Current Liabilities | 3.1B |
Long-Term Debt | 1.8B |
Other Non-Current Liabilities | 1.3B |
Balance Sheet
ZHEJIANG NARADA POWER SOURCE 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 |
762
|
844
|
971
|
1 588
|
1 323
|
899
|
707
|
1 080
|
0
|
0
|
|
Cash |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Cash Equivalents |
762
|
844
|
971
|
1 587
|
1 323
|
899
|
706
|
1 080
|
0
|
0
|
|
Short-Term Investments |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
29
|
1
|
2
|
|
Total Receivables |
1 125
|
1 381
|
2 153
|
2 558
|
2 426
|
2 406
|
3 205
|
3 034
|
1 793
|
2 561
|
|
Accounts Receivables |
988
|
1 275
|
1 783
|
2 267
|
2 018
|
1 861
|
2 402
|
2 406
|
1 485
|
2 233
|
|
Other Receivables |
137
|
106
|
370
|
291
|
408
|
545
|
803
|
628
|
308
|
328
|
|
Inventory |
685
|
828
|
1 199
|
2 102
|
2 738
|
3 279
|
2 872
|
3 604
|
3 180
|
5 261
|
|
Other Current Assets |
42
|
88
|
57
|
112
|
194
|
209
|
193
|
217
|
2 037
|
1 349
|
|
Total Current Assets |
2 615
|
3 148
|
4 381
|
6 359
|
6 682
|
6 793
|
6 977
|
7 963
|
7 583
|
9 649
|
|
PP&E Net |
1 174
|
1 301
|
1 831
|
2 080
|
3 028
|
4 632
|
4 839
|
5 034
|
5 074
|
5 145
|
|
PP&E Gross |
1 174
|
1 301
|
1 831
|
2 080
|
3 028
|
4 632
|
4 839
|
5 034
|
5 074
|
5 145
|
|
Accumulated Depreciation |
267
|
368
|
490
|
646
|
818
|
1 041
|
1 342
|
1 825
|
1 762
|
1 683
|
|
Intangible Assets |
205
|
191
|
236
|
223
|
283
|
286
|
316
|
331
|
363
|
351
|
|
Goodwill |
177
|
166
|
388
|
388
|
388
|
369
|
369
|
359
|
199
|
155
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
13
|
53
|
88
|
|
Long-Term Investments |
11
|
11
|
20
|
49
|
424
|
467
|
489
|
381
|
314
|
335
|
|
Other Long-Term Assets |
51
|
50
|
77
|
91
|
89
|
132
|
179
|
202
|
247
|
289
|
|
Other Assets |
177
|
166
|
388
|
388
|
388
|
369
|
369
|
359
|
199
|
155
|
|
Total Assets |
4 232
N/A
|
4 868
+15%
|
6 932
+42%
|
9 189
+33%
|
10 894
+19%
|
12 681
+16%
|
13 189
+4%
|
14 283
+8%
|
13 832
-3%
|
16 012
+16%
|
|
Liabilities | |||||||||||
Accounts Payable |
358
|
234
|
634
|
886
|
1 098
|
1 580
|
1 364
|
1 803
|
1 959
|
2 458
|
|
Accrued Liabilities |
32
|
38
|
108
|
116
|
132
|
105
|
150
|
218
|
184
|
253
|
|
Short-Term Debt |
305
|
951
|
2 147
|
1 180
|
1 979
|
2 636
|
3 524
|
3 814
|
3 863
|
4 432
|
|
Current Portion of Long-Term Debt |
7
|
240
|
148
|
100
|
0
|
600
|
343
|
373
|
609
|
274
|
|
Other Current Liabilities |
92
|
71
|
360
|
173
|
251
|
274
|
330
|
666
|
1 354
|
1 223
|
|
Total Current Liabilities |
793
|
1 534
|
3 396
|
2 454
|
3 460
|
5 195
|
5 712
|
6 874
|
7 968
|
8 641
|
|
Long-Term Debt |
353
|
293
|
100
|
313
|
1 194
|
1 224
|
703
|
904
|
1 194
|
1 766
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
|
Minority Interest |
202
|
160
|
317
|
454
|
93
|
22
|
131
|
238
|
508
|
112
|
|
Other Liabilities |
66
|
77
|
76
|
73
|
76
|
108
|
431
|
743
|
534
|
550
|
|
Total Liabilities |
1 414
N/A
|
2 063
+46%
|
3 889
+89%
|
3 294
-15%
|
4 823
+46%
|
6 505
+35%
|
6 714
+3%
|
8 283
+23%
|
9 187
+11%
|
10 861
+18%
|
|
Equity | |||||||||||
Common Stock |
599
|
605
|
605
|
787
|
874
|
878
|
871
|
860
|
857
|
865
|
|
Retained Earnings |
604
|
529
|
732
|
1 062
|
1 285
|
1 352
|
1 722
|
1 445
|
44
|
376
|
|
Additional Paid In Capital |
1 624
|
1 673
|
1 707
|
4 047
|
3 914
|
3 947
|
3 882
|
3 745
|
3 747
|
3 910
|
|
Treasury Stock |
7
|
0
|
0
|
0
|
0
|
0
|
1
|
52
|
0
|
0
|
|
Other Equity |
2
|
2
|
1
|
0
|
2
|
1
|
1
|
1
|
2
|
0
|
|
Total Equity |
2 818
N/A
|
2 805
0%
|
3 043
+8%
|
5 896
+94%
|
6 071
+3%
|
6 176
+2%
|
6 475
+5%
|
5 999
-7%
|
4 645
-23%
|
5 151
+11%
|
|
Total Liabilities & Equity |
4 232
N/A
|
4 868
+15%
|
6 932
+42%
|
9 189
+33%
|
10 894
+19%
|
12 681
+16%
|
13 189
+4%
|
14 283
+8%
|
13 832
-3%
|
16 012
+16%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
597
|
605
|
605
|
787
|
874
|
878
|
864
|
839
|
865
|
865
|