Shanghai YongLi Belting Co Ltd
SZSE:300230
Balance Sheet
Balance Sheet Decomposition
Shanghai YongLi Belting Co Ltd
Current Assets | 2.2B |
Cash & Short-Term Investments | 1.1B |
Receivables | 672.8m |
Other Current Assets | 460.6m |
Non-Current Assets | 1.9B |
Long-Term Investments | 125.3m |
PP&E | 1.4B |
Intangibles | 277m |
Other Non-Current Assets | 18.8m |
Current Liabilities | 918.3m |
Accounts Payable | 184.2m |
Accrued Liabilities | 45.8m |
Short-Term Debt | 469.4m |
Other Current Liabilities | 218.9m |
Non-Current Liabilities | 394.6m |
Long-Term Debt | 236.1m |
Other Non-Current Liabilities | 158.4m |
Balance Sheet
Shanghai YongLi Belting Co Ltd
Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
254
|
244
|
234
|
185
|
999
|
919
|
766
|
1 020
|
967
|
960
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
957
|
|
Cash Equivalents |
253
|
244
|
234
|
184
|
999
|
919
|
765
|
1 019
|
967
|
2
|
|
Total Receivables |
89
|
108
|
116
|
341
|
827
|
745
|
854
|
853
|
871
|
689
|
|
Accounts Receivables |
84
|
94
|
106
|
295
|
625
|
618
|
695
|
719
|
728
|
487
|
|
Other Receivables |
5
|
14
|
10
|
46
|
202
|
127
|
159
|
134
|
143
|
202
|
|
Inventory |
82
|
112
|
129
|
337
|
481
|
575
|
609
|
586
|
629
|
435
|
|
Other Current Assets |
6
|
3
|
6
|
16
|
29
|
91
|
146
|
27
|
191
|
88
|
|
Total Current Assets |
430
|
467
|
485
|
879
|
2 337
|
2 330
|
2 374
|
2 485
|
2 659
|
2 172
|
|
PP&E Net |
164
|
200
|
208
|
392
|
515
|
652
|
932
|
844
|
838
|
736
|
|
PP&E Gross |
164
|
200
|
208
|
392
|
515
|
652
|
932
|
844
|
838
|
736
|
|
Accumulated Depreciation |
44
|
56
|
71
|
205
|
506
|
588
|
674
|
782
|
894
|
747
|
|
Intangible Assets |
10
|
11
|
11
|
37
|
40
|
42
|
69
|
66
|
123
|
101
|
|
Goodwill |
0
|
1
|
1
|
325
|
1 060
|
1 059
|
1 072
|
961
|
216
|
145
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
|
Long-Term Investments |
0
|
0
|
0
|
27
|
21
|
34
|
40
|
154
|
137
|
130
|
|
Other Long-Term Assets |
1
|
1
|
1
|
22
|
98
|
85
|
96
|
96
|
61
|
21
|
|
Other Assets |
0
|
1
|
1
|
325
|
1 060
|
1 059
|
1 072
|
961
|
216
|
145
|
|
Total Assets |
605
N/A
|
680
+12%
|
705
+4%
|
1 682
+138%
|
4 071
+142%
|
4 201
+3%
|
4 585
+9%
|
4 606
+0%
|
4 033
-12%
|
3 423
-15%
|
|
Liabilities | |||||||||||
Accounts Payable |
24
|
30
|
33
|
259
|
473
|
457
|
509
|
424
|
483
|
175
|
|
Accrued Liabilities |
1
|
1
|
4
|
20
|
107
|
96
|
99
|
96
|
97
|
57
|
|
Short-Term Debt |
21
|
40
|
30
|
180
|
220
|
296
|
422
|
546
|
768
|
376
|
|
Current Portion of Long-Term Debt |
1
|
1
|
1
|
6
|
27
|
17
|
10
|
18
|
13
|
49
|
|
Other Current Liabilities |
19
|
24
|
17
|
98
|
588
|
462
|
287
|
135
|
230
|
172
|
|
Total Current Liabilities |
66
|
96
|
84
|
562
|
1 414
|
1 328
|
1 328
|
1 219
|
1 591
|
829
|
|
Long-Term Debt |
15
|
18
|
18
|
19
|
28
|
47
|
43
|
31
|
53
|
92
|
|
Deferred Income Tax |
0
|
0
|
0
|
3
|
3
|
4
|
14
|
37
|
55
|
45
|
|
Minority Interest |
14
|
20
|
19
|
73
|
98
|
90
|
102
|
109
|
123
|
98
|
|
Other Liabilities |
5
|
5
|
5
|
12
|
18
|
19
|
15
|
27
|
32
|
15
|
|
Total Liabilities |
99
N/A
|
138
+39%
|
126
-9%
|
669
+432%
|
1 561
+133%
|
1 488
-5%
|
1 502
+1%
|
1 422
-5%
|
1 854
+30%
|
1 079
-42%
|
|
Equity | |||||||||||
Common Stock |
162
|
162
|
162
|
205
|
252
|
453
|
816
|
816
|
816
|
816
|
|
Retained Earnings |
155
|
191
|
231
|
309
|
442
|
684
|
1 017
|
1 081
|
128
|
329
|
|
Additional Paid In Capital |
191
|
191
|
191
|
504
|
1 799
|
1 596
|
1 233
|
1 233
|
1 233
|
1 231
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
7
|
8
|
|
Other Equity |
2
|
2
|
5
|
5
|
17
|
21
|
16
|
46
|
9
|
25
|
|
Total Equity |
506
N/A
|
542
+7%
|
579
+7%
|
1 013
+75%
|
2 510
+148%
|
2 713
+8%
|
3 083
+14%
|
3 185
+3%
|
2 180
-32%
|
2 344
+8%
|
|
Total Liabilities & Equity |
605
N/A
|
680
+12%
|
705
+4%
|
1 682
+138%
|
4 071
+142%
|
4 201
+3%
|
4 585
+9%
|
4 606
+0%
|
4 033
-12%
|
3 423
-15%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
523
|
523
|
523
|
663
|
816
|
816
|
816
|
816
|
816
|
816
|