Yinbang Clad Material Co Ltd
SZSE:300337
Balance Sheet
Balance Sheet Decomposition
Yinbang Clad Material Co Ltd
Current Assets | 2.6B |
Cash & Short-Term Investments | 153.1m |
Receivables | 943.5m |
Other Current Assets | 1.5B |
Non-Current Assets | 1.9B |
Long-Term Investments | 39.8m |
PP&E | 1.7B |
Intangibles | 178.7m |
Other Non-Current Assets | 28.7m |
Current Liabilities | 853.9m |
Accounts Payable | 304.7m |
Accrued Liabilities | 26.9m |
Short-Term Debt | 445.3m |
Other Current Liabilities | 76.9m |
Non-Current Liabilities | 2B |
Long-Term Debt | 1.9B |
Other Non-Current Liabilities | 88.4m |
Balance Sheet
Yinbang Clad Material Co Ltd
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
405
|
47
|
47
|
82
|
58
|
146
|
110
|
46
|
826
|
153
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
826
|
153
|
|
Cash Equivalents |
405
|
47
|
47
|
82
|
58
|
146
|
110
|
0
|
0
|
0
|
|
Short-Term Investments |
0
|
0
|
0
|
16
|
0
|
0
|
86
|
87
|
70
|
0
|
|
Total Receivables |
406
|
418
|
489
|
550
|
478
|
719
|
816
|
870
|
919
|
944
|
|
Accounts Receivables |
334
|
351
|
382
|
406
|
407
|
527
|
750
|
748
|
633
|
687
|
|
Other Receivables |
72
|
67
|
107
|
144
|
72
|
192
|
66
|
122
|
286
|
256
|
|
Inventory |
379
|
401
|
480
|
548
|
521
|
545
|
608
|
748
|
797
|
1 005
|
|
Other Current Assets |
25
|
22
|
24
|
24
|
33
|
29
|
182
|
492
|
767
|
484
|
|
Total Current Assets |
1 215
|
889
|
1 039
|
1 220
|
1 091
|
1 439
|
1 802
|
2 242
|
2 667
|
2 586
|
|
PP&E Net |
1 212
|
1 350
|
1 330
|
1 293
|
1 402
|
1 349
|
1 279
|
1 192
|
1 131
|
1 660
|
|
PP&E Gross |
1 212
|
1 350
|
1 330
|
1 293
|
1 402
|
1 349
|
1 279
|
1 192
|
1 131
|
1 660
|
|
Accumulated Depreciation |
221
|
299
|
373
|
445
|
571
|
647
|
762
|
870
|
957
|
1 056
|
|
Intangible Assets |
58
|
57
|
57
|
57
|
96
|
98
|
89
|
82
|
75
|
133
|
|
Goodwill |
0
|
0
|
0
|
0
|
94
|
94
|
94
|
94
|
67
|
46
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
25
|
0
|
0
|
|
Long-Term Investments |
98
|
126
|
111
|
109
|
100
|
43
|
42
|
37
|
47
|
40
|
|
Other Long-Term Assets |
17
|
26
|
18
|
15
|
24
|
30
|
33
|
45
|
43
|
29
|
|
Other Assets |
0
|
0
|
0
|
0
|
94
|
94
|
94
|
94
|
67
|
46
|
|
Total Assets |
2 601
N/A
|
2 447
-6%
|
2 555
+4%
|
2 694
+5%
|
2 807
+4%
|
3 053
+9%
|
3 344
+10%
|
3 717
+11%
|
4 030
+8%
|
4 494
+12%
|
|
Liabilities | |||||||||||
Accounts Payable |
186
|
185
|
137
|
102
|
155
|
196
|
297
|
304
|
334
|
305
|
|
Accrued Liabilities |
21
|
5
|
6
|
7
|
31
|
28
|
41
|
76
|
25
|
27
|
|
Short-Term Debt |
603
|
611
|
728
|
662
|
785
|
1 051
|
967
|
1 577
|
2 027
|
445
|
|
Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
48
|
201
|
0
|
150
|
2
|
52
|
|
Other Current Liabilities |
12
|
32
|
12
|
21
|
71
|
47
|
202
|
29
|
21
|
25
|
|
Total Current Liabilities |
781
|
833
|
883
|
791
|
1 090
|
1 523
|
1 507
|
2 136
|
2 409
|
854
|
|
Long-Term Debt |
0
|
0
|
50
|
299
|
228
|
0
|
167
|
31
|
2
|
1 914
|
|
Deferred Income Tax |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Minority Interest |
0
|
0
|
0
|
0
|
28
|
15
|
15
|
15
|
15
|
16
|
|
Other Liabilities |
92
|
90
|
88
|
65
|
57
|
69
|
201
|
46
|
54
|
104
|
|
Total Liabilities |
873
N/A
|
923
+6%
|
1 021
+11%
|
1 155
+13%
|
1 349
+17%
|
1 577
+17%
|
1 861
+18%
|
2 198
+18%
|
2 451
+11%
|
2 857
+17%
|
|
Equity | |||||||||||
Common Stock |
374
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|
|
Retained Earnings |
334
|
131
|
138
|
146
|
66
|
82
|
91
|
132
|
183
|
247
|
|
Additional Paid In Capital |
1 020
|
571
|
571
|
571
|
571
|
571
|
571
|
571
|
571
|
571
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
|
Other Equity |
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
Total Equity |
1 728
N/A
|
1 524
-12%
|
1 534
+1%
|
1 539
+0%
|
1 459
-5%
|
1 476
+1%
|
1 483
+0%
|
1 519
+2%
|
1 579
+4%
|
1 637
+4%
|
|
Total Liabilities & Equity |
2 601
N/A
|
2 447
-6%
|
2 555
+4%
|
2 694
+5%
|
2 807
+4%
|
3 053
+9%
|
3 344
+10%
|
3 717
+11%
|
4 030
+8%
|
4 494
+12%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
822
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|
822
|