Chung Hung Steel Corp
TWSE:2014
Balance Sheet
Balance Sheet Decomposition
Chung Hung Steel Corp
Chung Hung Steel Corp
Balance Sheet
Chung Hung Steel Corp
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | 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 |
447
|
512
|
764
|
7
|
63
|
332
|
51
|
173
|
32
|
108
|
123
|
90
|
102
|
20
|
37
|
15
|
218
|
200
|
67
|
287
|
508
|
3 268
|
1 867
|
1 430
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
123
|
90
|
10
|
20
|
37
|
15
|
218
|
200
|
67
|
287
|
508
|
225
|
330
|
930
|
|
| Cash Equivalents |
447
|
512
|
764
|
7
|
63
|
332
|
51
|
173
|
32
|
108
|
0
|
0
|
92
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 044
|
1 537
|
499
|
|
| Short-Term Investments |
116
|
122
|
403
|
0
|
27
|
0
|
17
|
81
|
26
|
3
|
5
|
3
|
1 676
|
1 673
|
1 365
|
1 074
|
1 035
|
1 020
|
974
|
1 064
|
1 173
|
988
|
931
|
679
|
|
| Total Receivables |
973
|
420
|
412
|
1 117
|
835
|
1 072
|
1 588
|
1 388
|
1 155
|
978
|
957
|
1 360
|
873
|
1 111
|
1 358
|
1 115
|
1 872
|
1 498
|
1 060
|
994
|
1 208
|
646
|
977
|
1 087
|
|
| Accounts Receivables |
819
|
420
|
411
|
1 116
|
789
|
758
|
1 012
|
186
|
377
|
752
|
819
|
1 157
|
548
|
820
|
824
|
962
|
1 460
|
1 132
|
512
|
947
|
978
|
289
|
745
|
508
|
|
| Other Receivables |
154
|
0
|
1
|
1
|
46
|
314
|
576
|
1 202
|
778
|
226
|
138
|
203
|
325
|
291
|
534
|
153
|
412
|
365
|
548
|
47
|
231
|
356
|
233
|
580
|
|
| Inventory |
1 950
|
3 729
|
4 049
|
8 500
|
11 138
|
7 255
|
7 862
|
13 219
|
6 918
|
7 764
|
9 591
|
6 986
|
7 126
|
7 096
|
3 272
|
4 590
|
5 020
|
8 240
|
6 578
|
4 236
|
12 717
|
9 762
|
8 572
|
7 261
|
|
| Other Current Assets |
1 346
|
1 103
|
718
|
1 212
|
1 491
|
469
|
910
|
1 553
|
1 221
|
1 829
|
1 606
|
1 553
|
951
|
633
|
493
|
810
|
709
|
706
|
530
|
455
|
1 446
|
2 056
|
1 123
|
1 013
|
|
| Total Current Assets |
4 832
|
5 886
|
6 346
|
10 835
|
13 555
|
9 128
|
10 427
|
16 413
|
9 352
|
10 682
|
12 282
|
9 992
|
10 729
|
10 531
|
6 525
|
7 604
|
8 854
|
11 664
|
9 209
|
7 036
|
17 053
|
16 720
|
13 470
|
11 470
|
|
| PP&E Net |
19 554
|
18 553
|
20 173
|
17 916
|
15 205
|
15 527
|
15 192
|
12 579
|
16 161
|
18 000
|
19 799
|
19 067
|
18 804
|
17 682
|
16 486
|
15 062
|
14 069
|
13 307
|
12 670
|
11 337
|
10 298
|
9 906
|
9 640
|
9 597
|
|
| PP&E Gross |
19 554
|
18 553
|
20 173
|
17 916
|
15 205
|
15 527
|
15 192
|
12 579
|
16 161
|
18 000
|
19 799
|
19 067
|
18 804
|
17 682
|
16 486
|
15 062
|
14 069
|
13 307
|
12 670
|
11 337
|
10 298
|
9 906
|
9 640
|
9 597
|
|
| Accumulated Depreciation |
3 964
|
4 584
|
5 113
|
8 243
|
7 965
|
9 386
|
10 632
|
9 829
|
10 454
|
11 830
|
13 565
|
15 085
|
16 818
|
18 584
|
20 415
|
22 086
|
23 138
|
24 176
|
25 129
|
26 591
|
27 831
|
28 305
|
28 575
|
28 185
|
|
| Long-Term Investments |
3 467
|
3 788
|
879
|
1 899
|
3 404
|
3 946
|
6 772
|
5 243
|
4 127
|
4 102
|
3 866
|
3 778
|
6 691
|
6 762
|
7 584
|
8 349
|
8 446
|
8 445
|
8 579
|
8 721
|
10 123
|
9 754
|
9 528
|
8 725
|
|
| Other Long-Term Assets |
2
|
119
|
92
|
175
|
1 875
|
107
|
119
|
2 708
|
4 130
|
2 343
|
2 201
|
2 797
|
18
|
6
|
8
|
6
|
8
|
6
|
6
|
6
|
6
|
385
|
355
|
680
|
|
| Total Assets |
27 855
N/A
|
28 346
+2%
|
27 490
-3%
|
30 825
+12%
|
34 040
+10%
|
28 708
-16%
|
32 510
+13%
|
36 944
+14%
|
33 770
-9%
|
35 126
+4%
|
38 148
+9%
|
35 634
-7%
|
36 242
+2%
|
34 980
-3%
|
30 603
-13%
|
31 022
+1%
|
31 377
+1%
|
33 421
+7%
|
30 464
-9%
|
27 100
-11%
|
37 479
+38%
|
36 765
-2%
|
32 993
-10%
|
30 471
-8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
4 518
|
4 792
|
2 464
|
2 049
|
3 325
|
2 814
|
2 678
|
1 507
|
1 716
|
1 333
|
2 883
|
3 183
|
1 439
|
775
|
200
|
1 379
|
1 275
|
641
|
95
|
341
|
1 830
|
824
|
647
|
80
|
|
| Accrued Liabilities |
0
|
0
|
373
|
565
|
280
|
398
|
453
|
181
|
321
|
566
|
424
|
493
|
0
|
0
|
513
|
451
|
539
|
714
|
333
|
446
|
859
|
396
|
511
|
423
|
|
| Short-Term Debt |
8 205
|
6 095
|
2 789
|
3 671
|
11 801
|
4 233
|
4 391
|
14 444
|
9 570
|
9 848
|
13 272
|
8 487
|
10 752
|
10 239
|
8 887
|
10 336
|
8 135
|
9 581
|
6 954
|
4 004
|
5 562
|
7 562
|
7 280
|
4 027
|
|
| Current Portion of Long-Term Debt |
286
|
1 419
|
833
|
840
|
960
|
947
|
2 287
|
5 857
|
1 057
|
857
|
0
|
1 077
|
1 077
|
1 077
|
1 077
|
1 077
|
150
|
950
|
493
|
15
|
15
|
2 353
|
14
|
3 014
|
|
| Other Current Liabilities |
309
|
328
|
98
|
1 639
|
656
|
652
|
1 390
|
2 837
|
1 018
|
728
|
960
|
373
|
2 004
|
696
|
390
|
648
|
520
|
544
|
626
|
361
|
1 561
|
548
|
471
|
232
|
|
| Total Current Liabilities |
13 319
|
12 634
|
6 558
|
8 765
|
17 023
|
9 045
|
11 198
|
24 825
|
13 682
|
13 332
|
17 539
|
13 613
|
15 272
|
12 787
|
11 066
|
13 891
|
10 619
|
12 430
|
8 502
|
5 167
|
9 828
|
11 682
|
8 923
|
7 775
|
|
| Long-Term Debt |
5 848
|
4 850
|
8 395
|
7 840
|
8 420
|
5 473
|
4 286
|
3 412
|
5 559
|
5 744
|
7 730
|
12 775
|
11 653
|
12 682
|
12 409
|
7 186
|
8 247
|
5 580
|
6 801
|
6 169
|
4 484
|
7 792
|
7 554
|
8 277
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
183
|
184
|
182
|
182
|
182
|
182
|
182
|
182
|
182
|
193
|
184
|
199
|
|
| Other Liabilities |
245
|
371
|
379
|
426
|
460
|
455
|
444
|
421
|
288
|
151
|
351
|
343
|
199
|
282
|
307
|
354
|
403
|
466
|
409
|
349
|
423
|
35
|
74
|
35
|
|
| Total Liabilities |
19 412
N/A
|
17 855
-8%
|
15 332
-14%
|
17 031
+11%
|
25 903
+52%
|
14 972
-42%
|
15 928
+6%
|
28 659
+80%
|
19 529
-32%
|
19 227
-2%
|
25 621
+33%
|
26 731
+4%
|
27 306
+2%
|
25 935
-5%
|
23 965
-8%
|
21 612
-10%
|
19 451
-10%
|
18 658
-4%
|
15 895
-15%
|
11 867
-25%
|
14 918
+26%
|
19 702
+32%
|
16 734
-15%
|
16 286
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
11 443
|
11 443
|
11 443
|
12 070
|
12 846
|
12 846
|
12 846
|
12 846
|
16 846
|
13 803
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
14 355
|
|
| Retained Earnings |
2 948
|
980
|
710
|
1 721
|
4 689
|
390
|
2 734
|
3 453
|
3 042
|
1 545
|
2 283
|
5 757
|
5 282
|
5 179
|
6 401
|
4 581
|
2 084
|
905
|
762
|
1 303
|
7 074
|
2 416
|
1 976
|
999
|
|
| Additional Paid In Capital |
0
|
23
|
0
|
0
|
0
|
0
|
0
|
344
|
345
|
344
|
343
|
343
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Unrealized Security Profit/Loss |
0
|
1
|
0
|
0
|
23
|
499
|
1 003
|
1 452
|
93
|
207
|
112
|
39
|
0
|
0
|
0
|
366
|
347
|
498
|
550
|
426
|
1 131
|
290
|
73
|
1 173
|
|
| Treasury Stock |
56
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
4
|
6
|
5
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
0
|
1 317
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Total Equity |
8 443
N/A
|
10 492
+24%
|
12 158
+16%
|
13 794
+13%
|
8 137
-41%
|
13 735
+69%
|
16 582
+21%
|
8 285
-50%
|
14 241
+72%
|
15 900
+12%
|
12 527
-21%
|
8 903
-29%
|
8 936
+0%
|
9 045
+1%
|
6 638
-27%
|
9 410
+42%
|
11 926
+27%
|
14 763
+24%
|
14 569
-1%
|
15 233
+5%
|
22 561
+48%
|
17 062
-24%
|
16 259
-5%
|
14 185
-13%
|
|
| Total Liabilities & Equity |
27 855
N/A
|
28 346
+2%
|
27 490
-3%
|
30 825
+12%
|
34 040
+10%
|
28 708
-16%
|
32 510
+13%
|
36 944
+14%
|
33 770
-9%
|
35 126
+4%
|
38 148
+9%
|
35 634
-7%
|
36 242
+2%
|
34 980
-3%
|
30 603
-13%
|
31 022
+1%
|
31 377
+1%
|
33 421
+7%
|
30 464
-9%
|
27 100
-11%
|
37 479
+38%
|
36 765
-2%
|
32 993
-10%
|
30 471
-8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
1 114
|
1 114
|
1 114
|
1 117
|
1 122
|
1 122
|
1 122
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
1 436
|
|