China Container Terminal Corp
TWSE:2613
Balance Sheet
Balance Sheet Decomposition
China Container Terminal Corp
China Container Terminal Corp
Balance Sheet
China Container Terminal Corp
| 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 |
123
|
197
|
191
|
235
|
302
|
216
|
206
|
294
|
232
|
254
|
331
|
379
|
35
|
339
|
306
|
303
|
397
|
550
|
620
|
676
|
710
|
755
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
296
|
344
|
0
|
329
|
306
|
302
|
396
|
0
|
620
|
676
|
710
|
755
|
|
| Cash Equivalents |
123
|
197
|
191
|
235
|
302
|
216
|
206
|
294
|
232
|
254
|
35
|
35
|
35
|
10
|
0
|
1
|
1
|
550
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
19
|
18
|
19
|
22
|
21
|
10
|
21
|
27
|
22
|
23
|
24
|
20
|
0
|
21
|
150
|
84
|
54
|
101
|
48
|
42
|
43
|
49
|
|
| Total Receivables |
230
|
240
|
246
|
250
|
257
|
209
|
344
|
342
|
353
|
403
|
422
|
415
|
0
|
477
|
497
|
526
|
544
|
505
|
661
|
533
|
547
|
575
|
|
| Accounts Receivables |
193
|
221
|
223
|
229
|
242
|
193
|
327
|
325
|
336
|
383
|
400
|
399
|
0
|
447
|
474
|
513
|
526
|
502
|
653
|
525
|
540
|
574
|
|
| Other Receivables |
36
|
20
|
23
|
20
|
15
|
16
|
18
|
17
|
17
|
21
|
22
|
15
|
0
|
30
|
23
|
12
|
17
|
4
|
8
|
8
|
6
|
1
|
|
| Inventory |
17
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
59
|
79
|
0
|
115
|
100
|
101
|
106
|
128
|
136
|
159
|
182
|
179
|
|
| Other Current Assets |
3
|
6
|
35
|
27
|
30
|
41
|
43
|
51
|
54
|
59
|
3
|
2
|
0
|
4
|
16
|
27
|
81
|
38
|
44
|
47
|
45
|
152
|
|
| Total Current Assets |
392
|
482
|
491
|
533
|
611
|
477
|
613
|
715
|
661
|
739
|
838
|
895
|
0
|
957
|
1 068
|
1 040
|
1 181
|
1 322
|
1 509
|
1 457
|
1 526
|
1 709
|
|
| PP&E Net |
3 233
|
3 012
|
3 014
|
3 005
|
3 051
|
3 405
|
3 965
|
3 996
|
4 055
|
4 012
|
3 932
|
3 942
|
0
|
4 401
|
4 434
|
4 606
|
9 841
|
9 507
|
9 092
|
8 791
|
8 519
|
7 886
|
|
| PP&E Gross |
3 233
|
3 012
|
3 014
|
3 005
|
3 051
|
3 405
|
3 965
|
3 996
|
4 055
|
4 012
|
3 932
|
3 942
|
0
|
4 401
|
4 434
|
4 606
|
9 841
|
9 507
|
9 092
|
8 791
|
8 519
|
7 886
|
|
| Accumulated Depreciation |
1 116
|
1 099
|
1 108
|
1 129
|
1 156
|
1 318
|
1 374
|
1 414
|
1 491
|
1 538
|
1 639
|
1 741
|
0
|
1 806
|
1 901
|
2 029
|
2 210
|
2 341
|
2 520
|
2 617
|
2 634
|
2 744
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
431
|
418
|
406
|
393
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
2
|
23
|
26
|
41
|
37
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
0
|
52
|
52
|
352
|
352
|
173
|
179
|
131
|
132
|
53
|
|
| Other Long-Term Assets |
381
|
365
|
378
|
345
|
465
|
407
|
480
|
470
|
475
|
460
|
806
|
789
|
0
|
760
|
741
|
426
|
170
|
167
|
167
|
110
|
101
|
123
|
|
| Total Assets |
4 006
N/A
|
3 859
-4%
|
3 883
+1%
|
3 884
+0%
|
4 127
+6%
|
4 289
+4%
|
5 489
+28%
|
5 599
+2%
|
5 597
0%
|
5 604
+0%
|
5 629
+0%
|
5 679
+1%
|
0
N/A
|
6 170
N/A
|
6 297
+2%
|
6 426
+2%
|
11 546
+80%
|
11 171
-3%
|
10 970
-2%
|
10 515
-4%
|
10 319
-2%
|
9 808
-5%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
29
|
33
|
25
|
24
|
32
|
29
|
58
|
77
|
65
|
65
|
87
|
71
|
0
|
77
|
103
|
132
|
100
|
127
|
129
|
116
|
150
|
160
|
|
| Accrued Liabilities |
101
|
116
|
123
|
119
|
124
|
104
|
114
|
96
|
97
|
95
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Debt |
580
|
320
|
160
|
75
|
120
|
270
|
120
|
194
|
215
|
285
|
240
|
260
|
0
|
400
|
435
|
658
|
670
|
495
|
375
|
445
|
540
|
366
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
112
|
113
|
115
|
116
|
0
|
0
|
0
|
467
|
487
|
172
|
463
|
490
|
485
|
510
|
536
|
560
|
|
| Other Current Liabilities |
30
|
22
|
15
|
16
|
22
|
20
|
20
|
30
|
21
|
21
|
236
|
254
|
0
|
167
|
174
|
188
|
197
|
149
|
219
|
197
|
191
|
206
|
|
| Total Current Liabilities |
740
|
491
|
323
|
234
|
298
|
423
|
424
|
510
|
512
|
582
|
563
|
585
|
0
|
1 111
|
1 199
|
1 150
|
1 429
|
1 261
|
1 208
|
1 268
|
1 416
|
1 292
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
1 269
|
1 156
|
1 054
|
938
|
500
|
500
|
0
|
874
|
969
|
1 180
|
6 068
|
5 814
|
5 479
|
5 058
|
4 759
|
4 304
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
921
|
921
|
0
|
921
|
921
|
922
|
922
|
923
|
923
|
924
|
924
|
925
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
12
|
12
|
|
| Other Liabilities |
2 360
|
2 271
|
2 276
|
2 250
|
2 273
|
2 257
|
1 531
|
1 582
|
1 591
|
1 602
|
1 112
|
1 022
|
0
|
294
|
186
|
142
|
108
|
97
|
82
|
42
|
35
|
14
|
|
| Total Liabilities |
3 099
N/A
|
2 763
-11%
|
2 599
-6%
|
2 484
-4%
|
2 571
+4%
|
2 679
+4%
|
3 224
+20%
|
3 248
+1%
|
3 157
-3%
|
3 121
-1%
|
3 096
-1%
|
3 029
-2%
|
0
N/A
|
3 200
N/A
|
3 275
+2%
|
3 395
+4%
|
8 528
+151%
|
8 096
-5%
|
7 693
-5%
|
7 301
-5%
|
7 148
-2%
|
6 547
-8%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
890
|
890
|
890
|
890
|
890
|
890
|
890
|
890
|
890
|
890
|
890
|
935
|
0
|
1 210
|
1 234
|
1 234
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
1 484
|
|
| Retained Earnings |
1 121
|
852
|
663
|
551
|
395
|
180
|
265
|
185
|
77
|
30
|
2 398
|
2 405
|
0
|
2 263
|
2 289
|
2 294
|
1 959
|
1 967
|
2 171
|
2 099
|
2 042
|
2 085
|
|
| Additional Paid In Capital |
1 210
|
1 133
|
1 133
|
22
|
22
|
22
|
14
|
14
|
15
|
15
|
0
|
0
|
0
|
47
|
48
|
53
|
100
|
102
|
99
|
118
|
130
|
139
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
1 115
|
1 115
|
954
|
1 701
|
1 707
|
1 703
|
1 703
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
52
|
29
|
17
|
20
|
30
|
|
| Treasury Stock |
74
|
74
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
76
|
763
|
693
|
0
|
555
|
553
|
553
|
529
|
529
|
505
|
505
|
505
|
477
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
20
|
8
|
7
|
3
|
5
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
906
N/A
|
1 097
+21%
|
1 284
+17%
|
1 400
+9%
|
1 556
+11%
|
1 610
+3%
|
2 265
+41%
|
2 351
+4%
|
2 440
+4%
|
2 482
+2%
|
2 533
+2%
|
2 651
+5%
|
0
N/A
|
2 970
N/A
|
3 022
+2%
|
3 031
+0%
|
3 018
0%
|
3 076
+2%
|
3 278
+7%
|
3 214
-2%
|
3 171
-1%
|
3 261
+3%
|
|
| Total Liabilities & Equity |
4 006
N/A
|
3 859
-4%
|
3 883
+1%
|
3 884
+0%
|
4 127
+6%
|
4 289
+4%
|
5 489
+28%
|
5 599
+2%
|
5 597
0%
|
5 604
+0%
|
5 629
+0%
|
5 679
+1%
|
0
N/A
|
6 170
N/A
|
6 297
+2%
|
6 426
+2%
|
11 546
+80%
|
11 171
-3%
|
10 970
-2%
|
10 515
-4%
|
10 319
-2%
|
9 808
-5%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
87
|
90
|
92
|
0
|
113
|
113
|
113
|
136
|
136
|
137
|
137
|
137
|
137
|
|