China Development Financial Holding Corp
TWSE:2883
Balance Sheet
Balance Sheet Decomposition
China Development Financial Holding Corp
China Development Financial Holding Corp
Balance Sheet
China Development Financial Holding 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 | |||||||||||||||||||||||||
| Net Loans |
76 276
|
86 568
|
75 801
|
62 771
|
64 640
|
76 707
|
88 703
|
83 516
|
64 519
|
70 543
|
83 927
|
87 303
|
106 858
|
225 777
|
217 780
|
252 377
|
325 147
|
369 131
|
376 536
|
408 444
|
407 602
|
427 836
|
430 891
|
509 031
|
|
| Investments |
154 616
|
125 653
|
122 023
|
131 883
|
162 950
|
212 280
|
192 367
|
141 082
|
146 378
|
179 097
|
205 239
|
285 095
|
346 037
|
472 337
|
442 305
|
430 905
|
1 767 856
|
2 020 577
|
2 303 831
|
2 604 916
|
2 589 562
|
2 697 851
|
2 812 084
|
2 983 542
|
|
| PP&E Net |
5 078
|
4 802
|
4 262
|
3 493
|
4 251
|
4 409
|
4 134
|
4 450
|
4 107
|
4 104
|
4 964
|
9 654
|
9 087
|
14 394
|
14 717
|
14 513
|
30 881
|
31 717
|
53 453
|
49 394
|
46 642
|
46 294
|
43 034
|
42 508
|
|
| PP&E Gross |
5 078
|
4 802
|
4 262
|
3 493
|
4 251
|
4 409
|
4 134
|
4 450
|
4 107
|
4 104
|
4 964
|
9 654
|
9 087
|
14 394
|
14 717
|
14 513
|
30 881
|
31 717
|
53 453
|
49 394
|
46 642
|
46 294
|
0
|
0
|
|
| Accumulated Depreciation |
1 419
|
1 582
|
1 215
|
1 301
|
1 540
|
1 524
|
1 609
|
1 729
|
1 797
|
1 710
|
1 235
|
3 946
|
4 125
|
6 384
|
5 132
|
5 093
|
5 447
|
5 676
|
5 819
|
5 740
|
5 592
|
5 798
|
0
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
6 826
|
6 277
|
7 387
|
6 692
|
6 053
|
18 822
|
17 802
|
17 251
|
16 402
|
16 303
|
16 422
|
15 705
|
13 991
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 509
|
1 893
|
1 896
|
3 348
|
3 369
|
3 191
|
3 136
|
2 440
|
1 920
|
2 073
|
3 283
|
|
| Long-Term Investments |
0
|
29 698
|
26 291
|
23 440
|
5 132
|
13 113
|
14 689
|
12 516
|
12 492
|
6 157
|
5 977
|
7 107
|
7 286
|
8 563
|
10 776
|
12 676
|
16 375
|
16 103
|
17 404
|
15 176
|
20 228
|
20 101
|
24 818
|
28 092
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
249
|
830
|
869
|
5 835
|
5 562
|
4 912
|
9 082
|
12 653
|
9 889
|
12 400
|
14 003
|
18 068
|
18 835
|
21 698
|
|
| Other Assets |
13 219
|
12 015
|
17 778
|
16 551
|
21 976
|
28 295
|
34 238
|
22 949
|
28 216
|
31 158
|
26 343
|
110 922
|
159 077
|
172 624
|
155 612
|
139 184
|
177 645
|
197 001
|
169 518
|
237 557
|
236 057
|
201 369
|
237 700
|
284 033
|
|
| Total Assets |
255 023
N/A
|
267 592
+5%
|
265 026
-1%
|
260 377
-2%
|
280 587
+8%
|
371 976
+33%
|
365 265
-2%
|
289 114
-21%
|
288 133
0%
|
335 962
+17%
|
333 947
-1%
|
521 699
+56%
|
647 943
+24%
|
919 701
+42%
|
866 719
-6%
|
892 198
+3%
|
2 392 524
+168%
|
2 717 815
+14%
|
3 027 288
+11%
|
3 434 618
+13%
|
3 458 640
+1%
|
3 537 148
+2%
|
3 648 212
+3%
|
3 948 245
+8%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3 805
|
6 504
|
13 616
|
6 025
|
8 727
|
11 824
|
16 981
|
9 289
|
10 555
|
9 847
|
7 222
|
49 436
|
54 909
|
54 148
|
53 409
|
56 808
|
79 591
|
78 515
|
73 842
|
88 009
|
82 611
|
73 569
|
88 206
|
82 277
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 087
|
2 284
|
2 764
|
4 096
|
3 743
|
3 529
|
6 040
|
11 127
|
12 997
|
15 087
|
20 239
|
17 154
|
18 951
|
22 834
|
|
| Short-Term Debt |
39 711
|
51 970
|
52 310
|
56 583
|
79 290
|
107 468
|
100 257
|
39 952
|
40 528
|
57 467
|
57 676
|
69 217
|
128 803
|
159 432
|
142 775
|
168 189
|
149 595
|
162 900
|
133 333
|
158 616
|
144 052
|
137 935
|
166 782
|
268 536
|
|
| Current Portion of Long-Term Debt |
0
|
3 000
|
0
|
394
|
3 000
|
1 800
|
7 200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Deposits |
38 138
|
43 797
|
40 231
|
33 437
|
5 421
|
4 627
|
13 778
|
18 813
|
20 406
|
40 561
|
61 865
|
97 631
|
111 312
|
282 879
|
300 775
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Interest Bearing Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 444
|
9 858
|
11 501
|
12 997
|
17 585
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
754
|
2 087
|
2 389
|
1 995
|
911
|
827
|
5 444
|
968
|
1 169
|
4 143
|
3 790
|
549
|
312
|
1 550
|
|
| Total Current Liabilities |
43 516
|
61 474
|
65 926
|
63 002
|
91 017
|
121 092
|
124 438
|
49 241
|
51 083
|
67 314
|
66 739
|
123 024
|
188 865
|
219 671
|
200 838
|
229 353
|
240 670
|
253 510
|
221 341
|
265 855
|
250 692
|
229 206
|
274 251
|
375 197
|
|
| Long-Term Debt |
20 323
|
30 548
|
39 091
|
40 749
|
43 174
|
42 034
|
44 583
|
58 185
|
48 781
|
45 853
|
48 822
|
50 613
|
55 755
|
69 866
|
50 428
|
330 191
|
375 754
|
390 179
|
408 819
|
475 917
|
494 263
|
119 922
|
130 417
|
139 405
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
452
|
975
|
1 353
|
1 424
|
1 460
|
1 488
|
9 391
|
7 275
|
12 934
|
15 311
|
9 008
|
13 904
|
16 326
|
25 927
|
|
| Minority Interest |
12 926
|
0
|
0
|
0
|
991
|
1 229
|
1 051
|
598
|
725
|
226
|
245
|
14 994
|
6 443
|
5 834
|
3 607
|
3 609
|
81 544
|
64 330
|
108 940
|
129 890
|
330
|
122
|
132
|
137
|
|
| Other Liabilities |
3 836
|
3 301
|
4 806
|
4 784
|
9 946
|
43 183
|
40 138
|
48 642
|
35 984
|
52 460
|
33 350
|
74 718
|
110 053
|
156 841
|
126 861
|
164 068
|
1 517 485
|
1 843 289
|
2 087 729
|
2 344 908
|
2 411 567
|
2 965 330
|
2 964 268
|
3 100 422
|
|
| Total Liabilities |
118 738
N/A
|
139 119
+17%
|
150 055
+8%
|
141 971
-5%
|
150 549
+6%
|
212 166
+41%
|
223 988
+6%
|
175 479
-22%
|
156 979
-11%
|
206 413
+31%
|
214 917
+4%
|
371 813
+73%
|
485 284
+31%
|
749 511
+54%
|
701 555
-6%
|
728 709
+4%
|
2 224 844
+205%
|
2 558 582
+15%
|
2 839 763
+11%
|
3 231 882
+14%
|
3 165 860
-2%
|
3 328 485
+5%
|
3 385 393
+2%
|
3 641 088
+8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
85 646
|
113 947
|
118 758
|
118 392
|
109 578
|
112 678
|
109 621
|
112 309
|
112 172
|
113 236
|
112 493
|
144 562
|
150 309
|
153 438
|
151 124
|
149 744
|
149 763
|
149 623
|
149 664
|
149 729
|
171 897
|
184 275
|
184 167
|
183 902
|
|
| Retained Earnings |
177
|
6 165
|
8 202
|
9 220
|
4 424
|
15 658
|
11 917
|
477
|
7 269
|
9 436
|
4 232
|
10 753
|
14 656
|
19 484
|
18 509
|
16 799
|
20 875
|
22 106
|
30 997
|
34 194
|
81 317
|
64 590
|
84 365
|
110 346
|
|
| Additional Paid In Capital |
54 272
|
41 263
|
36 137
|
26 218
|
15 891
|
12 828
|
9 164
|
9 120
|
8 694
|
9 022
|
9 210
|
112
|
535
|
591
|
655
|
1 105
|
1 174
|
1 631
|
1 094
|
1 628
|
36 147
|
33 627
|
33 589
|
33 737
|
|
| Unrealized Security Profit/Loss |
787
|
1 237
|
68
|
630
|
120
|
18 288
|
12 979
|
2 485
|
9 187
|
5 316
|
5 000
|
541
|
1 344
|
178
|
4 456
|
2 256
|
2 114
|
9 591
|
10 698
|
22 178
|
17 617
|
72 716
|
37 934
|
22 393
|
|
| Treasury Stock |
2 812
|
32 451
|
32 145
|
15 983
|
0
|
0
|
2 587
|
5 233
|
5 924
|
4 510
|
0
|
1 954
|
2 170
|
3 299
|
2 377
|
2 377
|
4 206
|
3 605
|
3 137
|
1 179
|
9 072
|
0
|
0
|
0
|
|
| Other Equity |
143
|
786
|
491
|
371
|
265
|
359
|
184
|
400
|
245
|
2 952
|
1 904
|
3 046
|
2 015
|
154
|
1 709
|
473
|
2 040
|
932
|
1 790
|
3 814
|
5 127
|
1 114
|
1 369
|
1 564
|
|
| Total Equity |
136 285
N/A
|
128 473
-6%
|
114 971
-11%
|
118 406
+3%
|
130 038
+10%
|
159 810
+23%
|
141 277
-12%
|
113 635
-20%
|
131 153
+15%
|
129 548
-1%
|
119 031
-8%
|
149 886
+26%
|
162 659
+9%
|
170 190
+5%
|
165 164
-3%
|
163 488
-1%
|
167 680
+3%
|
159 233
-5%
|
187 525
+18%
|
202 736
+8%
|
292 780
+44%
|
208 663
-29%
|
262 819
+26%
|
307 156
+17%
|
|
| Total Liabilities & Equity |
255 023
N/A
|
267 592
+5%
|
265 026
-1%
|
260 377
-2%
|
280 587
+8%
|
371 976
+33%
|
365 265
-2%
|
289 114
-21%
|
288 133
0%
|
335 962
+17%
|
333 947
-1%
|
521 699
+56%
|
647 943
+24%
|
919 701
+42%
|
866 719
-6%
|
892 198
+3%
|
2 392 524
+168%
|
2 717 815
+14%
|
3 027 288
+11%
|
3 434 618
+13%
|
3 458 640
+1%
|
3 537 148
+2%
|
3 648 212
+3%
|
3 948 245
+8%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11 278
|
10 826
|
10 835
|
11 575
|
11 575
|
11 575
|
11 355
|
10 995
|
10 862
|
11 067
|
11 362
|
14 323
|
14 876
|
15 077
|
14 937
|
14 798
|
14 602
|
14 665
|
14 736
|
14 995
|
16 707
|
17 014
|
17 003
|
16 976
|
|
| Preferred Shares Outstanding |
0
|
644
|
644
|
644
|
644
|
644
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|