Beijing Enterprises Water Group Ltd
HKEX:371
Balance Sheet
Balance Sheet Decomposition
Beijing Enterprises Water Group Ltd
Beijing Enterprises Water Group Ltd
Balance Sheet
Beijing Enterprises Water Group Ltd
| Jun-2001 | Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-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 |
4
|
20
|
30
|
27
|
27
|
32
|
29
|
835
|
877
|
1 962
|
1 948
|
4 291
|
5 513
|
6 091
|
6 374
|
10 921
|
9 939
|
12 938
|
12 160
|
14 697
|
10 743
|
13 164
|
10 215
|
9 009
|
|
| Cash Equivalents |
4
|
20
|
30
|
27
|
27
|
32
|
29
|
835
|
877
|
1 962
|
1 948
|
4 291
|
5 513
|
6 091
|
6 374
|
10 921
|
9 939
|
12 938
|
12 160
|
14 697
|
10 743
|
13 164
|
10 215
|
9 009
|
|
| Short-Term Investments |
0
|
0
|
0
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
2
|
8
|
13
|
8
|
6
|
0
|
2
|
345
|
287
|
4 885
|
4 018
|
2 800
|
3 172
|
4 236
|
5 984
|
6 058
|
6 344
|
10 458
|
13 128
|
16 178
|
16 624
|
20 411
|
21 596
|
24 011
|
|
| Accounts Receivables |
2
|
8
|
13
|
8
|
6
|
0
|
2
|
9
|
99
|
4 002
|
3 677
|
2 386
|
2 038
|
2 595
|
2 959
|
3 024
|
2 853
|
4 197
|
6 325
|
8 955
|
8 116
|
9 694
|
9 800
|
11 376
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
336
|
188
|
883
|
341
|
414
|
1 134
|
1 641
|
3 025
|
3 034
|
3 491
|
6 261
|
6 804
|
7 223
|
8 509
|
10 718
|
11 795
|
12 635
|
|
| Inventory |
9
|
1
|
0
|
2
|
0
|
0
|
0
|
4
|
7
|
13
|
13
|
30
|
55
|
58
|
99
|
91
|
135
|
226
|
243
|
231
|
219
|
343
|
355
|
359
|
|
| Other Current Assets |
2
|
0
|
3
|
0
|
1
|
0
|
0
|
310
|
725
|
1 961
|
5 676
|
6 558
|
6 472
|
4 694
|
5 696
|
4 905
|
7 121
|
8 355
|
9 720
|
10 341
|
9 499
|
8 657
|
8 219
|
7 993
|
|
| Total Current Assets |
17
|
30
|
46
|
38
|
37
|
34
|
32
|
1 494
|
1 896
|
8 820
|
11 654
|
13 679
|
15 212
|
15 078
|
18 153
|
21 975
|
23 539
|
31 976
|
35 251
|
41 447
|
36 149
|
40 996
|
40 385
|
41 372
|
|
| PP&E Net |
6
|
6
|
5
|
3
|
0
|
0
|
0
|
13
|
232
|
46
|
233
|
528
|
379
|
1 243
|
1 380
|
2 831
|
3 842
|
4 223
|
4 920
|
5 487
|
5 219
|
8 676
|
9 174
|
10 052
|
|
| PP&E Gross |
6
|
6
|
5
|
3
|
0
|
0
|
0
|
13
|
232
|
46
|
233
|
528
|
379
|
1 243
|
1 380
|
2 831
|
3 842
|
4 223
|
4 920
|
5 487
|
5 219
|
8 676
|
9 174
|
10 052
|
|
| Accumulated Depreciation |
14
|
14
|
7
|
4
|
1
|
0
|
0
|
9
|
57
|
24
|
31
|
120
|
199
|
302
|
327
|
427
|
597
|
803
|
1 086
|
1 600
|
1 719
|
3 044
|
3 776
|
4 599
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
431
|
429
|
755
|
770
|
991
|
2 549
|
2 314
|
2 458
|
3 452
|
4 293
|
4 060
|
5 110
|
5 915
|
9 611
|
9 912
|
10 925
|
11 631
|
|
| Goodwill |
0
|
0
|
0
|
12
|
0
|
0
|
0
|
1 467
|
1 575
|
1 580
|
1 644
|
1 762
|
2 513
|
2 525
|
2 967
|
3 312
|
3 304
|
3 803
|
4 033
|
4 183
|
3 846
|
3 581
|
3 617
|
3 636
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 238
|
3 054
|
4 463
|
6 864
|
9 329
|
17 193
|
23 256
|
29 139
|
40 190
|
50 114
|
65 239
|
83 319
|
96 290
|
92 586
|
82 738
|
85 067
|
83 655
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
120
|
2 013
|
2 426
|
3 080
|
3 291
|
4 620
|
7 134
|
12 982
|
14 205
|
15 530
|
18 665
|
17 885
|
14 076
|
14 739
|
15 005
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
236
|
1 440
|
1 571
|
2 576
|
3 261
|
3 934
|
5 775
|
2 154
|
2 388
|
2 875
|
2 998
|
2 413
|
2 316
|
1 774
|
1 586
|
1 221
|
|
| Other Assets |
0
|
0
|
0
|
12
|
0
|
0
|
0
|
1 467
|
1 575
|
1 580
|
1 644
|
1 762
|
2 513
|
2 525
|
2 967
|
3 312
|
3 304
|
3 803
|
4 033
|
4 183
|
3 846
|
3 581
|
3 617
|
3 636
|
|
| Total Assets |
23
N/A
|
35
+52%
|
50
+43%
|
53
+6%
|
37
-30%
|
34
-8%
|
32
-6%
|
4 816
+14 950%
|
7 424
+54%
|
17 225
+132%
|
24 750
+44%
|
31 290
+26%
|
44 187
+41%
|
51 641
+17%
|
64 492
+25%
|
81 047
+26%
|
100 461
+24%
|
126 381
+26%
|
151 161
+20%
|
174 401
+15%
|
167 614
-4%
|
161 752
-3%
|
165 493
+2%
|
166 572
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
3
|
8
|
3
|
3
|
0
|
0
|
85
|
445
|
2 638
|
2 049
|
1 919
|
2 755
|
3 564
|
5 786
|
9 843
|
11 688
|
17 873
|
26 893
|
26 422
|
22 885
|
19 922
|
20 717
|
19 049
|
|
| Short-Term Debt |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 226
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
218
|
1 297
|
5 301
|
1 070
|
2 817
|
3 987
|
3 945
|
6 678
|
4 864
|
8 543
|
8 723
|
11 818
|
14 424
|
10 040
|
14 169
|
12 431
|
15 185
|
|
| Other Current Liabilities |
1
|
1
|
0
|
1
|
1
|
1
|
0
|
650
|
509
|
678
|
3 552
|
4 522
|
4 908
|
3 910
|
5 309
|
5 907
|
7 463
|
9 921
|
10 267
|
11 076
|
10 216
|
10 562
|
9 351
|
9 034
|
|
| Total Current Liabilities |
2
|
4
|
8
|
4
|
3
|
1
|
1
|
952
|
2 251
|
8 617
|
6 671
|
9 258
|
11 651
|
11 419
|
17 773
|
20 615
|
27 693
|
36 517
|
48 978
|
51 922
|
45 367
|
44 652
|
42 499
|
43 269
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 667
|
1 908
|
3 231
|
7 691
|
10 477
|
15 309
|
19 546
|
24 370
|
31 306
|
35 409
|
47 305
|
49 591
|
58 006
|
57 327
|
58 351
|
62 053
|
60 505
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
100
|
139
|
205
|
287
|
562
|
930
|
1 321
|
1 691
|
2 104
|
2 544
|
3 480
|
4 096
|
4 540
|
4 431
|
4 678
|
4 847
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
240
|
389
|
1 175
|
1 629
|
2 264
|
2 627
|
3 304
|
4 107
|
3 961
|
5 634
|
5 972
|
9 732
|
13 157
|
18 699
|
19 876
|
20 266
|
20 556
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
153
|
170
|
472
|
536
|
740
|
658
|
738
|
667
|
2 213
|
2 203
|
2 580
|
3 253
|
2 372
|
2 110
|
2 130
|
1 989
|
|
| Total Liabilities |
2
N/A
|
4
+100%
|
8
+100%
|
4
-50%
|
3
-25%
|
1
-67%
|
1
N/A
|
3 058
+305 700%
|
4 801
+57%
|
13 332
+178%
|
16 668
+25%
|
22 823
+37%
|
30 889
+35%
|
35 856
+16%
|
48 308
+35%
|
58 241
+21%
|
73 053
+25%
|
94 540
+29%
|
114 361
+21%
|
130 434
+14%
|
128 305
-2%
|
129 420
+1%
|
131 625
+2%
|
131 165
0%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
64
|
78
|
93
|
111
|
6
|
8
|
8
|
241
|
348
|
457
|
691
|
691
|
844
|
871
|
872
|
874
|
879
|
941
|
1 002
|
1 002
|
925
|
834
|
834
|
834
|
|
| Retained Earnings |
74
|
84
|
88
|
99
|
28
|
25
|
23
|
279
|
416
|
664
|
910
|
1 820
|
2 876
|
4 665
|
11 296
|
13 600
|
16 061
|
27 587
|
30 728
|
32 865
|
31 234
|
28 032
|
28 542
|
28 655
|
|
| Additional Paid In Capital |
31
|
38
|
38
|
38
|
0
|
0
|
0
|
1 225
|
1 817
|
2 532
|
5 809
|
5 224
|
8 453
|
9 216
|
4 878
|
4 900
|
5 069
|
0
|
2 537
|
2 538
|
2 639
|
2 323
|
2 323
|
2 323
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
15
|
15
|
29
|
210
|
212
|
98
|
17
|
377
|
428
|
498
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
13
|
42
|
241
|
672
|
731
|
1 110
|
1 018
|
877
|
3 418
|
5 370
|
3 102
|
2 320
|
7 463
|
4 527
|
1 520
|
2 597
|
4 091
|
|
| Total Equity |
21
N/A
|
32
+52%
|
42
+31%
|
49
+17%
|
33
-33%
|
33
N/A
|
31
-6%
|
1 758
+5 571%
|
2 623
+49%
|
3 893
+48%
|
8 082
+108%
|
8 467
+5%
|
13 298
+57%
|
15 784
+19%
|
16 184
+3%
|
22 806
+41%
|
27 408
+20%
|
31 840
+16%
|
36 799
+16%
|
43 967
+19%
|
39 309
-11%
|
32 332
-18%
|
33 868
+5%
|
35 406
+5%
|
|
| Total Liabilities & Equity |
23
N/A
|
35
+52%
|
50
+43%
|
53
+6%
|
37
-30%
|
34
-8%
|
32
-6%
|
4 816
+14 950%
|
7 424
+54%
|
17 225
+132%
|
24 750
+44%
|
31 290
+26%
|
44 187
+41%
|
51 641
+17%
|
64 492
+25%
|
81 047
+26%
|
100 461
+24%
|
126 381
+26%
|
151 161
+20%
|
174 401
+15%
|
167 614
-4%
|
161 752
-3%
|
165 493
+2%
|
166 572
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
39
|
47
|
56
|
67
|
67
|
101
|
101
|
2 909
|
4 211
|
5 523
|
6 909
|
6 909
|
8 436
|
8 707
|
8 723
|
8 738
|
8 794
|
9 413
|
10 021
|
10 022
|
10 136
|
10 047
|
10 047
|
10 047
|
|