Churchill China PLC
LSE:CHH
Balance Sheet
Balance Sheet Decomposition
Churchill China PLC
Churchill China PLC
Balance Sheet
Churchill China PLC
| 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 |
2
|
2
|
2
|
1
|
3
|
6
|
11
|
8
|
7
|
4
|
7
|
7
|
7
|
9
|
9
|
10
|
13
|
14
|
13
|
11
|
15
|
10
|
14
|
10
|
|
| Cash Equivalents |
2
|
2
|
2
|
1
|
3
|
6
|
11
|
8
|
7
|
4
|
7
|
7
|
7
|
9
|
9
|
10
|
13
|
14
|
13
|
11
|
15
|
10
|
14
|
10
|
|
| Short-Term Investments |
0
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
0
|
0
|
|
| Total Receivables |
10
|
11
|
11
|
11
|
11
|
10
|
9
|
8
|
9
|
10
|
7
|
8
|
9
|
8
|
8
|
9
|
8
|
9
|
10
|
4
|
10
|
13
|
10
|
11
|
|
| Accounts Receivables |
10
|
11
|
11
|
11
|
11
|
10
|
9
|
8
|
9
|
10
|
7
|
7
|
8
|
8
|
8
|
9
|
8
|
9
|
10
|
4
|
10
|
13
|
10
|
11
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
|
| Inventory |
8
|
9
|
9
|
10
|
9
|
7
|
7
|
8
|
7
|
8
|
9
|
10
|
9
|
8
|
8
|
9
|
10
|
10
|
12
|
13
|
10
|
16
|
22
|
23
|
|
| Other Current Assets |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
|
| Total Current Assets |
21
|
22
|
23
|
22
|
23
|
24
|
28
|
25
|
24
|
23
|
24
|
24
|
26
|
27
|
29
|
31
|
34
|
37
|
38
|
31
|
40
|
45
|
47
|
46
|
|
| PP&E Net |
15
|
14
|
11
|
12
|
11
|
11
|
11
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
20
|
20
|
21
|
23
|
25
|
25
|
|
| PP&E Gross |
15
|
14
|
11
|
12
|
11
|
11
|
11
|
14
|
14
|
15
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
15
|
20
|
20
|
21
|
23
|
25
|
25
|
|
| Accumulated Depreciation |
24
|
26
|
19
|
19
|
17
|
17
|
16
|
15
|
16
|
17
|
19
|
20
|
21
|
22
|
23
|
25
|
24
|
26
|
33
|
35
|
38
|
40
|
43
|
46
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
1
|
1
|
1
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
2
|
2
|
7
|
8
|
8
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
37
N/A
|
37
+1%
|
35
-5%
|
35
-1%
|
35
+1%
|
35
+0%
|
40
+12%
|
40
+2%
|
41
+2%
|
40
-3%
|
40
0%
|
41
+1%
|
41
+2%
|
44
+5%
|
45
+3%
|
49
+10%
|
51
+4%
|
55
+7%
|
61
+11%
|
55
-10%
|
64
+18%
|
76
+18%
|
81
+6%
|
79
-2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
5
|
5
|
4
|
3
|
2
|
2
|
2
|
3
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
2
|
4
|
4
|
17
|
14
|
|
| Accrued Liabilities |
1
|
1
|
1
|
1
|
2
|
1
|
5
|
4
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
8
|
7
|
6
|
7
|
3
|
8
|
10
|
11
|
8
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
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 Current Liabilities |
3
|
3
|
3
|
3
|
2
|
3
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
|
| Total Current Liabilities |
9
|
9
|
8
|
8
|
6
|
6
|
8
|
8
|
7
|
7
|
8
|
8
|
9
|
9
|
9
|
11
|
11
|
11
|
12
|
6
|
12
|
14
|
14
|
12
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
6
|
6
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
6
|
3
|
1
|
2
|
8
|
5
|
3
|
5
|
3
|
5
|
4
|
9
|
6
|
5
|
5
|
10
|
7
|
0
|
0
|
0
|
|
| Total Liabilities |
9
N/A
|
9
+2%
|
9
-10%
|
8
-11%
|
13
+67%
|
9
-28%
|
10
+9%
|
12
+19%
|
17
+42%
|
14
-20%
|
12
-8%
|
14
+13%
|
13
-9%
|
15
+17%
|
14
-7%
|
21
+47%
|
18
-15%
|
17
-4%
|
19
+12%
|
17
-7%
|
22
+24%
|
19
-11%
|
21
+7%
|
18
-13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
22
|
23
|
22
|
23
|
18
|
22
|
26
|
24
|
20
|
22
|
23
|
22
|
24
|
24
|
27
|
25
|
30
|
34
|
39
|
34
|
39
|
54
|
57
|
58
|
|
| Additional Paid In Capital |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
| Unrealized Security Profit/Loss |
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
28
N/A
|
28
+1%
|
27
-4%
|
27
+2%
|
22
-18%
|
26
+17%
|
30
+14%
|
29
-4%
|
25
-14%
|
27
+8%
|
28
+4%
|
26
-4%
|
28
+7%
|
28
0%
|
31
+9%
|
29
-7%
|
34
+18%
|
38
+12%
|
42
+10%
|
37
-11%
|
43
+15%
|
57
+33%
|
60
+6%
|
61
+2%
|
|
| Total Liabilities & Equity |
37
N/A
|
37
+1%
|
35
-5%
|
35
-1%
|
35
+1%
|
35
+0%
|
40
+12%
|
40
+2%
|
41
+2%
|
40
-3%
|
40
0%
|
41
+1%
|
41
+2%
|
44
+5%
|
45
+3%
|
49
+10%
|
51
+4%
|
55
+7%
|
61
+11%
|
55
-10%
|
64
+18%
|
76
+18%
|
81
+6%
|
79
-2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
|