Chongqing Brewery Co Ltd
SSE:600132
Balance Sheet
Balance Sheet Decomposition
Chongqing Brewery Co Ltd
Chongqing Brewery Co Ltd
Balance Sheet
Chongqing Brewery Co Ltd
| 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 |
135
|
131
|
148
|
124
|
118
|
185
|
240
|
266
|
380
|
237
|
313
|
459
|
338
|
124
|
219
|
268
|
689
|
967
|
1 472
|
1 956
|
2 167
|
3 398
|
2 712
|
1 081
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 166
|
3 397
|
2 700
|
1 081
|
|
| Cash Equivalents |
135
|
131
|
148
|
124
|
118
|
185
|
240
|
266
|
380
|
237
|
313
|
458
|
337
|
124
|
219
|
268
|
689
|
967
|
1 472
|
1 956
|
1
|
1
|
12
|
0
|
|
| Short-Term Investments |
18
|
14
|
3
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
100
|
0
|
0
|
0
|
0
|
501
|
4
|
375
|
22
|
|
| Total Receivables |
83
|
103
|
76
|
77
|
50
|
39
|
43
|
71
|
104
|
188
|
95
|
97
|
84
|
74
|
85
|
113
|
234
|
170
|
2 178
|
258
|
205
|
193
|
235
|
361
|
|
| Accounts Receivables |
38
|
47
|
43
|
44
|
27
|
20
|
28
|
22
|
28
|
31
|
69
|
63
|
49
|
40
|
60
|
51
|
27
|
67
|
102
|
115
|
109
|
66
|
65
|
63
|
|
| Other Receivables |
45
|
56
|
33
|
33
|
23
|
19
|
15
|
49
|
76
|
157
|
26
|
34
|
35
|
34
|
25
|
62
|
207
|
103
|
2 076
|
143
|
95
|
127
|
170
|
298
|
|
| Inventory |
209
|
247
|
307
|
380
|
436
|
498
|
651
|
830
|
774
|
873
|
967
|
1 295
|
1 245
|
1 159
|
1 075
|
826
|
631
|
337
|
1 442
|
1 421
|
1 887
|
2 166
|
2 100
|
2 186
|
|
| Other Current Assets |
23
|
72
|
44
|
49
|
32
|
67
|
77
|
112
|
147
|
43
|
35
|
33
|
27
|
16
|
22
|
26
|
52
|
13
|
66
|
23
|
234
|
43
|
43
|
29
|
|
| Total Current Assets |
469
|
567
|
578
|
639
|
636
|
789
|
1 011
|
1 280
|
1 405
|
1 342
|
1 410
|
1 884
|
1 694
|
1 374
|
1 438
|
1 332
|
1 607
|
1 486
|
5 159
|
3 658
|
4 993
|
5 804
|
5 465
|
3 679
|
|
| PP&E Net |
567
|
703
|
1 074
|
1 105
|
1 162
|
989
|
1 074
|
1 518
|
1 564
|
1 792
|
1 753
|
2 086
|
1 944
|
1 787
|
1 495
|
1 266
|
1 353
|
1 251
|
3 399
|
3 595
|
3 906
|
4 176
|
4 611
|
5 075
|
|
| PP&E Gross |
567
|
703
|
1 074
|
1 105
|
1 162
|
989
|
1 074
|
1 518
|
1 564
|
1 792
|
1 753
|
2 086
|
1 944
|
1 787
|
1 495
|
1 266
|
1 353
|
1 251
|
3 399
|
3 595
|
3 906
|
4 176
|
4 611
|
5 075
|
|
| Accumulated Depreciation |
313
|
417
|
517
|
608
|
705
|
810
|
899
|
979
|
864
|
854
|
1 008
|
1 434
|
1 632
|
1 774
|
1 624
|
1 570
|
1 603
|
1 665
|
3 399
|
3 498
|
3 811
|
4 139
|
4 545
|
4 965
|
|
| Intangible Assets |
136
|
138
|
134
|
137
|
150
|
263
|
310
|
314
|
306
|
397
|
387
|
522
|
509
|
498
|
463
|
364
|
309
|
254
|
612
|
588
|
615
|
685
|
677
|
651
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
699
|
699
|
699
|
699
|
699
|
699
|
|
| Long-Term Investments |
6
|
5
|
14
|
14
|
18
|
1
|
9
|
9
|
9
|
11
|
11
|
119
|
157
|
199
|
240
|
306
|
133
|
187
|
258
|
209
|
254
|
311
|
157
|
161
|
|
| Other Long-Term Assets |
0
|
2
|
1
|
1
|
0
|
1
|
5
|
5
|
10
|
11
|
23
|
28
|
35
|
67
|
85
|
97
|
105
|
120
|
659
|
846
|
1 066
|
822
|
778
|
704
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
699
|
699
|
699
|
699
|
699
|
699
|
|
| Total Assets |
1 178
N/A
|
1 416
+20%
|
1 801
+27%
|
1 896
+5%
|
1 968
+4%
|
2 043
+4%
|
2 409
+18%
|
3 125
+30%
|
3 294
+5%
|
3 553
+8%
|
3 584
+1%
|
4 658
+30%
|
4 338
-7%
|
3 925
-10%
|
3 721
-5%
|
3 366
-10%
|
3 506
+4%
|
3 298
-6%
|
10 787
+227%
|
9 595
-11%
|
11 533
+20%
|
12 498
+8%
|
12 387
-1%
|
10 968
-11%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
41
|
38
|
44
|
52
|
93
|
83
|
156
|
278
|
183
|
224
|
209
|
199
|
166
|
254
|
294
|
346
|
503
|
425
|
1 403
|
1 940
|
2 213
|
2 498
|
2 608
|
2 465
|
|
| Accrued Liabilities |
88
|
122
|
238
|
254
|
291
|
352
|
482
|
541
|
623
|
602
|
707
|
97
|
111
|
117
|
110
|
108
|
110
|
153
|
346
|
1 841
|
2 191
|
2 292
|
2 228
|
1 811
|
|
| Short-Term Debt |
219
|
322
|
567
|
703
|
677
|
554
|
572
|
773
|
766
|
896
|
933
|
1 268
|
1 143
|
753
|
630
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
14
|
80
|
83
|
70
|
55
|
25
|
65
|
81
|
32
|
42
|
53
|
208
|
0
|
0
|
0
|
0
|
0
|
243
|
14
|
525
|
22
|
24
|
42
|
50
|
|
| Other Current Liabilities |
87
|
45
|
29
|
22
|
59
|
87
|
71
|
115
|
247
|
191
|
154
|
1 033
|
1 082
|
1 076
|
1 149
|
1 061
|
1 094
|
918
|
4 365
|
2 606
|
3 457
|
3 497
|
3 304
|
3 414
|
|
| Total Current Liabilities |
448
|
607
|
960
|
1 101
|
1 175
|
1 103
|
1 346
|
1 788
|
1 850
|
1 956
|
2 056
|
2 804
|
2 502
|
2 200
|
2 182
|
1 521
|
1 707
|
1 739
|
6 129
|
6 912
|
7 882
|
8 311
|
8 182
|
7 739
|
|
| Long-Term Debt |
100
|
99
|
115
|
55
|
40
|
55
|
81
|
210
|
151
|
101
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
365
|
17
|
78
|
121
|
123
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
22
|
37
|
55
|
43
|
8
|
7
|
|
| Minority Interest |
53
|
88
|
75
|
74
|
56
|
61
|
61
|
58
|
89
|
74
|
57
|
369
|
265
|
142
|
78
|
12
|
2
|
17
|
1 161
|
984
|
1 374
|
1 567
|
1 512
|
1 268
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
300
|
320
|
602
|
634
|
396
|
1 063
|
713
|
450
|
443
|
424
|
646
|
|
| Total Liabilities |
602
N/A
|
794
+32%
|
1 150
+45%
|
1 229
+7%
|
1 272
+3%
|
1 219
-4%
|
1 488
+22%
|
2 056
+38%
|
2 090
+2%
|
2 131
+2%
|
2 161
+1%
|
3 173
+47%
|
2 803
-12%
|
2 649
-5%
|
2 580
-3%
|
2 136
-17%
|
2 343
+10%
|
2 153
-8%
|
8 375
+289%
|
9 010
+8%
|
9 778
+9%
|
10 441
+7%
|
10 247
-2%
|
9 783
-5%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
171
|
171
|
256
|
256
|
256
|
286
|
372
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
|
| Retained Earnings |
68
|
113
|
143
|
158
|
185
|
331
|
433
|
578
|
711
|
928
|
936
|
998
|
1 051
|
830
|
667
|
751
|
693
|
710
|
800
|
116
|
1 282
|
1 578
|
1 656
|
690
|
|
| Additional Paid In Capital |
337
|
337
|
252
|
252
|
254
|
207
|
116
|
8
|
9
|
11
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
1 145
|
0
|
2
|
8
|
16
|
24
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
6
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
10
|
5
|
14
|
49
|
17
|
15
|
19
|
19
|
22
|
19
|
|
| Total Equity |
577
N/A
|
621
+8%
|
652
+5%
|
666
+2%
|
696
+5%
|
824
+18%
|
921
+12%
|
1 069
+16%
|
1 204
+13%
|
1 422
+18%
|
1 423
+0%
|
1 485
+4%
|
1 535
+3%
|
1 277
-17%
|
1 141
-11%
|
1 230
+8%
|
1 164
-5%
|
1 145
-2%
|
2 413
+111%
|
585
-76%
|
1 755
+200%
|
2 056
+17%
|
2 140
+4%
|
1 185
-45%
|
|
| Total Liabilities & Equity |
1 178
N/A
|
1 416
+20%
|
1 801
+27%
|
1 896
+5%
|
1 968
+4%
|
2 043
+4%
|
2 409
+18%
|
3 125
+30%
|
3 294
+5%
|
3 553
+8%
|
3 584
+1%
|
4 658
+30%
|
4 338
-7%
|
3 925
-10%
|
3 721
-5%
|
3 366
-10%
|
3 506
+4%
|
3 298
-6%
|
10 787
+227%
|
9 595
-11%
|
11 533
+20%
|
12 498
+8%
|
12 387
-1%
|
10 968
-11%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
484
|
|