Hainan Airport Infrastructure Co Ltd
SSE:600515
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hainan Airport Infrastructure Co Ltd
SSE:600515
|
CN |
Balance Sheet
Balance Sheet Decomposition
Hainan Airport Infrastructure Co Ltd
Hainan Airport Infrastructure Co Ltd
Balance Sheet
Hainan Airport Infrastructure 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 |
83
|
239
|
238
|
16
|
12
|
19
|
17
|
19
|
40
|
119
|
305
|
616
|
597
|
1 243
|
19 024
|
17 618
|
16 418
|
15 792
|
10 331
|
1 870
|
10 108
|
6 480
|
5 366
|
3 257
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
6
|
1
|
1
|
0
|
10 108
|
6 480
|
5 366
|
3 257
|
|
| Cash Equivalents |
83
|
239
|
238
|
16
|
12
|
19
|
17
|
19
|
40
|
119
|
305
|
616
|
596
|
1 243
|
19 023
|
17 617
|
16 412
|
15 791
|
10 330
|
1 870
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
1
|
11
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
401
|
133
|
0
|
0
|
1 503
|
1 005
|
1
|
|
| Total Receivables |
43
|
85
|
29
|
264
|
157
|
157
|
148
|
145
|
34
|
28
|
64
|
172
|
107
|
52
|
2 155
|
2 638
|
4 162
|
8 959
|
5 432
|
12 102
|
5 804
|
2 184
|
2 428
|
2 051
|
|
| Accounts Receivables |
1
|
2
|
1
|
1
|
3
|
15
|
12
|
10
|
11
|
9
|
31
|
59
|
83
|
46
|
1 656
|
2 108
|
2 849
|
3 859
|
3 158
|
2 391
|
1 194
|
1 452
|
1 446
|
1 156
|
|
| Other Receivables |
42
|
83
|
28
|
263
|
154
|
142
|
136
|
135
|
23
|
19
|
33
|
113
|
24
|
6
|
499
|
530
|
1 313
|
5 100
|
2 274
|
9 711
|
4 610
|
732
|
982
|
895
|
|
| Inventory |
16
|
19
|
166
|
281
|
174
|
9
|
13
|
14
|
10
|
5
|
19
|
13
|
13
|
12
|
24 367
|
32 009
|
33 940
|
33 126
|
24 125
|
12 842
|
12 569
|
12 790
|
11 860
|
13 797
|
|
| Other Current Assets |
12
|
28
|
4
|
2
|
2
|
2
|
3
|
1
|
0
|
2
|
17
|
17
|
14
|
7
|
6 522
|
1 826
|
2 067
|
911
|
299
|
803
|
1 267
|
1 380
|
1 576
|
1 894
|
|
| Total Current Assets |
155
|
373
|
448
|
565
|
345
|
188
|
181
|
178
|
85
|
154
|
404
|
818
|
730
|
1 315
|
52 069
|
54 091
|
56 586
|
59 189
|
40 320
|
27 617
|
29 748
|
24 337
|
22 234
|
21 001
|
|
| PP&E Net |
298
|
287
|
452
|
425
|
407
|
455
|
591
|
587
|
553
|
534
|
787
|
1 587
|
1 443
|
1 752
|
7 658
|
13 325
|
9 025
|
7 998
|
8 000
|
8 305
|
9 939
|
10 432
|
12 251
|
12 448
|
|
| PP&E Gross |
298
|
287
|
452
|
425
|
407
|
455
|
591
|
587
|
553
|
534
|
787
|
1 587
|
1 443
|
1 752
|
7 658
|
13 325
|
9 025
|
7 998
|
8 000
|
0
|
9 939
|
10 432
|
12 251
|
12 448
|
|
| Accumulated Depreciation |
78
|
88
|
97
|
114
|
127
|
140
|
142
|
159
|
162
|
203
|
162
|
193
|
238
|
309
|
1 648
|
1 845
|
1 683
|
1 951
|
2 238
|
0
|
2 590
|
2 968
|
3 377
|
3 871
|
|
| Intangible Assets |
56
|
84
|
109
|
79
|
53
|
76
|
70
|
69
|
69
|
44
|
22
|
64
|
63
|
159
|
1 033
|
1 783
|
1 771
|
1 735
|
1 694
|
1 918
|
2 005
|
2 021
|
2 240
|
2 232
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
235
|
363
|
437
|
475
|
56
|
47
|
47
|
47
|
|
| Long-Term Investments |
39
|
34
|
33
|
45
|
42
|
10
|
10
|
10
|
150
|
143
|
432
|
450
|
573
|
594
|
24 826
|
29 111
|
27 879
|
30 261
|
31 085
|
19 038
|
16 220
|
17 268
|
17 205
|
17 111
|
|
| Other Long-Term Assets |
10
|
7
|
7
|
4
|
2
|
61
|
48
|
48
|
11
|
11
|
33
|
28
|
19
|
15
|
551
|
581
|
762
|
705
|
1 201
|
1 575
|
3 200
|
2 020
|
1 818
|
853
|
|
| Total Assets |
559
N/A
|
785
+40%
|
1 049
+34%
|
1 117
+6%
|
849
-24%
|
790
-7%
|
900
+14%
|
893
-1%
|
868
-3%
|
886
+2%
|
1 677
+89%
|
2 948
+76%
|
2 828
-4%
|
3 836
+36%
|
86 137
+2 145%
|
99 045
+15%
|
96 259
-3%
|
100 250
+4%
|
82 736
-17%
|
58 929
-29%
|
61 169
+4%
|
56 125
-8%
|
55 795
-1%
|
53 691
-4%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
33
|
25
|
27
|
22
|
67
|
32
|
35
|
34
|
59
|
71
|
137
|
231
|
215
|
261
|
1 961
|
7 157
|
9 204
|
8 628
|
7 768
|
6 932
|
4 126
|
3 416
|
3 905
|
3 855
|
|
| Accrued Liabilities |
7
|
8
|
8
|
13
|
31
|
63
|
82
|
93
|
121
|
16
|
40
|
46
|
37
|
53
|
688
|
901
|
1 287
|
3 449
|
4 995
|
3 451
|
4 458
|
3 080
|
2 437
|
2 324
|
|
| Short-Term Debt |
174
|
215
|
328
|
405
|
388
|
331
|
103
|
16
|
31
|
500
|
599
|
390
|
300
|
230
|
9 540
|
3 564
|
12 856
|
10 676
|
7 704
|
2 763
|
1 053
|
247
|
494
|
289
|
|
| Current Portion of Long-Term Debt |
43
|
0
|
0
|
0
|
0
|
0
|
24
|
88
|
96
|
0
|
37
|
80
|
100
|
157
|
8 329
|
8 061
|
9 554
|
8 733
|
8 129
|
14 325
|
174
|
274
|
379
|
2 678
|
|
| Other Current Liabilities |
106
|
76
|
189
|
563
|
467
|
151
|
333
|
351
|
391
|
226
|
209
|
337
|
425
|
500
|
9 788
|
8 243
|
4 415
|
11 288
|
11 120
|
16 314
|
8 648
|
4 026
|
2 309
|
1 558
|
|
| Total Current Liabilities |
364
|
324
|
552
|
1 003
|
953
|
576
|
577
|
582
|
699
|
813
|
1 023
|
1 084
|
1 077
|
1 201
|
30 307
|
27 926
|
37 317
|
42 774
|
39 717
|
43 785
|
18 459
|
11 043
|
9 524
|
10 704
|
|
| Long-Term Debt |
0
|
0
|
19
|
0
|
0
|
0
|
171
|
173
|
113
|
0
|
460
|
645
|
925
|
1 671
|
31 848
|
24 210
|
13 335
|
10 169
|
9 266
|
3 959
|
20 542
|
19 523
|
19 582
|
15 421
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
52
|
19
|
30
|
58
|
963
|
1 269
|
901
|
823
|
1 091
|
1 037
|
1 134
|
1 236
|
1 404
|
1 378
|
|
| Minority Interest |
4
|
30
|
32
|
24
|
6
|
7
|
7
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
5 464
|
9 715
|
10 223
|
5 770
|
4 655
|
954
|
1 054
|
1 394
|
1 658
|
2 159
|
|
| Other Liabilities |
0
|
0
|
5
|
5
|
5
|
202
|
7
|
68
|
68
|
7
|
7
|
2
|
2
|
2
|
1 485
|
1 748
|
2 433
|
6 451
|
3 918
|
1 457
|
675
|
514
|
505
|
511
|
|
| Total Liabilities |
368
N/A
|
354
-4%
|
607
+71%
|
1 032
+70%
|
964
-7%
|
785
-19%
|
762
-3%
|
830
+9%
|
887
+7%
|
822
-7%
|
1 542
+88%
|
1 750
+13%
|
2 034
+16%
|
2 932
+44%
|
70 066
+2 290%
|
64 868
-7%
|
64 208
-1%
|
65 988
+3%
|
58 647
-11%
|
51 191
-13%
|
41 863
-18%
|
33 711
-19%
|
32 674
-3%
|
30 172
-8%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
104
|
154
|
244
|
244
|
244
|
244
|
296
|
296
|
296
|
296
|
296
|
423
|
423
|
423
|
423
|
3 908
|
3 908
|
3 908
|
3 908
|
3 908
|
11 425
|
11 425
|
11 425
|
11 425
|
|
| Retained Earnings |
41
|
65
|
61
|
295
|
495
|
390
|
255
|
331
|
420
|
335
|
414
|
264
|
234
|
199
|
687
|
1 440
|
3 446
|
4 780
|
262
|
7 991
|
16 935
|
14 623
|
13 825
|
13 366
|
|
| Additional Paid In Capital |
47
|
213
|
137
|
137
|
138
|
151
|
98
|
98
|
105
|
103
|
253
|
1 040
|
573
|
645
|
13 900
|
25 681
|
24 214
|
25 673
|
23 080
|
22 794
|
25 675
|
26 942
|
27 235
|
26 940
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
852
|
1 382
|
1 777
|
1 348
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
210
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
33
|
35
|
1 061
|
3 148
|
483
|
98
|
2 635
|
10 973
|
7
|
52
|
63
|
78
|
|
| Total Equity |
192
N/A
|
431
+124%
|
442
+3%
|
85
-81%
|
115
N/A
|
5
N/A
|
138
+2 660%
|
63
-54%
|
19
N/A
|
64
N/A
|
135
+111%
|
1 198
+787%
|
794
-34%
|
904
+14%
|
16 071
+1 678%
|
34 177
+113%
|
32 050
-6%
|
34 262
+7%
|
24 090
-30%
|
7 737
-68%
|
19 306
+150%
|
22 415
+16%
|
23 121
+3%
|
23 519
+2%
|
|
| Total Liabilities & Equity |
559
N/A
|
785
+40%
|
1 049
+34%
|
1 117
+6%
|
849
-24%
|
790
-7%
|
900
+14%
|
893
-1%
|
868
-3%
|
886
+2%
|
1 677
+89%
|
2 948
+76%
|
2 828
-4%
|
3 836
+36%
|
86 137
+2 145%
|
99 045
+15%
|
96 259
-3%
|
100 250
+4%
|
82 736
-17%
|
58 929
-29%
|
61 169
+4%
|
56 125
-8%
|
55 795
-1%
|
53 691
-4%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
200
|
291
|
296
|
296
|
296
|
296
|
296
|
296
|
296
|
296
|
296
|
423
|
423
|
423
|
423
|
3 908
|
3 908
|
3 908
|
3 908
|
3 908
|
11 425
|
11 425
|
11 425
|
11 425
|
|