Anhui Conch Cement Co Ltd
SSE:600585
Balance Sheet
Balance Sheet Decomposition
Anhui Conch Cement Co Ltd
Anhui Conch Cement Co Ltd
Balance Sheet
Anhui Conch Cement 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 |
646
|
810
|
2 252
|
1 640
|
1 184
|
1 339
|
1 418
|
6 799
|
3 627
|
2 736
|
8 028
|
8 234
|
11 255
|
14 151
|
14 471
|
15 586
|
24 759
|
37 619
|
54 977
|
61 637
|
68 923
|
16 158
|
11 551
|
69 196
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
15
|
16 158
|
11 551
|
69 196
|
|
| Cash Equivalents |
646
|
810
|
2 252
|
1 640
|
1 184
|
1 339
|
1 418
|
6 799
|
3 627
|
2 736
|
8 028
|
8 234
|
11 255
|
14 151
|
14 471
|
15 586
|
24 759
|
37 619
|
54 976
|
61 632
|
68 908
|
0
|
0
|
0
|
|
| Short-Term Investments |
14
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
77
|
108
|
41
|
20
|
0
|
0
|
2
|
25
|
16 783
|
26 883
|
24 279
|
51 654
|
58 246
|
509
|
|
| Total Receivables |
240
|
210
|
387
|
630
|
893
|
1 233
|
3 658
|
4 409
|
3 377
|
6 770
|
12 155
|
9 056
|
8 806
|
5 841
|
6 677
|
8 539
|
15 618
|
26 147
|
17 001
|
13 375
|
18 426
|
22 065
|
17 507
|
13 561
|
|
| Accounts Receivables |
62
|
66
|
41
|
44
|
207
|
393
|
230
|
447
|
442
|
499
|
343
|
230
|
359
|
333
|
422
|
655
|
1 060
|
1 233
|
1 274
|
1 205
|
2 377
|
5 637
|
4 399
|
3 773
|
|
| Other Receivables |
178
|
144
|
346
|
586
|
686
|
840
|
3 428
|
3 962
|
2 935
|
6 271
|
11 812
|
8 826
|
8 447
|
5 508
|
6 255
|
7 884
|
14 558
|
24 914
|
15 727
|
12 170
|
16 048
|
16 428
|
13 109
|
9 787
|
|
| Inventory |
212
|
304
|
457
|
865
|
964
|
1 273
|
1 563
|
1 870
|
2 172
|
2 493
|
4 378
|
4 039
|
3 693
|
4 376
|
4 238
|
4 549
|
4 705
|
6 023
|
5 572
|
7 002
|
9 896
|
11 679
|
10 100
|
8 109
|
|
| Other Current Assets |
34
|
98
|
98
|
454
|
381
|
382
|
349
|
455
|
921
|
1 228
|
1 211
|
1 692
|
829
|
708
|
820
|
721
|
868
|
2 239
|
2 777
|
4 083
|
2 092
|
4 461
|
3 691
|
2 388
|
|
| Total Current Assets |
1 146
|
1 423
|
3 196
|
3 589
|
3 423
|
4 226
|
6 987
|
13 533
|
10 097
|
13 228
|
25 850
|
23 129
|
24 624
|
25 097
|
26 206
|
29 394
|
45 953
|
72 053
|
97 110
|
112 980
|
123 616
|
106 018
|
101 096
|
93 762
|
|
| PP&E Net |
4 383
|
6 940
|
9 627
|
11 705
|
15 091
|
17 120
|
21 886
|
25 506
|
31 954
|
39 426
|
49 174
|
53 100
|
56 629
|
62 643
|
64 327
|
64 850
|
63 361
|
63 779
|
65 151
|
67 474
|
75 972
|
91 181
|
98 292
|
100 905
|
|
| PP&E Gross |
4 383
|
6 940
|
9 627
|
11 705
|
15 091
|
17 120
|
21 886
|
25 506
|
31 954
|
39 426
|
49 174
|
53 100
|
56 629
|
62 643
|
64 327
|
64 850
|
63 361
|
63 779
|
65 151
|
67 474
|
75 972
|
91 181
|
98 292
|
100 905
|
|
| Accumulated Depreciation |
1 507
|
1 785
|
2 264
|
2 803
|
3 601
|
4 559
|
5 592
|
6 949
|
8 517
|
10 442
|
12 701
|
15 799
|
19 098
|
22 619
|
26 598
|
31 283
|
35 655
|
40 112
|
45 432
|
48 900
|
52 903
|
57 394
|
63 124
|
69 000
|
|
| Intangible Assets |
484
|
467
|
446
|
440
|
443
|
1 224
|
1 383
|
1 660
|
2 064
|
2 768
|
4 468
|
5 110
|
6 048
|
6 722
|
7 160
|
7 498
|
7 976
|
8 372
|
9 979
|
13 710
|
18 240
|
32 038
|
32 380
|
34 264
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
80
|
212
|
300
|
375
|
464
|
494
|
494
|
514
|
514
|
576
|
876
|
1 146
|
1 147
|
1 452
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
338
|
242
|
0
|
0
|
|
| Long-Term Investments |
48
|
46
|
49
|
236
|
186
|
163
|
490
|
1 525
|
2 825
|
4 783
|
3 978
|
5 415
|
4 627
|
6 612
|
6 265
|
6 279
|
3 289
|
3 506
|
4 232
|
4 698
|
9 482
|
10 193
|
9 168
|
20 492
|
|
| Other Long-Term Assets |
7
|
24
|
15
|
97
|
99
|
186
|
279
|
292
|
192
|
191
|
454
|
557
|
866
|
806
|
1 358
|
1 000
|
1 070
|
1 324
|
1 792
|
1 535
|
2 032
|
3 159
|
4 107
|
3 761
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
16
|
16
|
80
|
212
|
300
|
375
|
464
|
494
|
494
|
514
|
514
|
576
|
876
|
1 146
|
1 147
|
1 452
|
|
| Total Assets |
6 068
N/A
|
8 900
+47%
|
13 333
+50%
|
16 067
+21%
|
19 242
+20%
|
22 936
+19%
|
31 041
+35%
|
42 532
+37%
|
47 148
+11%
|
60 412
+28%
|
84 003
+39%
|
87 524
+4%
|
93 094
+6%
|
102 253
+10%
|
105 781
+3%
|
109 514
+4%
|
122 143
+12%
|
149 547
+22%
|
178 777
+20%
|
200 973
+12%
|
230 556
+15%
|
243 976
+6%
|
246 189
+1%
|
254 635
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
242
|
565
|
870
|
1 389
|
1 498
|
1 102
|
1 931
|
3 471
|
3 339
|
4 005
|
5 051
|
5 137
|
3 852
|
4 025
|
3 904
|
4 379
|
4 986
|
6 396
|
7 304
|
4 786
|
6 765
|
6 993
|
6 568
|
6 127
|
|
| Accrued Liabilities |
147
|
247
|
429
|
258
|
680
|
1 369
|
1 714
|
1 858
|
2 542
|
3 917
|
5 665
|
4 710
|
1 391
|
1 346
|
1 642
|
1 750
|
2 757
|
4 382
|
4 340
|
3 377
|
3 477
|
3 004
|
2 876
|
3 060
|
|
| Short-Term Debt |
1 119
|
1 917
|
2 531
|
3 165
|
3 573
|
1 711
|
2 479
|
2 268
|
2 647
|
2 030
|
887
|
1 010
|
472
|
272
|
860
|
1 275
|
935
|
1 377
|
2 942
|
1 982
|
3 353
|
10 037
|
4 480
|
5 749
|
|
| Current Portion of Long-Term Debt |
291
|
521
|
307
|
696
|
1 142
|
1 760
|
2 468
|
2 534
|
2 493
|
1 221
|
2 466
|
1 775
|
2 463
|
2 057
|
7 585
|
3 262
|
4 685
|
2 751
|
996
|
1 144
|
4 755
|
2 353
|
2 868
|
1 973
|
|
| Other Current Liabilities |
130
|
196
|
818
|
606
|
504
|
890
|
1 009
|
1 043
|
1 052
|
1 905
|
2 922
|
1 889
|
6 367
|
6 697
|
6 411
|
6 383
|
7 750
|
11 246
|
11 840
|
12 934
|
14 327
|
13 184
|
12 869
|
11 984
|
|
| Total Current Liabilities |
1 930
|
3 447
|
4 955
|
6 114
|
7 397
|
6 832
|
9 600
|
11 174
|
12 073
|
13 077
|
16 991
|
14 521
|
14 545
|
14 397
|
20 402
|
17 049
|
21 114
|
26 152
|
27 421
|
24 223
|
32 677
|
35 571
|
29 660
|
28 892
|
|
| Long-Term Debt |
1 098
|
1 240
|
2 598
|
3 256
|
4 875
|
7 169
|
9 822
|
6 033
|
5 394
|
10 971
|
19 239
|
21 080
|
19 207
|
17 587
|
10 740
|
11 443
|
8 372
|
6 117
|
7 414
|
6 840
|
3 797
|
10 056
|
16 074
|
22 521
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
27
|
20
|
20
|
302
|
523
|
436
|
347
|
220
|
522
|
558
|
474
|
366
|
466
|
724
|
772
|
1 272
|
1 692
|
1 616
|
1 703
|
|
| Minority Interest |
820
|
849
|
1 120
|
1 171
|
1 143
|
1 500
|
468
|
472
|
543
|
629
|
2 002
|
2 275
|
2 647
|
3 395
|
3 420
|
3 690
|
2 558
|
3 729
|
4 959
|
6 395
|
8 148
|
12 355
|
12 648
|
12 437
|
|
| Other Liabilities |
10
|
84
|
76
|
59
|
116
|
38
|
50
|
36
|
77
|
208
|
496
|
400
|
358
|
136
|
170
|
249
|
326
|
394
|
898
|
922
|
952
|
664
|
870
|
1 141
|
|
| Total Liabilities |
3 857
N/A
|
5 620
+46%
|
8 750
+56%
|
10 600
+21%
|
13 531
+28%
|
15 566
+15%
|
19 961
+28%
|
17 735
-11%
|
18 389
+4%
|
25 409
+38%
|
39 164
+54%
|
38 622
-1%
|
36 976
-4%
|
36 036
-3%
|
35 290
-2%
|
32 905
-7%
|
32 736
-1%
|
36 858
+13%
|
41 415
+12%
|
39 151
-5%
|
46 846
+20%
|
60 338
+29%
|
60 868
+1%
|
66 695
+10%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
983
|
1 183
|
1 256
|
1 256
|
1 256
|
1 256
|
1 566
|
1 766
|
1 766
|
3 533
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
|
| Retained Earnings |
392
|
597
|
1 211
|
2 057
|
2 376
|
4 064
|
6 307
|
8 914
|
11 928
|
17 481
|
28 011
|
32 464
|
40 573
|
49 711
|
53 783
|
60 034
|
73 239
|
96 695
|
121 332
|
145 920
|
167 971
|
169 259
|
172 081
|
175 036
|
|
| Additional Paid In Capital |
835
|
1 440
|
1 991
|
1 992
|
1 992
|
2 051
|
3 206
|
14 117
|
15 065
|
13 989
|
11 529
|
11 141
|
10 692
|
10 687
|
10 684
|
10 684
|
10 576
|
10 585
|
10 587
|
10 584
|
10 515
|
10 513
|
10 629
|
10 619
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
203
|
785
|
1 594
|
1 624
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
339
|
501
|
|
| Other Equity |
0
|
59
|
126
|
163
|
88
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
447
|
519
|
725
|
591
|
291
|
110
|
144
|
19
|
279
|
648
|
754
|
890
|
|
| Total Equity |
2 211
N/A
|
3 280
+48%
|
4 584
+40%
|
5 467
+19%
|
5 711
+4%
|
7 370
+29%
|
11 080
+50%
|
24 797
+124%
|
28 760
+16%
|
35 003
+22%
|
44 840
+28%
|
48 901
+9%
|
56 118
+15%
|
66 217
+18%
|
70 492
+6%
|
76 609
+9%
|
89 406
+17%
|
112 689
+26%
|
137 362
+22%
|
161 822
+18%
|
183 709
+14%
|
183 639
0%
|
185 321
+1%
|
187 940
+1%
|
|
| Total Liabilities & Equity |
6 068
N/A
|
8 900
+47%
|
13 333
+50%
|
16 067
+21%
|
19 242
+20%
|
22 936
+19%
|
31 041
+35%
|
42 532
+37%
|
47 148
+11%
|
60 412
+28%
|
84 003
+39%
|
87 524
+4%
|
93 094
+6%
|
102 253
+10%
|
105 781
+3%
|
109 514
+4%
|
122 143
+12%
|
149 547
+22%
|
178 777
+20%
|
200 973
+12%
|
230 556
+15%
|
243 976
+6%
|
246 189
+1%
|
254 635
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 017
|
2 617
|
2 833
|
2 833
|
2 833
|
3 767
|
4 699
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 299
|
5 284
|
5 277
|
|