Dazhong Transportation Group Co Ltd
SSE:600611
Balance Sheet
Balance Sheet Decomposition
Dazhong Transportation Group Co Ltd
Dazhong Transportation Group Co Ltd
Balance Sheet
Dazhong Transportation Group 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 |
512
|
465
|
568
|
583
|
686
|
862
|
1 292
|
1 107
|
1 290
|
1 913
|
2 185
|
1 289
|
1 209
|
1 490
|
2 611
|
2 630
|
1 822
|
2 317
|
2 175
|
1 622
|
1 924
|
2 258
|
1 945
|
1 568
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
6
|
6
|
0
|
0
|
1
|
1
|
1
|
1 924
|
2 258
|
1 945
|
1 568
|
|
| Cash Equivalents |
512
|
465
|
568
|
583
|
686
|
862
|
1 292
|
1 107
|
1 290
|
1 913
|
2 185
|
1 288
|
1 208
|
1 484
|
2 605
|
2 630
|
1 822
|
2 316
|
2 174
|
1 621
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
37
|
80
|
337
|
227
|
95
|
0
|
1
|
0
|
1
|
35
|
19
|
0
|
0
|
0
|
56
|
146
|
125
|
116
|
2 269
|
1 920
|
2 577
|
1 280
|
1 467
|
1 824
|
|
| Total Receivables |
287
|
336
|
443
|
261
|
351
|
378
|
344
|
389
|
201
|
328
|
211
|
993
|
1 447
|
1 471
|
1 321
|
1 679
|
1 280
|
1 666
|
1 650
|
1 802
|
1 905
|
2 281
|
2 296
|
2 477
|
|
| Accounts Receivables |
78
|
95
|
110
|
140
|
145
|
173
|
152
|
166
|
85
|
92
|
93
|
127
|
128
|
133
|
127
|
128
|
116
|
135
|
162
|
124
|
164
|
228
|
197
|
243
|
|
| Other Receivables |
209
|
241
|
333
|
121
|
206
|
205
|
192
|
223
|
116
|
236
|
118
|
866
|
1 319
|
1 338
|
1 194
|
1 551
|
1 164
|
1 531
|
1 488
|
1 678
|
1 741
|
2 052
|
2 099
|
2 234
|
|
| Inventory |
71
|
49
|
62
|
440
|
801
|
1 275
|
1 035
|
1 270
|
1 152
|
1 055
|
1 076
|
1 052
|
1 165
|
1 386
|
1 638
|
1 414
|
2 631
|
2 892
|
3 449
|
4 096
|
3 031
|
4 580
|
3 350
|
3 228
|
|
| Other Current Assets |
243
|
60
|
89
|
92
|
204
|
423
|
178
|
131
|
344
|
218
|
178
|
479
|
517
|
374
|
260
|
143
|
423
|
318
|
451
|
389
|
610
|
385
|
227
|
445
|
|
| Total Current Assets |
1 150
|
989
|
1 500
|
1 604
|
2 137
|
2 939
|
2 850
|
2 897
|
2 988
|
3 549
|
3 669
|
3 812
|
4 337
|
4 721
|
5 886
|
6 012
|
6 282
|
7 307
|
9 993
|
9 828
|
10 046
|
10 783
|
9 286
|
9 542
|
|
| PP&E Net |
1 561
|
1 922
|
2 314
|
2 568
|
2 819
|
3 307
|
3 537
|
3 753
|
2 081
|
2 156
|
2 245
|
2 244
|
2 294
|
2 098
|
1 871
|
1 979
|
2 007
|
2 127
|
2 061
|
1 747
|
1 731
|
2 151
|
2 329
|
2 666
|
|
| PP&E Gross |
1 561
|
1 922
|
2 314
|
2 568
|
2 819
|
3 307
|
3 537
|
3 753
|
2 081
|
2 156
|
2 245
|
2 244
|
2 294
|
2 098
|
1 871
|
1 979
|
2 007
|
2 127
|
2 061
|
1 747
|
1 731
|
2 151
|
2 329
|
2 666
|
|
| Accumulated Depreciation |
438
|
661
|
1 139
|
1 549
|
1 762
|
1 568
|
1 573
|
1 850
|
1 122
|
1 101
|
1 087
|
1 106
|
1 194
|
1 196
|
1 224
|
1 129
|
1 095
|
1 059
|
1 133
|
1 256
|
1 170
|
1 560
|
1 678
|
1 771
|
|
| Intangible Assets |
597
|
684
|
766
|
796
|
802
|
820
|
1 050
|
1 126
|
1 220
|
1 200
|
1 274
|
1 260
|
1 286
|
1 274
|
1 302
|
1 266
|
1 249
|
1 239
|
1 272
|
1 213
|
1 253
|
1 276
|
1 248
|
1 226
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
311
|
311
|
374
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
114
|
208
|
110
|
57
|
243
|
298
|
187
|
360
|
361
|
50
|
67
|
94
|
|
| Long-Term Investments |
1 117
|
1 096
|
1 036
|
1 137
|
1 122
|
1 389
|
2 336
|
1 451
|
2 588
|
2 869
|
2 277
|
2 116
|
1 876
|
2 611
|
5 083
|
6 153
|
5 761
|
4 226
|
2 774
|
3 553
|
5 496
|
5 014
|
4 964
|
5 272
|
|
| Other Long-Term Assets |
68
|
74
|
15
|
17
|
16
|
37
|
199
|
211
|
240
|
230
|
292
|
230
|
338
|
327
|
449
|
470
|
296
|
313
|
418
|
531
|
402
|
439
|
275
|
271
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
311
|
311
|
374
|
|
| Total Assets |
4 493
N/A
|
4 765
+6%
|
5 631
+18%
|
6 122
+9%
|
6 897
+13%
|
8 492
+23%
|
9 972
+17%
|
9 437
-5%
|
9 117
-3%
|
10 005
+10%
|
9 756
-2%
|
9 662
-1%
|
10 246
+6%
|
11 240
+10%
|
14 702
+31%
|
15 938
+8%
|
15 839
-1%
|
15 511
-2%
|
16 706
+8%
|
17 231
+3%
|
19 290
+12%
|
20 023
+4%
|
18 481
-8%
|
19 446
+5%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
63
|
80
|
126
|
107
|
145
|
315
|
429
|
474
|
68
|
67
|
58
|
69
|
152
|
99
|
111
|
155
|
138
|
349
|
490
|
175
|
320
|
343
|
233
|
375
|
|
| Accrued Liabilities |
312
|
441
|
672
|
622
|
644
|
832
|
909
|
757
|
647
|
614
|
716
|
25
|
53
|
55
|
71
|
89
|
133
|
168
|
334
|
359
|
412
|
455
|
332
|
293
|
|
| Short-Term Debt |
1 523
|
1 494
|
1 733
|
2 263
|
2 614
|
1 837
|
2 073
|
3 210
|
1 863
|
742
|
1 132
|
852
|
2 365
|
2 337
|
2 603
|
2 388
|
2 663
|
2 457
|
1 846
|
3 044
|
3 054
|
3 227
|
3 152
|
2 986
|
|
| Current Portion of Long-Term Debt |
2
|
4
|
20
|
0
|
0
|
30
|
0
|
15
|
0
|
0
|
70
|
7
|
0
|
0
|
65
|
0
|
0
|
0
|
3
|
865
|
220
|
611
|
1 012
|
1 027
|
|
| Other Current Liabilities |
410
|
273
|
422
|
304
|
466
|
1 891
|
1 595
|
475
|
801
|
2 540
|
2 207
|
2 646
|
1 231
|
1 402
|
1 748
|
2 452
|
2 243
|
2 052
|
2 300
|
1 566
|
2 822
|
2 996
|
1 086
|
1 140
|
|
| Total Current Liabilities |
2 309
|
2 292
|
2 973
|
3 295
|
3 869
|
4 905
|
5 006
|
4 932
|
3 378
|
3 963
|
4 184
|
3 599
|
3 801
|
3 893
|
4 598
|
5 084
|
5 178
|
5 026
|
4 973
|
6 010
|
6 829
|
7 631
|
5 816
|
5 821
|
|
| Long-Term Debt |
7
|
4
|
0
|
0
|
56
|
53
|
30
|
0
|
0
|
50
|
7
|
0
|
61
|
61
|
0
|
0
|
0
|
797
|
1 328
|
952
|
1 763
|
1 906
|
2 299
|
2 806
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
101
|
296
|
90
|
365
|
209
|
83
|
98
|
101
|
246
|
886
|
998
|
872
|
518
|
465
|
468
|
498
|
321
|
289
|
429
|
|
| Minority Interest |
100
|
111
|
182
|
215
|
273
|
408
|
485
|
491
|
338
|
336
|
304
|
528
|
628
|
602
|
562
|
514
|
494
|
534
|
519
|
517
|
543
|
792
|
554
|
533
|
|
| Other Liabilities |
0
|
57
|
86
|
110
|
105
|
111
|
111
|
110
|
0
|
15
|
22
|
13
|
132
|
101
|
84
|
73
|
30
|
1
|
0
|
0
|
0
|
5
|
1
|
11
|
|
| Total Liabilities |
2 416
N/A
|
2 463
+2%
|
3 241
+32%
|
3 620
+12%
|
4 303
+19%
|
5 579
+30%
|
5 927
+6%
|
5 623
-5%
|
4 080
-27%
|
4 573
+12%
|
4 600
+1%
|
4 238
-8%
|
4 723
+11%
|
4 904
+4%
|
6 129
+25%
|
6 669
+9%
|
6 574
-1%
|
6 876
+5%
|
7 285
+6%
|
7 946
+9%
|
9 634
+21%
|
10 650
+11%
|
8 958
-16%
|
9 601
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
599
|
599
|
599
|
599
|
599
|
808
|
1 051
|
1 576
|
1 576
|
1 576
|
1 576
|
1 576
|
1 576
|
1 576
|
1 576
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
|
| Retained Earnings |
620
|
841
|
930
|
1 041
|
1 133
|
1 248
|
1 472
|
1 335
|
1 741
|
2 114
|
2 410
|
2 689
|
2 971
|
3 268
|
3 640
|
3 730
|
4 360
|
4 800
|
6 650
|
6 917
|
7 242
|
6 903
|
6 982
|
7 074
|
|
| Additional Paid In Capital |
861
|
861
|
862
|
862
|
862
|
856
|
1 522
|
903
|
1 719
|
1 743
|
1 170
|
1 159
|
637
|
637
|
634
|
143
|
7
|
7
|
7
|
7
|
39
|
143
|
7
|
7
|
|
| Unrealized Security Profit/Loss |
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
322
|
262
|
141
|
369
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
170
|
323
|
323
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
339
|
855
|
2 723
|
3 032
|
2 534
|
1 463
|
400
|
166
|
12
|
25
|
27
|
30
|
|
| Total Equity |
2 077
N/A
|
2 301
+11%
|
2 390
+4%
|
2 502
+5%
|
2 594
+4%
|
2 913
+12%
|
4 045
+39%
|
3 814
-6%
|
5 036
+32%
|
5 433
+8%
|
5 157
-5%
|
5 424
+5%
|
5 523
+2%
|
6 336
+15%
|
8 573
+35%
|
9 269
+8%
|
9 265
0%
|
8 635
-7%
|
9 421
+9%
|
9 285
-1%
|
9 656
+4%
|
9 374
-3%
|
9 522
+2%
|
9 845
+3%
|
|
| Total Liabilities & Equity |
4 493
N/A
|
4 765
+6%
|
5 631
+18%
|
6 122
+9%
|
6 897
+13%
|
8 492
+23%
|
9 972
+17%
|
9 437
-5%
|
9 117
-3%
|
10 005
+10%
|
9 756
-2%
|
9 662
-1%
|
10 246
+6%
|
11 240
+10%
|
14 702
+31%
|
15 938
+8%
|
15 839
-1%
|
15 511
-2%
|
16 706
+8%
|
17 231
+3%
|
19 290
+12%
|
20 023
+4%
|
18 481
-8%
|
19 446
+5%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 364
|
2 319
|
2 276
|
2 276
|
2 364
|
2 364
|
|