Wangfujing Group Co Ltd
SSE:600859
Balance Sheet
Balance Sheet Decomposition
Wangfujing Group Co Ltd
Wangfujing Group Co Ltd
Balance Sheet
Wangfujing 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 |
443
|
636
|
1 006
|
1 148
|
1 249
|
1 253
|
1 607
|
1 112
|
1 860
|
2 948
|
5 204
|
6 958
|
5 872
|
5 975
|
5 851
|
8 772
|
6 031
|
6 950
|
8 624
|
7 236
|
14 341
|
9 143
|
10 090
|
8 260
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
4
|
3
|
2
|
1
|
1
|
2
|
9 143
|
10 090
|
8 260
|
|
| Cash Equivalents |
443
|
636
|
1 006
|
1 148
|
1 249
|
1 253
|
1 607
|
1 112
|
1 860
|
2 948
|
5 204
|
6 957
|
5 871
|
5 975
|
5 851
|
8 768
|
6 028
|
6 948
|
8 623
|
7 235
|
14 339
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
4
|
0
|
0
|
0
|
0
|
32
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
383
|
542
|
1 244
|
|
| Total Receivables |
185
|
177
|
223
|
287
|
326
|
148
|
237
|
139
|
165
|
165
|
218
|
585
|
504
|
403
|
1 079
|
1 167
|
514
|
575
|
1 161
|
542
|
766
|
702
|
835
|
787
|
|
| Accounts Receivables |
72
|
85
|
91
|
175
|
132
|
59
|
79
|
77
|
68
|
70
|
110
|
78
|
106
|
73
|
81
|
220
|
243
|
282
|
165
|
209
|
268
|
384
|
449
|
322
|
|
| Other Receivables |
113
|
92
|
132
|
112
|
194
|
89
|
158
|
62
|
97
|
95
|
108
|
507
|
398
|
330
|
998
|
947
|
271
|
293
|
996
|
333
|
498
|
318
|
386
|
466
|
|
| Inventory |
904
|
770
|
704
|
359
|
438
|
305
|
294
|
286
|
305
|
277
|
363
|
399
|
382
|
387
|
412
|
849
|
769
|
921
|
1 006
|
1 035
|
1 762
|
1 657
|
1 825
|
1 832
|
|
| Other Current Assets |
76
|
91
|
57
|
51
|
87
|
108
|
85
|
217
|
213
|
274
|
315
|
312
|
253
|
22
|
22
|
265
|
745
|
372
|
288
|
360
|
195
|
748
|
843
|
747
|
|
| Total Current Assets |
1 607
|
1 678
|
1 990
|
1 845
|
2 100
|
1 814
|
2 255
|
1 765
|
2 542
|
3 665
|
6 101
|
8 254
|
7 011
|
6 788
|
7 363
|
11 054
|
8 060
|
8 817
|
11 080
|
9 173
|
17 092
|
12 633
|
14 134
|
12 871
|
|
| PP&E Net |
848
|
826
|
811
|
931
|
763
|
809
|
867
|
2 350
|
2 276
|
2 294
|
2 342
|
2 406
|
2 401
|
2 247
|
2 202
|
6 008
|
4 669
|
5 784
|
6 218
|
6 308
|
14 526
|
15 809
|
16 839
|
17 358
|
|
| PP&E Gross |
848
|
826
|
811
|
931
|
763
|
809
|
867
|
2 350
|
2 276
|
2 294
|
2 342
|
2 406
|
2 401
|
0
|
2 202
|
6 008
|
4 669
|
5 784
|
6 218
|
6 308
|
14 526
|
15 809
|
16 839
|
17 358
|
|
| Accumulated Depreciation |
229
|
274
|
315
|
360
|
385
|
442
|
507
|
690
|
801
|
914
|
1 024
|
1 182
|
1 353
|
0
|
1 724
|
2 453
|
2 631
|
2 728
|
2 894
|
3 108
|
11 416
|
12 807
|
13 200
|
10 949
|
|
| Intangible Assets |
164
|
159
|
153
|
142
|
136
|
298
|
320
|
1 106
|
1 107
|
1 073
|
1 039
|
1 215
|
979
|
950
|
944
|
1 029
|
988
|
957
|
894
|
843
|
1 194
|
1 143
|
1 090
|
1 047
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
57
|
30
|
30
|
30
|
858
|
858
|
893
|
863
|
858
|
858
|
1 225
|
1 225
|
1 220
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
875
|
1 324
|
1 221
|
707
|
438
|
469
|
496
|
459
|
1 387
|
|
| Long-Term Investments |
280
|
279
|
290
|
359
|
543
|
1 812
|
2 847
|
736
|
1 152
|
819
|
701
|
1 873
|
3 123
|
3 046
|
2 799
|
2 271
|
3 344
|
3 138
|
3 475
|
3 490
|
3 737
|
3 599
|
3 653
|
3 817
|
|
| Other Long-Term Assets |
100
|
110
|
101
|
74
|
45
|
203
|
183
|
199
|
306
|
433
|
630
|
717
|
497
|
689
|
616
|
923
|
947
|
895
|
868
|
893
|
1 321
|
2 981
|
3 721
|
3 970
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
30
|
30
|
30
|
30
|
30
|
30
|
57
|
30
|
30
|
30
|
858
|
858
|
893
|
863
|
858
|
858
|
1 225
|
1 225
|
1 220
|
|
| Total Assets |
2 999
N/A
|
3 052
+2%
|
3 345
+10%
|
3 351
+0%
|
3 588
+7%
|
4 966
+38%
|
6 502
+31%
|
6 187
-5%
|
7 413
+20%
|
8 314
+12%
|
10 842
+30%
|
14 523
+34%
|
14 040
-3%
|
13 749
-2%
|
13 954
+1%
|
23 017
+65%
|
20 189
-12%
|
21 705
+8%
|
24 106
+11%
|
22 004
-9%
|
39 197
+78%
|
37 887
-3%
|
41 122
+9%
|
41 670
+1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
337
|
337
|
337
|
423
|
582
|
797
|
885
|
917
|
1 133
|
1 407
|
1 701
|
1 779
|
1 873
|
1 695
|
1 614
|
2 459
|
2 645
|
2 409
|
2 373
|
2 308
|
2 850
|
2 098
|
2 883
|
2 595
|
|
| Accrued Liabilities |
66
|
65
|
80
|
101
|
107
|
379
|
316
|
315
|
318
|
341
|
354
|
501
|
383
|
246
|
355
|
498
|
575
|
582
|
390
|
541
|
499
|
508
|
439
|
416
|
|
| Short-Term Debt |
646
|
643
|
721
|
571
|
460
|
92
|
90
|
490
|
70
|
0
|
0
|
0
|
0
|
0
|
3
|
47
|
543
|
1 635
|
2 595
|
513
|
725
|
357
|
406
|
391
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 100
|
539
|
1 099
|
80
|
574
|
3 029
|
1 038
|
1 117
|
1 025
|
|
| Other Current Liabilities |
257
|
280
|
469
|
676
|
838
|
1 379
|
1 545
|
1 940
|
2 110
|
2 737
|
3 364
|
3 820
|
3 237
|
2 575
|
2 114
|
7 037
|
2 952
|
3 032
|
3 036
|
2 882
|
3 577
|
3 777
|
4 045
|
3 876
|
|
| Total Current Liabilities |
1 306
|
1 326
|
1 606
|
1 771
|
1 987
|
2 648
|
2 836
|
3 962
|
3 631
|
4 485
|
5 419
|
6 101
|
5 493
|
4 515
|
4 086
|
11 142
|
7 255
|
8 757
|
8 474
|
6 819
|
10 680
|
7 778
|
8 889
|
8 303
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
653
|
0
|
0
|
2 180
|
2 186
|
2 191
|
2 196
|
1 406
|
1 699
|
1 159
|
3 168
|
2 775
|
8 048
|
7 852
|
9 181
|
10 199
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
163
|
447
|
17
|
123
|
39
|
13
|
61
|
11
|
83
|
93
|
337
|
368
|
255
|
267
|
230
|
226
|
2 139
|
2 415
|
2 612
|
|
| Minority Interest |
165
|
175
|
194
|
1
|
12
|
35
|
65
|
87
|
114
|
211
|
5
|
198
|
5
|
5
|
5
|
608
|
621
|
678
|
669
|
633
|
756
|
801
|
712
|
609
|
|
| Other Liabilities |
3
|
0
|
0
|
0
|
0
|
0
|
77
|
68
|
62
|
60
|
53
|
53
|
82
|
71
|
191
|
84
|
79
|
54
|
132
|
47
|
140
|
175
|
198
|
290
|
|
| Total Liabilities |
1 474
N/A
|
1 500
+2%
|
1 800
+20%
|
1 772
-2%
|
1 999
+13%
|
2 846
+42%
|
3 424
+20%
|
4 134
+21%
|
4 583
+11%
|
4 796
+5%
|
5 479
+14%
|
8 593
+57%
|
7 777
-9%
|
6 865
-12%
|
6 572
-4%
|
13 577
+107%
|
10 021
-26%
|
10 904
+9%
|
12 709
+17%
|
10 505
-17%
|
19 850
+89%
|
18 745
-6%
|
21 394
+14%
|
22 013
+3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
393
|
393
|
393
|
393
|
393
|
393
|
393
|
393
|
393
|
418
|
463
|
463
|
463
|
463
|
463
|
776
|
776
|
776
|
776
|
776
|
1 133
|
1 135
|
1 135
|
1 135
|
|
| Retained Earnings |
180
|
205
|
198
|
212
|
219
|
264
|
373
|
639
|
944
|
1 202
|
1 660
|
2 194
|
2 564
|
2 969
|
3 436
|
3 989
|
4 565
|
5 037
|
5 663
|
5 754
|
8 106
|
7 847
|
8 443
|
8 485
|
|
| Additional Paid In Capital |
952
|
953
|
954
|
975
|
977
|
1 464
|
2 312
|
1 021
|
1 493
|
1 897
|
3 240
|
3 273
|
3 205
|
3 205
|
3 205
|
4 508
|
4 508
|
4 959
|
4 959
|
4 968
|
10 108
|
10 160
|
10 149
|
10 119
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
83
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
247
|
278
|
166
|
319
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 525
N/A
|
1 551
+2%
|
1 545
0%
|
1 579
+2%
|
1 589
+1%
|
2 121
+33%
|
3 077
+45%
|
2 053
-33%
|
2 831
+38%
|
3 518
+24%
|
5 363
+52%
|
5 930
+11%
|
6 263
+6%
|
6 884
+10%
|
7 382
+7%
|
9 440
+28%
|
10 168
+8%
|
10 801
+6%
|
11 398
+6%
|
11 499
+1%
|
19 347
+68%
|
19 142
-1%
|
19 727
+3%
|
19 657
0%
|
|
| Total Liabilities & Equity |
2 999
N/A
|
3 052
+2%
|
3 345
+10%
|
3 351
+0%
|
3 588
+7%
|
4 966
+38%
|
6 502
+31%
|
6 187
-5%
|
7 413
+20%
|
8 314
+12%
|
10 842
+30%
|
14 523
+34%
|
14 040
-3%
|
13 749
-2%
|
13 954
+1%
|
23 017
+65%
|
20 189
-12%
|
21 705
+8%
|
24 106
+11%
|
22 004
-9%
|
39 197
+78%
|
37 887
-3%
|
41 122
+9%
|
41 670
+1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
511
|
511
|
511
|
511
|
511
|
511
|
511
|
511
|
511
|
543
|
602
|
602
|
602
|
602
|
602
|
776
|
776
|
776
|
776
|
776
|
1 133
|
1 135
|
1 135
|
1 135
|
|