Sinopec Oilfield Service Corp
SSE:600871
Balance Sheet
Balance Sheet Decomposition
Sinopec Oilfield Service Corp
Sinopec Oilfield Service Corp
Balance Sheet
Sinopec Oilfield Service Corp
| 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 |
1 234
|
1 205
|
1 229
|
359
|
399
|
1 051
|
1 035
|
1 204
|
1 334
|
2 469
|
1 542
|
162
|
1 728
|
1 214
|
2 012
|
2 450
|
2 548
|
2 203
|
1 669
|
1 523
|
2 475
|
1 801
|
2 789
|
3 441
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 728
|
1 214
|
2 012
|
2 450
|
2 548
|
2 203
|
1 669
|
1 512
|
2 475
|
1 801
|
2 789
|
3 441
|
|
| Cash Equivalents |
1 234
|
1 205
|
1 229
|
359
|
399
|
1 051
|
1 035
|
1 204
|
1 334
|
2 469
|
1 542
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
700
|
700
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
509
|
581
|
507
|
526
|
1 122
|
1 363
|
1 904
|
1 589
|
1 160
|
1 520
|
2 353
|
2 252
|
31 445
|
30 668
|
29 777
|
27 925
|
20 867
|
27 553
|
26 525
|
25 986
|
26 851
|
32 000
|
33 385
|
36 519
|
|
| Accounts Receivables |
92
|
93
|
124
|
176
|
189
|
302
|
200
|
190
|
0
|
0
|
0
|
0
|
25 682
|
28 065
|
27 121
|
23 908
|
16 973
|
24 502
|
21 567
|
20 969
|
21 698
|
26 151
|
26 805
|
30 059
|
|
| Other Receivables |
417
|
488
|
383
|
350
|
933
|
1 061
|
1 704
|
1 399
|
0
|
0
|
0
|
0
|
5 763
|
2 603
|
2 656
|
4 017
|
3 894
|
3 051
|
4 958
|
5 017
|
5 153
|
5 849
|
6 580
|
6 460
|
|
| Inventory |
998
|
1 187
|
991
|
1 638
|
1 288
|
1 356
|
1 257
|
831
|
1 308
|
1 319
|
1 757
|
1 736
|
13 869
|
11 932
|
14 769
|
9 318
|
7 835
|
1 412
|
1 186
|
1 034
|
1 088
|
1 116
|
1 204
|
1 010
|
|
| Other Current Assets |
77
|
51
|
75
|
88
|
17
|
67
|
273
|
219
|
246
|
68
|
280
|
428
|
2 101
|
2 011
|
2 953
|
1 437
|
639
|
845
|
1 150
|
1 236
|
1 305
|
1 622
|
1 947
|
2 365
|
|
| Total Current Assets |
2 819
|
3 024
|
2 801
|
2 611
|
2 826
|
3 838
|
4 468
|
3 843
|
4 748
|
6 076
|
6 131
|
4 578
|
49 143
|
45 825
|
49 511
|
41 131
|
31 889
|
32 014
|
30 529
|
29 780
|
31 719
|
36 540
|
39 325
|
43 335
|
|
| PP&E Net |
8 289
|
9 077
|
8 942
|
8 449
|
6 765
|
5 476
|
4 921
|
4 143
|
4 022
|
3 911
|
4 568
|
5 366
|
38 587
|
31 080
|
31 718
|
29 674
|
25 898
|
24 206
|
25 264
|
24 467
|
24 818
|
26 329
|
26 289
|
25 568
|
|
| PP&E Gross |
8 289
|
9 077
|
8 942
|
8 449
|
6 765
|
5 476
|
4 921
|
4 143
|
4 022
|
3 911
|
4 568
|
5 366
|
38 587
|
31 080
|
31 718
|
29 674
|
25 898
|
24 206
|
25 264
|
24 467
|
24 818
|
26 329
|
26 289
|
25 568
|
|
| Accumulated Depreciation |
4 941
|
5 704
|
6 508
|
7 313
|
7 570
|
7 061
|
7 507
|
8 491
|
9 200
|
9 759
|
9 940
|
9 887
|
35 270
|
26 799
|
30 067
|
31 840
|
34 641
|
36 996
|
39 491
|
41 840
|
43 332
|
43 646
|
44 465
|
44 827
|
|
| Intangible Assets |
55
|
41
|
303
|
261
|
248
|
458
|
436
|
406
|
376
|
347
|
325
|
296
|
379
|
92
|
182
|
185
|
283
|
237
|
393
|
505
|
507
|
481
|
443
|
424
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
233
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
30
|
33
|
33
|
33
|
63
|
181
|
156
|
26
|
0
|
0
|
303
|
585
|
641
|
148
|
257
|
246
|
231
|
272
|
73
|
66
|
69
|
185
|
689
|
389
|
|
| Other Long-Term Assets |
8
|
3
|
0
|
29
|
83
|
74
|
91
|
0
|
0
|
197
|
123
|
312
|
3 987
|
4 150
|
3 639
|
3 257
|
3 554
|
4 176
|
5 810
|
6 273
|
6 940
|
7 673
|
8 417
|
7 624
|
|
| Total Assets |
11 201
N/A
|
12 179
+9%
|
12 079
-1%
|
11 383
-6%
|
9 985
-12%
|
10 026
+0%
|
10 073
+0%
|
8 417
-16%
|
9 146
+9%
|
10 531
+15%
|
11 450
+9%
|
11 138
-3%
|
92 737
+733%
|
81 296
-12%
|
85 308
+5%
|
74 493
-13%
|
62 089
-17%
|
60 905
-2%
|
62 069
+2%
|
61 091
-2%
|
64 052
+5%
|
71 208
+11%
|
75 163
+6%
|
77 340
+3%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
261
|
349
|
383
|
450
|
508
|
1 141
|
1 280
|
1 004
|
1 182
|
1 344
|
1 605
|
1 535
|
30 605
|
30 057
|
28 909
|
28 297
|
26 501
|
23 262
|
20 068
|
20 498
|
21 556
|
33 591
|
35 196
|
31 654
|
|
| Accrued Liabilities |
390
|
455
|
462
|
487
|
574
|
386
|
363
|
352
|
376
|
431
|
439
|
305
|
2 795
|
2 681
|
2 434
|
1 080
|
1 052
|
1 200
|
1 167
|
1 106
|
1 030
|
1 164
|
1 473
|
1 375
|
|
| Short-Term Debt |
585
|
1 369
|
1 139
|
313
|
88
|
0
|
0
|
115
|
240
|
0
|
0
|
405
|
17 159
|
12 746
|
13 355
|
19 047
|
20 556
|
21 404
|
25 137
|
25 676
|
25 854
|
17 923
|
19 907
|
22 847
|
|
| Current Portion of Long-Term Debt |
150
|
400
|
100
|
200
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
126
|
87
|
221
|
29
|
157
|
394
|
357
|
290
|
1 517
|
436
|
272
|
|
| Other Current Liabilities |
460
|
306
|
476
|
422
|
380
|
157
|
122
|
268
|
282
|
424
|
358
|
324
|
10 549
|
16 327
|
15 118
|
16 447
|
15 369
|
6 941
|
5 586
|
4 816
|
6 261
|
8 250
|
9 115
|
11 955
|
|
| Total Current Liabilities |
1 846
|
2 880
|
2 560
|
1 872
|
1 646
|
1 684
|
1 764
|
1 739
|
2 079
|
2 199
|
2 403
|
2 570
|
61 309
|
61 938
|
59 903
|
65 091
|
63 507
|
52 963
|
52 353
|
52 452
|
54 992
|
62 445
|
66 127
|
68 103
|
|
| Long-Term Debt |
500
|
300
|
340
|
190
|
50
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
580
|
499
|
619
|
763
|
456
|
536
|
1 609
|
1 479
|
1 946
|
1 052
|
695
|
395
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
47
|
31
|
27
|
24
|
23
|
18
|
13
|
9
|
68
|
87
|
78
|
|
| Minority Interest |
54
|
57
|
53
|
53
|
52
|
48
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
13
|
0
|
0
|
15
|
21
|
20
|
16
|
19
|
77
|
116
|
117
|
170
|
204
|
1 604
|
1 326
|
424
|
244
|
213
|
231
|
115
|
|
| Total Liabilities |
2 400
N/A
|
3 237
+35%
|
2 953
-9%
|
2 114
-28%
|
1 761
-17%
|
1 735
-1%
|
1 764
+2%
|
1 754
-1%
|
2 100
+20%
|
2 219
+6%
|
2 419
+9%
|
2 589
+7%
|
62 055
+2 297%
|
62 599
+1%
|
60 670
-3%
|
66 050
+9%
|
64 189
-3%
|
55 126
-14%
|
55 306
+0%
|
54 368
-2%
|
57 191
+5%
|
63 778
+12%
|
67 140
+5%
|
68 691
+2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
4 000
|
6 000
|
12 809
|
14 143
|
14 143
|
14 143
|
18 984
|
18 984
|
18 984
|
18 984
|
18 984
|
18 984
|
18 979
|
|
| Retained Earnings |
1 723
|
1 863
|
2 043
|
2 174
|
1 120
|
1 184
|
1 202
|
444
|
62
|
1 166
|
1 884
|
1 403
|
1 363
|
1 613
|
1 601
|
14 597
|
25 169
|
24 928
|
23 941
|
23 977
|
23 837
|
23 278
|
22 702
|
22 081
|
|
| Additional Paid In Capital |
3 079
|
3 079
|
3 083
|
3 094
|
3 104
|
3 107
|
3 107
|
3 107
|
3 107
|
3 147
|
3 147
|
3 147
|
23 318
|
4 275
|
8 894
|
8 897
|
8 926
|
11 711
|
11 715
|
11 718
|
11 718
|
11 718
|
11 718
|
11 720
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
23
|
30
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
6
|
2
|
0
|
0
|
0
|
0
|
|
| Total Equity |
8 802
N/A
|
8 942
+2%
|
9 126
+2%
|
9 268
+2%
|
8 224
-11%
|
8 291
+1%
|
8 309
+0%
|
6 663
-20%
|
7 045
+6%
|
8 312
+18%
|
9 031
+9%
|
8 549
-5%
|
30 681
+259%
|
18 697
-39%
|
24 638
+32%
|
8 443
-66%
|
2 100
N/A
|
5 778
N/A
|
6 764
+17%
|
6 723
-1%
|
6 862
+2%
|
7 430
+8%
|
8 023
+8%
|
8 649
+8%
|
|
| Total Liabilities & Equity |
11 201
N/A
|
12 179
+9%
|
12 079
-1%
|
11 383
-6%
|
9 985
-12%
|
10 026
+0%
|
10 073
+0%
|
8 417
-16%
|
9 146
+9%
|
10 531
+15%
|
11 450
+9%
|
11 138
-3%
|
92 737
+733%
|
81 296
-12%
|
85 308
+5%
|
74 493
-13%
|
62 089
-17%
|
60 905
-2%
|
62 069
+2%
|
61 091
-2%
|
64 052
+5%
|
71 208
+11%
|
75 163
+6%
|
77 340
+3%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
6 000
|
12 809
|
14 143
|
14 143
|
14 143
|
18 984
|
18 984
|
18 984
|
18 984
|
18 984
|
18 984
|
18 979
|
|