China Film Co Ltd
SSE:600977
Balance Sheet
Balance Sheet Decomposition
China Film Co Ltd
China Film Co Ltd
Balance Sheet
China Film Co Ltd
| 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 |
2 132
|
2 655
|
3 756
|
7 457
|
7 873
|
7 352
|
8 320
|
6 382
|
6 803
|
6 382
|
7 235
|
7 837
|
|
| Cash |
3
|
4
|
12
|
4
|
5
|
3
|
2
|
1
|
6 803
|
6 382
|
7 235
|
7 837
|
|
| Cash Equivalents |
2 129
|
2 651
|
3 744
|
7 453
|
7 868
|
7 349
|
8 318
|
6 381
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
200
|
41
|
35
|
333
|
174
|
557
|
705
|
779
|
1 825
|
2 457
|
|
| Total Receivables |
1 299
|
1 597
|
1 609
|
1 416
|
1 672
|
1 827
|
1 937
|
2 703
|
3 083
|
1 860
|
2 248
|
1 407
|
|
| Accounts Receivables |
1 085
|
1 362
|
1 367
|
1 221
|
1 489
|
1 474
|
1 612
|
2 340
|
2 688
|
1 401
|
1 920
|
1 208
|
|
| Other Receivables |
214
|
235
|
242
|
195
|
183
|
353
|
325
|
363
|
395
|
459
|
328
|
199
|
|
| Inventory |
833
|
907
|
1 262
|
1 219
|
1 243
|
1 795
|
1 386
|
1 551
|
1 438
|
1 880
|
1 655
|
1 618
|
|
| Other Current Assets |
108
|
170
|
167
|
215
|
300
|
310
|
232
|
268
|
242
|
186
|
113
|
98
|
|
| Total Current Assets |
4 372
|
5 329
|
6 995
|
10 347
|
11 123
|
11 616
|
12 048
|
11 461
|
12 271
|
11 086
|
13 077
|
13 417
|
|
| PP&E Net |
2 697
|
2 870
|
2 780
|
2 750
|
2 784
|
2 606
|
2 362
|
1 937
|
3 680
|
3 032
|
2 752
|
2 460
|
|
| PP&E Gross |
2 697
|
2 870
|
2 780
|
2 750
|
2 784
|
2 606
|
2 362
|
1 937
|
3 680
|
3 032
|
2 752
|
2 460
|
|
| Accumulated Depreciation |
1 555
|
2 026
|
2 492
|
2 900
|
3 380
|
3 759
|
4 163
|
3 423
|
3 448
|
3 526
|
3 582
|
3 405
|
|
| Intangible Assets |
122
|
120
|
106
|
112
|
103
|
209
|
204
|
197
|
819
|
773
|
724
|
696
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
495
|
453
|
279
|
280
|
280
|
283
|
288
|
|
| Note Receivable |
20
|
17
|
11
|
7
|
4
|
1
|
0
|
20
|
45
|
148
|
56
|
38
|
|
| Long-Term Investments |
250
|
268
|
644
|
763
|
841
|
856
|
1 687
|
1 683
|
1 733
|
1 473
|
1 451
|
1 311
|
|
| Other Long-Term Assets |
475
|
387
|
356
|
379
|
450
|
553
|
504
|
1 237
|
420
|
394
|
672
|
645
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
495
|
453
|
279
|
280
|
280
|
283
|
288
|
|
| Total Assets |
7 936
N/A
|
8 991
+13%
|
10 891
+21%
|
14 359
+32%
|
15 304
+7%
|
16 337
+7%
|
17 259
+6%
|
16 815
-3%
|
19 248
+14%
|
17 187
-11%
|
19 014
+11%
|
18 855
-1%
|
|
| Liabilities | |||||||||||||
| Accounts Payable |
2 164
|
2 461
|
2 999
|
1 669
|
2 145
|
1 593
|
1 641
|
2 863
|
3 175
|
2 120
|
3 753
|
3 655
|
|
| Accrued Liabilities |
49
|
70
|
95
|
99
|
116
|
90
|
142
|
107
|
88
|
139
|
122
|
107
|
|
| Short-Term Debt |
0
|
300
|
320
|
147
|
166
|
455
|
325
|
337
|
296
|
246
|
118
|
697
|
|
| Current Portion of Long-Term Debt |
514
|
15
|
15
|
0
|
0
|
19
|
0
|
0
|
141
|
131
|
134
|
106
|
|
| Other Current Liabilities |
914
|
1 040
|
1 366
|
1 482
|
1 447
|
1 478
|
1 434
|
1 354
|
1 191
|
1 160
|
1 062
|
904
|
|
| Total Current Liabilities |
3 640
|
3 886
|
4 795
|
3 396
|
3 874
|
3 634
|
3 541
|
4 661
|
4 892
|
3 797
|
5 190
|
5 469
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 902
|
1 466
|
1 324
|
1 097
|
|
| Deferred Income Tax |
0
|
0
|
23
|
14
|
1
|
31
|
143
|
134
|
136
|
134
|
430
|
364
|
|
| Minority Interest |
502
|
547
|
650
|
664
|
674
|
842
|
945
|
614
|
645
|
455
|
492
|
470
|
|
| Other Liabilities |
346
|
658
|
630
|
506
|
418
|
656
|
636
|
544
|
575
|
519
|
486
|
443
|
|
| Total Liabilities |
4 489
N/A
|
5 091
+13%
|
6 097
+20%
|
4 580
-25%
|
4 968
+8%
|
5 163
+4%
|
5 266
+2%
|
5 953
+13%
|
8 150
+37%
|
6 371
-22%
|
7 922
+24%
|
7 843
-1%
|
|
| Equity | |||||||||||||
| Common Stock |
1 400
|
1 400
|
1 400
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
|
| Retained Earnings |
1 447
|
1 903
|
2 727
|
3 644
|
4 212
|
5 098
|
5 758
|
4 608
|
4 845
|
4 555
|
4 818
|
4 627
|
|
| Additional Paid In Capital |
600
|
597
|
599
|
4 225
|
4 272
|
4 272
|
4 372
|
4 392
|
4 392
|
4 401
|
4 414
|
4 522
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
|
| Other Equity |
0
|
0
|
69
|
43
|
14
|
63
|
4
|
5
|
5
|
6
|
0
|
3
|
|
| Total Equity |
3 447
N/A
|
3 900
+13%
|
4 794
+23%
|
9 779
+104%
|
10 336
+6%
|
11 174
+8%
|
11 993
+7%
|
10 862
-9%
|
11 098
+2%
|
10 816
-3%
|
11 092
+3%
|
11 012
-1%
|
|
| Total Liabilities & Equity |
7 936
N/A
|
8 991
+13%
|
10 891
+21%
|
14 359
+32%
|
15 304
+7%
|
16 337
+7%
|
17 259
+6%
|
16 815
-3%
|
19 248
+14%
|
17 187
-11%
|
19 014
+11%
|
18 855
-1%
|
|
| Shares Outstanding | |||||||||||||
| Common Shares Outstanding |
1 400
|
1 400
|
1 400
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
1 867
|
|