Qingdao Port International Co Ltd
SSE:601298
Balance Sheet
Balance Sheet Decomposition
Qingdao Port International Co Ltd
Qingdao Port International Co Ltd
Balance Sheet
Qingdao Port International Co Ltd
| Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| Cash & Cash Equivalents |
7 558
|
8 100
|
11 705
|
8 078
|
6 846
|
8 549
|
8 258
|
9 183
|
10 132
|
12 642
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
8 248
|
0
|
10 132
|
12 642
|
|
| Cash Equivalents |
7 558
|
8 100
|
11 705
|
8 078
|
6 846
|
8 549
|
10
|
9 183
|
0
|
0
|
|
| Short-Term Investments |
200
|
870
|
639
|
4 248
|
6 937
|
3 746
|
1 766
|
1 000
|
285
|
8
|
|
| Total Receivables |
2 931
|
3 280
|
3 926
|
5 398
|
5 828
|
6 213
|
9 432
|
3 514
|
3 310
|
3 705
|
|
| Accounts Receivables |
1 257
|
1 308
|
1 873
|
2 350
|
2 532
|
3 045
|
2 386
|
2 140
|
2 042
|
2 294
|
|
| Other Receivables |
1 674
|
1 972
|
2 053
|
3 048
|
3 296
|
3 168
|
7 046
|
1 373
|
1 268
|
1 411
|
|
| Inventory |
396
|
541
|
605
|
175
|
209
|
137
|
131
|
54
|
52
|
41
|
|
| Other Current Assets |
60
|
324
|
331
|
468
|
65
|
324
|
989
|
126
|
1 014
|
237
|
|
| Total Current Assets |
11 146
|
13 115
|
17 206
|
18 366
|
19 886
|
18 969
|
20 576
|
13 878
|
14 791
|
16 633
|
|
| PP&E Net |
12 028
|
13 990
|
15 290
|
16 161
|
17 491
|
19 737
|
23 435
|
25 400
|
26 251
|
26 546
|
|
| PP&E Gross |
12 028
|
13 990
|
15 290
|
16 161
|
17 491
|
19 737
|
23 435
|
25 400
|
26 251
|
26 546
|
|
| Accumulated Depreciation |
5 323
|
5 785
|
6 336
|
6 994
|
7 741
|
8 546
|
10 151
|
11 156
|
12 316
|
13 274
|
|
| Intangible Assets |
856
|
931
|
922
|
2 070
|
2 568
|
2 915
|
3 242
|
3 233
|
3 113
|
3 011
|
|
| Goodwill |
19
|
19
|
21
|
25
|
21
|
49
|
49
|
49
|
28
|
28
|
|
| Note Receivable |
1 680
|
3 485
|
4 396
|
1 606
|
1 711
|
3 488
|
2 546
|
32
|
31
|
31
|
|
| Long-Term Investments |
4 890
|
5 349
|
8 915
|
9 283
|
9 854
|
10 629
|
10 930
|
13 428
|
14 648
|
15 149
|
|
| Other Long-Term Assets |
1 063
|
1 394
|
1 304
|
1 255
|
1 254
|
1 391
|
1 442
|
1 457
|
290
|
290
|
|
| Other Assets |
19
|
19
|
21
|
25
|
21
|
49
|
49
|
49
|
28
|
28
|
|
| Total Assets |
31 682
N/A
|
38 283
+21%
|
48 054
+26%
|
48 766
+1%
|
52 785
+8%
|
57 177
+8%
|
62 220
+9%
|
57 476
-8%
|
60 246
+5%
|
62 750
+4%
|
|
| Liabilities | |||||||||||
| Accounts Payable |
1 340
|
1 126
|
1 518
|
1 582
|
1 412
|
1 197
|
1 504
|
2 470
|
2 788
|
2 099
|
|
| Accrued Liabilities |
253
|
363
|
404
|
375
|
417
|
561
|
635
|
726
|
774
|
821
|
|
| Short-Term Debt |
712
|
1 081
|
939
|
1 124
|
1 321
|
1 066
|
2 777
|
269
|
126
|
104
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
38
|
3 596
|
180
|
2 231
|
189
|
718
|
451
|
563
|
|
| Other Current Liabilities |
8 632
|
10 370
|
10 242
|
6 385
|
7 637
|
9 737
|
11 312
|
4 504
|
4 416
|
4 817
|
|
| Total Current Liabilities |
10 936
|
12 940
|
13 140
|
13 061
|
10 966
|
14 793
|
16 417
|
8 687
|
8 554
|
8 403
|
|
| Long-Term Debt |
3 653
|
6 923
|
6 773
|
3 045
|
5 516
|
2 933
|
2 842
|
4 641
|
4 337
|
4 453
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
22
|
54
|
53
|
50
|
55
|
57
|
|
| Minority Interest |
883
|
1 247
|
1 508
|
2 440
|
3 240
|
3 744
|
4 466
|
3 877
|
4 262
|
4 304
|
|
| Other Liabilities |
3 545
|
2 937
|
3 078
|
3 240
|
2 683
|
2 657
|
2 890
|
2 821
|
2 761
|
3 046
|
|
| Total Liabilities |
19 017
N/A
|
24 047
+26%
|
24 499
+2%
|
21 786
-11%
|
22 428
+3%
|
24 181
+8%
|
26 669
+10%
|
20 076
-25%
|
19 969
-1%
|
20 262
+1%
|
|
| Equity | |||||||||||
| Common Stock |
4 778
|
4 778
|
6 037
|
6 037
|
6 491
|
6 491
|
6 491
|
6 491
|
6 491
|
6 491
|
|
| Retained Earnings |
2 677
|
4 199
|
6 463
|
10 031
|
11 357
|
13 899
|
16 204
|
19 074
|
22 237
|
24 843
|
|
| Additional Paid In Capital |
5 510
|
5 322
|
10 771
|
10 778
|
12 326
|
12 319
|
12 863
|
11 878
|
11 735
|
11 726
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
5
|
26
|
|
| Other Equity |
301
|
63
|
284
|
134
|
183
|
287
|
10
|
41
|
181
|
547
|
|
| Total Equity |
12 664
N/A
|
14 236
+12%
|
23 555
+65%
|
26 980
+15%
|
30 357
+13%
|
32 996
+9%
|
35 551
+8%
|
37 400
+5%
|
40 277
+8%
|
42 488
+5%
|
|
| Total Liabilities & Equity |
31 682
N/A
|
38 283
+21%
|
48 054
+26%
|
48 766
+1%
|
52 785
+8%
|
57 177
+8%
|
62 220
+9%
|
57 476
-8%
|
60 246
+5%
|
62 750
+4%
|
|
| Shares Outstanding | |||||||||||
| Common Shares Outstanding |
4 778
|
4 778
|
6 037
|
6 037
|
6 491
|
6 491
|
6 491
|
6 491
|
6 491
|
6 491
|
|