China Communications Construction Co Ltd
SSE:601800
Balance Sheet
Balance Sheet Decomposition
China Communications Construction Co Ltd
China Communications Construction Co Ltd
Balance Sheet
China Communications Construction Co Ltd
| 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 |
6 812
|
9 993
|
10 797
|
30 793
|
130
|
158
|
154
|
170
|
166
|
165
|
162
|
71 823
|
94 960
|
108 720
|
129 197
|
127 413
|
118 908
|
119 511
|
104 653
|
113 323
|
120 934
|
142 481
|
|
| Cash |
0
|
0
|
0
|
0
|
130
|
158
|
154
|
170
|
166
|
165
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
169
|
118
|
47
|
|
| Cash Equivalents |
6 812
|
9 993
|
10 797
|
30 793
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
71 823
|
94 960
|
108 720
|
129 197
|
127 413
|
118 908
|
119 511
|
104 549
|
113 154
|
120 815
|
142 434
|
|
| Short-Term Investments |
244
|
125
|
118
|
15
|
22 503
|
26 169
|
33 743
|
38 723
|
45 117
|
68 875
|
85 470
|
6 757
|
189
|
116
|
2 878
|
155
|
415
|
124
|
1 319
|
1 300
|
838
|
538
|
|
| Total Receivables |
22 932
|
29 407
|
30 798
|
43 688
|
57 237
|
82 290
|
90 045
|
105 803
|
130 364
|
142 922
|
167 267
|
190 290
|
204 280
|
237 698
|
238 464
|
268 260
|
296 585
|
342 115
|
283 879
|
307 445
|
345 562
|
400 821
|
|
| Accounts Receivables |
16 181
|
19 867
|
13 655
|
19 288
|
24 647
|
33 603
|
37 435
|
47 189
|
50 909
|
51 196
|
58 351
|
59 532
|
63 290
|
83 189
|
69 306
|
191 777
|
215 647
|
231 699
|
227 662
|
257 067
|
286 681
|
344 259
|
|
| Other Receivables |
6 751
|
9 540
|
17 143
|
24 400
|
32 590
|
48 687
|
52 610
|
58 614
|
79 455
|
91 726
|
108 916
|
130 758
|
140 990
|
154 509
|
169 158
|
76 483
|
80 938
|
110 416
|
56 217
|
50 378
|
58 881
|
56 562
|
|
| Inventory |
2 716
|
3 203
|
3 805
|
4 037
|
5 863
|
16 458
|
18 835
|
21 528
|
22 603
|
27 113
|
32 850
|
46 149
|
51 904
|
45 554
|
40 536
|
46 861
|
62 613
|
72 877
|
73 067
|
78 263
|
88 021
|
102 134
|
|
| Other Current Assets |
54
|
102
|
8 339
|
10 509
|
17 016
|
22 213
|
21 690
|
24 846
|
25 164
|
32 533
|
33 104
|
39 910
|
41 405
|
45 058
|
38 470
|
38 813
|
50 848
|
49 870
|
104 654
|
119 234
|
130 786
|
142 951
|
|
| Total Current Assets |
32 758
|
42 830
|
53 857
|
89 042
|
102 749
|
147 288
|
164 467
|
191 070
|
223 414
|
271 608
|
318 853
|
354 929
|
392 738
|
437 146
|
449 545
|
481 502
|
529 369
|
584 497
|
567 572
|
619 565
|
686 140
|
788 925
|
|
| PP&E Net |
11 329
|
13 299
|
15 616
|
19 520
|
26 129
|
37 525
|
47 683
|
53 360
|
55 614
|
56 812
|
55 619
|
63 377
|
67 973
|
66 775
|
52 751
|
56 365
|
74 023
|
76 828
|
64 934
|
64 094
|
80 813
|
86 392
|
|
| PP&E Gross |
11 329
|
13 299
|
15 616
|
19 520
|
26 129
|
37 525
|
47 683
|
53 360
|
55 614
|
56 812
|
55 619
|
63 377
|
67 973
|
66 775
|
52 751
|
56 365
|
74 023
|
76 828
|
64 934
|
64 094
|
80 813
|
86 392
|
|
| Accumulated Depreciation |
9 937
|
10 567
|
11 528
|
12 363
|
14 274
|
15 908
|
19 389
|
27 012
|
31 441
|
36 080
|
41 060
|
46 132
|
51 207
|
55 962
|
47 887
|
52 196
|
56 754
|
61 107
|
64 365
|
68 801
|
71 928
|
74 312
|
|
| Intangible Assets |
850
|
1 253
|
2 063
|
3 277
|
7 852
|
9 624
|
13 764
|
23 286
|
32 040
|
36 211
|
54 284
|
88 841
|
135 329
|
138 170
|
155 732
|
183 209
|
213 856
|
223 965
|
236 897
|
227 956
|
210 449
|
207 877
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
308
|
308
|
1 537
|
6 016
|
5 210
|
5 426
|
5 161
|
5 371
|
5 517
|
5 120
|
5 182
|
5 455
|
5 300
|
|
| Note Receivable |
532
|
782
|
996
|
2 472
|
7 744
|
11 229
|
15 142
|
22 176
|
28 940
|
38 685
|
55 032
|
75 902
|
74 755
|
93 169
|
108 525
|
141 788
|
202 537
|
289 084
|
329 542
|
392 342
|
474 365
|
532 607
|
|
| Long-Term Investments |
4 583
|
4 343
|
4 862
|
9 606
|
20 587
|
10 530
|
21 058
|
19 139
|
16 939
|
20 313
|
22 464
|
32 996
|
37 236
|
42 907
|
62 280
|
72 387
|
87 223
|
113 498
|
138 298
|
159 683
|
175 338
|
179 895
|
|
| Other Long-Term Assets |
1 970
|
1 882
|
1 665
|
3 035
|
2 336
|
1 902
|
1 944
|
1 602
|
2 038
|
10 340
|
10 885
|
12 598
|
17 266
|
17 705
|
15 629
|
20 064
|
11 035
|
10 780
|
48 745
|
47 892
|
40 179
|
44 346
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
308
|
308
|
1 537
|
6 016
|
5 210
|
5 426
|
5 161
|
5 371
|
5 517
|
5 120
|
5 182
|
5 455
|
5 300
|
|
| Total Assets |
52 022
N/A
|
64 389
+24%
|
79 059
+23%
|
126 952
+61%
|
167 397
+32%
|
218 098
+30%
|
264 058
+21%
|
310 633
+18%
|
358 985
+16%
|
434 277
+21%
|
517 445
+19%
|
630 180
+22%
|
731 313
+16%
|
801 082
+10%
|
849 888
+6%
|
960 476
+13%
|
1 123 414
+17%
|
1 304 169
+16%
|
1 391 109
+7%
|
1 516 713
+9%
|
1 684 263
+11%
|
1 858 273
+10%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
10 659
|
13 485
|
18 258
|
25 856
|
36 852
|
49 675
|
58 898
|
78 570
|
95 668
|
106 226
|
126 415
|
142 874
|
156 279
|
187 794
|
212 740
|
242 167
|
277 959
|
300 003
|
273 200
|
353 164
|
391 789
|
425 779
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
3 433
|
3 583
|
4 582
|
5 167
|
6 107
|
7 535
|
8 546
|
9 861
|
9 352
|
9 513
|
25 156
|
35 957
|
43 558
|
53 437
|
33 297
|
39 493
|
44 768
|
47 167
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
31 951
|
28 461
|
30 813
|
45 366
|
56 081
|
69 378
|
75 691
|
65 875
|
73 768
|
61 668
|
50 304
|
53 188
|
47 665
|
80 211
|
44 561
|
55 059
|
81 732
|
|
| Current Portion of Long-Term Debt |
11 980
|
14 667
|
17 470
|
22 098
|
21 828
|
5 927
|
7 582
|
11 947
|
8 923
|
13 106
|
18 440
|
15 343
|
20 730
|
25 716
|
21 012
|
28 939
|
23 191
|
34 825
|
40 227
|
49 143
|
56 852
|
57 994
|
|
| Other Current Liabilities |
13 411
|
17 674
|
21 494
|
28 012
|
31 473
|
50 656
|
56 161
|
64 619
|
63 024
|
71 238
|
81 956
|
95 527
|
120 844
|
127 163
|
126 135
|
122 502
|
130 443
|
146 778
|
172 449
|
178 019
|
213 712
|
256 135
|
|
| Total Current Liabilities |
36 050
|
45 826
|
57 222
|
75 966
|
93 586
|
141 792
|
155 684
|
191 116
|
219 088
|
254 186
|
304 735
|
339 296
|
373 080
|
423 954
|
446 711
|
479 869
|
528 339
|
582 708
|
599 383
|
664 380
|
762 181
|
868 808
|
|
| Long-Term Debt |
4 431
|
4 859
|
4 980
|
8 591
|
12 633
|
19 996
|
34 694
|
38 569
|
51 756
|
75 058
|
99 157
|
137 801
|
168 578
|
173 996
|
178 522
|
215 384
|
265 048
|
322 888
|
351 844
|
372 647
|
399 714
|
445 497
|
|
| Deferred Income Tax |
581
|
533
|
671
|
2 151
|
3 817
|
972
|
3 420
|
2 360
|
2 348
|
3 100
|
2 893
|
7 805
|
7 543
|
4 447
|
5 969
|
5 162
|
6 345
|
7 721
|
7 438
|
4 476
|
4 379
|
7 549
|
|
| Minority Interest |
1 619
|
2 707
|
3 505
|
4 902
|
8 817
|
10 998
|
11 615
|
10 931
|
10 789
|
9 454
|
9 980
|
15 081
|
22 282
|
27 247
|
24 672
|
42 504
|
66 494
|
112 733
|
131 006
|
144 992
|
157 390
|
154 390
|
|
| Other Liabilities |
4 069
|
3 922
|
3 739
|
3 517
|
3 399
|
3 169
|
4 031
|
4 667
|
4 773
|
5 820
|
5 819
|
13 666
|
13 106
|
12 115
|
13 092
|
20 379
|
27 272
|
33 048
|
41 049
|
47 719
|
58 864
|
68 604
|
|
| Total Liabilities |
46 750
N/A
|
57 847
+24%
|
70 117
+21%
|
95 127
+36%
|
122 252
+29%
|
176 927
+45%
|
209 444
+18%
|
247 643
+18%
|
288 754
+17%
|
347 618
+20%
|
422 584
+22%
|
513 649
+22%
|
584 589
+14%
|
641 759
+10%
|
668 966
+4%
|
763 298
+14%
|
893 498
+17%
|
1 059 098
+19%
|
1 130 720
+7%
|
1 234 213
+9%
|
1 382 528
+12%
|
1 544 847
+12%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
0
|
0
|
10 800
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
16 175
|
16 175
|
16 175
|
30 643
|
30 643
|
30 643
|
30 643
|
30 643
|
16 166
|
16 166
|
16 166
|
16 264
|
16 279
|
|
| Retained Earnings |
5 272
|
6 542
|
3 101
|
1 010
|
4 952
|
8 819
|
14 544
|
25 534
|
35 001
|
42 800
|
52 058
|
62 965
|
78 580
|
91 733
|
110 009
|
124 047
|
148 305
|
159 283
|
162 423
|
178 378
|
198 297
|
214 658
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
13 853
|
13 853
|
13 853
|
13 853
|
13 853
|
13 853
|
19 656
|
19 656
|
19 656
|
19 656
|
19 656
|
19 656
|
19 656
|
19 656
|
19 625
|
33 916
|
37 718
|
42 617
|
39 010
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
1 243
|
4 166
|
11 506
|
3 666
|
11 309
|
8 722
|
6 534
|
7 938
|
7 015
|
12 796
|
12 467
|
11 095
|
15 143
|
12 105
|
14 210
|
17 782
|
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
|
522
|
597
|
|
| Other Equity |
0
|
0
|
0
|
9
|
9
|
8
|
83
|
56
|
18
|
90
|
43
|
4 939
|
5 378
|
6 196
|
5 471
|
10 727
|
17 102
|
32 215
|
47 884
|
50 238
|
45 079
|
44 076
|
|
| Total Equity |
5 272
N/A
|
6 542
+24%
|
8 942
+37%
|
31 825
+256%
|
45 145
+42%
|
41 171
-9%
|
54 614
+33%
|
62 990
+15%
|
70 231
+11%
|
86 659
+23%
|
94 861
+9%
|
116 531
+23%
|
146 724
+26%
|
159 323
+9%
|
180 922
+14%
|
197 178
+9%
|
229 916
+17%
|
245 071
+7%
|
260 389
+6%
|
282 499
+8%
|
301 734
+7%
|
313 425
+4%
|
|
| Total Liabilities & Equity |
52 022
N/A
|
64 389
+24%
|
79 059
+23%
|
126 952
+61%
|
167 397
+32%
|
218 098
+30%
|
264 058
+21%
|
310 633
+18%
|
358 985
+16%
|
434 277
+21%
|
517 445
+19%
|
630 180
+22%
|
731 313
+16%
|
801 082
+10%
|
849 888
+6%
|
960 476
+13%
|
1 123 414
+17%
|
1 304 169
+16%
|
1 391 109
+7%
|
1 516 713
+9%
|
1 684 263
+11%
|
1 858 273
+10%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
14 825
|
16 175
|
16 175
|
16 175
|
16 175
|
16 175
|
16 175
|
16 175
|
16 175
|
16 166
|
16 166
|
16 166
|
16 166
|
16 279
|
|