China Coal Energy Co Ltd
SSE:601898
Balance Sheet
Balance Sheet Decomposition
China Coal Energy Co Ltd
China Coal Energy Co Ltd
Balance Sheet
China Coal Energy Co Ltd
| 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 |
18 388
|
10 666
|
37 393
|
37 286
|
30 041
|
35 376
|
24 924
|
21 021
|
26 482
|
32 198
|
15 295
|
18 821
|
23 880
|
25 604
|
35 949
|
66 774
|
91 026
|
31 583
|
29 823
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
31 095
|
0
|
31 583
|
29 823
|
|
| Cash Equivalents |
18 388
|
10 666
|
37 393
|
37 286
|
30 041
|
35 376
|
24 922
|
21 019
|
26 480
|
32 196
|
15 294
|
18 820
|
23 879
|
25 604
|
35 949
|
35 679
|
91 025
|
0
|
0
|
|
| Short-Term Investments |
8
|
2 038
|
300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51 852
|
50 033
|
43 981
|
|
| Total Receivables |
3 250
|
5 278
|
7 794
|
7 060
|
10 246
|
11 240
|
14 768
|
16 960
|
18 455
|
21 308
|
19 304
|
20 645
|
21 157
|
19 964
|
17 417
|
21 614
|
20 866
|
16 426
|
18 360
|
|
| Accounts Receivables |
2 393
|
3 388
|
4 473
|
3 255
|
4 574
|
5 585
|
8 175
|
8 269
|
8 222
|
9 680
|
7 659
|
6 800
|
5 896
|
8 268
|
8 724
|
9 431
|
10 211
|
9 453
|
10 791
|
|
| Other Receivables |
857
|
1 890
|
3 321
|
3 805
|
5 672
|
5 655
|
6 593
|
8 691
|
10 233
|
11 628
|
11 645
|
13 845
|
15 261
|
11 696
|
8 693
|
12 183
|
10 654
|
6 973
|
7 569
|
|
| Inventory |
2 482
|
3 316
|
4 240
|
4 978
|
6 215
|
7 315
|
6 697
|
6 806
|
8 622
|
6 825
|
7 391
|
7 662
|
8 280
|
8 170
|
7 050
|
8 323
|
9 350
|
8 735
|
7 743
|
|
| Other Current Assets |
1 265
|
1 797
|
1 426
|
1 548
|
2 198
|
3 241
|
3 004
|
2 940
|
2 221
|
1 688
|
2 583
|
2 460
|
1 660
|
1 369
|
1 809
|
8 698
|
11 845
|
12 891
|
13 158
|
|
| Total Current Assets |
25 393
|
23 095
|
51 152
|
50 873
|
48 700
|
57 173
|
49 393
|
47 728
|
55 781
|
62 019
|
44 573
|
49 587
|
54 976
|
55 107
|
62 225
|
105 408
|
123 911
|
119 668
|
113 066
|
|
| PP&E Net |
17 520
|
23 751
|
29 618
|
36 409
|
43 968
|
58 535
|
83 446
|
108 730
|
125 060
|
127 657
|
127 250
|
129 745
|
131 436
|
129 793
|
133 518
|
129 142
|
126 423
|
128 054
|
141 070
|
|
| PP&E Gross |
17 520
|
23 751
|
29 618
|
36 409
|
43 968
|
58 535
|
83 446
|
108 730
|
125 060
|
127 657
|
127 250
|
129 745
|
131 436
|
129 793
|
133 518
|
129 142
|
126 423
|
128 054
|
141 070
|
|
| Accumulated Depreciation |
7 996
|
9 319
|
12 061
|
15 008
|
18 818
|
20 804
|
24 524
|
28 750
|
33 483
|
38 515
|
41 497
|
46 800
|
54 801
|
64 504
|
73 334
|
85 616
|
94 987
|
103 616
|
110 735
|
|
| Intangible Assets |
7 553
|
9 589
|
9 701
|
17 887
|
21 218
|
31 902
|
36 134
|
36 732
|
38 123
|
39 096
|
40 156
|
39 510
|
42 563
|
46 662
|
49 662
|
51 380
|
48 168
|
55 638
|
54 654
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Note Receivable |
391
|
477
|
701
|
627
|
685
|
115
|
137
|
40
|
208
|
246
|
285
|
462
|
561
|
5 254
|
4 624
|
2 418
|
3 444
|
7 370
|
9 402
|
|
| Long-Term Investments |
886
|
1 938
|
2 644
|
3 566
|
5 829
|
8 978
|
10 668
|
12 191
|
15 282
|
18 802
|
19 633
|
25 821
|
28 058
|
30 278
|
26 833
|
29 367
|
33 406
|
33 911
|
34 309
|
|
| Other Long-Term Assets |
308
|
136
|
224
|
319
|
416
|
3 934
|
4 098
|
9 523
|
8 253
|
9 161
|
9 984
|
6 792
|
6 765
|
5 465
|
4 818
|
4 890
|
4 866
|
4 713
|
5 458
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Total Assets |
52 052
N/A
|
58 984
+13%
|
94 040
+59%
|
109 681
+17%
|
120 815
+10%
|
160 635
+33%
|
183 875
+14%
|
214 944
+17%
|
242 706
+13%
|
256 980
+6%
|
241 887
-6%
|
251 923
+4%
|
264 365
+5%
|
272 565
+3%
|
281 686
+3%
|
322 610
+15%
|
340 223
+5%
|
349 360
+3%
|
357 965
+2%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
3 403
|
4 489
|
6 179
|
6 342
|
8 526
|
10 242
|
14 628
|
19 822
|
20 642
|
19 039
|
18 114
|
19 969
|
18 756
|
18 728
|
20 620
|
24 273
|
25 421
|
26 738
|
23 600
|
|
| Accrued Liabilities |
563
|
648
|
681
|
879
|
968
|
1 013
|
2 238
|
2 888
|
2 258
|
2 671
|
2 896
|
2 599
|
3 031
|
3 737
|
3 521
|
6 841
|
7 652
|
7 670
|
7 869
|
|
| Short-Term Debt |
350
|
162
|
635
|
464
|
728
|
761
|
6 604
|
9 586
|
11 423
|
14 300
|
16 022
|
18 627
|
19 463
|
8 809
|
6 191
|
21 959
|
23 621
|
29 857
|
37 761
|
|
| Current Portion of Long-Term Debt |
2 360
|
981
|
887
|
990
|
1 422
|
3 062
|
1 411
|
3 544
|
6 832
|
24 992
|
16 162
|
13 873
|
17 825
|
42 547
|
29 159
|
21 716
|
31 168
|
21 743
|
16 540
|
|
| Other Current Liabilities |
6 408
|
4 055
|
4 779
|
7 089
|
7 946
|
14 747
|
9 246
|
7 659
|
7 774
|
6 645
|
8 233
|
9 072
|
9 774
|
9 877
|
9 658
|
13 150
|
17 136
|
12 149
|
16 406
|
|
| Total Current Liabilities |
13 084
|
10 335
|
13 160
|
15 763
|
19 590
|
29 824
|
34 127
|
43 498
|
48 929
|
67 647
|
61 427
|
64 139
|
68 848
|
83 697
|
69 150
|
87 940
|
104 998
|
98 158
|
102 176
|
|
| Long-Term Debt |
8 270
|
8 928
|
10 194
|
11 287
|
10 716
|
26 411
|
40 077
|
59 643
|
81 871
|
80 376
|
69 397
|
71 501
|
73 228
|
56 613
|
72 618
|
75 036
|
57 903
|
56 788
|
46 568
|
|
| Deferred Income Tax |
1 012
|
1 944
|
1 085
|
3 159
|
3 852
|
6 415
|
6 382
|
6 640
|
6 471
|
6 084
|
6 123
|
5 965
|
5 906
|
5 761
|
5 733
|
5 789
|
4 648
|
4 621
|
4 406
|
|
| Minority Interest |
1 457
|
3 410
|
4 517
|
9 424
|
12 082
|
14 251
|
14 612
|
15 245
|
15 987
|
16 533
|
16 041
|
17 102
|
18 540
|
20 224
|
22 996
|
28 726
|
34 303
|
38 661
|
40 335
|
|
| Other Liabilities |
1 684
|
1 072
|
1 456
|
1 618
|
1 138
|
1 833
|
2 565
|
2 491
|
2 731
|
2 856
|
2 953
|
3 913
|
5 735
|
9 068
|
10 332
|
10 775
|
7 506
|
7 010
|
12 569
|
|
| Total Liabilities |
25 506
N/A
|
25 689
+1%
|
30 411
+18%
|
41 252
+36%
|
47 378
+15%
|
78 735
+66%
|
97 763
+24%
|
127 517
+30%
|
155 989
+22%
|
173 495
+11%
|
155 940
-10%
|
162 621
+4%
|
172 258
+6%
|
175 363
+2%
|
180 829
+3%
|
208 265
+15%
|
209 358
+1%
|
205 239
-2%
|
206 053
+0%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
11 733
|
11 733
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
|
| Retained Earnings |
14 812
|
21 574
|
50 395
|
55 196
|
60 206
|
68 676
|
35 608
|
74 209
|
73 512
|
70 288
|
72 735
|
76 084
|
79 082
|
84 371
|
88 056
|
101 493
|
117 310
|
130 993
|
139 141
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
37 277
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
272
|
389
|
53
|
376
|
|
| Other Equity |
0
|
12
|
25
|
25
|
28
|
34
|
31
|
41
|
54
|
63
|
46
|
40
|
234
|
427
|
457
|
134
|
93
|
78
|
113
|
|
| Total Equity |
26 545
N/A
|
33 295
+25%
|
63 629
+91%
|
68 429
+8%
|
73 437
+7%
|
81 901
+12%
|
86 113
+5%
|
87 427
+2%
|
86 718
-1%
|
83 484
-4%
|
85 947
+3%
|
89 302
+4%
|
92 107
+3%
|
97 202
+6%
|
100 857
+4%
|
114 346
+13%
|
130 865
+14%
|
144 121
+10%
|
151 911
+5%
|
|
| Total Liabilities & Equity |
52 052
N/A
|
58 984
+13%
|
94 040
+59%
|
109 681
+17%
|
120 815
+10%
|
160 635
+33%
|
183 875
+14%
|
214 944
+17%
|
242 706
+13%
|
256 980
+6%
|
241 887
-6%
|
251 923
+4%
|
264 365
+5%
|
272 565
+3%
|
281 686
+3%
|
322 610
+15%
|
340 223
+5%
|
349 360
+3%
|
357 965
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
13 259
|
|