JUNEYAO AIRLINES Co Ltd
SSE:603885
Balance Sheet
Balance Sheet Decomposition
JUNEYAO AIRLINES Co Ltd
JUNEYAO AIRLINES Co Ltd
Balance Sheet
JUNEYAO AIRLINES Co Ltd
| 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 |
500
|
419
|
774
|
1 287
|
1 689
|
2 103
|
1 824
|
1 622
|
1 554
|
1 049
|
1 164
|
1 362
|
1 351
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 049
|
1 164
|
1 362
|
1 351
|
|
| Cash Equivalents |
500
|
419
|
774
|
1 287
|
1 689
|
2 103
|
1 824
|
1 622
|
1 554
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
35
|
113
|
145
|
104
|
109
|
101
|
13
|
|
| Total Receivables |
758
|
838
|
1 038
|
1 345
|
1 421
|
1 500
|
2 774
|
2 229
|
1 860
|
1 879
|
1 721
|
1 587
|
2 166
|
|
| Accounts Receivables |
101
|
164
|
127
|
224
|
224
|
258
|
368
|
529
|
520
|
582
|
471
|
496
|
495
|
|
| Other Receivables |
657
|
674
|
911
|
1 121
|
1 197
|
1 242
|
2 406
|
1 700
|
1 340
|
1 297
|
1 251
|
1 091
|
1 671
|
|
| Inventory |
26
|
32
|
36
|
44
|
68
|
90
|
144
|
198
|
207
|
207
|
209
|
249
|
280
|
|
| Other Current Assets |
142
|
41
|
77
|
105
|
595
|
280
|
540
|
484
|
552
|
418
|
149
|
577
|
764
|
|
| Total Current Assets |
1 428
|
1 330
|
1 926
|
2 781
|
3 773
|
3 973
|
5 318
|
4 646
|
4 318
|
3 658
|
3 351
|
3 875
|
4 573
|
|
| PP&E Net |
4 335
|
4 477
|
5 503
|
9 762
|
12 819
|
15 262
|
14 899
|
19 512
|
20 307
|
32 196
|
32 072
|
34 251
|
35 971
|
|
| PP&E Gross |
4 335
|
4 477
|
5 503
|
9 762
|
12 819
|
15 262
|
14 899
|
19 512
|
20 307
|
32 196
|
32 072
|
34 251
|
35 971
|
|
| Accumulated Depreciation |
333
|
574
|
828
|
1 114
|
1 529
|
2 148
|
2 180
|
2 803
|
3 648
|
11 316
|
13 445
|
15 790
|
18 396
|
|
| Intangible Assets |
4
|
7
|
9
|
21
|
23
|
101
|
111
|
133
|
875
|
847
|
721
|
162
|
170
|
|
| Note Receivable |
0
|
0
|
0
|
279
|
5
|
18
|
8
|
18
|
16
|
18
|
50
|
28
|
26
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
93
|
147
|
136
|
6 774
|
5 378
|
5 532
|
6 058
|
4 293
|
4 684
|
|
| Other Long-Term Assets |
376
|
470
|
494
|
561
|
646
|
736
|
984
|
2 056
|
1 414
|
1 608
|
2 895
|
2 653
|
2 381
|
|
| Total Assets |
6 143
N/A
|
6 284
+2%
|
7 932
+26%
|
13 405
+69%
|
17 357
+29%
|
20 237
+17%
|
21 455
+6%
|
33 138
+54%
|
32 308
-3%
|
43 859
+36%
|
45 147
+3%
|
45 263
+0%
|
47 806
+6%
|
|
| Liabilities | ||||||||||||||
| Accounts Payable |
303
|
482
|
490
|
506
|
792
|
946
|
1 083
|
1 263
|
1 014
|
962
|
1 110
|
1 335
|
1 938
|
|
| Accrued Liabilities |
148
|
107
|
201
|
300
|
371
|
515
|
496
|
632
|
588
|
402
|
638
|
701
|
808
|
|
| Short-Term Debt |
951
|
463
|
1 484
|
3 250
|
2 871
|
2 551
|
4 694
|
3 470
|
6 513
|
8 356
|
10 908
|
9 691
|
9 873
|
|
| Current Portion of Long-Term Debt |
71
|
21
|
137
|
1 223
|
1 026
|
581
|
1 041
|
1 434
|
1 676
|
4 266
|
4 181
|
4 150
|
4 616
|
|
| Other Current Liabilities |
300
|
516
|
577
|
996
|
1 021
|
1 090
|
1 280
|
3 025
|
1 554
|
779
|
1 023
|
1 237
|
1 874
|
|
| Total Current Liabilities |
1 773
|
1 589
|
2 890
|
6 276
|
6 081
|
5 682
|
8 595
|
9 825
|
11 346
|
14 766
|
17 860
|
17 114
|
19 109
|
|
| Long-Term Debt |
2 001
|
2 322
|
2 255
|
2 981
|
2 919
|
5 536
|
3 025
|
10 101
|
9 829
|
18 680
|
17 403
|
19 193
|
19 470
|
|
| Minority Interest |
0
|
0
|
114
|
98
|
107
|
133
|
171
|
45
|
33
|
44
|
28
|
12
|
13
|
|
| Other Liabilities |
1 041
|
746
|
668
|
684
|
623
|
235
|
235
|
269
|
249
|
313
|
315
|
326
|
340
|
|
| Total Liabilities |
4 814
N/A
|
4 657
-3%
|
5 927
+27%
|
10 039
+69%
|
9 729
-3%
|
11 587
+19%
|
12 026
+4%
|
20 239
+68%
|
21 457
+6%
|
33 803
+58%
|
35 606
+5%
|
36 621
+3%
|
38 906
+6%
|
|
| Equity | ||||||||||||||
| Common Stock |
500
|
500
|
500
|
1 136
|
1 284
|
1 797
|
1 797
|
1 966
|
1 966
|
1 966
|
2 214
|
2 214
|
2 199
|
|
| Retained Earnings |
340
|
639
|
1 016
|
1 663
|
2 591
|
3 596
|
4 419
|
5 815
|
5 169
|
4 183
|
45
|
934
|
1 367
|
|
| Additional Paid In Capital |
489
|
489
|
489
|
566
|
3 753
|
3 242
|
3 208
|
5 113
|
5 113
|
5 108
|
8 091
|
8 110
|
7 748
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 575
|
2 306
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
52
|
52
|
52
|
123
|
|
| Other Equity |
0
|
0
|
0
|
0
|
1
|
15
|
5
|
5
|
1 345
|
1 149
|
756
|
10
|
15
|
|
| Total Equity |
1 329
N/A
|
1 628
+22%
|
2 005
+23%
|
3 365
+68%
|
7 628
+127%
|
8 650
+13%
|
9 429
+9%
|
12 899
+37%
|
10 851
-16%
|
10 056
-7%
|
9 542
-5%
|
8 642
-9%
|
8 900
+3%
|
|
| Total Liabilities & Equity |
6 143
N/A
|
6 284
+2%
|
7 932
+26%
|
13 405
+69%
|
17 357
+29%
|
20 237
+17%
|
21 455
+6%
|
33 138
+54%
|
32 308
-3%
|
43 859
+36%
|
45 147
+3%
|
45 263
+0%
|
47 806
+6%
|
|
| Shares Outstanding | ||||||||||||||
| Common Shares Outstanding |
1 400
|
1 400
|
1 400
|
1 590
|
1 797
|
1 797
|
1 797
|
1 966
|
1 961
|
1 961
|
2 209
|
2 209
|
2 175
|
|