China Logistics Property Holdings Co Ltd
HKEX:1589
Balance Sheet
Balance Sheet Decomposition
China Logistics Property Holdings Co Ltd
China Logistics Property Holdings Co Ltd
Balance Sheet
China Logistics Property Holdings Co Ltd
| Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
105
|
678
|
821
|
1 958
|
1 821
|
2 000
|
1 166
|
1 033
|
611
|
|
| Cash Equivalents |
105
|
678
|
821
|
1 958
|
1 821
|
2 000
|
1 166
|
1 033
|
611
|
|
| Short-Term Investments |
0
|
0
|
0
|
76
|
270
|
289
|
147
|
0
|
0
|
|
| Total Receivables |
46
|
94
|
80
|
37
|
80
|
74
|
91
|
165
|
131
|
|
| Accounts Receivables |
1
|
1
|
10
|
6
|
7
|
6
|
10
|
54
|
53
|
|
| Other Receivables |
45
|
94
|
70
|
31
|
73
|
68
|
81
|
112
|
78
|
|
| Other Current Assets |
2
|
545
|
14
|
23
|
120
|
763
|
103
|
412
|
780
|
|
| Total Current Assets |
153
|
1 318
|
915
|
2 093
|
2 290
|
3 127
|
1 508
|
1 610
|
1 521
|
|
| PP&E Net |
1
|
3
|
5
|
7
|
133
|
128
|
368
|
294
|
37
|
|
| PP&E Gross |
1
|
3
|
5
|
7
|
133
|
128
|
368
|
294
|
37
|
|
| Accumulated Depreciation |
1
|
2
|
3
|
4
|
5
|
12
|
29
|
44
|
123
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
|
| Note Receivable |
6
|
6
|
16
|
0
|
0
|
14
|
17
|
27
|
18
|
|
| Long-Term Investments |
1 672
|
3 090
|
9 817
|
13 024
|
15 294
|
17 648
|
20 298
|
21 471
|
22 859
|
|
| Other Long-Term Assets |
127
|
286
|
123
|
398
|
610
|
667
|
769
|
382
|
395
|
|
| Total Assets |
1 959
N/A
|
4 703
+140%
|
10 875
+131%
|
15 541
+43%
|
18 342
+18%
|
21 585
+18%
|
22 962
+6%
|
23 785
+4%
|
24 830
+4%
|
|
| Liabilities | ||||||||||
| Accrued Liabilities |
1
|
3
|
4
|
91
|
156
|
154
|
99
|
57
|
39
|
|
| Short-Term Debt |
20
|
50
|
0
|
214
|
0
|
0
|
20
|
50
|
956
|
|
| Current Portion of Long-Term Debt |
42
|
42
|
645
|
390
|
1 204
|
1 994
|
2 135
|
855
|
1 918
|
|
| Other Current Liabilities |
631
|
1 109
|
507
|
348
|
520
|
500
|
358
|
347
|
475
|
|
| Total Current Liabilities |
694
|
1 204
|
1 156
|
1 043
|
1 881
|
2 648
|
2 613
|
1 309
|
3 387
|
|
| Long-Term Debt |
581
|
2 569
|
6 725
|
4 633
|
5 560
|
5 673
|
6 534
|
8 711
|
7 423
|
|
| Deferred Income Tax |
170
|
278
|
990
|
1 359
|
1 522
|
1 760
|
1 998
|
2 104
|
2 291
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
799
|
825
|
820
|
0
|
|
| Other Liabilities |
23
|
11
|
20
|
28
|
54
|
89
|
78
|
76
|
104
|
|
| Total Liabilities |
1 467
N/A
|
4 063
+177%
|
8 891
+119%
|
7 062
-21%
|
9 016
+28%
|
10 969
+22%
|
12 047
+10%
|
13 020
+8%
|
13 206
+1%
|
|
| Equity | ||||||||||
| Common Stock |
0
|
0
|
0
|
5 761
|
5 725
|
6 460
|
6 442
|
6 510
|
7 142
|
|
| Retained Earnings |
491
|
639
|
1 984
|
2 718
|
3 601
|
4 137
|
4 458
|
5 079
|
5 011
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
255
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
730
|
274
|
|
| Total Equity |
492
N/A
|
639
+30%
|
1 984
+210%
|
8 479
+327%
|
9 326
+10%
|
10 615
+14%
|
10 914
+3%
|
10 765
-1%
|
11 624
+8%
|
|
| Total Liabilities & Equity |
1 959
N/A
|
4 703
+140%
|
10 875
+131%
|
15 541
+43%
|
18 342
+18%
|
21 585
+18%
|
22 962
+6%
|
23 785
+4%
|
24 830
+4%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
800
|
800
|
800
|
2 939
|
2 922
|
3 245
|
3 234
|
3 218
|
3 391
|
|