
Guolian Securities Co Ltd
SSE:601456

Balance Sheet
Balance Sheet Decomposition
Guolian Securities Co Ltd
Current Assets | 33.8B |
Cash & Short-Term Investments | 33.4B |
Receivables | 310m |
Other Current Assets | 28m |
Non-Current Assets | 63.4B |
Long-Term Investments | 52.8B |
PP&E | 356.4m |
Intangibles | 1.7B |
Other Non-Current Assets | 8.7B |
Balance Sheet
Guolian Securities Co Ltd
Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Cash & Cash Equivalents |
6 607
|
5 409
|
9 305
|
10 730
|
10 574
|
10 033
|
9 816
|
15 412
|
|
Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Equivalents |
6 607
|
5 409
|
9 305
|
10 730
|
10 574
|
10 033
|
9 816
|
15 412
|
|
Short-Term Investments |
6 053
|
7 398
|
3 427
|
5 806
|
9 464
|
11 693
|
13 120
|
18 021
|
|
Total Receivables |
277
|
37
|
101
|
75
|
123
|
1 255
|
1 314
|
310
|
|
Accounts Receivables |
0
|
0
|
0
|
0
|
92
|
1 226
|
1 272
|
232
|
|
Other Receivables |
0
|
0
|
0
|
0
|
31
|
30
|
42
|
78
|
|
Other Current Assets |
31
|
23
|
57
|
16
|
29
|
141
|
260
|
28
|
|
Total Current Assets |
12 968
|
12 867
|
12 890
|
16 627
|
20 190
|
23 123
|
24 510
|
33 771
|
|
PP&E Net |
99
|
95
|
260
|
266
|
261
|
240
|
338
|
356
|
|
PP&E Gross |
99
|
95
|
260
|
266
|
261
|
240
|
338
|
356
|
|
Accumulated Depreciation |
229
|
247
|
258
|
508
|
526
|
582
|
636
|
520
|
|
Intangible Assets |
27
|
36
|
50
|
59
|
58
|
66
|
545
|
513
|
|
Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
1 143
|
1 143
|
|
Long-Term Investments |
8 157
|
6 053
|
12 966
|
25 473
|
40 918
|
44 208
|
52 100
|
52 764
|
|
Other Long-Term Assets |
2 815
|
2 232
|
2 254
|
3 795
|
4 512
|
6 746
|
8 493
|
8 661
|
|
Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 143
|
1 143
|
|
Total Assets |
24 066
N/A
|
21 284
-12%
|
28 419
+34%
|
46 220
+63%
|
65 939
+43%
|
74 382
+13%
|
87 129
+17%
|
97 208
+12%
|
|
Liabilities | |||||||||
Accounts Payable |
25
|
117
|
222
|
379
|
474
|
354
|
810
|
383
|
|
Accrued Liabilities |
164
|
124
|
269
|
348
|
611
|
461
|
520
|
403
|
|
Short-Term Debt |
3 718
|
639
|
5 202
|
13 789
|
15 810
|
16 598
|
19 991
|
27 337
|
|
Other Current Liabilities |
77
|
6 805
|
9 337
|
10 325
|
12 904
|
12 494
|
10 349
|
15 297
|
|
Total Current Liabilities |
3 984
|
7 686
|
15 030
|
24 841
|
29 800
|
29 908
|
31 670
|
43 420
|
|
Long-Term Debt |
3 800
|
5 944
|
5 319
|
9 174
|
16 274
|
19 649
|
25 292
|
25 028
|
|
Deferred Income Tax |
0
|
3
|
1
|
0
|
91
|
201
|
658
|
717
|
|
Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
355
|
364
|
|
Other Liabilities |
8 689
|
1
|
2
|
1 611
|
3 393
|
7 863
|
11 385
|
9 094
|
|
Total Liabilities |
16 473
N/A
|
13 635
-17%
|
20 352
+49%
|
35 626
+75%
|
49 558
+39%
|
57 621
+16%
|
69 360
+20%
|
78 624
+13%
|
|
Equity | |||||||||
Common Stock |
1 902
|
1 902
|
1 902
|
2 378
|
2 832
|
2 832
|
2 832
|
2 832
|
|
Retained Earnings |
3 523
|
3 583
|
4 001
|
4 589
|
5 192
|
5 782
|
6 441
|
6 436
|
|
Additional Paid In Capital |
2 164
|
2 164
|
2 164
|
3 645
|
8 174
|
8 174
|
8 174
|
8 174
|
|
Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
211
|
20
|
325
|
1 142
|
|
Other Equity |
3
|
0
|
0
|
18
|
28
|
7
|
3
|
1
|
|
Total Equity |
7 593
N/A
|
7 649
+1%
|
8 067
+5%
|
10 594
+31%
|
16 381
+55%
|
16 761
+2%
|
17 769
+6%
|
18 584
+5%
|
|
Total Liabilities & Equity |
24 066
N/A
|
21 284
-12%
|
28 419
+34%
|
46 220
+63%
|
65 939
+43%
|
74 382
+13%
|
87 129
+17%
|
97 208
+12%
|
|
Shares Outstanding | |||||||||
Common Shares Outstanding |
1 902
|
1 902
|
1 902
|
2 378
|
2 832
|
2 832
|
2 832
|
2 832
|