Anhui Xinhua Media Co Ltd
SSE:601801
Balance Sheet
Balance Sheet Decomposition
Anhui Xinhua Media Co Ltd
Anhui Xinhua Media Co Ltd
Balance Sheet
Anhui Xinhua Media 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 |
892
|
900
|
1 190
|
1 408
|
2 973
|
2 485
|
2 264
|
2 466
|
2 774
|
3 244
|
5 496
|
4 415
|
5 974
|
5 750
|
7 006
|
7 589
|
9 076
|
10 623
|
11 168
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1 651
|
2 348
|
3 789
|
4 720
|
|
| Cash Equivalents |
892
|
900
|
1 190
|
1 408
|
2 973
|
2 485
|
2 264
|
2 466
|
2 773
|
3 244
|
5 496
|
4 415
|
5 974
|
5 750
|
7 006
|
5 938
|
6 728
|
6 834
|
6 448
|
|
| Short-Term Investments |
12
|
22
|
21
|
23
|
21
|
19
|
21
|
20
|
309
|
214
|
106
|
110
|
0
|
1 426
|
555
|
678
|
203
|
0
|
0
|
|
| Total Receivables |
274
|
246
|
281
|
386
|
392
|
251
|
311
|
418
|
694
|
660
|
592
|
1 257
|
1 798
|
1 447
|
1 284
|
1 013
|
1 160
|
1 284
|
1 412
|
|
| Accounts Receivables |
253
|
215
|
263
|
363
|
384
|
237
|
287
|
392
|
653
|
557
|
480
|
773
|
1 042
|
974
|
709
|
506
|
843
|
991
|
1 070
|
|
| Other Receivables |
21
|
31
|
18
|
23
|
8
|
14
|
24
|
26
|
41
|
103
|
112
|
484
|
756
|
473
|
575
|
507
|
317
|
293
|
342
|
|
| Inventory |
172
|
166
|
197
|
185
|
226
|
348
|
352
|
718
|
669
|
789
|
958
|
1 240
|
1 203
|
1 496
|
1 521
|
2 433
|
1 840
|
1 651
|
1 524
|
|
| Other Current Assets |
41
|
4
|
8
|
11
|
7
|
391
|
1 299
|
1 067
|
1 407
|
1 084
|
1 548
|
2 496
|
913
|
358
|
445
|
448
|
452
|
313
|
703
|
|
| Total Current Assets |
1 390
|
1 338
|
1 696
|
2 013
|
3 619
|
3 495
|
4 246
|
4 689
|
5 852
|
5 992
|
8 700
|
9 518
|
9 887
|
10 478
|
10 811
|
12 161
|
12 731
|
13 870
|
14 808
|
|
| PP&E Net |
745
|
640
|
662
|
539
|
542
|
539
|
564
|
563
|
563
|
577
|
656
|
718
|
864
|
915
|
987
|
1 990
|
1 866
|
1 960
|
1 792
|
|
| PP&E Gross |
0
|
0
|
662
|
539
|
542
|
539
|
0
|
563
|
563
|
577
|
656
|
718
|
864
|
915
|
987
|
1 990
|
1 866
|
1 960
|
1 792
|
|
| Accumulated Depreciation |
0
|
0
|
291
|
285
|
317
|
341
|
0
|
418
|
459
|
485
|
488
|
401
|
412
|
422
|
443
|
602
|
765
|
932
|
942
|
|
| Intangible Assets |
396
|
336
|
328
|
317
|
307
|
294
|
284
|
346
|
330
|
313
|
343
|
281
|
267
|
260
|
247
|
248
|
233
|
223
|
209
|
|
| Goodwill |
0
|
0
|
3
|
3
|
3
|
37
|
37
|
37
|
37
|
146
|
150
|
146
|
134
|
134
|
24
|
24
|
24
|
24
|
24
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
201
|
235
|
134
|
99
|
52
|
|
| Long-Term Investments |
37
|
21
|
13
|
135
|
116
|
438
|
174
|
427
|
381
|
732
|
1 057
|
1 526
|
1 876
|
2 146
|
2 282
|
2 124
|
2 393
|
2 302
|
2 238
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
1
|
3
|
6
|
52
|
188
|
46
|
165
|
77
|
100
|
143
|
143
|
125
|
131
|
125
|
385
|
171
|
|
| Other Assets |
0
|
0
|
3
|
3
|
3
|
37
|
37
|
37
|
37
|
146
|
150
|
146
|
134
|
134
|
24
|
24
|
24
|
24
|
24
|
|
| Total Assets |
2 569
N/A
|
2 336
-9%
|
2 703
+16%
|
3 007
+11%
|
4 589
+53%
|
4 809
+5%
|
5 358
+11%
|
6 249
+17%
|
7 208
+15%
|
7 926
+10%
|
11 014
+39%
|
12 288
+12%
|
13 171
+7%
|
14 075
+7%
|
14 677
+4%
|
16 914
+15%
|
17 505
+3%
|
18 863
+8%
|
19 293
+2%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
749
|
589
|
800
|
753
|
873
|
816
|
887
|
1 371
|
1 511
|
1 389
|
1 356
|
1 691
|
1 773
|
2 105
|
2 221
|
2 725
|
2 867
|
2 944
|
3 083
|
|
| Accrued Liabilities |
144
|
116
|
25
|
26
|
52
|
57
|
68
|
70
|
142
|
168
|
189
|
250
|
325
|
377
|
475
|
599
|
734
|
876
|
887
|
|
| Short-Term Debt |
10
|
50
|
0
|
130
|
57
|
40
|
21
|
14
|
15
|
15
|
143
|
59
|
30
|
28
|
186
|
268
|
293
|
1 468
|
2 289
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
121
|
193
|
136
|
156
|
|
| Other Current Liabilities |
90
|
115
|
159
|
146
|
131
|
114
|
197
|
256
|
314
|
420
|
502
|
611
|
641
|
772
|
824
|
1 034
|
1 178
|
619
|
531
|
|
| Total Current Liabilities |
993
|
870
|
984
|
1 056
|
1 114
|
1 027
|
1 173
|
1 570
|
1 983
|
1 992
|
2 190
|
2 612
|
2 769
|
3 282
|
3 716
|
4 747
|
5 265
|
6 044
|
6 946
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
85
|
930
|
724
|
676
|
564
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
1
|
18
|
0
|
0
|
0
|
75
|
0
|
|
| Minority Interest |
1
|
0
|
7
|
3
|
25
|
28
|
44
|
50
|
57
|
126
|
169
|
256
|
251
|
294
|
95
|
120
|
141
|
164
|
159
|
|
| Other Liabilities |
0
|
0
|
0
|
4
|
6
|
5
|
4
|
9
|
17
|
68
|
101
|
106
|
129
|
135
|
176
|
191
|
180
|
171
|
157
|
|
| Total Liabilities |
995
N/A
|
870
-13%
|
991
+14%
|
1 063
+7%
|
1 145
+8%
|
1 060
-7%
|
1 220
+15%
|
1 630
+34%
|
2 056
+26%
|
2 187
+6%
|
2 462
+13%
|
2 975
+21%
|
3 151
+6%
|
3 729
+18%
|
4 072
+9%
|
5 988
+47%
|
6 309
+5%
|
7 129
+13%
|
7 826
+10%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
800
|
800
|
800
|
800
|
910
|
910
|
910
|
910
|
910
|
910
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 958
|
|
| Retained Earnings |
417
|
628
|
501
|
730
|
987
|
1 293
|
1 683
|
2 134
|
2 647
|
3 210
|
4 032
|
4 830
|
5 579
|
5 963
|
6 269
|
6 591
|
6 960
|
7 528
|
7 440
|
|
| Additional Paid In Capital |
357
|
38
|
410
|
414
|
1 547
|
1 546
|
1 544
|
1 541
|
1 541
|
1 541
|
2 418
|
2 421
|
2 421
|
2 446
|
2 446
|
2 446
|
2 446
|
2 447
|
2 274
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
200
|
183
|
205
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
48
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
54
|
77
|
112
|
72
|
31
|
53
|
100
|
0
|
0
|
0
|
0
|
|
| Total Equity |
1 574
N/A
|
1 466
-7%
|
1 712
+17%
|
1 944
+14%
|
3 444
+77%
|
3 749
+9%
|
4 138
+10%
|
4 620
+12%
|
5 152
+12%
|
5 738
+11%
|
8 551
+49%
|
9 313
+9%
|
10 020
+8%
|
10 346
+3%
|
10 605
+3%
|
10 926
+3%
|
11 196
+2%
|
11 733
+5%
|
11 467
-2%
|
|
| Total Liabilities & Equity |
2 569
N/A
|
2 336
-9%
|
2 703
+16%
|
3 007
+11%
|
4 589
+53%
|
4 809
+5%
|
5 358
+11%
|
6 249
+17%
|
7 208
+15%
|
7 926
+10%
|
11 014
+39%
|
12 288
+12%
|
13 171
+7%
|
14 075
+7%
|
14 677
+4%
|
16 914
+15%
|
17 505
+3%
|
18 863
+8%
|
19 293
+2%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
1 600
|
1 600
|
1 600
|
1 600
|
1 820
|
1 820
|
1 820
|
1 820
|
1 820
|
1 820
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 989
|
1 982
|
1 958
|
|