North Chemical Industries Co Ltd
SZSE:002246
Balance Sheet
Balance Sheet Decomposition
North Chemical Industries Co Ltd
North Chemical Industries Co Ltd
Balance Sheet
North Chemical Industries Co Ltd
| Dec-2005 | 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 |
56
|
70
|
34
|
231
|
186
|
188
|
97
|
135
|
135
|
126
|
111
|
578
|
910
|
434
|
837
|
1 139
|
1 364
|
1 461
|
1 594
|
1 375
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 350
|
1 437
|
1 594
|
1 375
|
|
| Cash Equivalents |
56
|
70
|
34
|
231
|
186
|
188
|
97
|
135
|
135
|
126
|
111
|
578
|
910
|
434
|
837
|
1 139
|
14
|
24
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
536
|
460
|
498
|
364
|
230
|
0
|
246
|
|
| Total Receivables |
100
|
104
|
99
|
104
|
96
|
59
|
143
|
417
|
428
|
366
|
382
|
735
|
671
|
792
|
692
|
693
|
781
|
972
|
1 037
|
1 143
|
|
| Accounts Receivables |
71
|
74
|
76
|
81
|
80
|
52
|
65
|
275
|
296
|
256
|
284
|
451
|
430
|
590
|
347
|
290
|
341
|
542
|
667
|
739
|
|
| Other Receivables |
29
|
31
|
23
|
23
|
16
|
7
|
78
|
142
|
132
|
110
|
98
|
285
|
240
|
201
|
345
|
404
|
440
|
430
|
370
|
404
|
|
| Inventory |
63
|
78
|
138
|
121
|
106
|
116
|
116
|
242
|
307
|
326
|
282
|
429
|
446
|
443
|
533
|
492
|
494
|
428
|
433
|
354
|
|
| Other Current Assets |
28
|
23
|
27
|
17
|
76
|
103
|
42
|
93
|
70
|
53
|
57
|
57
|
75
|
79
|
63
|
52
|
83
|
112
|
48
|
32
|
|
| Total Current Assets |
247
|
275
|
299
|
472
|
463
|
466
|
399
|
887
|
940
|
871
|
832
|
1 800
|
2 102
|
2 283
|
2 585
|
2 874
|
3 086
|
3 203
|
3 113
|
3 150
|
|
| PP&E Net |
75
|
134
|
153
|
165
|
199
|
284
|
313
|
509
|
543
|
598
|
577
|
875
|
1 012
|
956
|
951
|
949
|
1 072
|
1 142
|
1 082
|
1 031
|
|
| PP&E Gross |
0
|
134
|
153
|
165
|
199
|
284
|
313
|
509
|
543
|
598
|
577
|
0
|
1 012
|
956
|
951
|
949
|
1 072
|
1 142
|
1 082
|
1 031
|
|
| Accumulated Depreciation |
0
|
135
|
148
|
160
|
175
|
191
|
207
|
262
|
299
|
318
|
363
|
0
|
724
|
822
|
904
|
918
|
1 028
|
1 078
|
1 153
|
1 052
|
|
| Intangible Assets |
0
|
0
|
6
|
6
|
5
|
5
|
5
|
179
|
176
|
173
|
170
|
222
|
343
|
338
|
330
|
321
|
316
|
317
|
304
|
295
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
9
|
8
|
6
|
6
|
3
|
0
|
1
|
50
|
1
|
15
|
17
|
18
|
20
|
21
|
21
|
21
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
1
|
3
|
7
|
24
|
18
|
12
|
12
|
17
|
22
|
29
|
38
|
45
|
46
|
40
|
49
|
70
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
322
N/A
|
410
+27%
|
458
+12%
|
643
+40%
|
677
+5%
|
765
+13%
|
730
-5%
|
1 605
+120%
|
1 679
+5%
|
1 654
-1%
|
1 591
-4%
|
2 967
+86%
|
3 481
+17%
|
3 620
+4%
|
3 920
+8%
|
4 207
+7%
|
4 540
+8%
|
4 724
+4%
|
4 569
-3%
|
4 567
0%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
48
|
49
|
58
|
29
|
62
|
49
|
43
|
195
|
201
|
218
|
242
|
478
|
444
|
506
|
592
|
553
|
673
|
996
|
846
|
987
|
|
| Accrued Liabilities |
8
|
22
|
27
|
7
|
5
|
16
|
22
|
17
|
15
|
10
|
19
|
132
|
134
|
124
|
138
|
90
|
111
|
132
|
132
|
110
|
|
| Short-Term Debt |
23
|
5
|
87
|
0
|
0
|
0
|
20
|
240
|
230
|
127
|
10
|
138
|
194
|
171
|
210
|
272
|
291
|
185
|
127
|
130
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
11
|
0
|
0
|
0
|
3
|
9
|
6
|
3
|
|
| Other Current Liabilities |
47
|
83
|
39
|
16
|
8
|
84
|
49
|
86
|
57
|
72
|
61
|
184
|
110
|
141
|
167
|
334
|
368
|
227
|
258
|
211
|
|
| Total Current Liabilities |
125
|
160
|
210
|
52
|
74
|
148
|
135
|
538
|
503
|
426
|
331
|
940
|
893
|
943
|
1 107
|
1 249
|
1 446
|
1 549
|
1 369
|
1 441
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
64
|
79
|
62
|
56
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
3
|
4
|
1
|
1
|
1
|
1
|
2
|
127
|
48
|
53
|
47
|
67
|
244
|
223
|
220
|
211
|
186
|
181
|
176
|
170
|
|
| Other Liabilities |
1
|
0
|
6
|
6
|
9
|
9
|
8
|
120
|
92
|
65
|
62
|
88
|
94
|
46
|
80
|
120
|
121
|
61
|
81
|
71
|
|
| Total Liabilities |
129
N/A
|
164
+27%
|
217
+32%
|
59
-73%
|
83
+42%
|
158
+90%
|
145
-8%
|
805
+455%
|
643
-20%
|
544
-15%
|
440
-19%
|
1 105
+151%
|
1 230
+11%
|
1 212
-1%
|
1 407
+16%
|
1 580
+12%
|
1 816
+15%
|
1 869
+3%
|
1 689
-10%
|
1 738
+3%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
148
|
148
|
148
|
198
|
198
|
198
|
198
|
198
|
276
|
414
|
414
|
414
|
549
|
549
|
549
|
549
|
549
|
549
|
549
|
549
|
|
| Retained Earnings |
45
|
95
|
88
|
116
|
126
|
139
|
116
|
298
|
334
|
392
|
434
|
728
|
763
|
863
|
968
|
1 025
|
1 122
|
1 190
|
1 216
|
1 161
|
|
| Additional Paid In Capital |
0
|
3
|
5
|
271
|
271
|
271
|
271
|
304
|
426
|
304
|
304
|
720
|
940
|
996
|
996
|
1 052
|
1 053
|
1 115
|
1 115
|
1 119
|
|
| Total Equity |
193
N/A
|
246
+27%
|
242
-2%
|
584
+142%
|
594
+2%
|
607
+2%
|
585
-4%
|
800
+37%
|
1 036
+29%
|
1 110
+7%
|
1 151
+4%
|
1 862
+62%
|
2 251
+21%
|
2 408
+7%
|
2 513
+4%
|
2 626
+5%
|
2 724
+4%
|
2 854
+5%
|
2 881
+1%
|
2 829
-2%
|
|
| Total Liabilities & Equity |
322
N/A
|
410
+27%
|
458
+12%
|
643
+40%
|
677
+5%
|
765
+13%
|
730
-5%
|
1 605
+120%
|
1 679
+5%
|
1 654
-1%
|
1 591
-4%
|
2 967
+86%
|
3 481
+17%
|
3 620
+4%
|
3 920
+8%
|
4 207
+7%
|
4 540
+8%
|
4 724
+4%
|
4 569
-3%
|
4 567
0%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
297
|
297
|
297
|
297
|
297
|
297
|
297
|
297
|
414
|
414
|
414
|
414
|
549
|
549
|
549
|
549
|
549
|
549
|
549
|
549
|
|