Bank of Qingdao Co., Ltd. (HKG:3866)

Bank of Qingdao Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	-	14,929	11,509	40,665	27,701
Investment Securities	-	180,744	154,417	146,687	149,635
Trading Asset Securities	-	58,419	47,368	56,094	37,537
Total Investments	-	239,163	201,785	202,780	187,171
Gross Loans	-	329,680	292,832	257,240	218,872
Allowance for Loan Losses	-	-8,572	-7,575	-6,735	-5,575
Other Adjustments to Gross Loans	-	-91.33	-53.98	-1,163	-930.75
Net Loans	-	321,017	285,203	249,341	212,366
Property, Plant & Equipment	-	4,379	4,293	4,236	4,075
Other Intangible Assets	-	420.09	353.08	296.61	252.52
Accrued Interest Receivable	-	3,125	2,489	2,140	2,297
Restricted Cash	-	18,920	17,662	18,295	21,880
Other Current Assets	-	175.4	297.38	367.28	334.62
Long-Term Deferred Tax Assets	-	3,794	3,446	2,505	2,468
Other Real Estate Owned & Foreclosed	-	6.06	-	59.69	50.09
Other Long-Term Assets	-	1,659	2,191	1,211	972.94
Total Assets	-	607,985	529,614	522,250	459,828
Accrued Expenses	-	1,458	1,016	982.53	938.98
Interest Bearing Deposits	-	386,825	346,589	314,905	281,321
Non-Interest Bearing Deposits	-	1,462	1,159	4,952	7,847
Total Deposits	-	388,288	347,747	319,857	289,168
Short-Term Borrowings	-	36,952	25,823	25,450	33,388
Current Portion of Long-Term Debt	-	113,176	95,838	119,628	76,001
Current Portion of Leases	-	153.46	133.54	139.58	123.75
Current Income Taxes Payable	-	477.98	703.88	124.03	431.92
Accrued Interest Payable	-	9,422	6,735	4,451	3,607
Other Current Liabilities	-	20.09	19.26	18.47	386.35
Long-Term Debt	-	15,419	11,924	14,989	20,988
Long-Term Leases	-	401.57	381.5	366.32	329.93
Pension & Post-Retirement Benefits	-	84.31	80.86	103.14	92.79
Other Long-Term Liabilities	-	2,194	2,618	2,813	3,465
Total Liabilities	-	568,046	493,021	488,922	428,921
Preferred Stock, Convertible	-	-	-	7,883	7,883
Preferred Stock, Other	-	-	-	-29.3	-29.3
Total Preferred Equity	-	-	-	7,854	7,854
Common Stock	-	5,820	5,820	4,510	4,510
Additional Paid-In Capital	-	10,688	10,688	-	8,338
Retained Earnings	-	15,213	12,829	11,187	9,551
Comprehensive Income & Other	-	7,343	6,480	9,084	32.72
Total Common Equity	42,614	39,064	35,816	24,782	22,431
Minority Interest	-	875.3	776.98	692.23	621.68
Shareholders' Equity	43,546	39,939	36,593	33,328	30,907
Total Liabilities & Equity	-	607,985	529,614	522,250	459,828
Total Debt	164,058	166,102	134,099	160,573	130,831
Net Cash (Debt)	-20,355	-77,914	-74,276	-50,018	-55,669
Net Cash Per Share	-3.29	-13.39	-13.05	-11.09	-12.34
Filing Date Shares Outstanding	7,146	5,820	5,820	4,510	4,510
Total Common Shares Outstanding	5,820	5,820	5,820	4,510	4,510
Book Value Per Share	7.32	5.61	5.05	5.50	4.97
Tangible Book Value	42,614	38,644	35,463	24,485	22,179
Tangible Book Value Per Share	7.32	5.54	4.99	5.43	4.92

Source: S&P Capital IQ. Banks template. Financial Sources.