Industrial and Commercial Bank of China Limited (IDCBF)

IDCBF Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	2,822,325	1,192,752	1,622,515	1,176,997	629,505	925,910
Investment Securities	15,635,958	15,048,342	12,933,727	11,313,193	9,931,571	9,344,817
Trading Asset Securities	1,227,470	804,561	447,139	413,253	346,475	391,409
Total Investments	16,863,428	15,852,903	13,380,866	11,726,446	10,278,046	9,736,226
Gross Loans	28,889,645	28,372,229	26,086,482	23,210,376	20,667,245	18,624,308
Allowance for Loan Losses	-	-815,072	-756,001	-672,224	-603,764	-530,300
Net Loans	28,889,645	27,557,157	25,330,481	22,538,152	20,063,481	18,094,008
Property, Plant & Equipment	302,208	326,375	326,850	326,650	321,958	320,031
Goodwill	-	19,165	8,967	8,799	8,169	8,586
Other Intangible Assets	-	13,960	14,438	14,935	15,593	16,225
Accrued Interest Receivable	-	89,753	83,798	78,082	66,747	65,204
Other Receivables	1,205,264	492,305	512,951	598,433	599,068	840,788
Restricted Cash	695,979	2,634,893	2,832,799	2,647,750	2,459,402	2,601,657
Other Current Assets	-	210,104	147,264	131,773	275,481	287,307
Long-Term Deferred Tax Assets	99,050	90,047	104,669	101,117	79,259	67,713
Other Real Estate Owned & Foreclosed	-	3,212	3,386	3,405	6,211	7,357
Other Long-Term Assets	669,146	339,120	328,095	257,607	368,463	374,046
Total Assets	51,547,045	48,821,746	44,697,079	39,610,146	35,171,383	33,345,058
Accrued Expenses	-	61,243	60,709	57,775	49,205	40,402
Interest Bearing Deposits	27,325,480	37,932,813	35,465,435	31,759,941	28,139,670	26,944,859
Non-Interest Bearing Deposits	14,018,843	774,778	742,573	693,281	660,872	571,470
Total Deposits	41,344,323	38,707,591	36,208,008	32,453,222	28,800,542	27,516,329
Short-Term Borrowings	1,985,078	2,291,778	1,622,830	1,193,939	926,620	903,023
Current Portion of Long-Term Debt	168,627	169,622	231,374	144,743	37,363	52,979
Current Portion of Leases	-	6,741	8,073	8,923	8,315	8,090
Current Income Taxes Payable	17,886	31,880	63,322	85,581	92,443	89,785
Accrued Interest Payable	519,150	595,338	539,749	457,622	363,263	269,716
Long-Term Debt	2,470,828	2,040,523	1,377,140	912,965	813,225	812,889
Long-Term Leases	-	14,242	16,776	19,706	20,025	21,735
Pension & Post-Retirement Benefits	-	7	12	19	32	490
Long-Term Deferred Tax Liabilities	5,361	4,278	3,930	3,950	5,624	2,881
Other Long-Term Liabilities	974,966	911,237	788,568	756,282	779,468	717,224
Total Liabilities	47,486,219	44,834,480	40,920,491	36,094,727	31,896,125	30,435,543
Preferred Stock, Convertible	134,614	134,614	134,614	134,614	134,614	-
Total Preferred Equity	134,614	134,614	134,614	134,614	134,614	-
Common Stock	356,407	356,407	356,407	356,407	356,407	356,407
Retained Earnings	2,097,105	3,093,267	2,902,063	2,660,953	2,416,763	1,833,469
Comprehensive Income & Other	1,448,098	385,553	363,803	344,135	349,971	703,626
Total Common Equity	3,901,610	3,835,227	3,622,273	3,361,495	3,123,141	2,893,502
Minority Interest	24,602	17,425	19,701	19,310	17,503	16,013
Shareholders' Equity	4,060,826	3,987,266	3,776,588	3,515,419	3,275,258	2,909,515
Total Liabilities & Equity	51,547,045	48,821,746	44,697,079	39,610,146	35,171,383	33,345,058
Total Debt	4,624,533	4,522,906	3,256,193	2,280,276	1,805,548	1,798,716
Net Cash (Debt)	927,884	-1,094,197	226,641	369,700	70,139	507,727
Net Cash Growth	-76.61%	-	-38.70%	427.10%	-86.19%	61.03%
Net Cash Per Share	2.60	-3.07	0.64	1.04	0.20	1.42
Filing Date Shares Outstanding	356,406	356,406	356,406	356,406	356,406	356,406
Total Common Shares Outstanding	356,406	356,406	356,406	356,406	356,406	356,406
Book Value Per Share	10.41	10.23	9.55	8.82	8.15	8.12
Tangible Book Value	3,901,610	3,802,102	3,598,868	3,337,761	3,099,379	2,868,691
Tangible Book Value Per Share	10.41	10.14	9.48	8.75	8.08	8.05

Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Banks template. Financial Sources.