SHA:600639 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Property, Plant & Equipment	14,858	14,635	13,551	14,326	14,549	13,115
Cash & Equivalents	3,865	4,823	2,304	2,627	4,205	2,077
Accounts Receivable	218.1	187.22	189.57	260.51	148.75	150.55
Other Receivables	24.1	26.78	18.2	23.6	17.06	19.07
Investment In Debt and Equity Securities	2,537	2,422	2,056	2,200	2,541	2,001
Other Intangible Assets	172.31	179.44	257.31	264.04	272.3	280.64
Other Current Assets	26,510	23,786	20,709	12,653	6,245	7,732
Trading Asset Securities	1,130	1,821	38.67	1,082	3,705	3,236
Deferred Long-Term Tax Assets	724.96	692.89	609.09	1,083	1,554	1,386
Deferred Long-Term Charges	23.48	34.45	24.58	10.22	14.64	18.63
Other Long-Term Assets	25.76	25.76	23.8	17.68	17.09	13.44
Total Assets	50,088	48,634	39,781	34,548	33,268	30,030
Current Portion of Long-Term Debt	4,285	2,982	1,080	252.66	1,606	225.26
Current Portion of Leases	-	36.29	-	-	-	-
Long-Term Debt	11,481	13,066	10,778	5,840	4,435	5,703
Long-Term Leases	-	196.46	-	-	-	-
Accounts Payable	731.43	865.07	1,573	1,397	1,676	1,349
Accrued Expenses	16.8	1,207	1,190	588.81	993.02	748.86
Current Income Taxes Payable	368.86	277.2	169.51	47.05	758.82	383.81
Current Unearned Revenue	6,987	4,106	1,822	4,136	5,293	4,688
Other Current Liabilities	1,804	1,933	1,598	1,449	1,418	1,422
Long-Term Unearned Revenue	297.25	304.98	315.39	310.79	321.04	322.56
Long-Term Deferred Tax Liabilities	336.9	318.64	245.6	459.61	781.81	796.78
Other Long-Term Liabilities	512.86	331.9	347.13	365.44	386.83	412.38
Total Liabilities	31,366	29,844	22,803	19,291	20,755	19,049
Common Stock	1,122	1,122	1,122	1,122	1,122	1,122
Additional Paid-In Capital	1,709	1,709	1,709	1,709	1,709	1,709
Retained Earnings	11,054	11,070	10,708	9,244	8,211	6,880
Treasury Stock	-250.01	-149.98	-	-	-	-
Comprehensive Income & Other	849.21	772.29	573.73	735.96	1,297	1,049
Total Common Equity	14,484	14,524	14,113	12,812	12,339	10,760
Minority Interest	4,238	4,266	2,865	2,445	173.68	221.49
Shareholders' Equity	18,722	18,790	16,978	15,257	12,513	10,982
Total Liabilities & Equity	50,088	48,634	39,781	34,548	33,268	30,030
Total Debt	20,311	20,500	15,543	10,538	9,126	8,925
Net Cash (Debt)	-15,317	-13,855	-13,200	-6,828	-1,217	-3,612
Net Cash Per Share	-13.72	-12.35	-11.76	-6.08	-1.08	-3.22
Filing Date Shares Outstanding	1,122	1,122	1,122	1,122	1,122	1,122
Total Common Shares Outstanding	1,122	1,122	1,122	1,122	1,122	1,122
Book Value Per Share	12.90	12.94	12.57	11.41	10.99	9.59
Tangible Book Value	14,312	14,345	13,856	12,548	12,067	10,479
Tangible Book Value Per Share	12.75	12.78	12.34	11.18	10.75	9.34
Land	-	274.12	278.59	278.59	293.25	290.92
Buildings	-	19,007	18,457	18,234	18,334	15,470
Construction In Progress	-	1,363	803.3	1,321	939.01	1,877

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.