SHE:001872 Balance Sheet

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

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	15,375	16,630	16,080	13,616	12,772
Trading Asset Securities	7,579	5,685	4,569	2,999	6,922
Cash & Short-Term Investments	22,954	22,316	20,648	16,615	19,694
Cash Growth	2.86%	8.07%	24.28%	-15.64%	53.01%
Accounts Receivable	1,563	1,464	1,431	1,476	1,565
Other Receivables	1,013	1,201	957.47	1,851	798.63
Receivables	2,576	2,665	2,389	3,327	2,364
Inventory	307.22	269.96	218.9	225.12	194.92
Prepaid Expenses	51.5	140.44	71.77	70.63	64.39
Other Current Assets	190.27	170.43	155.57	178.9	664.34
Total Current Assets	26,078	25,561	23,483	20,417	22,982
Property, Plant & Equipment	42,812	42,957	41,338	43,790	43,011
Long-Term Investments	103,244	100,186	97,701	94,282	71,343
Goodwill	6,176	5,933	6,493	6,411	6,024
Other Intangible Assets	17,644	17,335	18,073	19,277	18,608
Long-Term Deferred Tax Assets	355.49	365.48	415.06	434.5	398.15
Long-Term Deferred Charges	953.95	1,004	1,045	1,004	1,058
Other Long-Term Assets	6,719	8,176	10,009	11,972	12,560
Total Assets	205,015	201,518	198,557	197,587	175,984
Accounts Payable	359.98	412.89	351.8	305.36	335.19
Accrued Expenses	1,834	1,657	1,723	1,828	1,680
Short-Term Debt	21,780	16,811	17,721	10,182	15,654
Current Portion of Long-Term Debt	5,659	10,139	6,312	11,109	7,742
Current Portion of Leases	211.85	101.4	248.63	306.94	298.12
Current Income Taxes Payable	758.58	576.84	819.69	804.85	2,099
Current Unearned Revenue	458.6	282.26	151.07	148.1	205.67
Other Current Liabilities	2,400	2,266	1,767	1,857	2,240
Total Current Liabilities	33,463	32,247	29,096	26,540	30,253
Long-Term Debt	28,150	29,458	32,515	31,498	23,816
Long-Term Leases	1,929	1,459	1,001	948.35	1,055
Long-Term Unearned Revenue	923.35	1,269	1,025	1,031	1,076
Pension & Post-Retirement Benefits	546.39	655.66	603.01	639.1	588.68
Long-Term Deferred Tax Liabilities	4,869	4,796	4,660	4,855	4,550
Other Long-Term Liabilities	3,834	3,475	4,088	3,753	3,609
Total Liabilities	73,714	73,359	72,987	69,265	64,949
Common Stock	2,482	2,501	2,499	2,499	1,922
Additional Paid-In Capital	18,418	18,782	18,742	18,740	8,672
Retained Earnings	25,979	23,207	20,141	17,704	15,167
Treasury Stock	-	-50.56	-	-	-
Comprehensive Income & Other	17,486	17,063	17,465	15,348	14,040
Total Common Equity	64,366	61,503	58,848	54,291	39,801
Minority Interest	66,935	66,656	66,722	74,030	71,234
Shareholders' Equity	131,301	128,158	125,570	128,322	111,035
Total Liabilities & Equity	205,015	201,518	198,557	197,587	175,984
Total Debt	57,730	57,969	57,799	54,044	48,565
Net Cash (Debt)	-34,776	-35,653	-37,150	-37,430	-28,871
Net Cash Per Share	-13.98	-14.29	-14.87	-18.05	-15.05
Filing Date Shares Outstanding	2,482	2,490	2,499	2,499	1,922
Total Common Shares Outstanding	2,482	2,499	2,499	2,499	1,922
Working Capital	-7,384	-6,685	-5,612	-6,124	-7,272
Book Value Per Share	25.93	24.61	23.55	21.72	20.70
Tangible Book Value	40,546	38,234	34,282	28,603	15,169
Tangible Book Value Per Share	16.34	15.30	13.72	11.45	7.89
Buildings	3,700	3,685	1,816	2,021	1,977
Machinery	20,485	19,665	19,017	19,782	18,632
Construction In Progress	3,404	3,311	2,910	2,414	2,558

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