China new borun corp (BORN)
Balance Sheet / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11
ASSETS
Current assets
Cash

111,451

114,650

76,326

135,713

85,497

97,158

35,530

Restricted cash (note 14 (vi), (vii))

-

-

-

10,192

6,895

11,932

-

Held-to-maturity debt securities (note 4)

-

-

16,618

-

-

-

-

Available-for-sale securities (note 4)

-

-

-

-

2,752

-

-

Trade accounts receivable, net of allowance for doubtful accounts of RMB nil and RMB nil ($ nil), as of December 31, 2016 and 2017, respectively (note 4)

78,010

59,913

79,388

86,857

58,794

48,171

47,615

Inventories (note 5)

66,448

86,871

67,580

81,182

57,932

21,999

13,681

Advance to suppliers (note 6)

86,039

35,458

53,128

8,592

45,309

10,791

22,813

Other receivables (note 7)

10,160

11,684

9,090

12,027

9,596

-

-

Other receivables (note 7)

-

-

-

-

-

5,549

2,012

Prepaid expenses

425

479

561

745

619

960

628

Deferred income tax assets (note 16)

-

-

-

-

40

-

-

Total current assets

352,536

309,058

302,694

335,311

267,438

196,563

122,282

Property, plant and equipment, net (note 8)

117,237

126,314

152,210

179,123

187,590

166,722

178,923

Land use rights, net (note 9)

19,532

18,806

20,526

22,246

22,789

8,978

9,138

Intangible assets, net (note 11)

-

-

307

951

1,582

-

-

Long-term deferred expenses (note 15)

-

-

-

909

1,754

-

-

Deferred income tax assets (note 16)

-

-

270

-

-

-

-

Intangible assets, net (note 10)

-

-

-

-

-

2,143

2,745

Other non-current assets (note 12)

-

-

-

-

-

14,262

-

Total assets

489,306

454,178

476,009

538,541

481,155

388,671

313,090

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Trade accounts payable

5,645

3,408

3,432

2,787

4,801

-

-

Trade accounts payable

-

-

-

-

-

2,005

2,094

Accrued expenses and other payables (note 10)

8,382

6,863

12,350

14,173

17,480

10,173

13,798

Income taxes payable

10,210

1,764

4,030

1,014

1,495

1,059

5,471

Short-term borrowings (note 11)

106,924

130,484

115,991

147,246

101,723

133,990

80,734

Current portion of long-term borrowings (note 13)

-

-

12,935

3,922

3,936

-

-

Bonds payable in connection with 2013 Bonds: Outstanding principal amount of RMB320,000,000, bearing fixed annual interest rate of 9.3%, with maturity on April 16, 2016 (less unamortized debt issuance costs based on imputed interest rate of 10.53% of RMB427,908 and RMB nil as of December 31, 2015 and 2016, respectively) (note 14)

-

-

49,279

81,712

-

-

-

Total current liabilities

131,163

142,521

198,021

250,856

129,437

-

102,099

Bonds payable, outstanding principal amount of RMB300,000,000 ($43,246,360), bearing fixed annual interest rate of 6.5%, with maturity on November 2, 2021 (less unamortized debt issuance costs based on imputed interest rate of 6.75% of RMB 6,830,549 and RMB5,419,012 ($829,331) as of December 31, 2016 and 2017, respectively) (note 12)

45,082

42,261

-

-

82,008

-

-

Long-term borrowings (note 14)

-

-

-

13,727

7,872

-

-

Total liabilities

176,245

184,782

198,021

264,584

219,318

147,229

102,099

Commitments and contingencies (note 15)

0

0

0

0

0

0

0

Shareholders' equity
Ordinary share-par value of RMB0.0068259; 25,725,000 shares authorized, issued and outstanding as of December 31, 2016 and 2017, respectively

25

25

25

25

25

25

25

Additional paid-in capital

71,643

67,483

72,091

76,504

76,782

74,478

-

Additional paid-in capital

-

-

-

-

-

-

74,296

Retained earnings-appropriated (note 2)

26,201

22,132

22,662

21,944

20,724

18,837

15,805

Retained earnings-unappropriated

215,264

179,835

183,285

175,553

164,496

148,173

120,936

Accumulated other comprehensive loss

-75

-81

-76

-70

-192

-73

-73

Total shareholders' equity

313,060

269,395

277,988

273,957

261,836

241,441

210,990

Total liabilities and shareholders' equity

489,306

454,178

476,009

538,541

481,155

388,671

313,090