CITIC Limited
HKEX:0267.HK
8.7 (HKD) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,504.419 | 820,210.436 | 789,640.976 | 875,351 | 864,575 | 851,860 | 824,217 | 894,247 | 848,191 | 913,907 | 528,529 | 422,377 | 1,066,938 | 1,129,930 | 941,633 | 1,114,186 | 1,002,288 | 943,390 | 960,184 | 983,589 | 31,331 | 35,070 | 33,685 | 32,821 | 35,607 | 30,930 | 32,647 | 24,558 | 24,711 | 21,553 |
Kortetermijnbeleggingen
| 530,945.45 | 308,108.635 | 228,663.38 | 173,854 | 287,939 | 152,370 | 168,689 | 200,497 | 110,842 | 62,033 | 315,562 | 582,899 | 588,631 | 899,262 | 776,110 | 720,296 | 639,356 | 535,177 | 511,793 | 365,310 | 120 | 50 | 49 | 255 | 0 | 401 | 0 | 73 | 94 | 92 |
Liquide middelen en kortetermijnbeleggingen
| 1,996,291.28 | 1,128,319.07 | 1,018,304.356 | 1,049,205 | 1,152,514 | 1,004,230 | 992,906 | 1,094,744 | 959,033 | 975,940 | 844,091 | 1,005,276 | 1,655,569 | 2,029,192 | 1,717,743 | 1,834,482 | 1,641,644 | 1,478,567 | 1,471,977 | 1,348,899 | 31,331 | 35,070 | 33,685 | 32,821 | 35,607 | 31,331 | 32,647 | 24,631 | 24,805 | 21,645 |
Nettovorderingen
| 140,494.45 | 310,280.918 | 117,166.086 | 261,512 | 78,064.438 | 188,230 | -526,056 | 66,648 | 96,056 | 59,417 | 187,051 | 54,139 | 81,065 | 80,598 | 73,719 | 52,962 | 66,997 | 16,509 | 2,504,996 | 10,594 | 7,589 | 28,398 | 0 | 0 | 7,871 | 0 | 5,668 | 0 | 0 | 0 |
Voorraad
| 137,915.584 | 148,792.062 | 125,412.786 | 122,079 | 133,313 | 113,403 | 100,866 | 80,370 | 67,225 | 54,735 | 61,987 | 58,087 | 60,956 | 58,552 | 55,656 | 48,905 | 41,589 | 130,447 | 145,769 | 133,258 | 20,789 | 19,270 | 17,596 | 16,777 | 15,727 | 14,125 | 13,967 | 11,191 | 9,983 | 6,983 |
Overige vlottende activa
| 7,080,234.725 | 331,709.115 | 1,192,862 | 353,404.864 | 1,279,350 | 0 | 733,930 | 696,225 | 4,976,943 | 719,979 | 0 | 732,746 | 217,294 | 904,026 | 189,594 | 141,115 | 298,234 | 143,581 | 163,663 | 132,194 | 11,006 | 62,130 | 16,521 | 19,576 | 16,622 | 3,189 | 18,137 | 4,150 | 2,138 | 2,172 |
Totaal vlottende activa
| 9,354,936.039 | 1,850,553.243 | 1,881,729.046 | 1,707,879 | 2,027,018 | 1,305,863 | 1,301,646 | 1,360,640 | 1,198,754 | 1,211,903 | 1,093,129 | 1,822,335 | 1,933,819 | 2,318,107 | 1,962,993 | 2,077,559 | 1,981,467 | 1,769,104 | 1,781,409 | 1,624,945 | 70,140 | 73,892 | 67,802 | 69,429 | 75,827 | 68,779 | 70,419 | 54,340 | 51,874 | 45,298 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 280,453.785 | 288,620.84 | 228,447.616 | 225,042 | 228,700 | 215,809 | 209,094 | 205,755 | 182,881 | 186,569 | 216,744 | 191,940 | 198,438 | 198,399 | 174,938 | 174,836 | 182,151 | 187,081 | 199,156 | 184,551 | 114,563 | 128,960 | 109,667 | 118,182 | 96,961 | 87,409 | 73,071 | 74,812 | 60,530 | 50,678 |
Goodwill
| 28,124.679 | 28,709.815 | 28,073.045 | 28,684 | 34,513 | 21,590 | 21,205 | 21,133 | 20,450 | 21,203 | 22,859 | 22,885 | 23,705 | 23,989 | 22,445 | 21,871 | 22,052 | 19,481 | 19,997 | 13,709 | 0 | 902 | 0 | 916 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 24,129.586 | 24,844.24 | 49,156.418 | 47,400 | 52,390 | 39,994 | 37,064 | 37,010 | 32,346 | 33,180 | 36,830 | 12,094 | 13,444 | 21,369 | 19,391 | 16,722 | 20,420 | 17,231 | 23,284 | 15,776 | 19,202 | 1,053 | 19,044 | 1,124 | 17,752 | 0 | 14,471 | 12,989 | 12,018 | 10,913 |
Goodwill en immateriële activa
| 52,254.265 | 53,589.787 | 77,229.463 | 76,084 | 86,903 | 61,584 | 58,269 | 58,143 | 52,796 | 54,383 | 59,689 | 34,979 | 37,149 | 45,358 | 41,836 | 38,593 | 42,472 | 36,712 | 43,281 | 29,485 | 19,202 | 1,955 | 19,044 | 2,040 | 17,752 | 16,202 | 14,471 | 12,989 | 12,018 | 10,913 |
Langetermijnbeleggingen
| 2,332,366.898 | 10,060,486.847 | 9,458,868.601 | 9,596,943 | 9,556,259 | 8,998,902 | 8,555,855 | 8,026,808 | 6,964,279 | 6,741,811 | 6,568,516 | 886,835 | 849,072 | 208,592 | 621,461 | 987,307 | 1,152,917 | 1,251,126 | 1,050,856 | 949,774 | 30,244 | 30,559 | 28,656 | 28,038 | 28,278 | 28,444 | 27,653 | 28,172 | 27,930 | 29,814 |
Belastingvorderingen
| 0 | 91,743.471 | 93,187.364 | 99,430 | 93,808 | 82,619 | 80,758 | 74,164 | 69,680 | 58,729 | 53,841 | 50,011 | 46,442 | 48,585 | 38,253 | 34,786 | 27,597 | 27,761 | 24,704 | 24,277 | 3,402 | 2,868 | 2,587 | 2,342 | 1,962 | 1,647 | 818 | 714 | 1,071 | 554 |
Overige niet-vlottende activa
| 261,045.672 | 130,409.122 | 101,991.611 | 88,821 | 91,450 | 20,744 | 24,736 | 15,318 | 8,862 | 36,529 | 14,469 | 4,674,613 | 4,564,030 | 4,701,698 | 4,315,944 | 3,924,914 | 3,878,213 | 3,531,525 | 3,437,901 | 3,134,799 | 30,819 | 29,545 | 30,645 | 27,355 | 25,541 | 27,258 | 31,029 | 21,909 | 18,564 | 18,484 |
Totaal niet-vlottende activa
| 2,926,120.62 | 10,624,850.068 | 9,959,724.656 | 10,086,320 | 10,057,120 | 9,379,658 | 8,928,712 | 8,380,188 | 7,278,498 | 7,078,021 | 6,913,259 | 5,838,378 | 5,695,131 | 5,202,632 | 5,192,432 | 5,160,436 | 5,283,350 | 5,034,205 | 4,755,898 | 4,322,886 | 198,230 | 193,887 | 190,599 | 177,957 | 170,494 | 160,960 | 147,042 | 138,596 | 120,113 | 110,443 |
Totaal activa
| 12,281,056.659 | 12,475,403.312 | 11,841,453.702 | 11,794,199 | 12,084,138 | 10,685,521 | 10,230,358 | 9,740,828 | 8,477,252 | 8,289,924 | 8,006,388 | 7,660,713 | 7,628,950 | 7,520,739 | 7,155,425 | 7,237,995 | 7,264,817 | 6,803,309 | 6,537,307 | 5,947,831 | 268,370 | 267,779 | 258,401 | 247,386 | 246,321 | 229,739 | 217,461 | 192,936 | 171,987 | 155,741 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 114,526.348 | 124,550.127 | 93,997 | 102,240.394 | 94,290 | 98,886 | 85,604 | 86,362 | 69,533 | 73,238 | 77,168 | 75,084 | 78,615 | 72,067 | 57,942 | 56,039 | 50,635 | 60,144 | 60,739 | 63,784 | 26,717 | 28,717 | 23,633 | 24,402 | 29,319 | 30,577 | 30,198 | 26,911 | 22,790 | 19,992 |
Kortlopende schulden
| 1,834,512.592 | 1,980,731.916 | 0 | 1,687,506.063 | 1,443,868 | -503,802 | -702,756 | -556,168 | -869,352 | -469,626 | -900,513 | 138,589 | 83,393 | 160,902 | 77,087 | 134,534 | 22,536 | 84,949 | 8,735 | 52,745 | 30,361 | 27,139 | 18,685 | 22,133 | 29,056 | 27,657 | 21,219 | 15,227 | 306 | 4,357 |
Belastingschulden
| 8,914.085 | 10,166.683 | 9,427.805 | 17,606 | 10,997 | 16,184 | 12,235 | 13,448 | 12,149 | 13,989 | 10,107 | 16,640 | 15,203 | 19,439 | 12,415 | 14,308 | 10,546 | 13,711 | 12,381 | 15,240 | 1,173 | 1,139 | 936 | 1,065 | 1,170 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 27,924.211 | 35,000.959 | 36,303.361 | 33,369 | 37,099 | 33,798 | 30,385 | 28,545 | 25,768 | 21,661 | 24,954 | 0 | 0 | 0 | 3,022,450 | 3,023,434 | 2,875,277 | 2,610,261 | 2,891,607 | 2,851,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 84 | 0 |
Overige kortlopende verplichtingen
| 3,753,654.076 | 7,307,838.994 | 6,293,909.195 | 7,390,833.543 | 6,450,866 | 2,860,545 | 4,076,158 | 2,730,435 | 3,414,814 | 2,232,533 | 3,198,153 | 3,558,233 | 3,569,616 | 4,227,971 | 4,094,793 | 4,199,634 | 4,260,597 | 3,244,337 | 4,059,211 | 3,743,822 | 628 | 173 | 2,037 | 3,130 | 2,226 | 1,673 | 1,375 | 936 | 17,173 | 410 |
Totaal kortlopende verplichtingen
| 5,711,607.102 | 9,423,287.72 | 9,001,057.451 | 9,198,186 | 8,037,120 | 8,760,345 | 6,902,440 | 7,947,096 | 5,832,262 | 6,708,403 | 5,387,527 | 4,522,397 | 4,591,648 | 4,480,379 | 4,242,237 | 4,404,515 | 4,344,314 | 4,117,227 | 4,141,066 | 3,875,591 | 58,806 | 57,168 | 45,197 | 50,730 | 61,771 | 59,907 | 52,792 | 43,129 | 40,353 | 24,759 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 979,574.584 | 1,208,058.638 | 1,955,273.507 | 2,206,433.51 | 736,955 | 1,773,472.948 | 740,005 | 1,517,114 | 505,040 | 1,388,733 | 691,897 | 1,229,338 | 1,240,381 | 1,080,631 | 1,009,532 | 862,467 | 463,955 | 385,352 | 441,177 | 415,917 | 91,376 | 93,591 | 99,580 | 94,496 | 83,380 | 71,050 | 70,634 | 68,456 | 57,631 | 61,318 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 22,403.256 | 19,278.507 | 14,350 | 20,720 | 12,962 | 5,673,481 | 5,455,786 | 4,918,056 | 4,563,221 | 4,597,250 | 4,178,459 | 4,231,889 | 4,056,158 | 3,950,545 | 4,031,522 | 4,010,328 | 3,766,848 | 3,882,008 | 3,586,508 | 0 | 5,720 | -60,940 | -51,304 | -28,390 | -16,189 | -22,240 | -28,737 | -36,665 | -38,860 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 18,438.536 | 18,774.699 | 20,322 | 22,094 | 14,480 | 11,938 | 11,444 | 10,276 | 9,963 | 9,190 | 8,756 | 9,075 | 9,438 | 7,510 | 6,682 | 6,395 | 6,998 | 8,075 | 7,409 | 3,993 | 3,918 | 3,678 | 3,343 | 3,385 | 3,373 | 3,023 | 2,419 | 2,130 | 1,891 |
Overige niet-vlottende verplichtingen
| 4,080,081.32 | 331,388.106 | 1,330,120.493 | -1,010,810.51 | 1,885,344 | 2,107,092.052 | 3,167,486 | 1,537,275 | 2,824,793 | 1,216,588 | 2,567,795 | 1,823,413 | 1,817,989 | 1,582,590 | 1,576,081 | 1,728,063 | 2,300,229 | 2,351,647 | 2,537,520 | 2,364,877 | 5,348 | 4,789 | 5,452 | 6,951 | 7,164 | 7,396 | 5,118 | 4,797 | 5,002 | 2,534 |
Totaal niet-vlottende verplichtingen
| 5,059,655.904 | 1,580,311.485 | 1,463,634.642 | 1,215,945 | 2,644,393 | 759,586 | 2,219,022 | 785,090 | 1,750,434 | 687,030 | 1,780,053 | 2,327,656 | 2,222,624 | 2,246,719 | 2,171,159 | 2,137,629 | 2,264,886 | 2,022,913 | 1,775,095 | 1,496,733 | 100,790 | 102,298 | 108,804 | 104,790 | 93,929 | 81,819 | 78,775 | 75,672 | 64,763 | 65,743 |
Totaal passiva
| 10,771,263.006 | 11,003,599.205 | 10,464,692.093 | 10,414,131 | 10,681,513 | 9,519,931 | 9,121,462 | 8,732,186 | 7,582,696 | 7,395,433 | 7,167,580 | 6,850,053 | 6,814,272 | 6,727,098 | 6,413,396 | 6,542,144 | 6,609,200 | 6,140,140 | 5,916,161 | 5,372,324 | 159,596 | 159,466 | 154,001 | 155,520 | 155,700 | 141,726 | 131,567 | 118,801 | 105,116 | 90,502 |
Eigen vermogen: | ||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 330,498.822 | 338,642.815 | 331,819.038 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 324,198 | 324,198 | 38,022 | 1,460 | 1,460 | 1,460 | 1,460 | 1,460 | 1,460 | 1,459 | 1,459 | 1,459 |
Ingehouden winsten
| 492,384.962 | 414,299.498 | 388,651.258 | 396,219 | 381,464 | 344,891 | 327,051 | 294,193 | 274,530 | 255,807 | 247,202 | 221,409 | 0 | 191,554 | 183,610 | 158,040 | 145,496 | 8,546 | 142,091 | 109,387 | 374 | 912 | 37,243 | 1,095 | 547 | 1,095 | 547 | 1,095 | 547 | 912 |
Overige gereserveerde algehele resultaten
| -34,737.32 | 21,260.413 | 18,103.673 | -40,678 | -11,164 | 24,806 | 6,307 | -1,627 | -59,277 | -45,991 | -48,189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,037 | 0 | -14,498 | 75,476 | -12,228 | 71,498 | -9,843 | 0 | -8,075 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 62,105 | 58,224 | 58,214 | 0 | 0 | 0 | -44,574 | 0 | -22,313 | -36,862 | -49,211 | -36,887 | 0 | -4,938 | -1,625 | 0 | 99,391 | 59,318 | 83,218 | 5,951 | 90,631 | 5,949 | 75,571 | 59,829 | 65,963 |
Totaal eigen vermogen van aandeelhouders
| 788,146.463 | 774,202.726 | 738,573.968 | 737,251 | 752,010 | 751,407 | 715,068 | 674,276 | 596,963 | 591,526 | 580,723 | 558,545 | 566,204 | 550,951 | 528,458 | 490,633 | 490,319 | 492,902 | 461,351 | 431,960 | 102,113 | 101,763 | 98,021 | 84,678 | 83,434 | 80,958 | 79,454 | 68,282 | 61,835 | 60,259 |
Totaal eigen vermogen
| 1,509,793.653 | 1,471,804.107 | 1,376,761.609 | 1,380,068 | 1,402,625 | 1,165,590 | 1,108,896 | 1,008,642 | 894,556 | 894,491 | 838,808 | 810,660 | 814,678 | 793,641 | 742,029 | 695,851 | 655,617 | 663,169 | 621,146 | 575,507 | 108,774 | 108,313 | 104,400 | 91,866 | 90,621 | 88,013 | 85,894 | 74,135 | 66,871 | 65,239 |
Totaal passiva en aandeelhoudersvermogen
| 12,281,056.659 | 12,475,403.312 | 11,841,453.702 | 11,794,199 | 12,084,138 | 10,685,521 | 10,230,358 | 9,740,828 | 8,477,252 | 8,289,924 | 8,006,388 | 7,660,713 | 7,628,950 | 7,520,739 | 7,155,425 | 7,237,995 | 7,264,817 | 6,803,309 | 6,537,307 | 5,947,831 | 268,370 | 267,779 | 258,401 | 247,386 | 246,321 | 229,739 | 217,461 | 192,936 | 171,987 | 155,741 |