United Company RUSAL, International Public Joint-Stock Company
HKEX:0486.HK
3.16 (HKD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 2,085 | 3,193 | 1,982 | 2,216 | 1,768 | 801 | 831 | 531 | 494 | 557 | 701 | 490 | 646 | 491 | 236 | 708 |
Kortetermijnbeleggingen
| 125 | 89 | 167 | 163 | 171 | 105 | -34 | -51 | -71 | -30 | -13 | -12 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,210 | 3,282 | 2,149 | 2,379 | 1,939 | 906 | 831 | 531 | 494 | 557 | 701 | 490 | 646 | 491 | 236 | 708 |
Nettovorderingen
| 975 | 1,086 | 924 | 476 | 596 | 438 | 396 | 311 | 222 | 210 | 179 | 197 | -33 | 0 | 0 | 0 |
Voorraad
| 3,599 | 4,489 | 3,692 | 2,292 | 2,460 | 3,006 | 2,414 | 1,926 | 1,837 | 1,998 | 2,248 | 2,624 | 3,002 | 2,429 | 2,150 | 2,938 |
Overige vlottende activa
| 1,158 | 1,255 | 1,669 | 717 | 1,260 | 673 | 620 | 835 | 727 | 508 | 647 | 1,563 | 1,078 | 1,058 | 1,238 | 1,426 |
Totaal vlottende activa
| 7,942 | 10,115 | 8,436 | 5,877 | 6,268 | 5,066 | 4,282 | 3,616 | 3,294 | 3,286 | 3,790 | 4,057 | 4,693 | 3,978 | 3,624 | 5,072 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 5,806 | 5,829 | 5,350 | 4,855 | 4,499 | 4,421 | 4,323 | 4,065 | 3,854 | 3,953 | 4,167 | 5,453 | 5,746 | 5,875 | 6,088 | 6,602 |
Goodwill
| 2,156 | 2,434 | 2,269 | 2,273 | 2,428 | 2,301 | 2,468 | 2,388 | 2,190 | 2,481 | 3,397 | 3,949 | 0 | 0 | 0 | 0 |
Immateriële activa
| 181 | 171 | 142 | 134 | 129 | 108 | 84 | 82 | 84 | 91 | 100 | 102 | 3,905 | 4,085 | 4,112 | 4,187 |
Goodwill en immateriële activa
| 2,337 | 2,605 | 2,411 | 2,407 | 2,557 | 2,409 | 2,552 | 2,470 | 2,274 | 2,572 | 3,497 | 4,051 | 3,905 | 4,085 | 4,112 | 4,187 |
Langetermijnbeleggingen
| 4,860 | 5,543 | 4,162 | 3,659 | 4,069 | 3,593 | 4,482 | 4,198 | 3,285 | 4,909 | 8,773 | 11,652 | 10,816 | 12,398 | 9,800 | 8,042 |
Belastingvorderingen
| 0 | 58 | 113 | 199 | 130 | 93 | 63 | 51 | 51 | 57 | 143 | 99 | 66 | 85 | 144 | 59 |
Overige niet-vlottende activa
| 519 | 481 | 434 | 381 | 291 | 195 | 72 | 52 | 51 | 80 | 110 | 89 | 119 | 104 | 118 | 43 |
Totaal niet-vlottende activa
| 13,522 | 14,516 | 12,470 | 11,501 | 11,546 | 10,711 | 11,492 | 10,836 | 9,515 | 11,571 | 16,690 | 21,344 | 20,652 | 22,547 | 20,262 | 18,933 |
Totaal activa
| 21,464 | 24,631 | 20,906 | 17,378 | 17,814 | 15,777 | 15,774 | 14,452 | 12,809 | 14,857 | 20,480 | 25,401 | 25,345 | 26,525 | 23,886 | 24,005 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 948 | 1,040 | 896 | 643 | 566 | 584 | 701 | 492 | 392 | 505 | 735 | 793 | 624 | 1,365 | 1,911 | 1,618 |
Kortlopende schulden
| 1,966 | 2,568 | 1,902 | 733 | 563 | 691 | 735 | 1,105 | 659 | -267 | 1,156 | 931 | 629 | 1,361 | 2,752 | 13,971 |
Belastingschulden
| 259 | 415 | 221 | 170 | 143 | 223 | 0 | 109 | 107 | 134 | 119 | 151 | 16 | 40 | 44 | 48 |
Uitgestelde opbrengsten
| 0 | 0 | 686 | 558 | 366 | 223 | 0 | 328 | 736 | 714 | 520 | 484 | 121 | 40 | 44 | 48 |
Overige kortlopende verplichtingen
| 546 | 568 | 887 | 687 | 752 | 310 | 1,036 | 197 | 182 | 440 | 345 | 837 | 1,187 | 202 | 261 | 2,951 |
Totaal kortlopende verplichtingen
| 3,719 | 4,591 | 4,592 | 2,791 | 2,390 | 2,254 | 2,472 | 2,559 | 2,812 | 2,240 | 3,395 | 2,712 | 2,456 | 2,968 | 4,968 | 18,588 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 5,900 | 6,937 | 4,874 | 7,111 | 7,724 | 7,372 | 7,744 | 7,532 | 7,525 | 8,960 | 9,149 | 10,403 | 11,066 | 10,602 | 11,117 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 439 | 433 | 430 | 390 | 488 | 426 | 487 | 857 | 865 | 800 | 643 | 1,062 | 895 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 427 | 429 | 453 | 465 | 502 | 522 | 585 | 531 | 515 | 472 | 520 | 595 | 415 | 512 | 509 |
Overige niet-vlottende verplichtingen
| 829 | 796 | 477 | 500 | 523 | 552 | 626 | 636 | 594 | 563 | 521 | 43 | 46 | 22 | 62 | 420 |
Totaal niet-vlottende verplichtingen
| 6,729 | 7,733 | 5,790 | 8,044 | 8,677 | 8,314 | 8,858 | 8,594 | 8,606 | 10,380 | 10,535 | 11,766 | 12,350 | 12,101 | 12,586 | 929 |
Totaal passiva
| 10,448 | 12,324 | 10,382 | 10,835 | 11,067 | 10,568 | 11,330 | 11,153 | 11,418 | 12,620 | 13,930 | 14,478 | 14,806 | 15,069 | 17,554 | 19,517 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 6,351 | 6,645 | 7,272 | 6,309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 152 | 0 | 0 |
Ingehouden winsten
| 3,002 | 2,720 | 1,231 | -2,123 | -2,882 | -3,842 | -5,540 | -6,463 | -7,392 | -7,700 | -7,609 | -4,096 | -3,759 | -3,996 | -6,863 | -7,684 |
Overige gereserveerde algehele resultaten
| 0 | -6,351 | -6,645 | -7,272 | -6,309 | -10,436 | -10,173 | -9,588 | -9,733 | -9,608 | -10,260 | -8,701 | -7,755 | -7,166 | -6,659 | -6,139 |
Overige totale aandeelhoudersvermogen
| 7,862 | 15,786 | 15,786 | 15,786 | 15,786 | 15,786 | 15,786 | 15,786 | 15,786 | 15,786 | 24,267 | 23,568 | 21,901 | 22,466 | 19,854 | 18,311 |
Totaal eigen vermogen van aandeelhouders
| 11,016 | 12,307 | 10,524 | 6,543 | 6,747 | 5,209 | 4,444 | 3,299 | 1,391 | 2,237 | 6,550 | 10,923 | 10,539 | 11,456 | 6,332 | 4,488 |
Totaal eigen vermogen
| 11,016 | 12,307 | 10,524 | 6,543 | 6,747 | 5,209 | 4,444 | 3,299 | 1,391 | 2,237 | 6,550 | 10,923 | 10,539 | 11,456 | 6,332 | 4,488 |
Totaal passiva en aandeelhoudersvermogen
| 21,464 | 24,631 | 20,906 | 17,378 | 17,814 | 15,777 | 15,774 | 14,452 | 12,809 | 14,857 | 20,480 | 25,401 | 25,345 | 26,525 | 23,886 | 24,005 |