Inspur International Limited
HKEX:0596.HK
3.29 (HKD) • At close November 5, 2024
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 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,427.077 | 1,193.17 | 1,266.356 | 1,033.672 | 807.125 | 865.181 | 1,350.777 | 852.975 | 1,095.218 | 1,015.994 | 897.467 | 1,184.761 | 1,255.855 | 1,343.682 | 918.347 | 606.929 | 167.236 | 148.158 | 165.405 | 33.592 | 19.98 |
Kortetermijnbeleggingen
| 17.014 | 43.548 | 13.441 | 4.836 | 11.536 | 32.163 | 0.035 | -506.568 | -324.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,444.091 | 1,236.718 | 1,279.797 | 1,038.508 | 818.661 | 897.344 | 1,350.777 | 852.975 | 1,095.218 | 1,015.994 | 897.467 | 1,184.761 | 1,255.855 | 1,343.682 | 918.347 | 606.929 | 167.236 | 148.158 | 165.405 | 33.592 | 19.98 |
Nettovorderingen
| 3,105.987 | 1,929.738 | 1,296.871 | 959.051 | 1,016.038 | 801.964 | 620.371 | 592.764 | 287.27 | 0 | 0 | 0 | 531.275 | 461.161 | 523.124 | 446.268 | 388.34 | 170.421 | 13.168 | 25.934 | 20.272 |
Voorraad
| 1.645 | 0.438 | 2.078 | 1.239 | 0.873 | 16.194 | 12.586 | 8.294 | 1.945 | 55.648 | 28.271 | 148.309 | 97.083 | 170.361 | 261.561 | 63.162 | 56.341 | 45.297 | 88.126 | 45.098 | 30.276 |
Overige vlottende activa
| 475.029 | 288.733 | 220.509 | 113.154 | 96.599 | 76.556 | 99.272 | 690.837 | 354.246 | 920.586 | 1,135.698 | 533.63 | 3.96 | 64.619 | 0.224 | 0.224 | 13.982 | 9.196 | 0.035 | 0.759 | 1.938 |
Totaal vlottende activa
| 5,026.751 | 3,241.493 | 2,835.286 | 2,133.441 | 1,951.169 | 1,816.092 | 1,814.116 | 1,552.106 | 1,451.409 | 1,992.228 | 2,061.436 | 1,866.7 | 1,888.173 | 2,039.823 | 1,703.256 | 1,116.583 | 625.899 | 373.072 | 266.734 | 105.383 | 72.466 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 388.136 | 440.745 | 530.198 | 468.451 | 460.885 | 505.43 | 323.331 | 312.869 | 505.788 | 522.449 | 242.71 | 121.349 | 90.778 | 99.406 | 86.662 | 58.327 | 3.777 | 1.762 | 0.603 | 1.039 | 0.032 |
Goodwill
| 0 | 0 | 0 | 0 | 8.455 | 0 | 0 | 0 | 0 | 0 | 0 | 14.188 | 77.649 | 77.174 | 74.364 | 136.74 | 30.542 | 0 | 0 | 0 | 0 |
Immateriële activa
| 33.628 | 34 | 51.916 | 65.953 | 68.578 | 76.759 | 34.017 | 32.447 | 35.564 | 38.503 | 56.321 | 59.268 | 39.493 | 54.969 | 67.981 | 107.091 | 12.288 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 33.628 | 34 | 51.916 | 65.953 | 77.033 | 76.759 | 34.017 | 32.447 | 35.564 | 38.503 | 56.321 | 73.456 | 117.142 | 132.143 | 142.345 | 243.831 | 42.83 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 1,511.307 | 310.323 | 396.571 | 495.952 | 596.215 | 405.197 | 885.176 | 760.735 | 639.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | -310.323 | 0 | 0 | 0 | -405.197 | 3.121 | -760.735 | -639.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 3.397 | 1,101.791 | 960.904 | 994.472 | 972.546 | 1,283.415 | -3.121 | 760.735 | 584.412 | 372.645 | 275.197 | 273.811 | 258.96 | 150.477 | 141.9 | 0.565 | 71.148 | 58.512 | 21.602 | 0 | 0 |
Totaal niet-vlottende activa
| 1,936.468 | 1,576.536 | 1,939.589 | 2,024.828 | 2,106.679 | 1,865.604 | 1,242.524 | 1,106.051 | 1,125.764 | 933.597 | 574.228 | 468.616 | 466.88 | 382.026 | 370.907 | 302.723 | 117.755 | 60.274 | 22.205 | 1.039 | 0.032 |
Totaal activa
| 6,963.219 | 4,818.029 | 4,774.875 | 4,158.269 | 4,057.848 | 3,681.696 | 3,056.64 | 2,658.157 | 2,577.173 | 2,925.825 | 2,635.664 | 2,335.316 | 2,355.053 | 2,421.849 | 2,074.163 | 1,419.306 | 743.654 | 433.346 | 288.939 | 106.422 | 72.498 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 1,542.665 | 819.151 | 275.553 | 238.957 | 334.951 | 180.653 | 114.589 | 96.184 | 134.164 | 302.047 | 188.779 | 192.276 | 365.713 | 467.063 | 347.572 | 247.468 | 193.393 | 61.264 | 64.294 | 35.967 | 47.949 |
Kortlopende schulden
| 15.3 | 12.322 | 14.741 | 11.56 | 6.563 | -511.281 | 24.02 | -188.819 | -117.858 | 0 | 0 | 0 | 0 | 0 | 0 | 67.401 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 61.358 | 110.234 | 108.591 | 69.66 | 72.291 | 20.986 | 20.174 | 12.852 | 10.425 | 9.798 | 6.577 | 30.107 | 16.869 | 22.274 | 31.757 | 33.033 | 0.48 | 0 | 1.573 | 1.778 | 3.962 |
Uitgestelde opbrengsten
| 1,571.871 | 1,208.639 | 1,094.634 | 878.96 | 672.868 | 511.281 | 392.528 | 188.819 | 117.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,180.686 | 588.297 | 873.986 | 669.283 | 676.328 | 1,137.069 | 386.347 | 772.545 | 655.257 | 740.905 | 445.833 | 401.883 | 61.403 | 231.819 | 34.332 | 33.033 | 81.753 | 27.963 | 7.838 | 4.864 | 5.532 |
Totaal kortlopende verplichtingen
| 4,310.522 | 2,628.409 | 2,258.914 | 1,798.76 | 1,690.71 | 1,317.722 | 917.484 | 868.729 | 789.421 | 1,042.952 | 634.612 | 594.159 | 427.116 | 698.882 | 381.904 | 347.902 | 275.146 | 89.227 | 72.132 | 40.831 | 53.481 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 6.286 | 7.926 | 10.11 | 9.478 | 4.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.911 | 55.421 | 0 | 0 | 0 | 0 | 0.628 |
Uitgestelde opbrengsten niet-vlottend
| 83.84 | 102.598 | 102.04 | 95.717 | 53.371 | 79.307 | 5.699 | 12.467 | 28.074 | 27.698 | 40.403 | 16.735 | 0 | 0 | 187.676 | 3.505 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 243.921 | 201.129 | 250.56 | 243.888 | 230.989 | 231.57 | 52.171 | 42.37 | 19.753 | 20.619 | 18.402 | 19.14 | 22.668 | 24.852 | 25.589 | 27.818 | 3.072 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -83.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.182 | 11.475 | 8.449 | 184.642 | 181.84 | 179.274 | 95.102 | 35.967 | 0 |
Totaal niet-vlottende verplichtingen
| 250.842 | 311.653 | 362.71 | 349.083 | 288.993 | 310.877 | 57.87 | 54.837 | 47.827 | 48.317 | 58.805 | 35.875 | 88.85 | 36.327 | 251.625 | 271.386 | 184.912 | 179.274 | 95.102 | 35.967 | 0.628 |
Totaal passiva
| 4,561.364 | 2,940.062 | 2,621.624 | 2,147.843 | 1,979.703 | 1,628.599 | 975.354 | 923.566 | 837.248 | 1,091.269 | 693.417 | 630.034 | 515.966 | 735.209 | 633.529 | 619.288 | 460.058 | 268.501 | 167.234 | 40.831 | 54.109 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 436.961 | 286.593 | 299.983 | 393.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 11.886 | 10.796 | 11.419 | 11.389 | 11.389 | 11.389 | 9.527 | 9.015 | 9.015 | 9.015 | 9.015 | 8.455 | 8.415 | 7.583 | 7.54 | 6.164 | 0 | 0 | 0 | 0 | 0 |
Ingehouden winsten
| 1,128.865 | 1,191.811 | 1,192.72 | 1,072.152 | 1,227.742 | 689.535 | 797.487 | 626.07 | 584.686 | 595.835 | 692.036 | 599.705 | 741.445 | 0 | 0 | 396.22 | 0 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -396.742 | -436.961 | -286.593 | -299.983 | -393.747 | -208.316 | 73.193 | 146.169 | 234.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,510.369 | 635.028 | 903.097 | 880.553 | 786.789 | 1,561.333 | 1,196.83 | 953.077 | 910.26 | 1,226.763 | 1,237.1 | 1,094.044 | 1,084.775 | 1,676.116 | 1,431.9 | 384.764 | 274.654 | 158.127 | 121.705 | 65.591 | 18.389 |
Totaal eigen vermogen van aandeelhouders
| 2,254.379 | 1,837.635 | 2,107.236 | 1,964.094 | 2,025.92 | 2,053.941 | 2,077.037 | 1,734.331 | 1,738.76 | 1,831.613 | 1,938.151 | 1,702.204 | 1,834.635 | 1,683.699 | 1,439.44 | 787.148 | 274.654 | 158.127 | 121.705 | 65.591 | 18.389 |
Totaal eigen vermogen
| 2,309.547 | 1,877.967 | 2,153.251 | 2,010.426 | 2,078.145 | 2,053.097 | 2,081.286 | 1,734.591 | 1,739.925 | 1,834.556 | 1,942.247 | 1,705.282 | 1,839.087 | 1,686.64 | 1,440.634 | 800.018 | 283.596 | 164.845 | 121.705 | 65.591 | 18.389 |
Totaal passiva en aandeelhoudersvermogen
| 6,963.219 | 4,818.029 | 4,774.875 | 4,158.269 | 4,057.848 | 3,681.696 | 3,056.64 | 2,658.157 | 2,577.173 | 2,925.825 | 2,635.664 | 2,335.316 | 2,355.053 | 2,421.849 | 2,074.163 | 1,419.306 | 743.654 | 433.346 | 288.939 | 106.422 | 72.498 |