Semiconductor Manufacturing International Corporation
HKEX:0981.HK
27.5 (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 | 2002 | 2001 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 6,215.058 | 6,932.587 | 8,581.746 | 9,826.537 | 2,238.84 | 1,786.42 | 1,838.3 | 2,126.011 | 1,005.201 | 603.036 | 462.483 | 358.49 | 261.615 | 515.808 | 443.463 | 450.23 | 469.284 | 363.62 | 585.797 | 607.173 | 445.276 | 91.864 | 178.92 |
| Kortetermijnbeleggingen
| 3,163.62 | 5,498.482 | 3,916.313 | 2,917.994 | 2,319.355 | 2,038.493 | 676.962 | 31.543 | 282.708 | 644.071 | 240.311 | 18.653 | 1.034 | 2.454 | 0 | 19.928 | 7.638 | 57.951 | 13.796 | 20.364 | 27.165 | 27.709 | 0 |
| Liquide middelen en kortetermijnbeleggingen
| 9,378.678 | 12,431.069 | 12,498.059 | 12,744.531 | 4,558.195 | 3,824.913 | 2,515.262 | 2,157.554 | 1,287.909 | 1,247.107 | 702.794 | 377.143 | 261.615 | 518.262 | 443.463 | 470.158 | 476.922 | 421.57 | 599.593 | 627.537 | 472.441 | 119.574 | 178.92 |
| Nettovorderingen
| 556.814 | 765.117 | 694.93 | 449.123 | 485.958 | 774.041 | 616.308 | 645.822 | 499.846 | 456.388 | 379.361 | 328.211 | 165.234 | 206.623 | 204.291 | 222.509 | 315.709 | 252.185 | 241.334 | 169.188 | 90.539 | 20.11 | 0 |
| Voorraad
| 2,735.921 | 1,911.487 | 1,193.811 | 798.776 | 628.885 | 593.009 | 622.679 | 464.216 | 387.326 | 316.041 | 286.251 | 295.728 | 207.308 | 213.404 | 193.705 | 171.637 | 248.31 | 275.179 | 191.238 | 144.018 | 69.924 | 39.826 | 4.749 |
| Overige vlottende activa
| 1,178.379 | 1,862.305 | 909.249 | 1,290.402 | 1,243.788 | 957.628 | 414.735 | 416.161 | 414.969 | 278.723 | 194.835 | 268.905 | 230.629 | 240.813 | 8.184 | 62.554 | 3.124 | 79.965 | 15.301 | 14.675 | 47.979 | 5.557 | 51.526 |
| Totaal vlottende activa
| 13,635.163 | 16,594.202 | 15,217.865 | 15,171.355 | 6,873.841 | 6,149.591 | 4,168.984 | 3,683.753 | 2,590.05 | 2,298.259 | 1,563.241 | 1,269.987 | 864.787 | 1,179.102 | 907.058 | 926.858 | 1,075.302 | 1,049.666 | 1,047.465 | 955.418 | 680.882 | 185.067 | 235.196 |
| Niet-vlottende activa: | |||||||||||||||||||||||
| Materiële vaste activa, netto
| 24,002.751 | 18,960.891 | 14,460.79 | 12,373.176 | 7,995.85 | 6,777.97 | 6,523.403 | 5,687.357 | 3,903.818 | 2,995.086 | 2,528.834 | 2,385.435 | 2,516.578 | 2,351.863 | 2,251.614 | 2,963.386 | 3,202.958 | 3,244.401 | 3,285.631 | 3,311.925 | 1,523.564 | 1,290.91 | 478.95 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 3.933 | 3.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Immateriële activa
| 449.669 | 469.767 | 421.338 | 338.036 | 235.207 | 228.29 | 313.488 | 343.915 | 315.309 | 343.153 | 351.99 | 309.34 | 179.279 | 173.821 | 182.694 | 274.352 | 289.747 | 110.016 | 229.946 | 116.933 | 83.056 | 64.102 | 48.913 |
| Goodwill en immateriële activa
| 449.669 | 469.767 | 421.338 | 338.036 | 235.207 | 228.29 | 317.421 | 347.848 | 315.309 | 343.153 | 351.99 | 309.34 | 179.279 | 173.821 | 182.694 | 274.352 | 289.747 | 110.016 | 229.946 | 116.933 | 83.056 | 64.102 | 48.913 |
| Langetermijnbeleggingen
| 6,254.548 | 2,184.363 | 1,909.463 | 349.591 | -1,062.854 | 1,206.601 | 814.766 | 281.095 | 218.727 | 72.712 | 29.2 | 21.636 | 19.613 | 9.844 | 9.848 | 11.352 | 0 | 0 | 0 | 0 | 3.005 | 0 | 0 |
| Belastingvorderingen
| 13.194 | 14.244 | 14.624 | 24.9 | 62.975 | 45.426 | 44.875 | 45.981 | 44.942 | 44.383 | 43.89 | 43.38 | 28.514 | 109.05 | 94.359 | 45.686 | 56.915 | 25.287 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende activa
| 3,431.987 | 5,584.317 | 4,086.861 | 3,063.517 | 2,332.801 | 16.442 | 49.002 | 69.244 | 42.501 | 15.786 | 6.237 | 43.382 | 119.159 | 79.013 | 78.504 | 48.987 | 83.522 | 111.922 | 20.373 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende activa
| 34,152.149 | 27,213.582 | 20,893.076 | 16,149.22 | 9,563.979 | 8,274.729 | 7,749.467 | 6,431.525 | 4,525.297 | 3,471.12 | 2,960.151 | 2,803.173 | 2,863.143 | 2,723.591 | 2,617.019 | 3,343.764 | 3,633.142 | 3,491.626 | 3,535.951 | 3,428.858 | 1,609.625 | 1,355.011 | 527.863 |
| Totaal activa
| 47,787.312 | 43,807.784 | 36,110.941 | 31,320.575 | 16,437.82 | 14,424.32 | 11,918.451 | 10,115.278 | 7,115.347 | 5,769.379 | 4,523.392 | 4,073.16 | 3,727.929 | 3,902.693 | 3,524.077 | 4,270.622 | 4,708.444 | 4,541.292 | 4,583.416 | 4,384.276 | 2,290.507 | 1,540.078 | 763.059 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||
| Crediteuren
| 700.642 | 582.548 | 528.91 | 1,473.273 | 894.46 | 823.443 | 837.843 | 940.553 | 885.438 | 645.414 | 285.967 | 331.394 | 280.691 | 515.577 | 228.883 | 185.919 | 301.993 | 309.129 | 262.318 | 364.334 | 211.762 | 154.209 | 13.327 |
| Kortlopende schulden
| 1,248.623 | 1,320.067 | 1,127.572 | 1,355.006 | 1,560.424 | 1,246.803 | 440.608 | 687.068 | 505.7 | 162.054 | 390.547 | 597.177 | 828.156 | 734.889 | 691.494 | 591.129 | 476.935 | 271.039 | 540.804 | 282.986 | 42.018 | 53.625 | 152.974 |
| Belastingschulden
| 10.516 | 2.591 | 26.65 | 17.579 | 3.21 | 2.607 | 0.27 | 0.46 | 0.355 | 0.103 | 0.158 | 2.321 | 0.063 | 1.893 | 0.059 | 0.552 | 0 | 0 | 0 | 0.152 | 0 | 0 | 0 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | -1,277.915 | 288.838 | 258.202 | 116.021 | 152.324 | 117.333 | 41.164 | 67.108 | 0.063 | 1.892 | -9.092 | 0.552 | 150.11 | 97.121 | 0 | 0.152 | 33.299 | 9.979 | 6.237 |
| Overige kortlopende verplichtingen
| 5,652.317 | 5,122.314 | 2,797.138 | 1,064.431 | 2,028.23 | 500.144 | 370.126 | 237.258 | 223.729 | 225.44 | 220.859 | 112.407 | 142.416 | 146.987 | 120.238 | 122.174 | 1.153 | 0.072 | 92.916 | 82.858 | 38.351 | 45.843 | 76.533 |
| Totaal kortlopende verplichtingen
| 7,601.582 | 7,024.929 | 4,453.62 | 3,892.71 | 3,205.199 | 2,859.228 | 1,906.779 | 1,980.9 | 1,767.191 | 1,150.241 | 938.537 | 1,108.086 | 1,251.326 | 1,399.345 | 1,031.523 | 899.773 | 930.19 | 677.362 | 896.038 | 730.33 | 325.431 | 263.655 | 249.071 |
| Langlopende verplichtingen: | |||||||||||||||||||||||
| Langetermijnschulden
| 8,960.043 | 7,374.365 | 5,644.795 | 5,018.411 | 2,385.11 | 2,179.355 | 2,872.44 | 2,338.215 | 909.243 | 1,127.173 | 781.538 | 528.612 | 100.921 | 234.923 | 638.757 | 560.108 | 667.352 | 797.173 | 597.811 | 544.462 | 479.961 | 405.432 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 306.611 | 396.803 | 538.992 | 707.016 | 535.266 | 393.902 | 299.749 | 265.887 | 175.604 | 184.174 | 209.968 | 150.347 | 125.335 | 49.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 38.913 | 34.98 | 32.188 | 0 | 34.36 | 1.639 | 16.412 | 15.382 | 7.293 | 0.069 | 0.167 | 0.44 | 1.333 | 1.094 | 1.035 | 0.412 | 0.605 | 0.211 | 0 | 0 | 0 | 0 | 0 |
| Overige niet-vlottende verplichtingen
| 34.547 | 15.286 | 3.203 | 20.7 | 80.023 | 66.616 | 101.736 | 111.667 | 65.761 | 0 | 0 | 9.223 | 0 | 9.646 | 21.68 | 18.169 | 62.833 | 20.326 | 24.686 | 0 | 0 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 9,340.114 | 7,821.434 | 6,219.178 | 5,746.127 | 3,034.759 | 2,641.512 | 3,290.337 | 2,731.151 | 1,157.901 | 1,311.416 | 991.673 | 688.622 | 227.589 | 294.806 | 661.472 | 578.689 | 730.79 | 817.71 | 622.497 | 544.462 | 479.961 | 405.432 | 0 |
| Totaal passiva
| 16,941.696 | 14,846.363 | 10,672.798 | 9,638.837 | 6,239.958 | 5,500.74 | 5,197.116 | 4,712.051 | 2,925.092 | 2,461.657 | 1,930.21 | 1,796.708 | 1,478.914 | 1,694.152 | 1,692.995 | 1,478.462 | 1,660.98 | 1,495.072 | 1,518.535 | 1,274.792 | 805.391 | 669.087 | 249.071 |
| Eigen vermogen: | |||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.478 | 0.402 | 0.323 |
| Gewone aandelen
| 31.786 | 31.651 | 31.615 | 30.814 | 20.227 | 20.159 | 19.664 | 17.012 | 16.83 | 14.342 | 12.845 | 12.8 | 10.995 | 10.934 | 8.95 | 8.931 | 7.424 | 7.373 | 7.321 | 7.293 | 0.097 | 0.097 | 0.007 |
| Ingehouden winsten
| 5,680.327 | 4,777.801 | 2,959.859 | 1,258.056 | 550.506 | 331.298 | 187.008 | -910.849 | -1,287.479 | -1,540.89 | -1,693.859 | -1,867.036 | -2,010.733 | -1,698.947 | -1,712.047 | -748.51 | -308.279 | -288.81 | -247.919 | -136.385 | -207.29 | -104.029 | -1.426 |
| Overige gereserveerde algehele resultaten
| 286.917 | 377.059 | 321.576 | 373.327 | 650.597 | 109.346 | 134.669 | 93.563 | 96.644 | 98.333 | 74.94 | 46.148 | 3.845 | -1.092 | -0.386 | -0.439 | -0.002 | 0.124 | -24.711 | -50.79 | -40.383 | -20.813 | -4.749 |
| Overige totale aandeelhoudersvermogen
| 14,117.072 | 13,963.465 | 13,836.614 | 13,512.397 | 5,011.915 | 5,557.011 | 4,891.692 | 4,950.948 | 4,903.861 | 4,376.63 | 4,089.846 | 4,083.588 | 4,240.529 | 3,858.643 | 3,499.723 | 3,489.382 | 3,313.376 | 3,288.733 | 3,291.407 | 3,289.366 | 1,732.214 | 995.336 | 519.834 |
| Totaal eigen vermogen van aandeelhouders
| 20,116.102 | 19,149.976 | 17,149.664 | 15,174.594 | 6,233.245 | 6,017.814 | 5,233.033 | 4,150.674 | 3,729.856 | 2,948.415 | 2,483.772 | 2,275.5 | 2,244.815 | 2,169.537 | 1,796.24 | 2,749.365 | 3,012.519 | 3,007.42 | 3,026.099 | 3,109.484 | 1,485.115 | 870.992 | 513.988 |
| Totaal eigen vermogen
| 30,845.616 | 28,961.421 | 25,438.143 | 21,681.738 | 10,197.862 | 8,923.58 | 6,721.335 | 5,403.227 | 4,190.255 | 3,307.722 | 2,593.182 | 2,276.452 | 2,249.015 | 2,208.542 | 1,831.082 | 2,792.16 | 3,047.463 | 3,046.221 | 3,064.88 | 3,109.484 | 1,485.115 | 870.992 | 513.988 |
| Totaal passiva en aandeelhoudersvermogen
| 47,787.312 | 43,807.784 | 36,110.941 | 31,320.575 | 16,437.82 | 14,424.32 | 11,918.451 | 10,115.278 | 7,115.347 | 5,769.379 | 4,523.392 | 4,073.16 | 3,727.929 | 3,902.693 | 3,524.077 | 4,270.622 | 4,708.444 | 4,541.292 | 4,583.416 | 4,384.276 | 2,290.507 | 1,540.078 | 763.059 |