Semiconductor Manufacturing International Corporation
HKEX:0981.HK
16.06 (HKD) • At close September 19, 2024
Overview | Financials
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operationele Activiteiten: | |||||||||||||||||||||||
| Nettowinst
| 1,124.935 | 2,198.082 | 1,775.158 | 669.098 | 158.86 | 77.211 | 126.423 | 316.434 | 222.323 | 126.261 | 174.467 | 22.541 | -245.559 | 14.011 | -962.478 | -440.231 | -19.468 | -49.263 | -111.534 | 89.745 | -66.145 | -102.603 | -2.652 |
| Afschrijvingen & Amortisatie
| 2,667.291 | 2,271.361 | 1,869.302 | 1,312.694 | 1,127.756 | 1,048.41 | 971.382 | 729.866 | 523.549 | 549.468 | 546.91 | 566.899 | 550.29 | 611.41 | 783.25 | 794 | 733.348 | 944.01 | 812.913 | 471.329 | 237.367 | 85.527 | 1.445 |
| Uitgestelde Inkomstenbelasting
| 515.481 | 0 | -719.94 | -218.862 | -35.224 | 14.476 | 1.846 | -6.552 | 8.541 | 11.789 | 4.13 | -9.102 | 81.139 | -10.098 | -56.222 | 11.036 | -31.234 | 0 | 0 | 0 | 11.309 | 0 | 0 |
| Aandelen Gebaseerde Vergoedingen
| 86.885 | 153.085 | 78.36 | 10.46 | 6.832 | 11.661 | 18.214 | 14.21 | 18.329 | 18.388 | 16.402 | 7.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verandering in Werkkapitaal
| -510.096 | 893.576 | 113.907 | -18.272 | -163.639 | -235.276 | -52.046 | -70.045 | -24.552 | -106.998 | 75.949 | -129.329 | 26.019 | 27.355 | -20.206 | 74.285 | -8.091 | -115.406 | -56.796 | -69.679 | -71.764 | -36.036 | 3.856 |
| Vorderingen
| -30.608 | -11.51 | -257.015 | -148.181 | -35.685 | -106.404 | 59.084 | -100.98 | -39.902 | -89.232 | -33.375 | -112.41 | 36.369 | -2.402 | -95.383 | 99.016 | 0 | 0 | 0 | -79.64 | -70.306 | -20.347 | 0 |
| Voorraden
| -1,013.972 | -781.763 | -359.649 | -193.003 | -71.164 | -31.063 | -205.32 | -51.344 | -57.947 | -59.367 | 8.595 | -93.27 | 0.887 | -19.699 | -22.068 | 76.673 | 26.869 | -83.941 | -47.22 | -74.094 | -30.098 | -35.077 | -4.749 |
| Crediteuren
| 30.608 | 11.51 | 257.015 | 148.181 | 35.685 | 56.598 | 109.374 | 59.046 | 39.096 | 79.34 | -24.311 | 22.942 | -13.093 | 34.206 | 0 | 0 | 0 | 0 | 0 | 49.236 | 18.752 | 19.677 | 3.563 |
| Overig Werkkapitaal
| 534.484 | 1,675.339 | 473.556 | 174.731 | -92.475 | -154.407 | -15.184 | 23.233 | 34.201 | -37.739 | 125.04 | 53.409 | 1.856 | 15.25 | 97.245 | -101.403 | -34.96 | -31.464 | -9.576 | 34.82 | 9.888 | -0.288 | 5.042 |
| Overige Niet-Contante Posten
| -526.202 | -168.188 | -104.892 | -94.708 | -75.528 | -117.056 | 14.867 | -6.711 | -78.993 | 9.194 | -79.842 | -23.017 | -18.87 | 43.141 | 529.077 | 119.074 | 25.406 | -9.692 | 3.521 | 27.268 | 0.795 | 4.31 | 0.712 |
| Kasstroom uit Operationele Activiteiten
| 3,358.294 | 5,347.916 | 3,011.895 | 1,660.41 | 1,019.057 | 799.426 | 1,080.686 | 977.202 | 669.197 | 608.102 | 738.016 | 435.166 | 398.353 | 694.613 | 283.566 | 569.782 | 672.465 | 769.649 | 648.105 | 518.662 | 114.27 | -48.802 | 3.36 |
| Investeringsactiviteiten: | |||||||||||||||||||||||
| Investeringen in Materiële Vaste Activa
| -7,633.447 | -6,260.546 | -4,340.405 | -5,309.265 | -1,882.239 | -1,832.495 | -2,330.96 | -2,842.931 | -1,269.461 | -703.542 | -771.617 | -476.657 | -981.743 | -513.22 | -276.366 | -748.332 | -807.261 | -892.154 | -872.519 | -1,846.081 | -456.682 | -773.564 | -459.779 |
| Netto Overnames
| 98.492 | -47.319 | 216.171 | -68.288 | 118.027 | -423.495 | -466.857 | -67.693 | -0.297 | -0.936 | 50.944 | -39.078 | -31.816 | 11.57 | -53.899 | -72.776 | 98.128 | 0 | 30.289 | -7.308 | -3.585 | 0 | 0 |
| Aankoop van Beleggingen
| -7,824.006 | -19,896.481 | -8,953.379 | -6,414.588 | -3,582.271 | -4,855.507 | -829.371 | -1,004.917 | -2,573.036 | -2,046.658 | -258.664 | -43.638 | -45.196 | -25.813 | -64.358 | -292.908 | -135.242 | -135.059 | -19.818 | -66.225 | -26.99 | -27.58 | 0 |
| Verkoop/verval van Beleggingen
| 9,163.033 | 15,700.158 | 6,041.876 | 4,409.749 | 3,135.116 | 3,494.512 | 186.509 | 1,175.768 | 2,783.385 | 1,602.513 | 39.245 | 26.019 | 45.093 | 23.4 | 69.903 | 278.717 | 185.555 | 90.874 | 26.329 | 84.177 | 29.119 | 0 | 0 |
| Overige Investeringsactiviteiten
| -11.644 | 112.683 | 380.302 | 311.009 | 262.86 | 419.724 | 778.54 | 296.44 | 269.853 | 4.5 | 132.625 | 11.077 | 91.037 | -79.65 | 113.222 | 73.586 | 15.476 | 18.97 | -23.934 | 8.651 | 3.64 | 50 | -42 |
| Kasstroom uit Investeringsactiviteiten
| -6,207.572 | -10,391.505 | -6,655.435 | -7,071.383 | -1,948.507 | -3,197.261 | -2,662.139 | -2,443.333 | -789.556 | -1,144.123 | -807.467 | -522.277 | -922.626 | -583.713 | -211.498 | -761.713 | -643.344 | -917.369 | -859.652 | -1,826.787 | -454.498 | -751.144 | -501.779 |
| Financieringsactiviteiten: | |||||||||||||||||||||||
| Schuldaflossingen
| -2,918.575 | -1,311.295 | -1,489.505 | -1,566.275 | -48.995 | -536.752 | -624.874 | -228.928 | -453.73 | -952.383 | -1,038.698 | -1,358.048 | -1,369.318 | -965.867 | -897.947 | -704.088 | 0 | 0 | 0 | -12.779 | -57.607 | -102.974 | -9.722 |
| Uitgifte van Gewone Aandelen
| 56.777 | 58.116 | 5.755 | 7,526.603 | 0 | 168.954 | 343.456 | 17.61 | 517.55 | 279.663 | 3.229 | 0.669 | 3.525 | 199.122 | 0 | 168.1 | 4.039 | 3.907 | 41.303 | 1,016.859 | 0 | 0 | 0.374 |
| Terugkoop van Gewone Aandelen
| 0 | -38.314 | 0 | 8 | 0 | -20.057 | 1,742.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.022 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgekeerde Dividenden
| 0 | 0 | 0 | -8 | -11.3 | -6.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Overige Financieringsactiviteiten
| 5,328.136 | 4,905.783 | 3,841.075 | 6,743.887 | 1,436.573 | 3,394.902 | 358.35 | 2,826.096 | 473.258 | 1,349.403 | 1,208.927 | 1,541.48 | 1,634.648 | 728.894 | 819.045 | 709.302 | 72.62 | -78.347 | 149.061 | 465.684 | 751.103 | 815.899 | 592.502 |
| Kasstroom uit Financieringsactiviteiten
| 2,466.338 | 3,614.29 | 2,357.325 | 12,704.215 | 1,376.278 | 2,376.922 | 1,271.591 | 2,614.778 | 537.078 | 676.683 | 173.458 | 184.101 | 268.855 | -37.851 | -78.902 | 173.314 | 76.637 | -74.44 | 190.364 | 1,469.764 | 693.497 | 712.925 | 583.153 |
| Overige Informatie: | |||||||||||||||||||||||
| Effect van Wisselkoersveranderingen op Kas
| -334.589 | -219.86 | 41.424 | 294.455 | -8.962 | -16.413 | 22.151 | -27.837 | -14.554 | -0.109 | -0.014 | -0.115 | 1.226 | -0.703 | 0.067 | -0.437 | -0.094 | -0.017 | -0.192 | 0.256 | 0.144 | -0.035 | -0.103 |
| Netto Kasstroomverandering
| -717.529 | -1,649.159 | -1,244.791 | 7,587.697 | 437.866 | -51.88 | -287.711 | 1,120.81 | 402.165 | 140.553 | 103.993 | 96.875 | -254.193 | 72.346 | -6.767 | -19.054 | 105.664 | -222.177 | -21.376 | 161.896 | 353.412 | -87.056 | 84.631 |
| Kaspositie aan het Einde van de Periode
| 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 |