China XLX Fertiliser Ltd.

HKEX:1866.HK

3.69 (HKD) • At close September 20, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.

2023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 1,162.5581,162.5581,178.0661,178.0661,469.7651,469.7651,718.9411,718.941893.116893.116822.632822.632682.041682.0411,190.8931,190.893884.448884.4481,179.0781,179.078346.151346.151304.991304.991341.27341.27605.766605.766512.806512.806682.446682.446581.355581.355499.525499.525633.389633.3891,381.26806.0461,145.769994.09640.915611.528526.69416.776669.705600.94514.098389.236309.118175.134162.773222.15634.56173.162139.796
Kortetermijnbeleggingen 7.84378.5129.308139.90411.8177.01713.593312.16513.0766.18416.138502.90716.0923.19319.35504.56920.90310.12695.257398.78837.1786.57436.156408.29537.178140.7784.1854.1854.1854.1853.68527.3763.683.98438.64438.640.30.38.3678.3688.32310.3067.6345.99217.6014.8187.8547.6645.7057.49313.917018.7818.7801521.173
Liquide middelen en kortetermijnbeleggingen 1,170.4011,248.9131,187.3741,327.2781,481.5821,488.5991,732.5342,044.699906.192912.376838.771,341.677698.133701.3261,210.2431,714.812905.351915.4771,274.3351,673.123383.329389.903341.147713.286378.448482.048609.951609.951516.991516.991686.1261,209.822585.035585.335499.525938.165633.689633.6891,389.627814.4141,154.0921,004.396648.549617.52544.291421.594677.559608.604519.803396.729323.035175.134181.553240.93634.56188.162160.969
Nettovorderingen 1,164.1751,164.1752,558.6181,117.283,036.0471,025.8611,581.9231,581.9231,004.6771,004.6773,232.4951,131.8932,475.4745.152,220.268517.1621,774.906393.8452,082.406403.4571,518.595349.7011,323.943238.59160.829160.829167.317167.31775.11775.117968.457117.1791,212.63366.28157.557.536.3636.3657.0145.5413.46980.41634.08356.4517.2694.591175.428171.676153.384344.582232.014130.19497.81089.13192.204125.289
Voorraad 1,596.6611,596.6611,302.0031,302.0031,699.4591,699.4591,701.8081,701.8081,607.3851,607.3851,019.5861,019.586992.149992.149773.589773.589983.604983.604839.249839.2491,066.8531,066.853755.224755.224715.038715.038487.953487.953449.505449.505390.002390.002453.921453.921394.434394.434340.638340.638288.304268.869261.377196.182270.735343.991432.366439.525422.565408.447593.114285.748247.553256.255353.922163.267186.893219.175221.911
Overige vlottende activa 1,581.4821,581.48211.9991,322.74113.7992,028.7854,901.1963,020.7013,257.7422,259.95713.4411,627.27413.4411,756.5913.441,231.32713.4411,405.27913.4411,388.85913.4411,212.9393.843717.0571,522.9531,258.5241,248.1311,080.8141,100.1791,025.0620.004327.5860.31,146.3521,244.483748.3431,126.2121,126.212239.272273.88228.752310.683139.65188.761163.508249.957515.18624.5268.63861.58844.03631.79138.28313.5811.38422.668
Totaal vlottende activa 5,583.3885,583.3885,059.9945,059.9946,230.8876,230.8878,335.5388,335.5385,771.3195,771.3195,104.2925,104.2924,179.1234,179.1234,217.544,217.543,677.3023,677.3024,209.4314,209.4312,982.2182,982.2182,424.1572,424.1572,616.4392,616.4392,346.0352,346.0352,066.6752,066.6752,044.5892,044.5892,251.8892,251.8892,138.4422,138.4422,136.8992,136.8991,917.2031,357.1631,644.2211,511.2611,058.9341,150.2721,140.1651,111.0761,280.5521,203.9131,290.8271,035.697864.19605.619665.075542.486324.164510.925530.837
Niet-vlottende activa:
Materiële vaste activa, netto 23,050.28322,103.3421,901.12421,614.60321,234.5621,077.96920,391.29620,323.83819,354.9119,275.01217,849.59217,849.59216,345.49816,225.43814,375.87713,621.36412,485.45311,640.7411,173.05810,510.2769,578.0429,088.6948,981.6218,775.2818,607.5838,698.2678,257.3968,349.7338,201.5218,296.628,009.3048,106.9458,013.7658,113.2797,312.5977,414.826,946.8656,946.8655,537.1715,186.3714,735.4034,494.7464,094.5054,110.2533,019.0252,757.6622,664.0352,556.9292,542.1682,418.6372,441.9552,411.7912,414.5452,389.8772,344.9552,310.2312,302.013
Goodwill 63.02263.02263.02263.02263.02263.02263.02263.02263.02263.02263.02263.02263.02263.02229.00129.00129.00129.00129.00129.00129.00129.00125.36125.36125.36125.36125.36125.36125.36125.36125.36125.36125.36125.3619.7399.7396.956.956.956.956.956.956.956.956.956.956.956.956.9500000000
Immateriële activa 69.7169.71186.117186.11759.21959.21990.95190.95165.96565.96554.26454.26463.38563.38534.68634.68646.88346.88350.1870630.6060552.20472.392092.337095.099097.641099.5140102.22300040.41340.82241.23240.75841.15941.5641.95542.60242.11541.37941.763000071.53871.9370.80
Goodwill en immateriële activa 132.732132.732249.139249.139122.241122.241153.973153.973128.987128.987117.286117.286126.407126.40763.68763.68775.88475.88479.18829.001659.60729.001577.56125.361497.75325.361117.69825.361120.4625.361123.00225.361124.87525.361111.9629.7396.956.9547.36347.77248.18247.70848.10948.5148.90549.55249.06548.32948.713000071.53871.9370.80
Langetermijnbeleggingen 137.621137.621110.624119.932102.209114.02699.795113.38889.275102.35184.981101.11985.027101.119225.977245.3272.79823.701-83.29911.95864.687101.865-29.4486.708-30.476.7082.5236.7082.5236.7083.827.53.827.513.29813.29813.29813.298-0.867-0.868-0.823-2.806-0.1341.508-10.1012.682-0.354000002.9982.998000
Belastingvorderingen 156.794089.795084.7370102.5230102.5230101.4780100.43093.782093.86096.283083.322033.088023.126023.629023.801019.801019.714011.050008.5738.6638.6636.1042.6182.6184.706000000000000
Overige niet-vlottende activa 72.6781,176.41595.042462.0592.542322.05371.774228.16259.659230.998158.081243.421118.607323.005179.5361,008.481155.5681,073.238364.5581,078.553287.421,453.51848.901804.373191.331558.987601.621621.065505.015524.631497.414513.535421.221437.255478.895489.945484.457484.457835.98920.364867.238727.89702.401180.321914.517703.588492.665319.37305.987252.236134.171123.393112.73833.92352.16734.6977.707
Totaal niet-vlottende activa 23,550.10823,550.10822,445.72422,445.72421,636.28921,636.28920,819.36120,819.36119,735.35419,737.34818,311.41818,311.41816,775.96916,775.96914,938.85914,938.85912,813.56312,813.56311,629.78811,629.78810,673.07810,673.0789,611.7239,611.7239,289.3239,289.3239,002.8679,002.8678,853.328,853.328,653.3418,653.3418,583.3958,583.3957,927.8027,927.8027,451.577,451.576,428.226,162.3025,658.6635,273.6424,847.4994,343.213,977.0523,513.4843,205.4112,924.6282,896.8682,670.8732,576.1262,535.1842,530.2812,498.3362,469.0522,415.7212,379.72
Totaal activa 29,133.49629,133.49627,505.71827,505.71827,867.17627,867.17629,154.89929,154.89925,506.67325,508.66723,415.7123,415.7120,955.09220,955.09219,156.39919,156.39916,490.86516,490.86515,839.21915,839.21913,655.29613,655.29612,035.8812,035.8811,905.76211,905.76211,348.90211,348.90210,919.99510,919.99510,697.9310,697.9310,835.28410,835.28410,066.24410,066.2449,588.4699,588.4698,345.4237,519.4657,302.8846,784.9035,906.4335,493.4825,117.2174,624.564,485.9634,128.5414,187.6953,706.573,440.3163,140.8033,195.3563,040.8222,793.2162,926.6462,910.557
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 2,327.6852,328.8761,663.7991,663.7991,142.3161,143.1581,300.3041,300.3041,624.8971,649.5222,132.1662,132.1661,619.7921,625.911,603.1971,603.1971,175.6861,175.6861,092.3171,092.317562.93562.93739.639739.802246.701670.616290.1651,021.016185.577840.597208.269912.424140.2291,138.967133.4421,129.1881,002.3391,002.33998.91392.70888.17159.5352.51267.84110.773150.6364.16298.961120.84369.06562.12953.61440.15244.6466.56270.747.435
Kortlopende schulden 4,472.6944,088.4825,438.0045,331.9955,859.3045,265.5248,071.4367,235.4166,602.9766,032.2265,619.7424,930.854,207.8733,835.0974,368.3984,144.7613,402.0563,116.6933,431.9223,190.442,824.9522,732.7252,799.9862,799.98624.752,270.8621,181.6731,181.673980.906980.906633.859633.859890.168890.168673.088673.088429.41429.41543.956656.545434.983517.483494.983399.5472470630459541485445852001258080110
Belastingschulden 121.98400025.9830181.0490184.1430103.753053.773027.624048.125033.653032.03506.038036.871025.41200.19100010.830000000.0040.0040000.0046.3083.59500.864006.18700000.102
Uitgestelde opbrengsten -383.02102,684.492000003,152.3510103.753053.773027.624048.12501,530.6401,893.68301,100.35701,974.89101,588.87600.1910002,201.15902,139.7060001,371.8481,177.0561,089.515739.969433.647522.25448.376347.33.59500.864006.1870253.413000.102
Overige kortlopende verplichtingen 4,026.2234,026.2236.282,796.7813,539.1354,132.0733,312.9814,149.0015.9833,704.7412,869.5623,662.2072,675.9293,096.361,865.5462,116.8071,669.6372,003.1256.3531,778.4755.4431,991.3535.9431,106.1375.9431,556.9196.474864.4991,861.3771,206.5481,801.1871,097.0324.5361,206.9575.2331,149.1931,351.4721,351.47210.3534.5564.8921.3723.3493.4723.5963.094290.296443.937340.001273.271263.124238.531307.2328.995142.48298.881351.358
Totaal kortlopende verplichtingen 10,443.58110,443.5819,792.5759,792.57510,540.75510,540.75512,684.72112,684.72111,386.20711,386.48910,725.22310,725.2238,557.3678,557.3677,864.7657,864.7656,295.5046,295.5046,061.2326,061.2325,287.0085,287.0084,645.9254,645.9252,252.2854,498.3973,067.1883,067.1883,028.0513,028.0512,643.3152,643.3153,236.0923,236.0922,951.4692,951.4692,783.2212,783.2212,025.071,930.8651,617.5611,318.354984.491993.0621,034.745971.024988.0531,001.8981,002.708827.336770.253383.332547.384432.048289.042449.581508.895
Langlopende verplichtingen:
Langetermijnschulden 7,288.9077,288.9076,949.2526,949.2526,847.7556,847.7555,892.4825,892.4825,331.5615,331.5615,061.3445,061.3445,727.1495,727.1495,043.275,043.274,218.9674,218.9674,298.1414,298.1413,306.2723,306.2723,221.7933,221.7933,515.5153,515.5154,507.2024,507.2024,276.6364,276.6364,971.3864,971.3864,368.7834,368.7834,107.1924,107.1924,045.1094,045.1093,715.022,940.1793,087.8322,887.5832,372.7411,981.3361,679.4851,280.1821,227.682944.5911,067.0911,1231,0231,1131,023.411975.347895.281835.215835.152
Uitgestelde opbrengsten niet-vlottend 122.0880121.424072.068084.814071.881080.385082.105081.943069.253093.787090.19093.7690110.970230.468048.804000116.77706.6870003.840.3970.398000006.266.26000000000
Uitgestelde belastingverplichtingen niet-vlottend 149.6320118.0620118.062068.52068.52030.383050.143025.715052.715032.809031.573036.939036.939056.791056.791034.262063.165038.62100050.12650.12650.21651.08151.08151.08151.08154.48254.45259.26156.21944.61238.35936.26835.07134.05532.38131.05726.832
Overige niet-vlottende verplichtingen 618.29890.01646.86886.346720.708910.838888.0051,041.339687.122827.523355.292466.06113.954246.202111.187218.845132.746254.71423.836150.43227.454149.217110.97241.6782,340.099241.89657.707344.966226.752332.34749.46683.72849.45229.39248.90294.2186.68386.68335.18736.74333.02634.40440.02226.35423.4746.26000000027.9833.44560.81365.035
Totaal niet-vlottende verplichtingen 8,178.9178,178.9177,835.5987,835.5987,758.5937,758.5936,933.8216,933.8216,159.0846,159.0845,527.4045,527.4045,973.3515,973.3515,262.1155,262.1154,473.6814,473.6814,448.5734,448.5733,455.4893,455.4893,463.4713,463.4716,003.5233,757.4114,852.1684,852.1684,608.9834,608.9835,055.1145,055.1144,598.1754,598.1754,201.4024,201.4024,131.7924,131.7923,804.1733,027.4453,171.4722,973.0682,463.8442,058.7711,754.041,340.9241,288.3941,010.1121,123.311,167.6121,061.3591,149.2681,058.4821,037.382961.107927.085927.019
Totaal passiva 18,622.49818,622.49817,628.17317,628.17318,299.34818,299.34819,618.54219,618.54217,545.29117,545.57316,252.62716,252.62714,530.71814,530.71813,126.8813,126.8810,769.18510,769.18510,509.80510,509.8058,742.4978,742.4978,109.3968,109.3968,255.8088,255.8087,919.3567,919.3567,637.0347,637.0347,698.4297,698.4297,834.2677,834.2677,152.8717,152.8716,915.0136,915.0135,829.2434,958.314,789.0334,291.4223,448.3353,051.8332,788.7852,311.9482,276.4472,012.012,126.0181,994.9481,831.6121,532.61,605.8661,469.431,250.1491,376.6661,435.914
Eigen vermogen:
Preferente aandelen 00000000000000000000002.0240000000000000000000000000000000000
Gewone aandelen 1,457.381,457.381,493.0961,493.0961,493.0961,493.0961,251.1861,251.1861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.6861,194.686872.5791,197.7171,195.0151,195.0151,206.7951,206.7951,203.561,203.561,210.8381,210.8381,203.561,203.561,210.7981,210.7981,203.561,203.56836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671836.671
Ingehouden winsten 3,378.494,246.1352,935.453,605.4462,710.0053,380.0012,740.4513,255.5541,780.8752,297.2281,441.481,646.386913.0811,117.987802.517950.468716.104864.055704.427799.172618.52666.7062,094.9562,422.7491,844.8692,172.6621,574.0011,947.4931,546.311,831.7221,512.7831,788.6631,521.5771,797.4571,413.0011,701.4781,470.2981,470.2981,139.6351,127.4011,089.2561,144.9321,114.8551,039.857931.2221,001.583900.017781.211732.355757.682654.764633.346612.141640.521612.196589.887514.55
Overige gereserveerde algehele resultaten 1,984.0351,984.0352,014.6152,014.6152,013.1062,013.1062,466.1862,466.1862,202.9422,202.9422,217.762,217.762,217.762,217.762,176.52,176.5-3,706.3792,176.52,062.0792,062.079-3,453.6412,060.422-2.024-2.024-2,786.621-1.0020.5050.505-2,226.6310.50500-1,711.45-01.0971.0971.0971.0973.6673.667-1,034.8325.6052.9331.291-859.138000-684.777000-518.718000-372.562
Overige totale aandeelhoudersvermogen 867.6450634.337-35.659669.9960515.103-0515.0470204.906-0204.9060147.95106,030.83094.74505,562.2490650.907-03,113.412-0373.492-02,512.5480275.8801,987.330288.477000535.434591.7951,620.185501.226497.547556.9081,412.447467.008465.478498.6491,177.428117.269117.269138.186659.39694.294.2123.422495.984
Totaal eigen vermogen van aandeelhouders 7,687.557,687.557,077.4987,077.4986,886.2036,886.2036,972.9266,972.9265,693.555,694.8565,058.8325,058.8324,530.4334,530.4334,321.6544,321.6544,235.2414,235.2414,055.9374,055.9373,921.8143,921.8143,618.4423,618.4423,366.6753,366.6753,154.7933,154.7933,035.7873,035.7872,999.5012,999.5013,001.0173,001.0172,913.3732,913.3732,674.9552,674.9552,515.4072,559.5342,511.282,488.4342,452.0062,434.7272,321.2022,305.2622,202.1662,116.5312,061.6771,711.6221,608.7041,608.2031,589.491,571.3921,543.0671,549.981,474.643
Totaal eigen vermogen 10,510.99810,510.9989,877.5459,877.5459,567.8289,567.8289,536.3579,536.3577,961.3827,963.0947,163.0837,163.0836,424.3746,424.3746,029.5196,029.5195,721.685,721.685,329.4145,329.4144,912.7994,912.7993,926.4843,926.4843,649.9543,649.9543,429.5463,429.5463,282.9613,282.9612,999.5012,999.5013,001.0173,001.0172,913.3732,913.3732,673.4562,673.4562,516.182,561.1552,513.8512,493.4812,458.0982,441.6492,328.4322,312.6122,209.5162,116.5312,061.6771,711.6221,608.7041,608.2031,589.491,571.3921,543.0671,549.981,474.643
Totaal passiva en aandeelhoudersvermogen 29,133.49629,133.49627,505.71827,505.71827,867.17627,867.17629,154.89929,154.89925,506.67325,508.66723,415.7123,415.7120,955.09220,955.09219,156.39919,156.39916,490.86516,490.86515,839.21915,839.21913,655.29613,655.29612,035.8812,035.8811,905.76211,905.76211,348.90211,348.90210,919.99510,919.99510,697.9310,697.9310,835.28410,835.28410,066.24410,066.2449,588.4699,588.4698,345.4237,519.4657,302.8846,784.9035,906.4335,493.4825,117.2174,624.564,485.9634,128.5414,187.6953,706.573,440.3163,140.8033,195.3563,040.8222,793.2162,926.6462,910.557