Dalian Friendship (Group) Co., Ltd.
SZSE:000679.SZ
5.38 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | 1994 | 1993 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 124.281 | 107.668 | 153.956 | 169.102 | 48.995 | 365.089 | 699.904 | 1,229.142 | 930.976 | 1,831.464 | 1,016.391 | 1,479.694 | 1,977.861 | 2,118.355 | 830.262 | 746.883 | 1,449.028 | 435.311 | 504.573 | 812.851 | 591.53 | 523.966 | 409.909 | 483.288 | 279.526 | 65.861 | 141.929 | 143.49 | 72.381 | 55.669 | 41.205 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 120 | 0 | 10 | 200 | 0.048 | 0.029 | 0.027 | 0.023 | 0.021 | 0.032 | 0.016 | 0.037 | 0.015 | 0.522 | 0.018 | 0 | 25.391 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 124.281 | 107.668 | 153.956 | 169.102 | 48.995 | 365.089 | 699.904 | 1,229.142 | 930.976 | 1,831.511 | 1,016.42 | 1,479.721 | 1,977.884 | 2,118.376 | 830.294 | 746.899 | 1,449.064 | 435.326 | 505.095 | 812.869 | 591.53 | 549.357 | 409.909 | 483.288 | 279.526 | 65.861 | 141.943 | 143.49 | 72.381 | 55.669 | 41.205 |
Net Receivables
| 8.503 | 2.907 | 9.9 | 0.289 | 6.558 | 57.154 | 51.23 | 41.526 | 0 | 6.378 | 83.351 | 8.066 | 101.692 | 0 | 0 | 0 | 0 | 143.388 | 68.338 | 64.033 | 130.55 | 54.265 | 74.112 | 1.244 | 2.531 | 357.499 | 138.889 | 0 | 0 | 0 | 292.437 |
Inventory
| 37.014 | 37.47 | 32.984 | 27.439 | 3,324.746 | 2,795.54 | 3,725.811 | 4,309.687 | 5,069.259 | 4,935.212 | 6,428.966 | 6,468.499 | 5,906.391 | 4,043.238 | 2,406.905 | 3,174.704 | 2,259.849 | 660.896 | 272.396 | 615.106 | 440.517 | 25.352 | 26.543 | 25.252 | 35.248 | 49.463 | 61.035 | 65.575 | 63.693 | 60.017 | 73.822 |
Other Current Assets
| 93.985 | 95.601 | 97.24 | 169.996 | 128.403 | 719.869 | 440.118 | 102.552 | 148.417 | 77.144 | 0 | 212.857 | 203.586 | 105.605 | 177.33 | 283.726 | 348.314 | 536.096 | 482.38 | 252.713 | 137.021 | 63.973 | 77.144 | 37.976 | 84.489 | 182.867 | 83.221 | 58.641 | 49.186 | 86.343 | 157.372 |
Total Current Assets
| 263.783 | 244.237 | 292.58 | 366.826 | 3,508.702 | 4,570.292 | 4,865.834 | 5,671.026 | 6,367.562 | 6,896.68 | 7,619.42 | 8,169.143 | 8,043.389 | 6,362.09 | 3,505.714 | 4,205.328 | 4,057.228 | 1,775.705 | 1,328.208 | 1,744.721 | 1,299.617 | 692.947 | 513.597 | 546.57 | 399.625 | 302.776 | 286.199 | 267.706 | 185.261 | 202.029 | 272.399 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 561.137 | 585.839 | 600.211 | 821.898 | 836.64 | 849.629 | 866.361 | 893.323 | 1,742.608 | 1,669.796 | 1,508.915 | 1,134.408 | 1,013.014 | 888.225 | 812.212 | 564.062 | 484.841 | 590.536 | 636.353 | 667.824 | 686.357 | 674.487 | 680.692 | 705.931 | 777.283 | 848.482 | 982.948 | 908.791 | 729.477 | 334.408 | 118.349 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 126.275 | 131.195 | 136.134 | 141.128 | 146.125 | 151.123 | 156.154 | 160.59 | 228.738 | 241.339 | 250.792 | 206.913 | 213.468 | 220.084 | 28.595 | 30.381 | 31.701 | 33.378 | 0 | 0 | 0.257 | 0.565 | 10.026 | 22.154 | 19.11 | 14.555 | 17.104 | 5.414 | 4.743 | 6.06 | 4.036 |
Goodwill and Intangible Assets
| 126.275 | 131.195 | 136.134 | 141.128 | 146.125 | 151.123 | 156.154 | 160.59 | 228.738 | 241.339 | 250.792 | 206.913 | 213.468 | 220.084 | 28.595 | 30.381 | 31.701 | 33.378 | 0 | 0 | 0.257 | 0.565 | 10.026 | 22.154 | 19.11 | 14.555 | 17.104 | 5.414 | 4.743 | 6.06 | 4.036 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 14.136 | 141.15 | 201.449 | 69.977 | 72.57 | 57.906 | 63.794 | 47.691 | 37.948 | 39.05 | 19.796 | 65.254 | 4.335 | 27.485 | 28.901 | 0 | 58.723 | 0 | 0 | 0 | 0 | 4.336 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0.105 | 5.335 | 6.021 | 2.314 | 1.518 | 1.218 | 0.93 | 1.649 | 7.977 | 11.429 | 12.234 | 9.174 | 4.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 5.126 | 7.717 | 10.561 | 14.325 | 15.477 | 2.45 | 8.396 | 8.888 | 16.79 | 19.986 | 27.592 | 42.423 | 46.02 | 60.831 | 75.763 | 30.293 | 47.935 | -24.459 | 12.752 | 16.498 | 51.785 | 54.071 | 98.63 | 82.96 | 17.805 | 22.103 | 13.232 | 22.884 | 17.971 | 20.519 | 17.335 |
Total Non-Current Assets
| 692.538 | 724.751 | 746.907 | 977.351 | 998.242 | 1,017.443 | 1,177.396 | 1,270.271 | 2,060.428 | 2,005.21 | 1,846.422 | 1,448.469 | 1,321.843 | 1,215.067 | 967.05 | 656.767 | 638.905 | 608.023 | 676.59 | 713.223 | 738.398 | 787.846 | 789.349 | 811.044 | 814.198 | 885.14 | 1,017.634 | 937.089 | 752.19 | 360.987 | 139.72 |
Total Assets
| 956.321 | 968.988 | 1,039.486 | 1,344.177 | 4,506.943 | 5,587.735 | 6,043.229 | 6,941.297 | 8,427.99 | 8,901.89 | 9,465.841 | 9,617.611 | 9,365.231 | 7,577.157 | 4,472.764 | 4,862.095 | 4,696.133 | 2,383.728 | 2,004.798 | 2,457.945 | 2,038.015 | 1,480.793 | 1,302.946 | 1,357.614 | 1,213.822 | 1,187.916 | 1,303.833 | 1,204.795 | 937.451 | 563.017 | 412.119 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 52.921 | 46.861 | 73.175 | 58.496 | 255.347 | 287.702 | 328.606 | 715.738 | 659.435 | 428.51 | 1,238.201 | 1,277.175 | 1,189.125 | 1,400.612 | 286.376 | 264.961 | 196.837 | 40.991 | 243.58 | 288.72 | 88.554 | 52.392 | 51.484 | 45.951 | 35.584 | 34.857 | 43.98 | 51.42 | 39.081 | 33.251 | 35.557 |
Short Term Debt
| 38.465 | 8.4 | 0 | 0 | 210.431 | 1,329.076 | 750 | 1,558.902 | 3,498.974 | 2,447.124 | 2,553 | 2,150 | 1,490 | 1,090 | 830 | 777 | 650 | 690 | 540 | 730 | 818.277 | 603.277 | 332.638 | 365.5 | 324.5 | 299.379 | 335.144 | 246.942 | 113.21 | 79.19 | 68.93 |
Tax Payables
| 161.623 | 185.392 | 186.205 | 186.713 | 188.583 | 192.319 | 177.389 | 149.206 | 90.853 | 75.843 | -104.561 | -203.909 | -72.422 | -6.392 | -101.743 | -223.666 | -109.764 | 5.491 | -15.492 | -9.449 | 24.653 | 7.974 | 8.284 | -0.204 | -5.285 | -0.633 | 12.416 | 27.929 | 32.968 | 18.341 | 8.32 |
Deferred Revenue
| 0 | 46.687 | 506.017 | 503.338 | 2,408.067 | 192.319 | 1,756.21 | 1,042.157 | 426.853 | 258.571 | 103.866 | 5.111 | 194.77 | 203.583 | 86.154 | -35.615 | 24.382 | 167.168 | 88.235 | 75.333 | 75.209 | 80.793 | 116.377 | 99.241 | 72.577 | 198.269 | 262.129 | 252.774 | 0 | 0 | 0 |
Other Current Liabilities
| 422.405 | 355.162 | 331.308 | -126.721 | 376.607 | 2,205.171 | 2,125.242 | 2,445.428 | 342.233 | 2,991.763 | 1,925.516 | 3,251.269 | 3,228.701 | 2,551.892 | 2,263.122 | 2,668.911 | 2,240.442 | 398.108 | 339.611 | 677.632 | 375.026 | 77.012 | 117.784 | 101.619 | 81.993 | 200.422 | 252.426 | 262.322 | 149.534 | 152.697 | 92.371 |
Total Current Liabilities
| 675.414 | 642.501 | 640.511 | 621.235 | 3,439.034 | 4,014.268 | 3,381.238 | 4,869.273 | 5,018.347 | 5,051.812 | 5,716.021 | 6,474.535 | 5,835.404 | 5,036.112 | 3,149.477 | 3,487.206 | 2,977.515 | 1,134.59 | 1,107.699 | 1,686.903 | 1,306.51 | 740.655 | 510.191 | 512.866 | 436.792 | 534.024 | 643.966 | 588.613 | 334.793 | 283.479 | 205.178 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 5.694 | 5.922 | 6.931 | 1.823 | 385.852 | 553.712 | 1,177.715 | 491.2 | 1,567.562 | 1,753.076 | 1,656.46 | 1,196 | 1,866 | 800 | 107.288 | 440 | 875 | 437.484 | 80 | 0 | 0 | 0 | 70 | 155 | 105 | 0 | 0 | 311.164 | 372.351 | 94.077 | 62.268 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -491.2 | -1,545.758 | -1,711.324 | -1,656.46 | -1,196 | -1,866 | -0 | -107.288 | -440 | -875 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.001 | 6.72 | 11.281 | 7.363 | 8.817 | 8.208 | 4.793 | 8.686 | 3.866 | 15.239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 11.682 | 44.481 | 6.908 | -13.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 248.772 | 0 | 0 | 0 | 0 | 4.194 | 0 | 0 | 0 | 0 | 0 | -35.736 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5.694 | 5.922 | 18.613 | 46.304 | 392.76 | 540.672 | 1,177.715 | 498.201 | 1,574.282 | 1,764.356 | 1,663.823 | 1,204.817 | 1,874.208 | 1,053.565 | 115.974 | 443.866 | 890.239 | 437.484 | 84.194 | 0 | 0 | 0 | 70 | 155 | 69.264 | 0 | 0 | 311.164 | 372.351 | 94.077 | 62.268 |
Total Liabilities
| 681.107 | 648.423 | 659.124 | 667.539 | 3,831.794 | 4,554.94 | 4,558.952 | 5,367.474 | 6,592.63 | 6,816.168 | 7,379.845 | 7,679.352 | 7,709.612 | 6,089.677 | 3,265.451 | 3,931.071 | 3,867.754 | 1,572.074 | 1,191.893 | 1,686.903 | 1,306.51 | 740.655 | 580.191 | 667.866 | 506.056 | 534.024 | 643.966 | 899.777 | 707.144 | 377.556 | 267.446 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 356.4 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 237.6 | 132 | 132 | 132 | 75 | 75 | 75 | 75 |
Retained Earnings
| -93.087 | -254.232 | -204.07 | 12.289 | -13.475 | 312.73 | 727.657 | 755.456 | 660.536 | 866.433 | 899.229 | 812.946 | 692.377 | 530.263 | 321.638 | 169.583 | 65.706 | 58.86 | 62.165 | 61.905 | 50.946 | 60.527 | 61.277 | 39.878 | 77.45 | 33.434 | 27.592 | 20.052 | 0.755 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 198.312 | 198.312 | 198.312 | 198.312 | 198.312 | 198.312 | 198.312 | 208.605 | 174.501 | 21.588 | 9.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -526.11 | 267.139 | 267.139 | 267.139 | 267.139 | 68.827 | 0 | 261.924 | 70.822 | 245.806 | 224.156 | 236.51 | 71.512 | 350.699 | 344.327 | 325.551 | 347.677 | 293.424 | 316.46 | 312.975 | 308.945 | 308.945 | 304.884 | 297.385 | 369.06 | 365.769 | 353.039 | 72.898 | 64.198 | 43.386 | 21.159 |
Total Shareholders Equity
| 332.14 | 369.307 | 419.47 | 635.828 | 610.065 | 936.269 | 1,351.196 | 1,391.283 | 1,262.26 | 1,468.639 | 1,489.635 | 1,405.857 | 1,281.011 | 1,118.562 | 903.566 | 732.733 | 650.983 | 597.536 | 616.226 | 612.48 | 597.491 | 607.072 | 603.761 | 574.339 | 578.509 | 526.727 | 512.866 | 167.95 | 139.953 | 118.386 | 96.159 |
Total Equity
| 275.214 | 320.565 | 380.362 | 676.638 | 675.149 | 1,032.795 | 1,484.277 | 1,573.822 | 1,835.36 | 2,085.722 | 2,085.997 | 1,938.259 | 1,655.62 | 1,487.48 | 1,207.313 | 931.024 | 828.379 | 811.654 | 812.905 | 771.041 | 731.506 | 740.139 | 722.755 | 689.748 | 707.767 | 653.892 | 659.867 | 305.018 | 230.307 | 185.461 | 144.672 |
Total Liabilities & Shareholders Equity
| 956.321 | 968.988 | 1,039.486 | 1,344.177 | 4,506.943 | 5,587.735 | 6,043.229 | 6,941.297 | 8,427.99 | 8,901.89 | 9,465.841 | 9,617.611 | 9,365.231 | 7,577.157 | 4,472.764 | 4,862.095 | 4,696.133 | 2,383.728 | 2,004.798 | 2,457.945 | 2,038.015 | 1,480.793 | 1,302.946 | 1,357.614 | 1,213.822 | 1,187.916 | 1,303.833 | 1,204.795 | 937.451 | 563.017 | 412.119 |