Hysan Development Company Limited
HKEX:0014.HK
12.58 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,583 | 2,560 | 6,538 | 14,389 | 3,597 | 2,069 | 2,034 | 1,367 | 584 | 576 | 621 | 963 | 62 | 63 | 39 | 51 | 6 | 3.031 | 0.284 | 5.058 | 1.539 | 1.574 | 0.457 | 3.421 | 2.814 |
Short Term Investments
| 1,365 | 5,211 | 2,037 | 10,546 | 5,735 | 975 | 1,137 | 1,710 | 3,158 | 4,114 | 4,699 | 2,761 | 3,405 | 2,109 | 2,063 | 1,704 | 573 | 381.971 | 1,401.23 | 16.866 | 13.094 | 21.372 | 26.612 | 48.134 | 866.276 |
Cash and Short Term Investments
| 3,948 | 7,771 | 8,575 | 24,935 | 9,332 | 2,069 | 2,034 | 1,367 | 584 | 576 | 621 | 963 | 3,467 | 2,172 | 2,102 | 1,755 | 579 | 385.002 | 1,401.514 | 21.924 | 14.633 | 22.946 | 27.069 | 51.555 | 869.09 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,008.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 3,044 | 3,171 | 3,052 | 3,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 304 | 577 | 926 | 467 | 314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135 | 239 | 454 | 685 | 657 | 803.484 | 759.064 | 71.851 | 64.026 | 46.892 | 71.682 | 30.435 | 60.753 |
Total Current Assets
| 2,583 | 2,560 | 6,538 | 14,389 | 3,597 | 2,069 | 2,034 | 1,367 | 584 | 576 | 621 | 963 | 3,602 | 2,411 | 2,556 | 2,440 | 1,236 | 1,188.486 | 2,160.578 | 93.775 | 84.759 | 97.324 | 98.751 | 81.99 | 929.843 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 594 | 623 | 472 | 834 | 776 | 78,189 | 73,221 | 70,353 | 70,515 | 69,445 | 65,926 | 60,602 | 530 | 429 | 81 | 80 | 73 | 69.309 | 69.477 | 68.975 | 57.717 | 56.329 | 50.158 | 56.632 | 56.443 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.956 | -1.016 | -1.076 | -1.136 | 0 | 0 |
Intangible Assets
| 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 |
Goodwill and Intangible Assets
| 0 | 181,217 | 180,228 | 142,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.956 | -1.016 | -1.076 | -1.136 | 0 | 0 |
Long Term Investments
| 7,223 | 12,884 | 10,368 | 8,110 | 7,214 | 81,590 | 76,648 | 74,027 | 74,436 | 763 | 218 | 1,743 | 1,633 | 2,603 | 1,538 | 1,153 | 3,120 | 1,807.025 | 359.515 | 1,856.637 | 1,800.86 | 1,523.766 | 61.324 | 51.384 | 66.467 |
Tax Assets
| 96 | 96 | 90 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 104,030 | -97,410 | -95,579 | -75,827 | 71,902 | -81,590 | -76,648 | -74,027 | -74,436 | -763 | -218 | -1,743 | 53,603 | 43,111 | 39,673 | 37,863 | 36,461 | 33,188.224 | 31,401.309 | 28,222.8 | 24,414.381 | 24,878.834 | 28,413.495 | 30,758.933 | 27,684.893 |
Total Non-Current Assets
| 111,943 | 97,410 | 95,579 | 75,827 | 79,892 | 78,189 | 73,221 | 70,353 | 70,515 | 69,445 | 65,926 | 60,602 | 55,766 | 46,143 | 41,292 | 39,096 | 39,654 | 35,064.558 | 31,830.301 | 30,147.456 | 26,271.942 | 26,457.853 | 28,523.841 | 30,866.949 | 27,807.803 |
Total Assets
| 114,526 | 119,165 | 117,373 | 109,755 | 97,043 | 87,043 | 82,120 | 80,021 | 78,788 | 79,023 | 76,094 | 68,423 | 59,368 | 48,554 | 43,848 | 41,536 | 40,890 | 36,253.044 | 33,990.879 | 30,241.231 | 26,356.701 | 26,555.177 | 28,622.592 | 30,948.939 | 28,737.646 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 289 | 295 | 193 | 277 | 319 | 257 | 215 | 149 | 146 | 173 | 162 | 198 | 324 | 229 | 139 | 90 | 278 | 253 | 217.358 | 115.121 | 115.791 | 108.598 | 58.233 | 85.907 | 115.464 |
Short Term Debt
| 158 | 3,244 | 531 | 0 | 565 | 0 | 0 | 0 | 0 | 0 | 1,055 | 699 | 1,507 | 650 | 400 | 550 | 0 | 54.06 | 54.068 | 0 | 477.132 | 737.638 | 2,139.384 | 815.5 | 1,951.108 |
Tax Payables
| 1 | 32 | 0 | 27 | 416 | 108 | 158 | 112 | 120 | 104 | 101 | 77 | 73 | 50 | 45 | 351 | 270 | 225.781 | 198.139 | 131.262 | 90.557 | 126.122 | 100.673 | 59.137 | 36.227 |
Deferred Revenue
| 0 | -3,734 | -941 | 0 | -1,069 | -814 | -680 | 261 | -695 | -1,985 | 814 | 617 | 627 | 581 | 547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -448 | 1,332 | 1,213 | 1,248 | 1,151 | 1,470 | 1,388 | 2,632 | 1,197 | 2,532 | 903 | 793 | 724 | 706 | 629 | 715 | 491 | 414.905 | 185.661 | 173.13 | 285.695 | 309.862 | 264.268 | 590.546 | 612.348 |
Total Current Liabilities
| 1,807 | 192 | 155 | 161 | 131 | 74 | 74 | 75 | 73 | 83 | 2,221 | 1,767 | 2,628 | 1,635 | 1,213 | 1,706 | 1,039 | 947.746 | 655.226 | 419.513 | 969.175 | 1,282.22 | 2,562.558 | 1,551.09 | 2,715.147 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 27,213 | 22,247 | 16,410 | 17,186 | 10,354 | 4,499 | 4,742 | 3,783 | 3,332 | 3,661 | 5,280 | 4,300 | 5,156 | 3,937 | 3,491 | 3,201 | 2,861 | 2,820.621 | 4,300.523 | 5,656.886 | 5,486.903 | 5,009.992 | 3,538.252 | 4,606.975 | 4,365.954 |
Deferred Revenue Non-Current
| 5,840 | 498 | 546 | 597 | 685 | 669 | 506 | 261 | 594 | 569 | 610 | 508 | 430 | 276 | 273 | 230 | 215 | 183.282 | 135.009 | 145.266 | 4.855 | 5.541 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,271 | 1,171 | 1,091 | 1,004 | 925 | 854 | 787 | 751 | 683 | 628 | 559 | 434 | 360 | 337 | 3,881 | 3,648 | 3,910 | 3,348.828 | 2,879.451 | 218.091 | 180.4 | 1.295 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,318 | -10,025 | -4,585 | -12,258 | -1,564 | -1,497 | -1,263 | -1,329 | -1,206 | -1,167 | -1,095 | -917 | 50 | 52 | 36 | 41 | 17 | 44.56 | 367.058 | 327.256 | 321.714 | 292.765 | 292.765 | 292.765 | 292.765 |
Total Non-Current Liabilities
| 34,835 | 29,065 | 25,835 | 18,970 | 12,010 | 6,048 | 6,065 | 5,113 | 4,680 | 4,888 | 6,523 | 5,267 | 5,996 | 4,602 | 7,681 | 7,120 | 7,003 | 6,397.291 | 7,682.041 | 6,347.499 | 5,993.872 | 5,309.593 | 3,831.017 | 4,899.74 | 4,658.719 |
Total Liabilities
| 34,835 | 45,978 | 40,145 | 32,963 | 16,071 | 9,406 | 9,119 | 9,336 | 7,420 | 8,894 | 9,913 | 7,976 | 8,624 | 6,237 | 8,894 | 8,826 | 8,042 | 7,345.037 | 8,337.267 | 6,767.012 | 6,963.047 | 6,591.813 | 6,393.575 | 6,450.83 | 7,373.866 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7,723 | 7,723 | 7,723 | 7,722 | 7,720 | 7,718 | 7,692 | 7,673 | 7,642 | 7,640 | 5,318 | 5,315 | 5,299 | 5,267 | 5,253 | 5,206 | 5,187 | 5,275.687 | 5,266.304 | 5,249.818 | 5,217.857 | 5,173.084 | 5,156.516 | 5,151.256 | 5,183.81 |
Retained Earnings
| 59,747 | 62,097 | 64,873 | 65,131 | 69,330 | 66,179 | 61,595 | 59,371 | 59,938 | 58,544 | 54,896 | 49,802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,984.917 | 3,805.113 | 3,747.017 | 3,580.672 | 3,436.247 | 3,110.025 |
Accumulated Other Comprehensive Income/Loss
| -288 | 380 | 1,274 | 827 | 600 | 630 | 762 | 546 | 692 | 856 | 1,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.232 | -33.931 | -29.572 |
Other Total Stockholders Equity
| 10,224 | 0 | 0 | 0 | 96 | 96 | 96 | 100 | 100 | 0 | 2,038 | -1,084 | 1,934 | 1,754 | -1,845 | 1,606 | 1,541 | 1,453.264 | 1,420.424 | 3,306.445 | 9,616.829 | 10,166.875 | 12,568.969 | 14,605.474 | 11,953.059 |
Total Shareholders Equity
| 77,406 | 70,200 | 73,870 | 73,680 | 77,650 | 74,431 | 69,953 | 67,490 | 68,172 | 67,040 | 60,214 | 55,117 | 48,753 | 40,677 | 33,668 | 31,469 | 31,652 | 27,827.706 | 24,667.296 | 22,492.615 | 18,639.799 | 19,086.976 | 21,266.925 | 23,159.046 | 20,217.322 |
Total Equity
| 79,691 | 73,187 | 77,228 | 76,792 | 80,972 | 77,637 | 73,001 | 70,685 | 71,368 | 70,129 | 63,069 | 57,441 | 50,744 | 42,317 | 34,954 | 32,710 | 32,848 | 28,908.007 | 25,653.612 | 23,474.219 | 19,393.654 | 19,963.364 | 22,229.017 | 24,498.109 | 21,363.78 |
Total Liabilities & Shareholders Equity
| 114,526 | 119,165 | 117,373 | 109,755 | 97,043 | 87,043 | 82,120 | 80,021 | 78,788 | 79,023 | 76,094 | 68,423 | 59,368 | 48,554 | 43,848 | 41,536 | 40,890 | 36,253.044 | 33,990.879 | 30,241.231 | 26,356.701 | 26,555.177 | 28,622.592 | 30,948.939 | 28,737.646 |