New World Development Company Limited
HKEX:0017.HK
7.96 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 27,990.1 | 53,777.6 | 61,736.5 | 60,822.7 | 63,292.3 | 62,338.2 | 62,608.5 | 32,236 | 30,334.8 | 59,351.7 | 61,725.8 | 40,091.4 | 27,909.7 | 24,092.8 | 23,508.6 | 17,999.1 | 16,231.9 | 15,400.1 | 6,308.5 | 12,128.7 | 6,630 | 5,825.1 | 7,093.9 | 9,809.6 |
Short Term Investments
| 841 | 16,228 | 14,806.9 | 15,385.2 | 14,865.5 | 2,211.9 | 847.6 | 34,870.6 | 26,635.9 | 0.2 | 0.6 | 8,761.3 | 585 | 1.4 | 55.3 | 169.2 | 629.9 | 246.9 | 29.5 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 28,831.1 | 70,005.6 | 76,543.4 | 76,207.9 | 78,157.8 | 64,550.1 | 63,456.1 | 67,106.6 | 56,970.7 | 59,351.9 | 61,726.4 | 48,853.5 | 28,494.7 | 24,094.2 | 23,563.9 | 18,168.3 | 16,861.8 | 15,647 | 6,338 | 12,128.7 | 6,630 | 5,825.1 | 7,093.9 | 9,809.6 |
Net Receivables
| 1,573.4 | 70,603.8 | 74,514.5 | 63,050.4 | 52,694.1 | 60,393.2 | 47,954.7 | 39,945.6 | 36,819.3 | 5,988.6 | 7,411 | 4,417.5 | 31,728 | 16,955.2 | 19,191.7 | 36,771.2 | 18,897.5 | 28,244.5 | 16,857.7 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 79,401.6 | 85,368.1 | 90,629.3 | 67,318.2 | 59,135.5 | 81,408.7 | 83,817 | 72,583.9 | 78,661.4 | 69,541.1 | 62,485.2 | 710.8 | 38,909.2 | 36,467.9 | 402.9 | 454.2 | 275.9 | 239.3 | 294.3 | 281.7 | 647.4 | 1,394 | 795.8 |
Other Current Assets
| -30,404.5 | -220,011 | -236,426 | -229,887.6 | -198,170.1 | -184,078.8 | -192,819.5 | -190,869.2 | -166,373.9 | 9,710.6 | 6,116.3 | 10,383.6 | 44,760.1 | 3,271.4 | 500.2 | 16,264.1 | 18,409.6 | 13,654.5 | 14,234.1 | 35,972.7 | 33,850.1 | 30,444 | 32,724.2 | 32,466.7 |
Total Current Assets
| 0 | 172,397.9 | 193,167.8 | 207,685.5 | 182,271.9 | 150,164.7 | 172,055.1 | 178,981 | 158,937.7 | 161,747.7 | 155,191.1 | 126,139 | 105,693.6 | 83,230 | 79,723.7 | 71,606.5 | 61,161.7 | 57,821.9 | 37,669.1 | 48,395.7 | 40,761.8 | 36,916.5 | 41,212.1 | 43,072.1 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17,067.8 | 20,690.3 | 25,982.5 | 30,417.9 | 38,614.6 | 31,024.1 | 30,964.4 | 30,807.8 | 23,872.5 | 20,483.8 | 18,290.8 | 15,322.9 | 12,275.8 | 10,373.1 | 7,133.3 | 7,328.9 | 12,091.9 | 8,032.9 | 8,188.4 | 38,464 | 33,897.6 | 38,134.2 | 41,046.1 | 46,082.9 |
Goodwill
| 0 | 7,826.8 | 7,979.2 | 7,849.2 | 8,045.9 | 3,028.5 | 3,291.5 | 2,935.6 | 2,306.3 | 2,423.9 | 2,631.8 | 2,111.2 | 0 | 0 | 0 | 0 | 1,109.4 | 783.3 | 249.6 | 0 | 0 | 0 | 123.3 | 0 |
Intangible Assets
| 0 | 26,719.6 | 26,646.4 | 27,922 | 28,084.2 | 13,437.5 | 15,185.5 | 15,265.7 | 15,608.7 | 17,581.4 | 19,989.8 | 20,776.3 | 23,107 | 4,925.3 | 6,792.8 | 7,593.9 | 300 | 79.7 | 8.5 | 110.2 | 79.3 | 506.1 | 0 | 0 |
Goodwill and Intangible Assets
| 1,174.6 | 34,546.4 | 34,625.6 | 35,771.2 | 36,130.1 | 16,466 | 18,477 | 18,201.3 | 17,915 | 20,005.3 | 22,621.6 | 22,887.5 | 23,107 | 4,925.3 | 6,792.8 | 7,593.9 | 1,409.4 | 863 | 258.1 | 110.2 | 79.3 | 506.1 | 123.3 | 0 |
Long Term Investments
| 0 | 103,785.5 | 92,581 | 91,110.4 | 90,928.8 | 53,488.6 | 53,646.1 | 52,634.6 | 54,425.6 | 74,981 | 68,119.5 | 64,802.7 | 60,921.1 | 57,395.4 | 47,064.7 | 45,499.6 | 46,605.4 | 38,138.6 | 35,789.7 | 32,759.1 | 33,292.5 | 0 | 43,444.7 | 40,784.7 |
Tax Assets
| 2,204.9 | 2,342.4 | 2,015 | 1,742.3 | 1,120 | 763.5 | 749.3 | 740.9 | 684.9 | 673.3 | 764.7 | 0 | 695.8 | 697.8 | 622.5 | 476.5 | 322.2 | 108.8 | 106.6 | 264.2 | 286.8 | 0 | -43,444.7 | 0 |
Other Non-Current Assets
| -20,447.3 | 282,720.7 | 287,512 | 260,350.1 | 251,130.5 | 251,378 | 205,562.9 | 155,690.7 | 136,272.9 | 120,039.6 | 104,239.7 | 103,037 | 83,678.4 | 72,493.8 | 58,272.9 | 44,013.9 | 44,037.6 | 39,133.9 | 32,148.7 | 1,020.6 | 2,824.2 | 40,093.7 | 44,393.4 | 539.4 |
Total Non-Current Assets
| 0 | 444,085.3 | 442,716.1 | 419,391.9 | 417,924 | 353,120.2 | 309,399.7 | 258,075.3 | 233,170.9 | 236,183 | 214,036.3 | 206,050.1 | 180,678.1 | 145,885.4 | 119,886.2 | 104,912.8 | 104,466.5 | 86,277.2 | 76,491.5 | 72,618.1 | 70,380.4 | 78,734 | 85,562.8 | 87,407 |
Total Assets
| 445,157.6 | 616,483.2 | 635,883.9 | 627,077.4 | 600,195.9 | 503,284.9 | 481,454.8 | 437,056.3 | 392,108.6 | 397,930.7 | 369,227.4 | 332,189.1 | 286,371.7 | 229,115.4 | 199,609.9 | 176,519.3 | 165,628.2 | 144,099.1 | 114,160.6 | 121,013.8 | 111,142.2 | 115,650.5 | 126,774.9 | 130,479.1 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 0 | 10,391.5 | 10,962 | 12,519.1 | 10,597.8 | 48,753 | 13,040.9 | 10,991.2 | 9,572.4 | 11,938.4 | 10,149.3 | 9,730.8 | 0 | 23,756 | 23,960.9 | 21,420.6 | 20,656.2 | 18,472.2 | 14,651.3 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 42,813.2 | 53,339.2 | 51,554.8 | 39,827.4 | 57,829 | 41,776 | 20,629.1 | 21,224.6 | 20,089.7 | 33,518.1 | 32,349.2 | 27,182.8 | 20,865.6 | 21,758.8 | 7,605.1 | 16,790.9 | 11,801.9 | 13,192.4 | 9,116.5 | 2,369.1 | 2,887.7 | 4,104.6 | 3,718.3 | 2,460.3 |
Tax Payables
| 0 | 11,104.5 | 10,614.1 | 10,626.3 | 11,067.4 | 10,640.9 | 8,992.4 | 7,504.7 | 7,972.6 | 5,951.6 | 6,421.8 | 0 | 4,018.8 | 3,748.8 | 2,315.6 | 1,589.5 | 1,428.4 | 1,082.5 | 857.1 | 862.2 | 581.7 | 780.4 | 859.6 | 915.2 |
Deferred Revenue
| 0 | 15,942.2 | 26,283.5 | 18,356.4 | 13,532.7 | 10,553.3 | 25,543.2 | 2,297.3 | -1,330.5 | -5,058.9 | -3,727.5 | 0 | 0 | 0 | 0 | 0 | -31,029.7 | -17,389.7 | -12,638.5 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -42,813.2 | 99,583.7 | 84,012.5 | 78,858.4 | 70,649.9 | 174.3 | 35,476.1 | 44,987.5 | 38,190.9 | 40,605.5 | 31,299.5 | 28,233.2 | 29,825.6 | 4,349.8 | 3,610 | 1,589.5 | 32,458.1 | 18,472.2 | 14,201.2 | 24,243 | 17,260.5 | 19,473.7 | 27,343.3 | 21,805.2 |
Total Current Liabilities
| 0 | 179,256.6 | 172,812.8 | 149,561.3 | 152,609.4 | 101,256.6 | 94,689.3 | 79,500.6 | 66,522.5 | 81,003.1 | 70,070.5 | 65,146.8 | 50,691.2 | 49,864.6 | 35,176 | 39,801 | 33,886.5 | 32,747.1 | 25,330.5 | 26,612.1 | 20,148.2 | 23,578.3 | 31,061.6 | 24,265.5 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 150,718.3 | 185,662.2 | 190,653.1 | 186,766.9 | 171,879.9 | 136,064.1 | 129,575.4 | 135,347.1 | 114,842.4 | 83,638.4 | 88,229.9 | 80,158.5 | 67,845.8 | 38,849.9 | 44,714.2 | 33,764.1 | 31,361.8 | 28,393.5 | 15,372.8 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 8,600.3 | 15,963.5 | 26,437.6 | 18,463.5 | 13,603 | 10,670.8 | 25,713.8 | 2,477.7 | 14.8 | 147.9 | 129.6 | 0 | 1,411.7 | 756.8 | 308 | 0 | 0 | 163.3 | 167.6 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7,762.2 | 9,537 | 10,318.2 | 11,128.5 | 11,545.6 | 10,371.1 | 10,287.9 | 9,327.2 | 8,453.2 | 9,288 | 9,011.9 | 0 | 7,685.7 | 4,624.8 | 7,319.6 | 5,096.2 | 5,112.1 | 4,106.2 | 3,745.6 | 1,121.4 | 922.6 | 80.9 | 62.9 | 24.8 |
Other Non-Current Liabilities
| 89,468.5 | -42,427.5 | -52,436.6 | -43,035.2 | -29,187.1 | -30,442.2 | -33,993.5 | -10,540.8 | 1,380.4 | 1,495.3 | 1,509 | 9,138.8 | 696.6 | 650.7 | 402.6 | 375 | 461.7 | 205.2 | 179.6 | 14,702 | 21,869 | 29,027.9 | 23,929.3 | 31,133.1 |
Total Non-Current Liabilities
| 256,549.3 | 168,735.2 | 174,972.3 | 173,323.7 | 167,841.4 | 126,663.8 | 131,583.6 | 136,611.2 | 124,690.8 | 94,569.6 | 98,880.4 | 89,297.3 | 77,639.8 | 44,882.2 | 52,744.4 | 39,235.3 | 36,935.6 | 32,868.2 | 19,465.6 | 15,823.4 | 22,791.6 | 29,108.8 | 23,992.2 | 31,157.9 |
Total Liabilities
| 256,549.3 | 395,431.1 | 395,399.3 | 371,823.2 | 357,542.8 | 249,425.9 | 235,724.7 | 225,563.6 | 191,213.3 | 175,572.7 | 168,950.9 | 154,444.1 | 128,331 | 94,746.8 | 87,920.4 | 79,036.3 | 70,822.1 | 65,615.3 | 44,796.1 | 42,435.5 | 42,939.8 | 52,687.1 | 55,053.8 | 55,423.4 |
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 |
Common Stock
| 78,382.1 | 78,382.1 | 78,382.1 | 78,373.3 | 78,225.7 | 77,875.3 | 77,525.9 | 73,233.6 | 69,599.8 | 66,711.6 | 63,761.3 | 6,311.6 | 6,151.1 | 3,990.1 | 3,918 | 3,867.3 | 3,736.5 | 3,692.1 | 3,639.1 | 3,491.6 | 3,457.3 | 0 | 2,166.4 | 2,134 |
Retained Earnings
| 95,327.4 | 115,331.5 | 119,353.9 | 125,012.7 | 129,519.8 | 136,730 | 123,585.9 | 104,696.7 | 101,296.6 | 98,427.6 | 82,746.4 | 75,897.8 | 0 | 0 | 43,430.2 | 0 | 939.6 | 24,271 | 732.8 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 6,122.4 | 2,338.8 | 15,624.1 | 19,942.8 | 5,277.8 | 9,259.2 | 15,138.1 | 8,160.9 | 8,677 | 13,022.3 | 12,223.1 | 14,498.7 | -9,751.4 | 0 | -7,900 | -8,139.1 | 67,662.8 | -7,433.7 | -7,246.8 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 757.1 | 1,077.5 | 42,422.5 | 127,143.2 | 99,790.3 | 46,902.8 | 78,684.1 | 0 | 39,958.2 | 56,150.4 | 58,166.2 | 50,947.7 | 46,136.2 | 51,484.9 | 55,514 |
Total Shareholders Equity
| 179,831.9 | 196,052.4 | 213,360.1 | 223,328.8 | 213,023.3 | 223,864.5 | 216,249.9 | 186,091.2 | 179,573.4 | 178,918.6 | 159,808.3 | 139,130.6 | 123,542.9 | 103,780.4 | 86,351 | 74,412.3 | 72,338.9 | 60,487.6 | 53,275.5 | 61,657.8 | 54,405 | 46,136.2 | 53,651.3 | 57,648 |
Total Equity
| 188,608.3 | 221,052.1 | 240,484.6 | 255,254.2 | 242,653.1 | 253,859 | 245,730.1 | 211,492.7 | 200,895.3 | 222,358 | 200,276.5 | 177,745 | 158,040.7 | 134,368.6 | 111,689.5 | 97,483 | 94,806.1 | 78,483.8 | 69,364.5 | 78,578.3 | 68,202.4 | 62,963.4 | 71,721.1 | 75,055.7 |
Total Liabilities & Shareholders Equity
| 445,157.6 | 616,483.2 | 635,883.9 | 627,077.4 | 600,195.9 | 503,284.9 | 481,454.8 | 437,056.3 | 392,108.6 | 397,930.7 | 369,227.4 | 332,189.1 | 286,371.7 | 229,115.4 | 199,609.9 | 176,519.3 | 165,628.2 | 144,099.1 | 114,160.6 | 121,013.8 | 111,142.2 | 115,650.5 | 126,774.9 | 130,479.1 |