Swire Pacific Limited
HKEX:0019.HK
66.05 (HKD) • At close November 1, 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 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11,831 | 11,614 | 22,894 | 29,264 | 21,345 | 9,112 | 6,072 | 6,477 | 8,985 | 10,115 | 10,950 | 5,888 | 3,707 | 3,809 | 2,564 | 4,408 | 3,981 | 1,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 2,251 | 856 | 618 | 77 | 23 | 10 | -267,593 | 20 | 68 | 12 | 338 | 310 | 215 | 371 | 14 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 95 | 36 | 116 | 239 |
Cash and Short Term Investments
| 14,082 | 11,614 | 22,894 | 29,264 | 21,345 | 9,112 | 6,072 | 6,477 | 8,985 | 10,115 | 10,950 | 5,888 | 3,922 | 4,180 | 2,564 | 4,408 | 3,981 | 1,774 | 18 | 0 | 0 | 0 | 95 | 36 | 116 | 239 |
Net Receivables
| 7,929 | 8,958 | 7,662 | 8,423 | 8,097 | 9,107 | 11,034 | 9,590 | 68 | 12 | 338 | 310 | 0 | 4,499 | 14 | 3,767 | 3,053 | 2,545 | 2,325 | 0 | 0 | 0 | 1,799 | 2,794 | 2,819 | 2,701 |
Inventory
| 15,868 | 15,872 | 12,096 | 8,650 | 9,143 | 6,711 | 8,529 | 10,459 | 12,214 | 11,801 | 11,216 | 10,770 | 3,287 | 2,104 | 1,428 | 1,733 | 1,575 | 1,394 | 1,863 | 2,110 | 2,683 | 3,374 | 1,055 | 838 | 934 | 1,032 |
Other Current Assets
| 2,805 | 4,295 | 5,644 | 2,686 | 1,868 | 26,756 | 6,262 | 27 | 9,962 | 9,552 | 9,212 | 8,866 | 13,103 | 10,052 | 7,092 | 7,500 | 5,481 | 3,768 | 1,891 | 1,500 | 406 | 474 | 1,954 | 2,326 | 2,169 | 2,957 |
Total Current Assets
| 40,684 | 40,739 | 48,881 | 49,069 | 40,453 | 42,579 | 31,897 | 26,553 | 31,229 | 31,480 | 31,716 | 25,834 | 20,312 | 16,336 | 11,098 | 13,641 | 11,037 | 6,936 | 6,097 | 5,669 | 5,574 | 5,994 | 4,903 | 5,994 | 6,038 | 6,929 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,775 | 29,280 | 29,937 | 33,561 | 42,579 | 41,059 | 47,282 | 42,009 | 44,081 | 44,771 | 40,621 | 34,639 | 27,288 | 24,125 | 14,549 | 17,010 | 16,762 | 8,869 | 93,581 | 82,309 | 65,473 | 66,975 | 71,261 | 77,265 | 65,393 | 61,132 |
Goodwill
| 9,441 | 6,530 | 6,814 | 6,766 | 6,604 | 7,063 | 7,166 | 5,622 | 5,805 | 5,837 | 4,001 | 3,956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9,806 | 8,433 | 7,761 | 7,672 | 12,852 | 5,855 | 6,320 | 3,573 | 1,572 | 1,605 | 633 | 553 | 5,239 | 5,363 | 3,105 | 3,453 | 3,209 | 1,918 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 19,247 | 14,963 | 14,575 | 14,438 | 12,852 | 12,918 | 13,486 | 9,195 | 7,377 | 7,442 | 4,634 | 4,509 | 5,239 | 5,363 | 3,105 | 3,453 | 3,209 | 1,918 | 866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 357,617 | 348,025 | 341,006 | 334,084 | 343,537 | 337,946 | 327,821 | 53,891 | 49,749 | 50,501 | 52,879 | 48,945 | 45,984 | 42,355 | 32,488 | 27,893 | 29,350 | 26,285 | 19,764 | 0 | 0 | 0 | 26,019 | 24,846 | 23,889 | 22,261 |
Tax Assets
| 567 | 278 | 468 | 562 | 667 | 454 | 603 | 697 | 847 | 652 | 567 | 338 | 305 | 327 | 270 | 295 | 148 | 159 | 192 | 15 | 12 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -1,138 | 1,481 | 1,449 | 1,396 | 1,309 | 1,449 | 10 | 241,153 | 229,082 | 222,489 | 218,608 | 207,383 | 193,535 | 182,069 | 156,220 | 135,784 | 128,925 | 104,637 | 4,158 | 22,984 | 22,564 | 24,188 | 326 | 316 | 532 | 714 |
Total Non-Current Assets
| 407,068 | 394,027 | 387,435 | 384,041 | 400,944 | 393,826 | 389,202 | 346,945 | 331,136 | 325,855 | 317,309 | 295,814 | 272,351 | 254,239 | 206,632 | 184,435 | 178,394 | 141,868 | 118,561 | 105,308 | 88,049 | 91,163 | 97,606 | 102,427 | 89,814 | 84,107 |
Total Assets
| 447,752 | 434,766 | 436,316 | 433,110 | 441,397 | 436,405 | 421,099 | 373,498 | 362,365 | 357,335 | 349,025 | 321,648 | 292,663 | 270,575 | 217,730 | 198,076 | 189,431 | 148,804 | 124,658 | 110,977 | 93,623 | 97,157 | 102,509 | 108,421 | 95,852 | 91,036 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 5,988 | 28,740 | 27,468 | 4,295 | 4,299 | 25,102 | 22,439 | 17,448 | 18,810 | 16,739 | 16,439 | 14,376 | 14,179 | 10,156 | 8,865 | 7,717 | 7,423 | 5,166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 12,077 | 11,020 | 18,114 | 7,722 | 12,427 | 11,528 | 9,412 | 5,952 | 7,510 | 5,943 | 8,677 | 7,426 | 10,083 | 14,384 | 2,552 | 3,751 | 4,248 | 1,487 | 1,459 | 11 | 2,821 | 4,790 | 7,399 | 9,623 | 5,175 | 5,442 |
Tax Payables
| 571 | 311 | 499 | 856 | 1,170 | 636 | 624 | 388 | 662 | 661 | 456 | 873 | 557 | 595 | 292 | 345 | 278 | 177 | 0 | 0 | 0 | 0 | 209 | 123 | 151 | 272 |
Deferred Revenue
| 2,146 | 1,337 | 1,293 | 916 | 721 | 438 | 0 | 420 | 0 | 0 | 0 | 180 | 0 | 595 | 0 | 353 | -3,962 | 222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 21,603 | 435 | 1,401 | 21,493 | 20,115 | 871 | 635 | 2,327 | 685 | 695 | 553 | 742 | 764 | 11 | 319 | 36 | 4,248 | 10 | 5,038 | 9,038 | 10,371 | 7,929 | 3,123 | 2,265 | 4,003 | 5,763 |
Total Current Liabilities
| 41,814 | 41,532 | 48,276 | 34,426 | 37,562 | 37,939 | 32,486 | 26,147 | 27,005 | 23,377 | 25,669 | 22,724 | 25,026 | 25,146 | 11,736 | 11,857 | 11,957 | 6,885 | 6,497 | 9,049 | 13,192 | 12,719 | 10,522 | 11,888 | 9,178 | 11,205 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 58,613 | 62,269 | 48,775 | 65,594 | 60,981 | 60,251 | 69,174 | 62,291 | 58,782 | 60,518 | 50,841 | 40,917 | 27,237 | 28,738 | 29,624 | 29,196 | 20,486 | 9,940 | 1,452 | 2,593 | 1,325 | 5,324 | 9,625 | 10,486 | 9,048 | 8,693 |
Deferred Revenue Non-Current
| 4,206 | 0 | 0 | 0 | 0 | -33,655 | -47,204 | -47,182 | 78 | 57 | 47 | 114 | 108 | 128 | 392 | 482 | 222 | 36 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 16,660 | 13,090 | 12,572 | 11,556 | 11,014 | 10,034 | 9,881 | 8,291 | 7,605 | 6,938 | 6,357 | 5,757 | 5,050 | 4,605 | 20,303 | 17,382 | 17,748 | 14,268 | 11,127 | 911 | 891 | 38 | 120 | 138 | 195 | 185 |
Other Non-Current Liabilities
| 1,685 | 1,939 | 2,525 | 2,388 | 2,346 | 36,721 | 50,668 | 51,783 | 4,909 | 4,315 | 3,603 | 2,802 | 2,766 | 2,907 | 2,326 | 2,325 | 2,340 | 2,584 | 4,778 | 4,885 | 4,908 | 4,863 | 4,642 | 4,642 | 4,642 | 4,642 |
Total Non-Current Liabilities
| 81,164 | 77,298 | 63,872 | 79,538 | 74,341 | 73,351 | 82,519 | 75,183 | 71,374 | 71,828 | 60,848 | 49,590 | 35,161 | 36,378 | 52,645 | 49,385 | 40,796 | 26,828 | 17,389 | 8,389 | 7,124 | 10,225 | 14,387 | 15,266 | 13,885 | 13,520 |
Total Liabilities
| 122,978 | 118,830 | 112,148 | 113,964 | 111,903 | 111,290 | 115,005 | 101,330 | 98,379 | 95,205 | 86,517 | 72,314 | 60,187 | 61,524 | 64,381 | 61,242 | 52,753 | 33,713 | 23,886 | 17,438 | 20,316 | 22,944 | 24,909 | 27,154 | 23,063 | 24,725 |
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 |
Common Stock
| 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 1,294 | 903 | 903 | 903 | 903 | 903 | 903 | 910 | 919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 266,875 | 255,167 | 256,738 | 256,404 | 270,330 | 266,842 | 246,881 | 224,464 | 220,138 | 214,880 | 209,682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 266,835 | 257,162 | 265,221 | 261,398 | 272,058 | 269,130 | 251,869 | 223,585 | 217,155 | 2,601 | 9,370 | 0 | 0 | 203,207 | 0 | 134,484 | 134,607 | 113,562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -266,875 | -255,167 | -256,303 | -256,404 | -270,330 | -266,842 | -246,881 | -224,464 | -220,138 | 0 | 342 | 208,738 | 226,656 | 342 | 151,600 | 0 | 0 | 0 | 94,843 | 86,995 | 68,076 | 69,266 | 72,949 | 76,064 | 68,509 | 62,591 |
Total Shareholders Equity
| 268,129 | 258,456 | 266,950 | 262,692 | 273,352 | 270,424 | 253,163 | 224,879 | 218,449 | 218,775 | 220,297 | 209,641 | 227,559 | 204,452 | 152,503 | 135,387 | 135,517 | 114,481 | 94,843 | 86,995 | 68,076 | 69,266 | 72,949 | 76,064 | 68,509 | 62,591 |
Total Equity
| 324,774 | 315,936 | 324,168 | 319,146 | 329,494 | 325,115 | 306,094 | 272,168 | 263,986 | 262,130 | 262,508 | 249,334 | 232,476 | 209,051 | 153,349 | 136,834 | 136,678 | 115,091 | 100,772 | 93,539 | 73,307 | 74,213 | 77,600 | 81,267 | 72,789 | 66,311 |
Total Liabilities & Shareholders Equity
| 447,752 | 434,766 | 436,316 | 433,110 | 441,397 | 436,405 | 421,099 | 373,498 | 362,365 | 357,335 | 349,025 | 321,648 | 292,663 | 270,575 | 217,730 | 198,076 | 189,431 | 148,804 | 124,658 | 110,977 | 93,623 | 97,157 | 102,509 | 108,421 | 95,852 | 91,036 |