Henderson Investment Limited
HKEX:0097.HK
0.116 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 73 | 85 | 133 | 260 | 276 | 360 | 366 | 415 | 349 | 363 | 398 | 465 | 444 | 756 | 736 | 801 | 786 | 791 | 346 | 402 | 472 | 1,185 | 1,234 | 1,277 | 1,326 | 1,355 | 1,483 | 1,489 | 1,366 | 1,272 |
Short Term Investments
| 27 | 12 | 12 | 12 | 19 | 30 | 35 | 10 | 23 | 20 | 20 | 36 | 49 | 6 | 7 | 8 | 5 | 8 | 6 | 8 | 5 | 10 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 100 | 85 | 133 | 260 | 276 | 360 | 366 | 415 | 349 | 363 | 398 | 465 | 444 | 756 | 736 | 801 | 786 | 791 | 346 | 402 | 472 | 1,185 | 1,234 | 1,277 | 1,326 | 1,355 | 1,483 | 1,489 | 1,366 | 1,272 |
Net Receivables
| 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 20 | 15 | 14 | 12 | 5 | 47 | 0 | -2 | -3 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 117 | 122 | 127 | 131 | 130 | 134 | 124 | 121 | 119 | 110 | 106 | 123 | 131 | 59 | 62 | 61 | 57 | 66 | 59 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1 | 48 | 38 | 45 | 40 | 56 | 8 | 48 | 27 | 63 | 53 | 55 | 61 | 0 | 0 | 8 | 42 | 51 | 537 | 61 | 55 | 78 | 66 | 65 | 62 | 74 | 105 | 118 | 122 | 436 |
Total Current Assets
| 241 | 255 | 298 | 436 | 446 | 550 | 541 | 584 | 525 | 536 | 577 | 658 | 650 | 833 | 810 | 917 | 894 | 914 | 945 | 524 | 527 | 1,263 | 1,300 | 1,342 | 1,388 | 1,429 | 1,588 | 1,607 | 1,488 | 1,708 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 910 | 1,070 | 714 | 850 | 917 | 557 | 500 | 662 | 769 | 817 | 808 | 92 | 106 | 90 | 88 | 101 | 65 | 73 | 59 | 71 | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
Goodwill
| 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 1,072 | 810 | 810 | 810 | 810 | 810 | 810 | 810 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 35 | 35 | 36 | 37 | 38 | 39 | 40 | 41 | 41 | 42 | 43 | 44 | 45 | 45 | 46 | 47 | 48 | 49 | 50 | 412 | 375 | 394 | 405 | 415 | 429 | 454 | 467 | 479 | 491 | 508 |
Goodwill and Intangible Assets
| 1,107 | 1,107 | 1,108 | 1,109 | 1,110 | 1,111 | 1,112 | 1,113 | 1,113 | 1,114 | 1,115 | 1,116 | 1,117 | 855 | 856 | 857 | 858 | 859 | 860 | 1,222 | 375 | 394 | 405 | 415 | 429 | 454 | 467 | 479 | 491 | 508 |
Long Term Investments
| 45 | 42 | 42 | 39 | 48 | 48 | 48 | 45 | 45 | 53 | 56 | 56 | 58 | 945 | 944 | 958 | 923 | 932 | 919 | 1,293 | 676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 75 | 61 | 50 | 39 | 32 | 30 | 26 | 26 | 26 | 26 | 25 | 11 | 10 | 1 | 2 | 2 | 2 | 1 | 2 | 1 | -676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -945 | -944 | -958 | -923 | -932 | -919 | -1,293 | 677 | 10 | 19 | 27 | 34 | 42 | 48 | 54 | 60 | 66 |
Total Non-Current Assets
| 2,137 | 2,280 | 1,914 | 2,037 | 2,107 | 1,746 | 1,686 | 1,846 | 1,953 | 2,010 | 2,004 | 1,275 | 1,291 | 946 | 946 | 960 | 925 | 933 | 921 | 1,294 | 1,053 | 405 | 426 | 443 | 464 | 497 | 517 | 535 | 552 | 575 |
Total Assets
| 2,378 | 2,535 | 2,212 | 2,473 | 2,553 | 2,296 | 2,227 | 2,430 | 2,478 | 2,546 | 2,581 | 1,933 | 1,941 | 1,779 | 1,756 | 1,877 | 1,819 | 1,847 | 1,866 | 1,818 | 1,580 | 1,668 | 1,726 | 1,785 | 1,852 | 1,926 | 2,105 | 2,142 | 2,040 | 2,283 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 238 | 281 | 256 | 311 | 246 | 311 | 263 | 276 | 263 | 281 | 256 | 319 | 291 | 204 | 165 | 209 | 172 | 206 | 178 | 225 | 1 | 1 | 1 | 3 | 26 | 21 | 51 | 45 | 45 | 53 |
Short Term Debt
| 259 | 244 | 141 | 211 | 243 | 195 | 204 | 261 | 229 | 208 | 233 | 0 | -147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 1 | 5 | 0 | 2 | 1 | 5 | 4 | 4 | 21 | 13 | 8 | 12 | 5 | 7 | 5 | 10 | 3 | 13 | 8 | 1 | 1 | 0 | 0 | 0 | 23 | 24 | 25 | 21 | 27 |
Deferred Revenue
| 0 | 11 | 12 | 17 | 15 | 18 | 13 | 14 | 14 | 14 | 10 | 0 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 102 | 121 | 73 | 104 | 76 | 128 | 82 | 105 | 107 | 88 | 89 | 184 | -2 | 132 | 120 | 147 | 97 | 93 | 103 | 83 | 16 | 17 | 17 | 20 | 0 | 22 | 0 | 5 | 6 | 238 |
Total Current Liabilities
| 599 | 669 | 499 | 660 | 597 | 671 | 580 | 646 | 631 | 626 | 601 | 511 | 500 | 341 | 292 | 361 | 279 | 302 | 294 | 316 | 18 | 19 | 18 | 23 | 26 | 66 | 75 | 75 | 72 | 318 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 649 | 669 | 461 | 517 | 612 | 289 | 285 | 413 | 525 | 608 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 11 | 12 | 17 | 15 | 18 | 188 | 117 | -26 | -112 | -168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 6 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 14 | 15 | 15 | 15 | 16 | 10 | 13 | 13 | 15 | 16 | 21 | 30 | 32 | 28 | 25 |
Other Non-Current Liabilities
| 24 | 7 | 7 | 2 | 4 | 5 | 12 | 17 | 24 | 17 | 12 | 13 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 673 | 693 | 487 | 543 | 638 | 301 | 297 | 437 | 549 | 632 | 669 | 21 | 26 | 8 | 8 | 14 | 15 | 15 | 15 | 16 | 10 | 13 | 13 | 15 | 16 | 21 | 30 | 32 | 28 | 25 |
Total Liabilities
| 1,272 | 1,362 | 986 | 1,203 | 1,235 | 972 | 877 | 1,083 | 1,180 | 1,258 | 1,270 | 532 | 526 | 349 | 300 | 375 | 294 | 317 | 309 | 332 | 28 | 32 | 31 | 38 | 42 | 87 | 105 | 107 | 100 | 343 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 1 | 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
| 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 612 | 609 | 609 | 609 | 609 | 609 | 609 | 609 | 609 | 609 |
Retained Earnings
| 488 | 557 | 611 | 659 | 708 | 714 | 740 | 740 | 691 | 673 | 693 | 783 | 795 | 808 | 794 | 819 | 838 | 841 | 863 | 514 | 573 | 643 | 701 | 755 | 0 | 852 | 0 | 866 | 848 | 825 |
Accumulated Other Comprehensive Income/Loss
| 6 | 4 | 3 | -1 | -2 | -2 | -2 | -1,021 | -904 | -943 | -682 | -113 | 8 | -75 | 35 | -49 | 35 | -26 | 39 | -8 | 175 | -7 | 177 | -6 | 0 | -6 | 0 | -5 | 0 | -9 |
Other Total Stockholders Equity
| 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 178 | 984 | 178 | 1,019 | 145 | 121 | 139 |
Total Shareholders Equity
| 1,106 | 1,173 | 1,226 | 1,270 | 1,318 | 1,324 | 1,350 | 1,347 | 1,298 | 1,288 | 1,311 | 1,401 | 1,415 | 1,430 | 1,441 | 1,465 | 1,485 | 1,489 | 1,514 | 1,303 | 1,360 | 1,433 | 1,487 | 1,536 | 1,593 | 1,633 | 1,628 | 1,615 | 1,578 | 1,564 |
Total Equity
| 1,106 | 1,173 | 1,226 | 1,270 | 1,318 | 1,324 | 1,350 | 1,347 | 1,298 | 1,288 | 1,311 | 1,401 | 1,415 | 1,430 | 1,456 | 1,502 | 1,525 | 1,530 | 1,557 | 1,486 | 1,552 | 1,636 | 1,695 | 1,747 | 1,810 | 1,839 | 2,000 | 2,035 | 1,940 | 1,940 |
Total Liabilities & Shareholders Equity
| 2,378 | 2,535 | 2,212 | 2,473 | 2,553 | 2,296 | 2,227 | 2,430 | 2,478 | 2,546 | 2,581 | 1,933 | 1,941 | 1,779 | 1,756 | 1,877 | 1,819 | 1,847 | 1,866 | 1,818 | 1,580 | 1,668 | 1,726 | 1,785 | 1,852 | 1,926 | 2,105 | 2,142 | 2,040 | 2,283 |