Carrianna Group Holdings Company Limited
HKEX:0126.HK
0.205 (HKD) • At close October 14, 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 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 162.154 | 321.307 | 323.181 | 458.502 | 221.204 | 126.259 | 348.95 | 284.215 | 158.207 | 229.248 | 362.994 | 548.806 | 305.2 | 221.606 | 119.205 | 125.151 | 133.701 | 129.103 | 115.553 | 62.747 | 73.664 | 67.075 | 69.843 | 54.203 | 42.532 |
Short Term Investments
| 52.638 | 157.901 | 195.494 | 408.296 | 510.642 | 37.643 | 161.459 | 91.914 | 87.944 | 57.7 | 113.158 | 843.104 | 14.259 | 2.044 | 15.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 214.792 | 479.208 | 518.675 | 866.798 | 731.846 | 278.252 | 510.409 | 376.129 | 246.151 | 286.948 | 476.152 | 548.806 | 319.459 | 223.65 | 134.53 | 125.151 | 133.701 | 129.103 | 115.553 | 62.747 | 73.664 | 67.075 | 69.843 | 54.203 | 42.532 |
Net Receivables
| 394.747 | 320.836 | 350.856 | 335.166 | 331.464 | 23.571 | 228.225 | 191.48 | 200.755 | 88.352 | 50.446 | 1,392.07 | 198.396 | 232.009 | 205.767 | 445.746 | 480.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 443.169 | 479.856 | 526.307 | 503.207 | 472.85 | 620.234 | 586.748 | 943.923 | 960.12 | 1,031.466 | 952.847 | 47.132 | 51.579 | 49.179 | 41.017 | 45.434 | 51.412 | 53.862 | 46.148 | 39.627 | 32.922 | 30.169 | 45.253 | 105.675 | 144.677 |
Other Current Assets
| 495.15 | 381.529 | 472.201 | 299.851 | 246.93 | 936.235 | 649.949 | 239.59 | 165.991 | 497.023 | 354.912 | 604.216 | 763.221 | 572.637 | 408.715 | 191.085 | 26.901 | 379.692 | 357.048 | 340.4 | 478.315 | 537.704 | 395.649 | 341.535 | 339.571 |
Total Current Assets
| 1,547.858 | 1,661.429 | 1,868.039 | 2,005.022 | 1,783.09 | 1,743.942 | 1,813.872 | 1,659.208 | 1,485.073 | 1,846.089 | 1,721.199 | 2,592.224 | 1,332.655 | 1,077.475 | 790.029 | 807.416 | 692.558 | 562.657 | 518.749 | 442.774 | 584.901 | 634.948 | 510.745 | 501.413 | 526.78 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,050.918 | 1,317.463 | 1,357.797 | 1,179.557 | 1,165.774 | 807.215 | 744.965 | 587.306 | 600.06 | 605.926 | 489.248 | 479.916 | 485.798 | 468.686 | 429.592 | 899.566 | 337.968 | 201.486 | 174.087 | 202.69 | 978.341 | 987.082 | 300.699 | 434.155 | 404.709 |
Goodwill
| 28.162 | 52.581 | 64.47 | 67.703 | 76.451 | 50.207 | 58.928 | 90.318 | 90.318 | 72.145 | 40.111 | 40.111 | 40.111 | 40.111 | 40.111 | 40.264 | 41.399 | 8.721 | 8.721 | -177.818 | -264.799 | -297.939 | 0 | 0 | 0 |
Intangible Assets
| 0 | 52.581 | 64.47 | 67.703 | 76.451 | 50.207 | 58.928 | 359.394 | 359.394 | 359.394 | 399.732 | 399.732 | 399.732 | 399.732 | 533.559 | 533.559 | 533.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 28.162 | 105.162 | 128.94 | 135.406 | 152.902 | 50.207 | 58.928 | 449.712 | 449.712 | 431.539 | 439.843 | 439.843 | 439.843 | 439.843 | 573.67 | 573.823 | 574.958 | 8.721 | 8.721 | -177.818 | -264.799 | -297.939 | 0 | 0 | 0 |
Long Term Investments
| 3,450.94 | 3,402.568 | 3,725.91 | 3,477.839 | 3,018.134 | 1,168.313 | 1,082.646 | 821.174 | 651.905 | 626.183 | 874.607 | 446.23 | 1,184.601 | 1,335.765 | 1,225.944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 34.269 | 20.964 | 18.999 | 12.106 | 0.719 | 0.049 | 0 | 0 | 1.441 | 0 | 0 | -446.23 | 1,498.299 | 1,380.07 | 1,265.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 22.764 | -18.515 | -18.065 | -38.218 | 272.592 | -0.049 | -1,886.539 | -1,858.192 | -1.441 | -1,663.648 | -1,803.698 | 2,971.091 | 991.084 | 950.004 | 821.998 | 2,272.914 | 2,635.026 | 1,565.616 | 1,105.349 | 990.992 | 37.519 | 46.096 | 361.512 | 339.276 | 418.294 |
Total Non-Current Assets
| 4,587.053 | 4,827.642 | 5,213.581 | 4,766.69 | 4,610.121 | 2,025.735 | 1,886.539 | 1,858.192 | 1,701.677 | 1,663.648 | 1,803.698 | 3,890.85 | 4,599.625 | 4,574.368 | 4,316.753 | 3,746.303 | 3,547.952 | 1,775.823 | 1,288.157 | 1,015.864 | 751.061 | 735.239 | 662.211 | 773.431 | 823.003 |
Total Assets
| 6,134.911 | 6,489.071 | 7,081.62 | 6,771.712 | 6,393.211 | 6,261.702 | 6,306.272 | 6,084.115 | 5,834.498 | 6,263.881 | 6,195.232 | 6,483.074 | 5,932.28 | 5,651.843 | 5,106.782 | 4,553.719 | 4,240.51 | 2,338.48 | 1,806.906 | 1,458.638 | 1,335.962 | 1,370.187 | 1,172.956 | 1,274.844 | 1,349.783 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 50.046 | 56.819 | 44.597 | 43.945 | 51.987 | 51.012 | 45.537 | 88.978 | 101.858 | 116.343 | 139.427 | 108.064 | 130.612 | 394.558 | 51.495 | 38.662 | 95.895 | 38.193 | 36.616 | 50.811 | 42.905 | 48.724 | 47.572 | 107.735 | 118.684 |
Short Term Debt
| 1,562.109 | 1,283.836 | 983.782 | 1,125.395 | 1,066.528 | 976.341 | 827.698 | 806.546 | 652.885 | 774.205 | 559.939 | 765.475 | 561.659 | 541.08 | 393.971 | 425.161 | 259.947 | 236.106 | 214.623 | 186.814 | 127.355 | 172.802 | 154.756 | 0 | 0 |
Tax Payables
| 291.531 | 306.71 | 325.397 | 287.947 | 244.775 | 248.556 | 244.486 | 199.655 | 205.227 | 189.956 | 193.83 | 164.275 | 139.56 | 91.423 | 73.186 | 117.394 | 119.919 | 83.96 | 72.824 | 78.875 | 63.522 | 61.628 | 5.468 | 8.708 | 6.136 |
Deferred Revenue
| 28.23 | 306.71 | 20.964 | 22.658 | 52.523 | 52.647 | -827.698 | -806.546 | -652.885 | -774.205 | -559.939 | 164.275 | 139.56 | 91.423 | 73.186 | 117.394 | 119.919 | 83.96 | 72.824 | 78.875 | 64.476 | 62.344 | 5.767 | 0 | 0 |
Other Current Liabilities
| 751.522 | 299.72 | 751.317 | 755.964 | 571.104 | 596.953 | 1,492.846 | 1,426.927 | 1,275.964 | 1,417.754 | 1,145.561 | 738.464 | 386.856 | 28.131 | 223.729 | 194.432 | 137.548 | 103.11 | 93.706 | 98.743 | 100.91 | 144.015 | 139.873 | 340.769 | 379.672 |
Total Current Liabilities
| 2,391.907 | 1,947.085 | 1,800.66 | 1,947.962 | 1,742.142 | 1,676.953 | 1,538.383 | 1,515.905 | 1,377.822 | 1,534.097 | 1,284.988 | 1,776.278 | 1,218.687 | 1,055.192 | 742.381 | 775.649 | 613.309 | 461.369 | 417.769 | 415.243 | 335.646 | 427.885 | 347.968 | 448.504 | 498.356 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 209.644 | 509.565 | 744.329 | 558.34 | 675.133 | 308.576 | 330.227 | 425.738 | 283.709 | 231.82 | 354.3 | 303.311 | 602.229 | 369.424 | 411.956 | 299.681 | 388.5 | 379.165 | 294.691 | 208.114 | 221.042 | 183.908 | 76.732 | 0 | 0 |
Deferred Revenue Non-Current
| 75.085 | 82.678 | 92.247 | 86.583 | 88.866 | 142.646 | 227.552 | 151.585 | 160.119 | 169.998 | 213.487 | 211.457 | 209.554 | 252.661 | 261.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 274.919 | 271.293 | 297.255 | 298.567 | 253.217 | 243.289 | 249.133 | 450.575 | 454.658 | 474.971 | 462.283 | 437.081 | 424.969 | 408.844 | 391.833 | 389.756 | 386.821 | 95.445 | 53.328 | 48.972 | 0.711 | 0.553 | 0.749 | 0 | 0 |
Other Non-Current Liabilities
| 12.979 | 10.57 | -23.523 | -37.531 | 70.849 | -385.935 | -476.685 | -602.16 | -614.777 | -644.969 | -675.77 | 82.026 | 94.656 | 93.201 | 5.647 | 89.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -448.504 | -498.356 |
Total Non-Current Liabilities
| 572.627 | 874.106 | 1,110.308 | 905.959 | 1,088.065 | 308.576 | 330.227 | 425.738 | 283.709 | 231.82 | 354.3 | 1,033.875 | 1,331.408 | 1,124.13 | 1,071.224 | 779.171 | 775.321 | 474.61 | 348.019 | 257.086 | 221.753 | 184.461 | 77.481 | -448.504 | -498.356 |
Total Liabilities
| 2,964.534 | 2,821.191 | 2,910.968 | 2,853.921 | 2,830.207 | 2,431.636 | 2,348.599 | 2,554.531 | 2,299.906 | 2,446.303 | 2,342.878 | 2,810.153 | 2,550.095 | 2,179.322 | 1,813.605 | 1,554.82 | 1,388.63 | 935.979 | 765.788 | 672.329 | 557.399 | 612.346 | 425.449 | 536.76 | 593.361 |
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 |
Common Stock
| 157.136 | 157.136 | 157.136 | 138.28 | 125.709 | 125.709 | 125.509 | 125.389 | 125.389 | 124.989 | 124.889 | 115.577 | 114.442 | 114.412 | 114.412 | 114.412 | 114.412 | 74.664 | 74.359 | 73.859 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,826.908 | 2,077.572 | 2,273.83 | 2,317.113 | 2,273.822 | 2,384.223 | 2,205.887 | 1,925.123 | 1,830.288 | 1,744.931 | 1,686.681 | 1,522.116 | 1,771.977 | 1,704.649 | 22.882 | 1,168.467 | 1,000.523 | 805.636 | 498.669 | 263.885 | 7.326 | 7.326 | 14.524 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -373.787 | -148.703 | 149.748 | -59.071 | -197.531 | 49.33 | 317.452 | 80.856 | 174.683 | 374.622 | 509.428 | -285.409 | -269.571 | -222.472 | -178.86 | -180.484 | -167.109 | -193.86 | -171.017 | -145.776 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,505.959 | 1,505.959 | 1,505.959 | 1,440.624 | 1,397.359 | 1,310.548 | 1,308.61 | 1,307.488 | 1,307.488 | 1,389.773 | 1,388.351 | 2,182.646 | 1,497.967 | 1,565.386 | 3,103.814 | 1,658.29 | 1,636.037 | 681.87 | 614.093 | 572.727 | 744.575 | 721.953 | 704.688 | 695.246 | 720.984 |
Total Shareholders Equity
| 3,116.216 | 3,591.964 | 4,086.673 | 3,836.946 | 3,599.359 | 3,869.81 | 3,957.458 | 3,438.856 | 3,437.848 | 3,634.315 | 3,709.349 | 3,534.93 | 3,114.815 | 3,161.975 | 3,062.248 | 2,760.685 | 2,583.863 | 1,368.31 | 1,016.104 | 764.695 | 751.901 | 729.279 | 719.212 | 695.246 | 720.984 |
Total Equity
| 3,095.292 | 3,585.202 | 4,078.405 | 3,831.208 | 3,563.004 | 3,830.066 | 3,957.673 | 3,529.584 | 3,534.592 | 3,817.578 | 3,852.354 | 3,672.921 | 3,382.185 | 3,472.521 | 3,293.177 | 2,998.899 | 2,851.88 | 1,402.501 | 1,041.118 | 786.309 | 778.563 | 757.841 | 747.507 | 738.084 | 756.422 |
Total Liabilities & Shareholders Equity
| 6,134.911 | 6,489.071 | 7,081.62 | 6,771.712 | 6,393.211 | 6,261.702 | 6,306.272 | 6,084.115 | 5,835.939 | 6,263.881 | 6,195.232 | 6,483.074 | 5,932.28 | 5,651.843 | 5,106.782 | 4,553.719 | 4,240.51 | 2,338.48 | 1,806.906 | 1,458.638 | 1,335.962 | 1,370.187 | 1,172.956 | 1,274.844 | 1,349.783 |