China Merchants Port Holdings Company Limited
HKEX:0144.HK
12.68 (HKD) • At close November 8, 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
| 10,258 | 7,932 | 8,430 | 6,798 | 8,855 | 7,320 | 8,086 | 7,240 | 6,626 | 5,852 | 6,771 | 7,175 | 8,532 | 9,247 | 15,424 | 3,637 | 5,263 | 10,293 | 7,672 | 9,501 | 15,673 | 3,205 | 4,059 | 4,192 | 12,220 | 6,811 | 6,841 | 6,352 | 3,995 | 3,206 |
Short Term Investments
| 2,401 | 7,737 | 2,374 | 2,831 | 453 | 2,660 | 689 | 4,050 | 80 | 1,948 | 890 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 580 | 592 | 558 | 439 | 369 | 708 | 963 | 390 | 382 | 0 | 0 |
Cash and Short Term Investments
| 10,258 | 15,669 | 10,804 | 9,629 | 8,855 | 9,980 | 8,086 | 11,290 | 6,626 | 7,800 | 7,661 | 7,175 | 8,532 | 9,247 | 15,424 | 3,637 | 5,263 | 10,293 | 7,672 | 10,081 | 16,265 | 3,763 | 4,498 | 4,561 | 12,928 | 7,774 | 7,231 | 6,734 | 3,995 | 3,206 |
Net Receivables
| 1,644 | 1,246 | 3,292 | 4,047 | 3,510 | 4,409 | 6,538 | 1,513 | 2,804 | 2,502 | 9,882 | 1,178 | 1,422 | 1,189 | 1,368 | 956 | 1,222 | 1,091 | 1,703 | 1,395 | 1,228 | 1,032 | 1,057 | 0 | 9,448 | 7,154 | 0 | 0 | 0 | 0 |
Inventory
| 272 | 187 | 187 | 175 | 184 | 166 | 145 | 179 | 141 | 125 | 130 | 108 | 88 | 99 | 91 | 77 | 79 | 77 | 83 | 108 | 116 | 94 | 111 | 89 | 287 | 240 | 212 | 159 | 41 | 40 |
Other Current Assets
| 3,520 | 609 | 566 | 678 | 1,073 | 1,161 | 1,807 | 4,474 | 2,661 | 2,083 | 835 | 2,338 | 3,836 | 2,517 | 2,707 | 1,343 | 2,455 | 825 | 2,502 | 2,881 | 2,420 | 1,945 | 2,817 | 1,402 | 4 | 4 | 7,703 | 6,725 | 3,288 | 3,439 |
Total Current Assets
| 15,694 | 17,711 | 14,849 | 14,529 | 13,622 | 15,716 | 16,576 | 17,456 | 12,232 | 12,510 | 18,508 | 10,799 | 13,878 | 13,052 | 19,590 | 6,013 | 9,019 | 12,286 | 11,960 | 13,885 | 20,029 | 5,802 | 7,426 | 6,052 | 22,667 | 15,172 | 15,146 | 13,618 | 7,324 | 6,685 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 36,564 | 36,543 | 35,975 | 40,952 | 42,851 | 44,496 | 43,157 | 43,062 | 38,090 | 39,305 | 39,395 | 29,212 | 29,338 | 30,880 | 18,666 | 18,459 | 19,206 | 19,570 | 19,746 | 19,982 | 19,021 | 19,034 | 18,708 | 16,863 | 17,556 | 18,269 | 17,316 | 16,835 | 10,613 | 10,844 |
Goodwill
| 5,517 | 5,627 | 5,624 | 5,613 | 5,743 | 5,641 | 5,954 | 5,759 | 6,007 | 6,931 | 7,200 | 7,922 | 8,040 | 3,628 | 2,868 | 2,791 | 2,964 | 2,973 | 3,002 | 3,167 | 3,310 | 3,318 | 3,307 | 3,293 | 3,333 | 0 | 0 | 0 | 2,513 | 2,513 |
Intangible Assets
| 8,176 | 16,926 | 14,312 | 13,993 | 14,223 | 14,248 | 15,302 | 15,128 | 15,056 | 17,175 | 17,927 | 22,105 | 22,879 | 18,776 | 13,149 | 12,672 | 13,391 | 13,205 | 13,761 | 13,588 | 13,625 | 13,241 | 12,794 | 12,742 | 11,090 | 14,474 | 13,253 | 13,072 | 6,799 | 7,039 |
Goodwill and Intangible Assets
| 13,693 | 22,553 | 19,936 | 19,606 | 19,966 | 19,889 | 21,256 | 20,887 | 21,063 | 24,106 | 25,127 | 30,027 | 30,919 | 22,404 | 16,017 | 15,463 | 16,355 | 16,178 | 16,763 | 16,755 | 16,935 | 16,559 | 16,101 | 16,035 | 14,423 | 14,474 | 13,253 | 13,072 | 9,312 | 9,552 |
Long Term Investments
| 89,164 | 103,218 | 102,746 | 102,100 | 104,557 | 103,633 | 94,726 | 92,693 | 84,920 | 78,614 | 70,989 | 60,273 | 61,221 | 56,753 | 50,249 | 55,279 | 55,926 | 52,877 | 51,712 | 48,354 | 44,686 | 43,907 | 41,326 | 35,363 | 33,081 | 33,388 | 32,882 | 30,326 | 0 | 0 |
Tax Assets
| 358 | 364 | 361 | 323 | 371 | 394 | 506 | 420 | 274 | 260 | 59 | 60 | 65 | 51 | 47 | 49 | 37 | 41 | 36 | 58 | 108 | 121 | 127 | 120 | 133 | 136 | 112 | 114 | 34 | 34 |
Other Non-Current Assets
| 15,501 | -8,075 | -985 | -5,355 | -4,948 | -5,438 | -4,624 | -4,454 | -4,774 | -5,713 | -5,992 | -60 | -65 | -51 | -47 | -49 | -37 | -41 | -36 | -58 | -108 | 3,768 | 2,748 | 3,033 | 6,171 | 5,647 | 4,893 | 4,386 | 26,439 | 25,353 |
Total Non-Current Assets
| 155,280 | 154,603 | 158,033 | 157,626 | 162,797 | 162,974 | 155,021 | 152,608 | 139,573 | 136,572 | 129,578 | 119,512 | 121,478 | 110,037 | 84,932 | 89,201 | 91,487 | 88,625 | 88,221 | 85,091 | 80,642 | 83,389 | 79,010 | 71,414 | 71,364 | 71,914 | 68,456 | 64,733 | 46,398 | 45,783 |
Total Assets
| 170,974 | 172,314 | 172,882 | 172,155 | 176,419 | 178,690 | 171,597 | 170,064 | 151,805 | 149,082 | 148,086 | 139,937 | 144,129 | 131,951 | 113,008 | 103,113 | 104,937 | 102,349 | 102,764 | 102,436 | 104,209 | 89,191 | 86,436 | 77,466 | 94,031 | 87,086 | 83,602 | 78,351 | 53,722 | 52,468 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 364 | 359 | 327 | 475 | 475 | 546 | 468 | 312 | 276 | 338 | 319 | 396 | 305 | 397 | 327 | 275 | 285 | 271 | 212 | 269 | 234 | 334 | 3,302 | 294 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 11,451 | 16,150 | 12,755 | 16,626 | 9,898 | 14,591 | 11,053 | 9,028 | 15,406 | 9,079 | 5,932 | 5,234 | 16,846 | 6,268 | 7,452 | 5,362 | 4,618 | 1,800 | 2,722 | 6,675 | 6,719 | 2,417 | 4,696 | 7,021 | 1,010 | 2,231 | 2,211 | 1,748 | 3,282 | 3,304 |
Tax Payables
| 558 | 820 | 866 | 862 | 1,134 | 2,294 | 2,385 | 2,412 | 1,851 | 1,736 | 1,326 | 233 | 764 | 262 | 209 | 285 | 569 | 406 | 597 | 596 | 288 | 209 | 259 | 139 | 307 | 312 | 294 | 261 | 114 | 61 |
Deferred Revenue
| 2,573 | 100 | 124 | 862 | 189 | 122 | 134 | 2,412 | 3,851 | 1,736 | 3,757 | -5,234 | -16,846 | -6,268 | -7,452 | -5,362 | -4,618 | -1,800 | -2,722 | -6,675 | -6,719 | 314 | -3,043 | -4,549 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 3,591 | 3,760 | 6,007 | 3,039 | 7,108 | 5,930 | 7,820 | 3,840 | 3,565 | 4,369 | 3,239 | 8,755 | 22,533 | 15,132 | 11,770 | 8,869 | 9,202 | 4,517 | 6,547 | 10,096 | 10,740 | 1,687 | 3,302 | 6,035 | 15,030 | 9,479 | 11,216 | 9,498 | 4,074 | 3,511 |
Total Current Liabilities
| 17,979 | 20,369 | 19,213 | 21,002 | 17,670 | 21,189 | 19,475 | 15,592 | 23,098 | 15,522 | 13,247 | 9,151 | 22,838 | 15,529 | 12,097 | 9,144 | 9,487 | 4,788 | 6,759 | 10,365 | 10,974 | 4,752 | 8,257 | 8,801 | 16,040 | 11,710 | 13,427 | 11,246 | 7,356 | 6,815 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 19,784 | 21,768 | 26,343 | 24,214 | 31,533 | 28,472 | 29,385 | 36,477 | 28,205 | 29,419 | 32,075 | 33,622 | 23,148 | 22,292 | 19,642 | 17,072 | 17,925 | 17,345 | 13,095 | 13,296 | 17,732 | 24,541 | 21,901 | 11,801 | 1,593 | 985 | 1,020 | 1,525 | 0 | 0 |
Deferred Revenue Non-Current
| 1,682 | 382 | 917 | 384 | 914 | 437 | 910 | 437 | 916 | 420 | 918 | 30,268 | 19,764 | 19,654 | 17,796 | 15,099 | 15,763 | 15,012 | 10,686 | 11,088 | 15,783 | 0 | 0 | 0 | 17,545 | 16,231 | -1,153 | -1,842 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,676 | 4,529 | 4,342 | 4,766 | 4,789 | 4,851 | 4,725 | 4,482 | 3,569 | 3,668 | 3,835 | 3,354 | 3,384 | 2,638 | 1,846 | 1,973 | 2,162 | 2,333 | 2,409 | 2,208 | 1,949 | 1,949 | 1,743 | 1,693 | 2,409 | 2,351 | 2,344 | 2,065 | 723 | 736 |
Other Non-Current Liabilities
| 4,871 | 5,943 | 5,942 | 5,459 | 4,986 | 5,184 | 5,919 | 5,678 | 4,688 | 5,919 | 7,095 | -33,622 | -23,148 | -22,292 | -19,642 | -17,072 | -17,925 | -17,345 | -13,095 | -13,296 | -17,732 | 1,523 | 1,509 | 1,489 | 1,073 | 1,049 | 15,001 | 15,986 | 9,163 | 9,298 |
Total Non-Current Liabilities
| 31,013 | 32,622 | 37,544 | 34,823 | 42,222 | 38,944 | 40,939 | 47,074 | 37,378 | 39,426 | 43,923 | 33,622 | 23,148 | 22,292 | 19,642 | 17,072 | 17,925 | 17,345 | 13,095 | 13,296 | 17,732 | 28,013 | 25,153 | 14,983 | 22,620 | 20,616 | 17,212 | 17,734 | 9,886 | 10,034 |
Total Liabilities
| 48,992 | 52,991 | 56,757 | 55,825 | 59,892 | 60,133 | 60,414 | 62,666 | 60,476 | 54,948 | 57,170 | 51,933 | 55,265 | 42,310 | 34,743 | 29,375 | 30,809 | 25,700 | 23,662 | 27,290 | 32,191 | 32,765 | 33,410 | 23,784 | 38,660 | 32,326 | 30,639 | 28,980 | 17,242 | 16,849 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 412 | 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 | 0 | 0 | 0 |
Common Stock
| 48,731 | 48,731 | 46,668 | 46,668 | 44,017 | 44,017 | 42,521 | 42,521 | 40,614 | 40,614 | 39,070 | 39,070 | 38,207 | 38,207 | 34,767 | 19,548 | 18,996 | 18,994 | 18,106 | 17,918 | 16,973 | 253 | 249 | 249 | 247 | 247 | 246 | 246 | 243 | 243 |
Retained Earnings
| 55,148 | 52,729 | 50,798 | 49,827 | 47,842 | 45,813 | 43,324 | 40,446 | 37,693 | 38,152 | 37,263 | 36,056 | 32,521 | 32,678 | 30,614 | 31,745 | 26,247 | 28,990 | 25,607 | 27,270 | 23,801 | 1,390 | 555 | 1,196 | 548 | 1,683 | 19,874 | 6,531 | 6,051 | 12,497 |
Accumulated Other Comprehensive Income/Loss
| 1,111 | 695 | -1,109 | 474 | 4,781 | 8,432 | 5,341 | 4,922 | -1,834 | 1,017 | 1,844 | 195 | 5,145 | 2,562 | 4,414 | 14,615 | 20,956 | 20,844 | 27,358 | 22,242 | 23,295 | -7,928 | 7,109 | -6,943 | 0 | -7,992 | 0 | -6,794 | 0 | -3,185 |
Other Total Stockholders Equity
| -412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54,884 | 37,435 | 51,040 | 42,619 | 49,467 | 21,723 | 39,059 | 27,945 | 24,008 |
Total Shareholders Equity
| 104,990 | 102,155 | 96,357 | 96,969 | 96,640 | 98,262 | 91,186 | 87,889 | 76,473 | 79,783 | 78,177 | 75,321 | 75,873 | 73,447 | 69,795 | 65,908 | 66,199 | 68,828 | 71,071 | 67,430 | 64,069 | 48,599 | 45,348 | 45,542 | 43,414 | 43,405 | 41,843 | 39,042 | 34,239 | 33,563 |
Total Equity
| 121,982 | 119,323 | 116,125 | 116,330 | 116,527 | 118,557 | 111,183 | 107,398 | 91,329 | 94,134 | 90,916 | 88,004 | 88,864 | 89,641 | 78,265 | 73,738 | 74,128 | 76,649 | 79,102 | 75,146 | 72,018 | 56,426 | 53,026 | 53,682 | 55,371 | 54,760 | 52,963 | 49,371 | 36,480 | 35,619 |
Total Liabilities & Shareholders Equity
| 170,974 | 172,314 | 172,882 | 172,155 | 176,419 | 178,690 | 171,597 | 170,064 | 151,805 | 149,082 | 148,086 | 139,937 | 144,129 | 131,951 | 113,008 | 103,113 | 104,937 | 102,349 | 102,764 | 102,436 | 104,209 | 89,191 | 86,436 | 77,466 | 94,031 | 87,086 | 83,602 | 78,351 | 53,722 | 52,468 |