CITIC Limited
HKEX:0267.HK
9.03 (HKD) • At close November 12, 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 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 820,210.436 | 875,351 | 851,860 | 894,247 | 913,907 | 955,636 | 822,762 | 690,628 | 688,884 | 983,589 | 35,070 | 32,821 | 30,930 | 24,558 | 21,553 | 18,296 | 8,045 | 3,679 | 2,579 | 2,417 | 5,511 | 2,545 | 4,631 | 3,596 | 7,075 | 0 | 0 |
Short Term Investments
| 308,108.635 | 173,854 | 152,370 | 200,497 | 62,033 | 89,169 | 633,514 | 1,020,458 | 677,438 | 365,310 | 50 | 255 | 401 | 73 | 92 | 1,016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,128,319.07 | 1,049,205 | 1,004,230 | 1,094,744 | 975,940 | 1,044,805 | 1,456,276 | 1,711,086 | 1,366,322 | 1,348,899 | 35,070 | 32,821 | 31,331 | 24,631 | 21,645 | 19,312 | 8,045 | 3,679 | 2,579 | 2,417 | 5,511 | 2,545 | 4,631 | 3,596 | 7,075 | 0 | 0 |
Net Receivables
| 310,280.918 | 261,512 | 188,230 | 185,526 | 181,228 | 123,273 | 80,598 | 72,714 | 66,317 | 56,360 | 18,671 | 18,687 | 20,134 | 14,368 | 14,498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 148,792.062 | 122,079 | 113,403 | 80,370 | 54,735 | 58,087 | 58,552 | 49,000 | 130,447 | 133,258 | 19,270 | 16,777 | 14,125 | 11,191 | 6,983 | 5,605 | 5,982 | 3,920 | 3,427 | 2,778 | 1,880 | 1,866 | 1,799 | 0 | 0 | 0 | 0 |
Other Current Assets
| 263,161.193 | 275,083 | 7,254,959 | 6,555,699 | 5,462,859 | 0 | 61,070 | 54,158 | 60,762 | 86,428 | 881 | 1,144 | 3,189 | 4,150 | 2,172 | 10,664 | 9,859 | 6,858 | 6,746 | 4,515 | 4,584 | 3,448 | 5,864 | 172 | 192 | 0 | 0 |
Total Current Assets
| 1,850,553.243 | 1,707,879 | 1,305,863 | 1,360,640 | 1,211,903 | 1,226,165 | 1,656,496 | 1,886,958 | 1,623,848 | 1,624,945 | 73,892 | 69,429 | 68,779 | 54,340 | 45,298 | 35,581 | 23,886 | 14,457 | 12,752 | 9,710 | 11,975 | 7,859 | 12,294 | 3,768 | 7,267 | 0 | 0 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 288,620.84 | 225,042 | 215,809 | 205,755 | 186,569 | 172,594 | 176,613 | 157,967 | 166,372 | 184,551 | 128,960 | 118,182 | 87,409 | 74,812 | 50,678 | 35,196 | 29,982 | 24,621 | 18,708 | 18,762 | 15,526 | 15,804 | 14,702 | 54 | 68 | 80 | 82 |
Goodwill
| 28,709.815 | 28,684 | 21,590 | 21,133 | 21,203 | 22,885 | 23,989 | 21,871 | 19,481 | 13,709 | 902 | 916 | 0 | 0 | 0 | 0 | 0 | 0 | 603 | 272 | 223 | 282 | 353 | 0 | 0 | 0 | 0 |
Intangible Assets
| 24,844.24 | 47,400 | 39,994 | 37,010 | 33,180 | 37,272 | 47,710 | 41,193 | 40,053 | 15,776 | 1,053 | 1,124 | 0 | 12,989 | 10,913 | 8,979 | 4,105 | 2,986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 53,589.787 | 76,084 | 61,584 | 58,143 | 54,383 | 60,157 | 71,699 | 63,064 | 59,534 | 29,485 | 1,955 | 2,040 | 16,202 | 12,989 | 10,913 | 8,979 | 4,105 | 2,986 | 603 | 272 | 223 | 282 | 353 | 0 | 0 | 0 | 0 |
Long Term Investments
| 10,060,486.847 | 9,596,943 | 8,998,902 | 8,026,808 | 6,741,811 | 6,133,952 | 5,515,068 | 5,053,792 | 4,891,363 | 949,774 | 30,559 | 28,038 | 28,444 | 28,172 | 29,814 | 36,271 | 43,039 | 0 | 34,980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 91,743.471 | 99,430 | 82,619 | 74,164 | 58,729 | 50,011 | 48,585 | 34,802 | 27,761 | 24,277 | 2,868 | 2,342 | 1,647 | 714 | 554 | 1,967 | 100 | 103 | 158 | 94 | 85 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 130,409.122 | 88,821 | 20,744 | 15,318 | 36,529 | 17,834 | 52,278 | 42,906 | 34,431 | 3,134,799 | 29,545 | 27,355 | 27,258 | 21,909 | 18,484 | 21,190 | 5,723 | 34,493 | 3,467 | 30,635 | 27,917 | 33,213 | 33,476 | 45,836 | 38,150 | -80 | -82 |
Total Non-Current Assets
| 10,624,850.068 | 10,086,320 | 9,379,658 | 8,380,188 | 7,078,021 | 6,434,548 | 5,864,243 | 5,352,531 | 5,179,461 | 4,322,886 | 193,887 | 177,957 | 160,960 | 138,596 | 110,443 | 103,603 | 82,949 | 62,203 | 57,916 | 49,763 | 43,751 | 49,299 | 48,531 | 45,890 | 38,218 | 0 | 0 |
Total Assets
| 12,475,403.312 | 11,794,199 | 10,685,521 | 9,740,828 | 8,289,924 | 7,660,713 | 7,520,739 | 7,239,489 | 6,803,309 | 5,947,831 | 267,779 | 247,386 | 229,739 | 192,936 | 155,741 | 139,184 | 106,835 | 76,660 | 70,668 | 59,473 | 55,726 | 57,158 | 60,825 | 49,658 | 45,485 | 51,497 | 53,923 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 124,550.127 | 100,224 | 98,886 | 86,362 | 73,238 | 75,084 | 68,733 | 53,147 | 52,920 | 63,784 | 28,717 | 24,402 | 30,577 | 26,911 | 19,992 | 13,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 2,930,890.501 | 2,877,870 | 2,615,473 | 2,266,069 | 1,948,678 | 1,590,051 | 1,445,855 | 1,540,861 | 1,586,854 | 52,745 | 27,139 | 22,133 | 27,657 | 15,227 | 4,357 | 9,382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 10,166.683 | 17,606 | 16,184 | 13,448 | 13,989 | 11,551 | 19,439 | 14,319 | 9,414 | 15,240 | 1,139 | 1,065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 35,000.959 | 33,369 | 33,798 | 28,545 | 21,661 | 18,749 | 3,334 | 2,892 | 31,556 | 2,851,751 | 0 | 2,935 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 6,198,129.322 | 6,068,893 | 5,897,118 | 5,466,310 | 4,577,599 | 4,215,788 | 103,080 | 115,281 | 118,620 | 828,287 | -28,544 | -24,207 | -28,904 | -25,975 | -19,582 | -10,183 | 14,973 | 10,038 | 9,233 | 5,802 | 4,895 | 3,620 | 4,794 | 1,570 | 1,743 | 0 | 0 |
Total Current Liabilities
| 9,423,287.72 | 9,198,186 | 8,760,345 | 7,947,096 | 6,708,403 | 5,986,307 | 1,709,174 | 1,779,647 | 1,852,284 | 3,875,591 | 57,168 | 50,730 | 59,907 | 43,129 | 24,759 | 26,199 | 14,973 | 10,038 | 9,233 | 5,802 | 4,895 | 3,620 | 4,794 | 1,570 | 1,743 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 1,185,627.498 | 624,153 | 653,060 | 668,085 | 586,003 | 783,557 | 848,320 | 655,079 | 487,247 | 555,564 | 93,591 | 94,496 | 71,050 | 68,456 | 61,318 | 47,852 | 25,069 | 16,659 | 18,852 | 13,769 | 9,653 | 8,737 | 12,409 | 11,633 | 12,000 | 14,293 | 15,409 |
Deferred Revenue Non-Current
| 22,403.256 | 14,350 | 12,962 | 5,455,786 | 4,563,221 | 4,178,459 | 4,056,158 | 4,031,522 | 3,766,848 | 3,586,508 | -41,653 | -51,304 | -16,189 | -28,737 | -38,860 | -26,680 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 18,438.536 | 20,322 | 14,480 | 11,444 | 9,963 | 8,756 | 9,438 | 6,682 | 6,998 | 7,409 | 3,918 | 3,343 | 3,373 | 2,419 | 1,891 | 1,710 | 2,094 | 1,954 | 1,387 | 333 | 325 | 226 | 215 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 353,842.194 | 557,120 | 79,084 | -5,350,225 | -4,472,157 | -4,107,026 | 111,881 | 77,759 | 40,599 | -2,652,748 | 46,442 | 58,255 | 23,585 | 33,534 | 41,394 | 34,096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,580,311.485 | 1,215,945 | 759,586 | 785,090 | 687,030 | 863,746 | 5,025,797 | 4,771,042 | 4,301,692 | 1,496,733 | 102,298 | 104,790 | 81,819 | 75,672 | 65,743 | 56,978 | 27,163 | 18,613 | 20,239 | 14,102 | 9,978 | 8,963 | 12,624 | 11,633 | 12,000 | 14,293 | 15,409 |
Total Liabilities
| 11,003,599.205 | 10,414,131 | 9,519,931 | 8,732,186 | 7,395,433 | 6,850,053 | 6,734,971 | 6,550,689 | 6,153,976 | 5,372,324 | 159,466 | 155,520 | 141,726 | 118,801 | 90,502 | 83,177 | 42,136 | 28,651 | 29,472 | 19,904 | 14,873 | 12,583 | 17,418 | 13,203 | 13,743 | 16,524 | 18,996 |
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 | 0 |
Common Stock
| 338,642.815 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 381,710 | 324,198 | 1,460 | 1,460 | 1,460 | 1,459 | 1,459 | 1,458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 414,299.498 | 396,219 | 344,891 | 294,193 | 255,807 | 221,409 | 191,554 | 158,134 | 131,132 | 109,387 | 912 | 1,095 | 1,095 | 1,095 | 912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 21,260.413 | -40,678 | 24,806 | -1,627 | -45,991 | -44,574 | -30,186 | -56,715 | -33,776 | 0 | -20,037 | -14,498 | -12,228 | -9,843 | -8,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,625 | 119,428 | 96,621 | 90,631 | 75,571 | 65,963 | 48,513 | 59,793 | 46,510 | 39,103 | 37,892 | 38,826 | 42,757 | 41,637 | 36,455 | 31,742 | 34,973 | 34,927 |
Total Shareholders Equity
| 774,202.726 | 737,251 | 751,407 | 674,276 | 591,526 | 558,545 | 543,078 | 483,129 | 479,066 | 431,960 | 101,763 | 84,678 | 80,958 | 68,282 | 60,259 | 49,971 | 59,793 | 46,510 | 39,103 | 37,892 | 38,826 | 42,757 | 41,637 | 36,455 | 31,742 | 34,973 | 34,927 |
Total Equity
| 1,471,804.107 | 1,380,068 | 1,165,590 | 1,008,642 | 894,491 | 810,660 | 785,768 | 688,800 | 649,333 | 575,507 | 108,313 | 91,866 | 88,013 | 74,135 | 65,239 | 56,007 | 64,699 | 48,009 | 41,196 | 39,569 | 40,853 | 44,575 | 43,407 | 36,455 | 31,742 | 34,973 | 34,927 |
Total Liabilities & Shareholders Equity
| 12,475,403.312 | 11,794,199 | 10,685,521 | 9,740,828 | 8,289,924 | 7,660,713 | 7,520,739 | 7,239,489 | 6,803,309 | 5,947,831 | 267,779 | 247,386 | 229,739 | 192,936 | 155,741 | 139,184 | 106,835 | 76,660 | 70,668 | 59,473 | 55,726 | 57,158 | 60,825 | 49,658 | 45,485 | 51,497 | 53,923 |