Cathay Pacific Airways Limited
HKEX:0293.HK
8.05 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15,530 | 7,340 | 8,573 | 6,166 | 8,881 | 7,672 | 6,914 | 9,778 | 7,207 | 10,211 | 12,359 | 12,798 | 19,597 | 24,198 | 16,522 | 15,088 | 21,649 | 5,796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 7,636 | 10,937 | 10,711 | 13,175 | 5,983 | 7,478 | 12,018 | 10,338 | 13,103 | 10,225 | 13,669 | 11,384 | 0 | 0 | 746 | 0 | 0 | 9,757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 15,530 | 18,277 | 19,284 | 19,341 | 14,864 | 15,150 | 18,932 | 20,116 | 20,310 | 20,436 | 26,028 | 24,182 | 19,597 | 24,198 | 16,522 | 15,088 | 21,649 | 15,553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 6,252 | 6,921 | 8,296 | 6,469 | 6,041 | 6,633 | 6,190 | 5,658 | 5,487 | 5,650 | 5,491 | 0 | 9,859 | 11,065 | 8,161 | 10,647 | 11,376 | 8,735 | 6,538 | 5,347 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 967 | 1,137 | 1,269 | 1,719 | 1,812 | 1,828 | 1,515 | 1,514 | 1,366 | 1,589 | 1,511 | 1,194 | 1,155 | 0 | 947 | 960 | 882 | 800 | 657 | 524 | 398 | 430 | 587 | 647 | 648 | 0 |
Other Current Assets
| 0 | 1 | 48 | 38 | 4,567 | 6,007 | 6,004 | 3,073 | 4,580 | 4,239 | 2,425 | 911 | 746 | 368 | 0 | 0 | -1,559 | 0 | 0 | 0 | 19,953 | 17,474 | 14,542 | 16,046 | 15,427 | 16,311 |
Total Current Assets
| 22,749 | 26,336 | 28,897 | 27,567 | 27,284 | 29,618 | 32,835 | 31,392 | 33,225 | 33,467 | 39,185 | 36,209 | 31,357 | 36,652 | 25,630 | 28,058 | 34,817 | 25,159 | 20,654 | 17,309 | 20,351 | 17,904 | 15,129 | 16,693 | 16,075 | 16,311 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 116,088 | 118,855 | 123,990 | 131,925 | 140,114 | 117,124 | 108,035 | 102,896 | 96,855 | 94,629 | 94,935 | 84,278 | 73,498 | 66,112 | 65,495 | 66,039 | 62,388 | 58,086 | 50,156 | 51,808 | 51,357 | 50,038 | 51,660 | 48,548 | 48,354 | 49,201 |
Goodwill
| 11,615 | 11,615 | 11,615 | 11,615 | 11,654 | 7,666 | 7,666 | 7,666 | 7,666 | 7,666 | 7,666 | 7,666 | 7,666 | 0 | 7,666 | 7,666 | 7,666 | 7,390 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,902 | 14,800 | 15,035 | 15,061 | 15,151 | 3,508 | 3,555 | 3,268 | 2,940 | 2,652 | 2,136 | 1,759 | 935 | 338 | 184 | 116 | 116 | 83 | 260 | 348 | 405 | 489 | 454 | 411 | 0 | 0 |
Goodwill and Intangible Assets
| 14,517 | 26,415 | 26,650 | 26,676 | 26,805 | 11,174 | 11,221 | 10,934 | 10,606 | 10,318 | 9,802 | 9,425 | 8,601 | 338 | 7,850 | 7,782 | 7,782 | 7,473 | 260 | 348 | 405 | 489 | 454 | 411 | 0 | 0 |
Long Term Investments
| 16,046 | 18,366 | 26,437 | 28,399 | 30,408 | 28,335 | 28,866 | 24,482 | 23,895 | 24,398 | 21,658 | 8,388 | 0 | 0 | 8,296 | 0 | 0 | 480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1,085 | 1,134 | 846 | 627 | 1,089 | 793 | 928 | 737 | 497 | 428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3,630 | -10,192 | -10,193 | -10,620 | -11,184 | -793 | -928 | -737 | -497 | -428 | 5,995 | 16,710 | 23,677 | 24,951 | 6,053 | 12,860 | 21,406 | 11,892 | 7,184 | 5,819 | 2,924 | 3,197 | 73,573 | 3,756 | 3,548 | 2,602 |
Total Non-Current Assets
| 151,366 | 154,578 | 167,730 | 177,007 | 187,232 | 156,633 | 148,122 | 138,312 | 131,356 | 129,345 | 132,390 | 118,801 | 105,776 | 91,401 | 87,694 | 86,681 | 91,576 | 77,931 | 57,600 | 57,975 | 54,686 | 53,724 | 125,687 | 52,715 | 51,902 | 51,803 |
Total Assets
| 174,115 | 180,914 | 196,627 | 204,574 | 214,516 | 190,294 | 188,378 | 177,421 | 172,827 | 171,974 | 171,575 | 155,010 | 137,133 | 128,053 | 113,324 | 114,739 | 126,393 | 103,090 | 78,254 | 75,284 | 75,037 | 71,628 | 140,816 | 69,408 | 67,977 | 68,114 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 7,397 | 5,380 | 4,327 | 3,284 | 8,448 | 6,801 | 5,112 | 5,061 | 5,341 | 5,671 | 7,601 | 7,357 | 17,464 | 7,752 | 12,965 | 17,722 | 12,538 | 10,999 | 7,625 | 3,944 | 5,543 | 5,280 | 4,556 | 5,619 | 6,052 | 5,796 |
Short Term Debt
| 10,523 | 14,643 | 22,350 | 24,249 | 20,752 | 13,713 | 8,888 | 11,263 | 13,238 | 9,781 | 10,218 | 8,157 | 0 | 0 | 7,828 | 4,255 | 4,788 | 10,051 | 3,563 | 4,999 | 4,879 | 4,281 | 2,010 | 1,783 | 2,025 | 0 |
Tax Payables
| 2,509 | 4,023 | 2,765 | 1,977 | 1,951 | 1,193 | 1,372 | 707 | 502 | 199 | 0 | 687 | 0 | 1,541 | 943 | 2,129 | 2,475 | 2,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 15,223 | 13,537 | 7,925 | 8,122 | 15,941 | 14,030 | 13,961 | 12,926 | 13,012 | -9,781 | 0 | 12,224 | 0 | 0 | 0 | 5,878 | 6,254 | 0 | 2,527 | 1,497 | 1,259 | 874 | 626 | 620 | 659 | 0 |
Other Current Liabilities
| 9,841 | 5,819 | 5,768 | 9,092 | 9,770 | 12,608 | 11,945 | 502 | 4,170 | 29,025 | 22,958 | 10,113 | 9,930 | 25,891 | 8,075 | 7,283 | 2,249 | 870 | 6,391 | 6,811 | 2,839 | 2,518 | 1,965 | 3,762 | 2,655 | 4,404 |
Total Current Liabilities
| 45,493 | 43,402 | 43,135 | 46,724 | 56,862 | 48,345 | 41,278 | 44,092 | 49,777 | 44,676 | 40,777 | 35,895 | 37,007 | 35,184 | 29,811 | 35,011 | 28,304 | 24,822 | 17,579 | 17,251 | 14,520 | 12,953 | 9,157 | 11,784 | 11,391 | 10,200 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 57,771 | 62,463 | 67,504 | 68,880 | 76,508 | 60,183 | 69,506 | 58,906 | 49,867 | 55,315 | 56,834 | 51,389 | 0 | 0 | 34,814 | 36,025 | 40,233 | 48,892 | 18,892 | 17,662 | 21,418 | 18,529 | 22,014 | 19,055 | 22,758 | 24,858 |
Deferred Revenue Non-Current
| 252 | 2,907 | 3,735 | 3,711 | 4,412 | 3,335 | 373 | 601 | 2,390 | 17,981 | 0 | 1,143 | 0 | 0 | -19,276 | 161 | 90 | 18 | 0 | 0 | 0 | 0 | 0 | -99 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7,756 | 8,117 | 9,820 | 11,499 | 13,564 | 13,178 | 12,820 | 11,380 | 9,278 | 9,691 | 0 | 8,198 | 6,797 | 5,815 | 5,255 | 4,977 | 6,771 | 6,600 | 6,460 | 7,280 | 7,762 | 7,614 | 7,836 | 7,146 | 6,714 | 6,359 |
Other Non-Current Liabilities
| 294 | 667 | 710 | 499 | 394 | 1,314 | 3,129 | 6,916 | 13,448 | 10,439 | 10,951 | 1,143 | 36,479 | 32,528 | 1,059 | 120 | 178 | -14,858 | -211 | -72 | 181 | 346 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 68,589 | 74,154 | 81,769 | 84,589 | 94,878 | 40,952 | 49,071 | 36,125 | 26,438 | 27,672 | 67,785 | 61,809 | 44,182 | 38,440 | 41,128 | 41,283 | 47,362 | 32,562 | 25,141 | 25,044 | 29,361 | 26,489 | 100,258 | 26,201 | 29,472 | 33,110 |
Total Liabilities
| 114,082 | 117,556 | 124,904 | 131,313 | 151,740 | 126,355 | 127,106 | 121,895 | 124,760 | 120,121 | 108,562 | 97,704 | 81,189 | 73,624 | 70,939 | 76,294 | 75,666 | 57,384 | 42,720 | 42,295 | 43,881 | 39,442 | 109,415 | 37,985 | 40,863 | 43,310 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0 | 19,500 | 19,500 | 19,500 | 0 | 126 | 120 | 6,413 | 15,079 | 7,540 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 28,828 | 28,822 | 28,822 | 48,322 | 17,106 | 17,106 | 17,106 | 17,106 | 17,106 | 17,106 | 787 | 787 | 787 | 787 | 787 | 0 | 0 | 787 | 676 | 674 | 669 | 667 | 666 | 670 | 676 | 676 |
Retained Earnings
| 21,186 | 13,284 | 19,724 | 24,741 | 45,867 | 46,956 | 44,115 | 44,672 | 45,900 | 42,156 | 40,342 | 38,363 | 0 | 0 | 24,704 | 0 | 0 | 28,200 | 34,292 | 32,181 | 30,383 | 31,448 | 30,642 | 30,654 | 26,352 | 24,020 |
Accumulated Other Comprehensive Income/Loss
| 9,486 | 1,746 | 3,672 | 194 | -200 | -126 | -120 | -6,413 | -15,079 | -7,540 | 5,464 | -58,093 | -57,170 | -54,736 | -49,221 | 37,538 | 49,761 | -40,334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | -451 | 0 | 0 | 0 | 0 | 0 | -6,413 | -15,079 | -7,540 | 16,295 | 17,460 | 16,295 | 16,295 | 16,295 | 18,690 | 18,538 | 16,409 | 7,855 | 6,192 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 60,026 | 63,352 | 71,718 | 73,257 | 62,773 | 63,936 | 61,101 | 55,365 | 47,927 | 51,722 | 62,888 | 57,186 | 55,809 | 54,274 | 42,238 | 38,325 | 50,549 | 45,554 | 35,251 | 32,855 | 31,052 | 32,115 | 31,308 | 31,324 | 27,028 | 24,696 |
Total Equity
| 60,033 | 63,358 | 71,723 | 73,261 | 62,776 | 63,939 | 61,272 | 55,526 | 48,067 | 51,853 | 63,013 | 57,306 | 55,944 | 54,429 | 42,385 | 38,445 | 50,727 | 45,706 | 35,534 | 32,989 | 31,156 | 32,186 | 31,401 | 31,423 | 27,114 | 24,804 |
Total Liabilities & Shareholders Equity
| 174,115 | 180,914 | 196,627 | 204,574 | 214,516 | 190,294 | 188,378 | 177,421 | 172,827 | 171,974 | 171,575 | 155,010 | 137,133 | 128,053 | 113,324 | 114,739 | 126,393 | 103,090 | 78,254 | 75,284 | 75,037 | 71,628 | 140,816 | 69,408 | 67,977 | 68,114 |