Allied Group Limited
HKEX:0373.HK
1.46 (HKD) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 14,735.4 | 15,537.9 | 10,902.2 | 7,902.6 | 6,999.7 | 5,982.6 | 4,118 | 7,553.8 | 8,427.4 | 6,386.7 | 5,752.5 | 6,919.4 | 4,335.1 | 4,546 | 2,278.4 | 2,591.463 | 2,811.029 | 1,764.313 | 732.173 | 765.765 | 0.324 | 70.645 |
Short Term Investments
| 6,464.3 | 4,976 | 8,409.4 | 5,586 | 5,227.7 | 5,444.6 | 7,955.8 | 3,790.2 | 3,288.7 | 1,870.9 | 1,687.5 | 1,785.1 | 2,222 | 1,727.1 | 1,443.6 | 423.347 | 0 | -33.603 | 241.137 | 0 | 0 | 0 |
Cash and Short Term Investments
| 21,199.7 | 15,537.9 | 10,902.2 | 7,902.6 | 6,999.7 | 11,073.7 | 11,286.1 | 10,086.3 | 10,214.7 | 7,264.2 | 7,460.4 | 8,236.7 | 5,616.2 | 6,273.1 | 3,722 | 3,014.81 | 2,811.029 | 1,764.313 | 973.31 | 765.765 | 0.324 | 70.645 |
Net Receivables
| 9,327.6 | 6,954.6 | 6,761.1 | 1,484.9 | 1,609.2 | 1,091.2 | 4,973.9 | 4,868 | 4,401.1 | 9,621.8 | 7,939.1 | 6,904 | 6,844 | 0 | 0 | 0 | 5,887.831 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 8,533.2 | 8,311.4 | 7.3 | 0.1 | 0.2 | 0.3 | 34,486 | 5,033.9 | 4,461.5 | 6,765.1 | -20.4 | 370 | 441.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -39,060.5 | -36,678.2 | -28,364.8 | -20,100.6 | -20,103.3 | 13,690 | -27,551.1 | 1,257.7 | 1,501.4 | 993.4 | 5,762.3 | 370 | 3,739.6 | 3,689.4 | 531.8 | 3,203.007 | 4,123.118 | 6,397.924 | 2,021.523 | 1,695.409 | 30.719 | 60.607 |
Total Current Assets
| 14,702 | 22,492.5 | 17,663.3 | 9,387.5 | 8,608.9 | 25,855.2 | 23,194.9 | 21,245.9 | 20,578.7 | 24,644.5 | 21,141.4 | 19,746.6 | 17,582.5 | 16,773.1 | 12,699.9 | 10,960.202 | 12,821.978 | 8,164.897 | 5,672.986 | 4,838.868 | 31.043 | 131.252 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,136.8 | 16,379.9 | 19,177.3 | 1,516.4 | 1,283.5 | 1,088.2 | 1,120.2 | 1,077.9 | 1,133 | 1,097.9 | 932.1 | 656.1 | 635.2 | 668.9 | 339.3 | 349.517 | 3,727.742 | 3,174.519 | 2,871.708 | 2,752.051 | 1.774 | 1.454 |
Goodwill
| 135.7 | 135.7 | 132.9 | 132.9 | 132.9 | 134.1 | 134.1 | 134.1 | 124.3 | 125.6 | 125.6 | 127 | 125.7 | 125.7 | 278 | 268.259 | 229.219 | 295.581 | 33.267 | -593.523 | 0 | 0 |
Intangible Assets
| 71.5 | 70.2 | 71.4 | 43.7 | 32.5 | 33.6 | 26.4 | 27 | 23.4 | 120.2 | 117.4 | 126.5 | 132.9 | 111.3 | 405.2 | 370.512 | 358.821 | 29.63 | 25.016 | 10.375 | 0 | 0 |
Goodwill and Intangible Assets
| 207.2 | 205.9 | 204.3 | 176.6 | 165.4 | 167.7 | 160.5 | 161.1 | 147.7 | 245.8 | 243 | 253.5 | 258.6 | 237 | 683.2 | 638.771 | 588.04 | 325.211 | 58.283 | -583.148 | 0 | 0 |
Long Term Investments
| 26,006.8 | 32,455.9 | 37,727.5 | 32,769.9 | 31,035.6 | 28,717 | 29,311.1 | 22,180.3 | 18,330.8 | 12,127.5 | 10,802.7 | 10,464.4 | 9,977.4 | 7,433.3 | 6,189.3 | 5,218.559 | 5,876.677 | 3,668.386 | 3,952.171 | 3,237.873 | 0 | 0 |
Tax Assets
| 504.6 | 616.7 | 687.5 | 794.9 | 788.7 | 730.3 | 649.6 | 652.5 | 543.4 | 265 | 201.6 | 106 | 92.7 | 94.1 | 100.5 | 122.5 | 66.576 | 47.709 | 40.336 | 43.005 | 0 | 0 |
Other Non-Current Assets
| 62,259.4 | -616.7 | -687.5 | -794.9 | -788.7 | 9,648.9 | 6,236.4 | 7,334.1 | 8,507.1 | 10,397.1 | 9,807.6 | 9,368.5 | 7,558 | 7,204.6 | 6,174 | 5,299.124 | 1,860.787 | 2,518.973 | 1,827.635 | 1,844.012 | 2,600.398 | 2,594.36 |
Total Non-Current Assets
| 99,114.8 | 49,041.7 | 57,109.1 | 34,462.9 | 32,484.5 | 40,352.1 | 37,477.8 | 31,405.9 | 28,662 | 24,133.3 | 21,987 | 20,848.5 | 18,521.9 | 15,637.9 | 13,486.3 | 11,628.471 | 12,119.822 | 9,734.798 | 8,750.133 | 7,293.793 | 2,602.172 | 2,595.814 |
Total Assets
| 113,816.8 | 113,250 | 120,307.9 | 70,336.7 | 68,843.2 | 66,207.3 | 60,672.7 | 52,651.8 | 49,240.7 | 48,777.8 | 43,128.4 | 40,595.1 | 36,104.4 | 32,411 | 26,186.2 | 22,588.673 | 24,941.8 | 17,899.695 | 14,423.119 | 12,132.661 | 2,633.215 | 2,727.066 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 1,232.6 | 2,897.4 | 1,810.9 | 380.5 | 194.1 | 131.9 | 244.7 | 179.8 | 164.2 | 2,607.7 | 1,695 | 1,221.9 | 904.9 | 1,473 | 1,831.7 | 1,638.438 | 2,221.008 | 1,552.676 | 1,123.762 | 1,265.764 | 0 | 0 |
Short Term Debt
| 12,671.8 | 9,690.7 | 17,182.3 | 11,492.7 | 7,784.3 | 8,310.5 | 3,848.7 | 5,011.3 | 2,652.7 | 4,595.3 | 3,284.3 | 4,735.4 | 3,098.3 | 2,930.8 | 3,126 | 1,403.803 | 115.226 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 2,285.5 | 2,203.9 | 2,118.1 | 149.8 | 368.1 | 191.4 | 161 | 148.6 | 204.3 | 194.4 | 148.2 | 105 | 102.2 | 107.8 | 82.7 | 76.026 | 3.382 | 83.481 | 3.842 | 1.677 | 0 | 0 |
Deferred Revenue
| 7,177.6 | 7,462.6 | 2,966 | -11,112.2 | -7,590.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219.2 | 215.694 | 894.746 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -17,477.4 | -17,153.3 | -20,148.3 | -380.5 | -194.1 | 2,253.7 | 1,695.3 | 535.3 | 654.9 | 740.5 | 612.3 | 493.1 | 468.8 | 271.8 | 0.3 | 0.596 | 199.319 | 1,900.914 | 1,450.76 | 1,083.164 | 7.616 | 6.594 |
Total Current Liabilities
| 3,604.6 | 2,897.4 | 1,810.9 | 380.5 | 194.1 | 10,696.1 | 5,788.7 | 5,726.4 | 3,471.8 | 7,943.5 | 5,591.6 | 6,450.4 | 4,472 | 4,675.6 | 5,177.2 | 3,258.531 | 3,430.299 | 3,453.59 | 2,574.522 | 2,348.928 | 7.616 | 6.594 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 11,833.5 | 24,551.4 | 29,502.8 | 19,923.1 | 17,742.5 | 16,965.9 | 12,283.5 | 10,630.1 | 10,199.7 | 11,308.2 | 9,679.7 | 9,260.1 | 7,059.5 | 2,736.3 | 1,141.6 | 2,479.25 | 2,779.592 | 145.034 | 0 | 1,342.094 | 138.892 | 0 |
Deferred Revenue Non-Current
| 7,185.7 | 7,462.6 | 2,966 | 19,766.1 | 17,584.7 | -8,712.5 | -8,375.5 | -5,631.1 | -7,555.9 | -4,307.4 | -4,896.7 | -3,534.8 | -3,261.8 | 1,292 | 3,480.5 | 321.029 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,368 | 6,410.9 | 7,242 | 157 | 157.8 | 189 | 185.4 | 192.1 | 173.1 | 202.2 | 196.3 | 232 | 205.5 | 375.5 | 335.6 | 241.962 | 308.178 | 189.306 | 0 | 25.029 | 0 | 0 |
Other Non-Current Liabilities
| 17,424.9 | -35,527.5 | -10,208 | -19,923.1 | -17,742.5 | 406.9 | 4,530.1 | 622.7 | 4,904.6 | -275.1 | 1,667.8 | -1,181.1 | 178.2 | -1,232 | -3,468.2 | -296.307 | 4.776 | 923.826 | 1,735.592 | 2.808 | 1.983 | 1.999 |
Total Non-Current Liabilities
| 42,812.1 | 2,897.4 | 29,502.8 | 19,923.1 | 17,742.5 | 8,849.3 | 8,623.5 | 5,813.8 | 7,721.5 | 6,927.9 | 6,647.1 | 4,776.2 | 4,181.4 | 3,171.8 | 1,489.5 | 2,745.934 | 3,092.546 | 1,258.166 | 1,735.592 | 1,369.931 | 140.875 | 1.999 |
Total Liabilities
| 46,416.7 | 45,043.3 | 46,460 | 21,371.3 | 20,053.2 | 19,545.4 | 14,412.2 | 11,540.2 | 11,193.3 | 14,871.4 | 12,238.7 | 11,226.6 | 8,653.4 | 7,847.4 | 6,666.7 | 6,004.465 | 6,522.845 | 4,711.756 | 4,310.114 | 3,718.859 | 148.491 | 8.593 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 235.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 2,221.7 | 367.5 | 382.4 | 408.7 | 414.7 | 414.7 | 488.077 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 43,163 | 42,529.7 | 43,966 | 34,369.4 | 25,707 | 23,568.6 | 21,791.8 | 18,997.3 | 16,085.4 | 13,568.5 | 12,210 | 11,298 | 9,496.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 41,320.9 | -1,636.9 | 26.9 | 428.3 | -235.5 | 442.3 | 1,055.9 | -649.3 | -563.2 | -702.9 | -639.1 | -635.5 | -598.2 | -597 | 0 | -557.247 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -43,163 | -0 | 0 | 0 | 177.5 | 0 | 0 | 1,188.6 | 1,600.2 | 2,080.1 | 3,850.3 | 3,592.1 | 3,363.6 | 12,223.6 | 9,015.8 | 8,384.536 | 9,184.649 | 7,240.807 | 6,114.744 | 4,949.424 | 2,484.724 | 2,718.473 |
Total Shareholders Equity
| 43,542.6 | 43,114.5 | 46,214.6 | 37,019.4 | 28,106.2 | 26,232.6 | 25,069.4 | 21,758.3 | 19,344.1 | 17,167.4 | 15,788.7 | 14,637 | 12,670.8 | 12,041.3 | 9,430.5 | 8,315.366 | 9,184.649 | 7,240.807 | 6,114.744 | 4,949.424 | 2,484.724 | 2,718.473 |
Total Equity
| 67,400.1 | 68,206.7 | 73,847.9 | 48,965.4 | 48,790 | 46,661.9 | 46,260.5 | 41,111.6 | 38,047.4 | 33,906.4 | 30,889.7 | 29,368.5 | 27,451 | 24,563.6 | 19,519.5 | 16,584.208 | 18,418.955 | 13,187.939 | 10,113.005 | 8,413.802 | 2,484.724 | 2,718.473 |
Total Liabilities & Shareholders Equity
| 113,816.8 | 113,250 | 120,307.9 | 70,336.7 | 68,843.2 | 66,207.3 | 60,672.7 | 52,651.8 | 49,240.7 | 48,777.8 | 43,128.4 | 40,595.1 | 36,104.4 | 32,411 | 26,186.2 | 22,588.673 | 24,941.8 | 17,899.695 | 14,423.119 | 12,132.661 | 2,633.215 | 2,727.066 |