SOHO China Limited
HKEX:0410.HK
0.76 (HKD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 769.461 | 345.725 | 734.698 | 396.804 | 1,206.837 | 721.924 | 3,701.791 | 3,864.045 | 8,405.967 | 12,061.801 | 10,128.281 | 19,708.723 | 11,906.157 | 17,724.921 | 9,241.879 | 9,908.804 | 13,748.792 | 1,081.05 |
Short Term Investments
| -60,004.14 | 10.968 | 1,462.528 | 2,390.709 | 1,223.048 | 4,844.232 | 260.194 | 258.1 | 251.6 | 377.008 | 0 | 2,353.429 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 769.461 | 345.725 | 734.698 | 396.804 | 1,206.837 | 721.924 | 3,701.791 | 3,864.045 | 8,405.967 | 12,061.801 | 10,128.281 | 22,062.152 | 11,906.157 | 17,724.921 | 9,241.879 | 9,908.804 | 13,748.792 | 1,081.05 |
Net Receivables
| 105.504 | 0 | 0 | 0 | 0 | 0 | -3,081.034 | -4,484.943 | -4,455.672 | 0 | 0 | 908.795 | 5,615.496 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,610.444 | 1,708.284 | 1,737.526 | 1,746.533 | 2,224.075 | 2,728.24 | 2,820.84 | 4,226.843 | 4,204.072 | 3,982.897 | 0 | 10,048.137 | 23,428.529 | 18,697.483 | 21,520.795 | 13,898.145 | 7,286.183 | 5,737.577 |
Other Current Assets
| 595.858 | 0 | 0 | 0 | 0 | 0 | 260.194 | 258.1 | 251.6 | 0 | 0 | 2,353.429 | 2,582.919 | 1,796.632 | 1,565.984 | 691.261 | 351.454 | 812.512 |
Total Current Assets
| 3,081.267 | 345.725 | 734.698 | 396.804 | 1,206.837 | 721.924 | 3,701.791 | 3,864.045 | 8,405.967 | 12,061.801 | 10,128.281 | 35,372.513 | 43,533.101 | 38,219.036 | 32,328.658 | 24,498.21 | 21,386.429 | 7,631.139 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 940.876 | 64,758.63 | 64,747.172 | 64,496.835 | 63,139.751 | 59,742.44 | 57,470.33 | 55,882.939 | 55,847.691 | 53,525.678 | 49,400.523 | 682.084 | 688.14 | 554.161 | 672.211 | 700.721 | 819.782 | 441.105 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.016 | 0.073 | 0.561 | 0.7 | 2.491 | 4.067 | 4.78 | 6.393 | 8.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.016 | 0.073 | 0.561 | 0.7 | 2.491 | 4.067 | 4.78 | 6.393 | 8.063 | 48,365.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 60,278.23 | 255.927 | -1,298.288 | -2,338.659 | -1,190.729 | -4,698.006 | 103.972 | 86.941 | 114.115 | 3,719.509 | 0 | 1,849.75 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 831.264 | 846.354 | 840.719 | 898.194 | 637.035 | 603.951 | 680.412 | 1,572.908 | 1,439.106 | 1,441.063 | 0 | 2,009.795 | 901.918 | 1,019.42 | 557.761 | 89.807 | 4.718 | 0 |
Other Non-Current Assets
| 3,485.903 | -1,102.281 | 457.569 | 1,440.465 | 553.694 | 4,094.055 | -784.384 | -1,659.849 | -1,553.221 | -53,525.678 | 18,294.221 | 40,663.429 | 14,556.615 | 8,137.815 | 4,197.691 | 782.346 | 1,247.246 | 357.397 |
Total Non-Current Assets
| 65,536.289 | 64,758.703 | 64,747.733 | 64,497.535 | 63,142.242 | 59,746.507 | 57,475.11 | 55,889.332 | 55,855.754 | 53,525.678 | 67,694.744 | 45,205.058 | 16,146.673 | 9,711.396 | 5,427.663 | 1,572.874 | 2,071.746 | 798.502 |
Total Assets
| 68,617.556 | 68,847.109 | 70,446.515 | 70,704.235 | 69,729.016 | 70,099.045 | 71,217.542 | 67,405.845 | 71,832.072 | 76,819.172 | 77,823.025 | 80,577.571 | 59,679.774 | 47,930.432 | 37,756.321 | 26,071.084 | 23,458.175 | 8,429.641 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 911.636 | 959.837 | 1,017.607 | 1,149.223 | 0 | 0 | 0 | 1,172.401 | 983.041 | 4,620.667 | 0 | 2,657.017 | 1,949.503 | 9,306.445 | 7,708.176 | 5,335.269 | 2,342.021 | 628.803 |
Short Term Debt
| 5,177.875 | 13,453.099 | 1,663.789 | 1,011.86 | 1,663.42 | 3,963.821 | 3,140.391 | 2,954.963 | 1,921.483 | 1,353.285 | 0 | 3,922.219 | 2,214.593 | 2,580.744 | 550 | 1,233.238 | 1,000 | 0 |
Tax Payables
| 1,779.943 | 1,995.518 | 1,764.349 | 2,240.687 | 1,822.956 | 1,916.601 | 2,119.939 | 5,748.514 | 5,565.774 | 5,587.753 | 0 | 10,018.996 | 5,681.681 | 6,966.71 | 3,700.397 | 2,278.387 | 2,732.407 | 1,281.451 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,313.618 | -2,845.713 | -5,929.047 | 0 | 9,571.246 | 5,681.681 | 0 | 0 | 0 | 2,732.407 | 0 |
Other Current Liabilities
| 4,362.024 | -13,985.143 | -2,313.363 | -1,850.604 | -1,573.072 | -3,898.06 | -3,037.121 | 302.948 | 320.222 | 337.27 | 0 | 8,896.083 | 13,198.71 | 6,966.71 | 3,700.397 | 2,278.387 | 1,610.957 | 5,410.557 |
Total Current Liabilities
| 10,451.535 | 427.793 | 368.033 | 310.479 | 90.348 | 65.761 | 103.27 | 116.694 | 379.033 | 382.175 | 505.605 | 25,046.565 | 23,044.487 | 18,853.899 | 11,958.573 | 8,846.894 | 7,685.385 | 6,039.36 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 10,707.093 | 2,731.883 | 16,333.819 | 17,457.907 | 16,366.214 | 16,730.195 | 17,893.445 | 12,480.961 | 15,965.215 | 18,913.03 | 14,313.614 | 19,082.189 | 11,409.733 | 8,036.999 | 7,728.443 | 3,000 | 1,000 | 800 |
Deferred Revenue Non-Current
| 0 | -7,102.794 | 6,738.026 | 8,164.929 | 7,661.477 | 8,667.94 | 10,447.555 | 6,140.034 | 9,963.344 | 13,162.259 | 0 | -16,581.119 | -8,976.892 | 3,063.756 | -74.804 | -110.126 | -59.131 | 0 |
Deferred Tax Liabilities Non-Current
| 9,955.083 | 9,834.677 | 9,595.793 | 9,292.978 | 8,704.737 | 8,062.255 | 7,445.89 | 6,340.927 | 6,001.871 | 5,750.771 | 0 | 4,078.166 | 1,731.255 | 786.434 | 604.537 | 72.584 | 51.031 | 0 |
Other Non-Current Liabilities
| 308.821 | -2,731.883 | -16,333.819 | -17,457.907 | -16,366.214 | -16,730.195 | -17,893.445 | -12,480.961 | -15,965.215 | -18,913.03 | 24,518.011 | 17,241.308 | 9,253.569 | -2,790.024 | 97.045 | 136.845 | 162.529 | 67.501 |
Total Non-Current Liabilities
| 20,970.997 | 2,731.883 | 16,333.819 | 17,457.907 | 16,366.214 | 16,730.195 | 17,893.445 | 12,480.961 | 15,965.215 | 18,913.03 | 38,831.625 | 23,820.544 | 13,417.665 | 9,097.165 | 8,355.221 | 3,099.303 | 1,154.429 | 867.501 |
Total Liabilities
| 31,422.532 | 31,478.588 | 33,346.751 | 33,430.584 | 32,612.877 | 34,305.608 | 37,490.245 | 31,758.168 | 34,109.544 | 36,359.204 | 39,337.23 | 48,867.109 | 36,462.152 | 27,951.064 | 20,313.794 | 11,946.197 | 8,839.814 | 6,906.861 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 630.128 | 688.544 | 638.074 | 661.01 | 1,440.828 | 1,554.647 | 1,573.389 | 1,391.279 | 567.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 106.112 | 107.868 | 106.029 | 107.502 | 107.485 | 107.485 | 107.485 | 108.352 | 79.642 |
Retained Earnings
| 36,783.14 | 36,963.039 | 36,754.98 | 36,886.078 | 36,623.836 | 36,095.145 | 34,170.179 | 33,624.866 | 32,714.634 | 32,177.002 | 28,097.171 | 20,209.316 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 36,160.759 | -630.128 | -688.544 | -638.074 | -661.01 | -1,440.828 | -1,554.647 | -1,573.389 | -1,391.279 | -567.148 | -131.881 | -58.431 | -43.624 | -106.5 | -112.019 | -89.281 | -88.618 | -62.517 |
Other Total Stockholders Equity
| -36,783.14 | -628.532 | -686.948 | -636.478 | -659.414 | -1,454.447 | -1,571.939 | 808.034 | 3,779.125 | 7,080.037 | 9,387.45 | 10,442.593 | 21,658.885 | 19,241.747 | 17,228.149 | 13,969.838 | 14,436.098 | 1,343.058 |
Total Shareholders Equity
| 36,266.871 | 36,440.619 | 36,174.144 | 36,355.712 | 36,070.534 | 34,746.81 | 32,704.352 | 34,539.012 | 36,599.871 | 39,363.151 | 37,460.608 | 30,699.507 | 21,722.763 | 19,242.732 | 17,223.615 | 13,988.042 | 14,455.832 | 1,360.183 |
Total Equity
| 37,195.024 | 37,368.521 | 37,099.764 | 37,273.651 | 37,116.139 | 35,793.437 | 33,727.297 | 35,647.677 | 37,722.528 | 40,459.968 | 38,485.795 | 31,710.462 | 23,217.622 | 19,979.368 | 17,442.527 | 14,124.887 | 14,618.361 | 1,522.78 |
Total Liabilities & Shareholders Equity
| 68,617.556 | 68,847.109 | 70,446.515 | 70,704.235 | 69,729.016 | 70,099.045 | 71,217.542 | 67,405.845 | 71,832.072 | 76,819.172 | 77,823.025 | 80,577.571 | 59,679.774 | 47,930.432 | 37,756.321 | 26,071.084 | 23,458.175 | 8,429.641 |