Shandong Hi-Speed Holdings Group Limited
HKEX:0412.HK
5.65 (HKD) • At close September 17, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,093.436 | 4,392.562 | 1,334.3 | 5,045.748 | 8,214.075 | 681.398 | 1,555.133 | 220.544 | 327.621 | 4.331 | 6.122 | 6.023 | 38.748 | 1.667 | 10.583 | 29.473 | 205.172 | 127.695 | 37.095 | 9.009 | 0.743 | 0.56 | 2.072 | 0.052 |
Short Term Investments
| 3,267.476 | 7,393.27 | 9,270.39 | 8,461.573 | 3,081.439 | 2,710.65 | 2,526.583 | 1,578.957 | 2,525.879 | 337.067 | 514.502 | 212.54 | 503.72 | 666.099 | 718.632 | 346.389 | 357.627 | 352.195 | 0 | 134.751 | 58.902 | 51.636 | 0 | 0 |
Cash and Short Term Investments
| 9,360.912 | 11,785.832 | 10,604.69 | 13,507.321 | 11,295.514 | 3,392.048 | 4,081.716 | 1,799.501 | 2,853.5 | 341.398 | 520.624 | 218.563 | 542.468 | 667.766 | 729.215 | 375.862 | 562.799 | 479.89 | 37.095 | 143.76 | 59.645 | 52.196 | 2.072 | 0.052 |
Net Receivables
| 16,723.822 | 13,561.558 | 5,517.1 | 5,528.558 | 6,511.604 | 2,289.351 | 0 | 230.99 | 440.057 | 3.679 | -36.693 | -31.921 | -25.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 71.424 | 95.003 | -4,948.408 | -5,858.263 | -2,200.732 | -2,130.402 | 0 | -1,332.939 | -576.797 | -3.679 | 0.172 | 0.131 | 0.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -26,156.158 | -23,736.991 | -12,143.1 | -16,195.799 | -16,335.866 | 2,920.051 | 0 | 494.037 | 639.14 | 60.269 | 52.593 | 114.398 | 66.055 | 8.901 | 10.26 | 436.369 | 1.626 | 313.281 | 321.004 | 5.516 | 8.022 | 21.053 | 36.089 | 251.036 |
Total Current Assets
| 27,200 | 27,755.419 | 15,131.248 | 18,494.244 | 16,483.653 | 6,312.099 | 7,033.24 | 2,293.538 | 3,492.64 | 401.667 | 573.389 | 333.092 | 608.66 | 676.667 | 739.475 | 812.231 | 1,158.527 | 793.171 | 558.549 | 241.441 | 190.23 | 135.797 | 38.378 | 251.305 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 27,886.268 | 25,109.352 | 104.218 | 52.376 | 37.072 | 10.011 | 12.322 | 153.569 | 168.698 | 46.231 | 114.538 | 81.001 | 13.052 | 6.047 | 8.185 | 4.895 | 16.314 | 30.742 | 154.317 | 74.015 | 14.305 | 21.842 | 1.608 | 3.199 |
Goodwill
| 747.218 | 691.341 | 707.02 | 792.88 | 810.446 | 822.58 | 969.951 | 833.232 | 796.156 | 101.883 | 144.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,451.963 | 2,445.235 | 425.46 | 480.715 | 459.257 | 447.025 | 493.764 | 415.037 | 447 | 687.826 | 703.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,199.181 | 3,136.576 | 1,132.48 | 1,273.595 | 1,269.703 | 1,269.605 | 1,463.715 | 1,248.269 | 1,243.156 | 789.709 | 847.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 9,352.729 | -2,095.326 | -4,693.721 | -3,995.521 | 898.529 | 850.172 | 798.072 | -979.762 | -2,425.269 | 8.333 | -384.096 | -95.14 | -200.191 | -560.612 | -413.915 | -327.309 | -348.497 | -343.476 | 0 | -94.751 | -20.077 | 328.864 | 0 | 0 |
Tax Assets
| 764.541 | 492.348 | 14.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,335.085 | 14,559.24 | 11,261.249 | 9,141.5 | 4,509.848 | 4,935.578 | 5,107.324 | 2,020.216 | 3,418.082 | 398.309 | 589.741 | 752.948 | 635.64 | 927.155 | 954.832 | 460.668 | 528.827 | 521.795 | -154.317 | 192.994 | 100.627 | 51.636 | 369.264 | 306.803 |
Total Non-Current Assets
| 45,537.804 | 41,202.19 | 7,819.203 | 6,471.95 | 6,715.152 | 7,065.366 | 7,381.433 | 2,442.292 | 2,404.667 | 1,242.582 | 1,168.137 | 738.809 | 448.501 | 372.59 | 549.102 | 138.254 | 196.644 | 209.061 | 154.317 | 172.258 | 94.855 | 402.342 | 370.872 | 310.002 |
Total Assets
| 72,737.804 | 68,957.609 | 22,950.451 | 24,966.194 | 23,198.805 | 13,377.465 | 14,414.673 | 4,735.83 | 5,897.307 | 1,644.249 | 1,741.526 | 1,071.901 | 1,057.161 | 1,049.257 | 1,288.577 | 950.485 | 1,355.171 | 1,002.232 | 904.939 | 413.699 | 285.085 | 538.139 | 409.25 | 561.307 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 1,503.722 | 1,941.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.293 | 11.204 | 0 | 4.401 | 5.031 | 37.374 | 17.096 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 17,629.879 | 13,982.966 | 10,399.486 | 7,455.894 | 5,438.545 | 5,704.229 | 5,731.226 | 218.314 | 922.381 | 10.503 | 25.533 | 32.802 | 35.294 | 66.244 | 3.563 | 2.168 | 10.334 | 9.274 | 11.237 | 2.52 | 0.906 | 0 | 0 | 0 |
Tax Payables
| 281.417 | 214.397 | 1.738 | 0.677 | 24.906 | 46.166 | 69.798 | 2.035 | 1.382 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 1.27 | 0.674 | 0.104 | 0.225 | 0.199 | 0 | 0 |
Deferred Revenue
| 489.044 | 467.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -40.587 | 0 | 0 | 0 | 0 | 0 | 0.674 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,475.677 | 1,909.639 | 200.779 | 302.7 | 223.801 | 249.174 | 322.067 | 82.477 | 208.565 | 3.145 | 4.731 | 4.935 | 40.587 | 10.094 | 18.357 | 0 | 0.8 | 1.827 | 0.752 | 7.165 | 112.402 | 422.157 | 382.374 | 90.02 |
Total Current Liabilities
| 21,098.322 | 18,301.999 | 10,600.265 | 7,758.594 | 5,662.346 | 5,953.403 | 6,053.293 | 300.791 | 1,130.946 | 13.648 | 30.264 | 37.737 | 40.587 | 87.542 | 21.92 | 6.569 | 16.165 | 48.475 | 29.759 | 9.685 | 113.308 | 422.157 | 382.374 | 90.02 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 35,925.063 | 33,267.353 | 3,594.62 | 7,417.192 | 7,153.772 | 2,381.727 | 2,297.629 | 1,056.627 | 1,436.705 | 18.813 | 9.3 | 0 | 0 | 0 | 149.136 | 41.459 | 68.672 | 127.918 | 47.838 | 63.06 | 2.683 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 489.044 | 467.581 | 0 | 0 | 0 | 3,195.912 | 0 | -82.477 | -208.565 | -3.145 | -192.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.812 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 509.784 | 245.743 | 120.411 | 111.75 | 111.75 | 126.59 | 186.519 | 191.743 | 170.301 | 190.715 | 192.888 | 0.598 | 2.7 | 3.745 | 4.202 | 0.052 | 9.37 | 8.353 | 6.307 | 3.354 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -4,176.727 | 1,100.155 | 22.652 | 21.91 | 19.48 | -3,158.413 | 32.408 | 82.477 | 208.565 | 3.145 | 192.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.812 | 0 | 0 | 0 | 0 | 293.443 |
Total Non-Current Liabilities
| 32,747.164 | 35,080.832 | 3,737.683 | 7,550.852 | 7,285.002 | 2,545.816 | 2,516.556 | 1,248.37 | 1,607.006 | 209.528 | 202.188 | 0.598 | 2.7 | 3.745 | 153.338 | 41.511 | 78.042 | 136.271 | 54.145 | 66.414 | 2.683 | 0 | 0 | 293.443 |
Total Liabilities
| 60,956.787 | 53,382.831 | 14,337.948 | 15,309.446 | 12,947.348 | 8,499.219 | 8,569.849 | 1,549.161 | 2,737.952 | 223.176 | 232.452 | 38.335 | 43.287 | 91.287 | 175.258 | 48.08 | 94.207 | 184.746 | 83.904 | 76.099 | 115.991 | 422.157 | 382.374 | 383.463 |
Equity: | ||||||||||||||||||||||||
Preferred Stock
| 0 | 6,152.255 | 4,717.252 | 3,732.126 | 3,355.083 | 1,538.846 | 0 | 1,554.228 | 1,724.557 | 1,796.253 | 1,667.526 | 1,948.551 | 1,878.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6.019 | 6.019 | 6.022 | 6.022 | 6.113 | 6.113 | 6.138 | 4.797 | 4.828 | 4.236 | 2.824 | 1.877 | 77.276 | 2.849 | 82.73 | 25.577 | 213.167 | 348.27 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| -4,833.073 | -4,173.83 | -3,745.058 | -3,436.624 | -3,659.708 | -1,535.564 | 0 | -1,554.228 | -1,724.557 | -1,796.253 | -1,667.526 | -1,948.551 | -1,878.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -2,285.339 | -1,978.425 | -972.194 | -295.502 | 304.625 | -3.282 | 0 | -28.733 | -13.907 | -10.677 | -30.472 | -17.352 | -12.393 | -8.151 | 0 | -9.189 | -8.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,110.183 | 7,062.369 | 8,520.712 | 9,461.168 | 10,068.391 | 4,788.913 | 5,769.57 | 3,210.605 | 3,168.434 | 1,427.514 | 1,536.722 | 1,049.041 | 948.991 | 963.272 | 1,030.589 | 886.017 | 1,056.201 | 469.216 | 821.035 | 337.6 | 169.094 | 115.982 | 26.876 | 177.844 |
Total Shareholders Equity
| -1,002.21 | 7,068.388 | 8,526.734 | 9,467.19 | 10,074.504 | 4,795.026 | 5,775.708 | 3,186.669 | 3,159.355 | 1,421.073 | 1,509.074 | 1,033.566 | 1,013.874 | 957.97 | 1,113.319 | 902.405 | 1,260.964 | 817.486 | 821.035 | 337.6 | 169.094 | 115.982 | 26.876 | 177.844 |
Total Equity
| 11,781.017 | 15,574.778 | 8,612.503 | 9,656.748 | 10,251.457 | 4,878.246 | 5,844.824 | 3,186.669 | 3,159.355 | 1,421.073 | 1,509.074 | 1,033.566 | 1,013.874 | 957.97 | 1,113.319 | 902.405 | 1,260.964 | 817.486 | 821.035 | 337.6 | 169.094 | 115.982 | 26.876 | 177.844 |
Total Liabilities & Shareholders Equity
| 72,737.804 | 68,957.609 | 22,950.451 | 24,966.194 | 23,198.805 | 13,377.465 | 14,414.673 | 4,735.83 | 5,897.307 | 1,644.249 | 1,741.526 | 1,071.901 | 1,057.161 | 1,049.257 | 1,288.577 | 950.485 | 1,355.171 | 1,002.232 | 904.939 | 413.699 | 285.085 | 538.139 | 409.25 | 561.307 |