Gemdale Properties and Investment Corporation Limited
HKEX:0535.HK
0.325 (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
| 2,454.302 | 6,045.114 | 8,738.677 | 7,128.455 | 4,951.825 | 3,170.233 | 5,081.594 | 2,700.282 | 1,576.33 | 1,509.406 | 1,418.594 | 1,258.945 | 739.535 | 661.097 | 715.604 | 525.602 | 570.56 | 232.394 | 295.184 | 271.571 | 289.137 | 347.54 |
Short Term Investments
| 0 | 8.042 | 33.205 | 23.303 | 22.823 | 67.687 | 314.171 | 1,492.686 | 1,548.587 | 572.537 | 121.195 | 0 | 0 | 0 | 0 | 13.043 | 14.313 | 15.654 | 17.276 | 0 | 130.749 | 0 |
Cash and Short Term Investments
| 2,454.302 | 6,053.156 | 8,771.882 | 7,151.758 | 4,974.648 | 3,237.92 | 5,395.765 | 4,192.968 | 3,124.917 | 2,081.943 | 1,539.789 | 1,258.945 | 739.535 | 661.097 | 715.604 | 525.602 | 570.56 | 232.394 | 295.184 | 271.571 | 289.137 | 347.54 |
Net Receivables
| 65.711 | 40.256 | 36.022 | 73.407 | 32.799 | 18.061 | 17.472 | 11.5 | 9.253 | 16.206 | 7.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Inventory
| 25,931.078 | 18,510.742 | 15,602.412 | 8,889.41 | 17,433.258 | 16,345.344 | 14,957.903 | 11,987.07 | 11,508.037 | 8,440.993 | 6,841.091 | 2,016.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 |
Other Current Assets
| 17,870.299 | 15,401.796 | 12,790.602 | 10,078.768 | 9,115.072 | 9,959.727 | 7,652.595 | 4,251.091 | 3,996.557 | 281.909 | 657.159 | 574.419 | 1,605.411 | 1,476.283 | 2,376.181 | 1,998.315 | 2,002.608 | 2,289.692 | 1,929.191 | 785.817 | 1,001.659 | 1,075.954 |
Total Current Assets
| 46,321.39 | 40,005.95 | 37,200.918 | 26,193.343 | 31,555.777 | 29,561.052 | 28,023.735 | 20,442.629 | 18,638.764 | 10,821.051 | 9,038.039 | 3,850 | 2,842.976 | 2,206.936 | 3,167.066 | 2,592.746 | 2,573.168 | 2,522.086 | 2,224.375 | 1,057.388 | 1,290.796 | 1,423.689 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 140.93 | 100.811 | 82.971 | 182.689 | 133.094 | 126.963 | 63.372 | 70.165 | 35.396 | 21.803 | 12.132 | 1.415 | 1.491 | 1.799 | 2.744 | 933.337 | 957.128 | 766.788 | 587.177 | 609.834 | 360.734 | 829.459 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 6.936 | 15.164 | 23.392 | 31.62 | 39.848 | 48.076 | 38.95 | 100.5 | 0 | 0 | 0 | 0 | 0 | 0 | 370.11 | 0.999 | 74.859 | 42.327 | -1.101 | -1.653 | 119.116 |
Goodwill and Intangible Assets
| -23,681.82 | 6.936 | 15.164 | 23.392 | 31.62 | 39.848 | 48.076 | 38.95 | 100.5 | 66.228 | 0 | 0 | 0 | 0 | 0 | 370.11 | 0.999 | 74.859 | 42.327 | -1.101 | -1.653 | 119.116 |
Long Term Investments
| 23,681.82 | 27,084.344 | 24,111.136 | 21,299.862 | 15,627.734 | 10,586.124 | 6,565.274 | 4,265.662 | 723.318 | 84.99 | -31.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.664 | 0 | 0 |
Tax Assets
| 1,424.988 | 1,153.658 | 989.486 | 922.755 | 839.782 | 965.358 | 554.852 | 386.655 | 136.864 | 40.565 | 30.916 | 0.416 | 6.224 | 0 | 13.459 | 20.831 | 21.861 | 6.723 | 1.538 | 3.715 | 2.978 | 0 |
Other Non-Current Assets
| 43,211.099 | -1,153.658 | -989.486 | -922.755 | -839.782 | -965.358 | -554.852 | -386.655 | -136.864 | -106.793 | 3,182.167 | 1,751.734 | 1,206.139 | 1,379.405 | 1,321.748 | 13.043 | 14.313 | 15.654 | 17.276 | 582.169 | 130.749 | 232.358 |
Total Non-Current Assets
| 44,777.017 | 27,192.091 | 24,209.271 | 21,505.943 | 15,792.448 | 10,752.935 | 6,676.722 | 4,374.777 | 859.214 | 106.793 | 3,193.236 | 1,753.565 | 1,213.853 | 1,381.204 | 1,337.952 | 1,337.321 | 994.301 | 864.025 | 648.318 | 1,212.282 | 492.808 | 1,180.933 |
Total Assets
| 91,098.407 | 85,986.705 | 77,078.635 | 64,407.14 | 63,169.647 | 51,987.757 | 43,668.752 | 32,167.328 | 25,100.925 | 14,899.651 | 12,231.276 | 5,603.565 | 4,056.83 | 3,588.141 | 4,505.018 | 3,930.067 | 3,567.469 | 3,386.111 | 2,872.693 | 2,269.67 | 1,783.604 | 2,604.622 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 5,830.528 | 4,479.705 | 4,567.428 | 3,341.423 | 2,863.772 | 2,010.954 | 1,537.372 | 1,783.744 | 2,050.297 | 1,036.119 | 283.599 | 23.047 | 31.257 | 3.084 | 7.001 | 13.744 | 243.492 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 1,289.249 | 3,302.877 | 4,988.888 | 2,134.425 | 3,526.426 | 2,706.497 | 6,481.67 | 10,109.069 | 4,147.432 | 1,058.841 | 3,126.467 | 993.453 | 399.574 | 817.07 | 421.607 | 172.382 | 910.699 | 233.434 | 329.427 | 426.384 | 505.566 | 236.674 |
Tax Payables
| 2,064.34 | 2,580.838 | 2,328.564 | 2,607.625 | 3,626.773 | 3,393.054 | 1,849.866 | 2,056.15 | 749.44 | 144.822 | 1.359 | 56.507 | 65.89 | 49.263 | 2.17 | 46.285 | 64.369 | 2.709 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | -3,302.877 | -4,988.888 | -2,134.425 | -3,526.426 | -2,706.497 | -6,481.67 | -10,109.069 | -4,147.432 | -1,058.841 | 0 | 0 | 0 | 0 | 82.592 | 0 | 64.369 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 32,725.922 | 30,296.275 | 27,270.935 | 20,918.253 | 33,076.833 | 31,711.124 | 25,060.804 | 17,905.573 | 12,531.857 | 5,988.438 | 2,667.975 | 930.864 | 336.433 | 304.627 | 1,116.509 | 646.917 | 87.971 | 237.212 | 145.511 | 353.821 | 429.356 | 502.173 |
Total Current Liabilities
| 39,845.699 | 34,775.98 | 31,838.363 | 24,259.676 | 35,940.605 | 33,722.078 | 26,598.176 | 19,689.317 | 14,582.154 | 7,024.557 | 6,078.041 | 1,947.364 | 767.264 | 1,124.781 | 1,627.709 | 833.043 | 1,306.531 | 470.646 | 474.939 | 780.205 | 934.922 | 738.847 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 11,103.365 | 21,160.58 | 18,050.932 | 16,304.177 | 6,801.228 | 3,354.809 | 3,062.921 | 114.989 | 0 | 1,111.025 | 0 | 213.266 | 673.265 | 295.057 | 904.369 | 1,155.4 | 238.242 | 961.636 | 799.7 | 140.542 | 83.526 | 174.161 |
Deferred Revenue Non-Current
| 0 | 19,020.447 | 16,372.108 | 14,911.968 | 5,426.561 | 2,314.324 | 2,102.894 | -610.636 | 0 | 472.986 | 0 | 0 | -426.37 | 0 | -583.46 | 0 | 0 | 0 | -636.716 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,466.655 | 2,140.133 | 1,678.824 | 1,392.209 | 1,374.667 | 1,040.485 | 960.027 | 725.625 | 668.745 | 638.039 | 601.632 | 332.724 | 183.936 | 139.701 | 107.698 | 108.411 | 158.472 | 169.803 | 166.443 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 11,334.286 | -21,160.58 | -18,050.932 | -16,304.177 | -6,801.228 | -3,354.809 | -3,062.921 | -114.989 | 0 | -1,111.025 | 0 | 0 | 426.37 | -0 | 583.46 | 0 | 0 | 0 | 636.716 | 489.57 | 0 | 0 |
Total Non-Current Liabilities
| 24,904.306 | 21,160.58 | 18,050.932 | 16,304.177 | 6,801.228 | 3,354.809 | 3,062.921 | 114.989 | 668.745 | 1,111.025 | 601.632 | 545.99 | 857.201 | 434.758 | 1,012.067 | 1,263.811 | 396.714 | 1,131.439 | 966.143 | 630.112 | 83.526 | 174.161 |
Total Liabilities
| 64,750.005 | 59,012.85 | 52,489.027 | 43,308.088 | 45,272.201 | 38,117.372 | 30,621.124 | 20,529.931 | 15,250.899 | 8,773.621 | 6,679.674 | 2,493.354 | 1,624.465 | 1,559.539 | 2,639.776 | 2,096.854 | 1,703.245 | 1,602.085 | 1,441.082 | 1,410.317 | 934.922 | 738.847 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 870.857 | 376.45 | 481.032 | 679.528 | 668.542 | 593.899 | 604.017 | 520.888 | 476.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,505.164 | 1,504.813 | 1,502.93 | 1,495.908 | 1,441.285 | 1,439.211 | 1,438.153 | 1,432.193 | 1,432.193 | 899.882 | 710.541 | 737.333 | 563.198 | 589.381 | 602.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 17,867.916 | 17,678.517 | 16,542.59 | 13,860.64 | 10,208.719 | 7,006.162 | 6,020.682 | 4,817.615 | 3,495.88 | 2,439.678 | 2,151.91 | 0 | 516.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -972.742 | -870.857 | -376.45 | -481.032 | -679.528 | -668.542 | -593.899 | -604.017 | -520.888 | -476.322 | -9.574 | -10.718 | -10.596 | -10.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,084.179 | 3,211.647 | 3,693.603 | 3,531.634 | 3,397.237 | 3,389.788 | 3,455.99 | 3,401.811 | 3,751.524 | 1,550.8 | 1,735.348 | 1,713.681 | 834.743 | 1,144.358 | 985.733 | 1,582.828 | 1,611.617 | 1,492.733 | 1,147.344 | 767.87 | 747.47 | 1,644.302 |
Total Shareholders Equity
| 22,484.517 | 22,394.977 | 21,739.123 | 18,888.182 | 15,047.241 | 11,835.161 | 10,914.825 | 9,651.619 | 8,679.597 | 4,890.36 | 4,588.225 | 2,440.296 | 1,904.018 | 1,723.055 | 1,588.595 | 1,582.828 | 1,611.617 | 1,492.733 | 1,147.344 | 767.87 | 747.47 | 1,644.302 |
Total Equity
| 26,348.402 | 26,973.855 | 24,589.608 | 21,099.052 | 17,897.446 | 13,870.385 | 13,047.628 | 11,637.397 | 9,850.026 | 6,126.03 | 5,551.602 | 3,110.211 | 2,432.365 | 2,028.602 | 1,865.242 | 1,833.213 | 1,864.225 | 1,784.025 | 1,431.611 | 859.353 | 848.682 | 1,865.775 |
Total Liabilities & Shareholders Equity
| 91,098.407 | 86,034.492 | 77,078.635 | 64,407.14 | 63,169.647 | 51,987.757 | 43,668.752 | 32,167.328 | 25,100.925 | 14,899.651 | 12,231.276 | 5,603.565 | 4,056.83 | 3,588.141 | 4,505.018 | 3,930.067 | 3,567.469 | 3,386.111 | 2,872.693 | 2,269.67 | 1,783.604 | 2,604.622 |