Towngas Smart Energy Company Limited
HKEX:1083.HK
3.18 (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 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,080.302 | 4,000.676 | 4,071.107 | 2,225.954 | 1,937.437 | 1,611.487 | 1,605.3 | 1,351.072 | 2,138.388 | 1,451.652 | 2,230.363 | 2,479.484 | 2,071.086 | 1,433.941 | 963.861 | 863.882 | 786.961 | 614.479 | 986.411 | 2,174.503 | 356.809 | 98.224 | 142.867 | 154.839 |
Short Term Investments
| 32.27 | 75.714 | 9.571 | 109.29 | 62.752 | 56.225 | 120.79 | 227.557 | 237.938 | 344.914 | 374.271 | 225.693 | 0 | 0 | 5.682 | 84.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4,112.572 | 4,076.39 | 4,080.678 | 2,335.244 | 2,000.189 | 1,704.892 | 1,726.09 | 1,578.629 | 2,376.326 | 1,796.566 | 2,604.634 | 2,705.177 | 2,071.086 | 1,433.941 | 969.543 | 863.882 | 786.961 | 614.479 | 986.411 | 2,174.503 | 356.809 | 98.224 | 142.867 | 154.839 |
Net Receivables
| 1,942.519 | 2,002.992 | 1,719.007 | 1,485.953 | 1,798.918 | 871.48 | 710.349 | 653.54 | 734.598 | 743.444 | 644.465 | 1,236.506 | 1,029.408 | 622.94 | 497.92 | 84.781 | 97.852 | 137.265 | 0 | 0 | 183.859 | 93.386 | 0 | 0 |
Inventory
| 588.608 | 682.235 | 704.509 | 643.117 | 587.262 | 575.25 | 636.619 | 492.838 | 558.421 | 565.951 | 588.281 | 394.596 | 387.702 | 147.885 | 101.856 | 192.51 | 152.612 | 96.737 | 66.865 | 39.677 | 36.374 | 22.986 | 26.021 | 14.581 |
Other Current Assets
| 1,235.995 | 1,307.837 | 1,221.75 | 1,135.967 | 561.195 | 1,370.176 | 1,089.579 | 817.044 | 987.92 | 1,270.01 | 1,209.544 | 9.961 | 9.786 | 9.016 | 6.082 | 469.439 | 345.257 | 400.04 | 1,186.25 | 589.356 | 229.657 | 142.64 | 129.286 | 24.776 |
Total Current Assets
| 7,879.694 | 8,069.454 | 7,725.944 | 5,600.281 | 4,947.564 | 4,484.618 | 4,162.637 | 3,542.051 | 4,657.265 | 4,375.971 | 5,046.924 | 4,346.24 | 3,497.982 | 2,213.782 | 1,575.401 | 1,610.612 | 1,382.682 | 1,248.521 | 2,239.526 | 2,803.536 | 806.699 | 357.236 | 298.174 | 194.196 |
Non-Current Assets: | ||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 29,567.712 | 24,345.475 | 23,751.893 | 20,899.369 | 18,019.003 | 15,914.048 | 15,059.56 | 12,691.896 | 12,054.598 | 11,026.351 | 9,355.245 | 7,956.884 | 6,424.193 | 5,338.527 | 4,293.969 | 3,811.432 | 3,110.475 | 2,356.654 | 1,675.834 | 1,063.321 | 615.788 | 371.987 | 218.13 | 160.713 |
Goodwill
| 4,820.508 | 5,296.236 | 5,750.478 | 5,625.492 | 5,297.022 | 5,522.253 | 5,824.172 | 5,349.34 | 5,732.259 | 5,890.298 | 5,797.674 | 4,284.965 | 3,848.101 | 3,753.293 | 2,752.733 | 2,491.871 | 2,180.291 | 68.641 | 55.412 | -18.269 | -4.068 | 5.378 | 13.073 | 0 |
Intangible Assets
| 384.994 | 5,709.769 | 6,221.561 | 6,100.566 | 5,762.454 | 1,131.171 | 1,136.69 | 1,056.346 | 1,062.403 | 1,058.29 | 526.879 | 177.089 | 182.91 | 182.107 | 182.21 | 195.276 | 183.892 | 136.527 | 8.969 | 9.16 | 9.662 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 5,205.502 | 11,006.005 | 11,972.039 | 11,726.058 | 11,059.476 | 6,653.424 | 6,960.862 | 6,405.686 | 6,794.662 | 6,948.588 | 6,324.553 | 4,462.054 | 4,031.011 | 3,935.4 | 2,934.943 | 2,687.147 | 2,364.183 | 205.168 | 64.381 | -9.109 | 5.594 | 5.378 | 13.073 | 0 |
Long Term Investments
| 10,635.212 | 14,640.616 | 16,358.476 | 9,876.971 | 9,465.865 | 6,911.503 | 6,567.727 | 5,290.31 | 5,271.203 | 4,943.317 | 4,767.145 | 4,015.983 | 0 | 0 | 2,237.097 | 1,869.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 384.994 | -5,296.236 | -5,750.478 | -5,625.492 | 27,928.376 | 0 | 0 | 0 | 0 | 0 | 0 | 382.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -208.411 | 178.662 | 178.829 | 415.776 | -33,225.398 | -29,478.975 | -28,588.149 | -24,387.892 | -24,120.463 | -22,918.256 | -20,446.943 | 91.706 | 4,230.22 | 3,395.09 | 289.007 | 407.403 | 2,257.852 | 966.253 | 942.004 | 81.092 | 7.906 | 0.939 | 0.595 | 1.123 |
Total Non-Current Assets
| 45,585.009 | 44,874.522 | 46,510.759 | 37,292.682 | 33,247.322 | 29,478.975 | 28,588.149 | 24,387.892 | 24,120.463 | 22,918.256 | 20,446.943 | 16,909.044 | 14,685.424 | 12,669.017 | 9,755.016 | 8,775.933 | 7,732.51 | 3,528.075 | 2,682.219 | 1,135.304 | 629.288 | 378.304 | 231.798 | 161.836 |
Total Assets
| 53,464.703 | 52,943.976 | 54,236.703 | 42,892.963 | 38,194.886 | 34,014.606 | 32,774.81 | 28,027.11 | 28,870.524 | 27,350.239 | 25,628.676 | 21,255.284 | 18,183.406 | 14,882.799 | 11,330.417 | 10,386.545 | 9,115.192 | 4,776.596 | 4,921.745 | 3,938.84 | 1,435.987 | 735.54 | 529.972 | 356.032 |
Liabilities & Equity: | ||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||
Account Payables
| 2,140.337 | 1,682.468 | 1,587.061 | 1,418.051 | 1,220.225 | 1,248.393 | 1,197.993 | 1,045.416 | 941.764 | 1,028.183 | 870.155 | 592.348 | 2,262.579 | 1,653.981 | 214.669 | 199.286 | 150.418 | 151.279 | 246.955 | 24.076 | 79.062 | 89.341 | 19.235 | 37.272 |
Short Term Debt
| 5,604.219 | 9,130.094 | 8,715.741 | 5,164.51 | 3,504.418 | 2,808.223 | 3,756.975 | 2,652.66 | 3,183.174 | 2,482.814 | 2,418.883 | 1,946.359 | 1,512.629 | 2,792.403 | 562.035 | 222.95 | 315.524 | 110.964 | 86.77 | 29.42 | 32.526 | 14.599 | 3.274 | 2.713 |
Tax Payables
| 1,412.241 | 1,532.249 | 1,611.627 | 1,224.176 | 962.593 | 862.74 | 800.443 | 676.995 | 650.428 | 582.078 | 563.384 | 435.654 | 320.622 | 229.192 | 189.475 | 174.9 | 0 | 0 | 72.134 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3,632.142 | 3,850.134 | 3,939.179 | 3,733.57 | 3,309.677 | 3,043.956 | -3,756.975 | -2,652.66 | -3,183.174 | -2,482.814 | -2,418.883 | 0 | 0 | 0 | 815.633 | 202.604 | 0 | 0 | 430.157 | 147.938 | 68.709 | 16.725 | 0 | 0 |
Other Current Liabilities
| 3,061.006 | 2,999.259 | 3,129.172 | 2,606.165 | 2,021.668 | 1,905.767 | 8,724.162 | 6,724.833 | 7,206.556 | 6,361.2 | 6,512.592 | 3,035.075 | 515.516 | 254.822 | 560.695 | 747.643 | 602.717 | 480.457 | 196.984 | 47.02 | 32.435 | 30.834 | 94.212 | 53.838 |
Total Current Liabilities
| 14,437.704 | 17,661.955 | 17,371.153 | 12,922.296 | 10,055.988 | 9,006.339 | 9,922.155 | 7,770.249 | 8,148.32 | 7,389.383 | 7,382.747 | 5,573.782 | 4,290.724 | 4,701.206 | 2,153.032 | 1,372.483 | 1,068.659 | 742.7 | 960.866 | 248.454 | 212.732 | 151.499 | 116.721 | 93.823 |
Non-Current Liabilities: | ||||||||||||||||||||||||
Long Term Debt
| 12,655.211 | 10,634.954 | 10,761.085 | 6,376.931 | 6,805.833 | 6,743.051 | 5,110.595 | 5,184.152 | 5,585.183 | 5,075.775 | 4,491.843 | 4,139.243 | 3,373.911 | 903.686 | 2,202.702 | 2,040.761 | 1,468.087 | 1,951.751 | 1,928.535 | 1,921.004 | 0 | 0 | 100 | 172.722 |
Deferred Revenue Non-Current
| 206.846 | 64.162 | 60.174 | 39.554 | 35.572 | 6,247.151 | 4,656.495 | 4,775.626 | 5,148.018 | 4,635.172 | 4,216.02 | -1,836.842 | 195.397 | 0 | 0 | -735.033 | 0 | -502.367 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 839.983 | 719.637 | 830.839 | 848.342 | 982.07 | 495.9 | 454.1 | 408.526 | 437.165 | 440.603 | 275.823 | 236.306 | 205.9 | 142.78 | 86.56 | 60.467 | 49.973 | 43.14 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 94.469 | 0.175 | 40.694 | 57.238 | 15.413 | -6,743.051 | -5,110.595 | -5,184.152 | -5,585.183 | -5,075.775 | -4,491.843 | 1,855.834 | -181.781 | 0 | 0 | 735.033 | 193.75 | 502.367 | 0 | 0 | 378.564 | 100 | 364.206 | 202.87 |
Total Non-Current Liabilities
| 13,796.509 | 11,418.928 | 11,692.792 | 7,322.065 | 7,838.888 | 6,743.051 | 5,110.595 | 5,184.152 | 5,585.183 | 5,075.775 | 4,491.843 | 4,394.541 | 3,593.427 | 1,046.466 | 2,289.262 | 2,101.228 | 1,711.81 | 1,994.891 | 1,928.535 | 1,921.004 | 378.564 | 100 | 464.206 | 375.592 |
Total Liabilities
| 28,234.213 | 29,080.883 | 29,063.945 | 20,244.361 | 17,894.876 | 16,245.29 | 15,576.994 | 13,362.927 | 14,170.668 | 12,905.761 | 12,150.413 | 9,968.323 | 7,884.151 | 5,747.672 | 4,442.294 | 3,473.711 | 2,780.469 | 2,737.591 | 2,889.401 | 2,169.458 | 591.296 | 251.499 | 580.927 | 469.415 |
Equity: | ||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 335.45 | 325.862 | 315.989 | 296.893 | 287.069 | 281.003 | 276.869 | 271.16 | 266.506 | 263.266 | 261.286 | 246.035 | 246.035 | 244.879 | 195.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 |
Retained Earnings
| 14,949.301 | 13,869.286 | 12,947.133 | 11,789.251 | 10,412.971 | 9,461.092 | 8,280.73 | 6,915.345 | 5,941.348 | 5,134.306 | 4,080.117 | 0 | 2,161.243 | 0 | 0 | 777.427 | 0 | 0 | 700.261 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,494.162 | 1,079.218 | 3,316.803 | 2,685.536 | 1,878.384 | 674.593 | 1,307.952 | 249.606 | 1,106.274 | 1,463.133 | 1,755.267 | -1,304.897 | -1,044.283 | 0 | -595.293 | -583.725 | 0 | 0 | -165.383 | 0 | 0 | 0 | -33.096 | -20.445 |
Other Total Stockholders Equity
| 6,068.299 | 6,230.493 | 6,315.127 | 5,951.219 | 6,033.632 | 5,812.509 | 5,979.482 | 6,063.24 | 6,163.956 | 6,393.246 | 6,434.633 | 11,540.578 | 8,252.319 | 8,318.558 | 6,833.045 | 5,984.099 | 5,730.203 | 1,536.638 | 1,107.848 | 1,434.523 | 580.054 | 268.373 | 114.244 | 8.497 |
Total Shareholders Equity
| 22,847.212 | 21,504.859 | 22,895.052 | 20,722.899 | 18,612.056 | 16,229.197 | 15,845.033 | 13,499.351 | 13,478.084 | 13,253.951 | 12,531.303 | 10,481.716 | 9,615.314 | 8,563.437 | 6,433.588 | 6,177.801 | 5,730.203 | 1,536.638 | 1,642.726 | 1,434.523 | 580.054 | 268.373 | 131.148 | -11.948 |
Total Equity
| 25,230.49 | 23,863.093 | 25,172.758 | 22,648.602 | 20,300.01 | 17,769.316 | 17,197.816 | 14,664.183 | 14,699.856 | 14,444.478 | 13,478.263 | 11,286.961 | 10,299.255 | 9,135.127 | 6,888.123 | 6,912.834 | 6,334.723 | 2,039.005 | 2,032.344 | 1,769.382 | 844.691 | 484.041 | -50.955 | -113.383 |
Total Liabilities & Shareholders Equity
| 53,464.703 | 52,943.976 | 54,236.703 | 42,892.963 | 38,194.886 | 34,014.606 | 32,774.81 | 28,027.11 | 28,870.524 | 27,350.239 | 25,628.676 | 21,255.284 | 18,183.406 | 14,882.799 | 11,330.417 | 10,386.545 | 9,115.192 | 4,776.596 | 4,921.745 | 3,938.84 | 1,435.987 | 735.54 | 529.972 | 356.032 |