China BlueChemical Ltd.
HKEX:3983.HK
1.94 (HKD) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 597.269 | 528.777 | 674.449 | 2,765.441 | 824.096 | 3,400.039 | 6,590.294 | 5,698.412 | 5,313.907 | 5,525.928 | 2,933.97 | 2,578.88 | 2,837.827 | 2,387.092 | 2,081.462 | 4,177.279 | 2,780.762 | 2,195.619 | 1,949.752 |
Short Term Investments
| 10,246.961 | 8,879.555 | 8,033.759 | 7,400 | 5,181.045 | 5,393.746 | 426.121 | 77.777 | 124.385 | 141.089 | 169.555 | 25.11 | 0 | 58.5 | 0 | 0 | 304.113 | 0 | 0 |
Cash and Short Term Investments
| 13,737.956 | 13,025.904 | 11,464.33 | 10,165.441 | 8,903.592 | 8,793.785 | 7,016.415 | 5,776.189 | 5,438.292 | 5,667.017 | 3,103.525 | 2,603.99 | 2,837.827 | 2,445.592 | 2,081.462 | 4,177.279 | 3,084.875 | 2,195.619 | 1,949.752 |
Net Receivables
| 283.845 | 433.013 | 219.521 | 649.033 | 424.195 | 171.422 | 298.566 | 595.46 | 783.912 | 0 | 0 | 408.048 | 403.001 | 141.405 | 212.689 | -380.142 | 0 | 0 | 0 |
Inventory
| 974.45 | 1,189.994 | 1,231.545 | 1,001.505 | 1,110.767 | 1,286.322 | 1,210.432 | 1,279.001 | 1,406.243 | 1,227.525 | 1,365.805 | 1,672.21 | 1,473.422 | 983.644 | 798.003 | 526.759 | 401.299 | 332.684 | 162.059 |
Other Current Assets
| 580.386 | 835.845 | 546.215 | 869.481 | 446.448 | 489.86 | 887.624 | 425 | 518.299 | 551.255 | 451.68 | 580.829 | 599.611 | 296.649 | 524.979 | 397.413 | 225.373 | 97.057 | 168.523 |
Total Current Assets
| 15,576.637 | 15,484.756 | 13,461.611 | 12,685.46 | 10,885.002 | 10,741.389 | 9,413.037 | 8,075.65 | 8,146.746 | 7,653.561 | 5,086.999 | 5,185.737 | 5,270.706 | 3,875.846 | 3,604.065 | 5,030.794 | 3,711.547 | 2,779.767 | 2,535.485 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 7,271.025 | 7,166.91 | 6,872.789 | 6,664.626 | 6,886.084 | 7,236.571 | 7,798.768 | 9,482.978 | 10,255.015 | 10,382.912 | 11,287.094 | 10,512.305 | 9,830.502 | 8,944.151 | 7,826.146 | 6,202.554 | 5,508.827 | 5,854.898 | 3,479.133 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 152.565 | 32.856 | 39.84 | 27.427 | 28.574 | 33.282 | 30.331 | 28.148 | 32.464 | 16.236 | 125.078 | 639.116 | 0 | 494.992 | 15.643 | 15.294 | 12.494 | 16.425 | 0.398 |
Goodwill and Intangible Assets
| 152.565 | 32.856 | 39.84 | 27.427 | 28.574 | 33.282 | 30.331 | 28.148 | 32.464 | 16.236 | 125.078 | 639.116 | 129.685 | 494.992 | 15.643 | 15.294 | 12.494 | 16.425 | 0.398 |
Long Term Investments
| -9,826.294 | 330.267 | 324.548 | 259.169 | 445.106 | 447.639 | 448.546 | 493.847 | 469.024 | 551.456 | 1,042.327 | 629.923 | 0 | 655.293 | 665.275 | 0 | -291.576 | 18.111 | 13.598 |
Tax Assets
| 10,246.961 | 53.356 | 37.517 | 470.816 | 504.14 | 806.692 | 840.105 | 847.845 | 677.575 | 688.418 | 198.413 | 139.319 | 110.198 | 78.446 | 63.697 | 42.101 | 47.299 | 27.819 | 4.672 |
Other Non-Current Assets
| 11,143.413 | -53.356 | -37.517 | -470.816 | -504.14 | -806.692 | -840.105 | -847.845 | -677.575 | -688.418 | -198.413 | 25.11 | 1,127.642 | 477.943 | 471.513 | 408.827 | 708.934 | 413.862 | 119.738 |
Total Non-Current Assets
| 8,740.709 | 7,530.033 | 7,237.177 | 6,951.222 | 7,359.764 | 7,717.492 | 8,277.645 | 10,004.973 | 10,756.503 | 10,950.604 | 12,454.499 | 11,945.773 | 11,198.027 | 10,650.825 | 9,042.274 | 6,668.776 | 5,985.978 | 6,331.115 | 3,617.539 |
Total Assets
| 24,317.346 | 23,497.659 | 21,431.578 | 20,747.768 | 19,419.572 | 19,949.208 | 19,248.992 | 19,666.693 | 20,211.911 | 19,939.308 | 18,535.8 | 17,131.51 | 16,468.733 | 14,526.671 | 12,646.339 | 11,699.57 | 9,697.525 | 9,110.882 | 6,153.024 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 1,138.388 | 1,346.483 | 1,335.288 | 740.413 | 688.471 | 708.39 | 889.522 | 1,060.843 | 1,031.786 | 458.003 | 538.464 | 428.382 | 327.239 | 222.684 | 148.385 | 131.597 | 26.985 | 94.686 | 48.049 |
Short Term Debt
| 661.686 | 886.135 | 456.445 | 1,946.097 | 1,591.527 | 1,436.131 | 85 | 128.9 | 1,390.011 | 705.248 | 0 | 0 | 0 | 0 | 0 | 147.775 | 101.015 | 502.22 | 386.014 |
Tax Payables
| 192.469 | 125.555 | 213.636 | 121.108 | 67.918 | 230.053 | 185.953 | 82.275 | 127.289 | 53.652 | 287.444 | 66.965 | 128.393 | 118.787 | 23.996 | 19.674 | 45.097 | 51.276 | 0 |
Deferred Revenue
| 0 | -886.135 | -456.445 | -1,946.097 | -1,591.527 | -1,436.131 | -85 | -128.9 | -1,390.011 | -705.248 | -1.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,151.531 | 1,744.346 | 1,436.67 | 2,095.093 | 1,288.534 | 1,357.589 | 1,317.272 | 1,482.661 | 1,532.447 | 1,676.719 | 1,840.693 | 1,734.432 | 1,874.587 | 1,683.101 | 1,279.993 | 1,085.535 | 689.505 | 849.963 | 588.536 |
Total Current Liabilities
| 3,144.074 | 4,102.519 | 3,442.039 | 4,902.711 | 3,636.45 | 3,732.163 | 2,477.747 | 2,754.679 | 4,081.533 | 2,893.622 | 2,666.601 | 2,229.779 | 2,221.056 | 2,024.572 | 1,452.374 | 962.734 | 862.602 | 1,498.145 | 1,022.599 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 1,359.766 | 1,192.22 | 589.111 | 31.636 | 444.19 | 685 | 2,121.118 | 2,206.166 | 551.196 | 1,951 | 31 | 0 | 425 | 335.7 | 1 | 212.009 | 180.041 | 384.793 | 1,030.402 |
Deferred Revenue Non-Current
| 0 | 112 | 125.804 | 123.474 | 130.126 | 169.327 | 175.21 | 158.865 | 137.669 | 144.077 | 135.677 | 0 | 53.411 | 57.607 | 61.484 | 66.413 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 14.217 | 27.331 | 14.456 | 19.382 | 43.147 | 47.079 | 51.007 | 54.937 | 58.866 | 62.175 | 72.87 | 71.796 | 73.588 | 76.955 | 76.564 | 49.076 | 61.017 | 0 |
Other Non-Current Liabilities
| 406.348 | -6.458 | -170.255 | -21.636 | -22.19 | 0 | -1,336.118 | -1,396.166 | -192.606 | 0 | 0 | 202.188 | 129.802 | 113.2 | 110.316 | 55.029 | 123.266 | 118.015 | 22.43 |
Total Non-Current Liabilities
| 1,766.114 | 1,185.762 | 571.991 | 10 | 422 | 685 | 785 | 810 | 900 | 1,951 | 31 | 275.058 | 680.009 | 580.095 | 249.755 | 410.015 | 352.383 | 563.825 | 1,052.832 |
Total Liabilities
| 4,910.188 | 5,721.069 | 4,516.904 | 5,119.631 | 4,302.483 | 4,821.57 | 5,001.063 | 5,352.833 | 5,330.337 | 5,190.022 | 3,034.569 | 2,504.837 | 2,901.065 | 2,604.667 | 1,702.129 | 1,372.749 | 1,214.985 | 2,061.97 | 2,075.431 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 4,610 | 0 | 0 | 0 |
Retained Earnings
| 12,583.52 | 11,025.741 | 10,109.681 | 8,980.883 | 8,585.758 | 8,574.041 | 7,517.851 | 7,697.78 | 8,282.084 | 8,005.627 | 8,545.734 | 6,142.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,107.55 | 1,111.399 | 1,107.42 | 1,108.879 | 1,114.691 | 1,026.641 | 1,027.619 | 1,008.861 | 962.997 | 983.924 | 1,000.269 | -8,170.727 | -7,286.945 | 5,541.238 | 4,753.411 | -4,805.697 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,456.417 | 14,813.96 | 414.9 | 322.7 | 9,620.923 | 8,086.11 | 6,708.867 | 3,786.133 |
Total Shareholders Equity
| 18,301.07 | 16,747.14 | 15,827.101 | 14,699.762 | 14,310.449 | 14,210.682 | 13,155.47 | 13,316.641 | 13,855.081 | 13,599.551 | 14,156.003 | 13,209.368 | 12,137.015 | 10,566.138 | 9,686.111 | 9,425.226 | 8,086.11 | 6,708.867 | 3,786.133 |
Total Equity
| 19,407.158 | 17,776.59 | 16,914.674 | 15,628.137 | 15,117.089 | 15,127.638 | 14,247.929 | 14,313.86 | 14,881.574 | 14,749.286 | 15,501.231 | 14,626.673 | 13,567.668 | 11,922.004 | 10,944.21 | 10,326.821 | 8,482.54 | 7,048.912 | 4,077.593 |
Total Liabilities & Shareholders Equity
| 24,317.346 | 23,497.659 | 21,431.578 | 20,747.768 | 19,419.572 | 19,949.208 | 19,248.992 | 19,666.693 | 20,211.911 | 19,939.308 | 18,535.8 | 17,131.51 | 16,468.733 | 14,526.671 | 12,646.339 | 11,699.57 | 9,697.525 | 9,110.882 | 6,153.024 |