CK Hutchison Holdings Ltd
HKEX:1
Balance Sheet
Balance Sheet Decomposition
CK Hutchison Holdings Ltd
Current Assets | 211.8B |
Cash & Short-Term Investments | 128.7B |
Receivables | 36.4B |
Other Current Assets | 46.7B |
Non-Current Assets | 947.1B |
Long-Term Investments | 319.5B |
PP&E | 179.6B |
Intangibles | 422.5B |
Other Non-Current Assets | 25.4B |
Current Liabilities | 144.5B |
Accounts Payable | 21.8B |
Short-Term Debt | 438m |
Other Current Liabilities | 122.2B |
Non-Current Liabilities | 472.5B |
Long-Term Debt | 297.9B |
Other Non-Current Liabilities | 174.6B |
Balance Sheet
CK Hutchison Holdings Ltd
Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
33 197
|
4 064
|
28 107
|
25 461
|
27 356
|
32 253
|
30 606
|
36 463
|
35 004
|
27 769
|
|
Cash |
0
|
4 064
|
28 107
|
25 461
|
27 356
|
32 253
|
30 606
|
36 463
|
35 004
|
27 769
|
|
Cash Equivalents |
33 197
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Short-Term Investments |
1 360
|
30 033
|
93 064
|
130 809
|
133 114
|
103 158
|
106 521
|
119 488
|
118 129
|
110 316
|
|
Total Receivables |
2 313
|
2 510
|
51 070
|
45 057
|
51 358
|
42 154
|
35 902
|
36 732
|
36 766
|
32 725
|
|
Accounts Receivables |
1 600
|
1 781
|
15 398
|
10 587
|
11 546
|
23 472
|
20 766
|
22 552
|
21 550
|
19 164
|
|
Other Receivables |
713
|
729
|
35 672
|
34 470
|
39 812
|
18 682
|
15 136
|
14 180
|
15 216
|
13 561
|
|
Inventory |
79 784
|
73 199
|
19 761
|
18 852
|
21 708
|
23 410
|
23 847
|
24 565
|
23 625
|
23 283
|
|
Other Current Assets |
551
|
319
|
972
|
3 315
|
10
|
142 211
|
19 956
|
20 328
|
20 965
|
30 182
|
|
Total Current Assets |
117 205
|
110 125
|
192 974
|
223 494
|
233 546
|
343 186
|
216 832
|
237 576
|
234 489
|
224 275
|
|
PP&E Net |
9 977
|
17 454
|
187 070
|
153 753
|
167 094
|
118 307
|
202 839
|
215 906
|
207 951
|
171 987
|
|
PP&E Gross |
9 977
|
17 454
|
187 070
|
153 753
|
167 094
|
118 307
|
202 839
|
215 906
|
207 951
|
171 987
|
|
Accumulated Depreciation |
4 239
|
4 544
|
8 007
|
17 737
|
29 563
|
30 619
|
45 091
|
61 372
|
71 013
|
75 671
|
|
Intangible Assets |
0
|
0
|
114 841
|
97 561
|
103 256
|
152 982
|
151 662
|
162 318
|
162 779
|
148 043
|
|
Goodwill |
0
|
0
|
261 449
|
254 748
|
255 334
|
323 160
|
308 986
|
319 718
|
289 340
|
268 008
|
|
Note Receivable |
1 073
|
0
|
0
|
0
|
0
|
0
|
0
|
3 480
|
2 978
|
2 637
|
|
Long-Term Investments |
300 582
|
329 090
|
251 386
|
262 957
|
315 650
|
263 632
|
296 028
|
293 898
|
293 079
|
309 206
|
|
Other Long-Term Assets |
0
|
1 272
|
25 224
|
20 952
|
25 375
|
30 977
|
34 629
|
21 700
|
22 910
|
24 281
|
|
Other Assets |
0
|
0
|
261 449
|
254 748
|
255 334
|
323 160
|
308 986
|
319 718
|
289 340
|
268 008
|
|
Total Assets |
428 837
N/A
|
457 941
+7%
|
1 032 944
+126%
|
1 013 465
-2%
|
1 100 255
+9%
|
1 232 244
+12%
|
1 210 976
-2%
|
1 254 596
+4%
|
1 213 526
-3%
|
1 148 437
-5%
|
|
Liabilities | |||||||||||
Accounts Payable |
1 232
|
1 663
|
20 393
|
17 380
|
19 252
|
29 233
|
27 539
|
25 042
|
23 382
|
21 356
|
|
Short-Term Debt |
0
|
0
|
951
|
927
|
389
|
385
|
380
|
380
|
427
|
472
|
|
Current Portion of Long-Term Debt |
2 438
|
18 352
|
33 016
|
71 880
|
21 712
|
25 986
|
58 074
|
66 642
|
82 446
|
82 258
|
|
Other Current Liabilities |
11 796
|
11 335
|
75 943
|
67 125
|
73 535
|
166 325
|
73 308
|
81 382
|
75 158
|
72 429
|
|
Total Current Liabilities |
15 466
|
31 350
|
130 303
|
157 312
|
114 888
|
221 929
|
159 301
|
173 446
|
181 413
|
176 515
|
|
Long-Term Debt |
39 452
|
19 522
|
275 363
|
235 543
|
313 419
|
326 322
|
380 902
|
377 492
|
329 191
|
270 694
|
|
Deferred Income Tax |
986
|
1 022
|
26 062
|
23 692
|
25 583
|
19 261
|
16 819
|
17 672
|
17 383
|
19 290
|
|
Minority Interest |
3 092
|
2 857
|
120 523
|
119 511
|
132 010
|
132 346
|
120 268
|
123 352
|
118 689
|
119 235
|
|
Other Liabilities |
112
|
0
|
52 105
|
52 728
|
54 818
|
73 909
|
56 991
|
55 923
|
41 284
|
34 629
|
|
Total Liabilities |
59 108
N/A
|
54 751
-7%
|
604 356
+1 004%
|
588 786
-3%
|
640 718
+9%
|
773 767
+21%
|
734 281
-5%
|
747 885
+2%
|
687 960
-8%
|
620 363
-10%
|
|
Equity | |||||||||||
Common Stock |
1 158
|
10 489
|
3 860
|
3 858
|
3 858
|
3 856
|
3 856
|
3 856
|
3 834
|
3 830
|
|
Retained Earnings |
343 061
|
383 656
|
144 884
|
176 638
|
202 335
|
232 035
|
248 325
|
261 546
|
288 452
|
311 582
|
|
Additional Paid In Capital |
9 331
|
0
|
244 691
|
244 505
|
244 505
|
244 377
|
244 377
|
244 377
|
243 169
|
242 972
|
|
Unrealized Security Profit/Loss |
3 538
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
12 641
|
9 045
|
35 153
|
322
|
8 839
|
21 791
|
19 863
|
3 068
|
9 889
|
30 310
|
|
Total Equity |
369 729
N/A
|
403 190
+9%
|
428 588
+6%
|
424 679
-1%
|
459 537
+8%
|
458 477
0%
|
476 695
+4%
|
506 711
+6%
|
525 566
+4%
|
528 074
+0%
|
|
Total Liabilities & Equity |
428 837
N/A
|
457 941
+7%
|
1 032 944
+126%
|
1 013 465
-2%
|
1 100 255
+9%
|
1 232 244
+12%
|
1 210 976
-2%
|
1 254 596
+4%
|
1 213 526
-3%
|
1 148 437
-5%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
2 316
|
2 316
|
3 860
|
3 858
|
3 858
|
3 856
|
3 856
|
3 856
|
3 835
|
3 830
|