25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

HSBC Holdings PLC
Buy, Hold or Sell?

Let's analyze Hsbc together

I guess you are interested in HSBC Holdings PLC. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of HSBC Holdings PLC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about HSBC Holdings PLC

I send you an email if I find something interesting about HSBC Holdings PLC.

1. Quick Overview

1.1. Quick analysis of Hsbc (30 sec.)










1.2. What can you expect buying and holding a share of Hsbc? (30 sec.)

How much money do you get?

How much money do you get?
$2.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$112.36
Expected worth in 1 year
$87.51
How sure are you?
50.0%

+ What do you gain per year?

Total Gains per Share
$-22.85
Return On Investment
-275.3%

For what price can you sell your share?

Current Price per Share
$8.30
Expected price per share
$6.7826846685083 - $8.8718
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hsbc (5 min.)




Live pricePrice per Share (EOD)
$8.30
Intrinsic Value Per Share
$-51.11 - $34.11
Total Value Per Share
$61.25 - $146.47

2.2. Growth of Hsbc (5 min.)




Is Hsbc growing?

Current yearPrevious yearGrowGrow %
How rich?$2.8t$2.8t-$62.5b-2.2%

How much money is Hsbc making?

Current yearPrevious yearGrowGrow %
Making money$23.5b$15.5b$7.9b33.9%
Net Profit Margin37.3%23.2%--

How much money comes from the company's main activities?

2.3. Financial Health of Hsbc (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Hsbc?

Welcome investor! Hsbc's management wants to use your money to grow the business. In return you get a share of Hsbc.

First you should know what it really means to hold a share of Hsbc. And how you can make/lose money.

Speculation

The Price per Share of Hsbc is $8.3. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Hsbc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Hsbc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $112.36. Based on the TTM, the Book Value Change Per Share is $-6.21 per quarter. Based on the YOY, the Book Value Change Per Share is $14.40 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.50 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hsbc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.9411.4%0.9411.4%0.617.4%0.485.7%0.495.9%
Usd Book Value Change Per Share-6.21-74.9%-6.21-74.9%14.40173.5%-2.05-24.7%-2.37-28.6%
Usd Dividend Per Share0.506.0%0.506.0%0.293.5%0.293.5%0.374.4%
Usd Total Gains Per Share-5.71-68.8%-5.71-68.8%14.69177.0%-1.76-21.2%-2.00-24.1%
Usd Price Per Share8.00-8.00-6.10-6.56-7.61-
Price to Earnings Ratio8.48-8.48-9.95-20.36-28.28-
Price-to-Total Gains Ratio-1.40--1.40-0.42-1.38-0.61-
Price to Book Ratio0.07-0.07-0.05-0.06-0.07-
Price-to-Total Gains Ratio-1.40--1.40-0.42-1.38-0.61-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share8.3
Number of shares120
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.500.29
Usd Book Value Change Per Share-6.21-2.05
Usd Total Gains Per Share-5.71-1.76
Gains per Quarter (120 shares)-685.54-211.21
Gains per Year (120 shares)-2,742.17-844.84
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1240-2982-2752140-985-855
2481-5965-5494280-1970-1700
3721-8947-8236420-2955-2545
4961-11930-10978560-3940-3390
51201-14912-13720700-4925-4235
61442-17895-16462841-5910-5080
71682-20877-19204981-6894-5925
81922-23860-219461121-7879-6770
92162-26842-246881261-8864-7615
102403-29824-274301401-9849-8460

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%32.00.00.0100.0%
Book Value Change Per Share0.01.00.00.0%2.01.00.066.7%3.02.00.060.0%5.05.00.050.0%24.08.00.075.0%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%23.00.09.071.9%
Total Gains per Share0.01.00.00.0%2.01.00.066.7%3.02.00.060.0%5.05.00.050.0%24.08.00.075.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of HSBC Holdings PLC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---6.213-6.2130%14.404-143%-2.052-67%-2.371-62%
Book Value Per Share--112.362112.3620%118.575-5%107.038+5%114.409-2%
Current Ratio--0.5520.5520%0.690-20%0.757-27%0.429+29%
Debt To Asset Ratio--0.0770.0770%0.034+129%0.046+67%0.044+77%
Debt To Equity Ratio--1.2691.2690%0.536+137%0.721+76%0.636+100%
Dividend Per Share--0.5010.5010%0.288+74%0.292+72%0.367+36%
Eps--0.9430.9430%0.613+54%0.476+98%0.489+93%
Free Cash Flow Per Share--1.4191.4190%0.911+56%2.687-47%1.491-5%
Free Cash Flow To Equity Per Share--0.7160.7160%0.651+10%2.271-68%1.074-33%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--34.112--------
Intrinsic Value_10Y_min---51.113--------
Intrinsic Value_1Y_max--2.851--------
Intrinsic Value_1Y_min---0.178--------
Intrinsic Value_3Y_max--8.998--------
Intrinsic Value_3Y_min---4.820--------
Intrinsic Value_5Y_max--15.667--------
Intrinsic Value_5Y_min---14.123--------
Market Cap152644476108.800-31%199606400000.000199606400000.0000%147443517240.000+35%171195516546.276+17%170871202273.138+17%
Net Profit Margin--0.3730.3730%0.232+61%0.202+85%0.181+107%
Operating Margin--0.4640.4640%0.253+83%0.260+78%0.242+92%
Operating Ratio--0.5060.5060%0.602-16%0.653-22%0.667-24%
Pb Ratio0.074+4%0.0710.0710%0.051+38%0.062+16%0.066+7%
Pe Ratio8.800+4%8.4828.4820%9.948-15%20.365-58%28.276-70%
Price Per Share8.300+4%8.0008.0000%6.100+31%6.556+22%7.608+5%
Price To Free Cash Flow Ratio5.847+4%5.6365.6360%6.695-16%4.513+25%0.366+1441%
Price To Total Gains Ratio-1.453-4%-1.400-1.4000%0.415-437%1.378-202%0.608-330%
Quick Ratio--0.5520.5520%0.693-20%0.878-37%0.535+3%
Return On Assets--0.0080.0080%0.005+48%0.004+75%0.004+77%
Return On Equity--0.1270.1270%0.083+53%0.069+83%0.064+100%
Total Gains Per Share---5.713-5.7130%14.693-139%-1.760-69%-2.004-65%
Usd Book Value--2803518000000.0002803518000000.0000%2866091000000.000-2%2796244400000.000+0%2596658600000.000+8%
Usd Book Value Change Per Share---6.213-6.2130%14.404-143%-2.052-67%-2.371-62%
Usd Book Value Per Share--112.362112.3620%118.575-5%107.038+5%114.409-2%
Usd Dividend Per Share--0.5010.5010%0.288+74%0.292+72%0.367+36%
Usd Eps--0.9430.9430%0.613+54%0.476+98%0.489+93%
Usd Free Cash Flow--35416000000.00035416000000.0000%22024000000.000+61%72601600000.000-51%39322500000.000-10%
Usd Free Cash Flow Per Share--1.4191.4190%0.911+56%2.687-47%1.491-5%
Usd Free Cash Flow To Equity Per Share--0.7160.7160%0.651+10%2.271-68%1.074-33%
Usd Market Cap152644476108.800-31%199606400000.000199606400000.0000%147443517240.000+35%171195516546.276+17%170871202273.138+17%
Usd Price Per Share8.300+4%8.0008.0000%6.100+31%6.556+22%7.608+5%
Usd Profit--23533000000.00023533000000.0000%15559000000.000+51%13124200000.000+79%11983500000.000+96%
Usd Revenue--63019000000.00063019000000.0000%67013000000.000-6%65670400000.000-4%66335700000.000-5%
Usd Total Gains Per Share---5.713-5.7130%14.693-139%-1.760-69%-2.004-65%
 EOD+1 -7MRQTTM+0 -0YOY+20 -155Y+17 -1810Y+17 -18

3.3 Fundamental Score

Let's check the fundamental score of HSBC Holdings PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.800
Price to Book Ratio (EOD)Between0-10.074
Net Profit Margin (MRQ)Greater than00.373
Operating Margin (MRQ)Greater than00.464
Quick Ratio (MRQ)Greater than10.552
Current Ratio (MRQ)Greater than10.552
Debt to Asset Ratio (MRQ)Less than10.077
Debt to Equity Ratio (MRQ)Less than11.269
Return on Equity (MRQ)Greater than0.150.127
Return on Assets (MRQ)Greater than0.050.008
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of HSBC Holdings PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.822
Ma 20Greater thanMa 508.427
Ma 50Greater thanMa 1008.347
Ma 100Greater thanMa 2008.378
OpenGreater thanClose8.300
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About HSBC Holdings PLC

HSBC Holdings plc provides banking and financial services worldwide. The company operates through Wealth and Personal Banking, Commercial Banking, and Global Banking and Markets segments. The Wealth and Personal Banking segment offers retail banking and wealth products, including current and savings accounts, mortgages and personal loans, credit and debit cards, and local and international payment services; and wealth management services comprising insurance and investment products, global asset management services, investment management, and private wealth solutions. This segment serves personal banking and high net worth individuals. The Commercial Banking segment provides credit and lending, treasury management, payment, cash management, commercial insurance, and investment services; commercial cards; international trade and receivables finance services; foreign exchange products; capital raising services on debt and equity markets; and advisory services. It serves small and medium sized enterprises, mid-market enterprises, and corporates. The Global Banking and Markets segment offers financing, advisory, and transaction services; and credit, rates, foreign exchange, equities, money markets, and securities services; and engages in principal investment activities. It serves government, corporate and institutional clients, and private investors. HSBC Holdings plc was founded in 1865 and is headquartered in London, the United Kingdom.

Fundamental data was last updated by Penke on 2024-09-01 04:28:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Hsbc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • A Net Profit Margin of 37.3% means that $0.37 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of HSBC Holdings PLC:

  • The MRQ is 37.3%. The company is making a huge profit. +2
  • The TTM is 37.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ37.3%TTM37.3%0.0%
TTM37.3%YOY23.2%+14.1%
TTM37.3%5Y20.2%+17.2%
5Y20.2%10Y18.1%+2.1%
4.3.1.2. Return on Assets

Shows how efficient Hsbc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • 0.8% Return on Assets means that Hsbc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of HSBC Holdings PLC:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.8%0.0%
TTM0.8%YOY0.5%+0.2%
TTM0.8%5Y0.4%+0.3%
5Y0.4%10Y0.4%+0.0%
4.3.1.3. Return on Equity

Shows how efficient Hsbc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • 12.7% Return on Equity means Hsbc generated $0.13 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of HSBC Holdings PLC:

  • The MRQ is 12.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 12.7%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ12.7%TTM12.7%0.0%
TTM12.7%YOY8.3%+4.4%
TTM12.7%5Y6.9%+5.8%
5Y6.9%10Y6.4%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of HSBC Holdings PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hsbc is operating .

  • Measures how much profit Hsbc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • An Operating Margin of 46.4% means the company generated $0.46  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of HSBC Holdings PLC:

  • The MRQ is 46.4%. The company is operating very efficient. +2
  • The TTM is 46.4%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ46.4%TTM46.4%0.0%
TTM46.4%YOY25.3%+21.0%
TTM46.4%5Y26.0%+20.4%
5Y26.0%10Y24.2%+1.8%
4.3.2.2. Operating Ratio

Measures how efficient Hsbc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • An Operation Ratio of 0.51 means that the operating costs are $0.51 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of HSBC Holdings PLC:

  • The MRQ is 0.506. The company is very efficient in keeping operating costs low. +2
  • The TTM is 0.506. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.506TTM0.5060.000
TTM0.506YOY0.602-0.096
TTM0.5065Y0.653-0.147
5Y0.65310Y0.667-0.015
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of HSBC Holdings PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hsbc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Diversified industry mean).
  • A Current Ratio of 0.55 means the company has $0.55 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of HSBC Holdings PLC:

  • The MRQ is 0.552. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.552. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.552TTM0.5520.000
TTM0.552YOY0.690-0.138
TTM0.5525Y0.757-0.205
5Y0.75710Y0.429+0.329
4.4.3.2. Quick Ratio

Measures if Hsbc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • A Quick Ratio of 0.55 means the company can pay off $0.55 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of HSBC Holdings PLC:

  • The MRQ is 0.552. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.552. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.552TTM0.5520.000
TTM0.552YOY0.693-0.141
TTM0.5525Y0.878-0.326
5Y0.87810Y0.535+0.343
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of HSBC Holdings PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hsbc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hsbc to Banks - Diversified industry mean.
  • A Debt to Asset Ratio of 0.08 means that Hsbc assets are financed with 7.7% credit (debt) and the remaining percentage (100% - 7.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of HSBC Holdings PLC:

  • The MRQ is 0.077. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.077. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.077TTM0.0770.000
TTM0.077YOY0.034+0.044
TTM0.0775Y0.046+0.031
5Y0.04610Y0.044+0.003
4.5.4.2. Debt to Equity Ratio

Measures if Hsbc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hsbc to the Banks - Diversified industry mean.
  • A Debt to Equity ratio of 126.9% means that company has $1.27 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of HSBC Holdings PLC:

  • The MRQ is 1.269. The company is able to pay all its debts with equity. +1
  • The TTM is 1.269. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.269TTM1.2690.000
TTM1.269YOY0.536+0.733
TTM1.2695Y0.721+0.548
5Y0.72110Y0.636+0.085
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Hsbc generates.

  • Above 15 is considered overpriced but always compare Hsbc to the Banks - Diversified industry mean.
  • A PE ratio of 8.48 means the investor is paying $8.48 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of HSBC Holdings PLC:

  • The EOD is 8.800. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.482. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.482. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.800MRQ8.482+0.318
MRQ8.482TTM8.4820.000
TTM8.482YOY9.948-1.466
TTM8.4825Y20.365-11.883
5Y20.36510Y28.276-7.912
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of HSBC Holdings PLC:

  • The EOD is 5.847. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.636. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 5.636. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.847MRQ5.636+0.211
MRQ5.636TTM5.6360.000
TTM5.636YOY6.695-1.059
TTM5.6365Y4.513+1.123
5Y4.51310Y0.366+4.148
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Hsbc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Diversified industry mean).
  • A PB ratio of 0.07 means the investor is paying $0.07 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of HSBC Holdings PLC:

  • The EOD is 0.074. Based on the equity, the company is cheap. +2
  • The MRQ is 0.071. Based on the equity, the company is cheap. +2
  • The TTM is 0.071. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.074MRQ0.071+0.003
MRQ0.071TTM0.0710.000
TTM0.071YOY0.051+0.020
TTM0.0715Y0.062+0.010
5Y0.06210Y0.066-0.005
4.6.2. Total Gains per Share

2.4. Latest News of HSBC Holdings PLC

Does HSBC Holdings PLC still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from HSBC Holdings PLC to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-12
11:30
HSBC tops Nestle as world's best dividend payer while China Mobile leads Hong Kong peersRead
2024-09-12
08:00
Oil Advances for Second Day on Hurricane Risk and Risk-On ToneRead
2024-09-09
19:49
Sector Update: Financial Stocks Higher Monday AfternoonRead
2024-09-09
14:36
HSBC weighs commercial, investment bank merger to shed costs, Bloomberg reportsRead
2024-09-09
11:02
Treasuries inch lower as traders question pace of Fed rate cutsRead
2024-09-05
18:10
European Equities Close Mostly Lower in Thursday Trading; Eurozone Retail Trade Volume RisesRead
2024-09-04
15:05
The Zacks Analyst Blog Highlights UnitedHealth, Procter & Gamble, HSBC and Oil-DriRead
2024-09-02
11:30
HSBC's Elhedery mingles with Hong Kong staff, customers to get first-hand experienceRead
2024-09-02
11:30
Top Hong Kong insurer HSBC Life targets Asia's rich, Greater Bay Area retirees for growthRead
2024-09-02
09:09
3 UK Dividend Stocks Yielding Up To 6.9%Read
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets3,038,677,000
Total Liabilities235,159,000
Total Stockholder Equity185,329,000
 As reported
Total Liabilities 235,159,000
Total Stockholder Equity+ 185,329,000
Total Assets = 3,038,677,000

Assets

Total Assets3,038,677,000
Total Current Assets305,911,000
Long-term Assets1,126,247,000
Total Current Assets
Cash And Cash Equivalents 305,911,000
Total Current Assets  (as reported)305,911,000
Total Current Assets  (calculated)305,911,000
+/-0
Long-term Assets
Property Plant Equipment 12,934,000
Goodwill 4,323,000
Long Term Investments 1,100,826,000
Intangible Assets 8,164,000
Long-term Assets Other -7,743,051
Long-term Assets  (as reported)1,126,247,000
Long-term Assets  (calculated)1,118,503,949
+/- 7,743,051

Liabilities & Shareholders' Equity

Total Current Liabilities554,127,473
Long-term Liabilities235,159,000
Total Stockholder Equity185,329,000
Total Current Liabilities
Short-term Debt 309,697,094
Accounts payable 35,667,567
Other Current Liabilities 208,762,813
Total Current Liabilities  (as reported)554,127,473
Total Current Liabilities  (calculated)554,127,473
+/- 0
Long-term Liabilities
Long-term Liabilities  (as reported)235,159,000
Long-term Liabilities  (calculated)0
+/- 235,159,000
Total Stockholder Equity
Common Stock9,631,000
Retained Earnings 152,148,000
Other Stockholders Equity 23,550,000
Total Stockholder Equity (as reported)185,329,000
Total Stockholder Equity (calculated)185,329,000
+/-0
Other
Capital Stock9,631,000
Cash and Short Term Investments 305,911,000
Common Stock Shares Outstanding 24,950,800
Current Deferred Revenue0
Liabilities and Stockholders Equity 3,038,677,000
Net Debt -70,752,000
Net Invested Capital 417,675,000
Net Working Capital -248,216,473
Property Plant and Equipment Gross 12,934,000
Short Long Term Debt Total 235,159,000



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-311999-12-311998-12-311997-12-311996-12-311995-12-311994-12-311993-12-311992-12-311991-12-311990-12-311989-12-311988-12-311987-12-31
> Total Assets 
107,876,642
113,903,705
132,581,836
149,245,785
160,521,687
280,801,723
306,856,103
315,054,016
350,482,106
405,098,127
473,436,157
804,562,201
993,365,778
1,006,413,533
747,199,734
818,579,941
1,120,157,768
1,279,974,000
1,501,970,000
1,860,758,000
2,354,266,000
2,527,465,000
2,364,452,000
2,454,689,000
2,555,579,000
2,692,538,000
2,671,318,000
2,634,139,000
2,409,656,000
2,374,986,000
2,521,771,000
2,558,124,000
2,715,152,000
2,984,164,000
2,957,939,000
2,966,530,000
3,038,677,000
3,038,677,0002,966,530,0002,957,939,0002,984,164,0002,715,152,0002,558,124,0002,521,771,0002,374,986,0002,409,656,0002,634,139,0002,671,318,0002,692,538,0002,555,579,0002,454,689,0002,364,452,0002,527,465,0002,354,266,0001,860,758,0001,501,970,0001,279,974,0001,120,157,768818,579,941747,199,7341,006,413,533993,365,778804,562,201473,436,157405,098,127350,482,106315,054,016306,856,103280,801,723160,521,687149,245,785132,581,836113,903,705107,876,642
   > Total Current Assets 
26,771,963
30,155,327
33,733,954
37,350,025
43,450,844
53,988,139
26,788,356
33,955,568
39,716,608
7,649,759
8,662,302
82,436,619
67,918,101
70,655,107
11,960,000
13,310,000
14,289,000
22,634,000
25,012,000
26,876,000
31,542,000
58,399,000
80,807,000
82,512,000
148,169,000
158,337,000
183,626,000
156,213,000
121,616,000
192,532,000
254,443,000
279,201,000
295,735,000
318,853,000
407,154,000
334,299,000
305,911,000
305,911,000334,299,000407,154,000318,853,000295,735,000279,201,000254,443,000192,532,000121,616,000156,213,000183,626,000158,337,000148,169,00082,512,00080,807,00058,399,00031,542,00026,876,00025,012,00022,634,00014,289,00013,310,00011,960,00070,655,10767,918,10182,436,6198,662,3027,649,75939,716,60833,955,56826,788,35653,988,13943,450,84437,350,02533,733,95430,155,32726,771,963
       Cash And Cash Equivalents 
26,771,963
30,155,327
33,733,954
37,350,025
43,450,844
53,988,139
26,788,356
33,955,568
39,716,608
3,106,484
2,972,294
82,436,619
67,918,101
70,655,107
6,185,000
7,659,000
7,661,000
16,282,000
25,012,000
26,876,000
31,542,000
58,399,000
80,807,000
82,512,000
138,110,000
148,835,000
172,620,000
134,884,000
104,702,000
133,012,000
187,252,000
168,630,000
159,055,000
308,575,000
407,154,000
334,299,000
305,911,000
305,911,000334,299,000407,154,000308,575,000159,055,000168,630,000187,252,000133,012,000104,702,000134,884,000172,620,000148,835,000138,110,00082,512,00080,807,00058,399,00031,542,00026,876,00025,012,00016,282,0007,661,0007,659,0006,185,00070,655,10767,918,10182,436,6192,972,2943,106,48439,716,60833,955,56826,788,35653,988,13943,450,84437,350,02533,733,95430,155,32726,771,963
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
189,810,000
163,010,000
146,693,000
165,754,000
201,553,000
252,697,000
254,521,000
0
0
0
0
0000254,521,000252,697,000201,553,000165,754,000146,693,000163,010,000189,810,00000000000000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
4,543,275
5,690,009
0
0
0
5,775,000
5,651,000
6,628,000
6,352,000
0
0
0
0
0
0
10,059,000
9,502,000
11,006,000
21,329,000
16,914,000
59,520,000
67,191,000
110,571,000
136,680,000
10,278,000
970,000
1,230,000
0
01,230,000970,00010,278,000136,680,000110,571,00067,191,00059,520,00016,914,00021,329,00011,006,0009,502,00010,059,0000000006,352,0006,628,0005,651,0005,775,0000005,690,0094,543,275000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80,595,000
80,835,000
98,294,000
55,296,000
63,489,000
87,929,000
486,583,263
617,945,707
738,681,926
755,677,438
792,588,294
792,588,294755,677,438738,681,926617,945,707486,583,26387,929,00063,489,00055,296,00098,294,00080,835,00080,595,00000000000000000000000000000
   > Long-term Assets 
19,219,456
16,894,911
21,516,367
28,266,656
33,041,428
62,149,455
70,461,807
66,366,493
80,585,945
10,682,604
13,082,722
206,784,322
328,320,597
343,487,855
196,713,982
215,295,476
263,005,277
428,197,000
416,688,000
404,401,000
592,078,000
891,921,000
989,493,000
1,142,216,000
1,188,950,000
1,301,962,000
1,132,437,000
1,177,669,000
1,048,197,000
1,069,526,000
1,016,763,000
987,182,000
1,081,924,000
1,177,923,000
1,047,851,000
1,079,812,000
1,126,247,000
1,126,247,0001,079,812,0001,047,851,0001,177,923,0001,081,924,000987,182,0001,016,763,0001,069,526,0001,048,197,0001,177,669,0001,132,437,0001,301,962,0001,188,950,0001,142,216,000989,493,000891,921,000592,078,000404,401,000416,688,000428,197,000263,005,277215,295,476196,713,982343,487,855328,320,597206,784,32213,082,72210,682,60480,585,94566,366,49370,461,80762,149,45533,041,42828,266,65621,516,36716,894,91119,219,456
       Property Plant Equipment 
4,427,332
2,659,651
4,754,493
4,949,655
5,003,555
7,336,235
7,072,067
7,687,257
8,946,783
10,682,604
13,082,722
20,163,682
22,459,588
20,941,870
13,521,000
14,181,000
15,748,000
38,701,000
15,206,000
16,424,000
15,694,000
14,025,000
13,802,000
11,521,000
10,865,000
10,588,000
10,847,000
10,532,000
9,923,000
9,373,000
10,027,000
10,060,000
14,702,000
14,414,000
13,240,000
12,584,000
12,934,000
12,934,00012,584,00013,240,00014,414,00014,702,00010,060,00010,027,0009,373,0009,923,00010,532,00010,847,00010,588,00010,865,00011,521,00013,802,00014,025,00015,694,00016,424,00015,206,00038,701,00015,748,00014,181,00013,521,00020,941,87022,459,58820,163,68213,082,72210,682,6048,946,7837,687,2577,072,0677,336,2355,003,5554,949,6554,754,4932,659,6514,427,332
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
33,200,000
37,335,000
39,689,000
27,357,000
23,241,000
22,406,000
21,338,000
21,390,000
21,179,000
19,169,000
16,294,000
12,330,000
13,588,000
12,986,000
5,590,000
5,881,000
5,033,000
4,156,000
4,323,000
4,323,0004,156,0005,033,0005,881,0005,590,00012,986,00013,588,00012,330,00016,294,00019,169,00021,179,00021,390,00021,338,00022,406,00023,241,00027,357,00039,689,00037,335,00033,200,000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
506,135,000
490,275,000
500,236,000
1,007,579,000
885,372,000
885,168,000
976,511,000
1,112,612,000
940,930,000
1,045,907,000
1,100,826,000
1,100,826,0001,045,907,000940,930,0001,112,612,000976,511,000885,168,000885,372,0001,007,579,000500,236,000490,275,000506,135,00000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,556,982
17,171,476
28,656,277
34,495,000
33,200,000
4,863,000
5,436,000
5,502,000
6,753,000
29,922,000
7,696,000
8,463,000
8,739,000
8,408,000
8,302,000
9,016,000
9,865,000
11,371,000
14,573,000
14,562,000
15,589,000
17,165,000
8,164,000
8,164,00017,165,00015,589,00014,562,00014,573,00011,371,0009,865,0009,016,0008,302,0008,408,0008,739,0008,463,0007,696,00029,922,0006,753,0005,502,0005,436,0004,863,00033,200,00034,495,00028,656,27717,171,47614,556,98200000000000000
> Total Liabilities 
1,999,138
2,290,255
2,220,796
2,281,934
2,271,622
6,203,267
7,672,623
8,143,771
8,558,934
25,302,257
36,021,292
18,058,719
26,919,048
24,229,297
43,436,000
53,336,000
174,759,000
211,721,000
204,609,000
252,997,000
271,398,000
209,126,000
229,821,000
285,978,000
161,619,000
148,940,000
133,056,000
122,611,000
111,651,000
86,899,000
84,372,000
107,779,000
129,155,000
117,443,000
99,044,000
100,439,000
235,159,000
235,159,000100,439,00099,044,000117,443,000129,155,000107,779,00084,372,00086,899,000111,651,000122,611,000133,056,000148,940,000161,619,000285,978,000229,821,000209,126,000271,398,000252,997,000204,609,000211,721,000174,759,00053,336,00043,436,00024,229,29726,919,04818,058,71936,021,29225,302,2578,558,9348,143,7717,672,6236,203,2672,271,6222,281,9342,220,7962,290,2551,999,138
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,206,666,000
2,188,665,000
1,956,875,000
1,919,391,000
1,993,296,000
2,041,708,000
426,294,230
378,656,820
403,428,140
484,368,269
554,127,473
554,127,473484,368,269403,428,140378,656,820426,294,2302,041,708,0001,993,296,0001,919,391,0001,956,875,0002,188,665,0002,206,666,00000000000000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
647,090,000
172,310,000
137,746,000
125,587,000
129,002,000
219,180,000
299,866,162
264,650,875
266,950,683
248,242,194
309,697,094
309,697,094248,242,194266,950,683264,650,875299,866,162219,180,000129,002,000125,587,000137,746,000172,310,000647,090,00000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
647,090,000
172,310,000
137,746,000
125,587,000
129,002,000
219,180,000
227,296,000
0
0
0
0
0000227,296,000219,180,000129,002,000125,587,000137,746,000172,310,000647,090,00000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,448,119,000
1,428,228,000
1,344,150,000
1,332,460,000
1,424,719,000
1,437,977,000
19,173,010
17,350,992
20,400,009
26,180,710
35,667,567
35,667,56726,180,71020,400,00917,350,99219,173,0101,437,977,0001,424,719,0001,332,460,0001,344,150,0001,428,228,0001,448,119,00000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
242,566,000
232,383,000
182,779,000
170,755,000
122,828,000
167,420,000
107,255,058
96,654,954
116,077,448
209,945,365
208,762,813
208,762,813209,945,365116,077,44896,654,954107,255,058167,420,000122,828,000170,755,000182,779,000232,383,000242,566,00000000000000000000000000000
   > Long-term Liabilities 
1,999,138
2,290,255
2,220,796
2,281,934
2,271,622
6,203,267
7,672,623
8,143,771
8,558,934
25,302,257
36,021,292
18,058,719
26,919,048
24,229,297
43,436,000
53,336,000
174,759,000
211,721,000
204,609,000
252,997,000
271,398,000
209,126,000
229,821,000
285,978,000
161,619,000
148,940,000
133,056,000
122,611,000
111,651,000
86,899,000
84,372,000
107,779,000
129,155,000
117,443,000
99,044,000
100,439,000
235,159,000
235,159,000100,439,00099,044,000117,443,000129,155,000107,779,00084,372,00086,899,000111,651,000122,611,000133,056,000148,940,000161,619,000285,978,000229,821,000209,126,000271,398,000252,997,000204,609,000211,721,000174,759,00053,336,00043,436,00024,229,29726,919,04818,058,71936,021,29225,302,2578,558,9348,143,7717,672,6236,203,2672,271,6222,281,9342,220,7962,290,2551,999,138
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
126,899,000
118,015,000
140,770,000
142,052,000
235,513,000
143,640,000
155,519,000
169,976,000
176,935,000
172,583,000
0
0172,583,000176,935,000169,976,000155,519,000143,640,000235,513,000142,052,000140,770,000118,015,000126,899,00000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,524,000
1,760,000
1,623,000
1,982,000
0
0
0
0
0
0
0000001,982,0001,623,0001,760,0001,524,000000000000000000000000000000
> Total Stockholder Equity
4,290,559
4,630,964
6,729,782
6,894,024
7,235,882
12,150,213
13,806,875
16,869,127
20,685,765
26,007,809
27,180,454
45,633,070
58,309,771
68,063,692
45,979,000
52,406,000
74,473,000
85,522,000
92,432,000
108,352,000
128,160,000
93,591,000
128,299,000
147,667,000
158,725,000
175,242,000
181,871,000
190,447,000
188,460,000
175,386,000
190,250,000
186,253,000
183,955,000
196,443,000
198,250,000
187,484,000
185,329,000
185,329,000187,484,000198,250,000196,443,000183,955,000186,253,000190,250,000175,386,000188,460,000190,447,000181,871,000175,242,000158,725,000147,667,000128,299,00093,591,000128,160,000108,352,00092,432,00085,522,00074,473,00052,406,00045,979,00068,063,69258,309,77145,633,07027,180,45426,007,80920,685,76516,869,12713,806,87512,150,2137,235,8826,894,0246,729,7824,630,9644,290,559
   Common Stock
0
0
0
0
0
0
0
0
0
3,448,984
3,418,634
0
0
0
4,678,000
4,741,000
5,481,000
5,587,000
5,667,000
5,786,000
5,915,000
6,053,000
8,705,000
8,843,000
8,934,000
9,238,000
9,415,000
9,609,000
9,842,000
10,096,000
10,160,000
10,180,000
10,319,000
10,347,000
10,316,000
10,147,000
9,631,000
9,631,00010,147,00010,316,00010,347,00010,319,00010,180,00010,160,00010,096,0009,842,0009,609,0009,415,0009,238,0008,934,0008,843,0008,705,0006,053,0005,915,0005,786,0005,667,0005,587,0005,481,0004,741,0004,678,0000003,418,6343,448,984000000000
   Retained Earnings Total Equity0000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,127,001
8,832,996
6,447,361
-9,190,394
-8,894,423
-8,894,423-9,190,3946,447,3618,832,9962,127,00100000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
5,130,664
4,769,226
0
0
0
14,414,000
14,330,000
26,641,000
30,503,000
30,542,000
37,169,000
41,148,000
6,849,000
32,782,000
41,474,000
37,923,000
45,657,000
43,728,000
43,694,000
34,642,000
28,495,000
40,091,000
37,882,000
34,829,999
36,691,004
37,028,639
25,269,000
23,550,000
23,550,00025,269,00037,028,63936,691,00434,829,99937,882,00040,091,00028,495,00034,642,00043,694,00043,728,00045,657,00037,923,00041,474,00032,782,0006,849,00041,148,00037,169,00030,542,00030,503,00026,641,00014,330,00014,414,0000004,769,2265,130,664000000000



6.3. Balance Sheets

Currency in USD. All numbers in thousands.