华夏银行 - Financials

Line Item	FY 2024Dec 31, 2024	FY 2023Dec 31, 2023	FY 2022Dec 31, 2022	FY 2021Dec 31, 2021	FY 2020Dec 31, 2020	FY 2019Dec 31, 2019	FY 2018Dec 31, 2018	FY 2017Dec 31, 2017	FY 2016Dec 31, 2016	FY 2015Dec 31, 2015	FY 2014Dec 31, 2014	FY 2013Dec 31, 2013	FY 2012Dec 31, 2012	FY 2011Dec 31, 2011	FY 2010Dec 31, 2010	FY 2009Dec 31, 2009	FY 2008Dec 31, 2008	FY 2007Dec 31, 2007	FY 2006Dec 31, 2006	FY 2005Dec 31, 2005
+Revenue	97.1B	93.2B	93.8B	95.9B	95.3B	84.7B	72.2B	66.4B	64.0B	58.8B	54.9B	45.2B	39.8B	33.5B	24.5B	17.1B	17.6B	14.3B	10.1B	7.6B
Revenue Growth %	4.2%	-0.6%	-2.2%	0.6%	12.5%	17.3%	8.8%	3.7%	8.8%	7.2%	21.4%	13.7%	18.6%	37.0%	42.9%	-2.7%	23.5%	41.6%	32.0%	--
Total Revenue	97.1B	93.2B	93.8B	95.9B	95.3B	84.7B	72.2B	66.4B	64.0B	58.8B	54.9B	45.2B	39.8B	33.5B	24.5B	17.1B	17.6B	14.3B	10.1B	7.6B
+Operating Income	35.9B	35.4B	33.7B	31.5B	27.2B	27.5B	26.7B	26.1B	26.1B	24.9B	23.9B	20.7B	17.2B	12.5B	8.0B	4.8B	4.0B	3.9B	2.6B	2.2B
Operating Margin %	37.0%	38.0%	35.9%	32.9%	28.5%	32.5%	37.0%	39.3%	40.8%	42.4%	43.5%	45.7%	43.2%	37.3%	32.8%	28.1%	22.9%	27.0%	25.5%	28.4%
Non Operating Income	112.0M	166.0M	203.0M	175.0M	160.0M	168.0M	167.0M	207.0M	172.0M	331.0M	172.0M	70.0M	78.0M	37.7M	59.3M	52.0M	23.2M	32.4M	34.6M	21.7M
Non Operating Expenses	175.0M	170.0M	315.0M	220.0M	158.0M	102.0M	72.0M	71.0M	38.0M	60.0M	60.0M	25.0M	28.0M	33.8M	79.2M	35.7M	50.6M	67.4M	194.0M	203.0M
Investment Income	15.7B	9.4B	6.2B	4.1B	1.9B	1.2B	4.1B	-1.5B	717.0M	122.0M	580.0M	-116.0M	-17.0M	-22.0M	-19.2M	101.0M	-43.3M	2.4B	2.2B	1.7B
Asset Impairment Loss	364.0M	666.0M	36.0M	178.0M	421.0M	154.0M	21.1B	17.6B	13.9B	9.0B	6.3B	3.7B	3.8B	4.6B	4.2B	3.4B	4.9B	3.5B	2.4B	1.4B
Income Before Tax	35.9B	35.4B	33.6B	31.5B	27.2B	27.6B	26.8B	26.3B	26.2B	25.2B	24.0B	20.7B	17.3B	12.5B	8.0B	4.8B	4.0B	3.8B	2.4B	2.0B
Income Tax	7.7B	8.6B	8.1B	7.6B	5.6B	5.4B	5.8B	6.3B	6.5B	6.3B	6.0B	5.2B	4.5B	3.3B	2.0B	1.1B	936.0M	1.7B	954.0M	710.0M
+Net Income	28.2B	26.8B	25.5B	23.9B	21.6B	22.1B	21.0B	19.9B	19.8B	19.0B	18.0B	15.5B	12.8B	9.2B	6.0B	3.8B	3.1B	2.1B	1.5B	1.3B
Net Margin %	29.0%	28.8%	27.2%	24.9%	22.6%	26.1%	29.1%	30.0%	30.9%	32.2%	32.8%	34.3%	32.2%	27.5%	24.5%	21.9%	17.4%	14.7%	14.5%	16.8%
Net Income Attributable	27.7B	26.4B	25.0B	23.5B	21.3B	21.9B	20.9B	19.8B	19.7B	18.9B	18.0B	15.5B	12.8B	9.2B	6.0B	3.8B	3.1B	2.1B	1.5B	1.3B
Minority Interest	520.0M	482.0M	455.0M	368.0M	293.0M	210.0M	132.0M	114.0M	79.0M	69.0M	42.0M	5.0M	-1.0M	-961,800	--	--	--	--	--	--
Eps Basic	1.62	1.48	1.43	1.35	1.20	1.37	1.56	1.48	1.53	1.77	1.68	1.74	1.44	1.48	1.20	0.75	0.70	0.50	0.35	0.31
Eps Diluted	--	--	--	--	--	--	--	--	--	--	--	--	--	1.48	1.20	0.75	0.70	0.50	0.35	--

Line Item	FY 2024Dec 31, 2024	FY 2023Dec 31, 2023	FY 2022Dec 31, 2022	FY 2021Dec 31, 2021	FY 2020Dec 31, 2020	FY 2019Dec 31, 2019	FY 2018Dec 31, 2018	FY 2017Dec 31, 2017	FY 2016Dec 31, 2016	FY 2015Dec 31, 2015	FY 2014Dec 31, 2014	FY 2013Dec 31, 2013	FY 2012Dec 31, 2012	FY 2011Dec 31, 2011	FY 2010Dec 31, 2010	FY 2009Dec 31, 2009	FY 2008Dec 31, 2008	FY 2007Dec 31, 2007	FY 2006Dec 31, 2006	FY 2005Dec 31, 2005
Trading Financial Assets	438.0B	316.6B	359.6B	234.8B	123.8B	89.8B	12.5B	3.2B	4.9B	11.9B	9.1B	8.7B	9.8B	4.0B	106.0M	766.0M	4.8B	3.0B	2.8B	6.7B
Long Term Equity Investment	--	--	--	--	--	--	--	--	--	--	--	--	82.0M	81.8M	81.8M	81.8M	81.8M	53.1M	53.1M	50.0M
Intangible Assets	1.8B	1.8B	1.8B	94.0M	86.0M	80.0M	81.0M	83.0M	84.0M	87.0M	88.0M	91.0M	92.0M	94.5M	--	--	--	--	--	--
Total Assets	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	845.5B	731.6B	592.3B	444.9B	356.1B
Total Liabilities	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--	815.2B	704.2B	579.3B	433.3B	345.7B
Paid In Capital	15.9B	15.9B	15.9B	15.4B	15.4B	15.4B	15.4B	12.8B	10.7B	10.7B	8.9B	8.9B	6.8B	6.8B	5.0B	5.0B	5.0B	4.2B	4.2B	4.2B
Capital Reserve	60.7B	60.7B	60.8B	53.3B	53.3B	53.3B	53.3B	26.6B	28.8B	28.8B	30.5B	30.5B	32.3B	32.6B	14.3B	14.4B	14.7B	3.7B	3.9B	3.8B
Surplus Reserve	26.5B	24.1B	21.9B	19.7B	17.8B	15.7B	13.6B	11.7B	9.8B	7.9B	6.1B	4.6B	4.6B	3.3B	2.4B	1.8B	1.4B	1.1B	890.0M	742.0M
Retained Earnings	143.9B	129.8B	116.4B	105.4B	96.2B	87.5B	82.4B	68.0B	58.4B	47.6B	38.7B	30.3B	18.0B	11.4B	5.4B	2.1B	961.0M	740.0M	737.0M	876.0M
Minority Equity	3.7B	3.2B	2.9B	2.4B	2.0B	1.7B	1.6B	1.4B	789.0M	710.0M	641.0M	599.0M	29.0M	29.0M	--	--	--	--	--	--
Equity Attributable	362.0B	318.6B	320.5B	298.3B	280.6B	267.6B	217.1B	168.1B	152.2B	117.7B	101.5B	85.4B	74.7B	63.9B	35.5B	30.2B	27.4B	13.1B	11.6B	10.5B
Total Equity	365.7B	321.8B	323.3B	300.7B	282.7B	269.3B	218.7B	169.5B	153.0B	118.4B	102.1B	86.0B	74.7B	63.9B	35.5B	30.2B	27.4B	13.1B	11.6B	10.5B

Line Item	FY 2024Dec 31, 2024	FY 2023Dec 31, 2023	FY 2022Dec 31, 2022	FY 2021Dec 31, 2021	FY 2020Dec 31, 2020	FY 2019Dec 31, 2019	FY 2018Dec 31, 2018	FY 2017Dec 31, 2017	FY 2016Dec 31, 2016	FY 2015Dec 31, 2015	FY 2014Dec 31, 2014	FY 2013Dec 31, 2013	FY 2012Dec 31, 2012	FY 2011Dec 31, 2011	FY 2010Dec 31, 2010	FY 2009Dec 31, 2009	FY 2008Dec 31, 2008	FY 2007Dec 31, 2007	FY 2006Dec 31, 2006	FY 2005Dec 31, 2005
Total Operating Cash Inflow	287.7B	460.8B	405.9B	368.0B	493.1B	510.2B	325.1B	247.5B	399.4B	270.4B	259.4B	469.6B	275.6B	252.3B	223.2B	108.9B	134.9B	137.5B	79.3B	57.5B
Cash Paid To Employees	16.2B	15.9B	15.6B	15.7B	14.7B	15.4B	14.9B	13.8B	12.6B	11.7B	9.5B	7.9B	6.8B	5.9B	4.2B	3.3B	3.3B	2.3B	1.6B	1.2B
Taxes Paid	13.9B	17.7B	18.2B	16.2B	12.3B	13.3B	12.9B	12.1B	11.2B	10.9B	10.3B	9.1B	8.1B	5.4B	3.5B	2.2B	2.4B	2.5B	1.5B	1.2B
Total Operating Cash Outflow	245.3B	207.7B	326.9B	297.0B	458.3B	431.1B	426.0B	335.4B	259.5B	222.0B	246.5B	218.5B	180.8B	173.3B	200.0B	149.0B	82.2B	163.2B	41.2B	64.1B
Operating Cash Flow	42.5B	253.2B	79.0B	71.0B	34.8B	79.1B	-100.9B	-87.8B	139.9B	48.4B	12.9B	251.1B	94.8B	79.0B	23.3B	-40.1B	52.7B	-25.7B	38.1B	-6.6B
Total Investing Cash Inflow	--	--	910.3B	681.8B	535.7B	554.0B	--	771.8B	731.5B	238.9B	125.7B	43.0B	58.2B	75.1B	226.7B	686.1B	888.2B	315.1B	186.6B	131.4B
Total Investing Cash Outflow	--	--	996.7B	785.5B	597.4B	615.6B	--	875.2B	999.1B	167.5B	145.8B	219.9B	117.4B	122.8B	229.0B	677.5B	911.4B	303.5B	200.9B	150.7B
Investing Cash Flow	-11.2B	-267.7B	-86.3B	-103.7B	-61.7B	-61.6B	13.7B	-103.4B	-267.5B	71.4B	-20.2B	-176.9B	-59.2B	-47.7B	-2.3B	8.6B	-23.2B	11.6B	-14.3B	-19.3B
Dividends And Interest Paid	15.7B	15.3B	14.0B	12.7B	10.8B	8.7B	7.0B	4.9B	4.8B	5.0B	4.4B	3.6B	1.7B	998.0M	680.0M	665.0M	454.0M	430.0M	458.0M	416.0M
Debt Repayments	71.0B	65.0B	32.5B	45.5B	22.0B	25.0B	--	5.0B	--	4.4B	3.1B	--	13.6B	2.0B	4.2B	--	--	--	--	--
Total Financing Cash Inflow	94.0B	131.0B	68.0B	71.0B	65.0B	42.5B	49.7B	52.5B	60.0B	--	18.5B	566.0M	--	20.1B	4.4B	--	11.4B	17.6B	2.0B	--
Total Financing Cash Outflow	128.7B	102.3B	48.5B	60.5B	32.8B	33.7B	7.0B	9.9B	4.8B	9.4B	7.5B	3.6B	16.3B	4.0B	5.9B	1.8B	1.6B	763.0M	671.0M	416.0M
Financing Cash Flow	-34.7B	28.7B	19.5B	10.4B	32.2B	8.8B	42.7B	42.7B	55.2B	-9.4B	11.1B	-3.1B	-16.3B	16.1B	-1.5B	-1.8B	9.7B	16.9B	1.3B	-416.0M
Net Change In Cash	-3.5B	14.4B	13.1B	-22.7B	4.7B	26.5B	-44.0B	-149.2B	-71.6B	110.7B	3.9B	71.2B	19.3B	47.4B	19.4B	-33.3B	39.2B	2.8B	25.2B	-26.3B
Ending Cash Balance	98.6B	102.1B	87.7B	74.6B	97.4B	92.7B	66.2B	110.2B	259.4B	331.0B	220.2B	216.3B	145.2B	125.9B	78.4B	59.0B	92.3B	53.1B	50.3B	25.1B
Capex	16.7B	32.9B	22.0B	1.7B	1.3B	1.0B	1.8B	2.6B	1.2B	3.0B	2.2B	1.2B	2.8B	2.8B	2.6B	1.4B	1.4B	1.1B	604.0M	741.0M