Semiconductor Manufacturing International Corporation
Semiconductor Manufacturing International Corporation, an investment holding company, engages in the computer-aided design, manufacture, testing, packaging, and trading of integrated circuits (IC) in North America, China, rest of Asia, Hong Kong, and Eur…
Semiconductors
CN, Shanghai [HQ]
Balance Sheet
15 Sheets · Starting from 2009In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 3,524.00 | 3,902.00 | 3,727.00 | 4,073.00 | 4,523.00 | 5,769.00 | 7,115.00 | 10,115.00 | 11,918.00 | 14,424.00 | 16,437.00 | 31,320.00 | 36,110.00 | 43,807.00 | 47,787.00 | |
|
Current
|
907.00 | 1,179.00 | 864.00 | 1,269.00 | 1,563.00 | 2,298.00 | 2,590.00 | 3,683.00 | 4,168.00 | 6,149.00 | 6,873.00 | 15,171.00 | 15,217.00 | 16,594.00 | 13,635.00 | |
| Cash And Equivalents | 443.00 | 515.00 | 261.00 | 358.00 | 462.00 | 603.00 | 1,005.00 | 2,126.00 | 1,838.00 | 1,786.00 | 2,238.00 | 9,826.00 | 8,581.00 | 6,932.00 | 6,215.00 | |
| Assets | 3,524.00 | 3,902.00 | 3,727.00 | 4,073.00 | 4,523.00 | 5,769.00 | 7,115.00 | 10,115.00 | 11,918.00 | 14,424.00 | 16,437.00 | 31,320.00 | 36,110.00 | 43,807.00 | 47,787.00 | |
| Accounts Receivables (AR) | -95.00 | -2.00 | 36.00 | -112.00 | -33.00 | -89.00 | -39.00 | -100.00 | 59.00 | -106.00 | -35.00 | -148.00 | -257.00 | -11.00 | -30.00 | |
| Inventory | 193.00 | 213.00 | 207.00 | 295.00 | 286.00 | 316.00 | 387.00 | 464.00 | 622.00 | 593.00 | 628.00 | 798.00 | 1,193.00 | 1,911.00 | 2,735.00 | |
| Short Term Investments | - - | 2.00 | 1.00 | 18.00 | 240.00 | 644.00 | 282.00 | 31.00 | 676.00 | 2,038.00 | 2,319.00 | 2,917.00 | 3,916.00 | 5,498.00 | 3,163.00 | |
| Other Current Assets | 8.00 | 240.00 | 230.00 | 268.00 | 194.00 | 278.00 | 414.00 | 416.00 | 414.00 | 957.00 | 1,243.00 | 1,290.00 | 909.00 | 1,862.00 | 1,178.00 | |
|
Non Current
|
2,617.00 | 2,723.00 | 2,863.00 | 2,803.00 | 2,960.00 | 3,471.00 | 4,525.00 | 6,431.00 | 7,749.00 | 8,274.00 | 9,563.00 | 16,149.00 | 20,893.00 | 27,213.00 | 34,152.00 | |
| Property, Plant, Equipment (Net) | 2,251.00 | 2,351.00 | 2,516.00 | 2,385.00 | 2,528.00 | 2,995.00 | 3,903.00 | 5,687.00 | 6,523.00 | 6,777.00 | 7,995.00 | 12,373.00 | 14,460.00 | 18,960.00 | 24,002.00 | |
|
Intangible Assets
|
182.00 | 173.00 | 179.00 | 309.00 | 351.00 | 343.00 | 315.00 | 343.00 | 313.00 | 228.00 | 235.00 | 338.00 | 421.00 | 469.00 | 449.00 | |
| Goodwill | - - | - - | - - | - - | - - | - - | - - | 3.00 | 3.00 | - - | - - | - - | - - | - - | - - | |
| Long Term Investments | 9.00 | 9.00 | 19.00 | 21.00 | 29.00 | 72.00 | 218.00 | 281.00 | 814.00 | 1,206.00 | -1,062.00 | 349.00 | 1,909.00 | 2,184.00 | 6,254.00 | |
| Other Non Current Assets | 78.00 | 79.00 | 119.00 | 43.00 | 6.00 | 15.00 | 42.00 | 69.00 | 49.00 | 16.00 | 2,332.00 | 3,063.00 | 4,086.00 | 5,584.00 | 3,431.00 | |
| Liabilities | 1,692.00 | 1,694.00 | 1,478.00 | 1,796.00 | 1,930.00 | 2,461.00 | 2,925.00 | 4,712.00 | 5,197.00 | 5,500.00 | 6,239.00 | 9,638.00 | 10,672.00 | 14,846.00 | 16,941.00 | |
|
Current
|
1,031.00 | 1,399.00 | 1,251.00 | 1,108.00 | 938.00 | 1,150.00 | 1,767.00 | 1,980.00 | 1,906.00 | 2,859.00 | 3,205.00 | 3,892.00 | 4,453.00 | 7,024.00 | 7,601.00 | |
| Accounts Payable | - - | 34.00 | -13.00 | 22.00 | -24.00 | 79.00 | 39.00 | 59.00 | 109.00 | 56.00 | 35.00 | 148.00 | 257.00 | 11.00 | 30.00 | |
| Short Term Debt | 691.00 | 734.00 | 828.00 | 597.00 | 390.00 | 162.00 | 505.00 | 687.00 | 440.00 | 1,246.00 | 1,560.00 | 1,355.00 | 1,127.00 | 1,320.00 | 1,248.00 | |
| Deferred Revenue | -9.00 | 1.00 | - - | 67.00 | 41.00 | 117.00 | 152.00 | 116.00 | 258.00 | 288.00 | -1,277.00 | - - | - - | - - | - - | |
| Tax Payable | - - | 1.00 | - - | 2.00 | - - | - - | - - | - - | - - | 2.00 | 3.00 | 17.00 | 26.00 | 2.00 | 10.00 | |
| Other Current Liabilities | 120.00 | 146.00 | 142.00 | 112.00 | 220.00 | 225.00 | 223.00 | 237.00 | 370.00 | 500.00 | 2,028.00 | 1,064.00 | 2,797.00 | 5,122.00 | 5,652.00 | |
|
Non Current
|
661.00 | 294.00 | 227.00 | 688.00 | 991.00 | 1,311.00 | 1,157.00 | 2,731.00 | 3,290.00 | 2,641.00 | 3,034.00 | 5,746.00 | 6,219.00 | 7,821.00 | 9,340.00 | |
| Long Term Debt | 638.00 | 234.00 | 100.00 | 528.00 | 781.00 | 1,127.00 | 909.00 | 2,338.00 | 2,872.00 | 2,179.00 | 2,385.00 | 5,018.00 | 5,644.00 | 7,374.00 | 8,960.00 | |
| Leasing Obligations | 83.00 | - - | 28.00 | - - | - - | - - | - - | 482.00 | 487.00 | 494.00 | 247.00 | 245.00 | 210.00 | 109.00 | 58.00 | |
| Deferred Non Current Tax Liabilities | 1.00 | 1.00 | 1.00 | - - | - - | - - | 7.00 | 15.00 | 16.00 | 1.00 | 34.00 | - - | 32.00 | 34.00 | 38.00 | |
| Other Non Current Liabilities | 21.00 | 9.00 | - - | 9.00 | - - | - - | 65.00 | 111.00 | 101.00 | 66.00 | 80.00 | 20.00 | 3.00 | 15.00 | 34.00 | |
| Equity | 1,831.00 | 2,208.00 | 2,249.00 | 2,276.00 | 2,593.00 | 3,307.00 | 4,190.00 | 5,403.00 | 6,721.00 | 8,923.00 | 10,197.00 | 21,681.00 | 25,438.00 | 28,961.00 | 30,845.00 | |
| Stockholders' Equity | 1,796.00 | 2,169.00 | 2,244.00 | 2,275.00 | 2,483.00 | 2,948.00 | 3,729.00 | 4,150.00 | 5,233.00 | 6,017.00 | 6,233.00 | 15,174.00 | 17,149.00 | 19,149.00 | 20,116.00 | |
| Retained Earnings | -1,712.00 | -1,698.00 | -2,010.00 | -1,867.00 | -1,693.00 | -1,540.00 | -1,287.00 | -910.00 | 187.00 | 331.00 | 550.00 | 1,258.00 | 2,959.00 | 4,777.00 | 5,680.00 | |
| Common Stock | 8.00 | 10.00 | 10.00 | 12.00 | 12.00 | 14.00 | 16.00 | 17.00 | 19.00 | 20.00 | 20.00 | 30.00 | 31.00 | 31.00 | 31.00 | |
| Preferred Stock | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Profit | -963.00 | 13.00 | -246.00 | 22.00 | 173.00 | 152.00 | 253.00 | 376.00 | 179.00 | 134.00 | 158.00 | 715.00 | 1,701.00 | 1,817.00 | 902.00 | |
| Dividends | - - | - - | - - | - - | - - | - - | - - | - - | - - | -6.00 | -11.00 | -8.00 | - - | - - | - - | |
| Minority Interest | 34.00 | 39.00 | 4.00 | - - | 109.00 | 359.00 | 460.00 | 1,252.00 | 1,488.00 | 2,905.00 | 3,964.00 | 6,507.00 | 8,288.00 | 9,811.00 | 10,729.00 | |
| Other Stockholders' Equity | 3,499.00 | 3,858.00 | 4,240.00 | 4,083.00 | 4,089.00 | 4,376.00 | 4,903.00 | 4,950.00 | 4,891.00 | 5,557.00 | 5,011.00 | 13,512.00 | 13,836.00 | 13,963.00 | 14,117.00 | |
| Loss Other Compr. Income | - - | -1.00 | 3.00 | 46.00 | 74.00 | 98.00 | 96.00 | 93.00 | 134.00 | 109.00 | 650.00 | 373.00 | 321.00 | 377.00 | 286.00 |