Shui On Land Limited (HKG:0272)
Hong Kong
· Delayed Price · Currency is HKD 0.7000
+0.0100 (1.45%)
Apr 3, 2025, 2:45 PM HKT
Shui On Land Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | - | 810 | 906 | 1,636 | -740 | Upgrade
|
| Depreciation & Amortization | - | 119 | 124 | 135 | 131 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | 1 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | -32 | 114 | -35 | 2,032 | Upgrade
|
| Loss (Gain) on Equity Investments | - | -781 | 151 | -620 | -328 | Upgrade
|
| Provision & Write-off of Bad Debts | - | 1 | 80 | 49 | -21 | Upgrade
|
| Other Operating Activities | - | 1,693 | 1,646 | 3,408 | -520 | Upgrade
|
| Change in Accounts Receivable | - | -1,479 | 392 | 416 | 353 | Upgrade
|
| Change in Inventory | - | 3,493 | 8,046 | 5,987 | -2,700 | Upgrade
|
| Change in Accounts Payable | - | -1,059 | -2,111 | 1,059 | 1,399 | Upgrade
|
| Change in Unearned Revenue | - | -1,411 | -5,640 | -1,851 | 9,780 | Upgrade
|
| Change in Income Taxes | - | 5 | -3 | 13 | -57 | Upgrade
|
| Change in Other Net Operating Assets | - | -245 | 341 | -39 | 259 | Upgrade
|
| Operating Cash Flow | - | 1,114 | 4,046 | 10,159 | 9,588 | Upgrade
|
| Operating Cash Flow Growth | - | -72.47% | -60.17% | 5.96% | - | Upgrade
|
| Investment in Securities | - | -1,337 | -2,540 | -2,533 | -416 | Upgrade
|
| Other Investing Activities | - | 138 | 221 | 1,242 | -105 | Upgrade
|
| Investing Cash Flow | - | -1,353 | -2,966 | -1,415 | -1,747 | Upgrade
|
| Short-Term Debt Issued | - | 337 | 3,050 | 2,250 | 275 | Upgrade
|
| Long-Term Debt Issued | - | 12,973 | 5,308 | 8,649 | 10,407 | Upgrade
|
| Total Debt Issued | - | 13,310 | 8,358 | 10,899 | 10,682 | Upgrade
|
| Short-Term Debt Repaid | - | -219 | -138 | -32 | -240 | Upgrade
|
| Long-Term Debt Repaid | - | -14,371 | -6,119 | -13,093 | -9,892 | Upgrade
|
| Total Debt Repaid | - | -14,590 | -6,257 | -13,125 | -10,132 | Upgrade
|
| Net Debt Issued (Repaid) | - | -1,280 | 2,101 | -2,226 | 550 | Upgrade
|
| Repurchase of Common Stock | - | - | -26 | - | - | Upgrade
|
| Common Dividends Paid | - | -701 | -830 | -241 | -623 | Upgrade
|
| Other Financing Activities | - | -3,124 | -8,559 | -3,425 | -3,796 | Upgrade
|
| Financing Cash Flow | - | -5,105 | -7,314 | -5,892 | -3,869 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | -22 | 126 | -51 | -59 | Upgrade
|
| Net Cash Flow | - | -5,366 | -6,108 | 2,801 | 3,913 | Upgrade
|
| Free Cash Flow | - | 1,114 | 4,046 | 10,159 | 9,588 | Upgrade
|
| Free Cash Flow Growth | - | -72.47% | -60.17% | 5.96% | - | Upgrade
|
| Free Cash Flow Margin | - | 11.42% | 25.99% | 57.87% | 208.57% | Upgrade
|
| Free Cash Flow Per Share | - | 0.14 | 0.50 | 1.26 | 1.19 | Upgrade
|
| Cash Interest Paid | - | 2,220 | 1,739 | 1,769 | 2,003 | Upgrade
|
| Cash Income Tax Paid | - | 2,067 | 2,677 | 1,616 | 1,252 | Upgrade
|
| Levered Free Cash Flow | - | -5,854 | -3,523 | 10,060 | 9,535 | Upgrade
|
| Unlevered Free Cash Flow | - | -4,558 | -2,511 | 10,774 | 10,179 | Upgrade
|
| Change in Net Working Capital | 3,411 | 7,105 | 6,091 | -6,939 | -9,314 | Upgrade
|
Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.