Yuexiu Transport Infrastructure Limited (HKG:1052)
Hong Kong
· Delayed Price · Currency is HKD 3.580
-0.040 (-1.10%)
Apr 3, 2025, 11:44 AM HKT
HKG:1052 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 | 656.78 | 765.31 | 453.11 | 1,465 | 160.49 | Upgrade
|
| Depreciation & Amortization | 1,540 | 1,302 | 1,170 | 1,086 | 976.16 | Upgrade
|
| Other Amortization | 6.26 | 6.4 | 5.6 | 1.88 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -0.32 | -0.65 | -960.77 | -0.72 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 0.88 | 1.38 | 95.9 | 1.31 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | 100.17 | - | 128.19 | - | Upgrade
|
| Stock-Based Compensation | - | 0.17 | 4.49 | 1 | - | Upgrade
|
| Other Operating Activities | 455.66 | 590.25 | 583.28 | 666.44 | 941.04 | Upgrade
|
| Change in Accounts Receivable | - | 6.33 | -11.41 | 25.05 | -27.99 | Upgrade
|
| Change in Accounts Payable | - | -33.34 | -67.73 | 98.27 | 27.63 | Upgrade
|
| Change in Unearned Revenue | - | 60.22 | 29.68 | 6.1 | - | Upgrade
|
| Change in Other Net Operating Assets | - | - | 43.07 | -43.22 | 25.25 | Upgrade
|
| Operating Cash Flow | 2,658 | 2,798 | 2,211 | 2,570 | 2,103 | Upgrade
|
| Operating Cash Flow Growth | -4.98% | 26.56% | -13.98% | 22.19% | -1.81% | Upgrade
|
| Capital Expenditures | -694 | -27.63 | -24.45 | -22.06 | -14.72 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.25 | 0.34 | 0.54 | 0.15 | 1.15 | Upgrade
|
| Cash Acquisitions | - | - | -861.66 | - | - | Upgrade
|
| Divestitures | 93.98 | - | - | 2,031 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -946 | -606.1 | -311.47 | -351.67 | -247.41 | Upgrade
|
| Investment in Securities | - | - | - | -639 | -75.96 | Upgrade
|
| Other Investing Activities | 244.68 | -529.04 | 528.67 | 266.94 | 98.41 | Upgrade
|
| Investing Cash Flow | -1,301 | -1,162 | -668.38 | 1,285 | -238.53 | Upgrade
|
| Short-Term Debt Issued | 100 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | 6,210 | 7,010 | 7,455 | 7,662 | 2,265 | Upgrade
|
| Total Debt Issued | 6,310 | 7,010 | 7,455 | 7,662 | 2,265 | Upgrade
|
| Short-Term Debt Repaid | -100 | - | -52.5 | -94.5 | - | Upgrade
|
| Long-Term Debt Repaid | -6,622 | -7,657 | -7,830 | -8,414 | -2,906 | Upgrade
|
| Total Debt Repaid | -6,722 | -7,657 | -7,882 | -8,508 | -2,906 | Upgrade
|
| Net Debt Issued (Repaid) | -412.22 | -646.72 | -427.75 | -846.01 | -640.9 | Upgrade
|
| Common Dividends Paid | -422 | -382.95 | -740.26 | -376.03 | -314.48 | Upgrade
|
| Other Financing Activities | -925.47 | -705.13 | -812.94 | -1,229 | -827.46 | Upgrade
|
| Financing Cash Flow | -1,760 | -1,735 | -1,981 | -2,451 | -1,783 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.04 | 0.05 | 0.46 | -1.97 | -0.87 | Upgrade
|
| Net Cash Flow | -402.35 | -99.48 | -438.31 | 1,403 | 80.94 | Upgrade
|
| Free Cash Flow | 1,964 | 2,770 | 2,186 | 2,548 | 2,088 | Upgrade
|
| Free Cash Flow Growth | -29.09% | 26.71% | -14.20% | 22.00% | -2.29% | Upgrade
|
| Free Cash Flow Margin | 39.81% | 59.10% | 61.14% | 65.53% | 64.66% | Upgrade
|
| Free Cash Flow Per Share | 1.17 | 1.66 | 1.31 | 1.52 | 1.25 | Upgrade
|
| Cash Interest Paid | 538 | 580.29 | 567.67 | 633.16 | 753.41 | Upgrade
|
| Cash Income Tax Paid | 337 | 374.68 | 366.72 | 499.16 | 217.58 | Upgrade
|
| Levered Free Cash Flow | 702.76 | 1,770 | 1,309 | 1,198 | 1,170 | Upgrade
|
| Unlevered Free Cash Flow | 996.18 | 2,115 | 1,688 | 1,649 | 1,658 | Upgrade
|
| Change in Net Working Capital | -119.68 | -257.4 | 40.8 | 230.63 | -120.03 | Upgrade
|
Updated Mar 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.