H World Group Limited (HKG: 1179)
Hong Kong
· Delayed Price · Currency is HKD 27.75
-0.25 (-0.89%)
Nov 21, 2024, 1:03 PM HKT
H World Group Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 3,806 | 4,085 | -1,821 | -465 | -2,192 | 1,769 | Upgrade
|
| Depreciation & Amortization | 1,352 | 1,414 | 1,456 | 1,503 | 1,362 | 991 | Upgrade
|
| Other Amortization | 34 | 34 | 57 | 60 | 83 | 28 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 1 | -10 | Upgrade
|
| Asset Writedown & Restructuring Costs | 472 | 516 | 491 | 380 | 709 | 13 | Upgrade
|
| Loss (Gain) From Sale of Investments | -294 | -806 | 321 | -188 | 284 | -477 | Upgrade
|
| Loss (Gain) on Equity Investments | 30 | 72 | 85 | 60 | 145 | 213 | Upgrade
|
| Stock-Based Compensation | 252 | 143 | 87 | 109 | 122 | 110 | Upgrade
|
| Provision & Write-off of Bad Debts | 89 | 89 | 82 | 105 | 65 | 21 | Upgrade
|
| Other Operating Activities | 2,381 | 2,167 | 2,248 | 1,993 | 1,349 | 2,189 | Upgrade
|
| Change in Accounts Receivable | 296 | 296 | -621 | -113 | 35 | -34 | Upgrade
|
| Change in Inventory | - | - | - | - | - | -17 | Upgrade
|
| Change in Accounts Payable | - | - | - | - | 31 | -1 | Upgrade
|
| Change in Unearned Revenue | 576 | 576 | -19 | 224 | -52 | 279 | Upgrade
|
| Change in Income Taxes | 62 | 62 | 82 | 83 | 94 | -35 | Upgrade
|
| Change in Other Net Operating Assets | -2,343 | -974 | -884 | -2,409 | -1,427 | -1,746 | Upgrade
|
| Operating Cash Flow | 6,713 | 7,674 | 1,564 | 1,342 | 609 | 3,293 | Upgrade
|
| Operating Cash Flow Growth | 20.35% | 390.66% | 16.54% | 120.36% | -81.51% | 8.00% | Upgrade
|
| Capital Expenditures | -985 | -894 | -1,049 | -1,658 | -1,745 | -1,527 | Upgrade
|
| Cash Acquisitions | - | - | -57 | -742 | -5,060 | -244 | Upgrade
|
| Divestitures | - | - | - | - | 4 | 2 | Upgrade
|
| Sale (Purchase) of Intangibles | -7 | -7 | -4 | -17 | -31 | -8 | Upgrade
|
| Investment in Securities | -682 | -537 | 536 | 973 | -1,306 | 1,674 | Upgrade
|
| Other Investing Activities | 101 | 50 | 15 | 56 | - | 14 | Upgrade
|
| Investing Cash Flow | -1,632 | -1,477 | -522 | -1,402 | -8,101 | -285 | Upgrade
|
| Short-Term Debt Issued | - | 745 | 4,249 | 2,288 | 1,672 | 2,216 | Upgrade
|
| Long-Term Debt Issued | - | 424 | 2,852 | 91 | 5,234 | 13,176 | Upgrade
|
| Total Debt Issued | 1,030 | 1,169 | 7,101 | 2,379 | 6,906 | 15,392 | Upgrade
|
| Short-Term Debt Repaid | - | -3,436 | -1,935 | -2,474 | -2,002 | -1,921 | Upgrade
|
| Long-Term Debt Repaid | - | -2,484 | -5,859 | -1,724 | -9,228 | -6,760 | Upgrade
|
| Total Debt Repaid | -1,357 | -5,920 | -7,794 | -4,198 | -11,230 | -8,681 | Upgrade
|
| Net Debt Issued (Repaid) | -327 | -4,751 | -693 | -1,819 | -4,324 | 6,711 | Upgrade
|
| Issuance of Common Stock | - | 1,973 | - | - | 6,019 | 14 | Upgrade
|
| Repurchase of Common Stock | -1,524 | -848 | -334 | - | - | - | Upgrade
|
| Common Dividends Paid | -2,091 | - | -416 | - | -678 | -658 | Upgrade
|
| Other Financing Activities | -779 | -94 | 49 | 18 | -134 | -22 | Upgrade
|
| Financing Cash Flow | -4,721 | -3,720 | -1,394 | -1,801 | 883 | 6,045 | Upgrade
|
| Foreign Exchange Rate Adjustments | -24 | 164 | 297 | -88 | -300 | 62 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -7 | -17 | - | - | - | - | Upgrade
|
| Net Cash Flow | 329 | 2,624 | -55 | -1,949 | -6,909 | 9,115 | Upgrade
|
| Free Cash Flow | 5,728 | 6,780 | 515 | -316 | -1,136 | 1,766 | Upgrade
|
| Free Cash Flow Growth | 21.77% | 1216.50% | - | - | - | -8.69% | Upgrade
|
| Free Cash Flow Margin | 24.59% | 30.98% | 3.72% | -2.47% | -11.14% | 15.75% | Upgrade
|
| Free Cash Flow Per Share | 17.22 | 20.23 | 1.66 | -1.01 | -3.88 | 5.80 | Upgrade
|
| Cash Interest Paid | 199 | 263 | 256 | 297 | 476 | 414 | Upgrade
|
| Cash Income Tax Paid | 1,198 | 1,127 | 385 | 477 | 238 | 712 | Upgrade
|
| Levered Free Cash Flow | 4,534 | 7,948 | -1,361 | -620.63 | 9,082 | -8,084 | Upgrade
|
| Unlevered Free Cash Flow | 4,705 | 8,155 | -1,162 | -427.5 | 9,332 | -7,916 | Upgrade
|
| Change in Net Working Capital | -815 | -4,550 | 1,293 | 467 | -10,405 | 8,799 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.