China Tourism Group Duty Free Corporation Limited (HKG:1880)
Hong Kong
· Delayed Price · Currency is HKD 52.85
+1.75 (3.42%)
Apr 30, 2025, 4:08 PM HKT
HKG:1880 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 3,899 | 4,267 | 6,714 | 5,030 | 9,654 | 6,140 | Upgrade
|
| Depreciation & Amortization | 1,040 | 1,040 | 896.59 | 1,132 | 1,278 | 313.96 | Upgrade
|
| Other Amortization | 502.07 | 502.07 | 412.92 | 305.13 | 244.08 | 201.69 | Upgrade
|
| Loss (Gain) From Sale of Assets | -23.82 | -23.82 | -48.29 | -9.09 | -1.25 | 0.05 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.21 | 0.21 | 20.04 | 0.01 | 0.42 | 0.35 | Upgrade
|
| Loss (Gain) From Sale of Investments | -63.81 | -63.81 | -86.98 | -162.49 | -162.33 | -15.86 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.02 | 0.02 | 0.53 | 0.18 | -0.16 | -5.6 | Upgrade
|
| Other Operating Activities | 1,246 | 1,383 | 1,485 | 1,827 | 3,439 | 2,426 | Upgrade
|
| Change in Accounts Receivable | -113.54 | -113.54 | -580.7 | -426.45 | -446.58 | 122.1 | Upgrade
|
| Change in Inventory | 3,847 | 3,847 | 6,232 | -8,792 | -5,491 | -6,677 | Upgrade
|
| Change in Accounts Payable | -2,925 | -2,925 | 306.07 | -2,417 | -556.86 | 6,754 | Upgrade
|
| Operating Cash Flow | 7,434 | 7,939 | 15,126 | -3,415 | 8,329 | 8,201 | Upgrade
|
| Operating Cash Flow Growth | -42.83% | -47.51% | - | - | 1.56% | 162.74% | Upgrade
|
| Capital Expenditures | -887.83 | -1,119 | -1,802 | -2,995 | -2,155 | -1,234 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.98 | 0.8 | 0.31 | 4.64 | 1.65 | 0.34 | Upgrade
|
| Cash Acquisitions | 2.35 | 18.31 | - | - | -126.48 | -2,065 | Upgrade
|
| Investment in Securities | 560.19 | 247.46 | -2,923 | -875 | -61.5 | -541.51 | Upgrade
|
| Other Investing Activities | 31.46 | 398.11 | 8.64 | 59.09 | 23.64 | 26.1 | Upgrade
|
| Investing Cash Flow | -292.86 | -454.3 | -4,716 | -3,807 | -2,318 | -3,814 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 255.12 | Upgrade
|
| Long-Term Debt Issued | - | 63.66 | 159.5 | 4,010 | - | - | Upgrade
|
| Total Debt Issued | 728.77 | 63.66 | 159.5 | 4,010 | - | 255.12 | Upgrade
|
| Long-Term Debt Repaid | - | -881.28 | -2,275 | -670.68 | -418.02 | - | Upgrade
|
| Total Debt Repaid | -881.28 | -881.28 | -2,275 | -670.68 | -418.02 | - | Upgrade
|
| Net Debt Issued (Repaid) | -152.5 | -817.62 | -2,115 | 3,339 | -418.02 | 255.12 | Upgrade
|
| Issuance of Common Stock | - | - | - | 16,081 | - | - | Upgrade
|
| Common Dividends Paid | -3,497 | -3,498 | -1,771 | -2,943 | -1,971 | -1,414 | Upgrade
|
| Other Financing Activities | -41.78 | -51.94 | -741.9 | -1,023 | -1,428 | -223.98 | Upgrade
|
| Financing Cash Flow | -3,692 | -4,367 | -4,628 | 15,455 | -3,817 | -1,383 | Upgrade
|
| Foreign Exchange Rate Adjustments | -103.75 | -96.99 | 207.2 | 872.94 | -196.39 | -330.69 | Upgrade
|
| Net Cash Flow | 3,346 | 3,021 | 5,990 | 9,106 | 1,998 | 2,673 | Upgrade
|
| Free Cash Flow | 6,547 | 6,820 | 13,325 | -6,411 | 6,174 | 6,967 | Upgrade
|
| Free Cash Flow Growth | -41.21% | -48.81% | - | - | -11.39% | 334.04% | Upgrade
|
| Free Cash Flow Margin | 12.03% | 12.08% | 19.73% | -11.78% | 9.12% | 13.25% | Upgrade
|
| Free Cash Flow Per Share | 3.16 | 3.30 | 6.44 | -3.22 | 3.16 | 3.57 | Upgrade
|
| Cash Income Tax Paid | 2,011 | 1,911 | 5,761 | 6,959 | 5,478 | 4,275 | Upgrade
|
| Levered Free Cash Flow | 4,119 | 3,772 | 8,617 | -6,011 | 2,708 | 6,267 | Upgrade
|
| Unlevered Free Cash Flow | 4,242 | 3,899 | 8,803 | -5,890 | 2,846 | 6,278 | Upgrade
|
| Change in Net Working Capital | -741.97 | -346.26 | -4,595 | 8,935 | 5,486 | -1,430 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.