HKG:6989 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
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	312.09	302.69	403.49	510.09
Depreciation & Amortization	76.64	78.07	69.97	45.04
Other Amortization	3.49	2.55	2.5	1.79
Loss (Gain) From Sale of Assets	-44.11	-15.18	0	-5.09
Asset Writedown & Restructuring Costs	-	-	28.16	-
Loss (Gain) From Sale of Investments	-3.47	0.37	-4.88	-1.67
Loss (Gain) on Equity Investments	-7.43	-10.48	-2.35	-8.84
Stock-Based Compensation	-	-16.28	-6.51	9.94
Provision & Write-off of Bad Debts	115.17	73.55	37.67	10.43
Other Operating Activities	8.28	-39.09	-28.55	79.24
Change in Accounts Receivable	-456.68	-394.32	-475.16	-257.37
Change in Inventory	-90.46	-36.63	-48.03	-2.58
Change in Accounts Payable	-174.97	143.48	32.12	247.15
Change in Unearned Revenue	77.58	11.2	-59.48	140.2
Change in Other Net Operating Assets	-366.05	-298.22	244.38	39.25
Operating Cash Flow	-555.09	-185.21	192.09	810.06
Operating Cash Flow Growth	-	-	-76.29%	86.64%
Capital Expenditures	-16.71	-14.58	-18.37	-18.19
Sale of Property, Plant & Equipment	2.96	0.63	0.43	0.38
Cash Acquisitions	-1.03	-7.91	-132.37	-166.58
Divestitures	-21.82	100	60.23	-204.75
Investment in Securities	7.17	-69.9	-121.12	-58.98
Other Investing Activities	-452.76	35.82	46.07	35.88
Investing Cash Flow	-482.19	44.07	-165.13	-412.24
Short-Term Debt Issued	30	22	-	-
Long-Term Debt Issued	-	-	-	153.76
Total Debt Issued	30	22	-	153.76
Short-Term Debt Repaid	-28	-14	-75	-
Long-Term Debt Repaid	-12.54	-17.65	-17.74	-463.75
Total Debt Repaid	-40.54	-31.65	-92.74	-463.75
Net Debt Issued (Repaid)	-10.54	-9.65	-92.74	-309.99
Repurchase of Common Stock	-	-	-	-8.1
Common Dividends Paid	-160.87	-201.05	-328.27	-286.63
Other Financing Activities	-11.58	-57	-26.06	-33.9
Financing Cash Flow	-182.99	-267.7	-447.07	-638.62
Foreign Exchange Rate Adjustments	-1.01	1.11	-22.76	-66.03
Net Cash Flow	-1,221	-407.73	-442.87	-306.83
Free Cash Flow	-571.79	-199.79	173.71	791.87
Free Cash Flow Growth	-	-	-78.06%	89.31%
Free Cash Flow Margin	-13.51%	-5.09%	4.92%	22.84%
Free Cash Flow Per Share	-0.47	-0.16	0.14	0.65
Cash Interest Paid	2.26	5.94	9.33	21.18
Cash Income Tax Paid	116.77	163.11	230.5	166.64
Levered Free Cash Flow	-677.62	-25.77	312.1	328.05
Unlevered Free Cash Flow	-676.21	-22.06	317.81	340.99
Change in Working Capital	-1,011	-574.49	-306.17	166.66

Source: S&P Global Market Intelligence. Standard template. Financial Sources.