Inner Mongolia Baotou Steel Union Co., Ltd. (SHA:600010)
China
· Delayed Price · Currency is CNY 1.800
-0.020 (-1.10%)
May 9, 2025, 2:45 PM CST
SHA:600010 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 | 245.97 | 20.75 | 515.27 | -726.39 | 2,866 | 405.96 | Upgrade
|
| Depreciation & Amortization | 4,805 | 4,805 | 4,563 | 4,250 | 4,249 | 3,787 | Upgrade
|
| Other Amortization | 38.26 | 38.2 | 33.7 | 35.67 | 28.39 | 30.37 | Upgrade
|
| Loss (Gain) From Sale of Assets | -45.15 | -45.15 | -12.6 | -13.31 | -3.46 | -6.06 | Upgrade
|
| Asset Writedown & Restructuring Costs | 36.93 | 424.14 | 107.89 | 203.18 | 49.38 | 43.23 | Upgrade
|
| Loss (Gain) From Sale of Investments | -348.76 | -344.9 | -66.12 | 238.55 | -49.98 | -106.11 | Upgrade
|
| Provision & Write-off of Bad Debts | -21.36 | - | 48.72 | 0.18 | -1.53 | 21.74 | Upgrade
|
| Other Operating Activities | 1,483 | 1,983 | 2,046 | 1,874 | 2,593 | 2,873 | Upgrade
|
| Change in Accounts Receivable | -1,658 | -1,658 | -3,682 | 1,092 | 1,060 | -1,159 | Upgrade
|
| Change in Inventory | 530.95 | 530.95 | -1,276 | -977.87 | -2,876 | 1,229 | Upgrade
|
| Change in Accounts Payable | -3,411 | -3,411 | -3,819 | -4,405 | 2,670 | -3,126 | Upgrade
|
| Change in Other Net Operating Assets | 22.29 | 22.29 | 642.49 | 540.92 | 315.04 | - | Upgrade
|
| Operating Cash Flow | 1,688 | 2,377 | -988.63 | 2,067 | 10,974 | 3,874 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | -81.17% | 183.32% | - | Upgrade
|
| Capital Expenditures | -2,147 | -1,839 | -1,756 | -977.24 | -949.92 | -1,096 | Upgrade
|
| Sale of Property, Plant & Equipment | 300.96 | 300.96 | 0.3 | 4.35 | 0.02 | 0.77 | Upgrade
|
| Cash Acquisitions | - | - | - | 3.35 | 0.17 | - | Upgrade
|
| Divestitures | 2.01 | 6.3 | -4.5 | - | - | - | Upgrade
|
| Investment in Securities | -560.59 | -560.59 | -468.31 | -571.93 | -115.43 | - | Upgrade
|
| Other Investing Activities | 22.84 | 22.84 | 17.13 | 5.23 | -9.58 | 22.04 | Upgrade
|
| Investing Cash Flow | -2,382 | -2,070 | -2,212 | -1,536 | -1,075 | -1,073 | Upgrade
|
| Long-Term Debt Issued | - | 27,347 | 31,846 | 36,510 | 28,178 | 30,816 | Upgrade
|
| Long-Term Debt Repaid | - | -23,619 | -27,250 | -31,225 | -33,464 | -32,964 | Upgrade
|
| Net Debt Issued (Repaid) | 5,809 | 3,728 | 4,596 | 5,285 | -5,286 | -2,148 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 0.39 | Upgrade
|
| Repurchase of Common Stock | -199.02 | - | - | - | - | -200 | Upgrade
|
| Common Dividends Paid | -1,402 | -1,451 | -1,354 | -2,195 | -1,753 | -1,725 | Upgrade
|
| Other Financing Activities | -4,792 | 1,921 | -918.54 | -3,386 | -1,087 | -1,314 | Upgrade
|
| Financing Cash Flow | -583.93 | 4,197 | 2,324 | -295.86 | -8,127 | -5,387 | Upgrade
|
| Foreign Exchange Rate Adjustments | -6.72 | -8.65 | 8.61 | 17.06 | -6.2 | -54.21 | Upgrade
|
| Net Cash Flow | -1,284 | 4,497 | -867.92 | 251.81 | 1,767 | -2,640 | Upgrade
|
| Free Cash Flow | -458.95 | 538.26 | -2,745 | 1,090 | 10,025 | 2,778 | Upgrade
|
| Free Cash Flow Growth | - | - | - | -89.13% | 260.91% | - | Upgrade
|
| Free Cash Flow Margin | -0.70% | 0.79% | -3.89% | 1.51% | 11.63% | 4.69% | Upgrade
|
| Free Cash Flow Per Share | -0.01 | 0.01 | -0.06 | 0.02 | 0.22 | 0.06 | Upgrade
|
| Cash Interest Paid | 178.39 | - | 165.56 | 128.39 | 99.43 | 49.59 | Upgrade
|
| Cash Income Tax Paid | 2,770 | 2,844 | 3,807 | 2,235 | 2,752 | 827.53 | Upgrade
|
| Levered Free Cash Flow | -571.63 | 18,940 | -7,613 | 2,438 | 8,691 | 419.98 | Upgrade
|
| Unlevered Free Cash Flow | 642.42 | 18,940 | -6,414 | 3,514 | 9,834 | 1,794 | Upgrade
|
| Change in Net Working Capital | 3,151 | -14,533 | 10,722 | 354.36 | -2,873 | 2,901 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.