Inner Mongolia Baotou Steel Union Co., Ltd. (SHA: 600010)
China flag China · Delayed Price · Currency is CNY
1.940
+0.020 (1.04%)
Nov 20, 2024, 3:00 PM CST

Inner Mongolia Baotou Steel Union Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
-476.08515.27-726.392,866405.96667.93
Upgrade
Depreciation & Amortization
4,5634,5634,2504,2493,7873,444
Upgrade
Other Amortization
33.7733.7735.6728.3930.3744.97
Upgrade
Loss (Gain) From Sale of Assets
-12.6-12.6-13.31-3.46-6.06-0.07
Upgrade
Asset Writedown & Restructuring Costs
107.89107.89203.1849.3843.231.16
Upgrade
Loss (Gain) From Sale of Investments
-66.12-66.12238.55-49.98-106.11-105.23
Upgrade
Provision & Write-off of Bad Debts
48.7248.720.18-1.5321.74-21.94
Upgrade
Other Operating Activities
5,0482,0461,8742,5932,8732,622
Upgrade
Change in Accounts Receivable
-3,682-3,6821,0921,060-1,1595,253
Upgrade
Change in Inventory
-1,276-1,276-977.87-2,8761,229936.84
Upgrade
Change in Accounts Payable
-3,819-3,819-4,4052,670-3,126-13,409
Upgrade
Change in Other Net Operating Assets
642.49642.49540.92315.04--
Upgrade
Operating Cash Flow
1,023-988.632,06710,9743,874-386.83
Upgrade
Operating Cash Flow Growth
---81.17%183.32%--
Upgrade
Capital Expenditures
-2,867-1,756-977.24-949.92-1,096-1,960
Upgrade
Sale of Property, Plant & Equipment
3.620.34.350.020.770.07
Upgrade
Cash Acquisitions
--3.350.17--
Upgrade
Divestitures
-0.21-4.5---1.43
Upgrade
Investment in Securities
-560.59-468.31-571.93-115.43-7.66
Upgrade
Other Investing Activities
6.2317.135.23-9.5822.04-
Upgrade
Investing Cash Flow
-3,418-2,212-1,536-1,075-1,073-1,951
Upgrade
Long-Term Debt Issued
-31,84636,51028,17830,81633,570
Upgrade
Long-Term Debt Repaid
--27,250-31,225-33,464-32,964-29,171
Upgrade
Net Debt Issued (Repaid)
4,7584,5965,285-5,286-2,1484,399
Upgrade
Issuance of Common Stock
----0.39-
Upgrade
Repurchase of Common Stock
-----200-
Upgrade
Common Dividends Paid
-1,625-1,354-2,195-1,753-1,725-2,214
Upgrade
Other Financing Activities
214.23-918.54-3,386-1,087-1,314814.56
Upgrade
Financing Cash Flow
3,3472,324-295.86-8,127-5,3872,999
Upgrade
Foreign Exchange Rate Adjustments
-4.528.6117.06-6.2-54.21-13.27
Upgrade
Net Cash Flow
946.66-867.92251.811,767-2,640648.18
Upgrade
Free Cash Flow
-1,844-2,7451,09010,0252,778-2,347
Upgrade
Free Cash Flow Growth
---89.13%260.91%--
Upgrade
Free Cash Flow Margin
-2.76%-3.89%1.51%11.63%4.69%-3.70%
Upgrade
Free Cash Flow Per Share
-0.04-0.060.020.220.06-0.04
Upgrade
Cash Interest Paid
165.56165.56128.3999.4349.59-
Upgrade
Cash Income Tax Paid
3,0653,8072,2352,752827.533,315
Upgrade
Levered Free Cash Flow
1,624-736.912,4388,691419.98-7,803
Upgrade
Unlevered Free Cash Flow
2,773461.853,5149,8341,794-6,542
Upgrade
Change in Net Working Capital
-235.623,846354.36-2,8732,90110,328
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.