Baoshan Iron & Steel Co., Ltd. (SHA: 600019)
China flag China · Delayed Price · Currency is CNY
6.77
+0.04 (0.59%)
Nov 21, 2024, 3:00 PM CST

Baoshan Iron & Steel 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
9,47611,94412,18723,63212,69512,563
Upgrade
Depreciation & Amortization
19,35419,35419,73519,15918,29318,912
Upgrade
Other Amortization
306.82306.82203.47186.39166.71130.53
Upgrade
Loss (Gain) From Sale of Assets
-677.61-677.61-752.33-1,409-120.24-255.06
Upgrade
Asset Writedown & Restructuring Costs
1,2191,219617.422,553854.93263.55
Upgrade
Loss (Gain) From Sale of Investments
-4,408-4,408-5,024-3,823-3,104-3,459
Upgrade
Provision & Write-off of Bad Debts
49.1949.19248.73147.58-313.5717.68
Upgrade
Other Operating Activities
7,3012,4494,0504,9492,2193,278
Upgrade
Change in Accounts Receivable
4,5524,552-1,5388,054-8,4151,649
Upgrade
Change in Inventory
1,4571,4572,767-9,9882,8471,329
Upgrade
Change in Accounts Payable
-10,915-10,91512,78116,1782,682-709.62
Upgrade
Operating Cash Flow
27,68525,30244,71959,86928,15333,074
Upgrade
Operating Cash Flow Growth
-18.84%-43.42%-25.31%112.66%-14.88%-27.42%
Upgrade
Capital Expenditures
-19,418-21,029-22,423-23,922-19,868-17,625
Upgrade
Sale of Property, Plant & Equipment
20.68753.31984.982,4351,162726.44
Upgrade
Cash Acquisitions
3.563.560.63-46.87-408.8-
Upgrade
Divestitures
-6,166-6,283-0.0164.1960.45284.37
Upgrade
Investment in Securities
-13,952-2,087-7,409-7,9202,904-9,660
Upgrade
Other Investing Activities
8,80812,8362,6552,3562,4683,045
Upgrade
Investing Cash Flow
-30,704-15,806-26,191-27,034-13,683-23,230
Upgrade
Long-Term Debt Issued
-31,70761,607114,993160,860159,165
Upgrade
Long-Term Debt Repaid
--29,100-65,381-126,756-167,553-156,226
Upgrade
Net Debt Issued (Repaid)
5,5432,607-3,774-11,763-6,6932,938
Upgrade
Issuance of Common Stock
-154.441,606--38.17
Upgrade
Repurchase of Common Stock
-2,343-2,343-0.94-3,604-21.5-12.06
Upgrade
Common Dividends Paid
-10,453-5,923-11,087-16,736-7,237-13,348
Upgrade
Other Financing Activities
-2,309-177.42-482.98758.31231.48-4,970
Upgrade
Financing Cash Flow
-9,562-5,681-13,740-31,344-13,719-15,353
Upgrade
Foreign Exchange Rate Adjustments
-350.97-34.62-72.08-22.14209.27-44.92
Upgrade
Net Cash Flow
-12,9323,7804,7161,468959.79-5,554
Upgrade
Free Cash Flow
8,2674,27322,29635,9478,28515,448
Upgrade
Free Cash Flow Growth
-30.77%-80.83%-37.97%333.90%-46.37%-52.91%
Upgrade
Free Cash Flow Margin
2.49%1.24%6.04%9.84%2.93%5.28%
Upgrade
Free Cash Flow Per Share
0.380.201.031.630.370.70
Upgrade
Cash Interest Paid
159.21159.21531.84347.1333.31297.84
Upgrade
Cash Income Tax Paid
6,7957,2667,6279,2985,99910,852
Upgrade
Levered Free Cash Flow
9,6053,34918,14231,744-11,68621,959
Upgrade
Unlevered Free Cash Flow
10,5424,36319,48733,183-10,38723,676
Upgrade
Change in Net Working Capital
-3,2642,011-14,504-19,23418,277-13,518
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.