Sany Heavy Industry Co.,Ltd (SHA:600031)
China
· Delayed Price · Currency is CNY 19.09
+0.04 (0.21%)
Apr 25, 2025, 3:00 PM CST
SHA:600031 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 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 5,975 | 4,527 | 4,290 | 12,033 | 15,435 | Upgrade
|
| Depreciation & Amortization | 3,192 | 3,120 | 2,568 | 2,062 | 1,890 | Upgrade
|
| Other Amortization | 399.72 | 30.26 | 14.75 | 39.96 | 14.72 | Upgrade
|
| Loss (Gain) From Sale of Assets | -45.54 | 5.94 | -93.17 | -75.19 | -10.47 | Upgrade
|
| Asset Writedown & Restructuring Costs | -174.6 | -88.62 | -53.57 | -54.26 | 55.22 | Upgrade
|
| Loss (Gain) From Sale of Investments | -621.64 | 161.98 | -240.84 | 136.59 | -2,713 | Upgrade
|
| Provision & Write-off of Bad Debts | 828.47 | 1,148 | 523.32 | -60.91 | 210.86 | Upgrade
|
| Other Operating Activities | 924.81 | 423.59 | 66.7 | -876.33 | 2,178 | Upgrade
|
| Change in Accounts Receivable | -359.26 | 3,035 | -9,920 | -4,672 | -9,943 | Upgrade
|
| Change in Inventory | -323.51 | -81.48 | -1,372 | 729.96 | -4,955 | Upgrade
|
| Change in Accounts Payable | 5,593 | -6,020 | 8,984 | 2,720 | 11,423 | Upgrade
|
| Change in Other Net Operating Assets | 70.15 | 17.23 | 59.35 | 64.91 | -14.76 | Upgrade
|
| Operating Cash Flow | 14,814 | 5,708 | 4,101 | 11,904 | 13,419 | Upgrade
|
| Operating Cash Flow Growth | 159.53% | 39.20% | -65.55% | -11.29% | 12.92% | Upgrade
|
| Capital Expenditures | -2,938 | -4,525 | -5,667 | -10,300 | -5,060 | Upgrade
|
| Sale of Property, Plant & Equipment | 253.36 | 397.1 | 126.9 | 323.43 | 927.16 | Upgrade
|
| Cash Acquisitions | - | - | - | - | 4.94 | Upgrade
|
| Divestitures | -7.56 | 22.67 | - | - | 3.65 | Upgrade
|
| Investment in Securities | -2,309 | -444.61 | -524.39 | -2,158 | -9,943 | Upgrade
|
| Other Investing Activities | 3,844 | 1,856 | 4,224 | 2,846 | 2,990 | Upgrade
|
| Investing Cash Flow | -1,158 | -2,694 | -1,840 | -9,288 | -11,077 | Upgrade
|
| Short-Term Debt Issued | 891.78 | 430 | - | - | - | Upgrade
|
| Long-Term Debt Issued | 27,338 | 25,484 | 58,426 | 33,608 | 23,682 | Upgrade
|
| Total Debt Issued | 28,230 | 25,914 | 58,426 | 33,608 | 23,682 | Upgrade
|
| Short-Term Debt Repaid | -717.03 | -2,625 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -34,606 | -27,798 | -49,110 | -29,544 | -20,662 | Upgrade
|
| Total Debt Repaid | -35,323 | -30,423 | -49,110 | -29,544 | -20,662 | Upgrade
|
| Net Debt Issued (Repaid) | -7,093 | -4,509 | 9,316 | 4,064 | 3,020 | Upgrade
|
| Issuance of Common Stock | 571.2 | 604.95 | 693.67 | 345.72 | 431.56 | Upgrade
|
| Repurchase of Common Stock | -759.76 | -621.12 | - | - | - | Upgrade
|
| Common Dividends Paid | -2,931 | -2,549 | -4,549 | -5,561 | -3,931 | Upgrade
|
| Other Financing Activities | -66.27 | -456.07 | -634.52 | -164.28 | -1,972 | Upgrade
|
| Financing Cash Flow | -10,279 | -7,530 | 4,826 | -1,315 | -2,452 | Upgrade
|
| Foreign Exchange Rate Adjustments | 57.33 | -38.52 | -85.44 | -16.61 | -20.22 | Upgrade
|
| Net Cash Flow | 3,435 | -4,554 | 7,002 | 1,284 | -131.19 | Upgrade
|
| Free Cash Flow | 11,876 | 1,183 | -1,566 | 1,604 | 8,359 | Upgrade
|
| Free Cash Flow Growth | 903.89% | - | - | -80.81% | -12.25% | Upgrade
|
| Free Cash Flow Margin | 15.15% | 1.60% | -1.94% | 1.50% | 8.35% | Upgrade
|
| Free Cash Flow Per Share | 1.40 | 0.14 | -0.18 | 0.19 | 0.99 | Upgrade
|
| Cash Interest Paid | 271.9 | 391.67 | 362.42 | 269.46 | 335.81 | Upgrade
|
| Cash Income Tax Paid | 970.85 | 587.89 | 1,242 | 4,408 | 3,916 | Upgrade
|
| Levered Free Cash Flow | 8,640 | -4,523 | -5,147 | -2,824 | 13,367 | Upgrade
|
| Unlevered Free Cash Flow | 9,328 | -3,653 | -4,756 | -2,461 | 13,835 | Upgrade
|
| Change in Net Working Capital | -4,525 | 5,460 | 4,109 | 2,530 | -6,022 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.