Poly Developments and Holdings Group Co., Ltd. (SHA: 600048)
China flag China · Delayed Price · Currency is CNY
9.73
-0.33 (-3.28%)
Nov 22, 2024, 3:00 PM CST

Poly Developments and Holdings Group 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
6,58712,06718,32027,38828,95027,959
Upgrade
Depreciation & Amortization
2,2142,2142,1311,9901,1811,163
Upgrade
Other Amortization
161.21161.21167.49115118.595.97
Upgrade
Loss (Gain) From Sale of Assets
-231.97-231.97-112.93-15.810.09-1.69
Upgrade
Asset Writedown & Restructuring Costs
2.012.011.121.4118.834.57
Upgrade
Loss (Gain) From Sale of Investments
-1,553-1,553-3,786-6,457-6,195-4,414
Upgrade
Provision & Write-off of Bad Debts
-1.04-1.0442.1749.5924.12-17.4
Upgrade
Other Operating Activities
-573.9516,75215,90615,38815,91215,470
Upgrade
Change in Accounts Receivable
-17,340-17,34028,583-23,814-31,611-35,885
Upgrade
Change in Inventory
29,99829,998-67,738-63,712-101,776-88,851
Upgrade
Change in Accounts Payable
-25,734-25,73417,40361,591111,320124,938
Upgrade
Change in Other Net Operating Assets
-----0-
Upgrade
Operating Cash Flow
-8,87613,9307,42210,55115,15639,155
Upgrade
Operating Cash Flow Growth
-87.68%-29.65%-30.38%-61.29%229.22%
Upgrade
Capital Expenditures
-3,228-179.32-186.19-271.63-397.48-279.12
Upgrade
Sale of Property, Plant & Equipment
20.818.7880.51136.231,01911.95
Upgrade
Cash Acquisitions
2,3912,6211,149-77.871,087616.86
Upgrade
Divestitures
-750.91684.68988.85-1,997-2,938-121.16
Upgrade
Investment in Securities
2,5343,287-4,363-17,997-6,538-11,070
Upgrade
Other Investing Activities
3,215833.782,968220.29840.57342.92
Upgrade
Investing Cash Flow
4,1837,266637.32-19,987-6,927-10,498
Upgrade
Long-Term Debt Issued
-132,103168,142178,148151,340102,418
Upgrade
Long-Term Debt Repaid
--163,175-130,946-124,885-131,310-98,289
Upgrade
Net Debt Issued (Repaid)
308.6-31,07237,19753,26320,0304,129
Upgrade
Issuance of Common Stock
-2.834.2836.555,4629,435
Upgrade
Repurchase of Common Stock
-3,900-3,900-9,679-1,500--
Upgrade
Common Dividends Paid
-18,864-20,804-25,184-28,107-26,583-21,142
Upgrade
Other Financing Activities
12,0975,811-5,35310,765-786.424,743
Upgrade
Financing Cash Flow
-10,358-49,962-3,01534,458-1,878-2,835
Upgrade
Foreign Exchange Rate Adjustments
-134.84-60.41137.66-52.57-39.5476.35
Upgrade
Net Cash Flow
-15,186-28,8265,18224,9706,31125,899
Upgrade
Free Cash Flow
-12,10413,7517,23610,28014,75838,876
Upgrade
Free Cash Flow Growth
-90.03%-29.61%-30.35%-62.04%244.36%
Upgrade
Free Cash Flow Margin
-3.59%3.96%2.57%3.61%6.07%16.48%
Upgrade
Free Cash Flow Per Share
-1.021.150.600.861.233.27
Upgrade
Cash Income Tax Paid
29,10837,86734,20352,83645,50244,659
Upgrade
Levered Free Cash Flow
-22,337-2,636-20,6588,271-10,44421,191
Upgrade
Unlevered Free Cash Flow
-18,4371,472-17,21611,760-6,77524,069
Upgrade
Change in Net Working Capital
30,88917,57840,89319,16038,3377,317
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.