Taiyuan Heavy Industry Co., Ltd. (SHA:600169)
China
· Delayed Price · Currency is CNY 2.420
-0.020 (-0.82%)
May 23, 2025, 2:45 PM CST
Taiyuan Heavy Industry 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 | 196.55 | 194.99 | 187.19 | 215.97 | 164 | 33.72 | Upgrade
|
| Depreciation & Amortization | 546.19 | 546.19 | 320.02 | 419.49 | 475.36 | 468.55 | Upgrade
|
| Other Amortization | 4.12 | 4.12 | 0.01 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.95 | -0.95 | - | -2.34 | -0.03 | -2.44 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2.63 | 2.63 | 4.48 | -0.65 | 12.38 | 4.91 | Upgrade
|
| Loss (Gain) From Sale of Investments | -44.37 | -44.37 | -108.35 | -48.42 | -135.54 | -2.67 | Upgrade
|
| Provision & Write-off of Bad Debts | 130.6 | 130.6 | 263.84 | 149.94 | 105.84 | 79.21 | Upgrade
|
| Other Operating Activities | 570.26 | 562.48 | 482.86 | 545.06 | 659.61 | 920.44 | Upgrade
|
| Change in Accounts Receivable | -686.61 | -686.61 | 553.26 | -380.41 | -985.26 | -746.26 | Upgrade
|
| Change in Inventory | 1,087 | 1,087 | -80.27 | -413.77 | 2,591 | -1,352 | Upgrade
|
| Change in Accounts Payable | -1,449 | -1,449 | -1,276 | -564.02 | -5,025 | -50.12 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | 197.95 | 2,227 | 850.81 | Upgrade
|
| Operating Cash Flow | 363.7 | 354.37 | 343.85 | 120.31 | 107.94 | 197 | Upgrade
|
| Operating Cash Flow Growth | -23.96% | 3.06% | 185.81% | 11.46% | -45.20% | -34.31% | Upgrade
|
| Capital Expenditures | -1,415 | -1,310 | -1,303 | -390.44 | -225.93 | -398.56 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | 8.76 | 0.05 | 1.4 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -0.08 | Upgrade
|
| Divestitures | 1,331 | 947.29 | - | -18.65 | 167.32 | 103.94 | Upgrade
|
| Investment in Securities | -10.77 | -10.77 | 618.55 | - | - | - | Upgrade
|
| Other Investing Activities | 0.02 | 0.02 | 98.09 | 0.12 | 0.15 | - | Upgrade
|
| Investing Cash Flow | -94.52 | -373.68 | -586.1 | -400.21 | -58.41 | -293.29 | Upgrade
|
| Long-Term Debt Issued | - | 9,196 | 14,110 | 12,273 | 11,814 | 12,776 | Upgrade
|
| Long-Term Debt Repaid | - | -8,878 | -13,745 | -12,086 | -11,478 | -13,498 | Upgrade
|
| Net Debt Issued (Repaid) | 1,025 | 317.37 | 364.29 | 187.44 | 336.36 | -722.02 | Upgrade
|
| Issuance of Common Stock | - | - | 74.11 | 53.59 | - | 1,242 | Upgrade
|
| Repurchase of Common Stock | -37.52 | -37.52 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -531.89 | -560.61 | -634.14 | -570.6 | -576.25 | -682.95 | Upgrade
|
| Other Financing Activities | -0.58 | 35.63 | 1.47 | 274.65 | 607.47 | 688.68 | Upgrade
|
| Financing Cash Flow | 454.82 | -245.13 | -194.28 | -54.92 | 367.58 | 525.29 | Upgrade
|
| Foreign Exchange Rate Adjustments | 11.67 | 12.92 | 13.24 | -3.73 | -0.92 | -6.31 | Upgrade
|
| Net Cash Flow | 735.67 | -251.52 | -423.28 | -338.55 | 416.19 | 422.69 | Upgrade
|
| Free Cash Flow | -1,051 | -955.85 | -958.89 | -270.13 | -117.99 | -201.56 | Upgrade
|
| Free Cash Flow Margin | -10.21% | -10.33% | -11.48% | -3.36% | -1.42% | -2.34% | Upgrade
|
| Free Cash Flow Per Share | -0.32 | -0.29 | -0.29 | -0.08 | -0.04 | -0.08 | Upgrade
|
| Cash Income Tax Paid | 106.13 | 108.37 | -100.38 | 238.32 | 466.67 | 130.36 | Upgrade
|
| Levered Free Cash Flow | -537.55 | -698.01 | -657.94 | -582.67 | -6,138 | 2,250 | Upgrade
|
| Unlevered Free Cash Flow | -234.31 | -378.02 | -304.71 | -254.05 | -5,757 | 2,793 | Upgrade
|
| Change in Net Working Capital | -213.83 | 28.72 | -293.61 | 705.5 | 6,718 | -2,347 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.