Guodian Nanjing Automation Co., Ltd. (SHA:600268)
China
· Delayed Price · Currency is CNY 7.94
-0.17 (-2.10%)
May 30, 2025, 11:29 AM CST
SHA:600268 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 | 388.99 | 340.62 | 226.87 | 152.28 | 258.27 | 67.48 | Upgrade
|
| Depreciation & Amortization | 128.01 | 128.01 | 193.17 | 159.4 | 149.65 | 151.44 | Upgrade
|
| Other Amortization | 62.84 | 62.84 | 0.39 | 0.28 | 0.28 | 0.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.05 | 0.05 | -0.58 | -5.7 | 0.81 | 0.03 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.01 | 0.01 | 0 | 0.14 | 0.15 | 0.14 | Upgrade
|
| Loss (Gain) From Sale of Investments | -34.52 | -34.52 | -3.76 | 3.25 | -187.83 | -6.14 | Upgrade
|
| Provision & Write-off of Bad Debts | 78.92 | 78.92 | 64.74 | 97.42 | 58.64 | 113.16 | Upgrade
|
| Other Operating Activities | 165.65 | 271.86 | 242.58 | 248.01 | 244.9 | 220.78 | Upgrade
|
| Change in Accounts Receivable | -670.4 | -670.4 | -89.92 | -364.56 | 195.46 | 118.07 | Upgrade
|
| Change in Inventory | -10.56 | -10.56 | -49.06 | -195.61 | -146.27 | -102.6 | Upgrade
|
| Change in Accounts Payable | 867.73 | 867.73 | 263.16 | 338.5 | 176.22 | 169.14 | Upgrade
|
| Change in Other Net Operating Assets | 9.13 | 9.13 | 12.56 | 7.29 | - | - | Upgrade
|
| Operating Cash Flow | 1,019 | 1,076 | 872.95 | 456.52 | 749.91 | 725.29 | Upgrade
|
| Operating Cash Flow Growth | -19.12% | 23.31% | 91.22% | -39.12% | 3.39% | 5.11% | Upgrade
|
| Capital Expenditures | -55.91 | -57.63 | -60.88 | -52.19 | -41.29 | -58.83 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.22 | 0.27 | 6.31 | 6.03 | 0.33 | 0.37 | Upgrade
|
| Investment in Securities | 402.99 | 402.99 | - | 12.37 | - | - | Upgrade
|
| Other Investing Activities | 2.23 | 2.13 | 10.07 | 2.8 | 0.84 | 5.26 | Upgrade
|
| Investing Cash Flow | 349.52 | 347.76 | -44.5 | -30.99 | -40.12 | -53.2 | Upgrade
|
| Long-Term Debt Issued | - | 179 | 747.5 | 986 | 1,750 | 1,896 | Upgrade
|
| Total Debt Issued | 143 | 179 | 747.5 | 986 | 1,750 | 1,896 | Upgrade
|
| Long-Term Debt Repaid | - | -483 | -781 | -1,748 | -1,802 | -2,312 | Upgrade
|
| Total Debt Repaid | -292 | -483 | -781 | -1,748 | -1,802 | -2,312 | Upgrade
|
| Net Debt Issued (Repaid) | -149 | -304 | -33.5 | -762 | -51.9 | -416.25 | Upgrade
|
| Issuance of Common Stock | - | - | - | 54.17 | - | - | Upgrade
|
| Repurchase of Common Stock | -0.64 | -0.64 | -1.83 | - | - | - | Upgrade
|
| Common Dividends Paid | -87.34 | -88.88 | -73.82 | -116.55 | -72.46 | -88.93 | Upgrade
|
| Other Financing Activities | -171.4 | -171.4 | -173.4 | -159.96 | -116.65 | -117.15 | Upgrade
|
| Financing Cash Flow | -408.38 | -564.92 | -282.55 | -984.34 | -241.01 | -622.33 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.55 | -1.48 | -2.17 | -0.63 | -0.66 | 0.56 | Upgrade
|
| Net Cash Flow | 958.22 | 857.82 | 543.73 | -559.44 | 468.12 | 50.32 | Upgrade
|
| Free Cash Flow | 962.72 | 1,019 | 812.08 | 404.33 | 708.62 | 666.46 | Upgrade
|
| Free Cash Flow Growth | -19.16% | 25.46% | 100.85% | -42.94% | 6.33% | 0.31% | Upgrade
|
| Free Cash Flow Margin | 9.97% | 11.28% | 10.65% | 5.77% | 12.03% | 13.24% | Upgrade
|
| Free Cash Flow Per Share | 0.99 | 1.02 | 0.79 | 0.40 | 0.70 | 0.69 | Upgrade
|
| Cash Interest Paid | - | - | 4.46 | 3.23 | 4 | 7.78 | Upgrade
|
| Cash Income Tax Paid | 371.29 | 333.92 | 255.45 | 275.87 | 265.22 | 239.65 | Upgrade
|
| Levered Free Cash Flow | 711.91 | 812.49 | 811.99 | 281.69 | 555.55 | 576.38 | Upgrade
|
| Unlevered Free Cash Flow | 718.91 | 820.34 | 829.86 | 300.85 | 580.66 | 610.28 | Upgrade
|
| Change in Net Working Capital | -141.33 | -283 | -382.32 | 87 | -283.04 | -346.64 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.