Bluestar Adisseo Company (SHA: 600299)
China flag China · Delayed Price · Currency is CNY
11.18
-0.01 (-0.09%)
Nov 19, 2024, 2:01 PM CST

Bluestar Adisseo Company 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
1,09052.171,2471,4721,352992.38
Upgrade
Depreciation & Amortization
1,5931,5931,3211,1781,117977.2
Upgrade
Other Amortization
131.82131.8214.8515.5414.7613.03
Upgrade
Loss (Gain) From Sale of Assets
5.245.241.0211.35-91.33
Upgrade
Asset Writedown & Restructuring Costs
142.81142.8113.1622.5862.05-0.54
Upgrade
Loss (Gain) From Sale of Investments
14.5614.569.5916.59-12.04-1.33
Upgrade
Provision & Write-off of Bad Debts
32.5232.523.532.2-0.51-
Upgrade
Other Operating Activities
-523.2586.66142.56123.08142.14163.13
Upgrade
Change in Accounts Receivable
641.52641.52-459.48-351.76-66.74287.13
Upgrade
Change in Inventory
596.82596.82-288.22-475.49-10.25104.24
Upgrade
Change in Accounts Payable
-333.11-333.11-303.04670.46195.48-34.48
Upgrade
Change in Unearned Revenue
-15.6-15.6-11.63-12.12-12.65-13.25
Upgrade
Operating Cash Flow
3,1922,7641,7292,6022,7082,551
Upgrade
Operating Cash Flow Growth
17.07%59.89%-33.56%-3.93%6.19%76.92%
Upgrade
Capital Expenditures
-1,633-1,447-1,542-2,314-1,318-1,240
Upgrade
Sale of Property, Plant & Equipment
3.370.5611.670.547.863.1
Upgrade
Cash Acquisitions
-13.26-164.24---526.39-
Upgrade
Investment in Securities
-11.96-7.45-23.89-56.49-528.02-22.64
Upgrade
Other Investing Activities
-98.26-216.42-246.03-72.9763.7699.33
Upgrade
Investing Cash Flow
-1,753-1,835-1,801-2,443-2,301-1,160
Upgrade
Long-Term Debt Issued
-690.162,2170.18632.477.7
Upgrade
Long-Term Debt Repaid
--962.5-1,270-61.95-10.59-14.2
Upgrade
Net Debt Issued (Repaid)
-842.69-272.34947.05-61.76621.87-6.51
Upgrade
Common Dividends Paid
-299.54-525.35-538.98-504.98-441.64-769.72
Upgrade
Other Financing Activities
13.5-0.13-3.11-63.93-3,207-587.27
Upgrade
Financing Cash Flow
-1,129-797.82-1,164-630.68-3,027-1,364
Upgrade
Foreign Exchange Rate Adjustments
65.9877.12-82.78-182.9393.55-13.97
Upgrade
Net Cash Flow
376.33208.87-1,318-654.45-2,52612.73
Upgrade
Free Cash Flow
1,5591,317186.53288.081,3901,310
Upgrade
Free Cash Flow Growth
25.64%606.11%-35.25%-79.28%6.10%636.99%
Upgrade
Free Cash Flow Margin
10.43%9.99%1.28%2.24%11.67%11.77%
Upgrade
Free Cash Flow Per Share
0.730.490.070.110.520.49
Upgrade
Cash Income Tax Paid
139.4114.59703.96559.63542.5144.36
Upgrade
Levered Free Cash Flow
1,2901,009-648.694.951,5121,002
Upgrade
Unlevered Free Cash Flow
1,3481,070-621.42107.011,5211,011
Upgrade
Change in Net Working Capital
-155.21-599.581,439108.17-369.52-328.64
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.