Xiamen Faratronic Co., Ltd. (SHA: 600563)
China flag China · Delayed Price · Currency is CNY
132.55
+1.75 (1.34%)
Nov 21, 2024, 2:22 PM CST

Xiamen Faratronic 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
1,0841,0241,007830.62555.56455.95
Upgrade
Depreciation & Amortization
166.91166.91131.6891.372.8469.15
Upgrade
Other Amortization
21.9521.958.234.84.423.95
Upgrade
Loss (Gain) From Sale of Assets
------0.28
Upgrade
Asset Writedown & Restructuring Costs
2.472.472.851.621.661.4
Upgrade
Loss (Gain) From Sale of Investments
-78.01-78.01-21.15-94.03-32.13-16.9
Upgrade
Provision & Write-off of Bad Debts
5.045.0415.9933.74-0.29
Upgrade
Other Operating Activities
84.2654.2131.6622.643.721.84
Upgrade
Change in Accounts Receivable
-128.8-128.8-421.24-106.28-309.366.23
Upgrade
Change in Inventory
43.0843.08-148.23-223.62-81.16-24.76
Upgrade
Change in Accounts Payable
-6.95-6.95391.08343.44128.4237.21
Upgrade
Change in Other Net Operating Assets
-0.01-0.010.01---
Upgrade
Operating Cash Flow
1,2151,1251,041907.63354.79610.7
Upgrade
Operating Cash Flow Growth
-7.33%8.05%14.71%155.82%-41.91%5.44%
Upgrade
Capital Expenditures
-330.2-472.63-584.41-302.9-131.65-87.55
Upgrade
Sale of Property, Plant & Equipment
0.580.622.521.010.20.77
Upgrade
Investment in Securities
74.09-125.5-346.63-344.96189.6246.05
Upgrade
Other Investing Activities
-10.17-26.558.1343.4419.6319.14
Upgrade
Investing Cash Flow
-265.7-624.06-920.39-603.4177.78178.41
Upgrade
Short-Term Debt Issued
-105.139.881010
Upgrade
Total Debt Issued
10105.139.881010
Upgrade
Short-Term Debt Repaid
--28.68-8-10-10-15
Upgrade
Long-Term Debt Repaid
--0.55-1.58-0.73--
Upgrade
Total Debt Repaid
-29.23-29.23-9.58-10.73-10-15
Upgrade
Net Debt Issued (Repaid)
-19.23-19.23-4.4829.15--5
Upgrade
Common Dividends Paid
-454.97-418.78-377.75-296.74-300.38-292.96
Upgrade
Other Financing Activities
----0.1-0.1-10.9
Upgrade
Financing Cash Flow
-473.7-438.01-382.23-267.69-300.48-308.86
Upgrade
Foreign Exchange Rate Adjustments
-0.632.073.69-3.24-6.231.44
Upgrade
Net Cash Flow
475.1864.95-257.7633.29125.85481.69
Upgrade
Free Cash Flow
885.01652.31456.76604.73223.14523.15
Upgrade
Free Cash Flow Growth
21.43%42.81%-24.47%171.01%-57.35%15.07%
Upgrade
Free Cash Flow Margin
19.90%16.81%11.91%21.52%11.80%31.13%
Upgrade
Free Cash Flow Per Share
3.932.902.032.690.992.33
Upgrade
Cash Income Tax Paid
224.08219.17206.5181.86122.45115.27
Upgrade
Levered Free Cash Flow
701.42403.722.28395.9567.42459.63
Upgrade
Unlevered Free Cash Flow
703.53406.715.92398.6567.65459.91
Upgrade
Change in Net Working Capital
-131.137.98216.74-71.74241.21-173.66
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.