Inner Mongolia Yili Industrial Group Co., Ltd. (SHA: 600887)
China flag China · Delayed Price · Currency is CNY
30.01
+0.21 (0.70%)
Nov 13, 2024, 3:00 PM CST

Inner Mongolia Yili Industrial 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
11,91710,4299,4318,7057,0786,934
Upgrade
Depreciation & Amortization
4,1334,1333,9333,2842,3061,884
Upgrade
Other Amortization
298.61298.61134.73136.95136.3473.85
Upgrade
Loss (Gain) From Sale of Assets
84.9184.9199.21130.716.0125.12
Upgrade
Asset Writedown & Restructuring Costs
303.71303.71200.15216.33198.99163.16
Upgrade
Loss (Gain) From Sale of Investments
-247.1-247.1-338.11-582.01-770.82-623.03
Upgrade
Provision & Write-off of Bad Debts
137.39137.39106.75108.130.4851.8
Upgrade
Other Operating Activities
3,9993,3261,8871,065831.38485.24
Upgrade
Change in Accounts Receivable
-260.53-260.53-906.88-891.47-3,302-2,222
Upgrade
Change in Inventory
1,7891,789-3,889-837.65194.56-1,584
Upgrade
Change in Accounts Payable
-1,751-1,7512,7833,9092,6573,045
Upgrade
Change in Other Net Operating Assets
132.35132.35200.45375.05621.68258.87
Upgrade
Operating Cash Flow
20,45218,29013,42015,5289,8528,455
Upgrade
Operating Cash Flow Growth
25.83%36.29%-13.57%57.61%16.51%-1.96%
Upgrade
Capital Expenditures
-5,079-6,956-6,646-6,683-6,522-9,243
Upgrade
Sale of Property, Plant & Equipment
89.9162.99696.4338.7821.9634.24
Upgrade
Cash Acquisitions
21.7-17.7-7,143-518.09--1,617
Upgrade
Divestitures
---194.28-2.192
Upgrade
Investment in Securities
-3,717-9,292-6,286-845.47-3,346694.06
Upgrade
Other Investing Activities
109.94157.5259.72210.54801.35130.2
Upgrade
Investing Cash Flow
-8,575-16,044-19,514-7,797-9,043-9,999
Upgrade
Long-Term Debt Issued
-285,354245,566126,93874,55716,570
Upgrade
Long-Term Debt Repaid
--269,126-229,054-122,175-69,504-9,998
Upgrade
Net Debt Issued (Repaid)
-1,45216,22816,5124,7635,0546,572
Upgrade
Issuance of Common Stock
---12,047247.062,628
Upgrade
Repurchase of Common Stock
-706.61-706.61-312.62-6.87-16.16-5,803
Upgrade
Common Dividends Paid
-9,267-8,356-7,319-5,672-5,296-4,392
Upgrade
Other Financing Activities
259.5893.24-99.68813.26-35.25-21.19
Upgrade
Financing Cash Flow
-11,1667,2588,78111,945-46.56-1,016
Upgrade
Foreign Exchange Rate Adjustments
-7.07119.31-579.93-28.81-395.1362.11
Upgrade
Net Cash Flow
703.89,6242,10819,647366.85-2,498
Upgrade
Free Cash Flow
15,37211,3356,7748,8453,329-787.38
Upgrade
Free Cash Flow Growth
57.65%67.32%-23.41%165.65%--
Upgrade
Free Cash Flow Margin
13.05%8.98%5.50%8.00%3.44%-0.87%
Upgrade
Free Cash Flow Per Share
2.421.781.061.450.55-0.13
Upgrade
Cash Income Tax Paid
5,9135,3895,1865,0754,0404,411
Upgrade
Levered Free Cash Flow
7,7345,214-2,1554,643-3,1335,251
Upgrade
Unlevered Free Cash Flow
9,0016,584-1,2795,149-2,8245,421
Upgrade
Change in Net Working Capital
-2,920-1,8904,843-2,4413,417-8,183
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.