Shanghai Environment Group Co., Ltd (SHA:601200)
China
· Delayed Price · Currency is CNY 7.87
+0.02 (0.25%)
Apr 30, 2025, 3:00 PM CST
SHA:601200 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 | 605.27 | 575.4 | 546.51 | 519.54 | 712.64 | 625.41 | Upgrade
|
| Depreciation & Amortization | 534.44 | 534.44 | 577.41 | 587.06 | 489.01 | 290.02 | Upgrade
|
| Other Amortization | 34.39 | 34.39 | 33.98 | 29.33 | 16.73 | 14.12 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.57 | -0.57 | -2.52 | 2.35 | 0.58 | 0.6 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.18 | 0.18 | 21.58 | 0.18 | 0.08 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 30.54 | 30.54 | -14.69 | -1.72 | -49.63 | -14.09 | Upgrade
|
| Provision & Write-off of Bad Debts | -17.91 | -17.91 | 21.65 | 5.09 | 3.53 | 1.25 | Upgrade
|
| Other Operating Activities | 318.41 | 401.46 | 461.83 | 544.4 | 469.52 | 314.12 | Upgrade
|
| Change in Accounts Receivable | 229.06 | 229.06 | 450.81 | 753.77 | -1,279 | -880.52 | Upgrade
|
| Change in Inventory | -8.38 | -8.38 | 52.17 | -102.57 | 518.48 | -529.66 | Upgrade
|
| Change in Accounts Payable | -250.94 | -250.94 | -942.9 | -561.98 | -286 | 1,204 | Upgrade
|
| Operating Cash Flow | 1,477 | 1,530 | 1,220 | 1,785 | 622.91 | 1,044 | Upgrade
|
| Operating Cash Flow Growth | 1.84% | 25.40% | -31.65% | 186.61% | -40.34% | -36.55% | Upgrade
|
| Capital Expenditures | -644.51 | -684.54 | -892.79 | -1,010 | -1,938 | -4,479 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.26 | 0.27 | 2.87 | 0.25 | 0.41 | 0.26 | Upgrade
|
| Cash Acquisitions | -157 | - | - | - | -4.09 | -3.2 | Upgrade
|
| Investment in Securities | 18.9 | 0.15 | -94.42 | -133.69 | -20 | 155.46 | Upgrade
|
| Other Investing Activities | 14.81 | 14.83 | - | 75.05 | 11.38 | 28.67 | Upgrade
|
| Investing Cash Flow | -767.54 | -669.29 | -984.35 | -1,069 | -1,950 | -4,298 | Upgrade
|
| Long-Term Debt Issued | - | 2,090 | 3,090 | 5,590 | 12,201 | 11,857 | Upgrade
|
| Long-Term Debt Repaid | - | -2,410 | -2,953 | -5,423 | -10,363 | -8,657 | Upgrade
|
| Net Debt Issued (Repaid) | -383.15 | -320.68 | 136.84 | 167.52 | 1,838 | 3,201 | Upgrade
|
| Issuance of Common Stock | - | - | 4 | 7.5 | - | 44 | Upgrade
|
| Common Dividends Paid | -406.46 | -422.78 | -458.82 | -497.91 | -431.25 | -302.97 | Upgrade
|
| Other Financing Activities | -123.51 | -122.68 | 11.48 | -190.2 | -41.23 | -22.36 | Upgrade
|
| Financing Cash Flow | -913.12 | -866.14 | -306.51 | -513.09 | 1,366 | 2,919 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0.02 | 0.02 | 0.09 | -0.02 | -0.07 | Upgrade
|
| Net Cash Flow | -203.7 | -5.28 | -70.62 | 203.45 | 38.04 | -334.22 | Upgrade
|
| Free Cash Flow | 832.44 | 845.59 | 327.43 | 774.84 | -1,315 | -3,435 | Upgrade
|
| Free Cash Flow Growth | 33.94% | 158.25% | -57.74% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 13.26% | 13.51% | 5.13% | 12.33% | -18.27% | -76.13% | Upgrade
|
| Free Cash Flow Per Share | 0.62 | 0.63 | 0.24 | 0.58 | -0.98 | -2.95 | Upgrade
|
| Cash Income Tax Paid | 324.52 | 324.52 | 220.56 | 170.88 | 250.99 | 162.1 | Upgrade
|
| Levered Free Cash Flow | 1,245 | -116.98 | -191.62 | -684.33 | -2,157 | -2,636 | Upgrade
|
| Unlevered Free Cash Flow | 1,426 | 76.48 | 28.11 | -437.51 | -1,956 | -2,515 | Upgrade
|
| Change in Net Working Capital | -793.31 | 510.21 | 390.18 | 753.22 | 1,307 | -1,019 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.