Anhui Kouzi Distillery Co., Ltd. (SHA: 603589)
China flag China · Delayed Price · Currency is CNY
41.42
+0.23 (0.56%)
Nov 20, 2024, 3:00 PM CST

Anhui Kouzi Distillery 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
1,6831,7211,5501,7271,2761,720
Upgrade
Depreciation & Amortization
267.95267.95208.28182.09153.68134.73
Upgrade
Other Amortization
6.296.29--0.080.49
Upgrade
Loss (Gain) From Sale of Assets
--0.09-261.491.570.03
Upgrade
Asset Writedown & Restructuring Costs
20.2320.23-3.360.635.63
Upgrade
Loss (Gain) From Sale of Investments
-27.78-27.78-24.33-58.19-69.1-95.01
Upgrade
Provision & Write-off of Bad Debts
0.120.120.080.09-0.49-0.12
Upgrade
Other Operating Activities
-10.779.542.040.610.210
Upgrade
Change in Accounts Receivable
-94.24-94.24-184.47-375.93-220.89154.8
Upgrade
Change in Inventory
-863.97-863.97-669.74-665.23-547.32-290.9
Upgrade
Change in Accounts Payable
-180.12-180.12-114.35256.15-108.69-401.04
Upgrade
Change in Other Net Operating Assets
11.2911.2941.12-38.96-2.6140.13
Upgrade
Operating Cash Flow
852.53910.68829.13785.55498.731,297
Upgrade
Operating Cash Flow Growth
-28.65%9.84%5.55%57.51%-61.55%15.84%
Upgrade
Capital Expenditures
-220.93-290.07-398.2-599.8-384.9-137.49
Upgrade
Sale of Property, Plant & Equipment
40.2715-68.90.440.04
Upgrade
Investment in Securities
535-43.58268.83744.75815-50
Upgrade
Other Investing Activities
30.8520.3739.0158.3388.1891.97
Upgrade
Investing Cash Flow
385.19-298.28-90.36272.18518.72-95.48
Upgrade
Short-Term Debt Issued
-287.5225125--
Upgrade
Total Debt Issued
127.4287.5225125--
Upgrade
Short-Term Debt Repaid
--287.5-225-125--
Upgrade
Long-Term Debt Repaid
--4.87-3.74-3.7--
Upgrade
Total Debt Repaid
-132.27-292.37-228.74-128.7--
Upgrade
Net Debt Issued (Repaid)
-4.87-4.87-3.74-3.7--
Upgrade
Issuance of Common Stock
110.2110.2----
Upgrade
Repurchase of Common Stock
-9.98-9.98---148.93-
Upgrade
Common Dividends Paid
-898.17-895.34-895.34-716.26-900-900
Upgrade
Other Financing Activities
-155.88-----
Upgrade
Financing Cash Flow
-958.7-799.99-899.08-719.96-1,049-900
Upgrade
Net Cash Flow
279.02-187.59-160.31337.77-31.48301.54
Upgrade
Free Cash Flow
631.6620.61430.93185.75113.831,160
Upgrade
Free Cash Flow Growth
-30.67%44.02%131.99%63.17%-90.18%36.98%
Upgrade
Free Cash Flow Margin
10.75%10.41%8.39%3.69%2.84%24.82%
Upgrade
Free Cash Flow Per Share
1.051.030.720.310.191.93
Upgrade
Cash Income Tax Paid
2,0231,9151,9711,6231,4191,705
Upgrade
Levered Free Cash Flow
330.3642.12515.55465.93234.53,236
Upgrade
Unlevered Free Cash Flow
331.25642.77516.5466.18234.53,236
Upgrade
Change in Net Working Capital
1,148815.88564.43384.61535.84-1,883
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.