SHA:688739 Cash Flow Statement

Financials in millions CNY. Fiscal year is January - December.

Millions CNY. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	342.82	465.92	714.02	892.49
Depreciation & Amortization	169.7	125.27	121.22	116.1
Other Amortization	6.3	3.71	2.22	1.32
Loss (Gain) From Sale of Assets	-0.09	-2.48	-0.04	-0.01
Asset Writedown & Restructuring Costs	1.8	0.87	0.83	0.71
Loss (Gain) From Sale of Investments	60.02	20.27	-27.25	-14.2
Provision & Write-off of Bad Debts	8.66	12.77	15.08	16.44
Other Operating Activities	33.21	55.43	7.98	8.11
Change in Accounts Receivable	-18.02	13.82	-156.41	-436.49
Change in Inventory	-73.27	0.42	-104.11	-109.74
Change in Accounts Payable	-27.59	-11.84	-17.55	45.15
Change in Other Net Operating Assets	0.06	0.06	0.08	0.1
Operating Cash Flow	500.96	677.01	546.49	506.38
Operating Cash Flow Growth	-26.00%	23.88%	7.92%	-41.09%
Capital Expenditures	-362.48	-551.99	-511.61	-508.35
Sale of Property, Plant & Equipment	10.98	0.02	0.15	0.02
Cash Acquisitions	-0.06	-0.06	-0.08	-0.09
Investment in Securities	156.81	-883.2	3,327	-2,598
Other Investing Activities	31.92	32.95	75.04	40.72
Investing Cash Flow	-162.83	-1,402	2,890	-3,066
Long-Term Debt Repaid	-5.85	-6.38	-5.41	-5.63
Net Debt Issued (Repaid)	-5.85	-6.38	-5.41	-5.63
Issuance of Common Stock	-	-	-	4,371
Repurchase of Common Stock	-50	-99.99	-	-
Common Dividends Paid	-329.38	-416.32	-416.3	-
Dividends Paid	-329.38	-416.32	-416.3	-
Other Financing Activities	-	-	-	-18.95
Financing Cash Flow	-385.23	-522.69	-421.7	4,347
Foreign Exchange Rate Adjustments	0.55	2.29	1.58	-0.36
Net Cash Flow	-46.55	-1,246	3,017	1,787
Free Cash Flow	138.48	125.02	34.89	-1.97
Free Cash Flow Growth	10.76%	258.36%	-	-
Free Cash Flow Margin	8.26%	7.14%	1.92%	-0.09%
Free Cash Flow Per Share	0.34	0.30	0.08	-0.01
Cash Income Tax Paid	177.45	182.09	211.18	198.48
Levered Free Cash Flow	52.09	46.39	-182.35	-228.08
Unlevered Free Cash Flow	53.08	47.28	-181.53	-227.12
Change in Working Capital	-121.46	-4.75	-287.57	-514.57

Source: S&P Global Market Intelligence. Standard template. Financial Sources.