Shanghai Jinqiao Export Processing Zone Development Co.,Ltd (SHA:900911)

SHA:900911 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	849.55	1,002	1,819	1,584	1,623	1,108
Depreciation & Amortization	326.66	546.81	511.16	520.82	512.09	405.69
Other Amortization	22.67	18.2	11.05	4.42	5.41	5.52
Gain (Loss) on Sale of Assets	-0.01	-0.03	-0.02	-0.03	0.04	0
Gain (Loss) on Sale of Investments	-912.03	-908.18	-59.98	-121.05	-120.49	-75.45
Asset Writedown	0.07	0.07	1.02	0.03	0.07	0
Change in Accounts Receivable	508.36	503.38	-283.22	750.45	738.11	-289.45
Change in Other Net Operating Assets	-2,146	-599.21	-1,772	-835.97	-2,907	3,363
Other Operating Activities	449.76	477.64	415.85	306.64	283.6	165.37
Operating Cash Flow	-1,789	-1,199	-6,703	-2,532	1,082	3,268
Operating Cash Flow Growth	-	-	-	-	-66.90%	-
Acquisition of Real Estate Assets	-55.15	-56.53	-27.1	-7.75	-12.41	-13.43
Sale of Real Estate Assets	0.62	0.63	0.03	0.04	0.04	0
Net Sale / Acq. of Real Estate Assets	-54.53	-55.91	-27.07	-7.7	-12.37	-13.43
Investment in Marketable & Equity Securities	-210.66	-1,839	999.45	2,286	-608.15	-2,899
Other Investing Activities	81.2	37.23	305.07	68.71	107.35	156.17
Investing Cash Flow	919.22	-754.21	1,277	2,347	-513.18	-2,757
Long-Term Debt Issued	-	9,443	11,493	7,773	4,708	8,329
Total Debt Issued	7,924	9,443	11,493	7,773	4,708	8,329
Long-Term Debt Repaid	-	-4,737	-6,534	-6,359	-4,514	-7,191
Total Debt Repaid	-5,483	-4,737	-6,534	-6,359	-4,514	-7,191
Net Debt Issued (Repaid)	2,441	4,706	4,960	1,414	193.92	1,138
Issuance of Common Stock	119.05	119.05	440	-	-	-
Common Dividends Paid	-1,189	-1,185	-940.82	-910.06	-675.53	-727.91
Other Financing Activities	-429.16	-146.13	641.03	145.28	-1.65	-4.77
Foreign Exchange Rate Adjustments	0.12	0.14	0.1	0.24	-0.04	-0.14
Net Cash Flow	71.63	1,541	-325.56	465.15	85.24	917.11
Cash Income Tax Paid	1,684	919.59	725.97	2,303	549.75	2,496
Levered Free Cash Flow	46.82	-300.76	-7,301	-7,343	4,759	2,783
Unlevered Free Cash Flow	341.41	6.08	-7,032	-7,135	4,963	2,890
Change in Working Capital	-2,520	-2,330	-9,423	-4,832	-1,294	1,630

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