Gansu Shangfeng Cement Co.,Ltd (SHE:000672)
China
· Delayed Price · Currency is CNY 8.47
+0.11 (1.32%)
Apr 25, 2025, 2:45 PM CST
SHE:000672 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 657.29 | 591.95 | 744.29 | 948.87 | 2,175 | 2,026 | Upgrade
|
| Depreciation & Amortization | 667.47 | 667.47 | 624.6 | 527.28 | 544.76 | 437.08 | Upgrade
|
| Other Amortization | 6.03 | 6.03 | 12.65 | 8.49 | 9.91 | 9.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.15 | 0.15 | -0.14 | 0.02 | -2.04 | -6.36 | Upgrade
|
| Asset Writedown & Restructuring Costs | -132.41 | -132.41 | 48.82 | 2.26 | 1.87 | 3.75 | Upgrade
|
| Loss (Gain) From Sale of Investments | -47.56 | -47.56 | -220.83 | 184.01 | -77.62 | -185.39 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 0.73 | -2.65 | -1.78 | 7.83 | Upgrade
|
| Other Operating Activities | 137.44 | 129.22 | 127.82 | 103.68 | 208.73 | 127.79 | Upgrade
|
| Change in Accounts Receivable | 2,062 | 2,062 | -2,782 | 410.65 | 697.66 | -150.7 | Upgrade
|
| Change in Inventory | 214.91 | 214.91 | 239.38 | -338.84 | -168.77 | 51.74 | Upgrade
|
| Change in Accounts Payable | -2,422 | -2,422 | 2,293 | -777.1 | -425.75 | -268.1 | Upgrade
|
| Change in Other Net Operating Assets | -5.93 | -5.93 | 25.19 | 21.95 | - | - | Upgrade
|
| Operating Cash Flow | 1,113 | 1,039 | 1,117 | 1,020 | 2,838 | 2,014 | Upgrade
|
| Operating Cash Flow Growth | 7.40% | -6.94% | 9.53% | -64.07% | 40.90% | -35.55% | Upgrade
|
| Capital Expenditures | -214.79 | -245.33 | -915.09 | -1,109 | -1,114 | -859.39 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.1 | 0.35 | 0.4 | 0.56 | 1.05 | 7.48 | Upgrade
|
| Cash Acquisitions | - | - | -1 | -58.73 | -105.71 | - | Upgrade
|
| Investment in Securities | -827.11 | -732.99 | -391.7 | -718.38 | -402.4 | -1,345 | Upgrade
|
| Other Investing Activities | -468.2 | -496.77 | -1.35 | 89.57 | 49.11 | -191.76 | Upgrade
|
| Investing Cash Flow | -1,509 | -1,475 | -806.9 | -1,764 | -1,536 | -2,389 | Upgrade
|
| Short-Term Debt Issued | - | - | 5 | 10 | 80 | - | Upgrade
|
| Long-Term Debt Issued | - | 3,583 | 4,160 | 1,689 | 1,385 | 1,012 | Upgrade
|
| Total Debt Issued | 2,789 | 3,583 | 4,165 | 1,699 | 1,465 | 1,012 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,840 | -403.58 | -357.26 | -17.32 | Upgrade
|
| Long-Term Debt Repaid | - | -2,862 | -2,818 | -1,371 | -1,072 | -995.13 | Upgrade
|
| Total Debt Repaid | -3,006 | -2,862 | -4,658 | -1,775 | -1,430 | -1,012 | Upgrade
|
| Net Debt Issued (Repaid) | -216.6 | 720.89 | -492.56 | -76.08 | 35.71 | -0.2 | Upgrade
|
| Issuance of Common Stock | 70 | - | 70.5 | 73.66 | 0.81 | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -200.03 | - | - | Upgrade
|
| Common Dividends Paid | -519.43 | -525.47 | -452.71 | -730.42 | -736.47 | -759.03 | Upgrade
|
| Other Financing Activities | -641.46 | -646.13 | 777.09 | 891.08 | 362.94 | 658.2 | Upgrade
|
| Financing Cash Flow | -1,307 | -450.71 | -97.68 | -41.8 | -337 | -101.03 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.01 | 0.01 | -0 | 0 | -0 | -0.07 | Upgrade
|
| Net Cash Flow | -1,704 | -886.24 | 212.17 | -785.96 | 965.03 | -476.06 | Upgrade
|
| Free Cash Flow | 897.97 | 793.87 | 201.66 | -89.18 | 1,724 | 1,155 | Upgrade
|
| Free Cash Flow Growth | 33.59% | 293.66% | - | - | 49.33% | -58.31% | Upgrade
|
| Free Cash Flow Margin | 16.36% | 14.57% | 3.15% | -1.25% | 20.74% | 17.95% | Upgrade
|
| Free Cash Flow Per Share | 0.91 | 0.84 | 0.21 | -0.09 | 1.79 | 1.20 | Upgrade
|
| Cash Interest Paid | - | - | 5.72 | 17.26 | 20.18 | 1.07 | Upgrade
|
| Cash Income Tax Paid | 396.42 | 381.17 | 444.23 | 1,075 | 1,314 | 1,274 | Upgrade
|
| Levered Free Cash Flow | -280.09 | -256.39 | 743.69 | 1,017 | 1,543 | 366.92 | Upgrade
|
| Unlevered Free Cash Flow | -280.09 | -256.39 | 841.24 | 1,089 | 1,618 | 408.99 | Upgrade
|
| Change in Net Working Capital | 1,221 | 1,115 | -562.55 | -751.05 | -431.62 | 769.66 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.