Henan Shenhuo Coal Industry and Electricity Power Co. Ltd (SHE:000933)
China
· Delayed Price · Currency is CNY 16.73
-0.13 (-0.77%)
May 9, 2025, 2:45 PM CST
SHE:000933 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 | 3,925 | 4,307 | 5,905 | 7,578 | 3,237 | 358.32 | Upgrade
|
Depreciation & Amortization | 1,547 | 1,547 | 1,578 | 1,420 | 1,521 | 1,201 | Upgrade
|
Other Amortization | 367.4 | 367.4 | 368.68 | 415.25 | 355.9 | 149.23 | Upgrade
|
Loss (Gain) From Sale of Assets | 1.82 | 1.82 | -107.12 | 329.7 | 282.69 | 36.4 | Upgrade
|
Asset Writedown & Restructuring Costs | 75.53 | 75.53 | 196.92 | 347.74 | 4,020 | 561.12 | Upgrade
|
Loss (Gain) From Sale of Investments | -665.03 | -665.03 | -334.66 | -228.3 | -312.21 | 177.55 | Upgrade
|
Provision & Write-off of Bad Debts | 3.03 | 3.03 | 8.98 | 2.99 | -11.01 | 1.09 | Upgrade
|
Other Operating Activities | 1,378 | 1,075 | 1,378 | 2,008 | 1,281 | 1,658 | Upgrade
|
Change in Accounts Receivable | 2,962 | 2,962 | 2,359 | 2,833 | 1,380 | -915.88 | Upgrade
|
Change in Inventory | -546.34 | -546.34 | 273.74 | -329.48 | -726.45 | 383.2 | Upgrade
|
Change in Accounts Payable | -1,354 | -1,354 | -453.46 | -508.39 | -426.7 | -1,808 | Upgrade
|
Operating Cash Flow | 7,639 | 7,719 | 11,190 | 14,061 | 11,296 | 1,722 | Upgrade
|
Operating Cash Flow Growth | -25.75% | -31.02% | -20.41% | 24.47% | 556.06% | 1670.29% | Upgrade
|
Capital Expenditures | -1,297 | -1,328 | -985.37 | -304.15 | -1,911 | -3,593 | Upgrade
|
Sale of Property, Plant & Equipment | 49.77 | 65.71 | 298.57 | 37.6 | 93.56 | 419.01 | Upgrade
|
Cash Acquisitions | - | - | -178.8 | - | - | - | Upgrade
|
Divestitures | 30.08 | 69.63 | 0.03 | 5.09 | 19.91 | -0.18 | Upgrade
|
Investment in Securities | 1.67 | -4 | -1,277 | -56.55 | -415.35 | -741 | Upgrade
|
Other Investing Activities | 40.56 | 390.36 | 226.27 | -144.17 | -174.24 | 155.5 | Upgrade
|
Investing Cash Flow | -1,175 | -806.59 | -1,916 | -462.17 | -2,387 | -3,740 | Upgrade
|
Short-Term Debt Issued | - | 1,700 | 1,736 | 1,482 | 1,299 | 1,295 | Upgrade
|
Long-Term Debt Issued | - | 13,722 | 26,960 | 22,186 | 22,227 | 29,442 | Upgrade
|
Total Debt Issued | 15,442 | 15,422 | 28,696 | 23,668 | 23,526 | 30,737 | Upgrade
|
Short-Term Debt Repaid | - | -1,636 | -1,825 | -1,668 | -1,415 | -2,724 | Upgrade
|
Long-Term Debt Repaid | - | -19,264 | -26,036 | -25,211 | -29,403 | -23,464 | Upgrade
|
Total Debt Repaid | -20,149 | -20,900 | -27,861 | -26,879 | -30,818 | -26,188 | Upgrade
|
Net Debt Issued (Repaid) | -4,707 | -5,478 | 835.45 | -3,211 | -7,292 | 4,549 | Upgrade
|
Issuance of Common Stock | - | - | - | - | 95.28 | 2,025 | Upgrade
|
Repurchase of Common Stock | -1.07 | -1.07 | -4.4 | - | - | - | Upgrade
|
Common Dividends Paid | -2,687 | -2,718 | -2,501 | -1,457 | -1,052 | -1,214 | Upgrade
|
Other Financing Activities | -3,987 | -3,096 | -6,634 | -6,735 | -2,496 | -969.03 | Upgrade
|
Financing Cash Flow | -11,382 | -11,293 | -8,303 | -11,403 | -10,745 | 4,392 | Upgrade
|
Foreign Exchange Rate Adjustments | 9.37 | 8.55 | 3.27 | 13.34 | -3.54 | -6.2 | Upgrade
|
Net Cash Flow | -4,908 | -4,372 | 973.89 | 2,209 | -1,839 | 2,368 | Upgrade
|
Free Cash Flow | 6,343 | 6,390 | 10,205 | 13,757 | 9,385 | -1,871 | Upgrade
|
Free Cash Flow Growth | -30.54% | -37.38% | -25.82% | 46.58% | - | - | Upgrade
|
Free Cash Flow Margin | 15.94% | 16.65% | 27.12% | 32.21% | 27.21% | -9.95% | Upgrade
|
Free Cash Flow Per Share | 2.85 | 2.87 | 4.57 | 6.14 | 4.20 | -0.98 | Upgrade
|
Cash Income Tax Paid | 3,878 | 4,141 | 4,039 | 4,679 | 3,101 | 1,827 | Upgrade
|
Levered Free Cash Flow | 1,513 | 762.55 | 4,864 | 6,501 | -6,081 | 6,193 | Upgrade
|
Unlevered Free Cash Flow | 1,788 | 1,047 | 5,188 | 7,099 | -5,196 | 7,158 | Upgrade
|
Change in Net Working Capital | 2,308 | 3,302 | 698.04 | 1,567 | 11,451 | -7,796 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.