China Merchants Port Group Co., Ltd. (SHE:001872)
China flag China · Delayed Price · Currency is CNY
19.95
-0.62 (-3.01%)
Apr 3, 2025, 2:45 PM CST

SHE:001872 Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
8,8793,5723,3392,6862,074
Upgrade
Depreciation & Amortization
3,1673,2113,2133,0132,969
Upgrade
Other Amortization
100.4392.9784.8753.4846.03
Upgrade
Loss (Gain) From Sale of Assets
-20.22177.22125.94-7.71-1,481
Upgrade
Asset Writedown & Restructuring Costs
-381.35--418.35552.32
Upgrade
Loss (Gain) From Sale of Investments
--73.35129.0387.08-268.87
Upgrade
Provision & Write-off of Bad Debts
-272.99-37.28223.47252.95457.3
Upgrade
Other Operating Activities
-4,235-239.6148.45-240.16550.08
Upgrade
Change in Accounts Receivable
146.07-132.51-245.99-4.5-423.47
Upgrade
Change in Inventory
-50.986.32-30.820.06-34.63
Upgrade
Change in Accounts Payable
485.89-170.86-207.46-34.861,139
Upgrade
Operating Cash Flow
8,0136,5806,9206,5105,551
Upgrade
Operating Cash Flow Growth
21.79%-4.92%6.30%17.28%0.90%
Upgrade
Capital Expenditures
-1,945-1,929-2,134-2,236-2,731
Upgrade
Sale of Property, Plant & Equipment
63.17144.8513.8176.76389.94
Upgrade
Cash Acquisitions
-293.36-74.3-317.47
Upgrade
Divestitures
-1,648---
Upgrade
Investment in Securities
-47.52-1,544-13,614-5,784-4,549
Upgrade
Other Investing Activities
2,7012,4821,6963,384-354.43
Upgrade
Investing Cash Flow
478.333,767-13,964-4,572-6,894
Upgrade
Long-Term Debt Issued
-35,74549,15826,88730,298
Upgrade
Total Debt Issued
-35,74549,15826,88730,298
Upgrade
Long-Term Debt Repaid
-27,302-32,749-46,855-23,747-27,017
Upgrade
Total Debt Repaid
-27,302-32,749-46,855-23,747-27,017
Upgrade
Net Debt Issued (Repaid)
-27,3022,9962,3023,1403,281
Upgrade
Issuance of Common Stock
76.76-10,642--
Upgrade
Common Dividends Paid
-6,962-3,212-2,833-2,399-2,740
Upgrade
Other Financing Activities
26,281-7,769-2,596-1,6904,852
Upgrade
Financing Cash Flow
-7,906-7,9857,516-949.685,393
Upgrade
Foreign Exchange Rate Adjustments
-88.9589.21367.29-159.960.31
Upgrade
Net Cash Flow
496.462,451839.95828.744,111
Upgrade
Free Cash Flow
6,0684,6504,7874,2742,821
Upgrade
Free Cash Flow Growth
30.49%-2.85%11.98%51.54%42.00%
Upgrade
Free Cash Flow Margin
37.62%29.52%29.49%27.97%22.11%
Upgrade
Free Cash Flow Per Share
2.431.862.312.231.47
Upgrade
Cash Income Tax Paid
-1,3661,3401,4961,030
Upgrade
Levered Free Cash Flow
17,3173,429575.115,08157.16
Upgrade
Unlevered Free Cash Flow
18,7024,8281,9666,1841,276
Upgrade
Change in Net Working Capital
-14,231-838.042,131-2,769829.14
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.