Zhejiang Wanfeng Auto Wheel Co., Ltd. (SHE: 002085)
China
· Delayed Price · Currency is CNY 16.57
-0.93 (-5.31%)
Jan 3, 2025, 3:04 PM CST
Zhejiang Wanfeng Auto Wheel Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 754.17 | 727 | 809.03 | 333.36 | 565.82 | 895.77 | Upgrade
|
| Depreciation & Amortization | 661.56 | 661.56 | 682.78 | 690.84 | 663.48 | 643.11 | Upgrade
|
| Other Amortization | 143.76 | 143.76 | 116.76 | 106.57 | 119.83 | 118.71 | Upgrade
|
| Loss (Gain) From Sale of Assets | -2.87 | -2.87 | -2.57 | -0.13 | -0.5 | 0.78 | Upgrade
|
| Asset Writedown & Restructuring Costs | 279 | 279 | 39.7 | 31.83 | 2.69 | 3.88 | Upgrade
|
| Loss (Gain) From Sale of Investments | -4.72 | -4.72 | 7.32 | -13.5 | -0.62 | -1.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 23.2 | 23.2 | 9.88 | 14.92 | 6.63 | 34.79 | Upgrade
|
| Other Operating Activities | -300.6 | 537.86 | 580.23 | 344.62 | 453.75 | 397.25 | Upgrade
|
| Change in Accounts Receivable | -1,536 | -1,536 | -641.59 | -314.17 | -181.45 | -404.47 | Upgrade
|
| Change in Inventory | 365.38 | 365.38 | -624.24 | -372.55 | 69.48 | -131.52 | Upgrade
|
| Change in Accounts Payable | 869.74 | 869.74 | 378.98 | 14.74 | 102.04 | -53.09 | Upgrade
|
| Change in Other Net Operating Assets | 9.24 | 9.24 | 3.62 | -1 | 1.82 | -119.56 | Upgrade
|
| Operating Cash Flow | 1,249 | 2,060 | 1,335 | 816.95 | 1,736 | 1,420 | Upgrade
|
| Operating Cash Flow Growth | -29.96% | 54.33% | 63.38% | -52.93% | 22.21% | 7.89% | Upgrade
|
| Capital Expenditures | -517.93 | -559.7 | -354.33 | -494.71 | -470.88 | -980.09 | Upgrade
|
| Sale of Property, Plant & Equipment | 22.25 | 21.83 | 29.26 | 30.47 | 48.81 | 5.74 | Upgrade
|
| Cash Acquisitions | -196.3 | -196.3 | -20 | - | - | - | Upgrade
|
| Divestitures | 328.69 | 328.69 | - | -2.04 | 10.46 | - | Upgrade
|
| Investment in Securities | 2 | - | - | - | 0.03 | 123.85 | Upgrade
|
| Other Investing Activities | 51.79 | 50 | -5.07 | 6.87 | 1,486 | 233.17 | Upgrade
|
| Investing Cash Flow | -309.5 | -355.48 | -350.14 | -459.4 | 1,075 | -617.33 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 365 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 5,345 | 5,937 | 5,436 | 4,529 | 5,060 | Upgrade
|
| Total Debt Issued | 5,631 | 5,345 | 5,937 | 5,801 | 4,529 | 5,060 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -365 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -6,522 | -6,226 | -5,211 | -3,979 | -4,211 | Upgrade
|
| Total Debt Repaid | -6,442 | -6,522 | -6,226 | -5,576 | -3,979 | -4,211 | Upgrade
|
| Net Debt Issued (Repaid) | -810.96 | -1,178 | -289.26 | 225.12 | 550.03 | 848.75 | Upgrade
|
| Issuance of Common Stock | 137.82 | 137.82 | - | - | - | 91.5 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -200 | -238.72 | - | Upgrade
|
| Common Dividends Paid | -543.41 | -459.41 | -297.86 | -459.11 | -672.9 | -910.74 | Upgrade
|
| Other Financing Activities | 251.61 | 14.54 | -121.1 | -81.77 | -2,469 | -605.77 | Upgrade
|
| Financing Cash Flow | -964.94 | -1,485 | -708.22 | -515.76 | -2,831 | -576.25 | Upgrade
|
| Foreign Exchange Rate Adjustments | -19.53 | 61.77 | 56.64 | -167.46 | 6.18 | 31.89 | Upgrade
|
| Net Cash Flow | -45.44 | 281.17 | 332.99 | -325.68 | -14.28 | 258.68 | Upgrade
|
| Free Cash Flow | 730.6 | 1,500 | 980.37 | 322.24 | 1,265 | 440.28 | Upgrade
|
| Free Cash Flow Growth | -46.73% | 53.02% | 204.24% | -74.52% | 187.29% | - | Upgrade
|
| Free Cash Flow Margin | 4.57% | 9.26% | 5.98% | 2.59% | 11.82% | 3.48% | Upgrade
|
| Free Cash Flow Per Share | 0.35 | 0.72 | 0.47 | 0.15 | 0.60 | 0.20 | Upgrade
|
| Cash Income Tax Paid | 306.73 | 459.08 | 307.24 | 200.76 | 210.19 | 249.93 | Upgrade
|
| Levered Free Cash Flow | 754.56 | 1,388 | 632.79 | -969.57 | 2,008 | -801.05 | Upgrade
|
| Unlevered Free Cash Flow | 889.85 | 1,553 | 822.65 | -795.75 | 2,162 | -649.92 | Upgrade
|
| Change in Net Working Capital | 307.15 | -250.24 | 558.27 | 1,515 | -1,249 | 1,168 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.