Yunda Holding Group Co., Ltd. (SHE: 002120)
China
· Delayed Price · Currency is CNY 7.43
+0.09 (1.23%)
Jan 6, 2025, 3:04 PM CST
Yunda Holding Group 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 | 1,869 | 1,625 | 1,483 | 1,459 | 1,404 | 2,647 | Upgrade
|
| Depreciation & Amortization | 2,635 | 2,635 | 2,709 | 2,242 | 1,364 | 1,039 | Upgrade
|
| Other Amortization | 124.55 | 124.55 | 80.69 | 92.65 | 89.54 | 78.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | -93.51 | -93.51 | -9.07 | -56.05 | -8.47 | -2.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | 164.94 | 164.94 | 69.78 | 34.84 | 10.06 | 114.38 | Upgrade
|
| Loss (Gain) From Sale of Investments | -235.14 | -235.14 | -183.42 | -73.53 | -223.97 | -257.87 | Upgrade
|
| Provision & Write-off of Bad Debts | 128.25 | 128.25 | 126.3 | 24.52 | 135.04 | 53.32 | Upgrade
|
| Other Operating Activities | 1,912 | 460.87 | 594.27 | 334.53 | 174.13 | 21.78 | Upgrade
|
| Change in Accounts Receivable | -351.61 | -351.61 | 133.27 | -1,938 | -1,162 | -430.3 | Upgrade
|
| Change in Inventory | 50.3 | 50.3 | -27.55 | -50.69 | -32.39 | -63.08 | Upgrade
|
| Change in Accounts Payable | -1,295 | -1,295 | 455.79 | 1,144 | 567.73 | 1,921 | Upgrade
|
| Change in Other Net Operating Assets | 4.75 | 4.75 | 27.16 | 17.91 | 12.21 | 21.94 | Upgrade
|
| Operating Cash Flow | 5,082 | 3,387 | 5,291 | 3,125 | 2,184 | 5,036 | Upgrade
|
| Operating Cash Flow Growth | 53.91% | -35.98% | 69.31% | 43.10% | -56.64% | 35.57% | Upgrade
|
| Capital Expenditures | -2,042 | -2,571 | -3,524 | -8,432 | -6,004 | -4,377 | Upgrade
|
| Sale of Property, Plant & Equipment | 215.88 | 576.23 | 157.83 | 53.54 | 2.55 | 4.53 | Upgrade
|
| Cash Acquisitions | - | - | -0.59 | - | - | 1 | Upgrade
|
| Divestitures | 0.44 | - | - | - | - | -106.49 | Upgrade
|
| Investment in Securities | 620.77 | 143.28 | -509.58 | 2,212 | 139.72 | -1,311 | Upgrade
|
| Other Investing Activities | -734.24 | 98.44 | 74.27 | 122.07 | - | 250.56 | Upgrade
|
| Investing Cash Flow | -1,939 | -1,753 | -3,802 | -6,044 | -5,861 | -5,539 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | - | 1,310 | Upgrade
|
| Long-Term Debt Issued | - | 4,966 | 5,789 | 4,768 | 8,244 | - | Upgrade
|
| Total Debt Issued | 4,965 | 4,966 | 5,789 | 4,768 | 8,244 | 1,310 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | - | -700 | Upgrade
|
| Long-Term Debt Repaid | - | -5,238 | -5,873 | -2,040 | -2,175 | - | Upgrade
|
| Total Debt Repaid | -5,232 | -5,238 | -5,873 | -2,040 | -2,175 | -700 | Upgrade
|
| Net Debt Issued (Repaid) | -267.22 | -271.53 | -83.36 | 2,728 | 6,069 | 610 | Upgrade
|
| Issuance of Common Stock | 44.1 | 44.1 | - | 64.49 | 61.02 | - | Upgrade
|
| Repurchase of Common Stock | -44.26 | -44.26 | -93.24 | -32.03 | -1.49 | - | Upgrade
|
| Common Dividends Paid | -801.93 | -522.61 | -525.06 | -419.39 | -601 | -853.14 | Upgrade
|
| Dividends Paid | -801.93 | -522.61 | -525.06 | -419.39 | -601 | -853.14 | Upgrade
|
| Other Financing Activities | -102 | -45.17 | -10.91 | 1.13 | 2.27 | 451.58 | Upgrade
|
| Financing Cash Flow | -1,171 | -839.47 | -712.57 | 2,342 | 5,530 | 208.43 | Upgrade
|
| Foreign Exchange Rate Adjustments | -26.01 | 11.52 | 54.62 | -29.59 | -130.72 | 0.06 | Upgrade
|
| Net Cash Flow | 1,946 | 805.99 | 831.22 | -606.36 | 1,721 | -294.76 | Upgrade
|
| Free Cash Flow | 3,040 | 815.99 | 1,767 | -5,307 | -3,820 | 658.53 | Upgrade
|
| Free Cash Flow Growth | 1053.40% | -53.83% | - | - | - | 169.08% | Upgrade
|
| Free Cash Flow Margin | 6.38% | 1.81% | 3.73% | -12.72% | -11.40% | 1.91% | Upgrade
|
| Free Cash Flow Per Share | 1.01 | 0.28 | 0.61 | -1.82 | -1.31 | 0.23 | Upgrade
|
| Cash Income Tax Paid | 1,114 | 1,014 | -472.56 | 761.31 | 684.79 | 1,227 | Upgrade
|
| Levered Free Cash Flow | 1,939 | -681.06 | 249.86 | -5,709 | -5,021 | 6,941 | Upgrade
|
| Unlevered Free Cash Flow | 2,175 | -428.47 | 499.15 | -5,514 | -4,934 | 6,967 | Upgrade
|
| Change in Net Working Capital | 100.66 | 2,071 | 202.37 | 666.34 | 1,363 | -8,237 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.