Western Mining Co.,Ltd. (SHA:601168)
China
· Delayed Price · Currency is CNY 15.98
+0.06 (0.38%)
May 13, 2025, 3:00 PM CST
Western Mining 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 3,002 | 2,932 | 2,789 | 3,417 | 2,932 | 906.83 | Upgrade
|
| Depreciation & Amortization | 2,182 | 2,182 | 2,113 | 1,830 | 1,942 | 1,249 | Upgrade
|
| Other Amortization | - | - | - | 124.86 | 113.61 | 56.96 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.23 | -0.23 | -0.21 | 5.07 | -0.12 | -10.66 | Upgrade
|
| Asset Writedown & Restructuring Costs | 421.67 | 421.67 | 299.91 | 68.71 | 52.6 | 94.08 | Upgrade
|
| Loss (Gain) From Sale of Investments | 107.46 | 107.46 | -321.44 | -653.1 | 177 | 260.55 | Upgrade
|
| Provision & Write-off of Bad Debts | 2.15 | 2.15 | -0.1 | 0.14 | 2.99 | -0.59 | Upgrade
|
| Other Operating Activities | 5,300 | 3,255 | 2,316 | 2,505 | 2,511 | 1,134 | Upgrade
|
| Change in Accounts Receivable | 223.3 | 223.3 | 1,110 | 769.78 | -52.45 | -6.13 | Upgrade
|
| Change in Inventory | -2,091 | -2,091 | 306.77 | -317.51 | 16.4 | 352.84 | Upgrade
|
| Change in Accounts Payable | 1,202 | 1,202 | -2,367 | 2,715 | 328.04 | -850.78 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | -149.49 | - | - | Upgrade
|
| Operating Cash Flow | 10,362 | 8,246 | 6,239 | 10,297 | 7,953 | 3,293 | Upgrade
|
| Operating Cash Flow Growth | 54.37% | 32.17% | -39.41% | 29.47% | 141.50% | -15.02% | Upgrade
|
| Capital Expenditures | -3,635 | -3,291 | -2,889 | -1,893 | -3,073 | -4,659 | Upgrade
|
| Sale of Property, Plant & Equipment | 2.64 | 2.64 | 9.77 | 26.35 | 3.09 | 21.18 | Upgrade
|
| Cash Acquisitions | 0.6 | - | -254.06 | - | - | -7.82 | Upgrade
|
| Divestitures | - | - | - | - | -0.02 | - | Upgrade
|
| Investment in Securities | -75.49 | -75.49 | -791.36 | -1,913 | -305.72 | -689.73 | Upgrade
|
| Other Investing Activities | -278.75 | -315.77 | 852.54 | 40.94 | 299.02 | -192.4 | Upgrade
|
| Investing Cash Flow | -3,986 | -3,680 | -3,072 | -3,739 | -3,076 | -5,528 | Upgrade
|
| Long-Term Debt Issued | - | 8,117 | 13,227 | 10,077 | 10,588 | 11,090 | Upgrade
|
| Short-Term Debt Repaid | - | -117.57 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -10,226 | -11,928 | -12,079 | -11,603 | -8,727 | Upgrade
|
| Total Debt Repaid | -9,718 | -10,343 | -11,928 | -12,079 | -11,603 | -8,727 | Upgrade
|
| Net Debt Issued (Repaid) | -1,311 | -2,226 | 1,298 | -2,001 | -1,016 | 2,363 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 96.23 | Upgrade
|
| Common Dividends Paid | -1,808 | -1,853 | -3,998 | -1,248 | -1,190 | -1,236 | Upgrade
|
| Other Financing Activities | -1,771 | -1,820 | -968.01 | -2,414 | -2,103 | -112.19 | Upgrade
|
| Financing Cash Flow | -4,890 | -5,899 | -3,668 | -5,664 | -4,309 | 1,112 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2.06 | -1.27 | 1.75 | 14.43 | -9.16 | -4.75 | Upgrade
|
| Net Cash Flow | 1,484 | -1,334 | -498.67 | 908.37 | 557.89 | -1,128 | Upgrade
|
| Free Cash Flow | 6,727 | 4,956 | 3,351 | 8,403 | 4,880 | -1,366 | Upgrade
|
| Free Cash Flow Growth | 74.07% | 47.90% | -60.13% | 72.20% | - | - | Upgrade
|
| Free Cash Flow Margin | 12.10% | 9.91% | 7.84% | 20.88% | 12.68% | -4.76% | Upgrade
|
| Free Cash Flow Per Share | 2.82 | 2.08 | 1.41 | 3.52 | 2.05 | -0.57 | Upgrade
|
| Cash Interest Paid | - | - | - | 25.23 | 145.29 | 138.15 | Upgrade
|
| Cash Income Tax Paid | 3,207 | 2,995 | 2,235 | 2,229 | 1,947 | 1,163 | Upgrade
|
| Levered Free Cash Flow | 3,147 | 1,675 | 2,300 | 5,130 | -2,437 | 3,040 | Upgrade
|
| Unlevered Free Cash Flow | 3,622 | 2,146 | 2,832 | 5,590 | -1,866 | 3,575 | Upgrade
|
| Change in Net Working Capital | -120.57 | 1,282 | -165.02 | -1,937 | 4,763 | -5,226 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.