Shaanxi Coal Industry Company Limited (SHA:601225)
China
· Delayed Price · Currency is CNY 19.76
+0.25 (1.28%)
May 14, 2025, 3:00 PM CST
SHA:601225 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 | 22,300 | 22,360 | 23,100 | 35,202 | 21,419 | 14,860 | Upgrade
|
| Depreciation & Amortization | 13,489 | 13,489 | 13,222 | 10,678 | 9,326 | 6,505 | Upgrade
|
| Other Amortization | 146.96 | 146.96 | 62.95 | 18.21 | 17.89 | 16.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.78 | 0.78 | -3.93 | -22.59 | -31.58 | -14.49 | Upgrade
|
| Asset Writedown & Restructuring Costs | 485.1 | 485.1 | 235.54 | 1,127 | 1,441 | 303.97 | Upgrade
|
| Loss (Gain) From Sale of Investments | -3,297 | -3,297 | 891.32 | -9,400 | -4,351 | -9,107 | Upgrade
|
| Provision & Write-off of Bad Debts | 228.26 | 228.26 | 0.2 | -128.07 | 18.52 | 257.16 | Upgrade
|
| Other Operating Activities | 13,523 | 15,065 | 16,224 | 18,590 | 13,314 | 5,437 | Upgrade
|
| Change in Accounts Receivable | 1,157 | 1,157 | -485.24 | -6,138 | -3,874 | 46,476 | Upgrade
|
| Change in Inventory | -1,143 | -1,143 | 205.85 | -1,516 | 1,596 | -3,804 | Upgrade
|
| Change in Accounts Payable | -5,375 | -5,375 | -9,227 | 7,579 | 14,153 | -39,689 | Upgrade
|
| Change in Other Net Operating Assets | -481.34 | -481.34 | -483.05 | -14.81 | 57.77 | -532.93 | Upgrade
|
| Operating Cash Flow | 40,749 | 42,350 | 41,986 | 56,125 | 52,608 | 21,147 | Upgrade
|
| Operating Cash Flow Growth | -3.48% | 0.87% | -25.19% | 6.69% | 148.78% | 9.11% | Upgrade
|
| Capital Expenditures | -14,834 | -13,893 | -12,958 | -10,176 | -8,405 | -8,302 | Upgrade
|
| Sale of Property, Plant & Equipment | 77.7 | 76.77 | 150.16 | 7.78 | 24.87 | 222.38 | Upgrade
|
| Cash Acquisitions | -15.11 | - | - | -14,024 | -118.81 | -653.32 | Upgrade
|
| Divestitures | -32.81 | -32.81 | - | -1,178 | 46.97 | - | Upgrade
|
| Investment in Securities | 5,016 | 4,862 | -4,998 | -9,704 | -3,577 | -3,108 | Upgrade
|
| Other Investing Activities | 3,000 | 3,128 | 2,502 | 1,057 | 5,299 | 5,500 | Upgrade
|
| Investing Cash Flow | -6,785 | -5,854 | -15,303 | -34,017 | -6,732 | -6,026 | Upgrade
|
| Long-Term Debt Issued | - | 19,242 | 8,181 | 1,174 | 2,258 | 3,621 | Upgrade
|
| Total Debt Issued | 19,101 | 19,242 | 8,181 | 1,174 | 2,258 | 3,621 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -7.17 | - | Upgrade
|
| Long-Term Debt Repaid | - | -17,517 | -11,854 | -10,599 | -7,880 | -6,786 | Upgrade
|
| Total Debt Repaid | -16,872 | -17,517 | -11,854 | -10,599 | -7,887 | -6,786 | Upgrade
|
| Net Debt Issued (Repaid) | 2,229 | 1,725 | -3,673 | -9,425 | -5,629 | -3,165 | Upgrade
|
| Issuance of Common Stock | - | - | - | 6,550 | - | - | Upgrade
|
| Common Dividends Paid | -15,879 | -14,939 | -21,932 | -16,586 | -8,664 | -4,199 | Upgrade
|
| Other Financing Activities | -21,749 | -22,248 | -28,012 | -11,043 | -3,312 | -3,879 | Upgrade
|
| Financing Cash Flow | -35,399 | -35,461 | -53,618 | -30,504 | -17,604 | -11,242 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0 | 0 | 0.31 | 1.02 | -6.03 | 1.17 | Upgrade
|
| Net Cash Flow | -1,435 | 1,035 | -26,936 | -8,395 | 28,265 | 3,879 | Upgrade
|
| Free Cash Flow | 25,914 | 28,457 | 29,028 | 45,948 | 44,203 | 12,844 | Upgrade
|
| Free Cash Flow Growth | -9.19% | -1.97% | -36.83% | 3.95% | 244.14% | -11.35% | Upgrade
|
| Free Cash Flow Margin | 14.32% | 15.45% | 16.00% | 27.54% | 29.02% | 13.51% | Upgrade
|
| Free Cash Flow Per Share | 2.67 | 2.94 | 2.99 | 4.74 | 4.56 | 1.32 | Upgrade
|
| Cash Income Tax Paid | 28,653 | 30,568 | 31,985 | 37,029 | 18,266 | 11,422 | Upgrade
|
| Levered Free Cash Flow | 31,159 | 31,880 | 23,510 | 41,814 | 38,171 | 11,911 | Upgrade
|
| Unlevered Free Cash Flow | 31,641 | 32,418 | 24,157 | 42,190 | 38,559 | 12,238 | Upgrade
|
| Change in Net Working Capital | -8,675 | -6,907 | 5,270 | -7,131 | -13,685 | -4,500 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.