Shenzhen Airport Co., Ltd. (SHE:000089)
China
· Delayed Price · Currency is CNY 6.95
+0.02 (0.29%)
May 13, 2025, 2:45 PM CST
Shenzhen Airport 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 511.33 | 443.04 | 396.69 | -1,124 | -34.44 | 28.07 | Upgrade
|
| Depreciation & Amortization | 971.96 | 971.96 | 1,100 | 1,141 | 637.67 | 422.37 | Upgrade
|
| Other Amortization | 39.78 | 39.78 | - | 18.58 | 7.43 | 0.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | -0.11 | -0.11 | -430.8 | - | -2.21 | 12.18 | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.4 | 4.4 | 5.33 | 6.66 | 29.79 | -2.11 | Upgrade
|
| Loss (Gain) From Sale of Investments | -129.85 | -129.85 | -83.4 | -31.21 | -57.03 | -32.31 | Upgrade
|
| Provision & Write-off of Bad Debts | 3.28 | 3.28 | 20.74 | -0.07 | - | - | Upgrade
|
| Other Operating Activities | 530.23 | 342.15 | 391.45 | 392.75 | 146.34 | -14.46 | Upgrade
|
| Change in Accounts Receivable | -185.3 | -185.3 | -381.76 | 155.4 | 34.15 | -115.21 | Upgrade
|
| Change in Inventory | -0.21 | -0.21 | -1.29 | 1.72 | 1.14 | -2.46 | Upgrade
|
| Change in Accounts Payable | 322.38 | 322.38 | 72.69 | 166.2 | 344.15 | 349.88 | Upgrade
|
| Change in Other Net Operating Assets | -22.32 | -22.32 | -32.22 | 4.84 | -0.76 | -70.04 | Upgrade
|
| Operating Cash Flow | 2,162 | 1,906 | 1,151 | 303.32 | 990.49 | 501.3 | Upgrade
|
| Operating Cash Flow Growth | 38.16% | 65.59% | 279.43% | -69.38% | 97.58% | -47.97% | Upgrade
|
| Capital Expenditures | -322.71 | -516.26 | -589.83 | -789.38 | -1,576 | -2,876 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.32 | 0.26 | 286.43 | 1.11 | 16.68 | - | Upgrade
|
| Cash Acquisitions | 1.76 | 1.76 | - | - | - | - | Upgrade
|
| Investment in Securities | -23.17 | -200 | 101 | -677.35 | -1,149 | -15 | Upgrade
|
| Other Investing Activities | 1,541 | 788.91 | 154.29 | 409.17 | 50.03 | 66.48 | Upgrade
|
| Investing Cash Flow | 1,198 | 74.67 | -48.11 | -1,056 | -2,658 | -2,825 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | 3,115 | 2,276 | Upgrade
|
| Total Debt Issued | - | - | - | - | 3,115 | 2,276 | Upgrade
|
| Long-Term Debt Repaid | - | -734.59 | -547.84 | -198.73 | -267.03 | -904.33 | Upgrade
|
| Total Debt Repaid | -734.59 | -734.59 | -547.84 | -198.73 | -267.03 | -904.33 | Upgrade
|
| Net Debt Issued (Repaid) | -734.59 | -734.59 | -547.84 | -198.73 | 2,848 | 1,371 | Upgrade
|
| Common Dividends Paid | -359.9 | -350.55 | -152.96 | -222.45 | -6.46 | -164.72 | Upgrade
|
| Other Financing Activities | -15.65 | -2.5 | -10.45 | -16.03 | -15.11 | -12.5 | Upgrade
|
| Financing Cash Flow | -1,110 | -1,088 | -711.24 | -437.21 | 2,827 | 1,194 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.39 | 0.39 | 0.42 | 2.02 | -0.51 | -1.56 | Upgrade
|
| Net Cash Flow | 2,250 | 893.13 | 391.95 | -1,188 | 1,159 | -1,131 | Upgrade
|
| Free Cash Flow | 1,839 | 1,389 | 561.05 | -486.06 | -585.53 | -2,375 | Upgrade
|
| Free Cash Flow Growth | 103.76% | 147.65% | - | - | - | - | Upgrade
|
| Free Cash Flow Margin | 37.80% | 29.32% | 13.47% | -18.20% | -17.71% | -79.25% | Upgrade
|
| Free Cash Flow Per Share | 0.90 | 0.68 | 0.27 | -0.24 | -0.29 | -1.16 | Upgrade
|
| Cash Income Tax Paid | 234.15 | 238.74 | 79.83 | 67.99 | 238.52 | 240.13 | Upgrade
|
| Levered Free Cash Flow | 1,007 | 524.67 | -1,030 | -491.64 | 833.89 | -2,644 | Upgrade
|
| Unlevered Free Cash Flow | 1,222 | 740.77 | -791.22 | -253.92 | 931.56 | -2,643 | Upgrade
|
| Change in Net Working Capital | 0.51 | 242.85 | 1,466 | -66.05 | -1,837 | 182.93 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.