China National Complete Plant Import & Export Corporation Limited
SZSE:000151.SZ
10.85 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| -496.576 | -469.168 | 64.89 | -290.705 | 8.751 | 83.421 | 88.436 | 100.885 | 134.319 | 112.694 | 92.547 | 44.101 | -10.857 | 7.748 | 28.783 | 42.272 | 40.414 | 48.1 | 46.492 | 51.091 | 40.378 | 47.892 | 88.271 | 62.858 |
Depreciation & Amortization
| 29.569 | 30.308 | 25.339 | 8.249 | 11.121 | 10.044 | 11.726 | 8.1 | 6.271 | 8.389 | 6.715 | 6.487 | 6.543 | 6.935 | 6.222 | 6.01 | 6.41 | 54.67 | 62.965 | 11.47 | 6.126 | 6.109 | 6.133 | 4.145 |
Deferred Income Tax
| 25.383 | -63.751 | 3.099 | 11.33 | -30.903 | 4.473 | -0.186 | 13.055 | -0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 1,063.958 | 7.98 | -135.587 | 179.441 | -508.036 | -544.563 | -33.785 | -436.863 | -576.016 | 611.897 | 631.009 | 448.36 | 127.704 | -154.593 | -13.178 | 3.865 | 211.032 | -31.447 | 92.858 | -282.237 | -18.213 | 3.109 | -147.38 | 10.237 |
Accounts Receivables
| 763.237 | -856.166 | -251.512 | 419.356 | -256.661 | -13.62 | 43.82 | 97.496 | -73.577 | 266.523 | -146.711 | 68.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 12.54 | 220.046 | 11.01 | 75.002 | -201.365 | -479.637 | -112.658 | -14.504 | -4.532 | -23.048 | 106.354 | -15.26 | -60.6 | -25.385 | 38.944 | -78.86 | -23.724 | -27.288 | 0 | 34.976 | 25.953 | -47.706 | 18.693 | -7.8 |
Accounts Payables
| 262.798 | 707.851 | 101.816 | -316.406 | -19.108 | -55.78 | 35.239 | -532.91 | -497.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 25.383 | -63.751 | 3.099 | 1.489 | -30.903 | -64.927 | 78.873 | -422.359 | -571.483 | 634.945 | 524.655 | 463.621 | 188.304 | -129.208 | -52.122 | 82.725 | 234.756 | -4.159 | 0 | -317.213 | -44.166 | 50.815 | -166.073 | 18.037 |
Other Non Cash Items
| 2.509 | 533.984 | 28.111 | 128.555 | -37.993 | -8.548 | 42.121 | -22.6 | -15.45 | 35.385 | -0.139 | 43.295 | 32.219 | 9.225 | -13.182 | -24.473 | -79.941 | 56.531 | -62.783 | 8.421 | 0.513 | 3.739 | 4.934 | 2.893 |
Operating Cash Flow
| 599.459 | 103.103 | -17.247 | 25.54 | -526.157 | -459.646 | 108.497 | -350.478 | -450.875 | 768.366 | 730.132 | 542.243 | 155.61 | -130.685 | 8.646 | 27.676 | 177.915 | 127.855 | 139.532 | -211.255 | 28.804 | 60.848 | -48.042 | 80.133 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -24.94 | -8.319 | -10.933 | -0.626 | -2.734 | -5.362 | -41.689 | -9.417 | -8.434 | -5.057 | -4.873 | -2.933 | -4.615 | -1.335 | -38.443 | -8.174 | -22.805 | -31.806 | -67.571 | -26.69 | -37.978 | -2.747 | -6.793 | -2.483 |
Acquisitions Net
| 9.152 | 15.967 | -379.18 | 0.114 | 255.348 | 0.001 | 1.193 | 0.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 11.817 | 0 | 0.125 | 0.886 | 46.751 | 37.978 | 0.001 | 0.068 | 2.483 |
Purchases Of Investments
| 0 | -21.592 | 0.006 | 0 | -255.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.839 | -5.447 | 0 | -22 | -314.975 | -283.898 | -225.438 | -18.224 | -61.822 | -14.961 |
Sales Maturities Of Investments
| 0 | 5.624 | 13.191 | 0 | 4.498 | 0 | 0.984 | 0.868 | 0.42 | 2.95 | 32.756 | 0.806 | 0.509 | 0 | 144.798 | 8.407 | 532.165 | 21.819 | 18.585 | 144.638 | 48.45 | 2.285 | 0.074 | 0.648 |
Other Investing Activites
| 228.712 | -19.857 | -0.35 | -83.674 | 255.348 | 0.001 | 1.193 | 0.192 | -8.434 | 0.38 | 0.024 | 0.124 | 0.048 | 0.014 | -27.39 | -8.174 | 2.221 | -0.001 | -17.5 | -0.004 | -37.978 | 0.015 | 0.031 | -2.483 |
Investing Cash Flow
| 212.925 | -28.176 | -377.266 | -84.186 | 257.112 | -5.361 | -39.512 | -8.357 | -8.013 | -1.727 | 27.907 | -2.002 | -4.058 | -1.321 | 78.136 | -1.571 | 511.581 | -31.862 | -380.575 | -119.203 | -214.966 | -18.67 | -68.442 | -16.796 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -1,682.298 | -1,243.492 | -484.711 | -411.408 | -95.733 | -224.343 | 0 | 0 | 0 | 0 | 0 | -9.99 | -5 | 0 | -59.378 | -10 | -668.526 | -1,305.563 | -757.051 | -976.898 | -535 | -180 | -20 | -75 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -53.492 | -35.923 | -18.611 | -5.923 | -59.196 | -77.756 | -88.794 | -118.392 | -118.392 | -86.642 | -20.719 | -0.101 | -5.988 | -20.719 | -29.836 | -41.543 | -49.787 | -94.157 | -92.12 | -49.711 | -43.833 | -65.671 | -31.883 | -22.189 |
Other Financing Activities
| -12.279 | 1,147.791 | 1,173.479 | 343.268 | 251.285 | 270.982 | -5.131 | -0.192 | -0.177 | -0.126 | -0.031 | 9.99 | 4.984 | 0 | 30 | 29.663 | 250.013 | 1,070.215 | 967.575 | 1,414.257 | 685 | 80.331 | 100.72 | 602.947 |
Financing Cash Flow
| -543.471 | -131.624 | 670.157 | -81.528 | 90.606 | -31.117 | -93.925 | -118.584 | -118.569 | -86.769 | -20.75 | -0.101 | -6.004 | -20.719 | -59.215 | -21.881 | -468.3 | -329.504 | 118.404 | 387.647 | 106.167 | -165.34 | 48.837 | 505.758 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.26 | 36.312 | -26.988 | -31.173 | 2.745 | 36.119 | -40.75 | 33.633 | 43.962 | -3.513 | -15.007 | -0.489 | -2.211 | -7.121 | -0.285 | -13.661 | -0.088 | 2.489 | 0.825 | 0.019 | 0 | 0 | -0.021 | -0.21 |
Net Change In Cash
| 270.173 | -20.385 | 248.656 | -171.347 | -175.694 | -460.004 | -65.69 | -443.787 | -533.496 | 676.357 | 722.282 | 539.651 | 143.337 | -159.845 | 27.282 | -9.437 | 221.108 | -231.023 | -121.814 | 57.209 | -79.996 | -123.162 | -67.668 | 568.884 |
Cash At End Of Period
| 1,236.377 | 966.204 | 986.589 | 413.816 | 585.164 | 760.857 | 1,220.862 | 1,286.552 | 1,730.339 | 2,263.835 | 1,587.478 | 865.197 | 325.546 | 182.209 | 342.053 | 314.771 | 324.208 | 103.1 | 334.123 | 455.937 | 398.728 | 478.724 | 601.886 | 669.554 |