Shandong Hi-Speed Road and Bridge Group Co., Ltd.
SZSE:000498.SZ
6.24 (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 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| 3,072.027 | 3,173.047 | 2,751.039 | 1,475.51 | 819.313 | 677.1 | 577.868 | 430.964 | 377.696 | 311.886 | 261.781 | 232.215 | 0.467 | 0.598 | 273.916 | 9.022 | -727.071 | -367.905 | -177.58 | 44.726 | 49.727 | -98.852 | -88.064 | 7.088 | 35.85 | 54.598 |
Depreciation & Amortization
| 858.555 | 909.506 | 599.955 | 215.525 | 107.976 | 91.197 | 95.108 | 111.556 | 60.947 | 91.764 | 128.411 | 87.497 | 0.037 | 0.001 | 67.799 | 66.232 | 74.241 | 76.644 | 75.963 | 57.848 | 62.304 | 70.745 | 58.502 | 51.468 | 46.278 | 41.413 |
Deferred Income Tax
| 0 | -93.648 | -100.906 | -1.003 | 26.634 | 69.797 | -39.24 | -8.517 | 9.012 | 0 | 0 | 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 | 0 | 0 |
Change In Working Capital
| -9,929.383 | -5,247.953 | -6,545.306 | -1,126.744 | -1,154.593 | -184.552 | -867.399 | 49.246 | 267.246 | -284.933 | 70.872 | -1,223.397 | -34.902 | -500.226 | 423.293 | -31.915 | -22.776 | -58.748 | -216.192 | 51.128 | -120.03 | 51.16 | 107.477 | -99.793 | -91.533 | -29.642 |
Accounts Receivables
| -22,639.514 | -15,354.786 | 1,740.818 | 3,239.234 | 1,250.68 | 328.536 | -771.683 | -929.867 | -622.16 | -412.715 | 377.207 | -938.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -160.992 | -72.705 | -14,825.353 | -6,491.797 | -2,338.66 | -1,057.172 | -963.15 | -1,913.347 | 143.881 | -176.67 | -808.044 | 81.71 | 0 | 0 | 18.98 | 2.422 | 18.624 | 111.07 | -9.262 | -20.918 | -54.781 | 66.164 | 16.345 | -56.075 | -9.311 | 34.273 |
Accounts Payables
| 12,871.123 | 10,273.186 | 6,640.135 | 2,126.822 | -423.285 | 607.695 | 906.675 | 2,900.977 | 736.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -93.648 | -100.906 | -1.003 | 356.672 | 872.619 | 95.752 | 1,962.593 | 123.365 | -108.262 | 878.916 | -1,305.106 | 0 | 0 | 404.313 | -34.337 | -41.4 | -169.819 | -206.93 | 72.047 | -65.249 | -15.004 | 91.131 | -43.718 | -82.222 | -63.915 |
Other Non Cash Items
| 2,042.146 | 1,317.374 | 837.83 | 410.194 | 275.134 | 246.359 | 426.86 | 222.484 | 126.737 | 196.148 | 275.327 | 138.247 | -0.066 | 0 | -773.284 | -43.574 | 621.408 | 344.107 | 76.482 | 51.922 | 26.089 | 8.43 | 57.109 | 19.048 | 17.3 | 24.548 |
Operating Cash Flow
| -3,956.655 | 151.973 | -2,356.483 | 974.486 | 47.829 | 830.103 | 232.437 | 814.25 | 832.626 | 314.865 | 736.392 | -765.439 | -34.464 | -499.627 | -8.276 | -0.234 | -54.198 | -5.902 | -241.327 | 205.624 | 18.09 | 31.483 | 135.024 | -22.189 | 7.895 | 90.917 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,567.739 | -449.107 | -532.943 | -471.393 | -418.154 | -511.086 | -231.79 | -81.717 | -55.25 | -45.59 | -116.026 | -99.196 | -0.005 | -0.213 | -0.088 | -0.021 | -0.012 | -2.053 | -4.992 | -25.922 | -126.217 | -69.674 | -77.898 | -156.291 | -53.321 | -165.586 |
Acquisitions Net
| 0 | 26.665 | -484.612 | -1,000.089 | -200 | 16.274 | 57.328 | 0.797 | 2.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.922 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -4,681.105 | -3,457.118 | -5,739.672 | -2,321.074 | -1,719.244 | -1,283.798 | -116.048 | -2,204.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 281.768 | 789.882 | 3,811.341 | 1,460.18 | 112.746 | 57.056 | 0 | 21.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.24 | 15.304 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 100.765 | 7.967 | 0.637 | 2.017 | -998.859 | -440 | -656.226 | -904.103 | 2.881 | 18.528 | 2.17 | 15.835 | -0.005 | -0.213 | 185.62 | -0.021 | -0.012 | -2.053 | -10.028 | -25.922 | 37.68 | 0.146 | 0.02 | 1.247 | 2.354 | -165.586 |
Investing Cash Flow
| -5,866.312 | -3,081.712 | -2,945.249 | -2,330.358 | -3,223.511 | -2,161.554 | -1,004.064 | -963.968 | -52.369 | -27.062 | -113.856 | -83.36 | -0.005 | -0.213 | 185.532 | -0.021 | -0.012 | -1.812 | 0.283 | -21.122 | -88.537 | -69.528 | -77.878 | -155.044 | -50.967 | -165.586 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 3,578.663 | 3,038.523 | 2,122.861 | 1,560.557 | 1,615.695 | 936.8 | 420.02 | 1,766.027 | -724.566 | 11 | -283.426 | 856.372 | 663.391 | 0 | -27 | -1.068 | 9.408 | 135.38 | -85.616 | 36.28 | 38.3 | 134.333 | 174.369 | 299.627 | 84.841 | -151.6 |
Common Stock Issued
| 0 | 0 | 449.998 | 750 | 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
| -600 | -8 | -449.998 | -750 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1,563.738 | -195.004 | -155.702 | -200.826 | -85.212 | -399.031 | -133.074 | -118.617 | -137.241 | -177.751 | -152.761 | -225.478 | 0 | 0 | 0 | -0.126 | -0.114 | -37.011 | -51.73 | -49.599 | -49.721 | -36.663 | -33.32 | -23.11 | -15.424 | -10.053 |
Other Financing Activities
| 9,251.404 | 377.013 | 3,461.151 | 3,315.563 | 2,169.39 | 1,997.99 | 1.775 | 32.516 | 0 | 0 | 0 | -0 | 500 | 0 | 394.527 | 0 | 43.5 | -91.998 | -107.002 | -46.248 | 115.351 | 24.092 | 26.214 | 0.383 | 0.25 | 247.2 |
Financing Cash Flow
| 11,266.329 | 2,129.187 | 4,978.313 | 4,028.254 | 3,275.545 | 2,532.759 | 288.721 | 1,679.926 | -861.808 | -166.751 | -436.187 | 630.895 | 0 | 0 | 367.527 | -1.194 | 52.794 | 6.371 | -244.348 | -59.567 | 103.93 | 121.762 | 167.263 | 276.9 | 69.666 | 85.547 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -30.155 | 27.072 | -22.93 | -11.352 | 2.967 | 8.048 | 7.5 | 13.814 | 6.577 | 0.874 | 0.503 | -0.566 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 |
Net Change In Cash
| 1,413.207 | -773.479 | -346.349 | 2,661.029 | 102.83 | 1,209.357 | -475.406 | 1,544.021 | -74.974 | 121.927 | 186.852 | -218.47 | -34.469 | -499.839 | 544.783 | -1.449 | -1.416 | -1.344 | -485.392 | 124.935 | 33.483 | 83.716 | 224.41 | 99.667 | 26.594 | 10.878 |
Cash At End Of Period
| 7,408.587 | 5,768.581 | 6,542.06 | 6,888.409 | 3,173.016 | 2,982.502 | 1,773.145 | 2,248.551 | 704.529 | 779.503 | 657.576 | 470.725 | 10.489 | 44.958 | 544.798 | 0.014 | 1.463 | 2.879 | 4.223 | 489.615 | 483.431 | 449.948 | 366.231 | 141.822 | 42.154 | 15.56 |