Beibu Gulf Port Co., Ltd.
SZSE:000582.SZ
7.52 (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
| 1,126.863 | 1,149.983 | 1,152.191 | 1,178.77 | 1,069.948 | 711.071 | 589.093 | 480.213 | 408.128 | 608.277 | 589.46 | 41.518 | 39.322 | 39.83 | 44.719 | 18.33 | 1.559 | -74.651 | 4.089 | -44.875 | 7.88 | -41.517 | 3.701 | 15.892 | 34.113 | 31.226 |
Depreciation & Amortization
| 1,204.595 | 982.973 | 781.235 | 766.644 | 698.409 | 648.865 | 492.001 | 473.049 | 435.779 | 358.169 | 321.421 | 33.235 | 30.299 | 28.296 | 26.189 | 24.16 | 24.231 | 47.09 | 13.145 | 25.406 | 16.89 | 16.349 | 25.879 | 16.227 | 8.977 | 11.691 |
Deferred Income Tax
| -62.589 | -5.692 | -0.453 | -53.685 | -10.618 | -8.736 | 49.731 | -3.307 | -10.971 | 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
| -732.177 | 55.021 | -718.369 | 155.444 | -485.208 | 143.268 | 2.265 | -77.237 | -650.672 | -18.816 | -226.208 | 34.493 | 32.519 | 21.102 | -5.808 | -16.794 | 10.579 | -46.891 | 40.538 | -22.058 | -11.045 | -2.888 | -16.766 | -17.61 | -7.126 | -5.311 |
Accounts Receivables
| -204.386 | -70.604 | -458.167 | 175.356 | -184.246 | 188.93 | -142.502 | 128.787 | -122.428 | -81.216 | -154.602 | -84.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4.7 | -8.701 | -9.683 | 2.405 | 12.017 | 45.826 | -2.706 | -2.396 | 28.228 | -39.394 | 15.414 | -66.766 | -3.469 | 0.233 | -0.064 | -0.01 | -1.065 | 0.007 | -0.401 | 1.896 | 2.93 | -4.211 | 5.583 | 0.11 | -0.412 | 0.313 |
Accounts Payables
| -554.028 | 140.018 | -239.885 | 24.579 | -302.36 | -86.173 | -20.013 | -200.322 | -545.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 21.537 | -5.692 | -10.633 | -46.896 | -10.618 | 97.442 | 4.97 | -74.841 | -678.9 | 20.578 | -241.622 | 101.259 | 35.988 | 20.868 | -5.744 | -16.783 | 11.644 | -46.898 | 40.939 | -23.954 | -13.975 | 1.323 | -22.348 | -17.72 | -6.715 | -5.624 |
Other Non Cash Items
| 618.561 | 411.161 | 222.882 | 239.005 | 269.306 | 328.242 | 221.528 | 225.853 | 279.929 | 245.033 | 228.259 | 23.682 | 22.457 | 20.478 | 0.35 | 18.182 | 8.995 | 43.533 | 11.014 | 37.905 | 39.508 | 39.092 | 20.328 | -7.912 | -7.343 | -4.659 |
Operating Cash Flow
| 2,155.254 | 2,597.765 | 1,437.939 | 2,339.863 | 1,552.456 | 1,831.446 | 1,304.886 | 1,101.877 | 473.164 | 1,192.663 | 912.931 | 132.928 | 124.597 | 109.705 | 65.451 | 43.878 | 45.364 | -30.919 | 68.787 | -3.621 | 53.233 | 11.036 | 33.143 | 6.596 | 28.621 | 32.946 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3,025.882 | -4,478.591 | -3,723.619 | -1,489.612 | -1,100.59 | -406.929 | -357.217 | -653.197 | -900.528 | -344.265 | -363.258 | -182.67 | -143.299 | -83.007 | -30.144 | -22.438 | -24.983 | -31.25 | -50.757 | -8.219 | -19.691 | -8.679 | -36.428 | -76.223 | -32.536 | -30.317 |
Acquisitions Net
| 0 | 95.9 | 226.586 | 148.718 | -609.787 | -22.406 | -419.885 | 13.518 | 3.267 | 0 | 0 | 0 | 0 | 3.05 | 0 | 0 | 0 | 0.013 | 0 | 0.14 | 0 | 0 | 0.018 | 0 | 0.026 | 0 |
Purchases Of Investments
| -116.637 | -384.577 | -757.853 | -132.877 | -890.19 | 0 | -4.33 | 0 | 900.528 | 0 | 0 | 0 | -8.49 | 0 | 0 | 0 | 0 | -39.2 | 0 | -7.5 | 0 | -20.153 | -18.076 | -18.271 | -187.776 | 0 |
Sales Maturities Of Investments
| 0 | -95.9 | 531.267 | 1,492.246 | 609.787 | 0 | 0.072 | 0 | 0.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.408 | 8.1 | 62.902 | 22.868 | 8.238 | 107.138 | 38.758 | 52.03 | 0.459 |
Other Investing Activites
| 0 | 0.728 | -531.267 | -1,489.612 | -602.285 | -2.951 | -2.82 | 0.018 | -900.528 | 2.876 | 4.971 | -4.945 | 0.77 | 0.214 | 0.215 | 0.212 | 1.455 | 1.551 | 0.265 | -16.472 | 5.486 | -24.145 | -4.2 | -19 | -2.345 | 0.215 |
Investing Cash Flow
| -3,142.519 | -4,862.44 | -4,254.886 | -1,471.136 | -2,593.065 | -432.286 | -784.18 | -653.178 | -896.682 | -341.389 | -358.288 | -187.615 | -151.019 | -79.743 | -29.93 | -22.226 | -23.528 | -68.478 | -42.392 | 30.851 | 8.663 | -44.738 | 48.452 | -74.736 | -170.601 | -29.642 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 2,658.486 | 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 |
Common Stock Issued
| 0 | 1.303 | 96 | 657.953 | 150.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.896 | -1.303 | -3.893 | -657.953 | -150.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -639.842 | -326.079 | -302.208 | -287.584 | -185.89 | -496.497 | -316.76 | -242.298 | -347.398 | -1,119.516 | -215.175 | -22.726 | -18.356 | -15.695 | -16.683 | -20.284 | -17.98 | -13.044 | -10.769 | -10.377 | -12.033 | -16.439 | -18.05 | -24.184 | -49.134 | -0.367 |
Other Financing Activities
| -1,032.113 | 4,266.791 | 6,686.595 | 2,981.273 | 2,306.303 | 2,905.772 | 1,125.614 | 850.368 | 3,440.992 | 950.767 | 472.59 | 466.435 | 340 | 99.9 | 273.9 | 327.9 | 260.39 | 159.85 | 151 | 82.809 | 186.776 | 134.803 | 145.357 | 51.379 | 337.738 | 21.388 |
Financing Cash Flow
| 985.635 | 834.286 | 3,767.948 | 104.196 | -203.125 | 637.969 | -821.12 | -571.976 | 1,368.975 | -947.188 | -630.792 | 95.274 | 8.744 | 4.305 | 3.317 | -9.274 | -106.59 | 146.806 | -5.358 | -82.568 | -35.757 | -20.036 | -80.753 | 10.395 | 267.604 | 21.021 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.016 | 0.224 | 0.003 | -0.038 | 0.005 | 0.114 | -0.532 | -2.235 | -0.079 | 0.017 | -0.165 | -0.052 | -0.001 | 0.003 | -0.001 | -0.011 | -0.025 | -0.03 | -0.076 | 0.017 | -0.028 | 0.005 | -0.009 | -0.002 | 0.006 | 0.01 |
Net Change In Cash
| -1.614 | -1,430.166 | 951.004 | 972.885 | -1,243.729 | 2,037.244 | -300.945 | -125.512 | 945.379 | -95.898 | -76.313 | 40.535 | -17.679 | 34.27 | 38.836 | 12.367 | -84.779 | 47.379 | 20.961 | -55.321 | 26.111 | -53.733 | 0.834 | -57.747 | 125.631 | 24.334 |
Cash At End Of Period
| 2,132.969 | 2,134.583 | 3,564.409 | 2,612.251 | 1,639.367 | 2,882.923 | 826.315 | 1,127.26 | 1,252.772 | 302.575 | 398.473 | 118.52 | 77.985 | 95.664 | 61.394 | 22.558 | 10.191 | 94.971 | 47.592 | 26.631 | 81.952 | 55.841 | 109.574 | 103.119 | 160.866 | 35.235 |