Bohai Water Industry Co.,Ltd
SZSE:000605.SZ
6 (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
| 39.837 | 35.861 | 35.855 | 18.741 | 50.379 | 91.986 | 175.135 | 44.688 | 46.874 | 39.099 | -12.224 | 5.324 | -1.836 | -6.764 | 0.301 | -25.1 | 2.765 | -67.249 | -25.578 | 9.586 | 18.145 | 18.782 | 8.31 | 1.111 | -17.954 | 5.107 |
Depreciation & Amortization
| 195.914 | 189.959 | 205.522 | 213.301 | 207.748 | 143.581 | 113.737 | 89.547 | 83.449 | 75.482 | 5.598 | 5.697 | 5.7 | 5.626 | 5.605 | 6.406 | 12.554 | 13.116 | 16.848 | 11.908 | 10.759 | 7.542 | 4.83 | 4.289 | 4.385 | 5.524 |
Deferred Income Tax
| -17.709 | -4.858 | 1.934 | -30.797 | -20.236 | -10.437 | -5.123 | -0.079 | -1.184 | 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
| -92.464 | -250.57 | -237.44 | -285.742 | 13.45 | -381.92 | -528.789 | -21.722 | -85.579 | -62.491 | 8.117 | -6.461 | -6.1 | 4.49 | -0.893 | -2.264 | 3.141 | 13.468 | -30.858 | -52.447 | -15.249 | -7.741 | 7.239 | -4.733 | 0.117 | -39.498 |
Accounts Receivables
| -4.334 | -107.943 | 51.884 | -1,290.117 | -432.625 | -257.521 | -843.692 | -123.364 | -325.109 | 31.805 | 33.028 | 54.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 62.694 | 5.443 | -30.141 | 336.1 | -221.368 | -468.087 | -381.282 | 23.704 | -4.299 | -25.365 | 5.747 | -0.563 | -7.069 | -1.283 | -2.798 | -0.181 | 0.45 | 0.863 | -1.323 | -0.014 | -4.274 | -2.118 | -5.275 | -9.149 | -10.796 | -48.324 |
Accounts Payables
| -150.824 | -143.212 | -261.116 | 699.073 | 687.679 | 611.011 | 701.307 | 78.017 | 245.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -4.858 | 1.934 | -30.797 | -20.236 | 86.168 | -147.507 | -45.426 | -81.28 | -37.127 | 2.369 | -5.897 | 0.968 | 5.773 | 1.905 | -2.083 | 2.691 | 12.605 | -29.535 | -52.433 | -10.975 | -5.623 | 12.514 | 4.416 | 10.913 | 8.826 |
Other Non Cash Items
| 179.65 | 146.312 | 156.649 | 197.754 | 226.676 | 86.338 | 146.373 | 36.084 | 20.633 | 21.715 | 3.039 | -1.397 | 1.177 | 1.347 | -0.888 | 15.866 | -16.075 | 43.533 | 15.85 | 12.929 | 8.1 | 6.438 | 2.409 | 3.457 | 12.843 | 2.219 |
Operating Cash Flow
| 305.227 | 121.561 | 160.586 | 144.054 | 498.253 | -60.016 | -93.545 | 148.597 | 65.376 | 73.805 | 4.53 | 3.163 | -1.06 | 4.699 | 4.125 | -5.092 | 2.385 | 2.868 | -23.737 | -18.023 | 21.756 | 25.021 | 22.787 | 4.124 | -0.609 | -26.647 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -196.782 | -359.75 | -275.256 | -284.106 | -368.71 | -316.477 | -412.405 | -139.926 | -222.518 | -106.807 | -10.391 | -2.21 | -0.653 | -2.251 | -4.166 | -6.059 | -0.619 | -1.201 | -53.283 | -35.892 | -33.349 | -22.207 | -50.512 | -0.323 | -0.158 | -7.538 |
Acquisitions Net
| 7.748 | 10.109 | -20.762 | 48.863 | 0.059 | -12.642 | 0.05 | 0 | 0.034 | 292.928 | 0 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.576 | 0 | 0 | 0 | 0 | -0 |
Purchases Of Investments
| -13.196 | -11.006 | -42.428 | -33.063 | -196.642 | -28.501 | -5 | -531.936 | -9.8 | 0 | -19.125 | 0 | 0 | 0 | 0 | 0 | -0.35 | 0 | -0.15 | -15 | -47.671 | -7.35 | 0 | 0 | 0 | -3.12 |
Sales Maturities Of Investments
| 5.982 | 10.634 | 20 | 44.794 | 0.074 | 98.235 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.257 | 0 | 13 | 0 | 0.317 | 3.512 |
Other Investing Activites
| -0 | -0.05 | 73.32 | -0.002 | -9.911 | 32.924 | 65.312 | 108.323 | 15.697 | -13.35 | 19.128 | 0.011 | 2 | 0.001 | -4.166 | 8.61 | 0.001 | 0.055 | 7.96 | -1 | 9.558 | 39.3 | 1.218 | -0.323 | -19.795 | 7.081 |
Investing Cash Flow
| -196.248 | -350.063 | -245.126 | -223.514 | -575.131 | -226.461 | -352.094 | -563.539 | -216.586 | 172.771 | -10.388 | -1.349 | 1.347 | -2.25 | -4.166 | 2.55 | -0.968 | -1.146 | -45.473 | -51.892 | -25.629 | 9.743 | -36.294 | -0.323 | -19.635 | -0.064 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 330.127 | 418.297 | -66.157 | 106.979 | 297.964 | 141.612 | 394.478 | 50.2 | 200.4 | -160.4 | 140.7 | 5.5 | 0 | 0 | 0 | -72.86 | -57.1 | -0.505 | -8.195 | 22.195 | 130.1 | -17.8 | 42.498 | -0.07 | 24.901 | 32.55 |
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 | 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 | 0 | 0 |
Dividends Paid
| -7.053 | -7.053 | -7.053 | -7.053 | -7.053 | -102.904 | -93.051 | -29.66 | -26.559 | -34.735 | -31.129 | -0.18 | 0 | 0 | 0 | 0 | -2.5 | -2.261 | -14.015 | -13.72 | -8.962 | -8.144 | -3.984 | -3.829 | -5.813 | -6.842 |
Other Financing Activities
| -371.963 | -88.932 | 207.901 | -2.389 | -133.978 | 284.507 | 128.057 | 551.851 | 7.5 | 0 | 0 | 0 | 0 | 0 | 0 | 73.86 | 59.6 | 0 | 3 | -12.235 | -5.882 | 6.75 | 0 | 0.013 | -0.217 | -0.016 |
Financing Cash Flow
| -48.889 | 189.421 | -50.869 | -47.059 | 31.484 | 339.197 | 429.484 | 572.392 | 181.341 | -195.135 | 307.957 | 5.32 | 0 | 0 | 0 | 1 | -59.6 | -2.766 | -19.21 | 8.475 | 115.256 | -19.194 | 38.514 | -3.886 | 18.871 | 25.693 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -3.144 | -3.557 | -1.041 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 60.09 | -42.225 | -138.966 | -127.56 | -45.394 | 52.72 | -16.155 | 157.449 | 30.13 | 51.44 | 302.099 | 7.134 | 0.287 | 2.449 | -0.042 | -1.541 | -58.184 | -1.044 | -88.421 | -61.44 | 111.383 | 15.569 | 25.007 | -0.085 | -1.374 | -1.019 |
Cash At End Of Period
| 412.072 | 351.981 | 394.206 | 533.172 | 660.732 | 461.96 | 409.24 | 425.395 | 267.945 | 237.815 | 313.045 | 10.946 | 3.812 | 3.525 | 1.076 | 1.118 | 1.416 | 1.243 | 2.287 | 90.708 | 152.148 | 40.766 | 25.196 | 0.355 | 0.439 | 5.7 |