Xiangyang Automobile Bearing Co., Ltd.
SZSE:000678.SZ
6.29 (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
| -60.042 | -127.27 | -48.839 | -93.528 | 13.254 | -56.02 | 14.221 | 16.61 | -74.076 | 7.698 | 4.144 | 5.572 | 25.842 | 25.423 | 13.854 | 13.205 | 30.483 | 21.64 | 5.855 | 10.89 | 7.842 | -83.147 | -92.091 | -56.148 | 26.912 | 47.965 |
Depreciation & Amortization
| 103.764 | 112.628 | 116.423 | 103.083 | 108.257 | 114.934 | 103.31 | 87.067 | 78.088 | 103.735 | 48.566 | 29.883 | 24.994 | 22.144 | 16.882 | 15.035 | 16.363 | 14.42 | 14.913 | 18.769 | 13.083 | 18.865 | 19.36 | 18.161 | 17.553 | 14.05 |
Deferred Income Tax
| 4.614 | -6.739 | 0 | 0 | -0.35 | 0.729 | 2.408 | 1.767 | 2.11 | 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
| -36.945 | 22.175 | -41.297 | -97.52 | -82.585 | 9.282 | -103.961 | -159.923 | -171.142 | -121.446 | -142.968 | -102.932 | -31.046 | -76.933 | -25.074 | -10.532 | -83.75 | 15.386 | 47.958 | -6.4 | 13.508 | 13.869 | 101.674 | -48.872 | -75.26 | -47.736 |
Accounts Receivables
| -81.099 | 13.119 | 19.111 | -102.225 | 44.859 | 70.295 | -59.771 | -71.893 | -44.971 | 40.753 | -85.708 | 17.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 27.84 | 2.505 | -25.59 | 75.46 | -10.61 | 33.387 | -68.105 | -36.454 | 33.458 | -69.35 | 55.424 | 35.41 | 33.252 | -75.95 | -19.727 | -16.457 | -39.821 | 15.261 | -22.391 | -14.646 | 44.697 | -7.563 | 47.226 | -37.772 | -28.794 | 16.846 |
Accounts Payables
| 11.701 | 13.289 | -35.481 | -65.015 | -116.484 | -95.129 | 21.507 | -53.343 | -161.739 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -4.751 | -6.739 | 0.663 | -5.74 | -0.35 | -24.105 | -35.856 | -123.469 | -204.6 | -52.096 | -198.392 | -138.343 | -64.297 | -0.983 | -5.347 | 5.925 | -43.929 | 0.125 | 70.349 | 8.245 | -31.189 | 21.432 | 54.448 | -11.1 | -46.466 | -64.582 |
Other Non Cash Items
| 25.389 | 31.398 | 28.252 | 44.685 | -16.125 | 24.289 | 14.359 | 20.763 | 45.9 | 26.061 | 14.296 | 8.958 | -4.916 | 21.629 | -19.735 | -3.469 | -7.938 | -16.585 | 4.551 | 14.491 | -15.31 | 66.955 | 29.202 | 40.292 | 6.267 | 7.156 |
Operating Cash Flow
| 29.884 | 38.93 | 54.538 | -43.279 | 22.801 | 92.485 | 27.929 | -35.482 | -121.23 | 16.048 | -75.962 | -58.519 | 14.873 | -7.736 | -14.074 | 14.239 | -44.842 | 34.861 | 73.277 | 37.75 | 19.123 | 16.543 | 58.144 | -46.566 | -24.528 | 21.435 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -10.139 | -9.252 | -5.001 | -14.717 | -46.501 | -32.239 | -145.291 | -95.798 | -174.815 | -193.655 | -51.62 | -116.28 | -56.054 | -18.197 | -4.756 | -15.985 | -11.098 | -1.581 | -75.312 | -2.262 | -5.512 | -5.619 | -27.115 | -47.835 | -16.733 | -32.847 |
Acquisitions Net
| 11.424 | 40.545 | 1.735 | 33.365 | 4.241 | 2.458 | 0.857 | 0.074 | 183.532 | 0 | -198.904 | 0 | 56.094 | 18.548 | 0 | 35.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 33.108 |
Purchases Of Investments
| 0 | -40.545 | -1.735 | -33.365 | 131.469 | 0 | 0 | 0 | -0.056 | 0 | 51.874 | 0 | -43.175 | -1.165 | 0 | -3.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.105 | -19.2 |
Sales Maturities Of Investments
| 0.041 | 0.039 | 0.027 | 0.039 | 0.067 | 0.004 | 0 | 0.021 | 0.008 | 0.009 | 0.13 | 20.154 | 66.446 | 0.02 | 12.271 | 27.012 | 9.867 | 3 | 0 | 1.203 | 2.052 | 0.545 | 9.453 | 3.751 | 0.308 | 22.601 |
Other Investing Activites
| 11.464 | 4.545 | 1.735 | 33.365 | -46.501 | 2.458 | 0.857 | 55.874 | -174.815 | 16.776 | -51.62 | 0.046 | -56.054 | -18.197 | 1.924 | -15.985 | 1.383 | 3.415 | 0.231 | 0.191 | 73.444 | 3.145 | -0.09 | -1.048 | 0.009 | -32.847 |
Investing Cash Flow
| 1.325 | -4.668 | -3.238 | 18.687 | 42.774 | -29.777 | -144.434 | -39.904 | -166.146 | -176.87 | -250.14 | -96.08 | -32.744 | -18.99 | 9.439 | 26.808 | 0.152 | 4.833 | -75.081 | -0.868 | 69.984 | -1.929 | -17.751 | -45.132 | -16.385 | -29.185 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -108.689 | -369.427 | -339.501 | -300.504 | -430.088 | -418.773 | -320.214 | -434.714 | -174.188 | -121.201 | -339.837 | -215 | -100 | -90.5 | -82.5 | -97.4 | -52.5 | -43.4 | -90.902 | -136.143 | -227.253 | -104.333 | -122.73 | -120.227 | -13.965 | -113.83 |
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
| -29.603 | -26.473 | -28.4 | -27.882 | -29.641 | -25.782 | -20.919 | -27.054 | -21.271 | -17.736 | -12.032 | -10.748 | -8.663 | -6.855 | -5.158 | -6.447 | -5.03 | -4.544 | -6.885 | -13.756 | -15.196 | -13.411 | -12.252 | -13.497 | -23.709 | -35.54 |
Other Financing Activities
| 88.015 | 341.609 | 360.646 | 293.761 | 371.371 | 466.779 | 378.723 | 587.861 | 484.773 | 178.678 | 832.855 | 390.495 | 147.495 | 153 | 77.95 | 82.5 | 82 | 36 | 51.294 | 101.788 | 216.507 | 102.449 | 92.472 | 232.164 | 66.959 | 133.6 |
Financing Cash Flow
| -50.277 | -54.291 | -7.254 | -34.625 | -88.357 | 22.224 | 37.591 | 126.092 | 289.313 | 39.742 | 480.986 | 164.747 | 38.833 | 55.645 | -9.708 | -21.347 | 24.47 | -11.944 | -46.493 | -48.111 | -25.942 | -15.295 | -42.509 | 98.44 | 29.285 | -15.77 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.88 | 0.406 | -1.664 | 0.848 | 0.032 | 0.309 | 2.729 | 0.351 | -1.926 | -5.042 | -1.782 | 0.004 | 0 | -0 | 0 | -0.304 | -0.001 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -17.189 | -19.623 | 42.381 | -58.369 | -22.75 | 85.241 | -76.186 | 51.057 | 0.011 | -126.122 | 153.102 | 10.152 | 20.962 | 28.919 | -14.342 | 19.395 | -20.221 | 27.75 | -48.297 | -11.228 | 63.165 | -0.681 | -2.116 | 6.742 | -11.628 | -23.52 |
Cash At End Of Period
| 97.53 | 114.719 | 134.341 | 91.96 | 150.329 | 173.079 | 87.838 | 164.024 | 112.967 | 112.956 | 239.078 | 85.976 | 75.824 | 54.862 | 25.944 | 40.286 | 20.891 | 41.112 | 13.361 | 61.658 | 72.886 | 9.722 | 10.403 | 12.519 | 5.777 | 17.405 |