Dalian Friendship (Group) Co., Ltd.
SZSE:000679.SZ
5.38 (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
| -45.351 | -59.798 | -295.638 | 3.961 | -345.346 | -431.887 | 1.998 | 29.502 | -223.727 | 110.829 | 233.008 | 211.727 | 245.355 | 367.863 | 230.617 | 155.751 | 39.578 | 46.357 | 60.52 | 45.585 | -11.334 | 35.986 | 58.325 | 46.789 | 57.834 | 53.664 |
Depreciation & Amortization
| 21.353 | 23.888 | 24.308 | 20.237 | 20.77 | 21.303 | 22.747 | 56.656 | 57.87 | 63.819 | 70.182 | 63.811 | 59.722 | 56.536 | 35.91 | 32.027 | 46.04 | 63.617 | 66.576 | 60.843 | 48.677 | 44.682 | 47.636 | 54.35 | 54.416 | 52.52 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0.105 | 5.229 | -6.314 | -2.561 | -4.881 | 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
| -21.414 | -31.296 | -1.929 | -76.168 | -18.437 | 99.61 | -108.725 | 293.935 | -161.69 | 29.598 | -959.349 | -316.025 | -1,308.895 | 370.009 | 469.291 | -455.148 | 636.363 | -662.161 | -282.926 | 250.248 | -138.597 | -106.963 | -5.775 | 75.329 | 67.601 | -63.171 |
Accounts Receivables
| -1.261 | 0.402 | -0.989 | 31.268 | 32.798 | -655.26 | -13.275 | -682.402 | -32.959 | 39.565 | 74.108 | 949.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.455 | -4.485 | -5.545 | 3,297.307 | 67.613 | 857.713 | 665.066 | -300.74 | -171.65 | 1,669.45 | 74.025 | -410.838 | -1,414.363 | -839.807 | 783.009 | -841.031 | -1,528.314 | -366.356 | 341.986 | -164.727 | -415.484 | 1.637 | -1.792 | 10.904 | 12.564 | -11.572 |
Accounts Payables
| -20.608 | -27.213 | 4.605 | -3,404.743 | -118.953 | -108.073 | -754.201 | 1,279.637 | 47.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0 | -0 | 0 | -0 | 0.105 | -758.103 | -773.791 | 594.675 | 9.959 | -1,639.852 | -1,033.374 | 94.813 | 105.469 | 1,209.816 | -313.718 | 385.882 | 2,164.676 | -295.805 | -624.912 | 414.975 | 276.887 | -108.599 | -3.983 | 64.424 | 55.038 | -51.6 |
Other Non Cash Items
| 39.795 | 26.327 | 259.18 | 3.735 | 335.085 | 368.404 | 142.386 | -170.407 | 393.152 | 171.552 | 137.769 | 150.121 | 66.508 | 45.677 | 52.143 | 44.522 | 44.776 | 38.913 | 48.161 | 43.741 | 66.159 | 32.275 | 32.466 | 36.852 | 15.788 | -5.846 |
Operating Cash Flow
| -5.616 | -40.879 | -14.079 | -48.235 | -7.928 | 57.431 | 58.406 | 209.686 | 65.604 | 375.797 | -518.39 | 109.634 | -937.309 | 840.085 | 787.96 | -222.848 | 766.756 | -513.275 | -107.668 | 400.417 | -35.096 | 5.981 | 132.652 | 213.32 | 195.639 | 37.166 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.681 | -2.573 | -4.934 | -4.266 | -3.135 | -3.683 | -1.793 | -25.821 | -68.357 | -141.505 | -450.048 | -198.194 | -86.224 | -335.417 | -265.285 | -36.812 | -8.009 | -36.139 | -46.343 | -59.911 | -91.526 | -16.008 | -24.599 | -1.831 | -7.879 | -40.163 |
Acquisitions Net
| 0 | 0.003 | 0 | -416.903 | 0.024 | 0.072 | 36.139 | 468.427 | 0.399 | 0 | 0 | 198.759 | -403.41 | 336.007 | -74.435 | 24.238 | 0 | 0 | 0 | 0 | 0 | 16.446 | 0 | 2.738 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -0.024 | 0 | -294 | -148.5 | -200 | 0 | 0 | -15 | -13 | -14.821 | 265.314 | 37.199 | 0 | 0 | -0.51 | -0.021 | 0 | -29.391 | 0 | -67.4 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 423.9 | 125.004 | 45.025 | 893.224 | 2.195 | 1.376 | 1.269 | 0.529 | 0.096 | 0.899 | 0.836 | 1.045 | 12.511 | 3.851 | 0 | 0 | 19.656 | 0.23 | 0.301 | 0.293 | 0.293 | 0.41 |
Other Investing Activites
| 0.043 | 0.003 | 61.2 | 1,864.278 | 35.703 | -0.384 | 8.982 | 190.335 | -199.601 | 0.15 | 0.197 | -198.194 | 0.031 | -335.417 | -265.285 | -36.812 | 0.073 | 0.05 | 14.345 | 11.865 | 18.41 | -16.008 | 1.621 | -1.831 | 1.8 | -40.163 |
Investing Cash Flow
| -0.638 | -2.57 | 56.266 | 1,443.109 | 456.468 | 120.938 | -205.647 | 1,377.666 | -265.763 | -139.98 | -448.582 | -212.101 | -502.507 | -348.75 | -338.855 | -11.143 | 4.575 | -32.237 | -32.509 | -48.067 | -53.459 | -44.73 | -22.676 | -68.031 | -5.787 | -39.754 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 30 | -44.445 | -34.588 | -909.088 | -766.912 | -541.701 | -716.401 | -1,457.634 | -283.664 | 1,110.74 | 863.46 | -10 | 1,466 | 952.712 | -279.712 | -308 | 358 | 547 | -110 | -88.277 | 215 | 200.639 | -117.862 | 91 | 130.121 | -35.765 |
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
| -1.643 | -0.378 | -14.873 | -180.16 | -168.39 | -173.532 | -219.231 | -231.251 | -391.217 | -512.931 | -342.096 | -301.708 | -184.596 | -103.627 | -86.014 | -121.962 | -115.614 | -70.75 | -65.1 | -49.752 | -61.932 | -54.932 | -65.492 | -32.527 | -106.31 | -37.715 |
Other Financing Activities
| -5.827 | 43.465 | -5.672 | -183.005 | 301.994 | 197.279 | 565.107 | 508.515 | -241.7 | -20.615 | -19.168 | 98.13 | -67.102 | -69.864 | -10.683 | -38.192 | -0 | -0 | 7 | -30.872 | 3.05 | 7.1 | 0 | -0 | -0 | 0 |
Financing Cash Flow
| 22.53 | -1.358 | -55.134 | -1,272.253 | -633.308 | -517.954 | -370.525 | -1,180.369 | -916.581 | 577.193 | 502.197 | -213.578 | 1,214.302 | 796.985 | -365.726 | -468.154 | 242.386 | 476.25 | -168.1 | -131.029 | 156.118 | 152.806 | -183.354 | 58.473 | 23.812 | -73.48 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -0 | -0 | 0 | 0 | -0.055 | 0.245 | 0.178 | 0.004 | -2.348 | 0.233 | 0 | -0.226 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 16.276 | -44.807 | -12.946 | 122.621 | -184.768 | -339.586 | -517.821 | 407.228 | -1,116.562 | 813.015 | -467.122 | -315.812 | -225.514 | 1,288.093 | 83.379 | -702.145 | 1,013.717 | -69.262 | -308.278 | 221.321 | 67.563 | 114.057 | -73.379 | 203.762 | 213.664 | -76.068 |
Cash At End Of Period
| 104.27 | 87.994 | 132.802 | 145.748 | 23.127 | 207.44 | 547.025 | 1,064.846 | 657.618 | 1,774.18 | 961.165 | 1,428.287 | 1,744.099 | 2,118.355 | 830.262 | 746.883 | 1,449.028 | 435.311 | 504.573 | 812.851 | 591.53 | 523.966 | 409.909 | 483.288 | 279.526 | 65.861 |