Tianjin Binhai Energy & Development Co.,Ltd
SZSE:000695.SZ
10.91 (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
| -37.405 | -187.36 | -97.302 | -25.802 | 36.204 | 56.253 | 20.718 | 3.883 | 3.427 | 3.367 | 3.613 | 5.247 | 6.553 | 7.43 | -46.01 | 3.017 | 5.824 | 37.262 | 33.921 | 15.258 | -23.957 | -74.454 | -28.936 | 24.509 | 24.486 | 27.377 |
Depreciation & Amortization
| 26.543 | 115.454 | 95.418 | 43.395 | 30.584 | 84.672 | 81.752 | 64.412 | 64.038 | 59.933 | 55.568 | 41.058 | 40.845 | 40.736 | 41.137 | 40.175 | 39.144 | 24.313 | 23.765 | 21.459 | 9.192 | 10.62 | 8.861 | 9.312 | 9.302 | 11.052 |
Deferred Income Tax
| -13.507 | 22.559 | -18.117 | 0.173 | -3.779 | 2.217 | 5.128 | 0.786 | -2.302 | 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
| -16.82 | -51.614 | -66.602 | -109.563 | -111.055 | 48.948 | -115.057 | -1.28 | -19.148 | -4.359 | -23.956 | 78.787 | 8.789 | -36.64 | -17.168 | 5.289 | 24.992 | -49.856 | -96.201 | -11.15 | -13.03 | -8.825 | -66.377 | 35.172 | 29.748 | -40.546 |
Accounts Receivables
| 49.394 | 28.858 | 109.032 | -50.425 | -57.629 | 208.067 | -112.494 | -32.955 | -13.993 | -0.509 | 146.412 | 202.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -35.75 | 45.125 | -105.464 | -33.478 | 1.414 | 37.128 | 16.367 | -29.56 | 26.42 | 1.013 | 25.086 | -3.276 | -16.648 | -21.746 | 9.805 | -26.147 | -10.454 | 36.947 | -22.007 | -29.351 | 0.82 | 31.98 | -26.78 | 17.705 | 4.256 | 23.257 |
Accounts Payables
| -16.957 | -148.156 | -52.053 | -25.833 | -51.06 | -198.464 | -24.057 | 60.449 | -29.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -13.507 | 22.559 | -18.117 | 0.173 | -3.779 | 11.82 | -131.424 | 28.281 | -45.568 | -5.372 | -49.042 | 82.063 | 25.437 | -14.894 | -26.973 | 31.436 | 35.446 | -86.803 | -74.193 | 18.202 | -13.85 | -40.805 | -39.597 | 17.467 | 25.492 | -63.803 |
Other Non Cash Items
| 7.161 | 70.439 | 42.671 | 27.707 | 26.578 | -55.138 | 32.822 | 18.352 | 24.992 | 28.461 | 33.235 | 68.775 | -48.758 | 27.779 | 28.869 | 30.946 | 27.043 | 20.075 | 13.872 | 12.635 | 17.722 | 28.527 | 23.808 | -20.195 | 1.9 | 3.824 |
Operating Cash Flow
| -20.521 | -53.081 | -25.815 | -64.263 | -17.689 | 134.735 | 20.235 | 85.368 | 73.309 | 87.401 | 68.46 | 193.867 | 7.429 | 39.305 | 6.829 | 79.426 | 97.002 | 31.794 | -24.642 | 38.202 | -10.073 | -44.133 | -62.644 | 48.798 | 65.435 | 1.706 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -147.287 | -14.528 | -17.495 | -61.018 | -145.592 | -118.481 | -91.056 | -25.157 | -28.93 | -37.9 | -16.102 | -78.119 | -25.403 | -16.818 | -23.219 | -52.203 | -43.106 | -114.293 | -140.109 | -3.243 | -8.995 | -0.172 | -0.647 | -1.104 | -1.643 | -3.851 |
Acquisitions Net
| 1.523 | 8 | 9.05 | 0 | 1.53 | 307.661 | 91.116 | 0.003 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.768 | 1.515 | 0 | 0.085 |
Purchases Of Investments
| 0 | 0 | -1.47 | 0 | 0 | 0 | -69.864 | 0 | 0 | 0 | -14.383 | -20 | 0 | 0 | 0 | -0.961 | 0 | -0.473 | 0 | -80.211 | 0 | -30.2 | -261.173 | -54.159 | 0 | -48.52 |
Sales Maturities Of Investments
| 0 | 0 | -9.05 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.909 | 43.412 | 204.367 | 90.761 | 42.913 | 3.299 |
Other Investing Activites
| -14 | 12.903 | 9.05 | -61.018 | -145.592 | 0.14 | -91.056 | 0.003 | 5.061 | 0.239 | 8.826 | -1.859 | -2.063 | 0.256 | 3.191 | 0.512 | 0.001 | -114.293 | 0.021 | 21.553 | 0.005 | 11.092 | -0.647 | -1.104 | 1.421 | 4.06 |
Investing Cash Flow
| -159.764 | 6.375 | -9.915 | -61.018 | -144.062 | 189.32 | -121.86 | -25.154 | -23.869 | -37.66 | -21.659 | -99.978 | -27.466 | -16.562 | -20.028 | -52.651 | -43.106 | -114.766 | -140.088 | -61.902 | -1.082 | 24.153 | -57.331 | 35.909 | 42.691 | -44.928 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -26 | -53.04 | -161.716 | -94.103 | -52.567 | -509.873 | -330.2 | -379 | -303.5 | -322.43 | -525 | -337 | -276 | -210 | -330 | -360 | -250 | -490 | -405 | -221.562 | -453.2 | -489.1 | -469.09 | -361.76 | -374.2 | -306 |
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
| -1.639 | -3.568 | -4.605 | -4.168 | -2.785 | -23.079 | -24.787 | -18.28 | -16.158 | -17.946 | -27.264 | -36.238 | -29.578 | -24.933 | -30.278 | -35.663 | -43.45 | -20.489 | -12.438 | -8.67 | -21.287 | -32.996 | -23.914 | -21.249 | -34.735 | -40.383 |
Other Financing Activities
| 253.882 | 89.386 | 183.541 | 175.456 | 108.575 | 287.046 | 472.317 | 389.622 | 287.197 | 293.753 | 476.473 | 289.07 | 332.64 | 207.08 | 360 | 350 | 260 | 635 | 495 | 230 | 433.1 | 496.676 | 552.6 | 540.254 | 340.398 | 381.15 |
Financing Cash Flow
| 226.243 | 32.777 | 17.221 | 77.185 | 53.224 | -245.905 | 117.33 | -7.658 | -32.461 | -46.623 | -75.792 | -84.168 | 27.062 | -27.853 | -0.278 | -45.663 | -33.45 | 124.511 | 77.562 | -0.232 | -41.387 | -25.42 | 59.596 | 157.245 | -68.537 | 34.767 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.001 | -0.962 | 0.005 | -0.337 | 0.226 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 |
Net Change In Cash
| 45.958 | -13.93 | -19.471 | -48.091 | -108.864 | 78.376 | 15.705 | 52.556 | 16.979 | 3.118 | -28.99 | 9.72 | 7.025 | -5.11 | -13.477 | -18.889 | 20.447 | 41.538 | -87.168 | -23.931 | -52.542 | -45.4 | -60.379 | 241.952 | 39.589 | -8.455 |
Cash At End Of Period
| 59.51 | 13.552 | 27.483 | 46.954 | 95.045 | 203.909 | 125.534 | 109.829 | 57.272 | 40.293 | 37.175 | 66.166 | 56.446 | 49.421 | 54.531 | 68.008 | 86.897 | 66.45 | 24.911 | 112.079 | 136.01 | 188.552 | 233.952 | 294.331 | 52.379 | 13.463 |