Weichai Heavy Machinery Co., Ltd.
SZSE:000880.SZ
10.63 (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
| 166.479 | 140.754 | 136.783 | 109.686 | 83.675 | 41.581 | 23.482 | 20.475 | 30.924 | 46.637 | 39.248 | 73.818 | 189.795 | 217.764 | 178.866 | 69.199 | 54.156 | 4.082 | -296.66 | -213.774 | -97.222 | 42.166 | 50.152 | 68.923 | 68.471 | 26.333 |
Depreciation & Amortization
| 136.775 | 148.966 | 164.143 | 157.603 | 147.767 | 147.309 | 145.992 | 143.08 | 136.308 | 130.234 | 104.732 | 81.749 | 59.841 | 56.572 | 31.11 | 22.637 | 24.009 | 32.741 | 35.974 | 40.425 | 35.48 | 32.588 | 29.779 | 24.549 | 14.767 | 10.923 |
Deferred Income Tax
| -15.332 | 7.752 | -13.988 | -1.019 | -15.285 | -12.447 | -9.747 | -10.202 | -3.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| -47.269 | -7.752 | 13.988 | 1.019 | 15.285 | 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
| 227.989 | 30.152 | -34.823 | -22.498 | -86.113 | -162.796 | 234.74 | -209.122 | -8.413 | 213.067 | -219.373 | -68.898 | 1.523 | 281.294 | 560.374 | 193.267 | 141.775 | -44.856 | 67.644 | 19.127 | -52.477 | 103.872 | 123.459 | -88.321 | -50.738 | 18.613 |
Accounts Receivables
| 59.071 | -298.071 | -127.859 | 44.046 | -205.821 | -72.721 | -73.673 | 90.599 | -70.061 | -152.558 | -16.846 | -32.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -85.262 | 44.939 | 42.247 | -106.904 | -32.047 | 86.091 | -42.611 | 13.253 | 78.249 | -67.586 | -243.977 | -66.481 | -46.044 | -51.439 | 68.242 | 60.645 | -31.64 | -51.403 | 14.382 | 45.507 | -36.898 | 48.815 | -10.278 | 0.774 | 2.247 | -121.359 |
Accounts Payables
| 252.473 | 275.533 | 64.777 | 41.378 | 167.04 | -163.72 | 360.771 | -302.772 | -12.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1.708 | 7.752 | -13.988 | -1.019 | -15.285 | -248.887 | 277.352 | -222.375 | -86.662 | 280.654 | 24.604 | -2.417 | 47.568 | 332.733 | 492.132 | 132.622 | 173.415 | 6.547 | 53.261 | -26.38 | -15.579 | 55.056 | 133.737 | -89.096 | -52.985 | 139.972 |
Other Non Cash Items
| -7.469 | -31.917 | -85.368 | 6.389 | -9.41 | -1.711 | -18.473 | -26.045 | -39.39 | -23.631 | 6.955 | 5.965 | 0.891 | 1.012 | 2.491 | -121.807 | -0.076 | 9.633 | 184.879 | 95.084 | 25.346 | -8 | 3.747 | 9.525 | 2.727 | 3.136 |
Operating Cash Flow
| 461.174 | 287.955 | 180.735 | 251.18 | 135.92 | 24.382 | 385.742 | -71.612 | 119.428 | 366.307 | -68.437 | 92.634 | 252.049 | 556.642 | 772.841 | 163.296 | 219.864 | 1.599 | -8.163 | -59.138 | -88.872 | 170.626 | 207.138 | 14.675 | 35.227 | 59.005 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -29.923 | -36.246 | -48.896 | -60.615 | -35.195 | -67.206 | -47.924 | -42.153 | -149.314 | -291.584 | -100.164 | -245.415 | -403.014 | -289.499 | -219.205 | -193.65 | -1.08 | 0 | 0 | -18.756 | -81.909 | -100.553 | -15.137 | -64.301 | -69.275 | -190.954 |
Acquisitions Net
| 3.753 | 27.404 | 53.555 | 0 | 0 | 0 | 0.442 | 0.929 | 0 | 0 | 0 | 245.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.018 | 0 | 0.697 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -27.404 | -53.555 | 0 | 0 | 0 | -17.609 | 0 | 0 | 0 | 0 | -200 | 0 | -180 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -70.555 | -87.353 | -74.08 | 0 | 0 |
Sales Maturities Of Investments
| 19.545 | 26.097 | 32.821 | 17.71 | 15.812 | 37.515 | 2.55 | 0 | 21.339 | 25.699 | 6.615 | 1.988 | 0 | 0 | 0 | 0 | 0 | 0 | 1.179 | 42.269 | 0.012 | 0 | 3.521 | 0 | 0 | 0.103 |
Other Investing Activites
| -19.545 | 27.404 | 53.555 | -60.615 | -35.195 | 0 | 0.009 | 40.66 | 35.22 | 0.96 | 0.375 | -245.415 | 0.379 | 0.231 | -0.068 | 0.21 | 0.092 | 0.04 | -0.111 | 0.195 | -81.909 | -0.6 | -0.2 | 2.188 | 7.262 | 1.349 |
Investing Cash Flow
| -26.17 | 17.254 | 37.48 | -42.905 | -19.383 | -29.692 | -62.531 | -1.493 | -92.755 | -264.926 | -93.174 | -443.149 | -402.635 | -469.268 | -219.273 | -193.44 | -0.988 | 0.04 | 1.067 | 23.709 | -93.789 | -171.709 | -98.473 | -136.193 | -62.014 | -189.502 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | -50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -87.778 | 40.192 | 140.6 | 0 | -132.65 | 177.12 | 0.5 | -36.05 |
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
| -49.698 | -8.283 | -13.805 | -5.522 | -5.522 | -6.555 | -6.868 | 0 | 0 | 0 | -13.805 | -13.805 | 0 | 0 | 0 | 0 | 0 | -0.053 | -4.214 | -24.409 | -14.028 | -73.198 | -10.585 | -18.647 | -14.188 | -77.41 |
Other Financing Activities
| -0.024 | 0 | -0.062 | -0.003 | -0.003 | -3.18 | -0 | 0.001 | -0 | 4.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.055 | 0.9 | -0 | 58.284 | 0.121 | 156.006 | -0 | 0 | 300.382 |
Financing Cash Flow
| -49.722 | -8.283 | -13.867 | -5.525 | -5.525 | -59.735 | 43.132 | 0.001 | -0 | 4.922 | -13.805 | -13.805 | 0 | 0 | 0 | 0 | 0 | 32.002 | -91.093 | 15.782 | 184.856 | -73.078 | 12.77 | 158.473 | -13.688 | 186.923 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -48.71 | -0 | -0 | -0.072 | -0.252 | 1 | -1.027 | 1.088 | 1.099 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 |
Net Change In Cash
| 404.826 | 296.927 | 204.348 | 202.678 | 110.761 | -64.044 | 365.315 | -72.017 | 27.771 | 106.304 | -175.416 | -364.32 | -150.586 | 87.374 | 553.569 | -30.144 | 218.876 | 33.641 | -98.189 | -19.647 | 2.195 | -74.16 | 121.435 | 36.954 | -40.475 | 56.425 |
Cash At End Of Period
| 2,114.015 | 1,351.275 | 1,054.349 | 850 | 647.322 | 536.561 | 600.605 | 235.29 | 307.307 | 279.536 | 173.232 | 348.648 | 712.968 | 863.553 | 776.179 | 222.61 | 252.754 | 33.878 | 0.237 | 98.426 | 118.073 | 115.276 | 189.436 | 68.001 | 31.047 | 71.522 |