Hainan Expressway Co., Ltd.
SZSE:000886.SZ
4.21 (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
| 90.507 | 249.574 | 51.281 | 92.694 | 62.36 | 166.086 | 94.307 | 61.793 | -226.816 | 50.45 | 135.231 | 91.843 | 156.361 | 118.941 | 54.86 | 23.843 | 29.76 | 11.343 | 17.106 | 8.92 | -56.513 | 24.16 | 22.806 | 73.137 | 126.712 | 229.588 |
Depreciation & Amortization
| 29.414 | 11.065 | 9.594 | 16.211 | 38.578 | 52.076 | 52.181 | 50.215 | 56.514 | 59.124 | 58.956 | 63.498 | 90.355 | 71.082 | 66.169 | 77.326 | 110.95 | 143.901 | 80.677 | 86.137 | 91.954 | 67.221 | 72.678 | 91.686 | 86.44 | 62.654 |
Deferred Income Tax
| 22.147 | -3.461 | 2.545 | 2.006 | 0.14 | -11.407 | -7.833 | 5.275 | 20.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 3.461 | -2.545 | -2.006 | -0.14 | 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
| -238.962 | 53.458 | -76.872 | -109.054 | -13.003 | 132.226 | 220.857 | 8.424 | 14.167 | -137.638 | -74.575 | 237.325 | -32.181 | 410.827 | -179.675 | -71.374 | -97.344 | 650.018 | 0.697 | 42.616 | -62.476 | -43.302 | -11.419 | -89.272 | -115.243 | -110.706 |
Accounts Receivables
| -807.769 | -309.327 | -37.612 | 34.692 | 3.432 | 28.266 | -45.79 | 22.503 | 13.057 | -4.917 | -10.825 | 313.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -155.249 | 29.846 | 35.412 | -75.211 | 27.399 | 126.23 | 261.288 | 44.459 | -101.866 | -156.478 | -158.107 | -20.049 | 83.579 | -78.013 | -175.264 | -12.26 | -17.509 | 101.349 | 38.666 | -49.392 | -38.294 | -62.495 | -136.661 | 14.708 | -13.707 | 94.929 |
Accounts Payables
| 723.479 | 336.401 | -77.217 | -70.541 | -43.975 | -10.863 | 13.192 | -63.813 | 82.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0.578 | -3.461 | 2.545 | 2.006 | 0.14 | 5.996 | -40.432 | -36.035 | 116.033 | 18.84 | 83.532 | 257.374 | -115.76 | 488.84 | -4.411 | -59.114 | -79.835 | 548.67 | -37.969 | 92.008 | -24.182 | 19.193 | 125.242 | -103.98 | -101.536 | -205.635 |
Other Non Cash Items
| 154.182 | -366.765 | -145.578 | -156.918 | -90.353 | -125.701 | 4.181 | -26.833 | 117.734 | -70.503 | -54.533 | -66.906 | -39.753 | -28.878 | -39.618 | -59.287 | -56.67 | -29.381 | -13.312 | -0.025 | 28.468 | 23.849 | 31.708 | 28.876 | -2.79 | -13.616 |
Operating Cash Flow
| -241.08 | -52.668 | -161.575 | -157.068 | -2.419 | 224.686 | 371.525 | 93.598 | -38.401 | -98.568 | 65.079 | 325.759 | 174.782 | 571.972 | -98.264 | -29.493 | -13.305 | 775.882 | 85.168 | 137.648 | 1.434 | 71.928 | 115.774 | 104.428 | 95.12 | 167.92 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -115.576 | -133.527 | -7.407 | -2.646 | -2.073 | -2.701 | -2.77 | -1.69 | -1.292 | -3.083 | -9.528 | -4.009 | -16.045 | -16.236 | -84.632 | -76.555 | -138.239 | -56.973 | -11.78 | -23.693 | -97.295 | -76.834 | -431.342 | -322.221 | -495.687 | -321.805 |
Acquisitions Net
| 2.019 | 8.963 | -7.319 | 0.013 | 0.092 | 0.588 | 0.012 | 0.001 | 0.003 | 81.57 | 20.029 | 50.565 | 2.195 | 1.358 | -240.907 | 13.955 | 34.595 | 61.673 | 1.47 | 24.117 | 97.772 | 77.201 | 0 | 324.088 | 0 | 0.938 |
Purchases Of Investments
| -2,855.431 | -2,727.77 | -3,366.78 | -2,972 | -2,848.33 | -1,555.5 | -1,137.2 | -560 | -400 | -432.8 | -1,042.22 | -922.708 | -503.247 | -8.196 | -1.083 | -260.07 | -608.108 | -0.065 | -2.822 | -4.342 | -24.772 | -62.942 | -112.919 | -50 | -29.815 | -12 |
Sales Maturities Of Investments
| 3,079.905 | 3,577.605 | 3,620.229 | 3,370.191 | 2,771.53 | 1,206.231 | 574.079 | 245.47 | 496.906 | 243.379 | 717.346 | 947.643 | 460.96 | 35.54 | 31.848 | 431.416 | 368.713 | 9.924 | 1.295 | 29.639 | 19.89 | 87.188 | 2.389 | 57.432 | 0 | 6.791 |
Other Investing Activites
| -4.294 | 37.717 | -102.069 | 33.721 | 4.868 | 7.302 | 8.869 | 5.357 | 5.126 | 5.119 | 5.302 | 8.804 | 7.348 | -76.664 | 132.57 | 12.487 | 10.413 | -56.973 | -7.022 | -23.693 | -97.295 | -76.834 | 1.936 | -322.221 | 2.717 | -0.136 |
Investing Cash Flow
| 106.622 | 762.988 | 136.654 | 429.279 | -73.913 | -344.081 | -557.01 | -310.862 | 100.743 | -105.815 | -309.071 | 80.295 | -48.791 | -64.197 | -162.203 | 121.233 | -332.627 | -42.414 | -18.86 | 2.028 | -101.701 | -52.219 | -539.935 | -312.922 | -522.785 | -326.212 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -0.3 | -2.984 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.8 | 0 | -0.4 | -167.27 | -150 | -179.5 | -116 | -195 | -70 | 0 | 0 | -1.857 |
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
| -49.441 | -49.441 | -49.441 | -49.441 | -49.441 | -48.775 | 0 | -0.031 | -0.815 | -48.448 | -0.259 | -0.5 | -76.729 | 0 | -1.2 | -0.6 | -0.991 | -1.974 | -9.26 | -19.833 | -15.369 | -50.718 | -77.431 | -60.866 | -44.262 | -72.34 |
Other Financing Activities
| -18.138 | 2.982 | -1.38 | 0.242 | -0.036 | 0.666 | 0 | -0.031 | 0 | 0 | -0.839 | 0 | 0 | 0 | 0 | 5 | 0 | 118.138 | 1.511 | 2.236 | 414.292 | 88.094 | 410.154 | 134.5 | 397.5 | 450.8 |
Financing Cash Flow
| -67.28 | -49.112 | -54.184 | -48.79 | -48.461 | -48.775 | 0 | -0.031 | -0.815 | -48.448 | -1.098 | -0.5 | -76.729 | 0 | -17 | 4.4 | -1.391 | -51.106 | -157.75 | -197.097 | 282.923 | -157.624 | 262.723 | 73.634 | 353.238 | 376.603 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.022 | -1.878 | -1.235 | 1.012 |
Net Change In Cash
| -296.731 | 661.208 | -79.105 | 223.422 | -124.792 | -168.17 | -185.485 | -217.294 | 61.527 | -252.831 | -245.089 | 405.553 | 49.263 | 507.774 | -277.468 | 96.14 | -347.322 | 682.362 | -91.442 | -57.421 | 182.656 | -137.916 | -161.46 | -136.738 | -75.662 | 219.324 |
Cash At End Of Period
| 1,259.443 | 985.079 | 323.871 | 402.976 | 179.554 | 304.346 | 472.516 | 658.001 | 875.295 | 813.767 | 1,066.599 | 1,311.688 | 906.135 | 856.872 | 349.097 | 626.565 | 530.426 | 877.748 | 195.386 | 286.828 | 344.249 | 161.594 | 299.51 | 460.97 | 597.708 | 673.37 |