Emei Shan Tourism Co.,Ltd
SZSE:000888.SZ
9.45 (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
| 227.622 | -203.186 | -26.967 | -75.175 | 225.897 | 208.799 | 196.426 | 186.938 | 190.939 | 188.018 | 113.023 | 188.752 | 144.756 | 109.747 | 83.683 | 21.42 | 46.054 | 40.77 | 38.056 | 45.678 | 32.234 | 26.455 | 32.785 | 32.641 | 25.797 | 36.525 |
Depreciation & Amortization
| 160.68 | 155.027 | 166.919 | 151.709 | 126.158 | 136.308 | 121.174 | 126.68 | 127.974 | 131.337 | 109.406 | 99.108 | 92.79 | 90.099 | 81.722 | 79.761 | 76.5 | 54.456 | 39.465 | 31.723 | 28.894 | 27.013 | 18.63 | 14.839 | 11.202 | 9.388 |
Deferred Income Tax
| -0.352 | 0.43 | 6.217 | -11.191 | -3.505 | -2.026 | -3.111 | -0.517 | -0.074 | 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
| 43.446 | -1.609 | 21.492 | -136.754 | 11.521 | 15.615 | -8.525 | -70.886 | -54.499 | -30.112 | 3.838 | -57.415 | 29.824 | -2.272 | 26.08 | -4.234 | -12.777 | 11.534 | -8.776 | 10.216 | -2.847 | -0.894 | 24.239 | -12.858 | -3.2 | -16.22 |
Accounts Receivables
| -23.703 | 6.291 | 18.249 | 47.611 | -13.952 | -9.038 | 4.644 | -34.37 | -105.501 | -10.101 | -4.106 | -13.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3.715 | -11.561 | 3.608 | -0.871 | 6.945 | 16.288 | -4.261 | -41.094 | -105.501 | -10.101 | -4.75 | -3.401 | -6.45 | -2.338 | 1.712 | -7.481 | -4.231 | -0.552 | -1.654 | 0.495 | -1.17 | -0.83 | -1.256 | -0.909 | -0.983 | 0.338 |
Accounts Payables
| 63.434 | 3.231 | -6.582 | -172.304 | 22.034 | 10.391 | -5.799 | 5.095 | 51.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 63.081 | 0.43 | 6.217 | -11.191 | -3.505 | -0.673 | -4.265 | -29.792 | 51.002 | -20.011 | 8.588 | -54.014 | 36.274 | 0.066 | 24.368 | 3.247 | -8.547 | 12.085 | -7.122 | 9.721 | -1.677 | -0.065 | 25.495 | -11.948 | -2.217 | -16.558 |
Other Non Cash Items
| 342.465 | 37.078 | 34.564 | 48.4 | 33.924 | 36.866 | 35.505 | 2.91 | 4.85 | 26.603 | 17.653 | 15.347 | 11.678 | 18.384 | 29.667 | 36.089 | 26.054 | 16.531 | 11.866 | 7.879 | 7.382 | 6.487 | -0.001 | 7.39 | -6.814 | -2.509 |
Operating Cash Flow
| 495.946 | -12.689 | 196.007 | -11.821 | 397.5 | 397.588 | 344.579 | 245.641 | 269.264 | 315.847 | 243.921 | 245.793 | 279.047 | 215.959 | 221.151 | 133.036 | 135.831 | 123.291 | 80.61 | 95.496 | 65.663 | 59.061 | 75.653 | 42.012 | 26.985 | 27.183 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -83.382 | -118.256 | -93.887 | -62.015 | -57.216 | -90.335 | -228.757 | -232.976 | -229.375 | -381.781 | -274.399 | -181.229 | -71.298 | -36.243 | -116.532 | -83.759 | -165.285 | -235.328 | -122.954 | -108.683 | -121.458 | -45.478 | -115.408 | -88.468 | -39.643 | -53.302 |
Acquisitions Net
| 28.058 | 2.536 | 0.224 | 27.953 | 1.856 | 0.678 | 0.001 | -129.739 | 20.003 | 0 | 0 | 0.019 | 1.789 | 0 | 0 | 0.903 | 0.044 | 0.338 | 0.33 | 0.19 | 0 | 0 | 0.007 | 0 | 0 | 2.676 |
Purchases Of Investments
| 0 | -302.536 | -600 | -300 | -120.7 | 0 | 0 | -61 | -0.2 | -74.046 | 0 | -0.364 | -5 | 0 | 0 | -5.478 | -38 | -35.8 | -69.616 | -90.646 | -2.055 | 0 | -0.25 | 0.048 | 0 | -44.791 |
Sales Maturities Of Investments
| 0 | 300 | 500 | 100 | -1.856 | 0 | 0.177 | 0.05 | 0.226 | 0 | 2.432 | 0.02 | 0.042 | 0 | 0.838 | 15.8 | 61.466 | 67.348 | 90 | 1.6 | 0 | 0 | 4 | 0 | 44.387 | 31.705 |
Other Investing Activites
| 22.006 | 329.353 | 31.047 | 28.989 | 24.812 | 12.607 | 11.767 | 196.963 | -56.113 | -48.377 | 0.373 | 2.741 | 0.862 | -0.114 | 0.532 | 0.932 | -3.742 | 6.589 | 2.116 | 0.28 | 0.371 | 0.004 | -9.29 | 1.098 | 2.289 | -35.003 |
Investing Cash Flow
| -55.324 | 211.097 | -162.616 | -205.073 | -153.104 | -77.728 | -216.813 | -226.701 | -265.459 | -504.205 | -271.593 | -178.814 | -73.605 | -36.357 | -115.162 | -71.602 | -145.518 | -196.853 | -100.124 | -197.258 | -123.143 | -45.474 | -120.941 | -87.322 | 7.033 | -98.716 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -28.313 | -205.136 | -21.429 | -138.072 | 0 | -15 | -120 | -52 | -313 | -110 | -50 | -145 | -230 | -145 | -350 | -180 | -135 | -125 | -99 | -25 | -44 | -103 | -15.2 | -0.9 | -5 | 0 |
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
| -21.24 | -31.615 | -41.614 | -52.691 | -52.691 | -59.718 | -55.468 | -67.626 | -55.786 | -29.259 | -48.063 | -44.81 | -41.344 | -22.447 | -31.26 | -52.786 | -58.418 | -25.605 | -27.237 | -25.485 | -22.477 | -22.938 | -21.069 | -10.752 | -37.68 | -21.162 |
Other Financing Activities
| -21.24 | 84.5 | 55.776 | 153.5 | -14.732 | 0 | 15 | 334.2 | 391.8 | 207 | 538.01 | 85 | 120 | 109 | 275 | 156 | 245 | 245 | 150.01 | 136.68 | 118.6 | 78.5 | 79 | -0.003 | 5 | 0 |
Financing Cash Flow
| 2.583 | -183.59 | -7.267 | -51.983 | -67.423 | -74.718 | -160.468 | 214.574 | 23.014 | 67.741 | 439.947 | -104.81 | -151.344 | -58.447 | -106.26 | -76.786 | 51.582 | 94.395 | 23.773 | 86.196 | 52.123 | -47.438 | 42.731 | -11.655 | -37.68 | -21.162 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.48 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0.001 | -0.002 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | -0.001 | 0 |
Net Change In Cash
| 441.726 | 14.817 | 26.124 | -268.877 | 176.972 | 245.142 | -32.701 | 233.515 | 26.82 | -120.617 | 412.274 | -37.83 | 54.098 | 121.155 | -0.271 | -15.352 | 41.894 | 20.832 | 4.259 | -15.566 | -5.358 | -33.852 | -10.25 | -56.965 | -3.663 | -92.696 |
Cash At End Of Period
| 1,380.36 | 937.141 | 922.323 | 896.2 | 1,165.077 | 988.105 | 742.962 | 775.664 | 542.149 | 515.33 | 635.946 | 223.673 | 261.503 | 207.404 | 86.249 | 86.52 | 101.872 | 59.978 | 33.638 | 29.38 | 44.946 | 50.303 | 77.455 | 87.705 | 144.671 | 148.333 |