Kunming Yunnei Power Co.,Ltd.
SZSE:000903.SZ
2.57 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| -1,258.574 | -1,308.559 | 74.93 | 228.862 | 186.02 | 229.616 | 259.867 | 223.518 | 171.203 | 154.933 | 130.828 | 43.02 | 1.22 | 142.29 | 180.453 | 110.152 | 194.764 | 138.831 | 52.962 | 64.568 | 104.645 | 100.192 | 80.399 | 79.951 | 53.508 |
Depreciation & Amortization
| 418.607 | 370.604 | 359.613 | 285.967 | 243.975 | 221.998 | 163.599 | 154.737 | 147.887 | 132.807 | 126.083 | 95.402 | 97.021 | 76.575 | 64.21 | 59.202 | 54.848 | 53.167 | 53.142 | 48.605 | 37.805 | 31.939 | 29.269 | 14.697 | 12.206 |
Deferred Income Tax
| 15.705 | 6.079 | -36.798 | -23.527 | -41.11 | -3.342 | 1.835 | -0.195 | 4.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 8.527 | 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
| -1,437.022 | -1,351.149 | -990.734 | 1,628.618 | 567.216 | 312.191 | -1,068.696 | -169.779 | 119.87 | -430.312 | -9.726 | 14.333 | -68.522 | -230.181 | 173.489 | -76.667 | -221.285 | -72.964 | 38.018 | 8.057 | 29.415 | 98.384 | 36.847 | -51.608 | -40.439 |
Accounts Receivables
| 535.831 | -160.229 | 742.745 | 25.109 | 261.116 | -509.872 | -1,351.489 | -479.198 | 234.128 | -290.41 | -165.414 | 44.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 238.617 | -464.326 | -762.202 | -404.154 | -42.592 | -62.878 | -150.579 | -297.794 | 98.229 | -407.17 | -0.65 | 88.392 | 85.395 | 147.157 | -207.955 | -88.281 | -87.708 | 0.33 | -10.173 | -25.487 | -36.251 | -44.033 | -95.525 | -36.591 | 12.852 |
Accounts Payables
| -2,227.174 | -732.674 | -934.48 | 2,031.189 | 389.802 | 888.283 | 431.537 | 607.409 | -216.49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 13.501 | 6.079 | -36.798 | -23.527 | -41.11 | 375.069 | -918.117 | 128.016 | 21.641 | -23.142 | -9.075 | -74.059 | -153.917 | -377.338 | 381.444 | 11.614 | -133.577 | -73.295 | 48.191 | 33.544 | 65.665 | 142.417 | 132.372 | -15.016 | -53.291 |
Other Non Cash Items
| 121.877 | 363.674 | 115.293 | 112.206 | 278.612 | 116.228 | 107.729 | -67.838 | -13.945 | 41.929 | 111.679 | 104.321 | 88.296 | -109.067 | -78.691 | 32.947 | -51.013 | -16.349 | 33.09 | 29.308 | -22.528 | 20.821 | 1.952 | -25.601 | 12.891 |
Operating Cash Flow
| -2,045.515 | -1,925.429 | -440.898 | 2,255.653 | 1,275.823 | 880.034 | -537.501 | 140.639 | 425.015 | -100.643 | 358.864 | 257.076 | 118.015 | -120.383 | 339.462 | 125.633 | -22.686 | 102.685 | 177.212 | 150.537 | 149.337 | 251.335 | 148.468 | 17.439 | 38.165 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -291.698 | -248.055 | -456.696 | -288.449 | -555.528 | -722.891 | -224.536 | -335.399 | -216.031 | -149.116 | -156.958 | -255.982 | -313.584 | -472.58 | -395.027 | -392.942 | -219.422 | -175.727 | -48.966 | -39.291 | -94.414 | -61.626 | -122.969 | -34.542 | -21.859 |
Acquisitions Net
| -0.462 | 0.032 | 0.006 | -5.63 | 0.064 | -0 | -170.821 | 335.446 | 0.054 | -45.209 | 219.946 | 25.461 | 0 | 0 | 0 | 0 | 0.207 | 178.243 | 50.244 | 39.681 | 95.07 | 2.136 | 123.061 | 34.709 | 0 |
Purchases Of Investments
| -134.285 | -1,714.3 | -3,580.27 | -5,650.6 | -1,879 | -1,982.73 | -1,460 | -670 | -30 | 0 | -1 | -800 | 0 | 0 | 0 | 0 | -3.39 | -101.432 | -17.99 | -195.823 | -260.378 | -40.378 | -142.392 | -151.077 | -51.5 |
Sales Maturities Of Investments
| 282.939 | 2,310.792 | 3,931.653 | 5,231.514 | 1,323.976 | 1,659.044 | 1,172.498 | 737.169 | 407.95 | 3.3 | 506 | 8.5 | 0 | 0 | 0 | 0 | 137.927 | 151.716 | 27.769 | 185.115 | 249.317 | 46.908 | 53.005 | 148.397 | 0 |
Other Investing Activites
| 149.692 | -0 | 0 | 1.368 | -229.102 | 1.722 | 10.022 | 0.046 | 0.974 | -44.377 | 62.988 | 8.592 | 173.003 | 72.672 | 161.534 | 8.077 | 18.487 | 2.515 | 1.278 | 0.39 | 0.656 | 1.126 | 0.092 | 0.167 | 0.104 |
Investing Cash Flow
| -142.006 | 348.47 | -105.307 | -711.796 | -1,339.589 | -1,044.855 | -672.837 | -268.185 | 162.892 | -190.193 | 411.03 | -1,013.429 | -140.581 | -399.908 | -233.493 | -384.865 | -66.398 | -122.928 | -37.909 | -49.608 | -104.818 | -53.969 | -212.262 | -37.056 | -73.255 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -2,269.369 | -1,405.2 | -966.1 | -1,999.88 | -1,245.5 | -1,385.5 | -300 | -200 | 0 | -200 | -350 | -610 | -970 | -677.5 | -407 | -355.481 | -238.253 | -131.571 | -311.601 | -288.123 | -218.01 | -431.767 | -173.836 | -250 | -407.43 |
Common Stock Issued
| 0 | 77.83 | 12.897 | 55.043 | 77.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -0.585 | -77.83 | -12.897 | -55.043 | -77.601 | -22.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -76.704 | -28.872 | -67.183 | -57.955 | -86.931 | -214.589 | -141.529 | -118.663 | -111.444 | -112.547 | -102.26 | -77.718 | -100.027 | -110.611 | -87.379 | -128.058 | -78.49 | -65.319 | -66.972 | -80.665 | -94.3 | -77.936 | -92.691 | -5.938 | -17.428 |
Other Financing Activities
| -5.957 | 2,129.07 | 1,290.558 | 1,863.957 | 683.679 | 1,801.817 | 809.193 | 878.877 | 121.3 | 729.416 | 0.826 | 1,597.004 | 957.59 | 819.177 | 408.405 | 378.664 | 1,694.775 | 148.781 | 304.612 | 310.728 | 272.67 | 407.679 | 262.75 | 200 | 725.249 |
Financing Cash Flow
| 2,186.708 | 552.427 | 215.199 | -292.069 | -709.726 | 201.728 | 367.664 | 560.214 | 9.856 | 416.868 | -451.434 | 909.286 | -112.437 | 31.067 | -85.974 | -104.875 | 1,378.033 | -48.109 | -73.96 | -58.06 | -39.64 | -102.024 | -3.776 | -55.938 | 300.391 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.028 | 0.022 | -0 | -0.001 | -0 | 0.005 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | -0.144 | 0 | 0 |
Net Change In Cash
| -0.786 | -1,024.51 | -331.007 | 1,251.786 | -773.491 | 36.912 | -842.675 | 432.668 | 597.764 | 126.033 | 318.46 | 152.933 | -135.002 | -489.224 | 19.995 | -364.107 | 1,288.949 | -68.352 | 65.343 | 42.869 | 4.88 | 95.344 | -67.715 | -75.554 | 265.302 |
Cash At End Of Period
| 545.83 | 547.091 | 1,571.601 | 1,902.608 | 650.822 | 1,424.313 | 1,387.401 | 2,230.076 | 1,797.407 | 1,199.644 | 1,073.611 | 755.151 | 602.218 | 737.22 | 1,226.444 | 1,206.449 | 1,570.556 | 281.608 | 349.96 | 284.617 | 241.748 | 236.868 | 141.524 | 209.238 | 284.792 |