
Harbin Electric Corporation Jiamusi Electric Machine CO.,Ltd
SZSE:000922.SZ
9.44 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 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
| 332.61 | 399.382 | 351.122 | 213.399 | 407.83 | 344.785 | 278.689 | 120.502 | -436.668 | -446.97 | 5.651 | 169.435 | 191.262 | -49.353 | 1.528 | -56.362 | -54.614 | 4.382 | -42.399 | -95.798 | -0.242 | 11.797 | 15.743 | 39.827 | 37.602 | 33.809 | 56.974 |
Depreciation & Amortization
| 165.262 | 185.958 | 64.91 | 61.062 | 52.993 | 50.798 | 53.268 | 56.939 | 65.02 | 64.488 | 58.28 | 55.676 | 53.456 | 11.532 | 14.679 | 16.703 | 18.961 | 19.8 | 19.374 | 19.687 | 18.476 | 15.956 | 11.06 | 5.391 | 7.73 | 7.398 | 7.026 |
Deferred Income Tax
| 0 | 0 | 4.372 | -0.05 | 9.977 | 5.768 | 5.007 | 2.874 | -38.843 | -16.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 2.621 | 3.796 | 4.799 | 9.623 | 0.134 | 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
| -237.97 | -215.811 | 45.409 | -224.792 | 89.794 | -121.271 | -122.954 | -165.538 | 83.923 | 249.92 | -161.92 | -96.703 | -219.789 | 30.224 | -32.696 | 11.7 | 5.174 | 34.758 | 102.179 | 8.219 | -280.667 | -34.211 | 13.375 | -6.801 | 13.325 | -45.745 | -51.098 |
Accounts Receivables
| 68.014 | 73.603 | -150.001 | -200.398 | -103.58 | 315.895 | -129.242 | -278.167 | -11.158 | 150.684 | 24.529 | -72.116 | -145.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -51.927 | 8.205 | 124.091 | -226.991 | -174.942 | -140.209 | -208.814 | 14.292 | 82.708 | 216.414 | -232.395 | 68.327 | 215.755 | -19.996 | 14.338 | -1.166 | 26.044 | -6.684 | 176.09 | 10.032 | -66.503 | -37.878 | 8.961 | -16.297 | -7.019 | -4.156 | -11.947 |
Accounts Payables
| 0 | -322.085 | 66.947 | 202.647 | 358.34 | -302.724 | 210.095 | 95.463 | 51.216 | -100.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -254.057 | 24.465 | 4.372 | -0.05 | 9.977 | 5.768 | 85.859 | -179.83 | 1.215 | 33.505 | 70.475 | -165.029 | -435.544 | 50.221 | -47.034 | 12.865 | -20.87 | 41.442 | -73.911 | -1.813 | -214.163 | 3.667 | 4.414 | 9.496 | 20.345 | -41.589 | -39.15 |
Other Non Cash Items
| 199.192 | 182.998 | 25.644 | 13.863 | -83.232 | -13.544 | -47.302 | -0.202 | 355.551 | 97.138 | 38.979 | 10.425 | 8.298 | 14.672 | -3.06 | 14.227 | 21.098 | 18.046 | -82.53 | 48.532 | 22.265 | 21.729 | 16.675 | -3.796 | 7.658 | 21.049 | 10.32 |
Operating Cash Flow
| 459.094 | 555.148 | 509.808 | 68.282 | 486.985 | 266.669 | 161.7 | 11.702 | 67.826 | -35.425 | -59.01 | 138.833 | 33.227 | 7.075 | -19.549 | -13.733 | -9.381 | 76.987 | -3.377 | -19.359 | -240.168 | 15.271 | 56.853 | 34.621 | 66.316 | 16.51 | 23.223 |
Investing Activities: | |||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -248.17 | -177.625 | -73.089 | -24.759 | -42.855 | -58.226 | -47.837 | -34.885 | -49.891 | -61.584 | -172.18 | -73 | -25.549 | -4.777 | -2.331 | -0.648 | -0.377 | -0.094 | -2.731 | -2.202 | -13.175 | -39.705 | -47.898 | -181.247 | -35.811 | -1.76 | -1.77 |
Acquisitions Net
| 0 | 0 | 0.129 | 0 | 42.855 | 58.776 | 171.743 | 37.642 | 0.145 | 63.515 | 0 | 73 | 0 | 0 | 0 | -4.9 | 0 | 0 | 0 | 0 | 0.028 | 39.73 | 52.315 | 181.255 | 35.811 | 0 | 0 |
Purchases Of Investments
| -350 | -562.5 | -350 | -1,400 | -520 | -830 | -660 | -840 | -370 | -50 | -370.34 | -4.3 | 0 | 0 | 0 | 0 | 0 | -0.25 | 0 | -0.1 | -18.8 | -10 | -0.108 | -23.253 | -50.61 | 0 | 0 |
Sales Maturities Of Investments
| 355.705 | 900.03 | 364.369 | 1,287.273 | 598.824 | 681.664 | 404.021 | 1,023.726 | 381.617 | 11.328 | 0 | 15.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.022 | 10.14 | 24.019 | 17.286 | 35.963 | 0.004 | 0 |
Other Investing Activites
| 1.44 | 32.992 | 0 | 0 | -42.855 | -58.226 | 15.063 | -34.885 | 1 | -61.584 | 0.049 | -73 | 0.749 | 0.004 | 23.153 | 0.711 | 0.029 | -0.094 | 219.719 | 0.28 | 0.059 | -39.705 | -47.898 | -181.247 | -35.811 | 0.004 | 0.023 |
Investing Cash Flow
| -241.025 | 192.897 | -58.59 | -137.486 | 35.969 | -206.014 | -117.01 | 151.597 | -37.129 | -98.326 | -542.472 | -61.53 | -24.8 | -4.773 | 20.822 | -4.837 | -0.348 | -0.344 | 216.988 | -2.022 | -12.866 | -39.54 | -19.571 | -187.206 | -50.458 | -1.752 | -1.747 |
Financing Activities: | |||||||||||||||||||||||||||
Debt Repayment
| 337.213 | -16.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -118 | 108 | 10 | -10 | 14.995 | -5.262 | -1.1 | -27.165 | 0.425 | -216.933 | -4.7 | 8.8 | 5.85 | 122.35 | 59.16 | -29.474 | -11.394 | 17.95 |
Common Stock Issued
| 0 | 0 | -216.867 | -2.393 | 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 | -402.851 | -8.773 | -1.267 | 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
| -157.416 | -101.848 | -47.928 | -95.878 | -39.889 | 0 | 0 | 0 | 0 | -0.579 | -25.243 | -66.992 | -2.093 | -0.202 | -3.807 | -3.709 | -5.018 | -8.773 | -4.433 | -4.223 | -11.095 | -15.151 | -17.707 | -58.661 | -8.403 | -18.375 | -39.346 |
Other Financing Activities
| -11.674 | 0 | 252.127 | 6.652 | 4.988 | 37.711 | 0 | 0 | -25 | -21.163 | 847.444 | 3.238 | 14.391 | 21.22 | 5.266 | -0.094 | -2.308 | 0 | 0.285 | 0 | 0 | 4.88 | 5.502 | -0 | 0 | 368.094 | 0.074 |
Financing Cash Flow
| 168.123 | -521.258 | 168.339 | -90.493 | -34.957 | 37.711 | 0 | 0 | -25 | -139.163 | 930.201 | -53.754 | 2.298 | -3.256 | -3.803 | -4.904 | -34.492 | -8.348 | -221.081 | -8.923 | -2.295 | -4.421 | 110.145 | 0.499 | -37.877 | 338.324 | -21.322 |
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 | 0 | -0 | 0 | 0 |
Net Change In Cash
| 386.192 | 226.786 | 619.557 | -159.697 | 487.996 | 98.367 | 44.69 | 163.299 | 5.697 | -272.914 | 328.719 | 23.549 | 10.724 | -0.954 | -2.529 | -23.473 | -44.221 | 68.295 | -7.471 | -30.304 | -255.33 | -28.689 | 147.427 | -152.085 | -22.019 | 353.083 | 0.154 |
Cash At End Of Period
| 2,368.426 | 1,982.234 | 1,483.498 | 863.941 | 1,023.639 | 535.642 | 437.276 | 392.586 | 229.286 | 223.59 | 496.504 | 167.785 | 144.236 | 6.26 | 7.214 | 9.743 | 33.216 | 77.438 | 9.143 | 16.613 | 46.917 | 302.247 | 330.936 | 183.509 | 335.594 | 357.614 | 4.531 |