Anhui Deli Household Glass Co., Ltd.
SZSE:002571.SZ
6.02 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -44.358 | 5.946 | 5.652 | -30.883 | -5.087 | -8.387 | -52.705 | -115.063 | -2.631 | 0.548 | 2.58 | -5.549 | -2.801 | 5.479 | 11.567 | 4.282 | 4.849 | -1.035 | -2.953 | -30.589 | 24.606 | 16.269 | 3.206 | -85.952 | -17.087 | -8.796 | -16.061 | 22.519 | -3.409 | 49.15 | -17.681 | -17.838 | -17.593 | -10.343 | -15.535 | -59.439 | -8.449 | 2.782 | 2.416 | -25.534 | 0.423 | 19.401 | 15.31 | 2.286 | 11.047 | 38.406 | 28.374 | 33.668 | 31.05 | 17.345 | 11.404 | 12.909 | 14.674 | 14.724 | 11.14 | 19.449 | 14.82 | 12.996 | 10.043 |
Depreciation & Amortization
| 0 | 31.06 | 31.06 | 28.596 | -54.819 | 28.068 | 28.068 | 27.414 | 27.414 | 22.321 | 22.321 | 23.842 | 23.842 | 20.127 | 20.127 | 73.608 | -38.012 | 38.012 | 0 | 81.031 | -41.954 | 41.954 | 0 | 79.871 | -39.982 | 39.982 | 0 | 83.619 | -43.126 | 43.126 | 0 | 94.629 | -43.653 | 43.653 | 0 | 84.182 | -41.487 | 41.487 | 0 | 79.237 | -38.094 | 38.094 | 0 | 63.164 | -31.612 | 31.612 | 0 | 41.712 | -14.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.387 | 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 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | -286.831 | 0 | -56.739 | 16.229 | -16.229 | 0 | -165.094 | 74.734 | -74.734 | 0 | -241.293 | 36.18 | -36.18 | 0 | -40.051 | -27.902 | 27.902 | 0 | -15.255 | 62.008 | -62.008 | 0 | -24.11 | 44.932 | -44.932 | 0 | -10.449 | -6.974 | 6.974 | 0 | 20.685 | 57.116 | -57.116 | 0 | -69.57 | 75.716 | -75.716 | 0 | -86.427 | 122.77 | -122.77 | 0 | -136.755 | 108.556 | -108.556 | 0 | -110.209 | 114.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | -105.545 | 0 | -63.506 | 24.498 | -24.498 | 0 | -40.518 | -1.278 | 1.278 | 0 | -83.96 | 4.779 | -4.779 | 0 | -23.371 | -89.568 | 89.568 | 0 | 31.472 | 10.241 | -10.241 | 0 | 38.129 | -3.161 | 3.161 | 0 | 10.025 | -43.621 | 43.621 | 0 | -3.761 | 65.014 | -65.014 | 0 | -42.222 | 25.924 | -25.924 | 0 | -38.693 | 67.939 | -67.939 | 0 | -106.37 | 57.349 | -57.349 | 0 | -57.147 | 120.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | -181.286 | 0 | 6.767 | -8.268 | 8.268 | 0 | -124.576 | 76.012 | -76.012 | 0 | -157.333 | 31.401 | -31.401 | 0 | -16.68 | 61.665 | -61.665 | 0 | -46.727 | 51.767 | -51.767 | 0 | -64.091 | 48.092 | -48.092 | 0 | -20.473 | 36.648 | -36.648 | 0 | 24.447 | -7.898 | 7.898 | 0 | -27.348 | 49.793 | -49.793 | 0 | -47.733 | 54.831 | -54.831 | 0 | -30.384 | 51.207 | -51.207 | 0 | -53.061 | -5.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 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 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 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 |
Other Non Cash Items
| 38.31 | 113.516 | -19.166 | 108.549 | 91.181 | 21.726 | -28.068 | 137.68 | -102.148 | 25.965 | -29.564 | 5.549 | 2.801 | -5.479 | -11.567 | -4.282 | -4.849 | 1.035 | 2.953 | 30.589 | -24.606 | -16.269 | -3.206 | 85.952 | 17.087 | 8.796 | 16.061 | -22.519 | 3.409 | -49.15 | 17.681 | 17.838 | 17.593 | 10.343 | 15.535 | 59.439 | 8.449 | -2.782 | -2.416 | 25.534 | -0.423 | -19.401 | -15.31 | -2.286 | -11.047 | -38.406 | -28.374 | -33.668 | -31.05 | -17.345 | -11.404 | -12.909 | -14.674 | -14.724 | -11.14 | -19.449 | -14.82 | -12.996 | -10.043 |
Operating Cash Flow
| -6.048 | 88.402 | -13.515 | 49.522 | 47.504 | 25.177 | -52.705 | -115.063 | -2.631 | 0.548 | -26.984 | 2.184 | -40.332 | 28.585 | 12.699 | 47.28 | -33.771 | 24.555 | -9.812 | 81.621 | 25.221 | 57.371 | -36.977 | 71.969 | -12.785 | 11.453 | -31.725 | 57.921 | -45.007 | 91.834 | 17.758 | 85.377 | 51.149 | 5.549 | -8.753 | 65.877 | -29.652 | 7.853 | 2.607 | 86.498 | 29.064 | -31.349 | -8.511 | 3.669 | 7.824 | 182.498 | 16.925 | 77.547 | -56.215 | 280.472 | 17.84 | 115.27 | -85.799 | -30.202 | -19.543 | 15.489 | -5.356 | 12.533 | 25.049 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -63.272 | -100.057 | -46.321 | -102.349 | -170.809 | -37.909 | -80.627 | -18.298 | -100.076 | -25.374 | -178.511 | -151.411 | -139.337 | -84.843 | -63.266 | -72.274 | -7.249 | -5.943 | -39.073 | -60.579 | -44.533 | -34.893 | -15.979 | -42.916 | -9.952 | -22.058 | -16.753 | -5.145 | -7.622 | -11.358 | -7.246 | -22.568 | -20.564 | -14.892 | -16.098 | -22.2 | -28.155 | -1.029 | -27.074 | -5.665 | -90.176 | -3.662 | -33.759 | -22.574 | -8.928 | -46.252 | -66.023 | -114.144 | -27.915 | -16.262 | -63.824 | -104.601 | -29.156 | -53.128 | -22.552 | -13.419 | -16.184 | -19.637 | -25.664 |
Acquisitions Net
| 0 | 0.004 | 0 | 0.09 | 0.007 | 0.147 | 0.064 | 0.11 | 0.001 | 0.01 | 0 | 0.517 | 0.088 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.484 | 7.85 | 11.811 | 7.246 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 66.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 7.4 | -7.4 | 0 | -7.2 | 0 | -1.871 | -0.064 | -10.77 | 3.55 | -5.778 | 0 | 0.001 | 0 | -5.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.49 | 0 | 0 | -1.932 | -6.75 | -16.013 | -13.747 | -26.968 | -33.75 | -30 | -20 | -3 | -26.75 | -30 | -130 | -46 | -9 | -90 | -116 | -5 | -30 | 0 | 0 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| -0.979 | 15.7 | 4.2 | 0.053 | 0 | 3.899 | 12 | 17.208 | -3.551 | 4.616 | 18 | 25.35 | 0.029 | 3.054 | 29.467 | 4.84 | 6.087 | 2.182 | 7.377 | 0.094 | 0.84 | 0 | 0 | 22.854 | 0 | 0 | 0 | 80.337 | -0.003 | 4.469 | 4.441 | 84.986 | 25 | 0 | 0 | 60.051 | 0 | 0 | 0 | 0 | 0 | 2 | 0.252 | 0 | 0 | 0 | 0.252 | 0 | 0 | 0 | 0.224 | 0 | 0 | 0 | 0.196 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -4.565 | 3.112 | -3.7 | 10.8 | 0.007 | -0.147 | -3.6 | 14.33 | -0.043 | 0 | 18 | 13.02 | -9.454 | -1.46 | -3.5 | 34.751 | -2.018 | -1.01 | 0.29 | -33.975 | 0.002 | 33.785 | -9.998 | -20.987 | -3.494 | 1.911 | 0 | 0.789 | -7.622 | -11.358 | -7.246 | 0.005 | 0.006 | 85.669 | 30.163 | 5.349 | -130 | 6.01 | 50.012 | -52.172 | 103.654 | -91.129 | 223.082 | -220 | -8.928 | -46.252 | -66.023 | 0 | 0.032 | 8.163 | -63.824 | 1.851 | 0.042 | -10 | -22.552 | -13.419 | -16.184 | 0.14 | -25.664 |
Investing Cash Flow
| -68.816 | -88.641 | -45.821 | -98.606 | -170.803 | -35.882 | -72.227 | 2.58 | -100.119 | -26.527 | -160.511 | -112.523 | -148.674 | -83.248 | -37.299 | -32.683 | -3.18 | -4.771 | -31.405 | -94.461 | -43.691 | -1.108 | -26.467 | -41.049 | -13.446 | -22.079 | -23.502 | 65.452 | -21.144 | -33.404 | -36.555 | 32.424 | -15.558 | 67.777 | -12.685 | 13.2 | -158.155 | -41.018 | 13.938 | -147.837 | -102.522 | -97.791 | 159.58 | -242.574 | -8.928 | -46.252 | -85.771 | -114.144 | -27.883 | -8.099 | -63.6 | -102.75 | -29.114 | -63.128 | -22.356 | -13.419 | -16.184 | -19.497 | -25.664 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -79.426 | -47.393 | -31.165 | -156.706 | -76.46 | -99.476 | -198.074 | -76.609 | -73.682 | -99.302 | -54.087 | -9.428 | -20.116 | -69.708 | -44 | -0.918 | -20 | -31.208 | -20 | -0.792 | -30 | -30 | -0.792 | -10 | 0 | 0 | -42.8 | -22.8 | -30 | -37.5 | -99 | -62.5 | -176 | -27.1 | -99 | -58.1 | -26 | -94.6 | -214 | -107.6 | -74 | -80 | -90 | -100 | -120 | -65 | -30 | -34.37 | -50 | -40.7 | -30 | 0 | -15 | -115.8 | -38.3 | 0 | -10 | -50.7 | -35.2 |
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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -14.214 | -16.175 | -9.806 | -17.603 | -9.618 | -11.136 | -10.801 | -17.345 | -11.049 | -6.206 | -8.788 | -5.007 | -2.107 | -2.601 | -1.285 | -1.403 | -1.299 | -0.91 | -0.781 | -0.768 | -0.816 | -0.697 | -0.878 | -0.941 | -0.753 | -0.283 | -0.294 | -0.553 | -1.02 | -1.354 | -2.06 | -2.855 | -4.048 | -5.039 | -5.439 | -4.418 | -6.502 | -4.167 | -6.234 | -6.552 | -5.951 | -6.622 | -4.256 | -10.581 | -3.123 | -3.055 | -6.707 | -14.055 | -1.888 | -1.494 | -1.463 | -1.068 | -1.194 | -1.812 | -1.865 | -1.494 | -1.843 | -0.611 | -1.351 |
Other Financing Activities
| 1.026 | -31.188 | -13.924 | 4.257 | 243.232 | 205.849 | 264.244 | 37.464 | 96.282 | 209.723 | 212.672 | 119.542 | 200.093 | 61.469 | 56.886 | 24.524 | 70.32 | 48.876 | 44.417 | 9.955 | 51.262 | 8.591 | 21.192 | 24.876 | 30.932 | 19 | -42.8 | -8.758 | -30 | 0.078 | 20 | -13.326 | 30 | 15 | 99 | 40.414 | 176 | 115 | 59 | 80 | 153 | 90 | 234 | 98.243 | 569.191 | 130 | 70 | 29.044 | 121.156 | 55 | 40 | 26.548 | -1.967 | 638.331 | 65 | 30 | 25 | 70.7 | 0 |
Financing Cash Flow
| 66.239 | 16.097 | 7.434 | -44.137 | 157.154 | 95.236 | 55.37 | -56.49 | 11.551 | 104.215 | 149.797 | 105.107 | 177.87 | -10.84 | 11.601 | 22.203 | 49.021 | 16.758 | 23.636 | 8.396 | 20.445 | -22.106 | 19.523 | 13.935 | 30.18 | 18.717 | -43.094 | -32.111 | -31.02 | -38.776 | -81.06 | -78.68 | -150.048 | -17.139 | -5.439 | -22.104 | 143.498 | 16.233 | -161.234 | -34.152 | 73.049 | 3.378 | 139.744 | -12.338 | 446.068 | 61.945 | 33.293 | -19.381 | 69.269 | 12.806 | 8.537 | 25.48 | -18.16 | 520.719 | 24.835 | 28.506 | 13.157 | 19.389 | -36.551 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.14 | 1.812 | 1.016 | 2.179 | 0.89 | 1.104 | -0.387 | -0.156 | -1.843 | 1.828 | -1.424 | -2.008 | -0.347 | -0.993 | 0.763 | 2.008 | -1.099 | 6.637 | -8.431 | 0.104 | 1.589 | -0.312 | -0.783 | -0.949 | 0.4 | 0.558 | -0.2 | -0.115 | 0.081 | 0.132 | -0.158 | -0.071 | 0.182 | 0.172 | 0.084 | 0.429 | -0.85 | 1.083 | -1.122 | 1.162 | -1.926 | 0.105 | 0.081 | 0.29 | 0.386 | 0.005 | -0.171 | -1.318 | 3.773 | -5.387 | 1.128 | -1.918 | 0.021 | 0.934 | 1.048 | -0.628 | 1.334 | -0.048 | 0.001 |
Net Change In Cash
| -7.507 | 13.733 | -50.886 | -91.041 | 34.746 | 85.636 | -1.109 | 35.077 | -99.453 | 57.737 | -39.122 | -7.24 | -11.483 | -66.496 | -12.236 | 38.808 | 10.97 | 43.18 | -26.012 | -4.34 | 3.565 | 33.844 | -44.704 | 43.906 | 4.349 | 8.649 | -98.521 | 91.147 | -97.091 | 19.787 | -100.016 | 39.049 | -114.275 | 56.359 | -26.792 | 57.402 | -45.159 | -15.849 | -145.81 | -94.328 | -2.335 | -125.657 | 290.895 | -250.953 | 445.351 | 198.196 | -35.724 | -57.296 | -11.057 | 279.793 | -36.096 | 36.082 | -133.052 | 428.323 | -16.016 | 29.948 | -7.05 | 12.377 | -37.165 |
Cash At End Of Period
| 41.034 | 134.242 | 30.873 | 81.758 | 172.799 | 138.054 | 52.418 | 53.527 | 18.451 | 117.903 | 60.166 | 77.24 | 84.48 | 95.963 | 162.459 | 174.694 | 135.886 | 124.916 | 81.736 | 106.132 | 110.473 | 106.908 | 73.064 | 117.768 | 73.862 | 69.513 | 60.864 | 159.386 | 68.239 | 165.33 | 145.543 | 245.559 | 206.51 | 320.785 | 264.426 | 291.219 | 233.817 | 278.975 | 294.825 | 437.633 | 531.961 | 534.296 | 659.953 | 369.059 | 620.011 | 174.661 | -23.535 | 223.629 | 280.925 | 291.981 | 12.189 | 379.637 | 343.555 | 476.607 | 48.284 | 46.292 | 16.344 | 23.394 | 11.017 |