
Inner Mongolia Baotou Steel Union Co., Ltd.
SSE:600010.SS
1.73 (CNY) • At close April 30, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 20.749 | 29.604 | -1,444.941 | 3,167.565 | 661.66 | 894.068 | 3,329.557 | 2,050.901 | 85.134 | -3,302.333 | 201.309 | 248.673 | 258.204 | 496.552 | 196.787 | -1,629.814 | 920.343 | 1,746.452 | 653.803 | 1,006.419 | 878.093 | 565.553 | 305.433 | 256.659 | 302.005 |
Depreciation & Amortization
| 4,805.303 | 4,563.187 | 4,249.761 | 4,249.362 | 3,786.843 | 3,444.154 | 3,070.465 | 3,385.775 | 3,489.905 | 2,947.31 | 2,340.373 | 1,961.389 | 3,231.066 | 2,494.427 | 2,834.932 | 2,466.455 | 2,104.427 | 1,293.902 | 1,263.745 | 1,350.954 | 987.002 | 599.716 | 358.509 | 141.479 | 113.671 |
Deferred Income Tax
| 0 | 0 | -40.264 | 74.178 | -119.45 | 175.818 | 32.599 | 774.019 | 242.403 | -1,233.18 | 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 |
Change In Working Capital
| -4,525.969 | -8,134.151 | -4,330.866 | 928.347 | -3,174.685 | -7,043.119 | -1,453.127 | -599.323 | 1,569.755 | -2,185.682 | -1,029.361 | 4,062.466 | 827.333 | -1,120.845 | -1,450.748 | 1,127.218 | -3,633.971 | 318.115 | -1,708.537 | -2,414.858 | 1,220.733 | 1,602.637 | 501.697 | -881.056 | -337.037 |
Accounts Receivables
| -1,657.518 | -3,682.207 | 1,092.144 | 1,059.894 | -1,158.501 | 5,253.403 | -23,995.747 | 1,914.094 | -3,167.274 | 3,590.131 | -3,059.021 | 981.104 | 936.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 530.955 | -1,275.748 | -977.867 | -2,875.708 | 1,229.115 | 936.844 | -1,410.92 | -4,626.782 | -704.183 | 2,028.108 | -2,315.322 | 558.665 | -1,660.188 | -2,435.54 | -1,171.855 | 2,008.463 | -3,434.563 | -1,814.387 | -486.22 | -1,106.585 | -84.958 | -418.376 | -62.494 | -127.598 | 0.873 |
Accounts Payables
| 0 | -3,818.683 | -4,404.879 | 2,669.983 | -3,125.848 | -13,409.184 | 23,920.94 | 1,339.347 | 5,198.809 | -6,570.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -3,399.406 | 642.486 | -40.264 | 74.178 | -119.45 | 175.818 | -42.207 | 4,027.46 | 2,273.938 | -4,213.789 | 1,285.961 | 3,503.801 | 2,487.521 | 1,314.695 | -278.893 | -881.245 | -199.408 | 2,132.501 | -1,222.317 | -1,308.272 | 1,305.69 | 2,021.013 | 564.191 | -753.458 | -337.91 |
Other Non Cash Items
| 2,077.206 | 2,404.298 | 3,592.903 | 2,629.156 | 2,599.69 | 2,318.068 | 2,201.854 | 2,491.615 | 1,316.03 | 1,565.908 | 1,452.247 | 876.463 | 1,173.552 | 1,003.405 | 655.812 | 881.913 | 1,473.176 | 325.543 | 130.939 | -3.771 | 180.492 | 309.172 | 193.96 | 106.445 | 50.013 |
Operating Cash Flow
| 2,377.289 | -1,137.061 | 2,066.858 | 10,974.43 | 3,873.508 | -386.829 | 7,148.749 | 7,328.968 | 6,460.822 | -974.797 | 2,964.567 | 7,148.991 | 5,490.156 | 2,873.539 | 2,236.782 | 2,845.771 | 863.975 | 3,684.012 | 339.95 | -61.256 | 3,266.32 | 3,077.078 | 1,359.599 | -376.474 | 128.653 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,839.028 | -1,756.216 | -977.238 | -949.92 | -1,095.963 | -1,960.195 | -2,461.449 | -729.145 | -7,972.868 | -24,795.894 | -2,587.376 | -16,075.096 | -9,951.037 | -4,131.101 | -2,031.766 | -1,803.098 | -3,742.565 | -4,818.224 | -1,170.293 | -1,812.814 | -1,138.834 | -1,632.424 | -490.747 | -1,311.056 | -151.711 |
Acquisitions Net
| 6.304 | 23.954 | 56.695 | 0.021 | 0.774 | 1.434 | -6.742 | 729.583 | 1.924 | -648.169 | 16.209 | 12.293 | 0 | -244.822 | 2,038.006 | 1,850.445 | 3,743.153 | 154.326 | 0 | 1,816.176 | 1,139.432 | 1,632.539 | 0 | 0 | 0 |
Purchases Of Investments
| -560.592 | -470.1 | -871.934 | -115.434 | -0.774 | -4.032 | 3,283.926 | -12.371 | -1.03 | -215.3 | -176.4 | -330.4 | 0 | -75 | -175 | -700 | -34.683 | 0.128 | 0 | -0.006 | -20.03 | -1.308 | 0 | -17.949 | 0 |
Sales Maturities Of Investments
| 22.843 | 18.915 | 305.234 | 1.76 | 22.039 | 11.694 | 5.958 | 14.098 | 0.755 | 204.575 | 14.702 | 4.432 | 4.996 | 28.539 | 624.784 | 27.807 | 0.462 | 0.452 | 0.529 | 0.495 | 31.497 | 0.343 | 0.379 | 0 | 0 |
Other Investing Activites
| 300.961 | -28.156 | -49 | -11.166 | 0.774 | 0.068 | -2,461.449 | -729.145 | 203.56 | 12.867 | 4.71 | 0.87 | 250.39 | -611.05 | -2,031.766 | -1,803.098 | -3,742.565 | -29.5 | 0 | -1,812.814 | -1,138.834 | -1,632.424 | 0 | 0.14 | 0.51 |
Investing Cash Flow
| -2,069.512 | -2,211.603 | -1,536.243 | -1,074.739 | -1,073.15 | -1,951.031 | -1,639.755 | -726.98 | -7,767.658 | -25,441.921 | -2,728.156 | -16,387.901 | -9,695.651 | -5,033.433 | -1,575.742 | -2,427.944 | -3,776.199 | -4,692.818 | -1,169.764 | -1,808.962 | -1,126.769 | -1,633.275 | -490.368 | -1,328.866 | -151.201 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| 3,728.099 | 3,190.23 | 3,129.457 | -6,086.443 | -2,494.555 | 4,399.087 | 4,885.342 | -903.931 | -3,350.813 | 4,718.476 | -294.789 | 5,153.164 | 6,184.857 | 1,758.911 | -1,789.471 | -175.223 | 5,504.477 | 2,312.517 | 589.248 | -394.578 | 1,287.824 | -612.47 | -122.858 | 446.751 | 180 |
Common Stock Issued
| 0 | 0 | 0 | -5.866 | -6.165 | 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 | 5.866 | -200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1,451.478 | -1,354.212 | -3.102 | -2.952 | -1,725.355 | -2,214.329 | -1,704.01 | -1,680.44 | -1,632.121 | -1,544.602 | -2,132.873 | -1,916.001 | -1,510.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 1,920.812 | 487.687 | -1,230.677 | -280.97 | -960.5 | -5,048.696 | -8,395.132 | -804.861 | 399.622 | 29,653.723 | 2,472.12 | 4,391.467 | -1,364.554 | 2,067.719 | -3 | 746.762 | -746.704 | -323.288 | -79.465 | -0.05 | -44.995 | 0 | 0 | 2,177.498 | 8.049 |
Financing Cash Flow
| 4,197.434 | 2,323.705 | -295.863 | -8,126.707 | -5,386.575 | 2,999.317 | -5,213.8 | -3,389.232 | -4,583.313 | 32,827.597 | 44.459 | 7,628.631 | 3,212.232 | 2,904.908 | -2,549.139 | 250.369 | 4,115.439 | 1,802.714 | 238.628 | -794.419 | 771.397 | -937.157 | -441.181 | 2,380.82 | 63.724 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -8.647 | 8.608 | 17.059 | -6.2 | -54.207 | -13.273 | 0.29 | -107.202 | 78.848 | 0.982 | 0.289 | -0.475 | 0 | 0 | 0 | 0.994 | 0.013 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 |
Net Change In Cash
| 4,496.563 | -867.923 | 251.81 | 1,766.783 | -2,640.424 | 648.184 | 295.483 | 3,105.555 | -5,811.3 | 6,411.862 | 281.159 | -1,610.753 | -993.263 | 745.013 | -1,888.099 | 669.19 | 1,203.228 | 793.908 | -591.186 | -2,664.637 | 2,910.948 | 506.646 | 428.051 | 675.481 | 41.176 |
Cash At End Of Period
| 8,891.951 | 4,395.388 | 5,263.311 | 5,011.501 | 3,244.718 | 5,885.141 | 5,236.958 | 4,941.475 | 1,835.92 | 7,647.22 | 1,235.358 | 954.199 | 1,855.929 | 2,849.192 | 2,104.172 | 3,992.271 | 3,323.081 | 2,119.853 | 1,325.945 | 1,917.131 | 4,581.767 | 1,670.819 | 1,164.173 | 736.123 | 60.642 |