
AVIC Heavy Machinery Co., Ltd.
SSE:600765.SS
15.32 (CNY) • At close April 18, 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 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||
Net Income
| 763.684 | 1,328.587 | 1,330.449 | 966.677 | 426.215 | 320.379 | 228.841 | 101.738 | 225.414 | -539.424 | 128.227 | 137.834 | 245.241 | 140.305 | 252.71 | 263.995 | 166.491 | 112.426 | 12.616 | 8.897 | 11.019 | 5.178 | 1.509 | 1.146 | 0.409 | -7.458 | 6.044 |
Depreciation & Amortization
| 567.487 | 403.128 | 298.547 | 303.955 | 288.977 | 282.846 | 268.251 | 347.115 | 335.827 | 300.546 | 289.461 | 244.784 | 206.256 | 197.276 | 155.611 | 115.927 | 101.905 | 55.959 | 15.541 | 13.14 | 9.54 | 6.634 | 5.852 | 5.757 | 8.346 | 8.527 | 6.267 |
Deferred Income Tax
| 0 | 0 | -29.362 | -51.067 | 7.225 | -15.557 | -17.689 | -15.847 | -7.81 | 22.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0.315 | 3.266 | 5.528 | 2.764 | 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
| -1,413.508 | -1,426.925 | -1,259.22 | -68.592 | -370.464 | -151.047 | -412.958 | 19.19 | -778.245 | -129.313 | -673.802 | -469.047 | -608.2 | -1,052.865 | -534.009 | -547.249 | -282.322 | -112.97 | -9.52 | -2.308 | -0.086 | 10.22 | 4.682 | 3.896 | -3.586 | -4.06 | -0.126 |
Accounts Receivables
| -1,576.343 | -3,494.122 | -3,353.084 | -568.967 | -341.869 | -61.058 | 408.61 | 203.751 | -951.729 | -317.3 | -775.021 | -219.863 | -201.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -897.185 | -485.713 | -130.886 | -187.62 | -596.624 | -317.894 | -81.02 | 32.651 | -141.111 | 152.793 | -279.856 | -425.454 | -209.83 | -423.698 | -174.836 | -174.12 | -147.771 | -98.932 | -7.676 | -4.957 | -3.617 | 1.265 | -7.359 | 5.496 | -2.68 | -2.444 | -2.045 |
Accounts Payables
| 0 | 2,571.265 | 2,254.112 | 739.063 | 560.805 | 243.462 | -722.859 | -201.365 | 322.404 | 13.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1,060.02 | -18.354 | -29.362 | -51.067 | 7.225 | -15.557 | -331.938 | -13.461 | -637.134 | -282.106 | -393.946 | -43.593 | -398.37 | -629.167 | -359.173 | -373.129 | -134.551 | -14.037 | -1.844 | 2.65 | 3.531 | 8.955 | 12.041 | -1.601 | -0.907 | -1.617 | 1.919 |
Other Non Cash Items
| 3.643 | 288.516 | 430.703 | 361.092 | 303.719 | 331.264 | 300.707 | 441.826 | 392.007 | 1,008.131 | 400.405 | 294.522 | 30.921 | 316.659 | 158.14 | 21.207 | -2.724 | 43.9 | 1.675 | 0.767 | -1.118 | 3.632 | 2.371 | 3.06 | 2.177 | -4.138 | -3.281 |
Operating Cash Flow
| -78.695 | 593.621 | 774.382 | 1,517.594 | 658.436 | 783.441 | 384.841 | 909.869 | 175.002 | 639.94 | 144.291 | 208.093 | -125.782 | -398.626 | 32.452 | -146.12 | -16.651 | 99.316 | 20.312 | 20.496 | 19.354 | 25.665 | 14.414 | 13.858 | 7.345 | -7.129 | 8.903 |
Investing Activities: | |||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,015.459 | -1,104.759 | -877.796 | -619.688 | -453.634 | -262.108 | -366.226 | -533.695 | -721.59 | -654.236 | -739.05 | -1,042.616 | -812.982 | -557.9 | -435.015 | -319.676 | -180.497 | -86.758 | -8.154 | -15.234 | -11.583 | -22.943 | -7.405 | -2.193 | -3.112 | -7.275 | -17.947 |
Acquisitions Net
| 4.977 | -1,054.391 | 0.869 | 17.266 | 54.528 | 12.442 | 222.952 | 298.64 | 3.821 | 0.889 | 0 | 0.79 | 107.362 | 18.356 | 1.257 | -394.53 | 1.4 | 30.597 | 0 | 0 | 0.538 | 0 | 7.405 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -11.488 | -51 | 1.382 | 455.261 | 262.496 | -9.998 | -100 | 4.069 | 0 | 0 | -21.241 | -22.72 | -10.666 | -0.4 | -180.798 | -311.272 | -0.001 | 0 | 0 | -1.27 | 0 | -1 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 2.81 | 1.83 | 51.233 | 226.936 | 181.328 | 1.093 | 3.17 | 3.09 | 29.665 | 6.623 | 4.675 | 16.902 | 395.06 | 32.844 | 32.441 | 2.601 | 15.113 | 4.573 | 0.04 | 0.03 | 0.04 | 0 | 0.206 | 0.04 | 0 | 2.14 | 0 |
Other Investing Activites
| 0.904 | 52.351 | -40.856 | 92.694 | -453.634 | -262.108 | 3.452 | -98.914 | -7.006 | -230.897 | 1.185 | 2.36 | 2.916 | -9.873 | -14.299 | -7.492 | 0.475 | -5.45 | 0.003 | 0.038 | 3.824 | 0.08 | -7.405 | 0.02 | 0.006 | -3.114 | 33.218 |
Investing Cash Flow
| -1,006.768 | -2,116.457 | -917.551 | -281.409 | -216.152 | -248.184 | -146.65 | -430.88 | -691.041 | -878.511 | -733.19 | -1,043.805 | -330.364 | -527.24 | -416.015 | -899.896 | -474.782 | -57.039 | -8.111 | -15.166 | -8.449 | -22.862 | -8.199 | -2.133 | -3.106 | -8.249 | 15.271 |
Financing Activities: | |||||||||||||||||||||||||||
Debt Repayment
| -57.531 | 865.96 | -209.556 | -328.092 | 92.157 | -68.58 | -481.906 | 17.035 | 365.343 | 483.481 | 533.135 | 670.586 | 319.994 | 358.203 | 680.183 | 522.909 | 550.15 | 46.44 | 138.43 | 14.614 | -14.821 | -5.486 | 1.974 | 2.342 | -7 | 0 | -1.358 |
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 |
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 |
Dividends Paid
| -455.622 | -242.888 | -178.779 | -46.514 | -42.012 | -33.454 | -161.521 | -210.888 | -257.926 | -310.25 | -264.858 | -282.49 | -215.701 | -142.632 | -74.69 | -106.695 | -62.452 | -38.446 | -2.466 | -3.789 | -2.083 | -2.669 | -2.656 | -2.627 | -2.757 | -3.728 | -19.141 |
Other Financing Activities
| 1,463.421 | 338.442 | 225.023 | 2,322.968 | -94.404 | 1,282.54 | 76.971 | 136.215 | 39.003 | 478.102 | 206.13 | -69.625 | 276.622 | 250.746 | 203.302 | 1,560.527 | 110.372 | 64.836 | 23.873 | -0 | 4.906 | 0.363 | 0.403 | 0.316 | 0.949 | 0.637 | 20.439 |
Financing Cash Flow
| 950.268 | 961.515 | -264.925 | 1,842.948 | -44.258 | 1,054.57 | -566.456 | -57.637 | 146.42 | 651.332 | 474.407 | 351.682 | 369.046 | 577.829 | 857.551 | 2,052.315 | 598.07 | 72.83 | -9.466 | 10.825 | -16.577 | -7.792 | -0.278 | 0.031 | -8.808 | -3.091 | -0.059 |
Other Information: | |||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.194 | 2.99 | 12.118 | -4.376 | -8.038 | 1.377 | 1.922 | -2.307 | 1.528 | 0.698 | 0.162 | -0.912 | -0.004 | 0.145 | -1.343 | -0.001 | -0.003 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 |
Net Change In Cash
| -132 | -558.332 | -395.977 | 3,074.757 | 389.988 | 1,591.205 | -326.343 | 419.045 | -368.091 | 413.459 | -114.33 | -484.943 | -87.104 | -347.892 | 472.645 | 1,006.298 | 106.635 | 115.107 | 2.736 | 16.155 | -5.672 | -4.99 | 5.936 | 11.756 | -4.57 | -18.469 | 24.115 |
Cash At End Of Period
| 5,423.308 | 5,146.268 | 5,704.599 | 6,100.576 | 3,025.819 | 2,635.831 | 1,044.626 | 1,370.97 | 951.924 | 1,320.016 | 906.556 | 1,020.886 | 1,505.828 | 1,592.932 | 1,940.824 | 1,468.179 | 450.203 | 321.357 | 49.645 | 46.91 | 30.755 | 36.427 | 41.417 | 35.481 | 23.725 | 28.295 | 46.804 |