Anhui Ankai Automobile Co., Ltd
Anhui Ankai Automobile Co., Ltd manufactures and sells large, medium, and light buses and automotive parts in China. The company offers various coaches, city buses, school buses, and new energy buses. It exports its products to Hong Kong, Macau, the Unit…
Auto - Manufacturers
CN, Hefei [HQ]
Cash Flow Statements
15 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 264.00 | 132.00 | 307.00 | 422.00 | -145.00 | 126.00 | -289.00 | -1,256.00 | 249.00 | -345.00 | 522.00 | 400.00 | -570.00 | 324.00 | 460.00 | |
| Operating Cash (Net) | 264.00 | 132.00 | 307.00 | 422.00 | -145.00 | 126.00 | -289.00 | -1,256.00 | 249.00 | -345.00 | 522.00 | 400.00 | -570.00 | 324.00 | 460.00 | |
| Accounts Receivable | - - | - - | - - | -255.00 | -342.00 | 315.00 | -1,384.00 | -2,777.00 | 91.00 | 281.00 | 1,851.00 | -16.00 | 293.00 | 600.00 | 216.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 926.00 | 1,161.00 | 96.00 | -347.00 | -1,496.00 | 343.00 | -673.00 | -91.00 | 385.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 192.00 | 17.00 | 148.00 | 230.00 | -210.00 | 18.00 | -486.00 | -1,628.00 | 173.00 | 17.00 | 360.00 | 386.00 | -416.00 | 446.00 | 544.00 | |
| Other WC | 168.00 | 11.00 | 217.00 | 124.00 | -38.00 | -159.00 | -502.00 | -1,668.00 | 168.00 | 64.00 | - - | - - | 6.00 | - - | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -43.00 | -44.00 | -127.00 | -131.00 | -189.00 | -17.00 | -160.00 | -77.00 | -112.00 | -100.00 | -198.00 | 773.00 | -21.00 | -9.00 | -17.00 | |
| Capital Expenditure | -93.00 | -91.00 | -120.00 | -130.00 | -219.00 | -189.00 | -175.00 | -91.00 | -48.00 | -21.00 | -26.00 | -33.00 | -35.00 | -22.00 | -28.00 | |
| Purchases of Investments | -43.00 | - - | -24.00 | -49.00 | 220.00 | - - | -5.00 | -5.00 | -81.00 | -143.00 | -242.00 | -64.00 | -5.00 | - - | - - | |
| Sale/Maturity of Investment | 6.00 | 22.00 | 15.00 | 48.00 | 30.00 | - - | - - | 5.00 | 15.00 | 50.00 | 30.00 | 310.00 | - - | 8.00 | - - | |
| Property, Plant, Equipment (P&PE) | -93.00 | -91.00 | -120.00 | -130.00 | -219.00 | -189.00 | -175.00 | -91.00 | -48.00 | -21.00 | -26.00 | -33.00 | -35.00 | -22.00 | -28.00 | |
| Acquisitions (Net) | 80.00 | - - | - - | - - | - - | 171.00 | - - | 1.00 | - - | 1.00 | 26.00 | 555.00 | 5.00 | - - | 6.00 | |
| Other Investing Activities | 6.00 | 24.00 | 1.00 | - - | -219.00 | 171.00 | 18.00 | 12.00 | 1.00 | 12.00 | 12.00 | 4.00 | 14.00 | 4.00 | 4.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -38.00 | -31.00 | -507.00 | -23.00 | -202.00 | -24.00 | -128.00 | -845.00 | -345.00 | -437.00 | -210.00 | -1,075.00 | -127.00 | -284.00 | -305.00 | |
| Debt Repayment | -328.00 | -236.00 | -333.00 | -292.00 | -347.00 | -600.00 | -584.00 | -909.00 | -2,149.00 | -1,880.00 | -1,767.00 | -1,780.00 | -1,312.00 | -1,411.00 | -1,112.00 | |
| Dividends Paid | -15.00 | -12.00 | -28.00 | -68.00 | -65.00 | -28.00 | -38.00 | -87.00 | -88.00 | -101.00 | -103.00 | -85.00 | -55.00 | -49.00 | -23.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 304.00 | 280.00 | 869.00 | 384.00 | 209.00 | 653.00 | 751.00 | 1,841.00 | 1,892.00 | 2,419.00 | 1,659.00 | 789.00 | 1,496.00 | 1,175.00 | 830.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 484.00 | 667.00 | 786.00 | 1,474.00 | 1,790.00 | 1,246.00 | 1,380.00 | 1,062.00 | 575.00 | 361.00 | 354.00 | 469.00 | 557.00 | 92.00 | 128.00 | |
| End of Period | 667.00 | 786.00 | 1,474.00 | 1,790.00 | 1,246.00 | 1,380.00 | 1,062.00 | 575.00 | 361.00 | 354.00 | 469.00 | 557.00 | 92.00 | 128.00 | 270.00 | |
| Change | 182.00 | 118.00 | 687.00 | 316.00 | -544.00 | 134.00 | -317.00 | -487.00 | -213.00 | -6.00 | 114.00 | 88.00 | -465.00 | 36.00 | 142.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 37.00 | 39.00 | 41.00 | 42.00 | 45.00 | 59.00 | 76.00 | 92.00 | 86.00 | 74.00 | 71.00 | 66.00 | 64.00 | 64.00 | 62.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 7.00 | - - | 11.00 | 50.00 | 59.00 | 1.00 | 109.00 | 232.00 | 265.00 | 438.00 | 42.00 | -154.00 | 65.00 | 72.00 | 6.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 171.00 | 40.00 | 187.00 | 292.00 | -365.00 | -63.00 | -464.00 | -1,347.00 | 200.00 | -366.00 | 495.00 | 366.00 | -606.00 | 301.00 | 431.00 | |
| Cash Conversion Cycle (CCC) | -17.00 | -22.00 | -39.00 | -74.00 | -57.00 | -69.00 | 11.00 | 158.00 | 26.00 | 67.00 | -14.00 | -44.00 | 66.00 | -21.00 | -125.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | 1.00 | -7.00 | - - | 3.00 | 1.00 | -4.00 | 2.00 | 1.00 | -9.00 | -1.00 | 5.00 | 4.00 |