Shandong Longji Machinery Co.,Ltd
Shandong Longji Machinery Co.,Ltd engages in research, development, production, and sale of automotive brake components in China. It offers brake rotors, drums, calipers, and pads, as well as heavy duty drums and discs, and hubs. The company serves passe…
Auto - Parts
CN, Longkou [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) | 21.00 | -64.00 | 66.00 | 98.00 | 130.00 | 171.00 | 293.00 | 181.00 | 278.00 | 249.00 | 133.00 | 9.00 | 197.00 | 297.00 | 236.00 | |
| Operating Cash (Net) | 21.00 | -64.00 | 66.00 | 98.00 | 130.00 | 171.00 | 293.00 | 181.00 | 278.00 | 249.00 | 133.00 | 9.00 | 197.00 | 297.00 | 236.00 | |
| Accounts Receivable | - - | - - | - - | - - | -49.00 | - - | 27.00 | -84.00 | 26.00 | 178.00 | 105.00 | -58.00 | -50.00 | -34.00 | -63.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 37.00 | 25.00 | 92.00 | -57.00 | -67.00 | -87.00 | 182.00 | 158.00 | -57.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -99.00 | -183.00 | -73.00 | -50.00 | -38.00 | -1.00 | 131.00 | 13.00 | 89.00 | 20.00 | -70.00 | -193.00 | - - | 103.00 | 61.00 | |
| Other WC | -94.00 | -66.00 | 64.00 | 47.00 | 72.00 | -15.00 | 61.00 | -60.00 | 113.00 | 126.00 | 12.00 | - - | -4.00 | 2.00 | 2.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -185.00 | -282.00 | -249.00 | -191.00 | -207.00 | -92.00 | -66.00 | -333.00 | -176.00 | -345.00 | -173.00 | 26.00 | 90.00 | -239.00 | -75.00 | |
| Capital Expenditure | -186.00 | -282.00 | -249.00 | -193.00 | -131.00 | -129.00 | -81.00 | -202.00 | -147.00 | -212.00 | -148.00 | -84.00 | -58.00 | -146.00 | -92.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | -14.00 | -23.00 | -523.00 | -603.00 | -905.00 | -780.00 | -750.00 | -355.00 | -225.00 | -525.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | 94.00 | 389.00 | 517.00 | 771.00 | 751.00 | 859.00 | 503.00 | 121.00 | 538.00 | |
| Property, Plant, Equipment (P&PE) | -186.00 | -282.00 | -249.00 | -193.00 | -131.00 | -129.00 | -81.00 | -202.00 | -147.00 | -212.00 | -148.00 | -84.00 | -58.00 | -146.00 | -92.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | - - | 1.00 | 2.00 | 4.00 | 213.00 | 151.00 | 85.00 | - - | 10.00 | 3.00 | |
| Other Investing Activities | 1.00 | - - | -249.00 | 1.00 | -76.00 | 51.00 | 37.00 | -130.00 | 52.00 | -212.00 | -148.00 | -84.00 | - - | - - | 16.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -224.00 | -498.00 | -110.00 | -39.00 | -148.00 | -115.00 | -218.00 | -261.00 | -308.00 | -22.00 | -8.00 | -58.00 | -122.00 | -72.00 | -76.00 | |
| Debt Repayment | -296.00 | -460.00 | -528.00 | -644.00 | -749.00 | -888.00 | -602.00 | -175.00 | - - | - - | -51.00 | -46.00 | -135.00 | -144.00 | -23.00 | |
| Dividends Paid | -15.00 | -34.00 | -40.00 | -50.00 | -28.00 | -57.00 | -40.00 | -19.00 | -19.00 | -22.00 | -8.00 | -185.00 | -83.00 | -83.00 | -50.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | 910 | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | 455.00 | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | -455.00 | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 536.00 | 993.00 | 678.00 | 734.00 | 926.00 | 830.00 | 424.00 | 455.00 | 327.00 | -13.00 | 51.00 | 175.00 | 100.00 | 159.00 | -3.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 13.00 | 74.00 | 225.00 | 153.00 | 98.00 | 168.00 | 133.00 | 148.00 | 257.00 | 665.00 | 551.00 | 504.00 | 475.00 | 634.00 | 647.00 | |
| End of Period | 74.00 | 225.00 | 153.00 | 98.00 | 168.00 | 133.00 | 148.00 | 257.00 | 665.00 | 551.00 | 504.00 | 475.00 | 634.00 | 647.00 | 738.00 | |
| Change | 60.00 | 151.00 | -72.00 | -54.00 | 69.00 | -35.00 | 14.00 | 109.00 | 407.00 | -113.00 | -47.00 | -29.00 | 159.00 | 12.00 | 90.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 33.00 | 44.00 | 55.00 | 62.00 | 84.00 | 94.00 | 97.00 | 102.00 | 109.00 | 131.00 | 142.00 | 143.00 | 140.00 | 144.00 | 124.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 2.00 | |
| Other | 17.00 | 24.00 | 29.00 | 48.00 | 32.00 | 33.00 | 11.00 | 7.00 | 25.00 | 20.00 | 2.00 | 14.00 | 28.00 | 7.00 | -1.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | -165.00 | -347.00 | -182.00 | -94.00 | - - | 42.00 | 212.00 | -21.00 | 130.00 | 37.00 | -14.00 | -75.00 | 139.00 | 151.00 | 143.00 | |
| Cash Conversion Cycle (CCC) | 48.00 | 93.00 | 130.00 | 160.00 | 179.00 | 136.00 | 79.00 | 23.00 | -17.00 | 3.00 | 30.00 | 109.00 | 58.00 | 33.00 | 32.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | -2.00 | - - | 5.00 | - - | -2.00 | 4.00 | 1.00 | -6.00 | -6.00 | 27.00 | 7.00 |