Linzhou Heavy Machinery Group Co.,Ltd
Linzhou Heavy Machinery Group Co., Ltd manufactures and sells coal mining machinery in China. The company offers roadheaders, shearers, belt conveyors, scraper conveyors, metal roof beams, fluid couplings, rescue cabins, and hydraulic support series, as …
Industrial - Machinery
CN, Linzhou [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) | -158.00 | 88.00 | -63.00 | 79.00 | 89.00 | -79.00 | -232.00 | -521.00 | 213.00 | 502.00 | -976.00 | 98.00 | 378.00 | 225.00 | 481.00 | |
| Operating Cash (Net) | -158.00 | 88.00 | -63.00 | 79.00 | 89.00 | -79.00 | -232.00 | -521.00 | 213.00 | 502.00 | -976.00 | 98.00 | 378.00 | 225.00 | 481.00 | |
| Accounts Receivable | - - | - - | - - | -543.00 | -317.00 | -275.00 | 3.00 | -229.00 | -162.00 | 172.00 | 1,247.00 | -12.00 | 424.00 | -118.00 | -130.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | -282.00 | -400.00 | 178.00 | -178.00 | -2,301.00 | -171.00 | -12.00 | 27.00 | 224.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -249.00 | -52.00 | -284.00 | -254.00 | -353.00 | -401.00 | -295.00 | -767.00 | -100.00 | 164.00 | -951.00 | -125.00 | 448.00 | -51.00 | 11.00 | |
| Other WC | -278.00 | -29.00 | -268.00 | -216.00 | 27.00 | -292.00 | -320.00 | -840.00 | -9.00 | 8.00 | -166.00 | - - | 92.00 | - - | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -85.00 | -212.00 | -664.00 | -685.00 | -391.00 | -325.00 | -198.00 | 117.00 | -203.00 | -83.00 | 653.00 | 228.00 | 23.00 | -24.00 | -30.00 | |
| Capital Expenditure | -88.00 | -212.00 | -546.00 | -590.00 | -145.00 | -169.00 | -228.00 | -53.00 | -382.00 | -143.00 | -6.00 | - - | - - | -24.00 | -43.00 | |
| Purchases of Investments | - - | - - | -130.00 | -129.00 | -347.00 | -168.00 | -6.00 | -85.00 | -5.00 | 143.00 | - - | - - | -2.00 | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | 92.00 | 5.00 | 76.00 | 6.00 | - - | 3.00 | - - | - - | |
| Property, Plant, Equipment (P&PE) | -88.00 | -212.00 | -546.00 | -590.00 | -145.00 | -169.00 | -228.00 | -53.00 | -382.00 | -143.00 | -6.00 | - - | - - | -24.00 | -43.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | 1.00 | - - | 10.00 | 160.00 | 562.00 | -16.00 | 458.00 | 218.00 | 20.00 | - - | 12.00 | |
| Other Investing Activities | 3.00 | -212.00 | 12.00 | 33.00 | 100.00 | 12.00 | 37.00 | 3.00 | -382.00 | -143.00 | 194.00 | 10.00 | 2.00 | - - | 13.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -329.00 | -57.00 | -1,010.00 | -449.00 | -313.00 | -318.00 | -854.00 | -23.00 | -135.00 | -633.00 | -313.00 | -53.00 | -586.00 | -208.00 | -500.00 | |
| Debt Repayment | -179.00 | -399.00 | -416.00 | -477.00 | -1,272.00 | -843.00 | -1,552.00 | -2,188.00 | -1,924.00 | -1,837.00 | -1,191.00 | -954.00 | -1,654.00 | -1,326.00 | -182.00 | |
| Dividends Paid | -15.00 | -50.00 | -36.00 | -84.00 | -137.00 | -190.00 | -89.00 | -92.00 | -140.00 | -167.00 | -72.00 | -133.00 | -135.00 | -97.00 | -92.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 524.00 | 507.00 | 1,463.00 | 1,012.00 | 1,723.00 | 1,351.00 | 2,496.00 | 2,256.00 | 2,199.00 | 1,372.00 | 1,577.00 | 1,034.00 | 1,204.00 | 1,215.00 | -226.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 13.00 | 98.00 | 32.00 | 316.00 | 159.00 | 170.00 | 83.00 | 507.00 | 81.00 | 226.00 | 12.00 | 2.00 | 276.00 | 91.00 | 84.00 | |
| End of Period | 98.00 | 32.00 | 316.00 | 159.00 | 170.00 | 83.00 | 507.00 | 80.00 | 226.00 | 12.00 | 2.00 | 276.00 | 91.00 | 84.00 | 34.00 | |
| Change | 85.00 | -66.00 | 283.00 | -157.00 | 11.00 | -87.00 | 423.00 | -427.00 | 144.00 | -214.00 | -9.00 | 273.00 | -184.00 | -7.00 | -49.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 16.00 | 17.00 | 20.00 | 46.00 | 125.00 | 129.00 | 138.00 | 129.00 | 140.00 | 190.00 | 162.00 | 135.00 | 130.00 | 139.00 | 155.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 16.00 | 21.00 | 18.00 | 49.00 | 91.00 | 135.00 | 228.00 | 102.00 | 137.00 | 293.00 | 1,800.00 | 49.00 | 228.00 | 119.00 | 90.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | -246.00 | -123.00 | -609.00 | -511.00 | -55.00 | -249.00 | -460.00 | -575.00 | -169.00 | 359.00 | -982.00 | 98.00 | 378.00 | 201.00 | 437.00 | |
| Cash Conversion Cycle (CCC) | 249.00 | 248.00 | 343.00 | 43.00 | 205.00 | -195.00 | 35.00 | 103.00 | 97.00 | -15.00 | 44.00 | 331.00 | 540.00 | 164.00 | 49.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |