Himile Mechanical Science and Technology (Shandong) Co., Ltd
Himile Mechanical Science and Technology (Shandong) Co., Ltd manufactures and sells tire molds in China and internationally. It also offers gas turbine casings, castings, and rubber machinery. The company was founded in 1995 and is headquartered in Gaomi…
Industrial - Machinery
CN, Gaomi [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) | 137.00 | 185.00 | 86.00 | 132.00 | 228.00 | 253.00 | 553.00 | 581.00 | 423.00 | 217.00 | -171.00 | -127.00 | 118.00 | 555.00 | 1,648.00 | |
| Operating Cash (Net) | 137.00 | 185.00 | 86.00 | 132.00 | 228.00 | 253.00 | 553.00 | 581.00 | 423.00 | 217.00 | -171.00 | -127.00 | 118.00 | 555.00 | 1,648.00 | |
| Accounts Receivable | - - | - - | - - | 4.00 | -153.00 | -345.00 | -249.00 | -188.00 | -382.00 | -789.00 | -777.00 | -1,211.00 | -752.00 | -958.00 | -283.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 12.00 | 10.00 | 88.00 | 128.00 | -345.00 | -90.00 | 71.00 | 183.00 | 3.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -40.00 | -32.00 | -166.00 | 10.00 | -148.00 | -348.00 | -224.00 | -248.00 | -426.00 | -754.00 | -1,258.00 | -1,370.00 | -1,181.00 | -951.00 | -334.00 | |
| Other WC | -67.00 | -20.00 | -115.00 | 83.00 | -46.00 | -250.00 | -231.00 | -171.00 | -286.00 | -654.00 | 10.00 | 12.00 | 6.00 | -3.00 | - - | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -68.00 | -160.00 | -158.00 | -71.00 | -433.00 | -634.00 | -363.00 | -289.00 | -414.00 | -420.00 | -530.00 | -16.00 | -170.00 | -230.00 | -870.00 | |
| Capital Expenditure | -68.00 | -163.00 | -165.00 | -71.00 | -247.00 | -492.00 | -123.00 | -292.00 | -335.00 | -363.00 | -304.00 | -214.00 | -210.00 | -368.00 | -302.00 | |
| Purchases of Investments | - - | - - | - - | - - | -541.00 | -243.00 | -959.00 | -313.00 | -513.00 | -750.00 | -559.00 | -952.00 | -904.00 | -690.00 | -2,606.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | 352.00 | 183.00 | 719.00 | 316.00 | 433.00 | 690.00 | 332.00 | 1,160.00 | 941.00 | 825.00 | 2,036.00 | |
| Property, Plant, Equipment (P&PE) | -68.00 | -163.00 | -165.00 | -71.00 | -247.00 | -492.00 | -123.00 | -292.00 | -335.00 | -363.00 | -304.00 | -214.00 | -210.00 | -368.00 | -302.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | -4.00 | -100.00 | 124.00 | 292.00 | - - | - - | - - | -11.00 | 3.00 | 1.00 | 2.00 | |
| Other Investing Activities | - - | 2.00 | 6.00 | -71.00 | 7.00 | 18.00 | -123.00 | -292.00 | - - | 2.00 | - - | 2.00 | - - | - - | - - | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -69.00 | -10.00 | -1,026.00 | -120.00 | -123.00 | -120.00 | -52.00 | -348.00 | -94.00 | -313.00 | -658.00 | -70.00 | -185.00 | -127.00 | -327.00 | |
| Debt Repayment | -169.00 | -109.00 | -200.00 | - - | -3.00 | -2.00 | -1.00 | -197.00 | -295.00 | -713.00 | -417.00 | -682.00 | -4.00 | -2.00 | -40.00 | |
| Dividends Paid | -84.00 | -18.00 | -4.00 | -120.00 | -120.00 | -120.00 | -201.00 | -200.00 | -304.00 | -319.00 | -300.00 | -300.00 | -300.00 | -298.00 | -299.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 199 | 72 | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 99.00 | -5.00 | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -99.00 | -77.00 | |
| Other Financing Activities | 184.00 | 117.00 | 1,230.00 | - - | - - | 2.00 | 150.00 | 50.00 | 693.00 | 1,346.00 | 1,408.00 | 1,060.00 | 489.00 | 173.00 | 95.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 23.00 | 23.00 | 37.00 | 992.00 | 931.00 | 604.00 | 101.00 | 245.00 | 200.00 | 280.00 | 412.00 | 377.00 | 291.00 | 410.00 | 621.00 | |
| End of Period | 23.00 | 37.00 | 992.00 | 931.00 | 604.00 | 101.00 | 245.00 | 200.00 | 280.00 | 412.00 | 377.00 | 291.00 | 410.00 | 620.00 | 1,084.00 | |
| Change | - - | 14.00 | 954.00 | -60.00 | -327.00 | -502.00 | 143.00 | -45.00 | 80.00 | 132.00 | -35.00 | -85.00 | 118.00 | 209.00 | 462.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 20.00 | 23.00 | 30.00 | 43.00 | 55.00 | 89.00 | 121.00 | 136.00 | 152.00 | 174.00 | 217.00 | 239.00 | 263.00 | 293.00 | 310.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | 3.00 | 48.00 | |
| Other | 6.00 | 6.00 | 10.00 | -119.00 | 6.00 | 10.00 | 12.00 | -21.00 | 22.00 | 57.00 | 6.00 | -3.00 | -15.00 | 14.00 | 1,020.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 69.00 | 22.00 | -78.00 | 60.00 | -19.00 | -239.00 | 429.00 | 289.00 | 87.00 | -146.00 | -475.00 | -342.00 | -91.00 | 186.00 | 1,346.00 | |
| Cash Conversion Cycle (CCC) | 316.00 | 247.00 | 314.00 | 387.00 | 345.00 | 282.00 | 246.00 | 240.00 | 249.00 | 241.00 | 248.00 | 236.00 | 244.00 | 251.00 | 278.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | 1.00 | - - | 5.00 | 10.00 | -23.00 | 21.00 | 8.00 | -11.00 | -15.00 | 13.00 | 4.00 |