China Haisheng Juice Holdings Co., Ltd
China Haisheng Juice Holdings Co., Ltd., an investment holding company, manufactures and sells fruit juice concentrates and other related products primarily in the People's Republic of China. The company operates through two segments, Fruit Juice Operati…
Beverages - Non-Alcoholic
HK, Central [HQ]
Cash Flow Statement
12 Sheets · From 2020 to 2009Configuration
In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Operating Cash Flow (OCF) | 328.00 | -74.00 | 441.00 | -180.00 | -303.00 | 478.00 | 314.00 | 542.00 | 226.00 | 833.00 | 348.00 | 223.00 | |
| Operating Cash (Net) | 328.00 | -74.00 | 441.00 | -180.00 | -303.00 | 478.00 | 314.00 | 542.00 | 226.00 | 833.00 | 348.00 | 223.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 99.00 | -78.00 | 101.00 | -337.00 | -414.00 | 249.00 | 120.00 | 351.00 | -34.00 | 829.00 | 463.00 | 372.00 | |
| Other WC | 72.00 | 10.00 | 358.00 | -29.00 | -1,024.00 | 48.00 | 68.00 | 425.00 | 23.00 | 143.00 | 113.00 | -25.00 | |
| Investing Activities | |||||||||||||
| Used Cash (Net) | -63.00 | -27.00 | -73.00 | -85.00 | -65.00 | -250.00 | -384.00 | -725.00 | -545.00 | -1,141.00 | -1,500.00 | -1,577.00 | |
| Capital Expenditure | -84.00 | -35.00 | -75.00 | -92.00 | -92.00 | -173.00 | -261.00 | -538.00 | -773.00 | -1,045.00 | -1,722.00 | -1,676.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -84.00 | -35.00 | -75.00 | -92.00 | -92.00 | -173.00 | -261.00 | -538.00 | -773.00 | -1,045.00 | -1,722.00 | -1,676.00 | |
| Acquisitions (Net) | - - | 26.00 | - - | - - | 20.00 | 5.00 | - - | -10.00 | -9.00 | - - | - - | -15.00 | |
| Other Investing Activities | 20.00 | -18.00 | -16.00 | 5.00 | -6.00 | -88.00 | -123.00 | -176.00 | 237.00 | -95.00 | 221.00 | 115.00 | |
| Financing Activities | |||||||||||||
| Used Cash (Net) | -285.00 | -243.00 | -401.00 | -186.00 | -474.00 | -236.00 | -3.00 | -262.00 | -308.00 | -434.00 | -1,012.00 | -1,409.00 | |
| Debt Repayment | -731.00 | -1,513.00 | -1,530.00 | -1,553.00 | -2,026.00 | -1,768.00 | -1,714.00 | -2,187.00 | -1,683.00 | -1,806.00 | -1,859.00 | -1,313.00 | |
| Dividends Paid | - - | -24.00 | -25.00 | -25.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | 7.00 | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 445.00 | 1,780.00 | 1,155.00 | 1,765.00 | 2,500.00 | 1,531.00 | 1,709.00 | 2,449.00 | 1,983.00 | 2,241.00 | 2,871.00 | 2,723.00 | |
| Cash Balances | |||||||||||||
| Begin of Period | 69.00 | 49.00 | 190.00 | 157.00 | 77.00 | 182.00 | 173.00 | 100.00 | 180.00 | 167.00 | 309.00 | 170.00 | |
| End of Period | 49.00 | 190.00 | 157.00 | 77.00 | 183.00 | 173.00 | 100.00 | 180.00 | 167.00 | 309.00 | 170.00 | 226.00 | |
| Change | -20.00 | 141.00 | -33.00 | -79.00 | 105.00 | -9.00 | -73.00 | 80.00 | -13.00 | 141.00 | -138.00 | 55.00 | |
| Non-Cash Balances | |||||||||||||
| Depreciation and Amortization | 81.00 | 82.00 | 95.00 | 97.00 | 92.00 | 104.00 | 98.00 | 108.00 | 114.00 | 42.00 | 85.00 | 116.00 | |
| Stock Based Compensation | 2.00 | - - | 4.00 | 1.00 | - - | 2.00 | 3.00 | 1.00 | - - | - - | - - | - - | |
| Other | 65.00 | -136.00 | 67.00 | 110.00 | 72.00 | 97.00 | 83.00 | 108.00 | -42.00 | -131.00 | -187.00 | -165.00 | |
| Highlighted metrics | |||||||||||||
| Free Cash Flow (FCF) | 244.00 | -110.00 | 366.00 | -273.00 | -396.00 | 304.00 | 52.00 | 4.00 | -546.00 | -211.00 | -1,374.00 | -1,453.00 | |
| Cash Conversion Cycle (CCC) | 232.00 | 200.00 | 107.00 | 108.00 | 240.00 | 212.00 | 260.00 | 144.00 | 115.00 | -12.00 | 128.00 | 182.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | -2.00 | 15.00 | 2.00 | - - |