Shanghai International Port (Group) Co., Ltd. (SHA:600018)
China
· Delayed Price · Currency is CNY 4.930
+0.030 (0.61%)
Apr 29, 2026, 3:00 PM CST
SHA:600018 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 13,565 | 14,954 | 13,203 | 17,224 | 15,481 | Upgrade
|
| Depreciation & Amortization | 4,656 | 4,377 | 4,216 | 3,848 | 3,544 | Upgrade
|
| Other Amortization | 181.32 | 160.57 | 157.58 | 152.51 | 144.06 | Upgrade
|
| Loss (Gain) From Sale of Assets | -465.94 | -510.14 | -9.34 | -91.41 | 79.21 | Upgrade
|
| Asset Writedown & Restructuring Costs | 911 | 7.47 | 752.31 | 340.07 | 334.9 | Upgrade
|
| Loss (Gain) From Sale of Investments | -7,997 | -8,278 | -7,281 | -12,299 | -9,876 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.59 | 30.14 | -21.27 | 21.33 | 29.64 | Upgrade
|
| Other Operating Activities | 2,618 | 2,270 | 1,994 | 2,795 | 1,175 | Upgrade
|
| Change in Accounts Receivable | -675.09 | -1,090 | 299.99 | -234.76 | -3,635 | Upgrade
|
| Change in Inventory | -282 | 266.16 | 1,830 | 998.03 | 585.79 | Upgrade
|
| Change in Accounts Payable | -628.56 | -2,669 | -1,821 | 1,361 | 5,714 | Upgrade
|
| Change in Other Net Operating Assets | -444.31 | -616.67 | 86.82 | 73.45 | 4.72 | Upgrade
|
| Operating Cash Flow | 11,803 | 9,221 | 13,415 | 13,793 | 13,515 | Upgrade
|
| Operating Cash Flow Growth | 28.00% | -31.26% | -2.75% | 2.06% | 20.81% | Upgrade
|
| Capital Expenditures | -6,872 | -6,249 | -8,002 | -5,746 | -4,326 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,225 | 912.35 | 225.96 | 117.45 | 231.8 | Upgrade
|
| Cash Acquisitions | 28.06 | 69.82 | -1,186 | -803.47 | - | Upgrade
|
| Divestitures | - | - | - | - | 673.98 | Upgrade
|
| Investment in Securities | -3,233 | -3,615 | -3,878 | -3,671 | -1,059 | Upgrade
|
| Other Investing Activities | 3,572 | 3,204 | 4,585 | 5,652 | 4,095 | Upgrade
|
| Investing Cash Flow | -5,230 | -5,328 | -7,429 | -4,597 | -530.44 | Upgrade
|
| Long-Term Debt Issued | 10,533 | 10,875 | 15,456 | 11,673 | 8,193 | Upgrade
|
| Long-Term Debt Repaid | -12,963 | -11,565 | -12,158 | -18,066 | -8,545 | Upgrade
|
| Net Debt Issued (Repaid) | -2,430 | -689.65 | 3,298 | -6,393 | -351.11 | Upgrade
|
| Issuance of Common Stock | - | - | - | 16.94 | 232.27 | Upgrade
|
| Repurchase of Common Stock | -0.89 | -0.75 | - | - | - | Upgrade
|
| Common Dividends Paid | -4,803 | -5,982 | -4,434 | -5,639 | -4,026 | Upgrade
|
| Other Financing Activities | -534.04 | -99.88 | 3,930 | 430.53 | -871.89 | Upgrade
|
| Financing Cash Flow | -7,768 | -6,772 | 2,795 | -11,585 | -5,016 | Upgrade
|
| Foreign Exchange Rate Adjustments | -52.88 | 84.99 | 137.44 | 583.39 | -162.94 | Upgrade
|
| Net Cash Flow | -1,248 | -2,794 | 8,918 | -1,805 | 7,805 | Upgrade
|
| Free Cash Flow | 4,931 | 2,972 | 5,412 | 8,048 | 9,189 | Upgrade
|
| Free Cash Flow Growth | 65.91% | -45.09% | -32.75% | -12.41% | 30.17% | Upgrade
|
| Free Cash Flow Margin | 12.45% | 7.80% | 14.41% | 21.59% | 26.80% | Upgrade
|
| Free Cash Flow Per Share | 0.21 | 0.13 | 0.23 | 0.35 | 0.38 | Upgrade
|
| Cash Income Tax Paid | 3,761 | 4,648 | 3,310 | 3,626 | 3,613 | Upgrade
|
| Levered Free Cash Flow | 6,358 | 1,358 | 4,241 | 6,203 | 7,070 | Upgrade
|
| Unlevered Free Cash Flow | 7,022 | 2,111 | 4,943 | 6,853 | 7,711 | Upgrade
|
| Change in Working Capital | -1,670 | -3,790 | 402.64 | 1,803 | 2,603 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.