Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CNOOC
00883
5
SINOPEC CORP
00386
| (FY)Dec 31, 2025 | (FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow (Indirect Method) | ||||||||||
| Cash from operating activities | 1.69%5.73B | 1.59%5.64B | 4.96%5.55B | -1.78%5.29B | -9.22%5.38B | 12.55%5.93B | -5.84%5.27B | 31.33%5.6B | 0.80%4.26B | -4.02%4.23B |
| Net profit before non-cash adjustment | ---- | -52.11%1.17B | -14.05%2.44B | -6.56%2.83B | 544.57%3.03B | -114.40%-682M | 5.04%4.74B | -47.08%4.51B | 46.56%8.52B | 53.43%5.81B |
| Total adjustment of non-cash items | ---- | 26.41%5.3B | 11.43%4.19B | 40.74%3.76B | -54.81%2.67B | 207.11%5.92B | -6.73%1.93B | 152.73%2.07B | -155.95%-3.92B | -400.59%-1.53B |
| -Depreciation and amortization | ---- | 4.62%2.17B | -1.42%2.08B | -5.09%2.11B | -8.49%2.22B | 0.87%2.43B | 10.16%2.41B | 122.63%2.18B | 3.81%981M | -1.87%945M |
| -Reversal of impairment losses recognized in profit and loss | ---- | 10.98%475M | 62.74%428M | -5.05%263M | -53.13%277M | 217.74%591M | -73.08%186M | 185.54%691M | 25.39%242M | -72.35%193M |
| -Assets reserve and write-off | ---- | 40.00%112M | 81.82%80M | 2.33%44M | -2.27%43M | 18.92%44M | -50.67%37M | --75M | ---- | ---- |
| -Disposal profit | ---- | 53.02%2.4B | 21.78%1.57B | 821.43%1.29B | -95.06%140M | 465.94%2.84B | 18.25%-775M | 81.72%-948M | -96.40%-5.19B | -125.53%-2.64B |
| -Net exchange gains and losses | ---- | 2,233.33%64M | -105.45%-3M | 1,933.33%55M | -116.67%-3M | 500.00%18M | -83.33%3M | -28.00%18M | 266.67%25M | -130.00%-15M |
| -Remuneration paid in stock | ---- | 0.00%12M | 100.00%12M | 500.00%6M | -50.00%1M | -50.00%2M | -20.00%4M | 0.00%5M | -44.44%5M | -10.00%9M |
| -Other non-cash items | ---- | 123.08%58M | 750.00%26M | 33.33%-4M | -100.00%-6M | -104.62%-3M | 62.50%65M | 122.22%40M | 185.71%18M | 48.78%-21M |
| Changes in working capital | ---- | 23.19%-828M | 17.58%-1.08B | -306.21%-1.31B | -146.20%-322M | 150.07%697M | -42.48%-1.39B | -186.51%-977M | -520.00%-341M | -151.40%-55M |
| -Change in receivables | ---- | 144.30%311M | 38.90%-702M | -80.09%-1.15B | -156.16%-638M | 340.68%1.14B | 69.33%-472M | -83.87%-1.54B | 8.72%-837M | -2,451.28%-917M |
| -Change in inventory | ---- | 216.44%673M | 44.74%-578M | 14.61%-1.05B | -232.86%-1.23B | 740.28%922M | 51.52%-144M | 68.34%-297M | -441.09%-938M | 170.51%275M |
| -Change in payables | ---- | -863.18%-1.82B | -73.59%239M | -41.31%905M | 210.30%1.54B | -88.16%-1.4B | -187.93%-743M | -41.68%845M | 148.54%1.45B | 37.18%583M |
| -Provision for loans, leases and other losses | ---- | 666.67%34M | -185.71%-6M | -50.00%7M | -70.21%14M | 6.82%47M | 29.41%44M | -46.03%34M | -3.08%63M | 4.84%65M |
| -Changes in other current assets | ---- | 29.03%-22M | -24.00%-31M | -66.67%-25M | -50.00%-15M | 87.01%-10M | -285.00%-77M | 74.36%-20M | -27.87%-78M | -110.34%-61M |
| Dividends paid (cash flow from operating activities) | ||||||||||
| Dividends received (cash flow from operating activities) | -0.51%974M | 10.87%979M | -5.16%883M | 16.38%931M | 26.58%800M | -44.22%632M | 20.28%1.13B | -0.21%942M | 58.12%944M | -5.84%597M |
| Interest paid (cash flow from operating activities) | 13.10%-703M | -6.73%-809M | -34.40%-758M | 1.57%-564M | 17.20%-573M | 8.83%-692M | -18.04%-759M | -99.07%-643M | -11.76%-323M | -8.24%-289M |
| Interest received (cash flow from operating activities) | -5.81%243M | 18.89%258M | 22.60%217M | -8.76%177M | -7.18%194M | 12.37%209M | 13.41%186M | -4.65%164M | 26.47%172M | 0.00%136M |
| Tax refund paid | 12.10%-937M | 18.44%-1.07B | -29.92%-1.31B | -38.19%-1.01B | 9.45%-728M | 16.60%-804M | -6.87%-964M | -19.31%-902M | -7.39%-756M | 13.94%-704M |
| Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating cash flow | 6.20%5.31B | 9.05%5B | -4.99%4.58B | -4.94%4.83B | -3.77%5.08B | 8.43%5.28B | -5.66%4.87B | 19.99%5.16B | 8.34%4.3B | -2.98%3.97B |
| Investing cash flow | ||||||||||
| Net PPE purchase and sale | -14.62%-1.22B | 20.36%-1.06B | -53.16%-1.33B | -64.27%-869M | 22.66%-529M | 46.23%-684M | 13.11%-1.27B | -44.52%-1.46B | -19.46%-1.01B | 23.26%-848M |
| Net intangibles purchase and sale | 128.35%36M | -11.40%-127M | 24.50%-114M | 4.43%-151M | -21.54%-158M | 41.96%-130M | -460.00%-224M | 76.47%-40M | -26.87%-170M | 7.59%-134M |
| Net business purchase and sale | 276.38%1.71B | 143.35%453M | -352.38%-1.05B | -117.09%-231M | -63.12%1.35B | 255.58%3.67B | 141.61%1.03B | -73.89%-2.48B | -106.22%-1.43B | 64.83%-691M |
| Net investment property transactions | 547.27%984M | -45.70%-220M | -22.76%-151M | -6.96%-123M | 97.53%-115M | -2,618.71%-4.65B | -3.01%-171M | 49.70%-166M | -5.77%-330M | -34.48%-312M |
| Net investment product transactions | 302.44%332M | 67.84%-164M | -22.30%-510M | -504.35%-417M | -40.82%-69M | -219.51%-49M | 108.69%41M | 43.94%-472M | -389.53%-842M | -218.62%-172M |
| Advance cash and loans provided to other parties | 80.36%-22M | 71.93%-112M | 50.25%-399M | 27.09%-802M | -51.72%-1.1B | 29.27%-725M | -3.54%-1.03B | -16.06%-990M | -953.09%-853M | 71.48%-81M |
| Repayment of advance payments to other parties and cash income from loans | 5.41%273M | -76.17%259M | --1.09B | ---- | -40.85%850M | 56.20%1.44B | -3.36%920M | 44.68%952M | 276.00%658M | -54.66%175M |
| Investing cash flow | 315.55%2.09B | 60.58%-971M | 5.01%-2.46B | -1,222.51%-2.59B | 120.37%231M | -62.00%-1.13B | 84.97%-700M | -17.18%-4.66B | -92.68%-3.98B | 35.53%-2.06B |
| Financing cash flow | ||||||||||
| Net issuance payments of debt | -61.54%-777M | -220.85%-481M | 703.03%398M | -105.97%-66M | 169.51%1.11B | -55.63%410M | -40.66%924M | 4.57%1.56B | 399.66%1.49B | 1,762.50%298M |
| Net common stock issuance | 139.42%41M | 52.29%-104M | -13.54%-218M | 66.95%-192M | -6.22%-581M | -68.31%-547M | -242.11%-325M | -11.76%-95M | -8,600.00%-85M | -50.00%1M |
| Increase or decrease of lease financing | -2.05%-895M | -2.45%-877M | 2.17%-856M | 2.13%-875M | 7.07%-894M | 5.31%-962M | 0.20%-1.02B | ---1.02B | ---- | ---- |
| Cash dividends paid | -3.13%-461M | 1.76%-447M | -7.57%-455M | -19.83%-423M | 9.95%-353M | 2.00%-392M | -9.29%-400M | -8.28%-366M | -4.97%-338M | 8.52%-322M |
| Cash dividends for minorities | 5.09%-1.21B | 37.36%-1.28B | -104.93%-2.04B | -48.58%-994M | 20.36%-669M | 12.86%-840M | -6.87%-964M | -9.47%-902M | -5.24%-824M | 13.58%-783M |
| Net other fund-raising expenses | 50.38%-324M | -587.37%-653M | 86.90%-95M | 87.48%-725M | -48,341.67%-5.79B | 104.63%12M | 52.21%-259M | -197.80%-542M | 30.53%-182M | -1,347.62%-262M |
| Financing cash flow | 5.50%-3.63B | -17.62%-3.84B | 0.37%-3.26B | 54.39%-3.28B | -209.66%-7.18B | -13.68%-2.32B | -49.34%-2.04B | -2,376.67%-1.37B | 105.62%60M | 12.39%-1.07B |
| Net cash flow | ||||||||||
| Beginning cash position | 0.96%4.84B | -18.42%4.8B | -19.22%5.88B | -20.49%7.28B | 27.89%9.15B | 44.50%7.16B | -17.46%4.95B | 8.50%6B | 15.88%5.53B | -9.74%4.77B |
| Current changes in cash | 1,886.84%3.78B | 116.64%190M | -9.49%-1.14B | 44.34%-1.04B | -202.85%-1.87B | -14.26%1.82B | 345.10%2.13B | -326.37%-867M | -54.19%383M | 353.33%836M |
| Effect of exchange rate changes | 70.14%-43M | -344.07%-144M | 116.57%59M | -35,500.00%-356M | -100.57%-1M | 120.25%174M | 143.65%79M | -308.05%-181M | 211.54%87M | 57.84%-78M |
| End cash Position | 77.08%8.57B | 0.96%4.84B | -18.42%4.8B | -19.22%5.88B | -20.49%7.28B | 27.89%9.15B | 44.50%7.16B | -17.46%4.95B | 8.50%6B | 15.88%5.53B |
| Free cash flow | 9.41%3.96B | 32.37%3.62B | -23.23%2.74B | -15.94%3.57B | -3.90%4.24B | 33.61%4.41B | -7.38%3.3B | 23.31%3.57B | 4.29%2.89B | -0.14%2.77B |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |