First Time Loading...

Semiconductor Manufacturing International Corp
HKEX:981

Watchlist Manager
Semiconductor Manufacturing International Corp Logo
Semiconductor Manufacturing International Corp
HKEX:981
Watchlist
Price: 16.04 HKD -3.95% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

3B
-10%
Operating Cash Flow
Growth Rates:
1 Year
-34%
3 Years
+62%
5 Years
+248%
7 Years
+203%
10 Years
+302%
-7.6B
-22%
Investing Cash Flow
Growth Rates:
1 Year
-24%
3 Years
-20%
5 Years
-148%
7 Years
-163%
10 Years
-908%
1.6B
-36%
Financing Cash Flow
Growth Rates:
1 Year
-63%
3 Years
-86%
5 Years
-38%
7 Years
-34%
10 Years
+1 015%

Cash Flow Statement
Semiconductor Manufacturing International Corp

Rotate your device to view
Cash Flow Statement
Currency: USD
Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Operating Cash Flow
Net Income
19
0
144
126
176
248
192
222
192
0
0
316
64
0
0
126
27
0
93
77
102
0
110
159
210
0
0
669
116
0
0
1 775
2 344
0
0
2 198
2 465
2 662
0
1 125
498
Depreciation & Amortization
137
0
551
550
540
665
381
524
415
0
0
730
235
0
0
971
269
0
1 064
1 048
1 326
0
1 379
1 128
1 418
0
0
1 313
420
0
0
1 869
2 403
0
0
2 271
2 903
2 928
0
2 667
3 438
Other Non-Cash Items
(1)
0
0
43
0
0
6
(31)
11
0
0
18
5
0
0
50
(3)
0
(3)
(54)
5
0
19
(105)
(4)
0
0
(299)
15
0
0
(739)
(269)
0
0
(9)
(152)
(398)
0
(226)
(140)
Cash Taxes Paid
0
1
0
1
0
0
0
(0)
0
0
0
2
0
0
0
0
0
0
0
24
0
0
0
14
0
0
0
51
0
0
0
71
0
0
0
54
0
0
0
(17)
0
Cash Interest Paid
0
15
0
16
0
0
0
26
0
0
0
28
0
0
0
34
0
1
1
54
6
11
11
122
11
11
11
111
8
3
0
147
0
0
0
165
0
0
0
211
0
Change in Working Capital
598
754
79
(110)
551
245
625
(46)
621
1 126
1 351
(87)
910
997
1 217
(67)
1 042
894
(170)
(272)
(271)
(154)
(102)
(162)
(183)
(211)
1 100
(22)
1 656
2 756
2 596
106
214
1 833
2 342
887
427
(2 763)
(1 386)
(207)
3 056
Cash from Operating Activities
753
N/A
754
+0%
618
-18%
608
-2%
573
-6%
618
+8%
664
+7%
669
+1%
661
-1%
753
+14%
772
+3%
977
+27%
998
+2%
997
0%
1 217
+22%
1 081
-11%
1 030
-5%
894
-13%
692
-23%
799
+16%
870
+9%
950
+9%
1 078
+13%
1 019
-5%
1 113
+9%
1 070
-4%
1 445
+35%
1 660
+15%
1 864
+12%
2 756
+48%
2 596
-6%
3 012
+16%
4 141
+37%
5 224
+26%
5 734
+10%
5 348
-7%
4 556
-15%
2 429
-47%
2 962
+22%
3 358
+13%
3 027
-10%
Investing Cash Flow
Capital Expenditures
(678)
(594)
(556)
(702)
(817)
(940)
(1 013)
(1 260)
(1 625)
(2 332)
(2 803)
(2 843)
(2 874)
(2 564)
(2 492)
(2 331)
(2 077)
(1 973)
(1 758)
(1 818)
(1 770)
(2 066)
(1 971)
(1 881)
(2 218)
(2 121)
(3 504)
(5 285)
(5 411)
(5 357)
(4 574)
(4 340)
(4 566)
(4 899)
(6 136)
(6 261)
(6 571)
(5 963)
(7 320)
(7 633)
(8 212)
Other Items
(72)
(244)
(213)
(442)
(451)
(168)
(139)
471
569
234
205
400
(2)
(103)
115
(331)
(701)
(451)
(1 354)
(1 379)
(1 279)
(1 327)
(702)
(68)
(731)
(85)
(1 667)
(1 787)
(900)
(3 755)
(2 021)
(2 315)
(5 300)
(2 599)
(3 571)
(4 131)
468
(1 829)
864
1 426
654
Cash from Investing Activities
(750)
N/A
(838)
-12%
(769)
+8%
(1 144)
-49%
(1 268)
-11%
(1 108)
+13%
(1 152)
-4%
(790)
+31%
(1 057)
-34%
(2 098)
-99%
(2 598)
-24%
(2 443)
+6%
(2 876)
-18%
(2 666)
+7%
(2 378)
+11%
(2 662)
-12%
(2 778)
-4%
(2 423)
+13%
(3 112)
-28%
(3 197)
-3%
(3 049)
+5%
(3 393)
-11%
(2 673)
+21%
(1 949)
+27%
(2 949)
-51%
(2 206)
+25%
(5 171)
-134%
(7 071)
-37%
(6 310)
+11%
(9 111)
-44%
(6 595)
+28%
(6 655)
-1%
(9 866)
-48%
(7 499)
+24%
(9 707)
-29%
(10 392)
-7%
(6 103)
+41%
(7 792)
-28%
(6 456)
+17%
(6 208)
+4%
(7 559)
-22%
Financing Cash Flow
Net Issuance of Common Stock
6
203
206
280
277
485
509
518
517
112
90
18
20
21
15
344
343
427
486
149
148
65
7
7
11
12
7 528
7 527
7 524
7 522
7
6
4
(13)
19
20
22
42
56
57
54
Net Issuance of Debt
28
85
(167)
120
106
(80)
89
(113)
397
1 308
1 733
1 766
1 567
761
590
570
454
524
257
246
454
583
368
246
1 017
442
830
2 819
1 292
1 759
2 004
284
730
1 375
2 037
2 356
3 043
2 328
1 819
1 686
1 210
Other
108
108
0
277
277
0
0
132
132
768
913
831
831
195
0
358
358
1 082
1 382
1 982
1 982
1 952
1 652
1 123
1 123
2 300
2 625
2 358
2 682
778
670
2 068
2 028
2 488
2 270
1 239
1 281
532
1 242
723
325
Cash from Financing Activities
143
N/A
396
+177%
39
-90%
677
+1 622%
659
-3%
682
+3%
875
+28%
537
-39%
1 046
+95%
2 188
+109%
2 736
+25%
2 615
-4%
2 417
-8%
977
-60%
655
-33%
1 272
+94%
1 155
-9%
2 033
+76%
2 124
+4%
2 377
+12%
2 584
+9%
2 600
+1%
2 027
-22%
1 376
-32%
2 151
+56%
2 755
+28%
10 983
+299%
12 704
+16%
11 497
-10%
10 059
-13%
2 681
-73%
2 357
-12%
2 762
+17%
3 850
+39%
4 326
+12%
3 614
-16%
4 347
+20%
2 902
-33%
3 118
+7%
2 466
-21%
1 590
-36%
Change in Cash
Effect of Foreign Exchange Rates
(1)
(1)
(0)
(0)
1
1
(8)
(15)
(19)
(22)
(17)
(28)
(22)
(19)
(11)
22
50
35
(1)
(16)
(28)
(25)
(49)
(9)
(37)
(36)
158
295
300
345
202
41
48
(120)
(312)
(220)
(197)
(384)
(215)
(335)
(413)
Net Change in Cash
145
N/A
310
+115%
(111)
N/A
141
N/A
(35)
N/A
193
N/A
379
+97%
402
+6%
633
+57%
821
+30%
893
+9%
1 121
+25%
517
-54%
(711)
N/A
(516)
+27%
(288)
+44%
(543)
-89%
538
N/A
(296)
N/A
(37)
+87%
377
N/A
133
-65%
382
+188%
438
+15%
278
-36%
1 583
+469%
7 415
+368%
7 588
+2%
7 351
-3%
4 049
-45%
(1 116)
N/A
(1 245)
-12%
(2 915)
-134%
1 455
N/A
41
-97%
(1 649)
N/A
2 604
N/A
(2 846)
N/A
(591)
+79%
(718)
-21%
(3 355)
-368%
Free Cash Flow
Free Cash Flow
75
N/A
160
+113%
63
-61%
(94)
N/A
(244)
-159%
(322)
-32%
(348)
-8%
(591)
-70%
(964)
-63%
(1 580)
-64%
(2 031)
-29%
(1 866)
+8%
(1 876)
-1%
(1 566)
+17%
(1 275)
+19%
(1 250)
+2%
(1 048)
+16%
(1 079)
-3%
(1 066)
+1%
(1 019)
+4%
(901)
+12%
(1 116)
-24%
(893)
+20%
(862)
+3%
(1 105)
-28%
(1 051)
+5%
(2 059)
-96%
(3 624)
-76%
(3 547)
+2%
(2 601)
+27%
(1 978)
+24%
(1 329)
+33%
(425)
+68%
325
N/A
(402)
N/A
(913)
-127%
(2 014)
-121%
(3 535)
-75%
(4 358)
-23%
(4 275)
+2%
(5 186)
-21%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 139,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.