Fanhua Inc
NASDAQ:FANH
Cash Flow Statement
Cash Flow Statement
Fanhua Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
100
|
120
|
156
|
161
|
166
|
153
|
170
|
185
|
216
|
202
|
161
|
147
|
168
|
217
|
324
|
402
|
452
|
517
|
548
|
0
|
617
|
321
|
245
|
415
|
193
|
88
|
96
|
6
|
276
|
369
|
333
|
289
|
260
|
83
|
42
|
39
|
86
|
188
|
242
|
370
|
289
|
|
Depreciation & Amortization |
45
|
45
|
45
|
46
|
45
|
44
|
40
|
34
|
30
|
24
|
22
|
28
|
34
|
41
|
49
|
50
|
47
|
45
|
43
|
0
|
27
|
14
|
8
|
0
|
17
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
0
|
|
Change in Deffered Taxes |
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
10
|
7
|
10
|
0
|
(19)
|
5
|
6
|
0
|
5
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
|
Stock-Based Compensation |
45
|
40
|
37
|
34
|
24
|
21
|
18
|
20
|
18
|
16
|
14
|
8
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
43
|
43
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
35
|
30
|
14
|
4
|
(16)
|
(24)
|
(39)
|
(38)
|
(33)
|
(48)
|
(44)
|
(63)
|
(125)
|
(122)
|
(205)
|
(243)
|
(278)
|
(326)
|
(303)
|
0
|
(324)
|
(121)
|
(16)
|
(46)
|
240
|
(20)
|
(9)
|
34
|
104
|
(28)
|
(80)
|
(88)
|
118
|
160
|
220
|
248
|
180
|
102
|
102
|
(32)
|
51
|
|
Cash Taxes Paid |
27
|
26
|
27
|
25
|
19
|
13
|
7
|
5
|
4
|
5
|
5
|
4
|
4
|
9
|
56
|
81
|
103
|
0
|
0
|
0
|
110
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
10
|
53
|
65
|
78
|
68
|
35
|
9
|
0
|
70
|
129
|
36
|
36
|
26
|
(62)
|
93
|
(3)
|
(79)
|
(69)
|
(237)
|
343
|
223
|
507
|
366
|
(124)
|
(276)
|
204
|
355
|
387
|
(11)
|
8
|
15
|
(43)
|
(294)
|
(284)
|
(213)
|
(236)
|
(175)
|
(131)
|
(183)
|
(183)
|
(236)
|
|
Cash from Operating Activities |
186
N/A
|
243
+31%
|
276
+13%
|
285
+3%
|
262
-8%
|
209
-20%
|
180
-14%
|
181
+0%
|
281
+55%
|
308
+9%
|
174
-43%
|
148
-15%
|
88
-41%
|
74
-15%
|
261
+252%
|
206
-21%
|
152
-26%
|
174
+14%
|
60
-65%
|
392
+550%
|
524
+34%
|
540
+3%
|
423
-22%
|
246
-42%
|
178
-27%
|
266
+49%
|
427
+61%
|
427
0%
|
402
-6%
|
348
-13%
|
268
-23%
|
159
-41%
|
126
-20%
|
(41)
N/A
|
49
N/A
|
51
+4%
|
138
+171%
|
206
+50%
|
208
+1%
|
202
-3%
|
105
-48%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(36)
|
(32)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
(7)
|
(29)
|
(70)
|
(72)
|
(73)
|
(56)
|
(20)
|
(21)
|
(22)
|
(23)
|
0
|
(23)
|
(10)
|
(9)
|
0
|
(20)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
0
|
|
Other Items |
(383)
|
(455)
|
(582)
|
(534)
|
(439)
|
(327)
|
(228)
|
(534)
|
(1 115)
|
(1 631)
|
(1 492)
|
(1 130)
|
(661)
|
(9)
|
54
|
(142)
|
(3)
|
(343)
|
(54)
|
1 602
|
1 590
|
2 006
|
1 822
|
21
|
32
|
10
|
225
|
49
|
341
|
563
|
(18)
|
815
|
481
|
147
|
271
|
(209)
|
(50)
|
(336)
|
(240)
|
(123)
|
(246)
|
|
Cash from Investing Activities |
(419)
N/A
|
(487)
-16%
|
(589)
-21%
|
(540)
+8%
|
(445)
+18%
|
(333)
+25%
|
(233)
+30%
|
(539)
-131%
|
(1 121)
-108%
|
(1 638)
-46%
|
(1 520)
+7%
|
(1 201)
+21%
|
(733)
+39%
|
(82)
+89%
|
(2)
+98%
|
(162)
-9 447%
|
(24)
+85%
|
(365)
-1 438%
|
(77)
+79%
|
1 597
N/A
|
1 568
-2%
|
2 006
+28%
|
1 823
-9%
|
21
-99%
|
12
-43%
|
15
+25%
|
234
+1 461%
|
49
-79%
|
325
+559%
|
563
+73%
|
(18)
N/A
|
815
N/A
|
450
-45%
|
147
-67%
|
271
+85%
|
(209)
N/A
|
(128)
+39%
|
(414)
-224%
|
(318)
+23%
|
(201)
+37%
|
(246)
-23%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
2
|
3
|
3
|
3
|
1
|
1
|
(5)
|
(5)
|
(5)
|
(6)
|
1
|
1
|
5
|
213
|
212
|
266
|
262
|
58
|
0
|
(1 567)
|
(79)
|
(330)
|
(484)
|
(484)
|
(402)
|
(154)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
(26)
|
(28)
|
(29)
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
206
|
200
|
197
|
126
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(36)
|
(137)
|
(142)
|
(292)
|
0
|
(327)
|
(186)
|
(207)
|
(322)
|
(435)
|
0
|
(437)
|
(414)
|
(389)
|
0
|
(319)
|
(279)
|
(243)
|
0
|
(155)
|
(103)
|
(52)
|
0
|
0
|
0
|
0
|
|
Other |
3
|
1
|
1
|
(11)
|
(11)
|
(122)
|
(122)
|
(139)
|
(139)
|
(30)
|
(103)
|
(214)
|
(218)
|
(217)
|
(121)
|
18
|
(81)
|
(46)
|
(62)
|
(1 682)
|
229
|
(1 584)
|
(1 575)
|
41
|
127
|
11
|
(4)
|
0
|
(250)
|
(261)
|
(268)
|
(268)
|
(18)
|
(8)
|
0
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(2)
|
|
Cash from Financing Activities |
3
N/A
|
3
-6%
|
4
+28%
|
(8)
N/A
|
(8)
N/A
|
(121)
-1 446%
|
(120)
+0%
|
(144)
-20%
|
(144)
+0%
|
(34)
+76%
|
(109)
-217%
|
(212)
-95%
|
(217)
-2%
|
(212)
+2%
|
56
N/A
|
194
+246%
|
48
-75%
|
75
+57%
|
(296)
N/A
|
(1 729)
-484%
|
(1 665)
+4%
|
(1 661)
+0%
|
(1 925)
-16%
|
(765)
+60%
|
(792)
-4%
|
(826)
-4%
|
(595)
+28%
|
(414)
+30%
|
(639)
-54%
|
(649)
-2%
|
(587)
+10%
|
(547)
+7%
|
(260)
+52%
|
(250)
+4%
|
(155)
+38%
|
(103)
+34%
|
(20)
+80%
|
148
N/A
|
170
+15%
|
163
-4%
|
94
-42%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(7)
|
(0)
|
2
|
1
|
6
|
(1)
|
0
|
8
|
6
|
7
|
4
|
3
|
3
|
2
|
1
|
(6)
|
(11)
|
(18)
|
(18)
|
(9)
|
(18)
|
(15)
|
1
|
9
|
19
|
32
|
18
|
4
|
(4)
|
(19)
|
(21)
|
(20)
|
(10)
|
(3)
|
(2)
|
0
|
2
|
(1)
|
9
|
7
|
0
|
|
Net Change in Cash |
(237)
N/A
|
(241)
-2%
|
(307)
-28%
|
(262)
+15%
|
(186)
+29%
|
(246)
-32%
|
(173)
+30%
|
(494)
-186%
|
(978)
-98%
|
(1 358)
-39%
|
(1 451)
-7%
|
(1 263)
+13%
|
(859)
+32%
|
(217)
+75%
|
317
N/A
|
232
-27%
|
165
-29%
|
(135)
N/A
|
(330)
-145%
|
252
N/A
|
409
+63%
|
869
+113%
|
323
-63%
|
(490)
N/A
|
(583)
-19%
|
(513)
+12%
|
85
N/A
|
66
-22%
|
85
+28%
|
243
+188%
|
(357)
N/A
|
406
N/A
|
306
-25%
|
(148)
N/A
|
163
N/A
|
(261)
N/A
|
(8)
+97%
|
(61)
-629%
|
69
N/A
|
170
+146%
|
(46)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
150
N/A
|
211
+41%
|
269
+27%
|
279
+4%
|
255
-8%
|
203
-21%
|
175
-14%
|
176
+1%
|
275
+56%
|
301
+9%
|
146
-51%
|
77
-47%
|
16
-79%
|
1
-94%
|
205
+20 400%
|
186
-10%
|
131
-29%
|
152
+16%
|
38
-75%
|
392
+936%
|
501
+28%
|
530
+6%
|
414
-22%
|
246
-41%
|
159
-35%
|
266
+68%
|
427
+61%
|
427
0%
|
387
-9%
|
348
-10%
|
268
-23%
|
159
-41%
|
95
-40%
|
(41)
N/A
|
49
N/A
|
51
+4%
|
60
+18%
|
206
+243%
|
208
+1%
|
202
-3%
|
105
-48%
|