China Meheco Group Co Ltd
SSE:600056
Cash Flow Statement
Cash Flow Statement
China Meheco Group Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
112
|
71
|
62
|
34
|
21
|
58
|
31
|
10
|
19
|
4
|
31
|
30
|
37
|
17
|
(6)
|
(9)
|
(76)
|
(82)
|
(104)
|
(100)
|
(50)
|
(19)
|
(20)
|
(33)
|
(116)
|
(159)
|
(156)
|
(168)
|
(169)
|
(203)
|
(193)
|
(300)
|
(276)
|
(224)
|
(310)
|
(226)
|
(232)
|
(325)
|
(301)
|
(362)
|
(402)
|
(408)
|
(497)
|
(498)
|
(498)
|
(528)
|
(581)
|
(669)
|
(829)
|
(859)
|
(980)
|
(990)
|
(1 029)
|
(1 276)
|
(1 464)
|
(1 592)
|
(1 390)
|
(1 446)
|
(1 259)
|
(1 141)
|
(1 125)
|
(865)
|
(740)
|
(585)
|
(707)
|
(790)
|
(957)
|
(1 041)
|
(1 011)
|
(921)
|
(813)
|
(908)
|
(961)
|
(1 027)
|
(1 097)
|
(1 096)
|
(1 856)
|
(1 847)
|
(1 753)
|
(1 717)
|
(810)
|
(759)
|
(786)
|
(773)
|
|
| Change in Working Capital |
(29)
|
(40)
|
(45)
|
(2)
|
(37)
|
(36)
|
(21)
|
(108)
|
(55)
|
(57)
|
(44)
|
17
|
(92)
|
(91)
|
(124)
|
(132)
|
(147)
|
(143)
|
255
|
736
|
1 487
|
1 496
|
1 114
|
594
|
(35)
|
(40)
|
(38)
|
(97)
|
(289)
|
(239)
|
(205)
|
(537)
|
(970)
|
(1 124)
|
(1 362)
|
(951)
|
(722)
|
(739)
|
(726)
|
(1 003)
|
(501)
|
(538)
|
(560)
|
(375)
|
(1 143)
|
(1 155)
|
(1 124)
|
(1 386)
|
(1 090)
|
(1 163)
|
(1 402)
|
(1 638)
|
(2 136)
|
(2 340)
|
(2 736)
|
(3 121)
|
(4 060)
|
(4 453)
|
(4 698)
|
(4 165)
|
(4 137)
|
(3 635)
|
(3 067)
|
(3 984)
|
(3 413)
|
(3 980)
|
(4 360)
|
(3 806)
|
(3 346)
|
(3 475)
|
(3 124)
|
(2 992)
|
(2 808)
|
(2 502)
|
(2 809)
|
(2 883)
|
(2 900)
|
(2 580)
|
(2 420)
|
(1 847)
|
(2 222)
|
(2 388)
|
(2 139)
|
(2 347)
|
|
| Cash from Operating Activities |
50
N/A
|
(177)
N/A
|
(74)
+58%
|
(67)
+10%
|
(44)
+34%
|
102
N/A
|
(40)
N/A
|
78
N/A
|
114
+46%
|
90
-21%
|
108
+20%
|
(40)
N/A
|
(28)
+31%
|
(45)
-63%
|
(8)
+82%
|
110
N/A
|
(95)
N/A
|
(159)
-68%
|
413
N/A
|
651
+58%
|
969
+49%
|
644
-34%
|
(135)
N/A
|
(421)
-212%
|
(371)
+12%
|
(156)
+58%
|
28
N/A
|
324
+1 077%
|
57
-82%
|
(118)
N/A
|
774
N/A
|
898
+16%
|
804
-10%
|
521
-35%
|
(323)
N/A
|
(703)
-118%
|
(14)
+98%
|
257
N/A
|
192
-25%
|
303
+58%
|
995
+229%
|
629
-37%
|
804
+28%
|
938
+17%
|
1 022
+9%
|
1 096
+7%
|
1 815
+66%
|
1 423
-22%
|
985
-31%
|
1 066
+8%
|
92
-91%
|
43
-54%
|
528
+1 140%
|
(337)
N/A
|
(235)
+30%
|
(380)
-62%
|
0
N/A
|
56
+18 400%
|
532
+859%
|
380
-29%
|
(54)
N/A
|
67
N/A
|
(779)
N/A
|
685
N/A
|
1 559
+128%
|
2 244
+44%
|
2 342
+4%
|
1 463
-38%
|
148
-90%
|
(165)
N/A
|
1 170
N/A
|
1 096
-6%
|
1 646
+50%
|
1 056
-36%
|
909
-14%
|
1 127
+24%
|
859
-24%
|
1 144
+33%
|
779
-32%
|
873
+12%
|
1 005
+15%
|
731
-27%
|
1 145
+57%
|
1 013
-12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(9)
|
(11)
|
(11)
|
(12)
|
(17)
|
(16)
|
(15)
|
(30)
|
(26)
|
(25)
|
(27)
|
(13)
|
(17)
|
(17)
|
(19)
|
(18)
|
(15)
|
(15)
|
(13)
|
(11)
|
(12)
|
(15)
|
(20)
|
(51)
|
(147)
|
(159)
|
(186)
|
(166)
|
(86)
|
(94)
|
(75)
|
(79)
|
(73)
|
(97)
|
(115)
|
(120)
|
(137)
|
(128)
|
(134)
|
(136)
|
(137)
|
(162)
|
(144)
|
(139)
|
(147)
|
(126)
|
(135)
|
(176)
|
(183)
|
(262)
|
(273)
|
(287)
|
(274)
|
(280)
|
(287)
|
(286)
|
(321)
|
(318)
|
(338)
|
(306)
|
(321)
|
(286)
|
(251)
|
(244)
|
(230)
|
(229)
|
(267)
|
(309)
|
(354)
|
(363)
|
(381)
|
(375)
|
(341)
|
(411)
|
(385)
|
(376)
|
(380)
|
|
| Other Items |
(446)
|
(131)
|
(376)
|
(277)
|
320
|
94
|
535
|
556
|
99
|
201
|
33
|
81
|
154
|
223
|
207
|
29
|
54
|
42
|
108
|
(17)
|
149
|
(88)
|
(197)
|
(52)
|
21
|
318
|
331
|
372
|
25
|
18
|
(17)
|
10
|
2
|
2
|
30
|
(7)
|
1
|
1
|
(7)
|
15
|
26
|
152
|
157
|
153
|
82
|
(309)
|
(327)
|
(325)
|
(263)
|
3
|
(17)
|
(263)
|
230
|
332
|
(64)
|
(469)
|
(497)
|
(441)
|
(16)
|
641
|
(2 826)
|
(3 067)
|
(3 184)
|
(3 054)
|
(11)
|
95
|
221
|
84
|
32
|
210
|
189
|
177
|
251
|
55
|
99
|
99
|
46
|
41
|
(28)
|
(27)
|
44
|
49
|
107
|
106
|
|
| Cash from Investing Activities |
(451)
N/A
|
(137)
+70%
|
(384)
-181%
|
(284)
+26%
|
314
N/A
|
87
-72%
|
528
+504%
|
548
+4%
|
88
-84%
|
190
+114%
|
21
-89%
|
64
+207%
|
138
+118%
|
208
+50%
|
177
-15%
|
3
-98%
|
29
+959%
|
15
-47%
|
95
+522%
|
(34)
N/A
|
132
N/A
|
(107)
N/A
|
(215)
-101%
|
(68)
+69%
|
6
N/A
|
305
+4 978%
|
320
+5%
|
360
+13%
|
10
-97%
|
(2)
N/A
|
(68)
-3 468%
|
(137)
-102%
|
(157)
-14%
|
(184)
-17%
|
(136)
+26%
|
(93)
+31%
|
(93)
+0%
|
(74)
+21%
|
(87)
-18%
|
(58)
+33%
|
(71)
-22%
|
37
N/A
|
37
-2%
|
17
-55%
|
(46)
N/A
|
(443)
-865%
|
(463)
-5%
|
(462)
+0%
|
(425)
+8%
|
(141)
+67%
|
(156)
-11%
|
(410)
-163%
|
103
N/A
|
197
+91%
|
(240)
N/A
|
(652)
-172%
|
(759)
-16%
|
(714)
+6%
|
(303)
+58%
|
367
N/A
|
(3 106)
N/A
|
(3 354)
-8%
|
(3 470)
-3%
|
(3 375)
+3%
|
(328)
+90%
|
(243)
+26%
|
(85)
+65%
|
(236)
-179%
|
(254)
-8%
|
(41)
+84%
|
(54)
-32%
|
(54)
+1%
|
22
N/A
|
(212)
N/A
|
(210)
+1%
|
(255)
-21%
|
(316)
-24%
|
(340)
-8%
|
(403)
-19%
|
(368)
+9%
|
(368)
+0%
|
(337)
+8%
|
(269)
+20%
|
(274)
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
97
|
136
|
86
|
210
|
(42)
|
(141)
|
(67)
|
(116)
|
(50)
|
11
|
16
|
49
|
272
|
305
|
387
|
335
|
247
|
(20)
|
(50)
|
(642)
|
(1 100)
|
(1 332)
|
(1 434)
|
(682)
|
(413)
|
103
|
168
|
(76)
|
(94)
|
(327)
|
0
|
(269)
|
(90)
|
(137)
|
(138)
|
523
|
914
|
652
|
560
|
330
|
200
|
2 613
|
4 385
|
4 237
|
3 845
|
503
|
(1 696)
|
(1 598)
|
(1 537)
|
(15)
|
870
|
384
|
393
|
709
|
614
|
993
|
382
|
120
|
97
|
151
|
626
|
940
|
898
|
580
|
543
|
|
| Cash Paid for Dividends |
(21)
|
0
|
(10)
|
(10)
|
(33)
|
0
|
(57)
|
(57)
|
(42)
|
0
|
0
|
0
|
(88)
|
(97)
|
(134)
|
(134)
|
(122)
|
0
|
(78)
|
(79)
|
(27)
|
(31)
|
(47)
|
(79)
|
(78)
|
(78)
|
(80)
|
(51)
|
(59)
|
(61)
|
(76)
|
(180)
|
(157)
|
(178)
|
(216)
|
(244)
|
(284)
|
(290)
|
(307)
|
(259)
|
(269)
|
(255)
|
(254)
|
(180)
|
(238)
|
(238)
|
(236)
|
(262)
|
(240)
|
(239)
|
(302)
|
(289)
|
(316)
|
(317)
|
(356)
|
(628)
|
(446)
|
(480)
|
(544)
|
(285)
|
(553)
|
(562)
|
(491)
|
(668)
|
(481)
|
(468)
|
(542)
|
(542)
|
(549)
|
(551)
|
(449)
|
(359)
|
(385)
|
(397)
|
(494)
|
(384)
|
(368)
|
(352)
|
(369)
|
(513)
|
(511)
|
(509)
|
(247)
|
(329)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(0)
|
(0)
|
0
|
(16)
|
24
|
24
|
24
|
0
|
0
|
(182)
|
5
|
7
|
123
|
77
|
2
|
890
|
833
|
1 099
|
1 094
|
125
|
2
|
(52)
|
31
|
(270)
|
(521)
|
196
|
(15)
|
290
|
382
|
(319)
|
(108)
|
(17)
|
460
|
558
|
356
|
322
|
76
|
(152)
|
(82)
|
217
|
232
|
(1 213)
|
(388)
|
(735)
|
(731)
|
672
|
(165)
|
(95)
|
(715)
|
(480)
|
(326)
|
(354)
|
175
|
61
|
(477)
|
(417)
|
(399)
|
(709)
|
(688)
|
(838)
|
(1 538)
|
(1 214)
|
|
| Cash from Financing Activities |
(57)
N/A
|
0
N/A
|
(26)
N/A
|
(10)
+62%
|
(33)
-232%
|
0
N/A
|
(57)
N/A
|
(57)
N/A
|
(42)
+27%
|
0
N/A
|
0
N/A
|
(4)
N/A
|
(84)
-2 103%
|
(93)
-11%
|
(130)
-41%
|
(134)
-3%
|
(122)
+9%
|
0
N/A
|
(185)
N/A
|
19
N/A
|
110
+488%
|
56
-49%
|
163
+191%
|
(121)
N/A
|
(219)
-81%
|
(160)
+27%
|
(172)
-7%
|
(77)
+55%
|
(25)
+68%
|
(5)
+81%
|
(27)
-487%
|
(90)
-234%
|
153
N/A
|
215
+41%
|
242
+12%
|
80
-67%
|
(302)
N/A
|
550
N/A
|
(117)
N/A
|
(259)
-122%
|
(508)
-96%
|
(1 565)
-208%
|
(933)
+40%
|
(645)
+31%
|
(105)
+84%
|
(339)
-224%
|
(833)
-146%
|
(160)
+81%
|
(581)
-263%
|
(323)
+45%
|
(189)
+41%
|
(697)
-269%
|
(561)
+20%
|
(472)
+16%
|
628
N/A
|
844
+34%
|
562
-33%
|
402
-28%
|
(138)
N/A
|
(237)
-72%
|
1 978
N/A
|
4 040
+104%
|
3 978
-2%
|
1 964
-51%
|
(366)
N/A
|
(2 899)
-693%
|
(2 870)
+1%
|
(1 407)
+51%
|
(729)
+48%
|
224
N/A
|
(780)
N/A
|
(447)
+43%
|
(2)
+100%
|
(138)
-6 697%
|
674
N/A
|
60
-91%
|
(726)
N/A
|
(672)
+7%
|
(616)
+8%
|
(596)
+3%
|
(258)
+57%
|
(449)
-74%
|
(1 205)
-168%
|
(1 001)
+17%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
0
|
2
|
2
|
2
|
2
|
6
|
0
|
6
|
2
|
(16)
|
(22)
|
(16)
|
(8)
|
10
|
15
|
17
|
11
|
5
|
8
|
1
|
2
|
(10)
|
(11)
|
(13)
|
(13)
|
(4)
|
(4)
|
2
|
3
|
11
|
10
|
1
|
8
|
2
|
16
|
6
|
1
|
2
|
(13)
|
0
|
(5)
|
|
| Net Change in Cash |
(455)
N/A
|
(347)
+24%
|
(484)
-39%
|
(361)
+25%
|
237
N/A
|
156
-34%
|
431
+177%
|
569
+32%
|
161
-72%
|
238
+48%
|
121
-49%
|
20
-84%
|
27
+36%
|
70
+161%
|
39
-45%
|
(21)
N/A
|
(189)
-791%
|
(258)
-36%
|
323
N/A
|
636
+97%
|
1 211
+90%
|
594
-51%
|
(186)
N/A
|
(609)
-228%
|
(584)
+4%
|
(12)
+98%
|
175
N/A
|
607
+246%
|
43
-93%
|
(125)
N/A
|
679
N/A
|
671
-1%
|
800
+19%
|
553
-31%
|
(217)
N/A
|
(717)
-231%
|
(410)
+43%
|
733
N/A
|
(12)
N/A
|
(15)
-21%
|
417
N/A
|
(898)
N/A
|
(93)
+90%
|
309
N/A
|
874
+183%
|
316
-64%
|
520
+65%
|
803
+55%
|
(15)
N/A
|
603
N/A
|
(248)
N/A
|
(1 063)
-329%
|
54
N/A
|
(634)
N/A
|
138
N/A
|
(195)
N/A
|
(187)
+4%
|
(242)
-29%
|
108
N/A
|
522
+382%
|
(1 177)
N/A
|
760
N/A
|
(270)
N/A
|
(724)
-169%
|
856
N/A
|
(909)
N/A
|
(626)
+31%
|
(192)
+69%
|
(839)
-336%
|
14
N/A
|
339
+2 325%
|
598
+77%
|
1 677
+180%
|
716
-57%
|
1 373
+92%
|
939
-32%
|
(181)
N/A
|
148
N/A
|
(234)
N/A
|
(91)
+61%
|
381
N/A
|
(67)
N/A
|
(328)
-386%
|
(266)
+19%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
45
N/A
|
(183)
N/A
|
(82)
+55%
|
(74)
+9%
|
(50)
+32%
|
95
N/A
|
(47)
N/A
|
69
N/A
|
103
+49%
|
79
-24%
|
96
+22%
|
(57)
N/A
|
(44)
+23%
|
(60)
-37%
|
(38)
+36%
|
84
N/A
|
(120)
N/A
|
(186)
-55%
|
399
N/A
|
635
+59%
|
952
+50%
|
626
-34%
|
(153)
N/A
|
(436)
-185%
|
(386)
+11%
|
(169)
+56%
|
16
N/A
|
312
+1 801%
|
43
-86%
|
(138)
N/A
|
723
N/A
|
751
+4%
|
646
-14%
|
336
-48%
|
(489)
N/A
|
(789)
-62%
|
(109)
+86%
|
182
N/A
|
112
-38%
|
230
+104%
|
898
+291%
|
514
-43%
|
683
+33%
|
801
+17%
|
894
+12%
|
962
+8%
|
1 678
+75%
|
1 286
-23%
|
823
-36%
|
923
+12%
|
(47)
N/A
|
(105)
-122%
|
402
N/A
|
(472)
N/A
|
(411)
+13%
|
(563)
-37%
|
(262)
+54%
|
(217)
+17%
|
245
N/A
|
106
-57%
|
(334)
N/A
|
(220)
+34%
|
(1 065)
-385%
|
364
N/A
|
1 242
+241%
|
1 905
+53%
|
2 036
+7%
|
1 142
-44%
|
(138)
N/A
|
(416)
-202%
|
927
N/A
|
865
-7%
|
1 417
+64%
|
789
-44%
|
599
-24%
|
772
+29%
|
497
-36%
|
763
+54%
|
404
-47%
|
531
+31%
|
594
+12%
|
345
-42%
|
769
+123%
|
633
-18%
|
|