Langfang Development Co Ltd
SSE:600149
Cash Flow Statement
Cash Flow Statement
Langfang Development Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(19)
|
(18)
|
(24)
|
(26)
|
(19)
|
(15)
|
(16)
|
(13)
|
(10)
|
(11)
|
(11)
|
(13)
|
(15)
|
(13)
|
(9)
|
(4)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(13)
|
(14)
|
(14)
|
(14)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(9)
|
(10)
|
(12)
|
(11)
|
(13)
|
(15)
|
(15)
|
(16)
|
(16)
|
(13)
|
(12)
|
(13)
|
(9)
|
(9)
|
(5)
|
(2)
|
(4)
|
(9)
|
(11)
|
(12)
|
(29)
|
(5)
|
(7)
|
(9)
|
15
|
|
| Change in Working Capital |
(56)
|
(59)
|
(6)
|
(29)
|
98
|
100
|
41
|
38
|
(13)
|
(11)
|
6
|
3
|
28
|
(102)
|
(79)
|
(77)
|
(27)
|
102
|
87
|
186
|
(113)
|
(111)
|
(122)
|
(223)
|
(7)
|
(6)
|
61
|
58
|
8
|
10
|
(60)
|
(3)
|
81
|
77
|
84
|
26
|
(4)
|
(3)
|
(6)
|
(7)
|
(4)
|
(4)
|
(7)
|
(3)
|
(6)
|
(7)
|
(6)
|
(5)
|
(32)
|
(24)
|
(6)
|
(8)
|
20
|
11
|
(7)
|
(7)
|
24
|
25
|
26
|
27
|
(12)
|
(22)
|
(30)
|
(30)
|
(35)
|
(35)
|
(28)
|
(35)
|
(19)
|
(20)
|
(24)
|
(21)
|
(29)
|
(25)
|
(31)
|
(30)
|
(27)
|
(29)
|
(22)
|
(28)
|
(26)
|
(29)
|
(27)
|
(31)
|
(25)
|
(27)
|
(22)
|
|
| Cash from Operating Activities |
(82)
N/A
|
(86)
-4%
|
(12)
+87%
|
10
N/A
|
84
+744%
|
99
+17%
|
17
-83%
|
31
+80%
|
18
-41%
|
0
-98%
|
14
+3 300%
|
(6)
N/A
|
59
N/A
|
(67)
N/A
|
(61)
+9%
|
(55)
+10%
|
(60)
-10%
|
69
N/A
|
69
-1%
|
157
+127%
|
(117)
N/A
|
(114)
+3%
|
(125)
-9%
|
(224)
-80%
|
(2)
+99%
|
(2)
+7%
|
64
N/A
|
1
-99%
|
3
+251%
|
5
+65%
|
(59)
N/A
|
58
N/A
|
86
+47%
|
80
-6%
|
73
-9%
|
11
-84%
|
(14)
N/A
|
(11)
+21%
|
5
N/A
|
(8)
N/A
|
(2)
+76%
|
(1)
+64%
|
(13)
-1 714%
|
(4)
+67%
|
6
N/A
|
2
-65%
|
2
-15%
|
9
+400%
|
(31)
N/A
|
(31)
+2%
|
(10)
+67%
|
(6)
+37%
|
25
N/A
|
26
+3%
|
(5)
N/A
|
(15)
-223%
|
23
N/A
|
22
-2%
|
16
-29%
|
36
+132%
|
2
-96%
|
(32)
N/A
|
(30)
+6%
|
(37)
-24%
|
(11)
+70%
|
6
N/A
|
(2)
N/A
|
(27)
-1 342%
|
25
N/A
|
4
-82%
|
20
+363%
|
46
+133%
|
32
-31%
|
14
-55%
|
12
-19%
|
18
+55%
|
18
-2%
|
41
+130%
|
15
-64%
|
7
-49%
|
9
+20%
|
(5)
N/A
|
(7)
-35%
|
15
N/A
|
34
+128%
|
37
+10%
|
64
+71%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(60)
|
0
|
(60)
|
(61)
|
(1)
|
(21)
|
0
|
(22)
|
(22)
|
(1)
|
(1)
|
(3)
|
(6)
|
(6)
|
(6)
|
(3)
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(11)
|
(15)
|
(19)
|
(23)
|
(13)
|
(14)
|
(10)
|
(13)
|
(22)
|
(19)
|
(21)
|
(15)
|
(10)
|
(15)
|
(16)
|
(30)
|
(26)
|
(21)
|
(5)
|
(15)
|
(14)
|
(14)
|
(12)
|
(8)
|
(9)
|
(27)
|
(29)
|
|
| Other Items |
0
|
0
|
(20)
|
(20)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
87
|
87
|
87
|
58
|
0
|
0
|
(100)
|
115
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
14
|
(16)
|
(16)
|
(16)
|
0
|
0
|
2
|
1
|
(18)
|
12
|
9
|
(3)
|
(4)
|
(2)
|
5
|
24
|
16
|
0
|
0
|
23
|
22
|
0
|
0
|
0
|
68
|
0
|
68
|
68
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(7)
|
1
|
(9)
|
1
|
(8)
|
(38)
|
(3)
|
18
|
(27)
|
11
|
204
|
165
|
211
|
164
|
(32)
|
|
| Cash from Investing Activities |
(5)
N/A
|
(5)
+2%
|
(25)
-408%
|
(25)
+1%
|
(43)
-75%
|
(43)
0%
|
(23)
+47%
|
(23)
N/A
|
(0)
+100%
|
(0)
-1 400%
|
(0)
N/A
|
(0)
N/A
|
28
N/A
|
87
+205%
|
87
0%
|
86
0%
|
58
-33%
|
0
N/A
|
0
N/A
|
(100)
N/A
|
114
N/A
|
0
N/A
|
0
N/A
|
214
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(1)
N/A
|
(1)
-8%
|
0
N/A
|
0
N/A
|
(60)
N/A
|
(1)
+98%
|
(1)
+4%
|
(2)
-50%
|
59
N/A
|
(7)
N/A
|
(38)
-401%
|
(38)
-1%
|
(38)
N/A
|
(1)
+98%
|
(1)
+2%
|
(2)
-88%
|
(4)
-180%
|
(23)
-455%
|
6
N/A
|
6
-2%
|
(4)
N/A
|
(4)
-18%
|
(2)
+66%
|
5
N/A
|
25
+423%
|
16
-35%
|
0
N/A
|
0
N/A
|
23
N/A
|
21
-8%
|
21
-1%
|
21
N/A
|
(0)
N/A
|
57
N/A
|
54
-6%
|
50
-8%
|
45
-9%
|
(13)
N/A
|
(14)
-6%
|
(10)
+30%
|
(13)
-28%
|
(22)
-74%
|
(19)
+13%
|
(21)
-6%
|
(40)
-97%
|
(17)
+58%
|
(14)
+16%
|
(25)
-73%
|
(29)
-18%
|
(34)
-18%
|
(59)
-72%
|
(8)
+86%
|
3
N/A
|
(41)
N/A
|
(2)
+94%
|
192
N/A
|
157
-18%
|
203
+29%
|
137
-32%
|
(61)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
93
|
92
|
43
|
(18)
|
(48)
|
(54)
|
(44)
|
(41)
|
(12)
|
(5)
|
(7)
|
2
|
(13)
|
(67)
|
(80)
|
(93)
|
(77)
|
0
|
0
|
(2)
|
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
|
150
|
145
|
0
|
0
|
(155)
|
(159)
|
0
|
0
|
(9)
|
100
|
0
|
0
|
0
|
(100)
|
0
|
0
|
(70)
|
20
|
15
|
30
|
25
|
15
|
0
|
0
|
13
|
32
|
53
|
72
|
37
|
17
|
(0)
|
(23)
|
(2)
|
17
|
4
|
(32)
|
(34)
|
(67)
|
(44)
|
(12)
|
|
| Cash Paid for Dividends |
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(8)
|
(6)
|
(4)
|
(5)
|
(4)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
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
|
(3)
|
(7)
|
(9)
|
0
|
0
|
0
|
0
|
(0)
|
(2)
|
(4)
|
(5)
|
(6)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Other |
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(39)
|
(39)
|
(42)
|
(29)
|
(29)
|
(29)
|
(30)
|
(4)
|
0
|
(4)
|
(4)
|
0
|
190
|
(6)
|
(0)
|
(0)
|
(195)
|
2
|
|
| Cash from Financing Activities |
87
N/A
|
88
+1%
|
38
-57%
|
(28)
N/A
|
(59)
-106%
|
(63)
-8%
|
(53)
+17%
|
(49)
+6%
|
(18)
+63%
|
(9)
+50%
|
(12)
-33%
|
(2)
+87%
|
(18)
-1 009%
|
(71)
-302%
|
(83)
-16%
|
(96)
-16%
|
(78)
+18%
|
0
N/A
|
0
N/A
|
0
N/A
|
2
+400%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
7
N/A
|
7
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1
N/A
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
150
N/A
|
145
-3%
|
142
-2%
|
138
-2%
|
(164)
N/A
|
(159)
+3%
|
0
N/A
|
0
N/A
|
0
N/A
|
100
N/A
|
98
-2%
|
97
-2%
|
95
-2%
|
(106)
N/A
|
0
N/A
|
0
N/A
|
(71)
N/A
|
19
N/A
|
14
-27%
|
29
+105%
|
23
-18%
|
(26)
N/A
|
(21)
+19%
|
(36)
-72%
|
(31)
+13%
|
1
N/A
|
22
+2 042%
|
37
+66%
|
4
-89%
|
9
+116%
|
(10)
N/A
|
(32)
-233%
|
(11)
+65%
|
9
N/A
|
189
+2 068%
|
(42)
N/A
|
(38)
+9%
|
(71)
-86%
|
(242)
-239%
|
(12)
+95%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
(3)
N/A
|
2
N/A
|
(43)
N/A
|
(17)
+60%
|
(7)
+58%
|
(59)
-713%
|
(41)
+29%
|
0
N/A
|
(9)
N/A
|
1
N/A
|
(8)
N/A
|
70
N/A
|
(52)
N/A
|
(57)
-10%
|
(64)
-13%
|
(81)
-25%
|
44
N/A
|
55
+25%
|
57
+3%
|
(2)
N/A
|
2
N/A
|
(9)
N/A
|
(9)
+6%
|
(3)
+70%
|
(2)
+9%
|
70
N/A
|
7
-90%
|
3
-62%
|
5
+76%
|
(65)
N/A
|
(8)
+88%
|
85
N/A
|
79
-6%
|
72
-9%
|
70
-3%
|
(22)
N/A
|
(49)
-123%
|
(33)
+33%
|
(46)
-40%
|
(3)
+94%
|
(2)
+46%
|
(13)
-773%
|
(7)
+44%
|
(16)
-125%
|
10
N/A
|
8
-16%
|
155
+1 834%
|
110
-29%
|
110
+0%
|
133
+21%
|
(145)
N/A
|
(118)
+19%
|
(116)
+1%
|
(148)
-27%
|
8
N/A
|
144
+1 702%
|
142
-2%
|
134
-6%
|
131
-2%
|
(47)
N/A
|
(82)
-76%
|
(82)
0%
|
(63)
+24%
|
(5)
+92%
|
6
N/A
|
17
+202%
|
(17)
N/A
|
(24)
-41%
|
(36)
-53%
|
(37)
-2%
|
(25)
+31%
|
16
N/A
|
22
+39%
|
24
+6%
|
(7)
N/A
|
(8)
-13%
|
(28)
-251%
|
(26)
+7%
|
(0)
+98%
|
(23)
-5 761%
|
181
N/A
|
142
-22%
|
133
-6%
|
165
+24%
|
(68)
N/A
|
(10)
+86%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(87)
N/A
|
(91)
-4%
|
(17)
+82%
|
5
N/A
|
84
+1 460%
|
99
+18%
|
17
-83%
|
31
+80%
|
18
-41%
|
0
-99%
|
13
+13 200%
|
(6)
N/A
|
59
N/A
|
(67)
N/A
|
(61)
+9%
|
(55)
+10%
|
(60)
-9%
|
69
N/A
|
69
-1%
|
157
+128%
|
(119)
N/A
|
(114)
+4%
|
(125)
-9%
|
(225)
-81%
|
(3)
+99%
|
(2)
+9%
|
63
N/A
|
0
-99%
|
3
+555%
|
5
+98%
|
(59)
N/A
|
(2)
+97%
|
86
N/A
|
20
-76%
|
13
-37%
|
11
-15%
|
(36)
N/A
|
(11)
+68%
|
(17)
-46%
|
(30)
-80%
|
(3)
+91%
|
(2)
+46%
|
(16)
-973%
|
(10)
+39%
|
0
N/A
|
(4)
N/A
|
(1)
+79%
|
8
N/A
|
(31)
N/A
|
(31)
+2%
|
(10)
+67%
|
(6)
+44%
|
25
N/A
|
26
+3%
|
(5)
N/A
|
(15)
-228%
|
22
N/A
|
22
-3%
|
15
-30%
|
36
+138%
|
(9)
N/A
|
(47)
-398%
|
(49)
-5%
|
(61)
-24%
|
(25)
+59%
|
(9)
+65%
|
(12)
-40%
|
(40)
-236%
|
2
N/A
|
(15)
N/A
|
(1)
+96%
|
32
N/A
|
22
-32%
|
(0)
N/A
|
(4)
-1 412%
|
(12)
-182%
|
(8)
+29%
|
20
N/A
|
10
-52%
|
(7)
N/A
|
(5)
+34%
|
(19)
-306%
|
(19)
0%
|
7
N/A
|
25
+263%
|
10
-60%
|
35
+253%
|
|