Gree Real Estate Co Ltd
SSE:600185
Cash Flow Statement
Cash Flow Statement
Gree Real Estate 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 |
(14)
|
(13)
|
(16)
|
(15)
|
(38)
|
(40)
|
(37)
|
(37)
|
(15)
|
(13)
|
(13)
|
(11)
|
(12)
|
(11)
|
(14)
|
(134)
|
(143)
|
(145)
|
(161)
|
(67)
|
(77)
|
(139)
|
(237)
|
(258)
|
(272)
|
(275)
|
(269)
|
(269)
|
(448)
|
(415)
|
(416)
|
(462)
|
(333)
|
(347)
|
(332)
|
(286)
|
(231)
|
(255)
|
(238)
|
(215)
|
(214)
|
(169)
|
(181)
|
(224)
|
(346)
|
(405)
|
(843)
|
(890)
|
(864)
|
(818)
|
(563)
|
(511)
|
(344)
|
(444)
|
(377)
|
(392)
|
(518)
|
(437)
|
(618)
|
(628)
|
(634)
|
(635)
|
(414)
|
(407)
|
(478)
|
(707)
|
(1 020)
|
(1 077)
|
(1 011)
|
(773)
|
(579)
|
(611)
|
(644)
|
(971)
|
(925)
|
(838)
|
(881)
|
(581)
|
(410)
|
(646)
|
(862)
|
(856)
|
(1 161)
|
(915)
|
|
| Change in Working Capital |
(37)
|
(69)
|
(2)
|
(55)
|
33
|
(62)
|
(235)
|
(251)
|
(63)
|
27
|
181
|
152
|
(21)
|
6
|
(55)
|
305
|
401
|
120
|
557
|
49
|
32
|
780
|
993
|
1 143
|
2 046
|
2 271
|
1 632
|
1 858
|
787
|
(103)
|
(103)
|
(476)
|
(207)
|
(246)
|
(410)
|
(611)
|
(588)
|
(430)
|
(292)
|
(2)
|
(195)
|
(206)
|
28
|
182
|
2 003
|
1 991
|
1 389
|
1 342
|
(561)
|
(711)
|
(297)
|
(394)
|
(375)
|
(235)
|
(392)
|
(1 351)
|
(1 445)
|
(1 457)
|
(1 360)
|
(439)
|
(401)
|
(481)
|
(536)
|
(507)
|
(410)
|
(325)
|
46
|
(271)
|
(349)
|
(161)
|
(624)
|
(425)
|
(343)
|
(648)
|
(564)
|
(446)
|
(578)
|
(490)
|
(440)
|
(410)
|
(462)
|
(516)
|
(530)
|
(503)
|
|
| Cash from Operating Activities |
(23)
N/A
|
(53)
-127%
|
73
N/A
|
81
+11%
|
118
+45%
|
24
-79%
|
(183)
N/A
|
(155)
+15%
|
(43)
+72%
|
72
N/A
|
224
+211%
|
133
-41%
|
145
+9%
|
132
-9%
|
106
-20%
|
397
+276%
|
175
-56%
|
(132)
N/A
|
286
N/A
|
(18)
N/A
|
(915)
-5 098%
|
(1 230)
-34%
|
(1 846)
-50%
|
(1 870)
-1%
|
201
N/A
|
1 937
+866%
|
442
-77%
|
785
+78%
|
(374)
N/A
|
(1 693)
-353%
|
(1 294)
+24%
|
(1 626)
-26%
|
(1 362)
+16%
|
(1 153)
+15%
|
184
N/A
|
10
-94%
|
(128)
N/A
|
(460)
-260%
|
(575)
-25%
|
(512)
+11%
|
(1 145)
-124%
|
(3 630)
-217%
|
(3 338)
+8%
|
(2 837)
+15%
|
182
N/A
|
3 449
+1 794%
|
3 475
+1%
|
2 190
-37%
|
(1 235)
N/A
|
(1 860)
-51%
|
(2 480)
-33%
|
(1 816)
+27%
|
(2 102)
-16%
|
(2 346)
-12%
|
(1 969)
+16%
|
(2 610)
-33%
|
(1 217)
+53%
|
(813)
+33%
|
(281)
+65%
|
1 106
N/A
|
1 725
+56%
|
1 278
-26%
|
1 199
-6%
|
2 586
+116%
|
1 820
-30%
|
3 488
+92%
|
4 437
+27%
|
2 652
-40%
|
3 460
+30%
|
2 425
-30%
|
1 184
-51%
|
1 143
-4%
|
1 660
+45%
|
4 945
+198%
|
5 556
+12%
|
6 194
+11%
|
4 999
-19%
|
1 724
-66%
|
1 204
-30%
|
271
-78%
|
769
+184%
|
730
-5%
|
545
-25%
|
955
+75%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(74)
|
(65)
|
(31)
|
(46)
|
(16)
|
0
|
4
|
1
|
(1)
|
0
|
0
|
1
|
(2)
|
(2)
|
(1)
|
(3)
|
(6)
|
(5)
|
(6)
|
(11)
|
(22)
|
(25)
|
(25)
|
(20)
|
(15)
|
(13)
|
(11)
|
(18)
|
(4)
|
(3)
|
(14)
|
(7)
|
(11)
|
(11)
|
(1)
|
(1)
|
(72)
|
(73)
|
(72)
|
(72)
|
(86)
|
(95)
|
(119)
|
(171)
|
(190)
|
(349)
|
(514)
|
(567)
|
(730)
|
(720)
|
(1 056)
|
(1 304)
|
(486)
|
(455)
|
(54)
|
182
|
(303)
|
(279)
|
(187)
|
(118)
|
(52)
|
28
|
32
|
1
|
(197)
|
(183)
|
(169)
|
(116)
|
(51)
|
(47)
|
(35)
|
(19)
|
(25)
|
(43)
|
(69)
|
(113)
|
(177)
|
(199)
|
(172)
|
(128)
|
(73)
|
(68)
|
(90)
|
(85)
|
|
| Other Items |
19
|
20
|
(80)
|
(54)
|
(53)
|
(39)
|
161
|
134
|
(10)
|
(25)
|
(105)
|
(75)
|
1
|
0
|
1
|
6
|
2
|
2
|
9
|
196
|
289
|
0
|
0
|
102
|
12
|
0
|
22
|
10
|
10
|
0
|
0
|
17
|
17
|
0
|
0
|
35
|
35
|
35
|
86
|
52
|
266
|
1 356
|
1 304
|
1 307
|
1 081
|
(9)
|
(14)
|
(10)
|
(56)
|
(474)
|
(470)
|
(477)
|
(473)
|
(54)
|
(23)
|
(19)
|
(41)
|
0
|
39
|
40
|
116
|
99
|
(1 783)
|
(1 972)
|
(1 947)
|
(1 930)
|
427
|
45
|
29
|
546
|
(39)
|
533
|
524
|
4
|
285
|
247
|
411
|
770
|
493
|
525
|
39
|
24
|
224
|
257
|
|
| Cash from Investing Activities |
(55)
N/A
|
(45)
+18%
|
(111)
-147%
|
(100)
+10%
|
(69)
+31%
|
(45)
+34%
|
165
N/A
|
135
-18%
|
(11)
N/A
|
(26)
-140%
|
(105)
-307%
|
(74)
+30%
|
(1)
+99%
|
(2)
-78%
|
(0)
+81%
|
2
N/A
|
(3)
N/A
|
(3)
+12%
|
3
N/A
|
185
+5 497%
|
267
+45%
|
264
-1%
|
256
-3%
|
82
-68%
|
(3)
N/A
|
(1)
+70%
|
11
N/A
|
(8)
N/A
|
7
N/A
|
7
+12%
|
(14)
N/A
|
11
N/A
|
7
-36%
|
6
-4%
|
16
+153%
|
33
+106%
|
(37)
N/A
|
(38)
-3%
|
14
N/A
|
(20)
N/A
|
180
N/A
|
1 261
+599%
|
1 185
-6%
|
1 136
-4%
|
891
-22%
|
(358)
N/A
|
(528)
-47%
|
(578)
-9%
|
(785)
-36%
|
(1 194)
-52%
|
(1 526)
-28%
|
(1 781)
-17%
|
(959)
+46%
|
(508)
+47%
|
(77)
+85%
|
164
N/A
|
(345)
N/A
|
(321)
+7%
|
(148)
+54%
|
(78)
+48%
|
64
N/A
|
127
+98%
|
(1 750)
N/A
|
(1 971)
-13%
|
(2 144)
-9%
|
(2 112)
+1%
|
258
N/A
|
(71)
N/A
|
(23)
+68%
|
499
N/A
|
(74)
N/A
|
514
N/A
|
498
-3%
|
(39)
N/A
|
216
N/A
|
134
-38%
|
233
+74%
|
572
+145%
|
321
-44%
|
397
+24%
|
(34)
N/A
|
(44)
-32%
|
134
N/A
|
172
+29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
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
|
147
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
55
|
95
|
101
|
48
|
55
|
7
|
63
|
102
|
(100)
|
(108)
|
(221)
|
(166)
|
(120)
|
(121)
|
(148)
|
352
|
150
|
854
|
559
|
(75)
|
1 400
|
1 360
|
2 098
|
2 316
|
1 089
|
(181)
|
(284)
|
48
|
130
|
1 390
|
1 252
|
901
|
829
|
1 293
|
1 908
|
2 111
|
1 644
|
860
|
(8)
|
735
|
2 606
|
3 326
|
3 341
|
3 129
|
194
|
(1 077)
|
2 338
|
433
|
1 786
|
2 558
|
375
|
1 642
|
2 334
|
2 168
|
2 718
|
1 978
|
2 353
|
2 910
|
807
|
1 498
|
1 478
|
1 349
|
3 196
|
3 037
|
1 811
|
1 542
|
(4 384)
|
(3 454)
|
(3 633)
|
(3 211)
|
647
|
(85)
|
(341)
|
(2 211)
|
(4 270)
|
(5 385)
|
(5 291)
|
(4 665)
|
(1 708)
|
(931)
|
113
|
(482)
|
(642)
|
(1 234)
|
|
| Cash Paid for Dividends |
(26)
|
(26)
|
(30)
|
(31)
|
(32)
|
(30)
|
(26)
|
(25)
|
(49)
|
(50)
|
(50)
|
(47)
|
(26)
|
(24)
|
(23)
|
(42)
|
(42)
|
(44)
|
(50)
|
(49)
|
(42)
|
(61)
|
(106)
|
(139)
|
(148)
|
(205)
|
(234)
|
(291)
|
(383)
|
(430)
|
(451)
|
(464)
|
(512)
|
(543)
|
(575)
|
(724)
|
(735)
|
(723)
|
(726)
|
(657)
|
(686)
|
(703)
|
(772)
|
(811)
|
(738)
|
(727)
|
(769)
|
(743)
|
(1 398)
|
(1 377)
|
(1 438)
|
(1 440)
|
(794)
|
(848)
|
(889)
|
(1 241)
|
(1 495)
|
(1 496)
|
(1 709)
|
(1 533)
|
(1 383)
|
(1 418)
|
(1 484)
|
(1 342)
|
(1 370)
|
(1 350)
|
(1 315)
|
(1 327)
|
(1 346)
|
(1 369)
|
(1 134)
|
(1 311)
|
(1 287)
|
(1 318)
|
(1 251)
|
(1 031)
|
(947)
|
(867)
|
(777)
|
(704)
|
(681)
|
(828)
|
(816)
|
(780)
|
|
| Other |
(88)
|
(87)
|
(74)
|
(44)
|
0
|
0
|
0
|
0
|
134
|
0
|
0
|
0
|
5
|
0
|
55
|
0
|
0
|
0
|
248
|
250
|
0
|
0
|
2
|
2
|
4
|
8
|
4
|
14
|
16
|
25
|
40
|
44
|
62
|
56
|
38
|
44
|
19
|
21
|
19
|
(3)
|
12
|
22
|
45
|
64
|
99
|
0
|
0
|
2 990
|
2 943
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(50)
|
(40)
|
(495)
|
89
|
412
|
(939)
|
(506)
|
(1 054)
|
(1 370)
|
(66)
|
(48)
|
(68)
|
(68)
|
(518)
|
(683)
|
(953)
|
(688)
|
(185)
|
(634)
|
611
|
467
|
278
|
1 041
|
85
|
(44)
|
(408)
|
(260)
|
(274)
|
(168)
|
|
| Cash from Financing Activities |
(59)
N/A
|
(18)
+69%
|
(2)
+87%
|
(26)
-1 000%
|
24
N/A
|
(24)
N/A
|
23
N/A
|
32
+39%
|
(16)
N/A
|
(24)
-52%
|
(138)
-475%
|
(79)
+42%
|
(141)
-78%
|
(140)
+1%
|
(116)
+17%
|
314
N/A
|
109
-65%
|
810
+647%
|
707
-13%
|
126
-82%
|
1 358
+977%
|
1 299
-4%
|
1 743
+34%
|
1 929
+11%
|
945
-51%
|
(379)
N/A
|
(514)
-36%
|
(229)
+55%
|
(237)
-4%
|
984
N/A
|
840
-15%
|
480
-43%
|
379
-21%
|
806
+113%
|
1 371
+70%
|
1 431
+4%
|
929
-35%
|
159
-83%
|
(715)
N/A
|
76
N/A
|
1 931
+2 454%
|
2 644
+37%
|
2 613
-1%
|
2 382
-9%
|
(445)
N/A
|
(1 723)
-287%
|
1 635
N/A
|
2 680
+64%
|
3 331
+24%
|
4 124
+24%
|
1 879
-54%
|
202
-89%
|
1 540
+661%
|
1 320
-14%
|
1 789
+36%
|
686
-62%
|
819
+19%
|
918
+12%
|
(814)
N/A
|
377
N/A
|
(843)
N/A
|
(575)
+32%
|
658
N/A
|
326
-50%
|
374
+15%
|
144
-62%
|
(5 767)
N/A
|
(4 849)
+16%
|
(5 498)
-13%
|
(5 263)
+4%
|
(1 440)
+73%
|
(2 083)
-45%
|
(1 666)
+20%
|
(4 162)
-150%
|
(4 910)
-18%
|
(5 949)
-21%
|
(5 960)
0%
|
(4 492)
+25%
|
(2 401)
+47%
|
(1 679)
+30%
|
(957)
+43%
|
(1 551)
-62%
|
(1 713)
-10%
|
(2 162)
-26%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
6
|
5
|
0
|
(3)
|
(12)
|
(17)
|
(5)
|
4
|
8
|
10
|
7
|
4
|
5
|
13
|
10
|
(4)
|
(19)
|
(20)
|
(27)
|
(15)
|
(5)
|
(8)
|
1
|
1
|
(11)
|
(11)
|
(8)
|
(9)
|
1
|
2
|
(3)
|
(5)
|
20
|
19
|
15
|
11
|
|
| Net Change in Cash |
(138)
N/A
|
(116)
+16%
|
(40)
+65%
|
(45)
-12%
|
72
N/A
|
(45)
N/A
|
4
N/A
|
12
+173%
|
(69)
N/A
|
23
N/A
|
(18)
N/A
|
(20)
-11%
|
2
N/A
|
(10)
N/A
|
(10)
-6%
|
714
N/A
|
280
-61%
|
676
+141%
|
997
+47%
|
293
-71%
|
710
+142%
|
333
-53%
|
154
-54%
|
141
-9%
|
1 142
+712%
|
1 558
+36%
|
(61)
N/A
|
549
N/A
|
(605)
N/A
|
(701)
-16%
|
(468)
+33%
|
(1 135)
-143%
|
(977)
+14%
|
(340)
+65%
|
1 571
N/A
|
1 475
-6%
|
764
-48%
|
(339)
N/A
|
(1 276)
-276%
|
(457)
+64%
|
966
N/A
|
275
-72%
|
460
+67%
|
681
+48%
|
629
-8%
|
1 369
+118%
|
4 584
+235%
|
4 293
-6%
|
1 317
-69%
|
1 075
-18%
|
(2 127)
N/A
|
(3 397)
-60%
|
(1 534)
+55%
|
(1 551)
-1%
|
(262)
+83%
|
(1 756)
-569%
|
(735)
+58%
|
(206)
+72%
|
(1 237)
-499%
|
1 410
N/A
|
951
-33%
|
844
-11%
|
116
-86%
|
937
+711%
|
31
-97%
|
1 499
+4 706%
|
(1 099)
N/A
|
(2 284)
-108%
|
(2 066)
+10%
|
(2 346)
-14%
|
(330)
+86%
|
(425)
-29%
|
481
N/A
|
732
+52%
|
854
+17%
|
370
-57%
|
(727)
N/A
|
(2 195)
-202%
|
(879)
+60%
|
(1 017)
-16%
|
(201)
+80%
|
(846)
-320%
|
(1 020)
-20%
|
(1 024)
0%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(97)
N/A
|
(118)
-21%
|
43
N/A
|
35
-17%
|
102
+189%
|
24
-76%
|
(180)
N/A
|
(154)
+14%
|
(43)
+72%
|
72
N/A
|
224
+211%
|
134
-40%
|
143
+7%
|
130
-9%
|
104
-19%
|
394
+277%
|
170
-57%
|
(137)
N/A
|
280
N/A
|
(29)
N/A
|
(936)
-3 174%
|
(1 254)
-34%
|
(1 871)
-49%
|
(1 889)
-1%
|
186
N/A
|
1 925
+937%
|
431
-78%
|
768
+78%
|
(378)
N/A
|
(1 696)
-349%
|
(1 308)
+23%
|
(1 632)
-25%
|
(1 373)
+16%
|
(1 163)
+15%
|
183
N/A
|
9
-95%
|
(200)
N/A
|
(533)
-167%
|
(647)
-21%
|
(584)
+10%
|
(1 231)
-111%
|
(3 725)
-203%
|
(3 457)
+7%
|
(3 009)
+13%
|
(8)
+100%
|
3 100
N/A
|
2 962
-4%
|
1 622
-45%
|
(1 964)
N/A
|
(2 580)
-31%
|
(3 537)
-37%
|
(3 119)
+12%
|
(2 588)
+17%
|
(2 801)
-8%
|
(2 023)
+28%
|
(2 428)
-20%
|
(1 520)
+37%
|
(1 092)
+28%
|
(468)
+57%
|
988
N/A
|
1 673
+69%
|
1 306
-22%
|
1 231
-6%
|
2 587
+110%
|
1 623
-37%
|
3 306
+104%
|
4 268
+29%
|
2 536
-41%
|
3 408
+34%
|
2 378
-30%
|
1 149
-52%
|
1 124
-2%
|
1 635
+45%
|
4 901
+200%
|
5 487
+12%
|
6 082
+11%
|
4 821
-21%
|
1 525
-68%
|
1 032
-32%
|
143
-86%
|
696
+387%
|
662
-5%
|
454
-31%
|
870
+91%
|
|