China Resources and Environment Co Ltd
SSE:600217
Cash Flow Statement
Cash Flow Statement
China Resources and Environment Co Ltd
| Sep-2003 | 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 | 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)
|
(69)
|
(73)
|
(80)
|
(57)
|
(72)
|
(73)
|
(69)
|
(91)
|
(61)
|
(47)
|
(47)
|
(44)
|
(53)
|
(65)
|
(60)
|
(51)
|
(55)
|
(46)
|
(40)
|
(47)
|
(33)
|
(33)
|
(40)
|
(29)
|
(36)
|
(33)
|
(83)
|
(101)
|
(133)
|
(146)
|
(92)
|
(77)
|
(44)
|
(30)
|
(25)
|
(23)
|
(13)
|
(13)
|
(22)
|
(32)
|
(55)
|
(58)
|
(77)
|
(97)
|
(100)
|
(106)
|
(102)
|
(86)
|
(72)
|
(90)
|
(82)
|
(79)
|
(78)
|
(84)
|
(78)
|
(98)
|
(158)
|
(184)
|
(236)
|
(267)
|
(252)
|
(243)
|
(232)
|
(227)
|
(220)
|
(199)
|
(176)
|
(150)
|
(147)
|
(213)
|
(223)
|
(233)
|
(232)
|
(171)
|
(153)
|
(167)
|
(168)
|
(186)
|
(231)
|
(134)
|
(176)
|
(138)
|
(150)
|
(236)
|
(286)
|
(345)
|
(377)
|
(423)
|
|
| Change in Working Capital |
(55)
|
(50)
|
(51)
|
(56)
|
(93)
|
(71)
|
(64)
|
(59)
|
(40)
|
(33)
|
(33)
|
(41)
|
(36)
|
(57)
|
(58)
|
(41)
|
(37)
|
(30)
|
(29)
|
(30)
|
(31)
|
(13)
|
(8)
|
(7)
|
(4)
|
(22)
|
(28)
|
(28)
|
(27)
|
(52)
|
(34)
|
(42)
|
(35)
|
18
|
2
|
19
|
13
|
(116)
|
(73)
|
(95)
|
(110)
|
(116)
|
(99)
|
(50)
|
107
|
(101)
|
(76)
|
(59)
|
(66)
|
(124)
|
(156)
|
(214)
|
(416)
|
(184)
|
(196)
|
(246)
|
(225)
|
(302)
|
(325)
|
(350)
|
(431)
|
(368)
|
(392)
|
(306)
|
(283)
|
(283)
|
(255)
|
(314)
|
(307)
|
(304)
|
(310)
|
(325)
|
(303)
|
(309)
|
(317)
|
(326)
|
(327)
|
(324)
|
(313)
|
(312)
|
(318)
|
(285)
|
(285)
|
(304)
|
(330)
|
(324)
|
(326)
|
(305)
|
(261)
|
|
| Cash from Operating Activities |
44
N/A
|
31
-29%
|
15
-54%
|
67
+365%
|
82
+22%
|
82
-1%
|
86
+5%
|
21
-75%
|
17
-21%
|
(17)
N/A
|
3
N/A
|
43
+1 397%
|
17
-60%
|
68
+295%
|
95
+40%
|
73
-23%
|
67
-8%
|
10
-85%
|
(16)
N/A
|
(30)
-89%
|
3
N/A
|
57
+2 108%
|
64
+12%
|
70
+8%
|
35
-49%
|
(34)
N/A
|
(55)
-62%
|
(49)
+11%
|
(22)
+54%
|
(63)
-182%
|
(89)
-41%
|
(117)
-32%
|
(177)
-51%
|
(173)
+2%
|
(194)
-12%
|
(186)
+4%
|
(194)
-4%
|
(48)
+75%
|
7
N/A
|
7
+1%
|
17
+132%
|
(74)
N/A
|
(37)
+49%
|
23
N/A
|
250
+992%
|
179
-28%
|
(44)
N/A
|
80
N/A
|
(384)
N/A
|
69
N/A
|
81
+18%
|
(232)
N/A
|
(272)
-18%
|
(374)
-37%
|
(451)
-21%
|
(618)
-37%
|
(365)
+41%
|
(547)
-50%
|
152
N/A
|
292
+92%
|
344
+18%
|
876
+155%
|
327
-63%
|
735
+125%
|
641
-13%
|
(172)
N/A
|
(2)
+99%
|
(362)
-16 345%
|
(350)
+3%
|
190
N/A
|
243
+28%
|
232
-4%
|
233
+0%
|
379
+63%
|
207
-46%
|
196
-5%
|
388
+97%
|
(49)
N/A
|
(81)
-66%
|
(17)
+79%
|
(278)
-1 524%
|
64
N/A
|
34
-46%
|
(34)
N/A
|
(33)
+4%
|
349
N/A
|
792
+127%
|
879
+11%
|
1 641
+87%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(127)
|
(128)
|
(136)
|
(165)
|
(138)
|
(32)
|
(70)
|
(124)
|
(145)
|
(61)
|
(17)
|
82
|
124
|
(38)
|
(37)
|
(45)
|
(83)
|
(95)
|
(88)
|
(79)
|
(35)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(36)
|
(46)
|
(94)
|
(119)
|
(181)
|
(240)
|
(250)
|
(266)
|
(228)
|
(172)
|
(263)
|
(224)
|
(176)
|
(162)
|
(28)
|
(30)
|
(96)
|
(103)
|
(108)
|
(108)
|
(46)
|
(40)
|
(36)
|
(40)
|
(41)
|
(47)
|
(45)
|
(51)
|
(54)
|
(58)
|
(61)
|
(68)
|
(69)
|
(65)
|
(67)
|
(57)
|
(62)
|
(70)
|
(87)
|
(82)
|
(77)
|
(65)
|
(61)
|
(64)
|
(76)
|
(90)
|
(81)
|
(94)
|
(180)
|
(213)
|
(210)
|
(219)
|
(144)
|
(112)
|
(119)
|
(124)
|
(109)
|
(152)
|
(159)
|
(220)
|
(279)
|
(235)
|
|
| Other Items |
(1)
|
5
|
(1)
|
(1)
|
4
|
(104)
|
(108)
|
(110)
|
(113)
|
14
|
24
|
24
|
24
|
1
|
2
|
2
|
3
|
13
|
12
|
14
|
12
|
11
|
13
|
11
|
11
|
5
|
4
|
(44)
|
(36)
|
(35)
|
(24)
|
30
|
23
|
6
|
0
|
(11)
|
(8)
|
3
|
3
|
3
|
(2)
|
1
|
6
|
3
|
1
|
0
|
(3)
|
8
|
25
|
41
|
39
|
31
|
17
|
(3)
|
(22)
|
(55)
|
(175)
|
(89)
|
(67)
|
(35)
|
84
|
23
|
21
|
21
|
(17)
|
(48)
|
(76)
|
(76)
|
(47)
|
(37)
|
(151)
|
(9)
|
(4)
|
(3)
|
0
|
(4)
|
1
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
(198)
|
(197)
|
(196)
|
(146)
|
|
| Cash from Investing Activities |
(128)
N/A
|
(124)
+4%
|
(137)
-11%
|
(166)
-21%
|
(134)
+19%
|
(136)
-1%
|
(177)
-30%
|
(234)
-32%
|
(258)
-10%
|
(48)
+82%
|
7
N/A
|
106
+1 481%
|
148
+39%
|
(37)
N/A
|
(36)
+5%
|
(43)
-22%
|
(80)
-85%
|
(83)
-3%
|
(76)
+8%
|
(65)
+15%
|
(23)
+65%
|
2
N/A
|
4
+79%
|
3
-37%
|
3
+22%
|
(4)
N/A
|
(6)
-41%
|
(80)
-1 345%
|
(82)
-3%
|
(129)
-57%
|
(143)
-10%
|
(151)
-5%
|
(217)
-44%
|
(243)
-12%
|
(271)
-11%
|
(239)
+12%
|
(181)
+25%
|
(260)
-44%
|
(221)
+15%
|
(173)
+22%
|
(164)
+5%
|
(28)
+83%
|
(25)
+10%
|
(93)
-272%
|
(102)
-10%
|
(107)
-6%
|
(111)
-3%
|
(38)
+66%
|
(16)
+59%
|
5
N/A
|
(1)
N/A
|
(10)
-1 600%
|
(29)
-187%
|
(47)
-61%
|
(73)
-55%
|
(108)
-48%
|
(233)
-115%
|
(150)
+36%
|
(135)
+10%
|
(104)
+23%
|
20
N/A
|
(44)
N/A
|
(36)
+18%
|
(41)
-12%
|
(87)
-115%
|
(135)
-55%
|
(158)
-17%
|
(152)
+4%
|
(112)
+26%
|
(97)
+13%
|
(215)
-121%
|
(85)
+61%
|
(93)
-11%
|
(84)
+10%
|
45
N/A
|
(183)
N/A
|
(212)
-16%
|
(209)
+1%
|
(218)
-4%
|
(143)
+34%
|
(111)
+23%
|
(118)
-6%
|
(123)
-4%
|
(107)
+12%
|
(151)
-40%
|
(358)
-137%
|
(418)
-17%
|
(475)
-14%
|
(381)
+20%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
874
|
874
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
137
|
149
|
144
|
143
|
94
|
88
|
362
|
319
|
284
|
83
|
(206)
|
(196)
|
(132)
|
40
|
9
|
13
|
42
|
91
|
122
|
141
|
70
|
(15)
|
(31)
|
(81)
|
(56)
|
170
|
110
|
251
|
237
|
174
|
304
|
227
|
379
|
382
|
464
|
520
|
440
|
420
|
290
|
235
|
283
|
180
|
0
|
56
|
(9)
|
28
|
136
|
(34)
|
132
|
407
|
490
|
768
|
368
|
(104)
|
24
|
233
|
602
|
1 040
|
356
|
247
|
87
|
(395)
|
352
|
74
|
727
|
397
|
66
|
122
|
(206)
|
122
|
304
|
248
|
(105)
|
256
|
(74)
|
1 063
|
324
|
422
|
486
|
(596)
|
224
|
240
|
354
|
275
|
417
|
(44)
|
(483)
|
(530)
|
(876)
|
|
| Cash Paid for Dividends |
(44)
|
(17)
|
(18)
|
(25)
|
(25)
|
(32)
|
(37)
|
(29)
|
(34)
|
(31)
|
(33)
|
(39)
|
(40)
|
(55)
|
(52)
|
(50)
|
(45)
|
(49)
|
(45)
|
(46)
|
(47)
|
(30)
|
(29)
|
(21)
|
(14)
|
(6)
|
(13)
|
(15)
|
(21)
|
(43)
|
(45)
|
(53)
|
(65)
|
(62)
|
(75)
|
(81)
|
(83)
|
(85)
|
(84)
|
(87)
|
(90)
|
(93)
|
(96)
|
(78)
|
(77)
|
(77)
|
(68)
|
(77)
|
(70)
|
(55)
|
(56)
|
(58)
|
(62)
|
(64)
|
(61)
|
(62)
|
(84)
|
(99)
|
(131)
|
(141)
|
(126)
|
(124)
|
(103)
|
(127)
|
(136)
|
(110)
|
(117)
|
(99)
|
(94)
|
(123)
|
(120)
|
(147)
|
(150)
|
(150)
|
(154)
|
(125)
|
(135)
|
(132)
|
(130)
|
(128)
|
(112)
|
(113)
|
(112)
|
(111)
|
(111)
|
(162)
|
(157)
|
(147)
|
(138)
|
|
| Other |
0
|
1
|
1
|
(1)
|
(1)
|
(3)
|
8
|
23
|
22
|
4
|
4
|
(27)
|
(26)
|
(23)
|
(32)
|
(8)
|
(7)
|
3
|
1
|
(10)
|
(13)
|
(4)
|
(4)
|
25
|
27
|
25
|
0
|
(10)
|
(10)
|
(7)
|
(8)
|
2
|
1
|
8
|
0
|
(13)
|
(5)
|
(1)
|
7
|
20
|
12
|
(1)
|
0
|
11
|
(200)
|
(117)
|
(6)
|
77
|
386
|
(389)
|
(484)
|
(439)
|
118
|
630
|
610
|
900
|
238
|
211
|
383
|
20
|
(67)
|
(312)
|
(654)
|
(747)
|
(1 100)
|
70
|
290
|
634
|
930
|
2
|
30
|
(475)
|
360
|
46
|
(41)
|
(12)
|
(793)
|
(318)
|
(426)
|
(222)
|
(96)
|
(149)
|
(263)
|
(125)
|
(400)
|
(599)
|
(30)
|
(355)
|
(222)
|
|
| Cash from Financing Activities |
94
N/A
|
132
+41%
|
127
-4%
|
117
-8%
|
69
-41%
|
53
-23%
|
333
+531%
|
313
-6%
|
272
-13%
|
55
-80%
|
(235)
N/A
|
(262)
-12%
|
(198)
+25%
|
(38)
+81%
|
(76)
-97%
|
(45)
+41%
|
(10)
+78%
|
46
N/A
|
78
+72%
|
86
+9%
|
11
-88%
|
(49)
N/A
|
(64)
-31%
|
(77)
-19%
|
(43)
+44%
|
189
N/A
|
122
-35%
|
226
+85%
|
207
-9%
|
123
-40%
|
251
+104%
|
176
-30%
|
316
+79%
|
328
+4%
|
390
+19%
|
426
+9%
|
352
-17%
|
334
-5%
|
213
-36%
|
168
-21%
|
205
+22%
|
86
-58%
|
83
-3%
|
(11)
N/A
|
(285)
-2 614%
|
(166)
+42%
|
63
N/A
|
(34)
N/A
|
447
N/A
|
(37)
N/A
|
(50)
-35%
|
271
N/A
|
425
+57%
|
462
+9%
|
574
+24%
|
1 072
+87%
|
757
-29%
|
1 151
+52%
|
607
-47%
|
126
-79%
|
(107)
N/A
|
(832)
-679%
|
(405)
+51%
|
(799)
-97%
|
(509)
+36%
|
357
N/A
|
239
-33%
|
656
+174%
|
630
-4%
|
1
-100%
|
214
+30 514%
|
(374)
N/A
|
104
N/A
|
151
+46%
|
(269)
N/A
|
926
N/A
|
(604)
N/A
|
(28)
+95%
|
(70)
-149%
|
(946)
-1 253%
|
15
N/A
|
(22)
N/A
|
(21)
+5%
|
40
N/A
|
779
+1 867%
|
70
-91%
|
204
+193%
|
(158)
N/A
|
(1 236)
-683%
|
|
| 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
|
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
|
|
| Net Change in Cash |
10
N/A
|
40
+318%
|
4
-90%
|
18
+358%
|
17
-9%
|
(1)
N/A
|
242
N/A
|
100
-59%
|
32
-68%
|
(9)
N/A
|
(225)
-2 373%
|
(113)
+50%
|
(33)
+71%
|
(8)
+76%
|
(16)
-110%
|
(15)
+6%
|
(23)
-50%
|
(27)
-16%
|
(14)
+49%
|
(9)
+34%
|
(9)
-2%
|
11
N/A
|
4
-61%
|
(4)
N/A
|
(4)
+5%
|
151
N/A
|
62
-59%
|
98
+58%
|
102
+4%
|
(69)
N/A
|
20
N/A
|
(92)
N/A
|
(78)
+15%
|
(89)
-14%
|
(74)
+16%
|
1
N/A
|
(22)
N/A
|
26
N/A
|
(2)
N/A
|
2
N/A
|
58
+2 296%
|
(16)
N/A
|
21
N/A
|
(80)
N/A
|
(137)
-70%
|
(95)
+31%
|
(92)
+3%
|
9
N/A
|
47
+449%
|
36
-23%
|
31
-15%
|
29
-5%
|
123
+320%
|
41
-67%
|
50
+23%
|
346
+590%
|
159
-54%
|
454
+186%
|
623
+37%
|
315
-50%
|
257
-18%
|
1
-100%
|
(114)
N/A
|
(104)
+8%
|
45
N/A
|
50
+11%
|
79
+59%
|
142
+80%
|
169
+18%
|
93
-45%
|
242
+160%
|
(226)
N/A
|
243
N/A
|
447
+84%
|
(17)
N/A
|
940
N/A
|
(428)
N/A
|
(286)
+33%
|
(369)
-29%
|
(1 107)
-199%
|
(373)
+66%
|
(76)
+80%
|
(110)
-44%
|
(102)
+7%
|
595
N/A
|
61
-90%
|
579
+848%
|
246
-57%
|
24
-90%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(83)
N/A
|
(97)
-17%
|
(121)
-25%
|
(98)
+20%
|
(56)
+43%
|
50
N/A
|
17
-67%
|
(103)
N/A
|
(128)
-25%
|
(78)
+39%
|
(14)
+82%
|
125
N/A
|
141
+13%
|
30
-79%
|
58
+95%
|
28
-52%
|
(17)
N/A
|
(85)
-414%
|
(104)
-22%
|
(108)
-5%
|
(32)
+70%
|
48
N/A
|
56
+15%
|
61
+10%
|
28
-55%
|
(43)
N/A
|
(64)
-49%
|
(84)
-32%
|
(68)
+19%
|
(157)
-130%
|
(207)
-32%
|
(298)
-44%
|
(417)
-40%
|
(423)
-1%
|
(459)
-9%
|
(414)
+10%
|
(366)
+12%
|
(311)
+15%
|
(217)
+30%
|
(168)
+22%
|
(145)
+14%
|
(102)
+30%
|
(68)
+34%
|
(73)
-7%
|
148
N/A
|
71
-52%
|
(152)
N/A
|
34
N/A
|
(424)
N/A
|
32
N/A
|
41
+27%
|
(273)
N/A
|
(319)
-17%
|
(419)
-31%
|
(502)
-20%
|
(672)
-34%
|
(423)
+37%
|
(608)
-44%
|
84
N/A
|
223
+166%
|
279
+25%
|
810
+190%
|
270
-67%
|
674
+150%
|
571
-15%
|
(259)
N/A
|
(85)
+67%
|
(438)
-419%
|
(415)
+5%
|
129
N/A
|
179
+39%
|
157
-13%
|
143
-9%
|
299
+109%
|
113
-62%
|
17
-85%
|
175
+933%
|
(258)
N/A
|
(300)
-16%
|
(161)
+46%
|
(390)
-142%
|
(56)
+86%
|
(90)
-62%
|
(143)
-59%
|
(185)
-29%
|
190
N/A
|
571
+201%
|
600
+5%
|
1 406
+134%
|
|