Huafang Co Ltd
SSE:600448
Cash Flow Statement
Cash Flow Statement
Huafang Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
157
|
137
|
141
|
137
|
102
|
129
|
154
|
142
|
226
|
226
|
204
|
240
|
224
|
239
|
246
|
264
|
277
|
300
|
332
|
342
|
321
|
351
|
303
|
288
|
300
|
220
|
228
|
156
|
130
|
246
|
256
|
361
|
396
|
309
|
347
|
310
|
292
|
265
|
214
|
196
|
184
|
|
Change in Working Capital |
(187)
|
(276)
|
(296)
|
(316)
|
(302)
|
(237)
|
(232)
|
(262)
|
(294)
|
(289)
|
(288)
|
(307)
|
(425)
|
(366)
|
(373)
|
(382)
|
(263)
|
(369)
|
(377)
|
(362)
|
(339)
|
(379)
|
(361)
|
(475)
|
(458)
|
(411)
|
(420)
|
(291)
|
(360)
|
(352)
|
(363)
|
(364)
|
(476)
|
(376)
|
(320)
|
(354)
|
(362)
|
(322)
|
(357)
|
(314)
|
(210)
|
|
Cash from Operating Activities |
20
N/A
|
55
+180%
|
55
0%
|
54
-2%
|
43
-20%
|
38
-12%
|
39
+3%
|
38
-3%
|
23
-40%
|
62
+177%
|
58
-7%
|
51
-12%
|
55
+8%
|
72
+31%
|
70
-3%
|
82
+18%
|
95
+15%
|
154
+62%
|
157
+2%
|
121
-23%
|
100
-18%
|
(22)
N/A
|
(17)
+24%
|
132
N/A
|
104
-22%
|
17
-84%
|
1
-97%
|
(51)
N/A
|
(3)
+95%
|
239
N/A
|
239
+0%
|
211
-12%
|
(51)
N/A
|
51
N/A
|
99
+95%
|
86
-14%
|
405
+373%
|
159
-61%
|
224
+41%
|
158
-29%
|
167
+5%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(46)
|
(68)
|
(203)
|
(198)
|
(195)
|
(279)
|
(215)
|
(271)
|
(305)
|
(209)
|
(151)
|
(115)
|
(91)
|
(106)
|
(117)
|
(104)
|
(105)
|
(156)
|
(138)
|
(157)
|
(136)
|
(83)
|
(68)
|
(47)
|
(65)
|
(78)
|
(97)
|
(211)
|
(273)
|
(377)
|
(490)
|
(470)
|
(390)
|
(341)
|
(270)
|
(241)
|
(295)
|
(236)
|
(204)
|
(137)
|
(108)
|
|
Other Items |
55
|
2
|
2
|
1
|
1
|
0
|
0
|
1
|
1
|
(57)
|
(57)
|
(167)
|
(167)
|
(110)
|
0
|
0
|
1
|
9
|
0
|
14
|
11
|
7
|
7
|
6
|
9
|
5
|
5
|
3
|
7
|
30
|
28
|
26
|
22
|
33
|
36
|
36
|
36
|
1
|
1
|
1
|
1
|
|
Cash from Investing Activities |
10
N/A
|
(66)
N/A
|
(201)
-204%
|
(197)
+2%
|
(193)
+2%
|
(279)
-44%
|
(214)
+23%
|
(270)
-26%
|
(305)
-13%
|
(266)
+13%
|
(208)
+22%
|
(282)
-36%
|
(259)
+8%
|
(216)
+17%
|
(227)
-5%
|
(104)
+54%
|
(105)
-1%
|
(147)
-41%
|
(129)
+13%
|
(143)
-11%
|
(125)
+12%
|
(75)
+40%
|
(61)
+19%
|
(40)
+34%
|
(56)
-40%
|
(73)
-30%
|
(91)
-25%
|
(208)
-128%
|
(266)
-28%
|
(346)
-30%
|
(462)
-33%
|
(444)
+4%
|
(369)
+17%
|
(308)
+16%
|
(234)
+24%
|
(205)
+13%
|
(259)
-26%
|
(234)
+9%
|
(203)
+14%
|
(136)
+33%
|
(107)
+21%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
112
|
258
|
222
|
217
|
50
|
(63)
|
26
|
104
|
329
|
221
|
143
|
172
|
145
|
231
|
249
|
145
|
83
|
(51)
|
(44)
|
(71)
|
(78)
|
110
|
23
|
19
|
9
|
(12)
|
52
|
(57)
|
96
|
122
|
121
|
351
|
340
|
87
|
254
|
101
|
50
|
146
|
(40)
|
(52)
|
(123)
|
|
Cash Paid for Dividends |
(33)
|
(36)
|
(41)
|
(44)
|
(46)
|
(44)
|
(43)
|
(43)
|
(45)
|
(44)
|
(48)
|
(49)
|
(47)
|
(50)
|
(50)
|
(52)
|
(55)
|
(61)
|
(58)
|
(57)
|
(65)
|
(55)
|
(46)
|
(58)
|
(51)
|
(60)
|
(70)
|
(59)
|
(55)
|
(69)
|
(66)
|
(68)
|
(72)
|
(80)
|
(84)
|
(92)
|
(98)
|
(75)
|
(83)
|
(80)
|
(77)
|
|
Other |
(255)
|
(108)
|
140
|
340
|
375
|
223
|
42
|
(186)
|
(106)
|
2
|
158
|
49
|
(39)
|
(30)
|
(224)
|
(27)
|
(5)
|
545
|
517
|
502
|
435
|
25
|
24
|
(45)
|
70
|
32
|
31
|
147
|
70
|
(31)
|
(29)
|
(36)
|
(33)
|
73
|
72
|
76
|
74
|
30
|
31
|
32
|
36
|
|
Cash from Financing Activities |
(176)
N/A
|
114
N/A
|
320
+180%
|
514
+60%
|
379
-26%
|
116
-69%
|
25
-79%
|
(125)
N/A
|
178
N/A
|
178
+0%
|
254
+43%
|
172
-32%
|
58
-66%
|
150
+157%
|
(25)
N/A
|
66
N/A
|
23
-64%
|
433
+1 750%
|
415
-4%
|
374
-10%
|
292
-22%
|
80
-73%
|
1
-99%
|
(84)
N/A
|
28
N/A
|
(40)
N/A
|
13
N/A
|
31
+143%
|
111
+258%
|
22
-80%
|
26
+16%
|
247
+854%
|
235
-5%
|
80
-66%
|
242
+201%
|
86
-64%
|
25
-71%
|
101
+302%
|
(92)
N/A
|
(100)
-9%
|
(164)
-64%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
2
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
1
|
(2)
|
(2)
|
(3)
|
(2)
|
(25)
|
0
|
(25)
|
(25)
|
3
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
|
Net Change in Cash |
(147)
N/A
|
105
N/A
|
174
+66%
|
371
+113%
|
229
-38%
|
(128)
N/A
|
(151)
-18%
|
(357)
-136%
|
(104)
+71%
|
(28)
+74%
|
103
N/A
|
(60)
N/A
|
(145)
-143%
|
9
N/A
|
(179)
N/A
|
44
N/A
|
13
-70%
|
439
+3 200%
|
443
+1%
|
351
-21%
|
266
-24%
|
(16)
N/A
|
(76)
-370%
|
10
N/A
|
77
+637%
|
(98)
N/A
|
(80)
+19%
|
(231)
-189%
|
(160)
+31%
|
(110)
+31%
|
(197)
-79%
|
(11)
+94%
|
(210)
-1 784%
|
(175)
+17%
|
106
N/A
|
(33)
N/A
|
172
N/A
|
37
-79%
|
(70)
N/A
|
(77)
-10%
|
(104)
-35%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(26)
N/A
|
(13)
+50%
|
(149)
-1 025%
|
(144)
+3%
|
(152)
-5%
|
(241)
-59%
|
(176)
+27%
|
(233)
-32%
|
(283)
-21%
|
(146)
+48%
|
(93)
+36%
|
(65)
+31%
|
(37)
+43%
|
(34)
+7%
|
(47)
-39%
|
(22)
+54%
|
(11)
+51%
|
(3)
+74%
|
19
N/A
|
(36)
N/A
|
(37)
-1%
|
(104)
-185%
|
(85)
+19%
|
86
N/A
|
39
-55%
|
(62)
N/A
|
(96)
-56%
|
(262)
-173%
|
(275)
-5%
|
(138)
+50%
|
(250)
-82%
|
(259)
-3%
|
(441)
-70%
|
(290)
+34%
|
(171)
+41%
|
(155)
+9%
|
110
N/A
|
(76)
N/A
|
20
N/A
|
21
+6%
|
58
+177%
|