Shanghai Huayi Group Corp Ltd
SSE:600623
Cash Flow Statement
Cash Flow Statement
Shanghai Huayi Group Corp 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 |
(368)
|
(412)
|
(447)
|
(485)
|
(826)
|
(767)
|
(877)
|
(1 042)
|
(759)
|
(723)
|
(756)
|
(673)
|
(663)
|
(699)
|
(830)
|
(781)
|
(770)
|
(989)
|
(1 103)
|
(1 343)
|
(1 513)
|
(1 378)
|
(1 561)
|
(1 376)
|
(1 178)
|
(1 257)
|
(728)
|
(580)
|
(571)
|
(533)
|
(600)
|
(810)
|
(1 234)
|
(1 231)
|
(1 887)
|
(1 482)
|
(1 060)
|
(625)
|
(126)
|
(146)
|
(280)
|
|
Change in Working Capital |
(791)
|
(566)
|
(681)
|
(613)
|
(1 591)
|
(4 213)
|
(3 832)
|
(4 198)
|
(3 767)
|
(1 093)
|
(1 410)
|
(1 937)
|
(1 425)
|
(596)
|
459
|
(352)
|
(623)
|
340
|
(2 311)
|
(349)
|
(931)
|
(2 272)
|
(1 618)
|
(3 204)
|
(4 282)
|
(3 152)
|
(2 481)
|
(2 324)
|
(648)
|
(2 839)
|
(3 184)
|
(2 697)
|
(2 664)
|
(2 806)
|
(1 999)
|
(569)
|
(173)
|
688
|
(179)
|
(3 156)
|
(3 044)
|
|
Cash from Operating Activities |
766
N/A
|
676
-12%
|
731
+8%
|
851
+16%
|
2 207
+159%
|
859
-61%
|
2 246
+162%
|
3 163
+41%
|
1 729
-45%
|
3 913
+126%
|
3 239
-17%
|
2 010
-38%
|
2 813
+40%
|
3 110
+11%
|
3 666
+18%
|
2 139
-42%
|
1 782
-17%
|
3 627
+104%
|
1 063
-71%
|
4 163
+292%
|
3 851
-7%
|
2 953
-23%
|
4 207
+42%
|
2 164
-49%
|
1 753
-19%
|
1 146
-35%
|
932
-19%
|
2 082
+123%
|
2 715
+30%
|
1 111
-59%
|
1 761
+59%
|
2 225
+26%
|
3 523
+58%
|
5 869
+67%
|
6 445
+10%
|
8 760
+36%
|
8 587
-2%
|
7 459
-13%
|
5 516
-26%
|
8
-100%
|
298
+3 784%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(566)
|
(537)
|
(515)
|
(542)
|
(910)
|
(1 318)
|
(1 761)
|
(1 735)
|
(1 664)
|
(1 576)
|
(1 157)
|
(1 196)
|
(1 156)
|
(1 079)
|
(1 249)
|
(1 471)
|
(1 420)
|
(1 866)
|
(1 846)
|
(1 758)
|
(1 849)
|
(1 648)
|
(1 609)
|
(1 674)
|
(1 886)
|
(1 756)
|
(1 959)
|
(1 995)
|
(1 780)
|
(1 525)
|
(2 303)
|
(2 611)
|
(3 090)
|
(4 572)
|
(5 372)
|
(6 106)
|
(6 195)
|
(5 076)
|
(3 641)
|
(2 687)
|
(2 100)
|
|
Other Items |
26
|
58
|
28
|
11
|
50
|
322
|
466
|
774
|
770
|
1 087
|
1 034
|
1 043
|
1 000
|
1 109
|
645
|
404
|
470
|
192
|
19
|
(140)
|
(216)
|
(599)
|
(94)
|
(12)
|
(138)
|
20
|
(19)
|
(104)
|
(148)
|
751
|
912
|
1 131
|
1 447
|
685
|
866
|
533
|
550
|
236
|
3
|
219
|
590
|
|
Cash from Investing Activities |
(540)
N/A
|
(479)
+11%
|
(486)
-2%
|
(531)
-9%
|
(860)
-62%
|
(997)
-16%
|
(1 295)
-30%
|
(961)
+26%
|
(895)
+7%
|
(488)
+45%
|
(123)
+75%
|
(153)
-25%
|
(155)
-2%
|
30
N/A
|
(604)
N/A
|
(1 067)
-77%
|
(950)
+11%
|
(1 674)
-76%
|
(1 827)
-9%
|
(1 898)
-4%
|
(2 065)
-9%
|
(2 247)
-9%
|
(1 703)
+24%
|
(1 686)
+1%
|
(2 025)
-20%
|
(1 736)
+14%
|
(1 978)
-14%
|
(2 099)
-6%
|
(1 928)
+8%
|
(774)
+60%
|
(1 391)
-80%
|
(1 480)
-6%
|
(1 643)
-11%
|
(3 886)
-137%
|
(4 506)
-16%
|
(5 573)
-24%
|
(5 645)
-1%
|
(4 841)
+14%
|
(3 638)
+25%
|
(2 468)
+32%
|
(1 509)
+39%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
425
|
381
|
709
|
160
|
(395)
|
636
|
(2 455)
|
(2 063)
|
(2 445)
|
(4 277)
|
(3 068)
|
(3 749)
|
(2 648)
|
(1 594)
|
(559)
|
141
|
571
|
901
|
754
|
952
|
1 417
|
1 146
|
247
|
634
|
(588)
|
664
|
438
|
(466)
|
(913)
|
(2 750)
|
(1 674)
|
(1 913)
|
(1 560)
|
(95)
|
2 932
|
3 913
|
3 967
|
4 308
|
1 797
|
1 705
|
1 780
|
|
Cash Paid for Dividends |
(450)
|
(398)
|
(431)
|
(444)
|
(732)
|
(806)
|
(844)
|
(894)
|
(682)
|
(794)
|
(729)
|
(576)
|
(674)
|
(466)
|
(443)
|
(484)
|
(374)
|
(477)
|
(500)
|
(609)
|
(855)
|
(813)
|
(822)
|
(1 036)
|
(1 022)
|
(1 091)
|
(1 082)
|
(743)
|
(597)
|
(559)
|
(526)
|
(526)
|
(489)
|
(392)
|
(443)
|
(835)
|
(1 143)
|
(1 312)
|
(1 304)
|
(887)
|
(888)
|
|
Other |
141
|
41
|
112
|
94
|
129
|
625
|
552
|
512
|
768
|
3 656
|
3 645
|
3 666
|
3 378
|
25
|
(53)
|
19
|
10
|
(279)
|
48
|
(19)
|
(34)
|
(312)
|
0
|
(362)
|
(276)
|
255
|
515
|
334
|
101
|
192
|
85
|
168
|
421
|
267
|
283
|
317
|
359
|
632
|
538
|
408
|
175
|
|
Cash from Financing Activities |
115
N/A
|
23
-80%
|
390
+1 572%
|
(191)
N/A
|
(998)
-423%
|
454
N/A
|
(2 747)
N/A
|
(2 444)
+11%
|
(2 360)
+3%
|
(1 415)
+40%
|
(152)
+89%
|
(658)
-332%
|
56
N/A
|
(2 035)
N/A
|
(1 054)
+48%
|
(324)
+69%
|
207
N/A
|
145
-30%
|
301
+108%
|
324
+8%
|
528
+63%
|
21
-96%
|
(1 136)
N/A
|
(764)
+33%
|
(1 886)
-147%
|
(172)
+91%
|
(129)
+25%
|
(876)
-578%
|
(1 409)
-61%
|
(3 117)
-121%
|
(2 115)
+32%
|
(2 271)
-7%
|
(1 627)
+28%
|
(219)
+87%
|
2 772
N/A
|
3 395
+22%
|
3 183
-6%
|
3 629
+14%
|
1 031
-72%
|
1 225
+19%
|
1 067
-13%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(37)
|
(13)
|
(9)
|
2
|
4
|
10
|
18
|
21
|
40
|
43
|
24
|
31
|
17
|
26
|
30
|
6
|
(11)
|
(103)
|
(175)
|
(33)
|
87
|
49
|
114
|
(20)
|
(73)
|
52
|
76
|
103
|
(22)
|
(30)
|
(34)
|
(80)
|
(8)
|
(17)
|
(31)
|
40
|
101
|
31
|
(11)
|
9
|
(61)
|
|
Net Change in Cash |
304
N/A
|
207
-32%
|
626
+203%
|
132
-79%
|
353
+168%
|
326
-8%
|
(1 778)
N/A
|
(221)
+88%
|
(1 486)
-571%
|
2 052
N/A
|
2 988
+46%
|
1 230
-59%
|
2 730
+122%
|
1 132
-59%
|
2 038
+80%
|
754
-63%
|
1 027
+36%
|
1 995
+94%
|
(638)
N/A
|
2 557
N/A
|
2 401
-6%
|
777
-68%
|
1 482
+91%
|
(306)
N/A
|
(2 230)
-630%
|
(710)
+68%
|
(1 100)
-55%
|
(790)
+28%
|
(643)
+19%
|
(2 809)
-337%
|
(1 780)
+37%
|
(1 606)
+10%
|
245
N/A
|
1 747
+612%
|
4 680
+168%
|
6 623
+42%
|
6 225
-6%
|
6 278
+1%
|
2 898
-54%
|
(1 226)
N/A
|
(206)
+83%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
200
N/A
|
139
-31%
|
217
+57%
|
309
+43%
|
1 297
+320%
|
(459)
N/A
|
486
N/A
|
1 428
+194%
|
65
-95%
|
2 337
+3 512%
|
2 082
-11%
|
814
-61%
|
1 657
+104%
|
2 031
+23%
|
2 417
+19%
|
669
-72%
|
361
-46%
|
1 761
+387%
|
(783)
N/A
|
2 405
N/A
|
2 002
-17%
|
1 305
-35%
|
2 599
+99%
|
490
-81%
|
(133)
N/A
|
(610)
-358%
|
(1 028)
-69%
|
87
N/A
|
935
+974%
|
(414)
N/A
|
(542)
-31%
|
(386)
+29%
|
433
N/A
|
1 298
+200%
|
1 073
-17%
|
2 654
+147%
|
2 391
-10%
|
2 382
0%
|
1 875
-21%
|
(2 679)
N/A
|
(1 801)
+33%
|