Shanghai Shenda Co Ltd
SSE:600626
Cash Flow Statement
Cash Flow Statement
Shanghai Shenda 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 |
508
|
531
|
507
|
597
|
547
|
503
|
691
|
611
|
702
|
757
|
709
|
616
|
559
|
578
|
477
|
535
|
537
|
515
|
468
|
457
|
378
|
304
|
305
|
317
|
343
|
250
|
98
|
168
|
75
|
107
|
198
|
101
|
43
|
101
|
101
|
47
|
228
|
122
|
117
|
206
|
45
|
|
Change in Working Capital |
(388)
|
(422)
|
(460)
|
(441)
|
(434)
|
(443)
|
(420)
|
(449)
|
(463)
|
(545)
|
(631)
|
(713)
|
(775)
|
(866)
|
(785)
|
(671)
|
(578)
|
(1 190)
|
(1 400)
|
(2 544)
|
(3 140)
|
(2 663)
|
(2 971)
|
(2 536)
|
(2 400)
|
(2 462)
|
(2 264)
|
(2 001)
|
(1 726)
|
(1 764)
|
(1 788)
|
(1 846)
|
(1 820)
|
(2 140)
|
(2 150)
|
(2 098)
|
(2 737)
|
(2 285)
|
(2 476)
|
(2 683)
|
(2 421)
|
|
Cash from Operating Activities |
15
N/A
|
5
-69%
|
(145)
N/A
|
13
N/A
|
87
+563%
|
(22)
N/A
|
331
N/A
|
108
-67%
|
4
-97%
|
145
+3 936%
|
87
-40%
|
120
+38%
|
157
+31%
|
218
+39%
|
227
+4%
|
344
+51%
|
266
-23%
|
356
+34%
|
128
-64%
|
204
+58%
|
356
+75%
|
236
-34%
|
262
+11%
|
286
+9%
|
213
-26%
|
207
-3%
|
241
+16%
|
78
-68%
|
214
+175%
|
170
-21%
|
253
+49%
|
373
+48%
|
10
-97%
|
125
+1 203%
|
149
+19%
|
(43)
N/A
|
197
N/A
|
344
+74%
|
112
-67%
|
71
-37%
|
26
-64%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(114)
|
(114)
|
(102)
|
(104)
|
(115)
|
(102)
|
(105)
|
(122)
|
(138)
|
(472)
|
(493)
|
(500)
|
(483)
|
(146)
|
(135)
|
(124)
|
(2 181)
|
(370)
|
(475)
|
(702)
|
1 248
|
(817)
|
(845)
|
(671)
|
(704)
|
(695)
|
(639)
|
(640)
|
(570)
|
(442)
|
(403)
|
(441)
|
(421)
|
(453)
|
(447)
|
(449)
|
(493)
|
(353)
|
(353)
|
(297)
|
(239)
|
|
Other Items |
(249)
|
(7)
|
234
|
212
|
311
|
(124)
|
(267)
|
(85)
|
213
|
330
|
62
|
(19)
|
(167)
|
(511)
|
(42)
|
6
|
125
|
(1 639)
|
(1 734)
|
(1 741)
|
(1 899)
|
254
|
892
|
903
|
916
|
805
|
524
|
567
|
600
|
479
|
633
|
532
|
453
|
523
|
26
|
39
|
75
|
108
|
116
|
105
|
65
|
|
Cash from Investing Activities |
(363)
N/A
|
(122)
+67%
|
133
N/A
|
108
-19%
|
197
+82%
|
(226)
N/A
|
(372)
-65%
|
(207)
+44%
|
75
N/A
|
(142)
N/A
|
(432)
-204%
|
(519)
-20%
|
(650)
-25%
|
(657)
-1%
|
(177)
+73%
|
(118)
+33%
|
(2 056)
-1 647%
|
(2 009)
+2%
|
(2 209)
-10%
|
(2 443)
-11%
|
(651)
+73%
|
(563)
+14%
|
47
N/A
|
232
+391%
|
212
-9%
|
110
-48%
|
(116)
N/A
|
(74)
+36%
|
30
N/A
|
37
+24%
|
229
+513%
|
91
-60%
|
33
-64%
|
71
+115%
|
(421)
N/A
|
(410)
+3%
|
(418)
-2%
|
(246)
+41%
|
(237)
+4%
|
(191)
+19%
|
(173)
+9%
|
|
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
|
869
|
0
|
0
|
0
|
0
|
0
|
0
|
620
|
|
Net Issuance of Debt |
1
|
(5)
|
70
|
7
|
3
|
10
|
(92)
|
(74)
|
56
|
385
|
619
|
598
|
491
|
356
|
306
|
451
|
2 497
|
2 415
|
2 352
|
2 101
|
284
|
(514)
|
(120)
|
(591)
|
(1 055)
|
(234)
|
(621)
|
194
|
226
|
227
|
470
|
69
|
(527)
|
(768)
|
(897)
|
(475)
|
174
|
425
|
357
|
684
|
216
|
|
Cash Paid for Dividends |
(77)
|
(81)
|
(81)
|
(81)
|
(82)
|
(79)
|
(81)
|
(81)
|
(80)
|
(86)
|
(87)
|
(92)
|
(99)
|
(111)
|
(116)
|
(132)
|
(179)
|
(155)
|
(190)
|
(144)
|
(209)
|
(258)
|
(268)
|
(310)
|
(233)
|
(180)
|
(156)
|
(103)
|
(109)
|
(131)
|
(133)
|
(114)
|
(91)
|
(85)
|
(61)
|
(59)
|
(89)
|
(95)
|
(116)
|
(148)
|
(130)
|
|
Other |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(40)
|
(23)
|
(18)
|
(8)
|
47
|
25
|
36
|
36
|
19
|
10
|
0
|
1
|
(17)
|
179
|
181
|
177
|
860
|
681
|
675
|
668
|
(42)
|
(40)
|
(40)
|
(49)
|
(26)
|
(54)
|
(100)
|
748
|
(150)
|
710
|
703
|
(164)
|
(117)
|
(129)
|
(118)
|
(131)
|
|
Cash from Financing Activities |
(76)
N/A
|
(86)
-13%
|
(11)
+87%
|
(75)
-559%
|
(80)
-6%
|
(109)
-37%
|
(195)
-80%
|
(174)
+11%
|
(31)
+82%
|
346
N/A
|
557
+61%
|
543
-3%
|
428
-21%
|
264
-38%
|
200
-24%
|
319
+60%
|
2 318
+627%
|
2 244
-3%
|
2 341
+4%
|
2 137
-9%
|
252
-88%
|
88
-65%
|
294
+235%
|
(226)
N/A
|
(620)
-174%
|
(456)
+26%
|
(817)
-79%
|
51
N/A
|
68
+33%
|
70
+4%
|
282
+301%
|
(145)
N/A
|
130
N/A
|
(134)
N/A
|
(249)
-86%
|
170
N/A
|
(79)
N/A
|
214
N/A
|
132
-38%
|
437
+230%
|
575
+32%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
8
|
8
|
10
|
2
|
(2)
|
(5)
|
(9)
|
(2)
|
5
|
3
|
1
|
5
|
(2)
|
4
|
5
|
(6)
|
(18)
|
(28)
|
(35)
|
(15)
|
(7)
|
4
|
2
|
(7)
|
(3)
|
14
|
32
|
11
|
4
|
(35)
|
(47)
|
(37)
|
(46)
|
(39)
|
(42)
|
(7)
|
28
|
65
|
63
|
70
|
40
|
|
Net Change in Cash |
(417)
N/A
|
(195)
+53%
|
(14)
+93%
|
48
N/A
|
201
+324%
|
(362)
N/A
|
(245)
+32%
|
(274)
-11%
|
53
N/A
|
352
+566%
|
214
-39%
|
149
-30%
|
(66)
N/A
|
(170)
-157%
|
255
N/A
|
539
+112%
|
510
-5%
|
564
+10%
|
225
-60%
|
(117)
N/A
|
(50)
+57%
|
(236)
-370%
|
605
N/A
|
285
-53%
|
(198)
N/A
|
(126)
+36%
|
(660)
-425%
|
66
N/A
|
316
+379%
|
242
-23%
|
718
+196%
|
282
-61%
|
127
-55%
|
23
-82%
|
(564)
N/A
|
(291)
+48%
|
(272)
+7%
|
377
N/A
|
71
-81%
|
386
+441%
|
468
+21%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(99)
N/A
|
(110)
-11%
|
(247)
-125%
|
(91)
+63%
|
(28)
+69%
|
(123)
-342%
|
226
N/A
|
(14)
N/A
|
(134)
-865%
|
(327)
-143%
|
(406)
-24%
|
(380)
+7%
|
(326)
+14%
|
72
N/A
|
92
+27%
|
220
+139%
|
(1 915)
N/A
|
(14)
+99%
|
(347)
-2 394%
|
(498)
-44%
|
1 604
N/A
|
(581)
N/A
|
(583)
0%
|
(385)
+34%
|
(491)
-28%
|
(488)
+1%
|
(399)
+18%
|
(563)
-41%
|
(356)
+37%
|
(272)
+24%
|
(150)
+45%
|
(68)
+55%
|
(411)
-506%
|
(328)
+20%
|
(299)
+9%
|
(492)
-65%
|
(295)
+40%
|
(10)
+97%
|
(240)
-2 397%
|
(226)
+6%
|
(213)
+6%
|