Shanghai Jinqiao Export Processing Zone Development Co Ltd
SSE:600639
Cash Flow Statement
Cash Flow Statement
Shanghai Jinqiao Export Processing Zone Development 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 |
(209)
|
(217)
|
(181)
|
(317)
|
(310)
|
(319)
|
(353)
|
(325)
|
(360)
|
(346)
|
(302)
|
(369)
|
(377)
|
(376)
|
(678)
|
(571)
|
(565)
|
(605)
|
(412)
|
(409)
|
(381)
|
(347)
|
(393)
|
(429)
|
(1 546)
|
(1 363)
|
(2 696)
|
(3 174)
|
(2 084)
|
(2 496)
|
(1 251)
|
(878)
|
(880)
|
(550)
|
(581)
|
(1 791)
|
(2 212)
|
(2 303)
|
(2 363)
|
(1 124)
|
(592)
|
|
Change in Working Capital |
(4)
|
(27)
|
(54)
|
(65)
|
(48)
|
(25)
|
(9)
|
(20)
|
(19)
|
226
|
215
|
238
|
262
|
785
|
796
|
770
|
744
|
105
|
100
|
105
|
105
|
96
|
85
|
92
|
3
|
(43)
|
(31)
|
(23)
|
11
|
179
|
175
|
197
|
194
|
92
|
(152)
|
67
|
141
|
87
|
309
|
(190)
|
(252)
|
|
Cash from Operating Activities |
98
N/A
|
209
+114%
|
356
+70%
|
329
-7%
|
247
-25%
|
289
+17%
|
122
-58%
|
(273)
N/A
|
(318)
-16%
|
(1 877)
-490%
|
(1 991)
-6%
|
(1 140)
+43%
|
(851)
+25%
|
1 105
N/A
|
1 364
+23%
|
891
-35%
|
946
+6%
|
(107)
N/A
|
(808)
-657%
|
(681)
+16%
|
(883)
-30%
|
(475)
+46%
|
(667)
-40%
|
(529)
+21%
|
(2 245)
-325%
|
(1 367)
+39%
|
(2 140)
-57%
|
(6)
+100%
|
3 814
N/A
|
3 268
-14%
|
4 273
+31%
|
2 205
-48%
|
279
-87%
|
1 082
+288%
|
451
-58%
|
294
-35%
|
(3 091)
N/A
|
(2 532)
+18%
|
(2 336)
+8%
|
(7 393)
-216%
|
(4 867)
+34%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(10)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(12)
|
(11)
|
(11)
|
(8)
|
(20)
|
(24)
|
(26)
|
(46)
|
(36)
|
(32)
|
(30)
|
(9)
|
(11)
|
(13)
|
(15)
|
(16)
|
(14)
|
(12)
|
(12)
|
(34)
|
(34)
|
(33)
|
(35)
|
(13)
|
(16)
|
(18)
|
(15)
|
(12)
|
(11)
|
(8)
|
(11)
|
(8)
|
(6)
|
(8)
|
(7)
|
|
Other Items |
23
|
23
|
(53)
|
(243)
|
(295)
|
(469)
|
(186)
|
313
|
364
|
555
|
272
|
(195)
|
(436)
|
(271)
|
(386)
|
177
|
437
|
146
|
510
|
18
|
(18)
|
(91)
|
54
|
(94)
|
345
|
137
|
(62)
|
(1 134)
|
(2 604)
|
(2 743)
|
(1 817)
|
(837)
|
12
|
(501)
|
1 577
|
(1 438)
|
2 481
|
2 355
|
623
|
4 012
|
295
|
|
Cash from Investing Activities |
13
N/A
|
13
-2%
|
(62)
N/A
|
(252)
-304%
|
(306)
-21%
|
(480)
-57%
|
(198)
+59%
|
302
N/A
|
353
+17%
|
547
+55%
|
252
-54%
|
(218)
N/A
|
(462)
-111%
|
(317)
+31%
|
(422)
-33%
|
145
N/A
|
407
+181%
|
136
-66%
|
499
+266%
|
5
-99%
|
(33)
N/A
|
(107)
-227%
|
39
N/A
|
(106)
N/A
|
333
N/A
|
103
-69%
|
(96)
N/A
|
(1 166)
-1 115%
|
(2 639)
-126%
|
(2 757)
-4%
|
(1 833)
+33%
|
(855)
+53%
|
(3)
+100%
|
(513)
-18 306%
|
1 567
N/A
|
(1 446)
N/A
|
2 470
N/A
|
2 347
-5%
|
617
-74%
|
4 004
+549%
|
288
-93%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(304)
|
(333)
|
(624)
|
(411)
|
242
|
758
|
750
|
916
|
502
|
1 635
|
1 630
|
1 771
|
1 628
|
(4)
|
(379)
|
(723)
|
(471)
|
(195)
|
873
|
747
|
1 047
|
1 076
|
1 028
|
1 479
|
2 963
|
2 282
|
3 388
|
3 937
|
1 493
|
1 138
|
(731)
|
(1 527)
|
(567)
|
194
|
946
|
(47)
|
898
|
1 414
|
3 184
|
5 129
|
4 785
|
|
Cash Paid for Dividends |
(266)
|
(256)
|
(250)
|
(237)
|
(286)
|
(298)
|
(279)
|
(411)
|
(378)
|
(442)
|
(456)
|
(325)
|
(373)
|
(394)
|
(398)
|
(401)
|
(420)
|
(383)
|
(385)
|
(393)
|
(511)
|
(520)
|
(522)
|
(527)
|
(586)
|
(644)
|
(661)
|
(687)
|
(708)
|
(728)
|
(730)
|
(756)
|
(729)
|
(676)
|
(631)
|
(657)
|
(887)
|
(910)
|
(952)
|
(919)
|
(978)
|
|
Other |
541
|
540
|
0
|
540
|
(5)
|
(230)
|
(230)
|
(230)
|
413
|
639
|
759
|
759
|
120
|
(186)
|
0
|
0
|
0
|
120
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
2 897
|
145
|
770
|
1 198
|
(1 670)
|
|
Cash from Financing Activities |
(30)
N/A
|
(49)
-66%
|
(334)
-579%
|
(108)
+68%
|
(48)
+55%
|
230
N/A
|
242
+5%
|
276
+14%
|
537
+95%
|
1 832
+241%
|
1 932
+5%
|
2 205
+14%
|
1 376
-38%
|
(584)
N/A
|
(1 083)
-85%
|
(1 430)
-32%
|
(1 197)
+16%
|
(458)
+62%
|
608
N/A
|
474
-22%
|
656
+38%
|
556
-15%
|
506
-9%
|
952
+88%
|
2 377
+150%
|
1 635
-31%
|
2 724
+67%
|
3 247
+19%
|
782
-76%
|
405
-48%
|
(1 465)
N/A
|
(2 288)
-56%
|
(1 301)
+43%
|
(483)
+63%
|
313
N/A
|
(705)
N/A
|
2 908
N/A
|
649
-78%
|
3 002
+362%
|
5 407
+80%
|
2 136
-60%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
0
|
1
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
81
N/A
|
173
+113%
|
(41)
N/A
|
(31)
+23%
|
(107)
-243%
|
39
N/A
|
166
+322%
|
305
+84%
|
573
+88%
|
502
-12%
|
194
-61%
|
847
+337%
|
64
-92%
|
203
+218%
|
(141)
N/A
|
(396)
-181%
|
155
N/A
|
(428)
N/A
|
301
N/A
|
(201)
N/A
|
(259)
-29%
|
(26)
+90%
|
(122)
-370%
|
317
N/A
|
465
+47%
|
371
-20%
|
488
+32%
|
2 075
+325%
|
1 957
-6%
|
917
-53%
|
974
+6%
|
(938)
N/A
|
(1 025)
-9%
|
85
N/A
|
2 331
+2 634%
|
(1 857)
N/A
|
2 287
N/A
|
465
-80%
|
1 282
+176%
|
2 018
+57%
|
(2 443)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
88
N/A
|
199
+127%
|
346
+74%
|
320
-8%
|
237
-26%
|
278
+17%
|
110
-60%
|
(284)
N/A
|
(328)
-16%
|
(1 885)
-474%
|
(2 011)
-7%
|
(1 164)
+42%
|
(876)
+25%
|
1 058
N/A
|
1 329
+26%
|
858
-35%
|
916
+7%
|
(116)
N/A
|
(818)
-606%
|
(694)
+15%
|
(898)
-29%
|
(492)
+45%
|
(682)
-39%
|
(541)
+21%
|
(2 257)
-317%
|
(1 401)
+38%
|
(2 174)
-55%
|
(39)
+98%
|
3 779
N/A
|
3 255
-14%
|
4 257
+31%
|
2 187
-49%
|
263
-88%
|
1 069
+306%
|
441
-59%
|
286
-35%
|
(3 103)
N/A
|
(2 539)
+18%
|
(2 343)
+8%
|
(7 401)
-216%
|
(4 874)
+34%
|