Watchlist Manager

Watchlist

Price: 31.58 CNY -1.37%

Updated:

Cash Flow Statement

Operating Cash Flow

Investing Cash Flow

Financing Cash Flow

Currency: CNY

		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
Operating Cash Flow
Cash Taxes Paid		(4 836)	(5 148)	(4 949)	(4 950)	(5 897)	(6 617)	(6 964)	(7 440)	(6 692)	(5 790)	(6 518)	(5 941)	(5 543)	(6 055)	(4 921)	(5 715)	(6 745)	(7 393)	(7 805)	(7 376)	(8 004)	(7 852)	(8 135)	(7 756)	(8 011)	(7 777)	(6 770)	(7 440)	(6 990)	(6 643)	(8 110)	(8 578)	(8 331)	(8 612)	(7 925)	(8 369)	(8 779)	(10 256)	(11 619)	(12 257)	(12 693)
Change in Working Capital		(14 071)	(14 255)	(14 290)	(14 152)	(16 600)	(17 024)	(17 608)	(18 974)	(17 471)	(17 676)	(18 551)	(19 311)	(21 562)	(24 541)	(23 741)	(27 284)	(30 728)	(31 357)	(36 028)	(35 223)	(32 485)	(33 083)	(34 567)	(31 639)	(40 023)	(42 488)	(39 973)	(44 310)	(41 638)	(43 686)	(47 626)	(47 281)	(47 328)	(47 815)	(48 739)	(49 659)	(49 846)	(51 525)	(50 904)	(53 102)	(52 683)
Cash from Operating Activities		6 511 N/A	6 613 +2%	6 809 +3%	6 896 +1%	6 769 -2%	6 808 +1%	4 797 -30%	2 560 -47%	5 604 +119%	4 803 -14%	8 598 +79%	9 333 +9%	8 136 -13%	12 900 +59%	11 815 -8%	17 728 +50%	16 704 -6%	13 064 -22%	13 868 +6%	13 068 -6%	19 143 +46%	18 349 -4%	17 165 -6%	16 717 -3%	15 083 -10%	7 919 -47%	10 920 +38%	12 318 +13%	17 599 +43%	26 250 +49%	26 584 +1%	25 319 -5%	23 235 -8%	21 421 -8%	20 652 -4%	20 904 +1%	20 257 -3%	20 354 +0%	20 980 +3%	22 152 +6%	25 262 +14%
Investing Cash Flow
Capital Expenditures		(1 757)	(2 162)	(2 164)	(2 109)	(2 270)	(2 282)	(2 290)	(2 383)	(2 492)	(2 392)	(2 480)	(2 900)	(2 627)	(2 864)	(3 297)	(3 453)	(4 335)	(5 375)	(5 556)	(5 907)	(6 760)	(6 530)	(7 439)	(6 894)	(6 194)	(6 229)	(5 710)	(6 712)	(7 774)	(7 906)	(7 824)	(7 584)	(7 372)	(7 406)	(7 560)	(8 101)	(8 210)	(8 248)	(8 590)	(8 644)	(9 907)
Other Items		376	337	131	180	(1 369)	(3 516)	(4 420)	(4 928)	(7 782)	(5 505)	(40 499)	(41 284)	(36 998)	(37 444)	(1 706)	(1 988)	(1 407)	(1 023)	(799)	(6 392)	(890)	(4 796)	(5 080)	1 551	(4 767)	(541)	546	2 033	2 510	3 245	1 385	(190)	(690)	(2 515)	(1 431)	(2 023)	(716)	347	(503)	(1 835)	(7 178)
Cash from Investing Activities		(1 382) N/A	(1 826) -32%	(2 034) -11%	(1 930) +5%	(3 639) -89%	(5 797) -59%	(6 710) -16%	(7 311) -9%	(10 273) -41%	(7 898) +23%	(42 978) -444%	(44 183) -3%	(39 626) +10%	(40 308) -2%	(5 005) +88%	(5 442) -9%	(5 742) -6%	(6 398) -11%	(6 354) +1%	(12 299) -94%	(7 650) +38%	(11 326) -48%	(12 518) -11%	(5 343) +57%	(10 962) -105%	(6 771) +38%	(5 166) +24%	(4 680) +9%	(5 264) -12%	(4 661) +11%	(6 439) -38%	(7 774) -21%	(8 063) -4%	(9 921) -23%	(8 990) +9%	(10 124) -13%	(8 926) +12%	(7 901) +11%	(9 093) -15%	(10 478) -15%	(17 085) -63%
Financing Cash Flow
Net Issuance of Debt		85	1 093	1 008	879	1 623	1 182	461	768	(337)	(691)	29 587	30 769	31 761	30 626	1 393	178	2 244	1 458	911	4 116	(6 734)	(1 426)	(2 227)	(5 258)	(559)	3 462	7 386	5 548	5 224	(6 233)	(11 403)	(9 360)	(7 499)	(2 677)	2 075	1 451	3 612	4 544	1 420	2 354	1 534
Cash Paid for Dividends		(1 391)	(1 387)	(1 631)	(1 681)	(1 491)	(1 506)	(262)	(1 764)	(1 764)	(1 756)	(1 859)	(1 850)	(1 807)	(1 873)	(1 814)	(2 051)	(2 899)	(2 863)	(4 997)	(3 650)	(3 836)	(3 893)	(1 872)	(4 156)	(4 204)	(4 234)	(4 507)	(5 089)	(4 290)	(4 327)	(4 049)	(4 195)	(4 036)	(3 969)	(4 018)	(5 066)	(5 153)	(5 365)	(5 625)	(6 854)	(7 224)
Other		381	1 544	1 902	5 092	7 022	5 642	5 435	2 306	205	224	61	(76)	(104)	23	326	1 343	1 166	1 225	420	(88)	68	(243)	(834)	(967)	(1 250)	(923)	799	528	(1 959)	(2 399)	(5 759)	(6 320)	(4 125)	(2 942)	(1 932)	(2 073)	(2 359)	(3 346)	(3 046)	(2 951)	(2 151)
Cash from Financing Activities		(925) N/A	1 250 N/A	1 279 +2%	4 289 +235%	7 154 +67%	5 318 -26%	5 634 +6%	1 311 -77%	(1 896) N/A	(2 224) -17%	27 789 N/A	28 843 +4%	29 850 +3%	28 776 -4%	(95) N/A	(530) -458%	510 N/A	(180) N/A	(3 666) -1 937%	376 N/A	(10 502) N/A	(5 562) +47%	(4 933) +11%	(10 380) -110%	(6 013) +42%	(1 695) +72%	3 678 N/A	988 -73%	(1 026) N/A	(12 960) -1 163%	(21 213) -64%	(19 878) +6%	(15 660) +21%	(9 588) +39%	(3 874) +60%	(5 689) -47%	(3 900) +31%	(4 167) -7%	(7 250) -74%	(7 452) -3%	(7 841) -5%
Change in Cash
Effect of Foreign Exchange Rates		(27)	(7)	2	(1)	(138)	(163)	(183)	(93)	154	176	159	43	210	229	161	88	(362)	(794)	(253)	189	277	538	358	491	294	429	263	(711)	(637)	(641)	(829)	(238)	(105)	(50)	232	502	760	605	1 012	759	249
Net Change in Cash		4 177 N/A	6 030 +44%	6 056 +0%	9 254 +53%	10 146 +10%	6 166 -39%	3 538 -43%	(3 533) N/A	(6 411) -81%	(5 143) +20%	(6 432) -25%	(5 964) +7%	(1 430) +76%	1 597 N/A	6 876 +331%	11 844 +72%	11 110 -6%	5 692 -49%	3 595 -37%	1 334 -63%	1 268 -5%	1 999 +58%	72 -96%	1 485 +1 963%	(1 598) N/A	(118) +93%	9 695 N/A	7 915 -18%	10 672 +35%	7 988 -25%	(1 896) N/A	(2 570) -36%	(593) +77%	1 861 N/A	8 019 +331%	5 594 -30%	8 190 +46%	8 890 +9%	5 649 -36%	4 981 -12%	585 -88%
Free Cash Flow
Free Cash Flow		4 754 N/A	4 451 -6%	4 645 +4%	4 787 +3%	4 499 -6%	4 526 +1%	2 507 -45%	177 -93%	3 112 +1 658%	2 411 -23%	6 118 +154%	6 433 +5%	5 509 -14%	10 036 +82%	8 518 -15%	14 275 +68%	12 369 -13%	7 689 -38%	8 312 +8%	7 161 -14%	12 383 +73%	11 819 -5%	9 726 -18%	9 823 +1%	8 889 -10%	1 690 -81%	5 210 +208%	5 606 +8%	9 825 +75%	18 344 +87%	18 760 +2%	17 735 -5%	15 863 -11%	14 015 -12%	13 092 -7%	12 803 -2%	12 047 -6%	12 105 +0%	12 390 +2%	13 508 +9%	15 355 +14%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 138,800+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.