Avic Shenyang Aircraft Co Ltd
SSE:600760
Cash Flow Statement
Cash Flow Statement
Avic Shenyang Aircraft Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
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
|
13
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
61
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(8)
|
(7)
|
(9)
|
(9)
|
(9)
|
(14)
|
(22)
|
(25)
|
(23)
|
(19)
|
(14)
|
(12)
|
(15)
|
(18)
|
(7)
|
(9)
|
(8)
|
(12)
|
(28)
|
(31)
|
(43)
|
(53)
|
(50)
|
(47)
|
(52)
|
(59)
|
(65)
|
(102)
|
(71)
|
(69)
|
(81)
|
(59)
|
(93)
|
(93)
|
(92)
|
(99)
|
(101)
|
(96)
|
(99)
|
(108)
|
(98)
|
(96)
|
(78)
|
(69)
|
(77)
|
(70)
|
(70)
|
(50)
|
(219)
|
(348)
|
(381)
|
(394)
|
(240)
|
(180)
|
(189)
|
(216)
|
(278)
|
(284)
|
(280)
|
(294)
|
(308)
|
(250)
|
(324)
|
(335)
|
(297)
|
(313)
|
(313)
|
(359)
|
(397)
|
(375)
|
(317)
|
(341)
|
(515)
|
(1 973)
|
(1 904)
|
(2 238)
|
(2 089)
|
(951)
|
(1 121)
|
(771)
|
(917)
|
(857)
|
(928)
|
(1 197)
|
|
| Change in Working Capital |
58
|
(19)
|
(21)
|
(28)
|
(17)
|
(21)
|
(22)
|
(23)
|
(38)
|
(35)
|
(39)
|
(38)
|
(42)
|
(46)
|
(52)
|
(56)
|
(57)
|
(61)
|
(66)
|
(79)
|
(90)
|
(108)
|
(111)
|
(108)
|
(48)
|
(55)
|
(76)
|
(87)
|
(88)
|
(83)
|
(53)
|
(56)
|
(261)
|
(321)
|
(406)
|
(458)
|
(343)
|
(325)
|
(342)
|
(315)
|
(386)
|
(342)
|
(287)
|
(300)
|
(194)
|
(213)
|
(155)
|
(155)
|
(1 806)
|
(2 459)
|
(3 000)
|
(3 625)
|
(2 632)
|
(2 609)
|
(2 658)
|
(2 574)
|
(2 982)
|
(2 954)
|
(2 919)
|
(3 171)
|
(3 047)
|
(2 609)
|
(2 746)
|
(2 704)
|
(421)
|
(2 488)
|
(2 718)
|
(2 963)
|
(5 225)
|
(3 592)
|
(3 498)
|
(3 756)
|
(4 352)
|
(4 483)
|
(4 466)
|
(4 329)
|
(2 475)
|
(2 669)
|
(2 854)
|
(2 892)
|
(4 357)
|
(4 074)
|
(4 613)
|
(4 422)
|
|
| Cash from Operating Activities |
37
N/A
|
(23)
N/A
|
1
N/A
|
25
+4 033%
|
90
+264%
|
82
-9%
|
54
-34%
|
24
-56%
|
(16)
N/A
|
9
N/A
|
3
-63%
|
10
+188%
|
5
-45%
|
(15)
N/A
|
(10)
+38%
|
(43)
-348%
|
(31)
+27%
|
3
N/A
|
43
+1 333%
|
99
+131%
|
119
+20%
|
53
-56%
|
56
+7%
|
61
+9%
|
(0)
N/A
|
(115)
-28 675%
|
(165)
-44%
|
(214)
-29%
|
(324)
-51%
|
(238)
+26%
|
(2)
+99%
|
63
N/A
|
216
+245%
|
219
+1%
|
85
-61%
|
41
-52%
|
71
+73%
|
74
+4%
|
(45)
N/A
|
107
N/A
|
65
-39%
|
122
+87%
|
210
+73%
|
52
-75%
|
101
+93%
|
90
-11%
|
95
+5%
|
102
+7%
|
(2 011)
N/A
|
(1 699)
+16%
|
(5 391)
-217%
|
(5 268)
+2%
|
3 266
N/A
|
2 761
-15%
|
4 065
+47%
|
5 312
+31%
|
235
-96%
|
605
+157%
|
(1 691)
N/A
|
1 448
N/A
|
(1 148)
N/A
|
(1 811)
-58%
|
(841)
+54%
|
(4 487)
-433%
|
6 320
N/A
|
5 016
-21%
|
39 134
+680%
|
17 014
-57%
|
10 143
-40%
|
9 419
-7%
|
(26 070)
N/A
|
(9 399)
+64%
|
2 678
N/A
|
4 726
+77%
|
695
-85%
|
2 331
+235%
|
(4 393)
N/A
|
(11 255)
-156%
|
(813)
+93%
|
2 149
N/A
|
(3 742)
N/A
|
3 986
N/A
|
5 239
+31%
|
(23)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(98)
|
(151)
|
(59)
|
(57)
|
(124)
|
(71)
|
(95)
|
(121)
|
(108)
|
(122)
|
(126)
|
(122)
|
(85)
|
(71)
|
(41)
|
(16)
|
(1)
|
(1)
|
(0)
|
(5)
|
(17)
|
(25)
|
(53)
|
(67)
|
(356)
|
(404)
|
(401)
|
(413)
|
(200)
|
(158)
|
(144)
|
(120)
|
(54)
|
(51)
|
(56)
|
(66)
|
(62)
|
(55)
|
(51)
|
(41)
|
(29)
|
(28)
|
(18)
|
(16)
|
(15)
|
(18)
|
(41)
|
(39)
|
(524)
|
(777)
|
(869)
|
(961)
|
(681)
|
(461)
|
(505)
|
(633)
|
(612)
|
(605)
|
(606)
|
(453)
|
(561)
|
(608)
|
(667)
|
(700)
|
(742)
|
(814)
|
(908)
|
(990)
|
(1 095)
|
(951)
|
(840)
|
(1 088)
|
(1 060)
|
(953)
|
(1 119)
|
(916)
|
(2 563)
|
(2 833)
|
(2 692)
|
(3 335)
|
(3 053)
|
(3 020)
|
(3 513)
|
(3 229)
|
|
| Other Items |
3
|
0
|
1
|
(0)
|
(7)
|
(7)
|
(13)
|
(15)
|
(2)
|
(2)
|
27
|
46
|
71
|
70
|
45
|
29
|
(4)
|
0
|
6
|
10
|
20
|
24
|
12
|
(67)
|
20
|
16
|
22
|
97
|
0
|
0
|
0
|
0
|
0
|
55
|
(0)
|
20
|
142
|
87
|
198
|
172
|
105
|
130
|
74
|
80
|
79
|
(52)
|
(53)
|
(149)
|
(3)
|
106
|
96
|
108
|
349
|
0
|
362
|
446
|
22
|
47
|
44
|
44
|
27
|
0
|
1
|
2
|
124
|
136
|
130
|
131
|
209
|
199
|
(108)
|
(108)
|
(229)
|
(229)
|
(257)
|
395
|
379
|
379
|
719
|
1 568
|
1 561
|
1 562
|
2 072
|
626
|
|
| Cash from Investing Activities |
(95)
N/A
|
(150)
-58%
|
(58)
+61%
|
(57)
+1%
|
(131)
-128%
|
(78)
+41%
|
(108)
-39%
|
(137)
-27%
|
(110)
+19%
|
(123)
-11%
|
(99)
+19%
|
(76)
+23%
|
(14)
+82%
|
(1)
+91%
|
3
N/A
|
13
+274%
|
(4)
N/A
|
(4)
+19%
|
6
N/A
|
6
-2%
|
3
-55%
|
(1)
N/A
|
(41)
-3 031%
|
(135)
-230%
|
(335)
-149%
|
(388)
-16%
|
(379)
+2%
|
(316)
+17%
|
(200)
+37%
|
(158)
+21%
|
(144)
+9%
|
(120)
+17%
|
(54)
+55%
|
3
N/A
|
(57)
N/A
|
(46)
+18%
|
80
N/A
|
32
-60%
|
147
+356%
|
130
-11%
|
76
-42%
|
102
+34%
|
56
-45%
|
64
+16%
|
64
-1%
|
(70)
N/A
|
(95)
-34%
|
(188)
-99%
|
(527)
-180%
|
(671)
-27%
|
(773)
-15%
|
(854)
-10%
|
(331)
+61%
|
(114)
+66%
|
(143)
-26%
|
(187)
-30%
|
(591)
-216%
|
(558)
+5%
|
(562)
-1%
|
(409)
+27%
|
(534)
-31%
|
(607)
-14%
|
(667)
-10%
|
(699)
-5%
|
(618)
+12%
|
(678)
-10%
|
(778)
-15%
|
(859)
-10%
|
(885)
-3%
|
(752)
+15%
|
(948)
-26%
|
(1 196)
-26%
|
(1 289)
-8%
|
(1 183)
+8%
|
(1 376)
-16%
|
(521)
+62%
|
(2 184)
-319%
|
(2 454)
-12%
|
(1 973)
+20%
|
(1 766)
+10%
|
(1 492)
+16%
|
(1 458)
+2%
|
(1 440)
+1%
|
(2 603)
-81%
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
300
|
300
|
0
|
0
|
3 971
|
3 971
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
20
|
50
|
96
|
51
|
0
|
0
|
(53)
|
(8)
|
(28)
|
(11)
|
(5)
|
(22)
|
0
|
17
|
17
|
54
|
84
|
98
|
100
|
335
|
485
|
635
|
687
|
603
|
490
|
181
|
41
|
(63)
|
(190)
|
(70)
|
(36)
|
(172)
|
12
|
(84)
|
(86)
|
(37)
|
(123)
|
(65)
|
(22)
|
(141)
|
(39)
|
17
|
20
|
81
|
(93)
|
570
|
784
|
(17)
|
13
|
(683)
|
(1 068)
|
5
|
14
|
18
|
8
|
(190)
|
(195)
|
805
|
1 990
|
(484)
|
0
|
(1 414)
|
0
|
0
|
0
|
(50)
|
40
|
(140)
|
(100)
|
20
|
(70)
|
(5)
|
55
|
(115)
|
(115)
|
(100)
|
0
|
(100)
|
(100)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
(4)
|
(6)
|
(8)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(7)
|
(9)
|
(22)
|
(30)
|
(40)
|
(57)
|
(70)
|
(81)
|
(90)
|
(91)
|
(81)
|
(78)
|
(74)
|
(70)
|
(70)
|
(68)
|
(68)
|
(67)
|
(63)
|
(91)
|
(89)
|
(88)
|
(62)
|
(28)
|
(20)
|
(18)
|
(68)
|
(71)
|
(79)
|
(89)
|
(71)
|
(63)
|
(53)
|
(37)
|
(20)
|
(19)
|
(24)
|
(24)
|
(24)
|
(23)
|
(225)
|
(234)
|
(241)
|
(240)
|
(368)
|
(349)
|
(464)
|
0
|
(804)
|
(810)
|
(695)
|
(696)
|
(792)
|
(791)
|
(789)
|
(789)
|
(1 103)
|
(1 102)
|
(1 102)
|
(1 485)
|
(1 104)
|
(1 103)
|
|
| Other |
0
|
0
|
0
|
0
|
45
|
0
|
43
|
43
|
59
|
0
|
60
|
75
|
(0)
|
0
|
0
|
17
|
46
|
38
|
25
|
(42)
|
(67)
|
(61)
|
(82)
|
(49)
|
27
|
98
|
93
|
22
|
61
|
23
|
33
|
112
|
45
|
4
|
16
|
26
|
(34)
|
(30)
|
5
|
(111)
|
(22)
|
(92)
|
(26)
|
70
|
(2)
|
0
|
(58)
|
22
|
59
|
79
|
303
|
150
|
1 774
|
1 773
|
1 613
|
1 935
|
438
|
445
|
479
|
272
|
152
|
130
|
84
|
46
|
87
|
0
|
85
|
165
|
80
|
81
|
160
|
126
|
121
|
364
|
284
|
223
|
450
|
196
|
189
|
199
|
755
|
458
|
468
|
625
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
43
N/A
|
63
+46%
|
93
+46%
|
139
+50%
|
107
-23%
|
86
-20%
|
55
-36%
|
14
-74%
|
(15)
N/A
|
(35)
-135%
|
(18)
+49%
|
5
N/A
|
18
+252%
|
30
+66%
|
37
+20%
|
(30)
N/A
|
(18)
+41%
|
17
N/A
|
10
-45%
|
42
+344%
|
339
+704%
|
552
+63%
|
687
+24%
|
652
-5%
|
594
-9%
|
432
-27%
|
123
-72%
|
62
-50%
|
(99)
N/A
|
(264)
-167%
|
(127)
+52%
|
(79)
+38%
|
(276)
-247%
|
(86)
+69%
|
(147)
-70%
|
(264)
-80%
|
(123)
+54%
|
(306)
-149%
|
(180)
+41%
|
(40)
+78%
|
(205)
-419%
|
8
N/A
|
(62)
N/A
|
24
N/A
|
72
+196%
|
(85)
N/A
|
794
N/A
|
845
+6%
|
1 686
+100%
|
1 722
+2%
|
876
-49%
|
830
-5%
|
423
-49%
|
440
+4%
|
473
+7%
|
256
-46%
|
(62)
N/A
|
(88)
-43%
|
664
N/A
|
1 802
+171%
|
(638)
N/A
|
(639)
0%
|
(1 696)
-165%
|
(2 662)
-57%
|
(384)
+86%
|
(374)
+3%
|
(763)
-104%
|
(644)
+16%
|
(713)
-11%
|
(432)
+39%
|
(488)
-13%
|
(638)
-31%
|
(345)
+46%
|
(538)
-56%
|
(729)
-35%
|
(718)
+2%
|
(447)
+38%
|
(928)
-108%
|
3 235
N/A
|
3 393
+5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
3
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(4)
|
(2)
|
(4)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(4)
|
16
|
28
|
30
|
31
|
13
|
1
|
(2)
|
(1)
|
(0)
|
(2)
|
0
|
0
|
(1)
|
1
|
|
| Net Change in Cash |
(58)
N/A
|
(173)
-198%
|
(57)
+67%
|
(33)
+43%
|
3
N/A
|
68
+2 234%
|
39
-43%
|
25
-35%
|
(19)
N/A
|
(28)
-45%
|
(41)
-47%
|
(52)
-27%
|
(23)
+55%
|
(52)
-123%
|
(24)
+54%
|
(25)
-3%
|
(17)
+30%
|
30
N/A
|
85
+185%
|
75
-12%
|
104
+39%
|
69
-34%
|
25
-63%
|
(31)
N/A
|
4
N/A
|
50
+1 314%
|
143
+188%
|
122
-14%
|
70
-43%
|
36
-49%
|
(23)
N/A
|
5
N/A
|
63
+1 119%
|
(42)
N/A
|
(99)
-137%
|
(85)
+14%
|
(125)
-47%
|
20
N/A
|
(45)
N/A
|
(26)
+41%
|
18
N/A
|
(82)
N/A
|
86
N/A
|
77
-11%
|
(40)
N/A
|
28
N/A
|
(61)
N/A
|
(63)
-2%
|
(2 464)
-3 843%
|
(2 453)
+0%
|
(5 369)
-119%
|
(5 274)
+2%
|
4 619
N/A
|
4 368
-5%
|
4 797
+10%
|
5 954
+24%
|
66
-99%
|
482
+626%
|
(1 782)
N/A
|
1 291
N/A
|
(1 744)
N/A
|
(2 504)
-44%
|
(844)
+66%
|
(3 384)
-301%
|
5 064
N/A
|
3 698
-27%
|
36 658
+891%
|
13 491
-63%
|
8 872
-34%
|
8 288
-7%
|
(27 766)
N/A
|
(11 212)
+60%
|
706
N/A
|
3 143
+345%
|
(1 155)
N/A
|
1 173
N/A
|
(6 924)
N/A
|
(14 249)
-106%
|
(3 515)
+75%
|
(338)
+90%
|
(5 680)
-1 582%
|
1 601
N/A
|
7 033
+339%
|
768
-89%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(61)
N/A
|
(174)
-186%
|
(58)
+67%
|
(33)
+44%
|
(34)
-4%
|
11
N/A
|
(41)
N/A
|
(98)
-137%
|
(124)
-27%
|
(112)
+10%
|
(122)
-9%
|
(112)
+9%
|
(80)
+29%
|
(87)
-9%
|
(51)
+41%
|
(58)
-15%
|
(32)
+45%
|
3
N/A
|
43
+1 612%
|
95
+121%
|
102
+8%
|
27
-73%
|
4
-87%
|
(6)
N/A
|
(356)
-5 937%
|
(519)
-46%
|
(566)
-9%
|
(626)
-11%
|
(523)
+16%
|
(397)
+24%
|
(146)
+63%
|
(57)
+61%
|
162
N/A
|
168
+3%
|
29
-83%
|
(25)
N/A
|
9
N/A
|
19
+111%
|
(96)
N/A
|
66
N/A
|
36
-45%
|
94
+160%
|
192
+105%
|
36
-81%
|
86
+136%
|
72
-16%
|
54
-26%
|
62
+16%
|
(2 535)
N/A
|
(2 475)
+2%
|
(6 259)
-153%
|
(6 229)
+0%
|
2 586
N/A
|
2 299
-11%
|
3 560
+55%
|
4 679
+31%
|
(377)
N/A
|
(1)
+100%
|
(2 297)
-255 122%
|
995
N/A
|
(1 709)
N/A
|
(2 419)
-42%
|
(1 509)
+38%
|
(5 187)
-244%
|
5 578
N/A
|
4 202
-25%
|
38 226
+810%
|
16 024
-58%
|
9 049
-44%
|
8 467
-6%
|
(26 910)
N/A
|
(10 487)
+61%
|
1 618
N/A
|
3 773
+133%
|
(423)
N/A
|
1 415
N/A
|
(6 956)
N/A
|
(14 088)
-103%
|
(3 505)
+75%
|
(1 186)
+66%
|
(6 795)
-473%
|
966
N/A
|
1 727
+79%
|
(3 252)
N/A
|
|