Eastern Communications Co Ltd
SSE:600776
Cash Flow Statement
Cash Flow Statement
Eastern Communications Co Ltd
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(109)
|
(85)
|
(28)
|
53
|
(86)
|
(56)
|
(31)
|
(33)
|
(31)
|
(3)
|
24
|
(29)
|
(24)
|
(56)
|
(71)
|
(46)
|
(93)
|
(84)
|
(103)
|
(92)
|
(98)
|
(127)
|
(100)
|
(103)
|
(61)
|
(44)
|
(53)
|
(49)
|
(60)
|
(74)
|
(79)
|
(102)
|
(98)
|
(84)
|
(71)
|
(52)
|
(57)
|
(51)
|
(104)
|
(89)
|
(89)
|
(91)
|
(39)
|
(60)
|
(69)
|
(97)
|
(110)
|
(116)
|
(127)
|
(104)
|
(106)
|
(107)
|
(92)
|
(75)
|
(71)
|
(55)
|
(61)
|
(74)
|
(62)
|
(78)
|
(80)
|
(80)
|
(89)
|
(69)
|
(71)
|
(68)
|
(65)
|
(80)
|
(73)
|
(76)
|
(79)
|
(75)
|
(71)
|
(58)
|
(73)
|
(90)
|
(104)
|
(125)
|
(115)
|
(101)
|
(92)
|
(73)
|
(66)
|
(63)
|
(59)
|
(50)
|
(41)
|
(29)
|
|
| Change in Working Capital |
(914)
|
(764)
|
(787)
|
(752)
|
(541)
|
(500)
|
(386)
|
(323)
|
(314)
|
(334)
|
(270)
|
(382)
|
(105)
|
(33)
|
(153)
|
(87)
|
(98)
|
(35)
|
(16)
|
9
|
(132)
|
(186)
|
(133)
|
(121)
|
(104)
|
(124)
|
(119)
|
(119)
|
(48)
|
(33)
|
(39)
|
(62)
|
(127)
|
(127)
|
(137)
|
(123)
|
(504)
|
(273)
|
(365)
|
(454)
|
(614)
|
(593)
|
(587)
|
(602)
|
(601)
|
(638)
|
(652)
|
(674)
|
(612)
|
(644)
|
(627)
|
(658)
|
(640)
|
(615)
|
(636)
|
(588)
|
(588)
|
(583)
|
(510)
|
(509)
|
(513)
|
(501)
|
(547)
|
(523)
|
(509)
|
(480)
|
(476)
|
(454)
|
(462)
|
(479)
|
(476)
|
(493)
|
(596)
|
(483)
|
(583)
|
(574)
|
(476)
|
(568)
|
(463)
|
(450)
|
(451)
|
(441)
|
(429)
|
(451)
|
(405)
|
(395)
|
(391)
|
(367)
|
|
| Cash from Operating Activities |
(237)
N/A
|
482
N/A
|
1 100
+128%
|
286
-74%
|
531
+86%
|
192
-64%
|
114
-40%
|
836
+632%
|
112
-87%
|
(116)
N/A
|
(35)
+69%
|
(400)
-1 031%
|
364
N/A
|
75
-80%
|
31
-58%
|
44
+41%
|
(270)
N/A
|
247
N/A
|
288
+16%
|
228
-21%
|
320
+40%
|
223
-30%
|
105
-53%
|
13
-88%
|
(142)
N/A
|
(98)
+31%
|
(174)
-77%
|
150
N/A
|
245
+64%
|
175
-29%
|
191
+9%
|
8
-96%
|
5
-42%
|
48
+876%
|
81
+68%
|
55
-32%
|
(53)
N/A
|
(119)
-125%
|
(131)
-10%
|
(197)
-51%
|
(190)
+4%
|
(269)
-42%
|
(371)
-38%
|
(244)
+34%
|
74
N/A
|
167
+124%
|
81
-51%
|
10
-88%
|
(11)
N/A
|
(92)
-752%
|
38
N/A
|
54
+42%
|
(59)
N/A
|
(44)
+26%
|
(81)
-85%
|
(100)
-24%
|
(69)
+31%
|
(42)
+38%
|
14
N/A
|
77
+452%
|
(34)
N/A
|
59
N/A
|
35
-40%
|
(32)
N/A
|
39
N/A
|
(85)
N/A
|
(48)
+44%
|
(31)
+35%
|
31
N/A
|
135
+332%
|
240
+78%
|
339
+41%
|
109
-68%
|
281
+157%
|
316
+12%
|
224
-29%
|
271
+21%
|
67
-75%
|
144
+117%
|
235
+63%
|
116
-51%
|
115
-1%
|
(8)
N/A
|
(79)
-933%
|
39
N/A
|
197
+409%
|
116
-41%
|
98
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(153)
|
(147)
|
(159)
|
(231)
|
(188)
|
(201)
|
(163)
|
(157)
|
(136)
|
(142)
|
(148)
|
(386)
|
(169)
|
(142)
|
(107)
|
182
|
(179)
|
(184)
|
(207)
|
(198)
|
(187)
|
(184)
|
(165)
|
(172)
|
(35)
|
(29)
|
(27)
|
(17)
|
(17)
|
(18)
|
(19)
|
(18)
|
(21)
|
(20)
|
(22)
|
(26)
|
(18)
|
(17)
|
(14)
|
(11)
|
(16)
|
(16)
|
(24)
|
(26)
|
(42)
|
(59)
|
(60)
|
(64)
|
(84)
|
(83)
|
(98)
|
(107)
|
(92)
|
(103)
|
(82)
|
(67)
|
(45)
|
(42)
|
(40)
|
(38)
|
(40)
|
(18)
|
(30)
|
(35)
|
(43)
|
(43)
|
(33)
|
(29)
|
(59)
|
(57)
|
(57)
|
(61)
|
(30)
|
(60)
|
(57)
|
(63)
|
(92)
|
(90)
|
(115)
|
(136)
|
(137)
|
(123)
|
(123)
|
(116)
|
(88)
|
(75)
|
(52)
|
(30)
|
|
| Other Items |
166
|
475
|
231
|
90
|
(24)
|
127
|
(178)
|
102
|
32
|
248
|
348
|
518
|
340
|
133
|
266
|
(64)
|
141
|
146
|
13
|
42
|
(62)
|
(68)
|
49
|
102
|
165
|
206
|
90
|
(113)
|
(321)
|
(272)
|
(61)
|
129
|
253
|
157
|
94
|
248
|
219
|
511
|
400
|
(2)
|
33
|
(201)
|
58
|
314
|
150
|
19
|
(273)
|
(354)
|
(329)
|
(211)
|
18
|
486
|
292
|
364
|
202
|
(30)
|
(160)
|
(26)
|
(53)
|
(165)
|
161
|
13
|
352
|
347
|
126
|
(134)
|
431
|
450
|
337
|
880
|
164
|
(69)
|
517
|
(26)
|
(25)
|
382
|
321
|
465
|
451
|
228
|
(414)
|
0
|
(509)
|
(593)
|
(1)
|
(2)
|
137
|
192
|
|
| Cash from Investing Activities |
13
N/A
|
328
+2 368%
|
72
-78%
|
(141)
N/A
|
(212)
-51%
|
(74)
+65%
|
(341)
-360%
|
(55)
+84%
|
(104)
-87%
|
106
N/A
|
200
+88%
|
132
-34%
|
170
+29%
|
(9)
N/A
|
160
N/A
|
117
-27%
|
(38)
N/A
|
(38)
+1%
|
(194)
-415%
|
(157)
+19%
|
(249)
-59%
|
(252)
-1%
|
(116)
+54%
|
(70)
+39%
|
131
N/A
|
177
+35%
|
63
-64%
|
(130)
N/A
|
(338)
-159%
|
(290)
+14%
|
(80)
+73%
|
111
N/A
|
232
+109%
|
137
-41%
|
72
-48%
|
222
+210%
|
201
-10%
|
495
+146%
|
386
-22%
|
(13)
N/A
|
17
N/A
|
(217)
N/A
|
34
N/A
|
288
+746%
|
108
-63%
|
(40)
N/A
|
(333)
-739%
|
(418)
-25%
|
(413)
+1%
|
(294)
+29%
|
(80)
+73%
|
379
N/A
|
200
-47%
|
261
+31%
|
120
-54%
|
(97)
N/A
|
(204)
-111%
|
(68)
+67%
|
(93)
-37%
|
(204)
-119%
|
121
N/A
|
(6)
N/A
|
322
N/A
|
312
-3%
|
83
-74%
|
(178)
N/A
|
398
N/A
|
421
+6%
|
277
-34%
|
824
+197%
|
107
-87%
|
(130)
N/A
|
487
N/A
|
(86)
N/A
|
(82)
+4%
|
318
N/A
|
229
-28%
|
374
+63%
|
336
-10%
|
92
-73%
|
(551)
N/A
|
(537)
+3%
|
(631)
-18%
|
(710)
-12%
|
(89)
+87%
|
(76)
+14%
|
85
N/A
|
163
+92%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
463
|
(528)
|
(331)
|
(494)
|
(428)
|
(206)
|
30
|
(117)
|
16
|
0
|
(102)
|
(49)
|
(142)
|
0
|
0
|
0
|
(19)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
10
|
39
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
7
|
25
|
0
|
(19)
|
(7)
|
(25)
|
(18)
|
0
|
16
|
(18)
|
0
|
20
|
(4)
|
45
|
15
|
(20)
|
(30)
|
(45)
|
(15)
|
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
|
|
| Cash Paid for Dividends |
(119)
|
(128)
|
(120)
|
(113)
|
(32)
|
(14)
|
(24)
|
(30)
|
(46)
|
(47)
|
(52)
|
(48)
|
(45)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(86)
|
(137)
|
(138)
|
(137)
|
(144)
|
0
|
(262)
|
(262)
|
(170)
|
0
|
(101)
|
(101)
|
(101)
|
0
|
(0)
|
(101)
|
(101)
|
(101)
|
(104)
|
(79)
|
(81)
|
(81)
|
(78)
|
(78)
|
(77)
|
(78)
|
(153)
|
(78)
|
(76)
|
(76)
|
(1)
|
(76)
|
(76)
|
0
|
0
|
(75)
|
(75)
|
0
|
0
|
(75)
|
(75)
|
0
|
(113)
|
(50)
|
(50)
|
0
|
(62)
|
(50)
|
(50)
|
0
|
0
|
(49)
|
(50)
|
0
|
(73)
|
(70)
|
(69)
|
0
|
0
|
(76)
|
(77)
|
0
|
0
|
(77)
|
|
| Other |
16
|
53
|
(673)
|
93
|
6
|
3
|
49
|
15
|
35
|
41
|
10
|
10
|
15
|
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)
|
(2)
|
0
|
(4)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(13)
|
(15)
|
(18)
|
(21)
|
|
| Cash from Financing Activities |
360
N/A
|
(603)
N/A
|
(1 124)
-86%
|
(514)
+54%
|
(454)
+12%
|
(217)
+52%
|
55
N/A
|
(132)
N/A
|
5
N/A
|
24
+375%
|
(143)
N/A
|
(87)
+39%
|
(172)
-99%
|
0
N/A
|
0
N/A
|
0
N/A
|
(27)
N/A
|
(31)
-13%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(86)
-17 120%
|
(125)
-45%
|
(128)
-2%
|
(98)
+23%
|
(143)
-45%
|
0
N/A
|
(271)
N/A
|
(300)
-11%
|
(170)
+43%
|
0
N/A
|
(101)
N/A
|
(101)
N/A
|
(101)
N/A
|
(69)
+31%
|
7
N/A
|
(76)
N/A
|
(101)
-33%
|
(120)
-19%
|
(111)
+8%
|
(104)
+6%
|
(99)
+4%
|
(111)
-12%
|
(63)
+44%
|
(96)
-53%
|
(77)
+19%
|
(58)
+26%
|
(156)
-172%
|
(33)
+79%
|
(61)
-83%
|
(96)
-58%
|
(31)
+68%
|
(121)
-295%
|
(91)
+25%
|
0
N/A
|
0
N/A
|
(78)
N/A
|
(78)
N/A
|
0
N/A
|
(79)
N/A
|
(77)
+3%
|
(77)
N/A
|
0
N/A
|
(115)
N/A
|
(52)
+55%
|
(52)
N/A
|
0
N/A
|
(63)
N/A
|
(51)
+19%
|
(51)
0%
|
0
N/A
|
0
N/A
|
(50)
N/A
|
(51)
-2%
|
0
N/A
|
(74)
N/A
|
(71)
+4%
|
(70)
+1%
|
(71)
-2%
|
(49)
+32%
|
(79)
-62%
|
(90)
-14%
|
(91)
-2%
|
(94)
-3%
|
(97)
-3%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(2)
|
(1)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(1)
|
(1)
|
6
|
3
|
14
|
14
|
(0)
|
1
|
12
|
12
|
6
|
3
|
(1)
|
(2)
|
12
|
15
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
2
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
2
|
2
|
0
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Net Change in Cash |
134
N/A
|
205
+53%
|
47
-77%
|
(371)
N/A
|
(139)
+63%
|
(103)
+26%
|
(175)
-70%
|
645
N/A
|
13
-98%
|
13
+5%
|
27
+101%
|
(352)
N/A
|
376
N/A
|
(96)
N/A
|
73
N/A
|
50
-31%
|
(324)
N/A
|
191
N/A
|
73
-62%
|
47
-35%
|
69
+47%
|
(27)
N/A
|
2
N/A
|
(43)
N/A
|
(98)
-127%
|
(46)
+53%
|
(240)
-417%
|
(81)
+66%
|
(236)
-190%
|
(220)
+7%
|
(160)
+27%
|
(179)
-12%
|
67
N/A
|
15
-78%
|
51
+251%
|
176
+244%
|
47
-73%
|
306
+549%
|
262
-14%
|
(286)
N/A
|
(273)
+5%
|
(606)
-122%
|
(448)
+26%
|
(60)
+87%
|
83
N/A
|
15
-82%
|
(315)
N/A
|
(504)
-60%
|
(501)
+1%
|
(443)
+12%
|
(197)
+56%
|
401
N/A
|
81
-80%
|
123
+51%
|
9
-92%
|
(318)
N/A
|
(364)
-15%
|
(187)
+49%
|
(157)
+16%
|
(205)
-31%
|
8
N/A
|
(27)
N/A
|
278
N/A
|
203
-27%
|
45
-78%
|
(338)
N/A
|
236
N/A
|
338
+43%
|
256
-24%
|
906
+254%
|
283
-69%
|
157
-45%
|
544
+247%
|
143
-74%
|
235
+65%
|
493
+110%
|
450
-9%
|
391
-13%
|
407
+4%
|
256
-37%
|
(505)
N/A
|
(493)
+2%
|
(688)
-40%
|
(868)
-26%
|
(140)
+84%
|
29
N/A
|
107
+267%
|
164
+54%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(390)
N/A
|
335
N/A
|
942
+181%
|
54
-94%
|
343
+530%
|
(9)
N/A
|
(49)
-423%
|
679
N/A
|
(23)
N/A
|
(257)
-1 013%
|
(183)
+29%
|
(787)
-329%
|
195
N/A
|
(67)
N/A
|
(75)
-12%
|
225
N/A
|
(450)
N/A
|
63
N/A
|
81
+29%
|
30
-64%
|
133
+350%
|
39
-71%
|
(60)
N/A
|
(160)
-168%
|
(177)
-11%
|
(128)
+28%
|
(201)
-58%
|
132
N/A
|
229
+73%
|
157
-31%
|
172
+10%
|
(10)
N/A
|
(16)
-61%
|
28
N/A
|
59
+108%
|
29
-50%
|
(71)
N/A
|
(136)
-92%
|
(145)
-6%
|
(209)
-44%
|
(205)
+2%
|
(285)
-39%
|
(395)
-39%
|
(270)
+32%
|
32
N/A
|
108
+237%
|
22
-80%
|
(54)
N/A
|
(95)
-75%
|
(175)
-85%
|
(60)
+66%
|
(53)
+11%
|
(150)
-183%
|
(147)
+3%
|
(163)
-11%
|
(167)
-3%
|
(113)
+32%
|
(85)
+25%
|
(26)
+69%
|
39
N/A
|
(74)
N/A
|
41
N/A
|
5
-87%
|
(67)
N/A
|
(4)
+94%
|
(128)
-3 098%
|
(81)
+37%
|
(60)
+26%
|
(28)
+53%
|
78
N/A
|
183
+134%
|
278
+52%
|
79
-72%
|
221
+180%
|
259
+17%
|
160
-38%
|
179
+12%
|
(24)
N/A
|
29
N/A
|
99
+240%
|
(21)
N/A
|
(8)
+64%
|
(130)
-1 626%
|
(195)
-50%
|
(49)
+75%
|
122
N/A
|
64
-48%
|
69
+8%
|
|