Yibin Paper Industry Co Ltd
SSE:600793
Cash Flow Statement
Cash Flow Statement
Yibin Paper Industry 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(21)
|
(22)
|
(25)
|
(25)
|
(22)
|
(23)
|
(24)
|
(27)
|
(22)
|
(22)
|
(23)
|
(19)
|
(25)
|
(23)
|
(29)
|
(34)
|
(36)
|
(40)
|
(31)
|
(28)
|
(23)
|
(19)
|
(21)
|
(21)
|
(31)
|
(30)
|
(31)
|
(30)
|
(16)
|
(15)
|
(7)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(7)
|
(10)
|
(14)
|
(30)
|
(35)
|
(44)
|
(54)
|
(44)
|
(44)
|
(45)
|
(39)
|
(69)
|
(61)
|
(52)
|
(47)
|
(15)
|
(21)
|
(22)
|
(30)
|
(58)
|
(60)
|
(92)
|
(94)
|
(78)
|
(73)
|
(42)
|
(32)
|
(22)
|
(25)
|
(27)
|
(32)
|
(90)
|
(128)
|
(161)
|
(180)
|
|
| Change in Working Capital |
(24)
|
(50)
|
(46)
|
(13)
|
23
|
25
|
11
|
(19)
|
6
|
1
|
7
|
3
|
(22)
|
(42)
|
(23)
|
(23)
|
4
|
26
|
13
|
26
|
(53)
|
(53)
|
(65)
|
(81)
|
(3)
|
(5)
|
6
|
8
|
(2)
|
(11)
|
(27)
|
(19)
|
(19)
|
8
|
24
|
14
|
4
|
5
|
12
|
19
|
26
|
28
|
28
|
36
|
30
|
29
|
27
|
11
|
(38)
|
(75)
|
(86)
|
(112)
|
(180)
|
(187)
|
(172)
|
(184)
|
(41)
|
9
|
(77)
|
(54)
|
(105)
|
(125)
|
(68)
|
(51)
|
(69)
|
(89)
|
(109)
|
(131)
|
(133)
|
(148)
|
(131)
|
(138)
|
(136)
|
(133)
|
(137)
|
(134)
|
(310)
|
(129)
|
(128)
|
(127)
|
(186)
|
(44)
|
(74)
|
(95)
|
|
| Cash from Operating Activities |
127
N/A
|
87
-31%
|
94
+8%
|
97
+4%
|
137
+40%
|
152
+11%
|
116
-24%
|
98
-15%
|
84
-15%
|
54
-36%
|
63
+17%
|
62
-2%
|
(43)
N/A
|
(21)
+51%
|
(2)
+91%
|
(5)
-184%
|
21
N/A
|
19
-9%
|
(11)
N/A
|
(5)
+56%
|
(29)
-498%
|
(15)
+50%
|
(14)
+8%
|
(15)
-7%
|
25
N/A
|
7
-73%
|
8
+17%
|
0
-95%
|
(11)
N/A
|
(34)
-198%
|
(56)
-64%
|
(52)
+7%
|
(30)
+42%
|
(11)
+65%
|
17
N/A
|
3
-82%
|
(8)
N/A
|
2
N/A
|
3
+4%
|
15
+516%
|
25
+59%
|
23
-5%
|
24
+5%
|
35
+43%
|
25
-28%
|
28
+11%
|
23
-17%
|
24
+2%
|
(19)
N/A
|
(94)
-404%
|
(48)
+49%
|
(14)
+70%
|
(157)
-991%
|
(129)
+18%
|
(162)
-26%
|
(198)
-22%
|
143
N/A
|
198
+39%
|
200
+1%
|
196
-2%
|
(23)
N/A
|
(6)
+72%
|
16
N/A
|
16
N/A
|
239
+1 387%
|
95
-60%
|
110
+16%
|
337
+205%
|
267
-21%
|
435
+63%
|
489
+12%
|
414
-15%
|
228
-45%
|
238
+4%
|
179
-25%
|
141
-21%
|
391
+178%
|
233
-40%
|
252
+8%
|
153
-39%
|
367
+140%
|
619
+69%
|
612
-1%
|
632
+3%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(140)
|
(112)
|
(90)
|
(72)
|
(58)
|
(55)
|
(48)
|
(46)
|
(33)
|
(32)
|
(32)
|
(32)
|
(28)
|
(29)
|
(29)
|
(30)
|
(4)
|
(4)
|
(4)
|
(2)
|
(14)
|
(14)
|
(15)
|
(16)
|
(6)
|
(6)
|
(4)
|
(4)
|
(30)
|
(31)
|
(36)
|
(109)
|
(98)
|
(111)
|
(259)
|
(308)
|
(391)
|
(538)
|
(526)
|
(858)
|
(761)
|
(698)
|
(768)
|
(443)
|
(361)
|
(448)
|
(273)
|
(147)
|
(35)
|
14
|
44
|
(6)
|
(223)
|
(302)
|
(329)
|
(382)
|
(389)
|
(235)
|
(318)
|
(243)
|
(214)
|
(163)
|
(53)
|
(62)
|
(87)
|
(83)
|
(108)
|
(72)
|
(45)
|
(43)
|
(14)
|
(9)
|
(11)
|
(7)
|
(7)
|
(7)
|
(19)
|
(19)
|
(32)
|
(71)
|
(74)
|
(97)
|
(112)
|
(85)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
240
|
185
|
236
|
211
|
(25)
|
19
|
153
|
164
|
148
|
256
|
63
|
64
|
41
|
(14)
|
(8)
|
(4)
|
23
|
(30)
|
(34)
|
(31)
|
5
|
215
|
224
|
230
|
203
|
333
|
348
|
468
|
400
|
219
|
288
|
162
|
203
|
48
|
(41)
|
(40)
|
(18)
|
0
|
(9)
|
(4)
|
1
|
1
|
1
|
(14)
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(140)
N/A
|
(112)
+20%
|
(90)
+20%
|
(72)
+20%
|
(58)
+19%
|
(55)
+6%
|
(48)
+13%
|
(46)
+4%
|
(31)
+33%
|
(30)
+1%
|
(30)
+1%
|
(30)
+0%
|
(28)
+5%
|
(29)
-2%
|
(29)
+0%
|
(30)
-5%
|
(4)
+87%
|
(4)
+3%
|
(4)
+5%
|
(2)
+49%
|
(13)
-639%
|
(14)
-2%
|
(14)
-7%
|
(16)
-8%
|
(6)
+59%
|
(5)
+23%
|
(4)
+20%
|
(4)
+10%
|
211
N/A
|
154
-27%
|
200
+30%
|
101
-49%
|
(122)
N/A
|
(93)
+24%
|
(106)
-15%
|
(144)
-36%
|
(243)
-69%
|
(282)
-16%
|
(463)
-64%
|
(795)
-72%
|
(720)
+9%
|
(712)
+1%
|
(776)
-9%
|
(447)
+42%
|
(338)
+24%
|
(478)
-41%
|
(308)
+36%
|
(178)
+42%
|
(31)
+83%
|
229
N/A
|
268
+17%
|
224
-17%
|
(20)
N/A
|
31
N/A
|
18
-41%
|
86
+366%
|
12
-86%
|
(16)
N/A
|
(31)
-91%
|
(82)
-168%
|
(10)
+87%
|
(115)
-1 002%
|
(93)
+18%
|
(102)
-9%
|
(105)
-3%
|
(94)
+10%
|
(116)
-23%
|
(76)
+35%
|
(44)
+42%
|
(42)
+4%
|
(13)
+69%
|
(22)
-71%
|
(26)
-15%
|
(21)
+18%
|
(21)
-1%
|
(7)
+69%
|
(18)
-181%
|
(19)
-3%
|
(30)
-60%
|
(68)
-127%
|
(72)
-6%
|
(95)
-32%
|
(112)
-17%
|
(84)
+25%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
226
|
53
|
45
|
43
|
(197)
|
(52)
|
(11)
|
(39)
|
(17)
|
(18)
|
(65)
|
(50)
|
70
|
78
|
87
|
100
|
(17)
|
(4)
|
25
|
16
|
41
|
0
|
36
|
35
|
(7)
|
0
|
0
|
297
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
297
|
231
|
297
|
453
|
704
|
770
|
805
|
1 016
|
452
|
420
|
370
|
54
|
100
|
125
|
125
|
74
|
128
|
342
|
292
|
(108)
|
(194)
|
(29)
|
(29)
|
142
|
193
|
(122)
|
0
|
109
|
138
|
100
|
(18)
|
100
|
(160)
|
(290)
|
(302)
|
(481)
|
(431)
|
(203)
|
(148)
|
(68)
|
(56)
|
(322)
|
(130)
|
(109)
|
(6)
|
148
|
45
|
387
|
356
|
|
| Cash Paid for Dividends |
(16)
|
(15)
|
(12)
|
(12)
|
(11)
|
(10)
|
(10)
|
(10)
|
(14)
|
(14)
|
(12)
|
(12)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
2
|
3
|
(14)
|
(19)
|
(19)
|
(19)
|
(13)
|
(9)
|
(10)
|
(12)
|
(16)
|
(16)
|
(16)
|
(16)
|
(48)
|
(48)
|
(71)
|
(70)
|
(84)
|
(87)
|
(68)
|
(87)
|
(102)
|
(124)
|
(146)
|
(154)
|
(106)
|
(107)
|
(107)
|
(104)
|
(126)
|
(131)
|
(116)
|
(120)
|
(101)
|
(92)
|
(103)
|
(99)
|
(85)
|
(82)
|
(80)
|
(75)
|
(82)
|
(79)
|
(75)
|
(71)
|
(67)
|
(65)
|
(62)
|
(60)
|
(111)
|
(49)
|
(46)
|
(47)
|
(180)
|
(183)
|
(184)
|
(182)
|
|
| Other |
0
|
43
|
8
|
50
|
9
|
12
|
23
|
(9)
|
6
|
3
|
(8)
|
(26)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(5)
|
143
|
135
|
127
|
27
|
(131)
|
(132)
|
(134)
|
(46)
|
0
|
353
|
362
|
0
|
307
|
367
|
367
|
361
|
0
|
0
|
0
|
(6)
|
0
|
(12)
|
(12)
|
(10)
|
0
|
(10)
|
(10)
|
(11)
|
(12)
|
(6)
|
(12)
|
(9)
|
(9)
|
(9)
|
(3)
|
(212)
|
(172)
|
(580)
|
(579)
|
|
| Cash from Financing Activities |
209
N/A
|
38
-82%
|
(2)
N/A
|
38
N/A
|
(199)
N/A
|
(49)
+75%
|
2
N/A
|
(57)
N/A
|
(25)
+57%
|
(29)
-15%
|
(85)
-198%
|
(89)
-4%
|
63
N/A
|
70
+11%
|
79
+12%
|
92
+17%
|
(26)
N/A
|
(12)
+54%
|
17
N/A
|
9
-48%
|
40
+365%
|
39
-2%
|
35
-10%
|
33
-6%
|
(8)
N/A
|
(7)
+15%
|
(3)
+51%
|
301
N/A
|
(14)
N/A
|
(19)
-35%
|
(19)
N/A
|
(320)
-1 547%
|
(13)
+96%
|
(10)
+23%
|
(12)
-22%
|
286
N/A
|
216
-24%
|
282
+31%
|
438
+55%
|
688
+57%
|
692
+1%
|
727
+5%
|
915
+26%
|
351
-62%
|
331
-6%
|
426
+29%
|
122
-71%
|
141
+16%
|
50
-65%
|
(130)
N/A
|
(204)
-57%
|
(159)
+22%
|
191
N/A
|
149
-22%
|
138
-7%
|
64
-54%
|
(155)
N/A
|
(234)
-51%
|
13
N/A
|
59
+364%
|
138
+134%
|
221
+60%
|
(1)
N/A
|
32
N/A
|
9
-71%
|
(106)
N/A
|
8
N/A
|
(248)
N/A
|
(382)
-54%
|
(391)
-2%
|
(567)
-45%
|
(512)
+10%
|
(281)
+45%
|
(225)
+20%
|
(136)
+40%
|
(128)
+6%
|
(442)
-246%
|
(188)
+58%
|
(163)
+13%
|
(55)
+66%
|
(244)
-339%
|
(309)
-27%
|
(377)
-22%
|
(406)
-8%
|
|
| 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
|
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
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
|
| Net Change in Cash |
196
N/A
|
13
-94%
|
2
-87%
|
63
+3 618%
|
(120)
N/A
|
47
N/A
|
70
+48%
|
(5)
N/A
|
28
N/A
|
(5)
N/A
|
(52)
-963%
|
(57)
-9%
|
(8)
+86%
|
20
N/A
|
48
+136%
|
57
+18%
|
(9)
N/A
|
3
N/A
|
2
-35%
|
2
-5%
|
(3)
N/A
|
11
N/A
|
7
-35%
|
3
-58%
|
11
+242%
|
(5)
N/A
|
1
N/A
|
298
+37 088%
|
185
-38%
|
101
-45%
|
125
+24%
|
(270)
N/A
|
(166)
+39%
|
(113)
+32%
|
(102)
+10%
|
145
N/A
|
(36)
N/A
|
3
N/A
|
(23)
N/A
|
(91)
-302%
|
(4)
+96%
|
39
N/A
|
163
+323%
|
(60)
N/A
|
18
N/A
|
(24)
N/A
|
(163)
-580%
|
(13)
+92%
|
1
N/A
|
6
+450%
|
17
+207%
|
50
+196%
|
13
-74%
|
51
+290%
|
(6)
N/A
|
(48)
-737%
|
(0)
+99%
|
(52)
-17 200%
|
182
N/A
|
173
-5%
|
105
-40%
|
100
-4%
|
(78)
N/A
|
(53)
+32%
|
144
N/A
|
(105)
N/A
|
2
N/A
|
13
+711%
|
(159)
N/A
|
2
N/A
|
(91)
N/A
|
(120)
-32%
|
(79)
+35%
|
(8)
+90%
|
22
N/A
|
7
-69%
|
(68)
N/A
|
27
N/A
|
59
+121%
|
29
-51%
|
50
+71%
|
213
+327%
|
123
-42%
|
141
+15%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(25)
-90%
|
4
N/A
|
25
+561%
|
78
+212%
|
97
+23%
|
68
-30%
|
52
-23%
|
51
-2%
|
22
-58%
|
31
+44%
|
30
-4%
|
(71)
N/A
|
(50)
+30%
|
(31)
+38%
|
(36)
-16%
|
16
N/A
|
15
-11%
|
(15)
N/A
|
(7)
+51%
|
(43)
-497%
|
(29)
+34%
|
(28)
+0%
|
(30)
-7%
|
19
N/A
|
1
-93%
|
4
+164%
|
(4)
N/A
|
(41)
-923%
|
(65)
-59%
|
(92)
-41%
|
(161)
-75%
|
(128)
+21%
|
(122)
+4%
|
(242)
-98%
|
(305)
-26%
|
(399)
-31%
|
(535)
-34%
|
(524)
+2%
|
(843)
-61%
|
(737)
+13%
|
(675)
+8%
|
(743)
-10%
|
(408)
+45%
|
(336)
+18%
|
(420)
-25%
|
(250)
+40%
|
(123)
+51%
|
(54)
+56%
|
(80)
-48%
|
(4)
+95%
|
(20)
-464%
|
(380)
-1 773%
|
(430)
-13%
|
(491)
-14%
|
(580)
-18%
|
(246)
+58%
|
(37)
+85%
|
(119)
-224%
|
(47)
+60%
|
(237)
-403%
|
(169)
+28%
|
(37)
+78%
|
(46)
-25%
|
153
N/A
|
12
-92%
|
3
-76%
|
265
+9 189%
|
222
-16%
|
393
+77%
|
475
+21%
|
405
-15%
|
217
-47%
|
231
+7%
|
172
-26%
|
134
-22%
|
372
+177%
|
214
-43%
|
220
+3%
|
82
-62%
|
293
+255%
|
521
+78%
|
500
-4%
|
548
+10%
|
|