Shanghai Eliansy Industry Group Corp Ltd
SSE:600836
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shanghai Eliansy Industry Group Corp Ltd
SSE:600836
|
CN |
|
P
|
PennantPark Floating Rate Capital Ltd
NYSE:PFLT
|
US |
|
T
|
Telkom SA SOC Ltd
JSE:TKG
|
ZA |
|
Ryanair Holdings PLC
ISEQ:RYA
|
IE |
|
L
|
Loma Negra Compania Industrial Argentina SA
BCBA:LOMA
|
AR |
|
Garden Reach Shipbuilders & Engineers Ltd
NSE:GRSE
|
IN |
Cash Flow Statement
Cash Flow Statement
Shanghai Eliansy Industry Group Corp Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(119)
|
(71)
|
(72)
|
(83)
|
(70)
|
(125)
|
(128)
|
(117)
|
(124)
|
(129)
|
(128)
|
(137)
|
(144)
|
(105)
|
(102)
|
(83)
|
(73)
|
(45)
|
(41)
|
(58)
|
(62)
|
(57)
|
(57)
|
(47)
|
(40)
|
(37)
|
(35)
|
(43)
|
(67)
|
(78)
|
(72)
|
(50)
|
(21)
|
(19)
|
(27)
|
(56)
|
(83)
|
(65)
|
(69)
|
(39)
|
(14)
|
|
| Change in Working Capital |
(365)
|
(369)
|
(347)
|
(315)
|
(281)
|
(239)
|
(401)
|
(348)
|
(375)
|
(436)
|
(306)
|
(448)
|
(464)
|
(437)
|
(402)
|
(256)
|
(252)
|
(220)
|
(255)
|
(255)
|
(273)
|
(306)
|
(263)
|
(267)
|
(278)
|
(277)
|
(308)
|
(207)
|
(161)
|
(138)
|
(114)
|
(180)
|
(143)
|
(106)
|
(94)
|
(109)
|
(103)
|
(127)
|
(124)
|
(94)
|
(92)
|
|
| Cash from Operating Activities |
49
N/A
|
281
+475%
|
303
+8%
|
267
-12%
|
99
-63%
|
(266)
N/A
|
(492)
-85%
|
(505)
-3%
|
(182)
+64%
|
(143)
+22%
|
147
N/A
|
359
+144%
|
399
+11%
|
485
+22%
|
358
-26%
|
179
-50%
|
81
-55%
|
90
+11%
|
118
+31%
|
131
+11%
|
224
+71%
|
220
-2%
|
420
+91%
|
369
-12%
|
247
-33%
|
238
-4%
|
50
-79%
|
234
+374%
|
257
+10%
|
301
+17%
|
279
-7%
|
189
-32%
|
267
+41%
|
261
-2%
|
190
-27%
|
61
-68%
|
(42)
N/A
|
(21)
+50%
|
(511)
-2 367%
|
(980)
-92%
|
(895)
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(106)
|
(101)
|
(88)
|
(90)
|
(72)
|
(75)
|
(77)
|
(84)
|
(77)
|
(71)
|
(62)
|
(52)
|
(79)
|
(79)
|
(101)
|
(117)
|
(135)
|
(203)
|
(215)
|
(256)
|
(218)
|
(152)
|
(134)
|
(76)
|
(74)
|
(68)
|
(61)
|
(60)
|
(66)
|
(131)
|
(119)
|
(103)
|
(84)
|
(15)
|
(13)
|
(11)
|
(11)
|
(13)
|
(13)
|
(11)
|
(8)
|
|
| Other Items |
20
|
34
|
6
|
(15)
|
(1)
|
(125)
|
(112)
|
(107)
|
(118)
|
(21)
|
(5)
|
4
|
1
|
15
|
2
|
44
|
44
|
44
|
54
|
5
|
4
|
3
|
3
|
81
|
147
|
246
|
249
|
201
|
187
|
363
|
365
|
334
|
283
|
(13)
|
19
|
89
|
240
|
238
|
192
|
115
|
(35)
|
|
| Cash from Investing Activities |
(87)
N/A
|
(68)
+22%
|
(82)
-21%
|
(105)
-28%
|
(72)
+31%
|
(200)
-177%
|
(189)
+5%
|
(190)
-1%
|
(195)
-3%
|
(92)
+53%
|
(67)
+27%
|
(48)
+29%
|
(78)
-63%
|
(64)
+18%
|
(99)
-55%
|
(73)
+26%
|
(90)
-24%
|
(160)
-77%
|
(161)
-1%
|
(252)
-57%
|
(215)
+15%
|
(149)
+31%
|
(130)
+12%
|
5
N/A
|
73
+1 445%
|
178
+145%
|
188
+6%
|
141
-25%
|
121
-14%
|
232
+92%
|
246
+6%
|
231
-6%
|
199
-14%
|
(28)
N/A
|
6
N/A
|
78
+1 142%
|
228
+192%
|
225
-2%
|
179
-20%
|
105
-42%
|
(44)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
25
|
53
|
155
|
27
|
103
|
290
|
176
|
220
|
3
|
(78)
|
(144)
|
(241)
|
(133)
|
(248)
|
(116)
|
(11)
|
(61)
|
23
|
(6)
|
62
|
89
|
6
|
(270)
|
(356)
|
(399)
|
(466)
|
(190)
|
(121)
|
62
|
160
|
224
|
248
|
70
|
85
|
8
|
(51)
|
29
|
(3)
|
20
|
(11)
|
(93)
|
|
| Cash Paid for Dividends |
(77)
|
(77)
|
(77)
|
(85)
|
(82)
|
(85)
|
(79)
|
(97)
|
(94)
|
(89)
|
(78)
|
(85)
|
(85)
|
(81)
|
(80)
|
(47)
|
(47)
|
(55)
|
(56)
|
(57)
|
(59)
|
(50)
|
(50)
|
(49)
|
(44)
|
(38)
|
(34)
|
(28)
|
(27)
|
(26)
|
(25)
|
(28)
|
(28)
|
(42)
|
(44)
|
(27)
|
(40)
|
(29)
|
(27)
|
(28)
|
(28)
|
|
| Other |
(7)
|
(10)
|
(13)
|
(36)
|
(25)
|
488
|
499
|
525
|
518
|
2
|
(12)
|
(15)
|
(19)
|
(14)
|
1
|
1
|
9
|
54
|
43
|
34
|
10
|
(41)
|
(41)
|
(31)
|
(21)
|
(18)
|
(21)
|
(116)
|
(119)
|
(109)
|
(113)
|
11
|
15
|
12
|
34
|
(13)
|
3
|
(12)
|
(26)
|
(26)
|
1
|
|
| Cash from Financing Activities |
(58)
N/A
|
(34)
+41%
|
64
N/A
|
(94)
N/A
|
(3)
+96%
|
692
N/A
|
595
-14%
|
648
+9%
|
427
-34%
|
(165)
N/A
|
(234)
-42%
|
(341)
-46%
|
(238)
+30%
|
(343)
-44%
|
(195)
+43%
|
(56)
+71%
|
(99)
-76%
|
23
N/A
|
(19)
N/A
|
39
N/A
|
39
+1%
|
(85)
N/A
|
(361)
-325%
|
(436)
-21%
|
(463)
-6%
|
(523)
-13%
|
(244)
+53%
|
(265)
-8%
|
(84)
+68%
|
25
N/A
|
86
+239%
|
230
+167%
|
58
-75%
|
55
-6%
|
(2)
N/A
|
(91)
-5 547%
|
(8)
+91%
|
(43)
-425%
|
(33)
+23%
|
(65)
-95%
|
(120)
-84%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
|
| Net Change in Cash |
(97)
N/A
|
178
N/A
|
285
+60%
|
69
-76%
|
23
-66%
|
227
+878%
|
(86)
N/A
|
(47)
+46%
|
51
N/A
|
(398)
N/A
|
(154)
+61%
|
(29)
+81%
|
84
N/A
|
79
-6%
|
65
-18%
|
49
-24%
|
(109)
N/A
|
(48)
+56%
|
(62)
-29%
|
(81)
-32%
|
49
N/A
|
(13)
N/A
|
(70)
-441%
|
(61)
+13%
|
(143)
-135%
|
(106)
+26%
|
(7)
+94%
|
109
N/A
|
292
+169%
|
556
+91%
|
609
+10%
|
651
+7%
|
523
-20%
|
288
-45%
|
195
-32%
|
49
-75%
|
180
+264%
|
162
-10%
|
(364)
N/A
|
(939)
-158%
|
(1 058)
-13%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(58)
N/A
|
179
N/A
|
216
+20%
|
177
-18%
|
27
-85%
|
(340)
N/A
|
(569)
-67%
|
(589)
-4%
|
(259)
+56%
|
(213)
+18%
|
85
N/A
|
307
+263%
|
320
+4%
|
406
+27%
|
256
-37%
|
62
-76%
|
(54)
N/A
|
(113)
-111%
|
(97)
+15%
|
(125)
-29%
|
5
N/A
|
68
+1 189%
|
287
+320%
|
293
+2%
|
173
-41%
|
170
-2%
|
(11)
N/A
|
174
N/A
|
192
+10%
|
170
-11%
|
160
-6%
|
86
-46%
|
183
+112%
|
246
+35%
|
177
-28%
|
49
-72%
|
(53)
N/A
|
(34)
+36%
|
(523)
-1 450%
|
(990)
-89%
|
(904)
+9%
|
|