Huaibei Mining Holdings Co Ltd
SSE:600985
Cash Flow Statement
Cash Flow Statement
Huaibei Mining Holdings 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 |
(18)
|
(21)
|
(17)
|
(18)
|
(19)
|
(20)
|
(22)
|
(24)
|
(25)
|
(27)
|
(28)
|
(29)
|
(31)
|
(31)
|
(31)
|
(30)
|
(38)
|
(41)
|
(50)
|
(58)
|
(60)
|
(65)
|
(75)
|
(82)
|
(74)
|
(77)
|
(78)
|
(76)
|
(100)
|
(101)
|
(95)
|
(96)
|
(112)
|
(128)
|
(139)
|
(153)
|
(122)
|
(114)
|
(123)
|
(115)
|
(119)
|
(121)
|
(110)
|
(114)
|
(126)
|
(122)
|
(124)
|
(116)
|
(114)
|
(111)
|
(107)
|
(3 172)
|
(3 376)
|
(4 645)
|
(5 865)
|
(3 379)
|
(3 306)
|
(3 345)
|
(2 972)
|
(3 006)
|
(3 105)
|
(2 501)
|
(2 484)
|
(2 524)
|
(2 890)
|
(2 847)
|
(3 175)
|
(3 197)
|
(2 608)
|
(3 448)
|
(4 765)
|
(5 596)
|
(6 452)
|
(6 066)
|
(5 160)
|
(4 636)
|
(4 598)
|
(4 861)
|
(4 397)
|
(4 449)
|
(4 092)
|
(3 530)
|
(3 162)
|
(2 784)
|
|
| Change in Working Capital |
(7)
|
(9)
|
(22)
|
(7)
|
(18)
|
(9)
|
(13)
|
(11)
|
1
|
(9)
|
(7)
|
(9)
|
(13)
|
(13)
|
(14)
|
(12)
|
(15)
|
(22)
|
(20)
|
(18)
|
(24)
|
(17)
|
(27)
|
(30)
|
(25)
|
(28)
|
(28)
|
(25)
|
(29)
|
(27)
|
(37)
|
(37)
|
(164)
|
(76)
|
(121)
|
(220)
|
(288)
|
(295)
|
(322)
|
(301)
|
(337)
|
(342)
|
(327)
|
(440)
|
(277)
|
(282)
|
(273)
|
(154)
|
(217)
|
(214)
|
(215)
|
(5 457)
|
(7 501)
|
(9 319)
|
(10 957)
|
(7 533)
|
(8 190)
|
(8 205)
|
(8 287)
|
(7 354)
|
(8 969)
|
(8 712)
|
(8 840)
|
(8 233)
|
(8 491)
|
(9 469)
|
(9 122)
|
(11 134)
|
(10 888)
|
(10 466)
|
(10 157)
|
(10 541)
|
(12 091)
|
(13 302)
|
(12 708)
|
(13 747)
|
(11 288)
|
(10 557)
|
(10 868)
|
(9 678)
|
(11 084)
|
(10 619)
|
(11 044)
|
(9 895)
|
|
| Cash from Operating Activities |
1
N/A
|
(1)
N/A
|
(2)
-36%
|
23
N/A
|
8
-64%
|
16
+99%
|
17
+3%
|
17
+1%
|
31
+80%
|
24
-23%
|
7
-71%
|
16
+138%
|
12
-27%
|
5
-55%
|
21
+287%
|
5
-77%
|
24
+396%
|
22
-10%
|
44
+107%
|
64
+44%
|
69
+7%
|
84
+22%
|
86
+3%
|
76
-12%
|
91
+20%
|
74
-19%
|
57
-22%
|
52
-9%
|
43
-17%
|
43
-1%
|
45
+4%
|
69
+54%
|
75
+8%
|
67
-11%
|
67
+1%
|
107
+59%
|
127
+18%
|
163
+28%
|
171
+5%
|
144
-16%
|
93
-35%
|
61
-35%
|
93
+54%
|
(32)
N/A
|
119
N/A
|
131
+10%
|
132
+0%
|
231
+75%
|
223
-3%
|
238
+7%
|
229
-4%
|
949
+315%
|
5 401
+469%
|
6 555
+21%
|
8 929
+36%
|
9 826
+10%
|
8 306
-15%
|
9 492
+14%
|
8 922
-6%
|
10 196
+14%
|
9 434
-7%
|
6 917
-27%
|
7 683
+11%
|
6 845
-11%
|
5 508
-20%
|
6 662
+21%
|
6 604
-1%
|
6 711
+2%
|
11 053
+65%
|
11 863
+7%
|
14 423
+22%
|
15 730
+9%
|
16 669
+6%
|
16 247
-3%
|
15 897
-2%
|
13 712
-14%
|
13 031
-5%
|
13 280
+2%
|
12 283
-8%
|
13 383
+9%
|
9 063
-32%
|
7 881
-13%
|
5 789
-27%
|
5 130
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(31)
|
(37)
|
(30)
|
(33)
|
(19)
|
(15)
|
(23)
|
(19)
|
(21)
|
(24)
|
(23)
|
(26)
|
(22)
|
(21)
|
(18)
|
(20)
|
(23)
|
(23)
|
(18)
|
(16)
|
(23)
|
(36)
|
(43)
|
(35)
|
(56)
|
(54)
|
(69)
|
(85)
|
(73)
|
(67)
|
(68)
|
(62)
|
(50)
|
(62)
|
(47)
|
(62)
|
(99)
|
(97)
|
(100)
|
(105)
|
(61)
|
(55)
|
(46)
|
(41)
|
(190)
|
(492)
|
(494)
|
(481)
|
(346)
|
(46)
|
(57)
|
(770)
|
(2 083)
|
(2 122)
|
(2 635)
|
(1 811)
|
(1 531)
|
(2 890)
|
(2 627)
|
(3 121)
|
(3 531)
|
(2 469)
|
(3 606)
|
(4 042)
|
(5 536)
|
(5 831)
|
(4 843)
|
(4 716)
|
(5 472)
|
(5 398)
|
(5 608)
|
(5 871)
|
(7 160)
|
(8 245)
|
(8 579)
|
(8 915)
|
(8 004)
|
(8 028)
|
(9 241)
|
(9 540)
|
(8 559)
|
(9 016)
|
(7 701)
|
(7 785)
|
|
| Other Items |
2
|
2
|
14
|
37
|
93
|
93
|
92
|
70
|
(3)
|
(41)
|
(5)
|
(9)
|
(6)
|
32
|
(7)
|
(3)
|
(15)
|
8
|
13
|
9
|
40
|
17
|
13
|
14
|
2
|
3
|
9
|
9
|
(40)
|
(40)
|
(43)
|
(45)
|
48
|
48
|
48
|
46
|
(7)
|
(7)
|
(8)
|
(4)
|
(9)
|
(10)
|
(16)
|
(15)
|
23
|
54
|
30
|
63
|
(70)
|
(89)
|
(62)
|
(51)
|
1 616
|
660
|
1 778
|
749
|
(683)
|
(514)
|
(1 673)
|
(1 141)
|
(666)
|
135
|
254
|
161
|
(112)
|
233
|
94
|
780
|
(501)
|
(1 476)
|
(1 189)
|
(1 379)
|
(687)
|
(127)
|
(582)
|
(1 199)
|
(594)
|
(863)
|
1 103
|
2 071
|
1 943
|
2 236
|
506
|
(608)
|
|
| Cash from Investing Activities |
(29)
N/A
|
(35)
-22%
|
(16)
+54%
|
4
N/A
|
74
+2 009%
|
78
+6%
|
69
-11%
|
51
-26%
|
(24)
N/A
|
(64)
-171%
|
(28)
+57%
|
(35)
-25%
|
(28)
+19%
|
11
N/A
|
(26)
N/A
|
(23)
+11%
|
(38)
-64%
|
(14)
+62%
|
(5)
+67%
|
(7)
-54%
|
18
N/A
|
(19)
N/A
|
(30)
-57%
|
(20)
+33%
|
(54)
-168%
|
(51)
+6%
|
(60)
-17%
|
(75)
-26%
|
(113)
-50%
|
(107)
+5%
|
(111)
-3%
|
(107)
+4%
|
(3)
+97%
|
(15)
-448%
|
1
N/A
|
(17)
N/A
|
(106)
-526%
|
(104)
+2%
|
(108)
-4%
|
(108)
0%
|
(71)
+35%
|
(65)
+9%
|
(62)
+4%
|
(57)
+8%
|
(167)
-195%
|
(438)
-163%
|
(465)
-6%
|
(418)
+10%
|
(416)
+1%
|
(136)
+67%
|
(119)
+12%
|
(820)
-589%
|
(467)
+43%
|
(1 463)
-213%
|
(857)
+41%
|
(1 063)
-24%
|
(2 214)
-108%
|
(3 404)
-54%
|
(4 300)
-26%
|
(4 261)
+1%
|
(4 197)
+1%
|
(2 334)
+44%
|
(3 352)
-44%
|
(3 881)
-16%
|
(5 648)
-46%
|
(5 598)
+1%
|
(4 749)
+15%
|
(3 935)
+17%
|
(5 974)
-52%
|
(6 874)
-15%
|
(6 798)
+1%
|
(7 250)
-7%
|
(7 848)
-8%
|
(8 372)
-7%
|
(9 161)
-9%
|
(10 115)
-10%
|
(8 597)
+15%
|
(8 891)
-3%
|
(8 139)
+8%
|
(7 469)
+8%
|
(6 616)
+11%
|
(6 780)
-2%
|
(7 195)
-6%
|
(8 394)
-17%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(68)
|
(64)
|
(21)
|
(1)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
(54)
|
0
|
(2)
|
(6)
|
(0)
|
0
|
1
|
5
|
0
|
(3)
|
(2)
|
(2)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
10
|
30
|
0
|
0
|
0
|
(1)
|
299
|
303
|
285
|
338
|
(6)
|
(203)
|
1 016
|
(2 435)
|
(2 580)
|
(5 427)
|
(5 975)
|
(3 874)
|
(6 147)
|
(1 169)
|
(4 024)
|
(3 215)
|
(3)
|
(3 232)
|
(1 977)
|
(267)
|
(1 628)
|
111
|
(9)
|
(564)
|
(693)
|
(3 591)
|
(3 584)
|
(2 680)
|
(2 013)
|
(734)
|
(291)
|
(4 324)
|
(4 212)
|
(3 615)
|
(3 229)
|
(864)
|
554
|
1 704
|
2 501
|
|
| Cash Paid for Dividends |
(10)
|
(10)
|
(0)
|
(0)
|
(4)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(9)
|
(9)
|
(10)
|
(6)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(10)
|
(10)
|
(15)
|
(9)
|
(11)
|
(11)
|
(6)
|
(13)
|
(16)
|
0
|
(16)
|
(16)
|
(9)
|
(10)
|
(8)
|
(12)
|
(11)
|
0
|
(12)
|
(12)
|
(15)
|
(16)
|
(15)
|
(27)
|
(32)
|
(38)
|
(52)
|
(32)
|
(29)
|
(39)
|
(26)
|
(1 238)
|
(1 783)
|
(2 189)
|
(2 505)
|
(1 705)
|
(1 499)
|
(1 426)
|
(2 565)
|
(2 430)
|
(2 385)
|
(2 324)
|
(2 529)
|
(2 711)
|
(2 098)
|
(2 391)
|
(2 490)
|
(2 238)
|
(2 438)
|
(2 498)
|
(2 769)
|
(2 728)
|
(2 323)
|
(2 522)
|
(3 238)
|
(3 218)
|
(3 175)
|
(3 192)
|
(3 415)
|
(3 275)
|
(2 918)
|
(3 060)
|
(2 275)
|
(2 377)
|
|
| Other |
187
|
0
|
68
|
72
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
18
|
22
|
22
|
25
|
3
|
(1)
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
0
|
2
|
1
|
0
|
3
|
(2)
|
(1)
|
1
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
2
|
2
|
2
|
(8)
|
1
|
409
|
409
|
415
|
428
|
0
|
0
|
(111)
|
1 844
|
392
|
392
|
2 805
|
0
|
0
|
2 329
|
(302)
|
56
|
(174)
|
48
|
(117)
|
(59)
|
189
|
3 034
|
(536)
|
(317)
|
(174)
|
(3 227)
|
(102)
|
52
|
(701)
|
(99)
|
337
|
351
|
941
|
575
|
|
| Cash from Financing Activities |
109
N/A
|
113
+4%
|
46
-59%
|
70
+52%
|
0
-100%
|
0
N/A
|
(76)
N/A
|
(77)
-2%
|
(11)
+86%
|
0
N/A
|
10
N/A
|
13
+31%
|
66
+403%
|
69
+3%
|
(3)
N/A
|
(12)
-321%
|
(67)
-452%
|
(70)
-3%
|
(17)
+76%
|
(21)
-25%
|
(18)
+17%
|
(18)
N/A
|
(22)
-26%
|
(12)
+44%
|
(12)
+2%
|
(14)
-13%
|
(5)
+66%
|
(13)
-174%
|
(20)
-58%
|
(16)
+22%
|
(22)
-36%
|
(20)
+8%
|
(8)
+62%
|
(11)
-44%
|
(8)
+31%
|
(11)
-44%
|
(11)
-3%
|
(6)
+46%
|
(5)
+11%
|
(1)
+85%
|
15
N/A
|
10
-34%
|
8
-14%
|
(7)
N/A
|
(34)
-363%
|
263
N/A
|
253
-4%
|
255
+1%
|
300
+18%
|
(45)
N/A
|
181
N/A
|
187
+4%
|
(3 803)
N/A
|
(4 341)
-14%
|
(7 907)
-82%
|
(7 655)
+3%
|
(5 484)
+28%
|
(5 723)
-4%
|
(3 342)
+42%
|
(6 061)
-81%
|
(2 796)
+54%
|
(1 445)
+48%
|
(3 427)
-137%
|
(2 359)
+31%
|
(2 667)
-13%
|
(3 963)
-49%
|
(2 553)
+36%
|
(2 199)
+14%
|
(3 119)
-42%
|
(3 251)
-4%
|
(6 170)
-90%
|
(3 278)
+47%
|
(5 539)
-69%
|
(4 851)
+12%
|
(4 146)
+15%
|
(6 737)
-63%
|
(7 602)
-13%
|
(7 352)
+3%
|
(7 732)
-5%
|
(6 603)
+15%
|
(3 446)
+48%
|
(2 155)
+37%
|
371
N/A
|
699
+88%
|
|
| 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
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
|
| Net Change in Cash |
81
N/A
|
77
-5%
|
29
-63%
|
97
+239%
|
82
-15%
|
91
+10%
|
10
-89%
|
(9)
N/A
|
(4)
+52%
|
(52)
-1 084%
|
(11)
+79%
|
(5)
+53%
|
50
N/A
|
85
+69%
|
(8)
N/A
|
(30)
-273%
|
(81)
-168%
|
(63)
+23%
|
23
N/A
|
36
+57%
|
69
+93%
|
47
-32%
|
34
-27%
|
43
+27%
|
25
-43%
|
9
-64%
|
(7)
N/A
|
(36)
-397%
|
(90)
-148%
|
(80)
+11%
|
(88)
-10%
|
(58)
+34%
|
64
N/A
|
41
-37%
|
61
+50%
|
79
+30%
|
9
-88%
|
53
+472%
|
58
+10%
|
34
-41%
|
38
+9%
|
6
-84%
|
40
+565%
|
(96)
N/A
|
(81)
+16%
|
(44)
+46%
|
(80)
-84%
|
67
N/A
|
108
+60%
|
58
-46%
|
290
+403%
|
316
+9%
|
1 130
+258%
|
752
-33%
|
166
-78%
|
1 108
+569%
|
608
-45%
|
366
-40%
|
1 280
+250%
|
(126)
N/A
|
2 441
N/A
|
3 137
+29%
|
905
-71%
|
605
-33%
|
(2 807)
N/A
|
(2 899)
-3%
|
(697)
+76%
|
577
N/A
|
1 960
+239%
|
1 738
-11%
|
1 455
-16%
|
5 202
+257%
|
3 282
-37%
|
3 023
-8%
|
2 590
-14%
|
(3 140)
N/A
|
(3 169)
-1%
|
(2 964)
+6%
|
(3 588)
-21%
|
(690)
+81%
|
(1 001)
-45%
|
(1 054)
-5%
|
(1 036)
+2%
|
(2 566)
-148%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(30)
N/A
|
(39)
-28%
|
(32)
+17%
|
(11)
+67%
|
(11)
-2%
|
1
N/A
|
(6)
N/A
|
(2)
+70%
|
10
N/A
|
(0)
N/A
|
(16)
-15 600%
|
(10)
+38%
|
(10)
-4%
|
(16)
-55%
|
2
N/A
|
(15)
N/A
|
1
N/A
|
(1)
N/A
|
27
N/A
|
48
+77%
|
46
-4%
|
48
+3%
|
43
-9%
|
41
-4%
|
35
-15%
|
20
-43%
|
(12)
N/A
|
(33)
-185%
|
(29)
+10%
|
(24)
+17%
|
(24)
+2%
|
7
N/A
|
24
+249%
|
4
-82%
|
20
+361%
|
45
+121%
|
28
-38%
|
66
+138%
|
71
+9%
|
39
-46%
|
32
-17%
|
6
-81%
|
47
+675%
|
(74)
N/A
|
(71)
+4%
|
(361)
-412%
|
(363)
-1%
|
(250)
+31%
|
(123)
+51%
|
192
N/A
|
172
-10%
|
179
+4%
|
3 318
+1 755%
|
4 433
+34%
|
6 295
+42%
|
8 015
+27%
|
6 775
-15%
|
6 602
-3%
|
6 295
-5%
|
7 076
+12%
|
5 903
-17%
|
4 448
-25%
|
4 077
-8%
|
2 803
-31%
|
(28)
N/A
|
831
N/A
|
1 761
+112%
|
1 996
+13%
|
5 580
+180%
|
6 465
+16%
|
8 815
+36%
|
9 859
+12%
|
9 509
-4%
|
8 002
-16%
|
7 318
-9%
|
4 796
-34%
|
5 027
+5%
|
5 252
+4%
|
3 042
-42%
|
3 843
+26%
|
503
-87%
|
(1 136)
N/A
|
(1 911)
-68%
|
(2 655)
-39%
|
|