Guizhou Wire Rope Co Ltd
SSE:600992
Cash Flow Statement
Cash Flow Statement
Guizhou Wire Rope Co Ltd
| 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 |
(33)
|
(25)
|
(31)
|
(28)
|
(29)
|
(35)
|
(35)
|
(35)
|
(42)
|
(36)
|
(35)
|
(38)
|
(38)
|
(42)
|
(47)
|
(53)
|
(62)
|
(60)
|
(62)
|
(67)
|
(59)
|
(65)
|
(63)
|
(55)
|
(56)
|
(56)
|
(66)
|
(65)
|
(61)
|
(53)
|
(46)
|
(40)
|
(38)
|
(49)
|
(51)
|
(62)
|
(72)
|
(43)
|
(47)
|
(48)
|
(49)
|
(85)
|
(79)
|
(100)
|
(95)
|
(85)
|
(90)
|
(69)
|
(66)
|
(65)
|
(63)
|
(63)
|
(74)
|
(75)
|
(78)
|
(75)
|
(72)
|
(79)
|
(80)
|
(91)
|
(92)
|
(91)
|
(80)
|
(79)
|
(81)
|
(75)
|
(78)
|
(70)
|
(75)
|
(84)
|
(86)
|
(71)
|
(49)
|
(6)
|
(16)
|
(0)
|
(1)
|
(43)
|
(3)
|
(13)
|
(18)
|
3
|
(12)
|
(14)
|
(8)
|
|
| Change in Working Capital |
(65)
|
(58)
|
(76)
|
(67)
|
(69)
|
(68)
|
(69)
|
(73)
|
(76)
|
(80)
|
(78)
|
(81)
|
(81)
|
(96)
|
(106)
|
(110)
|
(115)
|
(106)
|
(97)
|
(97)
|
(97)
|
(101)
|
(104)
|
(108)
|
(81)
|
(113)
|
(118)
|
(126)
|
(123)
|
(124)
|
(182)
|
(223)
|
(145)
|
(362)
|
(142)
|
(162)
|
(364)
|
(400)
|
(412)
|
(420)
|
(352)
|
(436)
|
(444)
|
(402)
|
(455)
|
(394)
|
(358)
|
(381)
|
(367)
|
(400)
|
(421)
|
(395)
|
(394)
|
(368)
|
(384)
|
(418)
|
(392)
|
(417)
|
(406)
|
(403)
|
(427)
|
(374)
|
(356)
|
(343)
|
(385)
|
(329)
|
(350)
|
(347)
|
(336)
|
(438)
|
(432)
|
(458)
|
(439)
|
(576)
|
(557)
|
(532)
|
(540)
|
(471)
|
(492)
|
(520)
|
(500)
|
(485)
|
(507)
|
(507)
|
(531)
|
|
| Cash from Operating Activities |
41
N/A
|
67
+66%
|
72
+7%
|
78
+8%
|
66
-16%
|
31
-54%
|
6
-79%
|
22
+244%
|
16
-25%
|
35
+115%
|
47
+36%
|
24
-50%
|
46
+95%
|
72
+57%
|
16
-78%
|
106
+563%
|
132
+24%
|
34
-75%
|
63
+88%
|
20
-68%
|
18
-10%
|
126
+602%
|
147
+17%
|
121
-18%
|
91
-25%
|
79
-13%
|
29
-64%
|
(9)
N/A
|
(71)
-726%
|
(59)
+16%
|
(47)
+20%
|
(113)
-139%
|
(185)
-64%
|
(94)
+49%
|
(56)
+40%
|
(17)
+70%
|
100
N/A
|
(29)
N/A
|
(139)
-385%
|
(49)
+65%
|
32
N/A
|
25
-23%
|
(21)
N/A
|
101
N/A
|
103
+2%
|
166
+61%
|
337
+103%
|
167
-51%
|
150
-10%
|
103
-32%
|
101
-2%
|
103
+2%
|
48
-54%
|
36
-24%
|
39
+7%
|
96
+148%
|
100
+5%
|
231
+130%
|
229
-1%
|
186
-19%
|
214
+15%
|
185
-13%
|
163
-12%
|
178
+9%
|
166
-7%
|
37
-78%
|
15
-60%
|
9
-39%
|
31
+240%
|
7
-79%
|
12
+84%
|
(6)
N/A
|
(39)
-580%
|
(21)
+46%
|
17
N/A
|
(6)
N/A
|
6
N/A
|
43
+572%
|
7
-83%
|
(18)
N/A
|
(119)
-553%
|
(127)
-7%
|
(96)
+25%
|
(98)
-2%
|
(24)
+75%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(37)
|
(27)
|
(33)
|
(22)
|
(32)
|
(42)
|
0
|
(49)
|
(48)
|
(48)
|
0
|
(30)
|
(20)
|
(12)
|
(17)
|
(15)
|
(22)
|
(26)
|
(29)
|
(32)
|
(34)
|
(46)
|
(45)
|
(51)
|
(54)
|
(80)
|
(94)
|
(85)
|
(72)
|
(74)
|
(82)
|
(84)
|
(144)
|
(213)
|
(204)
|
(201)
|
(138)
|
(39)
|
(23)
|
(32)
|
(42)
|
(30)
|
(46)
|
(52)
|
(62)
|
(36)
|
(27)
|
(38)
|
(36)
|
(48)
|
(65)
|
(61)
|
(90)
|
(97)
|
(96)
|
(92)
|
(61)
|
(84)
|
(72)
|
(82)
|
(80)
|
(101)
|
(115)
|
(131)
|
(203)
|
(163)
|
(194)
|
(224)
|
(202)
|
(217)
|
(261)
|
(193)
|
(163)
|
(272)
|
(211)
|
(224)
|
(211)
|
(97)
|
(135)
|
(160)
|
(137)
|
(192)
|
(154)
|
(134)
|
(190)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
15
|
15
|
16
|
17
|
1
|
0
|
0
|
(1)
|
16
|
19
|
16
|
16
|
32
|
33
|
40
|
44
|
(24)
|
(26)
|
(26)
|
(28)
|
(29)
|
(28)
|
(30)
|
(29)
|
10
|
(21)
|
(21)
|
(22)
|
279
|
9
|
9
|
10
|
7
|
46
|
226
|
45
|
6
|
266
|
54
|
233
|
2
|
1
|
30
|
31
|
|
| Cash from Investing Activities |
(37)
N/A
|
(27)
+27%
|
(33)
-22%
|
(22)
+34%
|
(32)
-47%
|
(41)
-29%
|
(50)
-21%
|
(49)
+2%
|
(47)
+4%
|
(48)
-1%
|
(39)
+20%
|
(30)
+22%
|
(20)
+35%
|
(12)
+40%
|
(12)
+2%
|
(15)
-27%
|
(22)
-50%
|
(26)
-18%
|
(29)
-11%
|
(31)
-9%
|
(34)
-7%
|
(46)
-38%
|
(45)
+3%
|
(50)
-12%
|
(54)
-8%
|
(80)
-46%
|
(94)
-18%
|
(85)
+10%
|
(72)
+15%
|
(74)
-2%
|
(82)
-12%
|
(84)
-2%
|
(144)
-72%
|
(208)
-44%
|
(199)
+4%
|
(196)
+1%
|
(133)
+32%
|
(39)
+70%
|
(23)
+40%
|
(32)
-38%
|
(42)
-29%
|
(16)
+63%
|
(30)
-95%
|
(36)
-17%
|
(44)
-25%
|
(35)
+22%
|
(27)
+24%
|
(38)
-44%
|
(37)
+3%
|
(32)
+14%
|
(46)
-45%
|
(45)
+3%
|
(74)
-63%
|
(65)
+12%
|
(63)
+4%
|
(52)
+17%
|
(17)
+67%
|
(108)
-520%
|
(98)
+9%
|
(108)
-11%
|
(108)
0%
|
(130)
-20%
|
(144)
-11%
|
(160)
-12%
|
(232)
-45%
|
(153)
+34%
|
(214)
-40%
|
(245)
-14%
|
(225)
+8%
|
62
N/A
|
(252)
N/A
|
(184)
+27%
|
(152)
+17%
|
(264)
-74%
|
(165)
+38%
|
3
N/A
|
(166)
N/A
|
(92)
+45%
|
131
N/A
|
(106)
N/A
|
95
N/A
|
(190)
N/A
|
(153)
+19%
|
(103)
+33%
|
(159)
-54%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
15
|
32
|
32
|
11
|
5
|
(10)
|
0
|
(10)
|
15
|
0
|
40
|
51
|
6
|
30
|
5
|
(57)
|
(2)
|
(53)
|
(68)
|
(3)
|
(13)
|
15
|
19
|
(11)
|
(21)
|
(11)
|
(5)
|
10
|
(5)
|
10
|
36
|
106
|
171
|
161
|
164
|
88
|
63
|
503
|
450
|
456
|
415
|
48
|
(20)
|
(18)
|
(2)
|
(80)
|
2
|
0
|
0
|
25
|
45
|
45
|
40
|
25
|
(7)
|
20
|
31
|
(0)
|
28
|
(4)
|
(2)
|
41
|
118
|
122
|
179
|
174
|
163
|
173
|
111
|
45
|
7
|
21
|
80
|
109
|
79
|
48
|
49
|
7
|
103
|
0
|
30
|
130
|
354
|
261
|
185
|
|
| Cash Paid for Dividends |
(40)
|
(41)
|
(42)
|
(39)
|
(39)
|
(40)
|
(40)
|
(44)
|
(44)
|
(45)
|
(45)
|
(10)
|
(10)
|
(9)
|
(9)
|
(20)
|
(20)
|
(20)
|
(19)
|
(16)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(18)
|
(15)
|
(15)
|
(6)
|
(20)
|
(26)
|
(28)
|
(38)
|
(26)
|
(25)
|
(25)
|
(23)
|
(24)
|
(24)
|
(25)
|
(25)
|
(23)
|
(25)
|
(23)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(18)
|
(18)
|
(19)
|
(21)
|
(19)
|
(20)
|
(19)
|
(18)
|
(19)
|
(20)
|
(12)
|
(21)
|
(21)
|
(20)
|
(27)
|
(21)
|
(36)
|
(40)
|
(39)
|
(47)
|
(35)
|
(32)
|
(32)
|
(23)
|
(33)
|
(33)
|
(37)
|
(35)
|
(38)
|
(39)
|
(30)
|
(31)
|
|
| Other |
487
|
494
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
1
|
0
|
(21)
|
(46)
|
(84)
|
(67)
|
(42)
|
(41)
|
23
|
21
|
6
|
13
|
(20)
|
(45)
|
(37)
|
(10)
|
0
|
6
|
43
|
27
|
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
|
(4)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
463
N/A
|
485
+5%
|
483
0%
|
(24)
N/A
|
(30)
-27%
|
(50)
-67%
|
(50)
N/A
|
(54)
-7%
|
(31)
+42%
|
(43)
-40%
|
(4)
+90%
|
20
N/A
|
(50)
N/A
|
(63)
-26%
|
(71)
-14%
|
(119)
-66%
|
(63)
+47%
|
(50)
+20%
|
(66)
-32%
|
(14)
+79%
|
(16)
-15%
|
(21)
-36%
|
(42)
-99%
|
(65)
-54%
|
(47)
+27%
|
(29)
+40%
|
(10)
+65%
|
41
N/A
|
10
-75%
|
(5)
N/A
|
20
N/A
|
66
+241%
|
123
+86%
|
135
+9%
|
136
+1%
|
50
-63%
|
38
-25%
|
477
+1 173%
|
425
-11%
|
433
+2%
|
391
-10%
|
24
-94%
|
(45)
N/A
|
(43)
+5%
|
(25)
+43%
|
(105)
-327%
|
(21)
+80%
|
(22)
-8%
|
(22)
+3%
|
4
N/A
|
25
+457%
|
25
+3%
|
21
-19%
|
7
-65%
|
(25)
N/A
|
1
N/A
|
11
+1 717%
|
(19)
N/A
|
9
N/A
|
(22)
N/A
|
(20)
+10%
|
21
N/A
|
98
+360%
|
110
+11%
|
158
+44%
|
153
-3%
|
142
-7%
|
146
+3%
|
90
-38%
|
5
-94%
|
(37)
N/A
|
(22)
+39%
|
29
N/A
|
62
+113%
|
36
-42%
|
5
-85%
|
14
+166%
|
(28)
N/A
|
68
N/A
|
(39)
N/A
|
(6)
+84%
|
93
N/A
|
316
+240%
|
232
-27%
|
155
-33%
|
|
| 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
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
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
|
(4)
|
(5)
|
4
|
4
|
11
|
12
|
5
|
5
|
0
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
466
N/A
|
525
+13%
|
523
0%
|
32
-94%
|
4
-89%
|
(61)
N/A
|
(94)
-54%
|
(81)
+14%
|
(62)
+23%
|
(57)
+9%
|
4
N/A
|
13
+205%
|
(24)
N/A
|
(2)
+90%
|
(67)
-2 688%
|
(27)
+59%
|
47
N/A
|
(43)
N/A
|
(32)
+25%
|
(25)
+21%
|
(31)
-25%
|
59
N/A
|
60
+3%
|
6
-90%
|
(11)
N/A
|
(29)
-162%
|
(75)
-158%
|
(52)
+31%
|
(133)
-156%
|
(138)
-4%
|
(110)
+21%
|
(130)
-18%
|
(206)
-58%
|
(166)
+19%
|
(119)
+29%
|
(162)
-37%
|
5
N/A
|
409
+8 598%
|
262
-36%
|
351
+34%
|
381
+9%
|
33
-91%
|
(96)
N/A
|
22
N/A
|
34
+52%
|
27
-21%
|
290
+978%
|
106
-63%
|
92
-14%
|
75
-18%
|
79
+5%
|
83
+5%
|
(6)
N/A
|
(22)
-293%
|
(49)
-126%
|
44
N/A
|
94
+112%
|
104
+11%
|
139
+34%
|
56
-60%
|
86
+54%
|
77
-10%
|
118
+54%
|
128
+8%
|
91
-29%
|
36
-60%
|
(58)
N/A
|
(90)
-57%
|
(104)
-16%
|
70
N/A
|
(281)
N/A
|
(209)
+26%
|
(158)
+24%
|
(213)
-34%
|
(101)
+53%
|
6
N/A
|
(141)
N/A
|
(77)
+46%
|
205
N/A
|
(164)
N/A
|
(31)
+81%
|
(225)
-625%
|
67
N/A
|
31
-54%
|
(28)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
40
+1 144%
|
39
-2%
|
56
+44%
|
33
-40%
|
(11)
N/A
|
6
N/A
|
(28)
N/A
|
(31)
-13%
|
(13)
+57%
|
47
N/A
|
(7)
N/A
|
26
N/A
|
60
+130%
|
(1)
N/A
|
91
N/A
|
110
+20%
|
8
-93%
|
34
+353%
|
(12)
N/A
|
(16)
-37%
|
80
N/A
|
103
+28%
|
71
-31%
|
36
-49%
|
(1)
N/A
|
(65)
-9 214%
|
(93)
-43%
|
(143)
-54%
|
(133)
+7%
|
(130)
+3%
|
(197)
-52%
|
(329)
-68%
|
(307)
+7%
|
(260)
+15%
|
(218)
+16%
|
(38)
+83%
|
(68)
-79%
|
(163)
-139%
|
(82)
+50%
|
(10)
+88%
|
(6)
+43%
|
(67)
-1 088%
|
49
N/A
|
42
-15%
|
130
+214%
|
310
+138%
|
129
-59%
|
114
-11%
|
55
-52%
|
36
-35%
|
42
+16%
|
(42)
N/A
|
(61)
-44%
|
(57)
+6%
|
4
N/A
|
39
+873%
|
148
+279%
|
156
+6%
|
104
-34%
|
134
+29%
|
84
-37%
|
48
-43%
|
47
-1%
|
(38)
N/A
|
(127)
-237%
|
(179)
-42%
|
(215)
-20%
|
(172)
+20%
|
(210)
-22%
|
(249)
-19%
|
(199)
+20%
|
(202)
-1%
|
(293)
-45%
|
(195)
+33%
|
(230)
-18%
|
(205)
+11%
|
(54)
+74%
|
(128)
-135%
|
(178)
-39%
|
(256)
-44%
|
(319)
-25%
|
(250)
+22%
|
(232)
+7%
|
(214)
+8%
|
|