Sanjiang Shopping Club Co Ltd
SSE:601116
Cash Flow Statement
Cash Flow Statement
Sanjiang Shopping Club Co Ltd
| 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 |
(210)
|
(218)
|
(221)
|
(226)
|
(214)
|
(221)
|
(227)
|
(221)
|
(235)
|
(203)
|
(200)
|
(201)
|
(183)
|
(177)
|
(177)
|
(176)
|
(161)
|
(138)
|
(124)
|
(114)
|
(133)
|
(139)
|
(149)
|
(149)
|
(120)
|
(97)
|
(98)
|
(95)
|
(105)
|
(116)
|
(112)
|
(130)
|
(140)
|
(139)
|
(143)
|
(142)
|
(121)
|
(122)
|
(120)
|
(96)
|
(97)
|
(92)
|
(91)
|
(102)
|
(112)
|
(126)
|
(157)
|
(163)
|
(174)
|
(176)
|
(140)
|
(132)
|
(130)
|
(133)
|
(154)
|
(176)
|
(170)
|
(173)
|
(180)
|
(145)
|
|
| Change in Working Capital |
(266)
|
(303)
|
(299)
|
(298)
|
(302)
|
(308)
|
(306)
|
(285)
|
(639)
|
(711)
|
(811)
|
(930)
|
(629)
|
(625)
|
(617)
|
(621)
|
(637)
|
(659)
|
(646)
|
(653)
|
(624)
|
(608)
|
(618)
|
(581)
|
(605)
|
(597)
|
(564)
|
(573)
|
(577)
|
(582)
|
(659)
|
(687)
|
(713)
|
(731)
|
(724)
|
(711)
|
(688)
|
(708)
|
(737)
|
(758)
|
(801)
|
(822)
|
(768)
|
(751)
|
(682)
|
(629)
|
(635)
|
(629)
|
(693)
|
(685)
|
(666)
|
(678)
|
(687)
|
(681)
|
(717)
|
(669)
|
(646)
|
(615)
|
(588)
|
(628)
|
|
| Cash from Operating Activities |
269
N/A
|
253
-6%
|
299
+19%
|
284
-5%
|
368
+30%
|
286
-22%
|
324
+13%
|
403
+24%
|
308
-24%
|
395
+28%
|
260
-34%
|
194
-25%
|
172
-11%
|
37
-78%
|
35
-5%
|
(28)
N/A
|
41
N/A
|
116
+183%
|
127
+10%
|
117
-8%
|
51
-57%
|
(6)
N/A
|
84
N/A
|
139
+65%
|
186
+34%
|
245
+32%
|
218
-11%
|
230
+6%
|
313
+36%
|
310
-1%
|
321
+4%
|
302
-6%
|
321
+6%
|
328
+2%
|
183
-44%
|
181
-1%
|
79
-56%
|
94
+19%
|
90
-4%
|
87
-3%
|
106
+21%
|
86
-19%
|
194
+126%
|
227
+17%
|
308
+36%
|
373
+21%
|
372
0%
|
363
-3%
|
356
-2%
|
309
-13%
|
374
+21%
|
379
+1%
|
362
-5%
|
357
-1%
|
277
-23%
|
290
+5%
|
285
-2%
|
271
-5%
|
324
+20%
|
281
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(100)
|
(76)
|
(42)
|
(54)
|
(116)
|
(126)
|
(129)
|
(127)
|
(95)
|
(90)
|
(75)
|
(78)
|
(96)
|
(149)
|
(163)
|
(200)
|
(331)
|
(293)
|
(298)
|
(276)
|
(107)
|
(124)
|
(162)
|
(141)
|
(128)
|
(107)
|
(48)
|
(62)
|
(88)
|
(91)
|
(112)
|
(100)
|
(101)
|
(106)
|
(99)
|
(97)
|
(127)
|
(130)
|
(140)
|
(166)
|
(124)
|
(123)
|
(136)
|
(115)
|
(141)
|
(117)
|
(89)
|
(89)
|
(60)
|
(59)
|
(147)
|
(169)
|
(164)
|
(172)
|
(88)
|
(159)
|
(168)
|
(212)
|
(318)
|
(243)
|
|
| Other Items |
2
|
5
|
5
|
9
|
15
|
28
|
32
|
32
|
29
|
29
|
39
|
41
|
42
|
39
|
36
|
35
|
40
|
(167)
|
(170)
|
(165)
|
(161)
|
241
|
262
|
270
|
258
|
43
|
25
|
13
|
13
|
22
|
15
|
19
|
28
|
57
|
99
|
105
|
103
|
81
|
41
|
35
|
37
|
45
|
62
|
195
|
172
|
192
|
203
|
83
|
38
|
(47)
|
(79)
|
(97)
|
(44)
|
46
|
46
|
121
|
106
|
276
|
295
|
254
|
|
| Cash from Investing Activities |
(98)
N/A
|
(71)
+27%
|
(37)
+48%
|
(46)
-24%
|
(101)
-121%
|
(98)
+3%
|
(97)
+1%
|
(94)
+3%
|
(66)
+30%
|
(61)
+7%
|
(35)
+42%
|
(37)
-5%
|
(55)
-47%
|
(110)
-102%
|
(127)
-16%
|
(165)
-29%
|
(290)
-76%
|
(459)
-58%
|
(468)
-2%
|
(440)
+6%
|
(268)
+39%
|
117
N/A
|
100
-14%
|
129
+29%
|
130
+1%
|
(64)
N/A
|
(23)
+64%
|
(49)
-114%
|
(75)
-54%
|
(69)
+8%
|
(97)
-41%
|
(81)
+17%
|
(73)
+10%
|
(49)
+32%
|
0
N/A
|
8
+7 900%
|
(23)
N/A
|
(49)
-110%
|
(99)
-101%
|
(131)
-33%
|
(86)
+34%
|
(78)
+10%
|
(74)
+5%
|
81
N/A
|
31
-62%
|
75
+143%
|
114
+52%
|
(6)
N/A
|
(21)
-231%
|
(106)
-402%
|
(226)
-113%
|
(265)
-17%
|
(208)
+22%
|
(125)
+40%
|
(42)
+67%
|
(38)
+10%
|
(62)
-64%
|
64
N/A
|
(23)
N/A
|
11
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
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 |
(17)
|
0
|
(41)
|
(41)
|
(41)
|
0
|
(62)
|
(62)
|
(62)
|
(62)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(82)
|
(83)
|
(83)
|
(83)
|
0
|
(82)
|
(82)
|
(82)
|
(82)
|
(83)
|
(83)
|
(83)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(110)
|
(110)
|
|
| Other |
0
|
670
|
670
|
670
|
670
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
188
|
0
|
1 451
|
1 264
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51)
|
(71)
|
(110)
|
(137)
|
(109)
|
(113)
|
(105)
|
(106)
|
(106)
|
(107)
|
(120)
|
(114)
|
(115)
|
(112)
|
(101)
|
(97)
|
(98)
|
(98)
|
|
| Cash from Financing Activities |
(97)
N/A
|
670
N/A
|
629
-6%
|
629
N/A
|
629
N/A
|
0
N/A
|
(62)
N/A
|
(62)
N/A
|
(62)
N/A
|
(62)
N/A
|
(82)
-33%
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
(135)
-64%
|
(135)
N/A
|
(135)
N/A
|
0
N/A
|
(82)
N/A
|
(82)
N/A
|
(82)
N/A
|
105
N/A
|
(83)
N/A
|
1 369
N/A
|
1 369
N/A
|
0
N/A
|
1 342
N/A
|
(110)
N/A
|
(110)
N/A
|
0
N/A
|
(110)
N/A
|
(110)
N/A
|
(110)
N/A
|
0
N/A
|
(161)
N/A
|
(181)
-12%
|
(220)
-22%
|
(246)
-12%
|
(218)
+11%
|
(223)
-2%
|
(214)
+4%
|
(215)
0%
|
(216)
0%
|
(216)
0%
|
(229)
-6%
|
(223)
+2%
|
(225)
-1%
|
(221)
+2%
|
(210)
+5%
|
(206)
+2%
|
(208)
-1%
|
(208)
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
74
N/A
|
851
+1 053%
|
891
+5%
|
867
-3%
|
896
+3%
|
147
-84%
|
166
+13%
|
247
+49%
|
181
-27%
|
273
+51%
|
142
-48%
|
75
-47%
|
35
-53%
|
(155)
N/A
|
(174)
-12%
|
(274)
-57%
|
(332)
-21%
|
(426)
-29%
|
(423)
+1%
|
(406)
+4%
|
(299)
+26%
|
29
N/A
|
49
+69%
|
133
+170%
|
181
+37%
|
46
-75%
|
113
+147%
|
99
-12%
|
156
+57%
|
346
+122%
|
141
-59%
|
1 589
+1 026%
|
1 617
+2%
|
1 460
-10%
|
1 525
+4%
|
79
-95%
|
(53)
N/A
|
(64)
-20%
|
(118)
-84%
|
(153)
-30%
|
(90)
+41%
|
(102)
-13%
|
(41)
+60%
|
127
N/A
|
119
-6%
|
202
+70%
|
268
+33%
|
133
-50%
|
121
-10%
|
(13)
N/A
|
(68)
-440%
|
(102)
-51%
|
(75)
+27%
|
8
N/A
|
10
+17%
|
31
+218%
|
13
-59%
|
129
+917%
|
93
-28%
|
84
-10%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
169
N/A
|
177
+5%
|
258
+46%
|
230
-11%
|
252
+10%
|
160
-36%
|
195
+22%
|
276
+42%
|
214
-23%
|
306
+43%
|
185
-39%
|
116
-37%
|
76
-35%
|
(112)
N/A
|
(128)
-14%
|
(227)
-78%
|
(290)
-27%
|
(177)
+39%
|
(171)
+4%
|
(159)
+7%
|
(56)
+65%
|
(130)
-131%
|
(78)
+40%
|
(2)
+97%
|
58
N/A
|
137
+136%
|
170
+23%
|
168
-1%
|
225
+34%
|
219
-3%
|
209
-5%
|
201
-3%
|
220
+9%
|
222
+1%
|
84
-62%
|
84
+0%
|
(47)
N/A
|
(36)
+24%
|
(49)
-37%
|
(79)
-60%
|
(18)
+78%
|
(37)
-111%
|
58
N/A
|
112
+95%
|
167
+49%
|
256
+53%
|
283
+11%
|
274
-3%
|
297
+8%
|
249
-16%
|
227
-9%
|
211
-7%
|
198
-6%
|
186
-7%
|
188
+2%
|
131
-30%
|
117
-11%
|
60
-49%
|
6
-90%
|
38
+521%
|
|