Shanghai Guangdian Electric Group Co Ltd
SSE:601616
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Shanghai Guangdian Electric Group Co Ltd
SSE:601616
|
CN |
Cash Flow Statement
Cash Flow Statement
Shanghai Guangdian Electric Group 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
3
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(63)
|
(87)
|
(95)
|
(121)
|
(111)
|
(93)
|
(71)
|
(60)
|
(68)
|
(46)
|
(43)
|
(40)
|
(41)
|
(40)
|
(38)
|
(36)
|
(33)
|
(32)
|
(37)
|
(25)
|
(29)
|
(26)
|
(24)
|
(31)
|
(33)
|
(37)
|
(33)
|
(34)
|
(28)
|
(30)
|
(32)
|
(29)
|
(35)
|
(37)
|
(37)
|
(38)
|
(29)
|
(56)
|
(52)
|
(59)
|
(51)
|
(36)
|
(42)
|
(40)
|
(51)
|
(46)
|
(41)
|
(42)
|
(44)
|
(50)
|
(63)
|
(62)
|
(54)
|
(38)
|
(35)
|
(34)
|
(30)
|
(27)
|
(13)
|
(14)
|
|
| Change in Working Capital |
(77)
|
(66)
|
(40)
|
(122)
|
(188)
|
(90)
|
(77)
|
(4)
|
(157)
|
(225)
|
(239)
|
(274)
|
(240)
|
(267)
|
(255)
|
(258)
|
(213)
|
(144)
|
(180)
|
(177)
|
(184)
|
(182)
|
(204)
|
(204)
|
(186)
|
(202)
|
(185)
|
(185)
|
(134)
|
(129)
|
(29)
|
60
|
11
|
4
|
(81)
|
(188)
|
(155)
|
(137)
|
(204)
|
(216)
|
(266)
|
(305)
|
(245)
|
(222)
|
(268)
|
(282)
|
(279)
|
(297)
|
(243)
|
(221)
|
(234)
|
(241)
|
(205)
|
(213)
|
(208)
|
(203)
|
(251)
|
(242)
|
(255)
|
(267)
|
|
| Cash from Operating Activities |
(39)
N/A
|
(39)
0%
|
(32)
+18%
|
(79)
-146%
|
(88)
-12%
|
(39)
+55%
|
(58)
-47%
|
44
N/A
|
80
+85%
|
104
+29%
|
132
+27%
|
64
-52%
|
86
+34%
|
41
-52%
|
44
+7%
|
34
-22%
|
36
+6%
|
81
+122%
|
69
-15%
|
84
+23%
|
57
-32%
|
62
+8%
|
84
+35%
|
101
+21%
|
76
-25%
|
58
-24%
|
68
+18%
|
45
-34%
|
31
-31%
|
60
+93%
|
88
+46%
|
246
+179%
|
233
-5%
|
237
+2%
|
224
-5%
|
100
-55%
|
125
+25%
|
59
-53%
|
117
+99%
|
122
+4%
|
171
+40%
|
219
+28%
|
176
-19%
|
189
+7%
|
162
-14%
|
167
+3%
|
131
-22%
|
157
+20%
|
143
-9%
|
152
+6%
|
144
-5%
|
77
-46%
|
141
+83%
|
137
-2%
|
152
+10%
|
162
+7%
|
138
-15%
|
145
+5%
|
133
-8%
|
96
-28%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(158)
|
(142)
|
(204)
|
(214)
|
(322)
|
(335)
|
(280)
|
(299)
|
(244)
|
(240)
|
(243)
|
(172)
|
(118)
|
(92)
|
(77)
|
(75)
|
(31)
|
(33)
|
(15)
|
(18)
|
(30)
|
(27)
|
(21)
|
(15)
|
(19)
|
(13)
|
(20)
|
(19)
|
(8)
|
(7)
|
(6)
|
(6)
|
(10)
|
(12)
|
(11)
|
(12)
|
(8)
|
(30)
|
(34)
|
(36)
|
(49)
|
(32)
|
(35)
|
(40)
|
(36)
|
(30)
|
(24)
|
(21)
|
(24)
|
(24)
|
(26)
|
(24)
|
(14)
|
(12)
|
(10)
|
(8)
|
(7)
|
(8)
|
(11)
|
(16)
|
|
| Other Items |
102
|
131
|
54
|
38
|
80
|
(6)
|
54
|
11
|
29
|
66
|
77
|
(85)
|
(400)
|
(422)
|
(373)
|
(237)
|
(72)
|
(21)
|
(158)
|
(104)
|
63
|
133
|
53
|
(5)
|
(49)
|
(101)
|
65
|
164
|
(79)
|
(92)
|
(183)
|
(22)
|
96
|
38
|
(24)
|
(314)
|
(482)
|
(361)
|
(326)
|
(335)
|
(180)
|
(290)
|
(90)
|
(119)
|
(90)
|
(136)
|
(148)
|
341
|
457
|
284
|
241
|
(10)
|
13
|
168
|
(431)
|
(448)
|
(389)
|
(288)
|
253
|
163
|
|
| Cash from Investing Activities |
(56)
N/A
|
(11)
+80%
|
(150)
-1 263%
|
(176)
-17%
|
(242)
-38%
|
(342)
-41%
|
(226)
+34%
|
(288)
-27%
|
(215)
+25%
|
(173)
+19%
|
(166)
+4%
|
(257)
-55%
|
(518)
-102%
|
(514)
+1%
|
(450)
+12%
|
(312)
+31%
|
(104)
+67%
|
(54)
+48%
|
(173)
-221%
|
(122)
+29%
|
33
N/A
|
106
+223%
|
32
-70%
|
(21)
N/A
|
(68)
-229%
|
(114)
-69%
|
45
N/A
|
145
+221%
|
(87)
N/A
|
(98)
-13%
|
(189)
-92%
|
(28)
+85%
|
86
N/A
|
26
-69%
|
(35)
N/A
|
(326)
-842%
|
(489)
-50%
|
(390)
+20%
|
(360)
+8%
|
(371)
-3%
|
(229)
+38%
|
(322)
-41%
|
(125)
+61%
|
(159)
-28%
|
(125)
+21%
|
(166)
-32%
|
(172)
-4%
|
320
N/A
|
433
+35%
|
259
-40%
|
214
-17%
|
(35)
N/A
|
(1)
+97%
|
156
N/A
|
(441)
N/A
|
(457)
-3%
|
(396)
+13%
|
(296)
+25%
|
242
N/A
|
148
-39%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
182
|
(273)
|
(115)
|
(33)
|
(120)
|
0
|
(20)
|
(230)
|
(236)
|
(236)
|
(151)
|
(36)
|
(40)
|
0
|
(30)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
100
|
0
|
99
|
69
|
(41)
|
0
|
(33)
|
(2)
|
(1)
|
0
|
(4)
|
2
|
(3)
|
5
|
(13)
|
(27)
|
(25)
|
(46)
|
(33)
|
(42)
|
(30)
|
(10)
|
13
|
46
|
|
| Cash Paid for Dividends |
(58)
|
(58)
|
(217)
|
(228)
|
(188)
|
(189)
|
(63)
|
(69)
|
(63)
|
(59)
|
(118)
|
(96)
|
(96)
|
(95)
|
(48)
|
(48)
|
(48)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
0
|
(47)
|
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
(38)
|
(38)
|
(39)
|
(92)
|
(51)
|
(51)
|
(50)
|
2
|
(88)
|
(89)
|
(89)
|
(89)
|
(2)
|
(3)
|
(3)
|
(63)
|
(63)
|
(62)
|
(62)
|
(1)
|
(61)
|
(61)
|
(63)
|
(80)
|
(61)
|
|
| Other |
(4)
|
1 843
|
1 840
|
1 838
|
1 877
|
23
|
17
|
9
|
2
|
0
|
33
|
0
|
16
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
8
|
0
|
0
|
8
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
8
|
(3)
|
(10)
|
(259)
|
(292)
|
(282)
|
(301)
|
(59)
|
(42)
|
(42)
|
(24)
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
21
|
21
|
23
|
23
|
3
|
(17)
|
|
| Cash from Financing Activities |
120
N/A
|
1 512
+1 165%
|
1 509
0%
|
1 578
+5%
|
1 569
-1%
|
124
-92%
|
(66)
N/A
|
(290)
-339%
|
(297)
-2%
|
(287)
+3%
|
(236)
+18%
|
(113)
+52%
|
(120)
-6%
|
(120)
+0%
|
(77)
+35%
|
(52)
+33%
|
(68)
-30%
|
(65)
+4%
|
(59)
+8%
|
(54)
+9%
|
(39)
+29%
|
0
N/A
|
0
N/A
|
(39)
N/A
|
(44)
-15%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(19)
N/A
|
(19)
N/A
|
0
N/A
|
0
N/A
|
(38)
N/A
|
70
N/A
|
68
-2%
|
15
-79%
|
15
+4%
|
(101)
N/A
|
(350)
-246%
|
(323)
+8%
|
(372)
-15%
|
(390)
-5%
|
(148)
+62%
|
(134)
+9%
|
(42)
+69%
|
(30)
+29%
|
(15)
+51%
|
(91)
-523%
|
(105)
-16%
|
(104)
+2%
|
(124)
-19%
|
(14)
+89%
|
(81)
-473%
|
(69)
+16%
|
(50)
+28%
|
(64)
-29%
|
(32)
+49%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(2)
|
(3)
|
(1)
|
1
|
2
|
(1)
|
2
|
7
|
4
|
11
|
7
|
(9)
|
(15)
|
(17)
|
(21)
|
(10)
|
(5)
|
(7)
|
12
|
24
|
23
|
20
|
20
|
5
|
4
|
9
|
(4)
|
(11)
|
8
|
7
|
3
|
6
|
|
| Net Change in Cash |
24
N/A
|
1 461
+5 889%
|
1 326
-9%
|
1 323
0%
|
1 238
-6%
|
(258)
N/A
|
(351)
-36%
|
(536)
-52%
|
(431)
+19%
|
(357)
+17%
|
(271)
+24%
|
(307)
-13%
|
(553)
-81%
|
(593)
-7%
|
(484)
+18%
|
(330)
+32%
|
(134)
+59%
|
(37)
+72%
|
(163)
-341%
|
(92)
+44%
|
51
N/A
|
126
+147%
|
122
-4%
|
42
-65%
|
(35)
N/A
|
(100)
-188%
|
69
N/A
|
189
+174%
|
(57)
N/A
|
(41)
+29%
|
(102)
-148%
|
201
N/A
|
302
+50%
|
243
-19%
|
173
-29%
|
(257)
N/A
|
(291)
-13%
|
(252)
+13%
|
(222)
+12%
|
(243)
-10%
|
(173)
+29%
|
(470)
-171%
|
(292)
+38%
|
(353)
-21%
|
(358)
-1%
|
(153)
+57%
|
(163)
-7%
|
459
N/A
|
569
+24%
|
417
-27%
|
287
-31%
|
(58)
N/A
|
41
N/A
|
178
+338%
|
(308)
N/A
|
(387)
-26%
|
(319)
+18%
|
(194)
+39%
|
314
N/A
|
217
-31%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(197)
N/A
|
(181)
+8%
|
(236)
-30%
|
(292)
-24%
|
(410)
-40%
|
(375)
+9%
|
(338)
+10%
|
(255)
+24%
|
(164)
+36%
|
(136)
+17%
|
(111)
+18%
|
(108)
+3%
|
(32)
+70%
|
(51)
-60%
|
(33)
+35%
|
(40)
-21%
|
5
N/A
|
48
+815%
|
54
+12%
|
66
+24%
|
27
-60%
|
35
+29%
|
63
+83%
|
86
+36%
|
58
-33%
|
45
-22%
|
49
+8%
|
26
-47%
|
23
-10%
|
54
+132%
|
82
+52%
|
240
+193%
|
223
-7%
|
225
+1%
|
214
-5%
|
89
-59%
|
118
+33%
|
29
-75%
|
83
+185%
|
86
+3%
|
123
+43%
|
186
+52%
|
141
-24%
|
149
+5%
|
126
-15%
|
137
+9%
|
107
-22%
|
137
+28%
|
119
-13%
|
128
+7%
|
118
-8%
|
53
-55%
|
127
+140%
|
125
-1%
|
142
+13%
|
154
+8%
|
131
-15%
|
137
+4%
|
122
-11%
|
80
-34%
|
|