Huatai Securities Co Ltd
SSE:601688
Cash Flow Statement
Cash Flow Statement
Huatai Securities Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(333)
|
(1 202)
|
(1 501)
|
(1 496)
|
(1 764)
|
(2 178)
|
(2 509)
|
(3 786)
|
(4 094)
|
(4 172)
|
(5 547)
|
(5 161)
|
(4 617)
|
(4 645)
|
(3 532)
|
(2 566)
|
(2 499)
|
(2 429)
|
(1 962)
|
(1 780)
|
(1 807)
|
(1 755)
|
(2 130)
|
(2 173)
|
(3 157)
|
(3 442)
|
(3 390)
|
(4 268)
|
(3 815)
|
(3 924)
|
(5 184)
|
(4 529)
|
(5 242)
|
(5 585)
|
(4 426)
|
(4 895)
|
(3 532)
|
(2 724)
|
(2 327)
|
(2 312)
|
(1 947)
|
|
Change in Working Capital |
(1 557)
|
(8 440)
|
12 938
|
13 000
|
51 855
|
74 259
|
177 357
|
132 494
|
51 789
|
56 411
|
(51 551)
|
(59 013)
|
9 104
|
(25 606)
|
(22 484)
|
5 581
|
(19 164)
|
3 104
|
7 427
|
28 539
|
18 741
|
29 501
|
4 543
|
(8 899)
|
11 845
|
(5 077)
|
10 662
|
8 416
|
6 110
|
(13 901)
|
(36 018)
|
4 519
|
(54 706)
|
(31 942)
|
(10 788)
|
(21 886)
|
6 434
|
(40 658)
|
(28 862)
|
(29 395)
|
(46 671)
|
|
Cash from Operating Activities |
(9 732)
N/A
|
(16 990)
-75%
|
853
N/A
|
14 682
+1 621%
|
30 403
+107%
|
57 827
+90%
|
161 769
+180%
|
82 063
-49%
|
14 820
-82%
|
3 209
-78%
|
(119 181)
N/A
|
(55 096)
+54%
|
(15 356)
+72%
|
(53 938)
-251%
|
(43 709)
+19%
|
(63 081)
-44%
|
(35 992)
+43%
|
(14 365)
+60%
|
3 433
N/A
|
37 382
+989%
|
21 991
-41%
|
52 799
+140%
|
26 499
-50%
|
4 884
-82%
|
20 440
+319%
|
3 560
-83%
|
23 085
+548%
|
18 169
-21%
|
26 063
+43%
|
15 241
-42%
|
(13 231)
N/A
|
28 559
N/A
|
(44 642)
N/A
|
(35 770)
+20%
|
1 425
N/A
|
(22 835)
N/A
|
67 165
N/A
|
17 681
-74%
|
31 695
+79%
|
15 879
-50%
|
(31 458)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(261)
|
(527)
|
(680)
|
(666)
|
(658)
|
(763)
|
(701)
|
(818)
|
(837)
|
(731)
|
(674)
|
(504)
|
(600)
|
(647)
|
(688)
|
(693)
|
(378)
|
(222)
|
(303)
|
(592)
|
(955)
|
(1 249)
|
(1 151)
|
(1 379)
|
(1 085)
|
(962)
|
(885)
|
(585)
|
(1 007)
|
(1 076)
|
(1 200)
|
(2 248)
|
(2 953)
|
(2 830)
|
(2 983)
|
(1 740)
|
(1 432)
|
(1 474)
|
(1 642)
|
(1 716)
|
(1 676)
|
|
Other Items |
2 722
|
5 241
|
6 335
|
2 700
|
2 983
|
1 259
|
1 222
|
(8 054)
|
(20 285)
|
(18 630)
|
(20 819)
|
(7 986)
|
(3 862)
|
(8 078)
|
(2 303)
|
(9 023)
|
(11 890)
|
(10 749)
|
(22 137)
|
(21 938)
|
(9 534)
|
(9 235)
|
(4 095)
|
2 409
|
(2 859)
|
(4 353)
|
(3 397)
|
(12 156)
|
(12 444)
|
(2 431)
|
(7 112)
|
3 236
|
2 691
|
(3 542)
|
(3 702)
|
(9 608)
|
(15 283)
|
(22 399)
|
(17 389)
|
(12 097)
|
(4 588)
|
|
Cash from Investing Activities |
2 459
N/A
|
4 714
+92%
|
5 655
+20%
|
2 033
-64%
|
2 325
+14%
|
497
-79%
|
521
+5%
|
(8 871)
N/A
|
(21 122)
-138%
|
(19 361)
+8%
|
(21 493)
-11%
|
(8 491)
+60%
|
(4 463)
+47%
|
(8 727)
-96%
|
(2 992)
+66%
|
(9 717)
-225%
|
(12 268)
-26%
|
(10 971)
+11%
|
(22 440)
-105%
|
(22 530)
0%
|
(10 488)
+53%
|
(10 483)
+0%
|
(5 245)
+50%
|
1 031
N/A
|
(3 943)
N/A
|
(5 314)
-35%
|
(4 281)
+19%
|
(12 740)
-198%
|
(13 452)
-6%
|
(3 508)
+74%
|
(8 313)
-137%
|
987
N/A
|
(262)
N/A
|
(6 372)
-2 332%
|
(6 685)
-5%
|
(11 348)
-70%
|
(16 715)
-47%
|
(23 874)
-43%
|
(19 030)
+20%
|
(13 814)
+27%
|
(6 264)
+55%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
18 000
|
22 363
|
5 721
|
14 523
|
28 284
|
33 461
|
73 661
|
52 242
|
28 800
|
19 041
|
(41 059)
|
(23 568)
|
2 664
|
5 487
|
18 445
|
36 277
|
26 075
|
21 650
|
24 124
|
(10 968)
|
(15 685)
|
(7 122)
|
(1 542)
|
24 273
|
28 258
|
24 921
|
18 342
|
41 823
|
35 002
|
51 993
|
72 184
|
30 545
|
41 870
|
22 886
|
(8 543)
|
2 864
|
(23 895)
|
(13 180)
|
1 368
|
(3 720)
|
26 530
|
|
Cash Paid for Dividends |
(1 088)
|
(1 209)
|
(1 867)
|
(1 843)
|
(1 788)
|
(1 817)
|
(4 144)
|
(3 580)
|
(5 116)
|
(5 383)
|
(4 796)
|
(9 110)
|
(7 619)
|
(7 598)
|
(6 555)
|
(6 392)
|
(7 246)
|
(7 428)
|
(7 044)
|
(4 339)
|
(7 157)
|
(6 991)
|
(6 821)
|
(8 884)
|
(6 112)
|
(6 310)
|
(6 622)
|
(6 414)
|
(6 526)
|
(6 614)
|
(6 153)
|
(7 267)
|
(8 026)
|
(8 509)
|
(9 248)
|
(10 347)
|
(10 400)
|
(10 982)
|
(10 615)
|
(11 766)
|
(15 061)
|
|
Other |
168
|
164
|
138
|
(1 621)
|
(37)
|
(38)
|
30 593
|
30 256
|
30 150
|
30 163
|
(451)
|
(468)
|
(55)
|
(63)
|
202
|
238
|
261
|
261
|
2
|
14 116
|
14 133
|
14 132
|
25 581
|
13 444
|
13 523
|
0
|
601
|
(1 548)
|
(1 627)
|
(1 262)
|
212
|
3 358
|
10 361
|
12 693
|
12 695
|
12 695
|
7 598
|
0
|
4 900
|
4 390
|
6 493
|
|
Cash from Financing Activities |
17 080
N/A
|
21 318
+25%
|
3 992
-81%
|
11 060
+177%
|
26 460
+139%
|
31 607
+19%
|
100 111
+217%
|
78 919
-21%
|
53 833
-32%
|
43 819
-19%
|
(46 306)
N/A
|
(33 147)
+28%
|
(5 010)
+85%
|
(2 173)
+57%
|
12 091
N/A
|
30 123
+149%
|
19 090
-37%
|
14 483
-24%
|
17 083
+18%
|
(1 191)
N/A
|
(8 709)
-631%
|
20
N/A
|
17 218
+85 990%
|
28 833
+67%
|
35 669
+24%
|
32 134
-10%
|
12 321
-62%
|
33 861
+175%
|
26 850
-21%
|
44 118
+64%
|
66 245
+50%
|
26 638
-60%
|
44 205
+66%
|
27 070
-39%
|
(5 096)
N/A
|
5 212
N/A
|
(26 697)
N/A
|
(19 260)
+28%
|
(4 348)
+77%
|
(11 096)
-155%
|
17 962
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(24)
|
(15)
|
(7)
|
(1)
|
0
|
(18)
|
328
|
378
|
419
|
429
|
151
|
40
|
508
|
490
|
336
|
364
|
(368)
|
(405)
|
(270)
|
(86)
|
153
|
285
|
187
|
310
|
275
|
295
|
696
|
(344)
|
(1 082)
|
(1 097)
|
(1 691)
|
(1 099)
|
(351)
|
(417)
|
1 033
|
2 390
|
2 769
|
2 574
|
2 534
|
378
|
1 059
|
|
Net Change in Cash |
9 783
N/A
|
9 027
-8%
|
10 493
+16%
|
27 774
+165%
|
59 188
+113%
|
89 913
+52%
|
262 729
+192%
|
152 489
-42%
|
47 950
-69%
|
28 096
-41%
|
(186 829)
N/A
|
(96 694)
+48%
|
(24 321)
+75%
|
(64 348)
-165%
|
(34 274)
+47%
|
(42 311)
-23%
|
(29 538)
+30%
|
(11 258)
+62%
|
(2 194)
+81%
|
13 575
N/A
|
2 947
-78%
|
42 621
+1 346%
|
38 659
-9%
|
35 058
-9%
|
52 441
+50%
|
30 675
-42%
|
31 821
+4%
|
38 946
+22%
|
38 379
-1%
|
54 754
+43%
|
43 009
-21%
|
55 085
+28%
|
(1 050)
N/A
|
(15 489)
-1 375%
|
(9 323)
+40%
|
(26 581)
-185%
|
26 522
N/A
|
(22 878)
N/A
|
10 851
N/A
|
(8 654)
N/A
|
(18 702)
-116%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(9 993)
N/A
|
(17 517)
-75%
|
173
N/A
|
14 016
+8 002%
|
29 745
+112%
|
57 064
+92%
|
161 068
+182%
|
81 245
-50%
|
13 983
-83%
|
2 478
-82%
|
(119 855)
N/A
|
(55 600)
+54%
|
(15 956)
+71%
|
(54 585)
-242%
|
(44 397)
+19%
|
(63 774)
-44%
|
(36 370)
+43%
|
(14 587)
+60%
|
3 130
N/A
|
36 790
+1 075%
|
21 036
-43%
|
51 550
+145%
|
25 348
-51%
|
3 505
-86%
|
19 355
+452%
|
2 598
-87%
|
22 200
+755%
|
17 584
-21%
|
25 056
+42%
|
14 165
-43%
|
(14 431)
N/A
|
26 311
N/A
|
(47 596)
N/A
|
(38 600)
+19%
|
(1 558)
+96%
|
(24 576)
-1 477%
|
65 733
N/A
|
16 207
-75%
|
30 053
+85%
|
14 163
-53%
|
(33 135)
N/A
|