Southern Publishing and Media Co Ltd
SSE:601900
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Southern Publishing and Media Co Ltd
SSE:601900
|
CN |
|
Indah Kiat Pulp & Paper Tbk PT
IDX:INKP
|
ID |
|
Guizhou Salvage Pharmaceutical Co Ltd
SSE:600227
|
CN |
|
Serabi Gold PLC
LSE:SRB
|
UK |
|
F
|
Filo Corp
STO:FIL
|
CA |
|
C
|
Chn Energy Changyuan Electric Power Co Ltd
SZSE:000966
|
CN |
Cash Flow Statement
Cash Flow Statement
Southern Publishing and Media Co Ltd
| 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 |
(172)
|
(108)
|
(110)
|
(108)
|
(98)
|
(88)
|
(80)
|
(93)
|
(54)
|
(71)
|
(94)
|
(69)
|
(129)
|
(108)
|
(96)
|
(120)
|
(106)
|
(118)
|
(111)
|
(119)
|
(108)
|
(92)
|
(105)
|
(92)
|
(102)
|
(192)
|
(198)
|
(141)
|
(91)
|
(71)
|
(181)
|
(162)
|
(238)
|
(199)
|
(152)
|
(192)
|
(254)
|
(293)
|
(410)
|
(420)
|
(338)
|
(135)
|
|
| Change in Working Capital |
(1 258)
|
(951)
|
(916)
|
(938)
|
(941)
|
(955)
|
(1 038)
|
(1 057)
|
(1 140)
|
(1 081)
|
(1 431)
|
(1 484)
|
(1 458)
|
(1 481)
|
(1 201)
|
(1 248)
|
(1 231)
|
(1 316)
|
(1 376)
|
(1 374)
|
(1 406)
|
(1 391)
|
(1 367)
|
(1 390)
|
(1 534)
|
(1 434)
|
(1 687)
|
(1 407)
|
(1 328)
|
(976)
|
(1 081)
|
(1 134)
|
(1 165)
|
(1 829)
|
(1 913)
|
(1 983)
|
(2 023)
|
(1 980)
|
(1 975)
|
(1 889)
|
(1 895)
|
(1 885)
|
|
| Cash from Operating Activities |
971
N/A
|
517
-47%
|
476
-8%
|
632
+33%
|
191
-70%
|
642
+236%
|
543
-15%
|
838
+54%
|
1 036
+24%
|
525
-49%
|
332
-37%
|
(51)
N/A
|
(81)
-58%
|
142
N/A
|
473
+233%
|
967
+104%
|
454
-53%
|
447
-2%
|
862
+93%
|
245
-72%
|
493
+101%
|
854
+73%
|
781
-9%
|
961
+23%
|
1 291
+34%
|
1 038
-20%
|
1 335
+29%
|
1 775
+33%
|
1 879
+6%
|
2 200
+17%
|
2 482
+13%
|
2 332
-6%
|
1 844
-21%
|
1 468
-20%
|
1 587
+8%
|
1 223
-23%
|
1 117
-9%
|
566
-49%
|
1 321
+133%
|
1 339
+1%
|
1 246
-7%
|
1 825
+46%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(126)
|
(88)
|
(70)
|
(376)
|
(878)
|
(914)
|
(1 700)
|
(1 445)
|
(939)
|
(956)
|
(750)
|
(734)
|
(745)
|
(738)
|
(216)
|
(208)
|
(250)
|
(285)
|
(362)
|
(399)
|
(403)
|
(391)
|
(334)
|
(354)
|
(339)
|
(350)
|
(460)
|
(396)
|
(414)
|
(377)
|
(278)
|
(310)
|
(357)
|
(474)
|
(578)
|
(696)
|
(731)
|
(720)
|
(687)
|
(709)
|
(704)
|
(697)
|
|
| Other Items |
(495)
|
(443)
|
158
|
(77)
|
(352)
|
564
|
(198)
|
(400)
|
383
|
(858)
|
745
|
344
|
12
|
795
|
(105)
|
218
|
455
|
262
|
(67)
|
29
|
(459)
|
(84)
|
(99)
|
212
|
(38)
|
(133)
|
(914)
|
(1 188)
|
(38)
|
(655)
|
(32)
|
256
|
(1 271)
|
(935)
|
(894)
|
(1 315)
|
(421)
|
288
|
219
|
(210)
|
(602)
|
(468)
|
|
| Cash from Investing Activities |
(621)
N/A
|
(531)
+15%
|
88
N/A
|
(452)
N/A
|
(1 230)
-172%
|
(350)
+72%
|
(1 898)
-442%
|
(1 845)
+3%
|
(556)
+70%
|
(1 815)
-226%
|
(5)
+100%
|
(390)
-7 266%
|
(733)
-88%
|
57
N/A
|
(321)
N/A
|
11
N/A
|
205
+1 851%
|
(23)
N/A
|
(429)
-1 767%
|
(370)
+14%
|
(862)
-133%
|
(475)
+45%
|
(433)
+9%
|
(142)
+67%
|
(377)
-165%
|
(484)
-28%
|
(1 374)
-184%
|
(1 585)
-15%
|
(452)
+71%
|
(1 032)
-128%
|
(310)
+70%
|
(54)
+82%
|
(1 628)
-2 898%
|
(1 409)
+13%
|
(1 472)
-4%
|
(2 011)
-37%
|
(1 152)
+43%
|
(432)
+63%
|
(468)
-8%
|
(919)
-96%
|
(1 306)
-42%
|
(1 165)
+11%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(8)
|
(6)
|
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(6)
|
(4)
|
342
|
338
|
336
|
336
|
(358)
|
(256)
|
(156)
|
(156)
|
227
|
162
|
8
|
104
|
(85)
|
(16)
|
78
|
58
|
404
|
326
|
346
|
313
|
170
|
205
|
215
|
240
|
360
|
473
|
509
|
505
|
369
|
382
|
376
|
(110)
|
|
| Cash Paid for Dividends |
(86)
|
(31)
|
(32)
|
(31)
|
(44)
|
(154)
|
(149)
|
(190)
|
(236)
|
(126)
|
(231)
|
(195)
|
(113)
|
(298)
|
(199)
|
(195)
|
(206)
|
(217)
|
(254)
|
(256)
|
(244)
|
(274)
|
(239)
|
(237)
|
(314)
|
(619)
|
(626)
|
(299)
|
(227)
|
(87)
|
(565)
|
(568)
|
(568)
|
(605)
|
(455)
|
(458)
|
(688)
|
(566)
|
(517)
|
(517)
|
0
|
(405)
|
|
| Other |
188
|
79
|
76
|
1 067
|
1 023
|
1 064
|
987
|
(27)
|
15
|
(5)
|
25
|
55
|
3
|
9
|
21
|
(8)
|
13
|
9
|
(8)
|
(37)
|
458
|
426
|
45
|
71
|
(503)
|
(436)
|
102
|
(121)
|
(191)
|
(618)
|
(623)
|
(588)
|
(358)
|
(224)
|
(170)
|
(198)
|
(371)
|
(132)
|
(247)
|
(269)
|
(353)
|
(416)
|
|
| Cash from Financing Activities |
100
N/A
|
39
-61%
|
38
-2%
|
1 036
+2 605%
|
980
-5%
|
909
-7%
|
837
-8%
|
(218)
N/A
|
(227)
-4%
|
(135)
+41%
|
135
N/A
|
199
+47%
|
226
+14%
|
48
-79%
|
(536)
N/A
|
(460)
+14%
|
(348)
+24%
|
(365)
-5%
|
(34)
+91%
|
(131)
-281%
|
223
N/A
|
255
+15%
|
(279)
N/A
|
(182)
+35%
|
(739)
-306%
|
(998)
-35%
|
(120)
+88%
|
(93)
+22%
|
(71)
+24%
|
(391)
-449%
|
(1 018)
-160%
|
(950)
+7%
|
(711)
+25%
|
(577)
+19%
|
(265)
+54%
|
(183)
+31%
|
(550)
-201%
|
(205)
+63%
|
(396)
-93%
|
(404)
-2%
|
(245)
+39%
|
(921)
-276%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
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
|
0
|
|
| Net Change in Cash |
451
N/A
|
26
-94%
|
602
+2 234%
|
1 216
+102%
|
(59)
N/A
|
1 201
N/A
|
(519)
N/A
|
(1 225)
-136%
|
253
N/A
|
(1 425)
N/A
|
462
N/A
|
(243)
N/A
|
(588)
-142%
|
247
N/A
|
(383)
N/A
|
518
N/A
|
310
-40%
|
59
-81%
|
398
+574%
|
(255)
N/A
|
(147)
+43%
|
634
N/A
|
68
-89%
|
637
+833%
|
175
-73%
|
(444)
N/A
|
(159)
+64%
|
97
N/A
|
1 355
+1 303%
|
777
-43%
|
1 154
+49%
|
1 327
+15%
|
(495)
N/A
|
(517)
-4%
|
(149)
+71%
|
(970)
-550%
|
(585)
+40%
|
(71)
+88%
|
457
N/A
|
17
-96%
|
(305)
N/A
|
(261)
+14%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
846
N/A
|
430
-49%
|
405
-6%
|
257
-37%
|
(687)
N/A
|
(273)
+60%
|
(1 158)
-324%
|
(608)
+47%
|
97
N/A
|
(431)
N/A
|
(418)
+3%
|
(785)
-88%
|
(826)
-5%
|
(596)
+28%
|
258
N/A
|
760
+195%
|
204
-73%
|
162
-21%
|
499
+209%
|
(154)
N/A
|
90
N/A
|
463
+414%
|
447
-3%
|
607
+36%
|
952
+57%
|
687
-28%
|
875
+27%
|
1 378
+57%
|
1 465
+6%
|
1 823
+24%
|
2 205
+21%
|
2 022
-8%
|
1 487
-26%
|
995
-33%
|
1 010
+2%
|
527
-48%
|
386
-27%
|
(154)
N/A
|
634
N/A
|
630
-1%
|
542
-14%
|
1 128
+108%
|
|