Nanjing Tanker Corp
SSE:601975
Cash Flow Statement
Cash Flow Statement
Nanjing Tanker Corp
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-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(121)
|
(85)
|
(66)
|
(53)
|
(43)
|
(36)
|
(40)
|
(47)
|
(51)
|
(52)
|
(53)
|
(71)
|
(57)
|
(39)
|
(39)
|
(38)
|
(15)
|
(43)
|
(84)
|
(106)
|
(133)
|
(156)
|
(159)
|
(187)
|
(256)
|
(228)
|
(126)
|
292
|
389
|
366
|
271
|
(154)
|
(139)
|
(145)
|
(175)
|
(234)
|
(315)
|
(302)
|
(352)
|
(339)
|
(330)
|
|
Change in Working Capital |
(964)
|
(1 038)
|
(1 095)
|
(1 343)
|
(1 425)
|
(1 566)
|
(1 480)
|
(1 582)
|
(1 569)
|
(1 485)
|
(1 702)
|
(1 508)
|
(1 537)
|
(1 419)
|
(1 288)
|
(1 651)
|
(152)
|
(278)
|
(419)
|
(528)
|
(549)
|
(571)
|
(583)
|
(641)
|
(174)
|
(157)
|
(164)
|
(662)
|
(1 176)
|
(1 206)
|
(1 270)
|
(817)
|
(832)
|
(872)
|
(821)
|
(812)
|
(829)
|
(832)
|
(863)
|
(862)
|
(851)
|
|
Cash from Operating Activities |
244
N/A
|
(44)
N/A
|
(302)
-592%
|
(164)
+46%
|
(206)
-26%
|
(230)
-12%
|
54
N/A
|
(185)
N/A
|
170
N/A
|
364
+114%
|
340
-7%
|
844
+148%
|
711
-16%
|
838
+18%
|
448
-47%
|
252
-44%
|
199
-21%
|
466
+134%
|
630
+35%
|
895
+42%
|
894
0%
|
891
0%
|
931
+5%
|
1 166
+25%
|
1 590
+36%
|
1 843
+16%
|
2 145
+16%
|
1 974
-8%
|
1 530
-23%
|
1 291
-16%
|
899
-30%
|
853
-5%
|
781
-8%
|
906
+16%
|
1 385
+53%
|
1 957
+41%
|
2 448
+25%
|
2 789
+14%
|
2 585
-7%
|
2 460
-5%
|
2 630
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2 538)
|
(2 689)
|
(2 344)
|
(1 502)
|
(1 462)
|
(1 151)
|
(818)
|
(401)
|
(254)
|
(214)
|
(158)
|
(92)
|
(54)
|
(7)
|
(6)
|
(4)
|
(22)
|
(24)
|
(25)
|
(96)
|
(75)
|
(73)
|
(138)
|
(85)
|
(137)
|
(181)
|
(306)
|
(476)
|
(495)
|
(523)
|
(372)
|
(391)
|
(490)
|
(574)
|
(579)
|
(729)
|
(728)
|
(1 050)
|
(1 324)
|
(1 120)
|
(986)
|
|
Other Items |
121
|
125
|
204
|
231
|
225
|
222
|
134
|
224
|
222
|
204
|
297
|
227
|
224
|
227
|
220
|
3 080
|
40
|
132
|
132
|
132
|
175
|
88
|
87
|
87
|
0
|
0
|
0
|
0
|
0
|
2
|
94
|
94
|
0
|
139
|
58
|
59
|
92
|
44
|
33
|
32
|
277
|
|
Cash from Investing Activities |
(2 417)
N/A
|
(2 564)
-6%
|
(2 140)
+17%
|
(1 270)
+41%
|
(1 237)
+3%
|
(929)
+25%
|
(684)
+26%
|
(178)
+74%
|
(32)
+82%
|
(10)
+70%
|
139
N/A
|
135
-3%
|
170
+26%
|
220
+30%
|
214
-3%
|
3 077
+1 337%
|
19
-99%
|
108
+481%
|
106
-1%
|
35
-67%
|
100
+184%
|
15
-85%
|
(51)
N/A
|
3
N/A
|
(133)
N/A
|
(181)
-37%
|
(306)
-69%
|
(476)
-56%
|
(495)
-4%
|
(522)
-5%
|
(278)
+47%
|
(297)
-7%
|
(396)
-33%
|
(435)
-10%
|
(521)
-20%
|
(670)
-29%
|
(636)
+5%
|
(1 005)
-58%
|
(1 291)
-28%
|
(1 087)
+16%
|
(709)
+35%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
2 307
|
2 030
|
1 443
|
482
|
1 286
|
1 677
|
1 296
|
1 029
|
(171)
|
(346)
|
(552)
|
(687)
|
(396)
|
(635)
|
(294)
|
(2 772)
|
(35)
|
(213)
|
(123)
|
(162)
|
101
|
106
|
(30)
|
(188)
|
(504)
|
(513)
|
(336)
|
(337)
|
(333)
|
(265)
|
(500)
|
(559)
|
(433)
|
(285)
|
(420)
|
(215)
|
(579)
|
(496)
|
(11)
|
(261)
|
42
|
|
Cash Paid for Dividends |
(535)
|
(576)
|
(605)
|
(645)
|
(696)
|
(738)
|
(784)
|
(779)
|
(754)
|
(741)
|
(579)
|
(722)
|
(618)
|
(497)
|
(568)
|
(297)
|
(32)
|
(65)
|
(96)
|
(128)
|
(127)
|
(137)
|
(131)
|
(127)
|
(124)
|
(108)
|
(108)
|
(101)
|
(94)
|
(88)
|
(84)
|
(81)
|
(76)
|
(73)
|
(71)
|
(71)
|
(85)
|
(83)
|
(77)
|
(66)
|
(57)
|
|
Other |
1 459
|
1 458
|
1 422
|
1 144
|
(398)
|
(395)
|
(41)
|
(100)
|
77
|
168
|
(179)
|
83
|
35
|
(54)
|
146
|
(26)
|
(152)
|
(270)
|
(357)
|
(415)
|
(901)
|
(814)
|
(776)
|
(772)
|
(210)
|
(320)
|
(284)
|
(247)
|
(177)
|
(258)
|
(216)
|
(304)
|
(322)
|
(122)
|
(180)
|
(168)
|
(153)
|
(158)
|
(159)
|
(98)
|
(252)
|
|
Cash from Financing Activities |
3 231
N/A
|
2 912
-10%
|
2 260
-22%
|
980
-57%
|
191
-80%
|
544
+184%
|
471
-13%
|
150
-68%
|
(848)
N/A
|
(919)
-8%
|
(1 310)
-43%
|
(1 325)
-1%
|
(979)
+26%
|
(1 186)
-21%
|
(716)
+40%
|
(3 094)
-332%
|
(218)
+93%
|
(549)
-151%
|
(575)
-5%
|
(704)
-22%
|
(928)
-32%
|
(846)
+9%
|
(937)
-11%
|
(1 086)
-16%
|
(838)
+23%
|
(941)
-12%
|
(728)
+23%
|
(684)
+6%
|
(603)
+12%
|
(611)
-1%
|
(800)
-31%
|
(944)
-18%
|
(830)
+12%
|
(479)
+42%
|
(671)
-40%
|
(454)
+32%
|
(817)
-80%
|
(736)
+10%
|
(247)
+66%
|
(425)
-72%
|
(267)
+37%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(26)
|
(32)
|
(13)
|
(27)
|
(20)
|
(13)
|
(23)
|
(1)
|
(4)
|
(16)
|
(28)
|
(10)
|
(2)
|
34
|
18
|
6
|
(8)
|
10
|
26
|
25
|
24
|
14
|
13
|
8
|
22
|
12
|
(25)
|
(33)
|
(38)
|
(44)
|
(24)
|
(27)
|
(27)
|
17
|
77
|
70
|
49
|
68
|
17
|
30
|
64
|
|
Net Change in Cash |
1 032
N/A
|
272
-74%
|
(196)
N/A
|
(481)
-146%
|
(1 271)
-164%
|
(628)
+51%
|
(182)
+71%
|
(213)
-17%
|
(714)
-235%
|
(581)
+19%
|
(858)
-48%
|
(356)
+59%
|
(99)
+72%
|
(94)
+5%
|
(36)
+62%
|
239
N/A
|
(9)
N/A
|
35
N/A
|
187
+433%
|
251
+35%
|
90
-64%
|
74
-17%
|
(43)
N/A
|
91
N/A
|
640
+608%
|
733
+15%
|
1 086
+48%
|
781
-28%
|
393
-50%
|
114
-71%
|
(203)
N/A
|
(416)
-105%
|
(472)
-13%
|
9
N/A
|
270
+2 777%
|
903
+234%
|
1 043
+16%
|
1 115
+7%
|
1 063
-5%
|
978
-8%
|
1 718
+76%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(2 294)
N/A
|
(2 733)
-19%
|
(2 647)
+3%
|
(1 665)
+37%
|
(1 668)
0%
|
(1 381)
+17%
|
(764)
+45%
|
(586)
+23%
|
(84)
+86%
|
151
N/A
|
182
+21%
|
752
+314%
|
657
-13%
|
831
+27%
|
442
-47%
|
248
-44%
|
178
-28%
|
442
+148%
|
605
+37%
|
799
+32%
|
819
+3%
|
818
0%
|
793
-3%
|
1 082
+36%
|
1 453
+34%
|
1 662
+14%
|
1 839
+11%
|
1 498
-19%
|
1 034
-31%
|
767
-26%
|
527
-31%
|
462
-12%
|
292
-37%
|
332
+14%
|
805
+143%
|
1 229
+53%
|
1 720
+40%
|
1 740
+1%
|
1 261
-28%
|
1 340
+6%
|
1 644
+23%
|