Shanghai Baolong Automotive Corp
SSE:603197
Cash Flow Statement
Cash Flow Statement
Shanghai Baolong Automotive Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Cash Taxes Paid |
(35)
|
(70)
|
(79)
|
(105)
|
(120)
|
(95)
|
(90)
|
(75)
|
(68)
|
(62)
|
(52)
|
(47)
|
(45)
|
(53)
|
(28)
|
(49)
|
(39)
|
(31)
|
(85)
|
(72)
|
(68)
|
(73)
|
(22)
|
(21)
|
(13)
|
(19)
|
(47)
|
(40)
|
|
Change in Working Capital |
(448)
|
(477)
|
(496)
|
(508)
|
(546)
|
(576)
|
(576)
|
(622)
|
(610)
|
(682)
|
(859)
|
(954)
|
(1 059)
|
(1 099)
|
(989)
|
(966)
|
(997)
|
(1 014)
|
(1 170)
|
(1 220)
|
(1 026)
|
(1 127)
|
(985)
|
(1 029)
|
(1 210)
|
(1 113)
|
(1 340)
|
(1 354)
|
|
Cash from Operating Activities |
173
N/A
|
147
-15%
|
164
+11%
|
131
-20%
|
215
+64%
|
266
+24%
|
223
-16%
|
322
+44%
|
326
+1%
|
276
-15%
|
288
+4%
|
223
-23%
|
201
-10%
|
175
-13%
|
224
+29%
|
240
+7%
|
229
-5%
|
289
+26%
|
149
-49%
|
187
+26%
|
131
-30%
|
42
-68%
|
111
+165%
|
(24)
N/A
|
175
N/A
|
238
+36%
|
338
+42%
|
502
+48%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(117)
|
(119)
|
(124)
|
(145)
|
(196)
|
(213)
|
(235)
|
(222)
|
(224)
|
(286)
|
(288)
|
(322)
|
(299)
|
(250)
|
(244)
|
(250)
|
(233)
|
(239)
|
(258)
|
(243)
|
(305)
|
(316)
|
(396)
|
(496)
|
(622)
|
(709)
|
(817)
|
(889)
|
|
Other Items |
(1)
|
0
|
(120)
|
(230)
|
(31)
|
(41)
|
(24)
|
98
|
(113)
|
(179)
|
(108)
|
(129)
|
(119)
|
(43)
|
(43)
|
(46)
|
(70)
|
(96)
|
(55)
|
(150)
|
10
|
5
|
(108)
|
(93)
|
(181)
|
(141)
|
4
|
76
|
|
Cash from Investing Activities |
(118)
N/A
|
(119)
-1%
|
(244)
-105%
|
(375)
-54%
|
(228)
+39%
|
(254)
-12%
|
(259)
-2%
|
(124)
+52%
|
(337)
-172%
|
(465)
-38%
|
(397)
+15%
|
(451)
-14%
|
(417)
+7%
|
(293)
+30%
|
(286)
+2%
|
(296)
-3%
|
(303)
-2%
|
(335)
-11%
|
(313)
+7%
|
(393)
-25%
|
(294)
+25%
|
(311)
-6%
|
(504)
-62%
|
(589)
-17%
|
(803)
-36%
|
(850)
-6%
|
(813)
+4%
|
(813)
+0%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Debt |
32
|
137
|
215
|
32
|
(45)
|
(145)
|
(77)
|
229
|
447
|
618
|
506
|
232
|
206
|
157
|
156
|
292
|
206
|
256
|
61
|
165
|
276
|
133
|
574
|
717
|
623
|
814
|
897
|
726
|
|
Cash Paid for Dividends |
(60)
|
(64)
|
(40)
|
(70)
|
(85)
|
(82)
|
(136)
|
(99)
|
(84)
|
(90)
|
(82)
|
(84)
|
(87)
|
(87)
|
(48)
|
(102)
|
(106)
|
(107)
|
(108)
|
(54)
|
(146)
|
(148)
|
(189)
|
(195)
|
(102)
|
(106)
|
(73)
|
(144)
|
|
Other |
(15)
|
(8)
|
590
|
589
|
572
|
616
|
6
|
(153)
|
(207)
|
(345)
|
(329)
|
(34)
|
(96)
|
(11)
|
(0)
|
(153)
|
(100)
|
(82)
|
814
|
845
|
669
|
658
|
(248)
|
(280)
|
(186)
|
(200)
|
(216)
|
(139)
|
|
Cash from Financing Activities |
(43)
N/A
|
65
N/A
|
766
+1 078%
|
552
-28%
|
443
-20%
|
389
-12%
|
(208)
N/A
|
(24)
+88%
|
156
N/A
|
183
+17%
|
95
-48%
|
114
+20%
|
24
-79%
|
59
+148%
|
108
+83%
|
38
-65%
|
0
-99%
|
67
+33 600%
|
768
+1 039%
|
957
+25%
|
799
-16%
|
644
-19%
|
137
-79%
|
242
+76%
|
334
+38%
|
508
+52%
|
608
+20%
|
443
-27%
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
5
|
1
|
(4)
|
(9)
|
(20)
|
(5)
|
13
|
16
|
28
|
14
|
3
|
2
|
6
|
10
|
7
|
(10)
|
(18)
|
(24)
|
(23)
|
(17)
|
(19)
|
9
|
40
|
19
|
20
|
25
|
(10)
|
|
Net Change in Cash |
17
N/A
|
98
+485%
|
686
+599%
|
304
-56%
|
421
+39%
|
382
-9%
|
(249)
N/A
|
187
N/A
|
161
-14%
|
21
-87%
|
0
-100%
|
(111)
N/A
|
(190)
-71%
|
(54)
+72%
|
56
N/A
|
(12)
N/A
|
(84)
-622%
|
3
N/A
|
579
+16 940%
|
728
+26%
|
620
-15%
|
355
-43%
|
(247)
N/A
|
(332)
-34%
|
(274)
+17%
|
(83)
+70%
|
158
N/A
|
121
-23%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
56
N/A
|
28
-50%
|
39
+40%
|
(15)
N/A
|
18
N/A
|
53
+187%
|
(12)
N/A
|
100
N/A
|
101
+1%
|
(10)
N/A
|
(0)
+98%
|
(98)
-49 050%
|
(98)
+1%
|
(76)
+22%
|
(19)
+75%
|
(10)
+47%
|
(4)
+63%
|
51
N/A
|
(109)
N/A
|
(56)
+49%
|
(173)
-211%
|
(275)
-59%
|
(285)
-4%
|
(521)
-82%
|
(447)
+14%
|
(471)
-5%
|
(479)
-2%
|
(387)
+19%
|