Sunway Co Ltd
SSE:603333
Cash Flow Statement
Cash Flow Statement
Sunway Co Ltd
| 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
|
6
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(9)
|
18
|
(88)
|
(62)
|
(75)
|
(85)
|
(67)
|
(61)
|
(52)
|
(33)
|
(29)
|
(27)
|
(30)
|
(32)
|
(33)
|
(34)
|
(31)
|
(29)
|
(33)
|
(32)
|
(40)
|
(46)
|
(46)
|
(49)
|
(44)
|
(50)
|
(49)
|
(55)
|
(54)
|
(51)
|
(50)
|
(50)
|
(59)
|
(69)
|
(88)
|
(80)
|
(65)
|
(54)
|
(61)
|
(70)
|
(95)
|
(90)
|
(63)
|
(64)
|
(50)
|
(47)
|
(44)
|
(38)
|
(30)
|
(33)
|
(43)
|
(40)
|
(44)
|
(44)
|
|
| Change in Working Capital |
30
|
77
|
(135)
|
(121)
|
(205)
|
(257)
|
(180)
|
(172)
|
(164)
|
(121)
|
(121)
|
(115)
|
(91)
|
(93)
|
(83)
|
(84)
|
(105)
|
(113)
|
(131)
|
(151)
|
(146)
|
(140)
|
(145)
|
(141)
|
(155)
|
(212)
|
(219)
|
(246)
|
(248)
|
(248)
|
(234)
|
(248)
|
(274)
|
(240)
|
(252)
|
(253)
|
(242)
|
(248)
|
(340)
|
(301)
|
(273)
|
(263)
|
(173)
|
(204)
|
(214)
|
(260)
|
(256)
|
(216)
|
(232)
|
(194)
|
(251)
|
(318)
|
(275)
|
(287)
|
|
| Cash from Operating Activities |
(155)
N/A
|
(213)
-38%
|
95
N/A
|
35
-63%
|
8
-79%
|
34
+357%
|
(150)
N/A
|
(21)
+86%
|
114
N/A
|
143
+26%
|
154
+7%
|
96
-37%
|
146
+52%
|
107
-27%
|
103
-3%
|
70
-32%
|
51
-26%
|
35
-32%
|
(29)
N/A
|
(78)
-164%
|
(62)
+21%
|
(146)
-136%
|
(85)
+42%
|
(116)
-37%
|
(192)
-66%
|
(125)
+35%
|
(216)
-73%
|
(235)
-9%
|
(139)
+41%
|
(109)
+22%
|
53
N/A
|
176
+230%
|
180
+2%
|
323
+79%
|
328
+1%
|
154
-53%
|
(49)
N/A
|
(206)
-321%
|
(231)
-12%
|
(2)
+99%
|
116
N/A
|
137
+18%
|
133
-3%
|
98
-26%
|
82
-17%
|
122
+50%
|
143
+17%
|
126
-12%
|
140
+11%
|
125
-11%
|
151
+21%
|
137
-9%
|
167
+22%
|
94
-44%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(68)
|
(71)
|
(177)
|
(73)
|
(112)
|
(99)
|
(106)
|
(97)
|
(89)
|
(69)
|
(63)
|
(46)
|
(27)
|
(23)
|
(11)
|
(6)
|
(9)
|
(9)
|
(9)
|
(7)
|
(5)
|
(7)
|
(7)
|
(16)
|
(25)
|
(30)
|
(16)
|
(18)
|
(15)
|
(15)
|
(48)
|
(40)
|
(39)
|
(38)
|
(45)
|
(44)
|
(52)
|
(48)
|
(19)
|
(18)
|
(7)
|
(8)
|
(33)
|
(42)
|
(86)
|
(105)
|
(96)
|
(99)
|
(62)
|
(62)
|
(57)
|
(48)
|
(47)
|
(38)
|
|
| Other Items |
8
|
7
|
1
|
(45)
|
(0)
|
1
|
1
|
(34)
|
(8)
|
(9)
|
2
|
38
|
13
|
17
|
(75)
|
(74)
|
6
|
3
|
82
|
82
|
1
|
1
|
1
|
1
|
(12)
|
(11)
|
(21)
|
(28)
|
(49)
|
(50)
|
(46)
|
(132)
|
(73)
|
(44)
|
17
|
131
|
118
|
110
|
36
|
12
|
(33)
|
(71)
|
(132)
|
(177)
|
(207)
|
(190)
|
(109)
|
(60)
|
2
|
2
|
(11)
|
1
|
22
|
23
|
|
| Cash from Investing Activities |
(60)
N/A
|
(64)
-7%
|
(176)
-174%
|
(118)
+33%
|
(112)
+5%
|
(98)
+13%
|
(106)
-8%
|
(130)
-24%
|
(97)
+25%
|
(78)
+20%
|
(61)
+22%
|
(8)
+87%
|
(14)
-72%
|
(6)
+56%
|
(85)
-1 322%
|
(80)
+6%
|
(3)
+97%
|
(6)
-123%
|
73
N/A
|
76
+3%
|
(4)
N/A
|
(6)
-49%
|
(6)
-2%
|
(15)
-159%
|
(36)
-137%
|
(41)
-13%
|
(37)
+10%
|
(47)
-26%
|
(64)
-37%
|
(65)
-2%
|
(94)
-44%
|
(172)
-83%
|
(113)
+34%
|
(82)
+28%
|
(28)
+66%
|
87
N/A
|
67
-24%
|
63
-6%
|
17
-73%
|
(6)
N/A
|
(40)
-536%
|
(79)
-97%
|
(165)
-109%
|
(219)
-33%
|
(293)
-34%
|
(295)
-1%
|
(205)
+31%
|
(159)
+23%
|
(60)
+62%
|
(60)
0%
|
(68)
-13%
|
(47)
+31%
|
(25)
+46%
|
(15)
+40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(179)
|
(432)
|
(69)
|
(189)
|
(32)
|
186
|
28
|
(7)
|
40
|
7
|
(242)
|
(103)
|
(110)
|
(75)
|
44
|
0
|
0
|
0
|
0
|
0
|
(40)
|
52
|
67
|
147
|
337
|
260
|
275
|
317
|
206
|
209
|
283
|
153
|
135
|
60
|
(4)
|
(47)
|
68
|
155
|
54
|
(77)
|
(35)
|
(210)
|
(65)
|
38
|
(69)
|
28
|
(143)
|
(1)
|
(119)
|
(77)
|
(51)
|
(112)
|
(35)
|
(40)
|
|
| Cash Paid for Dividends |
(8)
|
3
|
(45)
|
(35)
|
(44)
|
(39)
|
(60)
|
(62)
|
(36)
|
(39)
|
(17)
|
(14)
|
(13)
|
(9)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(9)
|
(16)
|
(20)
|
(25)
|
(30)
|
(30)
|
(51)
|
(57)
|
(59)
|
(58)
|
(69)
|
(69)
|
(63)
|
(60)
|
(28)
|
(23)
|
(24)
|
(24)
|
(23)
|
(21)
|
(21)
|
(20)
|
(21)
|
(20)
|
(20)
|
(26)
|
(26)
|
(28)
|
(28)
|
(21)
|
(27)
|
|
| Other |
803
|
811
|
799
|
799
|
7
|
21
|
(254)
|
(262)
|
(264)
|
(280)
|
9
|
10
|
6
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(32)
|
(32)
|
(35)
|
(5)
|
(29)
|
(56)
|
(73)
|
(88)
|
(89)
|
(24)
|
(37)
|
(6)
|
(9)
|
520
|
568
|
566
|
618
|
19
|
10
|
(4)
|
(10)
|
(5)
|
(22)
|
(9)
|
(64)
|
(68)
|
(57)
|
(41)
|
(5)
|
|
| Cash from Financing Activities |
616
N/A
|
382
-38%
|
685
+79%
|
576
-16%
|
(69)
N/A
|
168
N/A
|
(286)
N/A
|
(330)
-15%
|
(259)
+22%
|
(312)
-20%
|
(250)
+20%
|
(107)
+57%
|
(117)
-9%
|
(77)
+34%
|
37
N/A
|
(8)
N/A
|
(7)
+11%
|
(7)
+4%
|
(7)
+3%
|
(7)
+3%
|
(48)
-623%
|
44
N/A
|
59
+35%
|
138
+133%
|
283
+105%
|
208
-26%
|
219
+5%
|
252
+15%
|
172
-32%
|
129
-25%
|
170
+32%
|
21
-88%
|
(11)
N/A
|
(98)
-800%
|
(96)
+2%
|
(147)
-53%
|
1
N/A
|
119
+8 238%
|
551
+362%
|
468
-15%
|
506
+8%
|
385
-24%
|
(67)
N/A
|
27
N/A
|
(93)
N/A
|
(3)
+97%
|
(168)
-5 491%
|
(43)
+74%
|
(154)
-257%
|
(167)
-9%
|
(147)
+12%
|
(196)
-33%
|
(97)
+51%
|
(72)
+26%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
401
N/A
|
105
-74%
|
603
+475%
|
492
-18%
|
(174)
N/A
|
104
N/A
|
(542)
N/A
|
(482)
+11%
|
(243)
+50%
|
(246)
-1%
|
(158)
+36%
|
(19)
+88%
|
16
N/A
|
24
+53%
|
54
+128%
|
(19)
N/A
|
42
N/A
|
22
-47%
|
37
+69%
|
(9)
N/A
|
(113)
-1 229%
|
(107)
+5%
|
(31)
+71%
|
6
N/A
|
54
+744%
|
43
-21%
|
(34)
N/A
|
(29)
+15%
|
(30)
-7%
|
(46)
-50%
|
129
N/A
|
25
-81%
|
57
+126%
|
144
+153%
|
203
+42%
|
94
-54%
|
18
-80%
|
(25)
N/A
|
336
N/A
|
459
+37%
|
582
+27%
|
443
-24%
|
(99)
N/A
|
(94)
+4%
|
(304)
-223%
|
(176)
+42%
|
(230)
-31%
|
(75)
+67%
|
(73)
+3%
|
(103)
-40%
|
(64)
+38%
|
(106)
-66%
|
45
N/A
|
7
-85%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(223)
N/A
|
(284)
-28%
|
(83)
+71%
|
(38)
+54%
|
(105)
-173%
|
(65)
+38%
|
(257)
-297%
|
(117)
+54%
|
25
N/A
|
75
+201%
|
90
+21%
|
50
-44%
|
120
+138%
|
84
-30%
|
92
+10%
|
63
-31%
|
42
-33%
|
26
-38%
|
(38)
N/A
|
(84)
-120%
|
(67)
+21%
|
(153)
-128%
|
(91)
+40%
|
(132)
-45%
|
(217)
-64%
|
(154)
+29%
|
(232)
-50%
|
(253)
-9%
|
(154)
+39%
|
(124)
+19%
|
5
N/A
|
136
+2 575%
|
141
+3%
|
286
+102%
|
282
-1%
|
111
-61%
|
(101)
N/A
|
(254)
-152%
|
(250)
+1%
|
(20)
+92%
|
109
N/A
|
129
+18%
|
101
-22%
|
56
-44%
|
(4)
N/A
|
18
N/A
|
46
+163%
|
27
-42%
|
78
+192%
|
63
-20%
|
94
+49%
|
89
-5%
|
120
+35%
|
55
-54%
|
|