Northeast Pharmaceutical Group Co Ltd
SZSE:000597
Cash Flow Statement
Cash Flow Statement
Northeast Pharmaceutical Group 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 |
(220)
|
(234)
|
(258)
|
(262)
|
(275)
|
(237)
|
(177)
|
(129)
|
(173)
|
(201)
|
(249)
|
(290)
|
(247)
|
(279)
|
(286)
|
(292)
|
(324)
|
(381)
|
(391)
|
(447)
|
(442)
|
(437)
|
(481)
|
(370)
|
(377)
|
(315)
|
(322)
|
(368)
|
(390)
|
(417)
|
(406)
|
(455)
|
(414)
|
(419)
|
(389)
|
(379)
|
(418)
|
(458)
|
(542)
|
(558)
|
(536)
|
|
Change in Working Capital |
(1 185)
|
(1 179)
|
(1 197)
|
(1 136)
|
(1 310)
|
(1 319)
|
(1 310)
|
(1 381)
|
(1 293)
|
(1 282)
|
(1 303)
|
(1 287)
|
(1 025)
|
(1 114)
|
(1 184)
|
(1 150)
|
(1 269)
|
(1 410)
|
(1 732)
|
(2 105)
|
(2 505)
|
(2 788)
|
(2 953)
|
(3 049)
|
(3 151)
|
(3 136)
|
(2 944)
|
(2 784)
|
(2 678)
|
(2 671)
|
(2 663)
|
(2 713)
|
(2 747)
|
(2 516)
|
(2 590)
|
(2 642)
|
(2 647)
|
(2 834)
|
(2 738)
|
(2 718)
|
(2 575)
|
|
Cash from Operating Activities |
(266)
N/A
|
(215)
+19%
|
(178)
+17%
|
(59)
+67%
|
47
N/A
|
19
-60%
|
(17)
N/A
|
(81)
-369%
|
100
N/A
|
108
+9%
|
301
+177%
|
255
-15%
|
385
+51%
|
540
+41%
|
104
-81%
|
279
+167%
|
(301)
N/A
|
(478)
-59%
|
(117)
+75%
|
(207)
-77%
|
285
N/A
|
209
-27%
|
95
-54%
|
123
+29%
|
353
+186%
|
234
-34%
|
718
+206%
|
990
+38%
|
571
-42%
|
816
+43%
|
590
-28%
|
548
-7%
|
747
+36%
|
1 028
+38%
|
1 018
-1%
|
979
-4%
|
1 109
+13%
|
961
-13%
|
927
-3%
|
762
-18%
|
587
-23%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(452)
|
(498)
|
(530)
|
(559)
|
(532)
|
(607)
|
(555)
|
(486)
|
(346)
|
(236)
|
(191)
|
(148)
|
(177)
|
(168)
|
(243)
|
(364)
|
(415)
|
(448)
|
(478)
|
(349)
|
(566)
|
(540)
|
(486)
|
(514)
|
(229)
|
(193)
|
(357)
|
(409)
|
(400)
|
(419)
|
(224)
|
(137)
|
(120)
|
(167)
|
(162)
|
(208)
|
(244)
|
(205)
|
(244)
|
(244)
|
(235)
|
|
Other Items |
1
|
1
|
58
|
(881)
|
59
|
1
|
4
|
59
|
(38)
|
22
|
(261)
|
(249)
|
(358)
|
(358)
|
91
|
74
|
363
|
363
|
135
|
151
|
3
|
0
|
3
|
(2)
|
(3)
|
0
|
0
|
56
|
78
|
80
|
(418)
|
(471)
|
20
|
18
|
516
|
513
|
(12)
|
(5)
|
(5)
|
(6)
|
7
|
|
Cash from Investing Activities |
(451)
N/A
|
(497)
-10%
|
(473)
+5%
|
(1 440)
-205%
|
(473)
+67%
|
(607)
-28%
|
(551)
+9%
|
(427)
+23%
|
(384)
+10%
|
(214)
+44%
|
(452)
-111%
|
(397)
+12%
|
(535)
-35%
|
(526)
+2%
|
(152)
+71%
|
(289)
-90%
|
(52)
+82%
|
(85)
-65%
|
(343)
-301%
|
(198)
+42%
|
(563)
-184%
|
(538)
+4%
|
(482)
+10%
|
(516)
-7%
|
(232)
+55%
|
(196)
+16%
|
(361)
-85%
|
(352)
+2%
|
(323)
+8%
|
(339)
-5%
|
(642)
-89%
|
(609)
+5%
|
(100)
+84%
|
(149)
-49%
|
354
N/A
|
305
-14%
|
(256)
N/A
|
(210)
+18%
|
(249)
-19%
|
(250)
0%
|
(228)
+9%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
1 578
|
1 475
|
1 536
|
1 725
|
(117)
|
196
|
(8)
|
(510)
|
537
|
468
|
844
|
969
|
321
|
154
|
73
|
324
|
424
|
460
|
(150)
|
(640)
|
(1 039)
|
(1 278)
|
(846)
|
(352)
|
(13)
|
888
|
609
|
(94)
|
(460)
|
4
|
(409)
|
254
|
(185)
|
(1 499)
|
(362)
|
(616)
|
(305)
|
37
|
(748)
|
(337)
|
(69)
|
|
Cash Paid for Dividends |
(190)
|
(193)
|
(196)
|
(257)
|
(200)
|
(207)
|
(221)
|
(167)
|
(184)
|
(178)
|
(162)
|
(163)
|
(156)
|
(154)
|
(155)
|
(145)
|
(159)
|
(168)
|
(187)
|
(183)
|
(167)
|
(158)
|
(137)
|
(138)
|
(136)
|
(130)
|
(131)
|
(127)
|
(125)
|
(124)
|
(158)
|
(160)
|
(166)
|
(170)
|
(155)
|
(151)
|
(109)
|
(103)
|
(228)
|
(226)
|
(220)
|
|
Other |
38
|
(172)
|
(239)
|
556
|
973
|
974
|
991
|
82
|
(181)
|
(129)
|
(235)
|
(164)
|
(73)
|
(104)
|
40
|
(208)
|
(147)
|
(129)
|
734
|
826
|
1 060
|
1 418
|
640
|
641
|
44
|
338
|
47
|
(166)
|
226
|
(1 395)
|
(408)
|
(274)
|
218
|
1 173
|
358
|
857
|
355
|
463
|
407
|
683
|
670
|
|
Cash from Financing Activities |
1 426
N/A
|
1 111
-22%
|
1 102
-1%
|
2 024
+84%
|
657
-68%
|
962
+47%
|
761
-21%
|
(595)
N/A
|
171
N/A
|
162
-6%
|
447
+177%
|
642
+43%
|
91
-86%
|
(104)
N/A
|
(42)
+60%
|
(28)
+33%
|
118
N/A
|
163
+38%
|
398
+144%
|
2
-99%
|
(145)
N/A
|
(19)
+87%
|
(344)
-1 748%
|
151
N/A
|
(105)
N/A
|
1 096
N/A
|
526
-52%
|
(387)
N/A
|
(359)
+7%
|
(1 515)
-322%
|
(974)
+36%
|
(179)
+82%
|
(132)
+26%
|
(495)
-274%
|
(160)
+68%
|
91
N/A
|
(59)
N/A
|
397
N/A
|
(568)
N/A
|
120
N/A
|
381
+219%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
2
|
2
|
2
|
(6)
|
(6)
|
(6)
|
(3)
|
1
|
(1)
|
2
|
1
|
1
|
3
|
0
|
(7)
|
(2)
|
(2)
|
(4)
|
2
|
(2)
|
(3)
|
2
|
8
|
7
|
5
|
13
|
7
|
6
|
|
Net Change in Cash |
708
N/A
|
399
-44%
|
451
+13%
|
525
+16%
|
231
-56%
|
374
+62%
|
193
-49%
|
(1 102)
N/A
|
(112)
+90%
|
57
N/A
|
297
+424%
|
500
+69%
|
(57)
N/A
|
(87)
-53%
|
(87)
0%
|
(37)
+58%
|
(241)
-561%
|
(407)
-69%
|
(68)
+83%
|
(406)
-498%
|
(423)
-4%
|
(348)
+18%
|
(729)
-109%
|
(240)
+67%
|
16
N/A
|
1 138
+6 924%
|
883
-22%
|
244
-72%
|
(113)
N/A
|
(1 040)
-822%
|
(1 030)
+1%
|
(238)
+77%
|
512
N/A
|
381
-26%
|
1 214
+219%
|
1 383
+14%
|
800
-42%
|
1 152
+44%
|
123
-89%
|
638
+418%
|
746
+17%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(718)
N/A
|
(713)
+1%
|
(708)
+1%
|
(618)
+13%
|
(485)
+21%
|
(588)
-21%
|
(573)
+3%
|
(567)
+1%
|
(246)
+57%
|
(127)
+48%
|
109
N/A
|
107
-2%
|
208
+94%
|
372
+79%
|
(138)
N/A
|
(85)
+39%
|
(716)
-741%
|
(926)
-29%
|
(595)
+36%
|
(556)
+7%
|
(281)
+50%
|
(331)
-18%
|
(390)
-18%
|
(390)
+0%
|
123
N/A
|
42
-66%
|
361
+765%
|
582
+61%
|
171
-71%
|
397
+133%
|
366
-8%
|
411
+12%
|
627
+52%
|
861
+37%
|
856
-1%
|
771
-10%
|
864
+12%
|
755
-13%
|
683
-10%
|
518
-24%
|
351
-32%
|