Jiangsu Zhongli Group Co Ltd
SZSE:002309
Cash Flow Statement
Cash Flow Statement
Jiangsu Zhongli Group Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(235)
|
(313)
|
(459)
|
(467)
|
(530)
|
(249)
|
(233)
|
(178)
|
(80)
|
(459)
|
(730)
|
(712)
|
(647)
|
(386)
|
41
|
60
|
9
|
94
|
30
|
(1)
|
(6)
|
(381)
|
(450)
|
(531)
|
(542)
|
(55)
|
50
|
111
|
73
|
(47)
|
(79)
|
(59)
|
15
|
156
|
199
|
180
|
160
|
80
|
45
|
27
|
7
|
|
Change in Working Capital |
(496)
|
(478)
|
(761)
|
(438)
|
(441)
|
(700)
|
(462)
|
(727)
|
(683)
|
(855)
|
(879)
|
(936)
|
(1 020)
|
(1 087)
|
(1 251)
|
(1 471)
|
(1 571)
|
(1 585)
|
(1 532)
|
(1 374)
|
(1 431)
|
(1 129)
|
(1 162)
|
(1 157)
|
(1 028)
|
(1 472)
|
(1 450)
|
(1 397)
|
(1 356)
|
(1 871)
|
(1 630)
|
(1 461)
|
(1 445)
|
(360)
|
(439)
|
(700)
|
(632)
|
(1 225)
|
(1 272)
|
(1 192)
|
(1 208)
|
|
Cash from Operating Activities |
(495)
N/A
|
35
N/A
|
(278)
N/A
|
(1 522)
-448%
|
(1 495)
+2%
|
(1 245)
+17%
|
12
N/A
|
505
+4 215%
|
(420)
N/A
|
(647)
-54%
|
(1 625)
-151%
|
(645)
+60%
|
153
N/A
|
(1 346)
N/A
|
(1 356)
-1%
|
(2 192)
-62%
|
(2 017)
+8%
|
(592)
+71%
|
(565)
+5%
|
44
N/A
|
974
+2 124%
|
2 724
+180%
|
3 329
+22%
|
3 079
-8%
|
3 587
+17%
|
4 140
+15%
|
3 916
-5%
|
4 448
+14%
|
3 471
-22%
|
249
-93%
|
395
+59%
|
(383)
N/A
|
(376)
+2%
|
1 094
N/A
|
944
-14%
|
1 218
+29%
|
843
-31%
|
387
-54%
|
356
-8%
|
426
+20%
|
611
+43%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
493
|
(281)
|
(293)
|
(309)
|
(332)
|
(386)
|
(323)
|
(485)
|
(662)
|
(691)
|
(737)
|
(755)
|
(831)
|
(894)
|
(1 004)
|
(820)
|
(462)
|
(366)
|
(231)
|
(326)
|
(439)
|
(554)
|
(635)
|
(720)
|
(768)
|
(613)
|
(559)
|
(661)
|
(615)
|
(713)
|
(847)
|
(1 234)
|
(1 408)
|
(1 132)
|
(939)
|
(336)
|
(207)
|
(359)
|
(348)
|
(277)
|
(178)
|
|
Other Items |
46
|
(127)
|
(138)
|
(295)
|
(421)
|
(26)
|
(154)
|
(105)
|
90
|
(158)
|
(5)
|
(9)
|
(172)
|
332
|
307
|
334
|
460
|
91
|
(191)
|
(689)
|
(576)
|
(935)
|
(914)
|
395
|
272
|
1 203
|
1 482
|
645
|
749
|
790
|
872
|
912
|
886
|
241
|
158
|
609
|
623
|
877
|
876
|
392
|
302
|
|
Cash from Investing Activities |
540
N/A
|
(408)
N/A
|
(431)
-6%
|
(603)
-40%
|
(752)
-25%
|
(412)
+45%
|
(476)
-16%
|
(590)
-24%
|
(572)
+3%
|
(849)
-48%
|
(742)
+13%
|
(764)
-3%
|
(1 003)
-31%
|
(563)
+44%
|
(697)
-24%
|
(486)
+30%
|
(2)
+100%
|
(275)
-14 389%
|
(422)
-53%
|
(1 015)
-141%
|
(1 015)
0%
|
(1 489)
-47%
|
(1 550)
-4%
|
(325)
+79%
|
(495)
-52%
|
590
N/A
|
923
+57%
|
(17)
N/A
|
134
N/A
|
77
-43%
|
26
-66%
|
(322)
N/A
|
(522)
-62%
|
(891)
-71%
|
(781)
+12%
|
273
N/A
|
416
+52%
|
518
+24%
|
528
+2%
|
115
-78%
|
124
+8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
1 123
|
936
|
(218)
|
1 037
|
2 053
|
975
|
259
|
427
|
406
|
1 410
|
2 813
|
2 049
|
2 553
|
1 520
|
2 729
|
2 427
|
548
|
2 285
|
(1 878)
|
(1 185)
|
(1 877)
|
(3 866)
|
(997)
|
(1 384)
|
(1 948)
|
(1 874)
|
(2 293)
|
(2 259)
|
(1 445)
|
(1 083)
|
(794)
|
(193)
|
82
|
38
|
(48)
|
(573)
|
(471)
|
(226)
|
(397)
|
(394)
|
(403)
|
|
Cash Paid for Dividends |
(588)
|
(443)
|
(429)
|
(574)
|
(668)
|
(682)
|
(759)
|
(677)
|
(627)
|
(595)
|
(531)
|
(664)
|
(1 397)
|
(673)
|
(715)
|
(559)
|
123
|
(821)
|
(920)
|
(882)
|
(923)
|
(844)
|
(733)
|
(797)
|
(738)
|
(821)
|
(809)
|
(749)
|
(650)
|
(432)
|
(396)
|
(385)
|
(342)
|
(299)
|
(268)
|
(265)
|
(245)
|
(202)
|
(200)
|
(157)
|
(137)
|
|
Other |
44
|
145
|
2 169
|
2 135
|
1 817
|
2 075
|
935
|
347
|
428
|
600
|
317
|
506
|
619
|
868
|
0
|
691
|
0
|
3 361
|
3 281
|
3 369
|
3 273
|
(992)
|
(1 009)
|
0
|
(919)
|
(1 125)
|
(959)
|
(1 134)
|
(1 075)
|
66
|
(118)
|
68
|
14
|
(597)
|
(580)
|
(858)
|
(898)
|
(390)
|
(389)
|
(122)
|
(87)
|
|
Cash from Financing Activities |
579
N/A
|
638
+10%
|
1 523
+139%
|
2 597
+71%
|
3 202
+23%
|
2 367
-26%
|
435
-82%
|
97
-78%
|
207
+114%
|
1 415
+585%
|
2 599
+84%
|
1 892
-27%
|
1 776
-6%
|
1 715
-3%
|
2 886
+68%
|
2 559
-11%
|
1 314
-49%
|
4 825
+267%
|
564
-88%
|
1 383
+145%
|
473
-66%
|
(5 702)
N/A
|
(2 739)
+52%
|
(3 181)
-16%
|
(3 590)
-13%
|
(3 820)
-6%
|
(4 046)
-6%
|
(4 142)
-2%
|
(3 170)
+23%
|
(1 450)
+54%
|
(1 307)
+10%
|
(510)
+61%
|
(247)
+52%
|
(858)
-248%
|
(896)
-4%
|
(1 696)
-89%
|
(1 614)
+5%
|
(817)
+49%
|
(986)
-21%
|
(673)
+32%
|
(627)
+7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(6)
|
(10)
|
32
|
(24)
|
(88)
|
(183)
|
(75)
|
(61)
|
1
|
107
|
30
|
40
|
73
|
88
|
89
|
85
|
(37)
|
(52)
|
(124)
|
(46)
|
42
|
6
|
78
|
55
|
80
|
73
|
81
|
(29)
|
(78)
|
(79)
|
(155)
|
(140)
|
(140)
|
(109)
|
(55)
|
2
|
(9)
|
(3)
|
(14)
|
(18)
|
|
Net Change in Cash |
622
N/A
|
260
-58%
|
805
+210%
|
503
-37%
|
931
+85%
|
623
-33%
|
(212)
N/A
|
(63)
+70%
|
(846)
-1 249%
|
(80)
+91%
|
339
N/A
|
513
+51%
|
965
+88%
|
(121)
N/A
|
922
N/A
|
(30)
N/A
|
(620)
-1 954%
|
3 921
N/A
|
(475)
N/A
|
288
N/A
|
386
+34%
|
(4 425)
N/A
|
(953)
+78%
|
(349)
+63%
|
(444)
-27%
|
990
N/A
|
867
-12%
|
369
-57%
|
407
+10%
|
(1 202)
N/A
|
(966)
+20%
|
(1 369)
-42%
|
(1 285)
+6%
|
(795)
+38%
|
(842)
-6%
|
(260)
+69%
|
(352)
-35%
|
79
N/A
|
(105)
N/A
|
(146)
-39%
|
89
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(2)
N/A
|
(246)
-12 863%
|
(571)
-132%
|
(1 831)
-221%
|
(1 827)
+0%
|
(1 630)
+11%
|
(311)
+81%
|
20
N/A
|
(1 082)
N/A
|
(1 338)
-24%
|
(2 362)
-77%
|
(1 400)
+41%
|
(679)
+52%
|
(2 241)
-230%
|
(2 359)
-5%
|
(3 011)
-28%
|
(2 478)
+18%
|
(958)
+61%
|
(796)
+17%
|
(282)
+65%
|
535
N/A
|
2 170
+306%
|
2 694
+24%
|
2 359
-12%
|
2 819
+20%
|
3 527
+25%
|
3 357
-5%
|
3 786
+13%
|
2 856
-25%
|
(464)
N/A
|
(452)
+3%
|
(1 617)
-258%
|
(1 784)
-10%
|
(38)
+98%
|
5
N/A
|
882
+17 444%
|
636
-28%
|
28
-96%
|
8
-70%
|
149
+1 689%
|
433
+191%
|