Shandong Longji Machinery Co Ltd
SZSE:002363
Cash Flow Statement
Cash Flow Statement
Shandong Longji Machinery 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 |
51
|
45
|
53
|
55
|
48
|
50
|
50
|
51
|
55
|
50
|
43
|
34
|
26
|
24
|
22
|
42
|
53
|
64
|
75
|
66
|
78
|
85
|
102
|
107
|
94
|
95
|
74
|
65
|
53
|
44
|
46
|
38
|
48
|
64
|
73
|
94
|
101
|
96
|
81
|
74
|
63
|
|
Change in Working Capital |
(158)
|
(193)
|
(195)
|
(207)
|
(216)
|
(218)
|
(208)
|
(221)
|
(236)
|
(251)
|
(277)
|
(274)
|
(273)
|
(282)
|
(291)
|
(304)
|
(317)
|
(333)
|
(338)
|
(350)
|
(358)
|
(354)
|
(348)
|
(331)
|
(308)
|
(301)
|
(289)
|
(276)
|
(274)
|
(205)
|
(200)
|
(192)
|
(201)
|
(225)
|
(228)
|
(236)
|
(239)
|
(254)
|
(262)
|
(257)
|
(252)
|
|
Cash from Operating Activities |
90
N/A
|
131
+45%
|
136
+4%
|
182
+34%
|
152
-16%
|
172
+13%
|
288
+68%
|
265
-8%
|
354
+34%
|
294
-17%
|
264
-10%
|
318
+21%
|
249
-22%
|
182
-27%
|
249
+37%
|
166
-33%
|
250
+51%
|
278
+11%
|
245
-12%
|
188
-23%
|
135
-28%
|
250
+85%
|
212
-15%
|
285
+34%
|
246
-13%
|
134
-46%
|
126
-6%
|
45
-65%
|
10
-77%
|
9
-11%
|
(31)
N/A
|
28
N/A
|
19
-32%
|
198
+948%
|
298
+51%
|
309
+3%
|
418
+35%
|
298
-29%
|
205
-31%
|
199
-3%
|
206
+3%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(135)
|
(131)
|
(132)
|
(134)
|
(149)
|
(129)
|
(102)
|
(126)
|
(83)
|
(81)
|
(104)
|
(116)
|
(184)
|
(203)
|
(252)
|
(222)
|
(181)
|
(148)
|
(87)
|
(117)
|
(170)
|
(213)
|
(213)
|
(181)
|
(113)
|
(149)
|
(147)
|
(151)
|
(155)
|
(85)
|
(78)
|
(63)
|
(55)
|
(59)
|
(56)
|
(73)
|
(113)
|
(146)
|
(150)
|
(148)
|
(117)
|
|
Other Items |
3
|
(76)
|
(55)
|
(45)
|
(29)
|
37
|
16
|
(7)
|
2
|
14
|
(22)
|
(229)
|
(135)
|
(131)
|
(105)
|
46
|
(64)
|
(28)
|
(213)
|
(140)
|
(128)
|
(133)
|
(17)
|
(37)
|
(3)
|
(25)
|
66
|
95
|
112
|
111
|
158
|
148
|
126
|
149
|
134
|
136
|
(19)
|
(93)
|
(137)
|
(103)
|
(4)
|
|
Cash from Investing Activities |
(132)
N/A
|
(207)
-57%
|
(187)
+10%
|
(179)
+4%
|
(178)
+1%
|
(92)
+48%
|
(86)
+7%
|
(133)
-54%
|
(81)
+39%
|
(67)
+18%
|
(126)
-89%
|
(345)
-173%
|
(319)
+8%
|
(334)
-5%
|
(357)
-7%
|
(176)
+51%
|
(245)
-39%
|
(176)
+28%
|
(299)
-70%
|
(257)
+14%
|
(297)
-16%
|
(346)
-16%
|
(230)
+34%
|
(218)
+5%
|
(116)
+47%
|
(174)
-50%
|
(81)
+53%
|
(56)
+31%
|
(43)
+23%
|
26
N/A
|
80
+205%
|
84
+6%
|
71
-16%
|
91
+28%
|
78
-14%
|
63
-20%
|
(132)
N/A
|
(240)
-82%
|
(287)
-20%
|
(251)
+12%
|
(121)
+52%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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
|
10
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(114)
|
(146)
|
(139)
|
(132)
|
(64)
|
(84)
|
(237)
|
(78)
|
(184)
|
(178)
|
(279)
|
(362)
|
(206)
|
(175)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
150
|
150
|
130
|
99
|
(45)
|
(55)
|
(35)
|
(25)
|
(5)
|
10
|
5
|
2
|
(3)
|
(8)
|
|
Cash Paid for Dividends |
(32)
|
(29)
|
(38)
|
(50)
|
(53)
|
(58)
|
(48)
|
(47)
|
(44)
|
(41)
|
(37)
|
(26)
|
(22)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(18)
|
(21)
|
(23)
|
(22)
|
(21)
|
(7)
|
(11)
|
(9)
|
(8)
|
(28)
|
(187)
|
(188)
|
(189)
|
(254)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(87)
|
(54)
|
(53)
|
|
Other |
324
|
324
|
332
|
16
|
25
|
26
|
0
|
0
|
0
|
0
|
455
|
455
|
455
|
455
|
(2)
|
(2)
|
(2)
|
328
|
336
|
336
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
177
N/A
|
149
-16%
|
155
+4%
|
(166)
N/A
|
(92)
+45%
|
(115)
-26%
|
(267)
-132%
|
(114)
+57%
|
(228)
-99%
|
(218)
+4%
|
139
N/A
|
68
-51%
|
227
+234%
|
261
+15%
|
(21)
N/A
|
(21)
-2%
|
(22)
-4%
|
308
N/A
|
318
+3%
|
314
-1%
|
307
-2%
|
(22)
N/A
|
(27)
-21%
|
(13)
+53%
|
(11)
+14%
|
(9)
+20%
|
13
N/A
|
122
+854%
|
(37)
N/A
|
(59)
-59%
|
(91)
-55%
|
(299)
-230%
|
(142)
+52%
|
(122)
+14%
|
(112)
+8%
|
(92)
+18%
|
(77)
+16%
|
(72)
+6%
|
(76)
-4%
|
(47)
+38%
|
(51)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
3
|
4
|
6
|
6
|
4
|
2
|
0
|
1
|
1
|
(0)
|
(2)
|
(3)
|
(4)
|
(0)
|
5
|
5
|
3
|
3
|
1
|
1
|
7
|
5
|
(1)
|
(6)
|
(8)
|
(11)
|
(6)
|
(6)
|
(8)
|
18
|
22
|
27
|
27
|
11
|
6
|
|
Net Change in Cash |
133
N/A
|
70
-48%
|
102
+46%
|
(164)
N/A
|
(118)
+28%
|
(35)
+70%
|
(62)
-76%
|
21
N/A
|
51
+138%
|
15
-71%
|
280
+1 781%
|
43
-85%
|
156
+264%
|
110
-30%
|
(129)
N/A
|
(32)
+75%
|
(18)
+42%
|
408
N/A
|
260
-36%
|
245
-6%
|
150
-39%
|
(113)
N/A
|
(41)
+64%
|
56
N/A
|
121
+115%
|
(47)
N/A
|
65
N/A
|
116
+80%
|
(71)
N/A
|
(29)
+59%
|
(49)
-68%
|
(198)
-302%
|
(59)
+70%
|
160
N/A
|
256
+60%
|
297
+16%
|
231
-22%
|
12
-95%
|
(131)
N/A
|
(88)
+32%
|
40
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(45)
N/A
|
(1)
+99%
|
4
N/A
|
48
+1 128%
|
4
-93%
|
42
+1 109%
|
186
+340%
|
139
-25%
|
271
+95%
|
213
-21%
|
160
-25%
|
202
+27%
|
65
-68%
|
(22)
N/A
|
(3)
+85%
|
(56)
-1 641%
|
70
N/A
|
130
+87%
|
158
+21%
|
71
-55%
|
(35)
N/A
|
37
N/A
|
(0)
N/A
|
104
N/A
|
133
+28%
|
(15)
N/A
|
(21)
-41%
|
(106)
-401%
|
(145)
-36%
|
(75)
+48%
|
(109)
-45%
|
(35)
+67%
|
(36)
-2%
|
139
N/A
|
243
+75%
|
235
-3%
|
305
+29%
|
151
-50%
|
54
-64%
|
51
-6%
|
89
+73%
|