Yibin Tianyuan Group Co Ltd
SZSE:002386
Cash Flow Statement
Cash Flow Statement
Yibin Tianyuan 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 |
(299)
|
(306)
|
(311)
|
(309)
|
(298)
|
(288)
|
(302)
|
(297)
|
(288)
|
(272)
|
(248)
|
(258)
|
(265)
|
(303)
|
(354)
|
(339)
|
(364)
|
(358)
|
(335)
|
(408)
|
(420)
|
(363)
|
(412)
|
(354)
|
(331)
|
(360)
|
(259)
|
(280)
|
(302)
|
(320)
|
(372)
|
(412)
|
(383)
|
(454)
|
(470)
|
(333)
|
(323)
|
(342)
|
(299)
|
(446)
|
(436)
|
|
Change in Working Capital |
61
|
(369)
|
(357)
|
(319)
|
(315)
|
(303)
|
(299)
|
(327)
|
(340)
|
(234)
|
(224)
|
(223)
|
(184)
|
(266)
|
(287)
|
(310)
|
(354)
|
(362)
|
(360)
|
(350)
|
(532)
|
(378)
|
(427)
|
(476)
|
(580)
|
(429)
|
(398)
|
(373)
|
(261)
|
(485)
|
(476)
|
(543)
|
(620)
|
(534)
|
(538)
|
(549)
|
(287)
|
(545)
|
(562)
|
(535)
|
(498)
|
|
Cash from Operating Activities |
618
N/A
|
512
-17%
|
630
+23%
|
463
-26%
|
433
-7%
|
90
-79%
|
(62)
N/A
|
66
N/A
|
80
+20%
|
63
-21%
|
62
-1%
|
70
+14%
|
138
+97%
|
487
+253%
|
519
+7%
|
518
0%
|
533
+3%
|
599
+12%
|
668
+11%
|
831
+24%
|
944
+14%
|
689
-27%
|
689
+0%
|
665
-3%
|
694
+4%
|
617
-11%
|
612
-1%
|
574
-6%
|
577
+1%
|
789
+37%
|
927
+18%
|
1 063
+15%
|
1 100
+3%
|
1 091
-1%
|
1 222
+12%
|
1 592
+30%
|
1 394
-12%
|
955
-31%
|
367
-62%
|
(302)
N/A
|
(56)
+81%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(151)
|
(602)
|
(678)
|
(602)
|
(586)
|
(444)
|
(267)
|
(451)
|
(418)
|
(109)
|
(123)
|
(488)
|
(477)
|
(310)
|
(360)
|
(26)
|
(79)
|
(847)
|
(819)
|
(994)
|
(1 099)
|
(819)
|
(934)
|
(984)
|
(1 144)
|
(373)
|
(375)
|
(94)
|
(200)
|
(301)
|
(244)
|
(602)
|
(316)
|
(279)
|
(197)
|
(17)
|
110
|
(290)
|
(410)
|
(808)
|
(1 039)
|
|
Other Items |
153
|
(60)
|
(64)
|
(64)
|
(71)
|
526
|
546
|
785
|
780
|
218
|
751
|
509
|
1 301
|
1 357
|
834
|
1 619
|
871
|
906
|
867
|
(107)
|
(173)
|
(194)
|
(195)
|
(5)
|
24
|
(14)
|
27
|
(89)
|
(91)
|
(208)
|
(180)
|
(156)
|
(166)
|
14
|
(23)
|
199
|
160
|
(383)
|
(426)
|
(570)
|
(563)
|
|
Cash from Investing Activities |
2
N/A
|
(662)
N/A
|
(742)
-12%
|
(665)
+10%
|
(657)
+1%
|
82
N/A
|
279
+240%
|
334
+20%
|
363
+9%
|
109
-70%
|
628
+477%
|
21
-97%
|
825
+3 753%
|
1 048
+27%
|
474
-55%
|
1 593
+236%
|
793
-50%
|
59
-93%
|
47
-20%
|
(1 101)
N/A
|
(1 271)
-16%
|
(1 013)
+20%
|
(1 129)
-11%
|
(989)
+12%
|
(1 120)
-13%
|
(387)
+65%
|
(348)
+10%
|
(183)
+47%
|
(290)
-59%
|
(509)
-75%
|
(424)
+17%
|
(758)
-79%
|
(482)
+36%
|
(266)
+45%
|
(220)
+17%
|
182
N/A
|
270
+49%
|
(673)
N/A
|
(836)
-24%
|
(1 377)
-65%
|
(1 602)
-16%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(375)
|
(402)
|
(386)
|
89
|
45
|
1 416
|
1 127
|
441
|
(301)
|
(1 812)
|
(1 472)
|
(1 681)
|
(489)
|
(120)
|
(101)
|
(1 024)
|
(1 213)
|
(1 138)
|
(804)
|
1 011
|
421
|
196
|
(131)
|
(680)
|
37
|
(64)
|
(50)
|
946
|
701
|
253
|
(97)
|
(616)
|
(621)
|
(158)
|
95
|
(152)
|
13
|
49
|
568
|
463
|
777
|
|
Cash Paid for Dividends |
(362)
|
(439)
|
(476)
|
(452)
|
(499)
|
(398)
|
(353)
|
(362)
|
(417)
|
(478)
|
(418)
|
(414)
|
(391)
|
(361)
|
(375)
|
(435)
|
(396)
|
(375)
|
(358)
|
(372)
|
(312)
|
(391)
|
(417)
|
(352)
|
(369)
|
(311)
|
(300)
|
(305)
|
(316)
|
(281)
|
(502)
|
(279)
|
(295)
|
(229)
|
(7)
|
(214)
|
(351)
|
(400)
|
0
|
0
|
(144)
|
|
Other |
189
|
804
|
1 120
|
947
|
1 143
|
(480)
|
(186)
|
(564)
|
(748)
|
746
|
(141)
|
1 281
|
1 115
|
(836)
|
(625)
|
(643)
|
(545)
|
281
|
742
|
314
|
1 421
|
1 277
|
1 162
|
743
|
(119)
|
(22)
|
(93)
|
(334)
|
(320)
|
224
|
305
|
732
|
431
|
(219)
|
(361)
|
(1 000)
|
(1 004)
|
(492)
|
1 185
|
1 801
|
1 002
|
|
Cash from Financing Activities |
(548)
N/A
|
(37)
+93%
|
258
N/A
|
584
+127%
|
689
+18%
|
538
-22%
|
588
+9%
|
(484)
N/A
|
(1 466)
-203%
|
(1 544)
-5%
|
(2 031)
-32%
|
(814)
+60%
|
235
N/A
|
(1 318)
N/A
|
(1 101)
+17%
|
(2 102)
-91%
|
(2 154)
-2%
|
(1 232)
+43%
|
(420)
+66%
|
952
N/A
|
1 529
+61%
|
1 082
-29%
|
614
-43%
|
(290)
N/A
|
(451)
-56%
|
(397)
+12%
|
(443)
-12%
|
307
N/A
|
65
-79%
|
196
+203%
|
(294)
N/A
|
(163)
+44%
|
(485)
-197%
|
(605)
-25%
|
(273)
+55%
|
(1 366)
-400%
|
(1 342)
+2%
|
(843)
+37%
|
1 413
N/A
|
1 980
+40%
|
1 635
-17%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(3)
|
(4)
|
(4)
|
(2)
|
(3)
|
0
|
2
|
2
|
2
|
1
|
(1)
|
(1)
|
(1)
|
1
|
2
|
2
|
3
|
(2)
|
(4)
|
(4)
|
(3)
|
(0)
|
2
|
1
|
(3)
|
0
|
(1)
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(2)
|
3
|
9
|
3
|
3
|
6
|
(6)
|
|
Net Change in Cash |
70
N/A
|
(191)
N/A
|
142
N/A
|
379
+168%
|
462
+22%
|
710
+54%
|
807
+14%
|
(82)
N/A
|
(1 021)
-1 150%
|
(1 372)
-34%
|
(1 342)
+2%
|
(723)
+46%
|
1 197
N/A
|
217
-82%
|
(106)
N/A
|
11
N/A
|
(825)
N/A
|
(576)
+30%
|
292
N/A
|
679
+132%
|
1 200
+77%
|
758
-37%
|
175
-77%
|
(611)
N/A
|
(879)
-44%
|
(167)
+81%
|
(180)
-8%
|
699
N/A
|
351
-50%
|
475
+35%
|
209
-56%
|
141
-32%
|
132
-6%
|
218
+65%
|
726
+234%
|
410
-43%
|
331
-19%
|
(558)
N/A
|
946
N/A
|
306
-68%
|
(29)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
467
N/A
|
(90)
N/A
|
(48)
+46%
|
(139)
-186%
|
(154)
-11%
|
(353)
-130%
|
(329)
+7%
|
(385)
-17%
|
(338)
+12%
|
(46)
+86%
|
(61)
-32%
|
(418)
-584%
|
(339)
+19%
|
177
N/A
|
159
-10%
|
493
+210%
|
455
-8%
|
(248)
N/A
|
(151)
+39%
|
(162)
-7%
|
(154)
+5%
|
(130)
+15%
|
(246)
-88%
|
(318)
-30%
|
(450)
-42%
|
244
N/A
|
237
-3%
|
479
+102%
|
377
-21%
|
488
+29%
|
683
+40%
|
461
-33%
|
784
+70%
|
811
+3%
|
1 025
+26%
|
1 575
+54%
|
1 504
-5%
|
665
-56%
|
(43)
N/A
|
(1 110)
-2 483%
|
(1 095)
+1%
|