Hangzhou Greatstar Industrial Co Ltd
SZSE:002444
Cash Flow Statement
Cash Flow Statement
Hangzhou Greatstar Industrial 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 |
39
|
35
|
34
|
28
|
11
|
(6)
|
(120)
|
(14)
|
3
|
6
|
145
|
50
|
34
|
25
|
(0)
|
(11)
|
5
|
79
|
84
|
129
|
154
|
133
|
109
|
109
|
109
|
159
|
113
|
143
|
274
|
311
|
353
|
353
|
284
|
305
|
377
|
390
|
410
|
348
|
287
|
164
|
96
|
|
Change in Working Capital |
(522)
|
(407)
|
(489)
|
(434)
|
(425)
|
(420)
|
(454)
|
(459)
|
(492)
|
(495)
|
(483)
|
(548)
|
(554)
|
(595)
|
(676)
|
(714)
|
(705)
|
(790)
|
(834)
|
(942)
|
(1 037)
|
(1 308)
|
(1 558)
|
(1 656)
|
(1 931)
|
(1 708)
|
(1 760)
|
(1 745)
|
(1 792)
|
(1 798)
|
(1 832)
|
(2 114)
|
(2 174)
|
(2 672)
|
(2 964)
|
(2 870)
|
(2 996)
|
(3 037)
|
(2 927)
|
(2 956)
|
(2 997)
|
|
Cash from Operating Activities |
396
N/A
|
333
-16%
|
187
-44%
|
369
+97%
|
330
-11%
|
484
+47%
|
563
+16%
|
484
-14%
|
561
+16%
|
503
-10%
|
479
-5%
|
468
-2%
|
546
+17%
|
608
+11%
|
655
+8%
|
665
+2%
|
623
-6%
|
451
-28%
|
457
+1%
|
364
-20%
|
532
+46%
|
793
+49%
|
388
-51%
|
833
+115%
|
697
-16%
|
810
+16%
|
1 078
+33%
|
196
-82%
|
880
+349%
|
771
-12%
|
705
-9%
|
1 351
+92%
|
61
-95%
|
19
-69%
|
128
+590%
|
234
+82%
|
781
+234%
|
1 632
+109%
|
1 929
+18%
|
2 284
+18%
|
2 574
+13%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(153)
|
(128)
|
(103)
|
(98)
|
(112)
|
(129)
|
(124)
|
(124)
|
(142)
|
(107)
|
(102)
|
(103)
|
(70)
|
(106)
|
(102)
|
(108)
|
(91)
|
(87)
|
(89)
|
(98)
|
(445)
|
(151)
|
(199)
|
(294)
|
4
|
(328)
|
(303)
|
(249)
|
(295)
|
(625)
|
(746)
|
(747)
|
(814)
|
(542)
|
(474)
|
(463)
|
(381)
|
(432)
|
(481)
|
(519)
|
(540)
|
|
Other Items |
(773)
|
(647)
|
(547)
|
(52)
|
(233)
|
(378)
|
(209)
|
115
|
178
|
508
|
249
|
58
|
255
|
(245)
|
(206)
|
(1 222)
|
(1 039)
|
(956)
|
(402)
|
(749)
|
(1 479)
|
(440)
|
(1 035)
|
187
|
692
|
(1 067)
|
(894)
|
(717)
|
(747)
|
226
|
197
|
(460)
|
(858)
|
(671)
|
(678)
|
(206)
|
226
|
(82)
|
(78)
|
(95)
|
(260)
|
|
Cash from Investing Activities |
(926)
N/A
|
(775)
+16%
|
(651)
+16%
|
(149)
+77%
|
(345)
-131%
|
(507)
-47%
|
(333)
+34%
|
(9)
+97%
|
36
N/A
|
402
+1 013%
|
147
-63%
|
(45)
N/A
|
185
N/A
|
(351)
N/A
|
(308)
+12%
|
(1 330)
-332%
|
(1 130)
+15%
|
(1 042)
+8%
|
(491)
+53%
|
(847)
-72%
|
(1 924)
-127%
|
(591)
+69%
|
(1 234)
-109%
|
(108)
+91%
|
696
N/A
|
(1 395)
N/A
|
(1 197)
+14%
|
(966)
+19%
|
(1 042)
-8%
|
(399)
+62%
|
(550)
-38%
|
(1 207)
-119%
|
(1 672)
-39%
|
(1 213)
+27%
|
(1 153)
+5%
|
(669)
+42%
|
(156)
+77%
|
(514)
-230%
|
(558)
-9%
|
(615)
-10%
|
(800)
-30%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
156
|
(7)
|
210
|
329
|
204
|
528
|
262
|
88
|
36
|
(99)
|
21
|
130
|
(79)
|
(330)
|
(332)
|
(291)
|
351
|
310
|
(147)
|
(178)
|
583
|
120
|
729
|
759
|
(159)
|
533
|
498
|
654
|
229
|
935
|
834
|
1 020
|
1 558
|
1 292
|
1 322
|
1 020
|
426
|
(933)
|
(1 290)
|
(1 214)
|
(224)
|
|
Cash Paid for Dividends |
(150)
|
(149)
|
(147)
|
(122)
|
(124)
|
(126)
|
(129)
|
(230)
|
(241)
|
(232)
|
(233)
|
(138)
|
(122)
|
(126)
|
(123)
|
(13)
|
(122)
|
(125)
|
(128)
|
(130)
|
(22)
|
(23)
|
(30)
|
(35)
|
(33)
|
(234)
|
(230)
|
(231)
|
(241)
|
(43)
|
(44)
|
(45)
|
(51)
|
(53)
|
(58)
|
(71)
|
(72)
|
(71)
|
(90)
|
(279)
|
(279)
|
|
Other |
(209)
|
(157)
|
(124)
|
(75)
|
(140)
|
(351)
|
0
|
(270)
|
(264)
|
111
|
974
|
763
|
772
|
1 183
|
195
|
369
|
532
|
105
|
231
|
300
|
167
|
40
|
(223)
|
(335)
|
(317)
|
(34)
|
230
|
578
|
1 246
|
268
|
258
|
(49)
|
(965)
|
292
|
234
|
110
|
346
|
394
|
452
|
688
|
675
|
|
Cash from Financing Activities |
(204)
N/A
|
(312)
-53%
|
(61)
+81%
|
132
N/A
|
(59)
N/A
|
52
N/A
|
(213)
N/A
|
(412)
-93%
|
(468)
-14%
|
(220)
+53%
|
762
N/A
|
756
-1%
|
571
-24%
|
727
+28%
|
(260)
N/A
|
66
N/A
|
761
+1 061%
|
290
-62%
|
(44)
N/A
|
(9)
+80%
|
727
N/A
|
138
-81%
|
475
+245%
|
390
-18%
|
(509)
N/A
|
266
N/A
|
498
+88%
|
1 002
+101%
|
1 234
+23%
|
1 159
-6%
|
1 048
-10%
|
926
-12%
|
542
-41%
|
1 531
+182%
|
1 498
-2%
|
1 059
-29%
|
700
-34%
|
(610)
N/A
|
(928)
-52%
|
(805)
+13%
|
172
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(40)
|
(7)
|
(7)
|
7
|
27
|
(9)
|
(6)
|
(2)
|
(22)
|
(8)
|
(2)
|
(13)
|
15
|
13
|
2
|
(67)
|
(126)
|
(53)
|
(129)
|
76
|
157
|
58
|
123
|
21
|
46
|
5
|
30
|
52
|
(126)
|
71
|
66
|
(29)
|
100
|
(65)
|
(81)
|
27
|
108
|
285
|
266
|
273
|
266
|
|
Net Change in Cash |
(774)
N/A
|
(761)
+2%
|
(531)
+30%
|
360
N/A
|
(48)
N/A
|
20
N/A
|
11
-44%
|
61
+452%
|
107
+77%
|
677
+531%
|
1 385
+105%
|
1 165
-16%
|
1 316
+13%
|
997
-24%
|
89
-91%
|
(666)
N/A
|
127
N/A
|
(354)
N/A
|
(206)
+42%
|
(415)
-102%
|
(509)
-23%
|
397
N/A
|
(249)
N/A
|
1 137
N/A
|
930
-18%
|
(314)
N/A
|
409
N/A
|
284
-30%
|
946
+233%
|
1 603
+69%
|
1 269
-21%
|
1 040
-18%
|
(968)
N/A
|
271
N/A
|
393
+45%
|
650
+66%
|
1 434
+121%
|
792
-45%
|
708
-11%
|
1 138
+61%
|
2 213
+94%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
243
N/A
|
205
-16%
|
84
-59%
|
271
+223%
|
218
-20%
|
355
+63%
|
439
+24%
|
360
-18%
|
419
+16%
|
397
-5%
|
377
-5%
|
365
-3%
|
475
+30%
|
502
+6%
|
553
+10%
|
557
+1%
|
532
-5%
|
364
-32%
|
369
+1%
|
266
-28%
|
87
-67%
|
642
+640%
|
189
-71%
|
539
+185%
|
701
+30%
|
482
-31%
|
775
+61%
|
(53)
N/A
|
585
N/A
|
147
-75%
|
(41)
N/A
|
604
N/A
|
(753)
N/A
|
(523)
+31%
|
(346)
+34%
|
(229)
+34%
|
400
N/A
|
1 199
+200%
|
1 448
+21%
|
1 765
+22%
|
2 034
+15%
|