Zhejiang Jingu Co Ltd
SZSE:002488
Cash Flow Statement
Cash Flow Statement
Zhejiang Jingu 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 |
63
|
66
|
66
|
75
|
77
|
67
|
72
|
67
|
47
|
29
|
(2)
|
(26)
|
(26)
|
(2)
|
3
|
20
|
39
|
39
|
27
|
28
|
2
|
1
|
35
|
32
|
41
|
46
|
33
|
48
|
56
|
55
|
48
|
35
|
37
|
41
|
46
|
39
|
36
|
22
|
28
|
20
|
50
|
|
Change in Working Capital |
(242)
|
(218)
|
(211)
|
(194)
|
(236)
|
(245)
|
(267)
|
(226)
|
(236)
|
(271)
|
(314)
|
(403)
|
(377)
|
(584)
|
(620)
|
(852)
|
(776)
|
(558)
|
(336)
|
(422)
|
(397)
|
(490)
|
(662)
|
(171)
|
(347)
|
(386)
|
(376)
|
(492)
|
(332)
|
(154)
|
(123)
|
(339)
|
(472)
|
(398)
|
(362)
|
(217)
|
(167)
|
(192)
|
(194)
|
(208)
|
(205)
|
|
Cash from Operating Activities |
57
N/A
|
12
-78%
|
77
+519%
|
136
+78%
|
134
-2%
|
330
+146%
|
313
-5%
|
290
-7%
|
207
-29%
|
(24)
N/A
|
57
N/A
|
(151)
N/A
|
(161)
-6%
|
(79)
+51%
|
(121)
-54%
|
(277)
-129%
|
(187)
+32%
|
(385)
-105%
|
(638)
-66%
|
(646)
-1%
|
(621)
+4%
|
(439)
+29%
|
(400)
+9%
|
(43)
+89%
|
(354)
-734%
|
(254)
+28%
|
(8)
+97%
|
(165)
-1 931%
|
217
N/A
|
(74)
N/A
|
(181)
-146%
|
(273)
-50%
|
(386)
-41%
|
(261)
+32%
|
(310)
-19%
|
(212)
+32%
|
(255)
-20%
|
44
N/A
|
68
+56%
|
66
-4%
|
53
-20%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(236)
|
(306)
|
(299)
|
(350)
|
(409)
|
(253)
|
(268)
|
(234)
|
(191)
|
(151)
|
(136)
|
(112)
|
(87)
|
(125)
|
(136)
|
(151)
|
(159)
|
(264)
|
(262)
|
(289)
|
(328)
|
(254)
|
(285)
|
(254)
|
(230)
|
(211)
|
(207)
|
(215)
|
(206)
|
(163)
|
(128)
|
(104)
|
(210)
|
(102)
|
(165)
|
(145)
|
(63)
|
(325)
|
(406)
|
(444)
|
(470)
|
|
Other Items |
(7)
|
91
|
100
|
101
|
10
|
(627)
|
(634)
|
(614)
|
(520)
|
42
|
48
|
(247)
|
(260)
|
(113)
|
(97)
|
384
|
412
|
286
|
267
|
314
|
245
|
140
|
(119)
|
(506)
|
(636)
|
(529)
|
(267)
|
(147)
|
32
|
83
|
172
|
248
|
502
|
323
|
329
|
285
|
35
|
154
|
58
|
42
|
89
|
|
Cash from Investing Activities |
(242)
N/A
|
(215)
+11%
|
(199)
+7%
|
(249)
-25%
|
(398)
-60%
|
(881)
-121%
|
(902)
-2%
|
(848)
+6%
|
(712)
+16%
|
(110)
+85%
|
(88)
+20%
|
(359)
-309%
|
(347)
+3%
|
(238)
+31%
|
(233)
+2%
|
233
N/A
|
253
+9%
|
22
-91%
|
5
-78%
|
25
+406%
|
(83)
N/A
|
(113)
-36%
|
(404)
-256%
|
(761)
-88%
|
(866)
-14%
|
(740)
+15%
|
(474)
+36%
|
(362)
+24%
|
(173)
+52%
|
(80)
+54%
|
44
N/A
|
143
+228%
|
292
+103%
|
221
-24%
|
164
-26%
|
140
-15%
|
(29)
N/A
|
(171)
-500%
|
(348)
-103%
|
(402)
-16%
|
(382)
+5%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
241
|
337
|
414
|
384
|
179
|
112
|
3
|
136
|
221
|
360
|
408
|
478
|
478
|
256
|
144
|
(277)
|
(325)
|
(70)
|
263
|
318
|
315
|
331
|
320
|
559
|
744
|
(179)
|
(400)
|
(478)
|
(732)
|
4
|
(94)
|
45
|
135
|
72
|
76
|
(37)
|
(62)
|
222
|
978
|
532
|
466
|
|
Cash Paid for Dividends |
(61)
|
(63)
|
(68)
|
(65)
|
(70)
|
(74)
|
(80)
|
(98)
|
(98)
|
(107)
|
(104)
|
(69)
|
(96)
|
(107)
|
(108)
|
(118)
|
(79)
|
(58)
|
(59)
|
(61)
|
(77)
|
(202)
|
(219)
|
(225)
|
(240)
|
(113)
|
(102)
|
(92)
|
(85)
|
(81)
|
(78)
|
(75)
|
(70)
|
(85)
|
(85)
|
(87)
|
(88)
|
(88)
|
(88)
|
(94)
|
(94)
|
|
Other |
120
|
(0)
|
13
|
32
|
33
|
598
|
531
|
562
|
454
|
(88)
|
(127)
|
(94)
|
46
|
163
|
157
|
2 763
|
2 763
|
2 724
|
2 492
|
55
|
(48)
|
(224)
|
45
|
(246)
|
(218)
|
(151)
|
(214)
|
(129)
|
(127)
|
(30)
|
25
|
34
|
20
|
129
|
272
|
275
|
296
|
129
|
28
|
21
|
13
|
|
Cash from Financing Activities |
300
N/A
|
274
-9%
|
358
+31%
|
351
-2%
|
143
-59%
|
637
+346%
|
454
-29%
|
600
+32%
|
577
-4%
|
166
-71%
|
177
+7%
|
315
+77%
|
428
+36%
|
312
-27%
|
192
-38%
|
2 368
+1 132%
|
2 360
0%
|
2 596
+10%
|
2 696
+4%
|
312
-88%
|
190
-39%
|
(95)
N/A
|
147
N/A
|
88
-40%
|
287
+225%
|
(443)
N/A
|
(716)
-62%
|
(699)
+2%
|
(944)
-35%
|
(108)
+89%
|
(147)
-37%
|
5
N/A
|
85
+1 619%
|
116
+36%
|
263
+127%
|
151
-42%
|
147
-3%
|
263
+79%
|
918
+249%
|
459
-50%
|
386
-16%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
(2)
|
(1)
|
1
|
(1)
|
0
|
(0)
|
(2)
|
10
|
22
|
21
|
23
|
15
|
6
|
5
|
(0)
|
(6)
|
(1)
|
(36)
|
11
|
18
|
3
|
38
|
(5)
|
(6)
|
7
|
8
|
6
|
3
|
(5)
|
(4)
|
(9)
|
(4)
|
(16)
|
(17)
|
(9)
|
(11)
|
18
|
18
|
22
|
17
|
|
Net Change in Cash |
117
N/A
|
69
-41%
|
235
+241%
|
239
+2%
|
(123)
N/A
|
86
N/A
|
(136)
N/A
|
40
N/A
|
82
+105%
|
54
-34%
|
167
+209%
|
(172)
N/A
|
(65)
+62%
|
2
N/A
|
(156)
N/A
|
2 324
N/A
|
2 420
+4%
|
2 232
-8%
|
2 027
-9%
|
(299)
N/A
|
(496)
-66%
|
(644)
-30%
|
(619)
+4%
|
(719)
-16%
|
(939)
-31%
|
(1 430)
-52%
|
(1 190)
+17%
|
(1 219)
-2%
|
(898)
+26%
|
(267)
+70%
|
(289)
-8%
|
(133)
+54%
|
(13)
+90%
|
60
N/A
|
100
+67%
|
70
-30%
|
(147)
N/A
|
154
N/A
|
656
+326%
|
144
-78%
|
73
-49%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(179)
N/A
|
(294)
-64%
|
(222)
+24%
|
(214)
+4%
|
(275)
-29%
|
77
N/A
|
44
-42%
|
56
+27%
|
15
-73%
|
(175)
N/A
|
(79)
+55%
|
(263)
-235%
|
(248)
+6%
|
(203)
+18%
|
(257)
-26%
|
(428)
-66%
|
(346)
+19%
|
(649)
-87%
|
(900)
-39%
|
(935)
-4%
|
(949)
-1%
|
(692)
+27%
|
(685)
+1%
|
(297)
+57%
|
(584)
-97%
|
(465)
+20%
|
(215)
+54%
|
(380)
-77%
|
11
N/A
|
(237)
N/A
|
(309)
-31%
|
(377)
-22%
|
(596)
-58%
|
(363)
+39%
|
(475)
-31%
|
(357)
+25%
|
(318)
+11%
|
(281)
+12%
|
(338)
-20%
|
(379)
-12%
|
(418)
-10%
|