BYD Co Ltd
SZSE:002594
Cash Flow Statement
Cash Flow Statement
BYD Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(1 884)
|
(1 561)
|
(1 436)
|
(1 237)
|
(1 182)
|
(1 565)
|
(1 766)
|
(1 811)
|
(1 687)
|
(1 889)
|
(1 939)
|
(2 433)
|
(3 293)
|
(3 475)
|
(3 147)
|
(2 705)
|
(2 258)
|
(1 935)
|
(2 066)
|
(1 270)
|
(1 330)
|
(1 564)
|
(1 726)
|
(2 520)
|
(524)
|
351
|
1 443
|
1 714
|
244
|
(737)
|
(1 743)
|
(1 675)
|
(2 950)
|
(3 347)
|
(2 652)
|
(5 630)
|
(10 909)
|
(13 514)
|
(15 918)
|
(18 288)
|
(14 363)
|
|
Change in Working Capital |
(10 444)
|
(12 816)
|
(15 246)
|
(10 658)
|
(11 520)
|
(12 254)
|
(12 442)
|
(13 354)
|
(14 153)
|
(14 343)
|
(14 894)
|
(15 439)
|
(15 970)
|
(16 903)
|
(16 642)
|
(16 731)
|
(17 621)
|
(18 022)
|
(18 885)
|
(19 021)
|
(17 382)
|
(16 660)
|
(17 605)
|
(17 855)
|
(20 969)
|
(20 762)
|
(21 171)
|
(24 337)
|
(24 258)
|
(25 390)
|
(26 976)
|
(27 959)
|
(29 851)
|
(34 788)
|
(39 362)
|
(43 214)
|
(40 620)
|
(46 643)
|
(56 718)
|
(70 762)
|
(75 184)
|
|
Cash from Operating Activities |
2 436
N/A
|
579
-76%
|
(409)
N/A
|
(839)
-105%
|
38
N/A
|
5 091
+13 297%
|
3 604
-29%
|
96
-97%
|
3 842
+3 902%
|
(1 348)
N/A
|
(608)
+55%
|
2 554
N/A
|
(1 846)
N/A
|
(3 011)
-63%
|
(3 888)
-29%
|
1 679
N/A
|
6 368
+279%
|
8 568
+35%
|
8 381
-2%
|
12 322
+47%
|
12 523
+2%
|
13 149
+5%
|
11 915
-9%
|
9 706
-19%
|
14 741
+52%
|
19 282
+31%
|
32 344
+68%
|
39 571
+22%
|
45 393
+15%
|
40 586
-11%
|
39 532
-3%
|
48 604
+23%
|
65 467
+35%
|
77 258
+18%
|
98 975
+28%
|
124 630
+26%
|
140 838
+13%
|
143 370
+2%
|
179 624
+25%
|
147 661
-18%
|
169 725
+15%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5 764)
|
(5 653)
|
(6 901)
|
(7 549)
|
(8 578)
|
(9 886)
|
(10 441)
|
(11 250)
|
(12 290)
|
(12 518)
|
(13 039)
|
(12 925)
|
(13 053)
|
(13 639)
|
(13 636)
|
(14 234)
|
(14 777)
|
(15 513)
|
(16 368)
|
(17 040)
|
(17 842)
|
(18 662)
|
(21 237)
|
(20 712)
|
(20 627)
|
(19 697)
|
(15 453)
|
(14 403)
|
(11 774)
|
(12 051)
|
(15 685)
|
(23 316)
|
(37 344)
|
(46 590)
|
(63 065)
|
(80 903)
|
(97 457)
|
(116 360)
|
(127 265)
|
(134 145)
|
(122 094)
|
|
Other Items |
113
|
(318)
|
(252)
|
186
|
616
|
2 342
|
1 682
|
1 567
|
1 684
|
446
|
1 044
|
871
|
(389)
|
(791)
|
(869)
|
(1 505)
|
(1 188)
|
(2 206)
|
(913)
|
3 401
|
3 612
|
4 032
|
3 232
|
(1 222)
|
(254)
|
(19)
|
(311)
|
19
|
(2 670)
|
(2 701)
|
(4 765)
|
(3 398)
|
(8 060)
|
(6 612)
|
(12 228)
|
(25 869)
|
(23 139)
|
(14 337)
|
(9 059)
|
2 803
|
(3 570)
|
|
Cash from Investing Activities |
(5 651)
N/A
|
(5 971)
-6%
|
(7 153)
-20%
|
(7 364)
-3%
|
(7 962)
-8%
|
(7 544)
+5%
|
(8 760)
-16%
|
(9 682)
-11%
|
(10 606)
-10%
|
(12 072)
-14%
|
(11 994)
+1%
|
(12 055)
-1%
|
(13 443)
-12%
|
(14 430)
-7%
|
(14 506)
-1%
|
(15 739)
-8%
|
(15 964)
-1%
|
(17 720)
-11%
|
(17 279)
+2%
|
(13 638)
+21%
|
(14 231)
-4%
|
(14 630)
-3%
|
(18 007)
-23%
|
(21 935)
-22%
|
(20 881)
+5%
|
(19 716)
+6%
|
(15 763)
+20%
|
(14 384)
+9%
|
(14 444)
0%
|
(14 752)
-2%
|
(20 451)
-39%
|
(26 715)
-31%
|
(45 404)
-70%
|
(53 202)
-17%
|
(75 293)
-42%
|
(106 772)
-42%
|
(120 596)
-13%
|
(130 697)
-8%
|
(136 325)
-4%
|
(131 342)
+4%
|
(125 664)
+4%
|
|
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
|
37 314
|
0
|
0
|
0
|
508
|
0
|
0
|
0
|
98
|
|
Net Issuance of Debt |
6 232
|
5 132
|
9 439
|
6 131
|
5 314
|
3 653
|
1 991
|
8 317
|
7 274
|
10 143
|
12 138
|
(2 400)
|
4 532
|
11 426
|
10 569
|
19 223
|
14 283
|
11 509
|
14 014
|
10 411
|
9 508
|
11 587
|
10 841
|
13 175
|
9 879
|
3 279
|
(12 197)
|
(20 076)
|
(24 490)
|
(28 718)
|
(27 745)
|
(17 556)
|
(17 006)
|
(20 820)
|
(9 331)
|
(18 025)
|
(16 413)
|
3 704
|
(6 983)
|
(479)
|
18 073
|
|
Cash Paid for Dividends |
(1 242)
|
(1 270)
|
(1 335)
|
(1 728)
|
(1 790)
|
(1 863)
|
(1 847)
|
(1 729)
|
(1 763)
|
(1 825)
|
(1 954)
|
(2 067)
|
(3 209)
|
(3 265)
|
(3 376)
|
(4 112)
|
(3 201)
|
(3 408)
|
(3 482)
|
(3 936)
|
(4 120)
|
(4 344)
|
(4 511)
|
(4 177)
|
(3 997)
|
(4 270)
|
(4 469)
|
(3 954)
|
(3 408)
|
(3 316)
|
(2 786)
|
(2 716)
|
(2 433)
|
(2 258)
|
(1 977)
|
(1 802)
|
(1 553)
|
(1 419)
|
(1 670)
|
(4 505)
|
(3 974)
|
|
Other |
(482)
|
2 540
|
3 485
|
3 479
|
3 746
|
905
|
210
|
1 816
|
3 239
|
3 974
|
3 828
|
16 510
|
14 947
|
14 357
|
14 259
|
62
|
86
|
(73)
|
61
|
(158)
|
(1 471)
|
(893)
|
(542)
|
(749)
|
728
|
395
|
3 056
|
1 632
|
(1 009)
|
24 088
|
19 823
|
18 682
|
(1 811)
|
11 453
|
7 729
|
10 546
|
(2 030)
|
(2 470)
|
2 217
|
1 750
|
(1 380)
|
|
Cash from Financing Activities |
4 508
N/A
|
6 401
+42%
|
11 589
+81%
|
7 881
-32%
|
7 271
-8%
|
2 697
-63%
|
355
-87%
|
8 405
+2 268%
|
8 750
+4%
|
12 292
+40%
|
14 013
+14%
|
12 044
-14%
|
16 270
+35%
|
22 519
+38%
|
21 451
-5%
|
15 173
-29%
|
11 168
-26%
|
8 027
-28%
|
10 593
+32%
|
6 317
-40%
|
3 917
-38%
|
6 351
+62%
|
5 788
-9%
|
8 250
+43%
|
6 610
-20%
|
(597)
N/A
|
(13 610)
-2 180%
|
(22 399)
-65%
|
(28 907)
-29%
|
(7 946)
+73%
|
(10 708)
-35%
|
(1 589)
+85%
|
16 063
N/A
|
(11 626)
N/A
|
(3 579)
+69%
|
(9 281)
-159%
|
(19 489)
-110%
|
(185)
+99%
|
(6 436)
-3 375%
|
(3 234)
+50%
|
12 817
N/A
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(68)
|
(73)
|
32
|
43
|
31
|
36
|
(10)
|
38
|
205
|
169
|
224
|
191
|
97
|
98
|
71
|
45
|
6
|
(25)
|
14
|
80
|
6
|
38
|
3
|
(34)
|
53
|
51
|
19
|
(7)
|
23
|
18
|
61
|
40
|
(44)
|
(5)
|
82
|
390
|
610
|
475
|
1 029
|
555
|
451
|
|
Net Change in Cash |
1 225
N/A
|
936
-24%
|
4 059
+334%
|
(279)
N/A
|
(622)
-123%
|
280
N/A
|
(4 811)
N/A
|
(1 143)
+76%
|
2 191
N/A
|
(959)
N/A
|
1 635
N/A
|
2 734
+67%
|
1 078
-61%
|
5 176
+380%
|
3 128
-40%
|
1 158
-63%
|
1 578
+36%
|
(1 150)
N/A
|
1 709
N/A
|
5 081
+197%
|
2 215
-56%
|
4 908
+122%
|
(301)
N/A
|
(4 013)
-1 233%
|
523
N/A
|
(980)
N/A
|
2 990
N/A
|
2 781
-7%
|
2 065
-26%
|
17 906
+767%
|
8 434
-53%
|
20 340
+141%
|
36 081
+77%
|
12 425
-66%
|
20 185
+62%
|
8 967
-56%
|
1 363
-85%
|
12 963
+851%
|
37 891
+192%
|
13 640
-64%
|
57 329
+320%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(3 328)
N/A
|
(5 074)
-52%
|
(7 310)
-44%
|
(8 388)
-15%
|
(8 540)
-2%
|
(4 795)
+44%
|
(6 837)
-43%
|
(11 154)
-63%
|
(8 448)
+24%
|
(13 866)
-64%
|
(13 647)
+2%
|
(10 371)
+24%
|
(14 899)
-44%
|
(16 650)
-12%
|
(17 524)
-5%
|
(12 555)
+28%
|
(8 409)
+33%
|
(6 945)
+17%
|
(7 987)
-15%
|
(4 718)
+41%
|
(5 319)
-13%
|
(5 513)
-4%
|
(9 322)
-69%
|
(11 006)
-18%
|
(5 886)
+47%
|
(415)
+93%
|
16 891
N/A
|
25 168
+49%
|
33 619
+34%
|
28 535
-15%
|
23 847
-16%
|
25 288
+6%
|
28 123
+11%
|
30 668
+9%
|
35 910
+17%
|
43 727
+22%
|
43 381
-1%
|
27 010
-38%
|
52 358
+94%
|
13 516
-74%
|
47 632
+252%
|