Perfect World Co Ltd
SZSE:002624
Cash Flow Statement
Cash Flow Statement
Perfect World 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 |
(95)
|
(159)
|
(171)
|
(184)
|
(110)
|
(86)
|
(196)
|
(214)
|
(253)
|
(353)
|
(366)
|
(395)
|
(444)
|
(463)
|
(484)
|
(488)
|
(470)
|
(465)
|
(418)
|
(473)
|
(501)
|
(438)
|
(476)
|
(408)
|
(366)
|
(428)
|
(422)
|
(457)
|
(404)
|
(367)
|
(408)
|
(392)
|
(397)
|
(393)
|
(281)
|
(250)
|
(294)
|
(310)
|
(321)
|
(348)
|
(347)
|
|
Change in Working Capital |
(135)
|
(121)
|
(135)
|
(166)
|
(173)
|
(195)
|
(947)
|
(1 351)
|
(1 676)
|
(2 056)
|
(1 504)
|
(1 394)
|
(1 393)
|
(1 717)
|
(1 891)
|
(2 044)
|
(2 102)
|
(2 215)
|
(2 318)
|
(2 356)
|
(2 465)
|
(2 365)
|
(2 213)
|
(2 135)
|
(2 132)
|
(2 211)
|
(2 361)
|
(2 413)
|
(2 280)
|
(2 287)
|
(2 267)
|
(2 479)
|
(2 690)
|
(2 963)
|
(3 117)
|
(2 962)
|
(2 882)
|
(2 874)
|
(2 751)
|
(2 801)
|
(2 863)
|
|
Cash from Operating Activities |
205
N/A
|
205
0%
|
19
-91%
|
19
+2%
|
(228)
N/A
|
(264)
-16%
|
89
N/A
|
312
+251%
|
843
+171%
|
891
+6%
|
781
-12%
|
928
+19%
|
1 155
+25%
|
1 132
-2%
|
1 346
+19%
|
918
-32%
|
804
-12%
|
533
-34%
|
288
-46%
|
114
-61%
|
(130)
N/A
|
(8)
+94%
|
278
N/A
|
1 170
+320%
|
2 023
+73%
|
2 769
+37%
|
3 985
+44%
|
4 066
+2%
|
3 693
-9%
|
3 161
-14%
|
1 890
-40%
|
1 340
-29%
|
1 098
-18%
|
1 146
+4%
|
1 190
+4%
|
1 279
+7%
|
1 155
-10%
|
913
-21%
|
1 058
+16%
|
1 078
+2%
|
762
-29%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(12)
|
22
|
36
|
(31)
|
(4)
|
(172)
|
(250)
|
(288)
|
(309)
|
(216)
|
(166)
|
(168)
|
(193)
|
(194)
|
(180)
|
(194)
|
(175)
|
(137)
|
(162)
|
(141)
|
(145)
|
(269)
|
(354)
|
(449)
|
(496)
|
(441)
|
(546)
|
(572)
|
(607)
|
(612)
|
(494)
|
(419)
|
(369)
|
(313)
|
(257)
|
(277)
|
(313)
|
(429)
|
(497)
|
(526)
|
|
Other Items |
(45)
|
0
|
(9)
|
(36)
|
1
|
(42)
|
(122)
|
(121)
|
(191)
|
(498)
|
(5 966)
|
(6 781)
|
(8 442)
|
(5 637)
|
(1 818)
|
(495)
|
1 909
|
262
|
2 973
|
2 818
|
3 117
|
3 186
|
2 168
|
1 469
|
(1 545)
|
(1 982)
|
(3 176)
|
(2 313)
|
119
|
380
|
2 146
|
712
|
1 010
|
113
|
521
|
1 758
|
1 639
|
2 376
|
1 426
|
1 037
|
656
|
|
Cash from Investing Activities |
(51)
N/A
|
(58)
-12%
|
13
N/A
|
(1)
N/A
|
(31)
-6 020%
|
(46)
-50%
|
(295)
-542%
|
(371)
-26%
|
(480)
-29%
|
(807)
-68%
|
(6 182)
-666%
|
(6 947)
-12%
|
(8 611)
-24%
|
(5 831)
+32%
|
(2 011)
+66%
|
(675)
+66%
|
1 715
N/A
|
86
-95%
|
2 836
+3 182%
|
2 656
-6%
|
2 976
+12%
|
3 041
+2%
|
1 899
-38%
|
1 115
-41%
|
(1 994)
N/A
|
(2 478)
-24%
|
(3 617)
-46%
|
(2 859)
+21%
|
(453)
+84%
|
(227)
+50%
|
1 534
N/A
|
218
-86%
|
590
+171%
|
(256)
N/A
|
208
N/A
|
1 501
+620%
|
1 362
-9%
|
2 063
+51%
|
997
-52%
|
539
-46%
|
130
-76%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
31
|
57
|
84
|
197
|
198
|
333
|
958
|
801
|
1 208
|
1 279
|
662
|
972
|
1 020
|
744
|
311
|
76
|
(467)
|
(568)
|
(598)
|
(730)
|
(215)
|
(210)
|
124
|
(164)
|
(292)
|
22
|
(394)
|
(302)
|
(931)
|
(1 437)
|
(1 065)
|
(652)
|
(229)
|
119
|
666
|
298
|
(256)
|
(176)
|
(652)
|
(298)
|
67
|
|
Cash Paid for Dividends |
(243)
|
(244)
|
(246)
|
(249)
|
(59)
|
(62)
|
(88)
|
(624)
|
(590)
|
(598)
|
(616)
|
(105)
|
(138)
|
(150)
|
(252)
|
(245)
|
(369)
|
(360)
|
(478)
|
(575)
|
(462)
|
(481)
|
(482)
|
(396)
|
(467)
|
(478)
|
(235)
|
(526)
|
(405)
|
(367)
|
(656)
|
(339)
|
(334)
|
(331)
|
(2 317)
|
(2 320)
|
(2 321)
|
(2 317)
|
(680)
|
(681)
|
(678)
|
|
Other |
176
|
163
|
169
|
169
|
57
|
70
|
(454)
|
(170)
|
(344)
|
396
|
6 160
|
5 709
|
7 279
|
6 773
|
1 235
|
886
|
(614)
|
(851)
|
(528)
|
(1 193)
|
(1 276)
|
(1 282)
|
(1 394)
|
(83)
|
(668)
|
(2 056)
|
(1 978)
|
(2 008)
|
(1 459)
|
(327)
|
(297)
|
(632)
|
(564)
|
(622)
|
(670)
|
(469)
|
(445)
|
(247)
|
(233)
|
(259)
|
(287)
|
|
Cash from Financing Activities |
(37)
N/A
|
(24)
+33%
|
8
N/A
|
117
+1 385%
|
196
+67%
|
341
+74%
|
417
+22%
|
8
-98%
|
275
+3 512%
|
1 078
+293%
|
6 206
+476%
|
6 576
+6%
|
8 162
+24%
|
7 367
-10%
|
1 294
-82%
|
717
-45%
|
(1 451)
N/A
|
(1 779)
-23%
|
(1 604)
+10%
|
(2 498)
-56%
|
(1 952)
+22%
|
(1 973)
-1%
|
(1 752)
+11%
|
(643)
+63%
|
(1 427)
-122%
|
(2 512)
-76%
|
(2 606)
-4%
|
(2 835)
-9%
|
(2 794)
+1%
|
(2 131)
+24%
|
(2 018)
+5%
|
(1 623)
+20%
|
(1 127)
+31%
|
(834)
+26%
|
(2 320)
-178%
|
(2 491)
-7%
|
(3 022)
-21%
|
(2 740)
+9%
|
(1 565)
+43%
|
(1 238)
+21%
|
(898)
+27%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
10
|
15
|
17
|
51
|
38
|
20
|
18
|
(12)
|
(40)
|
(37)
|
(61)
|
(22)
|
23
|
27
|
32
|
24
|
17
|
14
|
38
|
20
|
(33)
|
(62)
|
(67)
|
(83)
|
(55)
|
(38)
|
(43)
|
32
|
95
|
117
|
99
|
127
|
54
|
35
|
|
Net Change in Cash |
117
N/A
|
123
+5%
|
40
-68%
|
136
+242%
|
(62)
N/A
|
31
N/A
|
195
+537%
|
(42)
N/A
|
653
N/A
|
1 179
+81%
|
856
-27%
|
594
-31%
|
727
+22%
|
2 687
+270%
|
617
-77%
|
919
+49%
|
1 032
+12%
|
(1 221)
N/A
|
1 498
N/A
|
294
-80%
|
920
+213%
|
1 091
+18%
|
449
-59%
|
1 659
+270%
|
(1 384)
N/A
|
(2 182)
-58%
|
(2 219)
-2%
|
(1 661)
+25%
|
384
N/A
|
736
+92%
|
1 322
+80%
|
(119)
N/A
|
523
N/A
|
13
-98%
|
(890)
N/A
|
384
N/A
|
(388)
N/A
|
335
N/A
|
616
+84%
|
433
-30%
|
29
-93%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
199
N/A
|
193
-3%
|
40
-79%
|
55
+35%
|
(259)
N/A
|
(269)
-4%
|
(84)
+69%
|
61
N/A
|
555
+807%
|
582
+5%
|
565
-3%
|
762
+35%
|
987
+29%
|
939
-5%
|
1 153
+23%
|
738
-36%
|
611
-17%
|
358
-41%
|
151
-58%
|
(49)
N/A
|
(271)
-456%
|
(153)
+43%
|
9
N/A
|
816
+8 964%
|
1 574
+93%
|
2 273
+44%
|
3 544
+56%
|
3 520
-1%
|
3 121
-11%
|
2 554
-18%
|
1 278
-50%
|
846
-34%
|
678
-20%
|
777
+15%
|
877
+13%
|
1 022
+16%
|
878
-14%
|
600
-32%
|
629
+5%
|
581
-8%
|
236
-59%
|