Hubei Kailong Chemical Group Co Ltd
SZSE:002783
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Hubei Kailong Chemical Group Co Ltd
SZSE:002783
|
CN |
|
Securitas AB
STO:SECU B
|
SE |
Cash Flow Statement
Cash Flow Statement
Hubei Kailong Chemical Group Co Ltd
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
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
|
1
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
|
| Cash Taxes Paid |
(107)
|
(99)
|
(102)
|
(101)
|
(102)
|
(110)
|
(116)
|
(128)
|
(123)
|
(129)
|
(128)
|
(135)
|
(145)
|
(162)
|
(155)
|
(154)
|
(136)
|
(115)
|
(106)
|
(103)
|
(144)
|
(166)
|
(195)
|
(208)
|
(154)
|
(138)
|
(110)
|
(108)
|
(164)
|
(197)
|
(245)
|
(263)
|
(290)
|
(287)
|
(297)
|
(302)
|
(309)
|
(323)
|
(340)
|
(338)
|
|
| Change in Working Capital |
(207)
|
(209)
|
(220)
|
(224)
|
(237)
|
(272)
|
(295)
|
(335)
|
(358)
|
(373)
|
(347)
|
(390)
|
(428)
|
(458)
|
(485)
|
(557)
|
(456)
|
(455)
|
(477)
|
(420)
|
(327)
|
(380)
|
(399)
|
(421)
|
(549)
|
(512)
|
(504)
|
(540)
|
(534)
|
(552)
|
(588)
|
(536)
|
(538)
|
(548)
|
(584)
|
(612)
|
(766)
|
(750)
|
(740)
|
(718)
|
|
| Cash from Operating Activities |
197
N/A
|
180
-9%
|
200
+11%
|
193
-4%
|
146
-24%
|
104
-29%
|
148
+43%
|
143
-4%
|
156
+10%
|
235
+50%
|
166
-29%
|
181
+9%
|
236
+31%
|
238
+1%
|
341
+43%
|
264
-23%
|
281
+7%
|
220
-22%
|
192
-12%
|
235
+22%
|
99
-58%
|
61
-38%
|
96
+57%
|
18
-81%
|
10
-47%
|
181
+1 773%
|
73
-60%
|
170
+132%
|
263
+55%
|
211
-20%
|
314
+49%
|
372
+18%
|
489
+32%
|
552
+13%
|
551
0%
|
444
-19%
|
402
-10%
|
350
-13%
|
444
+27%
|
471
+6%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(47)
|
(32)
|
(33)
|
(31)
|
(43)
|
(57)
|
(88)
|
(118)
|
(165)
|
(239)
|
(252)
|
(294)
|
(327)
|
(324)
|
(396)
|
(528)
|
(609)
|
(623)
|
(585)
|
(420)
|
(285)
|
(315)
|
(262)
|
(258)
|
(259)
|
(191)
|
(188)
|
(207)
|
(235)
|
(387)
|
(491)
|
(499)
|
(484)
|
(307)
|
(214)
|
(214)
|
(209)
|
(236)
|
(219)
|
(165)
|
|
| Other Items |
11
|
(237)
|
(443)
|
(429)
|
(429)
|
(266)
|
187
|
(225)
|
(202)
|
(92)
|
(240)
|
117
|
87
|
(444)
|
(535)
|
(553)
|
(493)
|
108
|
57
|
97
|
159
|
(47)
|
(5)
|
(77)
|
(138)
|
(69)
|
(27)
|
56
|
(43)
|
(28)
|
11
|
(75)
|
75
|
50
|
(425)
|
(154)
|
(341)
|
(273)
|
54
|
(200)
|
|
| Cash from Investing Activities |
(36)
N/A
|
(269)
-655%
|
(476)
-77%
|
(460)
+3%
|
(472)
-3%
|
(323)
+32%
|
99
N/A
|
(343)
N/A
|
(367)
-7%
|
(331)
+10%
|
(492)
-49%
|
(177)
+64%
|
(240)
-36%
|
(767)
-219%
|
(932)
-21%
|
(1 081)
-16%
|
(1 102)
-2%
|
(516)
+53%
|
(528)
-2%
|
(324)
+39%
|
(127)
+61%
|
(362)
-186%
|
(267)
+26%
|
(335)
-26%
|
(397)
-18%
|
(260)
+34%
|
(215)
+17%
|
(151)
+30%
|
(278)
-84%
|
(415)
-49%
|
(480)
-16%
|
(574)
-20%
|
(410)
+29%
|
(257)
+37%
|
(638)
-148%
|
(368)
+42%
|
(550)
-50%
|
(509)
+7%
|
(164)
+68%
|
(365)
-123%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
(11)
|
(131)
|
(130)
|
(119)
|
(120)
|
110
|
280
|
310
|
300
|
475
|
394
|
432
|
827
|
752
|
663
|
619
|
268
|
196
|
388
|
659
|
510
|
596
|
208
|
(27)
|
106
|
(32)
|
152
|
219
|
315
|
116
|
194
|
(49)
|
(295)
|
(82)
|
(318)
|
(153)
|
(239)
|
(88)
|
(13)
|
8
|
|
| Cash Paid for Dividends |
(74)
|
(76)
|
(87)
|
(116)
|
(49)
|
(48)
|
(89)
|
(63)
|
(80)
|
(86)
|
(89)
|
(89)
|
(71)
|
(78)
|
(105)
|
(120)
|
(111)
|
(123)
|
(46)
|
(90)
|
(112)
|
(122)
|
(160)
|
(163)
|
(171)
|
(167)
|
(166)
|
(126)
|
(94)
|
(92)
|
(116)
|
(131)
|
(160)
|
(159)
|
(184)
|
(154)
|
(235)
|
(226)
|
(206)
|
(217)
|
|
| Other |
533
|
538
|
547
|
610
|
16
|
28
|
25
|
29
|
12
|
13
|
17
|
16
|
73
|
63
|
73
|
61
|
61
|
0
|
(101)
|
(103)
|
(133)
|
(125)
|
(11)
|
126
|
199
|
156
|
243
|
99
|
15
|
291
|
49
|
198
|
70
|
(205)
|
786
|
594
|
747
|
759
|
(63)
|
(30)
|
|
| Cash from Financing Activities |
449
N/A
|
332
-26%
|
330
0%
|
375
+13%
|
(153)
N/A
|
89
N/A
|
217
+143%
|
277
+28%
|
231
-16%
|
402
+74%
|
322
-20%
|
360
+12%
|
830
+131%
|
737
-11%
|
631
-14%
|
560
-11%
|
218
-61%
|
135
-38%
|
242
+79%
|
466
+93%
|
265
-43%
|
349
+32%
|
37
-90%
|
(65)
N/A
|
135
N/A
|
(43)
N/A
|
230
N/A
|
191
-17%
|
236
+23%
|
315
+33%
|
127
-60%
|
17
-86%
|
(385)
N/A
|
(446)
-16%
|
283
N/A
|
287
+1%
|
273
-5%
|
446
+63%
|
(282)
N/A
|
(239)
+15%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
611
N/A
|
243
-60%
|
55
-77%
|
108
+96%
|
(480)
N/A
|
(130)
+73%
|
463
N/A
|
76
-84%
|
20
-73%
|
306
+1 406%
|
(4)
N/A
|
364
N/A
|
825
+127%
|
208
-75%
|
40
-81%
|
(258)
N/A
|
(602)
-134%
|
(161)
+73%
|
(94)
+42%
|
378
N/A
|
237
-37%
|
48
-80%
|
(134)
N/A
|
(381)
-185%
|
(252)
+34%
|
(122)
+52%
|
89
N/A
|
210
+137%
|
221
+5%
|
111
-50%
|
(39)
N/A
|
(185)
-375%
|
(306)
-65%
|
(151)
+51%
|
196
N/A
|
364
+85%
|
125
-66%
|
286
+130%
|
(1)
N/A
|
(134)
-9 006%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
151
N/A
|
148
-2%
|
168
+13%
|
162
-3%
|
103
-36%
|
47
-55%
|
60
+29%
|
25
-59%
|
(9)
N/A
|
(4)
+57%
|
(86)
-2 105%
|
(113)
-32%
|
(91)
+20%
|
(86)
+6%
|
(55)
+36%
|
(264)
-380%
|
(328)
-24%
|
(404)
-23%
|
(393)
+3%
|
(185)
+53%
|
(187)
-1%
|
(254)
-36%
|
(166)
+35%
|
(240)
-45%
|
(249)
-4%
|
(10)
+96%
|
(114)
-1 085%
|
(37)
+68%
|
28
N/A
|
(176)
N/A
|
(177)
0%
|
(128)
+28%
|
5
N/A
|
244
+5 249%
|
338
+38%
|
231
-32%
|
193
-16%
|
114
-41%
|
226
+98%
|
305
+35%
|
|