Rianlon Corp
SZSE:300596
Cash Flow Statement
Cash Flow Statement
Rianlon Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(40)
|
(33)
|
(29)
|
(27)
|
(36)
|
(41)
|
(34)
|
(31)
|
(22)
|
(17)
|
(42)
|
(41)
|
(56)
|
(55)
|
(49)
|
(74)
|
(79)
|
(88)
|
(126)
|
(128)
|
(119)
|
(113)
|
(15)
|
(4)
|
59
|
47
|
(28)
|
(55)
|
(123)
|
(145)
|
(158)
|
(146)
|
|
Change in Working Capital |
(110)
|
(82)
|
(121)
|
(144)
|
(167)
|
(191)
|
(168)
|
(186)
|
(187)
|
(217)
|
(229)
|
(233)
|
(208)
|
(185)
|
(320)
|
(341)
|
(391)
|
(428)
|
(286)
|
(322)
|
(329)
|
(316)
|
(375)
|
(314)
|
(415)
|
(465)
|
(520)
|
(648)
|
(586)
|
(588)
|
(545)
|
(541)
|
|
Cash from Operating Activities |
91
N/A
|
15
-84%
|
24
+66%
|
29
+19%
|
0
-99%
|
43
+21 600%
|
31
-28%
|
(19)
N/A
|
58
N/A
|
75
+29%
|
35
-54%
|
57
+64%
|
(43)
N/A
|
(51)
-16%
|
166
N/A
|
197
+19%
|
308
+57%
|
248
-20%
|
187
-25%
|
220
+18%
|
141
-36%
|
271
+93%
|
312
+15%
|
304
-3%
|
414
+36%
|
498
+20%
|
514
+3%
|
369
-28%
|
426
+15%
|
292
-31%
|
173
-41%
|
256
+48%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(33)
|
(39)
|
(26)
|
(51)
|
(42)
|
(81)
|
(158)
|
(152)
|
(162)
|
(141)
|
(160)
|
(223)
|
(294)
|
(345)
|
(396)
|
(367)
|
(387)
|
(394)
|
(333)
|
(381)
|
(373)
|
(472)
|
(515)
|
(505)
|
(471)
|
(308)
|
(293)
|
(281)
|
(380)
|
(495)
|
(574)
|
(549)
|
|
Other Items |
0
|
0
|
0
|
0
|
0
|
(8)
|
(114)
|
(163)
|
(30)
|
(0)
|
104
|
0
|
0
|
45
|
36
|
36
|
41
|
(6)
|
(9)
|
(29)
|
(31)
|
(27)
|
(36)
|
(15)
|
(108)
|
(192)
|
(208)
|
(217)
|
(201)
|
(82)
|
(47)
|
(251)
|
|
Cash from Investing Activities |
(33)
N/A
|
(39)
-20%
|
(26)
+34%
|
(51)
-97%
|
(42)
+18%
|
(89)
-112%
|
(272)
-207%
|
(315)
-16%
|
(192)
+39%
|
(141)
+26%
|
(56)
+61%
|
(70)
-26%
|
(274)
-291%
|
(300)
-9%
|
(360)
-20%
|
(332)
+8%
|
(346)
-4%
|
(400)
-16%
|
(342)
+15%
|
(410)
-20%
|
(404)
+1%
|
(500)
-24%
|
(551)
-10%
|
(520)
+6%
|
(579)
-11%
|
(499)
+14%
|
(501)
0%
|
(498)
+0%
|
(581)
-17%
|
(577)
+1%
|
(621)
-8%
|
(800)
-29%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Debt |
22
|
26
|
23
|
34
|
(21)
|
50
|
113
|
161
|
227
|
60
|
165
|
156
|
310
|
470
|
166
|
288
|
71
|
76
|
178
|
123
|
318
|
493
|
625
|
579
|
380
|
41
|
112
|
293
|
517
|
609
|
681
|
906
|
|
Cash Paid for Dividends |
(9)
|
(5)
|
(7)
|
(7)
|
(18)
|
(18)
|
(17)
|
(18)
|
(27)
|
(33)
|
(41)
|
(42)
|
(57)
|
(61)
|
(60)
|
(64)
|
(33)
|
(70)
|
(71)
|
(72)
|
(124)
|
(86)
|
(94)
|
(99)
|
(117)
|
(122)
|
(122)
|
(121)
|
(134)
|
(137)
|
(144)
|
(147)
|
|
Other |
0
|
0
|
0
|
274
|
274
|
274
|
268
|
(9)
|
(9)
|
(9)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(15)
|
(24)
|
(25)
|
(44)
|
(55)
|
(61)
|
328
|
276
|
269
|
313
|
(42)
|
99
|
149
|
194
|
|
Cash from Financing Activities |
12
N/A
|
21
+68%
|
17
-21%
|
301
+1 724%
|
235
-22%
|
305
+30%
|
364
+19%
|
134
-63%
|
191
+42%
|
18
-91%
|
122
+588%
|
114
-6%
|
253
+121%
|
409
+62%
|
104
-74%
|
222
+113%
|
37
-83%
|
4
-89%
|
93
+2 117%
|
28
-70%
|
170
+505%
|
364
+114%
|
475
+31%
|
419
-12%
|
590
+41%
|
195
-67%
|
258
+33%
|
486
+88%
|
341
-30%
|
571
+68%
|
687
+20%
|
953
+39%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
4
|
3
|
5
|
5
|
2
|
(1)
|
(8)
|
(10)
|
(6)
|
(1)
|
2
|
3
|
2
|
1
|
1
|
5
|
5
|
(5)
|
(2)
|
(7)
|
(13)
|
(8)
|
(10)
|
(11)
|
(7)
|
(11)
|
(2)
|
(2)
|
(1)
|
10
|
17
|
24
|
|
Net Change in Cash |
74
N/A
|
(1)
N/A
|
19
N/A
|
284
+1 361%
|
196
-31%
|
260
+33%
|
116
-55%
|
(210)
N/A
|
51
N/A
|
(49)
N/A
|
103
N/A
|
105
+2%
|
(63)
N/A
|
60
N/A
|
(89)
N/A
|
92
N/A
|
4
-96%
|
(153)
N/A
|
(64)
+58%
|
(169)
-164%
|
(106)
+37%
|
127
N/A
|
226
+78%
|
191
-15%
|
418
+119%
|
183
-56%
|
269
+48%
|
354
+31%
|
184
-48%
|
296
+61%
|
256
-13%
|
433
+69%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
58
N/A
|
(25)
N/A
|
(2)
+93%
|
(22)
-1 200%
|
(42)
-88%
|
(37)
+11%
|
(127)
-241%
|
(171)
-35%
|
(104)
+40%
|
(66)
+37%
|
(125)
-90%
|
(166)
-33%
|
(338)
-104%
|
(395)
-17%
|
(230)
+42%
|
(170)
+26%
|
(79)
+54%
|
(146)
-86%
|
(146)
N/A
|
(160)
-10%
|
(232)
-44%
|
(201)
+13%
|
(203)
-1%
|
(201)
+1%
|
(57)
+72%
|
190
N/A
|
221
+16%
|
87
-60%
|
46
-48%
|
(203)
N/A
|
(401)
-98%
|
(293)
+27%
|