
Guanghui Energy Co Ltd
SSE:600256

Cash Flow Statement
Cash Flow Statement
Guanghui Energy Co Ltd
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(678)
|
(717)
|
(884)
|
(929)
|
(839)
|
(723)
|
(551)
|
(449)
|
(398)
|
(404)
|
(417)
|
(463)
|
(622)
|
(804)
|
(1 254)
|
(1 629)
|
(1 740)
|
(1 774)
|
(1 708)
|
(1 602)
|
(1 511)
|
(1 459)
|
(1 225)
|
(1 109)
|
(1 077)
|
(1 107)
|
(1 433)
|
(1 774)
|
(2 067)
|
(2 257)
|
(2 333)
|
(3 087)
|
(3 510)
|
(4 076)
|
(4 881)
|
(5 401)
|
(5 044)
|
(4 482)
|
(4 106)
|
(3 000)
|
(3 019)
|
|
Change in Working Capital |
(1 032)
|
(741)
|
(964)
|
(655)
|
(561)
|
(556)
|
(487)
|
(607)
|
(456)
|
(492)
|
(440)
|
(553)
|
(877)
|
(662)
|
(671)
|
(644)
|
(499)
|
(518)
|
(728)
|
(917)
|
(1 061)
|
(772)
|
(976)
|
(476)
|
(270)
|
(658)
|
(778)
|
(576)
|
(654)
|
(822)
|
(448)
|
(1 023)
|
(908)
|
(976)
|
(958)
|
(1 092)
|
(1 329)
|
(1 258)
|
(1 312)
|
(1 164)
|
(1 067)
|
|
Cash from Operating Activities |
(185)
N/A
|
544
N/A
|
910
+67%
|
980
+8%
|
696
-29%
|
690
-1%
|
391
-43%
|
484
+24%
|
1 228
+154%
|
1 375
+12%
|
1 210
-12%
|
1 216
+0%
|
1 484
+22%
|
2 437
+64%
|
3 310
+36%
|
3 422
+3%
|
4 367
+28%
|
4 141
-5%
|
3 710
-10%
|
3 993
+8%
|
3 378
-15%
|
4 073
+21%
|
4 143
+2%
|
4 553
+10%
|
4 595
+1%
|
4 588
0%
|
5 534
+21%
|
5 002
-10%
|
5 808
+16%
|
6 049
+4%
|
6 497
+7%
|
10 083
+55%
|
8 896
-12%
|
10 146
+14%
|
10 318
+2%
|
8 401
-19%
|
7 079
-16%
|
6 598
-7%
|
6 155
-7%
|
4 641
-25%
|
6 663
+44%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 972)
|
(3 447)
|
(3 049)
|
(3 487)
|
(3 188)
|
(2 163)
|
(1 868)
|
(1 326)
|
(1 146)
|
(1 048)
|
(949)
|
(1 022)
|
(1 120)
|
(1 057)
|
(1 323)
|
(1 342)
|
(1 298)
|
(1 727)
|
(2 023)
|
(2 288)
|
(2 963)
|
(3 109)
|
(3 059)
|
(2 735)
|
(2 776)
|
(3 088)
|
(4 327)
|
(4 449)
|
(3 714)
|
(3 409)
|
(2 341)
|
(2 252)
|
(2 501)
|
(1 962)
|
(3 332)
|
(2 876)
|
(2 684)
|
(2 093)
|
(655)
|
(677)
|
(603)
|
|
Other Items |
227
|
(270)
|
(476)
|
(606)
|
(838)
|
(376)
|
(163)
|
(92)
|
380
|
(147)
|
(140)
|
(116)
|
(488)
|
371
|
422
|
(1 299)
|
(2 066)
|
(3 130)
|
(3 151)
|
(1 348)
|
(297)
|
(42)
|
(51)
|
(229)
|
(180)
|
(167)
|
(184)
|
(345)
|
57
|
202
|
142
|
463
|
(488)
|
1 580
|
2 453
|
2 451
|
3 414
|
1 117
|
518
|
624
|
187
|
|
Cash from Investing Activities |
(1 746)
N/A
|
(3 717)
-113%
|
(3 525)
+5%
|
(4 093)
-16%
|
(4 025)
+2%
|
(2 538)
+37%
|
(2 031)
+20%
|
(1 418)
+30%
|
(766)
+46%
|
(1 194)
-56%
|
(1 090)
+9%
|
(1 137)
-4%
|
(1 608)
-41%
|
(686)
+57%
|
(901)
-31%
|
(2 641)
-193%
|
(3 363)
-27%
|
(4 856)
-44%
|
(5 174)
-7%
|
(3 636)
+30%
|
(3 260)
+10%
|
(3 152)
+3%
|
(3 110)
+1%
|
(2 964)
+5%
|
(2 956)
+0%
|
(3 255)
-10%
|
(4 511)
-39%
|
(4 795)
-6%
|
(3 657)
+24%
|
(3 207)
+12%
|
(2 198)
+31%
|
(1 789)
+19%
|
(2 989)
-67%
|
(383)
+87%
|
(878)
-130%
|
(425)
+52%
|
730
N/A
|
(976)
N/A
|
(137)
+86%
|
(53)
+62%
|
(416)
-690%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
3 772
|
4 967
|
2 750
|
3 983
|
3 176
|
2 548
|
3 451
|
3 400
|
376
|
998
|
(601)
|
(957)
|
370
|
(1 767)
|
(813)
|
(4 187)
|
(2 375)
|
(1 637)
|
(636)
|
1 630
|
777
|
495
|
1 282
|
(823)
|
(843)
|
(738)
|
(2 921)
|
(113)
|
(446)
|
1 317
|
1 127
|
620
|
2 269
|
(1 763)
|
(2 262)
|
(547)
|
(2 111)
|
178
|
1 645
|
(703)
|
(1 355)
|
|
Cash Paid for Dividends |
(1 188)
|
(1 030)
|
(1 097)
|
(1 066)
|
(1 330)
|
(1 471)
|
(1 445)
|
(1 603)
|
(1 344)
|
(1 394)
|
(1 402)
|
(1 524)
|
(1 325)
|
(1 464)
|
(1 405)
|
(1 435)
|
(1 687)
|
(1 578)
|
(1 592)
|
(1 993)
|
(1 986)
|
(1 866)
|
(2 020)
|
(1 446)
|
(1 271)
|
(1 097)
|
(1 011)
|
(1 094)
|
(1 292)
|
(1 150)
|
(1 365)
|
(3 951)
|
(3 793)
|
(3 614)
|
(3 561)
|
(5 997)
|
(5 880)
|
(6 025)
|
(6 010)
|
(5 318)
|
(5 326)
|
|
Other |
(224)
|
319
|
(698)
|
922
|
817
|
490
|
750
|
177
|
260
|
327
|
371
|
202
|
1 158
|
876
|
227
|
5 523
|
4 537
|
4 134
|
4 424
|
(298)
|
(208)
|
(196)
|
(907)
|
(222)
|
(125)
|
1 159
|
2 591
|
1 328
|
34
|
(3 129)
|
(2 214)
|
(2 262)
|
(1 853)
|
(2 438)
|
(3 990)
|
(2 653)
|
(1 607)
|
414
|
761
|
1 030
|
189
|
|
Cash from Financing Activities |
2 360
N/A
|
4 256
+80%
|
956
-78%
|
3 840
+302%
|
2 663
-31%
|
1 567
-41%
|
2 755
+76%
|
1 975
-28%
|
(709)
N/A
|
(70)
+90%
|
(1 632)
-2 242%
|
(2 279)
-40%
|
203
N/A
|
(2 355)
N/A
|
(1 990)
+15%
|
(98)
+95%
|
476
N/A
|
919
+93%
|
2 197
+139%
|
(661)
N/A
|
(1 418)
-115%
|
(1 567)
-11%
|
(1 646)
-5%
|
(2 491)
-51%
|
(2 239)
+10%
|
(676)
+70%
|
(1 341)
-98%
|
122
N/A
|
(1 704)
N/A
|
(2 962)
-74%
|
(2 452)
+17%
|
(5 594)
-128%
|
(3 378)
+40%
|
(7 815)
-131%
|
(9 813)
-26%
|
(9 197)
+6%
|
(9 599)
-4%
|
(5 433)
+43%
|
(3 604)
+34%
|
(4 991)
-38%
|
(6 492)
-30%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(3)
|
(4)
|
(4)
|
0
|
8
|
7
|
10
|
5
|
1
|
(13)
|
(1)
|
0
|
(6)
|
(6)
|
(12)
|
(3)
|
3
|
10
|
7
|
(32)
|
6
|
25
|
15
|
34
|
(10)
|
(33)
|
(30)
|
(19)
|
(19)
|
(37)
|
(37)
|
5
|
(16)
|
(22)
|
69
|
(35)
|
(3)
|
12
|
(94)
|
(18)
|
|
Net Change in Cash |
428
N/A
|
1 080
+152%
|
(1 663)
N/A
|
723
N/A
|
(666)
N/A
|
(273)
+59%
|
1 122
N/A
|
1 051
-6%
|
(242)
N/A
|
112
N/A
|
(1 525)
N/A
|
(2 201)
-44%
|
79
N/A
|
(609)
N/A
|
413
N/A
|
671
+63%
|
1 477
+120%
|
206
-86%
|
742
+259%
|
(297)
N/A
|
(1 332)
-348%
|
(639)
+52%
|
(587)
+8%
|
(887)
-51%
|
(566)
+36%
|
646
N/A
|
(351)
N/A
|
298
N/A
|
429
+44%
|
(138)
N/A
|
1 810
N/A
|
2 662
+47%
|
2 535
-5%
|
1 933
-24%
|
(396)
N/A
|
(1 152)
-191%
|
(1 824)
-58%
|
185
N/A
|
2 425
+1 210%
|
(496)
N/A
|
(264)
+47%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(2 157)
N/A
|
(2 903)
-35%
|
(2 139)
+26%
|
(2 507)
-17%
|
(2 491)
+1%
|
(1 472)
+41%
|
(1 478)
0%
|
(842)
+43%
|
82
N/A
|
328
+299%
|
261
-20%
|
194
-26%
|
364
+88%
|
1 380
+279%
|
1 987
+44%
|
2 080
+5%
|
3 070
+48%
|
2 414
-21%
|
1 686
-30%
|
1 704
+1%
|
415
-76%
|
964
+132%
|
1 084
+12%
|
1 818
+68%
|
1 819
+0%
|
1 500
-18%
|
1 207
-20%
|
552
-54%
|
2 095
+279%
|
2 640
+26%
|
4 157
+57%
|
7 830
+88%
|
6 395
-18%
|
8 184
+28%
|
6 986
-15%
|
5 525
-21%
|
4 396
-20%
|
4 505
+2%
|
5 499
+22%
|
3 964
-28%
|
6 060
+53%
|