
China Oilfield Services Ltd
SSE:601808

Cash Flow Statement
Cash Flow Statement
China Oilfield Services Ltd
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 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Cash Taxes Paid |
(2 391)
|
(2 501)
|
(2 427)
|
(2 254)
|
(1 850)
|
(1 549)
|
(1 328)
|
(1 046)
|
(990)
|
(907)
|
(780)
|
(693)
|
(523)
|
(743)
|
(602)
|
(731)
|
(916)
|
(948)
|
(1 733)
|
(2 035)
|
(1 892)
|
(2 068)
|
(1 955)
|
(1 752)
|
(1 659)
|
(1 137)
|
(865)
|
(762)
|
(918)
|
(1 113)
|
(915)
|
(1 018)
|
(1 180)
|
(1 107)
|
(1 358)
|
(1 015)
|
(777)
|
(932)
|
(1 452)
|
(1 930)
|
(2 154)
|
|
Change in Working Capital |
(5 891)
|
(6 031)
|
(6 339)
|
(6 175)
|
(5 340)
|
(5 360)
|
(4 728)
|
(4 809)
|
(5 094)
|
(4 364)
|
(4 688)
|
(4 371)
|
(4 584)
|
(4 663)
|
(4 669)
|
(5 110)
|
(5 753)
|
(5 825)
|
(6 016)
|
(6 062)
|
(6 486)
|
(6 648)
|
(5 307)
|
(5 294)
|
(4 595)
|
(4 756)
|
(6 274)
|
(6 155)
|
(6 630)
|
(6 631)
|
(6 841)
|
(7 114)
|
(7 724)
|
(7 751)
|
(8 162)
|
(8 660)
|
(8 774)
|
(9 158)
|
(8 945)
|
(8 762)
|
(9 303)
|
|
Cash from Operating Activities |
10 160
N/A
|
9 993
-2%
|
7 044
-30%
|
7 087
+1%
|
6 556
-7%
|
6 504
-1%
|
5 399
-17%
|
2 818
-48%
|
2 741
-3%
|
2 033
-26%
|
2 833
+39%
|
3 757
+33%
|
5 492
+46%
|
4 447
-19%
|
4 250
-4%
|
3 624
-15%
|
4 172
+15%
|
5 015
+20%
|
3 884
-23%
|
6 064
+56%
|
6 968
+15%
|
8 154
+17%
|
7 791
-4%
|
5 100
-35%
|
7 545
+48%
|
5 339
-29%
|
5 968
+12%
|
8 346
+40%
|
7 424
-11%
|
6 225
-16%
|
7 223
+16%
|
6 886
-5%
|
6 900
+0%
|
9 028
+31%
|
10 141
+12%
|
11 631
+15%
|
13 096
+13%
|
12 357
-6%
|
13 657
+11%
|
13 953
+2%
|
11 017
-21%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(9 850)
|
(10 107)
|
(9 667)
|
(9 399)
|
(5 869)
|
(4 290)
|
(3 674)
|
(3 076)
|
(2 146)
|
(2 517)
|
(2 554)
|
(2 828)
|
(3 111)
|
(2 328)
|
(2 250)
|
(2 464)
|
(2 520)
|
(2 979)
|
(3 516)
|
(3 137)
|
(3 002)
|
(2 617)
|
(2 263)
|
(2 328)
|
(4 182)
|
(4 474)
|
(4 488)
|
(4 671)
|
(3 752)
|
(3 802)
|
(3 664)
|
(3 551)
|
(4 142)
|
(4 602)
|
(4 584)
|
(5 552)
|
(9 474)
|
(9 984)
|
(10 199)
|
(11 103)
|
(6 031)
|
|
Other Items |
(2 588)
|
614
|
3 616
|
2 334
|
2 553
|
1 221
|
(1 247)
|
466
|
(2 532)
|
(1 598)
|
2 908
|
1 784
|
5 671
|
2 042
|
(752)
|
398
|
(4 538)
|
(192)
|
2 443
|
3 364
|
1 848
|
2 308
|
(310)
|
313
|
838
|
1 359
|
384
|
(1 905)
|
(981)
|
(764)
|
1 322
|
2 292
|
409
|
(543)
|
(1 323)
|
(257)
|
2 012
|
2 204
|
4 102
|
3 310
|
954
|
|
Cash from Investing Activities |
(12 438)
N/A
|
(9 494)
+24%
|
(6 051)
+36%
|
(7 066)
-17%
|
(3 316)
+53%
|
(3 068)
+7%
|
(4 921)
-60%
|
(2 609)
+47%
|
(4 678)
-79%
|
(4 115)
+12%
|
354
N/A
|
(1 044)
N/A
|
2 561
N/A
|
(286)
N/A
|
(3 001)
-949%
|
(2 065)
+31%
|
(7 058)
-242%
|
(3 170)
+55%
|
(1 073)
+66%
|
227
N/A
|
(1 154)
N/A
|
(309)
+73%
|
(2 573)
-733%
|
(2 015)
+22%
|
(3 343)
-66%
|
(3 114)
+7%
|
(4 104)
-32%
|
(6 574)
-60%
|
(4 733)
+28%
|
(4 567)
+4%
|
(2 342)
+49%
|
(1 259)
+46%
|
(3 734)
-196%
|
(5 145)
-38%
|
(5 907)
-15%
|
(5 809)
+2%
|
(7 461)
-28%
|
(7 780)
-4%
|
(6 098)
+22%
|
(7 792)
-28%
|
(5 077)
+35%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(3 832)
|
(3 837)
|
(161)
|
5 900
|
6 313
|
6 301
|
1 865
|
(3 553)
|
(3 698)
|
(1 987)
|
(4 278)
|
(4 940)
|
(3 551)
|
(5 252)
|
(545)
|
(555)
|
(1 726)
|
(853)
|
(3 088)
|
(3 234)
|
(4 220)
|
(5 365)
|
2 397
|
(1 063)
|
959
|
1 451
|
(4 121)
|
(289)
|
(2 579)
|
(2 610)
|
(4 160)
|
(5 712)
|
(3 168)
|
(3 169)
|
(1 735)
|
(262)
|
(1 382)
|
(1 983)
|
(2 612)
|
(3 718)
|
(4 549)
|
|
Cash Paid for Dividends |
(2 052)
|
0
|
(2 290)
|
(1 760)
|
(2 290)
|
0
|
(324)
|
(324)
|
(324)
|
0
|
(239)
|
(239)
|
(239)
|
0
|
(286)
|
(286)
|
(286)
|
0
|
(334)
|
(334)
|
(334)
|
0
|
(763)
|
(763)
|
(763)
|
0
|
(811)
|
(811)
|
(811)
|
0
|
(716)
|
(716)
|
(866)
|
0
|
(953)
|
(953)
|
(953)
|
0
|
(1 229)
|
(1 241)
|
(1 191)
|
|
Other |
3 965
|
(598)
|
(588)
|
(928)
|
(591)
|
(720)
|
(755)
|
(1 065)
|
(899)
|
(772)
|
(1 041)
|
(999)
|
(1 090)
|
(1 164)
|
(1 059)
|
(1 071)
|
(1 049)
|
(1 080)
|
(1 056)
|
(1 081)
|
(1 098)
|
(1 096)
|
(985)
|
(833)
|
(923)
|
(827)
|
(871)
|
(908)
|
(806)
|
(806)
|
(825)
|
(859)
|
(834)
|
(856)
|
(871)
|
(873)
|
(948)
|
(981)
|
(931)
|
(886)
|
(725)
|
|
Cash from Financing Activities |
(1 919)
N/A
|
(6 487)
-238%
|
(3 039)
+53%
|
3 211
N/A
|
3 432
+7%
|
3 291
-4%
|
786
-76%
|
(4 941)
N/A
|
(4 922)
+0%
|
(3 083)
+37%
|
(5 559)
-80%
|
(6 179)
-11%
|
(4 880)
+21%
|
(6 656)
-36%
|
(1 891)
+72%
|
(1 912)
-1%
|
(3 060)
-60%
|
(2 218)
+28%
|
(4 476)
-102%
|
(4 648)
-4%
|
(5 652)
-22%
|
(6 795)
-20%
|
648
N/A
|
(2 660)
N/A
|
(727)
+73%
|
(140)
+81%
|
(5 802)
-4 044%
|
(2 007)
+65%
|
(4 196)
-109%
|
(4 227)
-1%
|
(5 701)
-35%
|
(7 287)
-28%
|
(4 868)
+33%
|
(4 891)
0%
|
(3 559)
+27%
|
(2 089)
+41%
|
(3 284)
-57%
|
(3 918)
-19%
|
(4 771)
-22%
|
(5 845)
-23%
|
(6 465)
-11%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
29
|
12
|
(54)
|
91
|
470
|
393
|
578
|
442
|
356
|
388
|
120
|
40
|
(234)
|
(360)
|
(17)
|
136
|
107
|
213
|
53
|
(2)
|
32
|
77
|
86
|
(110)
|
(255)
|
(241)
|
(353)
|
(166)
|
(72)
|
(114)
|
149
|
132
|
257
|
271
|
221
|
199
|
65
|
60
|
(102)
|
(107)
|
(29)
|
|
Net Change in Cash |
(4 168)
N/A
|
(5 976)
-43%
|
(2 100)
+65%
|
3 323
N/A
|
7 142
+115%
|
7 120
0%
|
1 842
-74%
|
(4 290)
N/A
|
(6 503)
-52%
|
(4 777)
+27%
|
(2 252)
+53%
|
(3 426)
-52%
|
2 939
N/A
|
(2 855)
N/A
|
(659)
+77%
|
(217)
+67%
|
(5 839)
-2 591%
|
(160)
+97%
|
(1 612)
-908%
|
1 641
N/A
|
194
-88%
|
1 127
+481%
|
5 952
+428%
|
315
-95%
|
3 220
+922%
|
1 844
-43%
|
(4 291)
N/A
|
(401)
+91%
|
(1 577)
-293%
|
(2 682)
-70%
|
(671)
+75%
|
(1 529)
-128%
|
(1 445)
+6%
|
(738)
+49%
|
897
N/A
|
3 933
+339%
|
2 416
-39%
|
719
-70%
|
2 686
+273%
|
209
-92%
|
(554)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
310
N/A
|
(114)
N/A
|
(2 623)
-2 201%
|
(2 312)
+12%
|
687
N/A
|
2 214
+222%
|
1 725
-22%
|
(258)
N/A
|
595
N/A
|
(484)
N/A
|
279
N/A
|
929
+233%
|
2 381
+156%
|
2 119
-11%
|
2 000
-6%
|
1 160
-42%
|
1 652
+42%
|
2 036
+23%
|
368
-82%
|
2 927
+695%
|
3 966
+35%
|
5 537
+40%
|
5 528
0%
|
2 772
-50%
|
3 363
+21%
|
865
-74%
|
1 479
+71%
|
3 676
+148%
|
3 672
0%
|
2 422
-34%
|
3 559
+47%
|
3 334
-6%
|
2 758
-17%
|
4 425
+60%
|
5 557
+26%
|
6 079
+9%
|
3 622
-40%
|
2 373
-34%
|
3 457
+46%
|
2 850
-18%
|
4 986
+75%
|