
Fujian Torch Electron Technology Co Ltd
SSE:603678

Cash Flow Statement
Cash Flow Statement
Fujian Torch Electron Technology Co 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 |
(79)
|
(75)
|
(71)
|
(72)
|
(78)
|
(78)
|
(88)
|
(94)
|
(99)
|
(100)
|
(93)
|
(109)
|
(103)
|
(130)
|
(156)
|
(165)
|
(188)
|
(178)
|
(173)
|
(173)
|
(169)
|
(192)
|
(201)
|
(227)
|
(252)
|
(269)
|
(332)
|
(356)
|
(380)
|
(381)
|
(338)
|
(317)
|
(313)
|
(280)
|
(286)
|
(228)
|
(182)
|
(167)
|
(156)
|
(179)
|
(189)
|
|
Change in Working Capital |
(79)
|
(85)
|
(91)
|
(88)
|
(87)
|
(98)
|
(101)
|
(104)
|
(119)
|
(130)
|
(152)
|
(164)
|
(162)
|
(200)
|
(200)
|
(180)
|
(226)
|
(234)
|
(257)
|
(308)
|
(276)
|
(274)
|
(274)
|
(286)
|
(278)
|
(307)
|
(338)
|
(367)
|
(364)
|
(323)
|
(306)
|
(319)
|
(351)
|
(436)
|
(450)
|
(442)
|
(497)
|
(493)
|
(502)
|
(502)
|
(489)
|
|
Cash from Operating Activities |
51
N/A
|
55
+7%
|
49
-11%
|
71
+45%
|
81
+13%
|
96
+19%
|
125
+31%
|
110
-12%
|
157
+42%
|
153
-3%
|
131
-14%
|
119
-9%
|
86
-28%
|
10
-89%
|
107
+985%
|
114
+6%
|
133
+17%
|
272
+105%
|
173
-36%
|
189
+9%
|
232
+23%
|
164
-30%
|
318
+94%
|
173
-46%
|
25
-85%
|
40
+59%
|
236
+486%
|
218
-8%
|
594
+173%
|
807
+36%
|
729
-10%
|
900
+23%
|
926
+3%
|
1 112
+20%
|
978
-12%
|
788
-19%
|
867
+10%
|
581
-33%
|
787
+35%
|
1 033
+31%
|
654
-37%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(50)
|
(61)
|
(98)
|
(192)
|
(235)
|
(284)
|
(315)
|
(293)
|
(335)
|
(349)
|
(321)
|
(266)
|
(258)
|
(266)
|
(295)
|
(346)
|
(341)
|
(352)
|
(346)
|
(364)
|
(350)
|
(336)
|
(331)
|
(286)
|
(271)
|
(253)
|
(249)
|
(297)
|
(620)
|
(938)
|
(929)
|
(947)
|
(646)
|
(314)
|
(363)
|
(314)
|
(355)
|
(371)
|
(346)
|
(370)
|
(334)
|
|
Other Items |
0
|
0
|
(184)
|
(233)
|
(105)
|
6
|
191
|
(301)
|
(482)
|
(604)
|
(564)
|
16
|
45
|
106
|
45
|
52
|
164
|
520
|
533
|
496
|
418
|
16
|
(27)
|
(36)
|
(61)
|
(62)
|
(23)
|
(19)
|
(8)
|
(48)
|
4
|
(30)
|
(163)
|
(383)
|
(389)
|
(244)
|
(219)
|
(14)
|
(103)
|
(472)
|
32
|
|
Cash from Investing Activities |
(50)
N/A
|
(61)
-23%
|
(282)
-365%
|
(425)
-50%
|
(340)
+20%
|
(278)
+18%
|
(124)
+55%
|
(594)
-379%
|
(817)
-38%
|
(953)
-17%
|
(885)
+7%
|
(250)
+72%
|
(212)
+15%
|
(160)
+24%
|
(251)
-56%
|
(294)
-17%
|
(177)
+40%
|
167
N/A
|
188
+12%
|
132
-30%
|
68
-48%
|
(321)
N/A
|
(358)
-12%
|
(322)
+10%
|
(332)
-3%
|
(315)
+5%
|
(272)
+14%
|
(317)
-17%
|
(628)
-98%
|
(986)
-57%
|
(925)
+6%
|
(977)
-6%
|
(809)
+17%
|
(696)
+14%
|
(752)
-8%
|
(558)
+26%
|
(574)
-3%
|
(385)
+33%
|
(449)
-17%
|
(843)
-88%
|
(301)
+64%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
39
|
55
|
6
|
56
|
28
|
(14)
|
36
|
(21)
|
(77)
|
(96)
|
(178)
|
(210)
|
(21)
|
154
|
199
|
274
|
93
|
(53)
|
(70)
|
(75)
|
17
|
67
|
680
|
576
|
772
|
829
|
183
|
438
|
310
|
459
|
415
|
322
|
83
|
(222)
|
(141)
|
4
|
123
|
(16)
|
(69)
|
(295)
|
(231)
|
|
Cash Paid for Dividends |
(36)
|
(37)
|
(40)
|
(40)
|
(41)
|
(41)
|
(47)
|
(47)
|
(46)
|
(46)
|
(53)
|
(52)
|
(52)
|
(53)
|
(85)
|
(89)
|
(93)
|
(94)
|
(68)
|
(67)
|
(66)
|
(67)
|
(99)
|
(99)
|
(98)
|
(97)
|
(22)
|
(180)
|
(182)
|
(186)
|
(407)
|
(253)
|
(258)
|
(257)
|
(201)
|
(201)
|
(197)
|
(200)
|
(107)
|
(103)
|
(133)
|
|
Other |
(8)
|
377
|
376
|
370
|
372
|
(17)
|
(11)
|
1 012
|
1 014
|
1 018
|
1 017
|
3
|
3
|
(7)
|
2
|
(1)
|
(25)
|
(9)
|
(11)
|
(16)
|
(16)
|
(23)
|
(32)
|
16
|
(10)
|
(42)
|
(15)
|
(12)
|
30
|
50
|
7
|
(51)
|
(55)
|
(48)
|
(63)
|
(72)
|
(49)
|
(60)
|
(33)
|
(17)
|
(47)
|
|
Cash from Financing Activities |
(5)
N/A
|
395
N/A
|
342
-14%
|
385
+13%
|
359
-7%
|
(72)
N/A
|
(21)
+71%
|
944
N/A
|
891
-6%
|
876
-2%
|
786
-10%
|
(258)
N/A
|
(69)
+73%
|
94
N/A
|
116
+23%
|
184
+59%
|
(25)
N/A
|
(156)
-519%
|
(149)
+5%
|
(159)
-7%
|
(66)
+59%
|
(23)
+65%
|
549
N/A
|
493
-10%
|
664
+35%
|
690
+4%
|
146
-79%
|
246
+69%
|
158
-36%
|
322
+104%
|
14
-96%
|
18
+26%
|
(230)
N/A
|
(527)
-129%
|
(405)
+23%
|
(270)
+33%
|
(123)
+54%
|
(276)
-124%
|
(210)
+24%
|
(416)
-98%
|
(411)
+1%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
2
|
1
|
3
|
2
|
0
|
(2)
|
(4)
|
(5)
|
(1)
|
3
|
2
|
(5)
|
1
|
1
|
2
|
12
|
3
|
(1)
|
(2)
|
(4)
|
(5)
|
(3)
|
(3)
|
(4)
|
2
|
12
|
10
|
8
|
13
|
3
|
6
|
9
|
(1)
|
(1)
|
1
|
|
Net Change in Cash |
(4)
N/A
|
389
N/A
|
108
-72%
|
33
-70%
|
101
+211%
|
(253)
N/A
|
(18)
+93%
|
461
N/A
|
234
-49%
|
79
-66%
|
32
-59%
|
(392)
N/A
|
(199)
+49%
|
(61)
+69%
|
(28)
+54%
|
7
N/A
|
(68)
N/A
|
279
N/A
|
213
-24%
|
163
-23%
|
236
+45%
|
(169)
N/A
|
512
N/A
|
344
-33%
|
356
+3%
|
411
+16%
|
105
-74%
|
144
+36%
|
122
-15%
|
139
+15%
|
(179)
N/A
|
(47)
+74%
|
(103)
-119%
|
(104)
-1%
|
(166)
-60%
|
(37)
+78%
|
175
N/A
|
(70)
N/A
|
127
N/A
|
(227)
N/A
|
(56)
+75%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
2
N/A
|
(6)
N/A
|
(49)
-700%
|
(120)
-147%
|
(154)
-28%
|
(188)
-22%
|
(190)
-1%
|
(183)
+3%
|
(178)
+3%
|
(196)
-10%
|
(190)
+3%
|
(147)
+23%
|
(171)
-16%
|
(256)
-49%
|
(188)
+27%
|
(232)
-24%
|
(208)
+11%
|
(80)
+61%
|
(173)
-116%
|
(175)
-1%
|
(118)
+33%
|
(173)
-47%
|
(13)
+93%
|
(113)
-780%
|
(246)
-118%
|
(213)
+13%
|
(13)
+94%
|
(80)
-522%
|
(26)
+68%
|
(131)
-410%
|
(200)
-53%
|
(47)
+77%
|
280
N/A
|
798
+185%
|
614
-23%
|
474
-23%
|
512
+8%
|
211
-59%
|
441
+109%
|
663
+50%
|
321
-52%
|