
Jiangling Motors Corp Ltd
SZSE:000550

Cash Flow Statement
Cash Flow Statement
Jiangling Motors Corp 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 |
(2 440)
|
(2 400)
|
(2 601)
|
(2 510)
|
(2 566)
|
(2 666)
|
(2 552)
|
(2 292)
|
(2 386)
|
(2 360)
|
(2 731)
|
(3 222)
|
(3 276)
|
(2 971)
|
(2 608)
|
(2 101)
|
(1 763)
|
(1 574)
|
(1 464)
|
(1 651)
|
(1 797)
|
(1 893)
|
(1 976)
|
(1 794)
|
(1 657)
|
(1 798)
|
(1 991)
|
(2 048)
|
(2 274)
|
(2 263)
|
(2 348)
|
(2 049)
|
(2 028)
|
(2 022)
|
(1 743)
|
(1 764)
|
(1 746)
|
(1 594)
|
(1 655)
|
(2 094)
|
(2 402)
|
|
Change in Working Capital |
(3 790)
|
(3 779)
|
(3 886)
|
(4 106)
|
(4 017)
|
(4 058)
|
(4 098)
|
(4 247)
|
(4 309)
|
(4 666)
|
(5 149)
|
(5 366)
|
(5 680)
|
(5 578)
|
(5 276)
|
(4 828)
|
(4 560)
|
(4 336)
|
(4 232)
|
(4 293)
|
(4 451)
|
(4 736)
|
(4 615)
|
(4 610)
|
(4 674)
|
(4 541)
|
(4 715)
|
(4 762)
|
(4 869)
|
(4 797)
|
(4 897)
|
(4 859)
|
(4 309)
|
(3 864)
|
(3 561)
|
(3 641)
|
(3 858)
|
(4 442)
|
(4 850)
|
(4 731)
|
(4 756)
|
|
Cash from Operating Activities |
2 600
N/A
|
4 190
+61%
|
3 488
-17%
|
3 164
-9%
|
2 356
-26%
|
1 925
-18%
|
1 867
-3%
|
2 682
+44%
|
4 231
+58%
|
4 593
+9%
|
3 857
-16%
|
2 706
-30%
|
1 134
-58%
|
675
-41%
|
157
-77%
|
667
+325%
|
(229)
N/A
|
(102)
+56%
|
1 104
N/A
|
2 241
+103%
|
3 471
+55%
|
2 737
-21%
|
(281)
N/A
|
2 036
N/A
|
2 313
+14%
|
3 698
+60%
|
4 895
+32%
|
3 034
-38%
|
2 385
-21%
|
1 760
-26%
|
1 081
-39%
|
(1 641)
N/A
|
(9)
+99%
|
(1 519)
-16 932%
|
451
N/A
|
3 470
+669%
|
3 120
-10%
|
4 568
+46%
|
4 675
+2%
|
3 644
-22%
|
3 878
+6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(1 211)
|
(1 288)
|
(1 471)
|
(1 388)
|
(1 545)
|
(1 543)
|
(1 360)
|
(1 373)
|
(1 262)
|
(1 144)
|
(1 073)
|
(1 039)
|
(940)
|
(1 020)
|
(1 038)
|
(1 185)
|
(1 254)
|
(1 385)
|
(1 567)
|
(1 614)
|
(1 758)
|
(1 617)
|
(1 391)
|
(1 309)
|
(1 259)
|
(1 411)
|
(1 708)
|
(1 639)
|
(1 442)
|
(1 169)
|
(990)
|
(1 067)
|
(1 106)
|
(1 381)
|
(1 522)
|
(1 460)
|
(1 464)
|
(1 297)
|
(1 142)
|
(1 431)
|
(1 579)
|
|
Other Items |
141
|
266
|
276
|
286
|
278
|
346
|
302
|
303
|
275
|
269
|
239
|
239
|
249
|
350
|
353
|
356
|
352
|
246
|
(368)
|
234
|
278
|
252
|
401
|
(2 448)
|
(906)
|
(503)
|
363
|
2 576
|
1 545
|
1 091
|
792
|
1 655
|
1 188
|
1 291
|
1 237
|
271
|
160
|
124
|
107
|
228
|
286
|
|
Cash from Investing Activities |
(1 070)
N/A
|
(1 021)
+5%
|
(1 195)
-17%
|
(1 102)
+8%
|
(1 267)
-15%
|
(1 197)
+6%
|
(1 058)
+12%
|
(1 071)
-1%
|
(987)
+8%
|
(875)
+11%
|
(834)
+5%
|
(800)
+4%
|
(691)
+14%
|
(670)
+3%
|
(686)
-2%
|
(830)
-21%
|
(902)
-9%
|
(1 139)
-26%
|
(1 936)
-70%
|
(1 381)
+29%
|
(1 480)
-7%
|
(1 365)
+8%
|
(991)
+27%
|
(3 757)
-279%
|
(2 165)
+42%
|
(1 913)
+12%
|
(1 345)
+30%
|
937
N/A
|
104
-89%
|
(79)
N/A
|
(198)
-151%
|
588
N/A
|
83
-86%
|
(89)
N/A
|
(285)
-220%
|
(1 189)
-317%
|
(1 304)
-10%
|
(1 172)
+10%
|
(1 035)
+12%
|
(1 203)
-16%
|
(1 293)
-8%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
1 300
|
1 300
|
1 300
|
491
|
(813)
|
(820)
|
(820)
|
(216)
|
1 076
|
874
|
1 264
|
782
|
77
|
(116)
|
(511)
|
172
|
(1 312)
|
(815)
|
(812)
|
|
Cash Paid for Dividends |
(579)
|
(683)
|
(683)
|
(683)
|
(841)
|
(841)
|
(841)
|
(849)
|
(898)
|
(898)
|
(899)
|
(891)
|
(527)
|
(527)
|
(2 115)
|
(2 526)
|
(2 279)
|
(2 279)
|
(690)
|
(279)
|
(35)
|
(36)
|
(43)
|
(54)
|
(76)
|
(79)
|
(74)
|
(63)
|
(3 006)
|
(3 002)
|
0
|
(3 000)
|
(230)
|
(230)
|
(231)
|
(234)
|
(374)
|
(378)
|
(380)
|
(379)
|
(603)
|
|
Other |
(2)
|
(2)
|
0
|
0
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(15)
|
(17)
|
(20)
|
(24)
|
(13)
|
(13)
|
(12)
|
(16)
|
(16)
|
32
|
31
|
29
|
30
|
(470)
|
(473)
|
(171)
|
13
|
463
|
462
|
161
|
|
Cash from Financing Activities |
(582)
N/A
|
(685)
-18%
|
(685)
+0%
|
(685)
+0%
|
(843)
-23%
|
(843)
+0%
|
(843)
N/A
|
(851)
-1%
|
(900)
-6%
|
(900)
N/A
|
(906)
-1%
|
(898)
+1%
|
(534)
+41%
|
(534)
N/A
|
(2 118)
-297%
|
(2 528)
-19%
|
(2 280)
+10%
|
(2 280)
N/A
|
(690)
+70%
|
(280)
+59%
|
(35)
+87%
|
(51)
-44%
|
1 240
N/A
|
1 226
-1%
|
1 200
-2%
|
399
-67%
|
(899)
N/A
|
(895)
+0%
|
(3 842)
-329%
|
(3 234)
+16%
|
(1 892)
+41%
|
(2 096)
-11%
|
1 063
N/A
|
582
-45%
|
(624)
N/A
|
(822)
-32%
|
(1 056)
-28%
|
(192)
+82%
|
(1 230)
-540%
|
(732)
+40%
|
(1 254)
-71%
|
|
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
|
0
|
|
Net Change in Cash |
948
N/A
|
2 484
+162%
|
1 608
-35%
|
1 378
-14%
|
245
-82%
|
(116)
N/A
|
(35)
+70%
|
761
N/A
|
2 345
+208%
|
2 818
+20%
|
2 117
-25%
|
1 008
-52%
|
(91)
N/A
|
(529)
-483%
|
(2 646)
-401%
|
(2 690)
-2%
|
(3 411)
-27%
|
(3 521)
-3%
|
(1 522)
+57%
|
580
N/A
|
1 955
+237%
|
1 321
-32%
|
(32)
N/A
|
(495)
-1 471%
|
1 348
N/A
|
2 184
+62%
|
2 651
+21%
|
3 076
+16%
|
(1 353)
N/A
|
(1 553)
-15%
|
(1 008)
+35%
|
(3 149)
-212%
|
1 136
N/A
|
(1 026)
N/A
|
(458)
+55%
|
1 459
N/A
|
760
-48%
|
3 203
+321%
|
2 410
-25%
|
1 709
-29%
|
1 331
-22%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 389
N/A
|
2 903
+109%
|
2 017
-31%
|
1 776
-12%
|
810
-54%
|
382
-53%
|
507
+33%
|
1 309
+158%
|
2 970
+127%
|
3 449
+16%
|
2 783
-19%
|
1 667
-40%
|
194
-88%
|
(345)
N/A
|
(881)
-155%
|
(518)
+41%
|
(1 483)
-186%
|
(1 487)
0%
|
(463)
+69%
|
626
N/A
|
1 713
+173%
|
1 120
-35%
|
(1 672)
N/A
|
727
N/A
|
1 054
+45%
|
2 288
+117%
|
3 187
+39%
|
1 395
-56%
|
944
-32%
|
591
-37%
|
92
-84%
|
(2 708)
N/A
|
(1 115)
+59%
|
(2 899)
-160%
|
(1 071)
+63%
|
2 011
N/A
|
1 656
-18%
|
3 271
+98%
|
3 533
+8%
|
2 213
-37%
|
2 299
+4%
|