DHC Software Co Ltd
SZSE:002065
Cash Flow Statement
Cash Flow Statement
DHC Software 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 |
(135)
|
(176)
|
(167)
|
(114)
|
(177)
|
(176)
|
(206)
|
(257)
|
(193)
|
(192)
|
(192)
|
(192)
|
(210)
|
(213)
|
(191)
|
(238)
|
(224)
|
(192)
|
(220)
|
(180)
|
(166)
|
(203)
|
(158)
|
(112)
|
(151)
|
(147)
|
(149)
|
(177)
|
(113)
|
(123)
|
(129)
|
(69)
|
(100)
|
(118)
|
(159)
|
(212)
|
(231)
|
(202)
|
(167)
|
(152)
|
(156)
|
|
Change in Working Capital |
(656)
|
(873)
|
(952)
|
(890)
|
(650)
|
(894)
|
(758)
|
(1 019)
|
(1 360)
|
(1 214)
|
(1 382)
|
(750)
|
(798)
|
(1 542)
|
(1 737)
|
(2 186)
|
(2 190)
|
(1 417)
|
(1 303)
|
(1 599)
|
(1 697)
|
(1 741)
|
(1 829)
|
(1 778)
|
(1 665)
|
(1 793)
|
(1 938)
|
(2 108)
|
(2 548)
|
(2 190)
|
(2 365)
|
(2 265)
|
(2 156)
|
(2 520)
|
(2 414)
|
(2 557)
|
(2 438)
|
(2 460)
|
(2 345)
|
(2 313)
|
(2 404)
|
|
Cash from Operating Activities |
(68)
N/A
|
(15)
+78%
|
(56)
-270%
|
36
N/A
|
156
+330%
|
(35)
N/A
|
(188)
-445%
|
(496)
-163%
|
(707)
-43%
|
(501)
+29%
|
(437)
+13%
|
27
N/A
|
150
+465%
|
168
+12%
|
(261)
N/A
|
(498)
-91%
|
(451)
+10%
|
352
N/A
|
506
+44%
|
602
+19%
|
514
-15%
|
302
-41%
|
513
+70%
|
117
-77%
|
213
+82%
|
326
+53%
|
94
-71%
|
180
+92%
|
312
+73%
|
614
+97%
|
535
-13%
|
525
-2%
|
604
+15%
|
26
-96%
|
620
+2 268%
|
824
+33%
|
421
-49%
|
250
-41%
|
(775)
N/A
|
(401)
+48%
|
(702)
-75%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(364)
|
(234)
|
(236)
|
(247)
|
(242)
|
(148)
|
(108)
|
(89)
|
(91)
|
(81)
|
(83)
|
(85)
|
(70)
|
(84)
|
(85)
|
(110)
|
(111)
|
(116)
|
(113)
|
(80)
|
(79)
|
(94)
|
(106)
|
(134)
|
(146)
|
(187)
|
(199)
|
(195)
|
(199)
|
(213)
|
(217)
|
(274)
|
(292)
|
(220)
|
(237)
|
(185)
|
(216)
|
(199)
|
(202)
|
(185)
|
(131)
|
|
Other Items |
(141)
|
(194)
|
(211)
|
(365)
|
(399)
|
(419)
|
0
|
(185)
|
116
|
115
|
449
|
148
|
13
|
(98)
|
(472)
|
(261)
|
(245)
|
11
|
49
|
59
|
44
|
(32)
|
(30)
|
(29)
|
(65)
|
(158)
|
(210)
|
(238)
|
(174)
|
(102)
|
(55)
|
(50)
|
(54)
|
(29)
|
(29)
|
(4)
|
1
|
42
|
36
|
14
|
63
|
|
Cash from Investing Activities |
(506)
N/A
|
(428)
+15%
|
(447)
-5%
|
(612)
-37%
|
(641)
-5%
|
(567)
+12%
|
(525)
+7%
|
(274)
+48%
|
25
N/A
|
34
+37%
|
366
+968%
|
63
-83%
|
(57)
N/A
|
(182)
-220%
|
(557)
-207%
|
(371)
+33%
|
(356)
+4%
|
(105)
+70%
|
(64)
+40%
|
(21)
+67%
|
(36)
-67%
|
(125)
-252%
|
(137)
-9%
|
(163)
-19%
|
(211)
-29%
|
(345)
-64%
|
(409)
-19%
|
(433)
-6%
|
(373)
+14%
|
(315)
+16%
|
(272)
+14%
|
(324)
-19%
|
(346)
-7%
|
(250)
+28%
|
(267)
-7%
|
(189)
+29%
|
(214)
-13%
|
(157)
+27%
|
(166)
-6%
|
(171)
-3%
|
(68)
+60%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
920
|
82
|
55
|
34
|
147
|
461
|
651
|
914
|
754
|
(234)
|
(183)
|
(543)
|
(449)
|
309
|
663
|
617
|
309
|
233
|
(381)
|
(445)
|
(60)
|
48
|
557
|
725
|
878
|
1 119
|
505
|
1 071
|
573
|
(216)
|
(518)
|
(564)
|
(27)
|
355
|
285
|
(179)
|
(334)
|
(18)
|
928
|
1 161
|
1 003
|
|
Cash Paid for Dividends |
(91)
|
(98)
|
(97)
|
(127)
|
(172)
|
(180)
|
(234)
|
(125)
|
(253)
|
(228)
|
(200)
|
(177)
|
(27)
|
(171)
|
(151)
|
(188)
|
(440)
|
(321)
|
(327)
|
(323)
|
(267)
|
(253)
|
(253)
|
(275)
|
(319)
|
(367)
|
(386)
|
(381)
|
(284)
|
(260)
|
(283)
|
(278)
|
(288)
|
(301)
|
(277)
|
(273)
|
(257)
|
(284)
|
(288)
|
(295)
|
(309)
|
|
Other |
(654)
|
257
|
247
|
302
|
315
|
335
|
275
|
49
|
46
|
923
|
0
|
889
|
878
|
381
|
0
|
442
|
585
|
6
|
(37)
|
171
|
164
|
186
|
156
|
(87)
|
(290)
|
(224)
|
(243)
|
(408)
|
187
|
341
|
453
|
572
|
37
|
(54)
|
(89)
|
(134)
|
(142)
|
(115)
|
(89)
|
(80)
|
(68)
|
|
Cash from Financing Activities |
176
N/A
|
241
+37%
|
204
-15%
|
208
+2%
|
290
+39%
|
616
+112%
|
692
+12%
|
838
+21%
|
547
-35%
|
461
-16%
|
540
+17%
|
169
-69%
|
402
+138%
|
519
+29%
|
893
+72%
|
872
-2%
|
454
-48%
|
(82)
N/A
|
(745)
-805%
|
(597)
+20%
|
(163)
+73%
|
(19)
+88%
|
460
N/A
|
364
-21%
|
270
-26%
|
528
+96%
|
(125)
N/A
|
282
N/A
|
476
+69%
|
(135)
N/A
|
(348)
-158%
|
(269)
+23%
|
(279)
-4%
|
1
N/A
|
(80)
N/A
|
(587)
-631%
|
(733)
-25%
|
(417)
+43%
|
551
N/A
|
785
+42%
|
626
-20%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
(0)
|
(4)
|
(5)
|
(5)
|
(4)
|
(1)
|
(1)
|
(0)
|
1
|
4
|
3
|
4
|
3
|
1
|
1
|
(0)
|
(1)
|
|
Net Change in Cash |
(398)
N/A
|
(201)
+49%
|
(299)
-48%
|
(367)
-23%
|
(195)
+47%
|
13
N/A
|
(22)
N/A
|
67
N/A
|
(137)
N/A
|
(5)
+96%
|
469
N/A
|
259
-45%
|
495
+91%
|
504
+2%
|
74
-85%
|
2
-97%
|
(353)
N/A
|
165
N/A
|
(302)
N/A
|
(15)
+95%
|
317
N/A
|
159
-50%
|
838
+428%
|
319
-62%
|
271
-15%
|
505
+86%
|
(445)
N/A
|
25
N/A
|
411
+1 561%
|
163
-60%
|
(86)
N/A
|
(69)
+20%
|
(20)
+71%
|
(219)
-1 000%
|
276
N/A
|
53
-81%
|
(523)
N/A
|
(323)
+38%
|
(389)
-21%
|
213
N/A
|
(145)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(433)
N/A
|
(249)
+42%
|
(292)
-17%
|
(211)
+28%
|
(86)
+59%
|
(183)
-112%
|
(296)
-62%
|
(585)
-97%
|
(798)
-37%
|
(582)
+27%
|
(520)
+11%
|
(58)
+89%
|
80
N/A
|
84
+5%
|
(346)
N/A
|
(608)
-76%
|
(562)
+8%
|
235
N/A
|
393
+67%
|
522
+33%
|
434
-17%
|
209
-52%
|
407
+95%
|
(17)
N/A
|
67
N/A
|
139
+108%
|
(105)
N/A
|
(14)
+86%
|
113
N/A
|
402
+256%
|
318
-21%
|
250
-21%
|
312
+25%
|
(194)
N/A
|
382
N/A
|
639
+67%
|
205
-68%
|
51
-75%
|
(977)
N/A
|
(586)
+40%
|
(833)
-42%
|