Guangdong CHJ Industry Co Ltd
SZSE:002345
Cash Flow Statement
Cash Flow Statement
Guangdong CHJ Industry 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 |
(181)
|
(205)
|
(214)
|
(237)
|
(238)
|
(249)
|
(255)
|
(264)
|
(271)
|
(242)
|
(247)
|
(236)
|
(235)
|
(247)
|
(258)
|
(265)
|
(274)
|
(271)
|
(274)
|
(256)
|
(244)
|
(235)
|
(205)
|
(190)
|
(194)
|
(190)
|
(201)
|
(242)
|
(245)
|
(285)
|
(332)
|
(304)
|
(290)
|
(266)
|
(251)
|
(272)
|
(299)
|
(319)
|
(302)
|
(324)
|
(307)
|
|
Change in Working Capital |
(401)
|
(447)
|
(470)
|
(529)
|
(562)
|
(549)
|
(557)
|
(544)
|
(562)
|
(627)
|
(674)
|
(686)
|
(683)
|
(705)
|
(730)
|
(749)
|
(791)
|
(795)
|
(770)
|
(800)
|
(846)
|
(832)
|
(850)
|
(837)
|
(783)
|
(734)
|
(750)
|
(813)
|
(842)
|
(766)
|
(772)
|
(706)
|
(667)
|
(741)
|
(736)
|
(749)
|
(750)
|
(728)
|
(724)
|
(774)
|
(769)
|
|
Cash from Operating Activities |
311
N/A
|
262
-16%
|
254
-3%
|
250
-1%
|
326
+30%
|
323
-1%
|
387
+20%
|
384
-1%
|
319
-17%
|
235
-26%
|
256
+9%
|
280
+10%
|
220
-21%
|
305
+38%
|
256
-16%
|
207
-19%
|
306
+48%
|
323
+5%
|
319
-1%
|
368
+16%
|
250
-32%
|
208
-17%
|
187
-10%
|
263
+40%
|
347
+32%
|
334
-4%
|
219
-34%
|
148
-33%
|
160
+8%
|
167
+4%
|
402
+141%
|
459
+14%
|
408
-11%
|
414
+1%
|
320
-23%
|
380
+19%
|
471
+24%
|
615
+31%
|
618
+1%
|
584
-6%
|
574
-2%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(89)
|
(79)
|
(83)
|
(77)
|
(60)
|
(69)
|
(57)
|
(58)
|
(65)
|
(60)
|
(60)
|
(62)
|
(76)
|
(110)
|
(218)
|
(236)
|
(237)
|
(197)
|
(131)
|
(104)
|
(102)
|
(191)
|
(198)
|
(208)
|
(217)
|
(25)
|
(3)
|
(48)
|
(31)
|
(124)
|
(124)
|
(79)
|
(67)
|
(102)
|
(111)
|
(136)
|
(163)
|
(206)
|
(201)
|
(175)
|
(158)
|
|
Other Items |
(1 221)
|
(824)
|
(738)
|
(259)
|
(17)
|
96
|
16
|
87
|
(562)
|
(674)
|
(637)
|
(801)
|
(484)
|
(231)
|
(95)
|
(65)
|
307
|
133
|
(184)
|
(21)
|
340
|
449
|
536
|
346
|
133
|
372
|
628
|
677
|
517
|
(7)
|
(176)
|
(244)
|
(273)
|
23
|
125
|
89
|
102
|
(13)
|
(136)
|
(61)
|
(30)
|
|
Cash from Investing Activities |
(1 310)
N/A
|
(903)
+31%
|
(821)
+9%
|
(335)
+59%
|
(78)
+77%
|
27
N/A
|
(42)
N/A
|
30
N/A
|
(627)
N/A
|
(734)
-17%
|
(697)
+5%
|
(862)
-24%
|
(560)
+35%
|
(341)
+39%
|
(314)
+8%
|
(301)
+4%
|
70
N/A
|
(64)
N/A
|
(315)
-391%
|
(125)
+60%
|
238
N/A
|
258
+8%
|
338
+31%
|
138
-59%
|
(83)
N/A
|
347
N/A
|
625
+80%
|
629
+1%
|
486
-23%
|
(131)
N/A
|
(300)
-129%
|
(323)
-8%
|
(339)
-5%
|
(79)
+77%
|
14
N/A
|
(47)
N/A
|
(60)
-28%
|
(219)
-262%
|
(337)
-54%
|
(236)
+30%
|
(188)
+20%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
839
|
939
|
0
|
275
|
3
|
(43)
|
(22)
|
(269)
|
337
|
394
|
135
|
375
|
(190)
|
(115)
|
23
|
123
|
194
|
70
|
364
|
499
|
(444)
|
(415)
|
(509)
|
(700)
|
271
|
(201)
|
(404)
|
(322)
|
(388)
|
(61)
|
164
|
98
|
49
|
(5)
|
(115)
|
(97)
|
(130)
|
(159)
|
(147)
|
(257)
|
(229)
|
|
Cash Paid for Dividends |
(104)
|
(94)
|
(100)
|
(129)
|
(116)
|
(131)
|
(133)
|
(132)
|
(142)
|
(134)
|
(129)
|
(50)
|
(158)
|
(160)
|
(159)
|
(241)
|
(151)
|
(156)
|
(159)
|
(77)
|
(78)
|
(77)
|
(85)
|
(169)
|
(134)
|
(143)
|
(134)
|
(229)
|
(247)
|
(232)
|
(238)
|
(232)
|
(229)
|
(228)
|
(221)
|
(226)
|
(212)
|
(221)
|
(224)
|
(264)
|
(261)
|
|
Other |
(302)
|
(285)
|
(285)
|
(100)
|
(51)
|
24
|
37
|
158
|
148
|
417
|
374
|
260
|
823
|
277
|
273
|
0
|
(387)
|
(101)
|
0
|
0
|
0
|
(0)
|
0
|
4
|
2
|
2
|
5
|
(32)
|
0
|
(78)
|
(125)
|
(76)
|
(95)
|
(21)
|
0
|
(27)
|
(16)
|
11
|
(10)
|
(16)
|
(26)
|
|
Cash from Financing Activities |
433
N/A
|
560
+29%
|
554
-1%
|
46
-92%
|
(164)
N/A
|
(150)
+9%
|
(118)
+21%
|
(243)
-107%
|
343
N/A
|
677
+98%
|
379
-44%
|
585
+55%
|
474
-19%
|
2
-100%
|
138
+5 883%
|
149
+9%
|
(345)
N/A
|
(187)
+46%
|
104
N/A
|
322
+209%
|
(551)
N/A
|
(492)
+11%
|
(594)
-21%
|
(864)
-45%
|
138
N/A
|
(341)
N/A
|
(532)
-56%
|
(583)
-9%
|
(634)
-9%
|
(371)
+41%
|
(169)
+54%
|
(180)
-6%
|
(276)
-53%
|
(253)
+8%
|
(336)
-33%
|
(350)
-4%
|
(358)
-2%
|
(369)
-3%
|
(380)
-3%
|
(536)
-41%
|
(517)
+4%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
1
|
0
|
(2)
|
(19)
|
(20)
|
(19)
|
(18)
|
2
|
2
|
1
|
1
|
(2)
|
(4)
|
(2)
|
(0)
|
2
|
3
|
2
|
1
|
1
|
2
|
1
|
(0)
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
1
|
3
|
2
|
0
|
(0)
|
(2)
|
(3)
|
|
Net Change in Cash |
(565)
N/A
|
(81)
+86%
|
(12)
+85%
|
(39)
-229%
|
83
N/A
|
181
+120%
|
208
+15%
|
152
-27%
|
17
-89%
|
180
+983%
|
(60)
N/A
|
4
N/A
|
135
+2 977%
|
(37)
N/A
|
76
N/A
|
54
-30%
|
31
-41%
|
74
+134%
|
111
+51%
|
567
+410%
|
(62)
N/A
|
(26)
+57%
|
(68)
-159%
|
(462)
-580%
|
401
N/A
|
335
-17%
|
307
-8%
|
189
-38%
|
7
-96%
|
(336)
N/A
|
(68)
+80%
|
(45)
+33%
|
(207)
-354%
|
84
N/A
|
(1)
N/A
|
(13)
-1 323%
|
55
N/A
|
28
-49%
|
(98)
N/A
|
(190)
-93%
|
(133)
+30%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
222
N/A
|
183
-18%
|
171
-7%
|
174
+2%
|
265
+53%
|
254
-4%
|
329
+30%
|
326
-1%
|
254
-22%
|
175
-31%
|
196
+12%
|
219
+12%
|
144
-34%
|
194
+35%
|
38
-81%
|
(29)
N/A
|
69
N/A
|
126
+82%
|
188
+49%
|
264
+41%
|
148
-44%
|
16
-89%
|
(11)
N/A
|
55
N/A
|
130
+136%
|
308
+137%
|
216
-30%
|
100
-54%
|
129
+29%
|
43
-66%
|
279
+541%
|
380
+36%
|
342
-10%
|
312
-9%
|
209
-33%
|
245
+17%
|
309
+26%
|
410
+33%
|
418
+2%
|
409
-2%
|
416
+2%
|