
LB Group Co Ltd
SZSE:002601

Cash Flow Statement
Cash Flow Statement
LB Group 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 |
(89)
|
(94)
|
(76)
|
(71)
|
(75)
|
(56)
|
(64)
|
(58)
|
(62)
|
(271)
|
(491)
|
(881)
|
(1 223)
|
(1 373)
|
(1 435)
|
(1 505)
|
(1 503)
|
(1 402)
|
(1 438)
|
(1 301)
|
(1 214)
|
(1 297)
|
(1 269)
|
(1 343)
|
(1 335)
|
(1 301)
|
(1 416)
|
(1 614)
|
(1 957)
|
(2 226)
|
(2 329)
|
(1 600)
|
(1 533)
|
(1 258)
|
(1 174)
|
(1 734)
|
(1 270)
|
(1 479)
|
(1 704)
|
(1 905)
|
(2 272)
|
|
Change in Working Capital |
(382)
|
(343)
|
(400)
|
(331)
|
(183)
|
(234)
|
(192)
|
(294)
|
(520)
|
(378)
|
(883)
|
(822)
|
(961)
|
(904)
|
(1 504)
|
(1 271)
|
(1 047)
|
(1 372)
|
(709)
|
(2 165)
|
(2 360)
|
(1 313)
|
(1 220)
|
(126)
|
(189)
|
(1 621)
|
(1 652)
|
(1 872)
|
(2 069)
|
(1 387)
|
(1 705)
|
(2 176)
|
(2 441)
|
(3 044)
|
(2 656)
|
(2 386)
|
(1 905)
|
(2 285)
|
(3 248)
|
(2 916)
|
(3 396)
|
|
Cash from Operating Activities |
(92)
N/A
|
21
N/A
|
(237)
N/A
|
(293)
-23%
|
(322)
-10%
|
(562)
-75%
|
(416)
+26%
|
(602)
-45%
|
(648)
-8%
|
432
N/A
|
579
+34%
|
1 425
+146%
|
2 062
+45%
|
2 368
+15%
|
1 746
-26%
|
2 017
+15%
|
2 257
+12%
|
2 031
-10%
|
3 171
+56%
|
2 492
-21%
|
1 923
-23%
|
2 004
+4%
|
2 076
+4%
|
2 218
+7%
|
2 209
0%
|
3 121
+41%
|
3 354
+7%
|
3 565
+6%
|
5 128
+44%
|
4 328
-16%
|
3 984
-8%
|
4 483
+13%
|
3 856
-14%
|
3 197
-17%
|
2 937
-8%
|
2 337
-20%
|
2 745
+17%
|
3 404
+24%
|
3 466
+2%
|
3 955
+14%
|
3 715
-6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(608)
|
(475)
|
(468)
|
(374)
|
(345)
|
(324)
|
(244)
|
(215)
|
(147)
|
(194)
|
(168)
|
(143)
|
(154)
|
(164)
|
(178)
|
(178)
|
(293)
|
(455)
|
(522)
|
(633)
|
(783)
|
(1 002)
|
(1 120)
|
(1 124)
|
(1 226)
|
(956)
|
(741)
|
(1 273)
|
(2 058)
|
(2 758)
|
(3 707)
|
(3 455)
|
(3 617)
|
(4 679)
|
(4 887)
|
(5 190)
|
(4 355)
|
(2 941)
|
(2 257)
|
(1 513)
|
(1 794)
|
|
Other Items |
225
|
2
|
(11)
|
(22)
|
(20)
|
(15)
|
(18)
|
(3)
|
(1 556)
|
(8 593)
|
(8 795)
|
(9 032)
|
(8 131)
|
(792)
|
(94)
|
(514)
|
(1 278)
|
(138)
|
(1 502)
|
(833)
|
1 173
|
(1 000)
|
(827)
|
(343)
|
(998)
|
(697)
|
(293)
|
(1 458)
|
(2 504)
|
(2 487)
|
(2 206)
|
(1 595)
|
(275)
|
(910)
|
(914)
|
(471)
|
(583)
|
(36)
|
(17)
|
(367)
|
(322)
|
|
Cash from Investing Activities |
(383)
N/A
|
(474)
-24%
|
(479)
-1%
|
(396)
+17%
|
(365)
+8%
|
(339)
+7%
|
(262)
+23%
|
(218)
+17%
|
(1 703)
-681%
|
(8 787)
-416%
|
(8 963)
-2%
|
(9 174)
-2%
|
(8 285)
+10%
|
(956)
+88%
|
(273)
+72%
|
(692)
-154%
|
(1 571)
-127%
|
(592)
+62%
|
(2 024)
-242%
|
(1 466)
+28%
|
390
N/A
|
(2 003)
N/A
|
(1 947)
+3%
|
(1 467)
+25%
|
(2 224)
-52%
|
(1 653)
+26%
|
(1 034)
+37%
|
(2 731)
-164%
|
(4 562)
-67%
|
(5 245)
-15%
|
(5 913)
-13%
|
(5 050)
+15%
|
(3 892)
+23%
|
(5 588)
-44%
|
(5 801)
-4%
|
(5 661)
+2%
|
(4 937)
+13%
|
(2 977)
+40%
|
(2 274)
+24%
|
(1 880)
+17%
|
(2 116)
-13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
388
|
481
|
557
|
927
|
822
|
818
|
834
|
1 167
|
299
|
(335)
|
(367)
|
103
|
908
|
1 853
|
1 448
|
1 440
|
1 283
|
277
|
561
|
426
|
(46)
|
1 215
|
2 157
|
2 006
|
3 000
|
2 228
|
44
|
(1 456)
|
(842)
|
693
|
3 123
|
4 398
|
4 437
|
4 591
|
6 474
|
6 102
|
4 716
|
3 250
|
1 629
|
753
|
36
|
|
Cash Paid for Dividends |
(63)
|
(71)
|
(79)
|
(96)
|
(101)
|
(102)
|
(102)
|
(170)
|
(192)
|
(799)
|
(812)
|
(1 152)
|
(1 169)
|
(1 552)
|
(1 660)
|
(2 392)
|
(2 441)
|
(2 667)
|
(2 584)
|
(2 828)
|
(2 774)
|
(1 947)
|
(1 953)
|
(2 444)
|
(2 463)
|
(2 336)
|
(2 357)
|
(2 573)
|
(2 567)
|
(2 903)
|
(2 923)
|
(3 195)
|
(3 206)
|
(3 157)
|
(3 218)
|
(2 433)
|
(2 522)
|
(2 777)
|
(2 863)
|
(2 043)
|
(2 892)
|
|
Other |
54
|
40
|
(11)
|
274
|
260
|
273
|
273
|
(9)
|
9 850
|
10 074
|
10 079
|
9 630
|
(324)
|
(566)
|
(567)
|
238
|
633
|
232
|
608
|
800
|
531
|
284
|
(682)
|
(291)
|
(330)
|
(876)
|
1 943
|
4 423
|
3 247
|
3 501
|
1 178
|
(1 628)
|
130
|
1 459
|
688
|
306
|
(330)
|
(1 692)
|
(687)
|
(756)
|
374
|
|
Cash from Financing Activities |
379
N/A
|
450
+19%
|
466
+4%
|
1 105
+137%
|
981
-11%
|
989
+1%
|
1 006
+2%
|
988
-2%
|
9 957
+908%
|
8 940
-10%
|
8 900
0%
|
8 581
-4%
|
(586)
N/A
|
(265)
+55%
|
(779)
-194%
|
(714)
+8%
|
(525)
+26%
|
(2 157)
-311%
|
(1 415)
+34%
|
(1 602)
-13%
|
(2 289)
-43%
|
(449)
+80%
|
(478)
-7%
|
(729)
-53%
|
208
N/A
|
(984)
N/A
|
(370)
+62%
|
394
N/A
|
(162)
N/A
|
1 291
N/A
|
1 378
+7%
|
(424)
N/A
|
1 361
N/A
|
2 893
+113%
|
3 944
+36%
|
3 976
+1%
|
1 864
-53%
|
(1 220)
N/A
|
(1 921)
-58%
|
(2 045)
-6%
|
(2 481)
-21%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
4
|
7
|
8
|
9
|
13
|
8
|
11
|
11
|
12
|
14
|
3
|
(12)
|
(15)
|
(37)
|
(47)
|
4
|
(4)
|
11
|
37
|
11
|
7
|
21
|
11
|
(20)
|
(32)
|
(37)
|
(44)
|
(29)
|
(20)
|
6
|
41
|
100
|
42
|
19
|
22
|
(28)
|
(13)
|
(9)
|
(16)
|
9
|
|
Net Change in Cash |
(95)
N/A
|
2
N/A
|
(243)
N/A
|
425
N/A
|
304
-28%
|
101
-67%
|
335
+231%
|
179
-47%
|
7 617
+4 167%
|
597
-92%
|
529
-11%
|
834
+58%
|
(6 821)
N/A
|
1 132
N/A
|
658
-42%
|
564
-14%
|
165
-71%
|
(723)
N/A
|
(257)
+64%
|
(539)
-110%
|
35
N/A
|
(441)
N/A
|
(328)
+25%
|
32
N/A
|
173
+435%
|
451
+161%
|
1 913
+324%
|
1 184
-38%
|
375
-68%
|
355
-5%
|
(545)
N/A
|
(949)
-74%
|
1 425
N/A
|
544
-62%
|
1 098
+102%
|
673
-39%
|
(357)
N/A
|
(804)
-125%
|
(737)
+8%
|
14
N/A
|
(874)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(700)
N/A
|
(454)
+35%
|
(705)
-55%
|
(667)
+5%
|
(666)
+0%
|
(885)
-33%
|
(661)
+25%
|
(817)
-24%
|
(795)
+3%
|
238
N/A
|
411
+72%
|
1 283
+212%
|
1 908
+49%
|
2 204
+15%
|
1 568
-29%
|
1 839
+17%
|
1 964
+7%
|
1 576
-20%
|
2 649
+68%
|
1 859
-30%
|
1 140
-39%
|
1 001
-12%
|
956
-5%
|
1 094
+14%
|
983
-10%
|
2 165
+120%
|
2 613
+21%
|
2 292
-12%
|
3 070
+34%
|
1 570
-49%
|
277
-82%
|
1 028
+271%
|
239
-77%
|
(1 482)
N/A
|
(1 950)
-32%
|
(2 852)
-46%
|
(1 610)
+44%
|
464
N/A
|
1 209
+161%
|
2 443
+102%
|
1 921
-21%
|