Fujian Green Pine Co Ltd
SZSE:300132
Cash Flow Statement
Cash Flow Statement
Fujian Green Pine 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 |
(11)
|
(17)
|
(22)
|
(14)
|
(10)
|
(7)
|
(6)
|
(15)
|
(5)
|
(1)
|
2
|
10
|
(4)
|
(15)
|
(18)
|
(38)
|
(49)
|
(32)
|
(43)
|
(72)
|
(84)
|
(113)
|
(116)
|
(134)
|
(100)
|
(125)
|
(104)
|
(87)
|
(100)
|
(75)
|
(83)
|
29
|
30
|
60
|
50
|
(33)
|
(35)
|
(64)
|
(58)
|
(48)
|
(48)
|
|
Change in Working Capital |
(42)
|
(61)
|
(59)
|
(68)
|
(69)
|
(68)
|
107
|
108
|
112
|
(52)
|
(228)
|
(231)
|
(223)
|
(81)
|
(83)
|
(93)
|
(88)
|
(93)
|
(109)
|
(206)
|
(358)
|
(410)
|
(536)
|
(606)
|
(651)
|
(653)
|
(708)
|
(708)
|
(722)
|
(834)
|
(815)
|
(750)
|
(696)
|
(613)
|
(527)
|
(523)
|
(489)
|
(491)
|
(491)
|
(504)
|
(503)
|
|
Cash from Operating Activities |
79
N/A
|
71
-10%
|
81
+15%
|
91
+12%
|
91
0%
|
100
+10%
|
345
+247%
|
358
+4%
|
319
-11%
|
75
-77%
|
(171)
N/A
|
(207)
-21%
|
(207)
+0%
|
(5)
+98%
|
55
N/A
|
165
+199%
|
168
+2%
|
45
-73%
|
(40)
N/A
|
14
N/A
|
333
+2 364%
|
676
+103%
|
884
+31%
|
1 051
+19%
|
1 003
-5%
|
806
-20%
|
705
-13%
|
349
-50%
|
(112)
N/A
|
44
N/A
|
41
-8%
|
33
-19%
|
428
+1 206%
|
341
-20%
|
273
-20%
|
272
0%
|
136
-50%
|
157
+15%
|
158
+1%
|
222
+41%
|
189
-15%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(45)
|
(36)
|
(41)
|
(34)
|
(22)
|
(25)
|
(16)
|
(21)
|
(27)
|
(11)
|
(10)
|
(3)
|
5
|
(17)
|
(16)
|
(16)
|
(8)
|
(3)
|
(1)
|
(12)
|
(51)
|
(90)
|
(119)
|
(204)
|
(299)
|
(338)
|
(382)
|
(347)
|
(261)
|
(376)
|
(321)
|
(264)
|
(236)
|
(70)
|
(61)
|
(60)
|
(44)
|
(41)
|
(39)
|
(41)
|
(49)
|
|
Other Items |
(2)
|
0
|
0
|
0
|
0
|
97
|
97
|
97
|
97
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
23
|
23
|
0
|
189
|
(834)
|
(803)
|
(799)
|
(1 315)
|
(415)
|
(6)
|
(6)
|
487
|
492
|
(48)
|
40
|
(26)
|
3
|
111
|
252
|
463
|
433
|
425
|
140
|
(70)
|
(74)
|
|
Cash from Investing Activities |
(47)
N/A
|
(36)
+24%
|
(40)
-14%
|
(34)
+15%
|
(22)
+35%
|
72
N/A
|
81
+12%
|
76
-6%
|
70
-8%
|
(11)
N/A
|
(10)
+6%
|
(3)
+70%
|
5
N/A
|
(17)
N/A
|
(16)
+6%
|
(113)
-611%
|
15
N/A
|
21
+37%
|
22
+8%
|
178
+700%
|
(885)
N/A
|
(893)
-1%
|
(918)
-3%
|
(1 519)
-65%
|
(713)
+53%
|
(343)
+52%
|
(388)
-13%
|
140
N/A
|
231
+66%
|
(425)
N/A
|
(281)
+34%
|
(290)
-3%
|
(233)
+20%
|
41
N/A
|
191
+370%
|
403
+111%
|
389
-4%
|
385
-1%
|
102
-74%
|
(111)
N/A
|
(124)
-12%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
(17)
|
(40)
|
(79)
|
(48)
|
(92)
|
(144)
|
(383)
|
(368)
|
(358)
|
(236)
|
0
|
0
|
20
|
87
|
140
|
209
|
129
|
63
|
53
|
650
|
833
|
700
|
550
|
(76)
|
(286)
|
(35)
|
15
|
(122)
|
538
|
619
|
819
|
806
|
106
|
(252)
|
(569)
|
(819)
|
(707)
|
(536)
|
(187)
|
(74)
|
(74)
|
|
Cash Paid for Dividends |
(41)
|
(39)
|
(40)
|
(26)
|
(35)
|
(34)
|
(28)
|
(23)
|
(7)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(23)
|
(25)
|
(26)
|
(66)
|
(48)
|
(56)
|
(65)
|
(34)
|
(49)
|
(118)
|
(104)
|
(112)
|
(194)
|
(123)
|
(128)
|
(134)
|
(48)
|
(55)
|
(54)
|
(45)
|
(36)
|
(25)
|
(18)
|
(17)
|
(16)
|
(15)
|
|
Other |
13
|
13
|
13
|
6
|
4
|
0
|
0
|
(2)
|
0
|
173
|
172
|
178
|
175
|
(0)
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(440)
|
0
|
(452)
|
(466)
|
(50)
|
(64)
|
(56)
|
(55)
|
(55)
|
(36)
|
64
|
56
|
69
|
11
|
(105)
|
(91)
|
|
Cash from Financing Activities |
(45)
N/A
|
(66)
-48%
|
(106)
-60%
|
(68)
+36%
|
(123)
-81%
|
(177)
-44%
|
(409)
-131%
|
(393)
+4%
|
(365)
+7%
|
(64)
+82%
|
154
N/A
|
178
+15%
|
195
+10%
|
86
-56%
|
139
+61%
|
186
+34%
|
105
-44%
|
38
-63%
|
(11)
N/A
|
602
N/A
|
777
+29%
|
627
-19%
|
508
-19%
|
(133)
N/A
|
(412)
-210%
|
(579)
-41%
|
(527)
+9%
|
(767)
-46%
|
(51)
+93%
|
441
N/A
|
622
+41%
|
702
+13%
|
(5)
N/A
|
(360)
-7 823%
|
(651)
-81%
|
(791)
-22%
|
(677)
+15%
|
(485)
+28%
|
(193)
+60%
|
(196)
-2%
|
(179)
+8%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
2
|
1
|
2
|
3
|
1
|
3
|
4
|
1
|
(1)
|
(5)
|
(8)
|
(1)
|
12
|
13
|
14
|
12
|
4
|
5
|
9
|
6
|
(6)
|
(14)
|
(17)
|
(18)
|
(11)
|
(4)
|
(4)
|
8
|
19
|
21
|
19
|
11
|
(0)
|
1
|
3
|
0
|
(1)
|
|
Net Change in Cash |
(13)
N/A
|
(31)
-136%
|
(66)
-110%
|
(12)
+82%
|
(53)
-338%
|
(4)
+93%
|
20
N/A
|
45
+125%
|
26
-43%
|
3
-90%
|
(23)
N/A
|
(31)
-38%
|
(8)
+74%
|
60
N/A
|
170
+182%
|
238
+40%
|
300
+26%
|
117
-61%
|
(14)
N/A
|
805
N/A
|
229
-72%
|
415
+81%
|
483
+16%
|
(595)
N/A
|
(128)
+78%
|
(130)
-2%
|
(227)
-74%
|
(297)
-31%
|
58
N/A
|
57
-2%
|
377
+564%
|
452
+20%
|
209
-54%
|
42
-80%
|
(167)
N/A
|
(105)
+37%
|
(152)
-45%
|
57
N/A
|
69
+20%
|
(84)
N/A
|
(115)
-37%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
34
N/A
|
35
+3%
|
41
+17%
|
57
+39%
|
69
+21%
|
75
+10%
|
330
+339%
|
337
+2%
|
292
-13%
|
64
-78%
|
(181)
N/A
|
(210)
-16%
|
(202)
+4%
|
(22)
+89%
|
39
N/A
|
150
+281%
|
160
+7%
|
43
-73%
|
(41)
N/A
|
2
N/A
|
282
+14 742%
|
586
+108%
|
765
+30%
|
847
+11%
|
704
-17%
|
468
-33%
|
323
-31%
|
2
-99%
|
(372)
N/A
|
(332)
+11%
|
(280)
+16%
|
(232)
+17%
|
191
N/A
|
270
+41%
|
212
-22%
|
212
+0%
|
93
-56%
|
116
+25%
|
119
+3%
|
182
+53%
|
140
-23%
|