Hand Enterprise Solutions Co Ltd
SZSE:300170
Cash Flow Statement
Cash Flow Statement
Hand Enterprise Solutions 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 |
(55)
|
(64)
|
(63)
|
(71)
|
(82)
|
(78)
|
(77)
|
(90)
|
(90)
|
(81)
|
(89)
|
(96)
|
(101)
|
(126)
|
(131)
|
(151)
|
(174)
|
(202)
|
(209)
|
(207)
|
(192)
|
(183)
|
(163)
|
(135)
|
(128)
|
(126)
|
(147)
|
(154)
|
(147)
|
(142)
|
(138)
|
(151)
|
(156)
|
(169)
|
(171)
|
(179)
|
(185)
|
(164)
|
(172)
|
(162)
|
(162)
|
|
Change in Working Capital |
(421)
|
(429)
|
(453)
|
(509)
|
(554)
|
(489)
|
(580)
|
(666)
|
(717)
|
(1 172)
|
(1 363)
|
(1 243)
|
(1 280)
|
(1 212)
|
(1 195)
|
(1 367)
|
(1 368)
|
(1 412)
|
(1 486)
|
(1 564)
|
(1 688)
|
(1 630)
|
(1 604)
|
(1 423)
|
(1 554)
|
(1 442)
|
(1 508)
|
(1 687)
|
(1 593)
|
(1 739)
|
(1 871)
|
(1 850)
|
(1 876)
|
(1 983)
|
(1 813)
|
(2 009)
|
(2 119)
|
(2 099)
|
(2 229)
|
(2 339)
|
(2 344)
|
|
Cash from Operating Activities |
61
N/A
|
61
0%
|
50
-17%
|
10
-80%
|
47
+376%
|
206
+342%
|
65
-69%
|
81
+25%
|
29
-64%
|
(271)
N/A
|
(332)
-23%
|
(264)
+21%
|
(219)
+17%
|
(25)
+89%
|
58
N/A
|
(58)
N/A
|
18
N/A
|
202
+1 028%
|
112
-45%
|
74
-34%
|
25
-66%
|
66
+163%
|
207
+212%
|
511
+147%
|
479
-6%
|
447
-7%
|
444
-1%
|
225
-49%
|
265
+18%
|
191
-28%
|
52
-73%
|
93
+79%
|
134
+44%
|
54
-59%
|
313
+477%
|
208
-34%
|
144
-31%
|
219
+52%
|
137
-37%
|
189
+38%
|
265
+41%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(150)
|
(125)
|
(111)
|
(79)
|
(72)
|
(73)
|
(46)
|
(57)
|
(55)
|
(61)
|
(69)
|
(55)
|
(67)
|
(96)
|
(98)
|
(142)
|
(165)
|
(198)
|
(229)
|
(226)
|
(223)
|
(231)
|
(209)
|
(213)
|
(221)
|
(225)
|
(266)
|
(266)
|
(264)
|
(247)
|
(242)
|
(249)
|
(252)
|
(354)
|
(364)
|
(365)
|
(373)
|
(274)
|
(263)
|
(263)
|
(253)
|
|
Other Items |
(16)
|
(10)
|
(10)
|
(39)
|
(51)
|
(60)
|
(23)
|
(38)
|
(26)
|
(77)
|
(119)
|
(90)
|
(92)
|
(80)
|
(76)
|
(47)
|
(50)
|
(130)
|
(131)
|
(116)
|
(60)
|
83
|
80
|
68
|
15
|
(24)
|
(39)
|
(65)
|
(46)
|
47
|
4
|
26
|
12
|
(61)
|
2
|
(56)
|
8
|
(357)
|
(454)
|
(510)
|
(621)
|
|
Cash from Investing Activities |
(166)
N/A
|
(135)
+19%
|
(121)
+10%
|
(117)
+3%
|
(123)
-5%
|
(134)
-9%
|
(69)
+48%
|
(94)
-36%
|
(80)
+15%
|
(138)
-73%
|
(189)
-36%
|
(145)
+23%
|
(160)
-10%
|
(176)
-10%
|
(173)
+1%
|
(188)
-9%
|
(215)
-14%
|
(328)
-53%
|
(360)
-10%
|
(341)
+5%
|
(284)
+17%
|
(149)
+48%
|
(129)
+13%
|
(145)
-12%
|
(206)
-42%
|
(249)
-21%
|
(304)
-22%
|
(331)
-9%
|
(310)
+6%
|
(200)
+35%
|
(237)
-19%
|
(223)
+6%
|
(240)
-8%
|
(415)
-73%
|
(362)
+13%
|
(421)
-16%
|
(365)
+13%
|
(631)
-73%
|
(717)
-14%
|
(773)
-8%
|
(874)
-13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
198
|
228
|
183
|
228
|
47
|
57
|
72
|
0
|
139
|
212
|
350
|
529
|
341
|
138
|
913
|
654
|
661
|
740
|
(314)
|
(214)
|
(83)
|
(72)
|
178
|
350
|
231
|
198
|
(45)
|
(141)
|
(127)
|
(83)
|
|
Cash Paid for Dividends |
(39)
|
(40)
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
(25)
|
(44)
|
(45)
|
(49)
|
(50)
|
(36)
|
(38)
|
(38)
|
(40)
|
(40)
|
(41)
|
(45)
|
(49)
|
(28)
|
(30)
|
(30)
|
(29)
|
(51)
|
(49)
|
(50)
|
(47)
|
(20)
|
(17)
|
(18)
|
(20)
|
(78)
|
(81)
|
(75)
|
(74)
|
(28)
|
(33)
|
|
Other |
42
|
124
|
81
|
81
|
81
|
52
|
52
|
51
|
242
|
214
|
210
|
203
|
3
|
35
|
149
|
155
|
161
|
246
|
210
|
207
|
205
|
(33)
|
(112)
|
(153)
|
(156)
|
(61)
|
(42)
|
31
|
(11)
|
(41)
|
14
|
9
|
64
|
135
|
112
|
153
|
147
|
134
|
89
|
48
|
44
|
|
Cash from Financing Activities |
2
N/A
|
84
+3 400%
|
41
-51%
|
70
+71%
|
80
+14%
|
52
-35%
|
52
-1%
|
26
-51%
|
217
+746%
|
189
-13%
|
225
+19%
|
357
+58%
|
185
-48%
|
169
-9%
|
327
+93%
|
166
-49%
|
180
+8%
|
280
+55%
|
158
-44%
|
307
+95%
|
376
+23%
|
272
-28%
|
369
+36%
|
160
-57%
|
(48)
N/A
|
822
N/A
|
584
-29%
|
641
+10%
|
680
+6%
|
(405)
N/A
|
(248)
+39%
|
(94)
+62%
|
(25)
+74%
|
294
N/A
|
442
+50%
|
306
-31%
|
264
-14%
|
14
-95%
|
(127)
N/A
|
(108)
+15%
|
(72)
+33%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
3
|
2
|
2
|
8
|
16
|
17
|
20
|
15
|
15
|
11
|
3
|
(1)
|
(12)
|
(12)
|
(9)
|
6
|
18
|
18
|
26
|
27
|
7
|
15
|
(4)
|
(26)
|
(33)
|
(33)
|
(34)
|
(5)
|
(12)
|
(21)
|
(2)
|
(7)
|
28
|
26
|
40
|
34
|
18
|
23
|
(7)
|
3
|
|
Net Change in Cash |
(101)
N/A
|
12
N/A
|
(27)
N/A
|
(35)
-29%
|
11
N/A
|
141
+1 133%
|
64
-54%
|
33
-49%
|
181
+456%
|
(205)
N/A
|
(285)
-39%
|
(49)
+83%
|
(195)
-298%
|
(43)
+78%
|
200
N/A
|
(89)
N/A
|
(11)
+87%
|
172
N/A
|
(72)
N/A
|
65
N/A
|
144
+122%
|
196
+36%
|
461
+135%
|
522
+13%
|
200
-62%
|
987
+394%
|
690
-30%
|
501
-27%
|
630
+26%
|
(425)
N/A
|
(454)
-7%
|
(225)
+50%
|
(138)
+39%
|
(38)
+72%
|
419
N/A
|
133
-68%
|
77
-42%
|
(380)
N/A
|
(684)
-80%
|
(699)
-2%
|
(677)
+3%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(89)
N/A
|
(64)
+28%
|
(61)
+5%
|
(69)
-14%
|
(26)
+63%
|
133
N/A
|
18
-86%
|
25
+34%
|
(26)
N/A
|
(332)
-1 201%
|
(401)
-21%
|
(318)
+21%
|
(286)
+10%
|
(121)
+58%
|
(40)
+67%
|
(200)
-402%
|
(147)
+26%
|
4
N/A
|
(117)
N/A
|
(152)
-29%
|
(198)
-31%
|
(165)
+17%
|
(3)
+98%
|
298
N/A
|
258
-13%
|
221
-14%
|
178
-19%
|
(41)
N/A
|
1
N/A
|
(56)
N/A
|
(190)
-241%
|
(156)
+18%
|
(118)
+24%
|
(300)
-154%
|
(51)
+83%
|
(157)
-210%
|
(229)
-46%
|
(55)
+76%
|
(126)
-126%
|
(74)
+41%
|
12
N/A
|