Wuxi Lead Intelligent Equipment Co Ltd
SZSE:300450
Cash Flow Statement
Cash Flow Statement
Wuxi Lead Intelligent Equipment Co Ltd
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 |
(37)
|
(34)
|
(37)
|
(38)
|
(50)
|
(52)
|
(74)
|
(71)
|
(68)
|
(81)
|
(83)
|
(97)
|
(91)
|
(154)
|
(175)
|
(150)
|
(258)
|
(264)
|
(346)
|
(361)
|
(298)
|
(236)
|
(152)
|
(120)
|
(186)
|
(277)
|
(257)
|
(337)
|
(282)
|
(193)
|
(334)
|
(316)
|
(479)
|
(897)
|
(1 098)
|
(1 402)
|
(1 328)
|
(980)
|
(939)
|
(603)
|
|
Change in Working Capital |
(101)
|
(103)
|
(150)
|
(149)
|
(199)
|
(273)
|
(234)
|
(202)
|
(220)
|
(215)
|
(267)
|
(514)
|
(518)
|
(526)
|
(422)
|
(277)
|
(583)
|
(854)
|
(1 063)
|
(1 218)
|
(1 068)
|
(1 112)
|
(1 185)
|
(1 511)
|
(1 430)
|
(1 930)
|
(2 535)
|
(2 816)
|
(3 300)
|
(3 888)
|
(3 731)
|
(3 406)
|
(3 707)
|
(3 581)
|
(3 952)
|
(4 516)
|
(4 497)
|
(4 429)
|
(4 628)
|
(5 007)
|
|
Cash from Operating Activities |
94
N/A
|
139
+49%
|
72
-48%
|
91
+25%
|
217
+140%
|
115
-47%
|
166
+44%
|
80
-52%
|
105
+32%
|
145
+37%
|
482
+234%
|
209
-57%
|
31
-85%
|
(460)
N/A
|
(1 042)
-126%
|
(363)
+65%
|
(48)
+87%
|
384
N/A
|
857
+123%
|
676
-21%
|
541
-20%
|
376
-31%
|
531
+41%
|
499
-6%
|
1 353
+171%
|
1 758
+30%
|
1 220
-31%
|
1 693
+39%
|
1 344
-21%
|
(50)
N/A
|
2 339
N/A
|
835
-64%
|
1 691
+103%
|
1 194
-29%
|
(888)
N/A
|
106
N/A
|
(863)
N/A
|
135
N/A
|
(1 112)
N/A
|
(1 987)
-79%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(43)
|
(28)
|
(40)
|
(26)
|
(69)
|
(143)
|
(137)
|
(162)
|
(121)
|
(53)
|
(48)
|
(47)
|
(45)
|
(53)
|
(66)
|
(63)
|
(76)
|
(70)
|
(106)
|
(134)
|
(214)
|
(237)
|
(230)
|
(277)
|
(426)
|
(475)
|
(469)
|
(459)
|
(507)
|
(555)
|
(641)
|
(758)
|
(987)
|
(996)
|
(977)
|
(926)
|
(552)
|
(486)
|
(486)
|
(484)
|
|
Other Items |
1
|
(47)
|
(28)
|
(149)
|
(285)
|
(95)
|
(162)
|
46
|
(13)
|
38
|
(16)
|
6
|
(300)
|
(364)
|
(238)
|
(499)
|
86
|
(422)
|
(140)
|
39
|
(253)
|
152
|
(45)
|
(121)
|
(76)
|
(1 213)
|
(590)
|
(3 015)
|
(3 109)
|
(429)
|
(1 921)
|
1 265
|
2 997
|
1 198
|
2 614
|
1 902
|
340
|
642
|
0
|
(198)
|
|
Cash from Investing Activities |
(42)
N/A
|
(75)
-79%
|
(67)
+10%
|
(175)
-159%
|
(353)
-102%
|
(238)
+33%
|
(300)
-26%
|
(116)
+61%
|
(134)
-16%
|
(15)
+89%
|
(64)
-329%
|
(42)
+34%
|
(345)
-725%
|
(417)
-21%
|
(304)
+27%
|
(563)
-85%
|
10
N/A
|
(492)
N/A
|
(246)
+50%
|
(95)
+61%
|
(466)
-392%
|
(86)
+82%
|
(276)
-221%
|
(398)
-44%
|
(503)
-26%
|
(1 688)
-236%
|
(1 060)
+37%
|
(3 473)
-228%
|
(3 615)
-4%
|
(984)
+73%
|
(2 563)
-160%
|
508
N/A
|
2 010
+296%
|
202
-90%
|
1 637
+709%
|
976
-40%
|
(212)
N/A
|
157
N/A
|
(486)
N/A
|
(682)
-40%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
38
|
(3)
|
(3)
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
30
|
40
|
120
|
488
|
618
|
918
|
624
|
276
|
118
|
(433)
|
808
|
738
|
822
|
964
|
(212)
|
(209)
|
(595)
|
(496)
|
(315)
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
189
|
0
|
1 907
|
3 457
|
|
Cash Paid for Dividends |
(25)
|
(44)
|
(22)
|
(36)
|
(34)
|
(87)
|
(87)
|
(75)
|
(75)
|
0
|
(55)
|
(53)
|
(54)
|
(55)
|
(106)
|
(109)
|
(128)
|
(139)
|
(169)
|
(293)
|
(282)
|
(282)
|
(152)
|
(171)
|
(167)
|
(163)
|
(431)
|
(284)
|
(278)
|
0
|
(760)
|
(781)
|
(782)
|
0
|
(862)
|
(841)
|
(841)
|
0
|
(323)
|
(542)
|
|
Other |
0
|
0
|
336
|
336
|
336
|
0
|
0
|
0
|
0
|
0
|
0
|
613
|
580
|
0
|
617
|
5
|
252
|
251
|
214
|
214
|
(4)
|
0
|
0
|
(10)
|
8
|
0
|
2 298
|
2 263
|
2 213
|
2 212
|
(78)
|
(225)
|
(164)
|
(118)
|
(111)
|
(260)
|
(500)
|
0
|
(635)
|
(297)
|
|
Cash from Financing Activities |
14
N/A
|
(47)
N/A
|
311
N/A
|
262
-16%
|
263
+1%
|
215
-18%
|
(120)
N/A
|
(75)
+38%
|
(75)
N/A
|
0
N/A
|
(25)
N/A
|
600
N/A
|
645
+8%
|
1 013
+57%
|
1 129
+12%
|
813
-28%
|
748
-8%
|
389
-48%
|
162
-58%
|
(512)
N/A
|
521
N/A
|
452
-13%
|
667
+47%
|
783
+17%
|
(371)
N/A
|
(364)
+2%
|
1 273
N/A
|
1 482
+16%
|
1 620
+9%
|
1 672
+3%
|
(807)
N/A
|
(975)
-21%
|
(806)
+17%
|
(760)
+6%
|
(833)
-10%
|
(960)
-15%
|
(1 152)
-20%
|
0
N/A
|
949
N/A
|
2 618
+176%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
(1)
|
(3)
|
(6)
|
(7)
|
(6)
|
(7)
|
(5)
|
(1)
|
(1)
|
16
|
19
|
46
|
39
|
41
|
39
|
23
|
36
|
|
Net Change in Cash |
66
N/A
|
17
-74%
|
316
+1 747%
|
178
-44%
|
127
-29%
|
92
-28%
|
(253)
N/A
|
(111)
+56%
|
(104)
+6%
|
128
N/A
|
393
+208%
|
765
+95%
|
331
-57%
|
134
-59%
|
(217)
N/A
|
(113)
+48%
|
710
N/A
|
281
-60%
|
774
+175%
|
69
-91%
|
596
+767%
|
744
+25%
|
924
+24%
|
883
-4%
|
476
-46%
|
(300)
N/A
|
1 426
N/A
|
(305)
N/A
|
(659)
-116%
|
633
N/A
|
(1 032)
N/A
|
366
N/A
|
2 912
+695%
|
655
-77%
|
(37)
N/A
|
161
N/A
|
(2 186)
N/A
|
(866)
+60%
|
(625)
+28%
|
(14)
+98%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
51
N/A
|
111
+119%
|
33
-70%
|
65
+97%
|
148
+129%
|
(28)
N/A
|
29
N/A
|
(82)
N/A
|
(16)
+80%
|
92
N/A
|
434
+374%
|
162
-63%
|
(14)
N/A
|
(513)
-3 465%
|
(1 108)
-116%
|
(427)
+61%
|
(124)
+71%
|
314
N/A
|
752
+140%
|
542
-28%
|
328
-39%
|
139
-58%
|
301
+117%
|
222
-26%
|
927
+318%
|
1 283
+38%
|
751
-41%
|
1 234
+64%
|
837
-32%
|
(605)
N/A
|
1 698
N/A
|
77
-95%
|
704
+812%
|
198
-72%
|
(1 864)
N/A
|
(820)
+56%
|
(1 414)
-72%
|
(350)
+75%
|
(1 598)
-356%
|
(2 471)
-55%
|