Hainan Airport Infrastructure Co Ltd
SSE:600515
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Hainan Airport Infrastructure Co Ltd
SSE:600515
|
CN |
Cash Flow Statement
Cash Flow Statement
Hainan Airport Infrastructure Co Ltd
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | 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 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(33)
|
(26)
|
(25)
|
(17)
|
(22)
|
(24)
|
(22)
|
(22)
|
(20)
|
(30)
|
(21)
|
(22)
|
(16)
|
(10)
|
(20)
|
(18)
|
(21)
|
(22)
|
(22)
|
(25)
|
(27)
|
(25)
|
(29)
|
(34)
|
(37)
|
(43)
|
(44)
|
(40)
|
(29)
|
(38)
|
(37)
|
(41)
|
(59)
|
(60)
|
(60)
|
(59)
|
(62)
|
(57)
|
(60)
|
(66)
|
(65)
|
(72)
|
(82)
|
(1 107)
|
(1 165)
|
(1 370)
|
(1 713)
|
(794)
|
(1 224)
|
(1 270)
|
(1 412)
|
(1 398)
|
(1 334)
|
(1 247)
|
(1 003)
|
(1 252)
|
(899)
|
(962)
|
(1 863)
|
(1 806)
|
(2 105)
|
(1 893)
|
(850)
|
(628)
|
(366)
|
(445)
|
(378)
|
(401)
|
(538)
|
(1 813)
|
(1 954)
|
(2 183)
|
(2 856)
|
(2 087)
|
(2 248)
|
(2 070)
|
(1 445)
|
(1 019)
|
(794)
|
(749)
|
(497)
|
(484)
|
(537)
|
(562)
|
|
| Change in Working Capital |
11
|
39
|
68
|
62
|
6
|
6
|
4
|
3
|
(38)
|
(122)
|
(59)
|
(48)
|
(87)
|
(5)
|
(72)
|
(82)
|
(61)
|
(59)
|
(55)
|
(63)
|
(21)
|
(36)
|
(10)
|
2
|
(4)
|
(16)
|
(28)
|
(29)
|
(58)
|
(74)
|
10
|
0
|
(117)
|
(72)
|
(201)
|
(200)
|
(155)
|
(169)
|
(193)
|
(192)
|
59
|
43
|
113
|
20 490
|
(314)
|
149
|
(420)
|
(19 273)
|
(39)
|
(834)
|
(922)
|
(1 870)
|
(659)
|
17
|
432
|
303
|
(3 621)
|
(3 104)
|
(2 851)
|
(3 787)
|
499
|
(456)
|
(1 828)
|
(2 223)
|
(154)
|
(188)
|
948
|
1 529
|
(1 113)
|
(1 154)
|
(812)
|
(640)
|
(1 290)
|
(1 841)
|
(2 128)
|
(2 399)
|
(1 246)
|
(864)
|
(1 165)
|
(1 093)
|
(1 208)
|
(1 413)
|
(1 624)
|
(1 183)
|
|
| Cash from Operating Activities |
81
N/A
|
163
+102%
|
184
+13%
|
204
+11%
|
55
-73%
|
46
-16%
|
43
-7%
|
46
+7%
|
14
-69%
|
(25)
N/A
|
(11)
+56%
|
1
N/A
|
(26)
N/A
|
30
N/A
|
0
N/A
|
(24)
N/A
|
21
N/A
|
6
-71%
|
25
+317%
|
41
+64%
|
87
+112%
|
109
+25%
|
99
-9%
|
110
+11%
|
101
-8%
|
68
-33%
|
81
+19%
|
(27)
N/A
|
(20)
+25%
|
(26)
-29%
|
40
N/A
|
136
+240%
|
123
-9%
|
138
+12%
|
79
-43%
|
58
-27%
|
80
+38%
|
175
+118%
|
74
-58%
|
139
+88%
|
419
+201%
|
370
-12%
|
482
+30%
|
21 114
+4 280%
|
558
-97%
|
601
+8%
|
664
+10%
|
(20 167)
N/A
|
543
N/A
|
415
-24%
|
3 087
+644%
|
3 661
+19%
|
4 316
+18%
|
6 115
+42%
|
7 248
+19%
|
9 501
+31%
|
5 984
-37%
|
5 902
-1%
|
1 851
-69%
|
(1 477)
N/A
|
2 314
N/A
|
877
-62%
|
(762)
N/A
|
(857)
-12%
|
871
N/A
|
959
+10%
|
3 111
+224%
|
3 945
+27%
|
423
-89%
|
(949)
N/A
|
(1 708)
-80%
|
(1 843)
-8%
|
(3 147)
-71%
|
(2 248)
+29%
|
(1 670)
+26%
|
(1 339)
+20%
|
546
N/A
|
185
-66%
|
138
-25%
|
(934)
N/A
|
(782)
+16%
|
(1 173)
-50%
|
(1 301)
-11%
|
115
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(9)
|
(8)
|
(8)
|
(8)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(7)
|
(2)
|
(5)
|
(7)
|
(1)
|
(7)
|
(4)
|
(17)
|
(19)
|
(20)
|
(20)
|
(12)
|
(12)
|
(48)
|
(49)
|
(44)
|
(50)
|
(58)
|
(173)
|
(292)
|
(301)
|
(272)
|
(627)
|
(757)
|
(740)
|
(726)
|
(262)
|
(43)
|
(44)
|
(47)
|
(45)
|
(285)
|
(287)
|
(283)
|
(1 916)
|
(1 631)
|
(2 537)
|
(5 174)
|
(1 439)
|
(7 061)
|
(6 558)
|
(4 092)
|
(6 160)
|
(846)
|
(729)
|
(635)
|
(736)
|
(734)
|
(546)
|
(521)
|
(528)
|
(396)
|
(337)
|
(314)
|
(403)
|
(411)
|
(455)
|
(518)
|
(397)
|
(335)
|
(339)
|
(281)
|
(355)
|
(484)
|
(600)
|
(933)
|
(1 041)
|
(1 660)
|
(1 570)
|
(1 297)
|
(1 136)
|
(581)
|
(584)
|
(601)
|
(654)
|
|
| Other Items |
(345)
|
(327)
|
(315)
|
(193)
|
(31)
|
28
|
16
|
17
|
0
|
(47)
|
0
|
(47)
|
0
|
(18)
|
(10)
|
(11)
|
0
|
17
|
7
|
6
|
0
|
(1)
|
1
|
3
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
(32)
|
(32)
|
21
|
21
|
(72)
|
(72)
|
(125)
|
(125)
|
(52)
|
(317)
|
(349)
|
(22 720)
|
(7 885)
|
(13 187)
|
(6 465)
|
12 214
|
3 367
|
8 745
|
3 358
|
5 290
|
278
|
2 275
|
1 106
|
3 888
|
3 400
|
1 752
|
1 328
|
189
|
(1 533)
|
(1 623)
|
(1 311)
|
(268)
|
1 127
|
1 058
|
1 422
|
1 043
|
3 899
|
898
|
1 171
|
684
|
(731)
|
1 789
|
1 416
|
1 090
|
768
|
1 109
|
813
|
1 131
|
(328)
|
(1 135)
|
(1 942)
|
(1 730)
|
|
| Cash from Investing Activities |
(354)
N/A
|
(335)
+5%
|
(324)
+3%
|
(201)
+38%
|
(31)
+84%
|
28
N/A
|
17
-39%
|
17
N/A
|
(0)
N/A
|
(54)
-26 900%
|
(49)
+9%
|
(52)
-6%
|
(7)
+86%
|
(20)
-182%
|
(17)
+15%
|
(15)
+12%
|
(17)
-15%
|
(1)
+94%
|
(13)
-1 200%
|
(14)
-8%
|
(12)
+14%
|
(13)
-8%
|
(46)
-254%
|
(46)
N/A
|
(44)
+4%
|
(48)
-9%
|
(57)
-19%
|
(171)
-200%
|
(291)
-70%
|
(300)
-3%
|
(271)
+10%
|
(626)
-131%
|
(789)
-26%
|
(772)
+2%
|
(705)
+9%
|
(242)
+66%
|
(115)
+52%
|
(116)
-1%
|
(172)
-48%
|
(169)
+2%
|
(338)
-100%
|
(605)
-79%
|
(633)
-5%
|
(24 637)
-3 792%
|
(9 516)
+61%
|
(15 723)
-65%
|
(11 639)
+26%
|
10 776
N/A
|
(3 694)
N/A
|
2 187
N/A
|
(734)
N/A
|
(871)
-19%
|
(569)
+35%
|
1 544
N/A
|
471
-69%
|
3 152
+569%
|
2 666
-15%
|
1 207
-55%
|
807
-33%
|
(338)
N/A
|
(1 929)
-471%
|
(1 960)
-2%
|
(1 625)
+17%
|
(672)
+59%
|
716
N/A
|
603
-16%
|
904
+50%
|
646
-29%
|
3 564
+452%
|
559
-84%
|
890
+59%
|
329
-63%
|
(1 214)
N/A
|
1 189
N/A
|
483
-59%
|
49
-90%
|
(892)
N/A
|
(461)
+48%
|
(484)
-5%
|
(5)
+99%
|
(909)
-18 823%
|
(1 719)
-89%
|
(2 543)
-48%
|
(2 384)
+6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
147
|
154
|
154
|
|
| Net Issuance of Debt |
59
|
74
|
65
|
(13)
|
(9)
|
(51)
|
(50)
|
(51)
|
(6)
|
8
|
28
|
26
|
(33)
|
(6)
|
(32)
|
(58)
|
(20)
|
(17)
|
(13)
|
20
|
(46)
|
(98)
|
(219)
|
(223)
|
96
|
151
|
537
|
774
|
596
|
595
|
317
|
(137)
|
11
|
80
|
368
|
570
|
210
|
67
|
287
|
643
|
739
|
1 104
|
259
|
6 920
|
18 170
|
20 689
|
5 037
|
617
|
(14 775)
|
(17 206)
|
(1 847)
|
(6 647)
|
(572)
|
(2 822)
|
(3 590)
|
(3 077)
|
(6 681)
|
(5 002)
|
(5 741)
|
(3 266)
|
(1 788)
|
(1 796)
|
(1 911)
|
(3 159)
|
(2 983)
|
(2 800)
|
(525)
|
(414)
|
(537)
|
(553)
|
(1 500)
|
(1 418)
|
(1 549)
|
(1 589)
|
(834)
|
(734)
|
(453)
|
(423)
|
(245)
|
(4)
|
(86)
|
12
|
222
|
119
|
|
| Cash Paid for Dividends |
(18)
|
(16)
|
(14)
|
(13)
|
(11)
|
(9)
|
(8)
|
(5)
|
(4)
|
(9)
|
(2)
|
(2)
|
(6)
|
(4)
|
(13)
|
(15)
|
(13)
|
(10)
|
(7)
|
(6)
|
(7)
|
(8)
|
(33)
|
(34)
|
(65)
|
(64)
|
(54)
|
(74)
|
(82)
|
(97)
|
(97)
|
(103)
|
(90)
|
(94)
|
(100)
|
(98)
|
(94)
|
(97)
|
(100)
|
(101)
|
(119)
|
(134)
|
(176)
|
(2 321)
|
(2 794)
|
(3 528)
|
(4 494)
|
(3 040)
|
(3 583)
|
(3 815)
|
(3 523)
|
(3 228)
|
(2 381)
|
(1 766)
|
(1 506)
|
(1 455)
|
(1 776)
|
(1 607)
|
(1 393)
|
(1 168)
|
(1 639)
|
(1 516)
|
(1 585)
|
(1 491)
|
(554)
|
(460)
|
(124)
|
(130)
|
(41)
|
(93)
|
(138)
|
(121)
|
(761)
|
(737)
|
(774)
|
(753)
|
(676)
|
(653)
|
(575)
|
(575)
|
(584)
|
(586)
|
(593)
|
(636)
|
|
| Other |
0
|
0
|
(16)
|
(24)
|
2
|
(7)
|
10
|
10
|
5
|
83
|
48
|
20
|
69
|
(1)
|
41
|
106
|
31
|
12
|
4
|
(25)
|
0
|
0
|
214
|
214
|
(10)
|
(45)
|
(257)
|
(259)
|
(16)
|
0
|
0
|
800
|
951
|
946
|
946
|
165
|
(6)
|
0
|
(1)
|
(8)
|
(93)
|
(93)
|
(96)
|
3 981
|
5 924
|
8 081
|
9 661
|
5 803
|
21 540
|
19 686
|
18 831
|
18 940
|
(1 819)
|
(1 637)
|
(2 834)
|
(3 154)
|
(8 665)
|
(9 082)
|
(7 325)
|
(6 690)
|
(693)
|
692
|
4 319
|
3 685
|
87
|
(1 336)
|
(6 204)
|
(6 229)
|
5 407
|
8 186
|
8 254
|
8 277
|
3 044
|
306
|
228
|
403
|
277
|
216
|
147
|
192
|
336
|
452
|
478
|
142
|
|
| Cash from Financing Activities |
40
N/A
|
57
+41%
|
34
-40%
|
(51)
N/A
|
(18)
+65%
|
(68)
-282%
|
(49)
+28%
|
(47)
+4%
|
(5)
+89%
|
83
N/A
|
74
-11%
|
43
-42%
|
31
-28%
|
(11)
N/A
|
(3)
+73%
|
35
N/A
|
(2)
N/A
|
(15)
-689%
|
(16)
-7%
|
(11)
+31%
|
(53)
-383%
|
(85)
-60%
|
(18)
+79%
|
(24)
-33%
|
21
N/A
|
41
+92%
|
226
+451%
|
442
+96%
|
498
+13%
|
517
+4%
|
237
-54%
|
560
+136%
|
872
+56%
|
932
+7%
|
1 214
+30%
|
637
-48%
|
110
-83%
|
(31)
N/A
|
185
N/A
|
534
+189%
|
527
-1%
|
876
+66%
|
(13)
N/A
|
8 580
N/A
|
21 300
+148%
|
25 241
+19%
|
10 204
-60%
|
3 379
-67%
|
3 182
-6%
|
(1 335)
N/A
|
13 461
N/A
|
9 065
-33%
|
(4 773)
N/A
|
(6 226)
-30%
|
(7 932)
-27%
|
(7 687)
+3%
|
(17 123)
-123%
|
(15 690)
+8%
|
(14 458)
+8%
|
(11 124)
+23%
|
(4 120)
+63%
|
(2 619)
+36%
|
823
N/A
|
(965)
N/A
|
(3 450)
-257%
|
(4 596)
-33%
|
(6 852)
-49%
|
(6 772)
+1%
|
4 829
N/A
|
7 541
+56%
|
6 617
-12%
|
6 737
+2%
|
733
-89%
|
(2 020)
N/A
|
(1 380)
+32%
|
(1 083)
+22%
|
(852)
+21%
|
(860)
-1%
|
(673)
+22%
|
(387)
+42%
|
(334)
+14%
|
25
N/A
|
260
+943%
|
(221)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
2
|
1
|
10
|
11
|
8
|
7
|
0
|
(1)
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
(233)
N/A
|
(115)
+51%
|
(106)
+8%
|
(48)
+55%
|
6
N/A
|
6
+9%
|
11
+83%
|
16
+45%
|
9
-44%
|
4
-56%
|
14
+250%
|
(8)
N/A
|
(2)
+74%
|
(1)
+52%
|
(20)
-1 900%
|
(4)
+80%
|
1
N/A
|
(10)
N/A
|
(4)
+60%
|
16
N/A
|
22
+36%
|
11
-50%
|
35
+218%
|
40
+14%
|
78
+96%
|
61
-22%
|
250
+310%
|
244
-2%
|
187
-24%
|
191
+2%
|
6
-97%
|
70
+1 067%
|
207
+195%
|
298
+44%
|
588
+97%
|
453
-23%
|
75
-83%
|
28
-63%
|
87
+211%
|
504
+479%
|
608
+21%
|
641
+6%
|
(164)
N/A
|
5 059
N/A
|
12 343
+144%
|
10 120
-18%
|
(769)
N/A
|
(6 011)
-682%
|
41
N/A
|
1 278
+3 056%
|
15 822
+1 138%
|
11 862
-25%
|
(1 026)
N/A
|
1 432
N/A
|
(212)
N/A
|
4 967
N/A
|
(8 472)
N/A
|
(8 581)
-1%
|
(11 799)
-38%
|
(12 938)
-10%
|
(3 734)
+71%
|
(3 702)
+1%
|
(1 564)
+58%
|
(2 494)
-59%
|
(1 863)
+25%
|
(3 034)
-63%
|
(2 837)
+6%
|
(2 181)
+23%
|
8 815
N/A
|
7 151
-19%
|
5 799
-19%
|
5 223
-10%
|
(3 628)
N/A
|
(3 079)
+15%
|
(2 568)
+17%
|
(2 373)
+8%
|
(1 198)
+50%
|
(1 136)
+5%
|
(1 018)
+10%
|
(1 326)
-30%
|
(2 025)
-53%
|
(2 867)
-42%
|
(3 583)
-25%
|
(2 491)
+30%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
72
N/A
|
155
+116%
|
176
+14%
|
196
+11%
|
54
-72%
|
45
-17%
|
42
-7%
|
45
+7%
|
14
-69%
|
(32)
N/A
|
(13)
+59%
|
(4)
+69%
|
(33)
-723%
|
29
N/A
|
(7)
N/A
|
(28)
-300%
|
3
N/A
|
(13)
N/A
|
5
N/A
|
21
+320%
|
75
+257%
|
97
+30%
|
51
-47%
|
61
+20%
|
57
-7%
|
18
-68%
|
23
+28%
|
(200)
N/A
|
(312)
-56%
|
(327)
-5%
|
(232)
+29%
|
(491)
-112%
|
(634)
-29%
|
(602)
+5%
|
(647)
-7%
|
(204)
+68%
|
37
N/A
|
131
+255%
|
27
-79%
|
94
+248%
|
133
+42%
|
83
-38%
|
199
+140%
|
19 198
+9 547%
|
(1 074)
N/A
|
(1 936)
-80%
|
(4 510)
-133%
|
(21 606)
-379%
|
(6 518)
+70%
|
(6 143)
+6%
|
(1 005)
+84%
|
(2 499)
-149%
|
3 469
N/A
|
5 386
+55%
|
6 613
+23%
|
8 765
+33%
|
5 250
-40%
|
5 356
+2%
|
1 330
-75%
|
(2 005)
N/A
|
1 918
N/A
|
540
-72%
|
(1 076)
N/A
|
(1 260)
-17%
|
460
N/A
|
504
+10%
|
2 593
+415%
|
3 548
+37%
|
87
-98%
|
(1 288)
N/A
|
(1 989)
-54%
|
(2 198)
-10%
|
(3 630)
-65%
|
(2 848)
+22%
|
(2 603)
+9%
|
(2 379)
+9%
|
(1 113)
+53%
|
(1 385)
-24%
|
(1 159)
+16%
|
(2 070)
-79%
|
(1 363)
+34%
|
(1 757)
-29%
|
(1 901)
-8%
|
(539)
+72%
|
|