China South Publishing & Media Group Co Ltd
SSE:601098
Cash Flow Statement
Cash Flow Statement
China South Publishing & Media Group Co Ltd
| 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 |
(309)
|
(157)
|
(113)
|
(137)
|
(161)
|
(190)
|
(204)
|
(210)
|
(243)
|
(238)
|
(267)
|
(270)
|
(299)
|
(270)
|
(302)
|
(285)
|
(181)
|
(211)
|
(182)
|
(156)
|
(175)
|
(189)
|
(179)
|
(233)
|
(235)
|
(254)
|
(253)
|
(282)
|
(277)
|
(251)
|
(250)
|
(206)
|
(180)
|
(161)
|
(134)
|
(115)
|
(141)
|
(158)
|
(163)
|
(177)
|
(168)
|
(164)
|
(178)
|
(177)
|
(182)
|
(210)
|
(203)
|
(194)
|
(185)
|
(170)
|
(174)
|
(184)
|
(191)
|
(180)
|
(184)
|
(191)
|
(374)
|
(487)
|
(460)
|
(426)
|
(84)
|
31
|
|
| Change in Working Capital |
(568)
|
(499)
|
(573)
|
(599)
|
(616)
|
(596)
|
(535)
|
(557)
|
(516)
|
(552)
|
(1 579)
|
(989)
|
(1 224)
|
(1 420)
|
(1 803)
|
(1 857)
|
(1 884)
|
(2 181)
|
(2 336)
|
(2 565)
|
(2 158)
|
(2 266)
|
(2 292)
|
(2 388)
|
(2 595)
|
(2 383)
|
(2 439)
|
(2 392)
|
(2 131)
|
(1 399)
|
(1 670)
|
(1 626)
|
(1 947)
|
(2 216)
|
(1 875)
|
(2 612)
|
(2 062)
|
(2 125)
|
(1 190)
|
(726)
|
(1 218)
|
(2 396)
|
(3 844)
|
(5 379)
|
(5 235)
|
(4 685)
|
(5 838)
|
(4 957)
|
(5 390)
|
(6 636)
|
(3 629)
|
(4 461)
|
(4 020)
|
(2 990)
|
(3 492)
|
(2 370)
|
(3 679)
|
(2 207)
|
(4 049)
|
(4 458)
|
(4 149)
|
(6 659)
|
|
| Cash from Operating Activities |
1 070
N/A
|
812
-24%
|
805
-1%
|
573
-29%
|
893
+56%
|
911
+2%
|
1 112
+22%
|
1 239
+11%
|
958
-23%
|
992
+4%
|
1 096
+10%
|
1 152
+5%
|
1 204
+5%
|
1 344
+12%
|
1 279
-5%
|
1 279
N/A
|
1 631
+27%
|
954
-41%
|
1 535
+61%
|
955
-38%
|
1 413
+48%
|
1 776
+26%
|
1 944
+9%
|
2 123
+9%
|
1 979
-7%
|
2 184
+10%
|
2 165
-1%
|
2 632
+22%
|
2 726
+4%
|
2 621
-4%
|
1 971
-25%
|
1 048
-47%
|
896
-14%
|
831
-7%
|
1 269
+53%
|
833
-34%
|
1 627
+95%
|
2 369
+46%
|
3 086
+30%
|
3 236
+5%
|
2 707
-16%
|
2 263
-16%
|
918
-59%
|
205
-78%
|
399
+95%
|
300
-25%
|
(454)
N/A
|
865
N/A
|
416
-52%
|
(195)
N/A
|
2 027
N/A
|
1 194
-41%
|
1 495
+25%
|
2 216
+48%
|
1 930
-13%
|
3 412
+77%
|
1 863
-45%
|
3 928
+111%
|
1 948
-50%
|
1 175
-40%
|
1 706
+45%
|
(1 100)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(255)
|
(125)
|
(121)
|
(121)
|
(117)
|
(144)
|
(174)
|
(168)
|
(175)
|
(125)
|
(93)
|
(144)
|
(138)
|
(156)
|
(154)
|
(110)
|
(138)
|
(124)
|
(159)
|
(157)
|
(139)
|
(145)
|
(380)
|
(391)
|
(395)
|
(389)
|
(146)
|
(245)
|
(239)
|
(339)
|
(382)
|
(268)
|
(268)
|
(163)
|
(88)
|
(83)
|
(277)
|
(503)
|
(570)
|
(568)
|
(383)
|
(171)
|
(145)
|
(222)
|
(280)
|
(282)
|
(345)
|
(321)
|
(309)
|
(363)
|
(425)
|
(458)
|
(558)
|
(562)
|
(545)
|
(581)
|
(591)
|
(629)
|
(627)
|
(624)
|
(465)
|
(426)
|
|
| Other Items |
8
|
1
|
1
|
2
|
2
|
(304)
|
(287)
|
(488)
|
(180)
|
(270)
|
22
|
(92)
|
(163)
|
183
|
(45)
|
299
|
262
|
314
|
231
|
200
|
(2)
|
(5)
|
(5)
|
(7)
|
(206)
|
(611)
|
(546)
|
(785)
|
(484)
|
(186)
|
(200)
|
(260)
|
(345)
|
337
|
(535)
|
(269)
|
(236)
|
(888)
|
319
|
308
|
(845)
|
(799)
|
(1 460)
|
(937)
|
1 234
|
382
|
337
|
197
|
(1 277)
|
(235)
|
(224)
|
(686)
|
(63)
|
380
|
985
|
1 156
|
2 010
|
1 427
|
1 030
|
(2 653)
|
(3 303)
|
(2 088)
|
|
| Cash from Investing Activities |
(247)
N/A
|
(124)
+50%
|
(120)
+3%
|
(120)
+0%
|
(116)
+3%
|
(448)
-288%
|
(461)
-3%
|
(655)
-42%
|
(355)
+46%
|
(395)
-11%
|
(70)
+82%
|
(236)
-235%
|
(301)
-28%
|
28
N/A
|
(198)
N/A
|
189
N/A
|
124
-34%
|
190
+53%
|
73
-62%
|
44
-40%
|
(141)
N/A
|
(150)
-7%
|
(385)
-156%
|
(398)
-3%
|
(601)
-51%
|
(1 000)
-66%
|
(693)
+31%
|
(1 030)
-49%
|
(723)
+30%
|
(525)
+27%
|
(582)
-11%
|
(529)
+9%
|
(613)
-16%
|
174
N/A
|
(622)
N/A
|
(352)
+43%
|
(513)
-46%
|
(1 390)
-171%
|
(251)
+82%
|
(261)
-4%
|
(1 228)
-371%
|
(970)
+21%
|
(1 606)
-66%
|
(1 159)
+28%
|
954
N/A
|
100
-90%
|
(8)
N/A
|
(124)
-1 359%
|
(1 585)
-1 183%
|
(597)
+62%
|
(649)
-9%
|
(1 144)
-76%
|
(622)
+46%
|
(182)
+71%
|
440
N/A
|
575
+31%
|
1 420
+147%
|
798
-44%
|
404
-49%
|
(3 277)
N/A
|
(3 768)
-15%
|
(2 514)
+33%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
313
|
164
|
(330)
|
0
|
(330)
|
(211)
|
(115)
|
(16)
|
(16)
|
(4)
|
(0)
|
0
|
0
|
0
|
3
|
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
|
186
|
276
|
276
|
0
|
(95)
|
(276)
|
(276)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1 190)
|
(665)
|
(376)
|
(375)
|
(118)
|
(114)
|
(116)
|
(117)
|
(220)
|
(223)
|
(225)
|
0
|
(331)
|
(339)
|
(345)
|
0
|
(396)
|
(373)
|
(359)
|
0
|
(494)
|
(513)
|
(485)
|
0
|
(500)
|
(493)
|
(521)
|
0
|
(898)
|
(898)
|
(898)
|
0
|
(28)
|
(1 078)
|
(1 078)
|
0
|
(2 145)
|
(1 096)
|
(1 096)
|
0
|
(1 114)
|
(1 114)
|
(1 114)
|
0
|
(1 131)
|
(1 131)
|
(1 131)
|
0
|
(3)
|
(1 172)
|
(1 172)
|
0
|
(2 246)
|
(1 078)
|
(1 078)
|
0
|
0
|
(988)
|
(1 167)
|
0
|
(1 976)
|
(988)
|
|
| Other |
472
|
31
|
4 155
|
4 155
|
4 141
|
4 124
|
157
|
157
|
157
|
159
|
(1)
|
0
|
(1)
|
9
|
9
|
8
|
306
|
279
|
267
|
266
|
(193)
|
(177)
|
(196)
|
(190)
|
(39)
|
(52)
|
(59)
|
(61)
|
(138)
|
(132)
|
(85)
|
(90)
|
(1)
|
(24)
|
(53)
|
(66)
|
(73)
|
(65)
|
(46)
|
0
|
(55)
|
(52)
|
(60)
|
(94)
|
(90)
|
(80)
|
(114)
|
(89)
|
(155)
|
(153)
|
(182)
|
(188)
|
(189)
|
(236)
|
(203)
|
(252)
|
(179)
|
(197)
|
(169)
|
(111)
|
(198)
|
(173)
|
|
| Cash from Financing Activities |
(405)
N/A
|
(470)
-16%
|
3 450
N/A
|
3 780
+10%
|
3 693
-2%
|
3 798
+3%
|
(75)
N/A
|
25
N/A
|
(79)
N/A
|
(68)
+14%
|
(227)
-234%
|
0
N/A
|
(332)
N/A
|
(330)
+1%
|
(333)
-1%
|
(334)
0%
|
(87)
+74%
|
(90)
-4%
|
(92)
-2%
|
(93)
-1%
|
(687)
-637%
|
(690)
-1%
|
(681)
+1%
|
(675)
+1%
|
(539)
+20%
|
(544)
-1%
|
(580)
-6%
|
(581)
0%
|
(1 036)
-78%
|
(1 030)
+1%
|
(983)
+5%
|
(988)
-1%
|
(29)
+97%
|
(1 101)
-3 765%
|
(1 131)
-3%
|
(1 144)
-1%
|
(2 219)
-94%
|
(1 160)
+48%
|
(1 142)
+2%
|
0
N/A
|
(1 168)
N/A
|
(1 166)
+0%
|
(1 174)
-1%
|
(1 207)
-3%
|
(1 222)
-1%
|
(1 212)
+1%
|
(1 245)
-3%
|
(1 220)
+2%
|
28
N/A
|
(1 048)
N/A
|
(1 078)
-3%
|
(1 084)
-1%
|
(2 530)
-133%
|
(1 589)
+37%
|
(1 557)
+2%
|
(1 606)
-3%
|
(270)
+83%
|
(1 185)
-339%
|
(1 337)
-13%
|
(1 279)
+4%
|
(2 174)
-70%
|
(1 160)
+47%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(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
|
|
| Net Change in Cash |
418
N/A
|
218
-48%
|
4 135
+1 794%
|
4 233
+2%
|
4 470
+6%
|
4 260
-5%
|
576
-86%
|
608
+6%
|
525
-14%
|
529
+1%
|
799
+51%
|
692
-13%
|
572
-17%
|
1 042
+82%
|
748
-28%
|
1 134
+52%
|
1 668
+47%
|
1 054
-37%
|
1 515
+44%
|
906
-40%
|
585
-35%
|
935
+60%
|
878
-6%
|
1 049
+20%
|
839
-20%
|
640
-24%
|
893
+40%
|
1 020
+14%
|
966
-5%
|
1 067
+10%
|
405
-62%
|
(469)
N/A
|
255
N/A
|
(96)
N/A
|
(485)
-406%
|
(663)
-37%
|
(1 105)
-67%
|
(181)
+84%
|
1 693
N/A
|
1 850
+9%
|
311
-83%
|
127
-59%
|
(1 862)
N/A
|
(2 162)
-16%
|
130
N/A
|
(812)
N/A
|
(1 708)
-110%
|
(478)
+72%
|
(1 142)
-139%
|
(1 841)
-61%
|
300
N/A
|
(1 034)
N/A
|
(1 657)
-60%
|
444
N/A
|
813
+83%
|
2 381
+193%
|
3 013
+27%
|
3 541
+18%
|
1 015
-71%
|
(3 381)
N/A
|
(4 236)
-25%
|
(4 774)
-13%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
815
N/A
|
688
-16%
|
684
0%
|
452
-34%
|
776
+72%
|
766
-1%
|
937
+22%
|
1 071
+14%
|
784
-27%
|
867
+11%
|
1 003
+16%
|
1 009
+1%
|
1 067
+6%
|
1 188
+11%
|
1 126
-5%
|
1 170
+4%
|
1 493
+28%
|
830
-44%
|
1 376
+66%
|
798
-42%
|
1 274
+60%
|
1 631
+28%
|
1 564
-4%
|
1 731
+11%
|
1 584
-9%
|
1 795
+13%
|
2 018
+12%
|
2 387
+18%
|
2 487
+4%
|
2 282
-8%
|
1 589
-30%
|
780
-51%
|
628
-19%
|
668
+6%
|
1 181
+77%
|
750
-36%
|
1 350
+80%
|
1 866
+38%
|
2 516
+35%
|
2 668
+6%
|
2 324
-13%
|
2 092
-10%
|
772
-63%
|
(17)
N/A
|
118
N/A
|
18
-85%
|
(799)
N/A
|
545
N/A
|
107
-80%
|
(558)
N/A
|
1 601
N/A
|
736
-54%
|
937
+27%
|
1 654
+76%
|
1 385
-16%
|
2 831
+104%
|
1 272
-55%
|
3 299
+159%
|
1 321
-60%
|
551
-58%
|
1 241
+125%
|
(1 526)
N/A
|
|