Anhui Deli Household Glass Co Ltd
SZSE:002571
Cash Flow Statement
Cash Flow Statement
Anhui Deli Household Glass Co Ltd
| 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 |
(37)
|
(30)
|
(31)
|
(31)
|
(29)
|
(28)
|
(23)
|
(33)
|
(43)
|
(49)
|
(64)
|
(72)
|
(72)
|
(83)
|
(86)
|
(83)
|
(79)
|
(61)
|
(49)
|
(44)
|
(52)
|
(62)
|
(63)
|
(58)
|
(48)
|
(43)
|
(31)
|
(47)
|
(41)
|
(50)
|
(55)
|
(35)
|
(35)
|
(28)
|
(31)
|
(28)
|
(33)
|
(26)
|
(18)
|
(23)
|
(20)
|
(22)
|
(30)
|
(24)
|
(15)
|
(6)
|
3
|
(3)
|
(5)
|
(21)
|
(16)
|
(18)
|
(28)
|
(19)
|
(30)
|
(21)
|
29
|
16
|
7
|
(7)
|
|
| Change in Working Capital |
(49)
|
(80)
|
(49)
|
(93)
|
(32)
|
(14)
|
(50)
|
(7)
|
(67)
|
27
|
23
|
(31)
|
(184)
|
(257)
|
(260)
|
(241)
|
(209)
|
(202)
|
(227)
|
(235)
|
(277)
|
(254)
|
(275)
|
(251)
|
(222)
|
(253)
|
(143)
|
(180)
|
(181)
|
(134)
|
(220)
|
(194)
|
(180)
|
(221)
|
(215)
|
(199)
|
(190)
|
(174)
|
(136)
|
(159)
|
(180)
|
(172)
|
(194)
|
(239)
|
(190)
|
(189)
|
(209)
|
(183)
|
(248)
|
(259)
|
(271)
|
(262)
|
(272)
|
(310)
|
(303)
|
(304)
|
(272)
|
(258)
|
(266)
|
(293)
|
|
| Cash from Operating Activities |
48
N/A
|
3
-93%
|
(22)
N/A
|
(102)
-372%
|
(2)
+98%
|
35
N/A
|
(4)
N/A
|
26
N/A
|
(12)
N/A
|
(13)
-8%
|
9
N/A
|
73
+689%
|
(1)
N/A
|
(26)
-5 080%
|
(28)
-10%
|
(7)
+75%
|
76
N/A
|
87
+15%
|
129
+49%
|
70
-46%
|
50
-29%
|
38
-23%
|
33
-14%
|
114
+245%
|
133
+17%
|
160
+20%
|
246
+54%
|
150
-39%
|
123
-18%
|
73
-40%
|
(7)
N/A
|
25
N/A
|
39
+57%
|
34
-14%
|
80
+137%
|
118
+48%
|
127
+8%
|
168
+32%
|
123
-27%
|
64
-48%
|
30
-53%
|
38
+28%
|
55
+43%
|
48
-12%
|
3
-94%
|
(37)
N/A
|
(65)
-77%
|
(34)
+48%
|
53
N/A
|
97
+81%
|
121
+26%
|
178
+47%
|
138
-22%
|
109
-21%
|
168
+55%
|
116
-31%
|
124
+7%
|
119
-4%
|
103
-14%
|
85
-17%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(75)
|
(72)
|
(105)
|
(118)
|
(209)
|
(251)
|
(214)
|
(213)
|
(222)
|
(224)
|
(254)
|
(235)
|
(144)
|
(112)
|
(62)
|
(143)
|
(126)
|
(119)
|
(124)
|
(62)
|
(79)
|
(68)
|
(81)
|
(74)
|
(74)
|
(65)
|
(62)
|
(49)
|
(31)
|
(41)
|
(52)
|
(54)
|
(92)
|
(91)
|
(104)
|
(138)
|
(156)
|
(193)
|
(150)
|
(113)
|
(125)
|
(135)
|
(228)
|
(360)
|
(439)
|
(554)
|
(495)
|
(455)
|
(322)
|
(224)
|
(237)
|
(308)
|
(392)
|
(357)
|
(420)
|
(312)
|
(207)
|
(190)
|
(150)
|
(110)
|
|
| Other Items |
0
|
0
|
(10)
|
(10)
|
(8)
|
(8)
|
10
|
10
|
8
|
(12)
|
(20)
|
(20)
|
(240)
|
(27)
|
(128)
|
(141)
|
(63)
|
(215)
|
(154)
|
(271)
|
(94)
|
(131)
|
(9)
|
127
|
146
|
113
|
9
|
(10)
|
6
|
28
|
50
|
60
|
(8)
|
(12)
|
22
|
26
|
(10)
|
9
|
(24)
|
(21)
|
53
|
71
|
71
|
58
|
57
|
49
|
46
|
56
|
38
|
28
|
31
|
31
|
14
|
6
|
19
|
14
|
19
|
19
|
4
|
149
|
|
| Cash from Investing Activities |
(75)
N/A
|
(72)
+4%
|
(115)
-61%
|
(128)
-11%
|
(217)
-70%
|
(259)
-19%
|
(204)
+21%
|
(202)
+1%
|
(214)
-6%
|
(236)
-10%
|
(274)
-16%
|
(255)
+7%
|
(384)
-50%
|
(138)
+64%
|
(190)
-37%
|
(283)
-49%
|
(189)
+33%
|
(334)
-77%
|
(278)
+17%
|
(333)
-20%
|
(172)
+48%
|
(199)
-15%
|
(90)
+55%
|
53
N/A
|
72
+37%
|
48
-33%
|
(53)
N/A
|
(59)
-10%
|
(26)
+56%
|
(13)
+51%
|
(1)
+90%
|
6
N/A
|
(100)
N/A
|
(103)
-3%
|
(82)
+20%
|
(112)
-37%
|
(166)
-47%
|
(185)
-11%
|
(174)
+6%
|
(134)
+23%
|
(72)
+46%
|
(64)
+11%
|
(156)
-145%
|
(302)
-93%
|
(382)
-26%
|
(505)
-32%
|
(448)
+11%
|
(400)
+11%
|
(285)
+29%
|
(196)
+31%
|
(206)
-5%
|
(276)
-34%
|
(378)
-37%
|
(351)
+7%
|
(400)
-14%
|
(298)
+25%
|
(188)
+37%
|
(171)
+9%
|
(146)
+14%
|
38
N/A
|
|
| 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
|
|
| Net Issuance of Debt |
30
|
92
|
(3)
|
(33)
|
(29)
|
(46)
|
44
|
130
|
90
|
120
|
171
|
50
|
35
|
139
|
84
|
213
|
205
|
(94)
|
(83)
|
(12)
|
(3)
|
152
|
120
|
(176)
|
(221)
|
(300)
|
(325)
|
(209)
|
(169)
|
(133)
|
(56)
|
4
|
18
|
80
|
12
|
(8)
|
2
|
2
|
59
|
87
|
87
|
80
|
10
|
60
|
139
|
277
|
389
|
338
|
234
|
176
|
264
|
405
|
399
|
339
|
215
|
115
|
123
|
204
|
98
|
2
|
|
| Cash Paid for Dividends |
0
|
0
|
(4)
|
(5)
|
(6)
|
(7)
|
(5)
|
(6)
|
(19)
|
(24)
|
(26)
|
(27)
|
(24)
|
(21)
|
(25)
|
(27)
|
(23)
|
(25)
|
(23)
|
(24)
|
(21)
|
(21)
|
(21)
|
(19)
|
(17)
|
(14)
|
(10)
|
(7)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(11)
|
(18)
|
(22)
|
(31)
|
(43)
|
(45)
|
(50)
|
(49)
|
(49)
|
(48)
|
(53)
|
(58)
|
(55)
|
(58)
|
(53)
|
(47)
|
|
| Other |
(5)
|
(6)
|
594
|
594
|
588
|
0
|
(10)
|
(8)
|
0
|
0
|
0
|
499
|
517
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
(13)
|
(13)
|
(9)
|
0
|
(30)
|
(29)
|
4
|
5
|
33
|
43
|
27
|
32
|
14
|
14
|
29
|
24
|
69
|
148
|
156
|
164
|
170
|
64
|
18
|
(16)
|
(108)
|
(105)
|
(86)
|
(75)
|
(25)
|
(12)
|
(32)
|
48
|
19
|
(24)
|
|
| Cash from Financing Activities |
25
N/A
|
86
+251%
|
587
+584%
|
556
-5%
|
553
-1%
|
537
-3%
|
29
-95%
|
116
+306%
|
71
-39%
|
96
+35%
|
145
+51%
|
522
+260%
|
529
+1%
|
635
+20%
|
577
-9%
|
204
-65%
|
182
-11%
|
(119)
N/A
|
(106)
+11%
|
(36)
+66%
|
(24)
+34%
|
132
N/A
|
99
-25%
|
(195)
N/A
|
(251)
-29%
|
(327)
-30%
|
(349)
-7%
|
(230)
+34%
|
(183)
+20%
|
(145)
+21%
|
(88)
+40%
|
(26)
+70%
|
20
N/A
|
82
+318%
|
42
-50%
|
32
-23%
|
26
-17%
|
30
+16%
|
69
+128%
|
98
+41%
|
112
+14%
|
100
-11%
|
72
-28%
|
201
+179%
|
284
+41%
|
422
+49%
|
537
+27%
|
371
-31%
|
209
-44%
|
115
-45%
|
106
-8%
|
251
+138%
|
264
+5%
|
216
-18%
|
137
-37%
|
46
-67%
|
35
-22%
|
193
+446%
|
64
-67%
|
(70)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
2
|
3
|
1
|
0
|
0
|
(6)
|
(2)
|
(2)
|
(3)
|
2
|
(1)
|
1
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
1
|
(0)
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
(7)
|
(0)
|
(3)
|
(1)
|
8
|
1
|
1
|
(3)
|
(5)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
1
|
4
|
5
|
6
|
5
|
3
|
4
|
1
|
2
|
|
| Net Change in Cash |
(2)
N/A
|
19
N/A
|
453
+2 249%
|
327
-28%
|
333
+2%
|
313
-6%
|
(185)
N/A
|
(63)
+66%
|
(156)
-149%
|
(156)
+0%
|
(117)
+25%
|
339
N/A
|
146
-57%
|
472
+225%
|
360
-24%
|
(88)
N/A
|
69
N/A
|
(368)
N/A
|
(255)
+31%
|
(298)
-17%
|
(146)
+51%
|
(27)
+81%
|
42
N/A
|
(27)
N/A
|
(46)
-66%
|
(119)
-161%
|
(155)
-31%
|
(138)
+11%
|
(86)
+38%
|
(85)
+2%
|
(96)
-13%
|
6
N/A
|
(42)
N/A
|
12
N/A
|
37
+211%
|
37
-2%
|
(12)
N/A
|
7
N/A
|
18
+151%
|
25
+40%
|
69
+170%
|
82
+20%
|
(29)
N/A
|
(51)
-77%
|
(97)
-90%
|
(124)
-28%
|
22
N/A
|
(66)
N/A
|
(24)
+64%
|
14
N/A
|
20
+41%
|
154
+666%
|
28
-82%
|
(22)
N/A
|
(90)
-315%
|
(132)
-47%
|
(25)
+81%
|
145
N/A
|
22
-85%
|
56
+161%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(27)
N/A
|
(69)
-152%
|
(127)
-85%
|
(220)
-74%
|
(212)
+4%
|
(216)
-2%
|
(217)
-1%
|
(187)
+14%
|
(234)
-25%
|
(237)
-1%
|
(245)
-3%
|
(162)
+34%
|
(144)
+11%
|
(138)
+5%
|
(90)
+35%
|
(150)
-67%
|
(50)
+67%
|
(32)
+35%
|
5
N/A
|
8
+62%
|
(29)
N/A
|
(29)
-1%
|
(48)
-66%
|
40
N/A
|
59
+48%
|
95
+60%
|
184
+95%
|
101
-45%
|
91
-10%
|
32
-65%
|
(59)
N/A
|
(29)
+51%
|
(53)
-81%
|
(57)
-9%
|
(24)
+58%
|
(21)
+14%
|
(29)
-39%
|
(25)
+14%
|
(27)
-9%
|
(49)
-81%
|
(95)
-94%
|
(96)
-2%
|
(173)
-79%
|
(311)
-80%
|
(436)
-40%
|
(591)
-36%
|
(559)
+5%
|
(489)
+13%
|
(269)
+45%
|
(128)
+52%
|
(115)
+10%
|
(130)
-12%
|
(253)
-95%
|
(249)
+2%
|
(251)
-1%
|
(196)
+22%
|
(83)
+58%
|
(71)
+14%
|
(47)
+33%
|
(25)
+47%
|
|