Crown Resorts Ltd
ASX:CWN
Cash Flow Statement
Cash Flow Statement
Crown Resorts Ltd
Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||
Cash Taxes Paid |
(69)
|
(109)
|
(83)
|
(65)
|
(115)
|
(124)
|
(73)
|
(62)
|
(56)
|
(72)
|
(95)
|
(74)
|
(59)
|
(87)
|
(106)
|
(210)
|
(346)
|
(241)
|
(108)
|
(89)
|
(59)
|
(53)
|
(76)
|
(82)
|
(36)
|
(25)
|
(72)
|
(12)
|
|
Cash Interest Paid |
(128)
|
(200)
|
(251)
|
(197)
|
(90)
|
(83)
|
(86)
|
(108)
|
(123)
|
(131)
|
(138)
|
(131)
|
(123)
|
(133)
|
(157)
|
(178)
|
(253)
|
(235)
|
(171)
|
(155)
|
(109)
|
(92)
|
(77)
|
(68)
|
(66)
|
(72)
|
(76)
|
(95)
|
|
Change in Working Capital |
258
|
172
|
88
|
30
|
7
|
6
|
5
|
10
|
12
|
8
|
13
|
15
|
106
|
142
|
69
|
44
|
210
|
210
|
77
|
55
|
38
|
65
|
38
|
31
|
18
|
5
|
1
|
7
|
|
Cash from Operating Activities |
570
N/A
|
479
-16%
|
382
-20%
|
359
-6%
|
468
+30%
|
426
-9%
|
451
+6%
|
559
+24%
|
571
+2%
|
453
-21%
|
496
+10%
|
635
+28%
|
702
+11%
|
684
-3%
|
635
-7%
|
550
-13%
|
483
-12%
|
512
+6%
|
466
-9%
|
581
+25%
|
732
+26%
|
769
+5%
|
778
+1%
|
815
+5%
|
327
-60%
|
(20)
N/A
|
(14)
+30%
|
(290)
-1 970%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||
Capital Expenditures |
(203)
|
(296)
|
(389)
|
(398)
|
(356)
|
(365)
|
(372)
|
(432)
|
(464)
|
(349)
|
(254)
|
(278)
|
(407)
|
(903)
|
(945)
|
(574)
|
(557)
|
(443)
|
(405)
|
(382)
|
(394)
|
(436)
|
(539)
|
(756)
|
(746)
|
(651)
|
(559)
|
(297)
|
|
Other Items |
186
|
(141)
|
(599)
|
(552)
|
71
|
(36)
|
(96)
|
(73)
|
(285)
|
(331)
|
185
|
153
|
(160)
|
(263)
|
(101)
|
(74)
|
1 010
|
1 648
|
3 222
|
2 854
|
595
|
506
|
7
|
(3)
|
(4)
|
(2)
|
633
|
885
|
|
Cash from Investing Activities |
(17)
N/A
|
(437)
-2 484%
|
(988)
-126%
|
(950)
+4%
|
(286)
+70%
|
(401)
-41%
|
(467)
-16%
|
(505)
-8%
|
(750)
-48%
|
(680)
+9%
|
(69)
+90%
|
(125)
-81%
|
(567)
-354%
|
(1 166)
-106%
|
(1 046)
+10%
|
(649)
+38%
|
453
N/A
|
1 205
+166%
|
2 817
+134%
|
2 473
-12%
|
201
-92%
|
70
-65%
|
(532)
N/A
|
(759)
-43%
|
(750)
+1%
|
(653)
+13%
|
74
N/A
|
588
+699%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
197
|
337
|
0
|
0
|
0
|
0
|
(238)
|
(238)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(500)
|
(500)
|
(19)
|
(150)
|
(131)
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
2 060
|
23
|
(1 842)
|
(1 875)
|
(200)
|
(40)
|
276
|
466
|
615
|
513
|
(108)
|
(262)
|
103
|
873
|
745
|
348
|
(448)
|
(920)
|
(344)
|
(742)
|
(429)
|
(438)
|
(425)
|
(278)
|
(14)
|
819
|
130
|
(146)
|
|
Cash Paid for Dividends |
(339)
|
(366)
|
(331)
|
(277)
|
(278)
|
(279)
|
(279)
|
(277)
|
(273)
|
(270)
|
(270)
|
(270)
|
(270)
|
(270)
|
(270)
|
(270)
|
(379)
|
(528)
|
(1 111)
|
(1 030)
|
(413)
|
(413)
|
(409)
|
(406)
|
(406)
|
(203)
|
0
|
0
|
|
Other |
(2 140)
|
0
|
39
|
42
|
3
|
7
|
7
|
39
|
39
|
0
|
0
|
0
|
0
|
72
|
72
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(418)
N/A
|
(146)
+65%
|
(1 797)
-1 129%
|
(1 971)
-10%
|
(476)
+76%
|
(312)
+34%
|
4
N/A
|
(10)
N/A
|
143
N/A
|
244
+70%
|
(377)
N/A
|
(532)
-41%
|
(166)
+69%
|
675
N/A
|
548
-19%
|
78
-86%
|
(827)
N/A
|
(1 448)
-75%
|
(1 955)
-35%
|
(2 271)
-16%
|
(861)
+62%
|
(1 000)
-16%
|
(965)
+4%
|
(684)
+29%
|
(420)
+39%
|
615
N/A
|
130
-79%
|
(146)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
603
|
555
|
(73)
|
(26)
|
(0)
|
(0)
|
1
|
1
|
1
|
6
|
8
|
3
|
14
|
26
|
19
|
(0)
|
(7)
|
(6)
|
(5)
|
2
|
2
|
1
|
4
|
4
|
(1)
|
(1)
|
1
|
|
Net Change in Cash |
135
N/A
|
498
+268%
|
(1 848)
N/A
|
(2 634)
-43%
|
(319)
+88%
|
(287)
+10%
|
(13)
+96%
|
44
N/A
|
(34)
N/A
|
17
N/A
|
56
+229%
|
(13)
N/A
|
(28)
-110%
|
207
N/A
|
163
-21%
|
(2)
N/A
|
109
N/A
|
262
+141%
|
1 322
+405%
|
777
-41%
|
73
-91%
|
(160)
N/A
|
(719)
-350%
|
(624)
+13%
|
(839)
-34%
|
(58)
+93%
|
189
N/A
|
153
-19%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||
Free Cash Flow |
367
N/A
|
183
-50%
|
(7)
N/A
|
(38)
-482%
|
111
N/A
|
61
-45%
|
80
+30%
|
127
+59%
|
106
-16%
|
104
-2%
|
243
+134%
|
357
+47%
|
295
-17%
|
(219)
N/A
|
(310)
-41%
|
(25)
+92%
|
(74)
-200%
|
69
N/A
|
61
-11%
|
199
+225%
|
338
+70%
|
333
-2%
|
239
-28%
|
59
-75%
|
(419)
N/A
|
(671)
-60%
|
(573)
+15%
|
(587)
-2%
|