Yashili International Holdings Ltd
HKEX:1230
Cash Flow Statement
Cash Flow Statement
Yashili International Holdings Ltd
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 | Jun-2022 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||
Net Income |
590
|
0
|
375
|
0
|
0
|
0
|
577
|
0
|
393
|
0
|
123
|
0
|
(333)
|
(160)
|
(229)
|
(76)
|
(35)
|
20
|
103
|
101
|
130
|
127
|
(93)
|
0
|
|
Depreciation & Amortization |
75
|
0
|
79
|
0
|
0
|
0
|
86
|
0
|
145
|
0
|
157
|
0
|
170
|
86
|
179
|
172
|
153
|
140
|
135
|
144
|
152
|
156
|
160
|
0
|
|
Other Non-Cash Items |
8
|
0
|
(37)
|
0
|
0
|
0
|
(69)
|
0
|
(137)
|
0
|
(210)
|
0
|
(89)
|
(17)
|
(38)
|
(3)
|
(85)
|
(93)
|
20
|
30
|
46
|
43
|
220
|
0
|
|
Cash Taxes Paid |
31
|
72
|
82
|
118
|
127
|
176
|
196
|
115
|
78
|
88
|
97
|
93
|
58
|
9
|
19
|
33
|
13
|
2
|
7
|
7
|
11
|
2
|
5
|
10
|
|
Cash Interest Paid |
13
|
0
|
3
|
0
|
0
|
0
|
5
|
0
|
5
|
0
|
24
|
0
|
19
|
10
|
18
|
11
|
11
|
20
|
14
|
9
|
12
|
23
|
23
|
0
|
|
Change in Working Capital |
(360)
|
245
|
40
|
22
|
772
|
568
|
(452)
|
95
|
3
|
451
|
10
|
(42)
|
(225)
|
(398)
|
(166)
|
(151)
|
230
|
(73)
|
(80)
|
47
|
(208)
|
(664)
|
(551)
|
(728)
|
|
Cash from Operating Activities |
313
N/A
|
589
+88%
|
458
-22%
|
440
-4%
|
772
+76%
|
568
-26%
|
141
-75%
|
95
-33%
|
404
+327%
|
451
+12%
|
80
-82%
|
(42)
N/A
|
(477)
-1 026%
|
(489)
-2%
|
(255)
+48%
|
(58)
+77%
|
264
N/A
|
(6)
N/A
|
177
N/A
|
322
+82%
|
119
-63%
|
(338)
N/A
|
(264)
+22%
|
(582)
-120%
|
|
Investing Cash Flow | |||||||||||||||||||||||||
Capital Expenditures |
(80)
|
0
|
(107)
|
0
|
0
|
0
|
(260)
|
(408)
|
(717)
|
151
|
(345)
|
139
|
(72)
|
(29)
|
(122)
|
(105)
|
(111)
|
(105)
|
(106)
|
(145)
|
(120)
|
(148)
|
(238)
|
(184)
|
|
Other Items |
29
|
(6)
|
(123)
|
(1 133)
|
(1 145)
|
(121)
|
91
|
215
|
(339)
|
(1 374)
|
(1 382)
|
(2 029)
|
(295)
|
1
|
409
|
552
|
619
|
137
|
(589)
|
97
|
1 187
|
381
|
172
|
864
|
|
Cash from Investing Activities |
(51)
N/A
|
(57)
-11%
|
(229)
-305%
|
(1 239)
-440%
|
(1 145)
+8%
|
(121)
+89%
|
(168)
-39%
|
(193)
-14%
|
(1 056)
-448%
|
(1 223)
-16%
|
(1 727)
-41%
|
(1 890)
-9%
|
(367)
+81%
|
(27)
+93%
|
287
N/A
|
447
+56%
|
508
+14%
|
32
-94%
|
(695)
N/A
|
(48)
+93%
|
1 067
N/A
|
233
-78%
|
(66)
N/A
|
680
N/A
|
|
Financing Cash Flow | |||||||||||||||||||||||||
Net Issuance of Common Stock |
1 966
|
0
|
(16)
|
0
|
0
|
0
|
31
|
0
|
0
|
3 471
|
3 469
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(172)
|
0
|
(127)
|
0
|
0
|
0
|
(127)
|
0
|
399
|
0
|
(298)
|
0
|
437
|
(7)
|
(580)
|
(541)
|
(121)
|
(148)
|
(304)
|
(24)
|
333
|
688
|
(54)
|
(505)
|
|
Cash Paid for Dividends |
0
|
0
|
(235)
|
0
|
0
|
0
|
(1 408)
|
(131)
|
0
|
(75)
|
(75)
|
(36)
|
(35)
|
0
|
0
|
0
|
0
|
(36)
|
(48)
|
(12)
|
0
|
0
|
0
|
0
|
|
Other |
47
|
(296)
|
(26)
|
170
|
(130)
|
(128)
|
59
|
(946)
|
(9)
|
229
|
(384)
|
(945)
|
(307)
|
188
|
630
|
465
|
(162)
|
144
|
287
|
130
|
(262)
|
(343)
|
107
|
224
|
|
Cash from Financing Activities |
1 840
N/A
|
1 498
-19%
|
(404)
N/A
|
(207)
+49%
|
(130)
+37%
|
(128)
+2%
|
(1 445)
-1 031%
|
(1 078)
+25%
|
258
N/A
|
3 626
+1 303%
|
2 712
-25%
|
(983)
N/A
|
95
N/A
|
181
+92%
|
50
-72%
|
(75)
N/A
|
(283)
-277%
|
(40)
+86%
|
(64)
-63%
|
94
N/A
|
71
-25%
|
346
+386%
|
54
-84%
|
(282)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
(6)
|
(3)
|
(3)
|
(5)
|
(10)
|
10
|
47
|
(7)
|
(43)
|
3
|
16
|
23
|
22
|
5
|
(2)
|
0
|
0
|
(0)
|
(3)
|
(15)
|
(26)
|
(12)
|
2
|
|
Net Change in Cash |
2 099
N/A
|
2 024
-4%
|
(178)
N/A
|
(1 009)
-468%
|
(508)
+50%
|
310
N/A
|
(1 462)
N/A
|
(1 128)
+23%
|
(400)
+65%
|
2 811
N/A
|
1 068
-62%
|
(2 899)
N/A
|
(726)
+75%
|
(313)
+57%
|
87
N/A
|
313
+258%
|
489
+57%
|
(13)
N/A
|
(582)
-4 329%
|
365
N/A
|
1 242
+241%
|
215
-83%
|
(288)
N/A
|
(181)
+37%
|
|
Free Cash Flow | |||||||||||||||||||||||||
Free Cash Flow |
233
N/A
|
589
+153%
|
352
-40%
|
440
+25%
|
772
+76%
|
568
-26%
|
(119)
N/A
|
(313)
-164%
|
(312)
+0%
|
602
N/A
|
(265)
N/A
|
97
N/A
|
(549)
N/A
|
(517)
+6%
|
(377)
+27%
|
(163)
+57%
|
154
N/A
|
(111)
N/A
|
72
N/A
|
177
+147%
|
(2)
N/A
|
(486)
-32 022%
|
(502)
-3%
|
(766)
-52%
|