China Everbright Ltd
HKEX:165
Cash Flow Statement
Cash Flow Statement
China Everbright Ltd
Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 800
|
0
|
2 972
|
0
|
5 774
|
0
|
6 981
|
0
|
5 146
|
0
|
3 391
|
0
|
2 763
|
0
|
3 205
|
0
|
3 541
|
0
|
(8 624)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
22
|
0
|
22
|
0
|
24
|
0
|
31
|
0
|
31
|
0
|
85
|
0
|
81
|
0
|
67
|
0
|
67
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 839)
|
0
|
(2 971)
|
0
|
(5 395)
|
0
|
(6 534)
|
0
|
(4 900)
|
0
|
(3 589)
|
0
|
(2 882)
|
0
|
(101)
|
0
|
(74)
|
0
|
2 194
|
0
|
|
Cash Taxes Paid |
0
|
(2)
|
0
|
22
|
0
|
4
|
0
|
20
|
0
|
22
|
0
|
141
|
0
|
45
|
0
|
49
|
0
|
413
|
0
|
292
|
0
|
104
|
54
|
133
|
189
|
227
|
251
|
373
|
979
|
852
|
420
|
427
|
270
|
218
|
411
|
466
|
371
|
386
|
349
|
307
|
166
|
|
Cash Interest Paid |
0
|
8
|
0
|
8
|
0
|
21
|
0
|
62
|
0
|
123
|
0
|
7
|
0
|
17
|
0
|
39
|
0
|
58
|
0
|
62
|
0
|
107
|
0
|
221
|
0
|
337
|
0
|
499
|
500
|
668
|
0
|
955
|
1 285
|
1 133
|
1 164
|
1 073
|
961
|
972
|
1 172
|
1 153
|
1 587
|
|
Change in Working Capital |
105
|
(178)
|
(296)
|
279
|
(220)
|
(408)
|
(358)
|
(449)
|
(6 723)
|
(952)
|
6 207
|
1 542
|
(2 348)
|
(1 785)
|
1 059
|
(1 236)
|
(2 584)
|
(2 269)
|
(136)
|
(604)
|
146
|
(44)
|
(601)
|
(3 005)
|
(4 834)
|
544
|
1 688
|
(1 715)
|
(313)
|
(1 082)
|
160
|
643
|
1 860
|
(3 138)
|
(4 025)
|
(3 122)
|
(4 455)
|
(7 039)
|
1 002
|
10 423
|
3 716
|
|
Cash from Operating Activities |
105
N/A
|
(178)
N/A
|
(296)
-66%
|
279
N/A
|
(220)
N/A
|
(408)
-86%
|
(358)
+12%
|
(449)
-25%
|
(6 723)
-1 397%
|
(952)
+86%
|
6 207
N/A
|
1 542
-75%
|
(2 348)
N/A
|
(1 785)
+24%
|
1 059
N/A
|
(1 236)
N/A
|
(2 584)
-109%
|
(2 269)
+12%
|
(136)
+94%
|
(604)
-345%
|
146
N/A
|
(62)
N/A
|
(601)
-864%
|
(2 982)
-396%
|
(4 834)
-62%
|
946
N/A
|
1 688
+78%
|
(1 244)
N/A
|
(313)
+75%
|
(806)
-158%
|
160
N/A
|
476
+198%
|
1 860
+291%
|
(3 172)
N/A
|
(4 025)
-27%
|
63
N/A
|
(4 455)
N/A
|
(3 505)
+21%
|
1 002
N/A
|
4 060
+305%
|
3 716
-8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
(7)
|
0
|
(17)
|
0
|
(8)
|
0
|
(9)
|
0
|
(10)
|
0
|
(8)
|
0
|
(18)
|
0
|
(4)
|
0
|
(5)
|
0
|
|
Other Items |
(228)
|
423
|
1 716
|
889
|
480
|
1 098
|
329
|
(541)
|
82
|
1 151
|
1 634
|
1 399
|
(64)
|
(258)
|
220
|
758
|
306
|
375
|
654
|
638
|
(17)
|
(2 109)
|
(1 618)
|
(335)
|
(885)
|
(4 792)
|
(2 734)
|
(471)
|
(5 366)
|
(2 365)
|
(3 312)
|
334
|
5 211
|
3 663
|
4 359
|
1 850
|
278
|
486
|
1 294
|
334
|
(122)
|
|
Cash from Investing Activities |
(228)
N/A
|
423
N/A
|
1 716
+305%
|
889
-48%
|
480
-46%
|
1 098
+129%
|
329
-70%
|
(541)
N/A
|
82
N/A
|
1 151
+1 312%
|
1 634
+42%
|
1 399
-14%
|
(64)
N/A
|
(258)
-301%
|
220
N/A
|
758
+244%
|
306
-60%
|
375
+23%
|
654
+74%
|
638
-2%
|
(17)
N/A
|
(2 126)
-12 628%
|
(1 618)
+24%
|
(342)
+79%
|
(885)
-159%
|
(4 809)
-444%
|
(2 750)
+43%
|
(479)
+83%
|
(5 366)
-1 020%
|
(2 374)
+56%
|
(3 312)
-39%
|
324
N/A
|
5 211
+1 510%
|
3 655
-30%
|
4 359
+19%
|
1 833
-58%
|
261
-86%
|
482
+85%
|
1 294
+168%
|
330
-75%
|
(122)
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
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 834
|
800
|
5 501
|
10 200
|
5 368
|
4 085
|
5 225
|
13 015
|
4 245
|
18 322
|
2 225
|
11 730
|
1 276
|
12 418
|
(349)
|
7 312
|
2 817
|
(2 171)
|
(650)
|
(14 164)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(447)
|
(337)
|
(590)
|
(809)
|
(977)
|
(1 264)
|
(1 264)
|
(1 264)
|
(1 264)
|
(1 432)
|
(1 449)
|
(1 112)
|
(1 095)
|
(809)
|
(624)
|
(826)
|
(1 062)
|
(977)
|
(758)
|
(253)
|
|
Other |
130
|
171
|
(10)
|
(66)
|
87
|
42
|
(41)
|
252
|
5 417
|
(380)
|
(5 840)
|
(535)
|
2 185
|
236
|
(1 866)
|
2 858
|
2 975
|
1 019
|
(925)
|
(1 320)
|
1 125
|
1 216
|
1 772
|
(288)
|
(3 774)
|
456
|
(89)
|
(996)
|
(8 832)
|
(595)
|
(11 679)
|
128
|
(13 624)
|
(583)
|
(12 099)
|
1 050
|
1 378
|
(831)
|
(1 177)
|
(1 374)
|
11 235
|
|
Cash from Financing Activities |
130
N/A
|
171
+31%
|
(10)
N/A
|
(66)
-555%
|
87
N/A
|
42
-51%
|
(41)
N/A
|
252
N/A
|
5 417
+2 054%
|
(380)
N/A
|
(5 840)
-1 436%
|
(535)
+91%
|
2 185
N/A
|
236
-89%
|
(1 866)
N/A
|
2 858
N/A
|
2 975
+4%
|
1 019
-66%
|
(925)
N/A
|
(1 320)
-43%
|
1 125
N/A
|
2 598
+131%
|
2 235
-14%
|
4 271
+91%
|
5 617
+32%
|
4 847
-14%
|
2 731
-44%
|
2 965
+9%
|
2 919
-2%
|
2 386
-18%
|
5 211
+118%
|
904
-83%
|
(3 006)
N/A
|
(402)
+87%
|
(490)
-22%
|
78
N/A
|
7 864
+9 994%
|
924
-88%
|
(4 326)
N/A
|
(2 782)
+36%
|
(3 181)
-14%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(0)
|
0
|
2
|
10
|
10
|
22
|
14
|
(5)
|
1
|
(4)
|
28
|
79
|
60
|
22
|
6
|
45
|
45
|
23
|
15
|
(38)
|
(13)
|
(38)
|
(76)
|
30
|
34
|
13
|
4
|
(18)
|
165
|
(102)
|
(419)
|
44
|
363
|
133
|
(237)
|
(555)
|
(403)
|
|
Net Change in Cash |
8
N/A
|
416
+5 451%
|
1 410
+239%
|
1 102
-22%
|
346
-69%
|
732
+112%
|
(69)
N/A
|
(728)
-961%
|
(1 215)
-67%
|
(159)
+87%
|
2 016
N/A
|
2 400
+19%
|
(227)
N/A
|
(1 811)
-700%
|
(558)
+69%
|
2 459
N/A
|
756
-69%
|
(852)
N/A
|
(401)
+53%
|
(1 241)
-209%
|
1 300
N/A
|
433
-67%
|
30
-93%
|
909
+2 919%
|
(115)
N/A
|
946
N/A
|
1 593
+68%
|
1 271
-20%
|
(2 726)
N/A
|
(781)
+71%
|
2 063
N/A
|
1 686
-18%
|
4 230
+151%
|
(21)
N/A
|
(576)
-2 623%
|
2 017
N/A
|
4 033
+100%
|
(1 966)
N/A
|
(2 267)
-15%
|
1 051
N/A
|
10
-99%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
105
N/A
|
(178)
N/A
|
(296)
-66%
|
279
N/A
|
(220)
N/A
|
(408)
-86%
|
(358)
+12%
|
(449)
-25%
|
(6 723)
-1 397%
|
(952)
+86%
|
6 207
N/A
|
1 542
-75%
|
(2 348)
N/A
|
(1 785)
+24%
|
1 059
N/A
|
(1 236)
N/A
|
(2 584)
-109%
|
(2 269)
+12%
|
(136)
+94%
|
(604)
-345%
|
146
N/A
|
(79)
N/A
|
(601)
-662%
|
(2 989)
-397%
|
(4 834)
-62%
|
929
N/A
|
1 688
+82%
|
(1 252)
N/A
|
(313)
+75%
|
(815)
-161%
|
160
N/A
|
466
+191%
|
1 860
+299%
|
(3 180)
N/A
|
(4 025)
-27%
|
46
N/A
|
(4 455)
N/A
|
(3 509)
+21%
|
1 002
N/A
|
4 055
+305%
|
3 716
-8%
|