Regal Real Estate Investment Trust
HKEX:1881
Cash Flow Statement
Cash Flow Statement
Regal Real Estate Investment Trust
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Net Income |
0
|
2 595
|
0
|
2 351
|
0
|
(2 018)
|
0
|
(2 222)
|
0
|
632
|
0
|
966
|
0
|
246
|
|
Depreciation & Amortization |
0
|
9
|
0
|
9
|
0
|
9
|
0
|
8
|
0
|
8
|
0
|
8
|
0
|
8
|
|
Other Non-Cash Items |
0
|
(1 819)
|
0
|
(1 507)
|
0
|
2 847
|
0
|
2 968
|
0
|
(154)
|
0
|
(469)
|
0
|
243
|
|
Cash Taxes Paid |
0
|
124
|
0
|
49
|
0
|
18
|
0
|
79
|
0
|
24
|
0
|
36
|
0
|
16
|
|
Cash Interest Paid |
0
|
196
|
0
|
247
|
0
|
303
|
0
|
212
|
0
|
126
|
0
|
245
|
0
|
572
|
|
Change in Working Capital |
296
|
(291)
|
469
|
(350)
|
539
|
(314)
|
431
|
(276)
|
439
|
(182)
|
360
|
(209)
|
191
|
(451)
|
|
Cash from Operating Activities |
(84)
N/A
|
493
N/A
|
469
-5%
|
504
+7%
|
539
+7%
|
525
-3%
|
431
-18%
|
478
+11%
|
439
-8%
|
304
-31%
|
360
+18%
|
297
-18%
|
191
-36%
|
47
-75%
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
64
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Other Items |
(223)
|
(1 464)
|
(1 255)
|
(80)
|
(94)
|
(34)
|
(34)
|
(57)
|
(29)
|
(3)
|
(13)
|
(36)
|
(34)
|
(21)
|
|
Cash from Investing Activities |
(159)
N/A
|
(1 467)
-822%
|
(1 258)
+14%
|
(81)
+94%
|
(95)
-16%
|
(35)
+63%
|
(35)
+2%
|
(57)
-66%
|
(29)
+49%
|
(3)
+90%
|
(13)
-380%
|
(36)
-172%
|
(34)
+5%
|
(21)
+38%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Debt |
316
|
1 452
|
1 385
|
136
|
(13)
|
(12)
|
(48)
|
86
|
30
|
(89)
|
(37)
|
154
|
227
|
126
|
|
Cash Paid for Dividends |
(261)
|
(502)
|
(472)
|
(472)
|
(489)
|
(469)
|
(404)
|
(378)
|
(443)
|
(394)
|
(280)
|
(300)
|
(199)
|
(33)
|
|
Other |
169
|
0
|
0
|
0
|
(6)
|
(9)
|
(2)
|
(17)
|
(18)
|
(7)
|
(8)
|
(18)
|
(212)
|
(215)
|
|
Cash from Financing Activities |
224
N/A
|
950
+323%
|
913
-4%
|
(337)
N/A
|
(507)
-50%
|
(490)
+3%
|
(453)
+7%
|
(308)
+32%
|
(431)
-40%
|
(490)
-14%
|
(326)
+34%
|
(163)
+50%
|
(184)
-13%
|
(121)
+34%
|
|
Change in Cash | |||||||||||||||
Net Change in Cash |
(19)
N/A
|
(24)
-28%
|
124
N/A
|
86
-31%
|
(62)
N/A
|
(0)
+100%
|
(57)
-33 070%
|
113
N/A
|
(20)
N/A
|
(189)
-821%
|
21
N/A
|
97
+364%
|
(27)
N/A
|
(95)
-248%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(20)
N/A
|
490
N/A
|
466
-5%
|
502
+8%
|
538
+7%
|
524
-3%
|
431
-18%
|
478
+11%
|
439
-8%
|
304
-31%
|
360
+18%
|
297
-18%
|
190
-36%
|
46
-76%
|