CITIC Telecom International Holdings Ltd
HKEX:1883
Cash Flow Statement
Cash Flow Statement
CITIC Telecom International Holdings Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||
Net Income |
398
|
431
|
447
|
442
|
446
|
504
|
524
|
529
|
505
|
0
|
1 201
|
1 650
|
914
|
961
|
1 010
|
1 007
|
1 028
|
536
|
1 061
|
1 631
|
1 141
|
1 203
|
1 249
|
1 249
|
1 263
|
1 306
|
1 355
|
1 407
|
1 496
|
1 662
|
1 505
|
|
Depreciation & Amortization |
113
|
109
|
111
|
117
|
114
|
114
|
127
|
143
|
154
|
0
|
417
|
745
|
683
|
680
|
674
|
682
|
656
|
323
|
696
|
1 048
|
725
|
823
|
913
|
917
|
915
|
916
|
897
|
919
|
914
|
890
|
870
|
|
Other Non-Cash Items |
(18)
|
(11)
|
(4)
|
(11)
|
(59)
|
(122)
|
(139)
|
(133)
|
(139)
|
0
|
(557)
|
(392)
|
327
|
339
|
363
|
373
|
358
|
172
|
282
|
420
|
316
|
334
|
323
|
314
|
289
|
262
|
236
|
226
|
250
|
254
|
190
|
|
Cash Taxes Paid |
42
|
42
|
62
|
71
|
70
|
66
|
48
|
45
|
38
|
45
|
208
|
198
|
188
|
167
|
183
|
201
|
196
|
205
|
190
|
169
|
197
|
224
|
213
|
248
|
238
|
197
|
282
|
298
|
212
|
246
|
326
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
16
|
16
|
17
|
16
|
20
|
21
|
18
|
18
|
16
|
|
Change in Working Capital |
(94)
|
(85)
|
(152)
|
(161)
|
(153)
|
(177)
|
(162)
|
(241)
|
(230)
|
72
|
11
|
(160)
|
(296)
|
(312)
|
(272)
|
(243)
|
(160)
|
(324)
|
(185)
|
(9)
|
(367)
|
(335)
|
(69)
|
24
|
75
|
(48)
|
(94)
|
(189)
|
63
|
(94)
|
(684)
|
|
Cash from Operating Activities |
400
N/A
|
444
+11%
|
402
-9%
|
387
-4%
|
347
-10%
|
319
-8%
|
350
+10%
|
298
-15%
|
291
-2%
|
314
+8%
|
1 073
+241%
|
1 843
+72%
|
1 628
-12%
|
1 669
+3%
|
1 776
+6%
|
1 819
+2%
|
1 883
+3%
|
1 749
-7%
|
1 854
+6%
|
2 047
+10%
|
1 816
-11%
|
2 025
+12%
|
2 417
+19%
|
2 504
+4%
|
2 542
+2%
|
2 436
-4%
|
2 394
-2%
|
2 363
-1%
|
2 723
+15%
|
2 712
0%
|
1 881
-31%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||
Capital Expenditures |
(116)
|
(115)
|
(249)
|
(256)
|
(133)
|
(184)
|
(221)
|
(179)
|
(160)
|
(184)
|
(471)
|
(734)
|
(719)
|
(663)
|
(734)
|
(754)
|
(609)
|
(521)
|
(550)
|
(534)
|
(604)
|
(607)
|
(482)
|
(750)
|
(788)
|
(607)
|
(532)
|
(393)
|
(323)
|
(313)
|
(311)
|
|
Other Items |
(161)
|
(247)
|
(90)
|
(422)
|
(478)
|
85
|
99
|
73
|
60
|
(8 796)
|
(8 780)
|
(53)
|
2
|
(55)
|
(140)
|
(113)
|
(728)
|
(931)
|
(282)
|
181
|
234
|
12
|
16
|
17
|
15
|
15
|
(347)
|
(346)
|
(344)
|
(263)
|
154
|
|
Cash from Investing Activities |
(277)
N/A
|
(362)
-31%
|
(339)
+6%
|
(679)
-100%
|
(610)
+10%
|
(99)
+84%
|
(123)
-24%
|
(106)
+14%
|
(101)
+5%
|
(8 980)
-8 809%
|
(9 251)
-3%
|
(787)
+91%
|
(717)
+9%
|
(718)
0%
|
(875)
-22%
|
(867)
+1%
|
(1 337)
-54%
|
(1 453)
-9%
|
(832)
+43%
|
(353)
+58%
|
(370)
-5%
|
(595)
-61%
|
(466)
+22%
|
(733)
-57%
|
(773)
-6%
|
(592)
+23%
|
(879)
-48%
|
(739)
+16%
|
(667)
+10%
|
(576)
+14%
|
(157)
+73%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(1)
|
0
|
0
|
0
|
4
|
5
|
2
|
0
|
1
|
1 868
|
1 883
|
44
|
65
|
84
|
53
|
20
|
22
|
18
|
14
|
49
|
97
|
217
|
182
|
31
|
14
|
37
|
46
|
22
|
13
|
28
|
29
|
|
Net Issuance of Debt |
(6)
|
0
|
0
|
0
|
97
|
0
|
(74)
|
(1)
|
139
|
8 421
|
7 397
|
(662)
|
228
|
300
|
(558)
|
(1 125)
|
371
|
580
|
(150)
|
(414)
|
(972)
|
(1 057)
|
(828)
|
(556)
|
(554)
|
(670)
|
(580)
|
(690)
|
(1 087)
|
(1 230)
|
(751)
|
|
Cash Paid for Dividends |
(101)
|
(166)
|
(174)
|
(188)
|
(198)
|
(227)
|
(227)
|
(229)
|
(229)
|
(231)
|
(253)
|
(333)
|
(344)
|
(380)
|
(384)
|
(423)
|
(425)
|
(463)
|
(473)
|
(570)
|
(606)
|
(654)
|
(694)
|
(733)
|
(733)
|
(772)
|
(791)
|
(829)
|
(848)
|
(905)
|
(906)
|
|
Other |
(2)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(5)
|
(135)
|
(344)
|
(375)
|
(318)
|
(323)
|
(323)
|
(312)
|
(299)
|
(309)
|
(317)
|
(315)
|
(319)
|
(344)
|
(342)
|
(320)
|
(307)
|
(279)
|
(273)
|
(271)
|
(275)
|
(284)
|
(271)
|
|
Cash from Financing Activities |
(109)
N/A
|
(172)
-58%
|
(174)
-1%
|
(188)
-8%
|
(97)
+48%
|
(222)
-128%
|
(299)
-35%
|
(232)
+23%
|
(94)
+59%
|
9 922
N/A
|
8 683
-12%
|
(1 326)
N/A
|
(368)
+72%
|
(320)
+13%
|
(1 213)
-280%
|
(1 840)
-52%
|
(332)
+82%
|
(174)
+48%
|
(926)
-431%
|
(1 249)
-35%
|
(1 800)
-44%
|
(1 838)
-2%
|
(1 683)
+8%
|
(1 578)
+6%
|
(1 580)
0%
|
(1 684)
-7%
|
(1 598)
+5%
|
(1 768)
-11%
|
(2 197)
-24%
|
(2 391)
-9%
|
(1 899)
+21%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
0
|
0
|
(1)
|
2
|
5
|
0
|
(2)
|
2
|
0
|
(1)
|
1
|
(4)
|
(5)
|
(8)
|
(7)
|
(4)
|
10
|
24
|
7
|
(12)
|
(6)
|
(2)
|
(10)
|
17
|
21
|
(1)
|
(18)
|
(30)
|
(17)
|
(2)
|
|
Net Change in Cash |
14
N/A
|
(90)
N/A
|
(111)
-23%
|
(481)
-335%
|
(359)
+25%
|
3
N/A
|
(72)
N/A
|
(41)
+43%
|
98
N/A
|
1 256
+1 187%
|
504
-60%
|
(270)
N/A
|
539
N/A
|
627
+16%
|
(320)
N/A
|
(895)
-180%
|
210
N/A
|
131
-38%
|
120
-9%
|
452
+277%
|
(366)
N/A
|
(415)
-13%
|
267
N/A
|
184
-31%
|
206
+12%
|
181
-12%
|
(84)
N/A
|
(162)
-93%
|
(171)
-6%
|
(272)
-59%
|
(177)
+35%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||
Free Cash Flow |
284
N/A
|
329
+16%
|
153
-53%
|
131
-15%
|
214
+64%
|
135
-37%
|
128
-5%
|
119
-7%
|
131
+10%
|
131
0%
|
602
+361%
|
1 109
+84%
|
909
-18%
|
1 006
+11%
|
1 041
+3%
|
1 065
+2%
|
1 274
+20%
|
1 227
-4%
|
1 304
+6%
|
1 513
+16%
|
1 212
-20%
|
1 418
+17%
|
1 935
+36%
|
1 755
-9%
|
1 754
0%
|
1 829
+4%
|
1 862
+2%
|
1 970
+6%
|
2 400
+22%
|
2 399
0%
|
1 570
-35%
|