West China Cement Ltd
HKEX:2233
Cash Flow Statement
Cash Flow Statement
West China Cement Ltd
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 |
175
|
211
|
246
|
301
|
375
|
638
|
0
|
0
|
0
|
0
|
459
|
0
|
475
|
0
|
135
|
0
|
(257)
|
0
|
119
|
0
|
974
|
0
|
1 632
|
0
|
2 244
|
0
|
1 847
|
0
|
2 084
|
0
|
1 513
|
0
|
|
Depreciation & Amortization |
45
|
60
|
64
|
78
|
103
|
155
|
0
|
0
|
0
|
0
|
454
|
0
|
561
|
0
|
614
|
0
|
689
|
0
|
758
|
0
|
781
|
0
|
774
|
0
|
837
|
0
|
902
|
0
|
1 085
|
0
|
1 290
|
0
|
|
Other Non-Cash Items |
3
|
3
|
40
|
108
|
246
|
239
|
0
|
0
|
0
|
0
|
143
|
0
|
154
|
0
|
333
|
0
|
514
|
0
|
418
|
0
|
122
|
0
|
233
|
0
|
34
|
0
|
202
|
0
|
6
|
0
|
77
|
0
|
|
Cash Taxes Paid |
0
|
0
|
0
|
2
|
19
|
73
|
106
|
0
|
150
|
0
|
73
|
0
|
71
|
0
|
95
|
0
|
81
|
0
|
75
|
0
|
163
|
0
|
358
|
0
|
474
|
0
|
313
|
0
|
300
|
0
|
223
|
0
|
|
Cash Interest Paid |
26
|
30
|
27
|
52
|
58
|
66
|
122
|
131
|
146
|
214
|
284
|
299
|
255
|
282
|
351
|
338
|
263
|
248
|
263
|
273
|
258
|
246
|
257
|
242
|
194
|
168
|
173
|
215
|
272
|
339
|
463
|
454
|
|
Change in Working Capital |
(15)
|
(221)
|
(27)
|
280
|
(105)
|
(235)
|
989
|
1 323
|
788
|
1 184
|
319
|
(48)
|
(258)
|
1 250
|
84
|
810
|
(472)
|
635
|
18
|
1 433
|
(107)
|
2 251
|
(136)
|
2 987
|
(420)
|
1 951
|
(269)
|
2 784
|
(1 214)
|
2 075
|
(746)
|
2 274
|
|
Cash from Operating Activities |
207
N/A
|
53
-74%
|
323
+507%
|
768
+138%
|
620
-19%
|
796
+28%
|
989
+24%
|
745
-25%
|
788
+6%
|
1 184
+50%
|
1 374
+16%
|
1 007
-27%
|
933
-7%
|
1 250
+34%
|
1 167
-7%
|
810
-31%
|
474
-41%
|
635
+34%
|
1 313
+107%
|
1 433
+9%
|
1 770
+24%
|
2 251
+27%
|
2 503
+11%
|
2 987
+19%
|
2 695
-10%
|
1 951
-28%
|
2 682
+37%
|
2 784
+4%
|
1 960
-30%
|
2 075
+6%
|
2 135
+3%
|
2 274
+7%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||
Capital Expenditures |
(396)
|
(502)
|
(665)
|
(749)
|
(627)
|
(882)
|
(1 378)
|
(1 743)
|
(1 676)
|
(1 021)
|
(563)
|
(411)
|
(579)
|
(727)
|
(583)
|
(362)
|
(350)
|
(366)
|
(379)
|
(326)
|
(519)
|
(738)
|
(749)
|
(1 193)
|
(1 725)
|
(2 104)
|
(2 874)
|
(4 155)
|
(3 659)
|
(2 584)
|
(2 911)
|
(2 830)
|
|
Other Items |
(20)
|
4
|
(3)
|
(6)
|
(220)
|
(233)
|
(216)
|
(883)
|
(731)
|
(761)
|
(838)
|
(147)
|
1
|
6
|
(111)
|
(232)
|
(422)
|
(343)
|
210
|
295
|
(734)
|
(1 210)
|
(932)
|
(723)
|
(371)
|
(286)
|
(244)
|
529
|
142
|
(470)
|
(365)
|
(313)
|
|
Cash from Investing Activities |
(416)
N/A
|
(499)
-20%
|
(668)
-34%
|
(755)
-13%
|
(848)
-12%
|
(1 115)
-32%
|
(1 594)
-43%
|
(2 627)
-65%
|
(2 406)
+8%
|
(1 782)
+26%
|
(1 401)
+21%
|
(557)
+60%
|
(577)
-4%
|
(720)
-25%
|
(695)
+4%
|
(594)
+15%
|
(772)
-30%
|
(709)
+8%
|
(170)
+76%
|
(31)
+82%
|
(1 254)
-4 005%
|
(1 948)
-55%
|
(1 681)
+14%
|
(1 916)
-14%
|
(2 096)
-9%
|
(2 390)
-14%
|
(3 118)
-30%
|
(3 626)
-16%
|
(3 517)
+3%
|
(3 055)
+13%
|
(3 275)
-7%
|
(3 143)
+4%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
7
|
(0)
|
0
|
5
|
(198)
|
(192)
|
1 345
|
1 338
|
4
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
1 204
|
1 204
|
0
|
0
|
1
|
1
|
11
|
11
|
0
|
0
|
2
|
4
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
39
|
455
|
364
|
41
|
719
|
488
|
(450)
|
1 811
|
2 087
|
170
|
259
|
232
|
186
|
44
|
(20)
|
(16)
|
(287)
|
(370)
|
(78)
|
(113)
|
(124)
|
(331)
|
(843)
|
(830)
|
(292)
|
962
|
843
|
1 386
|
5 387
|
3 195
|
(145)
|
666
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(150)
|
(146)
|
(60)
|
(91)
|
(91)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(214)
|
0
|
(274)
|
(276)
|
(338)
|
(344)
|
(657)
|
(657)
|
(473)
|
0
|
|
Other |
0
|
0
|
(12)
|
(8)
|
16
|
22
|
(262)
|
(340)
|
(171)
|
(279)
|
(334)
|
(299)
|
(313)
|
(339)
|
(350)
|
(337)
|
(653)
|
(638)
|
(264)
|
(274)
|
(274)
|
(275)
|
(265)
|
(184)
|
(140)
|
(166)
|
(187)
|
(217)
|
(276)
|
(376)
|
(461)
|
(514)
|
|
Cash from Financing Activities |
45
N/A
|
455
+902%
|
352
-23%
|
39
-89%
|
537
+1 291%
|
319
-41%
|
633
+99%
|
2 744
+333%
|
1 770
-35%
|
(255)
N/A
|
(136)
+47%
|
(157)
-16%
|
(218)
-38%
|
(318)
-46%
|
(483)
-52%
|
761
N/A
|
255
-66%
|
(1 017)
N/A
|
(342)
+66%
|
(386)
-13%
|
(396)
-3%
|
(596)
-50%
|
(1 312)
-120%
|
(1 229)
+6%
|
(706)
+43%
|
522
N/A
|
322
-38%
|
827
+157%
|
4 453
+439%
|
2 162
-51%
|
(1 080)
N/A
|
(314)
+71%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
2
|
0
|
(1)
|
(2)
|
0
|
3
|
2
|
3
|
2
|
1
|
(3)
|
(3)
|
1
|
3
|
1
|
(1)
|
(14)
|
(15)
|
(40)
|
75
|
137
|
55
|
|
Net Change in Cash |
(163)
N/A
|
2
N/A
|
7
+238%
|
52
+632%
|
309
+495%
|
0
-100%
|
28
+28 100%
|
862
+2 956%
|
155
-82%
|
(852)
N/A
|
(161)
+81%
|
293
N/A
|
138
-53%
|
211
+53%
|
(11)
N/A
|
980
N/A
|
(41)
N/A
|
(1 088)
-2 568%
|
804
N/A
|
1 018
+27%
|
117
-89%
|
(295)
N/A
|
(489)
-66%
|
(155)
+68%
|
(106)
+31%
|
81
N/A
|
(128)
N/A
|
(30)
+76%
|
2 856
N/A
|
1 258
-56%
|
(2 083)
N/A
|
(1 128)
+46%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||
Free Cash Flow |
(188)
N/A
|
(449)
-139%
|
(342)
+24%
|
19
N/A
|
(8)
N/A
|
(86)
-1 014%
|
(389)
-354%
|
(999)
-156%
|
(888)
+11%
|
163
N/A
|
811
+396%
|
597
-26%
|
354
-41%
|
524
+48%
|
584
+11%
|
449
-23%
|
124
-72%
|
269
+117%
|
934
+247%
|
1 107
+19%
|
1 251
+13%
|
1 513
+21%
|
1 754
+16%
|
1 794
+2%
|
970
-46%
|
(153)
N/A
|
(192)
-25%
|
(1 371)
-615%
|
(1 699)
-24%
|
(509)
+70%
|
(776)
-52%
|
(556)
+28%
|