China Overseas Property Holdings Ltd
HKEX:2669
Cash Flow Statement
Cash Flow Statement
China Overseas Property Holdings Ltd
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 |
326
|
0
|
429
|
0
|
556
|
0
|
761
|
0
|
932
|
0
|
1 318
|
0
|
1 678
|
0
|
1 803
|
|
Depreciation & Amortization |
11
|
0
|
16
|
0
|
18
|
0
|
41
|
0
|
46
|
0
|
62
|
0
|
73
|
0
|
83
|
|
Other Non-Cash Items |
(46)
|
0
|
(21)
|
0
|
(32)
|
0
|
(29)
|
0
|
7
|
0
|
(31)
|
0
|
(3)
|
0
|
(27)
|
|
Cash Taxes Paid |
102
|
103
|
138
|
0
|
131
|
0
|
168
|
0
|
195
|
0
|
306
|
0
|
312
|
0
|
394
|
|
Cash Interest Paid |
7
|
8
|
9
|
8
|
4
|
0
|
2
|
0
|
3
|
5
|
3
|
6
|
38
|
14
|
48
|
|
Change in Working Capital |
148
|
398
|
92
|
406
|
(313)
|
(327)
|
(465)
|
644
|
214
|
743
|
(538)
|
338
|
(467)
|
1 743
|
(355)
|
|
Cash from Operating Activities |
439
N/A
|
398
-10%
|
515
+30%
|
406
-21%
|
229
-43%
|
(327)
N/A
|
307
N/A
|
644
+110%
|
1 125
+75%
|
743
-34%
|
712
-4%
|
338
-53%
|
1 045
+209%
|
1 743
+67%
|
1 505
-14%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(7)
|
(8)
|
(15)
|
(22)
|
(28)
|
(24)
|
(57)
|
(43)
|
(32)
|
(63)
|
(113)
|
(118)
|
(102)
|
(149)
|
(143)
|
|
Other Items |
19
|
27
|
(433)
|
(306)
|
(195)
|
219
|
(439)
|
(193)
|
176
|
(1 339)
|
(130)
|
1 096
|
(932)
|
(1 111)
|
(136)
|
|
Cash from Investing Activities |
12
N/A
|
19
+56%
|
(448)
N/A
|
(329)
+27%
|
(224)
+32%
|
195
N/A
|
(497)
N/A
|
(236)
+53%
|
144
N/A
|
(1 402)
N/A
|
(244)
+83%
|
979
N/A
|
(1 034)
N/A
|
(1 259)
-22%
|
(279)
+78%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
126
|
120
|
(45)
|
(360)
|
(265)
|
(10)
|
(21)
|
(29)
|
(26)
|
(24)
|
(103)
|
304
|
55
|
(382)
|
(9)
|
|
Cash Paid for Dividends |
(76)
|
(72)
|
(85)
|
(99)
|
(115)
|
0
|
(138)
|
0
|
(151)
|
0
|
(219)
|
0
|
(286)
|
(289)
|
(411)
|
|
Other |
(7)
|
(8)
|
(75)
|
(73)
|
(4)
|
(2)
|
6
|
7
|
0
|
(1)
|
83
|
87
|
(48)
|
(43)
|
(44)
|
|
Cash from Financing Activities |
44
N/A
|
39
-10%
|
(206)
N/A
|
(532)
-159%
|
(384)
+28%
|
(11)
+97%
|
(154)
-1 292%
|
(160)
-4%
|
(177)
-11%
|
(189)
-6%
|
(239)
-27%
|
153
N/A
|
(279)
N/A
|
(714)
-156%
|
(463)
+35%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
(124)
|
(15)
|
174
|
86
|
(99)
|
(2)
|
(18)
|
(49)
|
127
|
211
|
106
|
(41)
|
8
|
60
|
11
|
|
Net Change in Cash |
371
N/A
|
441
+19%
|
35
-92%
|
(369)
N/A
|
(477)
-29%
|
(144)
+70%
|
(361)
-150%
|
199
N/A
|
1 218
+512%
|
(637)
N/A
|
336
N/A
|
1 429
+326%
|
(260)
N/A
|
(170)
+35%
|
774
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
433
N/A
|
390
-10%
|
500
+28%
|
383
-23%
|
201
-48%
|
(351)
N/A
|
250
N/A
|
601
+141%
|
1 093
+82%
|
681
-38%
|
599
-12%
|
220
-63%
|
943
+328%
|
1 595
+69%
|
1 361
-15%
|