CSSC Hong Kong Shipping Co Ltd
HKEX:3877
Cash Flow Statement
Cash Flow Statement
CSSC Hong Kong Shipping Co Ltd
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
904
|
0
|
1 128
|
0
|
1 401
|
0
|
1 756
|
0
|
|
Depreciation & Amortization |
238
|
0
|
273
|
0
|
369
|
0
|
477
|
0
|
|
Other Non-Cash Items |
888
|
0
|
214
|
0
|
304
|
0
|
378
|
0
|
|
Cash Taxes Paid |
10
|
(5)
|
4
|
7
|
12
|
25
|
32
|
12
|
|
Cash Interest Paid |
910
|
832
|
653
|
453
|
516
|
637
|
773
|
1 020
|
|
Change in Working Capital |
1 346
|
380
|
(961)
|
(381)
|
(7 094)
|
(2 874)
|
1 234
|
4 530
|
|
Cash from Operating Activities |
3 377
N/A
|
380
-89%
|
654
+72%
|
(381)
N/A
|
(5 019)
-1 218%
|
(2 874)
+43%
|
3 845
N/A
|
4 530
+18%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(2 439)
|
(1 839)
|
(1 461)
|
(2 683)
|
(5 362)
|
(4 153)
|
(1 991)
|
(2 318)
|
|
Other Items |
1 975
|
1 010
|
(611)
|
429
|
885
|
791
|
461
|
47
|
|
Cash from Investing Activities |
(464)
N/A
|
(829)
-79%
|
(2 072)
-150%
|
(2 254)
-9%
|
(4 477)
-99%
|
(3 363)
+25%
|
(1 530)
+54%
|
(2 271)
-48%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
2 056
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(3 752)
|
(347)
|
2 219
|
3 042
|
9 097
|
6 286
|
(2 008)
|
(1 979)
|
|
Cash Paid for Dividends |
(184)
|
(491)
|
(491)
|
(184)
|
(552)
|
0
|
(552)
|
(558)
|
|
Other |
(30)
|
0
|
(27)
|
(2)
|
186
|
146
|
12
|
155
|
|
Cash from Financing Activities |
(1 911)
N/A
|
(838)
+56%
|
1 702
N/A
|
2 856
+68%
|
8 731
+206%
|
5 880
-33%
|
(2 548)
N/A
|
(2 383)
+7%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(31)
|
(22)
|
1
|
17
|
13
|
(13)
|
(12)
|
(22)
|
|
Net Change in Cash |
971
N/A
|
(1 310)
N/A
|
285
N/A
|
238
-17%
|
(753)
N/A
|
(371)
+51%
|
(246)
+34%
|
(146)
+41%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
938
N/A
|
(1 459)
N/A
|
(807)
+45%
|
(3 064)
-280%
|
(10 382)
-239%
|
(7 028)
+32%
|
1 854
N/A
|
2 212
+19%
|