China Infrastructure Investment Ltd
HKEX:600
Cash Flow Statement
Cash Flow Statement
China Infrastructure Investment Ltd
| Mar-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
(15)
|
0
|
(20)
|
0
|
57
|
0
|
102
|
0
|
(137)
|
0
|
(20)
|
0
|
43
|
0
|
(37)
|
0
|
(28)
|
0
|
(102)
|
0
|
15
|
0
|
(6)
|
0
|
(18)
|
0
|
(39)
|
0
|
(20)
|
0
|
(31)
|
0
|
(356)
|
0
|
0
|
(229)
|
0
|
(152)
|
|
| Depreciation & Amortization |
3
|
0
|
2
|
0
|
3
|
0
|
2
|
0
|
4
|
0
|
3
|
0
|
3
|
0
|
5
|
0
|
36
|
0
|
6
|
0
|
4
|
0
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
0
|
43
|
|
| Other Non-Cash Items |
1
|
0
|
(1)
|
0
|
(83)
|
0
|
(126)
|
0
|
145
|
0
|
(35)
|
0
|
(25)
|
0
|
45
|
0
|
(41)
|
0
|
105
|
0
|
4
|
0
|
32
|
0
|
35
|
0
|
62
|
0
|
42
|
0
|
34
|
0
|
363
|
0
|
0
|
258
|
0
|
146
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
1
|
0
|
0
|
0
|
2
|
0
|
23
|
0
|
37
|
0
|
26
|
0
|
25
|
0
|
12
|
0
|
4
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
26
|
0
|
25
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
29
|
19
|
30
|
(25)
|
(87)
|
(77)
|
(158)
|
(252)
|
(53)
|
(73)
|
87
|
79
|
1
|
39
|
(30)
|
(78)
|
(38)
|
(32)
|
(36)
|
(43)
|
(123)
|
(95)
|
54
|
130
|
(197)
|
(254)
|
330
|
440
|
(35)
|
(73)
|
(308)
|
(118)
|
20
|
(156)
|
20
|
(22)
|
2
|
(0)
|
|
| Cash from Operating Activities |
18
N/A
|
19
+8%
|
11
-44%
|
(25)
N/A
|
(109)
-335%
|
(77)
+30%
|
(180)
-134%
|
(252)
-40%
|
(40)
+84%
|
(73)
-82%
|
34
N/A
|
79
+128%
|
21
-73%
|
39
+85%
|
(16)
N/A
|
(78)
-383%
|
(71)
+10%
|
(32)
+55%
|
(26)
+19%
|
(43)
-68%
|
(100)
-131%
|
(95)
+5%
|
84
N/A
|
130
+56%
|
(178)
N/A
|
(254)
-42%
|
352
N/A
|
440
+25%
|
(13)
N/A
|
(73)
-446%
|
(304)
-319%
|
(118)
+61%
|
28
N/A
|
(156)
N/A
|
20
N/A
|
7
-67%
|
2
-70%
|
(6)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
0
|
(3)
|
0
|
(1)
|
0
|
(1)
|
0
|
(3)
|
0
|
(1)
|
0
|
(3)
|
0
|
(8)
|
0
|
(8)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Items |
(244)
|
(312)
|
(72)
|
(385)
|
(16)
|
318
|
(128)
|
(130)
|
(149)
|
(120)
|
(59)
|
564
|
577
|
(150)
|
142
|
217
|
(295)
|
(301)
|
131
|
131
|
0
|
0
|
0
|
0
|
(65)
|
(54)
|
257
|
247
|
2
|
2
|
(134)
|
(135)
|
0
|
0
|
0
|
0
|
0
|
1
|
|
| Cash from Investing Activities |
(248)
N/A
|
(312)
-26%
|
(76)
+76%
|
(385)
-410%
|
(17)
+96%
|
318
N/A
|
(129)
N/A
|
(130)
-1%
|
(153)
-18%
|
(120)
+22%
|
(59)
+51%
|
564
N/A
|
573
+2%
|
(150)
N/A
|
134
N/A
|
217
+62%
|
(303)
N/A
|
(301)
+1%
|
131
N/A
|
131
+0%
|
0
-100%
|
0
N/A
|
0
N/A
|
0
N/A
|
(65)
N/A
|
(54)
+17%
|
257
N/A
|
247
-4%
|
2
-99%
|
2
-12%
|
(134)
N/A
|
(135)
-1%
|
0
N/A
|
0
-31%
|
0
N/A
|
0
N/A
|
0
-33%
|
1
+24 675%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
257
|
0
|
25
|
0
|
58
|
0
|
127
|
0
|
173
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(17)
|
0
|
47
|
0
|
85
|
0
|
107
|
0
|
223
|
0
|
56
|
0
|
(250)
|
0
|
(80)
|
0
|
(6)
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
250
|
0
|
(6)
|
0
|
(16)
|
0
|
(109)
|
0
|
(10)
|
0
|
0
|
(0)
|
0
|
(0)
|
|
| Other |
(0)
|
293
|
0
|
450
|
(1)
|
(219)
|
138
|
359
|
(270)
|
245
|
37
|
(379)
|
(115)
|
(94)
|
77
|
91
|
(68)
|
(76)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(18)
|
(26)
|
(28)
|
(26)
|
(42)
|
2
|
(96)
|
(6)
|
(16)
|
(1)
|
(1)
|
(1)
|
5
|
|
| Cash from Financing Activities |
240
N/A
|
293
+22%
|
72
-75%
|
450
+527%
|
142
-68%
|
(219)
N/A
|
373
N/A
|
359
-4%
|
127
-65%
|
245
+94%
|
92
-62%
|
(379)
N/A
|
(365)
+3%
|
(94)
+74%
|
(3)
+97%
|
91
N/A
|
(73)
N/A
|
(76)
-3%
|
(7)
+90%
|
(2)
+75%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
248
N/A
|
232
-6%
|
(31)
N/A
|
(28)
+11%
|
(42)
-51%
|
(42)
+2%
|
(107)
-159%
|
(96)
+11%
|
(16)
+83%
|
(16)
N/A
|
(1)
+94%
|
(2)
-80%
|
(1)
+57%
|
5
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
1
|
2
|
3
|
0
|
(3)
|
2
|
3
|
26
|
31
|
(3)
|
(8)
|
(0)
|
1
|
0
|
4
|
(2)
|
(2)
|
(13)
|
(28)
|
(42)
|
41
|
5
|
(68)
|
(30)
|
(27)
|
(6)
|
(15)
|
5
|
16
|
(2)
|
(5)
|
(4)
|
2
|
|
| Net Change in Cash |
10
N/A
|
(1)
N/A
|
7
N/A
|
39
+485%
|
16
-59%
|
23
+42%
|
67
+197%
|
(20)
N/A
|
(66)
-237%
|
50
N/A
|
69
+39%
|
267
+285%
|
255
-5%
|
(174)
N/A
|
112
N/A
|
221
+98%
|
(447)
N/A
|
(408)
+9%
|
98
N/A
|
90
-8%
|
(102)
N/A
|
(97)
+5%
|
70
N/A
|
103
+46%
|
(37)
N/A
|
(35)
+5%
|
583
N/A
|
591
+1%
|
(84)
N/A
|
(139)
-66%
|
(551)
-297%
|
(363)
+34%
|
16
N/A
|
(157)
N/A
|
17
N/A
|
0
-97%
|
(3)
N/A
|
1
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
14
N/A
|
19
+35%
|
7
-62%
|
(25)
N/A
|
(110)
-339%
|
(77)
+30%
|
(181)
-135%
|
(252)
-39%
|
(44)
+83%
|
(73)
-67%
|
34
N/A
|
79
+132%
|
18
-77%
|
39
+117%
|
(24)
N/A
|
(78)
-222%
|
(79)
-1%
|
(32)
+60%
|
(26)
+18%
|
(43)
-67%
|
(100)
-132%
|
(95)
+5%
|
84
N/A
|
130
+56%
|
(178)
N/A
|
(254)
-42%
|
352
N/A
|
440
+25%
|
(13)
N/A
|
(73)
-446%
|
(304)
-319%
|
(118)
+61%
|
28
N/A
|
(156)
N/A
|
20
N/A
|
7
-67%
|
2
-70%
|
(6)
N/A
|
|