Huazhong In Vehicle Holdings Co Ltd
HKEX:6830
Cash Flow Statement
Cash Flow Statement
Huazhong In Vehicle Holdings Co Ltd
| Dec-2011 | Jun-2012 | Dec-2012 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
151
|
0
|
15
|
83
|
127
|
120
|
125
|
105
|
109
|
152
|
174
|
195
|
206
|
177
|
154
|
112
|
80
|
134
|
148
|
103
|
102
|
143
|
131
|
57
|
51
|
58
|
61
|
|
| Depreciation & Amortization |
36
|
0
|
37
|
56
|
85
|
55
|
59
|
60
|
63
|
82
|
82
|
72
|
75
|
80
|
92
|
99
|
98
|
114
|
123
|
118
|
129
|
144
|
134
|
127
|
133
|
147
|
155
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(21)
|
0
|
42
|
50
|
80
|
54
|
50
|
43
|
43
|
32
|
16
|
34
|
31
|
9
|
16
|
34
|
31
|
5
|
(0)
|
(36)
|
(26)
|
(40)
|
(39)
|
37
|
36
|
32
|
34
|
|
| Cash Taxes Paid |
38
|
0
|
24
|
(2)
|
18
|
28
|
34
|
23
|
27
|
43
|
41
|
36
|
40
|
43
|
28
|
39
|
52
|
45
|
31
|
22
|
21
|
16
|
46
|
48
|
19
|
17
|
16
|
|
| Cash Interest Paid |
45
|
0
|
48
|
48
|
70
|
45
|
46
|
42
|
40
|
47
|
48
|
40
|
37
|
38
|
40
|
43
|
42
|
38
|
36
|
36
|
32
|
28
|
25
|
24
|
24
|
21
|
20
|
|
| Change in Working Capital |
9
|
(216)
|
(124)
|
22
|
(104)
|
(104)
|
(31)
|
(129)
|
(90)
|
(86)
|
(74)
|
19
|
(14)
|
(62)
|
(155)
|
32
|
(20)
|
(36)
|
17
|
(36)
|
189
|
(95)
|
(269)
|
(30)
|
68
|
118
|
4
|
|
| Cash from Operating Activities |
175
N/A
|
(159)
N/A
|
(31)
+81%
|
211
N/A
|
188
-11%
|
126
-33%
|
203
+62%
|
79
-61%
|
126
+60%
|
179
+43%
|
198
+11%
|
321
+62%
|
298
-7%
|
204
-31%
|
107
-47%
|
276
+157%
|
189
-31%
|
217
+15%
|
289
+33%
|
149
-49%
|
394
+165%
|
152
-61%
|
(44)
N/A
|
191
N/A
|
287
+50%
|
356
+24%
|
255
-28%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(188)
|
0
|
(117)
|
(130)
|
(169)
|
(133)
|
(128)
|
(123)
|
(143)
|
(107)
|
(115)
|
(168)
|
(187)
|
(196)
|
(297)
|
(261)
|
(163)
|
(209)
|
(177)
|
(161)
|
(152)
|
(54)
|
(64)
|
(201)
|
(238)
|
(309)
|
(335)
|
|
| Other Items |
196
|
282
|
(85)
|
47
|
(2)
|
9
|
(31)
|
(97)
|
(33)
|
(6)
|
(18)
|
17
|
16
|
31
|
134
|
56
|
8
|
63
|
57
|
47
|
72
|
68
|
49
|
26
|
13
|
37
|
74
|
|
| Cash from Investing Activities |
8
N/A
|
156
+1 828%
|
(203)
N/A
|
(83)
+59%
|
(171)
-105%
|
(124)
+27%
|
(159)
-28%
|
(220)
-38%
|
(176)
+20%
|
(113)
+36%
|
(133)
-18%
|
(151)
-13%
|
(171)
-13%
|
(165)
+3%
|
(163)
+1%
|
(205)
-26%
|
(155)
+24%
|
(146)
+6%
|
(121)
+17%
|
(114)
+6%
|
(80)
+30%
|
14
N/A
|
(16)
N/A
|
(175)
-1 012%
|
(224)
-28%
|
(272)
-21%
|
(261)
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(111)
|
0
|
181
|
15
|
62
|
40
|
91
|
126
|
78
|
(13)
|
19
|
(62)
|
(76)
|
75
|
134
|
66
|
16
|
(128)
|
(104)
|
(15)
|
(208)
|
(125)
|
(16)
|
(10)
|
13
|
(18)
|
(4)
|
|
| Cash Paid for Dividends |
0
|
0
|
(16)
|
(7)
|
(18)
|
(16)
|
(5)
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
(15)
|
0
|
(7)
|
0
|
(9)
|
0
|
(11)
|
0
|
(8)
|
0
|
(10)
|
0
|
(4)
|
0
|
|
| Other |
19
|
30
|
76
|
(89)
|
(66)
|
(69)
|
(144)
|
(37)
|
(26)
|
(65)
|
(93)
|
(142)
|
(94)
|
(48)
|
(27)
|
(20)
|
(56)
|
(28)
|
(11)
|
(42)
|
(38)
|
20
|
58
|
1
|
(60)
|
(12)
|
(24)
|
|
| Cash from Financing Activities |
(92)
N/A
|
(17)
+82%
|
241
N/A
|
(81)
N/A
|
(22)
+73%
|
(45)
-106%
|
(58)
-29%
|
91
N/A
|
54
-40%
|
(77)
N/A
|
(73)
+5%
|
(208)
-184%
|
(174)
+16%
|
12
N/A
|
92
+688%
|
38
-58%
|
(47)
N/A
|
(165)
-252%
|
(124)
+25%
|
(68)
+45%
|
(257)
-279%
|
(113)
+56%
|
35
N/A
|
(19)
N/A
|
(57)
-195%
|
(34)
+41%
|
(33)
+2%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
91
N/A
|
(20)
N/A
|
7
N/A
|
47
+537%
|
(5)
N/A
|
(43)
-866%
|
(14)
+67%
|
(50)
-254%
|
4
N/A
|
(11)
N/A
|
(8)
+24%
|
(38)
-373%
|
(47)
-24%
|
51
N/A
|
36
-28%
|
109
+200%
|
(13)
N/A
|
(94)
-620%
|
44
N/A
|
(33)
N/A
|
57
N/A
|
53
-7%
|
(24)
N/A
|
(3)
+89%
|
6
N/A
|
49
+778%
|
(40)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
(13)
N/A
|
(159)
-1 125%
|
(148)
+7%
|
81
N/A
|
19
-77%
|
(8)
N/A
|
75
N/A
|
(45)
N/A
|
(18)
+61%
|
73
N/A
|
83
+15%
|
153
+83%
|
111
-28%
|
8
-93%
|
(190)
N/A
|
15
N/A
|
26
+73%
|
8
-69%
|
112
+1 299%
|
(12)
N/A
|
242
N/A
|
98
-59%
|
(108)
N/A
|
(10)
+91%
|
49
N/A
|
46
-6%
|
(81)
N/A
|
|