China Tower Corp Ltd
HKEX:788
Cash Flow Statement
Cash Flow Statement
China Tower Corp Ltd
Mar-2018 | 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 |
498
|
0
|
3 475
|
0
|
6 837
|
0
|
8 407
|
0
|
9 615
|
0
|
11 528
|
0
|
|
Depreciation & Amortization |
8 041
|
0
|
32 692
|
0
|
45 415
|
0
|
47 515
|
0
|
49 982
|
0
|
49 532
|
0
|
|
Other Non-Cash Items |
1 790
|
0
|
6 603
|
0
|
6 131
|
0
|
5 336
|
0
|
4 762
|
0
|
4 970
|
0
|
|
Cash Taxes Paid |
0
|
103
|
465
|
1 397
|
2 050
|
2 203
|
2 220
|
2 575
|
2 619
|
2 770
|
2 755
|
3 027
|
|
Cash Interest Paid |
5 607
|
9 394
|
8 832
|
5 192
|
3 654
|
3 154
|
2 675
|
2 490
|
2 708
|
2 445
|
1 832
|
1 424
|
|
Change in Working Capital |
(10 118)
|
(8 674)
|
2 770
|
6 395
|
(8 448)
|
56 220
|
(3 710)
|
54 703
|
(3 856)
|
67 571
|
(896)
|
45 383
|
|
Cash from Operating Activities |
32 021
N/A
|
33 162
+4%
|
45 540
+37%
|
49 165
+8%
|
49 935
+2%
|
56 220
+13%
|
57 548
+2%
|
54 703
-5%
|
60 503
+11%
|
67 571
+12%
|
65 134
-4%
|
45 383
-30%
|
|
Investing Cash Flow | |||||||||||||
Capital Expenditures |
(48 033)
|
(41 863)
|
(32 713)
|
(31 643)
|
(27 798)
|
(28 320)
|
(37 800)
|
(42 317)
|
(32 513)
|
(25 596)
|
(28 639)
|
(32 267)
|
|
Other Items |
(89)
|
(77)
|
(210)
|
(259)
|
(338)
|
(307)
|
(97)
|
31
|
998
|
1 186
|
982
|
875
|
|
Cash from Investing Activities |
(48 122)
N/A
|
(41 940)
+13%
|
(32 923)
+21%
|
(31 902)
+3%
|
(28 136)
+12%
|
(28 627)
-2%
|
(37 897)
-32%
|
(42 286)
-12%
|
(31 515)
+25%
|
(24 410)
+23%
|
(27 657)
-13%
|
(31 392)
-14%
|
|
Financing Cash Flow | |||||||||||||
Net Issuance of Common Stock |
0
|
0
|
51 165
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
21 724
|
25 329
|
(57 243)
|
(74 143)
|
(15 533)
|
(19 552)
|
(15 625)
|
(5 408)
|
(20 423)
|
(33 288)
|
(32 006)
|
(10 316)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
(396)
|
(396)
|
(2 561)
|
(2 561)
|
(3 934)
|
(3 934)
|
(4 618)
|
(4 618)
|
(5 653)
|
|
Other |
(5 607)
|
(9 394)
|
(9 556)
|
(5 999)
|
(4 483)
|
(3 866)
|
(2 651)
|
(2 503)
|
(3 203)
|
(3 304)
|
(2 201)
|
(1 784)
|
|
Cash from Financing Activities |
16 117
N/A
|
15 935
-1%
|
(15 634)
N/A
|
(29 373)
-88%
|
(20 412)
+31%
|
(25 979)
-27%
|
(20 837)
+20%
|
(11 845)
+43%
|
(27 560)
-133%
|
(41 210)
-50%
|
(38 825)
+6%
|
(17 753)
+54%
|
|
Change in Cash | |||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
1
|
0
|
0
|
0
|
5
|
6
|
1
|
(1)
|
(6)
|
(6)
|
|
Net Change in Cash |
16
N/A
|
7 157
+44 631%
|
(3 016)
N/A
|
(12 110)
-302%
|
1 387
N/A
|
1 614
+16%
|
(1 181)
N/A
|
578
N/A
|
1 429
+147%
|
1 950
+36%
|
(1 354)
N/A
|
(3 768)
-178%
|
|
Free Cash Flow | |||||||||||||
Free Cash Flow |
(16 012)
N/A
|
(8 701)
+46%
|
12 827
N/A
|
17 522
+37%
|
22 137
+26%
|
27 900
+26%
|
19 748
-29%
|
12 386
-37%
|
27 990
+126%
|
41 975
+50%
|
36 495
-13%
|
13 116
-64%
|