China Overseas Grand Oceans Group Ltd
HKEX:81
Cash Flow Statement
Cash Flow Statement
China Overseas Grand Oceans Group Ltd
Dec-2004 | Jun-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 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 144
|
0
|
2 441
|
0
|
1 447
|
0
|
1 919
|
0
|
2 888
|
0
|
5 339
|
0
|
8 296
|
0
|
9 540
|
0
|
10 149
|
0
|
5 979
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
16
|
0
|
15
|
0
|
12
|
0
|
50
|
0
|
46
|
0
|
80
|
0
|
94
|
0
|
91
|
0
|
95
|
0
|
|
Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(571)
|
0
|
(74)
|
0
|
(81)
|
0
|
(132)
|
0
|
(380)
|
0
|
(439)
|
0
|
(745)
|
0
|
(222)
|
0
|
(121)
|
0
|
2 493
|
0
|
|
Cash Taxes Paid |
0
|
0
|
8
|
0
|
17
|
0
|
181
|
0
|
198
|
0
|
257
|
0
|
245
|
0
|
830
|
0
|
1 597
|
0
|
1 802
|
0
|
1 439
|
0
|
1 513
|
0
|
1 171
|
0
|
1 705
|
0
|
2 282
|
0
|
3 354
|
0
|
5 178
|
0
|
4 937
|
0
|
5 928
|
0
|
|
Cash Interest Paid |
12
|
0
|
24
|
0
|
32
|
0
|
67
|
0
|
151
|
0
|
117
|
156
|
109
|
204
|
167
|
146
|
253
|
374
|
584
|
663
|
747
|
948
|
735
|
795
|
706
|
960
|
1 169
|
1 157
|
1 133
|
1 264
|
1 323
|
1 399
|
1 366
|
1 439
|
1 813
|
1 936
|
1 991
|
2 066
|
|
Change in Working Capital |
(38)
|
6
|
(135)
|
(220)
|
(190)
|
743
|
1
|
(902)
|
(239)
|
274
|
198
|
(689)
|
902
|
2 117
|
(1 232)
|
(24)
|
1 267
|
(2 436)
|
(10 022)
|
(11 216)
|
(4 931)
|
(3 748)
|
2 341
|
9 904
|
6 103
|
6 632
|
47
|
393
|
(1 923)
|
(2 332)
|
(17 029)
|
(6 880)
|
(10 388)
|
(2 153)
|
(16 982)
|
(2 833)
|
(8 080)
|
7 833
|
|
Cash from Operating Activities |
(38)
N/A
|
6
N/A
|
(135)
N/A
|
(220)
-62%
|
(190)
+13%
|
743
N/A
|
1
-100%
|
(902)
N/A
|
(239)
+74%
|
274
N/A
|
198
-28%
|
(689)
N/A
|
902
N/A
|
2 117
+135%
|
(1 232)
N/A
|
(24)
+98%
|
1 267
N/A
|
(2 436)
N/A
|
(5 432)
-123%
|
(6 627)
-22%
|
(2 549)
+62%
|
(1 144)
+55%
|
3 721
N/A
|
9 904
+166%
|
7 903
-20%
|
6 632
-16%
|
2 604
-61%
|
393
-85%
|
3 023
+670%
|
(2 332)
N/A
|
(9 398)
-303%
|
(6 880)
+27%
|
(975)
+86%
|
(2 153)
-121%
|
(6 862)
-219%
|
(2 833)
+59%
|
486
N/A
|
7 833
+1 510%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
(14)
|
(27)
|
(23)
|
(36)
|
(48)
|
(33)
|
(13)
|
(4)
|
(6)
|
(9)
|
(11)
|
(18)
|
(19)
|
(12)
|
(13)
|
(10)
|
(6)
|
(2)
|
(3)
|
(2)
|
(2)
|
(215)
|
(264)
|
(62)
|
(45)
|
(96)
|
(71)
|
(18)
|
(41)
|
(37)
|
(9)
|
(2)
|
(2)
|
|
Other Items |
(102)
|
(399)
|
(205)
|
249
|
126
|
(488)
|
(829)
|
(172)
|
1 093
|
719
|
(78)
|
3
|
182
|
51
|
(358)
|
(1 552)
|
(1 002)
|
198
|
(206)
|
845
|
140
|
(356)
|
105
|
(646)
|
(2 356)
|
(3 629)
|
(1 753)
|
(3 158)
|
(2 408)
|
3 453
|
3 265
|
269
|
(2 561)
|
(2 516)
|
(1 080)
|
(2 408)
|
(1 452)
|
(1 088)
|
|
Cash from Investing Activities |
(102)
N/A
|
(399)
-293%
|
(205)
+49%
|
249
N/A
|
126
-49%
|
(502)
N/A
|
(857)
-71%
|
(194)
+77%
|
1 057
N/A
|
672
-36%
|
(111)
N/A
|
(10)
+91%
|
177
N/A
|
45
-75%
|
(367)
N/A
|
(1 563)
-326%
|
(1 020)
+35%
|
179
N/A
|
(219)
N/A
|
832
N/A
|
130
-84%
|
(362)
N/A
|
103
N/A
|
(648)
N/A
|
(2 358)
-264%
|
(3 631)
-54%
|
(1 968)
+46%
|
(3 422)
-74%
|
(2 470)
+28%
|
3 408
N/A
|
3 170
-7%
|
198
-94%
|
(2 579)
N/A
|
(2 558)
+1%
|
(1 117)
+56%
|
(2 417)
-116%
|
(1 454)
+40%
|
(1 090)
+25%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
694
|
694
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 066
|
3 768
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
126
|
1 193
|
1 222
|
(457)
|
(714)
|
38
|
255
|
684
|
1 430
|
1 632
|
2 941
|
3 645
|
4 563
|
7 325
|
8 344
|
5 227
|
2 437
|
(1 691)
|
(4 255)
|
423
|
4 418
|
3 378
|
5 340
|
4 860
|
996
|
1 927
|
6 654
|
10 695
|
6 896
|
5 257
|
5 755
|
764
|
(1 149)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
(42)
|
(84)
|
(105)
|
(79)
|
(31)
|
(26)
|
(11)
|
0
|
(101)
|
(101)
|
(76)
|
(190)
|
(114)
|
(251)
|
0
|
(209)
|
0
|
(19)
|
0
|
0
|
0
|
(62)
|
0
|
(173)
|
0
|
(522)
|
0
|
(822)
|
0
|
(1 011)
|
0
|
(595)
|
0
|
|
Other |
371
|
615
|
271
|
(103)
|
166
|
62
|
(67)
|
(78)
|
(151)
|
(178)
|
(117)
|
(618)
|
(1 430)
|
(586)
|
110
|
(11)
|
245
|
(137)
|
(507)
|
(672)
|
(1 013)
|
(1 336)
|
(916)
|
(841)
|
(769)
|
(3 713)
|
(4 008)
|
(3 043)
|
(3 235)
|
(1 357)
|
2 464
|
801
|
(2 488)
|
(2 464)
|
3 074
|
2 540
|
318
|
(781)
|
|
Cash from Financing Activities |
371
N/A
|
615
+66%
|
271
-56%
|
(103)
N/A
|
166
N/A
|
146
-12%
|
1 042
+613%
|
1 039
0%
|
(686)
N/A
|
(927)
-35%
|
(110)
+88%
|
320
N/A
|
(52)
N/A
|
742
N/A
|
1 641
+121%
|
2 854
+74%
|
3 700
+30%
|
4 312
+17%
|
6 568
+52%
|
7 422
+13%
|
4 005
-46%
|
873
-78%
|
(2 626)
N/A
|
(5 119)
-95%
|
(347)
+93%
|
705
N/A
|
(692)
N/A
|
6 299
N/A
|
5 220
-17%
|
(832)
N/A
|
3 869
N/A
|
6 933
+79%
|
7 385
+7%
|
4 432
-40%
|
7 319
+65%
|
8 295
+13%
|
487
-94%
|
(2 525)
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(2)
|
7
|
9
|
11
|
21
|
30
|
55
|
36
|
0
|
2
|
3
|
10
|
46
|
89
|
42
|
13
|
148
|
194
|
(13)
|
(15)
|
64
|
(460)
|
(776)
|
(747)
|
(164)
|
911
|
317
|
299
|
485
|
56
|
86
|
(43)
|
(89)
|
(7)
|
11
|
38
|
34
|
|
Net Change in Cash |
231
N/A
|
220
-5%
|
(63)
N/A
|
(64)
-3%
|
112
N/A
|
409
+265%
|
216
-47%
|
(3)
N/A
|
169
N/A
|
19
-89%
|
(20)
N/A
|
(376)
-1 763%
|
1 037
N/A
|
2 950
+184%
|
131
-96%
|
1 308
+901%
|
3 961
+203%
|
2 202
-44%
|
1 111
-50%
|
1 614
+45%
|
1 572
-3%
|
(569)
N/A
|
738
N/A
|
3 362
+356%
|
4 452
+32%
|
3 542
-20%
|
855
-76%
|
3 587
+320%
|
6 072
+69%
|
729
-88%
|
(2 304)
N/A
|
337
N/A
|
3 788
+1 025%
|
(367)
N/A
|
(667)
-82%
|
3 056
N/A
|
(443)
N/A
|
4 252
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(38)
N/A
|
6
N/A
|
(135)
N/A
|
(220)
-62%
|
(190)
+13%
|
730
N/A
|
(26)
N/A
|
(925)
-3 445%
|
(275)
+70%
|
226
N/A
|
165
-27%
|
(702)
N/A
|
898
N/A
|
2 111
+135%
|
(1 241)
N/A
|
(35)
+97%
|
1 250
N/A
|
(2 455)
N/A
|
(5 444)
-122%
|
(6 639)
-22%
|
(2 559)
+61%
|
(1 149)
+55%
|
3 719
N/A
|
9 902
+166%
|
7 901
-20%
|
6 630
-16%
|
2 390
-64%
|
129
-95%
|
2 961
+2 202%
|
(2 377)
N/A
|
(9 494)
-299%
|
(6 951)
+27%
|
(994)
+86%
|
(2 194)
-121%
|
(6 899)
-214%
|
(2 842)
+59%
|
484
N/A
|
7 831
+1 518%
|