China Yuchai International Ltd
NYSE:CYD
Cash Flow Statement
Cash Flow Statement
China Yuchai International Ltd
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||
| Net Income |
250
|
412
|
438
|
491
|
(32)
|
111
|
526
|
482
|
967
|
1 765
|
1 299
|
914
|
1 162
|
1 201
|
686
|
896
|
1 514
|
1 181
|
1 033
|
972
|
452
|
395
|
571
|
621
|
|
| Depreciation & Amortization |
131
|
119
|
126
|
129
|
141
|
143
|
223
|
266
|
277
|
275
|
302
|
335
|
377
|
419
|
456
|
465
|
432
|
420
|
465
|
494
|
573
|
624
|
555
|
513
|
|
| Change in Deffered Taxes |
(94)
|
(31)
|
6
|
1
|
(20)
|
(20)
|
35
|
0
|
0
|
0
|
0
|
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
|
5
|
10
|
5
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
|
| Other Non-Cash Items |
83
|
160
|
162
|
170
|
234
|
92
|
183
|
272
|
(34)
|
(8)
|
195
|
141
|
159
|
137
|
295
|
21
|
(353)
|
(61)
|
(148)
|
(131)
|
(99)
|
(127)
|
(253)
|
(49)
|
|
| Cash Taxes Paid |
25
|
61
|
118
|
126
|
97
|
21
|
47
|
101
|
80
|
251
|
326
|
203
|
170
|
267
|
136
|
133
|
203
|
191
|
233
|
235
|
171
|
21
|
110
|
113
|
|
| Cash Interest Paid |
30
|
25
|
24
|
32
|
71
|
118
|
126
|
195
|
93
|
146
|
180
|
232
|
160
|
154
|
108
|
111
|
107
|
108
|
139
|
149
|
116
|
96
|
96
|
75
|
|
| Change in Working Capital |
(310)
|
(1)
|
344
|
(203)
|
(88)
|
308
|
(882)
|
(322)
|
2 760
|
(567)
|
(3 559)
|
122
|
(1 108)
|
(1 221)
|
250
|
894
|
(173)
|
(870)
|
232
|
81
|
(421)
|
(1 012)
|
243
|
(507)
|
|
| Cash from Operating Activities |
59
N/A
|
660
+1 012%
|
1 075
+63%
|
590
-45%
|
235
-60%
|
634
+170%
|
85
-87%
|
697
+724%
|
3 969
+469%
|
1 465
-63%
|
(1 762)
N/A
|
1 512
N/A
|
590
-61%
|
536
-9%
|
1 687
+215%
|
2 276
+35%
|
1 420
-38%
|
671
-53%
|
1 583
+136%
|
1 415
-11%
|
505
-64%
|
(119)
N/A
|
1 226
N/A
|
779
-36%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||
| Capital Expenditures |
(11)
|
(175)
|
(373)
|
(553)
|
(515)
|
(383)
|
(265)
|
(376)
|
(781)
|
(643)
|
(819)
|
(752)
|
(446)
|
(682)
|
(398)
|
(352)
|
(290)
|
(408)
|
(749)
|
(585)
|
(572)
|
(431)
|
(238)
|
(360)
|
|
| Other Items |
(32)
|
1
|
0
|
(201)
|
(154)
|
(907)
|
97
|
158
|
(20)
|
257
|
295
|
245
|
(108)
|
159
|
372
|
(221)
|
366
|
328
|
(61)
|
(201)
|
(167)
|
298
|
125
|
473
|
|
| Cash from Investing Activities |
(43)
N/A
|
(174)
-308%
|
(372)
-114%
|
(753)
-102%
|
(669)
+11%
|
(1 290)
-93%
|
(169)
+87%
|
(218)
-30%
|
(800)
-266%
|
(386)
+52%
|
(523)
-36%
|
(506)
+3%
|
(554)
-9%
|
(523)
+6%
|
(26)
+95%
|
(572)
-2 143%
|
77
N/A
|
(80)
N/A
|
(811)
-913%
|
(786)
+3%
|
(739)
+6%
|
(133)
+82%
|
(113)
+15%
|
113
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(286)
|
|
| Net Issuance of Debt |
0
|
(130)
|
(17)
|
232
|
640
|
700
|
(87)
|
(194)
|
(263)
|
(461)
|
3 043
|
(1 253)
|
(183)
|
(15)
|
160
|
(1 538)
|
721
|
389
|
40
|
174
|
(50)
|
114
|
158
|
(71)
|
|
| Cash Paid for Dividends |
(3)
|
(59)
|
(608)
|
0
|
(120)
|
(6)
|
(28)
|
(26)
|
(26)
|
(63)
|
(366)
|
(212)
|
(208)
|
(159)
|
(142)
|
(118)
|
(236)
|
(598)
|
(239)
|
(246)
|
(449)
|
(110)
|
(80)
|
(102)
|
|
| Other |
(22)
|
(63)
|
(89)
|
23
|
(67)
|
(23)
|
(19)
|
(179)
|
(44)
|
(143)
|
(319)
|
(546)
|
(163)
|
(142)
|
(504)
|
102
|
(204)
|
(241)
|
(391)
|
(390)
|
(340)
|
(145)
|
(111)
|
(69)
|
|
| Cash from Financing Activities |
(25)
N/A
|
(251)
-901%
|
(714)
-184%
|
255
N/A
|
453
+78%
|
671
+48%
|
(135)
N/A
|
(399)
-195%
|
(333)
+17%
|
(667)
-100%
|
2 358
N/A
|
(2 011)
N/A
|
(553)
+72%
|
(315)
+43%
|
(486)
-54%
|
(1 554)
-220%
|
281
N/A
|
(450)
N/A
|
(589)
-31%
|
(462)
+22%
|
(839)
-82%
|
(140)
+83%
|
(34)
+76%
|
(527)
-1 450%
|
|
| Change in Cash | |||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(6)
|
(16)
|
(2)
|
(9)
|
(9)
|
8
|
(14)
|
(3)
|
7
|
30
|
(41)
|
29
|
10
|
(43)
|
(17)
|
56
|
14
|
6
|
|
| Net Change in Cash |
(9)
N/A
|
234
N/A
|
(11)
N/A
|
91
N/A
|
14
-85%
|
10
-29%
|
(225)
N/A
|
64
N/A
|
2 834
+4 336%
|
403
-86%
|
64
-84%
|
(997)
N/A
|
(531)
+47%
|
(305)
+43%
|
1 183
N/A
|
180
-85%
|
1 737
+867%
|
170
-90%
|
193
+14%
|
124
-36%
|
(1 089)
N/A
|
(337)
+69%
|
1 093
N/A
|
371
-66%
|
|
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow |
48
N/A
|
485
+903%
|
703
+45%
|
37
-95%
|
(281)
N/A
|
251
N/A
|
(181)
N/A
|
321
N/A
|
3 189
+894%
|
822
-74%
|
(2 581)
N/A
|
761
N/A
|
144
-81%
|
(147)
N/A
|
1 289
N/A
|
1 925
+49%
|
1 131
-41%
|
263
-77%
|
834
+217%
|
831
0%
|
(67)
N/A
|
(550)
-715%
|
988
N/A
|
419
-58%
|
|