CapitaLand China Trust
SGX:AU8U
Cash Flow Statement
Cash Flow Statement
CapitaLand China Trust
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
121
|
124
|
113
|
118
|
140
|
141
|
164
|
164
|
136
|
137
|
139
|
141
|
146
|
148
|
121
|
123
|
109
|
111
|
103
|
103
|
104
|
105
|
102
|
140
|
143
|
142
|
152
|
114
|
127
|
135
|
162
|
162
|
167
|
122
|
(12)
|
8
|
123
|
123
|
155
|
128
|
55
|
|
Depreciation & Amortization |
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
Other Non-Cash Items |
(39)
|
(38)
|
(23)
|
(19)
|
(38)
|
(38)
|
(58)
|
(64)
|
(38)
|
(33)
|
(28)
|
(23)
|
(21)
|
(20)
|
8
|
9
|
24
|
23
|
30
|
29
|
26
|
29
|
38
|
4
|
(2)
|
(3)
|
(17)
|
18
|
9
|
5
|
(19)
|
(9)
|
6
|
35
|
141
|
176
|
121
|
139
|
92
|
114
|
191
|
|
Cash Taxes Paid |
13
|
13
|
13
|
11
|
34
|
37
|
38
|
41
|
20
|
19
|
19
|
18
|
19
|
19
|
19
|
21
|
20
|
19
|
19
|
17
|
19
|
19
|
21
|
25
|
27
|
33
|
35
|
30
|
24
|
21
|
22
|
24
|
28
|
27
|
27
|
34
|
45
|
39
|
32
|
32
|
32
|
|
Cash Interest Paid |
11
|
10
|
11
|
14
|
11
|
12
|
12
|
8
|
11
|
12
|
18
|
21
|
22
|
24
|
20
|
20
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
22
|
22
|
21
|
21
|
23
|
22
|
26
|
27
|
29
|
33
|
38
|
36
|
38
|
45
|
48
|
56
|
64
|
67
|
|
Change in Working Capital |
(8)
|
(15)
|
(11)
|
(19)
|
(47)
|
(48)
|
(49)
|
(41)
|
(32)
|
(29)
|
(25)
|
(26)
|
(16)
|
(18)
|
(25)
|
(24)
|
(18)
|
(21)
|
(15)
|
(21)
|
(12)
|
(14)
|
(24)
|
(15)
|
(26)
|
(31)
|
(35)
|
(31)
|
(20)
|
(37)
|
(17)
|
(35)
|
(65)
|
(95)
|
(57)
|
(30)
|
(7)
|
(26)
|
(66)
|
(22)
|
(42)
|
|
Cash from Operating Activities |
75
N/A
|
72
-3%
|
81
+12%
|
82
+2%
|
57
-30%
|
58
+1%
|
58
+1%
|
60
+4%
|
69
+14%
|
77
+12%
|
89
+15%
|
94
+6%
|
111
+19%
|
112
+0%
|
107
-5%
|
110
+3%
|
118
+7%
|
116
-1%
|
120
+4%
|
113
-6%
|
120
+6%
|
121
+1%
|
117
-3%
|
130
+11%
|
116
-11%
|
109
-7%
|
101
-7%
|
102
+1%
|
118
+15%
|
105
-11%
|
128
+22%
|
118
-8%
|
108
-9%
|
63
-42%
|
73
+16%
|
155
+112%
|
239
+54%
|
236
-1%
|
182
-23%
|
221
+22%
|
205
-8%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(18)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
|
Other Items |
(75)
|
(77)
|
(10)
|
(8)
|
(9)
|
(8)
|
(5)
|
(49)
|
(141)
|
(145)
|
(150)
|
(107)
|
1
|
(13)
|
(8)
|
(10)
|
(15)
|
(20)
|
(23)
|
(311)
|
(313)
|
(311)
|
(312)
|
195
|
176
|
(143)
|
(144)
|
(357)
|
(336)
|
(25)
|
(19)
|
(489)
|
(545)
|
(387)
|
(192)
|
(557)
|
(532)
|
(333)
|
(43)
|
(41)
|
(5)
|
|
Cash from Investing Activities |
(79)
N/A
|
(81)
-3%
|
(15)
+82%
|
(13)
+16%
|
(14)
-10%
|
(12)
+15%
|
(8)
+30%
|
(51)
-526%
|
(143)
-179%
|
(146)
-2%
|
(152)
-4%
|
(110)
+28%
|
(17)
+85%
|
(16)
+4%
|
(11)
+32%
|
(12)
-11%
|
(16)
-32%
|
(21)
-28%
|
(23)
-13%
|
(311)
-1 241%
|
(313)
-1%
|
(312)
+0%
|
(312)
N/A
|
194
N/A
|
175
-10%
|
(143)
N/A
|
(145)
-1%
|
(357)
-147%
|
(336)
+6%
|
(26)
+92%
|
(19)
+26%
|
(489)
-2 430%
|
(546)
-12%
|
(388)
+29%
|
(192)
+50%
|
(558)
-190%
|
(533)
+4%
|
(334)
+37%
|
(44)
+87%
|
(42)
+5%
|
(6)
+87%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
70
|
0
|
0
|
0
|
86
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
279
|
279
|
0
|
326
|
0
|
150
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
31
|
38
|
26
|
38
|
34
|
(43)
|
(36)
|
(11)
|
29
|
61
|
33
|
0
|
(44)
|
(11)
|
11
|
16
|
30
|
25
|
27
|
298
|
277
|
283
|
250
|
(22)
|
(228)
|
11
|
51
|
62
|
291
|
77
|
35
|
225
|
234
|
112
|
(115)
|
187
|
365
|
211
|
(16)
|
(18)
|
15
|
|
Cash Paid for Dividends |
(53)
|
(57)
|
(57)
|
(64)
|
(86)
|
(67)
|
(67)
|
(60)
|
(38)
|
(47)
|
(47)
|
(49)
|
(49)
|
(52)
|
(52)
|
(66)
|
(66)
|
(72)
|
(72)
|
(53)
|
(52)
|
(44)
|
(44)
|
(47)
|
(83)
|
(70)
|
(70)
|
(80)
|
(44)
|
(64)
|
(64)
|
(68)
|
(68)
|
(70)
|
(90)
|
(68)
|
(98)
|
(120)
|
(96)
|
(121)
|
(118)
|
|
Other |
(15)
|
(4)
|
(3)
|
(3)
|
(4)
|
(13)
|
(16)
|
(16)
|
(16)
|
(17)
|
(20)
|
(23)
|
(24)
|
(34)
|
(30)
|
(29)
|
(30)
|
(27)
|
(23)
|
(15)
|
(13)
|
(9)
|
(15)
|
(30)
|
(32)
|
(42)
|
(42)
|
(38)
|
(35)
|
(28)
|
(28)
|
(35)
|
(39)
|
(43)
|
59
|
54
|
(50)
|
(55)
|
(61)
|
(69)
|
(75)
|
|
Cash from Financing Activities |
33
N/A
|
46
+40%
|
(35)
N/A
|
(30)
+15%
|
30
N/A
|
(36)
N/A
|
(33)
+10%
|
(0)
+100%
|
35
N/A
|
57
+63%
|
26
-54%
|
(13)
N/A
|
(117)
-816%
|
(97)
+18%
|
(70)
+27%
|
(79)
-13%
|
(66)
+17%
|
(74)
-12%
|
(68)
+8%
|
231
N/A
|
211
-9%
|
230
+9%
|
191
-17%
|
(100)
N/A
|
(239)
-140%
|
2
N/A
|
43
+1 770%
|
49
+13%
|
212
+336%
|
(15)
N/A
|
(57)
-275%
|
401
N/A
|
407
+1%
|
278
-32%
|
180
-35%
|
499
+178%
|
366
-27%
|
186
-49%
|
(174)
N/A
|
(208)
-20%
|
(178)
+14%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
0
|
2
|
1
|
(3)
|
(1)
|
1
|
5
|
5
|
5
|
(0)
|
(2)
|
4
|
5
|
7
|
8
|
4
|
(2)
|
(8)
|
(9)
|
(8)
|
(6)
|
(2)
|
1
|
(2)
|
4
|
5
|
(5)
|
(6)
|
(7)
|
(8)
|
(2)
|
(3)
|
1
|
8
|
6
|
9
|
(3)
|
(22)
|
(17)
|
(9)
|
|
Net Change in Cash |
30
N/A
|
38
+25%
|
33
-12%
|
41
+24%
|
70
+72%
|
9
-87%
|
18
+102%
|
13
-28%
|
(35)
N/A
|
(8)
+77%
|
(37)
-373%
|
(31)
+18%
|
(19)
+39%
|
4
N/A
|
32
+664%
|
27
-17%
|
40
+49%
|
20
-50%
|
21
+5%
|
23
+12%
|
10
-58%
|
33
+231%
|
(6)
N/A
|
226
N/A
|
50
-78%
|
(28)
N/A
|
5
N/A
|
(211)
N/A
|
(13)
+94%
|
56
N/A
|
43
-23%
|
28
-35%
|
(34)
N/A
|
(46)
-34%
|
69
N/A
|
101
+48%
|
80
-21%
|
86
+7%
|
(58)
N/A
|
(45)
+23%
|
12
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
71
N/A
|
68
-5%
|
76
+13%
|
77
+1%
|
53
-32%
|
54
+3%
|
55
+2%
|
58
+4%
|
67
+16%
|
76
+13%
|
87
+15%
|
91
+5%
|
94
+3%
|
109
+16%
|
104
-5%
|
108
+4%
|
116
+8%
|
116
-1%
|
120
+4%
|
113
-6%
|
120
+6%
|
120
+0%
|
116
-3%
|
130
+12%
|
115
-11%
|
108
-6%
|
101
-7%
|
102
+1%
|
117
+15%
|
104
-11%
|
128
+23%
|
118
-8%
|
108
-9%
|
62
-42%
|
73
+16%
|
154
+112%
|
238
+54%
|
236
-1%
|
181
-23%
|
221
+22%
|
204
-7%
|