Churchill China PLC
LSE:CHH
Cash Flow Statement
Cash Flow Statement
Churchill China PLC
| Dec-2000 | Jun-2001 | Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | 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 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
3
|
3
|
2
|
2
|
1
|
1
|
3
|
2
|
3
|
3
|
6
|
3
|
3
|
4
|
4
|
3
|
2
|
2
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
10
|
11
|
7
|
0
|
2
|
6
|
9
|
10
|
11
|
10
|
10
|
8
|
6
|
|
| Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
3
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
(0)
|
1
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(7)
|
(3)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
1
|
2
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
2
|
2
|
3
|
2
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(3)
|
(2)
|
1
|
(1)
|
(1)
|
(0)
|
0
|
2
|
1
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
3
|
(1)
|
(4)
|
2
|
0
|
(7)
|
(9)
|
(4)
|
(6)
|
(7)
|
(4)
|
|
| Cash from Operating Activities |
4
N/A
|
6
+41%
|
3
-47%
|
1
-54%
|
2
+15%
|
1
-46%
|
2
+161%
|
3
+45%
|
1
-68%
|
1
-4%
|
4
+288%
|
2
-47%
|
3
+32%
|
7
+159%
|
7
-5%
|
3
-62%
|
2
-3%
|
4
+54%
|
3
-20%
|
3
0%
|
1
-82%
|
1
+160%
|
5
+277%
|
3
-44%
|
3
-10%
|
3
+16%
|
4
+25%
|
7
+76%
|
6
-10%
|
4
-41%
|
4
+20%
|
6
+31%
|
6
+2%
|
5
-14%
|
7
+28%
|
7
+9%
|
7
-2%
|
8
+6%
|
10
+27%
|
11
+13%
|
1
-91%
|
(1)
N/A
|
10
N/A
|
11
+8%
|
4
-62%
|
3
-31%
|
8
+210%
|
6
-28%
|
4
-40%
|
5
+49%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
|
| Other Items |
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
4
|
3
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
5
|
4
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
+36%
|
(1)
-47%
|
(1)
-31%
|
(1)
+17%
|
(1)
+21%
|
(1)
-27%
|
(0)
+84%
|
(1)
-274%
|
(3)
-341%
|
(1)
+65%
|
4
N/A
|
2
-34%
|
(1)
N/A
|
(0)
+69%
|
(1)
-357%
|
(4)
-326%
|
(5)
-7%
|
(2)
+51%
|
(2)
+31%
|
(1)
+11%
|
(2)
-8%
|
(1)
+12%
|
(1)
+17%
|
(1)
+4%
|
(1)
-6%
|
(1)
-5%
|
(2)
-28%
|
(2)
-41%
|
(2)
+23%
|
(1)
+31%
|
(2)
-84%
|
(2)
-11%
|
(2)
+19%
|
(1)
+45%
|
(1)
+21%
|
(2)
-139%
|
(4)
-116%
|
(5)
-19%
|
(4)
+23%
|
(2)
+39%
|
(2)
+30%
|
(4)
-165%
|
(6)
-31%
|
(6)
+2%
|
(4)
+25%
|
(0)
+93%
|
(0)
-6%
|
(3)
-884%
|
(3)
-1%
|
|
| 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)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
1
|
(0)
|
(2)
|
(3)
|
2
|
(0)
|
1
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(0)
N/A
|
(1)
-230%
|
(1)
-14%
|
(1)
-11%
|
(1)
+1%
|
(1)
-1%
|
(1)
+1%
|
(1)
+3%
|
(1)
-9%
|
(1)
-7%
|
(1)
-2%
|
(1)
-9%
|
(1)
+2%
|
(1)
N/A
|
(1)
-10%
|
(2)
-25%
|
(2)
-2%
|
(2)
+9%
|
(2)
+1%
|
(1)
+1%
|
(2)
-4%
|
(2)
-2%
|
(2)
N/A
|
(2)
N/A
|
(2)
-28%
|
(2)
+0%
|
(2)
-1%
|
(3)
-32%
|
(2)
+15%
|
(3)
-12%
|
(3)
-14%
|
(3)
-18%
|
(3)
+9%
|
(5)
-46%
|
(3)
+41%
|
(2)
+13%
|
(3)
-37%
|
(5)
-68%
|
(6)
-15%
|
1
N/A
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(7)
-562%
|
(4)
+44%
|
(3)
+25%
|
(4)
-40%
|
(4)
-12%
|
(4)
-2%
|
(5)
-3%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Net Change in Cash |
3
N/A
|
4
+57%
|
1
-75%
|
(1)
N/A
|
(1)
+45%
|
(1)
-87%
|
0
N/A
|
2
+1 990%
|
(1)
N/A
|
(3)
-361%
|
2
N/A
|
4
+168%
|
4
-12%
|
5
+31%
|
5
+1%
|
(0)
N/A
|
(4)
-2 076%
|
(3)
+31%
|
(1)
+66%
|
(0)
+86%
|
(2)
-1 933%
|
(2)
+30%
|
2
N/A
|
0
-87%
|
(0)
N/A
|
(0)
+95%
|
1
N/A
|
3
+284%
|
2
-34%
|
(1)
N/A
|
0
N/A
|
0
-39%
|
0
+103%
|
(1)
N/A
|
3
N/A
|
4
+41%
|
2
-55%
|
(2)
N/A
|
(2)
+20%
|
8
N/A
|
(2)
N/A
|
(2)
-31%
|
4
N/A
|
(2)
N/A
|
(5)
-205%
|
(4)
+21%
|
4
N/A
|
1
-66%
|
(4)
N/A
|
(2)
+42%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
5
+59%
|
1
-80%
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
1
N/A
|
2
+95%
|
(1)
N/A
|
(2)
-162%
|
1
N/A
|
1
-13%
|
2
+55%
|
6
+218%
|
5
-16%
|
0
-96%
|
(2)
N/A
|
(1)
+50%
|
1
N/A
|
1
+110%
|
(1)
N/A
|
(0)
+76%
|
4
N/A
|
2
-55%
|
2
-12%
|
2
+25%
|
3
+37%
|
5
+100%
|
4
-24%
|
2
-51%
|
3
+64%
|
4
+12%
|
3
-4%
|
3
-11%
|
4
+41%
|
5
+18%
|
5
-5%
|
3
-45%
|
4
+46%
|
7
+73%
|
(1)
N/A
|
(3)
-88%
|
6
N/A
|
5
-9%
|
(1)
N/A
|
(2)
-176%
|
3
N/A
|
2
-30%
|
1
-76%
|
2
+342%
|
|