CAB Cakaran Corporation Bhd
KLSE:CARLSBG
Cash Flow Statement
Cash Flow Statement
CAB Cakaran Corporation Bhd
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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
16
|
19
|
16
|
12
|
6
|
6
|
16
|
21
|
21
|
27
|
25
|
36
|
50
|
53
|
62
|
62
|
66
|
74
|
56
|
41
|
38
|
27
|
16
|
15
|
(9)
|
(27)
|
(3)
|
(4)
|
3
|
13
|
(11)
|
(30)
|
6
|
12
|
60
|
86
|
124
|
162
|
168
|
189
|
187
|
|
Depreciation & Amortization |
11
|
12
|
13
|
13
|
14
|
15
|
16
|
18
|
20
|
21
|
23
|
23
|
23
|
25
|
27
|
31
|
32
|
33
|
35
|
40
|
41
|
44
|
45
|
46
|
47
|
48
|
52
|
55
|
55
|
57
|
55
|
53
|
52
|
51
|
51
|
52
|
52
|
54
|
56
|
58
|
59
|
|
Other Non-Cash Items |
0
|
4
|
4
|
9
|
9
|
9
|
12
|
11
|
12
|
13
|
13
|
15
|
18
|
22
|
27
|
27
|
31
|
24
|
25
|
16
|
3
|
2
|
(5)
|
8
|
24
|
35
|
26
|
26
|
26
|
21
|
34
|
26
|
16
|
20
|
8
|
14
|
4
|
4
|
11
|
18
|
28
|
|
Cash Taxes Paid |
2
|
2
|
2
|
1
|
1
|
1
|
3
|
7
|
9
|
11
|
9
|
7
|
7
|
7
|
9
|
(0)
|
1
|
6
|
7
|
18
|
18
|
16
|
15
|
11
|
9
|
8
|
4
|
9
|
8
|
9
|
12
|
12
|
14
|
14
|
16
|
20
|
23
|
23
|
28
|
32
|
34
|
|
Cash Interest Paid |
5
|
5
|
5
|
5
|
6
|
6
|
7
|
8
|
9
|
10
|
10
|
10
|
11
|
12
|
13
|
30
|
33
|
31
|
32
|
16
|
16
|
20
|
20
|
20
|
21
|
22
|
20
|
20
|
19
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
18
|
18
|
19
|
19
|
|
Change in Working Capital |
(1)
|
(6)
|
3
|
4
|
1
|
(6)
|
(16)
|
(16)
|
(18)
|
(21)
|
(27)
|
(21)
|
(42)
|
(60)
|
(78)
|
(63)
|
(55)
|
(32)
|
(20)
|
(26)
|
(29)
|
(36)
|
(27)
|
(24)
|
(14)
|
(21)
|
(31)
|
(28)
|
(26)
|
(25)
|
(16)
|
(27)
|
(10)
|
3
|
(10)
|
(21)
|
(50)
|
(68)
|
(73)
|
(77)
|
(75)
|
|
Cash from Operating Activities |
26
N/A
|
28
+7%
|
35
+23%
|
38
+10%
|
30
-21%
|
23
-24%
|
28
+20%
|
34
+25%
|
35
+2%
|
40
+14%
|
34
-16%
|
53
+56%
|
50
-4%
|
41
-18%
|
40
-3%
|
56
+40%
|
74
+31%
|
99
+35%
|
97
-2%
|
71
-27%
|
54
-24%
|
37
-32%
|
30
-18%
|
45
+48%
|
49
+11%
|
36
-28%
|
45
+25%
|
50
+11%
|
58
+16%
|
65
+12%
|
63
-3%
|
22
-66%
|
64
+193%
|
85
+34%
|
108
+28%
|
131
+21%
|
133
+1%
|
152
+15%
|
163
+7%
|
188
+15%
|
198
+6%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(12)
|
(16)
|
(20)
|
(22)
|
(30)
|
(30)
|
(72)
|
(74)
|
(64)
|
(61)
|
(22)
|
(68)
|
(70)
|
(74)
|
(87)
|
(45)
|
(75)
|
(85)
|
(193)
|
(198)
|
(177)
|
(191)
|
(106)
|
(98)
|
(98)
|
(86)
|
(48)
|
(48)
|
(42)
|
(32)
|
(33)
|
(30)
|
(27)
|
(20)
|
(21)
|
(25)
|
(28)
|
(30)
|
(37)
|
(42)
|
(59)
|
|
Other Items |
1
|
2
|
2
|
(2)
|
(1)
|
(2)
|
(9)
|
(5)
|
(6)
|
(7)
|
(0)
|
(0)
|
(6)
|
(6)
|
(6)
|
(37)
|
(31)
|
(31)
|
1
|
28
|
32
|
32
|
(1)
|
5
|
1
|
4
|
4
|
5
|
5
|
2
|
2
|
1
|
2
|
1
|
1
|
(0)
|
(2)
|
0
|
9
|
10
|
9
|
|
Cash from Investing Activities |
(12)
N/A
|
(14)
-24%
|
(19)
-29%
|
(24)
-28%
|
(31)
-32%
|
(32)
-3%
|
(80)
-150%
|
(80)
+1%
|
(70)
+12%
|
(68)
+3%
|
(22)
+68%
|
(68)
-212%
|
(76)
-11%
|
(80)
-6%
|
(93)
-16%
|
(83)
+11%
|
(105)
-27%
|
(117)
-11%
|
(192)
-64%
|
(170)
+11%
|
(146)
+15%
|
(160)
-10%
|
(107)
+33%
|
(94)
+12%
|
(97)
-4%
|
(83)
+15%
|
(43)
+48%
|
(43)
+0%
|
(37)
+16%
|
(30)
+17%
|
(32)
-5%
|
(29)
+9%
|
(25)
+14%
|
(19)
+24%
|
(20)
-6%
|
(25)
-24%
|
(29)
-18%
|
(30)
-1%
|
(28)
+4%
|
(32)
-13%
|
(50)
-56%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
9
|
3
|
36
|
7
|
5
|
12
|
12
|
12
|
11
|
7
|
5
|
4
|
4
|
2
|
2
|
3
|
7
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(9)
|
(8)
|
(12)
|
(6)
|
12
|
18
|
64
|
63
|
47
|
40
|
(14)
|
23
|
40
|
42
|
51
|
25
|
19
|
24
|
115
|
105
|
99
|
114
|
44
|
40
|
51
|
44
|
36
|
52
|
17
|
8
|
(14)
|
(26)
|
(21)
|
(29)
|
(40)
|
(41)
|
(41)
|
(43)
|
(61)
|
(84)
|
(68)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(7)
|
(7)
|
(7)
|
(5)
|
(4)
|
(3)
|
(5)
|
(7)
|
(8)
|
(8)
|
24
|
(13)
|
54
|
54
|
23
|
23
|
(12)
|
(13)
|
(13)
|
(15)
|
(16)
|
(15)
|
(15)
|
(20)
|
(20)
|
(20)
|
(20)
|
(23)
|
(24)
|
(24)
|
(10)
|
(4)
|
(4)
|
(4)
|
(18)
|
(15)
|
(13)
|
(13)
|
(13)
|
(18)
|
(19)
|
|
Cash from Financing Activities |
(16)
N/A
|
(15)
+9%
|
(18)
-23%
|
(10)
+43%
|
8
N/A
|
15
+95%
|
64
+341%
|
61
-5%
|
45
-27%
|
40
-11%
|
14
-66%
|
46
+240%
|
100
+117%
|
101
+1%
|
84
-17%
|
58
-31%
|
16
-72%
|
20
+24%
|
105
+415%
|
91
-13%
|
83
-9%
|
99
+19%
|
28
-72%
|
19
-31%
|
31
+62%
|
28
-11%
|
22
-21%
|
32
+45%
|
(3)
N/A
|
(18)
-433%
|
(26)
-47%
|
(30)
-17%
|
(25)
+16%
|
(33)
-29%
|
(56)
-71%
|
(54)
+3%
|
(52)
+5%
|
(53)
-3%
|
(74)
-39%
|
(102)
-37%
|
(87)
+14%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(0)
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
2
|
|
Net Change in Cash |
(1)
N/A
|
(1)
+42%
|
(2)
-143%
|
4
N/A
|
7
+56%
|
5
-18%
|
12
+117%
|
17
+43%
|
10
-40%
|
12
+20%
|
26
+113%
|
30
+19%
|
75
+147%
|
64
-15%
|
32
-51%
|
31
0%
|
(16)
N/A
|
1
N/A
|
9
+564%
|
(8)
N/A
|
(8)
0%
|
(24)
-181%
|
(48)
-105%
|
(30)
+38%
|
(17)
+43%
|
(19)
-14%
|
24
N/A
|
38
+63%
|
18
-54%
|
18
N/A
|
6
-68%
|
(37)
N/A
|
14
N/A
|
33
+138%
|
33
-1%
|
53
+60%
|
53
+0%
|
71
+34%
|
62
-12%
|
55
-11%
|
63
+14%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
15
N/A
|
12
-19%
|
14
+22%
|
16
+13%
|
0
-99%
|
(7)
N/A
|
(44)
-511%
|
(40)
+9%
|
(29)
+27%
|
(22)
+26%
|
12
N/A
|
(16)
N/A
|
(19)
-24%
|
(33)
-69%
|
(47)
-45%
|
11
N/A
|
(1)
N/A
|
14
N/A
|
(96)
N/A
|
(127)
-32%
|
(123)
+3%
|
(155)
-26%
|
(76)
+51%
|
(54)
+29%
|
(49)
+9%
|
(51)
-4%
|
(3)
+94%
|
2
N/A
|
16
+780%
|
33
+104%
|
30
-9%
|
(8)
N/A
|
36
N/A
|
65
+79%
|
88
+35%
|
106
+21%
|
105
-1%
|
123
+17%
|
125
+2%
|
146
+17%
|
140
-4%
|