Capitaland Malaysia Trust
KLSE:CLMT
Cash Flow Statement
Cash Flow Statement
Capitaland Malaysia Trust
| Jun-2011 | Sep-2011 | 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 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
107
|
53
|
180
|
183
|
240
|
247
|
251
|
252
|
233
|
237
|
230
|
232
|
223
|
221
|
236
|
236
|
220
|
237
|
226
|
229
|
183
|
172
|
168
|
167
|
152
|
151
|
162
|
159
|
163
|
155
|
136
|
131
|
98
|
95
|
92
|
79
|
80
|
77
|
(97)
|
(108)
|
(97)
|
(121)
|
(36)
|
(23)
|
(11)
|
7
|
49
|
40
|
47
|
53
|
166
|
188
|
192
|
194
|
195
|
199
|
201
|
206
|
186
|
|
| Depreciation & Amortization |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Other Non-Cash Items |
(35)
|
29
|
(28)
|
(19)
|
(68)
|
(68)
|
(67)
|
(66)
|
(46)
|
(46)
|
(36)
|
(38)
|
(28)
|
(27)
|
(41)
|
(40)
|
(23)
|
(31)
|
(15)
|
(11)
|
42
|
55
|
60
|
60
|
74
|
74
|
59
|
60
|
49
|
49
|
64
|
64
|
93
|
94
|
97
|
97
|
66
|
72
|
226
|
226
|
221
|
214
|
133
|
128
|
128
|
125
|
86
|
97
|
110
|
124
|
33
|
36
|
40
|
42
|
44
|
42
|
39
|
35
|
60
|
|
| Cash Taxes 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
18
|
31
|
38
|
39
|
39
|
43
|
46
|
40
|
46
|
36
|
39
|
38
|
38
|
40
|
40
|
43
|
44
|
46
|
50
|
52
|
55
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
59
|
59
|
60
|
60
|
60
|
60
|
61
|
61
|
61
|
61
|
59
|
57
|
53
|
50
|
48
|
46
|
45
|
45
|
45
|
47
|
59
|
68
|
88
|
101
|
100
|
106
|
103
|
100
|
103
|
103
|
99
|
|
| Change in Working Capital |
(22)
|
(76)
|
23
|
15
|
42
|
30
|
(18)
|
(24)
|
(27)
|
(23)
|
1
|
11
|
12
|
23
|
4
|
(4)
|
(0)
|
(14)
|
19
|
23
|
20
|
34
|
(2)
|
(5)
|
(1)
|
(13)
|
(8)
|
(6)
|
(9)
|
3
|
(9)
|
(10)
|
(10)
|
(11)
|
1
|
10
|
(10)
|
(17)
|
(17)
|
(29)
|
1
|
(18)
|
(15)
|
(4)
|
(10)
|
18
|
20
|
26
|
24
|
32
|
26
|
9
|
(16)
|
(22)
|
(29)
|
(20)
|
1
|
25
|
56
|
|
| Cash from Operating Activities |
50
N/A
|
7
-86%
|
175
+2 478%
|
179
+2%
|
215
+20%
|
209
-3%
|
166
-21%
|
163
-2%
|
162
-1%
|
168
+4%
|
195
+16%
|
206
+6%
|
208
+1%
|
218
+5%
|
200
-8%
|
194
-3%
|
198
+2%
|
193
-3%
|
231
+20%
|
242
+5%
|
246
+2%
|
262
+6%
|
227
-13%
|
223
-2%
|
226
+1%
|
213
-6%
|
215
+1%
|
214
-1%
|
205
-4%
|
208
+2%
|
191
-8%
|
186
-3%
|
183
-1%
|
179
-2%
|
191
+7%
|
187
-2%
|
136
-27%
|
133
-2%
|
113
-15%
|
90
-21%
|
127
+42%
|
77
-40%
|
83
+8%
|
102
+23%
|
108
+6%
|
152
+40%
|
156
+3%
|
165
+6%
|
182
+11%
|
210
+15%
|
228
+8%
|
235
+3%
|
217
-8%
|
216
0%
|
212
-2%
|
222
+5%
|
242
+9%
|
268
+11%
|
303
+13%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(986)
|
(986)
|
(1 026)
|
(1 026)
|
(41)
|
(41)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
| Other Items |
(231)
|
515
|
(557)
|
(338)
|
(333)
|
(335)
|
(23)
|
(24)
|
(22)
|
(30)
|
(46)
|
(48)
|
(56)
|
(60)
|
(47)
|
(115)
|
(114)
|
(600)
|
(597)
|
(538)
|
(533)
|
(39)
|
(48)
|
(41)
|
(37)
|
(30)
|
(16)
|
(15)
|
(16)
|
(25)
|
(31)
|
(49)
|
(60)
|
(60)
|
(54)
|
(37)
|
(27)
|
(19)
|
(21)
|
(16)
|
(11)
|
(8)
|
(5)
|
(5)
|
(15)
|
(15)
|
(113)
|
(119)
|
(114)
|
(120)
|
15
|
17
|
15
|
14
|
(54)
|
(58)
|
(242)
|
(319)
|
(333)
|
|
| Cash from Investing Activities |
(232)
N/A
|
516
N/A
|
(558)
N/A
|
(339)
+39%
|
(334)
+2%
|
(336)
-1%
|
(25)
+92%
|
(26)
0%
|
(24)
+5%
|
(33)
-34%
|
(47)
-44%
|
(49)
-4%
|
(57)
-17%
|
(60)
-6%
|
(48)
+21%
|
(116)
-144%
|
(115)
+1%
|
(601)
-423%
|
(598)
+0%
|
(540)
+10%
|
(535)
+1%
|
(41)
+92%
|
(49)
-19%
|
(42)
+14%
|
(38)
+10%
|
(31)
+19%
|
(17)
+45%
|
(16)
+6%
|
(16)
-1%
|
(25)
-58%
|
(32)
-25%
|
(50)
-58%
|
(61)
-22%
|
(63)
-3%
|
(57)
+10%
|
(40)
+30%
|
(30)
+25%
|
(20)
+32%
|
(23)
-11%
|
(17)
+24%
|
(13)
+24%
|
(10)
+25%
|
(6)
+39%
|
(7)
-12%
|
(16)
-142%
|
(16)
N/A
|
(114)
-614%
|
(1 105)
-868%
|
(1 100)
+0%
|
(1 145)
-4%
|
(1 011)
+12%
|
(24)
+98%
|
(26)
-8%
|
13
N/A
|
(56)
N/A
|
(59)
-7%
|
(244)
-312%
|
(322)
-32%
|
(335)
-4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
154
|
132
|
484
|
330
|
330
|
330
|
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
|
228
|
228
|
228
|
228
|
0
|
0
|
0
|
0
|
0
|
0
|
250
|
250
|
|
| Net Issuance of Debt |
95
|
(655)
|
79
|
9
|
(8)
|
8
|
45
|
47
|
46
|
44
|
37
|
41
|
46
|
52
|
54
|
109
|
112
|
335
|
299
|
250
|
244
|
12
|
53
|
48
|
42
|
38
|
24
|
23
|
20
|
10
|
(19)
|
53
|
18
|
48
|
55
|
12
|
51
|
20
|
35
|
16
|
(11)
|
16
|
2
|
(26)
|
(15)
|
(50)
|
40
|
816
|
819
|
854
|
716
|
(58)
|
(56)
|
(62)
|
6
|
26
|
199
|
34
|
17
|
|
| Cash Paid for Dividends |
(69)
|
(102)
|
(144)
|
(118)
|
(95)
|
(137)
|
(94)
|
(149)
|
(149)
|
(152)
|
(152)
|
(157)
|
(157)
|
(160)
|
(160)
|
(158)
|
(158)
|
(160)
|
(160)
|
(163)
|
(163)
|
(166)
|
(166)
|
(171)
|
(171)
|
(170)
|
(170)
|
(167)
|
(167)
|
(165)
|
(165)
|
(161)
|
(161)
|
(145)
|
(145)
|
(128)
|
(128)
|
(62)
|
(79)
|
(33)
|
(35)
|
(42)
|
(26)
|
(20)
|
(18)
|
(26)
|
(27)
|
(79)
|
(80)
|
(78)
|
(77)
|
(33)
|
(32)
|
(63)
|
(56)
|
(85)
|
(85)
|
(126)
|
(131)
|
|
| Other |
(20)
|
(20)
|
(48)
|
(49)
|
(50)
|
(53)
|
(51)
|
(49)
|
(56)
|
(46)
|
(45)
|
(40)
|
(39)
|
(40)
|
(41)
|
(44)
|
(44)
|
263
|
259
|
256
|
253
|
(60)
|
(56)
|
(59)
|
(59)
|
(58)
|
(62)
|
(59)
|
(59)
|
(60)
|
(60)
|
(60)
|
(61)
|
(61)
|
(61)
|
(62)
|
(61)
|
(61)
|
(59)
|
(57)
|
(54)
|
(50)
|
(47)
|
(45)
|
(44)
|
(44)
|
(45)
|
(52)
|
(67)
|
(79)
|
(92)
|
(100)
|
(96)
|
(102)
|
(103)
|
(100)
|
(104)
|
(104)
|
(102)
|
|
| Cash from Financing Activities |
159
N/A
|
(645)
N/A
|
371
N/A
|
172
-54%
|
178
+3%
|
149
-16%
|
(101)
N/A
|
(151)
-50%
|
(159)
-5%
|
(154)
+3%
|
(160)
-4%
|
(156)
+3%
|
(149)
+4%
|
(148)
+1%
|
(147)
+1%
|
(93)
+36%
|
(91)
+2%
|
438
N/A
|
398
-9%
|
343
-14%
|
334
-3%
|
(214)
N/A
|
(169)
+21%
|
(183)
-8%
|
(188)
-3%
|
(191)
-1%
|
(207)
-9%
|
(203)
+2%
|
(207)
-2%
|
(215)
-4%
|
(244)
-14%
|
(169)
+31%
|
(204)
-21%
|
(158)
+23%
|
(151)
+4%
|
(178)
-17%
|
(138)
+22%
|
(104)
+25%
|
(103)
+0%
|
(75)
+28%
|
(99)
-33%
|
(77)
+23%
|
(72)
+7%
|
(90)
-26%
|
(77)
+15%
|
(121)
-57%
|
(33)
+72%
|
912
N/A
|
900
-1%
|
925
+3%
|
775
-16%
|
(191)
N/A
|
(184)
+3%
|
(227)
-23%
|
(153)
+32%
|
(159)
-4%
|
10
N/A
|
54
+447%
|
33
-39%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(22)
N/A
|
(122)
-449%
|
(12)
+90%
|
13
N/A
|
59
+365%
|
22
-62%
|
40
+80%
|
(13)
N/A
|
(22)
-61%
|
(19)
+14%
|
(12)
+37%
|
2
N/A
|
2
-11%
|
10
+488%
|
6
-39%
|
(16)
N/A
|
(8)
+48%
|
30
N/A
|
31
+2%
|
45
+47%
|
45
+0%
|
7
-84%
|
9
+21%
|
(2)
N/A
|
(0)
+90%
|
(9)
-4 450%
|
(9)
N/A
|
(5)
+43%
|
(18)
-248%
|
(32)
-78%
|
(85)
-164%
|
(33)
+61%
|
(82)
-147%
|
(41)
+50%
|
(17)
+60%
|
(30)
-83%
|
(32)
-5%
|
10
N/A
|
(13)
N/A
|
(2)
+83%
|
15
N/A
|
(10)
N/A
|
6
N/A
|
5
-11%
|
15
+200%
|
15
N/A
|
8
-46%
|
(28)
N/A
|
(18)
+37%
|
(10)
+42%
|
(8)
+21%
|
20
N/A
|
7
-68%
|
3
-58%
|
4
+28%
|
4
+16%
|
8
+97%
|
0
-95%
|
2
+304%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
50
N/A
|
8
-85%
|
175
+2 170%
|
179
+2%
|
214
+20%
|
209
-3%
|
164
-21%
|
161
-2%
|
159
-1%
|
166
+4%
|
194
+17%
|
205
+5%
|
207
+1%
|
218
+5%
|
199
-8%
|
193
-3%
|
197
+2%
|
192
-3%
|
229
+20%
|
240
+4%
|
245
+2%
|
261
+7%
|
226
-13%
|
222
-2%
|
225
+1%
|
212
-6%
|
215
+1%
|
213
-1%
|
204
-4%
|
208
+2%
|
190
-8%
|
185
-3%
|
182
-2%
|
177
-3%
|
189
+7%
|
184
-2%
|
134
-27%
|
132
-1%
|
112
-16%
|
88
-21%
|
125
+42%
|
75
-40%
|
82
+9%
|
101
+23%
|
107
+6%
|
150
+41%
|
155
+3%
|
(821)
N/A
|
(803)
+2%
|
(815)
-1%
|
(798)
+2%
|
194
N/A
|
176
-9%
|
215
+22%
|
211
-2%
|
221
+5%
|
240
+9%
|
265
+10%
|
301
+14%
|
|