Hlt Global Bhd
KLSE:HLT
Cash Flow Statement
Cash Flow Statement
Hlt Global Bhd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
6
|
(4)
|
(6)
|
(17)
|
(14)
|
(10)
|
(26)
|
(15)
|
(16)
|
(14)
|
4
|
5
|
9
|
18
|
46
|
73
|
82
|
78
|
34
|
4
|
(15)
|
(34)
|
(54)
|
(56)
|
(53)
|
(46)
|
(42)
|
(41)
|
(47)
|
(42)
|
(21)
|
(23)
|
(25)
|
(30)
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
8
|
7
|
7
|
5
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
2
|
3
|
1
|
13
|
8
|
8
|
18
|
6
|
10
|
10
|
2
|
(1)
|
(1)
|
5
|
8
|
12
|
13
|
8
|
26
|
25
|
22
|
30
|
40
|
40
|
40
|
31
|
24
|
24
|
27
|
26
|
7
|
7
|
7
|
8
|
|
| Cash Taxes Paid |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(0)
|
0
|
1
|
8
|
17
|
18
|
23
|
19
|
13
|
13
|
9
|
6
|
4
|
4
|
3
|
3
|
2
|
1
|
1
|
0
|
0
|
1
|
0
|
|
| 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
|
|
| Change in Working Capital |
(21)
|
(12)
|
5
|
2
|
6
|
(0)
|
(2)
|
2
|
9
|
6
|
(2)
|
14
|
31
|
30
|
34
|
(3)
|
(62)
|
(84)
|
(84)
|
(76)
|
13
|
48
|
34
|
49
|
(7)
|
(8)
|
1
|
4
|
6
|
(2)
|
(5)
|
(6)
|
0
|
1
|
|
| Cash from Operating Activities |
(12)
N/A
|
(12)
+1%
|
(0)
+99%
|
(1)
-1 580%
|
2
N/A
|
0
-99%
|
(7)
N/A
|
(3)
+56%
|
7
N/A
|
6
-6%
|
8
+27%
|
23
+174%
|
45
+98%
|
58
+29%
|
93
+62%
|
88
-6%
|
39
-55%
|
9
-78%
|
(18)
N/A
|
(40)
-121%
|
28
N/A
|
51
+87%
|
27
-47%
|
38
+39%
|
(16)
N/A
|
(20)
-26%
|
(15)
+28%
|
(11)
+22%
|
(13)
-10%
|
(16)
-27%
|
(18)
-11%
|
(20)
-14%
|
(16)
+20%
|
(20)
-25%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(8)
|
(20)
|
(25)
|
(47)
|
(59)
|
(66)
|
(65)
|
(55)
|
(46)
|
(31)
|
(28)
|
(18)
|
(8)
|
(8)
|
(6)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
|
| Other Items |
6
|
6
|
6
|
0
|
6
|
6
|
6
|
6
|
0
|
1
|
0
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(2)
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
6
N/A
|
6
+3%
|
5
-11%
|
0
-98%
|
5
+5 320%
|
5
-13%
|
4
-21%
|
3
-15%
|
(2)
N/A
|
(2)
+16%
|
(1)
+48%
|
(1)
+39%
|
(1)
-43%
|
(9)
-864%
|
(20)
-134%
|
(26)
-28%
|
(48)
-86%
|
(58)
-20%
|
(65)
-12%
|
(64)
+1%
|
(53)
+18%
|
(46)
+13%
|
(31)
+33%
|
(28)
+9%
|
(18)
+34%
|
(8)
+56%
|
(8)
0%
|
(6)
+28%
|
(5)
+7%
|
(5)
+3%
|
(3)
+50%
|
(3)
-9%
|
(3)
+3%
|
(4)
-27%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
18
|
18
|
19
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
23
|
23
|
23
|
5
|
0
|
12
|
12
|
12
|
18
|
8
|
8
|
8
|
1
|
0
|
0
|
0
|
0
|
0
|
24
|
24
|
|
| Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Paid for Dividends |
0
|
0
|
(3)
|
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 |
(2)
|
(2)
|
(2)
|
(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 from Financing Activities |
15
N/A
|
16
+0%
|
14
-11%
|
(2)
N/A
|
(2)
+4%
|
(2)
+15%
|
0
N/A
|
0
+531%
|
0
-50%
|
(2)
N/A
|
(2)
-46%
|
(3)
-19%
|
(3)
-25%
|
16
N/A
|
22
+36%
|
22
+1%
|
23
+4%
|
5
-78%
|
0
-97%
|
12
+8 736%
|
12
-1%
|
12
0%
|
18
+57%
|
8
-58%
|
8
0%
|
8
0%
|
1
-86%
|
(0)
N/A
|
(0)
+1%
|
(0)
N/A
|
(0)
-213%
|
(0)
N/A
|
24
N/A
|
24
+0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
2
|
5
|
2
|
3
|
2
|
(1)
|
1
|
1
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
|
| Net Change in Cash |
9
N/A
|
8
-11%
|
19
+129%
|
(4)
N/A
|
5
N/A
|
2
-48%
|
(3)
N/A
|
1
N/A
|
5
+499%
|
3
-38%
|
5
+66%
|
19
+290%
|
40
+110%
|
65
+60%
|
94
+46%
|
83
-12%
|
13
-84%
|
(45)
N/A
|
(83)
-85%
|
(93)
-12%
|
(11)
+88%
|
22
N/A
|
18
-19%
|
21
+18%
|
(25)
N/A
|
(21)
+15%
|
(21)
+2%
|
(16)
+22%
|
(19)
-19%
|
(24)
-25%
|
(21)
+11%
|
(25)
-15%
|
4
N/A
|
1
-72%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(12)
N/A
|
(12)
+2%
|
(0)
+99%
|
(2)
-753%
|
2
N/A
|
(1)
N/A
|
(9)
-772%
|
(6)
+35%
|
4
N/A
|
4
-4%
|
7
+73%
|
21
+215%
|
43
+102%
|
50
+15%
|
74
+48%
|
62
-16%
|
(8)
N/A
|
(51)
-561%
|
(84)
-66%
|
(105)
-25%
|
(27)
+74%
|
5
N/A
|
(3)
N/A
|
10
N/A
|
(35)
N/A
|
(28)
+18%
|
(23)
+20%
|
(17)
+24%
|
(18)
-4%
|
(21)
-18%
|
(20)
+4%
|
(23)
-13%
|
(19)
+18%
|
(24)
-25%
|
|