Krungthai Car Rent and Lease PCL
SET:KCAR
Cash Flow Statement
Cash Flow Statement
Krungthai Car Rent and Lease PCL
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
139
|
150
|
154
|
162
|
165
|
160
|
162
|
166
|
185
|
200
|
209
|
209
|
213
|
245
|
258
|
274
|
250
|
252
|
258
|
269
|
287
|
315
|
337
|
356
|
380
|
402
|
437
|
464
|
456
|
484
|
493
|
508
|
523
|
513
|
447
|
381
|
341
|
274
|
277
|
276
|
267
|
258
|
242
|
249
|
252
|
276
|
297
|
297
|
333
|
344
|
343
|
349
|
313
|
289
|
249
|
212
|
210
|
192
|
197
|
189
|
169
|
170
|
169
|
181
|
183
|
185
|
190
|
200
|
255
|
272
|
282
|
271
|
232
|
258
|
273
|
266
|
243
|
169
|
129
|
125
|
124
|
169
|
196
|
218
|
|
| Depreciation & Amortization |
211
|
235
|
261
|
286
|
308
|
326
|
344
|
368
|
394
|
417
|
440
|
457
|
473
|
493
|
519
|
544
|
567
|
591
|
612
|
629
|
646
|
658
|
666
|
674
|
678
|
671
|
663
|
658
|
653
|
661
|
667
|
669
|
666
|
659
|
648
|
640
|
637
|
634
|
637
|
639
|
640
|
639
|
644
|
650
|
660
|
672
|
675
|
691
|
665
|
672
|
685
|
676
|
710
|
717
|
723
|
737
|
748
|
758
|
777
|
802
|
829
|
859
|
876
|
886
|
891
|
892
|
901
|
895
|
893
|
888
|
881
|
887
|
886
|
880
|
874
|
869
|
874
|
891
|
900
|
908
|
912
|
906
|
906
|
909
|
|
| Other Non-Cash Items |
(66)
|
(64)
|
(69)
|
(71)
|
(78)
|
(85)
|
(90)
|
(108)
|
(120)
|
(125)
|
(80)
|
(48)
|
(143)
|
(39)
|
(77)
|
(85)
|
(62)
|
(64)
|
(71)
|
(81)
|
(102)
|
(93)
|
4
|
54
|
(217)
|
156
|
108
|
104
|
102
|
100
|
99
|
96
|
93
|
88
|
88
|
87
|
80
|
77
|
69
|
64
|
61
|
62
|
64
|
65
|
69
|
67
|
66
|
68
|
70
|
77
|
74
|
74
|
80
|
81
|
84
|
85
|
101
|
72
|
79
|
83
|
101
|
96
|
101
|
94
|
98
|
93
|
87
|
93
|
73
|
77
|
78
|
78
|
88
|
82
|
80
|
79
|
82
|
89
|
94
|
99
|
103
|
105
|
110
|
94
|
|
| Cash Taxes Paid |
22
|
21
|
35
|
40
|
40
|
39
|
35
|
37
|
40
|
39
|
39
|
35
|
22
|
37
|
35
|
36
|
33
|
29
|
27
|
25
|
25
|
27
|
29
|
36
|
39
|
45
|
51
|
92
|
95
|
95
|
131
|
131
|
132
|
133
|
126
|
112
|
103
|
104
|
74
|
55
|
65
|
65
|
68
|
65
|
65
|
66
|
45
|
41
|
42
|
43
|
56
|
56
|
57
|
58
|
59
|
59
|
59
|
59
|
59
|
59
|
61
|
62
|
62
|
15
|
14
|
14
|
15
|
63
|
63
|
(52)
|
(50)
|
(50)
|
(51)
|
3
|
1
|
1
|
1
|
1
|
1
|
(58)
|
(59)
|
(62)
|
(64)
|
(63)
|
|
| Cash Interest Paid |
36
|
39
|
44
|
49
|
53
|
55
|
57
|
63
|
71
|
80
|
87
|
91
|
93
|
96
|
101
|
107
|
113
|
119
|
124
|
126
|
127
|
127
|
125
|
123
|
119
|
113
|
108
|
105
|
104
|
102
|
98
|
93
|
86
|
80
|
76
|
73
|
69
|
66
|
62
|
59
|
57
|
57
|
59
|
61
|
63
|
63
|
61
|
62
|
62
|
64
|
67
|
65
|
71
|
71
|
73
|
80
|
74
|
78
|
78
|
80
|
87
|
88
|
93
|
91
|
75
|
82
|
69
|
67
|
81
|
80
|
81
|
88
|
77
|
76
|
90
|
82
|
92
|
88
|
88
|
96
|
104
|
106
|
107
|
105
|
|
| Change in Working Capital |
(29)
|
(30)
|
(30)
|
(34)
|
(36)
|
(30)
|
7
|
6
|
15
|
14
|
(36)
|
(19)
|
(17)
|
(60)
|
(72)
|
(77)
|
(58)
|
(37)
|
(31)
|
(68)
|
(42)
|
68
|
(26)
|
(42)
|
(60)
|
(225)
|
(115)
|
(267)
|
(226)
|
(202)
|
(249)
|
(82)
|
(80)
|
(115)
|
(154)
|
(157)
|
(150)
|
(241)
|
(274)
|
(275)
|
(248)
|
(142)
|
(155)
|
(304)
|
(332)
|
(333)
|
(229)
|
(789)
|
(1 294)
|
(1 190)
|
(1 314)
|
(901)
|
(973)
|
(1 169)
|
(1 068)
|
(939)
|
(525)
|
(750)
|
(1 218)
|
(1 291)
|
(1 491)
|
(1 394)
|
(891)
|
(494)
|
(464)
|
(235)
|
(313)
|
(619)
|
(314)
|
(291)
|
(466)
|
(536)
|
(540)
|
(638)
|
(306)
|
6
|
(187)
|
(243)
|
(492)
|
(511)
|
(370)
|
(126)
|
58
|
(235)
|
|
| Cash from Operating Activities |
255
N/A
|
291
+14%
|
315
+8%
|
343
+9%
|
358
+5%
|
371
+3%
|
423
+14%
|
431
+2%
|
474
+10%
|
507
+7%
|
533
+5%
|
599
+12%
|
525
-12%
|
639
+22%
|
628
-2%
|
655
+4%
|
697
+6%
|
743
+7%
|
768
+3%
|
749
-2%
|
789
+5%
|
947
+20%
|
980
+3%
|
1 042
+6%
|
781
-25%
|
1 004
+29%
|
1 093
+9%
|
959
-12%
|
984
+3%
|
1 043
+6%
|
1 009
-3%
|
1 190
+18%
|
1 202
+1%
|
1 145
-5%
|
1 030
-10%
|
951
-8%
|
908
-5%
|
744
-18%
|
709
-5%
|
704
-1%
|
721
+2%
|
817
+13%
|
795
-3%
|
661
-17%
|
649
-2%
|
682
+5%
|
808
+19%
|
267
-67%
|
(226)
N/A
|
(98)
+57%
|
(211)
-116%
|
198
N/A
|
130
-34%
|
(82)
N/A
|
(12)
+86%
|
94
N/A
|
534
+468%
|
272
-49%
|
(165)
N/A
|
(216)
-31%
|
(392)
-81%
|
(269)
+31%
|
255
N/A
|
667
+162%
|
708
+6%
|
934
+32%
|
865
-7%
|
569
-34%
|
907
+59%
|
945
+4%
|
776
-18%
|
700
-10%
|
666
-5%
|
582
-13%
|
920
+58%
|
1 221
+33%
|
1 012
-17%
|
905
-11%
|
631
-30%
|
621
-2%
|
770
+24%
|
1 054
+37%
|
1 269
+20%
|
985
-22%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(270)
|
(293)
|
(376)
|
(373)
|
(293)
|
(297)
|
(214)
|
(127)
|
(128)
|
(136)
|
(221)
|
(217)
|
(236)
|
(204)
|
(173)
|
(271)
|
(237)
|
(361)
|
(309)
|
(209)
|
(292)
|
(154)
|
(144)
|
(119)
|
(436)
|
(11)
|
(7)
|
(23)
|
(23)
|
(23)
|
(26)
|
(17)
|
(19)
|
(18)
|
(16)
|
(6)
|
(6)
|
(8)
|
(7)
|
(8)
|
(150)
|
(148)
|
(148)
|
(148)
|
(2)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(31)
|
(34)
|
(34)
|
(35)
|
(7)
|
(5)
|
(4)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(5)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(6)
|
(9)
|
(9)
|
(9)
|
(7)
|
(4)
|
(4)
|
(2)
|
|
| Other Items |
110
|
105
|
119
|
142
|
144
|
173
|
168
|
213
|
252
|
260
|
297
|
288
|
301
|
323
|
340
|
394
|
376
|
411
|
453
|
458
|
477
|
271
|
222
|
93
|
682
|
26
|
(4)
|
(4)
|
(1)
|
25
|
10
|
10
|
7
|
(52)
|
(96)
|
(56)
|
(87)
|
6
|
73
|
(48)
|
63
|
80
|
11
|
70
|
(33)
|
(50)
|
(41)
|
(24)
|
1
|
(80)
|
(146)
|
(34)
|
57
|
(461)
|
87
|
94
|
(19)
|
609
|
96
|
(42)
|
(28)
|
(39)
|
32
|
53
|
60
|
(7)
|
(100)
|
(81)
|
(227)
|
(109)
|
(16)
|
63
|
111
|
(77)
|
(252)
|
(20)
|
118
|
232
|
362
|
18
|
1
|
55
|
17
|
37
|
|
| Cash from Investing Activities |
(160)
N/A
|
(188)
-18%
|
(258)
-37%
|
(231)
+11%
|
(149)
+35%
|
(123)
+17%
|
(46)
+63%
|
85
N/A
|
124
+46%
|
124
+0%
|
76
-39%
|
71
-7%
|
65
-9%
|
119
+84%
|
167
+40%
|
123
-26%
|
139
+13%
|
49
-65%
|
143
+192%
|
249
+73%
|
184
-26%
|
117
-36%
|
77
-34%
|
(26)
N/A
|
246
N/A
|
15
-94%
|
(12)
N/A
|
(27)
-134%
|
(24)
+11%
|
2
N/A
|
(16)
N/A
|
(7)
+54%
|
(11)
-53%
|
(71)
-529%
|
(112)
-59%
|
(62)
+45%
|
(93)
-50%
|
(1)
+99%
|
65
N/A
|
(56)
N/A
|
(87)
-57%
|
(68)
+22%
|
(137)
-102%
|
(77)
+44%
|
(35)
+54%
|
(51)
-44%
|
(43)
+16%
|
(25)
+41%
|
(1)
+96%
|
(83)
-7 515%
|
(149)
-79%
|
(37)
+75%
|
26
N/A
|
(494)
N/A
|
53
N/A
|
58
+10%
|
(27)
N/A
|
604
N/A
|
92
-85%
|
(45)
N/A
|
(33)
+26%
|
(45)
-34%
|
23
N/A
|
44
+89%
|
54
+22%
|
(12)
N/A
|
(103)
-739%
|
(85)
+18%
|
(231)
-173%
|
(113)
+51%
|
(20)
+83%
|
59
N/A
|
108
+83%
|
(80)
N/A
|
(255)
-217%
|
(24)
+91%
|
112
N/A
|
224
+100%
|
353
+58%
|
9
-97%
|
(6)
N/A
|
51
N/A
|
13
-74%
|
35
+170%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
215
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(61)
|
(64)
|
48
|
(41)
|
(307)
|
(371)
|
(466)
|
(619)
|
(514)
|
(532)
|
(463)
|
(476)
|
(453)
|
(483)
|
(521)
|
(523)
|
(556)
|
(540)
|
(709)
|
(725)
|
(687)
|
(755)
|
(754)
|
(694)
|
(720)
|
(707)
|
(743)
|
(622)
|
(726)
|
(740)
|
(727)
|
(858)
|
(840)
|
(784)
|
(633)
|
(691)
|
(611)
|
(604)
|
(600)
|
(521)
|
(503)
|
(596)
|
(530)
|
(411)
|
(434)
|
(467)
|
(602)
|
(35)
|
529
|
411
|
716
|
341
|
308
|
928
|
298
|
111
|
(354)
|
(563)
|
334
|
492
|
698
|
627
|
8
|
(472)
|
(595)
|
(702)
|
(597)
|
(349)
|
(505)
|
(679)
|
(578)
|
(484)
|
(542)
|
(312)
|
(465)
|
(1 066)
|
(907)
|
(896)
|
(795)
|
(482)
|
(619)
|
(941)
|
(1 098)
|
(820)
|
|
| Cash Paid for Dividends |
(35)
|
0
|
(105)
|
(70)
|
(70)
|
0
|
(98)
|
(98)
|
(98)
|
0
|
(110)
|
(110)
|
(110)
|
0
|
(125)
|
(125)
|
(125)
|
0
|
(63)
|
(125)
|
(125)
|
0
|
(143)
|
(170)
|
(170)
|
(172)
|
(187)
|
(197)
|
(197)
|
0
|
(190)
|
(198)
|
(198)
|
0
|
(205)
|
(190)
|
(190)
|
0
|
(158)
|
(128)
|
(128)
|
0
|
(118)
|
(108)
|
(107)
|
0
|
(113)
|
(135)
|
(135)
|
0
|
(255)
|
(308)
|
(308)
|
0
|
(265)
|
0
|
(238)
|
0
|
38
|
(190)
|
(190)
|
0
|
(175)
|
(140)
|
(140)
|
0
|
(110)
|
(98)
|
(98)
|
0
|
(107)
|
(112)
|
(112)
|
0
|
(123)
|
(140)
|
(140)
|
0
|
(93)
|
(48)
|
(48)
|
0
|
(47)
|
(75)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
(68)
|
0
|
(118)
|
(101)
|
(107)
|
(113)
|
(119)
|
(124)
|
(126)
|
(127)
|
(127)
|
(125)
|
(123)
|
(119)
|
(113)
|
(108)
|
(105)
|
(104)
|
(102)
|
(98)
|
(93)
|
(86)
|
(91)
|
(76)
|
(73)
|
(69)
|
(55)
|
(62)
|
(59)
|
(57)
|
(57)
|
(59)
|
(61)
|
(63)
|
(63)
|
(61)
|
(62)
|
(62)
|
(64)
|
(67)
|
(65)
|
(71)
|
(71)
|
(73)
|
(80)
|
(74)
|
(78)
|
(78)
|
(80)
|
(87)
|
(88)
|
(93)
|
(91)
|
(75)
|
(82)
|
(69)
|
(67)
|
(81)
|
(80)
|
(81)
|
(88)
|
(77)
|
(76)
|
(90)
|
(82)
|
(92)
|
(88)
|
(88)
|
(96)
|
(104)
|
(106)
|
(107)
|
(105)
|
|
| Cash from Financing Activities |
(96)
N/A
|
(99)
-3%
|
(57)
+43%
|
(111)
-95%
|
(162)
-46%
|
(227)
-40%
|
(350)
-54%
|
(502)
-44%
|
(612)
-22%
|
(630)
-3%
|
(618)
+2%
|
(654)
-6%
|
(563)
+14%
|
(711)
-26%
|
(746)
-5%
|
(755)
-1%
|
(793)
-5%
|
(783)
+1%
|
(895)
-14%
|
(976)
-9%
|
(938)
+4%
|
(1 008)
-7%
|
(1 022)
-1%
|
(987)
+3%
|
(1 008)
-2%
|
(992)
+2%
|
(1 038)
-5%
|
(924)
+11%
|
(1 026)
-11%
|
(1 037)
-1%
|
(1 015)
+2%
|
(1 149)
-13%
|
(1 123)
+2%
|
(1 073)
+5%
|
(914)
+15%
|
(954)
-4%
|
(870)
+9%
|
(849)
+2%
|
(819)
+3%
|
(707)
+14%
|
(688)
+3%
|
(780)
-13%
|
(707)
+9%
|
(580)
+18%
|
(604)
-4%
|
(637)
-5%
|
(775)
-22%
|
(232)
+70%
|
332
N/A
|
212
-36%
|
394
+86%
|
(32)
N/A
|
(71)
-118%
|
549
N/A
|
(41)
N/A
|
(206)
-405%
|
(665)
-223%
|
(879)
-32%
|
57
N/A
|
223
+292%
|
422
+89%
|
349
-17%
|
(260)
N/A
|
(704)
-171%
|
(810)
-15%
|
(925)
-14%
|
(776)
+16%
|
(514)
+34%
|
(683)
-33%
|
(856)
-25%
|
(767)
+10%
|
(684)
+11%
|
(732)
-7%
|
(501)
+32%
|
(678)
-35%
|
(1 288)
-90%
|
(1 139)
+12%
|
(1 123)
+1%
|
(976)
+13%
|
(625)
+36%
|
(770)
-23%
|
(1 095)
-42%
|
(1 253)
-14%
|
(1 000)
+20%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
4
N/A
|
1
-83%
|
1
+71%
|
47
+3 808%
|
21
-56%
|
28
+34%
|
14
-49%
|
(14)
N/A
|
1
N/A
|
(9)
N/A
|
16
N/A
|
27
+70%
|
47
+74%
|
49
+3%
|
24
-51%
|
42
+76%
|
9
-79%
|
16
+85%
|
22
+36%
|
35
+59%
|
57
+61%
|
36
-37%
|
29
-18%
|
19
-35%
|
27
+42%
|
43
+61%
|
9
-80%
|
(67)
N/A
|
8
N/A
|
(22)
N/A
|
34
N/A
|
68
+101%
|
2
-97%
|
4
+95%
|
(65)
N/A
|
(56)
+14%
|
(106)
-90%
|
(45)
+58%
|
(58)
-30%
|
(54)
+6%
|
(31)
+42%
|
(49)
-57%
|
4
N/A
|
10
+195%
|
(6)
N/A
|
(10)
-70%
|
10
N/A
|
104
+913%
|
31
-70%
|
34
+8%
|
128
+280%
|
86
-33%
|
(28)
N/A
|
0
N/A
|
(54)
N/A
|
(158)
-194%
|
(2)
+99%
|
(16)
-710%
|
(39)
-135%
|
(3)
+91%
|
36
N/A
|
19
-48%
|
7
-60%
|
(47)
N/A
|
(2)
+95%
|
(15)
-510%
|
(29)
-101%
|
(8)
+73%
|
(24)
-204%
|
(10)
+57%
|
75
N/A
|
43
-43%
|
0
-100%
|
(13)
N/A
|
(91)
-586%
|
(15)
+83%
|
6
N/A
|
8
+40%
|
4
-45%
|
(7)
N/A
|
10
N/A
|
29
+182%
|
21
-29%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(15)
N/A
|
(2)
+89%
|
(61)
-3 506%
|
(30)
+51%
|
65
N/A
|
74
+13%
|
209
+182%
|
304
+45%
|
346
+14%
|
371
+7%
|
312
-16%
|
382
+22%
|
289
-24%
|
435
+51%
|
455
+4%
|
384
-15%
|
460
+20%
|
382
-17%
|
459
+20%
|
540
+18%
|
497
-8%
|
794
+60%
|
836
+5%
|
923
+10%
|
345
-63%
|
993
+188%
|
1 086
+9%
|
936
-14%
|
961
+3%
|
1 020
+6%
|
983
-4%
|
1 173
+19%
|
1 184
+1%
|
1 127
-5%
|
1 014
-10%
|
945
-7%
|
902
-5%
|
737
-18%
|
702
-5%
|
696
-1%
|
571
-18%
|
669
+17%
|
647
-3%
|
513
-21%
|
647
+26%
|
681
+5%
|
807
+19%
|
266
-67%
|
(229)
N/A
|
(101)
+56%
|
(214)
-113%
|
194
N/A
|
99
-49%
|
(116)
N/A
|
(46)
+60%
|
59
N/A
|
527
+799%
|
268
-49%
|
(169)
N/A
|
(219)
-30%
|
(397)
-81%
|
(275)
+31%
|
246
N/A
|
658
+167%
|
703
+7%
|
930
+32%
|
861
-7%
|
565
-34%
|
902
+60%
|
941
+4%
|
772
-18%
|
696
-10%
|
663
-5%
|
578
-13%
|
916
+59%
|
1 217
+33%
|
1 006
-17%
|
897
-11%
|
622
-31%
|
612
-2%
|
763
+25%
|
1 050
+38%
|
1 266
+20%
|
983
-22%
|
|