Hyflux Ltd
SGX:600
Cash Flow Statement
Cash Flow Statement
Hyflux Ltd
| Jun-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
12
|
14
|
17
|
20
|
21
|
21
|
28
|
30
|
39
|
52
|
57
|
50
|
47
|
31
|
20
|
22
|
12
|
15
|
21
|
39
|
42
|
63
|
78
|
70
|
72
|
73
|
69
|
83
|
83
|
86
|
87
|
100
|
101
|
90
|
81
|
62
|
65
|
67
|
71
|
76
|
76
|
75
|
85
|
52
|
80
|
120
|
101
|
53
|
22
|
(11)
|
(11)
|
50
|
50
|
27
|
31
|
10
|
1
|
(30)
|
(67)
|
(116)
|
(139)
|
(233)
|
(1 210)
|
|
| Depreciation & Amortization |
0
|
2
|
3
|
4
|
2
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
8
|
8
|
8
|
10
|
10
|
11
|
11
|
17
|
17
|
18
|
20
|
28
|
29
|
31
|
31
|
37
|
36
|
35
|
35
|
24
|
24
|
23
|
46
|
42
|
45
|
46
|
23
|
33
|
31
|
32
|
32
|
22
|
27
|
38
|
51
|
63
|
58
|
45
|
33
|
22
|
22
|
22
|
20
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
8
|
8
|
8
|
4
|
4
|
4
|
4
|
4
|
0
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
3
|
2
|
2
|
1
|
1
|
2
|
2
|
2
|
2
|
(5)
|
(16)
|
(21)
|
(24)
|
(17)
|
(3)
|
1
|
4
|
(5)
|
(9)
|
(7)
|
3
|
8
|
11
|
14
|
15
|
16
|
13
|
10
|
14
|
13
|
17
|
21
|
(8)
|
(7)
|
(6)
|
(13)
|
14
|
18
|
11
|
21
|
22
|
23
|
31
|
45
|
44
|
3
|
(76)
|
(86)
|
(81)
|
(48)
|
28
|
13
|
10
|
19
|
35
|
49
|
53
|
48
|
47
|
61
|
48
|
63
|
52
|
952
|
|
| Cash Taxes Paid |
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(0)
|
1
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
3
|
6
|
7
|
8
|
9
|
8
|
7
|
8
|
7
|
9
|
10
|
7
|
8
|
10
|
9
|
11
|
12
|
10
|
9
|
7
|
4
|
5
|
8
|
9
|
10
|
9
|
7
|
7
|
7
|
5
|
4
|
3
|
6
|
9
|
13
|
11
|
8
|
(1)
|
(15)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
3
|
6
|
5
|
9
|
10
|
7
|
10
|
9
|
10
|
13
|
13
|
12
|
12
|
12
|
12
|
9
|
8
|
11
|
15
|
16
|
23
|
18
|
20
|
18
|
21
|
22
|
26
|
30
|
34
|
34
|
36
|
39
|
43
|
45
|
47
|
51
|
50
|
51
|
48
|
49
|
64
|
56
|
59
|
64
|
56
|
76
|
82
|
88
|
90
|
88
|
83
|
|
| Change in Working Capital |
(16)
|
(12)
|
(15)
|
(3)
|
3
|
(0)
|
(6)
|
(19)
|
(29)
|
(47)
|
(57)
|
(20)
|
(5)
|
(12)
|
20
|
(16)
|
(45)
|
(46)
|
(74)
|
(100)
|
29
|
74
|
66
|
42
|
(65)
|
(150)
|
(92)
|
(84)
|
(53)
|
(37)
|
(124)
|
(96)
|
(170)
|
(193)
|
(124)
|
(173)
|
(169)
|
(133)
|
(270)
|
(276)
|
(355)
|
(484)
|
(485)
|
(619)
|
(561)
|
(458)
|
(384)
|
(241)
|
(230)
|
(208)
|
(250)
|
(186)
|
(125)
|
(148)
|
(212)
|
(321)
|
(397)
|
(430)
|
(371)
|
(295)
|
(169)
|
(127)
|
81
|
180
|
|
| Cash from Operating Activities |
(4)
N/A
|
3
N/A
|
3
-16%
|
19
+573%
|
26
+37%
|
25
-5%
|
19
-25%
|
15
-23%
|
6
-57%
|
(8)
N/A
|
(17)
-101%
|
20
N/A
|
26
+28%
|
22
-17%
|
53
+145%
|
10
-80%
|
(14)
N/A
|
(34)
-141%
|
(62)
-84%
|
(79)
-27%
|
78
N/A
|
131
+68%
|
147
+12%
|
142
-3%
|
30
-79%
|
(53)
N/A
|
5
N/A
|
7
+24%
|
61
+820%
|
77
+27%
|
(2)
N/A
|
33
N/A
|
(49)
N/A
|
(70)
-42%
|
(9)
+87%
|
(74)
-690%
|
(56)
+24%
|
(15)
+74%
|
(157)
-966%
|
(150)
+5%
|
(234)
-56%
|
(362)
-55%
|
(357)
+1%
|
(443)
-24%
|
(422)
+5%
|
(331)
+22%
|
(293)
+11%
|
(203)
+31%
|
(226)
-12%
|
(203)
+10%
|
(201)
+1%
|
(152)
+24%
|
(44)
+71%
|
(51)
-17%
|
(112)
-119%
|
(190)
-70%
|
(272)
-43%
|
(324)
-19%
|
(308)
+5%
|
(268)
+13%
|
(214)
+20%
|
(180)
+16%
|
(78)
+56%
|
(57)
+27%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(4)
|
(5)
|
(9)
|
(21)
|
(22)
|
(30)
|
(34)
|
(113)
|
(34)
|
(53)
|
(74)
|
(90)
|
(77)
|
(53)
|
(55)
|
(44)
|
(32)
|
(55)
|
(34)
|
(31)
|
(52)
|
(64)
|
(37)
|
(49)
|
(34)
|
4
|
(24)
|
(38)
|
(38)
|
(45)
|
(41)
|
(41)
|
(39)
|
(39)
|
(42)
|
(58)
|
(58)
|
(65)
|
(66)
|
(45)
|
(40)
|
(27)
|
(22)
|
(13)
|
(13)
|
(11)
|
(12)
|
(14)
|
(18)
|
(20)
|
(25)
|
(29)
|
(30)
|
(32)
|
(30)
|
(36)
|
(35)
|
(33)
|
(28)
|
(16)
|
(28)
|
(25)
|
(25)
|
|
| Other Items |
(6)
|
(2)
|
(1)
|
(2)
|
(1)
|
(17)
|
(31)
|
(48)
|
(1)
|
(78)
|
(54)
|
(8)
|
34
|
22
|
5
|
(17)
|
(16)
|
10
|
12
|
(9)
|
(112)
|
(153)
|
(146)
|
(137)
|
(43)
|
(38)
|
(37)
|
(50)
|
(55)
|
(24)
|
(47)
|
(27)
|
(55)
|
(56)
|
(68)
|
(50)
|
(1)
|
(6)
|
25
|
13
|
6
|
5
|
9
|
(13)
|
(13)
|
46
|
200
|
227
|
220
|
172
|
(13)
|
(85)
|
(75)
|
(112)
|
(84)
|
(107)
|
(110)
|
188
|
180
|
264
|
349
|
77
|
84
|
84
|
|
| Cash from Investing Activities |
(6)
N/A
|
(6)
+0%
|
(6)
-5%
|
(11)
-81%
|
(23)
-99%
|
(39)
-73%
|
(60)
-54%
|
(82)
-37%
|
(115)
-40%
|
(112)
+2%
|
(107)
+4%
|
(82)
+23%
|
(56)
+32%
|
(55)
+2%
|
(48)
+12%
|
(73)
-51%
|
(59)
+19%
|
(22)
+64%
|
(44)
-104%
|
(44)
0%
|
(142)
-224%
|
(205)
-44%
|
(211)
-3%
|
(174)
+18%
|
(92)
+47%
|
(71)
+22%
|
(32)
+55%
|
(74)
-127%
|
(93)
-26%
|
(61)
+34%
|
(92)
-49%
|
(68)
+26%
|
(96)
-41%
|
(95)
+1%
|
(107)
-13%
|
(91)
+15%
|
(59)
+35%
|
(65)
-9%
|
(40)
+38%
|
(53)
-32%
|
(39)
+26%
|
(35)
+10%
|
(18)
+50%
|
(35)
-100%
|
(26)
+26%
|
34
N/A
|
190
+461%
|
215
+13%
|
206
-4%
|
154
-25%
|
(32)
N/A
|
(110)
-239%
|
(104)
+6%
|
(142)
-37%
|
(117)
+18%
|
(137)
-18%
|
(146)
-6%
|
153
N/A
|
147
-4%
|
237
+61%
|
333
+41%
|
49
-85%
|
60
+21%
|
59
-2%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
13
|
25
|
25
|
13
|
1
|
1
|
2
|
2
|
2
|
38
|
38
|
39
|
39
|
4
|
3
|
3
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
3
|
2
|
1
|
0
|
5
|
27
|
104
|
105
|
102
|
84
|
399
|
399
|
394
|
375
|
(42)
|
(50)
|
(47)
|
(30)
|
(7)
|
2
|
2
|
2
|
1
|
1
|
(10)
|
(20)
|
(22)
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
5
|
6
|
6
|
(1)
|
31
|
88
|
74
|
137
|
129
|
81
|
92
|
29
|
6
|
(7)
|
4
|
39
|
28
|
91
|
152
|
140
|
150
|
125
|
72
|
51
|
117
|
82
|
136
|
135
|
115
|
96
|
173
|
162
|
120
|
45
|
264
|
206
|
187
|
461
|
74
|
263
|
330
|
227
|
370
|
252
|
126
|
4
|
(175)
|
(148)
|
(138)
|
(34)
|
206
|
195
|
237
|
127
|
59
|
256
|
580
|
592
|
567
|
402
|
107
|
184
|
89
|
|
| Cash Paid for Dividends |
0
|
(2)
|
0
|
(3)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(18)
|
(18)
|
(18)
|
0
|
(29)
|
(34)
|
(34)
|
0
|
(36)
|
(36)
|
(48)
|
0
|
(48)
|
(48)
|
(48)
|
0
|
(50)
|
(50)
|
(50)
|
0
|
(43)
|
(52)
|
(52)
|
(65)
|
(64)
|
(68)
|
(68)
|
(68)
|
(63)
|
(59)
|
(74)
|
(70)
|
(79)
|
(65)
|
(65)
|
0
|
(39)
|
(39)
|
|
| Other |
17
|
0
|
0
|
(1)
|
(0)
|
0
|
2
|
2
|
1
|
0
|
(1)
|
1
|
1
|
(0)
|
(1)
|
(4)
|
2
|
2
|
2
|
1
|
(8)
|
(10)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(9)
|
(8)
|
(11)
|
(15)
|
(17)
|
(23)
|
(18)
|
(20)
|
(18)
|
(21)
|
(22)
|
(26)
|
(37)
|
(41)
|
(43)
|
(39)
|
(35)
|
257
|
258
|
423
|
420
|
125
|
123
|
(47)
|
(44)
|
(58)
|
409
|
215
|
202
|
(105)
|
(583)
|
(401)
|
(385)
|
(71)
|
(231)
|
(196)
|
|
| Cash from Financing Activities |
17
N/A
|
16
-7%
|
23
+49%
|
10
-57%
|
11
+10%
|
31
+182%
|
89
+188%
|
76
-15%
|
139
+82%
|
129
-7%
|
114
-12%
|
127
+11%
|
65
-49%
|
41
-36%
|
(11)
N/A
|
(4)
+65%
|
37
N/A
|
25
-32%
|
89
+251%
|
150
+69%
|
130
-14%
|
139
+7%
|
109
-21%
|
54
-50%
|
31
-42%
|
97
+209%
|
53
-45%
|
106
+101%
|
113
+6%
|
117
+4%
|
160
+37%
|
228
+42%
|
213
-6%
|
147
-31%
|
389
+165%
|
607
+56%
|
535
-12%
|
492
-8%
|
349
-29%
|
(50)
N/A
|
131
N/A
|
211
+61%
|
128
-39%
|
283
+121%
|
168
-41%
|
334
+99%
|
220
-34%
|
197
-11%
|
210
+7%
|
(97)
N/A
|
3
N/A
|
67
+2 133%
|
60
-12%
|
96
+62%
|
460
+377%
|
203
-56%
|
384
+89%
|
405
+6%
|
(71)
N/A
|
101
N/A
|
(48)
N/A
|
(20)
+57%
|
(86)
-325%
|
(146)
-70%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(4)
|
(5)
|
(2)
|
1
|
1
|
0
|
1
|
(1)
|
3
|
1
|
4
|
1
|
(3)
|
(5)
|
(8)
|
(6)
|
(15)
|
(13)
|
(15)
|
(17)
|
1
|
0
|
(2)
|
3
|
(20)
|
(15)
|
(5)
|
6
|
16
|
14
|
7
|
(12)
|
(7)
|
9
|
27
|
28
|
35
|
4
|
(13)
|
(9)
|
(18)
|
(4)
|
(10)
|
(4)
|
(5)
|
(7)
|
(1)
|
(0)
|
1
|
|
| Net Change in Cash |
6
N/A
|
13
+110%
|
20
+55%
|
17
-15%
|
15
-12%
|
17
+14%
|
49
+189%
|
9
-81%
|
29
+211%
|
9
-71%
|
(11)
N/A
|
65
N/A
|
35
-46%
|
6
-83%
|
(9)
N/A
|
(70)
-668%
|
(41)
+42%
|
(31)
+23%
|
(16)
+50%
|
29
N/A
|
65
+128%
|
66
+1%
|
44
-33%
|
26
-43%
|
(30)
N/A
|
(23)
+22%
|
27
N/A
|
36
+33%
|
75
+111%
|
124
+65%
|
60
-51%
|
178
+195%
|
55
-69%
|
(34)
N/A
|
256
N/A
|
443
+73%
|
419
-5%
|
411
-2%
|
154
-62%
|
(273)
N/A
|
(158)
+42%
|
(191)
-21%
|
(241)
-26%
|
(179)
+26%
|
(266)
-48%
|
44
N/A
|
105
+137%
|
203
+93%
|
199
-2%
|
(119)
N/A
|
(202)
-70%
|
(160)
+21%
|
(84)
+48%
|
(110)
-31%
|
223
N/A
|
(141)
N/A
|
(38)
+73%
|
225
N/A
|
(236)
N/A
|
65
N/A
|
64
-1%
|
(152)
N/A
|
(105)
+31%
|
(144)
-37%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(4)
N/A
|
(1)
+77%
|
(3)
-148%
|
10
N/A
|
5
-48%
|
3
-41%
|
(11)
N/A
|
(20)
-83%
|
(107)
-439%
|
(43)
+60%
|
(70)
-64%
|
(54)
+23%
|
(64)
-18%
|
(55)
+13%
|
(0)
+100%
|
(45)
-56 213%
|
(58)
-28%
|
(65)
-13%
|
(117)
-80%
|
(113)
+3%
|
47
N/A
|
79
+67%
|
83
+5%
|
105
+27%
|
(19)
N/A
|
(86)
-355%
|
10
N/A
|
(17)
N/A
|
22
N/A
|
39
+74%
|
(47)
N/A
|
(8)
+83%
|
(90)
-1 054%
|
(109)
-21%
|
(48)
+56%
|
(116)
-141%
|
(115)
+1%
|
(73)
+36%
|
(222)
-205%
|
(215)
+3%
|
(279)
-30%
|
(402)
-44%
|
(384)
+4%
|
(465)
-21%
|
(436)
+6%
|
(343)
+21%
|
(304)
+12%
|
(214)
+29%
|
(240)
-12%
|
(221)
+8%
|
(220)
+0%
|
(177)
+20%
|
(72)
+59%
|
(82)
-13%
|
(144)
-77%
|
(220)
-53%
|
(308)
-40%
|
(359)
-16%
|
(341)
+5%
|
(296)
+13%
|
(230)
+22%
|
(208)
+10%
|
(103)
+50%
|
(83)
+20%
|
|