GSH Corporation Ltd
SGX:BDX
Cash Flow Statement
Cash Flow Statement
GSH Corporation Ltd
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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
58
|
(9)
|
(5)
|
9
|
27
|
30
|
18
|
12
|
(4)
|
(8)
|
70
|
72
|
91
|
94
|
23
|
23
|
9
|
8
|
7
|
12
|
10
|
6
|
(16)
|
(27)
|
(29)
|
(22)
|
(22)
|
(29)
|
(8)
|
|
Depreciation & Amortization |
9
|
12
|
12
|
11
|
11
|
11
|
9
|
9
|
9
|
8
|
9
|
10
|
9
|
10
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
11
|
11
|
12
|
11
|
11
|
11
|
11
|
11
|
|
Other Non-Cash Items |
(61)
|
8
|
16
|
12
|
15
|
11
|
13
|
19
|
16
|
21
|
(56)
|
(57)
|
(81)
|
(83)
|
(10)
|
(9)
|
14
|
15
|
16
|
18
|
28
|
30
|
18
|
14
|
23
|
21
|
27
|
36
|
29
|
|
Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
7
|
4
|
7
|
8
|
3
|
1
|
1
|
0
|
1
|
|
Cash Interest Paid |
16
|
23
|
29
|
32
|
28
|
27
|
28
|
26
|
31
|
30
|
31
|
29
|
23
|
20
|
16
|
16
|
20
|
21
|
22
|
23
|
20
|
19
|
17
|
15
|
16
|
18
|
21
|
24
|
29
|
|
Change in Working Capital |
(598)
|
(636)
|
(598)
|
53
|
(14)
|
3
|
(1)
|
(26)
|
(9)
|
13
|
19
|
22
|
15
|
(19)
|
(28)
|
(41)
|
(29)
|
(30)
|
(31)
|
(30)
|
(101)
|
(132)
|
(47)
|
(65)
|
(101)
|
19
|
48
|
(18)
|
(48)
|
|
Cash from Operating Activities |
(592)
N/A
|
(625)
-6%
|
(575)
+8%
|
85
N/A
|
39
-54%
|
56
+44%
|
39
-30%
|
14
-64%
|
12
-13%
|
35
+183%
|
43
+22%
|
46
+8%
|
34
-26%
|
2
-95%
|
(5)
N/A
|
(17)
-266%
|
3
N/A
|
3
-7%
|
3
-9%
|
11
+273%
|
(51)
N/A
|
(84)
-64%
|
(33)
+60%
|
(67)
-101%
|
(96)
-45%
|
29
N/A
|
65
+124%
|
0
-100%
|
(16)
N/A
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(8)
|
(7)
|
(6)
|
(5)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(16)
|
(17)
|
(10)
|
(9)
|
(28)
|
(28)
|
(26)
|
(38)
|
(26)
|
(34)
|
(31)
|
|
Other Items |
(215)
|
13
|
(4)
|
(2)
|
(13)
|
(29)
|
4
|
(8)
|
4
|
(29)
|
226
|
364
|
355
|
187
|
(58)
|
(143)
|
(155)
|
26
|
42
|
(2)
|
14
|
72
|
132
|
74
|
13
|
0
|
(0)
|
(5)
|
1
|
|
Cash from Investing Activities |
(221)
N/A
|
5
N/A
|
(10)
N/A
|
(7)
+29%
|
(18)
-144%
|
(32)
-77%
|
1
N/A
|
(10)
N/A
|
0
N/A
|
(33)
N/A
|
222
N/A
|
361
+63%
|
343
-5%
|
175
-49%
|
(72)
N/A
|
(158)
-120%
|
(170)
-8%
|
11
N/A
|
27
+133%
|
(18)
N/A
|
3
N/A
|
63
+1 690%
|
104
+66%
|
46
-56%
|
(13)
N/A
|
(37)
-184%
|
(26)
+30%
|
(39)
-50%
|
(30)
+24%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
699
|
691
|
652
|
24
|
(25)
|
(36)
|
4
|
8
|
(10)
|
26
|
(271)
|
(278)
|
(182)
|
(84)
|
136
|
144
|
102
|
(42)
|
10
|
13
|
57
|
(4)
|
(105)
|
(34)
|
80
|
56
|
1
|
35
|
38
|
|
Cash Paid for Dividends |
0
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(20)
|
(20)
|
0
|
(44)
|
0
|
(24)
|
0
|
0
|
(24)
|
0
|
(5)
|
(5)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
|
Other |
6
|
6
|
(22)
|
(25)
|
(28)
|
(27)
|
(28)
|
(26)
|
(31)
|
(30)
|
(31)
|
(29)
|
(23)
|
(20)
|
(16)
|
(16)
|
(20)
|
(21)
|
(20)
|
(15)
|
(12)
|
14
|
10
|
12
|
13
|
(15)
|
(21)
|
(26)
|
(27)
|
|
Cash from Financing Activities |
705
N/A
|
697
-1%
|
625
-10%
|
(6)
N/A
|
(58)
-820%
|
(68)
-19%
|
(27)
+61%
|
(24)
+10%
|
(47)
-97%
|
(10)
+78%
|
(305)
-2 920%
|
(326)
-7%
|
(225)
+31%
|
(123)
+45%
|
76
N/A
|
103
+37%
|
58
-44%
|
(87)
N/A
|
(11)
+88%
|
(2)
+84%
|
45
N/A
|
5
-90%
|
(100)
N/A
|
(23)
+77%
|
93
N/A
|
41
-56%
|
(21)
N/A
|
8
N/A
|
11
+35%
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
2
|
1
|
1
|
0
|
(3)
|
|
Net Change in Cash |
(108)
N/A
|
77
N/A
|
39
-49%
|
69
+76%
|
(38)
N/A
|
(46)
-21%
|
14
N/A
|
(19)
N/A
|
(34)
-83%
|
(9)
+75%
|
(42)
-383%
|
80
N/A
|
153
+91%
|
54
-65%
|
(1)
N/A
|
(71)
-13 605%
|
(109)
-52%
|
(73)
+33%
|
18
N/A
|
(9)
N/A
|
(3)
+72%
|
(17)
-553%
|
(29)
-74%
|
(43)
-46%
|
(14)
+67%
|
34
N/A
|
19
-42%
|
(30)
N/A
|
(38)
-24%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
(598)
N/A
|
(633)
-6%
|
(582)
+8%
|
79
N/A
|
34
-57%
|
52
+55%
|
37
-30%
|
11
-69%
|
8
-27%
|
31
+271%
|
38
+24%
|
42
+10%
|
22
-48%
|
(11)
N/A
|
(18)
-69%
|
(32)
-73%
|
(11)
+66%
|
(12)
-9%
|
(13)
-10%
|
(6)
+55%
|
(62)
-945%
|
(93)
-51%
|
(61)
+34%
|
(95)
-55%
|
(123)
-29%
|
(9)
+93%
|
39
N/A
|
(34)
N/A
|
(47)
-37%
|