Chip Eng Seng Corporation Ltd
SGX:C29
Cash Flow Statement
Cash Flow Statement
Chip Eng Seng Corporation Ltd
| 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
209
|
220
|
155
|
142
|
91
|
79
|
88
|
109
|
109
|
108
|
95
|
85
|
106
|
116
|
172
|
324
|
318
|
323
|
250
|
68
|
50
|
54
|
55
|
76
|
89
|
62
|
73
|
71
|
71
|
95
|
87
|
98
|
93
|
72
|
67
|
44
|
2
|
(77)
|
(41)
|
(13)
|
24
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
8
|
9
|
11
|
14
|
16
|
19
|
19
|
20
|
21
|
22
|
26
|
34
|
40
|
43
|
47
|
48
|
|
| Other Non-Cash Items |
(164)
|
(155)
|
(55)
|
(28)
|
1
|
(3)
|
(6)
|
(35)
|
(34)
|
(43)
|
(67)
|
(54)
|
(52)
|
(47)
|
(34)
|
(51)
|
(53)
|
(45)
|
(29)
|
27
|
27
|
35
|
36
|
16
|
12
|
17
|
12
|
35
|
52
|
34
|
51
|
73
|
74
|
96
|
100
|
69
|
64
|
81
|
91
|
84
|
72
|
|
| Cash Taxes Paid |
(2)
|
(1)
|
2
|
1
|
3
|
8
|
13
|
6
|
8
|
10
|
23
|
35
|
36
|
29
|
11
|
8
|
3
|
15
|
25
|
27
|
33
|
30
|
29
|
34
|
28
|
26
|
33
|
22
|
22
|
21
|
3
|
6
|
6
|
4
|
9
|
7
|
2
|
21
|
31
|
16
|
17
|
|
| Cash Interest Paid |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
7
|
9
|
16
|
19
|
19
|
19
|
34
|
37
|
41
|
47
|
46
|
49
|
57
|
61
|
61
|
69
|
67
|
73
|
66
|
57
|
43
|
35
|
32
|
33
|
|
| Change in Working Capital |
(371)
|
(358)
|
(325)
|
(278)
|
(103)
|
(101)
|
117
|
60
|
75
|
(87)
|
(233)
|
(148)
|
(168)
|
184
|
109
|
(350)
|
(261)
|
(491)
|
(247)
|
199
|
93
|
(120)
|
(289)
|
(356)
|
(253)
|
127
|
(14)
|
(609)
|
(688)
|
(1 083)
|
(837)
|
(289)
|
(272)
|
(68)
|
(79)
|
(69)
|
104
|
97
|
305
|
417
|
380
|
|
| Cash from Operating Activities |
(325)
N/A
|
(291)
+11%
|
(224)
+23%
|
(163)
+27%
|
(9)
+94%
|
(24)
-158%
|
201
N/A
|
137
-32%
|
153
+12%
|
(18)
N/A
|
(201)
-1 048%
|
(114)
+43%
|
(110)
+3%
|
257
N/A
|
251
-2%
|
(74)
N/A
|
8
N/A
|
(208)
N/A
|
(20)
+90%
|
300
N/A
|
177
-41%
|
(24)
N/A
|
(191)
-687%
|
(257)
-35%
|
(145)
+43%
|
213
N/A
|
79
-63%
|
(491)
N/A
|
(551)
-12%
|
(937)
-70%
|
(680)
+27%
|
(98)
+86%
|
(85)
+14%
|
120
N/A
|
111
-8%
|
69
-38%
|
204
+196%
|
140
-31%
|
397
+183%
|
535
+35%
|
523
-2%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(8)
|
(7)
|
(7)
|
(5)
|
(4)
|
(7)
|
(137)
|
(139)
|
(143)
|
(143)
|
(18)
|
(23)
|
(32)
|
(39)
|
(56)
|
(63)
|
(54)
|
(43)
|
(21)
|
(8)
|
(3)
|
(2)
|
(2)
|
(94)
|
(98)
|
(99)
|
(119)
|
(59)
|
(56)
|
(70)
|
(22)
|
(6)
|
8
|
15
|
(20)
|
(37)
|
(50)
|
(34)
|
(12)
|
(14)
|
|
| Other Items |
228
|
234
|
177
|
131
|
43
|
31
|
46
|
68
|
61
|
54
|
(80)
|
(106)
|
(164)
|
(136)
|
(5)
|
(3)
|
59
|
35
|
12
|
3
|
5
|
5
|
1
|
11
|
15
|
10
|
77
|
44
|
22
|
24
|
(51)
|
(49)
|
(35)
|
(40)
|
(45)
|
(24)
|
(22)
|
(7)
|
(23)
|
(16)
|
(22)
|
|
| Cash from Investing Activities |
220
N/A
|
225
+2%
|
170
-25%
|
124
-27%
|
38
-69%
|
26
-31%
|
39
+49%
|
(68)
N/A
|
(77)
-13%
|
(88)
-15%
|
(224)
-153%
|
(124)
+45%
|
(187)
-50%
|
(167)
+10%
|
(44)
+74%
|
(59)
-32%
|
(5)
+92%
|
(20)
-326%
|
(31)
-57%
|
(18)
+42%
|
(3)
+82%
|
3
N/A
|
(1)
N/A
|
9
N/A
|
(79)
N/A
|
(88)
-11%
|
(22)
+75%
|
(75)
-243%
|
(37)
+51%
|
(32)
+13%
|
(121)
-276%
|
(71)
+41%
|
(42)
+42%
|
(32)
+22%
|
(30)
+6%
|
(44)
-46%
|
(59)
-34%
|
(58)
+2%
|
(58)
+0%
|
(29)
+50%
|
(36)
-27%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(8)
|
(1)
|
(5)
|
(8)
|
(15)
|
(15)
|
(14)
|
(14)
|
(8)
|
(6)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
259
|
229
|
194
|
125
|
204
|
236
|
67
|
52
|
(117)
|
36
|
291
|
307
|
258
|
(82)
|
(209)
|
174
|
137
|
398
|
383
|
(81)
|
(54)
|
207
|
207
|
312
|
393
|
27
|
14
|
364
|
351
|
712
|
694
|
277
|
363
|
(67)
|
(68)
|
(32)
|
(135)
|
(25)
|
(256)
|
(357)
|
(541)
|
|
| Cash Paid for Dividends |
0
|
(27)
|
(27)
|
(27)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(26)
|
(26)
|
(26)
|
0
|
(26)
|
(26)
|
(26)
|
0
|
(37)
|
(37)
|
(37)
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(25)
|
0
|
(25)
|
0
|
(25)
|
(50)
|
(25)
|
0
|
(31)
|
(47)
|
(16)
|
(16)
|
|
| Other |
(65)
|
(66)
|
(66)
|
(38)
|
(233)
|
(236)
|
(239)
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
5
|
5
|
5
|
2
|
0
|
0
|
(32)
|
65
|
38
|
(31)
|
(1)
|
(2)
|
(6)
|
|
| Cash from Financing Activities |
174
N/A
|
137
-21%
|
101
-26%
|
61
-40%
|
(55)
N/A
|
(26)
+53%
|
(199)
-663%
|
18
N/A
|
44
+144%
|
201
+356%
|
460
+129%
|
280
-39%
|
228
-19%
|
(116)
N/A
|
(249)
-115%
|
133
N/A
|
97
-27%
|
346
+256%
|
339
-2%
|
(124)
N/A
|
(95)
+24%
|
182
N/A
|
182
0%
|
287
+58%
|
368
+28%
|
2
-99%
|
(11)
N/A
|
342
N/A
|
331
-3%
|
692
+109%
|
677
-2%
|
257
-62%
|
341
+33%
|
(90)
N/A
|
(125)
-40%
|
8
N/A
|
(97)
N/A
|
(88)
+10%
|
(304)
-247%
|
(374)
-23%
|
(562)
-50%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
0
|
(1)
|
1
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
|
| Net Change in Cash |
69
N/A
|
72
+4%
|
47
-34%
|
22
-53%
|
(26)
N/A
|
(23)
+12%
|
41
N/A
|
86
+110%
|
120
+39%
|
95
-21%
|
35
-63%
|
42
+21%
|
(69)
N/A
|
(27)
+62%
|
(42)
-58%
|
1
N/A
|
101
+12 101%
|
118
+17%
|
286
+143%
|
157
-45%
|
79
-50%
|
160
+103%
|
(8)
N/A
|
39
N/A
|
143
+267%
|
128
-11%
|
46
-64%
|
(224)
N/A
|
(259)
-16%
|
(277)
-7%
|
(126)
+55%
|
85
N/A
|
214
+152%
|
(4)
N/A
|
(46)
-1 089%
|
32
N/A
|
49
+53%
|
(4)
N/A
|
36
N/A
|
132
+267%
|
(75)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(333)
N/A
|
(300)
+10%
|
(231)
+23%
|
(169)
+27%
|
(14)
+92%
|
(28)
-104%
|
194
N/A
|
0
N/A
|
15
N/A
|
(160)
N/A
|
(344)
-115%
|
(132)
+62%
|
(133)
-1%
|
225
N/A
|
213
-6%
|
(130)
N/A
|
(55)
+58%
|
(263)
-377%
|
(63)
+76%
|
279
N/A
|
169
-39%
|
(27)
N/A
|
(193)
-610%
|
(259)
-35%
|
(239)
+8%
|
115
N/A
|
(19)
N/A
|
(609)
-3 074%
|
(610)
0%
|
(993)
-63%
|
(750)
+24%
|
(120)
+84%
|
(91)
+24%
|
128
N/A
|
126
-1%
|
49
-61%
|
167
+241%
|
90
-46%
|
363
+304%
|
523
+44%
|
509
-3%
|
|