KSH Holdings Ltd
SGX:ER0
Cash Flow Statement
Cash Flow Statement
KSH Holdings Ltd
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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
29
|
25
|
26
|
27
|
32
|
37
|
42
|
49
|
51
|
53
|
50
|
49
|
43
|
45
|
46
|
46
|
64
|
66
|
66
|
67
|
51
|
47
|
47
|
43
|
38
|
39
|
36
|
35
|
33
|
32
|
12
|
10
|
15
|
18
|
1
|
(5)
|
11
|
24
|
24
|
24
|
2
|
|
Depreciation & Amortization |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
|
Other Non-Cash Items |
(2)
|
(2)
|
(7)
|
(10)
|
(13)
|
(18)
|
(22)
|
(28)
|
(34)
|
(34)
|
(31)
|
(30)
|
(26)
|
(29)
|
(31)
|
(31)
|
(49)
|
(51)
|
(46)
|
(45)
|
(28)
|
(25)
|
(17)
|
(12)
|
(10)
|
(10)
|
(15)
|
(13)
|
(12)
|
(13)
|
6
|
0
|
(5)
|
(7)
|
3
|
3
|
(7)
|
(29)
|
(29)
|
(17)
|
(4)
|
|
Cash Taxes Paid |
4
|
5
|
5
|
5
|
5
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
6
|
6
|
5
|
5
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
|
Cash Interest Paid |
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
6
|
5
|
4
|
3
|
2
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
5
|
4
|
3
|
2
|
2
|
3
|
3
|
5
|
8
|
|
Change in Working Capital |
(13)
|
(14)
|
(13)
|
(20)
|
(17)
|
2
|
(1)
|
6
|
8
|
3
|
5
|
(2)
|
6
|
(2)
|
10
|
20
|
25
|
38
|
36
|
23
|
19
|
1
|
(23)
|
(22)
|
(32)
|
(40)
|
(13)
|
(21)
|
(9)
|
(12)
|
(14)
|
13
|
19
|
15
|
12
|
19
|
10
|
48
|
10
|
(47)
|
(20)
|
|
Cash from Operating Activities |
16
N/A
|
10
-37%
|
7
-24%
|
(1)
N/A
|
4
N/A
|
22
+410%
|
20
-11%
|
28
+41%
|
26
-8%
|
24
-9%
|
26
+9%
|
19
-28%
|
24
+28%
|
16
-35%
|
27
+74%
|
37
+35%
|
42
+15%
|
55
+30%
|
58
+6%
|
47
-20%
|
44
-5%
|
24
-45%
|
9
-63%
|
12
+34%
|
(2)
N/A
|
(9)
-321%
|
9
N/A
|
3
-68%
|
13
+366%
|
9
-36%
|
6
-35%
|
26
+371%
|
32
+22%
|
28
-12%
|
18
-35%
|
20
+11%
|
16
-20%
|
46
+187%
|
8
-84%
|
(38)
N/A
|
(21)
+46%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(2)
|
(4)
|
(10)
|
(12)
|
(11)
|
(10)
|
(3)
|
(6)
|
(6)
|
(1)
|
4
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
|
Other Items |
(13)
|
(17)
|
(14)
|
(12)
|
(19)
|
(13)
|
(10)
|
(12)
|
(9)
|
(12)
|
(5)
|
(17)
|
(44)
|
(26)
|
(26)
|
0
|
31
|
22
|
20
|
17
|
39
|
38
|
31
|
47
|
(30)
|
(38)
|
(103)
|
(98)
|
(55)
|
(39)
|
21
|
(4)
|
3
|
6
|
18
|
(9)
|
14
|
17
|
(22)
|
(52)
|
31
|
|
Cash from Investing Activities |
(15)
N/A
|
(18)
-24%
|
(14)
+21%
|
(13)
+8%
|
(20)
-54%
|
(14)
+30%
|
(12)
+17%
|
(13)
-10%
|
(10)
+21%
|
(14)
-33%
|
(6)
+54%
|
(19)
-195%
|
(45)
-141%
|
(28)
+39%
|
(28)
-1%
|
(1)
+96%
|
29
N/A
|
21
-29%
|
18
-12%
|
16
-12%
|
38
+138%
|
37
-1%
|
30
-19%
|
46
+52%
|
(32)
N/A
|
(42)
-28%
|
(113)
-172%
|
(110)
+3%
|
(66)
+40%
|
(49)
+26%
|
18
N/A
|
(10)
N/A
|
(3)
+65%
|
6
N/A
|
22
+281%
|
(10)
N/A
|
13
N/A
|
17
+25%
|
(23)
N/A
|
(52)
-126%
|
31
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
1
|
0
|
(0)
|
(1)
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(14)
|
(15)
|
(19)
|
(4)
|
11
|
11
|
12
|
17
|
13
|
73
|
57
|
40
|
50
|
(38)
|
(23)
|
26
|
13
|
37
|
43
|
(69)
|
(59)
|
(60)
|
(73)
|
(16)
|
13
|
14
|
49
|
102
|
52
|
76
|
37
|
(25)
|
(26)
|
(1)
|
7
|
(11)
|
8
|
(24)
|
(6)
|
85
|
10
|
|
Cash Paid for Dividends |
(7)
|
(7)
|
(7)
|
0
|
(6)
|
(7)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(12)
|
(13)
|
(13)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(15)
|
(15)
|
(15)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(13)
|
(12)
|
(6)
|
(7)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
|
Other |
(1)
|
(2)
|
(0)
|
(4)
|
(4)
|
(2)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(5)
|
(6)
|
(6)
|
(10)
|
(15)
|
(15)
|
(15)
|
(11)
|
(10)
|
(9)
|
(8)
|
(12)
|
(6)
|
(7)
|
(7)
|
(11)
|
(8)
|
(9)
|
(13)
|
(16)
|
(19)
|
(26)
|
5
|
11
|
(5)
|
(2)
|
(2)
|
(6)
|
5
|
|
Cash from Financing Activities |
(20)
N/A
|
(24)
-16%
|
(26)
-11%
|
(15)
+42%
|
0
N/A
|
(1)
N/A
|
14
N/A
|
17
+27%
|
13
-25%
|
72
+453%
|
42
-43%
|
27
-35%
|
32
+18%
|
(57)
N/A
|
(43)
+24%
|
2
N/A
|
(18)
N/A
|
6
N/A
|
13
+107%
|
(95)
N/A
|
(81)
+15%
|
(80)
+1%
|
(91)
-14%
|
(39)
+58%
|
(9)
+78%
|
(7)
+15%
|
27
N/A
|
77
+182%
|
32
-59%
|
54
+69%
|
11
-79%
|
(53)
N/A
|
(59)
-10%
|
(41)
+30%
|
4
N/A
|
(7)
N/A
|
(10)
-50%
|
(37)
-262%
|
(19)
+48%
|
68
N/A
|
4
-94%
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
|
Net Change in Cash |
(19)
N/A
|
(32)
-67%
|
(33)
-4%
|
(29)
+11%
|
(16)
+45%
|
7
N/A
|
22
+198%
|
33
+50%
|
29
-12%
|
82
+184%
|
61
-26%
|
27
-56%
|
11
-60%
|
(69)
N/A
|
(43)
+37%
|
38
N/A
|
54
+41%
|
82
+52%
|
89
+9%
|
(33)
N/A
|
1
N/A
|
(18)
N/A
|
(52)
-186%
|
19
N/A
|
(43)
N/A
|
(58)
-34%
|
(77)
-33%
|
(30)
+61%
|
(21)
+31%
|
14
N/A
|
35
+150%
|
(37)
N/A
|
(30)
+18%
|
(8)
+75%
|
44
N/A
|
3
-93%
|
19
+550%
|
25
+32%
|
(35)
N/A
|
(23)
+36%
|
14
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
14
N/A
|
9
-40%
|
7
-19%
|
(2)
N/A
|
3
N/A
|
21
+576%
|
18
-14%
|
27
+48%
|
25
-7%
|
22
-10%
|
25
+10%
|
17
-30%
|
23
+31%
|
14
-37%
|
26
+82%
|
36
+38%
|
40
+14%
|
53
+31%
|
57
+7%
|
45
-20%
|
43
-5%
|
23
-46%
|
8
-64%
|
11
+25%
|
(4)
N/A
|
(13)
-198%
|
(1)
+88%
|
(9)
-490%
|
3
N/A
|
(2)
N/A
|
3
N/A
|
20
+701%
|
25
+27%
|
27
+7%
|
22
-19%
|
19
-16%
|
15
-20%
|
45
+206%
|
7
-85%
|
(39)
N/A
|
(21)
+46%
|