Great Eastern Holdings Ltd
SGX:G07
Cash Flow Statement
Cash Flow Statement
Great Eastern Holdings Ltd
| Dec-2002 | Mar-2003 | Jun-2003 | Sep-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 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
317
|
264
|
292
|
353
|
413
|
473
|
552
|
551
|
527
|
470
|
401
|
422
|
442
|
455
|
456
|
482
|
571
|
616
|
670
|
685
|
670
|
580
|
439
|
438
|
300
|
508
|
625
|
495
|
617
|
538
|
480
|
659
|
600
|
578
|
627
|
490
|
465
|
576
|
535
|
1 208
|
1 369
|
1 314
|
1 258
|
844
|
791
|
813
|
1 036
|
940
|
982
|
970
|
1 015
|
887
|
885
|
756
|
575
|
706
|
700
|
702
|
858
|
985
|
1 266
|
1 333
|
1 338
|
1 252
|
908
|
1 144
|
1 056
|
1 014
|
1 194
|
992
|
739
|
1 390
|
2 649
|
1 913
|
707
|
918
|
1 071
|
1 305
|
1 502
|
1 531
|
|
| Depreciation & Amortization |
23
|
24
|
22
|
20
|
27
|
28
|
32
|
34
|
32
|
32
|
31
|
31
|
53
|
55
|
58
|
60
|
42
|
42
|
41
|
44
|
45
|
47
|
51
|
51
|
54
|
54
|
51
|
49
|
47
|
47
|
47
|
48
|
49
|
49
|
49
|
48
|
48
|
48
|
48
|
49
|
50
|
50
|
57
|
57
|
59
|
58
|
52
|
51
|
51
|
51
|
50
|
50
|
51
|
51
|
53
|
55
|
56
|
57
|
58
|
65
|
71
|
71
|
71
|
63
|
57
|
59
|
61
|
67
|
74
|
80
|
78
|
79
|
79
|
81
|
88
|
93
|
88
|
84
|
88
|
94
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
12
|
(72)
|
(192)
|
(210)
|
(360)
|
(337)
|
(314)
|
(331)
|
(348)
|
(312)
|
(261)
|
(276)
|
(149)
|
(1 878)
|
(2 260)
|
(2 723)
|
(1 905)
|
(2 094)
|
(2 238)
|
(2 222)
|
(2 043)
|
(1 937)
|
(1 734)
|
(1 772)
|
(1 393)
|
(1 800)
|
(1 800)
|
(1 623)
|
(1 969)
|
(1 755)
|
(1 804)
|
(1 826)
|
(1 771)
|
(1 816)
|
(1 877)
|
(2 252)
|
(2 308)
|
(2 290)
|
(2 443)
|
(2 211)
|
(2 450)
|
(2 603)
|
(2 648)
|
(2 775)
|
(2 671)
|
(2 574)
|
(2 617)
|
(2 841)
|
(3 282)
|
(3 781)
|
(3 474)
|
(3 672)
|
(3 271)
|
(2 134)
|
(2 108)
|
(1 717)
|
(2 400)
|
(2 383)
|
(2 160)
|
(1 610)
|
(313)
|
(843)
|
(1 425)
|
(1 924)
|
(2 560)
|
(2 475)
|
(2 265)
|
(2 364)
|
(2 129)
|
(2 838)
|
(2 540)
|
(2 153)
|
(2 642)
|
(2 748)
|
(2 687)
|
(2 862)
|
(2 877)
|
(2 969)
|
(3 239)
|
(2 870)
|
|
| Cash Taxes Paid |
155
|
183
|
197
|
195
|
156
|
143
|
126
|
122
|
131
|
144
|
178
|
246
|
255
|
235
|
242
|
188
|
187
|
221
|
236
|
239
|
235
|
220
|
113
|
207
|
221
|
215
|
244
|
147
|
112
|
106
|
128
|
155
|
201
|
217
|
241
|
211
|
199
|
184
|
185
|
204
|
295
|
330
|
309
|
292
|
200
|
229
|
291
|
342
|
376
|
326
|
281
|
236
|
222
|
219
|
288
|
366
|
315
|
315
|
261
|
205
|
314
|
325
|
375
|
433
|
367
|
505
|
317
|
258
|
203
|
125
|
173
|
262
|
300
|
354
|
413
|
345
|
241
|
154
|
275
|
413
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
76
|
160
|
112
|
71
|
72
|
7
|
75
|
76
|
77
|
80
|
82
|
84
|
86
|
87
|
98
|
90
|
102
|
104
|
107
|
101
|
104
|
108
|
111
|
133
|
137
|
140
|
146
|
151
|
155
|
158
|
157
|
155
|
156
|
159
|
162
|
165
|
166
|
164
|
167
|
170
|
176
|
182
|
187
|
192
|
195
|
199
|
204
|
209
|
221
|
229
|
227
|
210
|
201
|
2
|
108
|
2
|
1
|
14
|
26
|
|
| Change in Working Capital |
3 207
|
2 936
|
3 025
|
2 902
|
2 804
|
2 770
|
2 939
|
3 220
|
2 977
|
3 013
|
2 623
|
2 091
|
1 966
|
1 208
|
962
|
939
|
1 014
|
1 494
|
1 360
|
1 599
|
1 443
|
2 021
|
3 352
|
3 551
|
2 859
|
2 457
|
979
|
607
|
1 375
|
1 334
|
2 028
|
1 795
|
1 966
|
2 145
|
1 768
|
2 748
|
2 993
|
1 936
|
2 058
|
722
|
654
|
1 674
|
1 483
|
1 867
|
2 065
|
1 862
|
2 495
|
3 185
|
3 355
|
3 362
|
3 093
|
3 405
|
3 598
|
3 882
|
4 548
|
4 526
|
4 777
|
5 560
|
4 942
|
5 613
|
5 546
|
4 703
|
5 663
|
5 621
|
5 732
|
5 650
|
5 220
|
4 781
|
4 555
|
4 246
|
3 255
|
5 462
|
4 188
|
6 012
|
5 660
|
(31)
|
696
|
(1 166)
|
(839)
|
917
|
|
| Cash from Operating Activities |
3 560
N/A
|
3 152
-11%
|
3 147
0%
|
3 065
-3%
|
2 884
-6%
|
2 933
+2%
|
3 209
+9%
|
3 475
+8%
|
3 189
-8%
|
3 204
+0%
|
2 795
-13%
|
2 268
-19%
|
2 312
+2%
|
(160)
N/A
|
(785)
-391%
|
(1 242)
-58%
|
(279)
+78%
|
57
N/A
|
(168)
N/A
|
107
N/A
|
114
+6%
|
711
+526%
|
2 109
+197%
|
2 269
+8%
|
1 820
-20%
|
1 219
-33%
|
(146)
N/A
|
(471)
-222%
|
69
N/A
|
164
+137%
|
751
+358%
|
675
-10%
|
843
+25%
|
956
+13%
|
567
-41%
|
1 034
+82%
|
1 198
+16%
|
270
-77%
|
198
-27%
|
(232)
N/A
|
(377)
-63%
|
436
N/A
|
150
-66%
|
(8)
N/A
|
244
N/A
|
160
-34%
|
966
+505%
|
1 334
+38%
|
1 106
-17%
|
601
-46%
|
684
+14%
|
670
-2%
|
1 263
+89%
|
2 555
+102%
|
3 067
+20%
|
3 570
+16%
|
3 134
-12%
|
3 936
+26%
|
3 698
-6%
|
5 052
+37%
|
6 570
+30%
|
5 264
-20%
|
5 647
+7%
|
5 012
-11%
|
4 137
-17%
|
4 379
+6%
|
4 071
-7%
|
3 499
-14%
|
3 693
+6%
|
2 480
-33%
|
1 532
-38%
|
4 778
+212%
|
4 274
-11%
|
5 257
+23%
|
3 871
-26%
|
(1 779)
N/A
|
(1 023)
+43%
|
(2 746)
-169%
|
(2 487)
+9%
|
(328)
+87%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(521)
|
0
|
(121)
|
(115)
|
(92)
|
(119)
|
(156)
|
(139)
|
(127)
|
(117)
|
(55)
|
(83)
|
(107)
|
(109)
|
(103)
|
(81)
|
(118)
|
(127)
|
(145)
|
(152)
|
(108)
|
(88)
|
(71)
|
(57)
|
(98)
|
(93)
|
(82)
|
(77)
|
(25)
|
(27)
|
(29)
|
(32)
|
(30)
|
(32)
|
(37)
|
(42)
|
(47)
|
(50)
|
(48)
|
(48)
|
(46)
|
(48)
|
(53)
|
(54)
|
(71)
|
(74)
|
(70)
|
(68)
|
(62)
|
(56)
|
(57)
|
(54)
|
(48)
|
(53)
|
(54)
|
(59)
|
(54)
|
(54)
|
(53)
|
(61)
|
(59)
|
(57)
|
(60)
|
(233)
|
(237)
|
(237)
|
(244)
|
(75)
|
(86)
|
(95)
|
(99)
|
(122)
|
(104)
|
(73)
|
(71)
|
(76)
|
(94)
|
(105)
|
(121)
|
(119)
|
|
| Other Items |
(2 721)
|
(3 104)
|
(2 755)
|
(2 194)
|
(1 761)
|
(683)
|
(741)
|
(1 608)
|
(1 829)
|
(3 232)
|
(4 253)
|
(3 455)
|
(3 785)
|
(259)
|
1 740
|
2 376
|
1 154
|
762
|
(353)
|
(241)
|
(760)
|
(454)
|
(473)
|
(523)
|
498
|
180
|
1 249
|
471
|
(557)
|
(1 984)
|
(2 027)
|
(1 021)
|
(1 253)
|
1 358
|
2 201
|
1 692
|
3 612
|
491
|
167
|
(331)
|
(1 978)
|
(930)
|
(1 260)
|
316
|
292
|
(84)
|
(640)
|
(1 340)
|
(865)
|
418
|
1 880
|
3 573
|
1 987
|
619
|
(1 003)
|
(4 287)
|
(2 379)
|
(2 034)
|
(3 330)
|
(1 630)
|
(4 910)
|
(6 979)
|
(6 655)
|
(7 268)
|
(3 145)
|
(1 599)
|
(1 303)
|
(1 201)
|
(2 743)
|
538
|
2 303
|
1 363
|
(3 977)
|
(2 653)
|
(2 979)
|
(3 704)
|
(1 740)
|
(441)
|
642
|
(659)
|
|
| Cash from Investing Activities |
(3 242)
N/A
|
(3 624)
-12%
|
(2 876)
+21%
|
(2 309)
+20%
|
(1 853)
+20%
|
(802)
+57%
|
(897)
-12%
|
(1 747)
-95%
|
(1 956)
-12%
|
(3 350)
-71%
|
(4 308)
-29%
|
(3 537)
+18%
|
(3 892)
-10%
|
(367)
+91%
|
1 637
N/A
|
2 295
+40%
|
1 036
-55%
|
635
-39%
|
(498)
N/A
|
(393)
+21%
|
(868)
-121%
|
(542)
+38%
|
(544)
0%
|
(580)
-7%
|
400
N/A
|
88
-78%
|
1 167
+1 232%
|
393
-66%
|
(582)
N/A
|
(2 011)
-245%
|
(2 055)
-2%
|
(1 053)
+49%
|
(1 283)
-22%
|
1 327
N/A
|
2 163
+63%
|
1 650
-24%
|
3 565
+116%
|
442
-88%
|
119
-73%
|
(379)
N/A
|
(2 024)
-434%
|
(978)
+52%
|
(1 313)
-34%
|
262
N/A
|
221
-16%
|
(158)
N/A
|
(710)
-351%
|
(1 407)
-98%
|
(927)
+34%
|
362
N/A
|
1 823
+403%
|
3 519
+93%
|
1 939
-45%
|
566
-71%
|
(1 056)
N/A
|
(4 346)
-311%
|
(2 434)
+44%
|
(2 087)
+14%
|
(3 383)
-62%
|
(1 691)
+50%
|
(4 969)
-194%
|
(7 037)
-42%
|
(6 715)
+5%
|
(7 501)
-12%
|
(3 382)
+55%
|
(1 836)
+46%
|
(1 547)
+16%
|
(1 275)
+18%
|
(2 829)
-122%
|
443
N/A
|
2 204
+397%
|
1 241
-44%
|
(4 081)
N/A
|
(2 725)
+33%
|
(3 050)
-12%
|
(3 780)
-24%
|
(1 833)
+52%
|
(545)
+70%
|
521
N/A
|
(777)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
2
|
8
|
11
|
11
|
0
|
3
|
1
|
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 |
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
|
399
|
399
|
399
|
399
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
41
|
41
|
0
|
0
|
(41)
|
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
(13)
|
(406)
|
(414)
|
(14)
|
(14)
|
(14)
|
(13)
|
508
|
510
|
(11)
|
|
| Cash Paid for Dividends |
(59)
|
0
|
(74)
|
(77)
|
(77)
|
0
|
(90)
|
(113)
|
(113)
|
0
|
(133)
|
(133)
|
(133)
|
0
|
(189)
|
(189)
|
(189)
|
0
|
(232)
|
(263)
|
(263)
|
0
|
(275)
|
(246)
|
(246)
|
0
|
(123)
|
(99)
|
(99)
|
0
|
(189)
|
(213)
|
(213)
|
0
|
(47)
|
(47)
|
(47)
|
0
|
(175)
|
(175)
|
(175)
|
0
|
(303)
|
(303)
|
(303)
|
0
|
(260)
|
(260)
|
(260)
|
0
|
(260)
|
(260)
|
(260)
|
0
|
(260)
|
(260)
|
(260)
|
0
|
(237)
|
(237)
|
(237)
|
0
|
(331)
|
0
|
(331)
|
0
|
47
|
(284)
|
(284)
|
(284)
|
(284)
|
(284)
|
(284)
|
(308)
|
(308)
|
(308)
|
(426)
|
(355)
|
(402)
|
(426)
|
|
| Other |
(2)
|
0
|
(2)
|
(2)
|
(4)
|
0
|
0
|
(6)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(10)
|
(13)
|
(13)
|
(13)
|
(13)
|
(10)
|
(17)
|
(17)
|
(15)
|
(15)
|
(16)
|
(16)
|
(14)
|
(14)
|
(10)
|
(10)
|
(9)
|
(11)
|
(13)
|
(1)
|
(1)
|
(363)
|
(362)
|
(375)
|
(373)
|
(9)
|
(3)
|
(3)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(8)
|
(8)
|
(8)
|
(10)
|
(13)
|
(16)
|
(11)
|
(20)
|
(5)
|
(34)
|
(27)
|
(9)
|
(9)
|
(2)
|
(10)
|
(32)
|
(45)
|
617
|
|
| Cash from Financing Activities |
(62)
N/A
|
(62)
N/A
|
(75)
-22%
|
(79)
-5%
|
(80)
-2%
|
(80)
+1%
|
(86)
-8%
|
(109)
-27%
|
(105)
+4%
|
(105)
-1%
|
(132)
-25%
|
(133)
-1%
|
(133)
0%
|
(143)
-7%
|
(202)
-42%
|
(202)
+0%
|
(203)
0%
|
(202)
+0%
|
(241)
-20%
|
(279)
-16%
|
(279)
0%
|
(277)
+1%
|
(290)
-5%
|
(263)
+9%
|
(262)
+0%
|
(260)
+1%
|
(137)
+47%
|
(110)
+20%
|
(110)
N/A
|
(108)
+1%
|
(201)
-85%
|
(226)
-13%
|
(214)
+5%
|
185
N/A
|
(11)
N/A
|
(10)
+6%
|
(23)
-119%
|
(421)
-1 744%
|
(184)
+56%
|
(178)
+3%
|
(178)
N/A
|
(175)
+1%
|
(303)
-73%
|
(303)
N/A
|
(303)
0%
|
(262)
+14%
|
(219)
+16%
|
(219)
N/A
|
(219)
N/A
|
(261)
-19%
|
(302)
-16%
|
(302)
N/A
|
(302)
+0%
|
0
N/A
|
(260)
N/A
|
(260)
N/A
|
(260)
N/A
|
0
N/A
|
(241)
N/A
|
(241)
0%
|
(241)
N/A
|
0
N/A
|
(340)
N/A
|
(340)
+0%
|
(340)
N/A
|
(341)
0%
|
(297)
+13%
|
(300)
-1%
|
(306)
-2%
|
(304)
+0%
|
(302)
+1%
|
(724)
-139%
|
(725)
0%
|
(331)
+54%
|
(331)
N/A
|
(323)
+2%
|
(449)
-39%
|
121
N/A
|
62
-49%
|
180
+190%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(461)
|
(303)
|
(12)
|
(224)
|
(175)
|
(458)
|
(196)
|
(206)
|
(398)
|
(157)
|
(179)
|
122
|
236
|
130
|
(311)
|
(469)
|
(123)
|
23
|
355
|
177
|
(22)
|
(208)
|
(920)
|
(684)
|
(697)
|
(569)
|
(169)
|
(327)
|
(192)
|
459
|
725
|
690
|
268
|
(503)
|
(959)
|
(806)
|
(322)
|
(256)
|
(350)
|
(329)
|
(458)
|
(327)
|
20
|
(675)
|
(647)
|
(774)
|
(527)
|
171
|
(433)
|
(837)
|
(1 783)
|
(3 629)
|
(2 664)
|
(1 469)
|
(1 161)
|
455
|
(404)
|
(1 625)
|
(814)
|
(548)
|
477
|
1 463
|
1 075
|
517
|
(75)
|
(351)
|
(738)
|
(18)
|
(47)
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(204)
N/A
|
(837)
-310%
|
184
N/A
|
454
+147%
|
775
+71%
|
1 593
+106%
|
2 030
+27%
|
1 413
-30%
|
730
-48%
|
(408)
N/A
|
(1 824)
-347%
|
(1 280)
+30%
|
(1 478)
-15%
|
(540)
+63%
|
338
N/A
|
383
+13%
|
432
+13%
|
513
+19%
|
(552)
N/A
|
(388)
+30%
|
(1 056)
-172%
|
(316)
+70%
|
355
N/A
|
743
+109%
|
1 262
+70%
|
477
-62%
|
715
+50%
|
(515)
N/A
|
(815)
-58%
|
(1 497)
-84%
|
(779)
+48%
|
85
N/A
|
(386)
N/A
|
1 966
N/A
|
1 761
-10%
|
1 868
+6%
|
4 419
+137%
|
35
-99%
|
(216)
N/A
|
(1 118)
-416%
|
(3 036)
-172%
|
(1 044)
+66%
|
(1 446)
-38%
|
(724)
+50%
|
(486)
+33%
|
(1 034)
-113%
|
(491)
+53%
|
(121)
+75%
|
(473)
-289%
|
(134)
+72%
|
422
N/A
|
258
-39%
|
237
-8%
|
1 350
+470%
|
589
-56%
|
(581)
N/A
|
36
N/A
|
(37)
N/A
|
(740)
-1 928%
|
2 573
N/A
|
1 838
-29%
|
(551)
N/A
|
(332)
+40%
|
(2 312)
-596%
|
340
N/A
|
1 850
+444%
|
1 490
-19%
|
1 906
+28%
|
511
-73%
|
2 539
+397%
|
3 434
+35%
|
5 295
+54%
|
(532)
N/A
|
2 201
N/A
|
490
-78%
|
(5 883)
N/A
|
(3 305)
+44%
|
(3 171)
+4%
|
(1 904)
+40%
|
(925)
+51%
|
|