Haw Par Corporation Ltd
SGX:H02
Cash Flow Statement
Cash Flow Statement
Haw Par Corporation 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 |
72
|
73
|
72
|
76
|
66
|
68
|
78
|
79
|
88
|
73
|
70
|
81
|
80
|
83
|
82
|
88
|
107
|
106
|
126
|
114
|
159
|
160
|
154
|
148
|
79
|
79
|
75
|
76
|
57
|
56
|
60
|
68
|
113
|
112
|
116
|
94
|
81
|
81
|
73
|
100
|
120
|
128
|
141
|
132
|
115
|
122
|
126
|
132
|
127
|
128
|
185
|
192
|
194
|
198
|
131
|
136
|
139
|
139
|
143
|
143
|
138
|
141
|
172
|
190
|
192
|
195
|
204
|
203
|
197
|
173
|
124
|
83
|
116
|
142
|
159
|
188
|
229
|
247
|
246
|
269
|
|
| Depreciation & Amortization |
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
6
|
5
|
5
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
5
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(42)
|
(43)
|
(44)
|
(47)
|
(35)
|
(35)
|
(42)
|
(41)
|
(55)
|
(39)
|
(36)
|
(46)
|
(46)
|
(49)
|
(46)
|
(53)
|
(71)
|
(69)
|
(90)
|
(79)
|
(125)
|
(126)
|
(122)
|
(114)
|
(40)
|
(38)
|
(31)
|
(33)
|
(19)
|
(19)
|
(23)
|
(32)
|
(76)
|
(76)
|
(82)
|
(58)
|
(45)
|
(44)
|
(34)
|
(62)
|
(82)
|
(89)
|
(102)
|
(91)
|
(76)
|
(80)
|
(82)
|
(89)
|
(82)
|
(81)
|
(135)
|
(137)
|
(138)
|
(141)
|
(72)
|
(73)
|
(64)
|
(60)
|
(61)
|
(63)
|
(61)
|
(62)
|
(92)
|
(106)
|
(107)
|
(109)
|
(113)
|
(117)
|
(116)
|
(122)
|
(105)
|
(72)
|
(90)
|
(109)
|
(113)
|
(134)
|
(163)
|
(178)
|
(181)
|
(199)
|
|
| Cash Taxes Paid |
13
|
10
|
13
|
11
|
8
|
9
|
11
|
14
|
16
|
17
|
11
|
15
|
14
|
15
|
19
|
19
|
17
|
15
|
18
|
17
|
19
|
19
|
10
|
6
|
6
|
6
|
0
|
8
|
8
|
8
|
11
|
8
|
7
|
6
|
6
|
7
|
6
|
8
|
8
|
8
|
8
|
7
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
9
|
8
|
8
|
9
|
9
|
10
|
11
|
13
|
13
|
13
|
14
|
14
|
13
|
14
|
16
|
15
|
16
|
16
|
16
|
15
|
8
|
11
|
15
|
8
|
6
|
7
|
8
|
9
|
11
|
14
|
16
|
|
| Cash Interest Paid |
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
1
|
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
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
2
|
|
| Change in Working Capital |
18
|
21
|
28
|
32
|
33
|
30
|
35
|
30
|
42
|
40
|
43
|
43
|
34
|
30
|
27
|
39
|
37
|
41
|
59
|
59
|
55
|
60
|
54
|
46
|
47
|
45
|
38
|
39
|
40
|
39
|
14
|
(3)
|
(4)
|
(5)
|
(6)
|
18
|
17
|
14
|
47
|
44
|
47
|
48
|
50
|
51
|
50
|
52
|
10
|
8
|
8
|
5
|
41
|
59
|
63
|
65
|
61
|
24
|
14
|
7
|
(13)
|
19
|
(14)
|
(15)
|
(14)
|
(7)
|
(22)
|
(28)
|
(32)
|
(61)
|
(3)
|
13
|
(0)
|
(10)
|
(14)
|
(11)
|
(11)
|
(14)
|
(10)
|
(18)
|
(18)
|
(12)
|
|
| Cash from Operating Activities |
52
N/A
|
55
+6%
|
61
+10%
|
65
+7%
|
69
+6%
|
67
-2%
|
76
+12%
|
72
-4%
|
80
+11%
|
79
-1%
|
81
+3%
|
82
+1%
|
72
-12%
|
67
-7%
|
65
-3%
|
77
+18%
|
76
-2%
|
81
+7%
|
98
+21%
|
97
-1%
|
92
-5%
|
98
+6%
|
89
-9%
|
83
-6%
|
88
+6%
|
89
+1%
|
84
-5%
|
84
0%
|
82
-2%
|
79
-4%
|
55
-31%
|
39
-30%
|
38
-1%
|
37
-4%
|
34
-8%
|
59
+75%
|
58
-1%
|
56
-4%
|
91
+64%
|
87
-5%
|
89
+3%
|
91
+2%
|
95
+4%
|
97
+2%
|
95
-2%
|
99
+5%
|
59
-40%
|
57
-4%
|
58
+2%
|
58
+0%
|
96
+65%
|
120
+24%
|
124
+4%
|
127
+2%
|
124
-2%
|
90
-27%
|
92
+2%
|
90
-2%
|
73
-18%
|
104
+42%
|
69
-34%
|
71
+3%
|
73
+2%
|
83
+15%
|
70
-16%
|
64
-8%
|
65
+2%
|
32
-51%
|
84
+161%
|
70
-16%
|
25
-64%
|
8
-66%
|
19
+124%
|
28
+47%
|
41
+47%
|
46
+12%
|
63
+36%
|
58
-7%
|
54
-7%
|
64
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(7)
|
(8)
|
(7)
|
(8)
|
(6)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(11)
|
(12)
|
(14)
|
(15)
|
(14)
|
(14)
|
(11)
|
(9)
|
(6)
|
(4)
|
(6)
|
(6)
|
(9)
|
(13)
|
(12)
|
(11)
|
(10)
|
(6)
|
(6)
|
(6)
|
(4)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(8)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(9)
|
(8)
|
(1)
|
(4)
|
(8)
|
(20)
|
(23)
|
(8)
|
(3)
|
(3)
|
(2)
|
|
| Other Items |
2
|
(1)
|
(18)
|
(15)
|
(17)
|
(8)
|
22
|
24
|
38
|
33
|
(17)
|
(29)
|
(35)
|
(34)
|
1
|
18
|
20
|
22
|
24
|
6
|
(10)
|
(4)
|
(5)
|
(25)
|
(12)
|
(21)
|
(31)
|
(11)
|
(9)
|
(9)
|
23
|
23
|
28
|
30
|
7
|
(19)
|
(40)
|
(45)
|
(35)
|
(7)
|
7
|
16
|
5
|
2
|
5
|
(29)
|
(29)
|
(19)
|
(35)
|
(2)
|
14
|
12
|
27
|
36
|
20
|
(8)
|
(8)
|
(20)
|
(20)
|
(3)
|
67
|
134
|
134
|
137
|
124
|
60
|
127
|
169
|
134
|
167
|
146
|
89
|
92
|
58
|
(242)
|
(291)
|
266
|
234
|
203
|
470
|
|
| Cash from Investing Activities |
(2)
N/A
|
(8)
-337%
|
(26)
-212%
|
(22)
+16%
|
(25)
-13%
|
(14)
+43%
|
17
N/A
|
20
+17%
|
36
+83%
|
31
-15%
|
(19)
N/A
|
(31)
-64%
|
(37)
-19%
|
(36)
+2%
|
(2)
+95%
|
15
N/A
|
16
+5%
|
18
+13%
|
19
+6%
|
0
-98%
|
(16)
N/A
|
(12)
+29%
|
(13)
-14%
|
(36)
-173%
|
(24)
+34%
|
(35)
-47%
|
(45)
-30%
|
(25)
+44%
|
(23)
+9%
|
(20)
+12%
|
14
N/A
|
17
+24%
|
24
+40%
|
25
+1%
|
1
-97%
|
(28)
N/A
|
(52)
-88%
|
(57)
-8%
|
(45)
+20%
|
(16)
+64%
|
1
N/A
|
10
+910%
|
(1)
N/A
|
(2)
-240%
|
2
N/A
|
(31)
N/A
|
(31)
+1%
|
(22)
+29%
|
(37)
-70%
|
(4)
+89%
|
12
N/A
|
11
-11%
|
26
+138%
|
34
+31%
|
18
-48%
|
(10)
N/A
|
(10)
-8%
|
(23)
-119%
|
(25)
-10%
|
(9)
+66%
|
59
N/A
|
126
+112%
|
129
+2%
|
132
+3%
|
120
-9%
|
58
-52%
|
124
+115%
|
166
+33%
|
131
-21%
|
157
+20%
|
138
-12%
|
87
-37%
|
88
+0%
|
50
-43%
|
(262)
N/A
|
(314)
-20%
|
258
N/A
|
231
-10%
|
200
-13%
|
468
+134%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
1
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
(51)
|
(81)
|
(81)
|
(82)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
3
|
5
|
4
|
4
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
4
|
6
|
7
|
7
|
6
|
7
|
7
|
6
|
5
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(21)
|
(21)
|
(7)
|
(40)
|
(45)
|
(52)
|
(80)
|
(77)
|
(93)
|
(83)
|
(63)
|
(29)
|
(5)
|
(5)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
17
|
17
|
12
|
12
|
6
|
6
|
0
|
0
|
34
|
28
|
21
|
35
|
1
|
7
|
8
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(23)
|
(23)
|
(23)
|
(0)
|
(0)
|
0
|
(16)
|
(24)
|
(8)
|
(0)
|
(0)
|
13
|
29
|
16
|
(0)
|
8
|
8
|
(0)
|
|
| Cash Paid for Dividends |
(24)
|
0
|
(24)
|
(26)
|
(26)
|
0
|
(30)
|
(33)
|
(33)
|
0
|
(35)
|
(35)
|
(35)
|
0
|
(39)
|
(39)
|
(39)
|
0
|
(42)
|
(41)
|
(41)
|
0
|
(50)
|
(49)
|
(49)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(40)
|
(41)
|
(41)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
(77)
|
(86)
|
(86)
|
0
|
(44)
|
(44)
|
(44)
|
0
|
(44)
|
0
|
(55)
|
0
|
(254)
|
(309)
|
(254)
|
(33)
|
(66)
|
(100)
|
(66)
|
(66)
|
(66)
|
(66)
|
(77)
|
(89)
|
(89)
|
(310)
|
|
| Other |
(2)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(45)
N/A
|
(46)
-2%
|
(32)
+30%
|
(67)
-108%
|
(71)
-7%
|
(78)
-9%
|
(109)
-39%
|
(108)
+0%
|
(124)
-15%
|
(115)
+8%
|
(98)
+15%
|
(63)
+35%
|
(39)
+38%
|
(39)
+1%
|
(39)
-2%
|
(38)
+3%
|
(38)
+1%
|
(38)
N/A
|
(39)
-4%
|
(92)
-133%
|
(122)
-33%
|
(123)
0%
|
(132)
-8%
|
(79)
+40%
|
(49)
+38%
|
(50)
-1%
|
(41)
+18%
|
(41)
0%
|
(41)
+0%
|
(40)
+2%
|
(38)
+4%
|
(38)
+0%
|
(38)
+1%
|
(38)
+1%
|
(38)
-2%
|
(27)
+30%
|
(27)
-2%
|
(22)
+20%
|
(22)
-1%
|
(28)
-24%
|
(27)
+1%
|
(31)
-15%
|
(30)
+4%
|
(37)
-25%
|
(38)
-1%
|
(5)
+86%
|
(14)
-175%
|
(21)
-49%
|
(7)
+67%
|
(41)
-491%
|
(36)
+12%
|
(36)
+1%
|
(58)
-65%
|
(59)
0%
|
(92)
-56%
|
(93)
-1%
|
(83)
+10%
|
(81)
+3%
|
(37)
+54%
|
(38)
-2%
|
(38)
+0%
|
(61)
-62%
|
(60)
+2%
|
(72)
-20%
|
(72)
0%
|
(50)
+31%
|
(252)
-405%
|
(252)
0%
|
(269)
-6%
|
(57)
+79%
|
(74)
-30%
|
(99)
-34%
|
(65)
+34%
|
(53)
+19%
|
(38)
+28%
|
(52)
-36%
|
(79)
-54%
|
(83)
-5%
|
(83)
+0%
|
(312)
-277%
|
|
| 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)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
0
|
1
|
(0)
|
2
|
(0)
|
(2)
|
1
|
1
|
(4)
|
(5)
|
(2)
|
0
|
1
|
(3)
|
|
| Net Change in Cash |
4
N/A
|
0
-91%
|
2
+500%
|
(24)
N/A
|
(27)
-14%
|
(25)
+9%
|
(16)
+35%
|
(16)
-1%
|
(8)
+52%
|
(5)
+35%
|
(35)
-602%
|
(12)
+67%
|
(3)
+72%
|
(7)
-109%
|
24
N/A
|
54
+121%
|
54
0%
|
61
+13%
|
77
+28%
|
5
-93%
|
(46)
N/A
|
(37)
+20%
|
(56)
-53%
|
(31)
+44%
|
15
N/A
|
4
-71%
|
(2)
N/A
|
18
N/A
|
19
+3%
|
19
+2%
|
30
+60%
|
17
-45%
|
24
+46%
|
22
-9%
|
(6)
N/A
|
3
N/A
|
(22)
N/A
|
(23)
-4%
|
24
N/A
|
42
+76%
|
62
+46%
|
70
+12%
|
65
-7%
|
58
-10%
|
59
+2%
|
62
+5%
|
13
-78%
|
14
+4%
|
14
+3%
|
14
-2%
|
73
+415%
|
95
+30%
|
91
-4%
|
100
+10%
|
48
-52%
|
(13)
N/A
|
(2)
+88%
|
(14)
-775%
|
11
N/A
|
57
+396%
|
88
+55%
|
134
+52%
|
141
+5%
|
144
+2%
|
119
-17%
|
73
-38%
|
(62)
N/A
|
(53)
+14%
|
(54)
-1%
|
173
N/A
|
89
-49%
|
(6)
N/A
|
42
N/A
|
26
-39%
|
(262)
N/A
|
(324)
-24%
|
240
N/A
|
207
-14%
|
172
-17%
|
217
+26%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
47
N/A
|
48
+1%
|
53
+10%
|
58
+9%
|
61
+6%
|
62
+2%
|
71
+15%
|
68
-4%
|
78
+15%
|
77
-2%
|
79
+3%
|
80
+1%
|
70
-12%
|
66
-7%
|
63
-4%
|
75
+18%
|
72
-4%
|
77
+6%
|
93
+21%
|
91
-2%
|
86
-6%
|
90
+5%
|
81
-10%
|
72
-11%
|
76
+6%
|
75
-1%
|
70
-7%
|
70
+0%
|
69
-2%
|
68
-1%
|
46
-32%
|
33
-29%
|
34
+4%
|
31
-9%
|
27
-13%
|
50
+85%
|
45
-10%
|
44
-3%
|
80
+83%
|
77
-4%
|
84
+8%
|
85
+2%
|
89
+5%
|
93
+4%
|
92
-1%
|
97
+5%
|
57
-42%
|
54
-5%
|
56
+3%
|
57
+2%
|
95
+67%
|
119
+25%
|
123
+4%
|
125
+2%
|
122
-3%
|
88
-28%
|
89
+1%
|
87
-2%
|
68
-21%
|
98
+44%
|
61
-38%
|
63
+4%
|
67
+6%
|
78
+17%
|
66
-15%
|
61
-7%
|
63
+2%
|
29
-53%
|
81
+178%
|
61
-25%
|
17
-71%
|
7
-60%
|
14
+107%
|
20
+39%
|
21
+6%
|
23
+9%
|
55
+137%
|
55
+1%
|
50
-9%
|
62
+22%
|
|