Hotel Grand Central Ltd
SGX:H18
Cash Flow Statement
Cash Flow Statement
Hotel Grand Central 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 |
6
|
8
|
9
|
10
|
12
|
14
|
15
|
29
|
26
|
28
|
35
|
27
|
34
|
41
|
39
|
44
|
77
|
73
|
98
|
101
|
75
|
76
|
55
|
44
|
25
|
22
|
25
|
32
|
40
|
40
|
29
|
28
|
30
|
28
|
38
|
42
|
41
|
45
|
34
|
25
|
26
|
24
|
21
|
22
|
23
|
24
|
33
|
28
|
34
|
104
|
97
|
101
|
95
|
20
|
26
|
60
|
69
|
74
|
76
|
49
|
52
|
51
|
52
|
46
|
40
|
40
|
36
|
38
|
38
|
29
|
38
|
45
|
20
|
15
|
13
|
21
|
24
|
22
|
8
|
2
|
|
| Depreciation & Amortization |
10
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
15
|
4
|
7
|
10
|
14
|
10
|
9
|
9
|
12
|
12
|
14
|
14
|
15
|
15
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
16
|
17
|
19
|
20
|
22
|
22
|
23
|
24
|
24
|
24
|
24
|
21
|
20
|
19
|
18
|
18
|
18
|
18
|
17
|
16
|
14
|
13
|
13
|
15
|
18
|
20
|
21
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
20
|
21
|
21
|
21
|
22
|
22
|
22
|
22
|
22
|
21
|
21
|
21
|
20
|
22
|
21
|
23
|
25
|
|
| Other Non-Cash Items |
7
|
17
|
21
|
28
|
5
|
19
|
18
|
4
|
(0)
|
9
|
7
|
11
|
4
|
11
|
9
|
9
|
(40)
|
(35)
|
(51)
|
(60)
|
(35)
|
(36)
|
(23)
|
(15)
|
(8)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
32
|
38
|
37
|
48
|
17
|
10
|
10
|
(1)
|
(3)
|
(5)
|
(6)
|
(5)
|
(5)
|
(5)
|
(81)
|
(82)
|
(82)
|
(71)
|
7
|
9
|
(19)
|
(38)
|
(39)
|
(39)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(5)
|
(26)
|
(24)
|
3
|
4
|
15
|
10
|
(1)
|
(3)
|
4
|
7
|
|
| Cash Taxes Paid |
2
|
(0)
|
1
|
2
|
3
|
3
|
4
|
3
|
3
|
4
|
8
|
6
|
7
|
7
|
4
|
8
|
10
|
10
|
15
|
14
|
17
|
17
|
16
|
16
|
8
|
9
|
7
|
9
|
10
|
11
|
10
|
10
|
9
|
9
|
10
|
11
|
12
|
13
|
14
|
11
|
8
|
7
|
5
|
6
|
8
|
8
|
9
|
10
|
10
|
9
|
10
|
9
|
9
|
11
|
9
|
8
|
8
|
7
|
18
|
18
|
17
|
17
|
8
|
9
|
10
|
11
|
10
|
11
|
11
|
7
|
4
|
6
|
6
|
4
|
18
|
22
|
11
|
9
|
8
|
8
|
|
| Cash Interest Paid |
8
|
8
|
9
|
11
|
9
|
10
|
10
|
10
|
11
|
11
|
7
|
12
|
11
|
10
|
13
|
9
|
8
|
6
|
5
|
3
|
1
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
2
|
3
|
0
|
3
|
4
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
|
| Change in Working Capital |
(13)
|
(10)
|
(16)
|
(23)
|
(11)
|
(15)
|
(14)
|
(12)
|
(15)
|
(11)
|
(15)
|
(15)
|
(17)
|
(22)
|
(19)
|
(26)
|
(22)
|
(12)
|
(36)
|
(14)
|
(14)
|
(13)
|
9
|
2
|
3
|
1
|
5
|
1
|
(1)
|
(3)
|
(6)
|
(5)
|
(9)
|
(6)
|
(7)
|
(0)
|
4
|
(6)
|
(11)
|
(22)
|
(19)
|
(10)
|
(2)
|
(7)
|
(1)
|
(4)
|
(6)
|
1
|
(4)
|
(6)
|
(2)
|
(4)
|
3
|
4
|
1
|
3
|
(6)
|
(5)
|
(15)
|
(16)
|
(20)
|
(18)
|
(8)
|
(15)
|
(15)
|
(16)
|
(16)
|
(8)
|
(9)
|
(12)
|
(11)
|
(5)
|
(6)
|
1
|
(5)
|
(6)
|
(5)
|
(2)
|
4
|
3
|
|
| Cash from Operating Activities |
11
N/A
|
14
+32%
|
14
-5%
|
15
+12%
|
19
+22%
|
19
+1%
|
19
+3%
|
21
+10%
|
25
+15%
|
30
+20%
|
34
+15%
|
33
-1%
|
34
+1%
|
30
-12%
|
28
-7%
|
26
-7%
|
27
+7%
|
39
+41%
|
25
-35%
|
41
+66%
|
40
-3%
|
42
+4%
|
55
+30%
|
45
-17%
|
34
-26%
|
30
-11%
|
37
+24%
|
43
+15%
|
50
+17%
|
50
-1%
|
37
-25%
|
41
+10%
|
40
-3%
|
44
+11%
|
53
+19%
|
96
+83%
|
106
+10%
|
100
-6%
|
94
-6%
|
43
-54%
|
38
-13%
|
44
+16%
|
37
-15%
|
30
-19%
|
35
+16%
|
32
-8%
|
40
+24%
|
40
+1%
|
42
+3%
|
31
-26%
|
27
-14%
|
28
+7%
|
42
+49%
|
49
+17%
|
56
+14%
|
65
+16%
|
47
-28%
|
51
+10%
|
42
-17%
|
43
+1%
|
42
-2%
|
43
+3%
|
53
+23%
|
40
-25%
|
43
+7%
|
41
-3%
|
38
-8%
|
49
+28%
|
47
-3%
|
34
-28%
|
24
-30%
|
38
+61%
|
37
-2%
|
41
+9%
|
43
+7%
|
44
+3%
|
40
-10%
|
39
-4%
|
38
0%
|
36
-5%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(15)
|
(15)
|
(18)
|
(12)
|
(13)
|
(38)
|
(37)
|
(32)
|
(30)
|
(3)
|
(2)
|
(3)
|
(7)
|
(8)
|
(10)
|
(9)
|
(4)
|
(5)
|
(56)
|
(59)
|
(61)
|
(64)
|
(16)
|
(32)
|
(39)
|
(43)
|
(90)
|
(90)
|
(89)
|
(90)
|
(110)
|
(32)
|
(27)
|
(22)
|
47
|
(16)
|
(15)
|
(16)
|
(14)
|
(15)
|
(19)
|
(20)
|
(24)
|
(28)
|
(31)
|
(34)
|
(44)
|
(65)
|
(71)
|
(80)
|
(70)
|
(54)
|
(41)
|
(39)
|
(35)
|
(6)
|
(6)
|
9
|
9
|
(6)
|
(6)
|
(15)
|
(16)
|
(18)
|
(23)
|
(22)
|
(24)
|
(24)
|
(14)
|
(13)
|
(19)
|
(23)
|
(27)
|
(35)
|
(47)
|
(54)
|
(49)
|
(27)
|
(11)
|
|
| Other Items |
14
|
17
|
10
|
10
|
1
|
1
|
3
|
24
|
25
|
(5)
|
1
|
(19)
|
20
|
37
|
29
|
39
|
94
|
68
|
134
|
126
|
68
|
67
|
1
|
(10)
|
(2)
|
(2)
|
(1)
|
2
|
(4)
|
(3)
|
(4)
|
1
|
(61)
|
(61)
|
(61)
|
(61)
|
1
|
(20)
|
(20)
|
(20)
|
(19)
|
2
|
2
|
2
|
(68)
|
(52)
|
(53)
|
(54)
|
11
|
261
|
256
|
247
|
230
|
(45)
|
(53)
|
27
|
26
|
34
|
46
|
(89)
|
(66)
|
(66)
|
(66)
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
53
|
53
|
9
|
87
|
80
|
2
|
0
|
1
|
1
|
2
|
|
| Cash from Investing Activities |
3
N/A
|
2
-23%
|
(6)
N/A
|
(8)
-46%
|
(12)
-40%
|
(11)
+1%
|
(35)
-208%
|
(13)
+62%
|
(8)
+41%
|
(5)
+33%
|
28
N/A
|
9
-68%
|
17
+94%
|
32
+85%
|
23
-28%
|
31
+38%
|
85
+172%
|
64
-25%
|
129
+102%
|
70
-46%
|
8
-88%
|
6
-35%
|
(63)
N/A
|
(26)
+59%
|
(34)
-32%
|
(40)
-19%
|
(44)
-10%
|
(88)
-99%
|
(94)
-6%
|
(92)
+1%
|
(93)
-1%
|
(109)
-17%
|
(93)
+15%
|
(88)
+6%
|
(83)
+5%
|
(14)
+83%
|
(16)
-14%
|
(35)
-126%
|
(36)
-1%
|
(35)
+3%
|
(34)
+2%
|
(17)
+51%
|
(17)
-4%
|
(22)
-25%
|
(97)
-347%
|
(83)
+14%
|
(86)
-4%
|
(98)
-14%
|
(54)
+45%
|
190
N/A
|
176
-8%
|
176
+0%
|
176
0%
|
(86)
N/A
|
(92)
-6%
|
(8)
+92%
|
20
N/A
|
28
+40%
|
55
+95%
|
(79)
N/A
|
(73)
+9%
|
(72)
+1%
|
(81)
-12%
|
(15)
+81%
|
(18)
-21%
|
(24)
-27%
|
(22)
+8%
|
(25)
-16%
|
(25)
-1%
|
(14)
+44%
|
40
N/A
|
34
-15%
|
(14)
N/A
|
60
N/A
|
44
-26%
|
(45)
N/A
|
(54)
-19%
|
(48)
+10%
|
(26)
+46%
|
(9)
+66%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
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 |
(35)
|
(38)
|
(24)
|
(21)
|
9
|
8
|
17
|
12
|
6
|
(0)
|
(18)
|
(18)
|
(20)
|
(22)
|
(23)
|
(43)
|
(105)
|
(93)
|
(76)
|
(25)
|
39
|
39
|
27
|
4
|
11
|
11
|
17
|
21
|
24
|
31
|
35
|
24
|
40
|
33
|
16
|
13
|
(15)
|
(30)
|
(26)
|
(26)
|
(19)
|
(2)
|
3
|
8
|
39
|
39
|
42
|
54
|
51
|
17
|
30
|
27
|
(26)
|
(11)
|
(31)
|
(44)
|
(30)
|
(20)
|
(21)
|
10
|
(42)
|
(69)
|
(70)
|
(100)
|
(40)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(29)
|
(40)
|
(12)
|
1
|
8
|
25
|
37
|
32
|
11
|
(1)
|
|
| Cash Paid for Dividends |
(6)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(5)
|
(5)
|
(8)
|
(10)
|
(10)
|
(10)
|
0
|
(7)
|
(7)
|
(9)
|
0
|
(16)
|
(16)
|
(14)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(10)
|
(10)
|
0
|
(43)
|
(33)
|
(33)
|
0
|
0
|
(6)
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
(38)
|
(38)
|
(29)
|
0
|
(29)
|
0
|
(2)
|
0
|
(7)
|
(22)
|
(15)
|
(15)
|
(15)
|
(11)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
0
|
0
|
(49)
|
1
|
0
|
0
|
1
|
(5)
|
(5)
|
(5)
|
25
|
30
|
31
|
32
|
3
|
3
|
29
|
28
|
27
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(37)
|
(36)
|
1
|
(0)
|
0
|
(1)
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(108)
|
0
|
0
|
(13)
|
(26)
|
(8)
|
4
|
|
| Cash from Financing Activities |
(28)
N/A
|
(32)
-12%
|
(27)
+15%
|
(23)
+13%
|
6
N/A
|
5
-14%
|
14
+165%
|
9
-33%
|
3
-71%
|
(3)
N/A
|
(22)
-556%
|
(23)
-1%
|
(25)
-11%
|
(30)
-20%
|
(33)
-11%
|
(53)
-60%
|
(115)
-118%
|
(100)
+13%
|
(83)
+17%
|
(32)
+62%
|
(26)
+18%
|
(25)
+5%
|
(44)
-78%
|
(62)
-40%
|
4
N/A
|
4
N/A
|
20
+469%
|
19
-7%
|
15
-19%
|
22
+47%
|
28
+28%
|
47
+68%
|
67
+43%
|
61
-9%
|
44
-28%
|
12
-73%
|
(16)
N/A
|
(5)
+65%
|
(3)
+39%
|
(5)
-36%
|
3
N/A
|
(7)
N/A
|
0
N/A
|
6
+1 400%
|
37
+513%
|
37
0%
|
39
+6%
|
50
+29%
|
10
-81%
|
(23)
N/A
|
(7)
+69%
|
(19)
-159%
|
(35)
-84%
|
(22)
+38%
|
(74)
-242%
|
(78)
-6%
|
(26)
+67%
|
(16)
+37%
|
16
N/A
|
41
+161%
|
(48)
N/A
|
(75)
-57%
|
(76)
-1%
|
(108)
-44%
|
(49)
+55%
|
(13)
+73%
|
(42)
-220%
|
(34)
+21%
|
(34)
-1%
|
(5)
+86%
|
(58)
-1 113%
|
(69)
-20%
|
(70)
-1%
|
(109)
-56%
|
0
N/A
|
56
+18 273%
|
9
-84%
|
(8)
N/A
|
(11)
-29%
|
(8)
+28%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
2
|
0
|
(3)
|
(5)
|
(2)
|
0
|
0
|
0
|
4
|
1
|
(0)
|
3
|
(11)
|
(15)
|
(10)
|
(9)
|
(1)
|
12
|
7
|
2
|
4
|
3
|
2
|
5
|
2
|
(1)
|
1
|
(6)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(0)
|
(5)
|
(5)
|
(8)
|
(12)
|
(12)
|
(9)
|
(9)
|
(4)
|
4
|
3
|
6
|
5
|
0
|
(3)
|
(6)
|
(7)
|
(8)
|
(11)
|
(10)
|
(10)
|
(10)
|
(3)
|
(0)
|
13
|
9
|
(7)
|
(11)
|
(17)
|
(14)
|
(4)
|
(1)
|
(14)
|
(18)
|
|
| Net Change in Cash |
(15)
N/A
|
(15)
-4%
|
(19)
-23%
|
(16)
+13%
|
13
N/A
|
12
-5%
|
(2)
N/A
|
17
N/A
|
19
+13%
|
20
+5%
|
39
+93%
|
22
-44%
|
26
+20%
|
28
+9%
|
12
-57%
|
2
-85%
|
(3)
N/A
|
2
N/A
|
71
+2 974%
|
84
+19%
|
23
-73%
|
22
-3%
|
(50)
N/A
|
(53)
-7%
|
(12)
+78%
|
(17)
-46%
|
4
N/A
|
(28)
N/A
|
(17)
+38%
|
(14)
+19%
|
(26)
-86%
|
(17)
+34%
|
17
N/A
|
20
+18%
|
19
-5%
|
97
+412%
|
74
-24%
|
61
-18%
|
50
-17%
|
1
-99%
|
1
+160%
|
15
+1 062%
|
15
-1%
|
10
-31%
|
(31)
N/A
|
(20)
+36%
|
(8)
+60%
|
(12)
-54%
|
(7)
+39%
|
190
N/A
|
183
-4%
|
174
-5%
|
174
+0%
|
(67)
N/A
|
(113)
-69%
|
(17)
+85%
|
44
N/A
|
69
+55%
|
118
+72%
|
5
-96%
|
(82)
N/A
|
(110)
-34%
|
(110)
N/A
|
(92)
+16%
|
(35)
+62%
|
(5)
+86%
|
(36)
-613%
|
(20)
+46%
|
(15)
+22%
|
15
N/A
|
18
+26%
|
12
-35%
|
(54)
N/A
|
(20)
+64%
|
71
N/A
|
41
-42%
|
(8)
N/A
|
(19)
-127%
|
(13)
+33%
|
2
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1)
N/A
|
(0)
+89%
|
(2)
-1 600%
|
(3)
-76%
|
6
N/A
|
6
-5%
|
(19)
N/A
|
(16)
+18%
|
(8)
+50%
|
0
N/A
|
31
N/A
|
31
+1%
|
31
-1%
|
22
-28%
|
20
-13%
|
16
-20%
|
19
+19%
|
34
+85%
|
20
-40%
|
(14)
N/A
|
(19)
-35%
|
(20)
-2%
|
(9)
+54%
|
30
N/A
|
2
-95%
|
(9)
N/A
|
(6)
+33%
|
(47)
-728%
|
(40)
+16%
|
(39)
+1%
|
(52)
-33%
|
(69)
-32%
|
8
N/A
|
18
+134%
|
31
+72%
|
143
+369%
|
90
-37%
|
85
-5%
|
79
-7%
|
29
-63%
|
23
-22%
|
25
+10%
|
17
-30%
|
6
-64%
|
7
+8%
|
1
-88%
|
6
+650%
|
(3)
N/A
|
(23)
-581%
|
(40)
-72%
|
(53)
-33%
|
(42)
+21%
|
(12)
+72%
|
8
N/A
|
17
+105%
|
31
+78%
|
41
+32%
|
45
+11%
|
51
+13%
|
52
+2%
|
36
-32%
|
37
+4%
|
38
+2%
|
24
-37%
|
24
+2%
|
19
-24%
|
16
-12%
|
25
+50%
|
23
-8%
|
20
-13%
|
11
-47%
|
19
+79%
|
14
-26%
|
13
-4%
|
8
-39%
|
(2)
N/A
|
(14)
-537%
|
(10)
+25%
|
11
N/A
|
26
+132%
|
|