PEC Ltd
SGX:IX2
Cash Flow Statement
Cash Flow Statement
PEC Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
31
|
43
|
51
|
57
|
61
|
62
|
49
|
44
|
35
|
28
|
17
|
16
|
16
|
14
|
14
|
14
|
12
|
12
|
12
|
13
|
14
|
13
|
7
|
(7)
|
(6)
|
(0)
|
8
|
28
|
24
|
22
|
19
|
15
|
16
|
13
|
13
|
13
|
14
|
16
|
16
|
13
|
15
|
15
|
(8)
|
(10)
|
26
|
27
|
27
|
25
|
11
|
14
|
25
|
23
|
|
| Depreciation & Amortization |
8
|
10
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
11
|
12
|
12
|
13
|
15
|
15
|
16
|
15
|
15
|
15
|
15
|
15
|
16
|
15
|
16
|
16
|
15
|
15
|
14
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
13
|
15
|
16
|
14
|
14
|
14
|
14
|
14
|
15
|
17
|
17
|
|
| Stock-Based Compensation |
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
|
1
|
1
|
|
| Other Non-Cash Items |
(0)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
6
|
13
|
18
|
18
|
13
|
10
|
2
|
4
|
(5)
|
(5)
|
(3)
|
(3)
|
1
|
0
|
0
|
0
|
17
|
21
|
12
|
11
|
(4)
|
(9)
|
(3)
|
0
|
(3)
|
(1)
|
3
|
0
|
4
|
4
|
4
|
4
|
(3)
|
(1)
|
6
|
36
|
36
|
6
|
1
|
38
|
35
|
(1)
|
(2)
|
(1)
|
(1)
|
|
| Cash Taxes Paid |
6
|
8
|
5
|
5
|
5
|
6
|
8
|
7
|
7
|
8
|
9
|
9
|
10
|
7
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
3
|
6
|
5
|
4
|
5
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
4
|
7
|
11
|
8
|
4
|
5
|
|
| Cash Interest Paid |
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
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
|
| Change in Working Capital |
(5)
|
(11)
|
(22)
|
37
|
59
|
58
|
57
|
(19)
|
(45)
|
(48)
|
(70)
|
(60)
|
(46)
|
(52)
|
(21)
|
(20)
|
(8)
|
(12)
|
(21)
|
(6)
|
(31)
|
(46)
|
(1)
|
8
|
22
|
60
|
25
|
17
|
32
|
15
|
(41)
|
(53)
|
(74)
|
(60)
|
(19)
|
(38)
|
(37)
|
(56)
|
(38)
|
(0)
|
3
|
2
|
(7)
|
28
|
10
|
(22)
|
(58)
|
(62)
|
(25)
|
(23)
|
(0)
|
8
|
|
| Cash from Operating Activities |
33
N/A
|
41
+22%
|
35
-14%
|
103
+192%
|
125
+22%
|
125
+0%
|
112
-11%
|
40
-64%
|
12
-70%
|
8
-32%
|
(24)
N/A
|
(20)
+15%
|
(9)
+56%
|
(24)
-169%
|
8
N/A
|
0
N/A
|
11
N/A
|
10
-7%
|
2
-84%
|
23
+1 319%
|
(2)
N/A
|
(17)
-760%
|
22
N/A
|
33
+50%
|
51
+57%
|
87
+70%
|
59
-32%
|
56
-4%
|
63
+11%
|
50
-21%
|
(7)
N/A
|
(26)
-278%
|
(44)
-70%
|
(31)
+30%
|
7
N/A
|
(7)
N/A
|
(6)
+13%
|
(24)
-284%
|
(6)
+73%
|
22
N/A
|
29
+32%
|
37
+27%
|
36
-3%
|
69
+89%
|
56
-19%
|
20
-63%
|
21
+1%
|
12
-41%
|
0
-99%
|
4
+2 085%
|
42
+1 060%
|
47
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(21)
|
(25)
|
(15)
|
(11)
|
(17)
|
(18)
|
(20)
|
(21)
|
(21)
|
(21)
|
(23)
|
(18)
|
(22)
|
(20)
|
(18)
|
(52)
|
(49)
|
(48)
|
(48)
|
(14)
|
(13)
|
(13)
|
(20)
|
(18)
|
(16)
|
(17)
|
(8)
|
(12)
|
(12)
|
(9)
|
(10)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(9)
|
(10)
|
(13)
|
(20)
|
(18)
|
(20)
|
(18)
|
(14)
|
(5)
|
(6)
|
(6)
|
(3)
|
(10)
|
(16)
|
(11)
|
(3)
|
|
| Other Items |
1
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(8)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
2
|
20
|
19
|
19
|
18
|
1
|
3
|
3
|
3
|
3
|
3
|
16
|
15
|
14
|
13
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
2
|
5
|
5
|
1
|
1
|
1
|
1
|
2
|
|
| Cash from Investing Activities |
(20)
N/A
|
(27)
-31%
|
(16)
+38%
|
(14)
+15%
|
(19)
-39%
|
(20)
-6%
|
(22)
-10%
|
(29)
-29%
|
(23)
+21%
|
(21)
+8%
|
(22)
-7%
|
(18)
+21%
|
(22)
-27%
|
(19)
+13%
|
(16)
+18%
|
(32)
-100%
|
(30)
+6%
|
(29)
+2%
|
(31)
-4%
|
(13)
+59%
|
(10)
+24%
|
(10)
-6%
|
(17)
-66%
|
(15)
+11%
|
(13)
+15%
|
(2)
+88%
|
7
N/A
|
2
-75%
|
1
-71%
|
(9)
N/A
|
(9)
+1%
|
(5)
+47%
|
(4)
+7%
|
(5)
-14%
|
(7)
-30%
|
(6)
+8%
|
(8)
-37%
|
(8)
-2%
|
(12)
-38%
|
(18)
-54%
|
(17)
+7%
|
(19)
-13%
|
(17)
+10%
|
(14)
+19%
|
(3)
+80%
|
(1)
+62%
|
(1)
-6%
|
(2)
-111%
|
(8)
-251%
|
(15)
-85%
|
(10)
+37%
|
(2)
+81%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
29
|
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Net Issuance of Debt |
(2)
|
(3)
|
5
|
(1)
|
(1)
|
(0)
|
(7)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
3
|
3
|
4
|
5
|
7
|
7
|
(1)
|
1
|
4
|
8
|
18
|
9
|
1
|
(4)
|
(13)
|
(7)
|
(6)
|
(9)
|
(6)
|
(5)
|
(4)
|
(1)
|
(1)
|
(1)
|
4
|
9
|
9
|
10
|
6
|
(1)
|
(3)
|
(5)
|
(6)
|
(4)
|
(8)
|
(10)
|
(6)
|
(5)
|
(4)
|
|
| Cash Paid for Dividends |
(8)
|
(8)
|
(8)
|
(8)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
0
|
(5)
|
(5)
|
(0)
|
(1)
|
(8)
|
(6)
|
(9)
|
(9)
|
(5)
|
(5)
|
(9)
|
|
| Other |
(1)
|
(3)
|
(3)
|
0
|
(1)
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(8)
|
0
|
0
|
(0)
|
1
|
2
|
(0)
|
0
|
(1)
|
0
|
|
| Cash from Financing Activities |
17
N/A
|
16
-9%
|
25
+61%
|
22
-12%
|
(1)
N/A
|
(9)
-1 417%
|
(17)
-88%
|
(13)
+23%
|
(13)
+1%
|
(11)
+19%
|
(10)
+8%
|
(7)
+33%
|
(6)
+5%
|
(3)
+47%
|
(3)
+6%
|
(2)
+29%
|
(1)
+36%
|
0
N/A
|
0
+200%
|
(8)
N/A
|
(6)
+23%
|
(2)
+69%
|
2
N/A
|
12
+492%
|
3
-77%
|
(4)
N/A
|
(9)
-128%
|
(17)
-96%
|
(12)
+34%
|
(14)
-23%
|
(18)
-24%
|
(15)
+15%
|
(13)
+13%
|
(12)
+12%
|
(8)
+34%
|
(8)
+1%
|
(8)
-6%
|
(2)
+72%
|
3
N/A
|
3
+3%
|
4
+27%
|
1
-83%
|
(15)
N/A
|
(11)
+25%
|
(6)
+42%
|
(14)
-121%
|
(9)
+37%
|
(16)
-74%
|
(20)
-29%
|
(13)
+34%
|
(12)
+8%
|
(14)
-15%
|
|
| 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)
|
1
|
1
|
1
|
0
|
(3)
|
(3)
|
1
|
(0)
|
2
|
1
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
0
|
(1)
|
2
|
(1)
|
(1)
|
2
|
2
|
(3)
|
(3)
|
(1)
|
0
|
2
|
|
| Net Change in Cash |
30
N/A
|
30
-2%
|
44
+47%
|
110
+153%
|
105
-5%
|
96
-9%
|
72
-25%
|
(2)
N/A
|
(24)
-1 033%
|
(23)
+2%
|
(56)
-141%
|
(45)
+20%
|
(38)
+16%
|
(47)
-25%
|
(11)
+76%
|
(34)
-206%
|
(20)
+40%
|
(19)
+6%
|
(29)
-51%
|
2
N/A
|
(18)
N/A
|
(29)
-66%
|
7
N/A
|
31
+353%
|
42
+36%
|
82
+95%
|
57
-31%
|
38
-34%
|
49
+30%
|
27
-44%
|
(34)
N/A
|
(44)
-29%
|
(60)
-38%
|
(49)
+18%
|
(7)
+85%
|
(20)
-178%
|
(22)
-10%
|
(34)
-54%
|
(15)
+56%
|
7
N/A
|
17
+162%
|
19
+8%
|
7
-64%
|
43
+541%
|
45
+5%
|
8
-83%
|
12
+60%
|
(8)
N/A
|
(32)
-276%
|
(26)
+17%
|
20
N/A
|
33
+62%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
13
N/A
|
16
+27%
|
21
+28%
|
91
+345%
|
108
+19%
|
108
-1%
|
92
-15%
|
19
-80%
|
(9)
N/A
|
(13)
-52%
|
(47)
-256%
|
(38)
+18%
|
(31)
+18%
|
(45)
-42%
|
(10)
+77%
|
(52)
-406%
|
(38)
+28%
|
(38)
+0%
|
(47)
-24%
|
9
N/A
|
(15)
N/A
|
(30)
-105%
|
2
N/A
|
15
+684%
|
35
+134%
|
70
+100%
|
51
-27%
|
45
-12%
|
50
+12%
|
40
-20%
|
(16)
N/A
|
(31)
-87%
|
(48)
-58%
|
(36)
+25%
|
(0)
+100%
|
(14)
-13 871%
|
(15)
-10%
|
(34)
-118%
|
(20)
+42%
|
3
N/A
|
11
+318%
|
17
+51%
|
18
+7%
|
54
+198%
|
51
-6%
|
14
-72%
|
15
+5%
|
9
-40%
|
(10)
N/A
|
(13)
-33%
|
31
N/A
|
44
+39%
|
|