Sabana Industrial Real Estate Investment Trust
SGX:M1GU
Cash Flow Statement
Cash Flow Statement
Sabana Industrial Real Estate Investment Trust
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 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
88
|
95
|
97
|
46
|
74
|
72
|
74
|
77
|
63
|
67
|
62
|
60
|
37
|
37
|
36
|
37
|
(73)
|
(79)
|
(133)
|
(138)
|
(62)
|
(62)
|
(40)
|
(37)
|
(27)
|
(24)
|
2
|
(12)
|
68
|
63
|
56
|
69
|
21
|
(30)
|
(42)
|
40
|
0
|
0
|
0
|
19
|
|
Depreciation & Amortization |
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
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
|
|
Other Non-Cash Items |
(19)
|
(30)
|
(30)
|
24
|
(2)
|
2
|
0
|
(1)
|
12
|
7
|
11
|
11
|
32
|
32
|
33
|
33
|
142
|
144
|
194
|
195
|
117
|
114
|
89
|
85
|
72
|
70
|
45
|
59
|
(21)
|
(18)
|
(12)
|
(24)
|
25
|
72
|
79
|
2
|
(3)
|
(6)
|
8
|
26
|
|
Cash Interest Paid |
9
|
10
|
11
|
13
|
13
|
15
|
15
|
16
|
16
|
17
|
17
|
18
|
16
|
16
|
17
|
17
|
19
|
19
|
19
|
21
|
18
|
20
|
17
|
14
|
16
|
12
|
14
|
14
|
15
|
14
|
16
|
16
|
15
|
11
|
10
|
11
|
12
|
14
|
22
|
16
|
|
Change in Working Capital |
33
|
(2)
|
(4)
|
(1)
|
(14)
|
(13)
|
(13)
|
(12)
|
(2)
|
0
|
0
|
1
|
(2)
|
(2)
|
1
|
1
|
1
|
4
|
(1)
|
(0)
|
(6)
|
(8)
|
(1)
|
2
|
5
|
5
|
(3)
|
(4)
|
(4)
|
(6)
|
(4)
|
(7)
|
(6)
|
1
|
4
|
2
|
3
|
1
|
1
|
0
|
|
Cash from Operating Activities |
104
N/A
|
64
-38%
|
65
+1%
|
69
+6%
|
59
-14%
|
62
+5%
|
63
+2%
|
66
+4%
|
75
+14%
|
76
+0%
|
74
-2%
|
73
-2%
|
68
-6%
|
68
0%
|
71
+4%
|
72
+1%
|
70
-2%
|
69
-2%
|
59
-14%
|
56
-5%
|
49
-13%
|
44
-9%
|
49
+11%
|
50
+2%
|
51
+1%
|
52
+2%
|
44
-15%
|
42
-4%
|
43
+1%
|
38
-11%
|
40
+5%
|
39
-1%
|
39
+1%
|
44
+13%
|
40
-9%
|
44
+10%
|
49
+11%
|
49
-1%
|
72
+48%
|
44
-38%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(1)
|
(1)
|
(1)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Items |
(1 004)
|
(148)
|
(148)
|
(148)
|
(62)
|
(62)
|
(62)
|
(130)
|
(68)
|
(69)
|
(69)
|
(1)
|
(32)
|
(33)
|
(34)
|
(34)
|
(1)
|
53
|
53
|
53
|
53
|
(2)
|
(2)
|
10
|
(4)
|
10
|
10
|
(1)
|
12
|
97
|
97
|
95
|
93
|
(15)
|
(15)
|
(12)
|
(10)
|
(3)
|
(6)
|
(17)
|
|
Cash from Investing Activities |
(1 011)
N/A
|
(149)
+85%
|
(149)
N/A
|
(149)
N/A
|
(62)
+59%
|
(62)
N/A
|
(62)
0%
|
(130)
-110%
|
(68)
+48%
|
(69)
-1%
|
(69)
N/A
|
(1)
+99%
|
(34)
-4 704%
|
(33)
+1%
|
(34)
-2%
|
(34)
+0%
|
(1)
+96%
|
53
N/A
|
53
+0%
|
53
0%
|
53
0%
|
(2)
N/A
|
(2)
-13%
|
10
N/A
|
(4)
N/A
|
10
N/A
|
10
+4%
|
(1)
N/A
|
12
N/A
|
97
+736%
|
97
+0%
|
95
-2%
|
93
-2%
|
(15)
N/A
|
(15)
+2%
|
(12)
+20%
|
(10)
+20%
|
(3)
+72%
|
(6)
-131%
|
(17)
-170%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
664
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
80
|
80
|
80
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
365
|
144
|
144
|
212
|
68
|
0
|
0
|
30
|
31
|
31
|
31
|
1
|
30
|
30
|
30
|
30
|
(0)
|
(42)
|
(50)
|
(46)
|
(45)
|
(77)
|
(68)
|
(87)
|
(74)
|
(1)
|
(6)
|
8
|
(5)
|
(47)
|
(91)
|
(91)
|
(88)
|
10
|
4
|
19
|
27
|
(23)
|
(22)
|
23
|
|
Cash Paid for Dividends |
(47)
|
(61)
|
(56)
|
(56)
|
(58)
|
(60)
|
(60)
|
(62)
|
(62)
|
(62)
|
(57)
|
(53)
|
(48)
|
(45)
|
(47)
|
(49)
|
(50)
|
(50)
|
(47)
|
(43)
|
(39)
|
(37)
|
(36)
|
(36)
|
(35)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(32)
|
(30)
|
(30)
|
(23)
|
(13)
|
(29)
|
(33)
|
(23)
|
(36)
|
(27)
|
|
Other |
(44)
|
(12)
|
(13)
|
(21)
|
(21)
|
(22)
|
(22)
|
(17)
|
(18)
|
(20)
|
(19)
|
(20)
|
(22)
|
(20)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(22)
|
(19)
|
(25)
|
(22)
|
(18)
|
(20)
|
(13)
|
(16)
|
(15)
|
(15)
|
(14)
|
(17)
|
(17)
|
(17)
|
(13)
|
(10)
|
(12)
|
(17)
|
(18)
|
(26)
|
(16)
|
|
Cash from Financing Activities |
939
N/A
|
72
-92%
|
76
+5%
|
134
+78%
|
(10)
N/A
|
(13)
-30%
|
(14)
-7%
|
(8)
+43%
|
(9)
-11%
|
(11)
-24%
|
(5)
+54%
|
(72)
-1 279%
|
(40)
+45%
|
(34)
+14%
|
(38)
-11%
|
(40)
-4%
|
(70)
-78%
|
(111)
-58%
|
(117)
-5%
|
(111)
+5%
|
(103)
+7%
|
(58)
+44%
|
(46)
+20%
|
(60)
-31%
|
(49)
+19%
|
(49)
-1%
|
(56)
-15%
|
(42)
+26%
|
(55)
-31%
|
(95)
-74%
|
(140)
-47%
|
(138)
+2%
|
(135)
+2%
|
(26)
+81%
|
(20)
+23%
|
(23)
-16%
|
(23)
-1%
|
(64)
-177%
|
(84)
-31%
|
(20)
+76%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
32
N/A
|
(13)
N/A
|
(9)
+31%
|
54
N/A
|
(13)
N/A
|
(13)
-1%
|
(13)
+2%
|
(72)
-463%
|
(2)
+98%
|
(4)
-133%
|
1
N/A
|
0
-67%
|
(5)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-111%
|
(2)
+3%
|
11
N/A
|
(5)
N/A
|
(2)
+62%
|
(1)
+28%
|
(15)
-1 134%
|
1
N/A
|
(0)
N/A
|
(2)
-408%
|
13
N/A
|
(2)
N/A
|
(1)
+65%
|
(0)
+22%
|
39
N/A
|
(4)
N/A
|
(4)
-14%
|
(3)
+23%
|
3
N/A
|
5
+67%
|
9
+72%
|
16
+75%
|
(18)
N/A
|
(18)
-2%
|
8
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
98
N/A
|
63
-35%
|
64
+1%
|
68
+6%
|
59
-13%
|
62
+5%
|
63
+2%
|
66
+4%
|
75
+14%
|
76
+1%
|
74
-2%
|
73
-2%
|
67
-8%
|
68
+2%
|
71
+4%
|
72
+1%
|
70
-2%
|
69
-2%
|
59
-14%
|
56
-5%
|
49
-13%
|
44
-9%
|
49
+11%
|
50
+2%
|
51
+1%
|
52
+2%
|
44
-15%
|
42
-4%
|
43
+1%
|
38
-11%
|
40
+5%
|
39
-1%
|
39
+1%
|
44
+13%
|
40
-9%
|
44
+10%
|
49
+11%
|
49
-1%
|
72
+48%
|
44
-38%
|