Pacific Century Regional Developments Ltd
SGX:P15
Cash Flow Statement
Cash Flow Statement
Pacific Century Regional Developments Ltd
| Mar-2003 | Jun-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 |
1 009
|
1 018
|
48
|
80
|
(5)
|
41
|
76
|
46
|
126
|
48
|
7
|
8
|
(12)
|
65
|
70
|
89
|
464
|
410
|
396
|
383
|
8
|
40
|
33
|
23
|
274
|
245
|
270
|
283
|
64
|
75
|
131
|
130
|
131
|
123
|
55
|
52
|
48
|
50
|
52
|
54
|
58
|
61
|
70
|
71
|
75
|
72
|
117
|
118
|
122
|
124
|
91
|
92
|
85
|
86
|
87
|
88
|
102
|
102
|
87
|
87
|
57
|
58
|
50
|
53
|
43
|
41
|
31
|
(3)
|
(32)
|
(19)
|
59
|
75
|
13
|
(24)
|
(31)
|
(21)
|
(16)
|
(22)
|
|
| Depreciation & Amortization |
752
|
732
|
76
|
75
|
93
|
112
|
73
|
71
|
51
|
66
|
65
|
3
|
3
|
1
|
66
|
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
|
|
| Other Non-Cash Items |
259
|
269
|
(1 806)
|
(82)
|
(23)
|
(75)
|
(38)
|
5
|
(43)
|
5
|
(29)
|
(14)
|
9
|
(32)
|
(118)
|
(104)
|
(523)
|
(464)
|
(439)
|
(434)
|
(34)
|
(75)
|
(46)
|
(44)
|
(306)
|
(281)
|
(295)
|
(297)
|
(67)
|
(75)
|
(131)
|
(129)
|
(122)
|
(109)
|
(59)
|
(51)
|
(57)
|
(64)
|
(58)
|
(59)
|
(57)
|
(56)
|
(66)
|
(64)
|
(76)
|
(77)
|
(122)
|
(127)
|
(127)
|
(128)
|
(96)
|
(97)
|
(91)
|
(91)
|
(90)
|
(91)
|
(105)
|
(106)
|
(92)
|
(92)
|
(63)
|
(63)
|
(57)
|
(62)
|
(51)
|
(49)
|
(41)
|
(6)
|
26
|
12
|
(65)
|
(80)
|
(21)
|
16
|
25
|
17
|
11
|
15
|
|
| Cash Taxes Paid |
285
|
287
|
0
|
1
|
0
|
0
|
1
|
3
|
3
|
6
|
8
|
6
|
6
|
3
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
581
|
579
|
8
|
7
|
10
|
12
|
8
|
45
|
12
|
51
|
78
|
45
|
84
|
50
|
93
|
72
|
73
|
68
|
20
|
12
|
5
|
4
|
5
|
6
|
5
|
4
|
3
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
3
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
3
|
2
|
2
|
4
|
4
|
5
|
7
|
7
|
8
|
10
|
11
|
9
|
7
|
6
|
10
|
15
|
17
|
16
|
13
|
11
|
|
| Change in Working Capital |
(1 511)
|
(1 066)
|
20
|
22
|
15
|
10
|
(40)
|
44
|
(61)
|
(92)
|
(87)
|
(182)
|
(80)
|
(50)
|
(83)
|
(52)
|
(39)
|
(77)
|
(34)
|
(14)
|
(27)
|
16
|
5
|
5
|
10
|
8
|
(6)
|
(12)
|
(14)
|
(10)
|
(4)
|
(3)
|
(5)
|
(8)
|
1
|
(7)
|
(1)
|
1
|
0
|
2
|
(21)
|
(2)
|
(2)
|
(7)
|
18
|
(0)
|
1
|
6
|
5
|
0
|
(1)
|
0
|
(4)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
(1)
|
(10)
|
1
|
6
|
|
| Cash from Operating Activities |
509
N/A
|
953
+87%
|
(1 663)
N/A
|
94
N/A
|
81
-14%
|
89
+11%
|
71
-20%
|
166
+133%
|
74
-55%
|
27
-63%
|
(42)
N/A
|
(140)
-229%
|
(33)
+76%
|
1
N/A
|
(65)
N/A
|
(66)
-1%
|
(98)
-48%
|
(130)
-33%
|
(77)
+41%
|
(65)
+15%
|
(53)
+18%
|
(18)
+67%
|
(8)
+54%
|
(15)
-88%
|
(21)
-38%
|
(27)
-27%
|
(31)
-13%
|
(26)
+15%
|
(17)
+36%
|
(10)
+37%
|
(4)
+62%
|
(1)
+68%
|
5
N/A
|
6
+33%
|
(3)
N/A
|
(6)
-90%
|
(11)
-86%
|
(13)
-14%
|
(6)
+50%
|
(3)
+47%
|
(20)
-503%
|
3
N/A
|
2
-27%
|
(0)
N/A
|
18
N/A
|
(5)
N/A
|
(4)
+27%
|
(3)
+27%
|
1
N/A
|
(4)
N/A
|
(6)
-62%
|
(5)
+9%
|
(10)
-81%
|
(5)
+49%
|
(2)
+50%
|
(4)
-59%
|
(4)
+3%
|
(4)
-13%
|
(5)
-22%
|
(4)
+16%
|
(5)
-16%
|
(5)
+0%
|
(6)
-15%
|
(8)
-43%
|
(8)
+3%
|
(9)
-9%
|
(9)
-2%
|
(7)
+17%
|
(6)
+17%
|
(7)
-14%
|
(7)
-4%
|
(6)
+16%
|
(7)
-10%
|
(5)
+20%
|
(7)
-21%
|
(13)
-103%
|
(4)
+73%
|
(1)
+64%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(413)
|
(402)
|
(4)
|
(48)
|
(61)
|
(72)
|
(3)
|
(49)
|
(43)
|
(62)
|
(5)
|
(58)
|
(54)
|
(23)
|
(8)
|
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)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(4 824)
|
(804)
|
(177)
|
(167)
|
(51)
|
(45)
|
(159)
|
(142)
|
(142)
|
(182)
|
(168)
|
0
|
(111)
|
(76)
|
(31)
|
0
|
623
|
623
|
630
|
630
|
8
|
7
|
(6)
|
41
|
419
|
418
|
368
|
378
|
37
|
43
|
51
|
50
|
39
|
33
|
9
|
9
|
11
|
4
|
44
|
39
|
46
|
42
|
36
|
42
|
(18)
|
(20)
|
(39)
|
(39)
|
(8)
|
11
|
13
|
12
|
14
|
17
|
43
|
53
|
119
|
109
|
116
|
105
|
57
|
23
|
17
|
(40)
|
13
|
57
|
64
|
135
|
132
|
215
|
219
|
146
|
142
|
128
|
159
|
174
|
147
|
146
|
|
| Cash from Investing Activities |
(5 238)
N/A
|
(1 206)
+77%
|
(181)
+85%
|
(215)
-19%
|
(111)
+48%
|
(117)
-5%
|
(162)
-38%
|
(191)
-18%
|
(185)
+3%
|
(245)
-32%
|
(173)
+29%
|
(161)
+7%
|
(165)
-2%
|
(99)
+40%
|
(39)
+61%
|
0
N/A
|
623
N/A
|
623
+0%
|
630
+1%
|
630
N/A
|
8
-99%
|
7
-5%
|
(6)
N/A
|
41
N/A
|
418
+920%
|
419
+0%
|
368
-12%
|
377
+3%
|
37
-90%
|
43
+17%
|
51
+18%
|
50
0%
|
39
-23%
|
32
-16%
|
9
-74%
|
9
+1%
|
11
+23%
|
4
-60%
|
44
+952%
|
39
-13%
|
46
+20%
|
42
-10%
|
35
-15%
|
41
+16%
|
(18)
N/A
|
(21)
-14%
|
(39)
-92%
|
(39)
+2%
|
(8)
+78%
|
11
N/A
|
13
+13%
|
12
-5%
|
13
+11%
|
17
+23%
|
43
+158%
|
53
+24%
|
119
+124%
|
109
-8%
|
116
+6%
|
105
-9%
|
57
-46%
|
23
-61%
|
17
-23%
|
(40)
N/A
|
13
N/A
|
56
+346%
|
63
+13%
|
135
+112%
|
132
-2%
|
214
+62%
|
219
+2%
|
147
-33%
|
142
-3%
|
128
-10%
|
159
+24%
|
174
+9%
|
146
-16%
|
146
0%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(125)
|
(0)
|
(0)
|
0
|
(2)
|
(1)
|
(0)
|
(1)
|
(2)
|
(3)
|
0
|
0
|
0
|
(7)
|
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
|
(7)
|
(10)
|
(11)
|
(12)
|
(4)
|
(25)
|
0
|
(80)
|
(92)
|
(88)
|
(43)
|
(40)
|
(28)
|
(8)
|
(1)
|
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 |
(142)
|
(138)
|
(6)
|
(17)
|
(15)
|
(15)
|
141
|
167
|
161
|
162
|
(70)
|
161
|
176
|
152
|
(16)
|
28
|
(618)
|
(591)
|
(640)
|
(649)
|
(26)
|
(31)
|
(29)
|
(9)
|
(88)
|
(87)
|
(58)
|
(93)
|
0
|
0
|
(23)
|
(3)
|
(3)
|
(3)
|
(6)
|
3
|
0
|
0
|
0
|
22
|
26
|
0
|
0
|
(26)
|
(26)
|
16
|
61
|
62
|
80
|
82
|
94
|
50
|
35
|
17
|
(63)
|
(19)
|
(86)
|
(84)
|
(86)
|
(83)
|
(21)
|
(1)
|
2
|
68
|
223
|
202
|
331
|
43
|
(39)
|
(9)
|
6
|
40
|
(18)
|
(65)
|
(104)
|
(39)
|
7
|
56
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(257)
|
(257)
|
(257)
|
0
|
(37)
|
(37)
|
(37)
|
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
|
(58)
|
0
|
(58)
|
0
|
(231)
|
(289)
|
(376)
|
(166)
|
(81)
|
(183)
|
(215)
|
(186)
|
(107)
|
(39)
|
(24)
|
0
|
(141)
|
0
|
|
| Other |
5 317
|
213
|
111
|
130
|
135
|
173
|
177
|
58
|
143
|
216
|
215
|
56
|
(19)
|
(133)
|
285
|
51
|
74
|
76
|
77
|
77
|
57
|
57
|
57
|
0
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
2
|
1
|
(1)
|
(2)
|
0
|
(4)
|
(4)
|
(4)
|
(2)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(7)
|
(7)
|
(8)
|
(10)
|
(11)
|
(9)
|
(7)
|
(6)
|
(10)
|
(15)
|
(17)
|
(16)
|
(13)
|
(11)
|
|
| Cash from Financing Activities |
5 049
N/A
|
(50)
N/A
|
105
N/A
|
113
+8%
|
120
+6%
|
157
+31%
|
317
+102%
|
225
-29%
|
303
+35%
|
376
+24%
|
143
-62%
|
215
+50%
|
155
-28%
|
19
-88%
|
262
+1 257%
|
78
-70%
|
(544)
N/A
|
(515)
+5%
|
(563)
-9%
|
(572)
-2%
|
15
N/A
|
10
-33%
|
12
+17%
|
(25)
N/A
|
(383)
-1 462%
|
(382)
+0%
|
(315)
+17%
|
(350)
-11%
|
(37)
+89%
|
(37)
N/A
|
(58)
-56%
|
(40)
+31%
|
(4)
+89%
|
(6)
-30%
|
(6)
-2%
|
(1)
+79%
|
(4)
-250%
|
(4)
+2%
|
(2)
+51%
|
19
N/A
|
16
-14%
|
(12)
N/A
|
(13)
-6%
|
(39)
-208%
|
(32)
+18%
|
(11)
+67%
|
(18)
-70%
|
(20)
-11%
|
(15)
+27%
|
(8)
+46%
|
47
N/A
|
5
-89%
|
3
-37%
|
4
+12%
|
(68)
N/A
|
(24)
+66%
|
(90)
-283%
|
(89)
+2%
|
(89)
0%
|
(86)
+3%
|
(81)
+5%
|
(63)
+23%
|
(61)
+3%
|
5
N/A
|
(15)
N/A
|
(36)
-148%
|
(54)
-48%
|
(133)
-147%
|
(131)
+1%
|
(201)
-53%
|
(216)
-7%
|
(152)
+30%
|
(135)
+11%
|
(119)
+12%
|
(145)
-22%
|
(55)
+62%
|
(146)
-165%
|
(96)
+34%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(39)
|
(24)
|
(19)
|
(48)
|
(5)
|
(14)
|
(25)
|
(9)
|
(7)
|
10
|
64
|
58
|
28
|
21
|
61
|
(8)
|
2
|
0
|
(13)
|
(4)
|
(1)
|
0
|
1
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
1
|
3
|
4
|
4
|
4
|
1
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
1
|
1
|
3
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Net Change in Cash |
281
N/A
|
(326)
N/A
|
(1 758)
-439%
|
(56)
+97%
|
85
N/A
|
115
+36%
|
202
+76%
|
191
-5%
|
185
-3%
|
169
-8%
|
(8)
N/A
|
(28)
-241%
|
(16)
+44%
|
(58)
-269%
|
219
N/A
|
4
-98%
|
(17)
N/A
|
(21)
-25%
|
(23)
-7%
|
(12)
+48%
|
(31)
-163%
|
(0)
+100%
|
(1)
-1 200%
|
1
N/A
|
15
+1 077%
|
10
-37%
|
22
+125%
|
1
-95%
|
(17)
N/A
|
(6)
+63%
|
(14)
-117%
|
7
N/A
|
36
+443%
|
32
-13%
|
(1)
N/A
|
1
N/A
|
(5)
N/A
|
(13)
-156%
|
36
N/A
|
55
+54%
|
43
-23%
|
31
-28%
|
24
-23%
|
(0)
N/A
|
(34)
-8 500%
|
(36)
-3%
|
(58)
-64%
|
(58)
+1%
|
(18)
+69%
|
3
N/A
|
55
+1 612%
|
12
-79%
|
7
-43%
|
14
+118%
|
(27)
N/A
|
26
N/A
|
24
-5%
|
15
-38%
|
18
+23%
|
12
-37%
|
(30)
N/A
|
(44)
-50%
|
(48)
-8%
|
(40)
+15%
|
(10)
+76%
|
12
N/A
|
1
-94%
|
(5)
N/A
|
(6)
-6%
|
6
N/A
|
(4)
N/A
|
(11)
-147%
|
0
N/A
|
4
+2 176%
|
7
+105%
|
105
+1 346%
|
(3)
N/A
|
48
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
96
N/A
|
551
+476%
|
(1 667)
N/A
|
46
N/A
|
20
-57%
|
17
-14%
|
69
+299%
|
117
+70%
|
31
-73%
|
(35)
N/A
|
(47)
-34%
|
(198)
-322%
|
(87)
+56%
|
(22)
+75%
|
(74)
-231%
|
(66)
+10%
|
(98)
-48%
|
(130)
-33%
|
(77)
+41%
|
(65)
+15%
|
(53)
+18%
|
(18)
+66%
|
(8)
+54%
|
(16)
-87%
|
(21)
-38%
|
(27)
-26%
|
(31)
-14%
|
(26)
+15%
|
(17)
+35%
|
(11)
+37%
|
(4)
+61%
|
(1)
+66%
|
5
N/A
|
6
+33%
|
(3)
N/A
|
(6)
-90%
|
(11)
-86%
|
(13)
-14%
|
(6)
+50%
|
(3)
+46%
|
(20)
-488%
|
3
N/A
|
2
-40%
|
(1)
N/A
|
17
N/A
|
(6)
N/A
|
(4)
+32%
|
(3)
+28%
|
1
N/A
|
(4)
N/A
|
(6)
-59%
|
(6)
+9%
|
(10)
-78%
|
(5)
+50%
|
(2)
+50%
|
(4)
-58%
|
(4)
+3%
|
(4)
-13%
|
(5)
-22%
|
(4)
+16%
|
(5)
-16%
|
(5)
+0%
|
(6)
-15%
|
(8)
-43%
|
(9)
-5%
|
(10)
-8%
|
(10)
-2%
|
(7)
+23%
|
(6)
+17%
|
(8)
-28%
|
(7)
+7%
|
(5)
+27%
|
(7)
-29%
|
(5)
+20%
|
(7)
-21%
|
(13)
-103%
|
(4)
+73%
|
(1)
+62%
|
|