Pan-United Corporation Ltd
SGX:P52
Cash Flow Statement
Cash Flow Statement
Pan-United Corporation Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
49
|
53
|
58
|
62
|
65
|
67
|
63
|
64
|
64
|
61
|
61
|
55
|
44
|
38
|
34
|
31
|
36
|
36
|
37
|
40
|
10
|
3
|
(7)
|
(18)
|
8
|
9
|
8
|
11
|
9
|
12
|
19
|
22
|
26
|
15
|
2
|
11
|
23
|
31
|
34
|
35
|
45
|
|
Depreciation & Amortization |
21
|
22
|
21
|
21
|
21
|
20
|
21
|
20
|
19
|
19
|
20
|
22
|
25
|
27
|
28
|
29
|
28
|
28
|
28
|
28
|
28
|
27
|
26
|
25
|
25
|
23
|
22
|
21
|
18
|
20
|
21
|
22
|
24
|
24
|
24
|
24
|
23
|
23
|
23
|
23
|
23
|
|
Other Non-Cash Items |
3
|
4
|
2
|
2
|
0
|
(1)
|
1
|
(1)
|
1
|
1
|
5
|
8
|
10
|
11
|
10
|
11
|
7
|
6
|
4
|
(1)
|
28
|
33
|
40
|
51
|
29
|
24
|
18
|
9
|
5
|
5
|
5
|
6
|
6
|
6
|
3
|
0
|
(1)
|
(4)
|
(6)
|
(1)
|
3
|
|
Cash Taxes Paid |
4
|
4
|
8
|
11
|
12
|
12
|
14
|
15
|
14
|
14
|
13
|
10
|
10
|
10
|
8
|
7
|
9
|
10
|
9
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
6
|
5
|
3
|
2
|
2
|
3
|
2
|
5
|
5
|
1
|
1
|
5
|
4
|
4
|
7
|
|
Cash Interest Paid |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
8
|
10
|
13
|
15
|
15
|
15
|
15
|
14
|
13
|
13
|
12
|
12
|
12
|
11
|
11
|
9
|
7
|
5
|
4
|
4
|
5
|
5
|
5
|
4
|
3
|
2
|
2
|
2
|
2
|
3
|
3
|
|
Change in Working Capital |
(17)
|
(20)
|
(14)
|
(30)
|
(32)
|
(41)
|
(38)
|
(23)
|
(15)
|
(16)
|
(15)
|
(26)
|
(53)
|
(47)
|
(56)
|
(61)
|
(30)
|
(32)
|
(13)
|
0
|
(12)
|
9
|
(15)
|
(24)
|
(23)
|
(28)
|
(16)
|
(27)
|
(30)
|
(30)
|
(39)
|
(11)
|
(14)
|
50
|
31
|
(14)
|
12
|
(16)
|
(31)
|
(14)
|
(9)
|
|
Cash from Operating Activities |
56
N/A
|
59
+5%
|
66
+13%
|
54
-18%
|
55
+1%
|
46
-17%
|
47
+3%
|
60
+28%
|
69
+15%
|
66
-4%
|
71
+8%
|
59
-17%
|
25
-58%
|
29
+14%
|
16
-43%
|
10
-39%
|
42
+319%
|
39
-7%
|
56
+44%
|
67
+21%
|
54
-20%
|
72
+34%
|
45
-38%
|
34
-25%
|
38
+13%
|
28
-26%
|
33
+18%
|
14
-58%
|
2
-86%
|
7
+247%
|
6
-15%
|
40
+588%
|
43
+6%
|
94
+122%
|
60
-37%
|
21
-65%
|
58
+174%
|
34
-41%
|
20
-42%
|
42
+113%
|
62
+46%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(17)
|
(24)
|
(30)
|
(33)
|
(42)
|
(42)
|
(41)
|
(36)
|
(30)
|
(27)
|
(33)
|
(32)
|
(29)
|
(29)
|
(25)
|
(34)
|
(54)
|
(59)
|
(64)
|
(58)
|
(46)
|
(39)
|
(36)
|
(38)
|
(32)
|
(31)
|
(25)
|
(15)
|
(11)
|
(8)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(11)
|
(13)
|
(10)
|
|
Other Items |
8
|
12
|
15
|
15
|
14
|
23
|
19
|
(82)
|
(82)
|
(144)
|
(144)
|
(44)
|
(44)
|
3
|
3
|
4
|
4
|
5
|
6
|
5
|
32
|
33
|
33
|
34
|
7
|
1
|
(1)
|
(1)
|
(2)
|
2
|
1
|
1
|
(0)
|
(1)
|
(2)
|
(1)
|
1
|
3
|
2
|
3
|
2
|
|
Cash from Investing Activities |
(9)
N/A
|
(12)
-34%
|
(15)
-21%
|
(19)
-27%
|
(27)
-46%
|
(20)
+29%
|
(22)
-12%
|
(118)
-443%
|
(112)
+5%
|
(171)
-52%
|
(177)
-4%
|
(75)
+57%
|
(72)
+4%
|
(26)
+65%
|
(21)
+16%
|
(30)
-40%
|
(50)
-65%
|
(54)
-10%
|
(58)
-7%
|
(53)
+8%
|
(14)
+74%
|
(7)
+53%
|
(3)
+52%
|
(5)
-47%
|
(25)
-421%
|
(29)
-19%
|
(25)
+14%
|
(16)
+36%
|
(13)
+18%
|
(6)
+54%
|
(4)
+36%
|
(4)
+2%
|
(5)
-35%
|
(6)
-14%
|
(8)
-33%
|
(6)
+19%
|
(4)
+36%
|
(5)
-15%
|
(9)
-104%
|
(10)
-5%
|
(8)
+19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
(2)
|
(4)
|
(1)
|
1
|
4
|
6
|
3
|
2
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
1
|
60
|
60
|
60
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
(30)
|
(25)
|
(5)
|
(1)
|
1
|
1
|
1
|
62
|
52
|
86
|
136
|
44
|
46
|
9
|
(38)
|
13
|
22
|
30
|
36
|
18
|
12
|
(3)
|
(11)
|
(74)
|
(45)
|
(63)
|
(55)
|
23
|
2
|
30
|
12
|
(7)
|
(26)
|
(34)
|
(26)
|
(35)
|
(47)
|
(14)
|
3
|
(12)
|
(39)
|
|
Cash Paid for Dividends |
(17)
|
0
|
(19)
|
(19)
|
(19)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(24)
|
(24)
|
(24)
|
0
|
(24)
|
(21)
|
(21)
|
0
|
(21)
|
(19)
|
(19)
|
0
|
(9)
|
0
|
(6)
|
0
|
(6)
|
(15)
|
(9)
|
(4)
|
(8)
|
(13)
|
(9)
|
(11)
|
(11)
|
(13)
|
(13)
|
|
Other |
(3)
|
(2)
|
(4)
|
(2)
|
(9)
|
(10)
|
(10)
|
(6)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(50)
N/A
|
(43)
+13%
|
(30)
+31%
|
(26)
+12%
|
(27)
-4%
|
(27)
+2%
|
(28)
-4%
|
40
N/A
|
32
-21%
|
65
+105%
|
112
+72%
|
21
-81%
|
20
-3%
|
(17)
N/A
|
(64)
-276%
|
(14)
+79%
|
(3)
+76%
|
5
N/A
|
10
+121%
|
(5)
N/A
|
(10)
-96%
|
(25)
-139%
|
(32)
-27%
|
(34)
-7%
|
(4)
+87%
|
(23)
-406%
|
(5)
+78%
|
17
N/A
|
(5)
N/A
|
23
N/A
|
5
-78%
|
(17)
N/A
|
(36)
-110%
|
(38)
-6%
|
(34)
+11%
|
(49)
-44%
|
(57)
-18%
|
(27)
+53%
|
(9)
+65%
|
(25)
-172%
|
(53)
-109%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
0
|
2
|
3
|
3
|
3
|
1
|
(1)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
|
Net Change in Cash |
(3)
N/A
|
3
N/A
|
22
+660%
|
8
-61%
|
(1)
N/A
|
(1)
+19%
|
(3)
-281%
|
(18)
-590%
|
(11)
+36%
|
(40)
-255%
|
5
N/A
|
5
-12%
|
(25)
N/A
|
(11)
+57%
|
(66)
-510%
|
(31)
+53%
|
(10)
+67%
|
(12)
-13%
|
8
N/A
|
8
-2%
|
29
+277%
|
40
+39%
|
10
-75%
|
(5)
N/A
|
8
N/A
|
(24)
N/A
|
4
N/A
|
15
+316%
|
(15)
N/A
|
25
N/A
|
7
-72%
|
20
+188%
|
2
-91%
|
52
+2 843%
|
18
-65%
|
(35)
N/A
|
(3)
+90%
|
3
N/A
|
0
-86%
|
6
+1 086%
|
(0)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
40
N/A
|
35
-12%
|
37
+5%
|
21
-42%
|
13
-38%
|
4
-72%
|
6
+74%
|
24
+271%
|
39
+64%
|
39
+1%
|
39
-1%
|
27
-29%
|
(4)
N/A
|
(0)
+94%
|
(8)
-3 732%
|
(24)
-180%
|
(12)
+50%
|
(20)
-70%
|
(8)
+60%
|
9
N/A
|
8
-18%
|
33
+332%
|
8
-74%
|
(5)
N/A
|
6
N/A
|
(3)
N/A
|
8
N/A
|
(2)
N/A
|
(9)
-528%
|
(1)
+88%
|
1
N/A
|
36
+3 628%
|
38
+6%
|
89
+136%
|
53
-40%
|
15
-71%
|
52
+240%
|
27
-48%
|
8
-69%
|
30
+256%
|
52
+74%
|