Straits Trading Company Ltd
SGX:S20
Cash Flow Statement
Cash Flow Statement
Straits Trading Company Ltd
| 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 |
1
|
1
|
51
|
66
|
66
|
65
|
57
|
51
|
61
|
72
|
88
|
96
|
91
|
84
|
89
|
269
|
516
|
515
|
537
|
493
|
295
|
305
|
74
|
52
|
23
|
73
|
161
|
182
|
170
|
53
|
24
|
50
|
95
|
168
|
79
|
60
|
(38)
|
(62)
|
(95)
|
47
|
157
|
132
|
105
|
114
|
31
|
30
|
33
|
24
|
23
|
38
|
11
|
39
|
53
|
75
|
95
|
92
|
93
|
88
|
57
|
43
|
75
|
81
|
100
|
109
|
101
|
101
|
129
|
82
|
96
|
252
|
362
|
905
|
563
|
(111)
|
(12)
|
(27)
|
25
|
(22)
|
|
| Depreciation & Amortization |
2
|
1
|
8
|
8
|
9
|
9
|
10
|
10
|
13
|
16
|
18
|
20
|
20
|
20
|
18
|
22
|
22
|
20
|
17
|
19
|
19
|
20
|
18
|
21
|
22
|
24
|
23
|
23
|
24
|
26
|
28
|
30
|
32
|
31
|
34
|
34
|
35
|
22
|
34
|
9
|
(5)
|
12
|
3
|
9
|
14
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
8
|
9
|
8
|
8
|
7
|
6
|
6
|
7
|
7
|
7
|
9
|
11
|
|
| 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
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
2
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(5)
|
23
|
(15)
|
(15)
|
(18)
|
(18)
|
(16)
|
(17)
|
(19)
|
(26)
|
(41)
|
(50)
|
(50)
|
(47)
|
(35)
|
(218)
|
(453)
|
(448)
|
(454)
|
(408)
|
(218)
|
(225)
|
(32)
|
(33)
|
3
|
(63)
|
(134)
|
(144)
|
(147)
|
(25)
|
1
|
(20)
|
(51)
|
(96)
|
(35)
|
(35)
|
18
|
23
|
85
|
(19)
|
(94)
|
(93)
|
(76)
|
(104)
|
(15)
|
(2)
|
(7)
|
(0)
|
(7)
|
(32)
|
(9)
|
(41)
|
(52)
|
(68)
|
(98)
|
(95)
|
(100)
|
(99)
|
(64)
|
(50)
|
(78)
|
(75)
|
(84)
|
(88)
|
(76)
|
(61)
|
(90)
|
(46)
|
(68)
|
(219)
|
(298)
|
(807)
|
(516)
|
136
|
58
|
71
|
44
|
84
|
|
| Cash Taxes Paid |
7
|
4
|
10
|
6
|
(3)
|
(3)
|
(1)
|
(1)
|
9
|
17
|
20
|
22
|
25
|
13
|
12
|
13
|
13
|
21
|
23
|
23
|
23
|
24
|
24
|
25
|
25
|
15
|
12
|
8
|
5
|
13
|
11
|
14
|
11
|
11
|
16
|
19
|
26
|
26
|
20
|
15
|
10
|
10
|
13
|
14
|
16
|
16
|
16
|
16
|
13
|
9
|
6
|
5
|
4
|
7
|
8
|
8
|
18
|
20
|
22
|
23
|
14
|
12
|
9
|
9
|
8
|
10
|
13
|
13
|
7
|
13
|
15
|
10
|
25
|
24
|
9
|
11
|
19
|
17
|
|
| Cash Interest Paid |
3
|
2
|
8
|
8
|
8
|
8
|
7
|
8
|
9
|
12
|
14
|
16
|
14
|
11
|
12
|
10
|
10
|
10
|
8
|
8
|
8
|
10
|
14
|
22
|
26
|
28
|
28
|
23
|
21
|
28
|
25
|
25
|
26
|
17
|
19
|
18
|
20
|
20
|
25
|
25
|
31
|
29
|
26
|
27
|
18
|
32
|
28
|
27
|
26
|
14
|
16
|
17
|
18
|
19
|
18
|
19
|
20
|
21
|
21
|
23
|
25
|
30
|
27
|
27
|
27
|
24
|
27
|
26
|
25
|
28
|
31
|
30
|
47
|
61
|
67
|
74
|
73
|
76
|
|
| Change in Working Capital |
(4)
|
17
|
7
|
29
|
41
|
39
|
88
|
72
|
39
|
13
|
(19)
|
(9)
|
(17)
|
8
|
40
|
45
|
54
|
34
|
(37)
|
(69)
|
(25)
|
(5)
|
37
|
27
|
(35)
|
51
|
(13)
|
(6)
|
(20)
|
(123)
|
(56)
|
(76)
|
(37)
|
11
|
36
|
72
|
95
|
35
|
(13)
|
(57)
|
(34)
|
22
|
15
|
28
|
(75)
|
(155)
|
(120)
|
(154)
|
(136)
|
(74)
|
(103)
|
(64)
|
(5)
|
(1)
|
7
|
23
|
16
|
(2)
|
(33)
|
(88)
|
(86)
|
(64)
|
(15)
|
30
|
17
|
(10)
|
(19)
|
(50)
|
(73)
|
(60)
|
(31)
|
(34)
|
12
|
18
|
(14)
|
(33)
|
(62)
|
(70)
|
|
| Cash from Operating Activities |
(6)
N/A
|
41
N/A
|
52
+25%
|
88
+70%
|
98
+12%
|
95
-4%
|
138
+46%
|
116
-16%
|
93
-20%
|
74
-20%
|
46
-38%
|
57
+24%
|
43
-24%
|
64
+48%
|
112
+76%
|
119
+6%
|
138
+17%
|
122
-12%
|
63
-49%
|
35
-44%
|
71
+103%
|
95
+33%
|
98
+3%
|
67
-31%
|
13
-81%
|
85
+551%
|
38
-56%
|
56
+49%
|
26
-53%
|
(69)
N/A
|
(4)
+95%
|
(16)
-332%
|
39
N/A
|
114
+193%
|
114
N/A
|
130
+14%
|
110
-15%
|
19
-83%
|
10
-46%
|
(20)
N/A
|
24
N/A
|
73
+197%
|
47
-35%
|
47
0%
|
(45)
N/A
|
(123)
-174%
|
(91)
+27%
|
(126)
-40%
|
(117)
+8%
|
(64)
+45%
|
(98)
-53%
|
(62)
+37%
|
0
N/A
|
11
+10 500%
|
9
-20%
|
25
+194%
|
14
-44%
|
(8)
N/A
|
(34)
-312%
|
(89)
-163%
|
(82)
+8%
|
(52)
+37%
|
7
N/A
|
57
+667%
|
48
-15%
|
38
-21%
|
28
-27%
|
(5)
N/A
|
(37)
-658%
|
(20)
+47%
|
40
N/A
|
70
+75%
|
65
-8%
|
49
-24%
|
40
-19%
|
17
-58%
|
16
-8%
|
3
-78%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
36
|
89
|
(14)
|
(13)
|
(16)
|
(16)
|
(16)
|
(16)
|
(21)
|
(27)
|
(34)
|
(35)
|
(28)
|
(26)
|
(19)
|
(18)
|
(23)
|
(25)
|
(30)
|
(35)
|
(78)
|
(80)
|
(86)
|
(82)
|
(35)
|
(29)
|
(19)
|
(22)
|
(26)
|
(30)
|
(35)
|
(36)
|
(33)
|
(35)
|
(49)
|
(46)
|
(56)
|
(154)
|
(147)
|
(152)
|
(155)
|
(54)
|
(39)
|
(30)
|
(14)
|
(8)
|
(9)
|
(8)
|
(7)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(20)
|
(20)
|
(20)
|
(21)
|
(4)
|
(4)
|
(4)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(10)
|
(9)
|
(12)
|
(15)
|
(19)
|
(21)
|
(22)
|
(28)
|
(21)
|
(12)
|
(11)
|
(16)
|
|
| Other Items |
(348)
|
(375)
|
46
|
65
|
98
|
96
|
62
|
71
|
10
|
96
|
95
|
528
|
572
|
450
|
515
|
53
|
49
|
81
|
(18)
|
(33)
|
30
|
21
|
68
|
87
|
2
|
93
|
101
|
125
|
138
|
69
|
44
|
16
|
(6)
|
(17)
|
(39)
|
(13)
|
17
|
11
|
36
|
31
|
541
|
782
|
653
|
596
|
(28)
|
(278)
|
264
|
293
|
361
|
165
|
(235)
|
(296)
|
(337)
|
(129)
|
(2)
|
(8)
|
178
|
74
|
9
|
(99)
|
(259)
|
(195)
|
(201)
|
(27)
|
35
|
62
|
79
|
(95)
|
(62)
|
(61)
|
(125)
|
(87)
|
(328)
|
(326)
|
3
|
91
|
(45)
|
(36)
|
|
| Cash from Investing Activities |
(312)
N/A
|
(286)
+8%
|
33
N/A
|
52
+59%
|
82
+59%
|
80
-3%
|
46
-42%
|
54
+18%
|
(11)
N/A
|
69
N/A
|
61
-11%
|
493
+703%
|
544
+10%
|
424
-22%
|
496
+17%
|
34
-93%
|
27
-23%
|
56
+111%
|
(48)
N/A
|
(68)
-41%
|
(48)
+30%
|
(59)
-24%
|
(18)
+70%
|
6
N/A
|
(34)
N/A
|
64
N/A
|
82
+28%
|
103
+25%
|
113
+10%
|
39
-65%
|
10
-76%
|
(20)
N/A
|
(38)
-88%
|
(52)
-35%
|
(88)
-69%
|
(59)
+33%
|
(39)
+34%
|
(143)
-266%
|
(111)
+22%
|
(121)
-9%
|
386
N/A
|
728
+89%
|
614
-16%
|
567
-8%
|
(42)
N/A
|
(286)
-579%
|
256
N/A
|
285
+11%
|
353
+24%
|
160
-55%
|
(241)
N/A
|
(302)
-25%
|
(342)
-13%
|
(135)
+61%
|
(22)
+84%
|
(27)
-25%
|
158
N/A
|
54
-66%
|
5
-91%
|
(104)
N/A
|
(263)
-154%
|
(202)
+23%
|
(208)
-3%
|
(33)
+84%
|
27
N/A
|
53
+95%
|
69
+31%
|
(104)
N/A
|
(73)
+30%
|
(76)
-4%
|
(144)
-89%
|
(107)
+25%
|
(350)
-226%
|
(355)
-1%
|
(18)
+95%
|
79
N/A
|
(56)
N/A
|
(52)
+8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
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)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
0
|
78
|
77
|
(2)
|
(3)
|
(3)
|
(2)
|
(1)
|
|
| Net Issuance of Debt |
313
|
235
|
(79)
|
(127)
|
(139)
|
(144)
|
(138)
|
(88)
|
(20)
|
(25)
|
19
|
(234)
|
(236)
|
(213)
|
(339)
|
(130)
|
(137)
|
(104)
|
26
|
112
|
156
|
287
|
309
|
399
|
429
|
188
|
62
|
(79)
|
(141)
|
(56)
|
17
|
46
|
38
|
(27)
|
165
|
121
|
96
|
199
|
3
|
56
|
(170)
|
(250)
|
(244)
|
(261)
|
(4)
|
50
|
39
|
5
|
10
|
60
|
101
|
122
|
109
|
133
|
70
|
14
|
57
|
81
|
143
|
280
|
232
|
160
|
101
|
67
|
35
|
(9)
|
8
|
105
|
287
|
122
|
(144)
|
140
|
388
|
396
|
270
|
111
|
127
|
55
|
|
| Cash Paid for Dividends |
(16)
|
(8)
|
(14)
|
0
|
(17)
|
(23)
|
(18)
|
0
|
(21)
|
(21)
|
(21)
|
0
|
(85)
|
(85)
|
(85)
|
0
|
(26)
|
(25)
|
(25)
|
(25)
|
(22)
|
(512)
|
(512)
|
(772)
|
(821)
|
(326)
|
(326)
|
(65)
|
(7)
|
(7)
|
(7)
|
0
|
(7)
|
(7)
|
(7)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(16)
|
(213)
|
(213)
|
0
|
(214)
|
(16)
|
(16)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(25)
|
(25)
|
(24)
|
0
|
(25)
|
0
|
(24)
|
0
|
(24)
|
(49)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(35)
|
(35)
|
(36)
|
(36)
|
(32)
|
(32)
|
(11)
|
|
| Other |
18
|
17
|
19
|
14
|
4
|
6
|
5
|
9
|
6
|
1
|
(1)
|
(7)
|
(97)
|
(95)
|
(3)
|
(1)
|
89
|
90
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(17)
|
(18)
|
(18)
|
(18)
|
(0)
|
42
|
59
|
15
|
57
|
15
|
(4)
|
39
|
(1)
|
0
|
2
|
(7)
|
(126)
|
(45)
|
(45)
|
(34)
|
23
|
12
|
(51)
|
(48)
|
15
|
9
|
81
|
79
|
12
|
4
|
(8)
|
(16)
|
(17)
|
(1)
|
(4)
|
(4)
|
7
|
(11)
|
(10)
|
(14)
|
(13)
|
1
|
(6)
|
(44)
|
(36)
|
(14)
|
(46)
|
(53)
|
(55)
|
(47)
|
(51)
|
(62)
|
|
| Cash from Financing Activities |
322
N/A
|
252
-22%
|
(74)
N/A
|
(127)
-72%
|
(152)
-20%
|
(162)
-6%
|
(151)
+6%
|
(97)
+36%
|
(36)
+63%
|
(46)
-28%
|
(3)
+94%
|
(262)
-9 981%
|
(419)
-60%
|
(392)
+6%
|
(426)
-9%
|
(216)
+49%
|
(73)
+66%
|
(39)
+47%
|
1
N/A
|
87
+6 136%
|
134
+54%
|
(224)
N/A
|
(206)
+8%
|
(377)
-83%
|
(395)
-5%
|
(141)
+64%
|
(282)
-100%
|
(161)
+43%
|
(165)
-2%
|
(81)
+51%
|
10
N/A
|
81
+706%
|
90
+11%
|
23
-75%
|
215
+840%
|
129
-40%
|
78
-39%
|
183
+134%
|
(11)
N/A
|
43
N/A
|
(184)
N/A
|
(470)
-156%
|
(583)
-24%
|
(519)
+11%
|
(262)
+49%
|
(1)
+100%
|
46
N/A
|
0
-99%
|
(58)
N/A
|
(4)
+93%
|
99
N/A
|
114
+15%
|
173
+51%
|
196
+13%
|
66
-66%
|
2
-97%
|
24
+1 115%
|
41
+67%
|
101
+150%
|
254
+150%
|
204
-20%
|
131
-36%
|
83
-37%
|
31
-63%
|
(1)
N/A
|
(49)
-7 727%
|
(31)
+37%
|
79
N/A
|
256
+223%
|
53
-79%
|
(204)
N/A
|
170
N/A
|
384
+126%
|
305
-21%
|
176
-42%
|
28
-84%
|
42
+46%
|
(20)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
2
|
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(7)
|
(3)
|
(6)
|
(5)
|
(8)
|
(8)
|
(7)
|
(4)
|
(1)
|
(2)
|
(1)
|
3
|
2
|
1
|
0
|
(0)
|
(2)
|
(3)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(8)
|
(6)
|
(3)
|
(3)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
1
|
(1)
|
(1)
|
2
|
(0)
|
1
|
0
|
(6)
|
(7)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(0)
|
|
| Net Change in Cash |
6
N/A
|
8
+41%
|
12
+49%
|
14
+17%
|
29
+107%
|
13
-55%
|
33
+153%
|
74
+124%
|
48
-35%
|
99
+107%
|
104
+5%
|
286
+176%
|
164
-42%
|
91
-45%
|
176
+93%
|
(69)
N/A
|
89
N/A
|
134
+51%
|
11
-92%
|
46
+319%
|
149
+223%
|
(195)
N/A
|
(130)
+33%
|
(305)
-134%
|
(417)
-37%
|
8
N/A
|
(160)
N/A
|
(1)
+100%
|
(25)
-3 471%
|
(110)
-339%
|
16
N/A
|
43
+176%
|
88
+105%
|
84
-4%
|
241
+186%
|
200
-17%
|
148
-26%
|
56
-62%
|
(115)
N/A
|
(101)
+12%
|
226
N/A
|
329
+46%
|
76
-77%
|
93
+22%
|
(351)
N/A
|
(410)
-17%
|
210
N/A
|
157
-25%
|
175
+12%
|
84
-52%
|
(245)
N/A
|
(252)
-3%
|
(172)
+32%
|
73
N/A
|
52
-29%
|
(3)
N/A
|
195
N/A
|
85
-56%
|
71
-16%
|
61
-15%
|
(141)
N/A
|
(123)
+12%
|
(118)
+5%
|
53
N/A
|
74
+40%
|
43
-42%
|
66
+52%
|
(29)
N/A
|
146
N/A
|
(49)
N/A
|
(315)
-544%
|
130
N/A
|
97
-25%
|
(2)
N/A
|
197
N/A
|
124
-37%
|
0
-100%
|
(68)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
130
+327%
|
38
-71%
|
75
+98%
|
83
+10%
|
79
-4%
|
122
+54%
|
100
-18%
|
72
-28%
|
47
-35%
|
12
-74%
|
21
+75%
|
15
-29%
|
38
+148%
|
93
+149%
|
100
+7%
|
116
+15%
|
97
-16%
|
33
-66%
|
(0)
N/A
|
(7)
-1 600%
|
14
N/A
|
12
-18%
|
(14)
N/A
|
(22)
-53%
|
56
N/A
|
19
-66%
|
33
+77%
|
1
-98%
|
(98)
N/A
|
(38)
+61%
|
(52)
-36%
|
6
N/A
|
79
+1 159%
|
65
-18%
|
83
+28%
|
54
-35%
|
(135)
N/A
|
(137)
-2%
|
(172)
-25%
|
(130)
+24%
|
19
N/A
|
8
-57%
|
18
+123%
|
(59)
N/A
|
(131)
-121%
|
(99)
+25%
|
(134)
-35%
|
(124)
+8%
|
(69)
+44%
|
(104)
-51%
|
(68)
+35%
|
(5)
+92%
|
5
N/A
|
(11)
N/A
|
5
N/A
|
(6)
N/A
|
(29)
-365%
|
(38)
-32%
|
(93)
-146%
|
(86)
+7%
|
(58)
+32%
|
1
N/A
|
50
+7 205%
|
40
-21%
|
29
-27%
|
18
-39%
|
(14)
N/A
|
(49)
-251%
|
(34)
+30%
|
21
N/A
|
49
+140%
|
43
-13%
|
21
-52%
|
19
-9%
|
5
-74%
|
4
-19%
|
(13)
N/A
|
|