SBS Transit Ltd
SGX:S61
Cash Flow Statement
Cash Flow Statement
SBS Transit Ltd
| Mar-2003 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
56
|
40
|
18
|
26
|
29
|
42
|
57
|
60
|
60
|
60
|
59
|
63
|
65
|
65
|
67
|
67
|
69
|
72
|
66
|
60
|
59
|
49
|
47
|
50
|
53
|
61
|
63
|
63
|
62
|
63
|
67
|
65
|
60
|
54
|
52
|
45
|
36
|
30
|
25
|
23
|
21
|
20
|
16
|
12
|
12
|
13
|
16
|
16
|
18
|
20
|
19
|
20
|
24
|
25
|
27
|
37
|
39
|
46
|
50
|
55
|
63
|
71
|
81
|
94
|
100
|
106
|
108
|
99
|
75
|
77
|
84
|
53
|
58
|
83
|
82
|
88
|
86
|
84
|
81
|
74
|
|
| Depreciation & Amortization |
63
|
50
|
49
|
47
|
42
|
37
|
32
|
28
|
27
|
26
|
25
|
25
|
24
|
24
|
24
|
25
|
26
|
29
|
32
|
35
|
36
|
35
|
33
|
32
|
32
|
35
|
38
|
41
|
43
|
45
|
47
|
47
|
47
|
47
|
47
|
48
|
50
|
52
|
54
|
57
|
59
|
61
|
61
|
62
|
63
|
65
|
68
|
71
|
75
|
79
|
82
|
85
|
84
|
81
|
79
|
82
|
87
|
93
|
97
|
97
|
97
|
96
|
95
|
93
|
95
|
97
|
100
|
104
|
105
|
109
|
109
|
105
|
101
|
94
|
94
|
93
|
89
|
87
|
86
|
83
|
|
| 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
|
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
|
2
|
1
|
1
|
0
|
|
| Other Non-Cash Items |
8
|
4
|
(1)
|
52
|
51
|
49
|
50
|
(3)
|
(7)
|
(8)
|
(8)
|
(6)
|
(7)
|
(8)
|
(8)
|
(10)
|
(12)
|
(9)
|
(9)
|
(8)
|
(4)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
5
|
6
|
5
|
6
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(3)
|
(10)
|
(19)
|
(29)
|
(35)
|
(41)
|
(48)
|
(57)
|
(67)
|
(77)
|
(84)
|
(90)
|
(93)
|
(97)
|
(92)
|
(65)
|
(41)
|
(14)
|
6
|
6
|
7
|
8
|
7
|
6
|
7
|
9
|
11
|
14
|
19
|
28
|
21
|
24
|
24
|
18
|
12
|
1
|
7
|
5
|
6
|
10
|
|
| Cash Taxes Paid |
18
|
12
|
12
|
12
|
7
|
7
|
7
|
6
|
6
|
8
|
10
|
11
|
12
|
12
|
13
|
19
|
21
|
17
|
14
|
7
|
6
|
7
|
12
|
12
|
12
|
8
|
2
|
1
|
2
|
2
|
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
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
0
|
4
|
11
|
18
|
22
|
14
|
14
|
23
|
17
|
17
|
22
|
27
|
31
|
25
|
22
|
21
|
20
|
|
| Cash Interest Paid |
1
|
(1)
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
5
|
4
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Change in Working Capital |
(27)
|
(31)
|
(8)
|
(42)
|
(57)
|
(77)
|
(14)
|
38
|
43
|
56
|
13
|
(13)
|
26
|
27
|
8
|
51
|
26
|
52
|
81
|
56
|
38
|
88
|
24
|
58
|
85
|
34
|
98
|
53
|
36
|
(7)
|
(59)
|
(47)
|
(56)
|
(14)
|
(5)
|
10
|
8
|
(30)
|
(20)
|
(2)
|
2
|
(2)
|
4
|
11
|
1
|
28
|
17
|
4
|
1
|
6
|
4
|
(13)
|
36
|
19
|
(47)
|
12
|
(112)
|
(118)
|
(30)
|
(65)
|
(59)
|
(46)
|
(66)
|
(35)
|
(45)
|
(88)
|
(88)
|
(134)
|
(6)
|
(63)
|
(35)
|
42
|
(23)
|
(12)
|
(10)
|
(107)
|
(175)
|
(133)
|
(79)
|
(38)
|
|
| Cash from Operating Activities |
100
N/A
|
63
-36%
|
57
-11%
|
83
+47%
|
65
-22%
|
50
-23%
|
125
+148%
|
122
-2%
|
124
+1%
|
135
+9%
|
90
-34%
|
70
-22%
|
107
+54%
|
108
+1%
|
90
-17%
|
133
+48%
|
109
-18%
|
144
+32%
|
171
+19%
|
142
-17%
|
129
-9%
|
167
+29%
|
99
-41%
|
135
+36%
|
166
+23%
|
126
-24%
|
195
+55%
|
154
-21%
|
138
-10%
|
99
-29%
|
53
-47%
|
71
+35%
|
57
-19%
|
93
+62%
|
100
+8%
|
101
+1%
|
92
-8%
|
51
-44%
|
58
+14%
|
79
+34%
|
79
+1%
|
69
-13%
|
63
-9%
|
56
-11%
|
40
-27%
|
65
+60%
|
52
-19%
|
33
-36%
|
27
-19%
|
28
+3%
|
22
-21%
|
2
-92%
|
50
+2 944%
|
28
-45%
|
(32)
N/A
|
65
N/A
|
(27)
N/A
|
7
N/A
|
123
+1 559%
|
94
-24%
|
108
+15%
|
129
+20%
|
117
-9%
|
159
+36%
|
157
-1%
|
125
-20%
|
131
+4%
|
84
-36%
|
193
+131%
|
151
-22%
|
179
+18%
|
224
+25%
|
160
-28%
|
183
+14%
|
178
-3%
|
75
-58%
|
6
-92%
|
42
+560%
|
94
+124%
|
129
+37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(81)
|
(8)
|
3
|
(26)
|
(13)
|
(2)
|
(4)
|
(4)
|
(13)
|
(15)
|
(10)
|
(17)
|
(24)
|
(31)
|
(64)
|
(84)
|
(85)
|
(89)
|
(70)
|
(65)
|
(67)
|
(110)
|
(135)
|
(147)
|
(150)
|
(145)
|
(176)
|
(164)
|
(183)
|
(152)
|
(95)
|
(92)
|
(76)
|
(111)
|
(134)
|
(170)
|
(172)
|
(176)
|
(203)
|
(203)
|
(196)
|
(176)
|
(158)
|
(166)
|
(180)
|
(188)
|
(220)
|
(214)
|
(205)
|
(200)
|
(161)
|
(156)
|
(120)
|
(82)
|
(50)
|
(23)
|
(26)
|
(24)
|
(32)
|
(35)
|
(31)
|
(32)
|
(26)
|
(28)
|
(28)
|
(29)
|
(34)
|
(29)
|
(28)
|
(18)
|
(21)
|
(33)
|
(27)
|
(11)
|
(12)
|
(16)
|
(19)
|
(20)
|
(19)
|
(24)
|
|
| Other Items |
0
|
1
|
0
|
(4)
|
34
|
(24)
|
(124)
|
(123)
|
(160)
|
(83)
|
14
|
(6)
|
14
|
(4)
|
7
|
17
|
17
|
16
|
24
|
25
|
26
|
26
|
11
|
20
|
14
|
18
|
18
|
8
|
7
|
9
|
9
|
9
|
9
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
1
|
2
|
7
|
7
|
7
|
7
|
2
|
1
|
219
|
219
|
219
|
219
|
16
|
16
|
16
|
16
|
1
|
28
|
28
|
28
|
35
|
8
|
8
|
8
|
0
|
1
|
2
|
1
|
1
|
2
|
4
|
6
|
13
|
15
|
38
|
38
|
7
|
|
| Cash from Investing Activities |
(81)
N/A
|
(7)
+91%
|
3
N/A
|
(30)
N/A
|
21
N/A
|
(26)
N/A
|
(127)
-400%
|
(126)
+1%
|
(172)
-36%
|
(97)
+43%
|
4
N/A
|
(23)
N/A
|
(10)
+55%
|
(35)
-246%
|
(57)
-61%
|
(67)
-18%
|
(68)
-2%
|
(73)
-7%
|
(46)
+37%
|
(40)
+13%
|
(41)
-3%
|
(84)
-104%
|
(123)
-47%
|
(127)
-3%
|
(136)
-7%
|
(127)
+6%
|
(157)
-24%
|
(156)
+1%
|
(176)
-13%
|
(142)
+19%
|
(86)
+39%
|
(83)
+3%
|
(67)
+20%
|
(109)
-64%
|
(132)
-21%
|
(167)
-26%
|
(169)
-1%
|
(173)
-3%
|
(201)
-16%
|
(200)
+0%
|
(194)
+3%
|
(175)
+10%
|
(156)
+11%
|
(165)
-6%
|
(178)
-8%
|
(182)
-2%
|
(214)
-18%
|
(207)
+3%
|
(198)
+5%
|
(199)
0%
|
(160)
+20%
|
63
N/A
|
99
+56%
|
137
+39%
|
169
+23%
|
(8)
N/A
|
(11)
-40%
|
(8)
+23%
|
(17)
-104%
|
(34)
-106%
|
(4)
+89%
|
(4)
-16%
|
2
N/A
|
7
+341%
|
(20)
N/A
|
(21)
-8%
|
(27)
-25%
|
(29)
-8%
|
(27)
+7%
|
(16)
+40%
|
(20)
-21%
|
(33)
-66%
|
(25)
+23%
|
(6)
+75%
|
(6)
+9%
|
(3)
+51%
|
(4)
-50%
|
18
N/A
|
18
+2%
|
(17)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(80)
|
(80)
|
0
|
0
|
0
|
0
|
0
|
3
|
6
|
7
|
6
|
4
|
2
|
2
|
2
|
3
|
6
|
7
|
8
|
6
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
32
|
38
|
100
|
80
|
69
|
62
|
29
|
57
|
118
|
169
|
150
|
133
|
108
|
71
|
76
|
107
|
81
|
118
|
128
|
113
|
105
|
67
|
(145)
|
(232)
|
(253)
|
(228)
|
(122)
|
4
|
(6)
|
(83)
|
(35)
|
(86)
|
(96)
|
(83)
|
(106)
|
(105)
|
(60)
|
(58)
|
(10)
|
(37)
|
(61)
|
(86)
|
(36)
|
(11)
|
(10)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
|
| Cash Paid for Dividends |
0
|
(15)
|
(17)
|
(14)
|
0
|
(9)
|
(16)
|
0
|
0
|
(60)
|
(63)
|
(63)
|
0
|
(61)
|
(61)
|
(61)
|
0
|
(71)
|
(74)
|
(94)
|
0
|
(45)
|
(39)
|
(19)
|
0
|
(20)
|
(25)
|
(25)
|
0
|
(27)
|
(27)
|
(27)
|
0
|
(27)
|
(23)
|
(23)
|
0
|
(18)
|
(13)
|
(13)
|
0
|
(9)
|
(8)
|
(8)
|
0
|
(6)
|
(7)
|
(7)
|
0
|
(7)
|
(8)
|
(8)
|
0
|
(8)
|
(11)
|
(11)
|
0
|
(16)
|
(20)
|
(20)
|
0
|
(24)
|
(30)
|
(30)
|
0
|
(40)
|
(44)
|
(44)
|
(41)
|
(18)
|
(20)
|
(38)
|
(26)
|
(25)
|
(34)
|
(34)
|
(35)
|
(35)
|
(90)
|
(100)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
1
|
9
|
17
|
27
|
35
|
41
|
44
|
52
|
62
|
71
|
79
|
88
|
91
|
96
|
98
|
72
|
47
|
20
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash from Financing Activities |
0
N/A
|
(45)
N/A
|
(97)
-118%
|
(14)
+86%
|
0
N/A
|
4
N/A
|
(3)
N/A
|
0
N/A
|
(14)
N/A
|
(55)
-292%
|
(108)
-95%
|
(108)
0%
|
(110)
-2%
|
(109)
+1%
|
(59)
+46%
|
(59)
+0%
|
(58)
+2%
|
(65)
-13%
|
(67)
-2%
|
(86)
-29%
|
(88)
-2%
|
(42)
+52%
|
(38)
+11%
|
(18)
+51%
|
(18)
-1%
|
(20)
-10%
|
(25)
-23%
|
(25)
N/A
|
(4)
+82%
|
4
N/A
|
11
+155%
|
73
+555%
|
54
-27%
|
42
-22%
|
39
-6%
|
5
-88%
|
33
+607%
|
98
+200%
|
154
+58%
|
135
-13%
|
121
-10%
|
107
-12%
|
80
-25%
|
96
+19%
|
133
+40%
|
117
-13%
|
156
+34%
|
175
+12%
|
170
-3%
|
170
+0%
|
138
-19%
|
(65)
N/A
|
(149)
-127%
|
(165)
-11%
|
(138)
+16%
|
(57)
+58%
|
43
N/A
|
1
-98%
|
(106)
N/A
|
(58)
+45%
|
(109)
-87%
|
(123)
-13%
|
(116)
+6%
|
(139)
-20%
|
(137)
+1%
|
(103)
+25%
|
(104)
-1%
|
(56)
+46%
|
(79)
-41%
|
(81)
-2%
|
(106)
-31%
|
(73)
+31%
|
(36)
+51%
|
(35)
+3%
|
(45)
-28%
|
(45)
-2%
|
(46)
-2%
|
(47)
-1%
|
(101)
-116%
|
(112)
-11%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(28)
N/A
|
12
N/A
|
(37)
N/A
|
40
N/A
|
86
+117%
|
29
-66%
|
(5)
N/A
|
(4)
+26%
|
(62)
-1 460%
|
(18)
+72%
|
(14)
+21%
|
(61)
-340%
|
(13)
+79%
|
(37)
-182%
|
(26)
+30%
|
8
N/A
|
(17)
N/A
|
6
N/A
|
58
+883%
|
16
-73%
|
0
N/A
|
41
N/A
|
(62)
N/A
|
(10)
+84%
|
12
N/A
|
(21)
N/A
|
13
N/A
|
(27)
N/A
|
(42)
-56%
|
(39)
+7%
|
(22)
+43%
|
61
N/A
|
44
-28%
|
25
-43%
|
7
-72%
|
(62)
N/A
|
(44)
+29%
|
(24)
+45%
|
12
N/A
|
13
+7%
|
7
-48%
|
1
-79%
|
(13)
N/A
|
(14)
-3%
|
(4)
+68%
|
(0)
+91%
|
(5)
-1 075%
|
0
N/A
|
(2)
N/A
|
(1)
+29%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-25%
|
6
N/A
|
0
-98%
|
0
+300%
|
1
+155%
|
(5)
N/A
|
2
N/A
|
3
+75%
|
27
+880%
|
0
-100%
|
1
+695%
|
(0)
N/A
|
(1)
-483%
|
87
N/A
|
54
-38%
|
53
-1%
|
118
+122%
|
99
-16%
|
141
+43%
|
127
-10%
|
27
-79%
|
(44)
N/A
|
13
N/A
|
11
-16%
|
(1)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
19
N/A
|
56
+200%
|
60
+8%
|
58
-4%
|
52
-9%
|
49
-7%
|
121
+150%
|
119
-2%
|
111
-6%
|
120
+8%
|
80
-34%
|
53
-34%
|
84
+58%
|
77
-8%
|
27
-65%
|
49
+86%
|
24
-52%
|
55
+131%
|
101
+84%
|
78
-23%
|
62
-20%
|
57
-8%
|
(35)
N/A
|
(12)
+68%
|
16
N/A
|
(19)
N/A
|
20
N/A
|
(10)
N/A
|
(45)
-338%
|
(53)
-19%
|
(43)
+19%
|
(21)
+51%
|
(18)
+13%
|
(18)
+1%
|
(34)
-86%
|
(69)
-103%
|
(79)
-15%
|
(125)
-57%
|
(145)
-16%
|
(124)
+14%
|
(117)
+6%
|
(107)
+8%
|
(95)
+11%
|
(111)
-16%
|
(139)
-26%
|
(124)
+11%
|
(168)
-36%
|
(181)
-8%
|
(178)
+2%
|
(173)
+3%
|
(139)
+19%
|
(154)
-11%
|
(70)
+54%
|
(54)
+23%
|
(81)
-51%
|
41
N/A
|
(54)
N/A
|
(16)
+69%
|
91
N/A
|
59
-35%
|
76
+30%
|
96
+26%
|
91
-6%
|
131
+45%
|
129
-1%
|
97
-25%
|
97
+0%
|
55
-43%
|
165
+202%
|
133
-19%
|
158
+19%
|
191
+21%
|
133
-30%
|
172
+29%
|
166
-4%
|
59
-64%
|
(12)
N/A
|
21
N/A
|
74
+246%
|
104
+40%
|
|