Yeo Hiap Seng Ltd
SGX:Y03
Cash Flow Statement
Cash Flow Statement
Yeo Hiap Seng 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 |
47
|
90
|
112
|
103
|
102
|
71
|
62
|
80
|
88
|
75
|
52
|
33
|
29
|
31
|
30
|
36
|
37
|
33
|
37
|
33
|
29
|
164
|
161
|
155
|
146
|
7
|
10
|
12
|
12
|
21
|
17
|
19
|
18
|
(4)
|
(10)
|
(5)
|
(3)
|
(1)
|
2
|
5
|
7
|
|
Depreciation & Amortization |
8
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
10
|
11
|
11
|
12
|
12
|
12
|
12
|
12
|
13
|
13
|
13
|
13
|
14
|
13
|
13
|
13
|
13
|
14
|
13
|
14
|
14
|
15
|
16
|
16
|
17
|
16
|
17
|
19
|
18
|
17
|
17
|
|
Other Non-Cash Items |
(9)
|
(1)
|
(2)
|
2
|
4
|
(4)
|
(10)
|
(20)
|
(30)
|
(31)
|
(28)
|
(15)
|
(7)
|
(6)
|
(1)
|
(14)
|
(3)
|
(5)
|
(4)
|
5
|
(7)
|
(144)
|
(152)
|
(153)
|
(151)
|
(15)
|
(17)
|
(12)
|
(12)
|
(25)
|
(18)
|
(21)
|
(18)
|
(6)
|
(2)
|
2
|
0
|
(0)
|
0
|
(1)
|
(4)
|
|
Cash Taxes Paid |
5
|
6
|
6
|
7
|
5
|
5
|
18
|
25
|
25
|
25
|
14
|
8
|
7
|
5
|
2
|
1
|
2
|
4
|
3
|
4
|
3
|
3
|
3
|
4
|
3
|
2
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
6
|
7
|
4
|
4
|
3
|
3
|
4
|
4
|
|
Cash Interest Paid |
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
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
|
Change in Working Capital |
(6)
|
(69)
|
(78)
|
(44)
|
(8)
|
66
|
81
|
58
|
51
|
31
|
15
|
6
|
(4)
|
(4)
|
(2)
|
9
|
(9)
|
(10)
|
(4)
|
(10)
|
2
|
(2)
|
5
|
3
|
(1)
|
(4)
|
(7)
|
(12)
|
(10)
|
(1)
|
(10)
|
(1)
|
3
|
15
|
4
|
(11)
|
(15)
|
(27)
|
(13)
|
17
|
11
|
|
Cash from Operating Activities |
40
N/A
|
28
-30%
|
40
+42%
|
70
+76%
|
107
+53%
|
142
+33%
|
143
+1%
|
128
-11%
|
118
-8%
|
86
-27%
|
50
-41%
|
34
-32%
|
29
-14%
|
33
+11%
|
39
+20%
|
43
+11%
|
37
-14%
|
31
-16%
|
42
+35%
|
41
-3%
|
37
-9%
|
31
-17%
|
28
-11%
|
18
-37%
|
6
-63%
|
1
-83%
|
0
-91%
|
1
+923%
|
3
+162%
|
9
+223%
|
2
-74%
|
12
+446%
|
19
+49%
|
22
+18%
|
8
-62%
|
3
-63%
|
(0)
N/A
|
(9)
-4 639%
|
7
N/A
|
37
+398%
|
30
-19%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(27)
|
(30)
|
(35)
|
(35)
|
(44)
|
(46)
|
(43)
|
(49)
|
(61)
|
(74)
|
(81)
|
(74)
|
(49)
|
(45)
|
(36)
|
(37)
|
(42)
|
(40)
|
(54)
|
(56)
|
(50)
|
(40)
|
(34)
|
(30)
|
(21)
|
(19)
|
(16)
|
(14)
|
(13)
|
(15)
|
(9)
|
(11)
|
(16)
|
(16)
|
(20)
|
(24)
|
(12)
|
(12)
|
(15)
|
(8)
|
(7)
|
|
Other Items |
12
|
18
|
27
|
30
|
11
|
11
|
26
|
37
|
47
|
47
|
36
|
14
|
8
|
9
|
6
|
6
|
5
|
5
|
3
|
3
|
4
|
173
|
171
|
236
|
242
|
74
|
75
|
15
|
9
|
4
|
18
|
44
|
44
|
34
|
1
|
2
|
(16)
|
(21)
|
(1)
|
(72)
|
(168)
|
|
Cash from Investing Activities |
(15)
N/A
|
(12)
+16%
|
(9)
+30%
|
(5)
+40%
|
(33)
-539%
|
(35)
-8%
|
(17)
+52%
|
(12)
+30%
|
(15)
-22%
|
(27)
-83%
|
(45)
-70%
|
(60)
-32%
|
(41)
+32%
|
(36)
+12%
|
(30)
+17%
|
(31)
-4%
|
(37)
-19%
|
(35)
+5%
|
(51)
-44%
|
(52)
-3%
|
(46)
+13%
|
133
N/A
|
138
+3%
|
206
+50%
|
221
+7%
|
55
-75%
|
59
+8%
|
1
-99%
|
(3)
N/A
|
(11)
-227%
|
8
N/A
|
32
+291%
|
27
-15%
|
18
-35%
|
(19)
N/A
|
(22)
-19%
|
(29)
-29%
|
(33)
-13%
|
(16)
+50%
|
(80)
-397%
|
(174)
-117%
|
|
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
|
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 |
(16)
|
(5)
|
(5)
|
(7)
|
8
|
8
|
7
|
8
|
(4)
|
(8)
|
(7)
|
(8)
|
0
|
(4)
|
(3)
|
(2)
|
(7)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Cash Paid for Dividends |
0
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(6)
|
(6)
|
(6)
|
0
|
(40)
|
(40)
|
(40)
|
0
|
(12)
|
(12)
|
(11)
|
0
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(23)
|
(23)
|
0
|
(23)
|
0
|
(12)
|
0
|
(23)
|
(41)
|
(29)
|
(23)
|
(17)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Other |
4
|
(2)
|
(2)
|
(2)
|
(2)
|
(87)
|
(87)
|
(87)
|
(85)
|
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)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
Cash from Financing Activities |
(12)
N/A
|
(7)
+38%
|
(13)
-83%
|
(15)
-17%
|
0
N/A
|
(84)
N/A
|
(86)
-2%
|
(85)
+1%
|
(95)
-13%
|
(14)
+86%
|
(48)
-244%
|
(48)
-1%
|
(47)
+1%
|
(44)
+7%
|
(15)
+66%
|
(14)
+6%
|
(19)
-34%
|
0
N/A
|
(17)
N/A
|
(17)
+3%
|
(12)
+31%
|
0
N/A
|
(12)
N/A
|
(23)
-99%
|
(23)
0%
|
0
N/A
|
(23)
N/A
|
(12)
+50%
|
(12)
N/A
|
(12)
-7%
|
(25)
-101%
|
(32)
-27%
|
(32)
-3%
|
(27)
+17%
|
(21)
+22%
|
(6)
+73%
|
(5)
+3%
|
(5)
+11%
|
(5)
+7%
|
(4)
+7%
|
(5)
-11%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
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
|
(1)
|
0
|
(0)
|
1
|
(0)
|
(1)
|
1
|
1
|
(3)
|
(4)
|
(2)
|
|
Net Change in Cash |
13
N/A
|
9
-37%
|
18
+109%
|
49
+175%
|
74
+52%
|
22
-70%
|
40
+81%
|
31
-22%
|
8
-74%
|
45
+459%
|
(43)
N/A
|
(74)
-73%
|
(59)
+20%
|
(47)
+19%
|
(6)
+88%
|
(2)
+64%
|
(19)
-790%
|
(22)
-20%
|
(27)
-18%
|
(29)
-8%
|
(20)
+30%
|
152
N/A
|
153
+0%
|
199
+30%
|
203
+2%
|
32
-84%
|
36
+12%
|
(9)
N/A
|
(12)
-29%
|
(15)
-22%
|
(15)
-2%
|
13
N/A
|
13
-2%
|
14
+6%
|
(32)
N/A
|
(26)
+19%
|
(33)
-29%
|
(46)
-38%
|
(16)
+66%
|
(52)
-226%
|
(151)
-193%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
13
N/A
|
(2)
N/A
|
4
N/A
|
34
+737%
|
63
+84%
|
96
+52%
|
100
+5%
|
79
-21%
|
57
-28%
|
12
-79%
|
(31)
N/A
|
(40)
-29%
|
(20)
+51%
|
(13)
+35%
|
3
N/A
|
6
+97%
|
(5)
N/A
|
(9)
-85%
|
(12)
-33%
|
(15)
-25%
|
(13)
+14%
|
(9)
+34%
|
(6)
+26%
|
(13)
-97%
|
(15)
-18%
|
(18)
-22%
|
(15)
+15%
|
(13)
+17%
|
(10)
+20%
|
(6)
+38%
|
(7)
-13%
|
1
N/A
|
2
+98%
|
5
+164%
|
(12)
N/A
|
(21)
-80%
|
(12)
+40%
|
(21)
-69%
|
(7)
+65%
|
29
N/A
|
23
-19%
|