(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 49.66%7.75B | 865.58%5.18B | -60.57%536.36M | -34.77%1.36B | -145.65%-410.44M | -73.51%235.4M | 48.34%906.05M | 300.94%629.2M | -5.38%2.09B | 151.10%899.16M |
Net profit before non-cash adjustment | -0.91%4.14B | 1,778.69%4.17B | -33.30%222.18M | -12.48%333.11M | 10.64%83.11M | -42.12%10.58M | -42.12%59.69M | -2.37%179.73M | -39.67%380.62M | -73.41%75.12M |
Total adjustment of non-cash items | 3,638.71%2.19B | -104.20%-62M | 31.39%1.48B | 45.05%1.12B | 81.83%298.33M | 38.95%293.84M | 39.33%290.88M | 26.32%239.69M | 4.84%774.06M | 107.56%164.07M |
-Depreciation and amortization | 16.82%2.72B | 314.24%2.33B | 12.11%561.26M | 27.44%500.63M | 20.15%122.66M | 25.87%128.48M | 34.19%124.79M | 30.32%124.7M | 3.19%392.84M | 9.05%102.09M |
-Reversal of impairment losses recognized in profit and loss | ---- | ---- | 129.55%566.34M | 10,992.85%246.72M | 3,071.62%222.43M | 1,601.61%14.03M | 738.32%10.15M | -97.57%120K | -107.37%-2.27M | -124.37%-7.49M |
-Assets reserve and write-off | 47.47%-1.02B | -6,381.06%-1.93B | 112.73%30.79M | -55.74%14.47M | -107.28%-1.31M | 24.49%4.76M | -65.55%2.77M | 185.76%8.25M | -25.53%32.7M | -53.15%17.95M |
-Share of associates | -232.50%-133M | 64.89%-40M | -67.86%-113.93M | -8.55%-67.87M | 0.57%-29.15M | -163.24%-15.67M | -19.27%-17.85M | 57.61%-5.21M | 7.55%-62.53M | 36.94%-29.31M |
-Disposal profit | 121.55%25M | -64.19%-116M | 43.93%-70.65M | -1,362.08%-126.02M | -2,271.61%-134.07M | 360.83%4.88M | 144.26%2.04M | -67.53%1.14M | 94.27%-8.62M | 96.20%-5.65M |
-Remuneration paid in stock | ---- | ---- | 6.96%25.34M | 64.13%23.69M | 593.26%4.46M | 46.85%8.45M | -20.53%4.8M | 68.59%5.97M | -28.50%14.43M | -116.53%-905K |
-Pension and employee benefit expenses | ---- | ---533M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Deferred income tax | 10.08%939M | --853M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other non-cash items | 45.38%-337M | -229.63%-617M | -10.38%475.98M | 30.33%531.12M | 29.65%113.3M | 37.15%148.92M | 36.75%164.18M | 14.48%104.72M | -15.25%407.51M | -17.75%87.39M |
Changes in working capital | 33.18%1.42B | 191.91%1.07B | -1,113.85%-1.16B | -110.28%-95.64M | -219.99%-791.88M | -110.48%-69.03M | 85.84%555.48M | 130.54%209.78M | 11.49%930.63M | 19,234.91%659.96M |
-Change in receivables | -130.34%-115M | 41.05%379M | 20.88%268.7M | 143.68%222.29M | -12.50%164.89M | -34.99%-442.47M | 586.70%651.74M | 35.56%-151.88M | -1,327.40%-508.94M | 452.23%188.44M |
-Change in inventory | -233.80%-3.22B | 1,548.35%2.41B | 67.73%-166.05M | -51.35%-514.57M | -5.48%-679.6M | -59.39%360.67M | 73.36%-64.22M | 61.66%-131.42M | -139.71%-339.99M | -386.02%-644.3M |
-Change in prepaid assets | ---- | ---- | -121.27%-60.08M | 669.57%282.49M | 295.17%235.95M | 278.25%127.29M | 1,353.67%121.88M | -337.81%-202.62M | -157.62%-49.6M | 149.93%59.71M |
-Change in payables | 1,605.67%3.31B | 118.20%194M | -4,167.29%-1.07B | -98.02%26.21M | -141.73%-426.42M | -1,910.87%-345.27M | -97.45%10.85M | 854.75%787.05M | 962.55%1.33B | 102.67%1.02B |
-Changes in other current assets | 175.61%1.45B | -1,290.54%-1.91B | -22.64%-137.43M | -122.29%-112.06M | -353.70%-86.69M | 23.46%230.75M | -168.77%-164.77M | -317.27%-91.35M | 355.50%502.72M | 116.91%34.17M |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 2.42%-322M | 38.87%-330M | 16.24%-539.81M | -18.51%-644.46M | -1.37%-151.1M | -12.11%-165.17M | -47.05%-180.41M | -18.48%-147.79M | -2.69%-543.81M | -49.34%-149.06M |
Interest received (cash flow from operating activities) | 125.23%250M | 8.01%111M | 15.93%102.77M | 11.24%88.65M | 569.33%7.03M | -49.04%17.74M | 22.72%26.42M | 67.99%37.46M | 21.48%79.69M | -96.72%1.05M |
Tax refund paid | -146.11%-790M | -80.52%-321M | -66.44%-177.82M | 22.54%-106.84M | -5.94%-14.53M | -20.30%-40.53M | 44.20%-37.58M | 38.74%-14.19M | -68.01%-137.93M | -8.73%-13.72M |
Other operating cash inflow (outflow) | -601M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 35.55%6.29B | 6,009.93%4.64B | -111.25%-78.5M | -52.97%697.56M | -177.17%-569.04M | -93.61%47.44M | 61.54%714.48M | 215.03%504.68M | -10.53%1.48B | 165.58%737.43M |
Investing cash flow | ||||||||||
Net PPE purchase and sale | ---- | ---- | 3.22%-569.45M | 19.05%-588.4M | 48.73%-163.36M | -7.02%-143.77M | 1.04%-157.71M | -7.86%-123.56M | 3.56%-726.86M | -90.49%-318.59M |
Net intangibles purchase and sale | -37.70%-2.36B | -1,958.76%-1.72B | -118.74%-83.35M | 3,208.04%444.89M | 5,990.82%458.6M | -14.04%-5.78M | -782.81%-4.53M | -60.57%-3.4M | -99.83%-14.31M | -156.68%-7.79M |
Net business purchase and sale | -145.63%-506M | -261.62%-206M | 130.08%127.46M | -231.13%-423.79M | -781.71%-358.62M | -99.61%640K | 97.53%-1.02M | -144.31%-64.79M | 219.45%323.17M | -70.36%52.61M |
Net investment product transactions | 70.99%-344M | -16,077.37%-1.19B | --7.42M | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends received (cash flow from investment activities) | 26.58%100M | 1,769.38%79M | -8.47%4.23M | 357.58%4.62M | 21.01%334K | 484.31%4.28M | ---- | ---- | -95.47%1.01M | -98.76%276K |
Net changes in other investments | ---- | --310M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Investing cash flow | -14.49%-3.11B | -429.30%-2.72B | 8.71%-513.7M | -34.94%-562.69M | 76.95%-63.05M | -635.43%-144.63M | 18.40%-163.26M | -748.76%-191.75M | 34.58%-416.99M | -1,026.94%-273.5M |
Financing cash flow | ||||||||||
Net issuance payments of debt | ---- | --0 | 16.26%1.02B | 384.54%877.13M | 278.36%1.07B | -73.55%-750.21M | 113.43%837.51M | -185.25%-284.82M | 77.75%-308.27M | -17.32%-602.52M |
Net common stock issuance | -131.03%-36M | --116M | --0 | -111.47%-8.27M | --0 | ---3.84M | -583.53%-4.43M | --0 | -87.69%72.15M | -100.46%-2.64M |
Increase or decrease of lease financing | ---- | ---- | -23.72%-98.75M | ---79.82M | ---21.12M | ---21.9M | ---22.32M | ---14.49M | --0 | --0 |
Cash dividends paid | ---1.18B | ---- | -6.33%-253.71M | -0.37%-238.61M | --0 | 0.57%-110.43M | -1.19%-128.18M | ---- | -31.78%-237.73M | --0 |
Cash dividends for minorities | ---1M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Net other fund-raising expenses | 60.92%-897M | -3,956.56%-2.3B | -1.77%-56.58M | -1.36%-55.59M | --0 | -1.07%-27.81M | ---- | -1.64%-27.78M | -193.40%-54.85M | --0 |
Financing cash flow | 2.94%-2.12B | -456.80%-2.18B | 23.42%610.71M | 193.60%494.84M | 274.09%1.05B | -60.14%-914.19M | 155.97%682.58M | -185.93%-327.09M | 42.57%-528.69M | -1,046.38%-605.15M |
Net cash flow | ||||||||||
Beginning cash position | 0.92%14.57B | 385.03%14.44B | 24.39%2.98B | 27.17%2.39B | 1.96%2.6B | 52.53%3.58B | 29.98%2.36B | 27.17%2.39B | -2.97%1.88B | 61.41%2.55B |
Current changes in cash | 509.27%1.06B | -1,498.34%-259M | -97.06%18.52M | 17.14%629.71M | 398.44%421.45M | -609.76%-1.01B | 142.45%1.23B | 50.30%-14.17M | 438.59%537.58M | -138.05%-141.22M |
Effect of exchange rate changes | -51.28%191M | 369.33%392M | -216.84%-145.54M | -75.09%-45.94M | -178.64%-45.13M | 800.77%29.12M | -140.73%-10.16M | 48.25%-19.77M | 83.33%-26.24M | 76.68%-16.2M |
End cash Position | 8.58%15.82B | 411.32%14.57B | -4.27%2.85B | 24.39%2.98B | 24.39%2.98B | 1.96%2.6B | 52.53%3.58B | 29.98%2.36B | 27.17%2.39B | 27.17%2.39B |
Free cash flow | 41.05%3.82B | 457.91%2.71B | -1,073.01%-757.46M | -88.24%77.85M | -289.65%-744.39M | -117.17%-102.69M | 99.17%550.54M | 161.90%374.39M | -5.36%662.12M | 992.42%392.5M |
Currency Unit | EUR | EUR | SGD | SGD | SGD | SGD | SGD | SGD | SGD | SGD |
No Data