Apex Healthcare Bhd
KLSE:AHEALTH
Cash Flow Statement
Cash Flow Statement
Apex Healthcare Bhd
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 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
46
|
45
|
44
|
41
|
46
|
46
|
50
|
53
|
46
|
47
|
48
|
50
|
56
|
60
|
64
|
69
|
69
|
67
|
66
|
65
|
66
|
70
|
70
|
70
|
70
|
68
|
67
|
69
|
75
|
80
|
92
|
105
|
120
|
130
|
437
|
435
|
423
|
420
|
114
|
108
|
101
|
|
Depreciation & Amortization |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
11
|
12
|
14
|
16
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
18
|
18
|
19
|
19
|
21
|
22
|
|
Other Non-Cash Items |
(3)
|
(1)
|
(1)
|
0
|
(2)
|
(5)
|
(7)
|
(8)
|
(0)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(8)
|
(7)
|
(6)
|
(8)
|
(5)
|
(4)
|
(4)
|
(2)
|
(4)
|
(7)
|
(6)
|
(6)
|
(5)
|
(6)
|
(7)
|
(14)
|
(21)
|
(29)
|
(32)
|
(336)
|
(334)
|
(340)
|
(339)
|
(31)
|
(22)
|
5
|
|
Cash Taxes Paid |
11
|
12
|
12
|
12
|
13
|
12
|
13
|
12
|
11
|
11
|
11
|
11
|
11
|
12
|
12
|
13
|
15
|
15
|
15
|
13
|
10
|
10
|
9
|
9
|
14
|
15
|
16
|
16
|
14
|
15
|
15
|
18
|
18
|
17
|
17
|
17
|
21
|
22
|
23
|
27
|
25
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
|
Change in Working Capital |
(16)
|
(13)
|
(26)
|
(21)
|
(29)
|
(21)
|
(25)
|
(19)
|
(21)
|
(22)
|
(21)
|
(18)
|
(12)
|
(15)
|
(14)
|
(24)
|
(31)
|
(27)
|
(17)
|
(17)
|
(10)
|
(21)
|
(9)
|
3
|
6
|
3
|
(17)
|
(25)
|
(24)
|
(24)
|
(26)
|
(30)
|
(35)
|
(46)
|
(43)
|
(43)
|
(36)
|
(37)
|
(56)
|
(55)
|
(59)
|
|
Cash from Operating Activities |
35
N/A
|
39
+12%
|
27
-32%
|
30
+12%
|
23
-23%
|
29
+28%
|
27
-9%
|
36
+33%
|
34
-5%
|
33
-1%
|
36
+8%
|
41
+13%
|
46
+14%
|
47
+2%
|
51
+8%
|
46
-11%
|
40
-11%
|
45
+11%
|
54
+21%
|
56
+4%
|
68
+21%
|
61
-11%
|
76
+24%
|
86
+14%
|
85
-1%
|
80
-6%
|
61
-24%
|
55
-10%
|
62
+13%
|
64
+4%
|
68
+5%
|
70
+4%
|
72
+3%
|
69
-4%
|
76
+9%
|
75
0%
|
65
-13%
|
63
-3%
|
47
-26%
|
52
+10%
|
69
+34%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(9)
|
(9)
|
(15)
|
(20)
|
(27)
|
(34)
|
(37)
|
(43)
|
(57)
|
(62)
|
(57)
|
(48)
|
(26)
|
(14)
|
(14)
|
(14)
|
(14)
|
(16)
|
(15)
|
(15)
|
(15)
|
(11)
|
(26)
|
(30)
|
(30)
|
(30)
|
(18)
|
(17)
|
(17)
|
(26)
|
(25)
|
(35)
|
(85)
|
(81)
|
|
Other Items |
(3)
|
(7)
|
(3)
|
5
|
6
|
3
|
5
|
8
|
3
|
4
|
5
|
3
|
4
|
1
|
1
|
1
|
(3)
|
0
|
(4)
|
(4)
|
(31)
|
(31)
|
(7)
|
(39)
|
(36)
|
(37)
|
(60)
|
(25)
|
(4)
|
(15)
|
66
|
72
|
78
|
88
|
221
|
217
|
224
|
232
|
17
|
11
|
9
|
|
Cash from Investing Activities |
(8)
N/A
|
(13)
-49%
|
(9)
+29%
|
(1)
+89%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
(2)
N/A
|
(6)
-312%
|
(11)
-73%
|
(15)
-42%
|
(24)
-54%
|
(30)
-25%
|
(36)
-20%
|
(42)
-18%
|
(56)
-33%
|
(66)
-17%
|
(57)
+14%
|
(52)
+8%
|
(30)
+42%
|
(45)
-50%
|
(44)
+2%
|
(21)
+54%
|
(53)
-156%
|
(51)
+2%
|
(52)
-2%
|
(75)
-43%
|
(40)
+47%
|
(15)
+63%
|
(41)
-173%
|
37
N/A
|
42
+15%
|
48
+14%
|
70
+46%
|
205
+192%
|
200
-2%
|
198
-1%
|
206
+4%
|
(18)
N/A
|
(75)
-325%
|
(71)
+4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
4
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
3
|
3
|
2
|
3
|
3
|
|
Net Issuance of Debt |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
23
|
30
|
29
|
27
|
2
|
(7)
|
(8)
|
(8)
|
(5)
|
(4)
|
(4)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
42
|
41
|
|
Cash Paid for Dividends |
(10)
|
(10)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
0
|
(13)
|
(13)
|
(13)
|
0
|
(14)
|
(15)
|
(15)
|
0
|
(16)
|
(16)
|
(16)
|
0
|
(17)
|
(18)
|
(18)
|
0
|
(21)
|
(25)
|
(25)
|
0
|
(55)
|
(57)
|
(57)
|
0
|
(41)
|
(44)
|
(44)
|
0
|
(180)
|
(184)
|
(205)
|
|
Other |
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
6
|
6
|
6
|
6
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
|
Cash from Financing Activities |
(10)
N/A
|
(10)
-1%
|
(11)
-14%
|
(13)
-16%
|
(13)
+0%
|
(13)
0%
|
(13)
N/A
|
(14)
-4%
|
(14)
+0%
|
(13)
+0%
|
(14)
0%
|
(14)
0%
|
(13)
+0%
|
(13)
+0%
|
(14)
-4%
|
9
N/A
|
16
+75%
|
21
+34%
|
19
-11%
|
(7)
N/A
|
(16)
-132%
|
(23)
-44%
|
(23)
-1%
|
(20)
+14%
|
(19)
+6%
|
(19)
0%
|
(24)
-25%
|
(31)
-30%
|
(31)
-2%
|
(31)
-1%
|
(60)
-92%
|
(63)
-4%
|
(63)
+0%
|
(62)
+0%
|
(45)
+28%
|
(49)
-9%
|
(49)
+1%
|
(49)
+1%
|
(185)
-280%
|
(139)
+25%
|
(162)
-16%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
3
|
2
|
2
|
2
|
(1)
|
1
|
2
|
2
|
2
|
(0)
|
(0)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
5
|
1
|
3
|
3
|
(3)
|
(3)
|
|
Net Change in Cash |
17
N/A
|
17
-2%
|
7
-60%
|
18
+172%
|
13
-32%
|
17
+34%
|
16
-4%
|
20
+22%
|
15
-24%
|
11
-28%
|
9
-19%
|
5
-40%
|
3
-40%
|
(2)
N/A
|
(7)
-227%
|
(3)
+55%
|
(11)
-248%
|
9
N/A
|
22
+142%
|
20
-9%
|
7
-64%
|
(7)
N/A
|
32
N/A
|
13
-58%
|
15
+13%
|
9
-43%
|
(38)
N/A
|
(15)
+62%
|
17
N/A
|
(8)
N/A
|
44
N/A
|
50
+13%
|
61
+22%
|
77
+27%
|
235
+205%
|
231
-2%
|
216
-7%
|
224
+4%
|
(152)
N/A
|
(166)
-9%
|
(168)
-1%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
29
N/A
|
33
+14%
|
20
-39%
|
24
+18%
|
17
-27%
|
25
+41%
|
22
-11%
|
27
+21%
|
24
-8%
|
19
-24%
|
16
-15%
|
14
-13%
|
12
-11%
|
11
-14%
|
8
-29%
|
(11)
N/A
|
(22)
-97%
|
(12)
+46%
|
6
N/A
|
31
+385%
|
54
+76%
|
48
-12%
|
62
+31%
|
72
+16%
|
70
-4%
|
65
-7%
|
46
-29%
|
40
-13%
|
51
+27%
|
39
-24%
|
38
-1%
|
40
+6%
|
42
+3%
|
51
+23%
|
59
+15%
|
59
0%
|
39
-33%
|
38
-4%
|
12
-68%
|
(34)
N/A
|
(12)
+65%
|