GRAB Grab Holdings Ltd

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of February 2024

Commission File Number: 001-41110

GRAB HOLDINGS LIMITED

3 Media Close, #01-03/06
Singapore 138498
(Address of principal executive office)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F. Form 20-F ☒ Form 40-F ☐

 

---

Announcement of Fourth Quarter and Full Year 2023 Results, Share Repurchase Program, and Repayment of Term Loan B

On February 22, 2024, Grab Holdings Limited (“Grab”) announced its financial results for the fourth quarter and full year ended December 31, 2023. In addition, Grab announced that its board of directors has authorized a share repurchase program, under which Grab may repurchase up to $500 million worth of its outstanding Class A ordinary shares, and the full repayment of Grab’s outstanding Term Loan B. The announcement is furnished as Exhibit 99.1 to this Report on Form 6-K.

 

 

 

---

EXHIBIT INDEX

Exhibit	Description of Exhibit
99.1	Grab Reports Fourth Quarter and Full Year 2023 Results and Announces Inaugural Share Repurchase Program of Up to $500 Million

 

---

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

		GRAB HOLDINGS LIMITED
		By:	/s/ Peter Oey____
Date: February 22, 2024			Name: Peter Oey
			Title: Chief Financial Officer

 

---

Exhibit 99.1

 

Grab Reports Fourth Quarter and Full Year 2023 Results and

Announces Inaugural Share Repurchase Program of Up to $500 Million
 

 

SINGAPORE, February 22, 2024 - Grab Holdings Limited (NASDAQ: GRAB) today announced unaudited financial results for the fourth quarter and full year ended December 31, 2023.

 

“2023 was a pivotal year for us. We generated over $11 billion of earnings1 for our partners, achieved strong top-line growth as we exited the year with Mobility GMV above pre-COVID levels and Deliveries GMV growth re-accelerating, while also reaching Adjusted EBITDA profitability in the year,” said Anthony Tan, Group Chief Executive Officer and Co-Founder of Grab. “We will continue to execute towards sustainable and profitable growth in 2024, as we deepen engagement with our users through affordable and high value offerings, grow our Financial Services business, while continuing to outserve our driver- and merchant-partners.”

 

“We reported a strong set of results in the fourth quarter, recording our eighth consecutive quarter of Adjusted EBITDA improvements,” said Peter Oey, Chief Financial Officer of Grab. “As we execute on our strategies in 2024, we expect to drive continued improvements in Adjusted EBITDA and Adjusted Free Cash Flow2. In the medium term, we see between 100 to 200 basis points of upside to our Segment Adjusted EBITDA margins for Deliveries, as we continue to drive growth in On-Demand GMV3 and accelerate year-over-year revenue growth rates beyond 2024. With our robust balance sheet position, we are pleased to announce that our Board of Directors has authorized our first share repurchase program of up to $500 million and the repayment of the outstanding balance of our Term Loan B.”

 

__________

1 Includes earnings by driver-partners and merchant-partners. ‘Driver-partner earnings’ is defined as the fare, bonuses, tips and fees, net of commission. ‘Merchant-partner earnings’ is defined as the total order bill, including taxes charged by the restaurant/merchant net of commission, advertising spend with Grab, and promotion costs.

2 Adjusted Free Cash Flow is a non-IFRS financial measure, defined as net cash flows from operating activities less capital expenditures, excluding changes in working capital related to loans and advances to customers, and deposits from the digital banking business. For a reconciliation to the most directly comparable IFRS measure, see the section titled "Non-IFRS Financial Measures.”

 

---

Group Fourth Quarter 2023 Key Operational and Financial Highlights

 

($ in millions, unless otherwise stated)	Q4 2023		Q4 2022		YoY % Change	YoY % Change (Constant Currency4)
	(unaudited)		(unaudited)
Operating metrics:
GMV	5,441		4,997		9%	8%
On-Demand GMV3	4,122		3,499		18%	17%
MTUs (millions of users)	37.7		33.6		12%
GMV per MTU ($)	144		149		-3%	-3%
Partner incentives	172		174		-1%
Consumer incentives	225		238		-5%
Financial measures:
Revenue	653		502		30%	30%
Profit/(Loss) for the period	11		(391)		NM
Total Segment Adjusted EBITDA	228		112		104%
Adjusted EBITDA	35		(111)		NM
Net cash used in operating activities	(26)		(23)		-9%
Adjusted Free Cash Flow	1		(32)		NM

 

 

 

__________

3 On-Demand GMV is defined as the sum of Mobility and Deliveries GMV.

4 We calculate constant currency by translating our current period financial results using the corresponding prior period’s monthly exchange rates for our transacted currencies other than the U.S. dollar.

 

---

 

 

 

 

 

 

 

 

 

__________

5 Regional corporate costs are costs that have not been attributed to any of the business segments, including certain costs of revenue, research and development expenses, general and administrative expenses and marketing expenses. These regional costs of revenue include cloud computing costs. These regional research and development expenses also include mapping and payment technologies and support and development of the internal technology infrastructure. These general and administrative expenses also include certain shared costs such as finance, accounting, tax, human resources, technology and legal costs. Regional corporate costs exclude share-based compensation expenses and capitalized software costs.

6 Cash liquidity includes cash on hand, time deposits, marketable securities and restricted cash.

7 Net cash liquidity includes cash liquidity less loans and borrowings.

 

 

---

Group Full Year 2023 Key Operational and Financial Highlights

 

($ in millions, unless otherwise stated)	FY 2023		FY 2022		YoY % Change	YoY % Change (Constant Currency)
	(unaudited)		(unaudited)
Operating metrics:
GMV	20,983		19,937		5%	7%
On-Demand GMV3	15,592		13,930		12%	14%
MTUs (millions of users)	35.5		32.7		8%
GMV per MTU ($)	592		610		-3%	-1%
Partner incentives	682		801		-15%
Consumer incentives	907		1,169		-22%
Financial measures:
Revenue8	2,359		1,433		65%	67%
Loss for the year	(485)		(1,740)		72%
Total Segment Adjusted EBITDA	771		65		NM
Adjusted EBITDA	(22)		(793)		97%
Net cash from/(used in) operating activities	86		(798)		NM
Adjusted Free Cash Flow	(234)		(825)		72%

 

 

__________

8 Deliveries revenue benefited due to a business model change implemented in Q4 2022 for certain delivery offerings in one of our markets from being an agent arranging for delivery services provided by our driver-partners to end-users, to being a principal whereby Grab is the delivery service provider contractually responsible for the delivery services provided to end-users. Assuming the change in business model had occurred in 2022, 2023 Group revenue growth would have been 40% YoY and Deliveries revenue growth would have been 30% YoY.

 

---

 

 

 

 

 

 

 

 

 

---

Business Outlook

 

Financial Measure	Guidance
FY 2024
Revenue	$2.70 billion - $2.75 billion 14% - 17% YoY
Adjusted EBITDA	$180 million - $200 million

 

 

The guidance represents our expectations as of the date of this press release, and may be subject to change.

 

 

---

Segment Financial and Operational Highlights

 

Deliveries

 

($ in millions, unless otherwise stated)	Q4 2023		Q4 2022		YoY % Change	YoY % Change	FY 2023		FY 2022		YoY % Change	YoY % Change
	(unaudited)		(unaudited)			(constant currency)	(unaudited)		(unaudited)			(constant currency)
Operating metrics:
GMV	2,648		2,350		13%	12%	10,173		9,827		4%	5%
Financial measures:
Revenue8	321		268		20%	21%	1,194		663		80%	85%
Segment Adjusted EBITDA	96		47		107%		313		(35)		NM

 

 

 

 

 

 

 

 

 

 

---

Mobility

 

($ in millions, unless otherwise stated)	Q4 2023		Q4 2022		YoY % Change	YoY % Change	FY 2023		FY 2022		YoY % Change	YoY % Change
	(unaudited)		(unaudited)			(constant currency)	(unaudited)		(unaudited)			(constant currency)
Operating metrics:
GMV	1,474		1,149		28%	27%	5,419		4,103		32%	33%
Financial measures:
Revenue	237		189		26%	24%	869		639		36%	37%
Segment Adjusted EBITDA	182		152		20%		676		494		37%

 

 

 

 

 

 

__________

9 Earnings per transit hour across both Mobility and Deliveries.

10 Surged Mobility rides are defined as completed rides where demand exceeds supply in a specified region and/or where pricing regulations adherence is required.

 

 

---

Financial Services

 

 

($ in millions, unless otherwise stated)	Q4 2023		Q4 2022		YoY % Change	YoY % Change	FY 2023		FY 2022		YoY % Change	YoY % Change
	(unaudited)		(unaudited)			(constant currency)	(unaudited)		(unaudited)			(constant currency)
Operating metrics:
Pre-Interco Total Payment Volume (TPV)	3,957		3,744		6%	5%	15,342		14,954		3%	4%
GMV	1,255		1,452		-14%	-13%	5,185		5,809		-11%	-9%
Financial measures:
Revenue	56		28		102%	100%	184		71		159%	162%
Segment Adjusted EBITDA	(81)		(93)		13%		(294)		(415)		29%

 

 

 

 

 

 

__________

11 Total loans outstanding include current and non-current loan receivables held by Grab and GXS Singapore.

 

 

---

Enterprise and New Initiatives

 

 

($ in millions, unless otherwise stated)	Q4 2023		Q4 2022		YoY % Change	YoY % Change	FY 2023		FY 2022		YoY % Change	YoY % Change
	(unaudited)		(unaudited)			(constant currency)	(unaudited)		(unaudited)			(constant currency)
Operating metrics:
GMV	64		46		40%	40%	206		198		4%	6%
Financial measures:
Revenue	39		17		124%	122%	112		60		86%	87%
Segment Adjusted EBITDA	31		6		378%		76		21		267%

 

 

 

 

 

---

Other Events

 

 

 

A Note on our Financial Reporting going forward

 

 

 

 

---

About Grab

 

Grab is a leading superapp in Southeast Asia, operating across the deliveries, mobility and digital financial services sectors. Serving over 500 cities in eight Southeast Asian countries – Cambodia, Indonesia, Malaysia, Myanmar, the Philippines, Singapore, Thailand and Vietnam – Grab enables millions of people everyday to order food or groceries, send packages, hail a ride or taxi, pay for online purchases or access services such as lending and insurance, all through a single app. Grab was founded in 2012 with the mission to drive Southeast Asia forward by creating economic empowerment for everyone, and strives to serve a triple bottom line: to simultaneously deliver financial performance for its shareholders and have a positive social and environmental impact in Southeast Asia.

 

Forward-Looking Statements

 

This document and the announced investor webcast contain “forward-looking statements” within the meaning of the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact contained in this document and the webcast, including but not limited to, statements about Grab’s goals, targets, projections, outlooks, beliefs, expectations, strategy, plans, objectives of management for future operations of Grab, and growth opportunities, are forward-looking statements. Some of these forward-looking statements can be identified by the use of forward-looking words, including “anticipate,” “expect,” “suggest,” “plan,” “believe,” “intend,” “estimate,” “target,” “project,” “should,” “could,” “would,” “may,” “will,” “forecast” or other similar expressions. Forward-looking statements are based upon estimates and forecasts and reflect the views, assumptions, expectations, and opinions of Grab, which involve inherent risks and uncertainties, and therefore should not be relied upon as being necessarily indicative of future results. A number of factors, including macro-economic, industry, business, regulatory and other risks, could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to: Grab’s ability to grow at the desired rate or scale and its ability to manage its growth; its ability to further develop its business, including new products and services; its ability to attract and retain partners and consumers; its ability to compete effectively in the intensely competitive and constantly changing market; its ability to continue to raise sufficient capital; its ability to reduce net losses and the use of partner and consumer incentives, and to achieve profitability; potential impact of the complex legal and regulatory environment on its business; its ability to protect and maintain its brand and reputation; general economic conditions, in particular as a result of COVID-19, currency exchange fluctuations and inflation; expected growth of markets in which Grab operates or may operate; and its ability to defend any legal or governmental proceedings instituted against it. In addition to the foregoing factors, you should also carefully consider the other risks and uncertainties described under “Item 3. Key Information – D. Risk Factors” and in other sections of Grab’s annual report on Form 20-F for the year ended December 31, 2022, as well as in other documents filed by Grab from time to time with the U.S. Securities and Exchange Commission (the “SEC”).

 

Forward-looking statements speak only as of the date they are made. Grab does not undertake any obligation to update any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required under applicable law.

 

Unaudited Financial Information

 

Grab’s unaudited selected financial data for the three months and twelve months ended December 31, 2023 and 2022 included in this document and the investor webcast is based on financial data derived from the Grab’s management accounts that have not been reviewed or audited.

 

---

Non-IFRS Financial Measures

 

This document and the investor webcast include references to non-IFRS financial measures, which include: Adjusted EBITDA, Segment Adjusted EBITDA, Total Segment Adjusted EBITDA, Adjusted EBITDA margin and Adjusted Free Cash Flow. Grab uses Adjusted EBITDA, Segment Adjusted EBITDA, Total Segment Adjusted EBITDA and Adjusted EBITDA margin for financial and operational decision-making and as a means to evaluate period-to-period comparisons, and Grab’s management believes that these non-IFRS financial measures provide meaningful supplemental information regarding its performance by excluding certain items that may not be indicative of its recurring core business operating results. For example, Grab’s management uses Total Segment Adjusted EBITDA as a useful indicator of the economics of Grab’s business segments, as it does not include regional corporate costs. Adjusted Free Cash Flow excludes the effects of the movement in working capital for our lending and digital banking deposit activities. Grab has recently begun using Adjusted Free Cash Flow to monitor business performance and assess its cash flow activity other than its lending and digital banking deposit activities, and Grab’s management believes that the additional disclosure serves as a useful indicator for comparison with the cash flow reporting of certain of its peers. However, there are a number of limitations related to the use of non-IFRS financial measures, and as such, the presentation of these non-IFRS financial measures should not be considered in isolation from, or as an alternative to, financial measures determined in accordance with IFRS. In addition, these non-IFRS financial measures may differ from non-IFRS financial measures with comparable names used by other companies. See below for additional explanations about the non-IFRS financial measures, including their definitions and a reconciliation of these measures to the most directly comparable IFRS financial measures. With regard to forward-looking non-IFRS guidance and targets provided in this document and the investor webcast, Grab is unable to provide a reconciliation of these forward-looking non-IFRS measures to the most directly comparable IFRS measures without unreasonable efforts because the information needed to reconcile these measures is dependent on future events, many of which Grab is unable to control or predict.

 

Explanation of non-IFRS financial measures:

 

 

---

 

	Three months ended December 31,		For the year ended December 31,
	2023	2022	2023	2022
($ in millions, unless otherwise stated)	$	$	$	$
Profit/(Loss) for the period	11	(391)	(485)	(1,740)
Net interest (income)/expenses	(35)	5	(98)	57
Net other income	(25)	(6)	(8)	(7)
Income tax (credit)/expenses	(4)	*	19	6
Depreciation and amortization	37	40	145	150
Share-based compensation expenses	66	90	304	412
Unrealized foreign exchange loss/(gain)	11	12	(2)	2
Impairment losses on goodwill and non-financial assets	*	3	*	5
Fair value changes on investments	(30)	119	38	294
Restructuring costs	3	4	56	8
Legal, tax and regulatory settlement provisions	1	13	9	20
Adjusted EBITDA	35	(111)	(22)	(793)
Regional corporate costs	193	223	793	858
Total Segment Adjusted EBITDA	228	112	771	65
Segment Adjusted EBITDA
Deliveries	96	47	313	(35)
Mobility	182	152	676	494
Financial services	(81)	(93)	(294)	(415)
Enterprise and new initiatives	31	6	76	21
Total Segment Adjusted EBITDA	228	112	771	65

 

* Amount less than $1 million

 

 

---

	Three months ended December 31,		For the year ended December 31,
	2023	2022	2023	2022
($ in millions, unless otherwise stated)	$	$	$	$
Net cash (used in)/from operating activities	(26)	(23)	86	(798)
Less: Capital expenditures	(38)	(47)	(140)	(134)
Free Cash Flow	(64)	(70)	(54)	(932)
Changes in:
- Loan receivables in the financial services segment	65	41	184	110
- Deposits from customers in the banking business	*	(3)	(364)	(3)
Adjusted Free Cash Flow	1	(32)	(234)	(825)

 

This document and the investor webcast also includes “Pre-InterCo” data that does not reflect elimination of intragroup transactions, which means such data includes earnings and other amounts from transactions between entities within the Grab group that are eliminated upon consolidation. Such data differs materially from the corresponding figures post-elimination of intra-group transactions.

 

We compare the percent change in our current period results from the corresponding prior period using constant currency. We present constant currency growth rate information to provide a framework for assessing how our underlying GMV and revenue performed excluding the effect of foreign currency rate fluctuations. We calculate constant currency by translating our current period financial results using the corresponding prior period’s monthly exchange rates for our transacted currencies other than the U.S. dollar.

 

 

 

---

Operating Metrics

Gross Merchandise Value (GMV) is an operating metric representing the sum of the total dollar value of transactions from Grab’s products and services, including any applicable taxes, tips, tolls, surcharges and fees, over the period of measurement. GMV includes sales made through offline stores. GMV is a metric by which Grab understands, evaluates and manages its business, and Grab’s management believes is necessary for investors to understand and evaluate its business. GMV provides useful information to investors as it represents the amount of customer spend that is being directed through Grab’s platform. This metric enables Grab and investors to understand, evaluate and compare the total amount of customer spending that is being directed through its platform over a period of time. Grab presents GMV as a metric to understand and compare, and to enable investors to understand and compare, Grab’s aggregate operating results, which captures significant trends in its business over time.

 

Total Payments Volume (TPV) means total payments volume received from consumers, which is an operating metric defined as the value of payments, net of payment reversals, successfully completed through our platform.

 

Monthly Transacting User (MTUs) is defined as the monthly number of unique users who transact via Grab’s apps (including OVO), where transact means to have successfully paid for or utilized any of Grab’s products or services. MTUs over a quarterly or annual period are calculated based on the average of the MTUs for each month in the relevant period. Starting from 2023, MTUs additionally include the monthly number of unique users who transact with Grab offline while recording their Jaya Grocer loyalty points on Grab's apps. Starting from the fourth quarter of 2023, MTUs additionally include the monthly number of unique users who transact via Grab’s apps (including OVO) through group orders. MTUs is a metric by which Grab understands, evaluates and manages its business, and Grab’s management believes is necessary for investors to understand and evaluate its business.

 

Partner incentives is an operating metric representing the dollar value of incentives granted to driver- and merchant-partners, the effect of which is to reduce revenue. The incentives granted to driver- and merchant-partners include base incentives and excess incentives, with base incentives being the amount of incentives paid to driver- and merchant-partners up to the amount of commissions and fees earned by us from those driver- and merchant-partners, and excess incentives being the amount of payments made to driver- and merchant-partners that exceed the amount of commissions and fees earned by us from those driver- and merchant-partners. For certain delivery offerings where Grab is contractually responsible for delivery services provided to end-users, incentives granted to driver-partners are recognized in cost of revenue.

 

Consumer incentives is an operating metric representing the dollar value of discounts and promotions offered to consumers, the effect of which is to reduce revenue. Partner incentives and consumer incentives are metrics by which we understand, evaluate and manage our business, and we believe are necessary for investors to understand and evaluate our business. We believe these metrics capture significant trends in our business over time.

 

 

---

Industry and Market Data

This document also contains information, estimates and other statistical data derived from third party sources, including research, surveys or studies, some of which are preliminary drafts, conducted by third parties, information provided by customers and/or industry or general publications. Such information involves a number of assumptions and limitations and due to the nature of the techniques and methodologies used in market research, and as such neither Grab nor the third-party sources (including Euromonitor) can guarantee the accuracy of such information. You are cautioned not to give undue weight on such estimates. Grab has not independently verified such third-party information, and makes no representation as to the accuracy of such third-party information.

 

 

---

Unaudited Summary of Financial Results

 

Condensed consolidated statement of profit or loss and other comprehensive income

	Three months ended December 31,		For the year ended December 31,
	2023	2022	2023	2022
($ in millions, except for share amounts which are reflected in thousands and per share data)	$	$	$	$
Revenue	653	502	2,359	1,433
Cost of revenue	(377)	(388)	(1,499)	(1,356)
Other income	5	9	17	17
Sales and marketing expenses	(84)	(70)	(293)	(278)
General and administrative expenses	(136)	(166)	(550)	(646)
Research and development expenses	(103)	(110)	(421)	(465)
Restructuring costs	(3)	(4)	(56)	(8)
Net impairment losses on financial assets	(21)	(19)	(72)	(58)
Other income/(expenses)	20	(9)	(4)	(12)
Operating loss	(46)	(255)	(519)	(1,373)
Finance income	42	38	198	107
Finance costs	(17)	(54)	(99)	(166)
Net change in fair value of financial assets and liabilities	29	(119)	(39)	(294)
Net finance income/(costs)	54	(135)	60	(353)
Share of loss of equity-accounted investees (net of tax)	(1)	(1)	(7)	(8)
Profit/(Loss) before income tax	7	(391)	(466)	(1,734)
Income tax credit/(expense)	4	*	(19)	(6)
Profit/(Loss) for the period	11	(391)	(485)	(1,740)
Items that will not be reclassified to profit or loss:
Defined benefit plan remeasurements	1	2	2	2
Investments and put liabilities at FVOCI – net change in fair value	(9)	(2)	(24)	(3)
Items that are or may be reclassified subsequently to profit or loss:
Foreign currency translation differences – foreign operations	60	64	7	(42)
Other comprehensive income/(loss) for the period, net of tax	52	64	(15)	(43)
Total comprehensive income/(loss) for the period	63	(327)	(500)	(1,783)

---

Profit/(Loss) attributable to:
Owners of the Company	35	(386)	(434)	(1,683)
Non-controlling interests	(24)	(5)	(51)	(57)
Profit/(Loss) for the period	11	(391)	(485)	(1,740)
Total comprehensive income/(loss) attributable to:
Owners of the Company	77	(327)	(448)	(1,729)
Non-controlling interests	(14)	*	(52)	(54)
Total comprehensive income/(loss) for the period	63	(327)	(500)	(1,783)
Earnings/(Loss) per share:
Basic	$ 0.01	$ (0.10)	$ (0.11)	$ (0.44)
Diluted	$ 0.01	$ (0.10)	$ (0.11)	$ (0.44)
Weighted-average ordinary shares outstanding:
Basic	3,916,321	3,837,981	3,894,724	3,814,492
Diluted	3,916,321	3,837,981	3,894,724	3,814,492

 

* Amount less than $1 million

 

As we incurred net losses for the years ended December 31, 2023 and 2022, basic loss per share was the same as diluted loss per share.

 

The number of outstanding Class A and Class B ordinary shares was 3,813 million and 110 million, respectively, for the year ended December 31, 2023, and 3,736 million and 104 million, respectively, for the year ended December 31, 2022. 343 million and 359 million potentially dilutive outstanding securities were excluded from the computation of diluted loss per ordinary share because their effects would have been antidilutive for the years ended December 31, 2023 and 2022, respectively, or issuance of such shares is contingent upon the satisfaction of certain conditions which were not satisfied by the end of the period.

 

 

---

Condensed consolidated statement of financial position

	December 31, 2023	December 31, 2022
($ in millions, unless otherwise stated)	$	$
Non-current assets
Property, plant, and equipment	512	492
Intangible assets and goodwill	916	904
Associates and joint venture	102	107
Deferred tax assets	56	20
Other investments	1,188	1,742
Loan receivables in the Financial Services segment	54	-
Prepayments and other assets	196	217
	3,024	3,482
Current assets
Inventories	49	48
Trade and other receivables	196	187
Loan receivables in the financial services segment	272	185
Prepayments and other assets	208	182
Other investments	1,905	3,134
Cash and cash equivalents	3,138	1,952
	5,768	5,688
Total assets	8,792	9,170
Equity
Share capital and share premium	22,669	22,278
Reserves	544	602
Accumulated losses	(16,764)	(16,277)
Equity attributable to owners of the Company	6,449	6,603
Non-controlling interests	19	54
Total equity	6,468	6,657
Non-current liabilities
Loans and borrowings	668	1,248
Provisions	18	18
Other liabilities	140	132
Deferred tax liabilities	20	18

---

	846	1,416
Current liabilities
Loans and borrowings	125	117
Provisions	39	38
Trade and other payables	925	930
Deposits from customers in the banking business	374	3
Current tax liabilities	15	9
	1,478	1,097
Total liabilities	2,324	2,513
Total equity and liabilities	8,792	9,170

 

 

 

---

Condensed consolidated statement of cash flow

 

	Three months ended December 31,		For the year ended December 31,
	2023	2022	2023	2022
($ in millions, unless otherwise stated)	$	$	$	$
Cash flows from operating activities
Profit/(Loss) before income tax	7	(391)	(466)	(1,734)
Adjustments for:
Amortization of intangible assets	4	6	17	21
Depreciation of property, plant and equipment	33	33	128	129
Impairment of intangible assets and goodwill	-	3	-	3
Impairment of property, plant and equipment	*	*	*	3
Equity-settled share-based payments	66	90	304	412
Finance costs	17	54	99	166
Net change in fair value of financial assets and liabilities	(29)	119	39	294
Net impairment loss on financial assets	21	19	71	58
Finance income	(42)	(37)	(198)	(107)
Gain on disposal of property, plant and equipment	(2)	(3)	(11)	(3)
Gain on disposal of subsidiary	-	(2)	-	(2)
Share of loss of equity-accounted investees (net of tax)	1	1	7	8
Change in provisions	*	3	1	3
	76	(105)	(9)	(749)
Changes in:
- Inventories	(3)	(6)	(1)	6
- Deposits pledged	(6)	(3)	(22)	*
- Trade and other receivables	(33)	(3)	(10)	(51)
- Loan receivables in the financial services segment	(65)	(41)	(184)	(110)
- Trade and other payables	29	138	(7)	129
- Deposits from customers in the banking business	*	3	364	3
Cash (used in)/from operations	(2)	(17)	131	(772)
Income tax paid	(24)	(6)	(45)	(26)
Net cash (used in)/from operating activities	(26)	(23)	86	(798)
Cash flows from investing activities
Acquisition of property, plant and equipment	(28)	(24)	(71)	(58)

---

Purchase of intangible assets	-	(8)	(21)	(16)
Proceeds from disposal of property, plant and equipment	2	5	28	12
Acquisition of additional interests in associate	-	-	-	(109)
Proceeds from disposal of associate	-	3	-	3
Acquisition of subsidiaries with non-controlling interests, net of cash acquired, and loan receivables	-	(98)	-	(266)
Net proceeds from/(acquisition of) other investments	119	438	1,752	(683)
Interest received	52	23	183	55
Net cash from/(used in) investing activities	145	339	1,871	(1,062)
Cash flows from financing activities
Proceeds from share-based payment arrangements	1	8	16	8
Payment of listing expenses	-	-	-	(39)
Proceeds from bank loans	28	21	116	109
Repayment of bank loans	(46)	(813)	(765)	(1,019)
Payment of lease liabilities	(9)	(12)	(39)	(35)
Acquisition of non-controlling interests without change in control	-	(15)	(27)	(15)
Proceeds from subscription of shares in subsidiaries by non-controlling interests without change in control	-	3	10	32
Deposits pledged	(4)	*	(1)	(3)
Interest paid	(16)	(40)	(80)	(160)
Net cash used in financing activities	(46)	(848)	(770)	(1,122)
Net increase/(decrease) in cash and cash equivalents	73	(532)	1,187	(2,982)
Cash and cash equivalents at beginning of the period	3,018	2,447	1,952	4,991
Effect of exchange rate fluctuations on cash held	47	37	(1)	(57)
Cash and cash equivalents at end of the period	3,138	1,952	3,138	1,952

 

* Amount less than $1 million

 

---

 

For inquiries regarding Grab, please contact:

 

Media

Grab: press@grab.com

 

Investors

Grab: investor.relations@grab.com

 

Source: Grab Holdings Limited

---

---