Grab SPAC Presentation Deck
Reconciliation from Pre-InterCo to Post-InterCo Adj. Net Revenue
Actuals
2019
($B)
Deliveries
Pre-InterCo
InterCo adj.
Post-InterCo
Mobility
Pre-InterCo
InterCo adj.
Post-InterCo
Financial Services
Pre-InterCo
InterCo adj.
Post-InterCo
Enterprise & Others
Pre-InterCo
InterCo adj.
Post-InterCo
Consolidated
Pre-InterCo
InterCo adj.
Post-InterCo
2018
0.0
(0.0)
0.0
0.4
(0.0)
0.4
0.1
(0.1)
0.0
0.00
0.00
0.00
0.5
(0.1)
0.4
0.2
(0.0)
0.2
0.6
(0.0)
0.6
0.4
(0.1)
0.2
0.01
0.00
0.01
1.2
(0.1)
1.0
2020
0.8
(0.0)
0.8
0.5
(0.0)
0.5
0.3
(0.1)
0.2
0.03
0.00
0.03
1.7
(0.1)
1.6
2021
1.2
(0.0)
1.2
0.8
(0.0)
0.8
0.4
(0.1)
0.2
0.1
0.0
0.1
2.5
(0.1)
2.3
Projections
2022
1.6
0.0
1.6
1.2
(0.0)
1.2
0.4
(0.2)
0.3
0.2
0.0
0.2
3.4
(0.2)
3.3
2023
2.2
0.0
2.2
1.6
(0.0)
1.6
0.6
(0.2)
0.4
0.3
0.0
0.3
4.7
(0.2)
4.5
Note: These figures are presented to show segment and consolidated metrics (a) before elimination of intra-group transactions, which means such data includes earnings and other amounts from transactions between entities within the group that are
eliminated upon consolidation and (b) after elimination of intra-group transactions, which is the basis on which our consolidated financial data is prepared.
53View entire presentation