United Power Generation & Distribution Company Ltd. (DSE: UPGDCL)
Bangladesh
· Delayed Price · Currency is BDT 145.50
+0.80 (0.55%)
At close: Sep 12, 2024
UPGDCL Cash Flow Statement
Financials in millions BDT. Fiscal year is July - June.
Millions BDT. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2018 - 2014 |
| Net Income | 7,494 | 8,019 | 9,974 | 10,901 | 5,935 | 7,705 | Upgrade
|
| Depreciation & Amortization | 2,382 | 2,381 | 2,498 | 2,611 | 1,336 | 1,313 | Upgrade
|
| Other Amortization | - | - | - | - | - | 20.27 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | - | 185.68 | -9.66 | -790.79 | Upgrade
|
| Loss (Gain) on Sale of Investments | 30.12 | 44.39 | -6.13 | -73.1 | 33.16 | -7.66 | Upgrade
|
| Change in Accounts Receivable | -1,415 | 6,179 | -19,136 | 1,378 | 43.22 | -530.11 | Upgrade
|
| Change in Inventory | -581.91 | 822.71 | -150.17 | -1,550 | -246.83 | 205.15 | Upgrade
|
| Change in Accounts Payable | -206.59 | -5,962 | 8,753 | 2,291 | 1.17 | 46.84 | Upgrade
|
| Change in Income Taxes | 9.75 | 3.38 | -1.19 | -14.24 | -153.34 | 22.92 | Upgrade
|
| Change in Unearned Revenue | -34.76 | -43.79 | -243.49 | 214.56 | 263.19 | - | Upgrade
|
| Change in Other Net Operating Assets | -88.29 | -676.11 | 30.93 | -42.27 | 90.97 | 59.69 | Upgrade
|
| Other Operating Activities | 162.77 | 128.21 | -626.57 | -152 | -311.56 | -311.71 | Upgrade
|
| Operating Cash Flow | 8,104 | 11,248 | 1,093 | 15,750 | 6,982 | 7,732 | Upgrade
|
| Operating Cash Flow Growth | 121.79% | 929.00% | -93.06% | 125.59% | -9.71% | 203.46% | Upgrade
|
| Capital Expenditures | -378.42 | -384.15 | -99.79 | -456.68 | -392.82 | -85.56 | Upgrade
|
| Cash Acquisitions | - | - | - | -5,315 | -3 | -0.3 | Upgrade
|
| Divestitures | - | - | - | - | - | 60,843 | Upgrade
|
| Investment in Securities | - | - | - | - | - | -37.7 | Upgrade
|
| Other Investing Activities | 7,494 | 10,051 | 6,432 | 6,520 | 1,509 | -1,229 | Upgrade
|
| Investing Cash Flow | 7,116 | 9,667 | 6,332 | 748.71 | 1,113 | 59,490 | Upgrade
|
| Short-Term Debt Issued | - | - | 3,724 | 13,190 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 5,468 | 5,377 | 1,096 | - | - | Upgrade
|
| Total Debt Issued | 7,807 | 5,468 | 9,101 | 14,286 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | -713.83 | - | -4,260 | - | -64,805 | Upgrade
|
| Long-Term Debt Repaid | - | -1,311 | -661.6 | -0.91 | -4,260 | -1,058 | Upgrade
|
| Total Debt Repaid | -5,741 | -2,024 | -661.6 | -4,261 | -4,260 | -65,863 | Upgrade
|
| Net Debt Issued (Repaid) | 2,066 | 3,444 | 8,439 | 10,026 | -4,260 | -65,863 | Upgrade
|
| Common Dividends Paid | - | -22,792 | -17,617 | -27,127 | -6,740 | -357.91 | Upgrade
|
| Other Financing Activities | -17,713 | 104.33 | - | - | - | - | Upgrade
|
| Financing Cash Flow | -16,447 | -20,644 | -7,678 | -15,602 | -11,000 | -66,221 | Upgrade
|
| Foreign Exchange Rate Adjustments | - | - | 0.09 | - | 0 | 0 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | 371.23 | - | 0 | - | - | - | Upgrade
|
| Net Cash Flow | -855.36 | 271.62 | -252.57 | 896.74 | -2,905 | 1,002 | Upgrade
|
| Free Cash Flow | 7,726 | 10,864 | 993.29 | 15,293 | 6,589 | 7,647 | Upgrade
|
| Free Cash Flow Growth | 128.05% | 993.71% | -93.50% | 132.10% | -13.83% | 235.72% | Upgrade
|
| Free Cash Flow Margin | 21.21% | 26.30% | 2.01% | 50.01% | 65.27% | 67.95% | Upgrade
|
| Free Cash Flow Per Share | 13.33 | 18.74 | 1.71 | 26.38 | 11.37 | 13.19 | Upgrade
|
| Cash Interest Paid | 1,670 | 1,064 | 342.17 | 965.89 | 255.14 | 495.42 | Upgrade
|
| Cash Income Tax Paid | 2.39 | 1.06 | 2.72 | 2.97 | 5.61 | 10.12 | Upgrade
|
| Levered Free Cash Flow | -27,978 | 10,683 | 2,774 | 23,587 | 8,656 | -9,077 | Upgrade
|
| Unlevered Free Cash Flow | -27,108 | 11,429 | 3,086 | 24,191 | 8,867 | -8,793 | Upgrade
|
| Change in Net Working Capital | 35,484 | -3,002 | 7,033 | -14,662 | -4,293 | 14,457 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.