PT Allo Bank Indonesia Tbk (IDX:BBHI)

IDX:BBHI Cash Flow Statement

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	468,159	467,106	444,566	270,029	192,475	37,011
Depreciation & Amortization	52,613	47,878	29,501	25,535	6,886	10,666
Change in Income Taxes	3,893	4,802	9,464	4,588	23,326	-1,284
Change in Other Net Operating Assets	214,263	-803,476	1,307,163	-6,374,499	-1,602,217	295,340
Other Operating Activities	-5,347	-1,259	29,385	34,152	-22,476	-89,908
Operating Cash Flow	733,854	-284,949	1,820,079	-6,040,194	-1,402,006	251,826
Capital Expenditures	-43,210	-99,926	-88,331	-125,895	-62.67	-281.48
Sale of Property, Plant and Equipment	-	-	19.04	24,629	57.76	10.93
Investment in Securities	-1,162,210	340,128	-1,254,500	-81,849	-	-
Purchase / Sale of Intangibles	2,593	-8,660	-12,505	-65,747	-720.64	-2,679
Investing Cash Flow	-1,202,828	231,542	-1,355,317	-248,861	-725.55	-2,949
Long-Term Debt Repaid	-	-13,984	-13,292	-14,523	-	-
Net Debt Issued (Repaid)	-14,736	-13,984	-13,292	-14,523	-	-
Issuance of Common Stock	-	-	-	4,800,396	749,850	-
Net Increase (Decrease) in Deposit Accounts	-356,925	1,156,676	528,018	2,130,420	794,393	-696,534
Other Financing Activities	-	-	-	-	-1,403	-
Financing Cash Flow	-371,662	1,142,693	514,726	6,916,294	1,542,839	-696,534
Net Cash Flow	-840,635	1,089,285	979,488	627,239	140,108	-447,658
Free Cash Flow	690,644	-384,875	1,731,748	-6,166,089	-1,402,069	251,544
Free Cash Flow Margin	50.11%	-28.88%	155.82%	-860.60%	-460.91%	186.29%
Free Cash Flow Per Share	31.78	-17.71	79.69	-283.76	-176.72	60.11
Cash Interest Paid	373,466	368,804	289,560	134,222	154,808	116,900
Cash Income Tax Paid	115,852	115,242	127,159	78,895	-	-

Updated Feb 20, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.