PT Bumi Serpong Damai Tbk (IDX:BSDE)
Indonesia
· Delayed Price · Currency is IDR 835.00
+5.00 (0.60%)
Apr 24, 2025, 4:11 PM WIB
PT Bumi Serpong Damai Tbk Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 4,359,064 | 1,945,467 | 2,433,147 | 1,348,623 | 281,701 | Upgrade
|
| Depreciation & Amortization | 755,430 | 566,539 | 448,108 | 433,225 | 396,864 | Upgrade
|
| Other Operating Activities | -4,198,463 | -1,671,513 | 210,383 | 1,523,839 | 785,784 | Upgrade
|
| Operating Cash Flow | 916,031 | 840,494 | 3,091,638 | 3,305,687 | 1,464,349 | Upgrade
|
| Operating Cash Flow Growth | 8.99% | -72.81% | -6.48% | 125.74% | -27.40% | Upgrade
|
| Capital Expenditures | -68,726 | -46,819 | -80,469 | -17,189 | -20,691 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,244 | 6,904 | 2,154 | 13,235 | 2,157 | Upgrade
|
| Cash Acquisitions | -922,501 | -13,138 | - | -68,470 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -366,355 | -584,799 | -907,030 | -811,473 | -696,081 | Upgrade
|
| Investment in Securities | -1,490,936 | -469,017 | 1,262,042 | 721,114 | -1,112,351 | Upgrade
|
| Other Investing Activities | 892,916 | 1,406,797 | 296,258 | 543,982 | 759,316 | Upgrade
|
| Investing Cash Flow | -2,715,094 | -315,001 | 451,039 | 368,787 | -1,182,431 | Upgrade
|
| Short-Term Debt Issued | 73,030 | 24,338 | 33,258 | - | - | Upgrade
|
| Long-Term Debt Issued | 4,094,580 | 4,693,225 | 5,611,653 | 261,155 | 4,294,061 | Upgrade
|
| Total Debt Issued | 4,167,610 | 4,717,564 | 5,644,911 | 261,155 | 4,294,061 | Upgrade
|
| Short-Term Debt Repaid | -97,792 | -61,952 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | -1,643,506 | -4,784,636 | -6,473,561 | -5,632,280 | -907,148 | Upgrade
|
| Total Debt Repaid | -1,741,298 | -4,846,587 | -6,473,561 | -5,632,280 | -907,148 | Upgrade
|
| Net Debt Issued (Repaid) | 2,426,313 | -129,024 | -828,650 | -5,371,125 | 3,386,912 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 1,231,789 | Upgrade
|
| Other Financing Activities | -1,193,430 | -183,880 | -919,196 | -1,114,522 | -1,311,298 | Upgrade
|
| Financing Cash Flow | 1,232,883 | -312,904 | -1,747,846 | -6,485,647 | 3,307,403 | Upgrade
|
| Foreign Exchange Rate Adjustments | 98,398 | -521,244 | 172,651 | 69,974 | 286,677 | Upgrade
|
| Net Cash Flow | -467,783 | -308,655 | 1,967,482 | -2,741,199 | 3,875,998 | Upgrade
|
| Free Cash Flow | 847,304 | 793,675 | 3,011,169 | 3,288,498 | 1,443,658 | Upgrade
|
| Free Cash Flow Growth | 6.76% | -73.64% | -8.43% | 127.79% | -27.30% | Upgrade
|
| Free Cash Flow Margin | 6.14% | 6.88% | 29.42% | 42.96% | 23.36% | Upgrade
|
| Free Cash Flow Per Share | 40.52 | 37.95 | 143.98 | 157.24 | 72.36 | Upgrade
|
| Cash Interest Paid | 744,573 | 866,106 | 758,893 | 992,055 | 1,139,614 | Upgrade
|
| Cash Income Tax Paid | 372,610 | 323,332 | 359,694 | 316,083 | 227,862 | Upgrade
|
| Levered Free Cash Flow | 1,518,354 | 540,799 | 1,098,937 | 818,368 | -396,079 | Upgrade
|
| Unlevered Free Cash Flow | 2,401,012 | 1,552,515 | 2,141,432 | 1,846,310 | 713,483 | Upgrade
|
| Change in Net Working Capital | 965,792 | 444,144 | -156,252 | -598,527 | 344,232 | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.