PT Bukit Uluwatu Villa Tbk (IDX:BUVA)

IDX:BUVA Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	8,455	35,378	-177,323	-346,621	-901,854
Depreciation & Amortization	37,819	42,607	43,294	47,324	46,439
Other Operating Activities	21,822	-73,129	108,020	300,594	800,792
Operating Cash Flow	68,097	4,856	-26,009	1,297	-54,622
Operating Cash Flow Growth	1302.31%	-	-	-	-
Capital Expenditures	-34,349	-28,561	-6,922	-4,417	-4,206
Sale of Property, Plant & Equipment	-	282.11	67.59	565	2,005
Divestitures	-	-835.16	-	-152.39	-
Investment in Securities	-29,761	-	-	-	38,940
Other Investing Activities	201,526	55,273	36,883	3,830	-
Investing Cash Flow	137,416	26,159	30,028	-174.36	36,739
Short-Term Debt Issued	-	-	-	-	5,432
Long-Term Debt Issued	20,000	480,000	-	-	-
Total Debt Issued	20,000	480,000	-	-	5,432
Long-Term Debt Repaid	-92,865	-45,204	-1,220	-782.89	-
Total Debt Repaid	-92,865	-45,204	-1,220	-782.89	-
Net Debt Issued (Repaid)	-72,865	434,796	-1,220	-782.89	5,432
Issuance of Common Stock	-	-	-	-	500
Other Financing Activities	-	-352,572	-500.86	1,258	-
Financing Cash Flow	-72,865	82,224	-1,721	475.57	5,932
Foreign Exchange Rate Adjustments	-1,078	-2,724	102.1	2.71	3.83
Net Cash Flow	131,570	110,516	2,401	1,601	-11,948
Free Cash Flow	33,747	-23,705	-32,931	-3,120	-58,829
Free Cash Flow Margin	9.50%	-6.39%	-14.58%	-5.08%	-86.63%
Free Cash Flow Per Share	1.64	-1.15	-4.83	-0.46	-8.64
Cash Interest Paid	46,448	108,430	-	-	-
Cash Income Tax Paid	2,207	16,047	12,792	451.98	298.46
Levered Free Cash Flow	82,213	-832,832	150,197	39,843	72,592
Unlevered Free Cash Flow	111,243	-806,696	269,601	147,670	143,350
Change in Net Working Capital	-54,778	837,422	-238,956	-166,665	-162,203

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