PT Bukit Uluwatu Villa Tbk (IDX: BUVA)
Indonesia
· Delayed Price · Currency is IDR 58.00
+1.00 (1.75%)
Oct 11, 2024, 2:47 PM WIB
BUVA Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 14,923 | 35,378 | -177,323 | -346,621 | -901,854 | -50,474 | Upgrade
|
| Depreciation & Amortization | 42,287 | 44,821 | 43,294 | 47,324 | 46,439 | 93,622 | Upgrade
|
| Other Operating Activities | -21,359 | -75,342 | 108,020 | 300,594 | 800,792 | 41,569 | Upgrade
|
| Operating Cash Flow | 35,851 | 4,856 | -26,009 | 1,297 | -54,622 | 84,717 | Upgrade
|
| Operating Cash Flow Growth | - | - | - | - | - | 167.68% | Upgrade
|
| Capital Expenditures | -35,793 | -28,561 | -6,922 | -4,417 | -4,206 | -114,182 | Upgrade
|
| Sale of Property, Plant & Equipment | 282.11 | 282.11 | 67.59 | 565 | 2,005 | 407.63 | Upgrade
|
| Divestitures | -835.16 | -835.16 | - | -152.39 | - | - | Upgrade
|
| Investment in Securities | -97,025 | -70,000 | - | - | 38,940 | 10,252 | Upgrade
|
| Other Investing Activities | 116,737 | 125,273 | 36,883 | 3,830 | - | 30,838 | Upgrade
|
| Investing Cash Flow | -16,635 | 26,159 | 30,028 | -174.36 | 36,739 | -84,713 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 5,432 | 520.01 | Upgrade
|
| Long-Term Debt Issued | - | 550,000 | - | - | - | 1,319 | Upgrade
|
| Total Debt Issued | 550,000 | 550,000 | - | - | 5,432 | 1,839 | Upgrade
|
| Long-Term Debt Repaid | - | -45,204 | -1,220 | -782.89 | - | -30,305 | Upgrade
|
| Total Debt Repaid | -125,162 | -45,204 | -1,220 | -782.89 | - | -30,305 | Upgrade
|
| Net Debt Issued (Repaid) | 424,838 | 504,796 | -1,220 | -782.89 | 5,432 | -28,466 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 500 | 14,544 | Upgrade
|
| Other Financing Activities | -354,441 | -352,572 | -500.86 | 1,258 | - | 8,625 | Upgrade
|
| Financing Cash Flow | 70,397 | 152,224 | -1,721 | 475.57 | 5,932 | -5,297 | Upgrade
|
| Foreign Exchange Rate Adjustments | -10,574 | -2,724 | 102.1 | 2.71 | 3.83 | -63.85 | Upgrade
|
| Net Cash Flow | 79,039 | 180,516 | 2,401 | 1,601 | -11,948 | -5,357 | Upgrade
|
| Free Cash Flow | 57.95 | -23,705 | -32,931 | -3,120 | -58,829 | -29,465 | Upgrade
|
| Free Cash Flow Margin | 0.02% | -6.38% | -14.58% | -5.08% | -86.63% | -4.81% | Upgrade
|
| Free Cash Flow Per Share | 0.00 | -1.22 | -4.83 | -0.46 | -8.64 | -4.33 | Upgrade
|
| Cash Interest Paid | 128,835 | 108,430 | - | - | - | - | Upgrade
|
| Cash Income Tax Paid | 10,285 | 16,047 | 12,792 | 451.98 | 298.46 | 94,545 | Upgrade
|
| Levered Free Cash Flow | -271,464 | -760,017 | 150,197 | 39,843 | 72,592 | 109,027 | Upgrade
|
| Unlevered Free Cash Flow | -233,065 | -734,345 | 269,601 | 147,670 | 143,350 | 159,265 | Upgrade
|
| Change in Net Working Capital | 257,856 | 767,422 | -238,956 | -166,665 | -162,203 | -214,653 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.