PT Dwi Guna Laksana Tbk (IDX:DWGL)

PT Dwi Guna Laksana Tbk 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	118,415	15,637	3,400	94,224	35,565
Depreciation & Amortization	1,375	1,689	1,612	374.51	363.53
Other Operating Activities	72,487	136,157	234,799	-33,277	88,257
Operating Cash Flow	192,277	153,484	239,811	61,322	124,185
Operating Cash Flow Growth	25.27%	-36.00%	291.07%	-50.62%	283.72%
Capital Expenditures	-574.13	-382.39	-299.26	-212.79	-47.1
Sale of Property, Plant & Equipment	-	221	-	-	-
Investment in Securities	-79,927	-20,000	-	-	29,122
Other Investing Activities	23,024	1,806	-108,314	-253,687	1,529
Investing Cash Flow	-57,478	-18,356	-108,613	-253,900	31,040
Long-Term Debt Issued	-	-	200,000	143,430	50,000
Total Debt Issued	-	-	200,000	143,430	50,000
Long-Term Debt Repaid	-55,676	-54,620	-67,850	-73,955	-92,540
Total Debt Repaid	-55,676	-54,620	-67,850	-73,955	-92,540
Net Debt Issued (Repaid)	-55,676	-54,620	132,150	69,475	-42,540
Issuance of Common Stock	-	-	1,515	95,961	336.08
Other Financing Activities	-22,611	-29,988	-22,016	-23,859	-32,490
Financing Cash Flow	-78,287	-84,608	111,650	141,577	-74,694
Net Cash Flow	56,512	50,520	242,848	-51,001	80,531
Free Cash Flow	191,703	153,101	239,511	61,109	124,138
Free Cash Flow Growth	25.21%	-36.08%	291.94%	-50.77%	296.69%
Free Cash Flow Margin	5.74%	4.70%	8.60%	2.66%	7.91%
Free Cash Flow Per Share	20.72	16.55	25.89	6.61	14.25
Cash Interest Paid	43,745	51,976	41,772	32,677	33,521
Cash Income Tax Paid	183,015	136,891	137,009	88,292	24,963
Levered Free Cash Flow	158,033	101,465	209,805	12,824	328,385
Unlevered Free Cash Flow	185,392	133,768	239,540	34,773	351,773
Change in Net Working Capital	-15,954	-1,895	-198,717	42,267	-261,765

Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.