Bintulu Port Holdings Berhad (KLSE: BIPORT)
Malaysia
· Delayed Price · Currency is MYR 6.00
-0.10 (-1.64%)
At close: Dec 19, 2024
KLSE: BIPORT Cash Flow Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 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 | 158.94 | 125.06 | 127.72 | 363.19 | 93.3 | 129.3 | Upgrade
|
| Depreciation & Amortization | 235.82 | 218.67 | 212.43 | 228.57 | 215.18 | 193.49 | Upgrade
|
| Other Amortization | 1.78 | 1.78 | 1.67 | 1.73 | 1.64 | 1.15 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.02 | 0.03 | 0.01 | -0 | -0.32 | -0.12 | Upgrade
|
| Asset Writedown & Restructuring Costs | -2.02 | - | 1.72 | - | -0.65 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -3.75 | -7.79 | 0.01 | 8.06 | -1.24 | -2.53 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | - | 0.39 | - | -0.02 | Upgrade
|
| Other Operating Activities | 33.72 | 92.12 | 84.58 | -219.48 | 73.13 | 60.91 | Upgrade
|
| Change in Accounts Receivable | -37.45 | -0.76 | -4.47 | -4.19 | 7.95 | -1.44 | Upgrade
|
| Change in Inventory | -0.1 | -0.1 | -0.04 | 0.08 | 0.13 | 0.12 | Upgrade
|
| Change in Accounts Payable | 10.88 | -13.6 | 8.73 | -1.01 | -12.97 | -2.04 | Upgrade
|
| Change in Other Net Operating Assets | -54.25 | -54.25 | -13.26 | -3.28 | -49.66 | -3.87 | Upgrade
|
| Operating Cash Flow | 343.57 | 361.16 | 419.1 | 374.07 | 326.49 | 374.94 | Upgrade
|
| Operating Cash Flow Growth | -18.82% | -13.83% | 12.04% | 14.57% | -12.92% | -0.57% | Upgrade
|
| Capital Expenditures | -39.21 | -5.25 | -31.47 | -12.87 | -10.48 | -43.37 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.03 | 0.03 | 0.27 | 0.01 | 0.36 | 0.85 | Upgrade
|
| Sale (Purchase) of Intangibles | -6.32 | -4.73 | -1.5 | -9.35 | -9.39 | -12.63 | Upgrade
|
| Investment in Securities | -1.95 | -3.63 | -97.54 | -69.4 | -93.82 | -25.01 | Upgrade
|
| Other Investing Activities | 32.25 | 48.59 | 17.44 | 13.91 | 20.05 | 28.85 | Upgrade
|
| Investing Cash Flow | -15.22 | 35.01 | -112.8 | -77.7 | -93.28 | -51.32 | Upgrade
|
| Long-Term Debt Repaid | - | -210.89 | -178.42 | -163.72 | -153.49 | -121.33 | Upgrade
|
| Net Debt Issued (Repaid) | -170.37 | -210.89 | -178.42 | -163.72 | -153.49 | -121.33 | Upgrade
|
| Common Dividends Paid | -55.2 | -55.2 | -64.4 | -50.6 | -46 | -82.8 | Upgrade
|
| Other Financing Activities | -53.41 | -54.82 | -52.3 | -59.06 | -61.15 | -63.64 | Upgrade
|
| Financing Cash Flow | -278.98 | -320.91 | -295.12 | -273.38 | -260.63 | -267.78 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1.25 | 1.1 | 1.71 | 0.12 | 0.02 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1,160 | -506.42 | -18.77 | - | - | - | Upgrade
|
| Net Cash Flow | -1,112 | -430.07 | -5.88 | 23.11 | -27.41 | 55.85 | Upgrade
|
| Free Cash Flow | 304.36 | 355.91 | 387.63 | 361.2 | 316.01 | 331.57 | Upgrade
|
| Free Cash Flow Growth | -22.51% | -8.18% | 7.32% | 14.30% | -4.69% | -7.57% | Upgrade
|
| Free Cash Flow Margin | 36.84% | 46.22% | 48.88% | 49.13% | 44.15% | 45.73% | Upgrade
|
| Free Cash Flow Per Share | 0.66 | 0.77 | 0.84 | 0.79 | 0.69 | 0.72 | Upgrade
|
| Cash Interest Paid | 53.41 | 54.82 | 52.3 | 59.06 | 61.15 | 63.64 | Upgrade
|
| Cash Income Tax Paid | 44.29 | 21.8 | 40.17 | 59.01 | 43.52 | 57.33 | Upgrade
|
| Levered Free Cash Flow | 327.01 | 440.01 | 109.2 | 308.46 | 248.87 | 271.38 | Upgrade
|
| Unlevered Free Cash Flow | 337.92 | 471.49 | 140.7 | 339.95 | 280.45 | 302.88 | Upgrade
|
| Change in Net Working Capital | -32.36 | -152.23 | 177.18 | -20.24 | 22.75 | -27.26 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.