Kuala Lumpur Kepong Berhad (KLSE: KLK)
Malaysia
· Delayed Price · Currency is MYR 21.50
+0.08 (0.37%)
At close: Dec 20, 2024
KLSE: KLK Cash Flow Statement
Financials in millions MYR. Fiscal year is October - September.
Millions MYR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Sep '21 Sep 30, 2021 | Sep '20 Sep 30, 2020 | 2019 - 2015 |
| Net Income | 590.96 | 590.96 | 834.26 | 2,166 | 2,258 | 772.6 | Upgrade
|
| Depreciation & Amortization | 1,048 | 1,048 | 966.21 | 930.74 | 633.65 | 616.47 | Upgrade
|
| Loss (Gain) From Sale of Assets | -14.58 | -14.58 | -89.54 | -7.41 | -151.54 | -106.54 | Upgrade
|
| Asset Writedown & Restructuring Costs | -2.13 | -2.13 | 35.34 | 50.11 | 96.85 | 15 | Upgrade
|
| Loss (Gain) From Sale of Investments | 171.44 | 171.44 | - | - | -336.83 | 0.31 | Upgrade
|
| Loss (Gain) on Equity Investments | 126.53 | 126.53 | 195.52 | -183.63 | -319.44 | -23.58 | Upgrade
|
| Provision & Write-off of Bad Debts | - | - | 60.97 | -7.24 | 2.83 | 13.83 | Upgrade
|
| Other Operating Activities | -20.88 | -20.88 | -430.29 | 301.5 | 310.33 | 91.64 | Upgrade
|
| Change in Accounts Receivable | - | - | -479.48 | 398.25 | -922.99 | -91.91 | Upgrade
|
| Change in Inventory | - | - | 1,167 | -1,259 | -913.23 | 197.49 | Upgrade
|
| Change in Accounts Payable | - | - | -297.6 | 280.02 | 470.85 | -157.04 | Upgrade
|
| Change in Unearned Revenue | - | - | -6.1 | 15.61 | 34.24 | -1.45 | Upgrade
|
| Change in Other Net Operating Assets | -213.95 | -213.95 | 2.34 | -12.38 | -5.69 | 2.75 | Upgrade
|
| Operating Cash Flow | 1,685 | 1,685 | 1,958 | 2,673 | 1,157 | 1,330 | Upgrade
|
| Operating Cash Flow Growth | -13.95% | -13.95% | -26.73% | 131.08% | -13.01% | 15.16% | Upgrade
|
| Capital Expenditures | -1,641 | -1,641 | -1,555 | -1,252 | -957.92 | -666.67 | Upgrade
|
| Sale of Property, Plant & Equipment | 21.63 | 21.63 | 8.69 | 9.69 | 5.18 | 5.24 | Upgrade
|
| Cash Acquisitions | -272.22 | -272.22 | -127.77 | -1,226 | -1,812 | - | Upgrade
|
| Divestitures | - | - | 79.33 | 1.96 | - | -3.44 | Upgrade
|
| Sale (Purchase) of Intangibles | -3.47 | -3.47 | -1.76 | -1.15 | -2.55 | -2.69 | Upgrade
|
| Investment in Securities | -191.98 | -191.98 | -90.09 | -279.91 | 628.04 | 683.87 | Upgrade
|
| Other Investing Activities | 128.56 | 128.56 | 130.27 | 294.75 | 159.6 | -53.88 | Upgrade
|
| Investing Cash Flow | -1,987 | -1,987 | -1,581 | -2,462 | -1,868 | 24.95 | Upgrade
|
| Short-Term Debt Issued | 645.83 | 645.83 | 773.84 | - | 489.44 | - | Upgrade
|
| Long-Term Debt Issued | 1,371 | 1,371 | 238.24 | 3,055 | 1,464 | 7.28 | Upgrade
|
| Total Debt Issued | 2,017 | 2,017 | 1,012 | 3,055 | 1,953 | 7.28 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -85.64 | - | -16.68 | Upgrade
|
| Long-Term Debt Repaid | -528.22 | -528.22 | -554.39 | -2,444 | -274.66 | -168.09 | Upgrade
|
| Total Debt Repaid | -528.22 | -528.22 | -554.39 | -2,529 | -274.66 | -184.77 | Upgrade
|
| Net Debt Issued (Repaid) | 1,488 | 1,488 | 457.69 | 525.69 | 1,679 | -177.48 | Upgrade
|
| Repurchase of Common Stock | - | - | - | - | -13.92 | - | Upgrade
|
| Common Dividends Paid | -296.32 | -296.32 | -1,078 | -1,078 | -593.15 | -228.44 | Upgrade
|
| Other Financing Activities | -672.77 | -672.77 | -92.34 | -185.96 | -128.02 | -37.64 | Upgrade
|
| Financing Cash Flow | 519.38 | 519.38 | -713.08 | -738.42 | 943.42 | -443.56 | Upgrade
|
| Foreign Exchange Rate Adjustments | -135.26 | -135.26 | 18.83 | 59.69 | 27.04 | -6.99 | Upgrade
|
| Net Cash Flow | 82.68 | 82.68 | -316.91 | -467.83 | 258.96 | 904 | Upgrade
|
| Free Cash Flow | 43.69 | 43.69 | 403.79 | 1,421 | 198.71 | 662.92 | Upgrade
|
| Free Cash Flow Growth | -89.18% | -89.18% | -71.57% | 614.89% | -70.03% | 26.60% | Upgrade
|
| Free Cash Flow Margin | 0.20% | 0.20% | 1.71% | 5.23% | 1.00% | 4.25% | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.04 | 0.37 | 1.32 | 0.18 | 0.62 | Upgrade
|
| Cash Interest Paid | 522.28 | 522.28 | 411.52 | 361.25 | 236.25 | 246.1 | Upgrade
|
| Cash Income Tax Paid | 398.94 | 398.94 | 644.4 | 884.97 | 255.71 | 206.58 | Upgrade
|
| Levered Free Cash Flow | 367.44 | 367.44 | 150.67 | 327.65 | 863.89 | 631.14 | Upgrade
|
| Unlevered Free Cash Flow | 650.43 | 650.43 | 404.21 | 551.49 | 1,012 | 782.77 | Upgrade
|
| Change in Net Working Capital | -145.86 | -145.86 | 117.19 | 1,273 | 529.32 | 41.22 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.