Bank IBK Indonesia Tbk PT
IDX:AGRS
Cash Flow Statement
Cash Flow Statement
Bank IBK Indonesia Tbk PT
| Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Dec-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(4 387)
|
736
|
2 718
|
632
|
(3 588)
|
(3 776)
|
(3 683)
|
(159)
|
(1 636)
|
(65)
|
(1 442)
|
(2 880)
|
(58)
|
4
|
4
|
10
|
(4)
|
(5)
|
(1)
|
(7)
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 556)
|
(23 129)
|
(40 115)
|
(41 305)
|
(70 000)
|
|
| Cash Interest Paid |
(287 123)
|
(281 695)
|
(284 516)
|
(265 290)
|
(245 450)
|
(409 023)
|
(224 407)
|
(229 279)
|
(233 606)
|
(49 363)
|
(216 051)
|
(209 549)
|
(208 292)
|
(319 644)
|
(718 699)
|
(339 684)
|
(284 621)
|
(270 889)
|
255 993
|
(57 594)
|
(253 334)
|
(253 284)
|
(481 910)
|
(651 061)
|
(230 253)
|
(264 150)
|
(309 139)
|
(355 118)
|
(322 096)
|
(468 402)
|
(629 780)
|
(815 916)
|
(736 294)
|
(48 312)
|
(55 289)
|
(775 062)
|
(593 849)
|
(629 241)
|
|
| Change in Working Capital |
(219 744)
|
501 397
|
(655 758)
|
(22 815)
|
(57 109)
|
98 519
|
153 437
|
217 577
|
251 998
|
(131 032)
|
328 557
|
(34 630)
|
329 518
|
1 138 112
|
568 663
|
283 584
|
(91 851)
|
(313 570)
|
284 192
|
(3 636)
|
(2 176 977)
|
(4 030 563)
|
(2 880 977)
|
(1 763 689)
|
(1 109 857)
|
(39 821)
|
(1 334 958)
|
(2 524 055)
|
42 711
|
(79 154)
|
(1 881 746)
|
(346 571)
|
(1 306 518)
|
1 355 063
|
2 364 026
|
90 013
|
(1 221 203)
|
398 009
|
|
| Cash from Operating Activities |
(511 254)
N/A
|
220 438
N/A
|
(937 556)
N/A
|
(287 473)
+69%
|
(306 147)
-6%
|
(314 280)
-3%
|
(74 653)
+76%
|
(11 861)
+84%
|
16 756
N/A
|
(180 460)
N/A
|
111 064
N/A
|
(247 059)
N/A
|
121 168
N/A
|
818 472
+575%
|
(150 032)
N/A
|
(56 090)
+63%
|
(376 476)
-571%
|
(584 464)
-55%
|
540 184
N/A
|
(61 237)
N/A
|
(2 430 311)
-3 869%
|
(4 283 843)
-76%
|
(3 362 887)
+21%
|
(2 414 750)
+28%
|
(1 340 110)
+45%
|
(303 971)
+77%
|
(1 644 097)
-441%
|
(2 879 173)
-75%
|
(279 385)
+90%
|
(547 556)
-96%
|
(2 511 526)
-359%
|
(1 162 487)
+54%
|
(2 042 812)
-76%
|
1 298 195
N/A
|
2 285 608
+76%
|
(725 164)
N/A
|
(1 856 357)
-156%
|
(301 232)
+84%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(13 583)
|
235 282
|
(14 068)
|
(13 131)
|
(6 408)
|
(13 713)
|
(7 652)
|
(9 542)
|
(7 305)
|
(278)
|
(5 312)
|
(3 100)
|
(1 694)
|
(1 619)
|
(1 547)
|
(35 930)
|
(160 530)
|
(251 571)
|
(169 279)
|
(126 091)
|
(33 894)
|
56 912
|
(27 632)
|
(42 801)
|
(18 276)
|
(21 045)
|
(22 562)
|
(16 371)
|
(32 328)
|
(29 869)
|
(29 452)
|
(39 723)
|
(37 981)
|
(4 614)
|
(4 507)
|
(44 191)
|
(38 965)
|
(54 393)
|
|
| Other Items |
1 832
|
2 023
|
0
|
0
|
0
|
0
|
0
|
238
|
0
|
0
|
237
|
586
|
(18 779)
|
(18 193)
|
(18 192)
|
(5 183)
|
36
|
(8 651)
|
1 756
|
190 476
|
0
|
8 101
|
(2 306)
|
(204 622)
|
8
|
1 245
|
11 516
|
11 709
|
5 295
|
4 058
|
(6 164)
|
(6 354)
|
62
|
101
|
73
|
89
|
(3)
|
(1)
|
|
| Cash from Investing Activities |
(11 751)
N/A
|
237 305
N/A
|
(12 236)
N/A
|
(11 299)
+8%
|
(6 408)
+43%
|
(13 904)
-117%
|
(7 652)
+45%
|
(9 304)
-22%
|
(7 305)
+21%
|
(278)
+96%
|
(5 313)
-1 811%
|
(2 752)
+48%
|
(20 473)
-644%
|
(19 812)
+3%
|
(19 739)
+0%
|
(41 113)
-108%
|
(160 494)
-290%
|
(260 222)
-62%
|
(167 523)
+36%
|
64 385
N/A
|
(33 894)
N/A
|
65 013
N/A
|
(29 938)
N/A
|
(247 423)
-726%
|
(18 268)
+93%
|
(19 800)
-8%
|
(11 046)
+44%
|
(4 662)
+58%
|
(27 033)
-480%
|
(25 811)
+5%
|
(35 616)
-38%
|
(46 077)
-29%
|
(37 919)
+18%
|
(4 513)
+88%
|
(4 434)
+2%
|
(44 102)
-895%
|
(38 968)
+12%
|
(54 394)
-40%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
97 986
|
(153 886)
|
100 330
|
100 330
|
2 344
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
698 207
|
699 464
|
1 398 928
|
699 464
|
1 001 093
|
1 000 000
|
301 292
|
1 000 755
|
92 881
|
1 094 882
|
1 094 126
|
1 094 127
|
1 002 165
|
1 098 135
|
1 098 135
|
1 098 135
|
1 098 135
|
1 013 367
|
0
|
1 013 367
|
8 118
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 942 070
|
4 110 575
|
2 942 070
|
0
|
1 553 447
|
97 203
|
1 943 028
|
1 747 378
|
(247 213)
|
(728 289)
|
(80 615)
|
311 340
|
(258 321)
|
(317 154)
|
(598 606)
|
200 820
|
1 648 483
|
435 953
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19 432)
|
0
|
0
|
0
|
(2 887)
|
0
|
0
|
0
|
(2 629)
|
(2 629)
|
(4 387)
|
(5 454)
|
(2 796)
|
0
|
(1 038)
|
(2 891)
|
0
|
0
|
|
| Cash from Financing Activities |
97 986
N/A
|
(153 886)
N/A
|
100 330
N/A
|
100 330
N/A
|
2 344
-98%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
698 207
N/A
|
699 464
+0%
|
1 398 928
+100%
|
699 464
-50%
|
1 001 093
+43%
|
3 922 638
+292%
|
4 392 435
+12%
|
3 923 393
-11%
|
3 015 519
-23%
|
2 645 442
-12%
|
1 188 442
-55%
|
3 034 268
+155%
|
2 746 656
-9%
|
848 293
-69%
|
367 217
-57%
|
1 013 133
+176%
|
1 404 021
+39%
|
752 250
-46%
|
(317 154)
N/A
|
(596 848)
-88%
|
206 047
N/A
|
1 653 710
+703%
|
441 180
-73%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(425 019)
N/A
|
303 857
N/A
|
(849 462)
N/A
|
(198 442)
+77%
|
(310 211)
-56%
|
(328 184)
-6%
|
(82 305)
+75%
|
(21 165)
+74%
|
9 451
N/A
|
(180 738)
N/A
|
105 751
N/A
|
(249 811)
N/A
|
100 695
N/A
|
798 660
+693%
|
(169 771)
N/A
|
601 004
N/A
|
162 494
-73%
|
554 242
+241%
|
1 072 125
+93%
|
1 004 241
-6%
|
1 458 433
+45%
|
173 605
-88%
|
530 568
+206%
|
353 346
-33%
|
1 287 064
+264%
|
864 671
-33%
|
1 379 125
+59%
|
(137 179)
N/A
|
541 875
N/A
|
(206 150)
N/A
|
(1 534 009)
-644%
|
195 457
N/A
|
(1 328 481)
N/A
|
976 528
N/A
|
1 684 326
+72%
|
(563 219)
N/A
|
(241 615)
+57%
|
85 554
N/A
|
|