Nipress Tbk PT
IDX:NIPS
Cash Flow Statement
Cash Flow Statement
Nipress Tbk PT
| Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(8 625)
|
(12 927)
|
(11 155)
|
(6 815)
|
(3 871)
|
1 577
|
2 919
|
(4 633)
|
(3 745)
|
(4 593)
|
(1 318)
|
(5 209)
|
(21 497)
|
(10 223)
|
(8 407)
|
(9 862)
|
6 635
|
(6 597)
|
(7 880)
|
(9 052)
|
(10 418)
|
(14 528)
|
(15 093)
|
(16 265)
|
(20 726)
|
(23 677)
|
(24 641)
|
(24 297)
|
(26 115)
|
(18 213)
|
(16 937)
|
(13 455)
|
(15 931)
|
(22 018)
|
(21 340)
|
(24 426)
|
(42 231)
|
(27 951)
|
(25 724)
|
(24 816)
|
10 928
|
|
| Cash Interest Paid |
0
|
0
|
0
|
(15 859)
|
0
|
(22 348)
|
0
|
(11 755)
|
(21 382)
|
(16 963)
|
(17 973)
|
(9 074)
|
(12 122)
|
(14 386)
|
(16 146)
|
(20 082)
|
(16 920)
|
(18 146)
|
(21 317)
|
(23 204)
|
(24 693)
|
(31 279)
|
(34 579)
|
(39 471)
|
(56 168)
|
(37 471)
|
(38 236)
|
(39 050)
|
(38 614)
|
(42 914)
|
(44 266)
|
(46 034)
|
(44 759)
|
(45 580)
|
(46 112)
|
(43 401)
|
(40 467)
|
(49 258)
|
(48 382)
|
(51 249)
|
(64 071)
|
|
| Change in Working Capital |
(1 129)
|
(13 926)
|
(27 083)
|
0
|
0
|
(26 268)
|
(6 325)
|
2 388
|
0
|
2 899
|
(11 078)
|
2 905
|
8 150
|
(8 119)
|
(51 813)
|
(56 809)
|
(58 009)
|
(42 905)
|
(56 642)
|
(65 192)
|
(68 852)
|
(68 893)
|
(65 089)
|
(147 712)
|
(198 809)
|
(75 655)
|
(74 101)
|
3 829
|
(139 531)
|
(76 826)
|
(81 755)
|
(89 476)
|
250 824
|
(64 986)
|
(52 325)
|
(21 130)
|
(164 238)
|
(1 002 819)
|
(1 008 692)
|
(1 027 510)
|
(979 941)
|
|
| Cash from Operating Activities |
(19 113)
N/A
|
(14 504)
+24%
|
(26 732)
-84%
|
12 889
N/A
|
10 725
-17%
|
52 416
+389%
|
64 531
+23%
|
843
-99%
|
(19 410)
N/A
|
(45 115)
-132%
|
(16 390)
+64%
|
25 105
N/A
|
(49 441)
N/A
|
(53 157)
-8%
|
(44 904)
+16%
|
(28 320)
+37%
|
25 914
N/A
|
12 551
-52%
|
21 563
+72%
|
(37 918)
N/A
|
(6 193)
+84%
|
(75 416)
-1 118%
|
(32 774)
+57%
|
(184 330)
-462%
|
(203 196)
-10%
|
(18 339)
+91%
|
11 413
N/A
|
128 794
+1 028%
|
33 665
-74%
|
227 973
+577%
|
197 337
-13%
|
103 268
-48%
|
352 119
+241%
|
(13 477)
N/A
|
5 564
N/A
|
178 045
+3 100%
|
8 573
-95%
|
(24 311)
N/A
|
(38 870)
-60%
|
(20 109)
+48%
|
257 743
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3 801)
|
(2 321)
|
(1 761)
|
(6 185)
|
(7 049)
|
(8 791)
|
(6 566)
|
(7 976)
|
(6 804)
|
(9 144)
|
(9 737)
|
(12 414)
|
(20 804)
|
(28 306)
|
(28 505)
|
(31 692)
|
(20 595)
|
(17 136)
|
(22 792)
|
(23 596)
|
(39 202)
|
(24 291)
|
(119 208)
|
(74 695)
|
(86 237)
|
(173 135)
|
(258 438)
|
(293 959)
|
(271 609)
|
(419 184)
|
(236 352)
|
0
|
(285 022)
|
(32 620)
|
(33 422)
|
(55 169)
|
(10 701)
|
(7 100)
|
0
|
1 137
|
(274 768)
|
|
| Other Items |
0
|
521
|
394
|
519
|
0
|
1 114
|
160
|
782
|
1 159
|
0
|
854
|
5
|
38
|
125
|
498
|
619
|
700
|
814
|
(11 603)
|
(11 667)
|
0
|
(48 397)
|
(66 976)
|
(61 331)
|
(52 401)
|
(11 787)
|
0
|
0
|
(7 783)
|
0
|
0
|
16 358
|
0
|
0
|
0
|
0
|
0
|
0
|
12 747
|
0
|
0
|
|
| Cash from Investing Activities |
(3 398)
N/A
|
(1 801)
+47%
|
(1 368)
+24%
|
(5 666)
-314%
|
(6 530)
-15%
|
(7 677)
-18%
|
(6 407)
+17%
|
(7 194)
-12%
|
(5 645)
+22%
|
(8 796)
-56%
|
(9 258)
-5%
|
(12 410)
-34%
|
(20 767)
-67%
|
(28 183)
-36%
|
(28 007)
+1%
|
(31 073)
-11%
|
(19 895)
+36%
|
(16 323)
+18%
|
(34 395)
-111%
|
(35 263)
-3%
|
(51 040)
-45%
|
(72 688)
-42%
|
(186 242)
-156%
|
(136 026)
+27%
|
(138 638)
-2%
|
(184 922)
-33%
|
(251 645)
-36%
|
(292 812)
-16%
|
(279 392)
+5%
|
(419 184)
-50%
|
(236 352)
+44%
|
(211 353)
+11%
|
(283 643)
-34%
|
(32 620)
+88%
|
(32 043)
+2%
|
(71 527)
-123%
|
(10 701)
+85%
|
(7 100)
+34%
|
6 449
N/A
|
1 137
-82%
|
(274 768)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
230 000
|
230 000
|
230 000
|
230 000
|
0
|
0
|
0
|
0
|
0
|
90 687
|
83 253
|
90 687
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
26 641
|
25 976
|
(3 482)
|
(9 988)
|
(8 006)
|
(60 136)
|
(28 560)
|
1 222
|
19 490
|
48 473
|
7 002
|
(18 054)
|
70 236
|
82 046
|
68 593
|
59 148
|
(3 324)
|
2 410
|
14 936
|
73 149
|
59 338
|
142 224
|
(21 898)
|
76 837
|
101 774
|
(830)
|
240 013
|
187 272
|
267 818
|
205 543
|
64 113
|
26 999
|
(118 902)
|
(38 695)
|
(32 179)
|
(75 008)
|
(24 650)
|
(10 731)
|
(17 228)
|
(15 596)
|
42 971
|
|
| Other |
0
|
(12 105)
|
11 242
|
0
|
0
|
0
|
(9 416)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 070)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
30 019
N/A
|
24 629
-18%
|
18 518
-25%
|
(9 988)
N/A
|
(8 006)
+20%
|
(52 123)
-551%
|
(49 218)
+6%
|
1 222
N/A
|
19 490
+1 495%
|
48 473
+149%
|
16 418
-66%
|
(18 054)
N/A
|
70 236
N/A
|
82 046
+17%
|
68 593
-16%
|
59 148
-14%
|
(3 324)
N/A
|
2 410
N/A
|
14 936
+520%
|
73 149
+390%
|
59 338
-19%
|
142 224
+140%
|
208 102
+46%
|
306 837
+47%
|
331 774
+8%
|
222 100
-33%
|
232 943
+5%
|
180 202
-23%
|
260 748
+45%
|
205 543
-21%
|
64 113
-69%
|
117 685
+84%
|
(35 649)
N/A
|
51 991
N/A
|
58 507
+13%
|
(75 008)
N/A
|
(17 217)
+77%
|
(10 731)
+38%
|
(17 228)
-61%
|
(15 596)
+9%
|
42 971
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
446
|
0
|
0
|
5 288
|
9 103
|
6 413
|
6 523
|
6 910
|
4 325
|
7 240
|
5 106
|
(7 557)
|
(4 230)
|
(12 408)
|
(7 721)
|
7 564
|
0
|
10 027
|
14 268
|
(3 741)
|
0
|
(3 572)
|
(34 240)
|
|
| Net Change in Cash |
7 508
N/A
|
8 324
+11%
|
(9 582)
N/A
|
(2 765)
+71%
|
(3 811)
-38%
|
(7 384)
-94%
|
8 906
N/A
|
(5 129)
N/A
|
(5 565)
-9%
|
(5 438)
+2%
|
(9 230)
-70%
|
(5 359)
+42%
|
28
N/A
|
706
+2 421%
|
(4 318)
N/A
|
(245)
+94%
|
2 695
N/A
|
(1 362)
N/A
|
2 549
N/A
|
(32)
N/A
|
2 105
N/A
|
(592)
N/A
|
(1 811)
-206%
|
(7 106)
-292%
|
(3 537)
+50%
|
25 748
N/A
|
(2 964)
N/A
|
23 424
N/A
|
20 127
-14%
|
6 774
-66%
|
20 868
+208%
|
(2 808)
N/A
|
25 106
N/A
|
13 459
-46%
|
32 028
+138%
|
41 537
+30%
|
(5 077)
N/A
|
(45 883)
-804%
|
(49 649)
-8%
|
(38 140)
+23%
|
(8 294)
+78%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(22 914)
N/A
|
(16 825)
+27%
|
(28 493)
-69%
|
6 704
N/A
|
3 676
-45%
|
43 625
+1 087%
|
57 965
+33%
|
(7 133)
N/A
|
(26 214)
-268%
|
(54 259)
-107%
|
(26 127)
+52%
|
12 691
N/A
|
(70 245)
N/A
|
(81 463)
-16%
|
(73 409)
+10%
|
(60 012)
+18%
|
5 319
N/A
|
(4 585)
N/A
|
(1 230)
+73%
|
(61 514)
-4 902%
|
(45 395)
+26%
|
(99 707)
-120%
|
(151 982)
-52%
|
(259 025)
-70%
|
(289 433)
-12%
|
(191 474)
+34%
|
(247 025)
-29%
|
(165 165)
+33%
|
(237 944)
-44%
|
(191 211)
+20%
|
(39 015)
+80%
|
103 268
N/A
|
67 097
-35%
|
(46 097)
N/A
|
(27 858)
+40%
|
122 876
N/A
|
(2 128)
N/A
|
(31 411)
-1 376%
|
(38 870)
-24%
|
(18 972)
+51%
|
(17 025)
+10%
|
|