Bank Nationalnobu Tbk PT
IDX:NOBU
Cash Flow Statement
Cash Flow Statement
Bank Nationalnobu Tbk PT
| Mar-2013 | Jun-2013 | Sep-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 | 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 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(119)
|
(213)
|
(238)
|
(415)
|
(519)
|
(601)
|
(817)
|
(1 250)
|
(1 405)
|
(2 025)
|
(2 672)
|
(3 306)
|
(3 898)
|
(4 520)
|
(5 166)
|
(6 186)
|
(5 744)
|
(5 007)
|
(4 114)
|
(2 915)
|
(3 257)
|
(3 213)
|
(3 476)
|
(5 057)
|
(5 316)
|
(4 948)
|
(4 889)
|
(5 116)
|
(5 267)
|
(8 427)
|
(8 316)
|
(6 417)
|
(8 558)
|
(3 121)
|
(3 610)
|
(21 001)
|
(38 100)
|
(34 500)
|
(26 923)
|
(17 220)
|
(6 291)
|
(19 947)
|
(52 892)
|
(22 633)
|
(42 450)
|
(76 633)
|
(86 980)
|
(61 516)
|
(63 331)
|
(55 577)
|
(115 357)
|
|
| Change in Working Capital |
440 645
|
492 424
|
(137 498)
|
(451 848)
|
149 295
|
(869 328)
|
(1 736)
|
464 692
|
(178 138)
|
42 752
|
278 442
|
(37 206)
|
(606 244)
|
729 408
|
500 113
|
232 793
|
472 668
|
721 581
|
(1 226 181)
|
643 053
|
(623 246)
|
(1 826 343)
|
(392 160)
|
(221 193)
|
715 737
|
1 001 860
|
1 294 737
|
(2 530 439)
|
(1 978 817)
|
(974 544)
|
(2 654 377)
|
(1 257 628)
|
(1 783 793)
|
406 734
|
129 006
|
2 143 375
|
3 519 766
|
111 112
|
781 370
|
(801 367)
|
(1 837 625)
|
(2 049 000)
|
(1 466 392)
|
780 570
|
1 977 584
|
476 955
|
4 899 743
|
1 142 167
|
(59 461)
|
3 744 547
|
(561 124)
|
|
| Cash from Operating Activities |
468 804
N/A
|
528 830
+13%
|
(91 247)
N/A
|
(387 711)
-325%
|
235 264
N/A
|
(760 926)
N/A
|
125 745
N/A
|
617 137
+391%
|
(13 603)
N/A
|
208 465
N/A
|
465 354
+123%
|
163 264
-65%
|
(388 686)
N/A
|
982 015
N/A
|
771 683
-21%
|
516 430
-33%
|
769 777
+49%
|
1 026 224
+33%
|
(908 095)
N/A
|
969 073
N/A
|
(258 557)
N/A
|
(1 433 717)
-455%
|
9 325
N/A
|
210 642
+2 159%
|
1 131 939
+437%
|
1 415 896
+25%
|
1 719 622
+21%
|
(2 101 098)
N/A
|
(1 548 265)
+26%
|
(554 222)
+64%
|
(2 244 256)
-305%
|
(839 886)
+63%
|
(1 372 751)
-63%
|
842 399
N/A
|
573 925
-32%
|
2 691 184
+369%
|
4 083 157
+52%
|
629 190
-85%
|
1 349 189
+114%
|
(286 868)
N/A
|
(1 315 082)
-358%
|
(1 405 749)
-7%
|
(946 696)
+33%
|
1 363 823
N/A
|
2 567 807
+88%
|
1 020 420
-60%
|
5 493 668
+438%
|
1 747 813
-68%
|
606 198
-65%
|
4 402 611
+626%
|
86 082
-98%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1 923)
|
(1 979)
|
(3 768)
|
(13 635)
|
(14 402)
|
(16 570)
|
(14 404)
|
(20 050)
|
(24 864)
|
(17 599)
|
(38 763)
|
(34 767)
|
(31 267)
|
(34 401)
|
(27 652)
|
(28 877)
|
(28 960)
|
(33 981)
|
(24 217)
|
(17 099)
|
(21 666)
|
(28 102)
|
(29 525)
|
(27 060)
|
(30 556)
|
(25 093)
|
(23 267)
|
(23 764)
|
(58 869)
|
(58 736)
|
(64 888)
|
(10 959)
|
31 865
|
32 257
|
41 134
|
(25 245)
|
(23 222)
|
(20 953)
|
(26 651)
|
(13 383)
|
(21 019)
|
(11 355)
|
(62 439)
|
(65 758)
|
(68 649)
|
(82 226)
|
(45 081)
|
(40 101)
|
(38 694)
|
(39 753)
|
(28 864)
|
|
| Other Items |
7 656
|
5 609
|
3 550
|
1 393
|
492
|
0
|
0
|
4 233
|
3 383
|
(5 214)
|
2 554
|
(5 006)
|
(4 638)
|
(7 836)
|
(4 124)
|
(1 411)
|
(2 112)
|
(29 585)
|
(5 940)
|
(175 398)
|
521 825
|
514 281
|
599 053
|
854 525
|
263 843
|
331 726
|
(141 544)
|
279 872
|
216 556
|
(277 622)
|
524 625
|
15 804
|
(78 235)
|
(34 343)
|
(523 369)
|
(652 166)
|
(967 062)
|
(519 192)
|
(509 939)
|
(350 403)
|
25 615
|
(26 028)
|
(51 732)
|
(1 692 177)
|
(1 784 120)
|
(2 615 958)
|
(4 896 101)
|
(2 671 911)
|
(2 627 129)
|
(1 231 281)
|
445 079
|
|
| Cash from Investing Activities |
5 733
N/A
|
3 630
-37%
|
(218)
N/A
|
(12 242)
-5 516%
|
(13 910)
-14%
|
(16 568)
-19%
|
(14 403)
+13%
|
(15 817)
-10%
|
(21 483)
-36%
|
(22 813)
-6%
|
(36 209)
-59%
|
(39 773)
-10%
|
(35 905)
+10%
|
(42 237)
-18%
|
(31 776)
+25%
|
(30 288)
+5%
|
(31 072)
-3%
|
(63 566)
-105%
|
(30 157)
+53%
|
(192 497)
-538%
|
500 159
N/A
|
486 179
-3%
|
569 528
+17%
|
827 465
+45%
|
233 287
-72%
|
306 633
+31%
|
(164 811)
N/A
|
256 108
N/A
|
157 687
-38%
|
(336 358)
N/A
|
459 737
N/A
|
4 845
-99%
|
(46 370)
N/A
|
(2 086)
+96%
|
(482 235)
-23 018%
|
(677 411)
-40%
|
(990 284)
-46%
|
(540 145)
+45%
|
(536 590)
+1%
|
(363 786)
+32%
|
4 596
N/A
|
(37 383)
N/A
|
(114 171)
-205%
|
(1 757 935)
-1 440%
|
(1 852 769)
-5%
|
(2 698 184)
-46%
|
(4 941 182)
-83%
|
(2 712 012)
+45%
|
(2 665 823)
+2%
|
(1 271 034)
+52%
|
416 215
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
122 425
|
808 436
|
808 436
|
808 436
|
808 436
|
0
|
130 745
|
130 745
|
130 745
|
130 745
|
0
|
0
|
100 000
|
100 000
|
100 000
|
99 117
|
(883)
|
(883)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(303)
|
(2 091)
|
(6 250)
|
(8 620)
|
(10 017)
|
(9 476)
|
(9 286)
|
(14 609)
|
(27 518)
|
(19 847)
|
(29 576)
|
(22 844)
|
(14 590)
|
(22 898)
|
(13 204)
|
|
| Other |
0
|
(4 440)
|
(4 440)
|
(4 440)
|
(4 440)
|
0
|
(1 358)
|
(1 358)
|
(1 358)
|
(1 358)
|
0
|
0
|
(883)
|
(883)
|
(883)
|
(883)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 211)
|
(8 211)
|
(12 114)
|
(13 313)
|
(4 337)
|
0
|
(1 094)
|
105
|
34 340
|
927 883
|
928 543
|
923 692
|
887 655
|
(5 888)
|
(5 888)
|
(1 037)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
122 425
N/A
|
803 996
+557%
|
803 996
N/A
|
803 996
N/A
|
803 996
N/A
|
0
N/A
|
129 387
N/A
|
129 387
N/A
|
129 387
N/A
|
129 387
N/A
|
0
N/A
|
0
N/A
|
99 117
N/A
|
99 117
N/A
|
99 117
N/A
|
98 234
-1%
|
(883)
N/A
|
(883)
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(8 211)
N/A
|
(8 211)
N/A
|
(12 114)
-48%
|
(13 313)
-10%
|
(4 337)
+67%
|
(4 640)
-7%
|
(3 185)
+31%
|
(6 145)
-93%
|
25 720
N/A
|
917 866
+3 469%
|
919 067
+0%
|
914 406
-1%
|
873 046
-5%
|
(33 406)
N/A
|
(25 735)
+23%
|
(30 613)
-19%
|
(22 844)
+25%
|
(14 590)
+36%
|
(22 898)
-57%
|
(13 204)
+42%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
173
|
162
|
11 049
|
414
|
(13 598)
|
(12 354)
|
(37 060)
|
77
|
27 491
|
7 222
|
30 045
|
(1 646)
|
(10 768)
|
16 584
|
17 460
|
18 585
|
32 545
|
3 464
|
(29 728)
|
(25 672)
|
(20 731)
|
(6 995)
|
31 617
|
9 892
|
(13 462)
|
22 273
|
(12 987)
|
2 315
|
1 693
|
(25 064)
|
(4 425)
|
2 892
|
2 122
|
3 843
|
(15 824)
|
3 321
|
5 711
|
2 105
|
21 759
|
2 819
|
(88 024)
|
(431 614)
|
125 177
|
|
| Net Change in Cash |
596 962
N/A
|
1 336 456
+124%
|
712 531
-47%
|
404 043
-43%
|
1 025 350
+154%
|
(777 494)
N/A
|
240 729
N/A
|
730 707
+204%
|
94 474
-87%
|
315 201
+234%
|
440 194
+40%
|
123 905
-72%
|
(339 072)
N/A
|
1 026 541
N/A
|
801 964
-22%
|
584 453
-27%
|
765 313
+31%
|
968 997
+27%
|
(909 090)
N/A
|
774 930
N/A
|
230 834
-70%
|
(930 954)
N/A
|
596 313
N/A
|
1 056 692
+77%
|
1 397 771
+32%
|
1 725 993
+23%
|
1 525 083
-12%
|
(1 870 662)
N/A
|
(1 411 309)
+25%
|
(897 575)
+36%
|
(1 752 902)
-95%
|
(833 360)
+52%
|
(1 440 794)
-73%
|
850 472
N/A
|
65 390
-92%
|
2 011 751
+2 977%
|
3 089 926
+54%
|
60 796
-98%
|
802 029
+1 219%
|
(622 042)
N/A
|
(390 498)
+37%
|
(520 222)
-33%
|
(162 285)
+69%
|
482 255
N/A
|
687 343
+43%
|
(1 701 394)
N/A
|
543 632
N/A
|
(984 224)
N/A
|
(2 162 239)
-120%
|
2 677 065
N/A
|
614 270
-77%
|
|