PT Adhi Commuter Properti Tbk (IDX:ADCP)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
50.00
0.00 (0.00%)
Aug 5, 2025, 3:36 PM WIB

IDX:ADCP Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202019 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2020
Net Income
25,49542,804116,165105,019130,361133,251
Upgrade
Depreciation & Amortization
1,4301,3712,9094,1723,9794,001
Upgrade
Other Amortization
626.7626.7626.7---
Upgrade
Other Operating Activities
-85,455-109,596-117,74412,924-271,367-368,665
Upgrade
Operating Cash Flow
-57,904-64,7951,957122,115-137,027-231,413
Upgrade
Operating Cash Flow Growth
---98.40%---
Upgrade
Capital Expenditures
------1,110
Upgrade
Divestitures
-----11
Upgrade
Sale (Purchase) of Intangibles
-----3,134-
Upgrade
Sale (Purchase) of Real Estate
-7,744-7,945-75,216-216,186-289,856-130,800
Upgrade
Investment in Securities
-11,907-----18,837
Upgrade
Other Investing Activities
-113,616-120,116----
Upgrade
Investing Cash Flow
-133,266-128,061-75,216-216,186-292,990-150,736
Upgrade
Short-Term Debt Issued
-27,715----
Upgrade
Long-Term Debt Issued
-130,4031,052,670863,392610,436166,998
Upgrade
Total Debt Issued
113,259158,1181,052,670863,392610,436166,998
Upgrade
Long-Term Debt Repaid
--124,000-640,728-994,607-136,160-29,916
Upgrade
Net Debt Issued (Repaid)
66,11934,117411,942-131,215474,276137,082
Upgrade
Issuance of Common Stock
---278,855--
Upgrade
Common Dividends Paid
----7,293-15,031-12,908
Upgrade
Other Financing Activities
-109,591-89,551-81,858-79,936-13,397-
Upgrade
Financing Cash Flow
-43,472-55,434330,08460,411445,848124,175
Upgrade
Miscellaneous Cash Flow Adjustments
-----5,433
Upgrade
Net Cash Flow
-234,642-248,290256,825-33,66115,832-252,541
Upgrade
Free Cash Flow
-57,904-64,7951,957122,115-137,027-232,523
Upgrade
Free Cash Flow Growth
---98.40%---
Upgrade
Free Cash Flow Margin
-24.47%-21.57%0.30%20.60%-24.31%-23.79%
Upgrade
Free Cash Flow Per Share
-26.06-2.920.095.50-68513.55-116261.40
Upgrade
Cash Interest Paid
57,48285,94781,85878,00410,12838,789
Upgrade
Cash Income Tax Paid
---22,731-51,8176,203
Upgrade
Levered Free Cash Flow
-495,677-615,662-266,872342,394366,06138,380
Upgrade
Unlevered Free Cash Flow
-488,691-608,621-258,328346,115372,39142,749
Upgrade
Change in Net Working Capital
507,148637,502328,991-277,241-276,63255,555
Upgrade
Updated Mar 6, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.