PT Astra International Tbk (IDX:ASII)
Indonesia
· Delayed Price · Currency is IDR 4,810.00
+10.00 (0.21%)
Mar 12, 2025, 4:13 PM WIB
IDX:ASII Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 34,051,000 | 33,839,000 | 28,944,000 | 20,196,000 | 16,164,000 | Upgrade
|
| Depreciation & Amortization | 19,277,000 | 15,456,000 | 13,901,000 | 14,263,000 | 15,161,000 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 357,000 | Upgrade
|
| Other Operating Activities | -8,299,000 | -15,549,000 | -5,503,000 | 3,793,000 | 6,001,000 | Upgrade
|
| Operating Cash Flow | 45,029,000 | 33,746,000 | 37,342,000 | 38,252,000 | 37,683,000 | Upgrade
|
| Operating Cash Flow Growth | 33.44% | -9.63% | -2.38% | 1.51% | 96.41% | Upgrade
|
| Capital Expenditures | -16,226,000 | -21,684,000 | -11,516,000 | -5,363,000 | -5,011,000 | Upgrade
|
| Sale of Property, Plant & Equipment | 510,000 | 256,000 | 439,000 | 410,000 | 421,000 | Upgrade
|
| Cash Acquisitions | -169,000 | -6,451,000 | - | - | -758,000 | Upgrade
|
| Sale (Purchase) of Intangibles | -1,281,000 | -413,000 | -307,000 | -344,000 | -216,000 | Upgrade
|
| Investment in Securities | -4,246,000 | -14,211,000 | -9,224,000 | -2,828,000 | 15,872,000 | Upgrade
|
| Other Investing Activities | 8,398,000 | 6,518,000 | 4,653,000 | 4,240,000 | 2,917,000 | Upgrade
|
| Investing Cash Flow | -13,045,000 | -35,989,000 | -15,967,000 | -3,905,000 | 13,133,000 | Upgrade
|
| Short-Term Debt Issued | 169,947,000 | 80,338,000 | 44,885,000 | 60,631,000 | 86,747,000 | Upgrade
|
| Long-Term Debt Issued | 44,487,000 | 58,857,000 | 35,144,000 | 31,257,000 | 23,393,000 | Upgrade
|
| Total Debt Issued | 214,434,000 | 139,195,000 | 80,029,000 | 91,888,000 | 110,140,000 | Upgrade
|
| Short-Term Debt Repaid | -165,684,000 | -78,715,000 | -43,126,000 | -63,370,000 | -95,316,000 | Upgrade
|
| Long-Term Debt Repaid | -44,894,000 | -38,310,000 | -43,089,000 | -37,247,000 | -30,716,000 | Upgrade
|
| Total Debt Repaid | -210,578,000 | -117,025,000 | -86,215,000 | -100,617,000 | -126,032,000 | Upgrade
|
| Net Debt Issued (Repaid) | 3,856,000 | 22,170,000 | -6,186,000 | -8,729,000 | -15,892,000 | Upgrade
|
| Common Dividends Paid | -20,998,000 | -26,297,000 | -11,409,000 | -5,340,000 | -7,445,000 | Upgrade
|
| Other Financing Activities | -7,824,000 | -13,252,000 | -7,933,000 | -4,131,000 | -4,618,000 | Upgrade
|
| Financing Cash Flow | -24,966,000 | -17,379,000 | -25,528,000 | -18,200,000 | -27,955,000 | Upgrade
|
| Foreign Exchange Rate Adjustments | 285,000 | -537,000 | 1,501,000 | 247,000 | 368,000 | Upgrade
|
| Net Cash Flow | 7,303,000 | -20,159,000 | -2,652,000 | 16,394,000 | 23,229,000 | Upgrade
|
| Free Cash Flow | 28,803,000 | 12,062,000 | 25,826,000 | 32,889,000 | 32,672,000 | Upgrade
|
| Free Cash Flow Growth | 138.79% | -53.30% | -21.48% | 0.66% | 387.35% | Upgrade
|
| Free Cash Flow Margin | 8.70% | 3.81% | 8.57% | 14.09% | 18.66% | Upgrade
|
| Free Cash Flow Per Share | 711.47 | 297.94 | 637.93 | 812.40 | 807.03 | Upgrade
|
| Cash Interest Paid | 3,887,000 | 3,197,000 | 1,509,000 | 1,855,000 | 3,215,000 | Upgrade
|
| Cash Income Tax Paid | 11,986,000 | 12,993,000 | 9,400,000 | 4,922,000 | 4,410,000 | Upgrade
|
| Levered Free Cash Flow | 20,890,250 | 15,592,250 | 24,991,125 | 30,149,750 | 27,578,375 | Upgrade
|
| Unlevered Free Cash Flow | 23,259,000 | 17,528,500 | 26,298,625 | 30,149,750 | 29,698,375 | Upgrade
|
| Change in Net Working Capital | 5,721,000 | 4,533,000 | 3,155,000 | -4,750,000 | -10,815,000 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.