PT Astra Otoparts Tbk (IDX:AUTO)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
2,060.00
+10.00 (0.49%)
Apr 24, 2025, 3:49 PM WIB

PT Astra Otoparts Tbk Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
2,033,6411,842,4351,326,575611,3482,245
Upgrade
Depreciation & Amortization
562,667525,798529,942524,327510,136
Upgrade
Other Operating Activities
-1,063,573-531,927-1,148,081-223,940635,895
Upgrade
Operating Cash Flow
1,532,7351,836,306708,436911,7351,148,276
Upgrade
Operating Cash Flow Growth
-16.53%159.21%-22.30%-20.60%7.11%
Upgrade
Capital Expenditures
-544,825-527,774-351,617-234,348-292,820
Upgrade
Sale of Property, Plant & Equipment
212,3978264,1826,2877,889
Upgrade
Cash Acquisitions
-----13,102
Upgrade
Sale (Purchase) of Intangibles
-28,564-43,596-38,146-36,858-28,051
Upgrade
Investment in Securities
--34,000-23,491-23,20252
Upgrade
Other Investing Activities
739,685333,011336,272149,963305,556
Upgrade
Investing Cash Flow
378,693-271,533-72,800-138,158-20,476
Upgrade
Short-Term Debt Issued
497,921140,475329,950-991,550
Upgrade
Long-Term Debt Issued
60,00060,000-159,45050,000
Upgrade
Total Debt Issued
557,921200,475329,950159,4501,041,550
Upgrade
Short-Term Debt Repaid
-386,189-156,473-299,915--1,067,000
Upgrade
Long-Term Debt Repaid
-146,830-168,274-96,305-435,086-35,542
Upgrade
Total Debt Repaid
-533,019-324,747-396,220-435,086-1,102,542
Upgrade
Net Debt Issued (Repaid)
24,902-124,272-66,270-275,636-60,992
Upgrade
Common Dividends Paid
-910,930-616,926-298,795-127,712-202,434
Upgrade
Other Financing Activities
-173,794-122,158-61,978-46,761-105,777
Upgrade
Financing Cash Flow
-1,059,822-863,356-427,043-450,109-369,203
Upgrade
Foreign Exchange Rate Adjustments
18,125-31,96627,93610,768-37,633
Upgrade
Net Cash Flow
869,731669,451236,529334,236720,964
Upgrade
Free Cash Flow
987,9101,308,532356,819677,387855,456
Upgrade
Free Cash Flow Growth
-24.50%266.72%-47.32%-20.82%38.09%
Upgrade
Free Cash Flow Margin
5.18%7.02%1.92%4.47%7.21%
Upgrade
Free Cash Flow Per Share
204.97271.5074.03140.54177.49
Upgrade
Cash Interest Paid
40,44137,83933,84138,51666,847
Upgrade
Cash Income Tax Paid
313,634369,196201,439147,48998,095
Upgrade
Levered Free Cash Flow
563,890966,75670,215651,782736,837
Upgrade
Unlevered Free Cash Flow
589,497989,80988,975673,635780,381
Upgrade
Change in Net Working Capital
43,467-309,109623,471-335,668-510,635
Upgrade
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.