PT Sariguna Primatirta Tbk (IDX:CLEO)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
1,400.00
-5.00 (-0.36%)
Apr 24, 2025, 1:50 PM WIB

IDX:CLEO 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
465,157323,991195,466180,712132,772
Upgrade
Depreciation & Amortization
208,980178,245136,35991,11782,633
Upgrade
Other Operating Activities
-121,007-14,473-77,026-39,08211,521
Upgrade
Operating Cash Flow
553,130487,763254,799232,747226,926
Upgrade
Operating Cash Flow Growth
13.40%91.43%9.47%2.56%8.03%
Upgrade
Capital Expenditures
-581,436-363,912-346,411-85,982-172,454
Upgrade
Sale of Property, Plant & Equipment
2,4285,938637.491,1541,386
Upgrade
Investing Cash Flow
-579,008-357,975-345,773-84,828-171,068
Upgrade
Short-Term Debt Issued
94,500262,802393,53952,000394,201
Upgrade
Long-Term Debt Issued
90,00060,000250,000-50,000
Upgrade
Total Debt Issued
184,500322,802643,53952,000444,201
Upgrade
Short-Term Debt Repaid
-167,300-146,202-358,539-30,200-438,521
Upgrade
Long-Term Debt Repaid
-107,995-77,333-183,211-112,006-42,251
Upgrade
Total Debt Repaid
-275,295-223,535-541,750-142,206-480,773
Upgrade
Net Debt Issued (Repaid)
-90,79599,267101,789-90,206-36,571
Upgrade
Repurchase of Common Stock
----15,924-2,702
Upgrade
Common Dividends Paid
-60,398-19,734-11,960-59,884-
Upgrade
Other Financing Activities
1----
Upgrade
Financing Cash Flow
-151,19279,53389,829-166,014-39,273
Upgrade
Foreign Exchange Rate Adjustments
-11.53-42.56-168.18-34.51-538
Upgrade
Net Cash Flow
-177,082209,279-1,314-18,12916,047
Upgrade
Free Cash Flow
-28,306123,851-91,612146,76454,472
Upgrade
Free Cash Flow Growth
---169.43%-
Upgrade
Free Cash Flow Margin
-1.05%5.93%-5.47%13.30%5.60%
Upgrade
Free Cash Flow Per Share
-2.3710.36-7.5012.234.54
Upgrade
Cash Interest Paid
30,66521,32012,33814,01225,419
Upgrade
Cash Income Tax Paid
115,02461,58649,63839,83928,883
Upgrade
Levered Free Cash Flow
-81,803101,627-14,193132,646-10,435
Upgrade
Unlevered Free Cash Flow
-62,845114,623-5,236141,0985,345
Upgrade
Change in Net Working Capital
102,796-21,154-16,09227,54237,975
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.