PT Central Proteina Prima Tbk (IDX: CPRO)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
50.00
0.00 (0.00%)
Nov 21, 2024, 11:59 AM WIB

CPRO Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
422,521401,468373,6682,211,700380,902-349,067
Upgrade
Depreciation & Amortization
150,214147,887132,783164,013144,424113,377
Upgrade
Other Operating Activities
-164,018-225,870-222,241-2,276,504231,566594,556
Upgrade
Operating Cash Flow
408,717323,485284,21099,209756,892358,866
Upgrade
Operating Cash Flow Growth
-2.89%13.82%186.48%-86.89%110.91%226.75%
Upgrade
Capital Expenditures
-205,173-117,158-163,461-141,807-120,964-43,376
Upgrade
Sale of Property, Plant & Equipment
1,1251,2321,1475,420291,566
Upgrade
Investing Cash Flow
-204,048-115,926-164,408-166,873-121,795-41,810
Upgrade
Short-Term Debt Issued
-195,241----
Upgrade
Long-Term Debt Issued
-34,880487,292116,13416,00320,911
Upgrade
Total Debt Issued
81,778230,121487,292116,13416,00320,911
Upgrade
Short-Term Debt Repaid
---172,569-50,883-171,817-84,364
Upgrade
Long-Term Debt Repaid
--480,831-433,505-197,803-348,772-238,808
Upgrade
Total Debt Repaid
-340,474-480,831-606,074-248,686-520,589-323,172
Upgrade
Net Debt Issued (Repaid)
-258,696-250,710-118,782-132,552-504,586-302,261
Upgrade
Common Dividends Paid
----670--
Upgrade
Other Financing Activities
1,83741,259-29,300-3,19241,1451,637
Upgrade
Financing Cash Flow
-256,859-209,451-148,082-136,414-463,441-300,624
Upgrade
Foreign Exchange Rate Adjustments
-642-1,1298,043596708-2,286
Upgrade
Net Cash Flow
-52,832-3,021-20,237-203,482172,36414,146
Upgrade
Free Cash Flow
203,544206,327120,749-42,598635,928315,490
Upgrade
Free Cash Flow Growth
-29.56%70.87%--101.57%521.07%
Upgrade
Free Cash Flow Margin
2.22%2.29%1.46%-0.53%8.40%4.40%
Upgrade
Free Cash Flow Per Share
3.423.462.03-0.7210.675.30
Upgrade
Cash Interest Paid
152,213171,070197,435190,651153,699201,185
Upgrade
Cash Income Tax Paid
60,66678,772107,96451,635-1,491-74,622
Upgrade
Levered Free Cash Flow
37,162141,552-3,693-622,439629,420305,688
Upgrade
Unlevered Free Cash Flow
152,432265,350132,838-480,374865,746534,156
Upgrade
Change in Net Working Capital
281,902238,236350,8891,001,956-425,642-139,667
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.