PT Medikaloka Hermina Tbk (IDX:HEAL)
Indonesia
· Delayed Price · Currency is IDR 1,060.00
-20.00 (-1.85%)
Mar 27, 2025, 4:02 PM WIB
PT Medikaloka Hermina Tbk 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 | 535,942 | 437,346 | 298,596 | 995,974 | 473,222 | Upgrade
|
| Depreciation & Amortization | 689,348 | 646,023 | 554,337 | 435,261 | 294,920 | Upgrade
|
| Other Operating Activities | -87,667 | 236,286 | 14,805 | 425,101 | 358,343 | Upgrade
|
| Operating Cash Flow | 1,137,623 | 1,319,655 | 867,738 | 1,856,336 | 1,126,485 | Upgrade
|
| Operating Cash Flow Growth | -13.79% | 52.08% | -53.25% | 64.79% | 96.74% | Upgrade
|
| Capital Expenditures | -2,281,991 | -1,591,362 | -1,129,010 | -1,213,544 | -889,652 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,542 | 2,498 | 1,304 | 560 | 893 | Upgrade
|
| Investment in Securities | - | - | -115 | 120,830 | -121,157 | Upgrade
|
| Other Investing Activities | -83,021 | -89,002 | -92,884 | -89,325 | -26,263 | Upgrade
|
| Investing Cash Flow | -2,363,470 | -1,677,866 | -1,220,705 | -1,181,479 | -1,036,179 | Upgrade
|
| Short-Term Debt Issued | 30,744 | 48,223 | - | - | 35,657 | Upgrade
|
| Long-Term Debt Issued | 1,406,242 | 1,185,640 | 449,130 | 321,662 | 802,177 | Upgrade
|
| Total Debt Issued | 1,436,986 | 1,233,863 | 449,130 | 321,662 | 837,834 | Upgrade
|
| Long-Term Debt Repaid | -425,045 | -716,146 | -382,863 | -222,200 | -540,822 | Upgrade
|
| Total Debt Repaid | -425,045 | -716,146 | -382,863 | -222,200 | -540,822 | Upgrade
|
| Net Debt Issued (Repaid) | 1,011,941 | 517,717 | 66,267 | 99,462 | 297,012 | Upgrade
|
| Issuance of Common Stock | 167,650 | 49,015 | 67,434 | - | 20,000 | Upgrade
|
| Repurchase of Common Stock | - | - | -163,383 | -228,932 | -60,592 | Upgrade
|
| Common Dividends Paid | -126,565 | -101,442 | -86,664 | -73,517 | -35,569 | Upgrade
|
| Other Financing Activities | -39,223 | -26,814 | -42,258 | -49,929 | -39,835 | Upgrade
|
| Financing Cash Flow | 1,013,803 | 438,476 | -158,604 | -252,916 | 181,016 | Upgrade
|
| Net Cash Flow | -212,044 | 80,265 | -511,571 | 421,941 | 271,322 | Upgrade
|
| Free Cash Flow | -1,144,368 | -271,707 | -261,272 | 642,792 | 236,833 | Upgrade
|
| Free Cash Flow Growth | - | - | - | 171.41% | - | Upgrade
|
| Free Cash Flow Margin | -17.04% | -4.70% | -5.33% | 10.95% | 5.36% | Upgrade
|
| Free Cash Flow Per Share | -77.10 | -18.47 | -17.76 | 43.11 | 15.91 | Upgrade
|
| Cash Interest Paid | 180,527 | 140,701 | 140,545 | 149,864 | 135,493 | Upgrade
|
| Cash Income Tax Paid | 245,940 | 112,872 | 255,568 | 262,133 | 213,247 | Upgrade
|
| Levered Free Cash Flow | -1,236,824 | -441,256 | -421,039 | 536,455 | 174,002 | Upgrade
|
| Unlevered Free Cash Flow | -1,124,887 | -354,031 | -333,643 | 625,952 | 254,506 | Upgrade
|
| Change in Net Working Capital | 194,479 | -80,389 | 126,435 | -301,085 | -202,147 | Upgrade
|
Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.