PT Hanjaya Mandala Sampoerna Tbk (IDX:HMSP)
Indonesia
· Delayed Price · Currency is IDR 575.00
+5.00 (0.87%)
Apr 22, 2025, 3:49 PM WIB
IDX:HMSP 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|
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 | 2015 - 2019 |
| Net Income | 6,645,774 | 8,096,811 | 6,323,744 | 7,137,097 | 8,581,378 | Upgrade
|
| Depreciation & Amortization | 1,204,166 | 1,131,385 | 1,128,085 | 1,180,156 | 1,349,396 | Upgrade
|
| Other Operating Activities | -2,685,868 | -2,946,052 | -96,493 | 1,985,153 | 2,022,265 | Upgrade
|
| Operating Cash Flow | 5,164,072 | 6,282,144 | 7,355,336 | 10,302,406 | 11,953,039 | Upgrade
|
| Operating Cash Flow Growth | -17.80% | -14.59% | -28.61% | -13.81% | -30.29% | Upgrade
|
| Capital Expenditures | -1,826,791 | -1,701,907 | -2,178,822 | -412,270 | -566,828 | Upgrade
|
| Sale of Property, Plant & Equipment | 65,078 | 3,270 | 6,446 | 59,622 | 5,255 | Upgrade
|
| Divestitures | 4,868 | 579,606 | - | 19,542 | - | Upgrade
|
| Investment in Securities | - | 7,231 | 22,804 | 688,337 | -308,380 | Upgrade
|
| Other Investing Activities | 4,536,018 | 783,593 | -12,125,000 | -20,783 | 6,225 | Upgrade
|
| Investing Cash Flow | 2,779,173 | -328,207 | -14,274,572 | 334,448 | -863,728 | Upgrade
|
| Short-Term Debt Issued | 18,171 | 30,146 | - | 78,971 | - | Upgrade
|
| Total Debt Issued | 18,171 | 30,146 | - | 78,971 | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -32,346 | - | -7,265 | Upgrade
|
| Long-Term Debt Repaid | -226,211 | -209,443 | -246,022 | -208,522 | -163,526 | Upgrade
|
| Total Debt Repaid | -226,211 | -209,443 | -278,368 | -208,522 | -170,791 | Upgrade
|
| Net Debt Issued (Repaid) | -208,040 | -179,297 | -278,368 | -129,551 | -170,791 | Upgrade
|
| Common Dividends Paid | -8,060,843 | -6,362,599 | -7,362,934 | -8,467,956 | -13,934,906 | Upgrade
|
| Financing Cash Flow | -8,268,883 | -6,541,896 | -7,641,302 | -8,597,507 | -14,105,697 | Upgrade
|
| Net Cash Flow | -325,638 | -587,959 | -14,560,538 | 2,039,347 | -3,016,386 | Upgrade
|
| Free Cash Flow | 3,337,281 | 4,580,237 | 5,176,514 | 9,890,136 | 11,386,211 | Upgrade
|
| Free Cash Flow Growth | -27.14% | -11.52% | -47.66% | -13.14% | -29.66% | Upgrade
|
| Free Cash Flow Margin | 6.23% | 8.63% | 11.35% | 23.82% | 28.29% | Upgrade
|
| Free Cash Flow Per Share | 28.69 | 39.38 | 44.50 | 85.03 | 97.89 | Upgrade
|
| Cash Interest Paid | 4,222 | 3,199 | 1,578 | 10,558 | 5,400 | Upgrade
|
| Cash Income Tax Paid | 2,725,296 | 2,393,511 | 1,772,076 | 6,315,453 | 2,877,852 | Upgrade
|
| Levered Free Cash Flow | 5,830,384 | 4,517,932 | -8,143,769 | 12,272,572 | 9,299,780 | Upgrade
|
| Unlevered Free Cash Flow | 5,847,571 | 4,533,390 | -8,129,991 | 12,291,466 | 9,318,199 | Upgrade
|
| Change in Net Working Capital | -1,580,636 | 572,335 | 11,996,293 | -6,219,203 | -1,963,983 | Upgrade
|
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.