PT Indo Tambangraya Megah Tbk (IDX: ITMG)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
27,950
+575 (2.10%)
Nov 22, 2024, 4:11 PM WIB

ITMG Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
322.45500.331,200475.5739.47129.43
Upgrade
Depreciation & Amortization
54.0465.39100.3694.1683.1361.3
Upgrade
Other Amortization
18.2418.2467.0283.96117.22150.14
Upgrade
Other Operating Activities
-89.57-362.93-41.98-35.97-67.08-251.4
Upgrade
Operating Cash Flow
305.16221.041,325617.72172.7489.46
Upgrade
Operating Cash Flow Growth
-73.29%-83.32%114.58%257.59%93.10%-74.79%
Upgrade
Capital Expenditures
-60.7-53.63-28.4-11.82-19.13-47.51
Upgrade
Sale of Property, Plant & Equipment
0.320.240.070.241.480.27
Upgrade
Investment in Securities
11.23-47.17-20--14.24-17
Upgrade
Other Investing Activities
-36.38-37-22.92-13.11-12.95-31.69
Upgrade
Investing Cash Flow
-85.53-137.57-71.25-24.68-44.84-95.92
Upgrade
Short-Term Debt Issued
-110.35--5-
Upgrade
Long-Term Debt Issued
-11.31--43.6746.47
Upgrade
Total Debt Issued
145.71121.66--48.6746.47
Upgrade
Short-Term Debt Repaid
--85.85---15.62-35.86
Upgrade
Long-Term Debt Repaid
--34.01-33.39-27.73-23.46-
Upgrade
Total Debt Repaid
-173.09-119.86-33.39-27.73-39.08-35.86
Upgrade
Net Debt Issued (Repaid)
-27.371.8-33.39-27.739.5910.62
Upgrade
Issuance of Common Stock
--63.47---
Upgrade
Common Dividends Paid
-325.21-673.91-538.37-106.74-64.77-214.04
Upgrade
Other Financing Activities
-0.396.453.70.28--
Upgrade
Financing Cash Flow
-352.98-665.66-504.59-134.19-55.18-203.42
Upgrade
Foreign Exchange Rate Adjustments
-7.073.01-10.270.67-0.480.88
Upgrade
Net Cash Flow
-140.41-579.18739.36459.5172.25-209.01
Upgrade
Free Cash Flow
244.46167.411,297605.9153.6241.95
Upgrade
Free Cash Flow Growth
-77.95%-87.09%114.07%294.42%266.22%-85.91%
Upgrade
Free Cash Flow Margin
11.51%7.05%35.67%29.17%12.96%2.45%
Upgrade
Free Cash Flow Per Share
0.220.151.150.550.140.04
Upgrade
Cash Interest Paid
2.872.413.112.735.591.49
Upgrade
Cash Income Tax Paid
145.8390.59183.1922.6538.51111.05
Upgrade
Levered Free Cash Flow
288.17166.51,152603.33306.49220.9
Upgrade
Unlevered Free Cash Flow
289.63167.851,154604.74308.66221.83
Upgrade
Change in Net Working Capital
-15.15252.1-25.74-45.19-71.3762.17
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.