PT Indo Tambangraya Megah Tbk (IDX: ITMG)
Indonesia
· Delayed Price · Currency is IDR 26,450
+325 (1.24%)
Jan 22, 2025, 1:35 PM WIB
IDX: ITMG Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 367.51 | 500.33 | 1,200 | 475.57 | 39.47 | 129.43 | Upgrade
|
| Depreciation & Amortization | 48.36 | 65.39 | 100.36 | 94.16 | 83.13 | 61.3 | Upgrade
|
| Other Amortization | 18.24 | 18.24 | 67.02 | 83.96 | 117.22 | 150.14 | Upgrade
|
| Other Operating Activities | -82.87 | -362.93 | -41.98 | -35.97 | -67.08 | -251.4 | Upgrade
|
| Operating Cash Flow | 351.25 | 221.04 | 1,325 | 617.72 | 172.74 | 89.46 | Upgrade
|
| Operating Cash Flow Growth | -53.07% | -83.32% | 114.58% | 257.59% | 93.10% | -74.79% | Upgrade
|
| Capital Expenditures | -63.64 | -53.63 | -28.4 | -11.82 | -19.13 | -47.51 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.4 | 0.24 | 0.07 | 0.24 | 1.48 | 0.27 | Upgrade
|
| Investment in Securities | 10.59 | -47.17 | -20 | - | -14.24 | -17 | Upgrade
|
| Other Investing Activities | -35.11 | -37 | -22.92 | -13.11 | -12.95 | -31.69 | Upgrade
|
| Investing Cash Flow | -87.75 | -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 | - | - | 43.67 | 46.47 | Upgrade
|
| Total Debt Issued | 274.21 | 121.66 | - | - | 48.67 | 46.47 | 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 | -231.16 | -119.86 | -33.39 | -27.73 | -39.08 | -35.86 | Upgrade
|
| Net Debt Issued (Repaid) | 43.04 | 1.8 | -33.39 | -27.73 | 9.59 | 10.62 | Upgrade
|
| Issuance of Common Stock | - | - | 63.47 | - | - | - | Upgrade
|
| Common Dividends Paid | -215.99 | -673.91 | -538.37 | -106.74 | -64.77 | -214.04 | Upgrade
|
| Other Financing Activities | -0.84 | 6.45 | 3.7 | 0.28 | - | - | Upgrade
|
| Financing Cash Flow | -173.78 | -665.66 | -504.59 | -134.19 | -55.18 | -203.42 | Upgrade
|
| Foreign Exchange Rate Adjustments | 2.32 | 3.01 | -10.27 | 0.67 | -0.48 | 0.88 | Upgrade
|
| Net Cash Flow | 92.04 | -579.18 | 739.36 | 459.51 | 72.25 | -209.01 | Upgrade
|
| Free Cash Flow | 287.61 | 167.41 | 1,297 | 605.9 | 153.62 | 41.95 | Upgrade
|
| Free Cash Flow Growth | -59.45% | -87.09% | 114.07% | 294.42% | 266.22% | -85.91% | Upgrade
|
| Free Cash Flow Margin | 13.04% | 7.05% | 35.67% | 29.17% | 12.96% | 2.45% | Upgrade
|
| Free Cash Flow Per Share | 0.25 | 0.15 | 1.15 | 0.55 | 0.14 | 0.04 | Upgrade
|
| Cash Interest Paid | 3.57 | 2.41 | 3.11 | 2.73 | 5.59 | 1.49 | Upgrade
|
| Cash Income Tax Paid | 114.9 | 390.59 | 183.19 | 22.65 | 38.51 | 111.05 | Upgrade
|
| Levered Free Cash Flow | 300.11 | 166.5 | 1,152 | 603.33 | 306.49 | 220.9 | Upgrade
|
| Unlevered Free Cash Flow | 302.01 | 167.85 | 1,154 | 604.74 | 308.66 | 221.83 | Upgrade
|
| Change in Net Working Capital | -10.65 | 252.1 | -25.74 | -45.19 | -71.37 | 62.17 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.