PT Jakarta International Hotels & Development Tbk (IDX:JIHD)
Indonesia
· Delayed Price · Currency is IDR 570.00
-20.00 (-3.39%)
Jun 20, 2025, 4:00 PM WIB
IDX:JIHD Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 116,672 | 123,501 | 52,589 | 3,871 | -104,239 | -32,549 | Upgrade
|
| Depreciation & Amortization | 173,909 | 172,611 | 182,803 | 185,923 | 216,406 | 214,487 | Upgrade
|
| Other Operating Activities | 128,598 | 160,971 | 206,954 | 169,518 | 30,741 | -135,683 | Upgrade
|
| Operating Cash Flow | 419,180 | 457,082 | 442,346 | 359,313 | 142,909 | 46,255 | Upgrade
|
| Operating Cash Flow Growth | -10.70% | 3.33% | 23.11% | 151.43% | 208.96% | -84.77% | Upgrade
|
| Capital Expenditures | -86,758 | -89,896 | -85,579 | -71,006 | -35,230 | -138,588 | Upgrade
|
| Sale of Property, Plant & Equipment | 42.58 | 175.58 | 22.5 | 294.8 | 18.2 | 1,360 | Upgrade
|
| Investment in Securities | -139 | -23,899 | - | - | - | -32,586 | Upgrade
|
| Other Investing Activities | 13,654 | 28,987 | 18,811 | -28,108 | 25,912 | 58,572 | Upgrade
|
| Investing Cash Flow | -133,388 | -135,936 | -75,133 | -131,065 | -36,743 | -207,428 | Upgrade
|
| Short-Term Debt Issued | - | - | 95,000 | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 28,000 | - | 895.15 | 13,136 | 72,241 | Upgrade
|
| Total Debt Issued | 33,228 | 28,000 | 95,000 | 895.15 | 13,136 | 72,241 | Upgrade
|
| Short-Term Debt Repaid | - | -46,372 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -19,700 | -104,897 | -11,327 | -3,584 | -1,977 | Upgrade
|
| Total Debt Repaid | -58,407 | -66,072 | -104,897 | -11,327 | -3,584 | -1,977 | Upgrade
|
| Net Debt Issued (Repaid) | -25,180 | -38,072 | -9,897 | -10,432 | 9,552 | 70,264 | Upgrade
|
| Other Financing Activities | -212,719 | -248,616 | -267,426 | -199,128 | -20,113 | -63,419 | Upgrade
|
| Financing Cash Flow | -237,899 | -286,688 | -277,323 | -209,560 | -10,561 | 6,845 | Upgrade
|
| Foreign Exchange Rate Adjustments | -883.33 | 3,725 | -1,435 | 6,191 | 694.47 | 811.49 | Upgrade
|
| Net Cash Flow | 47,010 | 38,183 | 88,454 | 24,878 | 96,300 | -153,516 | Upgrade
|
| Free Cash Flow | 332,422 | 367,187 | 356,767 | 288,306 | 107,680 | -92,333 | Upgrade
|
| Free Cash Flow Growth | -11.08% | 2.92% | 23.75% | 167.75% | - | - | Upgrade
|
| Free Cash Flow Margin | 20.22% | 22.61% | 24.34% | 22.75% | 11.92% | -10.19% | Upgrade
|
| Free Cash Flow Per Share | 142.73 | 157.66 | 153.18 | 123.79 | 46.23 | -39.64 | Upgrade
|
| Cash Interest Paid | 25,167 | 25,865 | 59,946 | 11,048 | 20,113 | 17,919 | Upgrade
|
| Cash Income Tax Paid | 96,017 | 96,680 | 89,026 | 77,154 | 62,409 | 61,040 | Upgrade
|
| Levered Free Cash Flow | 121,714 | 148,387 | 134,034 | 147,075 | 72,733 | -2,903 | Upgrade
|
| Unlevered Free Cash Flow | 137,483 | 165,013 | 146,507 | 168,296 | 97,114 | 378.79 | Upgrade
|
| Change in Net Working Capital | 30,801 | -2,055 | 23,008 | -16,424 | -31,638 | -46,727 | Upgrade
|
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.