PT Matahari Department Store Tbk (IDX:LPPF)
Indonesia
· Delayed Price · Currency is IDR 1,760.00
+45.00 (2.62%)
May 27, 2025, 4:13 PM WIB
IDX:LPPF 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 | 1,145,011 | 827,653 | 675,360 | 1,383,222 | 912,854 | -873,181 | Upgrade
|
| Depreciation & Amortization | 756,619 | 762,814 | 820,632 | 776,488 | 913,017 | 960,191 | Upgrade
|
| Other Operating Activities | 1,436,532 | 219,982 | 542,670 | 171,723 | 582,552 | 3,040 | Upgrade
|
| Operating Cash Flow | 3,338,162 | 1,810,449 | 2,038,662 | 2,331,433 | 2,408,423 | 90,050 | Upgrade
|
| Operating Cash Flow Growth | 17.33% | -11.19% | -12.56% | -3.20% | 2574.54% | -95.28% | Upgrade
|
| Capital Expenditures | -136,322 | -142,185 | -296,860 | -279,065 | -188,793 | -111,233 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,265 | 2,233 | 263 | 652 | 1,999 | 66,143 | Upgrade
|
| Investment in Securities | - | - | - | - | - | -549,640 | Upgrade
|
| Investing Cash Flow | -134,057 | -139,952 | -296,597 | -278,413 | -186,794 | -594,730 | Upgrade
|
| Short-Term Debt Issued | - | - | 500,000 | - | - | 1,011,000 | Upgrade
|
| Total Debt Issued | - | - | 500,000 | - | - | 1,011,000 | Upgrade
|
| Short-Term Debt Repaid | - | -550,003 | - | - | -1,011,000 | - | Upgrade
|
| Long-Term Debt Repaid | - | -742,721 | -697,829 | -628,739 | -598,484 | -712,997 | Upgrade
|
| Total Debt Repaid | -750,131 | -1,292,724 | -697,829 | -628,739 | -1,609,484 | -712,997 | Upgrade
|
| Net Debt Issued (Repaid) | -750,131 | -1,292,724 | -197,829 | -628,739 | -1,609,484 | 298,003 | Upgrade
|
| Repurchase of Common Stock | -1,517 | -1,517 | -181,194 | -1,112,700 | -200,114 | -336,866 | Upgrade
|
| Common Dividends Paid | -451,859 | -451,859 | -1,186,129 | -596,290 | -254,891 | - | Upgrade
|
| Other Financing Activities | -18,792 | -33,246 | -73,566 | -22,401 | -19,703 | -105,009 | Upgrade
|
| Financing Cash Flow | -1,222,299 | -1,779,346 | -1,638,718 | -2,360,130 | -2,084,192 | -143,872 | Upgrade
|
| Net Cash Flow | 1,981,806 | -108,849 | 103,347 | -307,110 | 137,437 | -648,552 | Upgrade
|
| Free Cash Flow | 3,201,840 | 1,668,264 | 1,741,802 | 2,052,368 | 2,219,630 | -21,183 | Upgrade
|
| Free Cash Flow Growth | 22.70% | -4.22% | -15.13% | -7.54% | - | - | Upgrade
|
| Free Cash Flow Margin | 46.93% | 26.07% | 26.64% | 31.80% | 39.74% | -0.44% | Upgrade
|
| Free Cash Flow Per Share | 1417.53 | 738.50 | 768.67 | 863.79 | 852.72 | -8.05 | Upgrade
|
| Cash Interest Paid | 18,792 | 33,246 | 73,566 | 22,401 | 19,703 | 105,009 | Upgrade
|
| Cash Income Tax Paid | 143,102 | 179,175 | 197,176 | 323,139 | 126,373 | 855 | Upgrade
|
| Levered Free Cash Flow | 2,623,558 | 1,149,489 | 1,234,692 | 1,432,158 | 1,707,145 | -436,422 | Upgrade
|
| Unlevered Free Cash Flow | 2,794,601 | 1,331,270 | 1,444,404 | 1,605,812 | 1,904,937 | -199,136 | Upgrade
|
| Change in Net Working Capital | -1,076,787 | 165,761 | -138,194 | -19,698 | -468,222 | 707,357 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.