PT Mandiri Herindo Adiperkasa Tbk (IDX:MAHA)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
137.00
-1.00 (-0.72%)
Aug 5, 2025, 4:00 PM WIB

Sage Therapeutics Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Net Income
268,771296,717267,946501,621311,779135,784
Depreciation & Amortization
214,147280,711190,727140,251148,731129,632
Other Operating Activities
90,522-28,92722,894-171,129-92,025-8,487
Operating Cash Flow
573,439548,501481,567470,742368,485256,929
Operating Cash Flow Growth
2.95%13.90%2.30%27.75%43.42%-
Capital Expenditures
-130,713-306,870-418,830-137,516-31,303-29,098
Sale of Property, Plant & Equipment
8,3212,4551,396306.31100905.69
Cash Acquisitions
9,000-18,000---
Sale (Purchase) of Intangibles
-143.86-270.42--415.77--204.86
Investment in Securities
---11,179-113,983-110,617-
Other Investing Activities
37,55654,98678,94856,29213,9012,821
Investing Cash Flow
-75,980-249,699-331,664-195,317-127,918-25,577
Short-Term Debt Issued
---25,000--
Long-Term Debt Issued
----10,0002,067
Total Debt Issued
---25,00010,0002,067
Short-Term Debt Repaid
---25,528-10,714--
Long-Term Debt Repaid
--203,817-175,930-76,213-109,793-142,062
Total Debt Repaid
-250,868-203,817-201,458-86,928-109,793-142,062
Net Debt Issued (Repaid)
-250,868-203,817-201,458-61,928-99,793-139,995
Issuance of Common Stock
--491,588---
Repurchase of Common Stock
-46,312-25,520----
Common Dividends Paid
-196,740-199,992-100,000-100,000-80,000-50,000
Other Financing Activities
-38,024-34,490-38,389-13,688-12,532-18,418
Financing Cash Flow
-531,943-463,818151,741-175,615-192,325-208,413
Net Cash Flow
-34,485-165,016301,64499,81048,24222,939
Free Cash Flow
442,726241,63262,737333,226337,183227,831
Free Cash Flow Growth
18464.56%285.15%-81.17%-1.17%48.00%-
Free Cash Flow Margin
17.44%9.50%3.17%20.29%25.56%22.84%
Free Cash Flow Per Share
26.8614.514.4126.6627.1526.63
Cash Interest Paid
16,74634,49029,85513,68812,53218,418
Cash Income Tax Paid
72,947103,750108,44974,75047,58141,694
Levered Free Cash Flow
192,150166,425-106,059241,017288,835-
Unlevered Free Cash Flow
216,081187,841-87,109249,486296,639-
Change in Net Working Capital
76,99919,369106,631-36,637-25,679-
Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.