PT Adhi Kartiko Pratama Tbk (IDX: NICE)
Indonesia
· Delayed Price · Currency is IDR
420.00
0.00 (0.00%)
Oct 11, 2024, 4:01 PM WIB
NICE Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
TTM
| FY 2023 | FY 2022 | FY 2021 | FY 2020 |
Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 32,376 | 61,957 | 108,865 | 47,491 | -13,811 |
Depreciation & Amortization | 8,856 | 7,250 | 4,167 | 2,436 | 4,240 |
Other Operating Activities | 37,566 | 9,157 | -21,807 | 6,735 | 38,182 |
Operating Cash Flow | 78,798 | 78,364 | 91,225 | 56,663 | 28,610 |
Operating Cash Flow Growth | -12.52% | -14.10% | 61.00% | 98.05% | - |
Capital Expenditures | -44,984 | -40,244 | -33,734 | -2,122 | -2,478 |
Sale of Property, Plant & Equipment | 144.14 | - | 103.71 | 681.43 | - |
Other Investing Activities | - | - | - | - | -2,338 |
Investing Cash Flow | -45,108 | -40,244 | -33,630 | -1,441 | -4,817 |
Short-Term Debt Repaid | - | - | -6,456 | - | -863.83 |
Total Debt Repaid | - | - | -6,456 | - | -863.83 |
Net Debt Issued (Repaid) | - | - | -6,456 | - | -863.83 |
Issuance of Common Stock | - | 30,020 | - | 1,000 | - |
Common Dividends Paid | - | -49,036 | -75,822 | -88.37 | -28,519 |
Other Financing Activities | -2,218 | -2,156 | -1,253 | -1,191 | -534.01 |
Financing Cash Flow | -2,218 | -21,172 | -83,531 | -279.68 | -29,917 |
Net Cash Flow | 31,472 | 16,948 | -25,936 | 54,942 | -6,123 |
Free Cash Flow | 33,814 | 38,120 | 57,491 | 54,540 | 26,132 |
Free Cash Flow Growth | -12.68% | -33.69% | 5.41% | 108.71% | - |
Free Cash Flow Margin | 4.31% | 4.23% | 6.62% | 21.05% | 25.24% |
Free Cash Flow Per Share | 5.56 | 6.27 | 9.45 | 14.41 | 8.77 |
Cash Interest Paid | 430.84 | 531.67 | 160.94 | 93.94 | 124.71 |
Cash Income Tax Paid | 28,245 | 39,941 | 26,707 | -10,050 | 245.57 |
Levered Free Cash Flow | 24,466 | 5,132 | 28,170 | 47,947 | - |
Unlevered Free Cash Flow | 24,735 | 5,465 | 28,271 | 48,006 | - |
Change in Net Working Capital | -48,969 | -6,111 | 27,963 | -11,197 | - |
Source: S&P Capital IQ. Standard template.
Financial Sources.