PT Pantai Indah Kapuk Dua Tbk (IDX:PANI)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
10,000
+900 (9.89%)
Mar 27, 2025, 4:14 PM WIB

IDX:PANI Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2016
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2016
Net Income
623,910270,039138,1921,661221.36
Upgrade
Depreciation & Amortization
6,9917,3568,4094,0503,299
Upgrade
Other Operating Activities
-5,084,210-1,215,187-209,847-365,404-9,300
Upgrade
Operating Cash Flow
-4,453,309-937,793-63,246-359,693-5,780
Upgrade
Capital Expenditures
-127,032-12,958-18,152-2,706-1,058
Upgrade
Sale of Property, Plant & Equipment
-5,465230.231-
Upgrade
Divestitures
-26,381---
Upgrade
Investment in Securities
96,128-128,63421,3836,977-
Upgrade
Other Investing Activities
1,490,336-987,326632,448--
Upgrade
Investing Cash Flow
1,458,709-1,097,073635,9094,272-1,058
Upgrade
Long-Term Debt Issued
362,071221,8901,288,830437,3027,930
Upgrade
Long-Term Debt Repaid
-239,650-897,561-5,543,368-56,363-7,997
Upgrade
Total Debt Repaid
-239,650-897,561-5,543,368-56,363-7,997
Upgrade
Net Debt Issued (Repaid)
122,421-675,671-4,254,537380,939-67.15
Upgrade
Issuance of Common Stock
6,533,51710,485,7506,634,69030,000-
Upgrade
Repurchase of Common Stock
----25,290-
Upgrade
Common Dividends Paid
-208,377-318,500--500,000-
Upgrade
Other Financing Activities
-258,189-8,037,574-2,064,692263,372-2,119
Upgrade
Financing Cash Flow
6,189,3711,454,005315,461149,021-2,186
Upgrade
Miscellaneous Cash Flow Adjustments
---864,796-
Upgrade
Net Cash Flow
3,194,771-580,860888,124658,395-9,024
Upgrade
Free Cash Flow
-4,580,341-950,751-81,398-362,399-6,838
Upgrade
Free Cash Flow Margin
-161.70%-44.04%-14.09%-114.62%-3.79%
Upgrade
Free Cash Flow Per Share
-284.73-69.77-16.01-883.90-16.68
Upgrade
Cash Interest Paid
118,578174,130281,48835,5852,015
Upgrade
Cash Income Tax Paid
214,820156,172111,97026,913658.18
Upgrade
Levered Free Cash Flow
-1,176,105284,900-8,715,737865,144-9,337
Upgrade
Unlevered Free Cash Flow
-1,146,433325,292-8,698,784867,366-8,030
Upgrade
Change in Net Working Capital
1,813,045131,8288,795,655-872,79512,003
Upgrade
Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.