PT Panin Financial Tbk (IDX: PNLF)
Indonesia
· Delayed Price · Currency is IDR 420.00
+2.00 (0.48%)
Dec 20, 2024, 4:14 PM WIB
PT Panin Financial Tbk Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 1,388,310 | 1,510,483 | 2,017,556 | 1,327,813 | 1,859,764 | 1,975,327 | Upgrade
|
| Depreciation & Amortization | 400,946 | 471,215 | 555,341 | 27,413 | 29,821 | 10,342 | Upgrade
|
| Change in Accounts Receivable | 10,612 | 10,612 | - | - | - | - | Upgrade
|
| Change in Other Net Operating Assets | 11,055,346 | 2,224,997 | -5,147,806 | - | - | - | Upgrade
|
| Other Operating Activities | 3,027,188 | 4,068,414 | 3,179,222 | -1,410,909 | -1,838,494 | -2,235,837 | Upgrade
|
| Operating Cash Flow | 12,570,593 | 3,778,818 | -675,317 | -55,683 | 51,091 | -250,168 | Upgrade
|
| Capital Expenditures | -295,781 | -164,558 | -231,782 | -3,734 | -2,411 | -1,989 | Upgrade
|
| Sale of Property, Plant & Equipment | 24,607 | 5,996 | 36,644 | 981 | 32 | 638 | Upgrade
|
| Purchase / Sale of Intangible Assets | -119,811 | -142,099 | -135,113 | - | - | - | Upgrade
|
| Investment in Securities | -15,196,248 | 73,023 | 1,367,931 | -11,659 | 1,109,002 | -183,508 | Upgrade
|
| Other Investing Activities | 305,915 | 415,886 | 739,863 | 614,172 | 652,424 | 663,527 | Upgrade
|
| Investing Cash Flow | -15,281,640 | 188,103 | 1,782,968 | 596,411 | 1,779,264 | 491,265 | Upgrade
|
| Long-Term Debt Issued | - | 3,150,000 | 2,425,576 | - | - | - | Upgrade
|
| Total Debt Repaid | -5,655,896 | -6,679,907 | -1,658,764 | -6,005 | - | - | Upgrade
|
| Net Debt Issued (Repaid) | -2,110,896 | -3,529,907 | 766,812 | -6,005 | - | - | Upgrade
|
| Common Dividends Paid | - | - | -320,221 | - | - | - | Upgrade
|
| Other Financing Activities | 139,673 | -286,424 | -692,047 | -161,632 | -85,340 | -162,229 | Upgrade
|
| Financing Cash Flow | -1,971,223 | -3,816,331 | -245,456 | -167,637 | -85,340 | -162,229 | Upgrade
|
| Foreign Exchange Rate Adjustments | 96,799 | -47,560 | 298,731 | 138 | 301 | -538 | Upgrade
|
| Net Cash Flow | -4,585,471 | 103,030 | 1,160,926 | 373,229 | 1,745,316 | 78,330 | Upgrade
|
| Free Cash Flow | 12,274,812 | 3,614,260 | -907,099 | -59,417 | 48,680 | -252,157 | Upgrade
|
| Free Cash Flow Margin | 65.37% | 19.82% | -5.18% | -2.08% | 1.63% | -5.56% | Upgrade
|
| Free Cash Flow Per Share | 383.32 | 112.87 | -28.33 | -1.86 | 1.52 | -7.87 | Upgrade
|
| Cash Interest Paid | 6,110,450 | 5,336,905 | 3,863,846 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 718,715 | 819,896 | 751,503 | - | - | - | Upgrade
|
| Levered Free Cash Flow | 4,557,283 | 4,527,749 | 883,524 | 266,268 | 1,562,892 | 84,786 | Upgrade
|
| Unlevered Free Cash Flow | 8,405,158 | 7,891,439 | 3,356,937 | 266,268 | 1,562,892 | 84,786 | Upgrade
|
| Change in Net Working Capital | -1,031,578 | -52,428 | 3,937,661 | 146,069 | -1,098,956 | 353,714 | Upgrade
|
Source: S&P Capital IQ. Insurance template. Financial Sources.