PT Famon Awal Bros Sedaya Tbk (IDX:PRAY)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
610.00
-5.00 (-0.82%)
Apr 25, 2025, 3:44 PM WIB

IDX:PRAY Cash Flow Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
Net Income
201,443216,97462,503322,632282,215
Upgrade
Depreciation & Amortization
220,664182,943153,021113,58489,598
Upgrade
Other Operating Activities
-112,776-133,920-42,39943,374-67,573
Upgrade
Operating Cash Flow
309,331265,997173,125479,590304,240
Upgrade
Operating Cash Flow Growth
16.29%53.64%-63.90%57.64%158.58%
Upgrade
Capital Expenditures
-616,211-537,336-444,247-462,634-287,258
Upgrade
Sale of Property, Plant & Equipment
1,2654,3332345,2991,642
Upgrade
Cash Acquisitions
---6,300-937-
Upgrade
Divestitures
-----205
Upgrade
Sale (Purchase) of Intangibles
-88-452-104-11-266
Upgrade
Investment in Securities
24,00041,000-110,000-7,000-
Upgrade
Other Investing Activities
--17,051---
Upgrade
Investing Cash Flow
-591,034-509,506-560,417-465,283-286,087
Upgrade
Short-Term Debt Issued
---4,0005,000
Upgrade
Long-Term Debt Issued
234,881415,392696,346289,637142,217
Upgrade
Total Debt Issued
234,881415,392696,346293,637147,217
Upgrade
Short-Term Debt Repaid
---4,000-6,722-35,036
Upgrade
Long-Term Debt Repaid
-90,432-125,946-61,501-43,236-26,444
Upgrade
Total Debt Repaid
-90,432-125,946-65,501-49,958-61,480
Upgrade
Net Debt Issued (Repaid)
144,449289,446630,845243,67985,737
Upgrade
Issuance of Common Stock
--265,996--
Upgrade
Common Dividends Paid
---100,395--
Upgrade
Other Financing Activities
6,410--294-1,970
Upgrade
Financing Cash Flow
150,859289,446796,446243,97383,767
Upgrade
Net Cash Flow
-130,84445,937409,154258,280101,920
Upgrade
Free Cash Flow
-306,880-271,339-271,12216,95616,982
Upgrade
Free Cash Flow Growth
----0.15%-
Upgrade
Free Cash Flow Margin
-14.59%-14.75%-17.81%0.93%1.27%
Upgrade
Free Cash Flow Per Share
-21.98-19.44-20.791.311.31
Upgrade
Cash Interest Paid
77,57981,11372,07564,48346,954
Upgrade
Cash Income Tax Paid
62,21156,507130,80694,79648,684
Upgrade
Levered Free Cash Flow
-444,924-224,593-246,532-106,612-27,843
Upgrade
Unlevered Free Cash Flow
-399,533-173,897-201,486-66,310-27,843
Upgrade
Change in Net Working Capital
166,045-54,470-41,94254,82872,734
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.