PT Sarana Mitra Luas Tbk (IDX:SMIL)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
456.00
-79.00 (-14.77%)
Apr 25, 2025, 3:49 PM WIB

PT Sarana Mitra Luas Tbk 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
80,61382,70558,49974,92550,516
Upgrade
Depreciation & Amortization
117,16990,49871,032107,60087,893
Upgrade
Other Operating Activities
-53,668-19,13796,01469,742-1,154
Upgrade
Operating Cash Flow
144,114154,066225,545252,266137,255
Upgrade
Operating Cash Flow Growth
-6.46%-31.69%-10.59%83.79%20.69%
Upgrade
Capital Expenditures
-98,418-237,940-237,761-204,342-88,011
Upgrade
Sale of Property, Plant & Equipment
18,2773,034793.83-429.8
Upgrade
Investment in Securities
-15,351-14,500-5,500-5,000-
Upgrade
Other Investing Activities
-7,212-3,422--
Upgrade
Investing Cash Flow
-102,704-249,405-239,045-209,342-87,582
Upgrade
Short-Term Debt Issued
-7,9774,681974.2319,431
Upgrade
Long-Term Debt Issued
300,000-127,619421,815419,926
Upgrade
Total Debt Issued
300,0007,977132,300422,789439,357
Upgrade
Short-Term Debt Repaid
-32,454--1,259-1,117-6,778
Upgrade
Long-Term Debt Repaid
-95,482-62,949-103,285-454,429-470,986
Upgrade
Total Debt Repaid
-127,936-62,949-104,543-455,547-477,764
Upgrade
Net Debt Issued (Repaid)
172,064-54,97327,756-32,757-38,407
Upgrade
Issuance of Common Stock
85.34175,000300--
Upgrade
Common Dividends Paid
-16,582----
Upgrade
Other Financing Activities
-6,886-8,025-60.88192.68174.71
Upgrade
Financing Cash Flow
148,681112,00227,995-32,565-38,232
Upgrade
Net Cash Flow
190,09116,66314,49510,35911,441
Upgrade
Free Cash Flow
45,696-83,873-12,21647,92449,243
Upgrade
Free Cash Flow Growth
----2.68%-
Upgrade
Free Cash Flow Margin
12.49%-23.49%-4.64%15.91%17.72%
Upgrade
Free Cash Flow Per Share
5.22-9.59-1.756.85-
Upgrade
Cash Interest Paid
8,19512,04010,645--
Upgrade
Cash Income Tax Paid
11,4028,99214,1243,6406,084
Upgrade
Levered Free Cash Flow
30,539-107,347-151,147-49,43810,861
Upgrade
Unlevered Free Cash Flow
36,246-100,875-144,882-42,14822,595
Upgrade
Change in Net Working Capital
43,43617,66121,2196,45023,433
Upgrade
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.