PT United Tractors Tbk (IDX:UNTR)
Indonesia
· Delayed Price · Currency is IDR 21,950
+700 (3.29%)
May 14, 2025, 4:13 PM WIB
PT United Tractors Tbk Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 18,171,421 | 19,531,205 | 20,611,775 | 21,005,105 | 10,279,683 | 6,003,200 | Upgrade
|
| Depreciation & Amortization | 12,691,500 | 11,576,652 | 9,409,289 | 8,440,049 | 8,880,064 | 10,004,552 | Upgrade
|
| Other Operating Activities | -924,142 | -1,062,993 | -3,674,216 | 3,446,431 | 4,125,107 | 2,549,336 | Upgrade
|
| Operating Cash Flow | 29,938,779 | 30,044,864 | 26,346,848 | 32,891,585 | 23,284,854 | 18,557,088 | Upgrade
|
| Operating Cash Flow Growth | 50.18% | 14.04% | -19.90% | 41.26% | 25.48% | 96.66% | Upgrade
|
| Capital Expenditures | -13,513,846 | -13,373,601 | -18,814,537 | -8,888,674 | -3,047,601 | -2,878,284 | Upgrade
|
| Sale of Property, Plant & Equipment | 705,451 | 419,827 | 142,984 | 341,151 | 280,093 | 344,845 | Upgrade
|
| Cash Acquisitions | -83,070 | -83,070 | -4,330,584 | - | - | -1,838 | Upgrade
|
| Investment in Securities | -272,247 | -1,464,483 | -10,181,389 | -264,381 | -114,595 | -500 | Upgrade
|
| Other Investing Activities | 1,409,195 | 298,796 | -256,247 | -1,589,388 | -276,894 | -55,621 | Upgrade
|
| Investing Cash Flow | -11,754,517 | -14,202,531 | -33,439,773 | -10,401,292 | -3,158,997 | -2,594,328 | Upgrade
|
| Short-Term Debt Issued | - | 1,077,810 | 162,000 | 888,024 | 480,500 | 2,208,666 | Upgrade
|
| Long-Term Debt Issued | - | 8,693,486 | 19,680,414 | 114,083 | - | - | Upgrade
|
| Total Debt Issued | 10,524,204 | 9,771,296 | 19,842,414 | 1,002,107 | 480,500 | 2,208,666 | Upgrade
|
| Short-Term Debt Repaid | - | -977,000 | -259,860 | -90,252 | -1,006,534 | -2,306,840 | Upgrade
|
| Long-Term Debt Repaid | - | -9,842,161 | -4,775,114 | -9,207,528 | -3,621,190 | -4,407,725 | Upgrade
|
| Total Debt Repaid | -12,529,035 | -10,819,161 | -5,034,974 | -9,297,780 | -4,627,724 | -6,714,565 | Upgrade
|
| Net Debt Issued (Repaid) | -2,004,831 | -1,047,865 | 14,807,440 | -8,295,673 | -4,147,224 | -4,505,899 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -3,191,273 | - | - | Upgrade
|
| Common Dividends Paid | -8,118,087 | -8,118,087 | -25,001,255 | -6,365,326 | -3,013,150 | -3,639,490 | Upgrade
|
| Other Financing Activities | -344,400 | -302,221 | -2,036,221 | -801,007 | -259,464 | 311,135 | Upgrade
|
| Financing Cash Flow | -10,467,318 | -9,468,173 | -12,230,036 | -18,653,279 | -7,419,838 | -7,834,254 | Upgrade
|
| Foreign Exchange Rate Adjustments | 148,473 | 121,750 | -361,943 | 1,122,758 | 117,148 | 279,407 | Upgrade
|
| Net Cash Flow | 7,865,417 | 6,495,910 | -19,684,904 | 4,959,772 | 12,823,167 | 8,407,913 | Upgrade
|
| Free Cash Flow | 16,424,933 | 16,671,263 | 7,532,311 | 24,002,911 | 20,237,253 | 15,678,804 | Upgrade
|
| Free Cash Flow Growth | 505.23% | 121.33% | -68.62% | 18.61% | 29.07% | 7203.30% | Upgrade
|
| Free Cash Flow Margin | 12.05% | 12.40% | 5.86% | 19.42% | 25.47% | 25.98% | Upgrade
|
| Free Cash Flow Per Share | 4522.52 | 4590.35 | 2073.98 | 6490.06 | 5425.34 | 4203.28 | Upgrade
|
| Cash Interest Paid | 2,770,630 | 2,757,512 | 2,098,038 | 723,611 | 752,847 | 1,342,062 | Upgrade
|
| Cash Income Tax Paid | 8,901,564 | 8,409,941 | 8,700,565 | 6,036,888 | 2,621,454 | 3,305,628 | Upgrade
|
| Levered Free Cash Flow | 13,918,185 | 12,829,793 | 6,937,567 | 19,766,720 | 18,396,941 | 14,337,661 | Upgrade
|
| Unlevered Free Cash Flow | 14,773,909 | 13,722,431 | 7,294,557 | 19,945,925 | 18,666,450 | 14,787,210 | Upgrade
|
| Change in Net Working Capital | 683,704 | 1,461,043 | 1,728,175 | -2,400,059 | -3,800,128 | -2,830,709 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.