PT Darma Henwa Tbk (IDX:DEWA)
Indonesia
· Delayed Price · Currency is IDR 151.00
+4.00 (2.72%)
May 9, 2025, 4:13 PM WIB
PT Darma Henwa 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 | 77,246 | 16,335 | 35,295 | -248,739 | 15,481 | 22,842 | Upgrade
|
| Depreciation & Amortization | 729,121 | 729,121 | 881,193 | 1,154,897 | 774,039 | 615,472 | Upgrade
|
| Other Operating Activities | 92,537 | -132,175 | 193,345 | -662,457 | 171,002 | -53,549 | Upgrade
|
| Operating Cash Flow | 898,904 | 613,281 | 1,109,832 | 243,701 | 960,522 | 584,764 | Upgrade
|
| Operating Cash Flow Growth | -9.51% | -44.74% | 355.41% | -74.63% | 64.26% | - | Upgrade
|
| Capital Expenditures | -2,259,403 | -1,435,981 | -186,769 | -241,616 | -226,402 | -332,615 | Upgrade
|
| Sale of Property, Plant & Equipment | 435.55 | 435.55 | - | 740.05 | - | - | Upgrade
|
| Other Investing Activities | 53,307 | 51,319 | -55,960 | 106,620 | -2,904 | 2,514 | Upgrade
|
| Investing Cash Flow | -2,205,661 | -1,384,226 | -242,729 | -134,256 | -229,305 | -330,101 | Upgrade
|
| Long-Term Debt Issued | - | 2,041,636 | 1,048,288 | 1,014,338 | 961,673 | 703,364 | Upgrade
|
| Long-Term Debt Repaid | - | -1,018,407 | -1,642,714 | -1,625,942 | -1,579,310 | -1,155,853 | Upgrade
|
| Total Debt Repaid | -654,671 | -1,018,407 | -1,642,714 | -1,625,942 | -1,579,310 | -1,155,853 | Upgrade
|
| Net Debt Issued (Repaid) | 1,763,983 | 1,023,229 | -594,426 | -611,604 | -617,638 | -452,489 | Upgrade
|
| Other Financing Activities | -469,641 | -292,609 | -178,665 | 195,709 | -44,058 | -51,221 | Upgrade
|
| Financing Cash Flow | 1,294,343 | 730,619 | -773,091 | -415,895 | -661,696 | -503,709 | Upgrade
|
| Foreign Exchange Rate Adjustments | -12,206 | - | -11,059 | 296,873 | -24,300 | 141,603 | Upgrade
|
| Net Cash Flow | -24,619 | -40,326 | 82,953 | -9,578 | 45,222 | -107,443 | Upgrade
|
| Free Cash Flow | -1,360,499 | -822,700 | 923,063 | 2,085 | 734,121 | 252,149 | Upgrade
|
| Free Cash Flow Growth | - | - | 44178.51% | -99.72% | 191.15% | - | Upgrade
|
| Free Cash Flow Margin | -22.07% | -13.64% | 12.52% | 0.03% | 15.97% | 5.97% | Upgrade
|
| Free Cash Flow Per Share | -51.22 | -37.65 | 42.24 | 0.10 | 33.59 | 11.54 | Upgrade
|
| Cash Interest Paid | 68,646 | 52,194 | 160,392 | 116,939 | 111,688 | 133,115 | Upgrade
|
| Cash Income Tax Paid | 232,814 | 295,856 | 243,798 | 44,494 | -315,166 | -472,921 | Upgrade
|
| Levered Free Cash Flow | -3,040,151 | -1,028,744 | 919,866 | 1,105,166 | 1,341,780 | -293,868 | Upgrade
|
| Unlevered Free Cash Flow | -2,972,046 | -978,805 | 1,017,658 | 1,226,082 | 1,435,553 | -204,783 | Upgrade
|
| Change in Net Working Capital | 1,606,693 | 359,126 | -199,766 | -455,061 | -690,296 | 458,976 | Upgrade
|
Updated Dec 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.