PT PINAGO UTAMA Tbk (IDX:PNGO)
Indonesia
· Delayed Price · Currency is IDR 1,755.00
0.00 (0.00%)
May 9, 2025, 3:48 PM WIB
PT PINAGO UTAMA 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 | 2017 - 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 | 2017 - 2019 |
| Net Income | 220,333 | 220,333 | 191,350 | 173,128 | 187,706 | 81,073 | Upgrade
|
| Depreciation & Amortization | 63,760 | 63,760 | 66,656 | 63,639 | 61,935 | 64,352 | Upgrade
|
| Other Operating Activities | 21,118 | -127,095 | 105,819 | -36,318 | -27,031 | -6,012 | Upgrade
|
| Operating Cash Flow | 305,211 | 156,998 | 363,825 | 200,450 | 222,610 | 139,412 | Upgrade
|
| Operating Cash Flow Growth | 6.03% | -56.85% | 81.50% | -9.96% | 59.68% | -18.55% | Upgrade
|
| Capital Expenditures | -153,329 | -156,997 | -155,348 | -82,955 | -114,064 | -72,743 | Upgrade
|
| Sale of Property, Plant & Equipment | 2,246 | 1,824 | 1,038 | 2,368 | 3,355 | 4,874 | Upgrade
|
| Other Investing Activities | 15,092 | 14,742 | 1,395 | 15,805 | 11,604 | 663.88 | Upgrade
|
| Investing Cash Flow | -135,991 | -140,432 | -152,915 | -64,783 | -99,106 | -67,204 | Upgrade
|
| Long-Term Debt Issued | - | 100,000 | - | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -50,869 | -152,834 | -30,203 | -41,864 | -122,748 | Upgrade
|
| Net Debt Issued (Repaid) | -108,976 | 49,131 | -152,834 | -30,203 | -41,864 | -122,748 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 39,063 | Upgrade
|
| Common Dividends Paid | -71,875 | -71,875 | -101,563 | -93,750 | -79,688 | -40,000 | Upgrade
|
| Other Financing Activities | -150 | -150 | - | - | - | -2,242 | Upgrade
|
| Financing Cash Flow | -181,001 | -22,894 | -254,397 | -123,953 | -121,552 | -125,927 | Upgrade
|
| Net Cash Flow | -11,781 | -6,328 | -43,487 | 11,714 | 1,953 | -53,719 | Upgrade
|
| Free Cash Flow | 151,882 | 0.84 | 208,477 | 117,494 | 108,546 | 66,670 | Upgrade
|
| Free Cash Flow Growth | 26.05% | -100.00% | 77.44% | 8.24% | 62.81% | -0.75% | Upgrade
|
| Free Cash Flow Margin | 6.50% | 0.00% | 10.23% | 5.78% | 5.20% | 4.41% | Upgrade
|
| Free Cash Flow Per Share | 194.23 | 0.00 | 266.85 | 150.39 | 138.94 | 98.47 | Upgrade
|
| Cash Interest Paid | 40,028 | 40,028 | 41,055 | 52,010 | 58,609 | 78,075 | Upgrade
|
| Cash Income Tax Paid | 59,858 | 59,858 | 64,254 | 73,663 | 10,202 | 14,211 | Upgrade
|
| Levered Free Cash Flow | 109,533 | -46,427 | 170,806 | 90,659 | 78,271 | 22,289 | Upgrade
|
| Unlevered Free Cash Flow | 134,283 | -21,410 | 196,465 | 123,165 | 114,901 | 71,086 | Upgrade
|
| Change in Net Working Capital | 10,879 | 142,013 | -102,103 | 35,957 | 22,179 | 37,378 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.