(FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (Q4)Dec 31, 2019 | (Q3)Sep 30, 2019 | (Q2)Jun 30, 2019 | (Q1)Mar 31, 2019 | (FY)Dec 31, 2018 | (Q4)Dec 31, 2018 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | 27.80%156.26B | 1,540.19%122.27B | -77.30%7.45B | 175.72%32.84B | 354.05%14.13B | 187.29%15.62B | -8.44%-13.67B | 325.29%16.48B | -150.98%-43.37B | -187.67%-5.56B |
Net profit before non-cash adjustment | 14.55%114.5B | 1,250.64%99.96B | 77.76%-8.69B | -775.24%-39.06B | -98.84%-16.25B | 36.38%-1.48B | -468.35%-12.8B | -433.09%-8.53B | -106.39%-4.46B | -545.08%-8.17B |
Total adjustment of non-cash items | 117.99%63.36B | 3.47%29.07B | 70.97%28.09B | 76.80%16.43B | 446.37%11.43B | -105.10%-280.23M | 50.35%3.15B | -63.08%1.85B | -66.76%9.29B | -115.15%-3.3B |
-Depreciation and amortization | 4.19%40.88B | 95.24%39.24B | 0.08%20.1B | -2.86%20.08B | 17.10%5.49B | -8.69%4.89B | -8.31%4.86B | -9.14%4.84B | -4.42%20.67B | -11.68%4.69B |
-Reversal of impairment losses recognized in profit and loss | 135.98%13.11B | -31.41%5.56B | 177.62%8.1B | 180.44%2.92B | 175.99%2.76B | --0 | --0 | --161.48M | -339.95%-3.63B | -390.71%-3.63B |
-Assets reserve and write-off | 1,116.43%6.42B | -44.49%527.68M | 132.27%950.61M | -79.72%409.27M | -53.75%409.27M | --0 | --0 | ---- | --2.02B | --884.89M |
-Disposal profit | -947.34%-4.33B | 124.61%511.03M | 18.46%-2.08B | -732.28%-2.55B | -286.79%-1.74B | -174.61%-416.04M | -79.65%63.86M | -2,037.96%-371.51M | -226.30%-305.94M | -105.70%-450.83M |
-Net exchange gains and losses | 499.24%14.02B | -284.95%-3.51B | 198.96%1.9B | -198.97%-1.92B | 239.86%2B | -231.22%-3.43B | 112.12%229.82M | -127.28%-724.04M | -82.21%1.94B | -147.95%-1.43B |
-Pension and employee benefit expenses | -259.09%-9.97B | -22.29%6.26B | 37.76%8.06B | 11.14%5.85B | ---- | ---- | ---- | ---- | -22.84%5.26B | ---- |
-Other non-cash items | 116.51%3.22B | -118.27%-19.52B | -6.91%-8.94B | 49.81%-8.37B | 61.36%-3.33B | 42.85%-1.32B | 27.30%-2.01B | 30.49%-2.06B | -26.76%-16.67B | -247.36%-8.63B |
Changes in working capital | -219.96%-21.61B | 43.49%-6.75B | -121.54%-11.95B | 215.08%55.47B | 220.37%18.94B | 182.50%17.38B | 77.87%-4.02B | 255.73%23.17B | -278.23%-48.2B | 134.21%5.91B |
-Change in receivables | 10.08%-12.11B | -238.45%-13.47B | -33.50%9.73B | 219.03%14.63B | 295.35%12.43B | 78.34%-2.2B | 52.27%3.72B | -62.56%674.1M | -240.53%-12.29B | -458.30%-6.36B |
-Change in inventory | -298.37%-40.38B | 257.90%20.35B | -147.16%-12.89B | 283.74%27.33B | -106.05%-2.1B | 160.09%18.82B | 73.73%-2.99B | 296.67%13.6B | -273.11%-14.88B | 1,186.24%34.73B |
-Change in prepaid assets | 64.24%-354.1M | -247.01%-990.13M | -58.16%673.5M | 174.61%1.61B | 234.10%2.32B | 71.01%-35.36M | -769.57%-609.91M | 84.47%-61.93M | -1,311.32%-2.16B | -324.37%-1.73B |
-Change in payables | 388.54%35.05B | -287.03%-12.15B | -121.11%-3.14B | 290.19%14.87B | 135.25%7.15B | -96.08%805.46M | 56.15%-3.1B | 1,081.61%10.01B | 60.73%-7.82B | -51.00%-20.28B |
-Provision for loans, leases and other losses | 42.25%-1.72B | 52.95%-2.97B | -113.33%-6.32B | 73.22%-2.96B | ---- | ---- | ---- | ---- | -10.37%-11.07B | ---- |
-Changes in other current assets | ---- | ---- | ---- | ---- | ---- | ---8.11M | 53.94%-1.05B | 87.38%-1.05B | ---- | ---- |
-Changes in other current liabilities | -184.91%-2.1B | --2.47B | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | 22.99%-58.33M | -75.75M | ||||||||
Interest received (cash flow from operating activities) | 0.64%1.96B | 32.18%1.95B | -50.54%1.48B | -41.48%2.98B | -40.44%642.58M | -50.80%507.87M | -34.66%922.59M | -42.19%909.59M | -33.29%5.1B | -36.06%1.08B |
Tax refund paid | -331.69%-30.81B | -148.18%-7.14B | 394.81%14.81B | 74.89%-5.03B | 99.97%-1.01M | 99.97%-1.23M | 87.03%-1.26B | -47.18%-3.77B | -435.44%-20.02B | 41.26%-3.55B |
Other operating cash inflow (outflow) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating cash flow | 8.84%127.35B | 392.78%117.01B | -22.91%23.74B | 152.84%30.8B | 283.93%14.77B | 176.50%16.13B | 32.95%-14B | 264.12%13.62B | -165.51%-58.29B | -503.40%-8.03B |
Investing cash flow | ||||||||||
Capital expenditures | 46.62%-9.06B | -3.29%-16.98B | 22.29%-16.44B | -56.32%-21.16B | -70.55%-5.05B | -93.64%-6.93B | -8.26%-5.13B | -79.48%-4.04B | -11.58%-13.54B | 21.61%-2.96B |
Net PPE purchase and sale | 62.46%-30.17B | -241.81%-80.36B | 5.71%-23.51B | -84.08%-24.93B | -305.73%-9.24B | -16.16%-4.92B | -44.89%-4.77B | -60.54%-6B | 12.81%-13.54B | 72.43%-2.28B |
Net intangibles purchase and sale | 50.74%-94.61M | 94.97%-192.06M | -49.45%-3.82B | -332.80%-2.56B | -339.94%-2.64B | ---422K | ---- | ---- | 452.73%1.1B | --1.1B |
Net business purchase and sale | ---- | ---- | -18,812.19%-66.68B | ---352.55M | --0 | --0 | ---352.55M | ---- | --0 | --0 |
Net investment product transactions | -787.04%-33.49B | 28.97%-3.78B | -393.47%-5.32B | --1.81B | ---1K | --0 | --0 | --1.81B | --0 | --0 |
Net changes in other investments | ---- | ---- | ---- | ---- | ---- | ---272.52M | --1.78M | ---- | ---- | ---- |
Investing cash flow | 28.12%-72.82B | 12.49%-101.31B | -145.32%-115.76B | -81.62%-47.19B | -302.16%-16.66B | -55.14%-12.12B | -27.64%-10.26B | -37.42%-8.23B | 12.31%-25.98B | 78.96%-4.14B |
Financing cash flow | ||||||||||
Net issuance payments of debt | --0 | 82.48%-72M | -18.35%-410.91M | -105.25%-347.18M | ---- | ---- | ---- | ---- | ---169.15M | ---- |
Net common stock issuance | 32.37%-1.43B | ---2.12B | --0 | -30.46%-826.42M | --0 | ---81.39M | -51.61%-734.4M | 89.16%-10.63M | 94.67%-633.45M | 96.40%-50.96M |
Increase or decrease of lease financing | -4.70%-1.17B | 0.30%-1.12B | -19.23%-1.12B | ---942M | -360.37%-392.74M | -993.79%-195.79M | -1,289.40%-243.01M | 4.31%-110.47M | --0 | 232.98%150.84M |
Cash dividends paid | 35.71%-16.93B | ---26.33B | ---- | ---- | ---- | ---- | ---- | ---- | 63.88%-20.52B | --0 |
Cash dividends for minorities | ---- | ---- | ---- | 96.51%-147.5M | ---147.5M | --0 | --0 | --0 | ---4.23B | --0 |
Interest paid (cash flow from financing activities) | 30.13%-88.39M | 36.08%-126.51M | 26.82%-197.93M | -3,742.81%-270.46M | 34,417.42%297.53M | -14,893.23%-192.66M | -846.67%-16.05M | 86.27%-438K | 69.38%-7.04M | 83.35%-867K |
Net other fund-raising expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2.5B | --0 |
Financing cash flow | 34.08%-19.62B | -1,618.76%-29.77B | 31.64%-1.73B | 89.01%-2.53B | -740.92%-589.89M | 36.44%-469.84M | 95.35%-993.45M | 85.98%-121.54M | 66.62%-23.06B | 95.43%-70.15M |
Net cash flow | ||||||||||
Beginning cash position | -7.99%159.97B | -33.93%173.85B | -8.98%263.12B | -24.49%289.09B | -13.85%265.97B | -19.88%264.72B | -22.61%292.13B | -24.49%289.09B | 2.65%382.84B | -22.23%308.74B |
Current changes in cash | 348.12%34.9B | 85.00%-14.07B | -395.49%-93.75B | 82.37%-18.92B | 79.77%-2.48B | 111.94%3.54B | 49.80%-25.25B | 134.74%5.27B | -1,005.87%-107.33B | 36.35%-12.24B |
Effect of exchange rate changes | 4,453.53%8.34B | -95.91%183.24M | 163.58%4.48B | -151.92%-7.05B | 95.04%-367.71M | -128.72%-2.3B | -167.46%-2.16B | -122.76%-2.23B | -30.76%13.58B | -246.44%-7.41B |
End cash Position | 27.03%203.22B | -7.99%159.97B | -33.93%173.85B | -8.98%263.12B | -8.98%263.12B | -13.85%265.97B | -19.88%264.72B | -22.61%292.13B | -24.49%289.09B | -24.49%289.09B |
Free cash flow | 423.53%87.85B | 181.50%16.78B | -11.66%-20.59B | 78.44%-18.44B | 81.63%-2.44B | 114.78%4.28B | 17.36%-23.93B | 123.60%3.37B | -241.00%-85.51B | -26.77%-13.29B |
Currency Unit | IDR | IDR | IDR | IDR | IDR | IDR | IDR | IDR | IDR | IDR |
No Data
No Data