Midi Utama Indonesia Tbk (MIDI)

Jakarta
Currency in IDR
426
+10(+2.40%)
Closed

MIDI Cash Flow Statement

Advanced Cash Flow Statement
Collapse All
Period Ending:
2014
31/12
2015
31/12
2016
31/12
2017
31/12
2018
31/12
2019
31/12
2020
31/12
2021
31/12
2022
31/12
2023
31/12
Cash from Operations
aa.aaaa.aaaa.aaaa.aaaa.aa1,256,4341,132,5081,141,9711,587,1391,310,502
Cash from Operations Growth
Net Income
Depreciation & Amortization, Total
Amortization of Deferred Charges, Total
Other Non-Cash Items, Total
Change in Net Operating Assets
aa.aaaa.aaaa.aaaa.aaaa.aa+44.52%-9.86%+0.84%+38.98%-17.43%
aa.aaaa.aaaa.aaaa.aaaa.aa203,061200,272269,687398,918516,658
aa.aaaa.aaaa.aaaa.aaaa.aa297,140657,979722,511751,751824,700
aa.aaaa.aaaa.aaaa.aaaa.aa311,33327,63333,10944,66430,843
aa.aaaa.aaaa.aaaa.aaaa.aa444,900246,624116,664391,806-61,699
aa.aaaa.aaaa.aaaa.aaaa.aa-----
Cash from Investing
aa.aaaa.aaaa.aaaa.aaaa.aa-598,035-971,921-657,730-798,433-917,584
Cash from Investing Growth
Capital Expenditure
Sale of Property, Plant, and Equipment
Cash Acquisitions
Divestitures
Other Investing Activities
aa.aaaa.aaaa.aaaa.aaaa.aa-30.93%-62.52%+32.33%-21.39%-14.92%
aa.aaaa.aaaa.aaaa.aaaa.aa-287,471-572,935-422,762-540,332-693,112
aa.aaaa.aaaa.aaaa.aaaa.aa3,9871,9094,8417,7416,538
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-314,551-400,895-239,809-265,842-231,010
Cash from Financing
aa.aaaa.aaaa.aaaa.aaaa.aa-614,172-163,388-479,073-615,432-482,899
Cash from Financing Growth
Total Debt Issued
Short Term Debt Issued, Total
Long-Term Debt Issued, Total
Total Debt Repaid
Short Term Debt Repaid, Total
Long-Term Debt Repaid, Total
Issuance of Common Stock
Repurchase of Common Stock
Issuance of Preferred Stock
Repurchase of Preferred Stock
Common & Preferred Stock Dividends Paid
Special Dividend Paid
Other Financing Activities
Foreign Exchange Rate Adjustments
Miscellaneous Cash Flow Adjustments
aa.aaaa.aaaa.aaaa.aaaa.aa-38.06%+73.4%-193.21%-28.46%+21.53%
aa.aaaa.aaaa.aaaa.aaaa.aa629,700756,000350,000600,00010,282,429
aa.aaaa.aaaa.aaaa.aaaa.aa-248,000--10,282,429
aa.aaaa.aaaa.aaaa.aaaa.aa629,700508,000350,000600,000-
aa.aaaa.aaaa.aaaa.aaaa.aa-1,008,670-687,290-638,934-1,024,632-12,110,617
aa.aaaa.aaaa.aaaa.aaaa.aa-252,000--30,000-333,000-10,665,637
aa.aaaa.aaaa.aaaa.aaaa.aa-756,670-687,290-608,934-691,632-1,444,980
aa.aaaa.aaaa.aaaa.aaaa.aa----1,232,863
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-47,847-61,106-60,097-82,579-119,906
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-187,355-170,992-130,042-108,221232,332
aa.aaaa.aaaa.aaaa.aaaa.aa-----
aa.aaaa.aaaa.aaaa.aaaa.aa-----
Net Change in Cash
aa.aaaa.aaaa.aaaa.aaaa.aa44,227-2,8015,168173,274-89,981
Beginning Cash Balance
Ending Cash Balance
Levered Free Cash Flow
Levered Free Cash Flow Growth
Free Cash Flow Yield
aa.aaaa.aaaa.aaaa.aaaa.aa196,898241,125238,324243,492416,766
aa.aaaa.aaaa.aaaa.aaaa.aa241,125238,324243,492416,766326,785
aa.aaaa.aaaa.aaaa.aaaa.aa676,106.75593,260.38564,308.25866,358.38461,798
aa.aaaa.aaaa.aaaa.aaaa.aa+61.28%-12.25%-4.88%+53.53%-46.7%
aa.aaaa.aaaa.aaaa.aaaa.aa29.23%10.09%11.29%12.23%4.65%
* In Millions of IDR (except for per share items)