PT Delta Dunia Makmur Tbk
IDX:DOID.JK
492 (IDR) • At close February 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||
Net Income
| 36.01 | 28.639 | 0.281 | -23.436 | 20.481 | 75.643 | 46.747 | 37.089 | -8.307 | 15.47 | -29.37 | -15.256 | -16.933 | -17.405 | -16.987 | 0.368 | 0.96 | 0.405 |
Depreciation & Amortization
| 257.881 | 1.771 | 149.998 | 141.98 | 145.919 | 132.362 | 108.076 | 93.769 | 98.385 | 105.528 | 122.252 | 181.491 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0.008 | 0.652 | 1.987 | 2.761 | 2.774 | 0.387 | 0.933 | 0.271 | 0.46 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 45.851 | -30.41 | -6.125 | 85.332 | -31.378 | -75.643 | -46.747 | -37.089 | 8.307 | -15.47 | 29.37 | 15.256 | 16.933 | 17.405 | 16.987 | -0.368 | -0.96 | -0.405 |
Operating Cash Flow
| 339.743 | 30.41 | 144.154 | 203.884 | 135.674 | 173.867 | 162.26 | 189.899 | 118.514 | 77.253 | 222.878 | 85.333 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | ||||||||||||||||||
Investments In Property Plant And Equipment
| -127.493 | -190.738 | -206.412 | -22.628 | -114.182 | -260.743 | -112.924 | -39.847 | -46.329 | -40.396 | -23.224 | -137.519 | -127.793 | -103.83 | -16.769 | 0 | 0 | -0.096 |
Acquisitions Net
| -4 | -4.716 | -99.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.104 | 3.479 | 0 | -184.647 | 0 | 0 | 0 |
Purchases Of Investments
| -25 | -16.869 | -29.649 | 0 | -9.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.738 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 16.025 | 0 | 10.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.21 | 11.843 | 0 | 0 | 0 |
Other Investing Activites
| -3.021 | 14.883 | 4.708 | 2.445 | 73.145 | 99.708 | 50.002 | 3.97 | 2.735 | -17.251 | 11.742 | 11.06 | 18.738 | 7.774 | 11.682 | 43.924 | -4.221 | -4.008 |
Investing Cash Flow
| -159.514 | -181.416 | -330.966 | -9.532 | -50.277 | -161.035 | -62.922 | -35.877 | -43.595 | -57.647 | -11.481 | -138.564 | -105.577 | -92.846 | -178.63 | 43.924 | -4.221 | -4.105 |
Financing Activities: | ||||||||||||||||||
Debt Repayment
| 288.625 | 25.025 | 361.343 | -71.306 | -65.892 | -14.98 | -103.8 | -127.521 | -37.569 | -107.135 | -53.609 | -17.461 | 89.628 | 43.492 | 278.452 | 4.3 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0.02 | 0 | 0.122 | 1.396 | 0 | 0 | 0 | 0 | 0 | 0 | 137.586 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| -12.588 | -22.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.012 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -7 | -5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -100.108 | -103.789 | -91.889 | -95.686 | 0 | 0 | 0 | -31.776 | -39.351 | -52.948 | 0 | -85.286 | -55.529 | -13.285 | -7.968 | -0.644 | 21.941 | 4.15 |
Financing Cash Flow
| 168.929 | -106.181 | 269.473 | -166.992 | -65.77 | -13.584 | -98.688 | -158.573 | -76.739 | -159.679 | -53.178 | -102.759 | 159.759 | -34.163 | 270.484 | -49.619 | 21.941 | 4.15 |
Other Information: | ||||||||||||||||||
Effect Of Forex Changes On Cash
| 0.87 | -7.812 | -0.319 | -2.845 | 1.25 | -0.144 | -0.083 | 0.869 | -2.657 | -0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 350.028 | -46.244 | 82.341 | 24.515 | 20.878 | -0.896 | 0.567 | -3.682 | -4.477 | -140.176 | 158.218 | -155.989 | 152.664 | 0.715 | 57.502 | -7.012 | 5.972 | 1.852 |
Cash At End Of Period
| 498.125 | 148.097 | 194.341 | 112 | 87.485 | 66.607 | 67.503 | 66.935 | 70.618 | 75.094 | 215.271 | 57.052 | 213.277 | 60.229 | 57.561 | 0.05 | 8.309 | 2.443 |