PT Medikaloka Hermina Tbk
IDX:HEAL.JK
1450 (IDR) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | |
---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||
Net Income
| 437,346 | 378,773 | 995,974 | 473,222 | 255,367 | 124,374 | 97,549 | 61,996 | 19,298 |
Depreciation & Amortization
| 734,470 | 124,809 | 435,261 | 294,920 | 226,859 | 203,324 | 164,198 | 134,816 | 97,644 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 147,839 | -503,582 | 425,101 | 358,343 | 90,354 | -124,374 | -97,549 | -61,996 | -19,298 |
Operating Cash Flow
| 1,319,655 | 503,582 | 1,856,336 | 1,126,485 | 572,580 | 241,671 | 465,081 | 362,845 | 255,710 |
Investing Activities: | |||||||||
Investments In Property Plant And Equipment
| -1,680,364 | -1,129,010 | -1,213,544 | -889,652 | -575,942 | -764,162 | -696,308 | -487,920 | -452,657 |
Acquisitions Net
| 2,498 | 1,304 | 560 | 893 | 2,056 | 1,273 | 259 | 30,000 | 2,138 |
Purchases Of Investments
| 0 | -115 | -121,390 | -121,157 | -12,566 | -113,493 | -747,010 | 0 | 0 |
Sales Maturities Of Investments
| 0 | -1,189 | 120,830 | -893 | -2,056 | 0 | 0 | 30,000 | 0 |
Other Investing Activites
| -89,002 | -91,695 | 32,065 | -25,370 | -17,159 | -3,293 | -18,347 | 2,968 | 1,595 |
Investing Cash Flow
| -1,677,866 | -1,220,705 | -1,181,479 | -1,036,179 | -605,667 | -880,948 | -1,461,665 | -454,952 | -451,062 |
Financing Activities: | |||||||||
Debt Repayment
| -521,794 | -379,093 | -99,462 | -538,537 | -530,881 | -910,427 | -106,225 | -66,680 | -32,858 |
Common Stock Issued
| 49,015 | 67,434 | 0 | 20,000 | 0 | 1,300,109 | 315,600 | 175,000 | 77,100 |
Common Stock Repurchased
| -4,077 | -163,383 | -228,932 | -60,592 | 0 | 0 | 911,874 | 0 | 0 |
Dividends Paid
| -101,442 | -86,664 | -73,517 | -35,569 | -32,703 | 0 | -52,352 | -36,070 | -27,370 |
Other Financing Activities
| -26,814 | 403,102 | -49,929 | 795,714 | 886,125 | 230,969 | 46,943 | 104,208 | 153,289 |
Financing Cash Flow
| 438,476 | -158,604 | -252,916 | 181,016 | 322,541 | 620,651 | 1,115,840 | 176,458 | 170,161 |
Other Information: | |||||||||
Effect Of Forex Changes On Cash
| 0 | 364,156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 80,265 | -511,571 | 421,941 | 271,322 | 289,454 | -18,626 | 119,256 | 84,351 | -25,191 |
Cash At End Of Period
| 855,212 | 774,947 | 1,286,518 | 864,577 | 593,255 | 303,801 | 322,427 | 203,171 | 118,820 |