PT Hero Supermarket Tbk
IDX:HERO.JK
670 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 16,128 | 74,799 | -1,125 | -176,741 | -125,918 | -45,692 | -72,911 | -82,026 | -107,067 | -51,223 | -67,428 | -216,095 | -196,545 | -549,240 | -1,646 | -875,142 | -137,384 | -158,517 | -43,559 | 77,318 | -14,582 | 11,420 | -3,520 | -1,336,370 | 51,885 | 38,426 | -4,130 | -261,808 | -983 | 77,578 | -6,193 | 75,618 | 25,066 | 55,303 | -35,399 | -113,328 | 841 | 1,599 | -33,190 | -9,258 | -41,739 | 39,408 | 55,344 | 452,406 | 97,629 | 65,866 | 55,237 | 80,708 | 82,355 | 69,020 | 70,645 | 85,503 | 80,436 | 52,107 | 55,540 |
Depreciation & Amortization
| 81,990 | 80,898 | 82,284 | 90,288 | 87,436 | 95,742 | 86,399 | 67,156 | 82,006 | 86,444 | 88,440 | 563,690 | 84,115 | 62,219 | 72,815 | 158,995 | 100,379 | 111,897 | 110,515 | 5,190 | 66,490 | 33,731 | 113,347 | 115,250 | 105,700 | 108,754 | 110,001 | 106,342 | 104,512 | 104,426 | 104,786 | 95,815 | 106,009 | 108,077 | 108,442 | 114,719 | 109,498 | 107,058 | 107,814 | 122,004 | 85,118 | 94,284 | 85,815 | 62,769 | 76,773 | 78,788 | 67,979 | 65,662 | 62,599 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -124,369 | 258,887 | -180,565 | 380,801 | 208,915 | -145,160 | -86,399 | 14,870 | 25,061 | -35,221 | -21,012 | 216,095 | 196,545 | 549,240 | 1,646 | 875,142 | 137,384 | 158,517 | 43,559 | -77,318 | 14,582 | -11,420 | 3,520 | 1,336,370 | -51,885 | -38,426 | 4,130 | 261,808 | 983 | -77,578 | 6,193 | -75,618 | -25,066 | -55,303 | 35,399 | 113,328 | -841 | -1,599 | 33,190 | 9,258 | 41,739 | -39,408 | -55,344 | -452,406 | -97,629 | -65,866 | -55,237 | -80,708 | -82,355 | -69,020 | -70,645 | -85,503 | -80,436 | -52,107 | -55,540 |
Operating Cash Flow
| -26,251 | 252,788 | -181,690 | 294,348 | 170,433 | -95,110 | -72,911 | -14,870 | -25,061 | 35,221 | 88,440 | 147,073 | -10,561 | -812,191 | -75,574 | 286,936 | -262,371 | -307,997 | 13,119 | 236,274 | -16,032 | -20,045 | -189,429 | 523,026 | -388,827 | 323,613 | 49,078 | 265,166 | -411,445 | 619,783 | 68,764 | 289,817 | 113,634 | 54,725 | 107,677 | 232,541 | 6,552 | 211,575 | 211,911 | 137,716 | -188,991 | -161,170 | 94,760 | -35,195 | 254,233 | 39,692 | -158,149 | 399,239 | 80,959 | 18,220 | 61,293 | 108,357 | 308,872 | 125,465 | 66,803 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -1,091 | -37,223 | -16,317 | -49,740 | -9,434 | -50,838 | -81,113 | -63,088 | -59,299 | -77,274 | -74,878 | -228,444 | -76,120 | -81,644 | -77,275 | -79,778 | 384,541 | -256,681 | -234,456 | -150,499 | -83,833 | -64,748 | -70,562 | -40,597 | -49,401 | -68,308 | -79,128 | -100,065 | -115,289 | -115,235 | -171,475 | -120,715 | -76,338 | -104,215 | -107,418 | -98,465 | -87,715 | -131,403 | -158,828 | -179,865 | -285,073 | -485,974 | -435,227 | -350,017 | -414,205 | -331,679 | -225,650 | -527,376 | -168,045 | -292,462 | -151,058 | -218,646 | -152,232 | -75,152 | -73,882 |
Acquisitions Net
| 15,711 | 185,374 | 178,073 | 34,489 | -886 | 18,651 | 425,380 | 244,820 | 217,313 | 115 | 749 | 0 | 358,654 | 16,339 | 29,362 | 7,176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 185,318 | 178,049 | 40,041 | -9,678 | 18,823 | 405,327 | 217,068 | 220,437 | -3,009 | 749 | 1,077 | 358,654 | 16,339 | 29,362 | 7,176 | -59,253 | 68,877 | 7,955 | 10,104 | 10,765 | 3,048 | 3,842 | 809 | 718 | 1,362 | 442 | 937 | 1,675 | 200 | 172 | 101,931 | 8,150 | 17,880 | 354 | 768 | 746 | 1,026 | 359 | 924 | 1,023 | 30,390 | 360 | 436,086 | 974 | 900 | 617 | 410 | 691 | 943 | 1,375 | 482 | 399 | 558 | 267 |
Investing Cash Flow
| -7,339 | 148,151 | 161,756 | -15,251 | -10,320 | -32,187 | 344,267 | 181,732 | 158,014 | -77,159 | -74,129 | -227,367 | 282,534 | -65,305 | -47,913 | -72,602 | 325,288 | -187,804 | -226,501 | -140,395 | -73,068 | -61,700 | -66,720 | -39,788 | -48,683 | -66,946 | -78,686 | -99,128 | -113,614 | -115,035 | -171,303 | -18,784 | -68,188 | -86,335 | -107,064 | -97,697 | -86,969 | -130,377 | -158,469 | -178,941 | -284,050 | -455,584 | -434,867 | 86,069 | -413,231 | -330,779 | -225,033 | -526,966 | -167,354 | -291,519 | -149,683 | -218,164 | -151,833 | -74,594 | -73,615 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -4,144 | -420,264 | -62,700 | -87,410 | -91,212 | -55,800 | -149,121 | -154,381 | -135,000 | -155,000 | -520,000 | -134,352 | -99,571 | -710,000 | -275,000 | -200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150,000 | -100,000 | -300,000 | -160,312 | 0 | -39,688 | 0 | 0 | 0 | 0 | 0 | -1,573,550 | -975,000 | -850,000 | -1,095,000 | -1,395,000 | -840,000 | -900,000 | -475,000 | -175,000 | -175,000 | -150,000 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| 0 | -420,264 | 62,700 | -134,908 | -85,502 | 175,014 | -99,195 | 99,149 | 147,378 | 713 | 478,128 | 170,219 | -146,581 | 611,154 | 267,508 | 646 | 50,000 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,000 | -100,000 | 250,000 | 50,000 | 0 | -39,688 | 150,000 | 150,000 | 0 | 0 | 0 | -16,484 | 4,169,940 | 1,100,000 | 1,467,380 | 1,431,320 | 1,184,850 | 950,000 | 550,000 | 175,000 | 125,000 | 50,000 |
Financing Cash Flow
| -4,144 | -449,587 | 41,833 | -222,318 | -176,714 | 119,214 | -248,316 | -55,232 | 12,378 | 713 | 478,128 | 170,219 | -146,581 | 611,154 | 267,508 | 646 | 50,000 | 200,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -150,000 | -100,000 | -50,000 | -110,312 | 0 | -39,688 | 150,000 | 150,000 | 0 | 0 | 0 | -1,587,183 | 3,194,940 | 250,000 | 372,380 | 36,320 | 344,850 | 50,000 | 75,000 | -175,000 | -50,000 | -100,000 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -66 | 599 | -730 | -1,311 | 1,342 | -36,499 | 127 | 20 | 70,999 | -586,979 | -465 | -211 | 0 | 0 | 118 | 0 | 0 | 0 | -14 | -110 | 93 | -41 | -228 | -8 | 162 | -12 | 41 | 17 | -104 | 68 | 434 | 36 | 412 | -485 | -692 | 1,502 | 184 | 588 | 869 | -75 | 1,336 | -1,349 | 956 | 2,843 | 191 | -40 | 5 | 43 | 179 | 106 | 80 | -438 | -135 | -83 |
Net Change In Cash
| -39,034 | -48,714 | 22,498 | 53,373 | -17,912 | -6,741 | -13,459 | -40,050 | 36,893 | 29,774 | -94,540 | 89,460 | 125,181 | -285,457 | 144,021 | 215,098 | 112,917 | -295,801 | -213,382 | 95,865 | -89,210 | -81,652 | -256,190 | 483,010 | -437,518 | 256,829 | -29,620 | 166,079 | -525,042 | 504,644 | -102,471 | 271,283 | 45,482 | -181,198 | -99,872 | 84,152 | -189,227 | 41,694 | 14,342 | 109,644 | -323,116 | -615,418 | -341,456 | 51,830 | -1,743,338 | 2,904,044 | -133,222 | 244,658 | -50,032 | 71,730 | -38,284 | -34,727 | -18,399 | 736 | -106,895 |
Cash At End Of Period
| 53,497 | 92,531 | 141,245 | 119,482 | 62,698 | 80,610 | 87,351 | 100,810 | 140,860 | 103,967 | 74,193 | 168,733 | 79,273 | -45,908 | 239,549 | -13,255 | -228,353 | -341,270 | -45,469 | 167,913 | 72,048 | 161,258 | 242,910 | 499,100 | 16,090 | 453,608 | 196,779 | 226,399 | 60,320 | 585,362 | 80,718 | 183,189 | -88,094 | -133,576 | 47,622 | 147,494 | 63,342 | 252,569 | 210,875 | 156,845 | 47,201 | 370,317 | 985,735 | 1,327,191 | 1,275,361 | 3,018,699 | 114,655 | 247,877 | 3,219 | 53,251 | -18,479 | 19,805 | 54,532 | 72,931 | 72,195 |