PT Telefast Indonesia Tbk
IDX:TFAS.JK
129 (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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| -5,501.477 | -4,707.56 | -1,933.535 | -379.489 | 1,120.916 | 121.192 | 26.602 | -244.495 | 1,218.249 | 1,164.751 | -107.004 | -11,779.751 | 23,637.169 | 12,766.654 | 2,003.161 | -3,896.308 | 3,298.767 | 4,684.466 | 2,398.333 | 3,634.998 | 7,449.827 | 2,096.4 | 5,681.664 | 6,947.885 | 5,108.005 |
Depreciation & Amortization
| 818.271 | 828.387 | 829.813 | 682.59 | 932.913 | 911.122 | 936.342 | 1,016.783 | 931.244 | 797.457 | 1,104.437 | 1,071.036 | 898.455 | 786.262 | 774.39 | 1,490.037 | 177.685 | 203.174 | 201.733 | 275.048 | 169.986 | 120.598 | 172.751 | 228.357 | 91.944 |
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 |
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 |
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 |
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 |
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 |
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 |
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 |
Other Non Cash Items
| 1,585.263 | -3,935.435 | 1,738.828 | 3,396.615 | -5,485.173 | -8,302.22 | -936.342 | -1,016.783 | -2,149.494 | -1,962.209 | -997.433 | 11,779.751 | -24,535.624 | -13,552.916 | -2,777.551 | 2,406.271 | -3,476.452 | -4,887.639 | -2,600.066 | -3,910.046 | -7,619.814 | -2,216.998 | -5,854.415 | -7,176.242 | -5,199.949 |
Operating Cash Flow
| -3,097.943 | -9,471.382 | -194.707 | 3,699.716 | -3,431.344 | -7,269.905 | 26.602 | -244.495 | 2,149.494 | 1,962.209 | 1,104.437 | -14,580.164 | 898.455 | 786.262 | 774.39 | 1,490.037 | 177.685 | 203.174 | 201.733 | 275.048 | 169.986 | 120.598 | 172.751 | 228.357 | 91.944 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.155 | -0.75 | 0 | -2.629 | -5.547 | -3.93 | -70.198 | 26,417.542 | -4,723.878 | -20,697.289 | -1,437.144 | -4,573.702 | -236.545 | -1,920.139 | -16.014 | -3,020.415 | -24.386 | -55.384 | -7.603 | -409.138 | -4,284.738 | -959.712 | -251.366 | -970.393 | -475.866 |
Acquisitions Net
| 0 | 0 | -5,841 | 25 | 0 | 0 | 0 | 4,000 | 0 | 0 | 0 | 750 | 0 | -750 | -7,640.1 | 868.5 | 331.5 | -331.5 | 0 | 0 | -700 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | 1,600 | -1,600 | 6,999.3 | 0 | 0 | -6,999.3 | 7,640.1 | -1,500 | -750 | -7,640.1 | 2,954.835 | -259.88 | -471.126 | -928.655 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,151 | 0 | 0 | 5,151 | -8,390.1 | 0 | 750 | 0 | 263.934 | 0 | 0 | 25,768.891 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0 | -5,841 | 1,600 | 0 | -1,600 | -0 | 5,848.3 | 0 | -1,851.3 | 0 | 6,000 | -4,600 | -1,350 | 7,640.1 | 304.826 | 2,763.934 | -1,200 | 25,768.891 | -30,763.536 | 4,664 | -4,664 | -48 | -3,060 | -60 |
Investing Cash Flow
| -2.155 | -0.75 | -5,841 | 1,622.371 | -5.547 | -3.93 | -1,670.198 | 32,265.842 | -4,723.878 | -20,697.289 | -3,285.444 | 1,426.298 | -6,336.545 | -2,670.139 | -7,656.114 | 1,371.679 | -284.266 | -1,726.51 | 24,832.634 | -31,172.674 | -320.738 | -5,623.712 | -251.366 | -4,030.393 | -475.866 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -4,506.233 | -132,891.47 | -1,512.553 | -3,186.389 | -160,314.631 | -177,370.7 | -198,588.624 | -161,941.974 | -217,776.244 | -259,768.053 | -154,289.438 | -152,786.475 | -194,830.682 | -159,437.449 | -137,994.328 | -126,473.557 | -133,726.276 | -180,111.375 | -157,216.055 | -12,851.508 | -217,894.853 | -133,898.05 | -134,558.65 | -69,311.919 | -165,085.644 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17,697.059 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -259.88 | -471.126 | -928.655 | -17,697.059 | 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 |
Other Financing Activities
| 8,035.818 | 13,484.817 | 7,249.288 | -1,096.163 | 148,765.483 | 184,931.458 | 197,736.51 | 136,220.542 | 235,751.183 | 261,430.959 | 160,017.126 | 168,545.311 | 178,759.15 | 166,487.746 | 144,802.828 | 115,378.837 | 132,947.726 | 160,068.273 | 156,112.897 | 72,020.507 | 265,223.11 | 148,962.07 | 160,224.657 | 57,445.382 | 150,317.768 |
Financing Cash Flow
| 3,529.585 | 8,918.258 | 5,509.657 | -4,590.349 | -11,549.148 | 7,560.758 | -852.114 | -25,721.432 | 17,974.939 | 1,662.906 | 5,727.688 | 15,758.836 | -16,071.532 | 7,050.297 | 6,808.5 | -11,094.72 | -778.55 | -20,043.102 | -1,103.158 | 41,471.94 | 47,328.256 | 15,064.02 | 25,666.007 | -11,866.537 | -14,767.876 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -0 | 0 | 0 | -10,237.818 | -5,010.473 | -24,002.871 | 15,243.236 | 10,459.943 | 0 | 13,736.704 | 8,896.621 | -6,367.01 | 7,756.463 | 5,964.412 | 14,137.621 | -23,322.516 | -30,650.061 | -7,505.704 | -8,654.598 | -22,778.209 | 0 | 13,377.922 |
Net Change In Cash
| 429.487 | -553.874 | -526.05 | 731.738 | -14,986.039 | 286.922 | -12,733.528 | 1,289.442 | -8,602.316 | -1,828.939 | 14,006.624 | 2,589.321 | -7,772.918 | 14,063.041 | -6,440.234 | -476.541 | 5,079.281 | -7,428.817 | 608.692 | -20,075.746 | 39,671.8 | 906.309 | 2,809.182 | 0 | -1,773.877 |
Cash At End Of Period
| 2,992.383 | 2,562.896 | 3,116.769 | 3,642.82 | 2,911.082 | 17,897.121 | 17,610.199 | 30,343.727 | 29,054.285 | 37,656.601 | 39,485.539 | 25,478.916 | 22,889.594 | 30,662.512 | 16,599.471 | 23,039.705 | 23,516.247 | 18,436.966 | 25,865.783 | 25,257.091 | 45,332.837 | 5,661.037 | 4,754.728 | 1,945.546 | 1,971.299 |