PT Victoria Care Indonesia Tbk
IDX:VICI.JK
625 (IDR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
---|---|---|---|---|---|---|---|
Operating Activities: | |||||||
Net Income
| 178,455.166 | 97,639.054 | 177,275.878 | 148,365.916 | 111,762.631 | 65,314.877 | 67,133.136 |
Depreciation & Amortization
| 30,783.368 | 29,599.563 | 30,752.915 | 27,944.714 | 13,274.221 | 6,687.87 | 6,014.033 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 29,004.586 | -29,599.563 | -113,434.779 | -88,077.55 | -52,052.671 | -72,002.747 | -73,147.169 |
Operating Cash Flow
| 238,243.12 | 97,639.054 | 94,594.014 | 88,233.08 | 72,984.18 | 6,687.87 | 6,014.033 |
Investing Activities: | |||||||
Investments In Property Plant And Equipment
| -51,162.894 | -24,041.41 | -17,125.142 | -76,149.97 | -78,142.137 | -40,198.148 | -29,886.727 |
Acquisitions Net
| 0 | 1,295.308 | 3,686.485 | 177.75 | 1,102.5 | 1,037 | 440.72 |
Purchases Of Investments
| 0 | 0 | -2,258.311 | 0 | 0 | 0 | -25,000 |
Sales Maturities Of Investments
| 0 | 0 | -1,428.174 | 0 | 0 | 25,000 | 0 |
Other Investing Activites
| 946.743 | -3,263.503 | 1,428.174 | -35,554.895 | 18,415.161 | 86,932.571 | -78,188.766 |
Investing Cash Flow
| -50,216.151 | -22,746.102 | -15,696.968 | -75,972.22 | -58,624.476 | 46,734.422 | -108,075.493 |
Financing Activities: | |||||||
Debt Repayment
| -8,447.893 | -8,076.882 | -13,601.89 | -12,318.113 | 6,241.175 | -80,386.871 | -10,297.979 |
Common Stock Issued
| 0 | 0 | -1,525.774 | 100,800 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -60,372 | -46,956 | -57,018 | -25,000 | 0 | -25,000 | 0 |
Other Financing Activities
| -55,055.314 | -46,848.914 | -17,751.151 | -25,505.632 | -16,836.9 | -15,871.288 | 4,054.607 |
Financing Cash Flow
| -123,875.208 | -101,881.795 | -88,371.041 | 37,976.256 | -10,595.725 | -121,258.16 | -6,243.372 |
Other Information: | |||||||
Effect Of Forex Changes On Cash
| 0 | 21,321.448 | 15,644.024 | 20,594.894 | 16,836.9 | 24,228.718 | 98,898.36 |
Net Change In Cash
| 64,151.761 | -5,667.396 | 6,170.029 | 70,832.01 | 20,600.879 | -43,607.15 | -9,406.472 |
Cash At End Of Period
| -724.684 | -64,876.445 | -59,209.049 | -65,379.078 | -136,211.088 | -156,811.967 | -113,204.817 |