PT Wismilak Inti Makmur Tbk
IDX:WIIM.JK
705 (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 | 2016 | 2015 | 2014 | 2013 | 2012 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||
Net Income
| 494,312.833 | 249,331.695 | 176,667.838 | 172,249.86 | 27,273.075 | 51,087.232 | 40,538.523 | 106,159.269 | 130,904.874 | 112,523.334 | 132,148.245 | 77,202.261 |
Depreciation & Amortization
| 55,030.089 | 15,519.582 | 64,857.391 | 67,336.106 | 61,459.932 | 14,007.8 | 14,037.069 | 14,296.869 | 12,438.26 | 9,192.488 | 21,613.698 | 17,481.124 |
Deferred Income Tax
| 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 |
Change In Working Capital
| 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 |
Inventory
| 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -749,520.542 | -264,851.277 | -46,934.852 | -8,337.97 | 120,980.449 | -65,095.032 | -54,575.592 | -120,456.138 | -143,343.135 | -121,715.822 | -187,548.41 | -81,556.435 |
Operating Cash Flow
| -200,177.62 | 264,851.277 | 194,590.377 | 231,247.996 | 209,713.456 | 14,007.8 | 14,037.069 | 14,296.869 | 12,438.26 | 9,192.488 | -33,786.468 | 13,126.95 |
Investing Activities: | ||||||||||||
Investments In Property Plant And Equipment
| -129,276.341 | -63,565.544 | -45,115.901 | -19,970.276 | -65,488.421 | -56,820.873 | -37,693.824 | -54,770.666 | -66,026.045 | -124,239.005 | -86,203.785 | -45,348.47 |
Acquisitions Net
| 0 | 5,305.019 | 5,189.021 | 3,220.047 | 11,719.004 | -1,160.822 | -2,459.42 | 6,454.55 | 4,763.399 | 7,497.579 | 0 | 0 |
Purchases Of Investments
| -19,664.705 | -9.779 | 0 | -3,220.047 | -17,977 | -33,383 | -25,940 | -33,198 | -39,251 | -49,900.496 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 1,102.016 | 0 | 3,797.131 | 17,115 | 29,238 | 29,832.087 | 32,429 | 38,798 | 49,499.471 | 0 | 0 |
Other Investing Activites
| 26,465.776 | 12,512.687 | 13,344.213 | 18,913.505 | 617.116 | 8,220.057 | 7,270.312 | 3,148.81 | -3,247.546 | -2,369.453 | -14,244.155 | 47,418.772 |
Investing Cash Flow
| -122,475.27 | -44,655.601 | -26,582.667 | 2,740.36 | -54,014.302 | -53,906.638 | -28,990.845 | -45,936.306 | -64,963.192 | -119,511.905 | -100,447.94 | 2,070.302 |
Financing Activities: | ||||||||||||
Debt Repayment
| 32,553.79 | 0 | -14,820.212 | -42,483.267 | 37,988.828 | -54,080.003 | -137,342.926 | -71,683.474 | 49,962.345 | 53,435.44 | -121,755.999 | -8,476.796 |
Common Stock Issued
| 12,926.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366,623.663 |
Common Stock Repurchased
| 0 | -16,520.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -151,046.887 | -45,357.273 | -43,047.412 | -7,349.558 | -5,249.684 | 0 | -356,237.579 | -52,496.844 | -28,348.296 | -39,687.614 | -7,559.546 | -72,025.676 |
Other Financing Activities
| -4,385.151 | -4,021.64 | -2,870.093 | -3,926.098 | -12.367 | 0 | -45.379 | -69.406 | -39.402 | -1,360.57 | 235.503 | -96.8 |
Financing Cash Flow
| -109,951.663 | -65,899.545 | -62,061.951 | -53,758.923 | 32,726.777 | -54,080.003 | -169,936.348 | -124,249.724 | 21,574.647 | 12,387.256 | -129,080.042 | 286,024.391 |
Other Information: | ||||||||||||
Effect Of Forex Changes On Cash
| 0 | 35,622.903 | -13,344.213 | -15,693.459 | -10,464.212 | 126,970.269 | 180,562.12 | 122,406.995 | 50,430.866 | 35,416.759 | 0 | 0 |
Net Change In Cash
| -432,604.553 | 189,919.034 | 92,601.546 | 164,535.975 | 177,961.719 | 32,991.428 | -4,328.005 | -33,482.165 | 19,480.581 | -62,515.402 | -263,314.45 | 301,221.643 |
Cash At End Of Period
| 279,470.541 | 712,075.093 | 522,156.059 | 429,554.512 | 265,018.537 | 87,056.818 | 54,065.39 | 58,393.394 | 91,875.559 | 72,394.978 | 134,910.38 | 398,224.83 |