Garudafood Putra Putri Jaya Tbk PT
IDX:GOOD
Cash Flow Statement
Cash Flow Statement
Garudafood Putra Putri Jaya Tbk PT
| Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||
| Cash Taxes Paid |
(213 138)
|
(225 565)
|
(177 358)
|
(158 517)
|
(126 576)
|
(119 607)
|
(105 439)
|
(101 413)
|
(97 729)
|
(94 974)
|
(95 909)
|
(130 337)
|
(156 538)
|
(164 214)
|
(159 659)
|
(172 675)
|
(152 990)
|
(269 916)
|
(176 248)
|
(159 275)
|
(145 883)
|
(102 129)
|
(261 477)
|
(261 986)
|
(283 056)
|
(248 199)
|
(219 085)
|
(198 785)
|
|
| Cash Interest Paid |
(51 379)
|
(43 583)
|
(56 828)
|
(79 422)
|
(104 272)
|
(110 180)
|
(248 638)
|
(120 797)
|
0
|
(92 712)
|
12 204
|
(128 576)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2 144 914)
|
(2 175 152)
|
(2 259 580)
|
(2 295 955)
|
(2 306 406)
|
(2 145 097)
|
(2 028 529)
|
(1 906 463)
|
(1 240 927)
|
(1 363 344)
|
(947 853)
|
(656 693)
|
(1 256 843)
|
(1 119 476)
|
(1 363 984)
|
(1 429 083)
|
(1 387 487)
|
(1 407 223)
|
(1 478 479)
|
(1 494 493)
|
(1 443 343)
|
(1 512 613)
|
(1 570 441)
|
(1 654 575)
|
(1 732 253)
|
(1 788 826)
|
(1 833 142)
|
(1 866 118)
|
|
| Cash from Operating Activities |
1 313 168
N/A
|
415 134
-68%
|
546 033
+32%
|
460 856
-16%
|
949 333
+106%
|
581 049
-39%
|
699 142
+20%
|
777 854
+11%
|
1 747 681
+125%
|
787 199
-55%
|
661 303
-16%
|
784 972
+19%
|
1 419 534
+81%
|
672 183
-53%
|
592 864
-12%
|
458 941
-23%
|
1 244 459
+171%
|
622 210
-50%
|
549 025
-12%
|
837 136
+52%
|
1 727 156
+106%
|
1 185 338
-31%
|
1 493 577
+26%
|
1 379 396
-8%
|
2 259 788
+64%
|
973 973
-57%
|
892 230
-8%
|
1 027 854
+15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||
| Capital Expenditures |
(741 156)
|
(751 337)
|
(804 966)
|
(796 001)
|
(712 616)
|
(731 712)
|
(615 210)
|
(557 186)
|
(465 823)
|
(300 175)
|
(177 569)
|
(165 067)
|
(199 047)
|
(192 943)
|
(211 571)
|
(342 477)
|
(343 817)
|
(358 978)
|
(411 866)
|
(307 848)
|
(300 984)
|
(392 506)
|
(368 912)
|
(394 193)
|
(502 290)
|
(424 144)
|
(489 928)
|
(564 106)
|
|
| Other Items |
19 495
|
17 950
|
18 229
|
16 132
|
12 597
|
(1 952)
|
1 113
|
7 009
|
(766 533)
|
(748 675)
|
(744 972)
|
(918 350)
|
(132 063)
|
(134 273)
|
(139 134)
|
68 588
|
66 878
|
60 594
|
54 425
|
24 327
|
(24 584)
|
(97 184)
|
(498 158)
|
(498 605)
|
(27 891)
|
3 518
|
446 389
|
444 321
|
|
| Cash from Investing Activities |
(1 443 323)
N/A
|
(733 387)
+49%
|
(786 738)
-7%
|
(779 870)
+1%
|
(1 400 037)
-80%
|
(733 664)
+48%
|
(614 097)
+16%
|
(550 178)
+10%
|
(2 464 713)
-348%
|
(1 048 851)
+57%
|
(922 542)
+12%
|
(1 083 417)
-17%
|
(662 219)
+39%
|
(327 215)
+51%
|
(350 705)
-7%
|
(273 889)
+22%
|
(553 876)
-102%
|
(298 383)
+46%
|
(357 442)
-20%
|
(283 520)
+21%
|
(651 137)
-130%
|
(489 690)
+25%
|
(867 070)
-77%
|
(892 798)
-3%
|
(1 060 363)
-19%
|
(420 626)
+60%
|
(43 539)
+90%
|
(119 785)
-175%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
37 333
|
0
|
0
|
0
|
0
|
0
|
(793)
|
(25 903)
|
(30 079)
|
0
|
(58 556)
|
(58 781)
|
(66 031)
|
(66 328)
|
(37 058)
|
(12 572)
|
(2 909)
|
(2 612)
|
206 695
|
205 010
|
206 564
|
205 011
|
(4 297)
|
(9 358)
|
(749)
|
679
|
679
|
8 275
|
|
| Net Issuance of Debt |
297 753
|
517 076
|
724 696
|
838 110
|
625 171
|
655 261
|
359 072
|
38 798
|
976 584
|
748 650
|
588 284
|
762 588
|
(135 716)
|
(194 179)
|
(254 036)
|
(149 861)
|
47 975
|
(106 395)
|
(269 455)
|
(349 825)
|
(434 266)
|
(172 244)
|
(11 733)
|
213 557
|
(32 698)
|
(192 125)
|
151 573
|
(151 740)
|
|
| Cash Paid for Dividends |
(183 082)
|
(56 082)
|
(181 535)
|
(182 380)
|
(132 380)
|
0
|
(220 696)
|
(213 769)
|
(213 786)
|
0
|
(17)
|
(131 941)
|
(131 924)
|
0
|
(353 433)
|
(221 509)
|
(221 509)
|
0
|
(266 912)
|
(266 912)
|
(266 912)
|
0
|
(358 888)
|
(358 888)
|
(358 888)
|
0
|
(378 198)
|
(378 198)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(407 281)
|
(410 373)
|
(410 904)
|
(410 904)
|
|
| Cash from Financing Activities |
304 007
N/A
|
498 327
+64%
|
580 494
+16%
|
693 063
+19%
|
985 583
+42%
|
522 881
-47%
|
137 584
-74%
|
(200 874)
N/A
|
1 465 437
N/A
|
504 785
-66%
|
529 710
+5%
|
571 866
+8%
|
(667 341)
N/A
|
(392 430)
+41%
|
(644 526)
-64%
|
(383 942)
+40%
|
(352 885)
+8%
|
(330 515)
+6%
|
(329 672)
+0%
|
(411 727)
-25%
|
(989 229)
-140%
|
(234 146)
+76%
|
(374 918)
-60%
|
(154 688)
+59%
|
(1 599 232)
-934%
|
(960 706)
+40%
|
(636 850)
+34%
|
(932 568)
-46%
|
|
| Change in Cash | |||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 870
|
0
|
0
|
0
|
|
| Net Change in Cash |
173 852
N/A
|
180 073
+4%
|
339 790
+89%
|
374 050
+10%
|
534 878
+43%
|
370 266
-31%
|
222 629
-40%
|
26 802
-88%
|
748 405
+2 692%
|
243 133
-68%
|
268 471
+10%
|
273 421
+2%
|
89 974
-67%
|
(47 463)
N/A
|
(402 366)
-748%
|
(198 890)
+51%
|
337 698
N/A
|
(6 688)
N/A
|
(138 089)
-1 965%
|
141 888
N/A
|
86 790
-39%
|
461 502
+432%
|
251 589
-45%
|
331 909
+32%
|
(394 938)
N/A
|
(407 359)
-3%
|
211 842
N/A
|
(24 499)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow |
572 012
N/A
|
(336 204)
N/A
|
(258 933)
+23%
|
(335 145)
-29%
|
236 717
N/A
|
(150 663)
N/A
|
83 932
N/A
|
220 667
+163%
|
1 281 857
+481%
|
487 023
-62%
|
483 734
-1%
|
619 905
+28%
|
1 220 488
+97%
|
479 240
-61%
|
381 293
-20%
|
116 463
-69%
|
900 643
+673%
|
263 233
-71%
|
137 158
-48%
|
529 288
+286%
|
1 426 172
+169%
|
792 832
-44%
|
1 124 665
+42%
|
985 203
-12%
|
1 757 498
+78%
|
549 829
-69%
|
402 302
-27%
|
463 747
+15%
|
|