Lippo General Insurance Tbk PT
IDX:LPGI
Cash Flow Statement
Cash Flow Statement
Lippo General Insurance Tbk PT
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | 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 |
(627)
|
0
|
0
|
0
|
(261)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 087)
|
0
|
0
|
0
|
(9 861)
|
(9 742)
|
(13 373)
|
(14 305)
|
(3 559)
|
(4 219)
|
(323)
|
(16 880)
|
(18 545)
|
(18 761)
|
(17 690)
|
(24 514)
|
(24 746)
|
(24 792)
|
(36 745)
|
(21 069)
|
(20 148)
|
(19 745)
|
(10 946)
|
(180)
|
(3 091)
|
(2 800)
|
(836)
|
(4 523)
|
(235)
|
(261)
|
(5 308)
|
(4 853)
|
(7 330)
|
(4 973)
|
(12 058)
|
(12 257)
|
(14 020)
|
(17 255)
|
(13 690)
|
(13 325)
|
0
|
(12 225)
|
(12 560)
|
(16 268)
|
0
|
(13 223)
|
(8 433)
|
(5 035)
|
0
|
0
|
0
|
0
|
(1 523)
|
(1 929)
|
(2 311)
|
(2 923)
|
(17 842)
|
(17 830)
|
0
|
0
|
|
| Change in Working Capital |
1 617
|
1 670
|
5 037
|
3 114
|
112
|
(1 426)
|
(4 669)
|
723
|
525
|
2 375
|
2 435
|
(1 465)
|
168
|
(771)
|
(1 081)
|
(34)
|
575
|
1 920
|
2 216
|
545
|
319
|
1 654
|
911
|
(1 127)
|
1 843
|
(706)
|
(4 514)
|
(2 905)
|
58
|
(7 760)
|
(3 196)
|
(2 807)
|
82
|
8 358
|
8 456
|
11 269
|
76
|
(565)
|
(16 545)
|
5 760
|
119
|
(5 184)
|
(4 077)
|
(7 201)
|
0
|
(149 389)
|
(144 384)
|
(149 630)
|
0
|
18 551
|
27 961
|
11 119
|
0
|
1 270
|
149
|
3 725
|
2 464
|
3 588
|
(783)
|
(794)
|
(2 511)
|
(39 465)
|
3 157
|
3 762
|
317
|
36 125
|
(6 258)
|
(16 699)
|
(119 269)
|
(120 358)
|
(122 276)
|
(173 275)
|
(56 966)
|
(78 690)
|
(87 987)
|
(46 215)
|
(93 944)
|
(93 564)
|
(94 134)
|
(94 712)
|
(408 178)
|
(46 302)
|
(50 903)
|
140 218
|
(373 782)
|
(208 126)
|
243 678
|
140 975
|
|
| Cash from Operating Activities |
10 802
N/A
|
15 472
+43%
|
16 492
+7%
|
15 233
-8%
|
5 324
-65%
|
(1 382)
N/A
|
(2 221)
-61%
|
(10 450)
-371%
|
10 076
N/A
|
(7 721)
N/A
|
(6 039)
+22%
|
(5 117)
+15%
|
(24 312)
-375%
|
10 729
N/A
|
(6 675)
N/A
|
4 288
N/A
|
(1 391)
N/A
|
17 221
N/A
|
30 902
+79%
|
29 649
-4%
|
33 343
+12%
|
335
-99%
|
(17 942)
N/A
|
(17 130)
+5%
|
(19 510)
-14%
|
(13 151)
+33%
|
5 022
N/A
|
12 075
+140%
|
(1 807)
N/A
|
(10 556)
-484%
|
1 541
N/A
|
(7 842)
N/A
|
27 508
N/A
|
73 822
+168%
|
74 766
+1%
|
71 822
-4%
|
53 281
-26%
|
47 404
-11%
|
20 008
-58%
|
20 857
+4%
|
22 566
+8%
|
39 336
+74%
|
28 590
-27%
|
26 030
-9%
|
(134 299)
N/A
|
(157 277)
-17%
|
(180 510)
-15%
|
(126 720)
+30%
|
7 960
N/A
|
19 792
+149%
|
(9 739)
N/A
|
(41 513)
-326%
|
(23 851)
+43%
|
40 652
N/A
|
84 955
+109%
|
146 608
+73%
|
128 680
-12%
|
113 933
-11%
|
154 188
+35%
|
97 790
-37%
|
85 777
-12%
|
69 784
-19%
|
114 254
+64%
|
21 859
-81%
|
6 449
-70%
|
(48 995)
N/A
|
34 621
N/A
|
191 657
+454%
|
214 593
+12%
|
345 727
+61%
|
268 601
-22%
|
167 691
-38%
|
173 360
+3%
|
101 729
-41%
|
142 124
+40%
|
155 078
+9%
|
5 830
-96%
|
107 725
+1 748%
|
113 741
+6%
|
26 809
-76%
|
(9 173)
N/A
|
(42 574)
-364%
|
(70 757)
-66%
|
(946)
+99%
|
138 343
N/A
|
246 424
+78%
|
312 622
+27%
|
415 503
+33%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 980)
|
(3 649)
|
(4 620)
|
(4 216)
|
(3 864)
|
(2 914)
|
(1 878)
|
(2 651)
|
(2 465)
|
(2 480)
|
(2 671)
|
(2 052)
|
(2 192)
|
(1 847)
|
(2 155)
|
(2 148)
|
(1 919)
|
(1 977)
|
(1 426)
|
(1 194)
|
(858)
|
(1 070)
|
(1 915)
|
(2 781)
|
(3 814)
|
(3 735)
|
(3 826)
|
(4 900)
|
(5 824)
|
(8 094)
|
(11 156)
|
(11 973)
|
(11 030)
|
(10 346)
|
(12 029)
|
(13 566)
|
(15 066)
|
(19 028)
|
(15 078)
|
(9 865)
|
(15 231)
|
(10 872)
|
(9 908)
|
(12 460)
|
(7 650)
|
(10 309)
|
(12 763)
|
(13 884)
|
(11 280)
|
(19 430)
|
(18 653)
|
(16 903)
|
(13 510)
|
(7 061)
|
(5 456)
|
(6 108)
|
(5 443)
|
(6 015)
|
(5 804)
|
(4 346)
|
(4 583)
|
(5 754)
|
(8 215)
|
(8 018)
|
(17 479)
|
(12 328)
|
(10 119)
|
(16 900)
|
(11 087)
|
(10 459)
|
(10 330)
|
(7 734)
|
(14 641)
|
(14 755)
|
(19 880)
|
(16 538)
|
(9 471)
|
(11 927)
|
(4 917)
|
(5 412)
|
(7 006)
|
(6 119)
|
(8 850)
|
(5 673)
|
(22 162)
|
(45 454)
|
(46 327)
|
(49 021)
|
|
| Other Items |
(6 330)
|
(10 603)
|
(9 370)
|
(12 012)
|
(1 024)
|
8 201
|
3 364
|
18 001
|
(3 946)
|
10 423
|
17 256
|
10 815
|
31 821
|
(2 986)
|
8 032
|
(435)
|
2 624
|
(14 199)
|
(25 009)
|
(25 305)
|
(25 720)
|
4 081
|
22 584
|
27 104
|
24 532
|
19 682
|
1 466
|
(885)
|
13 908
|
24 191
|
33 894
|
35 982
|
2 726
|
(43 118)
|
(47 856)
|
(41 733)
|
(18 591)
|
(11 703)
|
18 178
|
8 402
|
8 172
|
(4 305)
|
4 954
|
10 515
|
166 722
|
188 455
|
231 197
|
175 005
|
38 633
|
26 380
|
46 139
|
102 777
|
59 462
|
34 940
|
(46 693)
|
(139 177)
|
(91 179)
|
(114 775)
|
(151 870)
|
(52 169)
|
(52 353)
|
(30 474)
|
(18 365)
|
39 227
|
61 068
|
110 612
|
(27 975)
|
(141 780)
|
(163 186)
|
(266 873)
|
(221 589)
|
(117 964)
|
(110 165)
|
(57 657)
|
(79 251)
|
(26 472)
|
115 844
|
(4 100)
|
(785)
|
(11 705)
|
14 780
|
54 986
|
96 890
|
10 842
|
(112 621)
|
(203 475)
|
(247 339)
|
(346 434)
|
|
| Cash from Investing Activities |
(9 309)
N/A
|
(14 251)
-53%
|
(13 988)
+2%
|
(16 226)
-16%
|
(4 888)
+70%
|
5 288
N/A
|
1 485
-72%
|
15 348
+934%
|
(6 411)
N/A
|
7 941
N/A
|
14 585
+84%
|
8 764
-40%
|
29 630
+238%
|
(4 832)
N/A
|
5 879
N/A
|
(2 582)
N/A
|
705
N/A
|
(16 174)
N/A
|
(26 435)
-63%
|
(26 500)
0%
|
(26 577)
0%
|
3 010
N/A
|
20 669
+587%
|
24 325
+18%
|
20 718
-15%
|
15 948
-23%
|
(2 360)
N/A
|
(5 784)
-145%
|
8 085
N/A
|
16 098
+99%
|
22 739
+41%
|
24 009
+6%
|
(8 304)
N/A
|
(53 464)
-544%
|
(59 885)
-12%
|
(55 299)
+8%
|
(33 656)
+39%
|
(30 730)
+9%
|
3 101
N/A
|
(1 462)
N/A
|
(7 059)
-383%
|
(15 176)
-115%
|
(4 953)
+67%
|
(1 945)
+61%
|
159 072
N/A
|
178 145
+12%
|
218 433
+23%
|
161 122
-26%
|
27 353
-83%
|
6 950
-75%
|
27 486
+295%
|
85 873
+212%
|
45 952
-46%
|
27 879
-39%
|
(52 149)
N/A
|
(145 285)
-179%
|
(96 622)
+33%
|
(120 790)
-25%
|
(157 674)
-31%
|
(56 515)
+64%
|
(56 936)
-1%
|
(36 228)
+36%
|
(26 580)
+27%
|
31 210
N/A
|
43 589
+40%
|
98 285
+125%
|
(38 094)
N/A
|
(158 680)
-317%
|
(174 272)
-10%
|
(277 331)
-59%
|
(231 919)
+16%
|
(125 698)
+46%
|
(124 806)
+1%
|
(72 412)
+42%
|
(99 131)
-37%
|
(43 010)
+57%
|
106 372
N/A
|
(16 027)
N/A
|
(5 702)
+64%
|
(17 117)
-200%
|
7 775
N/A
|
48 867
+529%
|
88 041
+80%
|
5 169
-94%
|
(134 783)
N/A
|
(248 929)
-85%
|
(293 666)
-18%
|
(395 455)
-35%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(103)
|
(178)
|
(262)
|
(346)
|
(336)
|
(359)
|
(387)
|
(423)
|
(456)
|
(491)
|
(536)
|
(600)
|
(648)
|
(683)
|
(698)
|
(759)
|
(544)
|
(437)
|
(270)
|
(25)
|
(66)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 702)
|
(1 702)
|
(1 702)
|
0
|
(1 326)
|
(1 326)
|
(1 326)
|
0
|
(1 609)
|
(1 609)
|
0
|
0
|
(1 607)
|
0
|
0
|
0
|
(1 190)
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(1 936)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 750)
|
(3 727)
|
0
|
(7 506)
|
(3 756)
|
(3 779)
|
0
|
0
|
0
|
0
|
0
|
(3 005)
|
(3 148)
|
(3 148)
|
0
|
(3 006)
|
(2 863)
|
(2 999)
|
0
|
(136)
|
(4 634)
|
(4 498)
|
0
|
(21 290)
|
(17 008)
|
(17 008)
|
0
|
(13 265)
|
(13 049)
|
(13 049)
|
0
|
(13 494)
|
(13 494)
|
(13 494)
|
(13 494)
|
(25 041)
|
(25 041)
|
(25 041)
|
(25 041)
|
(26 988)
|
(26 988)
|
(26 988)
|
0
|
(24 745)
|
(24 745)
|
(24 745)
|
0
|
(25 488)
|
(25 488)
|
(25 488)
|
0
|
0
|
0
|
(36 732)
|
0
|
(48 727)
|
(48 727)
|
(48 727)
|
0
|
0
|
(32 085)
|
(32 085)
|
0
|
0
|
(41 830)
|
(41 830)
|
0
|
0
|
(99 952)
|
(99 952)
|
0
|
0
|
(16 274)
|
(16 274)
|
0
|
(24 373)
|
(8 108)
|
(8 108)
|
0
|
(18 007)
|
(17 998)
|
|
| Cash from Financing Activities |
(1 936)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(3 750)
N/A
|
(3 830)
-2%
|
(3 905)
-2%
|
(7 768)
-99%
|
(4 102)
+47%
|
(4 115)
0%
|
(4 138)
-1%
|
(387)
+91%
|
(423)
-9%
|
(456)
-8%
|
(491)
-8%
|
(3 541)
-621%
|
(3 748)
-6%
|
(3 796)
-1%
|
(3 831)
-1%
|
(3 704)
+3%
|
(3 622)
+2%
|
(3 542)
+2%
|
(3 435)
+3%
|
(405)
+88%
|
(4 658)
-1 050%
|
(4 564)
+2%
|
(4 503)
+1%
|
(21 290)
-373%
|
(17 008)
+20%
|
(17 008)
N/A
|
0
N/A
|
(13 265)
N/A
|
(13 049)
+2%
|
(13 049)
N/A
|
0
N/A
|
(13 494)
N/A
|
(13 494)
N/A
|
(13 494)
N/A
|
(13 494)
N/A
|
(25 041)
-86%
|
(25 041)
N/A
|
(25 041)
0%
|
(25 041)
+0%
|
(26 988)
-8%
|
(26 988)
N/A
|
(26 988)
0%
|
0
N/A
|
(24 745)
N/A
|
(24 745)
N/A
|
(24 745)
+0%
|
0
N/A
|
(25 488)
N/A
|
(25 488)
N/A
|
(25 488)
+0%
|
0
N/A
|
0
N/A
|
0
N/A
|
(36 732)
N/A
|
0
N/A
|
(48 727)
N/A
|
(48 727)
N/A
|
(48 727)
N/A
|
(48 727)
N/A
|
0
N/A
|
(32 085)
N/A
|
(33 787)
-5%
|
(33 787)
N/A
|
(33 787)
N/A
|
(43 532)
-29%
|
(43 156)
+1%
|
(43 156)
N/A
|
(43 156)
N/A
|
(101 279)
-135%
|
(101 562)
0%
|
(101 562)
N/A
|
0
N/A
|
(17 883)
N/A
|
(17 881)
+0%
|
0
N/A
|
(25 980)
N/A
|
(9 715)
+63%
|
(9 298)
+4%
|
0
N/A
|
(19 197)
N/A
|
(19 188)
+0%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 619)
|
0
|
0
|
0
|
577
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
14
|
0
|
0
|
14
|
110
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
(20)
|
0
|
0
|
(540)
|
103
|
0
|
(1 414)
|
(1 482)
|
|
| Net Change in Cash |
(443)
N/A
|
(715)
-61%
|
569
N/A
|
(979)
N/A
|
436
N/A
|
3 906
+796%
|
(736)
N/A
|
1 148
N/A
|
(165)
N/A
|
(3 685)
-2 133%
|
778
N/A
|
(455)
N/A
|
1 203
N/A
|
1 759
+46%
|
(1 183)
N/A
|
1 283
N/A
|
(1 142)
N/A
|
556
N/A
|
926
+67%
|
(599)
N/A
|
2 970
N/A
|
(486)
N/A
|
(977)
-101%
|
3 573
N/A
|
(2 334)
N/A
|
(638)
+73%
|
2 257
N/A
|
1 633
-28%
|
1 714
+5%
|
1 039
-39%
|
2 990
+188%
|
(841)
N/A
|
2 196
N/A
|
3 351
+53%
|
1 616
-52%
|
3 474
+115%
|
6 576
+89%
|
3 625
-45%
|
9 615
+165%
|
5 901
-39%
|
2 013
-66%
|
10 666
+430%
|
(1 404)
N/A
|
(956)
+32%
|
(2 887)
-202%
|
(4 173)
-45%
|
10 935
N/A
|
7 414
-32%
|
8 902
+20%
|
332
-96%
|
(6 998)
N/A
|
19 615
N/A
|
(2 990)
N/A
|
43 439
N/A
|
7 318
-83%
|
(24 165)
N/A
|
6 585
N/A
|
(32 329)
N/A
|
(3 486)
+89%
|
41 289
N/A
|
(7 782)
N/A
|
33 556
N/A
|
38 947
+16%
|
4 342
-89%
|
1 022
-76%
|
563
-45%
|
(3 473)
N/A
|
892
N/A
|
6 589
+638%
|
34 609
+425%
|
2 896
-92%
|
(1 539)
N/A
|
5 422
N/A
|
(13 840)
N/A
|
(164)
+99%
|
10 789
N/A
|
10 795
+0%
|
(9 864)
N/A
|
6 632
N/A
|
(8 192)
N/A
|
(19 299)
-136%
|
(11 608)
+40%
|
(8 696)
+25%
|
(6 032)
+31%
|
(5 636)
+7%
|
(11 701)
-108%
|
(1 655)
+86%
|
(621)
+62%
|
|