IDX:ADMR Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2018 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2018 - 2019
Net Income	386.06	436.66	441.02	332.21	155.11	-28.29	Upgrade
Depreciation & Amortization	38.96	37.96	33.86	30.16	32.18	31.06	Upgrade
Other Operating Activities	-25.15	49.53	-178.29	117.32	-27.12	27.02	Upgrade
Operating Cash Flow	399.87	524.15	296.59	479.69	160.17	29.79	Upgrade
Operating Cash Flow Growth	-6.71%	76.73%	-38.17%	199.49%	437.64%	-78.90%	Upgrade
Capital Expenditures	-459.45	-405.48	-134.02	-21.14	-11.45	-45.61	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	0.15	0	Upgrade
Cash Acquisitions	-0.01	-0.01	-0.11	-0.02	-381.9	-	Upgrade
Sale (Purchase) of Intangibles	-0.21	-0.21	-0.71	-0.14	-	-1.83	Upgrade
Other Investing Activities	7.18	11.97	-5.85	-2.58	-0.89	-4.98	Upgrade
Investing Cash Flow	-462.06	-403.3	-165.18	-23.88	-394.1	-52.41	Upgrade
Long-Term Debt Issued	-	201.79	101.13	0.3	187.76	140.19	Upgrade
Long-Term Debt Repaid	-	-324.93	-171.53	-148.01	-54.25	-97.14	Upgrade
Net Debt Issued (Repaid)	-3.46	-123.14	-70.4	-147.71	133.51	43.05	Upgrade
Issuance of Common Stock	-	-	-	-	241.22	-	Upgrade
Other Financing Activities	40.44	30.86	12.41	28.49	-1.51	-13.29	Upgrade
Financing Cash Flow	36.97	-92.28	-57.99	-119.22	373.22	29.76	Upgrade
Foreign Exchange Rate Adjustments	-4.28	-2.39	1.63	-6.04	-1.04	-0.85	Upgrade
Net Cash Flow	-29.5	26.18	75.04	330.55	138.26	6.29	Upgrade
Free Cash Flow	-59.58	118.67	162.57	458.56	148.72	-15.82	Upgrade
Free Cash Flow Growth	-	-27.00%	-64.55%	208.34%	-	-	Upgrade
Free Cash Flow Margin	-5.52%	10.28%	14.97%	50.49%	32.32%	-12.83%	Upgrade
Free Cash Flow Per Share	-0.00	0.00	0.00	0.01	0.01	-0.00	Upgrade
Cash Interest Paid	29.05	23.97	31.06	23.52	15.3	4.61	Upgrade
Cash Income Tax Paid	73.01	109.41	124.85	43.47	-5.9	-1.09	Upgrade
Levered Free Cash Flow	-63.58	60.81	82.81	386.29	161.94	-113.04	Upgrade
Unlevered Free Cash Flow	-60.81	67.74	101.69	401.31	171.55	-106.2	Upgrade
Change in Net Working Capital	-69.45	-98.65	156.11	-104.78	-16.21	72.46	Upgrade

Updated Mar 3, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.