IDX:AMFG Cash Flow Statement

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

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	238,610	583,297	437,370	318,672
Depreciation & Amortization	-	535,679	538,408	537,799	545,046
Other Operating Activities	599,144	511,811	-271,615	-159,418	152,217
Operating Cash Flow	599,144	1,286,100	850,090	815,751	1,015,935
Operating Cash Flow Growth	-53.41%	51.29%	4.21%	-19.70%	79.64%
Capital Expenditures	-309,723	-741,167	-227,583	-164,073	-92,635
Sale of Property, Plant & Equipment	3,066	871	2,329	3,107	12,627
Sale (Purchase) of Intangibles	-8,017	-3,241	-1,751	-1,528	-1,693
Investing Cash Flow	-314,674	-743,537	-227,005	-162,494	-81,701
Long-Term Debt Issued	3,131,475	2,832,927	1,983,261	3,391,964	1,197,304
Long-Term Debt Repaid	-3,377,759	-3,441,202	-2,528,661	-4,036,376	-2,298,542
Net Debt Issued (Repaid)	-246,284	-608,275	-545,400	-644,412	-1,101,238
Common Dividends Paid	-34,425	-34,612	-35,233	-34,613	-
Financing Cash Flow	-280,709	-642,887	-580,633	-679,025	-1,101,238
Foreign Exchange Rate Adjustments	742	1,385	-878	841	198
Net Cash Flow	4,503	-98,939	41,574	-24,927	-166,806
Free Cash Flow	289,421	544,933	622,507	651,678	923,300
Free Cash Flow Growth	-46.89%	-12.46%	-4.48%	-29.42%	126.21%
Free Cash Flow Margin	5.69%	10.02%	10.53%	11.70%	19.45%
Free Cash Flow Per Share	665.12	1255.61	1434.35	1501.56	2127.42
Cash Interest Paid	-	110,012	141,567	91,633	69,062
Cash Income Tax Paid	-	110,861	116,033	32,582	-16,380
Levered Free Cash Flow	-490,210	607,830	418,683	378,807	679,155
Unlevered Free Cash Flow	-425,292	673,713	508,449	438,014	747,625

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.