PT Bank Sinarmas Tbk (IDX:BSIM)

PT Bank Sinarmas Tbk Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	262,254	290,845	75,796	221,160	127,748	118,522
Depreciation & Amortization	614,338	588,587	366,450	346,512	398,797	465,605
Change in Income Taxes	20,956	13,489	4,557	-7	-19,853	17,660
Change in Other Net Operating Assets	-937,755	-1,824,688	119,231	-128,908	-1,129,500	-7,134,377
Other Operating Activities	-502,112	-303,465	502,898	185,885	728,579	1,378,406
Operating Cash Flow	-542,319	-1,235,232	1,068,932	624,642	105,771	-5,154,184
Operating Cash Flow Growth	-	-	71.13%	490.56%	-	-
Capital Expenditures	-156,681	-152,885	-189,091	-118,500	-115,564	-242,957
Sale of Property, Plant and Equipment	615	767	824	521	636	379
Investing Cash Flow	-156,066	-152,118	-188,267	-119,425	-114,928	-242,578
Long-Term Debt Issued	-	-	-	495,040	-	-
Long-Term Debt Repaid	-	-117,903	-111,120	-97,741	-79,966	-96,901
Net Debt Issued (Repaid)	-150,650	-117,903	-111,120	397,299	-79,966	-96,901
Issuance of Common Stock	-	-	-	-	1,408,975	300,000
Net Increase (Decrease) in Deposit Accounts	-734,014	2,400,346	3,559,763	-5,624,107	7,731,300	7,270,763
Other Financing Activities	3,133	490,000	-	-	-	-
Financing Cash Flow	-881,531	2,772,443	3,448,643	-5,226,808	9,060,309	7,473,862
Foreign Exchange Rate Adjustments	251,923	247,050	-40,234	310,758	85,322	26,032
Net Cash Flow	-1,327,993	1,632,143	4,289,074	-4,410,833	9,136,474	2,103,132
Free Cash Flow	-699,000	-1,388,117	879,841	506,142	-9,793	-5,397,141
Free Cash Flow Growth	-	-	73.83%	-	-	-
Free Cash Flow Margin	-21.16%	-41.64%	38.10%	19.57%	-0.39%	-288.00%
Free Cash Flow Per Share	-35.45	-70.41	44.63	25.67	-0.50	-273.22
Cash Interest Paid	1,209,734	1,188,702	876,763	759,345	920,271	1,101,649
Cash Income Tax Paid	100,214	107,492	189,791	53,076	55,055	33,586

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Banks template. Financial Sources.