IDX:DOID 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	2015 - 2019
Period Ending	Jun '25 Jun 30, 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	2015 - 2019
Net Income	-108.95	-61.33	36.01	28.64	0.28	-23.44	Upgrade
Depreciation & Amortization	245.47	255.41	257.88	231.38	150	141.98	Upgrade
Other Operating Activities	63.9	64.8	45.85	-7.35	-6.13	85.34	Upgrade
Operating Cash Flow	200.42	258.87	339.74	252.67	144.15	203.88	Upgrade
Operating Cash Flow Growth	-41.06%	-23.80%	34.46%	75.28%	-29.30%	50.28%	Upgrade
Capital Expenditures	-211.01	-173.13	-127.49	-190.74	-206.41	-22.63	Upgrade
Sale of Property, Plant & Equipment	1.77	1.7	18.35	14.88	4.71	2.44	Upgrade
Cash Acquisitions	-	-115.81	-	-1.66	-99.61	-	Upgrade
Sale (Purchase) of Intangibles	-1.59	-2.39	-4.27	-3.5	-	-	Upgrade
Investment in Securities	-62.98	-71.98	-29	-19.93	-11.89	10.65	Upgrade
Other Investing Activities	7.37	26.71	-17.1	16.02	-17.76	-	Upgrade
Investing Cash Flow	-266.45	-334.91	-159.51	-184.92	-330.97	-9.53	Upgrade
Short-Term Debt Issued	-	0.45	0.6	-	-	-	Upgrade
Long-Term Debt Issued	-	374.54	348.3	38.15	765.11	-	Upgrade
Total Debt Issued	496.57	374.99	348.91	38.15	765.11	-	Upgrade
Long-Term Debt Repaid	-	-584.77	-167.39	-116.91	-495.66	-166.99	Upgrade
Net Debt Issued (Repaid)	38.68	-209.78	181.52	-78.76	269.45	-166.99	Upgrade
Issuance of Common Stock	-	-	-	-	0.02	-	Upgrade
Repurchase of Common Stock	-17.36	-23.08	-12.59	-22.27	-	-	Upgrade
Common Dividends Paid	-	-	-	-5.15	-	-	Upgrade
Other Financing Activities	1.51	14.85	-	-	-	-	Upgrade
Financing Cash Flow	22.83	-218.01	168.93	-106.18	269.47	-166.99	Upgrade
Foreign Exchange Rate Adjustments	2.56	-9.42	0.87	-7.81	-0.32	-2.84	Upgrade
Net Cash Flow	-40.64	-303.47	350.03	-46.24	82.34	24.52	Upgrade
Free Cash Flow	-10.59	85.74	212.25	61.93	-62.26	181.26	Upgrade
Free Cash Flow Growth	-	-59.60%	242.74%	-	-	743.37%	Upgrade
Free Cash Flow Margin	-0.65%	4.88%	11.58%	3.99%	-6.84%	30.12%	Upgrade
Free Cash Flow Per Share	-0.00	0.01	0.03	0.01	-0.01	0.02	Upgrade
Cash Interest Paid	88.79	101.44	93.29	59.65	62.34	48.49	Upgrade
Cash Income Tax Paid	27.37	21.37	10.96	8.59	4.94	-18.43	Upgrade
Levered Free Cash Flow	65.76	108.31	164.21	-19.57	12.69	187.9	Upgrade
Unlevered Free Cash Flow	96.26	141.69	217.67	23.47	44.75	218.8	Upgrade

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.