PT FKS Multi Agro Tbk 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	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	2015 - 2019
Net Income	3.48	8.73	24.18	32.24	28.89	19.57	Upgrade
Depreciation & Amortization	9.89	9.72	9.62	9.85	9.43	7.34	Upgrade
Other Amortization	0.24	0.21	0.22	0.22	0.23	-	Upgrade
Other Operating Activities	35.98	33.71	4.45	-17.66	-94.3	10.19	Upgrade
Operating Cash Flow	49.6	52.36	38.47	24.65	-55.75	37.09	Upgrade
Operating Cash Flow Growth	54.36%	36.11%	56.04%	-	-	13.17%	Upgrade
Capital Expenditures	-11.37	-10.9	-14.77	-7.05	-6.66	-8.93	Upgrade
Sale of Property, Plant & Equipment	0.11	0.15	0.46	0.21	0.09	0.49	Upgrade
Cash Acquisitions	-	-	-	-4.34	-	-	Upgrade
Sale (Purchase) of Intangibles	-1.71	-0.2	-0.09	-0.06	-0.51	-0.18	Upgrade
Investment in Securities	-	-	-4.01	-	-	-	Upgrade
Investing Cash Flow	-12.97	-10.95	-18.42	-11.24	-7.08	-8.62	Upgrade
Short-Term Debt Issued	-	401.88	583.28	711.15	504.63	223.45	Upgrade
Long-Term Debt Issued	-	18.83	-	52.28	42.02	28.26	Upgrade
Total Debt Issued	418.04	420.71	583.28	763.44	546.65	251.71	Upgrade
Short-Term Debt Repaid	-	-423.4	-567.4	-719.41	-454.57	-226.3	Upgrade
Long-Term Debt Repaid	-	-15.3	-11.62	-62.63	-19.54	-41.06	Upgrade
Total Debt Repaid	-427.58	-438.7	-579.02	-782.04	-474.11	-267.36	Upgrade
Net Debt Issued (Repaid)	-9.54	-17.99	4.25	-18.6	72.54	-15.64	Upgrade
Common Dividends Paid	-9.99	-9.99	-14.97	-9.27	-8.35	-2.49	Upgrade
Other Financing Activities	-0.19	-0.24	-0.09	-0	-0	-0.04	Upgrade
Financing Cash Flow	-19.72	-28.22	-10.81	-27.87	64.19	-18.17	Upgrade
Foreign Exchange Rate Adjustments	-0.59	-0.27	2.02	-0.89	-0.2	-1.47	Upgrade
Net Cash Flow	16.32	12.91	11.25	-15.34	1.16	8.83	Upgrade
Free Cash Flow	38.23	41.45	23.69	17.61	-62.41	28.16	Upgrade
Free Cash Flow Growth	85.61%	74.96%	34.57%	-	-	2244.08%	Upgrade
Free Cash Flow Margin	3.19%	3.21%	1.69%	1.13%	-4.60%	2.84%	Upgrade
Free Cash Flow Per Share	0.08	0.09	0.05	0.04	-0.13	0.06	Upgrade
Cash Interest Paid	10.3	10.41	10.65	7.89	5.95	4.47	Upgrade
Cash Income Tax Paid	13.68	13.39	10.69	10.22	9.34	3.73	Upgrade
Levered Free Cash Flow	65.21	49.03	17.94	13.86	-63.44	19.39	Upgrade
Unlevered Free Cash Flow	71.4	55.2	24.77	19.04	-59.86	22.18	Upgrade
Change in Net Working Capital	-66.25	-44.04	-4.72	14.43	88.45	-4.44	Upgrade

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