PT Globe Kita Terang Tbk Cash Flow Statement

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

Millions IDR. 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	-90,904	-90,336	-82,036	-69,493	-58,736	-50,608	Upgrade
Depreciation & Amortization	14.88	21.76	7.94	9.96	755.22	601.06	Upgrade
Other Operating Activities	102,010	102,709	85,757	70,133	59,477	58,191	Upgrade
Operating Cash Flow	11,121	12,395	3,728	649.94	1,497	8,184	Upgrade
Operating Cash Flow Growth	220.90%	232.43%	473.67%	-56.57%	-81.72%	-	Upgrade
Capital Expenditures	-94.6	-94.6	-7.09	-	-	-28.23	Upgrade
Sale of Property, Plant & Equipment	-	-	-	-	-	10.04	Upgrade
Investing Cash Flow	-94.6	-94.6	-7.09	-	-	-18.2	Upgrade
Long-Term Debt Repaid	-	-12,026	-5,350	-2,550	-2,350	-1,775	Upgrade
Net Debt Issued (Repaid)	-12,055	-12,026	-5,350	-2,550	-2,350	-1,775	Upgrade
Financing Cash Flow	-12,055	-12,026	-5,350	-2,550	-2,350	-1,775	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	-0.89	-1.11	Upgrade
Net Cash Flow	-1,029	273.88	-1,629	-1,900	-854.34	6,390	Upgrade
Free Cash Flow	11,026	12,300	3,721	649.94	1,497	8,156	Upgrade
Free Cash Flow Growth	218.82%	230.52%	472.58%	-56.57%	-81.65%	-	Upgrade
Free Cash Flow Margin	6.96%	6.63%	3.27%	1.00%	3.23%	26.59%	Upgrade
Free Cash Flow Per Share	9.92	11.07	3.35	0.58	1.35	7.34	Upgrade
Cash Interest Paid	13.94	13.94	12.41	10.75	136.83	-	Upgrade
Cash Income Tax Paid	825.11	825.11	340.35	87.21	-	-6,514	Upgrade
Levered Free Cash Flow	76,973	78,052	58,444	37,984	41,079	36,311	Upgrade
Unlevered Free Cash Flow	102,120	103,197	84,527	70,117	62,047	63,174	Upgrade
Change in Net Working Capital	-101,510	-102,229	-84,402	-70,082	-60,499	-61,571	Upgrade

Updated Oct 27, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.