PT Medco Energi Internasional Tbk (IDX:MEDC)
Indonesia · Delayed Price · Currency is IDR 1,265.00
-20.00 (-1.56%)
Nov 21, 2025, 4:13 PM WIB
IDX:MEDC 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 | Sep '25 Sep 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 | 179.73 | 367.36 | 330.68 | 530.88 | 47.02 | -192.83 | Upgrade |
Depreciation & Amortization | 557.54 | 555.26 | 462.91 | 567.28 | 278.02 | 332.59 | Upgrade |
Other Operating Activities | 257.07 | 296.93 | -70.36 | 18.25 | 114.63 | 319.71 | Upgrade |
Operating Cash Flow | 1,002 | 1,223 | 753.05 | 1,105 | 479.4 | 474.47 | Upgrade |
Operating Cash Flow Growth | -7.60% | 62.46% | -31.82% | 130.40% | 1.04% | 16.21% | Upgrade |
Capital Expenditures | -501.17 | -384.72 | -300.3 | -268.52 | -111.14 | -191.03 | Upgrade |
Sale of Property, Plant & Equipment | 5.05 | 5.03 | 0.59 | 1.17 | - | - | Upgrade |
Cash Acquisitions | -382 | -26.63 | -520.34 | -846.77 | - | - | Upgrade |
Divestitures | 1.31 | 117.89 | 28.02 | 4.21 | 110.93 | 10 | Upgrade |
Sale (Purchase) of Real Estate | - | - | - | - | - | -0.45 | Upgrade |
Investment in Securities | 119.53 | -4.39 | -24.52 | 12.1 | -6.51 | -11.84 | Upgrade |
Other Investing Activities | 38.19 | -76.15 | 179.32 | 44.51 | 89.56 | -99.37 | Upgrade |
Investing Cash Flow | -719.1 | -368.97 | -637.24 | -1,053 | 82.83 | -292.69 | Upgrade |
Long-Term Debt Issued | - | 764.81 | 1,378 | 1,312 | 667.35 | 968.08 | Upgrade |
Long-Term Debt Repaid | - | -987.51 | -1,444 | -1,219 | -504.58 | -1,124 | Upgrade |
Net Debt Issued (Repaid) | 200.54 | -222.7 | -65.73 | 93.06 | 162.78 | -156.16 | Upgrade |
Issuance of Common Stock | - | - | - | - | - | 123.17 | Upgrade |
Repurchase of Common Stock | -28.94 | -5.29 | -3.96 | - | -6.66 | - | Upgrade |
Common Dividends Paid | -63.29 | -70.24 | -64.35 | -60 | - | - | Upgrade |
Other Financing Activities | -298.47 | -270.97 | -224.62 | 30.62 | -534.05 | -307.77 | Upgrade |
Financing Cash Flow | -190.16 | -569.2 | -358.67 | 63.68 | -377.93 | -340.75 | Upgrade |
Foreign Exchange Rate Adjustments | -2.38 | -2.18 | -3.19 | 4.08 | -0.81 | -0.49 | Upgrade |
Net Cash Flow | 90.13 | 283.08 | -246.05 | 119.01 | 183.49 | -159.47 | Upgrade |
Free Cash Flow | 500.6 | 838.71 | 452.75 | 836.02 | 368.26 | 283.43 | Upgrade |
Free Cash Flow Growth | -30.21% | 85.25% | -45.84% | 127.02% | 29.93% | 33.89% | Upgrade |
Free Cash Flow Margin | 21.55% | 35.70% | 20.54% | 36.84% | 30.38% | 26.54% | Upgrade |
Free Cash Flow Per Share | 0.02 | 0.03 | 0.02 | 0.03 | 0.01 | 0.01 | Upgrade |
Cash Interest Paid | - | - | - | 235.54 | 192.89 | - | Upgrade |
Cash Income Tax Paid | 327.91 | 336.52 | 493.39 | 513.3 | 191.8 | 145.58 | Upgrade |
Levered Free Cash Flow | 249.74 | 559.62 | 440.82 | 1,049 | 249.39 | 67.57 | Upgrade |
Unlevered Free Cash Flow | 457.5 | 751.71 | 613.33 | 1,212 | 388.44 | 243.97 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.