PT Pertamina Geothermal Energy Tbk (IDX:PGEO)

IDX:PGEO Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	133.18	160.49	163.59	127.34	85.08	72.87
Depreciation & Amortization	0.08	-	-	107.03	108.35	103.87
Other Operating Activities	113.06	97.79	91.6	-14.07	54.97	50.79
Operating Cash Flow	246.31	258.28	255.19	220.3	248.39	227.52
Operating Cash Flow Growth	-7.03%	1.21%	15.84%	-11.31%	9.17%	12.91%
Capital Expenditures	-100.05	-103.41	-68.11	-30.93	-26.2	-47.76
Cash Acquisitions	-	-0.1	-11.54	-	-	-
Other Investing Activities	1.99	2.57	1.17	12.81	5.28	-
Investing Cash Flow	-98.06	-100.93	-78.48	-18.13	-20.92	-47.76
Long-Term Debt Issued	-	-	399.74	-	798.39	-
Short-Term Debt Repaid	-	-	-600	-	-	-
Long-Term Debt Repaid	-	-16.9	-9.91	-18.97	-770.36	-149.15
Total Debt Repaid	-24.54	-16.9	-609.91	-18.97	-770.36	-149.15
Net Debt Issued (Repaid)	-24.54	-16.9	-210.18	-18.97	28.03	-149.15
Issuance of Common Stock	0.68	4.75	589.27	-	-	-
Common Dividends Paid	-	-128.4	-100	-30	-	-
Other Financing Activities	-53.84	-50.6	-40.19	-14.41	-284.81	-
Financing Cash Flow	-77.71	-191.14	238.91	-63.38	-256.78	-149.15
Foreign Exchange Rate Adjustments	2.67	11.26	-0.2	-1.83	-0.22	-1.6
Net Cash Flow	73.21	-22.53	415.42	136.97	-29.53	29.01
Free Cash Flow	146.26	154.88	187.08	189.37	222.19	179.76
Free Cash Flow Growth	-12.06%	-17.21%	-1.21%	-14.77%	23.60%	94.23%
Free Cash Flow Margin	35.83%	38.04%	46.05%	49.05%	60.24%	50.79%
Free Cash Flow Per Share	0.00	0.00	0.01	0.01	0.01	0.01
Cash Interest Paid	50.6	50.6	35.3	14.41	284.81	-
Cash Income Tax Paid	58.08	71.4	78.41	80.78	83.73	55.37
Levered Free Cash Flow	95.91	1.92	28.49	235.57	-70.95	157.97
Unlevered Free Cash Flow	118.19	21.99	43.63	244.83	-61.84	172.41

Source: S&P Global Market Intelligence. Utility template. Financial Sources.