PT Samudera Indonesia Tbk (IDX:SMDR)

PT Samudera Indonesia Tbk 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	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	52.44	50.7	74.59	212.69	93.02	-3.34
Depreciation & Amortization	89.1	76.12	115.67	117.45	43.68	27.71
Other Operating Activities	5.12	10.33	68.18	129.53	20.94	35.21
Operating Cash Flow	146.66	137.16	258.43	459.68	157.65	59.58
Operating Cash Flow Growth	-6.97%	-46.93%	-43.78%	191.58%	164.60%	141.97%
Capital Expenditures	-102.06	-87.7	-161.42	-104.34	-25.47	-16.06
Sale of Property, Plant & Equipment	5.64	6.28	1.17	1.05	31.34	2.34
Cash Acquisitions	0.18	0.18	-	2.12	0.28	-
Investment in Securities	-35.02	-67.33	-33.87	-33.41	2.77	3.58
Other Investing Activities	-0	0.05	0.17	0.11	1.05	1.05
Investing Cash Flow	-131.27	-148.54	-193.94	-134.46	9.97	-9.11
Short-Term Debt Issued	-	9.75	11.12	6	3.99	3.96
Long-Term Debt Issued	-	69.36	104.86	64.96	11.7	23.6
Total Debt Issued	65.16	79.11	115.97	70.96	15.7	27.56
Short-Term Debt Repaid	-	-10.29	-19.2	-39.39	-3.15	-2.29
Long-Term Debt Repaid	-	-73.66	-103.39	-123.98	-44.79	-37.68
Total Debt Repaid	-75.78	-83.95	-122.59	-163.36	-47.94	-39.97
Net Debt Issued (Repaid)	-10.62	-4.84	-6.62	-92.41	-32.24	-12.41
Common Dividends Paid	-6.81	-15.33	-39.91	-15.89	-2.12	-1.76
Other Financing Activities	-21.86	-23.41	-47.48	-33.61	-2.27	-1.18
Financing Cash Flow	-39.29	-43.59	-94.01	-141.91	-36.63	-15.34
Foreign Exchange Rate Adjustments	-0.75	0.32	0.35	-1.1	-0.39	0.1
Net Cash Flow	-24.65	-54.65	-29.17	182.21	130.6	35.24
Free Cash Flow	44.6	49.46	97.01	355.34	132.18	43.52
Free Cash Flow Growth	-36.64%	-49.02%	-72.70%	168.83%	203.74%	500.69%
Free Cash Flow Margin	5.72%	6.71%	12.56%	30.87%	19.64%	8.87%
Free Cash Flow Per Share	0.00	0.00	0.01	0.02	0.01	0.00
Cash Interest Paid	36.28	35.27	31.41	18.85	10.48	10.01
Cash Income Tax Paid	5.75	5.06	5.78	4.37	4.89	3.3
Levered Free Cash Flow	29.65	20.43	37.5	225.63	101.04	34.16
Unlevered Free Cash Flow	46.31	36.77	51.5	233.94	107.5	40.63

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