PT Sarana Menara Nusantara Tbk. (IDX:TOWR)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
550.00
+5.00 (0.91%)
Jun 4, 2025, 3:49 PM WIB

IDX:TOWR Cash Flow Statement

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 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
-3,335,4373,253,0973,442,0253,427,3752,836,000
Upgrade
Depreciation & Amortization
-3,007,5732,754,6602,219,3971,773,3251,558,669
Upgrade
Other Amortization
-90,15488,60870,41786,49485,345
Upgrade
Other Operating Activities
-2,906,9032,809,4032,341,152909,0521,471,188
Upgrade
Operating Cash Flow
-9,340,0678,905,7688,072,9916,196,2465,951,202
Upgrade
Operating Cash Flow Growth
-4.88%10.32%30.29%4.12%50.45%
Upgrade
Capital Expenditures
--4,519,034-4,563,727-4,681,060-2,192,540-3,929,140
Upgrade
Sale of Property, Plant & Equipment
-20,40718,5804,3066,869-
Upgrade
Cash Acquisitions
--3,457,027-42,701-1,139,222-16,431,414-
Upgrade
Sale (Purchase) of Intangibles
------9,459
Upgrade
Investment in Securities
--55,18050,476---218,271
Upgrade
Other Investing Activities
-5,310--40,000--
Upgrade
Investing Cash Flow
--8,005,524-4,537,372-5,887,863-18,617,085-4,156,870
Upgrade
Long-Term Debt Issued
-84,249,40446,250,06839,047,31444,840,74511,023,103
Upgrade
Long-Term Debt Repaid
--81,235,066-46,549,468-42,240,484-26,366,214-9,405,131
Upgrade
Net Debt Issued (Repaid)
-3,014,338-299,400-3,193,17018,474,5311,617,972
Upgrade
Issuance of Common Stock
-107,202102---
Upgrade
Repurchase of Common Stock
-----144,521-272,838
Upgrade
Common Dividends Paid
--901,363-1,201,303-1,202,174-1,404,567-1,174,043
Upgrade
Other Financing Activities
--3,003,214-2,746,320-2,314,382-1,197,206-1,031,126
Upgrade
Financing Cash Flow
--783,037-4,246,921-6,709,72615,728,237-860,035
Upgrade
Foreign Exchange Rate Adjustments
--40,000-1,43484,870-1,661-85,435
Upgrade
Net Cash Flow
-511,506120,041-4,439,7283,305,737848,862
Upgrade
Free Cash Flow
-4,821,0334,342,0413,391,9314,003,7062,022,062
Upgrade
Free Cash Flow Growth
-11.03%28.01%-15.28%98.00%-
Upgrade
Free Cash Flow Margin
-37.85%36.98%30.74%46.36%27.16%
Upgrade
Free Cash Flow Per Share
-96.7487.1968.1180.3640.32
Upgrade
Cash Interest Paid
-2,981,5542,640,4232,165,3361,091,353969,041
Upgrade
Cash Income Tax Paid
-1,684,9371,564,6631,515,3581,547,042620,766
Upgrade
Levered Free Cash Flow
-643,4521,138,422-302,7563,365,798487,744
Upgrade
Unlevered Free Cash Flow
-2,591,2532,887,6001,193,5984,217,6161,221,768
Upgrade
Change in Net Working Capital
426,249746,837-118,043862,727-1,162,447-534,665
Upgrade
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.