IDX:TPIA 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	1,288	-69.16	-33.58	-149.54	152.12	51.35	Upgrade
Depreciation & Amortization	188.96	114.98	112.68	97.5	99.25	101.6	Upgrade
Other Operating Activities	-1,100	-204.81	53.07	-197.37	-29.52	235.46	Upgrade
Operating Cash Flow	376.67	-159	132.18	-249.4	221.85	388.41	Upgrade
Operating Cash Flow Growth	4071.29%	-	-	-	-42.88%	63.11%	Upgrade
Capital Expenditures	-495.78	-405.06	-96.31	-114.25	-80.91	-113.87	Upgrade
Sale of Property, Plant & Equipment	-	-	-	0.05	-	0.92	Upgrade
Cash Acquisitions	-184.37	-3.77	-135.19	-	-	-	Upgrade
Investment in Securities	-217.88	276.45	-253.68	-194.94	-623.1	-5.23	Upgrade
Other Investing Activities	10.57	55.49	70.89	18.15	8.18	6.58	Upgrade
Investing Cash Flow	-887.46	-76.89	-414.28	-290.99	-695.83	-111.6	Upgrade
Short-Term Debt Issued	-	166.23	11.07	81.09	20.7	115.7	Upgrade
Long-Term Debt Issued	-	477.1	400.91	686.26	600.16	243.19	Upgrade
Total Debt Issued	2,263	643.33	411.98	767.34	620.86	358.89	Upgrade
Short-Term Debt Repaid	-	-116.79	-1.07	-81.15	-20.71	-115.07	Upgrade
Long-Term Debt Repaid	-	-233.2	-151.2	-232.71	-372.04	-208.64	Upgrade
Total Debt Repaid	-582.88	-349.99	-152.27	-313.86	-392.74	-323.72	Upgrade
Net Debt Issued (Repaid)	1,680	293.34	259.71	453.49	228.12	35.17	Upgrade
Issuance of Common Stock	-	-	-	-	1,068	-	Upgrade
Common Dividends Paid	-30	-30	-30	-11	-103.51	-	Upgrade
Other Financing Activities	230.77	-100.44	88.22	-77.25	-58.83	-53.22	Upgrade
Financing Cash Flow	1,878	162.9	317.93	365.24	1,134	-18.05	Upgrade
Net Cash Flow	1,367	-72.98	35.82	-175.16	660.21	258.76	Upgrade
Free Cash Flow	-119.11	-564.05	35.87	-363.65	140.94	274.55	Upgrade
Free Cash Flow Growth	-	-	-	-	-48.66%	-	Upgrade
Free Cash Flow Margin	-2.04%	-31.59%	1.66%	-15.25%	5.46%	15.20%	Upgrade
Free Cash Flow Per Share	-0.00	-0.01	0.00	-0.01	0.00	0.00	Upgrade
Cash Interest Paid	159.68	127.81	101.71	75.39	57.26	58.08	Upgrade
Cash Income Tax Paid	-	-45.23	-33.68	-17.01	8.94	-86.36	Upgrade
Levered Free Cash Flow	-1,387	-541.76	-24.85	-375.43	42.09	207.54	Upgrade
Unlevered Free Cash Flow	-1,265	-456.86	47.42	-331.29	76.81	242.8	Upgrade

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.