IDX:AMMN Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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
Net Income	636.9	252.14	1,093	317.04	86.32
Depreciation & Amortization	249.79	180.77	160.93	135.73	149.16
Other Operating Activities	-734.99	-554.13	-263.91	-159.15	-578.64
Operating Cash Flow	151.7	-121.21	990.52	293.63	-343.16
Operating Cash Flow Growth	-	-	237.34%	-	-
Capital Expenditures	-1,792	-1,520	-692.28	-154.82	-107.07
Cash Acquisitions	-	-0.1	-	-	-
Investment in Securities	-	-	-3.91	-	-
Investing Cash Flow	-1,792	-1,520	-696.19	-154.82	-107.07
Short-Term Debt Issued	711.29	110	-	89.31	203.5
Long-Term Debt Issued	2,813	1,910	1,150	-	270
Total Debt Issued	3,524	2,020	1,150	89.31	473.5
Short-Term Debt Repaid	-502.02	-11.33	-11	-122.54	-74.38
Long-Term Debt Repaid	-1,927	-584.18	-1,175	-	-
Total Debt Repaid	-2,429	-595.51	-1,186	-122.54	-74.38
Net Debt Issued (Repaid)	1,095	1,425	-36	-33.23	399.12
Issuance of Common Stock	-	795.83	-	-	471.3
Other Financing Activities	69.14	-158.74	-4.37	-3.26	-170.72
Financing Cash Flow	1,164	2,062	-40.37	-36.5	699.71
Foreign Exchange Rate Adjustments	1.37	-10.06	5.99	-0	1.32
Net Cash Flow	-474.32	410.84	259.94	102.31	250.79
Free Cash Flow	-1,640	-1,641	298.24	138.81	-450.24
Free Cash Flow Growth	-	-	114.86%	-	-
Free Cash Flow Margin	-61.57%	-80.69%	10.54%	10.69%	-44.88%
Free Cash Flow Per Share	-0.02	-0.02	0.01	0.00	-0.01
Cash Interest Paid	300.2	199.45	142.28	112.11	120.6
Levered Free Cash Flow	-1,111	-1,121	279.31	233.22	-
Unlevered Free Cash Flow	-933.78	-999.61	368.05	307.81	-
Change in Net Working Capital	132.27	140.29	55.24	21.27	-

Updated Mar 20, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.