PT Habco Trans Maritima Tbk (IDX:HATM)

IDX:HATM Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	141,531	198,172	142,519	90,156	-139.53
Depreciation & Amortization	55,338	47,390	20,038	13,251	-
Other Amortization	16,524	8,686	2,940	1,330	-
Other Operating Activities	-14,817	-78,238	-34,740	-28,909	-30.35
Operating Cash Flow	198,576	176,011	130,757	75,829	-169.88
Operating Cash Flow Growth	12.82%	34.61%	72.44%	-	-
Capital Expenditures	-410,974	-236,212	-256,814	-200,419	-900
Sale (Purchase) of Intangibles	-	-157.5	-	-	-
Investment in Securities	-807.95	-	55,000	-55,000	-
Other Investing Activities	-31,841	-19,664	-7,229	272,300	1,500
Investing Cash Flow	-443,622	-256,033	-209,044	16,881	600
Short-Term Debt Issued	125,750	-	-	-	-
Long-Term Debt Issued	130,000	150,000	-	45,000	-
Total Debt Issued	255,750	150,000	-	45,000	-
Long-Term Debt Repaid	-38,667	-25,000	-	-	-
Net Debt Issued (Repaid)	217,084	125,000	-	45,000	-
Issuance of Common Stock	-	-	179,000	-	-
Common Dividends Paid	-39,620	-28,490	-33,958	-	-
Other Financing Activities	-	-	-3,096	-97,100	-
Financing Cash Flow	177,464	96,510	141,947	-52,100	-
Net Cash Flow	-67,582	16,488	63,660	40,610	430.12
Free Cash Flow	-212,398	-60,201	-126,058	-124,590	-1,070
Free Cash Flow Margin	-28.39%	-10.46%	-33.95%	-49.26%	-
Free Cash Flow Per Share	-30.34	-8.60	-20.31	-22.25	-0.19
Cash Interest Paid	12,610	9,789	1,396	-	-
Cash Income Tax Paid	8,978	6,908	4,456	3,035	-
Levered Free Cash Flow	-260,205	-133,235	-179,279	120,335	-
Unlevered Free Cash Flow	-252,588	-127,394	-178,470	120,398	-
Change in Net Working Capital	15,309	78,104	34,816	-248,909	-

Updated Oct 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.