PT Humpuss Maritim Internasional Tbk (IDX:HUMI)

IDX:HUMI Cash Flow Statement

Financials in millions USD. 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	11.52	10.41	7.52	-13.65	7.15
Depreciation & Amortization	-	24.39	26.85	15.36	-
Other Operating Activities	16.54	-23.92	3.09	4.35	17.45
Operating Cash Flow	28.06	10.89	37.47	6.06	24.59
Operating Cash Flow Growth	157.68%	-70.94%	517.80%	-75.34%	-
Capital Expenditures	-33.73	-10.5	-5.15	-	-
Sale of Property, Plant & Equipment	-	3.3	0.08	-	-
Cash Acquisitions	-	-1.21	-	-	-
Divestitures	-	3	-	-	-
Investment in Securities	-3.6	-	1.92	-	-
Other Investing Activities	9.26	-8.82	-0.1	-10.02	-4.46
Investing Cash Flow	-28.07	-14.24	-3.26	-10.02	-4.46
Short-Term Debt Issued	3.04	0.93	3	-	0.52
Long-Term Debt Issued	27.29	20.54	2.7	2.59	1.71
Total Debt Issued	30.32	21.47	5.69	2.59	2.23
Short-Term Debt Repaid	-1.61	-3.52	-0.32	-	-0.55
Long-Term Debt Repaid	-15.31	-11.94	-21.09	-13.35	-9.67
Total Debt Repaid	-16.92	-15.46	-21.41	-13.35	-10.22
Net Debt Issued (Repaid)	13.41	6.01	-15.72	-10.77	-7.99
Issuance of Common Stock	-	16.61	-	-	-
Common Dividends Paid	-3.61	-	-	-	-
Other Financing Activities	-6.58	-2.16	-7.57	9.83	-4.27
Financing Cash Flow	3.21	20.46	-23.29	-0.93	-12.26
Foreign Exchange Rate Adjustments	-3.43	0.66	-1.1	-0.13	-0.06
Miscellaneous Cash Flow Adjustments	-	-	-1.78	-	-
Net Cash Flow	-0.23	17.77	8.03	-5.02	7.81
Free Cash Flow	-5.67	0.38	32.31	6.06	24.59
Free Cash Flow Growth	-	-98.81%	432.82%	-75.34%	-
Free Cash Flow Margin	-4.44%	0.36%	35.30%	9.11%	35.60%
Free Cash Flow Per Share	-	-	0.00	0.00	0.02
Cash Interest Paid	-	2.7	2.21	2.32	2.11
Cash Income Tax Paid	-	1.53	1.37	-	-
Levered Free Cash Flow	-25.01	10.24	35.88	2.47	-
Unlevered Free Cash Flow	-21.26	12.46	38.1	5.07	-
Change in Net Working Capital	-0.93	11.11	-6.78	4.68	-

Updated Nov 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.