PT Jasa Marga (Persero) Tbk (IDX:JSMR)
Indonesia
· Delayed Price · Currency is IDR 3,160.00
+70.00 (2.27%)
Mar 10, 2026, 1:30 PM WIB
IDX:JSMR Cash Flow Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | - | 4,535,565 | 6,793,551 | 2,746,884 | 1,615,281 | Upgrade
|
| Depreciation & Amortization | - | 2,757,141 | 2,191,072 | 2,442,162 | 2,020,372 | Upgrade
|
| Other Amortization | - | - | - | 41,660 | 40,977 | Upgrade
|
| Other Operating Activities | 5,661,228 | -791,732 | -4,818,667 | -1,208,499 | -912,046 | Upgrade
|
| Operating Cash Flow | 5,661,228 | 6,500,974 | 4,165,956 | 4,022,207 | 2,764,584 | Upgrade
|
| Operating Cash Flow Growth | -12.92% | 56.05% | 3.57% | 45.49% | 91.89% | Upgrade
|
| Capital Expenditures | -123,924 | -124,677 | -74,372 | -53,593 | -112,104 | Upgrade
|
| Sale of Property, Plant & Equipment | 447 | - | 34,493 | 16,073 | 4,450 | Upgrade
|
| Divestitures | - | 50,011 | 366,494 | 4,217,916 | 402,773 | Upgrade
|
| Sale (Purchase) of Intangibles | -12,963,277 | -9,515,951 | -5,708,903 | -4,429,230 | -2,770,733 | Upgrade
|
| Sale (Purchase) of Real Estate | -56,938 | -262,942 | -227,701 | -207,484 | -61,703 | Upgrade
|
| Investment in Securities | 72,853 | -1,204,479 | -2,612,847 | -1,579,359 | -410,730 | Upgrade
|
| Other Investing Activities | -153,354 | 243,129 | -101,517 | 396,006 | -957,494 | Upgrade
|
| Investing Cash Flow | -13,224,193 | -10,814,909 | -8,324,353 | -1,639,671 | -3,905,541 | Upgrade
|
| Long-Term Debt Issued | 26,934,200 | 18,561,791 | 18,581,382 | 10,786,708 | 17,980,533 | Upgrade
|
| Total Debt Issued | 26,934,200 | 18,561,791 | 18,581,382 | 10,786,708 | 17,980,533 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -4,021 | -692,176 | Upgrade
|
| Long-Term Debt Repaid | -16,843,263 | -28,044,814 | -17,813,107 | -11,089,488 | -14,897,704 | Upgrade
|
| Total Debt Repaid | -16,843,263 | -28,044,814 | -17,813,107 | -11,093,509 | -15,589,880 | Upgrade
|
| Net Debt Issued (Repaid) | 10,090,937 | -9,483,023 | 768,275 | -306,801 | 2,390,653 | Upgrade
|
| Common Dividends Paid | -1,133,891 | -425,005 | -555,104 | -148 | - | Upgrade
|
| Other Financing Activities | 233,580 | 14,593,331 | -44,941 | 244,892 | 601,605 | Upgrade
|
| Financing Cash Flow | 9,190,626 | 4,685,303 | 168,230 | -62,057 | 2,992,258 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -170,450 | -169,416 | Upgrade
|
| Net Cash Flow | 1,627,661 | 371,368 | -3,990,167 | 2,150,029 | 1,681,885 | Upgrade
|
| Free Cash Flow | 5,537,304 | 6,376,297 | 4,091,584 | 3,968,614 | 2,652,480 | Upgrade
|
| Free Cash Flow Growth | -13.16% | 55.84% | 3.10% | 49.62% | 88.28% | Upgrade
|
| Free Cash Flow Margin | 18.52% | 22.21% | 19.19% | 23.93% | 17.49% | Upgrade
|
| Free Cash Flow Per Share | 762.61 | 878.53 | 563.74 | 546.80 | 365.46 | Upgrade
|
| Cash Interest Paid | - | 4,026,460 | 3,670,203 | 3,991,947 | 4,184,466 | Upgrade
|
| Cash Income Tax Paid | - | 1,217,810 | 1,297,085 | 835,321 | 580,033 | Upgrade
|
| Levered Free Cash Flow | -12,356,098 | -1,077,861 | 1,155,165 | 843,596 | 1,090,908 | Upgrade
|
| Unlevered Free Cash Flow | -10,103,680 | 1,412,122 | 3,385,753 | 3,234,043 | 3,884,514 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.