Pertamina Geothermal Energy PT Tbk
IDX:PGEO
Cash Flow Statement
Cash Flow Statement
Pertamina Geothermal Energy PT Tbk
| Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||
| Cash Taxes Paid |
(104)
|
(93)
|
(80)
|
(78)
|
(70)
|
(63)
|
(74)
|
(71)
|
(63)
|
(58)
|
(52)
|
|
| Change in Working Capital |
(10)
|
(2)
|
8
|
10
|
5
|
8
|
2
|
11
|
14
|
21
|
21
|
|
| Cash from Operating Activities |
291
N/A
|
265
-9%
|
249
-6%
|
255
+2%
|
251
-2%
|
263
+5%
|
252
-4%
|
258
+3%
|
267
+3%
|
246
-8%
|
254
+3%
|
|
| Investing Cash Flow | ||||||||||||
| Capital Expenditures |
(43)
|
(37)
|
(48)
|
(68)
|
(82)
|
(99)
|
(106)
|
(103)
|
(107)
|
(100)
|
(94)
|
|
| Other Items |
13
|
3
|
1
|
(10)
|
(8)
|
(8)
|
(9)
|
2
|
2
|
2
|
2
|
|
| Cash from Investing Activities |
(31)
N/A
|
(35)
-13%
|
(47)
-36%
|
(78)
-68%
|
(90)
-15%
|
(107)
-18%
|
(115)
-8%
|
(101)
+12%
|
(105)
-4%
|
(98)
+6%
|
(92)
+6%
|
|
| Financing Cash Flow | ||||||||||||
| Net Issuance of Common Stock |
589
|
589
|
589
|
589
|
4
|
4
|
5
|
5
|
1
|
1
|
18
|
|
| Net Issuance of Debt |
(219)
|
(218)
|
(219)
|
(210)
|
(8)
|
(1)
|
(8)
|
(17)
|
(17)
|
(25)
|
(27)
|
|
| Cash Paid for Dividends |
(70)
|
(70)
|
(100)
|
(100)
|
(30)
|
(158)
|
(128)
|
(128)
|
0
|
0
|
(136)
|
|
| Other |
(52)
|
(24)
|
(20)
|
(40)
|
(33)
|
(37)
|
(42)
|
(51)
|
0
|
(54)
|
(49)
|
|
| Cash from Financing Activities |
248
N/A
|
277
+11%
|
251
-9%
|
239
-5%
|
(67)
N/A
|
(192)
-187%
|
(174)
+10%
|
(191)
-10%
|
(195)
-2%
|
(78)
+60%
|
(195)
-151%
|
|
| Change in Cash | ||||||||||||
| Effect of Foreign Exchange Rates |
(3)
|
(2)
|
(1)
|
(0)
|
1
|
11
|
12
|
11
|
11
|
3
|
3
|
|
| Net Change in Cash |
506
N/A
|
505
0%
|
453
-10%
|
415
-8%
|
95
-77%
|
(25)
N/A
|
(25)
-1%
|
(23)
+11%
|
(22)
+3%
|
73
N/A
|
(30)
N/A
|
|
| Free Cash Flow | ||||||||||||
| Free Cash Flow |
247
N/A
|
227
-8%
|
201
-11%
|
187
-7%
|
169
-10%
|
164
-3%
|
146
-11%
|
155
+6%
|
160
+3%
|
146
-9%
|
160
+10%
|
|