SLJ Global Tbk PT
IDX:SULI
Cash Flow Statement
Cash Flow Statement
SLJ Global Tbk PT
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | 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 |
(0)
|
0
|
0
|
0
|
1
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Change in Working Capital |
11
|
10
|
10
|
12
|
(0)
|
8
|
8
|
0
|
17
|
13
|
7
|
7
|
(0)
|
(0)
|
12
|
8
|
(6)
|
(7)
|
(13)
|
(6)
|
1
|
2
|
5
|
9
|
2
|
3
|
(11)
|
(15)
|
3
|
(2)
|
4
|
5
|
(32)
|
(46)
|
(49)
|
(52)
|
(29)
|
(21)
|
(22)
|
(28)
|
(37)
|
(43)
|
(52)
|
(59)
|
(60)
|
(70)
|
(68)
|
(69)
|
(75)
|
(70)
|
(69)
|
(68)
|
(69)
|
(70)
|
(81)
|
(94)
|
(93)
|
(95)
|
(91)
|
(81)
|
(67)
|
(58)
|
(52)
|
(47)
|
(57)
|
(57)
|
(61)
|
(66)
|
(85)
|
(91)
|
(86)
|
(77)
|
(56)
|
(44)
|
(36)
|
(28)
|
(19)
|
(14)
|
(10)
|
(7)
|
(6)
|
(9)
|
(13)
|
(16)
|
|
| Cash from Operating Activities |
9
N/A
|
8
-12%
|
10
+21%
|
9
-11%
|
4
-52%
|
7
+57%
|
1
-81%
|
(6)
N/A
|
(8)
-32%
|
(9)
-20%
|
(13)
-42%
|
2
N/A
|
(7)
N/A
|
(3)
+56%
|
11
N/A
|
9
-14%
|
(0)
N/A
|
(3)
-6 625%
|
(9)
-227%
|
(17)
-91%
|
(5)
+68%
|
(6)
-17%
|
(12)
-92%
|
(11)
+14%
|
(9)
+13%
|
(8)
+15%
|
(2)
+77%
|
0
N/A
|
3
+889%
|
2
-21%
|
4
+62%
|
3
-19%
|
(2)
N/A
|
(15)
-582%
|
(21)
-40%
|
(22)
-6%
|
(18)
+21%
|
(5)
+70%
|
(0)
+94%
|
1
N/A
|
3
+190%
|
3
-1%
|
4
+48%
|
3
-28%
|
4
+41%
|
3
-34%
|
3
+10%
|
3
+14%
|
3
-8%
|
2
-44%
|
3
+94%
|
3
-26%
|
2
-31%
|
5
+205%
|
1
-87%
|
(2)
N/A
|
4
N/A
|
4
-7%
|
6
+46%
|
10
+70%
|
5
-55%
|
5
+19%
|
5
-2%
|
4
-26%
|
3
-33%
|
4
+62%
|
1
-88%
|
(3)
N/A
|
(4)
-13%
|
(7)
-79%
|
(1)
+86%
|
5
N/A
|
5
-7%
|
5
-2%
|
2
-51%
|
0
-82%
|
0
-77%
|
(0)
N/A
|
(1)
-104%
|
(2)
-93%
|
(4)
-112%
|
(5)
-38%
|
(5)
-4%
|
(5)
+12%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(13)
|
(19)
|
(20)
|
(32)
|
(18)
|
(17)
|
(21)
|
(12)
|
(13)
|
(9)
|
(4)
|
(0)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(6)
|
(6)
|
(7)
|
(8)
|
(5)
|
(6)
|
(6)
|
(5)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(3)
|
(3)
|
(1)
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
0
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(8)
|
(10)
|
(10)
|
(1)
|
(3)
|
(3)
|
(7)
|
(6)
|
(4)
|
(3)
|
0
|
3
|
9
|
9
|
9
|
7
|
2
|
2
|
2
|
0
|
2
|
3
|
3
|
3
|
6
|
34
|
34
|
34
|
30
|
1
|
0
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
6
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(3)
N/A
|
(3)
+4%
|
(2)
+22%
|
(3)
-17%
|
(3)
+1%
|
(3)
-16%
|
(2)
+31%
|
(11)
-468%
|
(22)
-90%
|
(29)
-34%
|
(30)
-6%
|
(34)
-10%
|
(21)
+37%
|
(20)
+6%
|
(27)
-37%
|
(19)
+31%
|
(18)
+5%
|
(12)
+33%
|
(4)
+67%
|
3
N/A
|
8
+151%
|
6
-26%
|
6
-3%
|
4
-36%
|
(2)
N/A
|
(1)
+56%
|
0
N/A
|
(1)
N/A
|
(0)
+98%
|
1
N/A
|
0
-79%
|
1
+100%
|
6
+881%
|
34
+489%
|
34
+1%
|
34
0%
|
30
-11%
|
1
-97%
|
1
-1%
|
2
+89%
|
1
-34%
|
1
-12%
|
1
-11%
|
1
+29%
|
(0)
N/A
|
(0)
+19%
|
(0)
+17%
|
(1)
-123%
|
(0)
+70%
|
(0)
+34%
|
(0)
-123%
|
(1)
-407%
|
(2)
-13%
|
(3)
-105%
|
(5)
-37%
|
(4)
+25%
|
(9)
-160%
|
(8)
+12%
|
(7)
+15%
|
(8)
-16%
|
(5)
+35%
|
(6)
-17%
|
(6)
+4%
|
(5)
+21%
|
(2)
+47%
|
(1)
+60%
|
(1)
+1%
|
6
N/A
|
6
+6%
|
6
-3%
|
4
-33%
|
(5)
N/A
|
(3)
+28%
|
(3)
+3%
|
(1)
+55%
|
1
N/A
|
(0)
N/A
|
(0)
+69%
|
(0)
+97%
|
0
N/A
|
(1)
N/A
|
(1)
-3%
|
(1)
+1%
|
(1)
-8%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
15
|
15
|
16
|
3
|
1
|
1
|
0
|
0
|
(0)
|
0
|
14
|
13
|
13
|
0
|
(14)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(4)
|
(3)
|
(6)
|
(6)
|
(4)
|
(4)
|
5
|
15
|
20
|
21
|
18
|
10
|
11
|
7
|
5
|
2
|
13
|
15
|
13
|
14
|
(2)
|
(2)
|
(7)
|
(8)
|
(5)
|
(6)
|
(2)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(11)
|
(11)
|
(13)
|
(12)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
2
|
6
|
6
|
5
|
3
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(5)
|
(2)
|
(2)
|
(1)
|
2
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
5
|
5
|
5
|
5
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
17
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
14
|
0
|
15
|
15
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
3
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(4)
N/A
|
(3)
+29%
|
(6)
-109%
|
(6)
-10%
|
(4)
+42%
|
(4)
-20%
|
5
N/A
|
32
+530%
|
37
+15%
|
38
+5%
|
47
+22%
|
25
-46%
|
26
+2%
|
22
-14%
|
9
-62%
|
3
-67%
|
14
+386%
|
15
+12%
|
13
-13%
|
14
+5%
|
(1)
N/A
|
13
N/A
|
6
-50%
|
6
-10%
|
9
+47%
|
(6)
N/A
|
(0)
+98%
|
1
N/A
|
(3)
N/A
|
(3)
-2%
|
(4)
-13%
|
(4)
+5%
|
(2)
+44%
|
(2)
+23%
|
(11)
-597%
|
(11)
-3%
|
(13)
-14%
|
(12)
+4%
|
(3)
+78%
|
(2)
+9%
|
(3)
-19%
|
(3)
-16%
|
(3)
-2%
|
(4)
-6%
|
(3)
+22%
|
(2)
+17%
|
(3)
-29%
|
(3)
-7%
|
(3)
+15%
|
(3)
+2%
|
(2)
+36%
|
(1)
+21%
|
(1)
+46%
|
2
N/A
|
6
+231%
|
6
+2%
|
7
+17%
|
5
-35%
|
(2)
N/A
|
(1)
+2%
|
(3)
-113%
|
(3)
+1%
|
(1)
+56%
|
(2)
-25%
|
(1)
+14%
|
(1)
+16%
|
(1)
+31%
|
(1)
-17%
|
(2)
-91%
|
(2)
-16%
|
(2)
0%
|
(2)
+7%
|
(1)
+50%
|
(1)
-13%
|
(1)
-9%
|
(1)
+13%
|
(1)
+24%
|
(0)
+59%
|
(0)
+57%
|
1
N/A
|
6
+608%
|
6
+0%
|
6
+0%
|
6
-5%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
3
+4%
|
2
-22%
|
0
-96%
|
(2)
N/A
|
(1)
+66%
|
4
N/A
|
15
+241%
|
7
-49%
|
0
-95%
|
4
+805%
|
(7)
N/A
|
(3)
+63%
|
(1)
+64%
|
(8)
-788%
|
(7)
+17%
|
(4)
+36%
|
1
N/A
|
0
-19%
|
0
-43%
|
1
+408%
|
12
+913%
|
(0)
N/A
|
(1)
-1 700%
|
(3)
-167%
|
(15)
-406%
|
(2)
+89%
|
(0)
+92%
|
(0)
-269%
|
0
N/A
|
0
-44%
|
(0)
N/A
|
1
N/A
|
17
+1 040%
|
2
-88%
|
0
-83%
|
(0)
N/A
|
(16)
-4 192%
|
(2)
+88%
|
0
N/A
|
1
+221%
|
0
-57%
|
2
+240%
|
1
-66%
|
1
+68%
|
0
-92%
|
(0)
N/A
|
(0)
-52%
|
0
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(1)
-116%
|
4
N/A
|
2
-40%
|
1
-55%
|
3
+163%
|
1
-64%
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
(4)
+1%
|
(2)
+51%
|
(2)
-30%
|
(1)
+47%
|
2
N/A
|
(1)
N/A
|
1
N/A
|
0
-79%
|
(3)
N/A
|
1
N/A
|
(1)
N/A
|
0
N/A
|
0
-32%
|
(0)
N/A
|
(0)
+54%
|
(1)
-488%
|
(1)
+10%
|
(1)
-25%
|
(1)
+18%
|
2
N/A
|
0
-85%
|
0
-79%
|
0
+478%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
6
N/A
|
5
-19%
|
7
+46%
|
6
-18%
|
1
-78%
|
3
+162%
|
(1)
N/A
|
(8)
-550%
|
(21)
-161%
|
(28)
-34%
|
(33)
-17%
|
(31)
+6%
|
(25)
+18%
|
(20)
+22%
|
(10)
+50%
|
(3)
+69%
|
(13)
-335%
|
(12)
+12%
|
(13)
-10%
|
(17)
-30%
|
(7)
+60%
|
(9)
-34%
|
(15)
-68%
|
(14)
+8%
|
(13)
+6%
|
(11)
+17%
|
(4)
+66%
|
(1)
+71%
|
1
N/A
|
1
+32%
|
1
+53%
|
1
-58%
|
(2)
N/A
|
(15)
-526%
|
(21)
-39%
|
(22)
-6%
|
(18)
+20%
|
(5)
+70%
|
(0)
+93%
|
1
N/A
|
3
+206%
|
3
-8%
|
4
+48%
|
3
-22%
|
4
+27%
|
2
-35%
|
3
+14%
|
3
+1%
|
3
+7%
|
2
-46%
|
3
+94%
|
1
-67%
|
0
-98%
|
3
+13 998%
|
(1)
N/A
|
(2)
-121%
|
(2)
+31%
|
(2)
-50%
|
(1)
+74%
|
2
N/A
|
(0)
N/A
|
(1)
-3%
|
(0)
+19%
|
(1)
-50%
|
0
N/A
|
4
+770%
|
(0)
N/A
|
(4)
-1 497%
|
(5)
-7%
|
(8)
-69%
|
(4)
+50%
|
1
N/A
|
1
+184%
|
1
-1%
|
1
-40%
|
1
+3%
|
(0)
N/A
|
(1)
-245%
|
(1)
-69%
|
(2)
-83%
|
(4)
-147%
|
(6)
-32%
|
(5)
+8%
|
(6)
-2%
|
|