Tifico Fiber Indonesia Tbk PT
IDX:TFCO
Cash Flow Statement
Cash Flow Statement
Tifico Fiber Indonesia Tbk PT
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
(4)
|
(3)
|
(3)
|
(6)
|
4
|
2
|
2
|
4
|
(1)
|
1
|
(4)
|
(5)
|
(8)
|
(8)
|
2
|
1
|
3
|
0
|
(2)
|
(0)
|
(1)
|
1
|
(2)
|
(1)
|
(2)
|
0
|
1
|
0
|
(0)
|
(2)
|
(2)
|
0
|
(2)
|
2
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(5)
|
(0)
|
(0)
|
(0)
|
4
|
(0)
|
0
|
1
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
1
|
(3)
|
(4)
|
(5)
|
(6)
|
(3)
|
3
|
3
|
5
|
(1)
|
(8)
|
(8)
|
(10)
|
(0)
|
(0)
|
1
|
(0)
|
(3)
|
(3)
|
(8)
|
(6)
|
(2)
|
(0)
|
7
|
7
|
(1)
|
(2)
|
(3)
|
(6)
|
1
|
4
|
2
|
3
|
|
| Cash Interest Paid |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(7)
|
(8)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(12)
|
(12)
|
(10)
|
(9)
|
(8)
|
(7)
|
(6)
|
(6)
|
(4)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Change in Working Capital |
(0)
|
(5)
|
(2)
|
(9)
|
1
|
1
|
(3)
|
2
|
(1)
|
(2)
|
4
|
(5)
|
(3)
|
(1)
|
(4)
|
0
|
(3)
|
1
|
(4)
|
(17)
|
8
|
9
|
6
|
16
|
(4)
|
(10)
|
0
|
3
|
(3)
|
(0)
|
(0)
|
(4)
|
(3)
|
(5)
|
(7)
|
(4)
|
(3)
|
(27)
|
(25)
|
(31)
|
(14)
|
(12)
|
(12)
|
(16)
|
(14)
|
(14)
|
(15)
|
(13)
|
(10)
|
(10)
|
(10)
|
(10)
|
(7)
|
(7)
|
(9)
|
(8)
|
(11)
|
(12)
|
(13)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(4)
|
(4)
|
(4)
|
(4)
|
(17)
|
(15)
|
(18)
|
(19)
|
(13)
|
(14)
|
(14)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(5)
|
(5)
|
(5)
|
(3)
|
(10)
|
(9)
|
(9)
|
(8)
|
|
| Cash from Operating Activities |
13
N/A
|
6
-57%
|
8
+52%
|
(2)
N/A
|
21
N/A
|
23
+10%
|
16
-33%
|
23
+50%
|
(4)
N/A
|
(8)
-98%
|
(16)
-108%
|
(25)
-53%
|
(32)
-27%
|
(28)
+13%
|
(19)
+32%
|
(11)
+40%
|
5
N/A
|
(13)
N/A
|
(9)
+31%
|
(3)
+71%
|
(17)
-498%
|
7
N/A
|
4
-49%
|
(7)
N/A
|
1
N/A
|
(5)
N/A
|
(1)
+82%
|
21
N/A
|
7
-67%
|
15
+121%
|
18
+19%
|
11
-40%
|
21
+89%
|
25
+20%
|
23
-6%
|
10
-56%
|
14
+40%
|
(9)
N/A
|
(10)
-11%
|
(2)
+76%
|
(5)
-106%
|
9
N/A
|
12
+23%
|
7
-43%
|
18
+167%
|
31
+79%
|
53
+70%
|
33
-38%
|
27
-18%
|
21
-20%
|
(1)
N/A
|
24
N/A
|
24
+0%
|
19
-20%
|
21
+7%
|
16
-23%
|
22
+38%
|
16
-26%
|
12
-24%
|
9
-30%
|
4
-55%
|
11
+172%
|
12
+12%
|
17
+43%
|
24
+40%
|
17
-30%
|
19
+12%
|
20
+7%
|
21
+5%
|
27
+28%
|
27
+0%
|
24
-13%
|
18
-24%
|
18
+3%
|
2
-92%
|
(3)
N/A
|
1
N/A
|
(0)
N/A
|
7
N/A
|
14
+106%
|
15
+7%
|
8
-47%
|
13
+64%
|
11
-13%
|
12
+11%
|
19
+52%
|
21
+12%
|
18
-13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(11)
|
(14)
|
(14)
|
(17)
|
(17)
|
(24)
|
(27)
|
(29)
|
(27)
|
(19)
|
(16)
|
(15)
|
(14)
|
(14)
|
(12)
|
(10)
|
(8)
|
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(16)
|
(7)
|
(6)
|
(2)
|
5
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(10)
|
(5)
|
(7)
|
(7)
|
(6)
|
(9)
|
(7)
|
(7)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(6)
|
(7)
|
(8)
|
(8)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Other Items |
0
|
0
|
2
|
2
|
2
|
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
|
(4)
|
(10)
|
(10)
|
(10)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(36)
|
(39)
|
(38)
|
(36)
|
2
|
6
|
7
|
8
|
0
|
1
|
0
|
(6)
|
(6)
|
0
|
0
|
|
| Cash from Investing Activities |
(8)
N/A
|
(11)
-43%
|
(12)
-9%
|
(13)
-6%
|
(15)
-18%
|
(15)
-1%
|
(23)
-55%
|
(27)
-14%
|
(28)
-5%
|
(26)
+7%
|
(19)
+27%
|
(16)
+15%
|
(15)
+9%
|
(14)
+4%
|
(14)
+4%
|
(12)
+10%
|
(10)
+22%
|
(7)
+23%
|
(5)
+34%
|
(5)
-2%
|
(5)
-9%
|
(6)
-16%
|
(7)
-4%
|
(5)
+23%
|
(3)
+33%
|
(3)
+26%
|
(3)
N/A
|
(4)
-44%
|
(5)
-47%
|
(6)
-12%
|
(9)
-53%
|
(16)
-72%
|
(7)
+56%
|
(6)
+11%
|
(2)
+59%
|
5
N/A
|
(3)
N/A
|
(4)
-35%
|
(4)
-3%
|
(4)
+5%
|
(3)
+17%
|
(5)
-63%
|
(7)
-38%
|
(9)
-36%
|
(9)
-1%
|
(8)
+17%
|
(10)
-23%
|
(5)
+43%
|
(7)
-32%
|
(7)
+8%
|
(6)
+12%
|
(9)
-48%
|
(7)
+15%
|
(7)
+7%
|
(3)
+51%
|
(3)
+17%
|
(7)
-164%
|
(14)
-90%
|
(14)
-3%
|
(16)
-14%
|
(13)
+22%
|
(8)
+40%
|
(8)
-2%
|
(6)
+29%
|
(5)
+19%
|
(3)
+33%
|
(2)
+30%
|
(1)
+36%
|
(1)
+31%
|
(1)
+7%
|
(1)
+8%
|
(1)
-3%
|
(3)
-288%
|
(37)
-1 048%
|
(39)
-7%
|
(40)
-1%
|
(38)
+5%
|
0
N/A
|
4
+1 051%
|
4
+3%
|
4
+7%
|
(0)
N/A
|
(2)
-678%
|
(2)
-10%
|
(7)
-293%
|
(7)
+0%
|
(1)
+81%
|
(2)
-14%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
30
|
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
|
|
| Net Issuance of Debt |
(7)
|
4
|
3
|
17
|
(3)
|
(8)
|
8
|
1
|
29
|
36
|
35
|
44
|
46
|
43
|
34
|
8
|
4
|
19
|
14
|
9
|
29
|
0
|
5
|
25
|
(1)
|
12
|
0
|
(0)
|
(1)
|
(7)
|
(6)
|
(7)
|
(9)
|
(14)
|
(10)
|
(9)
|
(14)
|
(2)
|
(2)
|
(8)
|
2
|
(7)
|
(4)
|
(2)
|
(6)
|
(17)
|
(29)
|
(20)
|
(14)
|
(7)
|
6
|
(0)
|
0
|
7
|
7
|
7
|
1
|
1
|
(7)
|
(7)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(7)
|
(7)
|
(7)
|
(6)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
(7)
N/A
|
4
N/A
|
3
-30%
|
17
+480%
|
(3)
N/A
|
(8)
-142%
|
8
N/A
|
1
-93%
|
29
+5 082%
|
36
+25%
|
35
-5%
|
44
+26%
|
46
+5%
|
43
-5%
|
34
-21%
|
23
-33%
|
4
-82%
|
19
+341%
|
14
-25%
|
24
+70%
|
29
+21%
|
0
-99%
|
5
+993%
|
(5)
N/A
|
(1)
+90%
|
12
N/A
|
0
-97%
|
(0)
N/A
|
(1)
-506%
|
(7)
-597%
|
(6)
+16%
|
(7)
-14%
|
(9)
-36%
|
(14)
-48%
|
(10)
+28%
|
(9)
+8%
|
(14)
-54%
|
(2)
+89%
|
(2)
-45%
|
(8)
-285%
|
2
N/A
|
(7)
N/A
|
(4)
+39%
|
(2)
+64%
|
(6)
-277%
|
(17)
-183%
|
(29)
-72%
|
(20)
+32%
|
(14)
+32%
|
(7)
+47%
|
6
N/A
|
(0)
N/A
|
0
N/A
|
7
+1 797%
|
7
+1%
|
7
-2%
|
1
-89%
|
1
-31%
|
(7)
N/A
|
(7)
+2%
|
(8)
-5%
|
(8)
-3%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(7)
-533%
|
(7)
N/A
|
(7)
N/A
|
(6)
+15%
|
(3)
+57%
|
(3)
N/A
|
(3)
N/A
|
(3)
-3%
|
(2)
+22%
|
(2)
N/A
|
(2)
N/A
|
(2)
+6%
|
(2)
+19%
|
(2)
N/A
|
(2)
N/A
|
(2)
N/A
|
(2)
-28%
|
(2)
N/A
|
(2)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(1)
N/A
|
(1)
+13%
|
(0)
+60%
|
2
N/A
|
3
+30%
|
(0)
N/A
|
(0)
-17%
|
(3)
-3 843%
|
(3)
-14%
|
2
N/A
|
(1)
N/A
|
3
N/A
|
(0)
N/A
|
2
N/A
|
2
+12%
|
(1)
N/A
|
(0)
+88%
|
(2)
-3 617%
|
(0)
+87%
|
16
N/A
|
7
-58%
|
1
-83%
|
2
+42%
|
(17)
N/A
|
(3)
+80%
|
5
N/A
|
(3)
N/A
|
17
N/A
|
1
-96%
|
2
+259%
|
3
+42%
|
(12)
N/A
|
5
N/A
|
5
+9%
|
11
+119%
|
6
-47%
|
(3)
N/A
|
(14)
-449%
|
(16)
-13%
|
(14)
+9%
|
(6)
+59%
|
(3)
+52%
|
0
N/A
|
(4)
N/A
|
2
N/A
|
7
+217%
|
14
+120%
|
7
-48%
|
6
-18%
|
8
+25%
|
(1)
N/A
|
16
N/A
|
17
+11%
|
20
+14%
|
25
+25%
|
20
-18%
|
16
-24%
|
3
-81%
|
(9)
N/A
|
(15)
-61%
|
(16)
-11%
|
(5)
+71%
|
4
N/A
|
12
+183%
|
20
+69%
|
14
-30%
|
17
+21%
|
19
+13%
|
19
+1%
|
19
-1%
|
19
+0%
|
15
-19%
|
8
-46%
|
(21)
N/A
|
(41)
-91%
|
(45)
-11%
|
(39)
+13%
|
(2)
+94%
|
8
N/A
|
16
+85%
|
17
+8%
|
6
-65%
|
9
+60%
|
8
-20%
|
3
-58%
|
9
+186%
|
17
+90%
|
15
-16%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
(6)
N/A
|
(5)
+6%
|
(17)
-225%
|
5
N/A
|
7
+40%
|
(8)
N/A
|
(4)
+55%
|
(32)
-777%
|
(34)
-6%
|
(35)
-3%
|
(41)
-16%
|
(46)
-13%
|
(42)
+10%
|
(33)
+22%
|
(24)
+27%
|
(4)
+81%
|
(21)
-370%
|
(14)
+32%
|
(8)
+46%
|
(22)
-186%
|
1
N/A
|
(3)
N/A
|
(12)
-275%
|
(3)
+76%
|
(8)
-162%
|
(3)
+55%
|
17
N/A
|
2
-90%
|
9
+468%
|
9
-2%
|
(5)
N/A
|
14
N/A
|
19
+35%
|
21
+11%
|
15
-29%
|
12
-23%
|
(12)
N/A
|
(14)
-9%
|
(6)
+56%
|
(8)
-30%
|
4
N/A
|
5
+6%
|
(3)
N/A
|
8
N/A
|
24
+192%
|
44
+85%
|
27
-37%
|
20
-28%
|
15
-25%
|
(7)
N/A
|
16
N/A
|
17
+8%
|
13
-26%
|
17
+39%
|
13
-24%
|
19
+42%
|
12
-34%
|
8
-35%
|
2
-71%
|
(3)
N/A
|
3
N/A
|
4
+41%
|
11
+197%
|
20
+73%
|
14
-30%
|
17
+21%
|
19
+13%
|
20
+8%
|
26
+30%
|
26
+0%
|
23
-13%
|
17
-23%
|
18
+3%
|
1
-96%
|
(4)
N/A
|
(0)
+96%
|
(2)
-1 212%
|
5
N/A
|
11
+130%
|
11
+3%
|
4
-63%
|
10
+134%
|
9
-6%
|
11
+20%
|
17
+59%
|
20
+13%
|
17
-15%
|
|