PT Bakrie & Brothers Tbk (IDX: BNBR)
Indonesia
· Delayed Price · Currency is IDR 36.00
-3.00 (-7.69%)
Dec 19, 2024, 4:00 PM WIB
PT Bakrie & Brothers Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 3,402,602 | 3,759,484 | 3,626,696 | 2,393,477 | 2,454,947 | 3,235,677 | Upgrade
|
| Revenue Growth (YoY) | -22.12% | 3.66% | 51.52% | -2.50% | -24.13% | -3.14% | Upgrade
|
| Cost of Revenue | 2,490,686 | 2,889,732 | 2,920,372 | 1,980,779 | 2,221,258 | 2,573,181 | Upgrade
|
| Gross Profit | 911,916 | 869,752 | 706,324 | 412,698 | 233,689 | 662,496 | Upgrade
|
| Selling, General & Admin | 561,275 | 521,442 | 474,399 | 392,004 | 512,793 | 524,827 | Upgrade
|
| Other Operating Expenses | 24,846 | 13,234 | 15,359 | 14,306 | - | - | Upgrade
|
| Operating Expenses | 586,121 | 534,676 | 489,758 | 406,310 | 512,793 | 524,827 | Upgrade
|
| Operating Income | 325,795 | 335,076 | 216,566 | 6,388 | -279,104 | 137,669 | Upgrade
|
| Interest Expense | -54,378 | -65,115 | -56,361 | -40,049 | -50,485 | -68,210 | Upgrade
|
| Interest & Investment Income | 17,347 | 12,703 | 4,867 | 5,140 | 13,995 | 34,124 | Upgrade
|
| Earnings From Equity Investments | - | - | - | - | - | 758,870 | Upgrade
|
| Currency Exchange Gain (Loss) | 34,594 | 30,291 | -154,559 | 216,912 | -29,731 | 90,130 | Upgrade
|
| Other Non Operating Income (Expenses) | -59,543 | -31,365 | -332,468 | -79,170 | -158,635 | -72,806 | Upgrade
|
| EBT Excluding Unusual Items | 263,815 | 281,590 | -321,955 | 109,221 | -503,960 | 879,777 | Upgrade
|
| Gain (Loss) on Sale of Investments | 508,393 | 34,635 | 472,639 | - | -395,835 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 47,064 | 1,743 | 203,036 | 6,682 | 28,582 | 1,747 | Upgrade
|
| Asset Writedown | - | - | - | - | -56,093 | - | Upgrade
|
| Pretax Income | 819,272 | 317,968 | 353,720 | 115,903 | -927,306 | 881,524 | Upgrade
|
| Income Tax Expense | 39,874 | 53,510 | 47,559 | 29,123 | 3,019 | 18,254 | Upgrade
|
| Earnings From Continuing Operations | 779,398 | 264,458 | 306,161 | 86,780 | -930,325 | 863,270 | Upgrade
|
| Minority Interest in Earnings | -28,785 | -26,990 | -40,027 | -23,102 | 860 | -10,314 | Upgrade
|
| Net Income | 750,613 | 237,468 | 266,134 | 63,678 | -929,465 | 852,956 | Upgrade
|
| Net Income to Common | 750,613 | 237,468 | 266,134 | 63,678 | -929,465 | 852,956 | Upgrade
|
| Net Income Growth | 181.31% | -10.77% | 317.94% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 50,515 | 33,213 | 21,184 | 21,089 | 20,863 | 20,863 | Upgrade
|
| Shares Outstanding (Diluted) | 50,515 | 33,213 | 21,184 | 21,089 | 20,863 | 20,863 | Upgrade
|
| Shares Change (YoY) | 132.11% | 56.78% | 0.45% | 1.08% | - | 0.44% | Upgrade
|
| EPS (Basic) | 14.86 | 7.15 | 12.56 | 3.02 | -44.55 | 40.88 | Upgrade
|
| EPS (Diluted) | 14.86 | 7.15 | 12.56 | 3.02 | -44.55 | 40.88 | Upgrade
|
| EPS Growth | 21.29% | -43.07% | 315.97% | - | - | - | Upgrade
|
| Free Cash Flow | -374,019 | -417,806 | 347,213 | 22,636 | -145,589 | 199,262 | Upgrade
|
| Free Cash Flow Per Share | -7.40 | -12.58 | 16.39 | 1.07 | -6.98 | 9.55 | Upgrade
|
| Gross Margin | 26.80% | 23.13% | 19.48% | 17.24% | 9.52% | 20.47% | Upgrade
|
| Operating Margin | 9.57% | 8.91% | 5.97% | 0.27% | -11.37% | 4.25% | Upgrade
|
| Profit Margin | 22.06% | 6.32% | 7.34% | 2.66% | -37.86% | 26.36% | Upgrade
|
| Free Cash Flow Margin | -10.99% | -11.11% | 9.57% | 0.95% | -5.93% | 6.16% | Upgrade
|
| EBITDA | 383,763 | 388,852 | 344,529 | 160,229 | -46,568 | 335,259 | Upgrade
|
| EBITDA Margin | 11.28% | 10.34% | 9.50% | 6.69% | -1.90% | 10.36% | Upgrade
|
| D&A For EBITDA | 57,968 | 53,776 | 127,963 | 153,841 | 232,536 | 197,590 | Upgrade
|
| EBIT | 325,795 | 335,076 | 216,566 | 6,388 | -279,104 | 137,669 | Upgrade
|
| EBIT Margin | 9.57% | 8.91% | 5.97% | 0.27% | -11.37% | 4.25% | Upgrade
|
| Effective Tax Rate | 4.87% | 16.83% | 13.45% | 25.13% | - | 2.07% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.