PT Nusa Raya Cipta Tbk (IDX:NRCA)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
950.00
-20.00 (-2.06%)
Aug 8, 2025, 2:55 PM WIB

Heartland Financial USA Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
3,470,5183,372,4652,895,5072,462,4081,669,7132,085,740
Upgrade
Revenue Growth (YoY)
6.43%16.47%17.59%47.48%-19.95%-20.32%
Upgrade
Cost of Revenue
3,060,7592,986,6232,575,5352,197,5011,480,5281,858,087
Upgrade
Gross Profit
409,759385,843319,972264,906189,185227,653
Upgrade
Selling, General & Admin
142,494132,391119,946104,10485,955105,698
Upgrade
Other Operating Expenses
82,74680,92926,36113,114-7,60815,700
Upgrade
Operating Expenses
225,240213,319146,307117,21878,347121,398
Upgrade
Operating Income
184,519172,523173,665147,688110,838106,255
Upgrade
Interest Expense
-15,708-13,996-12,506-18,302-16,373-14,922
Upgrade
Interest & Investment Income
17,43117,43119,66213,54716,15927,735
Upgrade
Earnings From Equity Investments
-4,252-5,840-5,3791,548-14,506-6,297
Upgrade
Currency Exchange Gain (Loss)
1,4421,442-13.26-454.76781.57307.42
Upgrade
Other Non Operating Income (Expenses)
-----0.53-26.15
Upgrade
EBT Excluding Unusual Items
183,432171,560175,429144,02796,900113,052
Upgrade
Gain (Loss) on Sale of Assets
3,9853,985465.11422.35247.69138.55
Upgrade
Pretax Income
187,417175,545175,894144,45097,147113,191
Upgrade
Income Tax Expense
88,92293,94376,38669,77945,49958,068
Upgrade
Earnings From Continuing Operations
98,49581,60299,50974,67051,64855,123
Upgrade
Minority Interest in Earnings
0.01-0-0.030.070.230.37
Upgrade
Net Income
98,49581,60299,50974,67051,64855,123
Upgrade
Net Income to Common
98,49581,60299,50974,67051,64855,123
Upgrade
Net Income Growth
-6.91%-18.00%33.26%44.57%-6.30%-45.51%
Upgrade
Shares Outstanding (Basic)
2,4202,4172,4172,4172,4172,417
Upgrade
Shares Outstanding (Diluted)
2,4202,4172,4172,4172,4172,417
Upgrade
Shares Change (YoY)
0.81%0.01%----1.02%
Upgrade
EPS (Basic)
40.6933.7641.1730.8921.3722.81
Upgrade
EPS (Diluted)
40.6933.7641.0030.8921.0022.81
Upgrade
EPS Growth
-7.43%-17.66%32.72%47.11%-7.92%-44.95%
Upgrade
Free Cash Flow
69,35954,319148,300-9,177129,483-142,590
Upgrade
Free Cash Flow Per Share
28.6622.4761.35-3.8053.57-58.99
Upgrade
Dividend Per Share
22.00022.00029.00042.00015.00015.000
Upgrade
Dividend Growth
-24.14%-24.14%-30.95%180.00%--40.00%
Upgrade
Gross Margin
11.81%11.44%11.05%10.76%11.33%10.91%
Upgrade
Operating Margin
5.32%5.12%6.00%6.00%6.64%5.09%
Upgrade
Profit Margin
2.84%2.42%3.44%3.03%3.09%2.64%
Upgrade
Free Cash Flow Margin
2.00%1.61%5.12%-0.37%7.75%-6.84%
Upgrade
EBITDA
199,631187,243187,276158,957123,224120,323
Upgrade
EBITDA Margin
5.75%5.55%6.47%6.46%7.38%5.77%
Upgrade
D&A For EBITDA
15,11214,72013,61111,26912,38614,068
Upgrade
EBIT
184,519172,523173,665147,688110,838106,255
Upgrade
EBIT Margin
5.32%5.12%6.00%6.00%6.64%5.09%
Upgrade
Effective Tax Rate
47.45%53.52%43.43%48.31%46.84%51.30%
Upgrade
Advertising Expenses
-136.07137.99338.65363.14423.21
Upgrade
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.