Advertisement
U.S. Markets closed

PT Indoritel Makmur Internasional Tbk. (DNET.JK)

Jakarta - Jakarta Delayed Price. Currency in IDR
9,100.000.00 (0.00%)
At close: 04:00PM WIB
Advertisement
Show:
Balance Sheet
Cash Flow
Annual

Income Statement

All numbers in thousands
Breakdown
ttm
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
1,417,012,000
1,390,105,000
1,138,330,000
844,412,000
488,888,000
Gross Profit
-
-
-
-
488,887,274
Operating Expense
1,104,366,000
934,573,000
763,485,000
575,703,000
449,890,000
Operating Income
312,646,000
455,532,000
374,845,000
268,709,000
38,998,000
Net Non Operating Interest Income Expense
-559,524,000
-545,921,000
-517,055,000
-578,546,000
-571,318,000
Pretax Income
977,129,000
856,815,000
1,396,582,000
990,293,000
343,401,000
Tax Provision
81,627,000
69,973,000
38,832,000
21,820,000
16,348,000
Net Income Common Stockholders
869,989,000
721,040,000
1,289,623,000
926,917,000
328,828,000
Diluted NI Available to Com Stockholders
869,989,000
721,040,000
1,289,623,000
926,917,000
328,828,000
Basic EPS
66.82
50.83
90.92
65.35
23.18
Diluted EPS
66.82
50.83
90.92
65.35
23.18
Basic Average Shares
14,184,000
14,185,324
14,184,151
14,184,000
14,184,000
Diluted Average Shares
14,184,000
14,185,324
14,184,151
14,184,000
14,184,000
Total Operating Income as Reported
1,039,279,000
935,185,000
1,386,939,000
987,087,000
385,244,000
Rent Expense Supplemental
83,936,000
73,319,000
60,579,000
45,026,000
46,339,000
Total Expenses
1,104,366,000
934,573,000
763,485,000
575,703,000
449,890,000
Net Income from Continuing & Discontinued Operation
869,989,000
721,040,000
1,289,623,000
926,917,000
328,828,000
Normalized Income
869,978,919
720,875,618
1,289,553,002
938,302,482
328,948,002
Interest Income
26,191,000
21,447,000
12,760,000
5,535,000
3,224,000
Interest Expense
548,588,000
530,250,000
514,606,000
570,167,000
564,164,000
Net Interest Income
-559,524,000
-545,921,000
-517,055,000
-578,546,000
-571,318,000
EBIT
1,525,717,000
1,387,065,000
1,911,188,000
1,560,460,000
907,565,000
EBITDA
2,112,602,000
1,884,847,000
2,305,856,000
1,869,098,000
1,134,819,000
Reconciled Depreciation
586,885,000
497,782,000
394,668,000
308,638,000
227,254,000
Net Income from Continuing Operation Net Minority Interest
869,989,000
721,040,000
1,289,623,000
926,917,000
328,828,000
Total Unusual Items Excluding Goodwill
11,000
179,000
72,000
-11,642,000
-126,000
Total Unusual Items
11,000
179,000
72,000
-11,642,000
-126,000
Normalized EBITDA
2,112,591,000
1,884,668,000
2,305,784,000
1,880,740,000
1,134,945,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
918.9135
14,618
2,002
-256,518
-5,998