Munich - Delayed Quote EUR
PT Champion Pacific Indonesia Tbk (IUD.MU)
At close: November 6 at 8:00 AM GMT+1
Breakdown
TTM
12/31/2023
12/31/2022
12/31/2021
12/31/2020
Total Revenue
875,158,758.8080
857,775,074.3180
1,083,672,730.6600
970,111,806.4820
739,402,296.0300
Cost of Revenue
746,299,216.4020
742,416,467.2310
906,529,152.3320
791,413,142.4570
610,537,250.6740
Gross Profit
128,859,542.4060
115,358,607.0870
177,143,578.3280
178,698,664.0250
128,865,045.3560
Operating Expense
50,888,221.1800
52,578,611.4700
46,164,182.6390
47,185,752.7690
46,766,599.0540
Operating Income
77,971,321.2260
62,779,995.6170
130,979,395.6890
131,512,911.2560
82,098,446.3020
Net Non Operating Interest Income Expense
16,316,148.6330
10,890,220.6590
4,736,526.6770
4,901,951.3290
5,929,196.0910
Pretax Income
93,465,545.3970
71,540,980.3960
133,379,287.7400
135,948,996.6510
83,166,786.3290
Tax Provision
19,534,038.3020
14,897,510.5560
31,064,913.4390
31,914,696.8050
22,396,075.8840
Net Income Common Stockholders
51,071,733.8840
38,403,043.5000
71,472,240.5100
73,264,824.0510
44,121,849.3460
Diluted NI Available to Com Stockholders
51,071,733.8840
38,403,043.5000
71,472,240.5100
73,264,824.0510
44,121,849.3460
Basic EPS
53.99
39.79
73.52
75.36
45.38
Diluted EPS
53.99
39.79
73.52
75.36
45.38
Basic Average Shares
945,611.3250
965,100.9000
972,204.5000
972,204.5000
972,204.5000
Diluted Average Shares
954,041.0000
965,100.9000
972,204.5000
972,204.5000
972,204.5000
Total Operating Income as Reported
76,334,683.9860
60,627,475.1190
128,638,549.4080
131,045,935.1320
76,540,619.9700
Total Expenses
797,187,437.5820
794,995,078.7010
952,693,334.9710
838,598,895.2260
657,303,849.7280
Net Income from Continuing & Discontinued Operation
51,071,733.8840
38,403,043.5000
71,472,240.5100
73,264,824.0510
44,121,849.3460
Normalized Income
51,874,763.7305
38,620,616.5057
75,984,697.8303
74,087,426.3878
46,073,754.9344
Interest Income
17,588,235.5550
11,260,811.7530
5,029,460.0230
5,157,181.6060
6,949,577.2940
Interest Expense
1,272,086.9220
370,591.0940
292,933.3460
255,230.2770
1,020,381.2030
Net Interest Income
16,316,148.6330
10,890,220.6590
4,736,526.6770
4,901,951.3290
5,929,196.0910
EBIT
94,737,632.3190
71,911,571.4900
133,672,221.0860
136,204,226.9280
84,187,167.5320
EBITDA
98,209,577.1200
75,798,799.8190
137,730,207.6920
140,538,730.2850
87,918,035.4700
Reconciled Cost of Revenue
746,299,216.4020
742,416,467.2310
906,529,152.3320
791,413,142.4570
610,537,250.6740
Reconciled Depreciation
3,471,944.8010
3,887,228.3290
4,057,986.6060
4,334,503.3570
3,730,867.9380
Net Income from Continuing Operation Net Minority Interest
51,071,733.8840
38,403,043.5000
71,472,240.5100
73,264,824.0510
44,121,849.3460
Total Unusual Items Excluding Goodwill
-1,015,204.8230
-274,795.7740
-5,882,539.4520
-1,074,952.8040
-2,671,249.2550
Total Unusual Items
-1,015,204.8230
-274,795.7740
-5,882,539.4520
-1,074,952.8040
-2,671,249.2550
Normalized EBITDA
99,224,781.9430
76,073,595.5930
143,612,747.1440
141,613,683.0890
90,589,284.7250
Tax Rate for Calcs
0.0002
0.0002
0.0002
0.0002
0.0003
Tax Effect of Unusual Items
-212,174.9765
-57,222.7683
-1,370,082.1317
-252,350.4672
-719,343.6666
12/31/2020 - 7/29/2004
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade