Bayan Resources | Income Statement
Fiscal year is January-December. All values IDR Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
11,988,734
9,826,315
6,229,817
7,388,162
14,283,405
23,871,057
Cost of Goods Sold (COGS) incl. D&A
10,290,889
8,686,893
4,597,447
4,600,771
6,879,454
11,817,169
Gross Income
1,697,845
1,139,422
1,632,370
2,787,391
7,403,951
12,053,887
SG&A Expense
1,175,020
1,242,347
1,005,494
1,041,074
1,415,747
2,161,906
EBIT
522,825
102,925
626,876
1,746,317
5,988,203
9,891,982
Unusual Expense
445,242
1,856,128
1,006,635
772,069
-
-
Non Operating Income/Expense
420,875
15,628
137,128
17,527
5,353
41,127
Interest Expense
391,394
460,068
433,998
609,513
387,399
61,131
Pretax Income
706,817
2,376,953
913,455
392,398
5,621,461
9,919,225
Income Tax
129,921
134,490
182,413
152,785
1,098,185
2,454,748
Consolidated Net Income
576,897
2,242,463
1,095,868
239,613
4,523,276
7,464,476
Net Income
379,366
1,641,673
862,816
382,456
4,279,655
7,124,606
Net Income After Extraordinaries
379,366
1,641,673
862,816
382,456
4,279,655
7,124,606
Net Income Available to Common
379,366
1,641,673
862,816
382,456
4,279,655
7,124,606
EPS (Basic)
104.48
474.55
267.94
133.00
1,338.18
2,137.37
Basic Shares Outstanding
3,333
3,333
3,333
3,333
3,333
3,333
EPS (Diluted)
113.81
492.50
258.84
114.74
1,283.90
2,137.38
Diluted Shares Outstanding
3,333
3,333
3,333
3,333
3,333
3,333
EBITDA
1,122,991
554,511
1,331,131
2,349,863
6,510,266
10,454,650
Non-Operating Interest Income
27,868
26,541
37,431
10,136
15,304
47,247
Minority Interest Expense
197,530
600,791
233,053
142,843
243,621
339,871
About Bayan Resources
View Profile
