Krakatau Steel | Income Statement
Fiscal year is January-December. All values IDR Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
21,778,293
22,171,615
17,708,782
17,885,257
19,390,485
24,765,379
Cost of Goods Sold (COGS) incl. D&A
20,841,066
21,879,125
18,436,372
16,179,001
16,835,567
22,749,807
Gross Income
937,227
292,490
727,591
1,706,256
2,554,919
2,015,572
SG&A Expense
1,353,945
1,580,567
1,738,386
1,992,414
2,111,634
2,031,945
EBIT
470,045
-
2,821,151
331,366
414,421
23,021
Non Operating Income/Expense
849,234
597,627
967,321
115,102
159,645
328,485
Interest Expense
476,972
610,630
1,183,405
1,697,810
1,328,651
1,599,275
Pretax Income
25,671
2,255,464
4,465,475
2,594,896
1,101,884
1,158,874
Income Tax
11,984
426,243
91,088
191,193
50,249
60,321
Equity in Affiliates
128,406
-
-
-
-
-
Consolidated Net Income
142,093
1,829,221
4,374,387
2,403,703
1,152,132
1,098,553
Net Income
146,126
1,745,332
4,287,506
2,283,587
1,093,895
1,065,153
Net Income After Extraordinaries
146,126
1,745,332
4,287,506
2,283,587
1,093,895
1,065,153
Net Income Available to Common
146,126
1,745,332
4,287,506
2,283,587
1,093,895
1,065,153
EPS (Basic)
8.89
104.32
257.14
133.00
56.20
55.10
Basic Shares Outstanding
16,685
16,685
16,685
17,113
19,346
19,346
EPS (Diluted)
8.76
104.61
256.97
133.45
56.54
55.06
Diluted Shares Outstanding
16,685
16,685
16,685
17,113
19,346
19,346
EBITDA
301,853
643,089
1,831,604
657,958
1,398,277
956,455
Other Operating Expense
53,327
193,048
355,174
45,208
28,865
6,649
Non-Operating Interest Income
72,112
74,339
77,155
125,410
204,353
210,491
Minority Interest Expense
4,033
83,889
86,881
120,116
58,238
33,399
Equity in Affiliates (Pretax)
-
835,675
1,505,394
806,231
551,651
75,555
About Krakatau Steel
View Profile
