Multistrada Arah Sarana | Income Statement
Fiscal year is January-December. All values IDR Millions.
2013
2014
2015
2016
2017
2018
Sales/Revenue
3,384,015
3,346,102
3,175,444
3,056,441
3,759,947
4,297,339
Cost of Goods Sold (COGS) incl. D&A
2,920,952
2,884,154
2,989,022
2,716,514
3,327,226
3,906,529
Gross Income
463,064
461,948
186,422
339,927
432,721
390,810
SG&A Expense
351,609
331,411
359,579
334,576
411,360
454,329
EBIT
70,842
-
194,618
14,151
21,361
63,519
Non Operating Income/Expense
65,689
12,783
74,861
2,622
11,378
74,168
Interest Expense
88,989
106,789
126,547
132,992
150,639
216,732
Pretax Income
60,493
28,036
358,600
110,424
97,192
342,288
Income Tax
98,208
21,510
1,238
21,281
10,816
47,633
Equity in Affiliates
86
-
-
-
-
-
Consolidated Net Income
37,629
6,526
359,837
89,142
108,008
389,920
Net Income
38,370
7,180
358,917
88,967
108,054
389,837
Net Income After Extraordinaries
38,370
7,180
358,917
88,967
108,054
524,798
Net Income Available to Common
38,370
7,180
358,917
88,967
108,054
254,876
EPS (Basic)
4.18
0.83
40.19
9.71
11.78
27.76
Basic Shares Outstanding
9,183
9,183
9,183
9,183
9,183
9,183
EPS (Diluted)
4.18
0.78
39.09
9.69
11.77
27.76
Diluted Shares Outstanding
9,183
9,183
9,183
9,183
9,183
9,183
EBITDA
479,273
573,607
338,559
487,897
458,909
363,051
Other Operating Expense
40,613
17,872
21,461
19,502
-
-
Non-Operating Interest Income
23,343
34,944
37,427
34,097
20,708
12,131
Minority Interest Expense
740
653
921
175
46
83
About Multistrada Arah Sarana
View Profile
