Gihon Telekomunikasi Indonesia Tbk PT
IDX:GHON
Balance Sheet
Balance Sheet Decomposition
Gihon Telekomunikasi Indonesia Tbk PT
Gihon Telekomunikasi Indonesia Tbk PT
Balance Sheet
Gihon Telekomunikasi Indonesia Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
10 752
|
27 526
|
7 696
|
14 029
|
14 857
|
51 910
|
73 601
|
87 061
|
90 295
|
|
| Cash |
0
|
0
|
0
|
14 029
|
14 857
|
51 910
|
73 601
|
87 061
|
90 295
|
|
| Cash Equivalents |
10 752
|
27 526
|
7 696
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 528
|
0
|
|
| Total Receivables |
6 452
|
16 053
|
31 388
|
17 241
|
22 271
|
21 299
|
22 658
|
32 347
|
32 494
|
|
| Accounts Receivables |
5 940
|
16 053
|
31 294
|
16 955
|
22 130
|
21 204
|
22 613
|
32 345
|
32 430
|
|
| Other Receivables |
512
|
0
|
94
|
286
|
141
|
95
|
45
|
2
|
64
|
|
| Other Current Assets |
3 865
|
6 499
|
6 871
|
10 615
|
134
|
2 650
|
275
|
838
|
1 198
|
|
| Total Current Assets |
21 069
|
50 078
|
45 955
|
41 885
|
37 263
|
75 859
|
96 534
|
125 773
|
123 987
|
|
| PP&E Net |
268 832
|
336 327
|
402 574
|
658 064
|
790 048
|
945 620
|
1 060 089
|
1 209 800
|
1 282 355
|
|
| PP&E Gross |
268 832
|
336 327
|
402 574
|
658 064
|
790 048
|
945 620
|
1 060 089
|
1 209 800
|
1 282 355
|
|
| Accumulated Depreciation |
75 405
|
91 453
|
1 208
|
1 560
|
42 144
|
50 359
|
58 738
|
73 796
|
82 024
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21 544
|
19 095
|
|
| Other Long-Term Assets |
27 192
|
36 909
|
36 628
|
40 483
|
318
|
0
|
0
|
2 031
|
2 003
|
|
| Total Assets |
317 093
N/A
|
423 314
+33%
|
485 157
+15%
|
740 433
+53%
|
827 629
+12%
|
1 021 479
+23%
|
1 156 623
+13%
|
1 359 148
+18%
|
1 427 439
+5%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
74 425
|
73 674
|
7 282
|
18 954
|
19 858
|
31 178
|
19 983
|
30 396
|
16 113
|
|
| Accrued Liabilities |
0
|
388
|
126
|
710
|
3 305
|
7 445
|
6 838
|
5 862
|
6 262
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
41 039
|
42 327
|
11 648
|
0
|
37 476
|
158 835
|
217 855
|
297 498
|
329 375
|
|
| Other Current Liabilities |
33 201
|
40 773
|
44 472
|
43 164
|
51 654
|
52 683
|
61 687
|
70 240
|
66 388
|
|
| Total Current Liabilities |
148 665
|
157 162
|
63 528
|
62 828
|
112 293
|
250 141
|
306 363
|
403 995
|
418 138
|
|
| Long-Term Debt |
68 834
|
115 379
|
28 588
|
75 350
|
44 171
|
50 924
|
65 670
|
115 374
|
157 614
|
|
| Deferred Income Tax |
1 737
|
0
|
0
|
0
|
0
|
0
|
0
|
154
|
361
|
|
| Minority Interest |
0
|
0
|
13
|
12
|
12
|
12
|
0
|
21 761
|
15 815
|
|
| Other Liabilities |
1 225
|
1 285
|
884
|
946
|
1 318
|
1 395
|
3 780
|
4 580
|
4 515
|
|
| Total Liabilities |
220 461
N/A
|
273 827
+24%
|
93 012
-66%
|
139 137
+50%
|
157 795
+13%
|
302 472
+92%
|
375 812
+24%
|
545 863
+45%
|
596 444
+9%
|
|
| Equity | ||||||||||
| Common Stock |
23 750
|
39 712
|
55 000
|
55 000
|
55 000
|
55 000
|
55 000
|
55 000
|
55 000
|
|
| Retained Earnings |
69 859
|
106 549
|
154 653
|
210 737
|
277 490
|
339 846
|
376 462
|
406 801
|
418 190
|
|
| Additional Paid In Capital |
2 962
|
2 962
|
160 595
|
160 595
|
160 595
|
160 595
|
160 595
|
160 595
|
160 595
|
|
| Other Equity |
61
|
264
|
21 897
|
174 964
|
176 749
|
163 566
|
188 753
|
190 887
|
197 210
|
|
| Total Equity |
96 632
N/A
|
149 487
+55%
|
392 144
+162%
|
601 296
+53%
|
669 834
+11%
|
719 007
+7%
|
780 810
+9%
|
813 284
+4%
|
830 996
+2%
|
|
| Total Liabilities & Equity |
317 093
N/A
|
423 314
+33%
|
485 157
+15%
|
740 433
+53%
|
827 629
+12%
|
1 021 479
+23%
|
1 156 623
+13%
|
1 359 148
+18%
|
1 427 439
+5%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
238
|
397
|
550
|
550
|
550
|
550
|
550
|
550
|
550
|
|