Semen Indonesia (Persero) Tbk PT
IDX:SMGR
Income Statement
Earnings Waterfall
Semen Indonesia (Persero) Tbk PT
Revenue
|
38.7T
IDR
|
Cost of Revenue
|
-28.5T
IDR
|
Gross Profit
|
10.2T
IDR
|
Operating Expenses
|
-5.7T
IDR
|
Operating Income
|
4.5T
IDR
|
Other Expenses
|
-2.3T
IDR
|
Net Income
|
2.2T
IDR
|
Income Statement
Semen Indonesia (Persero) Tbk PT
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
24 501 240
N/A
|
25 135 430
+3%
|
25 964 493
+3%
|
26 459 375
+2%
|
26 987 035
+2%
|
27 149 333
+1%
|
26 741 665
-2%
|
26 752 672
+0%
|
26 948 004
+1%
|
26 628 634
-1%
|
26 778 060
+1%
|
26 915 885
+1%
|
26 134 306
-3%
|
26 512 014
+1%
|
26 378 133
-1%
|
27 603 791
+5%
|
27 813 664
+1%
|
28 032 569
+1%
|
28 408 096
+1%
|
28 716 979
+1%
|
30 687 626
+7%
|
32 197 168
+5%
|
33 730 223
+5%
|
37 355 361
+11%
|
40 368 107
+8%
|
40 821 066
+1%
|
40 043 009
-2%
|
37 870 014
-5%
|
35 171 668
-7%
|
34 668 352
-1%
|
35 359 073
+2%
|
34 877 196
-1%
|
36 702 301
+5%
|
35 017 857
-5%
|
34 620 687
-1%
|
34 908 283
+1%
|
36 378 597
+4%
|
37 176 986
+2%
|
37 534 196
+1%
|
38 758 546
+3%
|
38 651 360
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(13 557 146)
|
(13 981 310)
|
(14 430 683)
|
(14 904 565)
|
(15 408 158)
|
(15 705 649)
|
(15 893 263)
|
(16 111 655)
|
(16 302 008)
|
(16 117 294)
|
(16 149 941)
|
(16 209 357)
|
(16 278 434)
|
(17 138 310)
|
(17 653 385)
|
(19 272 803)
|
(19 854 065)
|
(20 299 147)
|
(20 506 280)
|
(20 466 537)
|
(21 357 096)
|
(22 369 681)
|
(23 533 816)
|
(25 888 525)
|
(27 654 124)
|
(27 616 552)
|
(27 181 156)
|
(25 401 089)
|
(23 554 567)
|
(23 448 861)
|
(23 965 898)
|
(23 814 717)
|
(24 975 639)
|
(23 883 333)
|
(23 614 096)
|
(24 056 177)
|
(25 700 993)
|
(26 309 412)
|
(26 850 689)
|
(27 984 083)
|
(28 474 383)
|
|
Gross Profit |
10 944 095
N/A
|
11 154 121
+2%
|
11 533 810
+3%
|
11 554 811
+0%
|
11 578 877
+0%
|
11 443 685
-1%
|
10 848 404
-5%
|
10 641 018
-2%
|
10 645 996
+0%
|
10 511 341
-1%
|
10 628 119
+1%
|
10 706 528
+1%
|
9 855 872
-8%
|
9 373 706
-5%
|
8 724 749
-7%
|
8 330 989
-5%
|
7 959 599
-4%
|
7 733 422
-3%
|
7 901 816
+2%
|
8 250 442
+4%
|
9 330 530
+13%
|
9 827 486
+5%
|
10 196 407
+4%
|
11 466 836
+12%
|
12 713 983
+11%
|
13 204 514
+4%
|
12 861 853
-3%
|
12 468 925
-3%
|
11 617 101
-7%
|
11 219 491
-3%
|
11 393 175
+2%
|
11 062 479
-3%
|
11 726 662
+6%
|
11 134 524
-5%
|
11 006 591
-1%
|
10 852 106
-1%
|
10 677 604
-2%
|
10 867 574
+2%
|
10 683 507
-2%
|
10 774 463
+1%
|
10 176 977
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 930 530)
|
(4 046 289)
|
(4 353 291)
|
(4 474 022)
|
(4 518 768)
|
(4 591 406)
|
(4 505 413)
|
(4 541 676)
|
(4 688 997)
|
(4 775 059)
|
(4 859 070)
|
(4 970 645)
|
(4 620 829)
|
(4 463 798)
|
(4 424 714)
|
(4 655 131)
|
(5 175 857)
|
(5 166 322)
|
(5 115 345)
|
(4 580 818)
|
(4 423 831)
|
(4 535 969)
|
(4 984 068)
|
(5 833 499)
|
(6 510 099)
|
(6 741 055)
|
(6 546 912)
|
(6 318 467)
|
(5 846 942)
|
(5 788 986)
|
(5 774 371)
|
(5 988 237)
|
(6 503 451)
|
(6 161 045)
|
(6 101 052)
|
(5 825 381)
|
(6 093 608)
|
(6 202 572)
|
(6 105 658)
|
(6 081 363)
|
(5 660 853)
|
|
Selling, General & Administrative |
(3 841 926)
|
(3 951 935)
|
(4 259 195)
|
(4 360 452)
|
(4 489 458)
|
(4 553 242)
|
(4 464 286)
|
(4 550 422)
|
(4 614 994)
|
(4 697 652)
|
(4 800 950)
|
(4 878 172)
|
(4 718 023)
|
(4 569 513)
|
(4 509 832)
|
(4 691 284)
|
(5 116 250)
|
(5 084 299)
|
(5 062 534)
|
(4 553 359)
|
(4 377 540)
|
(4 504 339)
|
(4 805 507)
|
(5 646 150)
|
(6 035 785)
|
(6 303 382)
|
(5 932 840)
|
(5 577 028)
|
(5 179 976)
|
(5 017 115)
|
(5 075 171)
|
(5 280 294)
|
(5 701 748)
|
(5 478 696)
|
(5 449 916)
|
(5 215 832)
|
(5 383 706)
|
(5 481 977)
|
(5 399 818)
|
(5 382 450)
|
(5 129 975)
|
|
Research & Development |
(1 860)
|
(2 024)
|
(2 583)
|
(8 100)
|
(1 453)
|
(3 054)
|
(3 800)
|
(658)
|
(1 304)
|
(4 951)
|
(4 590)
|
(1 833)
|
(2 805)
|
(4 378)
|
(3 800)
|
(5 920)
|
(10 358)
|
(10 186)
|
0
|
(8 569)
|
(7 126)
|
(9 138)
|
(15 017)
|
(22 633)
|
(27 369)
|
(27 354)
|
(29 626)
|
(52 222)
|
(16 797)
|
(44 161)
|
(41 777)
|
(18 179)
|
(33 910)
|
0
|
(42 167)
|
(42 834)
|
(24 966)
|
(30 560)
|
(29 353)
|
(25 180)
|
(23 011)
|
|
Depreciation & Amortization |
(127 923)
|
(142 413)
|
(141 847)
|
(149 622)
|
(140 848)
|
(143 105)
|
(143 248)
|
(153 965)
|
(130 325)
|
(157 132)
|
(150 062)
|
(153 656)
|
(161 629)
|
(164 071)
|
(185 327)
|
(210 118)
|
(199 752)
|
(200 706)
|
(192 643)
|
(172 432)
|
(172 600)
|
(180 623)
|
(180 830)
|
(335 027)
|
(557 750)
|
(684 917)
|
(758 428)
|
(716 512)
|
(643 563)
|
(621 263)
|
(658 130)
|
(646 140)
|
(673 727)
|
(629 596)
|
(661 535)
|
(638 487)
|
(654 986)
|
(649 703)
|
(655 811)
|
(694 616)
|
(663 122)
|
|
Other Operating Expenses |
41 180
|
50 085
|
50 336
|
44 152
|
112 991
|
107 997
|
105 922
|
163 371
|
57 625
|
84 678
|
96 533
|
63 016
|
261 629
|
274 162
|
274 244
|
252 190
|
150 504
|
128 868
|
139 832
|
153 541
|
133 434
|
158 132
|
17 286
|
170 311
|
110 805
|
274 598
|
173 982
|
27 294
|
(6 606)
|
(106 447)
|
707
|
(43 624)
|
(94 066)
|
(52 753)
|
52 566
|
71 772
|
(29 950)
|
(40 332)
|
(20 676)
|
20 883
|
155 255
|
|
Operating Income |
7 013 566
N/A
|
7 107 833
+1%
|
7 180 520
+1%
|
7 080 788
-1%
|
7 060 109
0%
|
6 852 279
-3%
|
6 342 990
-7%
|
6 099 342
-4%
|
5 956 999
-2%
|
5 736 282
-4%
|
5 769 050
+1%
|
5 735 884
-1%
|
5 235 044
-9%
|
4 909 907
-6%
|
4 300 035
-12%
|
3 675 858
-15%
|
2 783 742
-24%
|
2 567 101
-8%
|
2 786 471
+9%
|
3 669 624
+32%
|
4 906 699
+34%
|
5 291 518
+8%
|
5 212 339
-1%
|
5 633 338
+8%
|
6 203 884
+10%
|
6 463 458
+4%
|
6 314 941
-2%
|
6 150 457
-3%
|
5 770 159
-6%
|
5 430 505
-6%
|
5 618 804
+3%
|
5 074 242
-10%
|
5 223 211
+3%
|
4 973 479
-5%
|
4 905 539
-1%
|
5 026 725
+2%
|
4 583 996
-9%
|
4 665 002
+2%
|
4 577 849
-2%
|
4 693 100
+3%
|
4 516 124
-4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(97 146)
|
(64 223)
|
(28 629)
|
18 237
|
10 229
|
14 340
|
(17 597)
|
(116 407)
|
(106 102)
|
(142 339)
|
(141 572)
|
(112 901)
|
(144 207)
|
(188 722)
|
(285 430)
|
(452 645)
|
(482 745)
|
(579 846)
|
(658 884)
|
(624 556)
|
(716 337)
|
(954 036)
|
(1 309 662)
|
(1 905 625)
|
(2 976 629)
|
(3 068 533)
|
(3 085 825)
|
(2 862 053)
|
(2 175 505)
|
(2 051 785)
|
(1 874 504)
|
(1 709 938)
|
(1 601 671)
|
(1 393 142)
|
(1 278 775)
|
(1 136 898)
|
(1 221 389)
|
(1 229 933)
|
(1 231 341)
|
(1 273 206)
|
(1 137 147)
|
|
Non-Reccuring Items |
3 981
|
3 984
|
7 968
|
7 968
|
6 938
|
7 692
|
3 599
|
2 843
|
27
|
(729)
|
(172)
|
(563)
|
9 790
|
9 981
|
10 941
|
13 282
|
5 642
|
6 036
|
4 645
|
3 650
|
(56 820)
|
(57 406)
|
(57 532)
|
(57 731)
|
(5 763)
|
(1 841)
|
(1 475)
|
(2 066)
|
(72 610)
|
(66 662)
|
(66 314)
|
(59 743)
|
(34 796)
|
0
|
32 371
|
26 492
|
(5 178)
|
(3 478)
|
(11 939)
|
(9 208)
|
5 553
|
|
Total Other Income |
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(4 922)
|
(16 004)
|
(14 027)
|
(21 263)
|
(18 192)
|
(52 746)
|
(54 736)
|
(53 696)
|
(52 937)
|
(28 582)
|
(280 874)
|
(382 051)
|
(513 313)
|
(25 717)
|
61 416
|
320 035
|
422 458
|
(33 394)
|
133 626
|
(23 938)
|
(3 882)
|
(49 040)
|
(51 667)
|
(61 111)
|
(76 468)
|
(58 594)
|
(58 518)
|
(53 167)
|
(62 893)
|
(80 770)
|
|
Pre-Tax Income |
6 920 400
N/A
|
7 047 592
+2%
|
7 159 857
+2%
|
7 106 991
-1%
|
7 077 276
0%
|
6 874 311
-3%
|
6 328 992
-8%
|
5 985 778
-5%
|
5 850 923
-2%
|
5 593 215
-4%
|
5 627 307
+1%
|
5 617 498
0%
|
5 084 622
-9%
|
4 717 139
-7%
|
4 004 283
-15%
|
3 218 303
-20%
|
2 253 893
-30%
|
1 938 554
-14%
|
2 078 535
+7%
|
2 995 780
+44%
|
4 104 959
+37%
|
3 999 202
-3%
|
3 463 094
-13%
|
3 156 668
-9%
|
3 195 775
+1%
|
3 454 500
+8%
|
3 547 676
+3%
|
3 708 796
+5%
|
3 488 650
-6%
|
3 445 684
-1%
|
3 654 048
+6%
|
3 300 679
-10%
|
3 537 704
+7%
|
3 528 670
0%
|
3 598 024
+2%
|
3 839 851
+7%
|
3 298 835
-14%
|
3 373 073
+2%
|
3 281 402
-3%
|
3 347 793
+2%
|
3 303 760
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 566 101)
|
(1 611 121)
|
(1 613 633)
|
(1 562 969)
|
(1 509 616)
|
(1 423 264)
|
(1 330 339)
|
(1 291 875)
|
(1 325 482)
|
(1 211 490)
|
(1 304 177)
|
(1 336 601)
|
(549 585)
|
(481 512)
|
(355 640)
|
(176 224)
|
(603 887)
|
(627 982)
|
(568 273)
|
(747 312)
|
(1 019 255)
|
(1 086 805)
|
(861 707)
|
(853 785)
|
(824 542)
|
(895 986)
|
(1 051 146)
|
(1 082 932)
|
(814 307)
|
(750 422)
|
(796 897)
|
(723 715)
|
(1 420 468)
|
(1 368 978)
|
(1 436 379)
|
(1 469 032)
|
(799 752)
|
(814 696)
|
(759 191)
|
(787 278)
|
(1 008 159)
|
|
Income from Continuing Operations |
5 354 299
|
5 436 472
|
5 546 225
|
5 544 024
|
5 567 660
|
5 451 047
|
4 998 653
|
4 693 903
|
4 525 441
|
4 381 726
|
4 323 131
|
4 280 897
|
4 535 037
|
4 235 627
|
3 648 644
|
3 042 080
|
1 650 006
|
1 310 573
|
1 510 262
|
2 248 468
|
3 085 704
|
2 912 397
|
2 601 387
|
2 302 884
|
2 371 233
|
2 558 514
|
2 496 531
|
2 625 863
|
2 674 343
|
2 695 262
|
2 857 151
|
2 576 964
|
2 117 236
|
2 159 692
|
2 161 645
|
2 370 819
|
2 499 083
|
2 558 377
|
2 522 211
|
2 560 515
|
2 295 601
|
|
Income to Minority Interest |
15 948
|
6 278
|
(6 898)
|
(2 833)
|
(7 758)
|
(9 662)
|
(7 130)
|
(12 937)
|
(3 950)
|
(16 862)
|
(21 877)
|
(28 824)
|
(13 441)
|
(1 105)
|
956
|
10 368
|
(29 011)
|
(24 546)
|
(10 915)
|
193
|
(6 589)
|
23 266
|
(8 827)
|
(16 168)
|
20 918
|
11 996
|
23 308
|
13 127
|
117 978
|
100 963
|
116 823
|
61 267
|
(70 544)
|
(90 299)
|
(105 814)
|
(87 061)
|
(134 247)
|
(130 491)
|
(119 903)
|
(131 970)
|
(125 104)
|
|
Net Income (Common) |
5 370 247
N/A
|
5 442 750
+1%
|
5 539 327
+2%
|
5 541 191
+0%
|
5 559 902
+0%
|
5 441 386
-2%
|
4 991 524
-8%
|
4 680 967
-6%
|
4 521 491
-3%
|
4 364 864
-3%
|
4 301 254
-1%
|
4 252 074
-1%
|
4 521 596
+6%
|
4 234 524
-6%
|
3 649 602
-14%
|
3 052 449
-16%
|
1 620 995
-47%
|
1 286 027
-21%
|
1 499 347
+17%
|
2 248 661
+50%
|
3 079 115
+37%
|
2 935 663
-5%
|
2 592 560
-12%
|
2 286 715
-12%
|
2 392 151
+5%
|
2 570 509
+7%
|
2 519 838
-2%
|
2 638 991
+5%
|
2 792 321
+6%
|
2 796 225
+0%
|
2 973 974
+6%
|
2 638 231
-11%
|
2 046 692
-22%
|
2 069 393
+1%
|
2 055 831
-1%
|
2 283 758
+11%
|
2 364 836
+4%
|
2 427 886
+3%
|
2 402 308
-1%
|
2 428 545
+1%
|
2 170 497
-11%
|
|
EPS (Diluted) |
905.3
N/A
|
917.52
+1%
|
933.8
+2%
|
934.11
+0%
|
937.35
+0%
|
917.29
-2%
|
841.45
-8%
|
789.1
-6%
|
762.28
-3%
|
735.81
-3%
|
725.09
-1%
|
716.8
-1%
|
760.19
+6%
|
713.84
-6%
|
615.23
-14%
|
514.57
-16%
|
272.53
-47%
|
216.8
-20%
|
252.76
+17%
|
379.09
+50%
|
517.67
+37%
|
494.92
-4%
|
437.08
-12%
|
385.52
-12%
|
402.18
+4%
|
433.36
+8%
|
424.82
-2%
|
444.91
+5%
|
469.45
+6%
|
471.42
+0%
|
501.38
+6%
|
443.54
-12%
|
342.87
-23%
|
347.91
+1%
|
345.63
-1%
|
383.95
+11%
|
396.68
+3%
|
359.6
-9%
|
355.81
-1%
|
359.7
+1%
|
321.48
-11%
|