PT Sarana Menara Nusantara Tbk.
IDX:TOWR.JK
755 (IDR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 842,171 | 807,677 | 797,389 | 827,523 | 866,452 | 806,692 | 752,430 | 883,313 | 867,562 | 837,619 | 853,531 | 847,711 | 889,897 | 900,533 | 789,234 | 927,723 | 607,046 | 782,275 | 518,956 | 744,937 | 603,500 | 521,055 | 472,463 | 494,066 | 626,346 | 560,938 | 518,705 | 190,232 | 633,901 | 626,608 | 649,384 | 731,428 | 983,572 | 806,667 | 518,038 | 2,473,298 | 11,864 | 304,426 | 168,829 | -50,792 | 308,755 | 132,736 | 449,963 | 56,782 | -229,162 | 167,329 | 173,563 | 96,443 | 121,544 | 53,662 | 75,187 |
Afschrijvingen & Amortisatie
| 762,508 | 728,109 | 695,132 | 859,442 | 629,157 | 618,302 | 605,393 | 545,583 | 560,716 | 575,474 | 561,913 | 579,054 | 427,191 | 428,410 | 414,665 | 260,658 | 458,034 | 441,163 | 398,814 | 94,781 | 208,200 | 202,208 | 186,023 | 185,484 | 313,438 | 149,032 | 133,799 | 133,142 | 129,655 | 127,000 | 129,002 | 753,541 | 27,376 | 35,725 | 108,742 | 35,931 | 318,319 | 290,321 | 288,224 | -715,908 | 273,516 | 261,746 | 256,440 | 55,757 | 322,830 | 229,210 | 215,334 | 118,774 | 112,491 | 141,451 | 134,294 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 11,387 | 0 | -24,731 | -56,684 | 81,415 | 0 | 0 | -16,511 | 16,511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54,206 | 0 | 0 | 0 | 0 | 37,446 | 20,000 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 310,757 | 431,181 | 2,387,650 | 536,726 | 180,705 | 1,442,013 | -605,393 | -579,743 | -544,205 | -591,985 | -853,531 | -847,711 | -889,897 | -900,533 | -789,234 | -927,723 | -607,046 | -782,275 | -518,956 | -744,937 | -603,500 | -521,055 | -472,463 | -494,066 | -939,784 | -560,938 | -518,705 | -190,232 | -633,901 | -626,608 | -649,384 | -731,428 | -983,572 | -806,667 | -626,780 | -2,473,298 | -330,183 | -594,747 | -457,053 | 50,792 | -308,755 | -132,736 | -706,403 | -56,782 | 229,162 | -396,539 | -388,897 | -96,443 | -121,544 | -195,113 | -209,481 |
Kasstroom uit Operationele Activiteiten
| 1,915,436 | 1,978,354 | 2,489,907 | 2,198,960 | 1,619,630 | 2,948,422 | 752,430 | 883,313 | 867,562 | 837,619 | 2,327,152 | 981,897 | 1,318,111 | 2,671,654 | 1,224,584 | 621,038 | 1,495,093 | 1,934,246 | 1,900,825 | 42,346 | 896,246 | 2,405,357 | 611,534 | 258,999 | 313,438 | 2,065,355 | 327,872 | 659,399 | 135,381 | 1,738,601 | 920,910 | 1,026,749 | 289,725 | 2,099,175 | 108,742 | 769,485 | 318,319 | 290,321 | 288,224 | 293,395 | 784,098 | 1,514,305 | 256,440 | 356,160 | 434,634 | 229,210 | 215,334 | 378,390 | 244,488 | 141,451 | 134,294 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -1,220,218 | -1,017,601 | -1,211,020 | -1,455,532 | -1,021,812 | -951,278 | -1,135,105 | -1,276,848 | -1,581,295 | -991,973 | -830,944 | -794,058 | -564,962 | -508,296 | -325,224 | -546,174 | -408,063 | -789,227 | -2,195,135 | -2,958,625 | -397,825 | -602,869 | -859,544 | -658,249 | -595,883 | -461,557 | -341,274 | -606,943 | -56,546 | -35,924 | -41,338 | -51,786 | -23,204 | -13,186 | -11,187 | 617,168 | -112,809 | -301,823 | -232,417 | -327,481 | -389,203 | -367,835 | -544,078 | -268,164 | -210,077 | -214,002 | -741,474 | -412,742 | -274,619 | -282,362 | -377,796 |
Netto Overnames
| -2,853,865 | 5,424 | -64,557 | 1 | -167,821 | -69,006 | -249,031 | 1,165 | 2,110 | 656 | -1,140,387 | -16,430,688 | 3,745 | 2,398 | 0 | 0 | 0 | 0 | 0 | -44,984 | 0 | 0 | 0 | -171 | 0 | -1,365,849 | 0 | 0 | 0 | 0 | 0 | 0 | 1,105,807 | 0 | 0 | 229,743 | -680,545 | -397,914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| -9,717 | -170,348 | -44,116 | -493,632 | -154,090 | -40,035 | -249,031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39,426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -177,950 | -91,423 | -82,812 | -102,524 | -64,958 | -3,532,353 | -67,399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | 0 | 0 | 493,632 | -474 | 271,176 | 222,930 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Investeringsactiviteiten
| 169,820 | -157,954 | -44,116 | 1,500 | 156,090 | 43,972 | 250,686 | -71,162 | 2,110 | 656 | 815 | -16,430,688 | 3,745 | 2,398 | 0 | 989,822 | -205,271 | -418,421 | -544,975 | -87,383 | -116,643 | -316,328 | -145,230 | -382,727 | -184,887 | -1,530,599 | -136,587 | 183,275 | -162,265 | -134,821 | -97,759 | -121,540 | -55,822 | -677,703 | -109,295 | -880,260 | -68,451 | -474,565 | -57,006 | -112,837 | -140,968 | -150,180 | -114,910 | -80,028 | -104,989 | -67,769 | -89,907 | -1,133,814 | -103,084 | -69,605 | -74,654 |
Kasstroom uit Investeringsactiviteiten
| -3,913,980 | -1,170,131 | -1,319,693 | -1,454,031 | -1,188,107 | -745,171 | -1,159,551 | -1,346,845 | -1,579,185 | -991,317 | -1,970,516 | -17,224,746 | -561,217 | -505,898 | -325,224 | 443,648 | -652,760 | -1,207,648 | -2,740,110 | -3,090,992 | -514,468 | -919,197 | -1,004,774 | -1,041,147 | -780,770 | -1,992,156 | -477,861 | -423,668 | -396,761 | -262,168 | -221,909 | -275,850 | 961,823 | -4,223,242 | -187,881 | -33,349 | -861,805 | -776,388 | -289,423 | -440,318 | -530,171 | -518,015 | -658,988 | -348,192 | -315,066 | -281,771 | -831,381 | -1,546,556 | -377,703 | -351,967 | -452,450 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -1,515,580 | -1,470,503 | -7,280 | -13,493,540 | -7,934,588 | -10,784,358 | -12,652,429 | -7,051,916 | -8,499,580 | -17,691,879 | -7,695,320 | -16,354,149 | -2,343,099 | -4,334,589 | -2,335,056 | -1,983,504 | -2,141,709 | -1,487,973 | -2,488,104 | -3,009,750 | -3,521,594 | -66,332 | -2,188,082 | -209,130 | -1,894,138 | -1,098,820 | -1,109,556 | -828,168 | -717,750 | -50,375 | -1,067,875 | -633,847 | -3,148,216 | -67,109 | -67,110 | -56,185 | -220,064 | -51,506 | -51,506 | -6,487,941 | -35,006 | -35,005 | -1,022,783 | -629,850 | -25,500 | -4,622,465 | -25,500 | -6,481,721 | -130,731 | -128,323 | -112,853 |
Uitgifte van Gewone Aandelen
| 92,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,328,030 | 1,289,222 | 0 | 0 | 0 | 4,943,006 | 0 | 0 | 2,099,798 | 1,083,074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86,205 | -58,316 | -162,209 | -110,629 | 0 | 0 | -227,738 | -90,780 | -56,897 | -12,010 | -97,209 | -29,429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -900,364 | -14,700 | 0 | -285,093 | 0 | -901,361 | -14,849 | -283,944 | -53,396 | -847,965 | -16,869 | -281,925 | -70,117 | -1,030,092 | -22,433 | -277,375 | -1 | -896,667 | 0 | -301,479 | 0 | -884,186 | -1,404 | -303,355 | 0 | -893,878 | -8,565 | -297,521 | -699,921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige Financieringsactiviteiten
| 4,515,133 | 8,100 | -21,801 | -9,825 | 7,422,316 | 9,141,296 | 12,191,331 | 7,453,693 | 8,102,634 | 15,505,278 | 4,369,538 | 18,872,608 | 18,783,000 | 3,663,397 | -2,817 | -2,812 | 1,569,869 | 1,335,258 | 3,599,932 | 11,287 | 3,599,265 | 942,846 | -148 | -284 | 1,002,225 | 1,620,421 | 167,624 | -58,943 | -515,912 | 894,114 | -101,656 | 1,184,698 | -128,271 | 2,848,217 | -114,086 | -133,588 | 41,236 | -137,583 | -97,582 | 6,184,200 | -125,441 | -144,095 | 873,890 | 412,465 | -139,515 | 4,514,530 | -121,769 | 7,523,358 | -111,520 | 716,748 | -90,392 |
Kasstroom uit Financieringsactiviteiten
| 2,192,160 | 361,477 | -466,421 | -714,279 | -512,272 | -2,544,423 | -475,947 | 117,833 | -450,342 | -3,034,566 | -3,342,651 | 2,236,534 | 16,369,784 | -1,787,489 | -1,090,592 | -1,136,678 | -682,470 | -152,715 | 1,111,828 | 1,415,326 | -13,109 | -64,569 | -101,846 | 473,096 | -891,913 | 521,601 | -941,932 | -1,184,632 | -1,233,662 | 843,739 | -1,169,531 | 550,851 | -3,276,487 | 2,781,108 | -181,196 | -189,773 | -178,828 | -189,089 | -149,088 | -303,741 | -160,447 | -179,100 | -148,893 | -217,385 | -165,015 | -107,935 | -147,269 | 1,041,637 | -242,251 | 588,425 | -203,245 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| 0 | 96,815 | -208 | 2,802 | -9,848 | 5,366 | 246 | 15,341 | 48,690 | 8,494 | 12,345 | -19,398 | -1,944 | -4,404 | 24,085 | -53,105 | 41,823 | -102,158 | 28,005 | -14,020 | 2,962 | -3,348 | -17,066 | -25,170 | 56,416 | 69,083 | 24,877 | 12,172 | 36,800 | 1,222 | -12,862 | 52,626 | -25,462 | -12,016 | -78,666 | -147,513 | 218,039 | 72,042 | 85,202 | 48,009 | 35,489 | 92,662 | -69,266 | 105,185 | 226,617 | 27,363 | 564 | 2,998 | 6,945 | 20,322 | 2,543 |
Netto Kasstroomverandering
| 133,002 | 1,266,515 | 723,371 | 33,452 | -90,597 | -335,806 | 512,992 | 28,796 | -489,401 | -1,005,453 | -2,973,670 | -14,025,713 | 17,124,734 | 373,863 | -167,147 | -125,097 | 201,686 | 471,725 | 300,548 | -1,647,340 | 371,631 | 1,418,243 | -512,152 | -334,222 | -647,572 | 663,883 | -1,067,044 | -936,729 | -1,458,242 | 2,321,394 | -483,392 | 1,354,376 | -2,050,401 | 645,025 | -30,527 | 398,850 | -616,988 | 1,130,754 | 64,585 | -402,655 | 128,969 | 909,852 | -132,280 | -104,232 | 181,170 | 481,169 | -181,910 | -123,531 | -368,521 | 1,123,058 | -150,908 |
Kaspositie aan het Einde van de Periode
| 2,531,787 | 2,398,777 | 1,132,270 | 428,677 | 395,225 | 485,822 | 821,628 | 308,636 | 279,840 | 769,241 | 1,774,694 | 4,748,364 | 18,774,077 | 1,649,343 | 1,275,480 | 1,442,627 | 1,567,724 | 1,366,038 | 894,313 | 593,765 | 2,241,105 | 1,869,474 | 451,231 | 963,383 | 1,297,605 | 1,945,177 | 1,281,294 | 2,348,338 | 3,285,067 | 4,743,309 | 2,421,915 | 2,905,307 | 1,550,931 | 3,601,332 | 2,956,307 | 2,986,834 | 2,587,984 | 3,204,972 | 2,074,218 | 2,009,633 | 2,412,288 | 2,283,319 | 1,373,467 | 1,505,747 | 1,609,979 | 1,428,809 | 947,640 | 1,129,550 | 1,253,081 | 1,621,602 | 498,544 |