PT Bank Negara Indonesia (Persero) Tbk
IDX:BBNI.JK
4950 (IDR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 5,616,783 | 5,365,173 | 5,326,429 | 5,156,186 | 5,451,535 | 5,081,239 | 5,220,516 | 4,619,837 | 4,889,005 | 4,840,929 | 3,962,283 | 3,204,669 | 2,719,714 | 2,641,883 | 2,384,720 | -1,039,141 | -136,762 | 203,652 | 4,252,654 | 3,411,529 | 4,338,776 | 3,558,591 | 4,075,580 | 3,577,102 | 4,001,323 | 3,790,909 | 3,645,784 | 3,459,311 | 3,743,716 | 3,186,798 | 3,226,651 | 3,621,820 | 3,345,575 | 1,398,485 | 2,972,868 | 3,068,619 | 3,568,061 | -387,038 | 2,816,939 | 3,171,157 | 2,675,411 | 2,543,499 | 2,392,561 | 2,517,878 | 2,258,180 | 2,209,132 | 2,069,155 | 2,008,883 | 1,751,304 | 1,745,779 | 1,540,179 | 1,749,557 | 1,329,374 | 1,477,226 | 1,252,061 |
Depreciation & Amortization
| 563,812 | 613,815 | 589,866 | 534,643 | 623,583 | 615,268 | 531,030 | 603,319 | 560,667 | 562,454 | 524,059 | 447,914 | 554,020 | 481,218 | 523,764 | 1,027,471 | 504,936 | 505,808 | 538,501 | 364,627 | 368,630 | 330,134 | 323,107 | 305,315 | 308,396 | 310,948 | 276,635 | 252,230 | 313,559 | 240,452 | 253,550 | 232,652 | 236,926 | 245,649 | 224,300 | 211,783 | 199,111 | 173,346 | 199,071 | 120,960 | 198,676 | 172,645 | 159,976 | 192,083 | 180,150 | 135,730 | 133,953 | 163,572 | 121,697 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 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 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 86,014,333 | -85,899,294 | -2,563,985 | 4,382,914 | -1,775,906 | 674,883 | 2,364,886 | -1,327,888 | -12,511,160 | 13,579,374 | -356,461 | -1,515,198 | 882,859 | 5,123,662 | 13,001,658 | 30,635,535 | -26,032,070 | -14,390,090 | -5,403,296 | -32,776,415 | -7,263,674 | -26,562,136 | -6,013,036 | -33,471,332 | -32,058,871 | -30,378,494 | 1,296,907 | -27,009,506 | -12,746,275 | -20,365,731 | -3,483,229 | -34,179,428 | -2,658,308 | -32,475,220 | -531,254 | -15,960,852 | -25,445,859 | -16,034,862 | 10,280,147 | -15,618,000 | -8,737,437 | -10,565,716 | 3,085,721 | -17,542,253 | 981,255 | -31,416,750 | -1,575,380 | 0 | 4,737,651 | 5,905,146 | -1,676,889 | 19,170,170 | -7,795,978 | -102,664 | -1,116,892 |
Accounts Receivables
| 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 | 0 | 0 | 0 | 0 |
Change In Inventory
| 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 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 0 | 0 | 0 | 0 |
Other Working Capital
| 86,014,333 | -85,899,294 | -755,312 | 4,382,914 | -1,775,906 | 674,883 | 2,364,886 | -1,327,888 | -12,511,160 | 13,579,374 | -37,577,866 | -8,509,014 | -25,818,258 | 5,766,377 | 13,001,658 | 30,635,535 | -26,032,070 | -14,390,090 | -5,403,296 | -32,776,415 | -7,263,674 | -26,562,136 | -6,013,036 | -33,471,332 | -32,058,871 | -30,378,494 | 1,296,907 | -27,009,506 | -12,746,275 | -20,365,731 | -3,483,229 | -34,179,428 | -2,658,308 | -32,475,220 | -531,254 | -15,960,852 | -25,445,859 | -16,034,862 | 10,280,147 | -15,618,000 | -8,737,437 | -10,565,716 | 3,085,721 | -17,542,253 | 981,255 | -31,416,750 | -1,575,380 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -101,515,191 | 4,747,942 | 3,399,374 | 28,916,177 | -32,713,510 | -7,598,320 | -7,072,260 | 15,637,498 | 3,245,299 | 47,376,236 | -66,609,077 | 47,680,183 | 4,170,544 | 57,898,163 | -23,220,851 | 9,274,085 | 22,281,501 | 14,890,421 | 24,527,514 | 1,295,328 | -23,644,509 | -730,434 | -4,915,903 | 3,920,434 | -5,409,743 | -2,839,678 | -14,960,226 | 13,074,948 | 723,001 | -998,598 | 7,210,026 | 5,482,923 | 9,370,237 | -9,065,360 | -1,704,417 | 4,320,648 | -2,401,754 | 11,795,012 | 1,576,141 | -12,762,756 | -11,066,755 | 29,405,950 | -16,969,437 | 3,436,978 | 9,453,367 | -11,371,706 | -15,579,630 | 7,257,185 | -17,838,795 | 258,947 | 1,259,069 | -1,507,245 | 367,514 | 875,958 | -314,925 |
Operating Cash Flow
| -9,320,263 | -76,399,994 | 5,571,952 | 38,989,920 | -28,414,298 | -1,226,930 | 1,044,172 | 19,532,766 | -3,816,189 | 66,358,993 | -62,122,735 | 50,884,852 | 6,890,258 | 60,540,046 | -20,836,131 | 8,234,944 | 22,144,739 | 15,094,073 | 28,780,168 | 4,706,857 | -19,305,733 | 2,828,157 | -840,323 | 7,497,536 | -1,408,420 | 951,231 | -11,314,442 | 16,534,259 | 4,466,717 | 2,188,200 | 10,436,677 | 9,104,743 | 12,715,812 | -7,666,875 | 1,268,451 | 7,389,267 | 1,166,307 | 11,407,974 | 4,393,080 | -9,591,599 | -8,391,344 | 31,949,449 | -14,576,876 | 5,954,856 | 11,711,547 | -9,162,574 | -13,510,475 | 9,266,068 | -11,349,840 | 7,909,872 | 1,122,359 | 19,412,482 | -6,099,090 | 2,250,520 | -179,756 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -288,550 | -796,911 | -304,841 | -496,852 | -684,219 | -546,152 | -627,837 | 139,770 | -768,998 | -1,045,691 | -766,606 | 276,312 | -71,083 | -342,200 | -1,713,431 | 74,389 | -292,436 | 1,728,564 | -2,783,957 | -876,288 | -503,523 | -226,501 | -245,488 | -909,136 | -409,633 | -385,373 | -241,037 | -1,143,924 | 769,326 | -1,197,076 | -375,852 | -991,357 | -423,668 | -453,093 | -303,471 | -445,121 | -981,953 | -1,402,366 | -192,684 | 362,754 | -190,825 | -1,241,268 | -296,930 | -645,644 | -218,588 | -663,720 | -718,224 | -308,741 | -39,092 | -536,567 | -249,712 | -282,048 | -95,831 | -163,451 | -176,894 |
Acquisitions Net
| 0 | 5,404 | 12,730 | -800,000 | -130,592 | 9,407 | 167,013 | -925,770 | 371,067 | 3,542,383 | 240,593 | 286,423 | -16,292 | 42,694 | 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 | 418,736 | 0 |
Purchases Of Investments
| -104,574,735 | -26,959,136 | -55,756,148 | -25,691,814 | -33,708,427 | -7,115,723 | -52,613,431 | -126,969,271 | -28,231,456 | -45,201,334 | -32,499,223 | -4,830,572 | -28,893,395 | 9,257,515 | 0 | 0 | 0 | -9,748,214 | -1,491,583 | 0 | 0 | 0 | -1,614,915 | 1,338,062 | -3,057,178 | 4,970,994 | -13,595,474 | -11,717,507 | -8,491,719 | 3,134,707 | -4,294,223 | -6,156,619 | -5,880,028 | -16,031 | -15,193,652 | -3,006,462 | -983,153 | 0 | 0 | -2,290,696 | 0 | 0 | -2,003,314 | -3,005,447 | -4,736,289 | -747,019 | -2,502,981 | -891,167 | 13,657,017 | -9,343,238 | -6,782,227 | 0 | 0 | -403,236 | -1,760,083 |
Sales Maturities Of Investments
| 109,906,609 | 30,642,859 | 50,291,783 | 25,163,272 | 28,364,439 | 9,898,074 | 48,074,294 | 112,914,126 | 22,706,968 | 37,690,776 | 26,442,067 | -1,842,361 | 5,442,588 | -2,525,120 | 0 | 0 | 0 | 0 | 0 | 2,498,315 | 4,764,805 | 6,822,835 | 1,149,362 | -2,646,464 | 2,051,862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -639,550 | -671,819 | 3,246,891 | 1,549,636 | 959,295 | -1,431,060 | 407,124 | 1,744,435 | 0 | 0 | -380,834 | 716,157 | 0 | 0 | 0 | 1,933,744 | 3,335,473 | 85,478 | -418,736 | 2,907,925 |
Other Investing Activites
| 6,218 | 46,702,629 | -2,211,823 | -32,709 | -5,474,580 | 2,791,758 | -4,372,124 | 127,445 | -5,153,421 | -7,296,886 | 240,593 | -8,353,959 | -4,473,293 | -6,183,991 | 5,205,338 | -4,219,349 | 4,291,032 | 185,241 | 264,197 | -10,607 | 10,445 | 1,682,224 | 32,990 | 11,946 | 16,583 | 3,180,896 | 62,250 | 3,090 | -1,092,781 | 1,109,806 | 21,882 | -41,052 | 7,426 | 38,031 | 13,350 | -1,399,572 | 321,785 | 1,061,019 | 26,880 | -4,632 | -437,773 | 1,965,652 | 51,206 | -8,978 | -333,700 | -38,123 | 50,557 | -8,779,740 | 8,743,713 | -1,887,906 | 4,719 | -4,832,376 | 4,679,585 | -2,900,430 | 38,967 |
Investing Cash Flow
| 5,049,542 | 49,594,845 | -9,729,622 | -1,858,103 | -6,158,799 | 2,245,606 | -4,999,961 | -14,713,700 | -5,922,419 | -5,013,866 | -6,583,169 | -8,077,647 | -4,544,376 | -6,526,191 | 3,491,907 | -4,144,960 | 3,998,596 | -7,834,409 | -4,011,343 | 1,611,420 | 4,271,727 | 8,278,558 | -678,051 | -2,205,592 | -1,398,366 | 7,766,517 | -13,774,261 | -12,858,341 | -8,815,174 | 3,047,437 | -4,648,193 | -7,189,028 | -6,296,270 | -431,093 | -15,483,773 | -5,490,705 | -2,315,140 | 2,905,544 | 1,383,832 | -973,279 | -2,059,658 | 1,131,508 | -504,603 | -3,660,069 | -5,288,577 | -1,165,976 | -2,454,491 | -9,979,648 | 22,361,638 | -11,767,711 | -5,093,476 | -1,778,951 | 4,669,232 | -3,467,117 | 1,009,915 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 3,005,390 | 8,885,752 | 568,556 | 3,608,270 | 0 | -5,561,232 | -421,306 | -1,800,109 | -783,385 | 7,663,148 | -917,229 | -7,946,642 | 7,516,251 | -2,416,528 | 6,999,772 | -4,359,556 | -105,342 | -16,827,407 | 7,761,747 | 12,413,557 | -6,976,497 | 4,112,779 | 123,560 | -3,128,447 | 2,767,037 | 8,034,353 | -777,169 | 1,314,757 | 11,725,320 | -5,802,936 | 1,351,686 | 6,841,703 | 95,085 | 4,536,273 | -1,280,016 | 12,939,592 | 492,477 | 536,112 | -1,944,229 | 2,330,644 | 2,254,145 | -6,434,491 | -3,396,625 | 7,218,964 | 4,848,488 | 230,392 | -829,360 | 1,981,915 | -1,013,092 | 3,084,886 | 459,695 | -746,541 | 1,239,130 | 3,028,560 | -418,833 |
Common Stock Issued
| 8,187,500 | 0 | 69,460 | 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 | 0 |
Common Stock Repurchased
| 0 | -69,460 | 0 | 0 | -179,960 | 0 | 0 | 0 | 0 | 0 | 0 | -128,026 | -128,026 | 0 | 0 | 0 | 0 | -79,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -749,979 | 0 | 0 | 0 | -749,979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | -10,454,738 | 0 | 0 | 0 | -7,324,821 | 0 | 0 | 0 | -2,724,629 | 0 | 0 | 0 | 0 | -820,101 | 0 | 0 | 0 | -3,846,119 | 0 | 0 | -3,753,780 | 0 | 0 | 0 | 0 | -4,765,767 | 0 | 0 | 0 | -3,968,562 | 0 | 0 | 0 | -2,266,885 | -3 | 0 | 0 | -2,695,657 | -1 | 0 | -2,716,303 | 0 | -795 | 0 | -2,113,844 | 0 | -5,816,138 | -3,268,076 | 0 | 0 | -52,361 | 0 | 0 | 0 |
Other Financing Activities
| -19,676,777 | 4,610,366 | -30,062,071 | 61,968,973 | -21,346,017 | 3,063,257 | -90,445 | -225,889 | 1,784,582 | -632,116 | -34,617,388 | -1,257,356 | 29,883,204 | -654,015 | -222,710 | -231,109 | -1,429,628 | 28,107,029 | 23,885,437 | -18,022,466 | -25,418,146 | 37,997,576 | -16,066,766 | 44,266,733 | -5,218,699 | 31,080,083 | 6,836,883 | 33,842,267 | 18,210,547 | -1,361,991 | -29,908 | -16,136,724 | 25,807,896 | 3,175,070 | 0 | -956,612 | -455,354 | 24,827,700 | -8,277,626 | -748,780 | 49,167 | 43,954,825 | 0 | 630,000 | 0 | 795 | 0 | -62,862 | -2,272,743 | 7,700,910 | 2,272,583 | -3,302,037 | 2,087,913 | -3,446,359 | 16,227 |
Financing Cash Flow
| -8,483,887 | 2,971,920 | -29,424,055 | 4,146,980 | -2,304,926 | -9,822,796 | -511,751 | -2,025,998 | 1,001,197 | 4,306,403 | -556,360 | -9,203,998 | 8,036,281 | -3,070,543 | 5,956,961 | -4,590,665 | -1,534,970 | -14,941,435 | 3,927,901 | -5,608,909 | -11,212,836 | 14,381,182 | -16,050,545 | 8,335,978 | -2,451,662 | 13,430,721 | 1,294,075 | 1,323,415 | 11,733,666 | -7,164,927 | -2,646,784 | -9,295,021 | 13,767,802 | 7,711,343 | -3,546,901 | 11,982,983 | 37,123 | 1,717,364 | -4,487,940 | 1,581,863 | 2,303,312 | -4,942,657 | -3,396,625 | 7,848,169 | 4,848,488 | -1,882,657 | -829,360 | -3,897,085 | -6,553,911 | 10,785,796 | 2,732,278 | -4,100,939 | 3,327,043 | -417,799 | -402,606 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 196,327 | -115,290 | 24,949 | -9,824 | -25,268 | 280,458 | -395,708 | 63,248 | -76,312 | 19,306 | 108,863 | -255,865 | -119,436 | 550,472 | 330,087 | 87,893 | -365,183 | 734,877 | 142,775 | -160,145 | 58,434 | -354,737 | 337,510 | -23,935 | -186,850 | 165,619 | 266,605 | 100,944 | -67,956 | 6,586 | 56,601 | -182,154 | 72,786 | 163,772 | -36,976 | -2,018 | -48,117 | 52,668 | 3,305 | -169,346 | 91,251 | -1,044,087 | 0 | 33,197 | 301,529 | 0 | 0 | 0 | 0 | 32,819 | -32,819 | 2,287 | 0 | 8,314 | -8,314 |
Net Change In Cash
| -5,705,173 | -22,620,979 | -29,837,999 | 41,268,973 | -36,903,291 | -8,523,662 | -4,863,248 | 53,092,479 | -8,813,723 | 15,434,673 | -69,153,401 | 33,347,342 | 10,262,727 | 13,879,801 | -11,057,176 | -412,788 | 24,243,182 | -6,946,894 | 28,839,501 | 549,223 | -26,188,408 | 25,133,160 | -17,231,409 | 13,603,987 | -5,445,298 | 22,314,088 | -23,528,023 | 5,100,277 | 7,317,253 | -1,922,704 | 3,198,301 | -7,561,460 | 20,260,130 | -222,853 | -17,799,199 | 13,879,527 | -1,159,827 | 16,083,550 | 1,292,277 | -9,152,718 | -8,056,082 | 27,094,213 | -18,478,104 | 6,699,982 | 11,271,458 | -12,211,207 | -16,794,326 | -4,610,665 | 4,457,887 | 6,960,776 | -1,271,658 | 13,534,879 | 1,897,185 | -1,626,082 | 419,239 |
Cash At End Of Period
| 96,714,942 | 102,420,115 | 125,041,094 | 154,879,093 | 113,610,120 | 150,513,411 | 159,037,073 | 163,900,321 | 110,807,842 | 119,621,565 | 104,186,892 | 173,340,293 | 139,992,951 | 129,730,224 | 115,850,423 | 126,907,599 | 127,320,387 | 103,077,205 | 110,024,099 | 81,184,598 | 80,635,375 | 106,823,783 | 81,690,623 | 98,922,032 | 85,318,045 | 90,763,343 | 68,449,255 | 91,977,278 | 86,877,001 | 79,559,748 | 81,482,452 | 78,284,151 | 85,845,611 | 65,585,481 | 65,808,334 | 83,607,533 | 69,728,006 | 70,887,833 | 54,804,283 | 53,512,006 | 62,664,724 | 70,720,806 | 43,626,593 | 61,060,610 | 54,360,628 | 43,089,170 | 55,300,377 | 68,618,532 | 73,229,197 | 68,771,310 | 61,810,534 | 63,082,192 | 49,547,313 | 47,650,128 | 49,276,210 |