PT Surya Semesta Internusa Tbk
IDX:SSIA.JK
1115 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||
Net Income
| 176,574.853 | 175,815.035 | -200,216.688 | -87,542.037 | 92,308.006 | 37,674.434 | 1,178,314.502 | 62,465.06 | 302,463.001 | 415,183.194 | 691,140.238 | 707,252.519 | 257,481.095 | 115,588.154 | 17,598.624 | -11,704.219 | 11,725.734 | 21,538.881 | 72,352.415 |
Depreciation & Amortization
| 139,256.713 | 113,207.178 | 145,840.376 | 144,905.79 | 151,742.04 | 119,820.32 | 118,361.954 | 116,837.261 | 81,358.453 | 69,299.471 | 63,576.844 | 46,311.126 | 0 | 531.967 | 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 |
Stock Based Compensation
| 0 | -508.167 | -1,460.142 | 1,968.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -32,309.993 | 508.167 | -284,952.454 | -870,172.078 | -366,668.282 | -157,494.755 | -1,296,676.456 | -179,302.321 | -383,821.454 | -484,482.666 | -754,717.082 | -753,563.646 | -257,481.095 | -116,120.121 | -17,598.624 | 11,704.219 | -11,725.734 | -21,538.881 | -72,352.415 |
Operating Cash Flow
| 283,521.573 | 289,022.214 | -340,788.909 | -810,840.016 | -122,618.236 | 119,820.32 | 118,361.954 | 116,837.261 | 81,358.453 | 69,299.471 | 63,576.844 | 46,311.126 | 591,509.968 | 531.967 | -67,756.385 | -37,857.451 | -8,217.112 | 0 | 0 |
Investing Activities: | |||||||||||||||||||
Investments In Property Plant And Equipment
| -86,256.272 | -94,472.203 | -21,503.938 | -65,520.119 | -82,027.432 | -127,153.812 | -199,723.317 | -174,014.741 | -307,842.352 | -293,420.768 | -341,286.763 | -262,481.539 | -55,011.148 | -106,044.417 | -72,437.087 | -81,870.148 | -58,413.759 | -32,810.485 | -24,964.479 |
Acquisitions Net
| 3,405.401 | 532,685.714 | -1,379 | 36,190.558 | 532.504 | 68,888.484 | -70,301.783 | 23,242.863 | -222,664.224 | 54,240.002 | -122,052.346 | -198,758.993 | -86,919.944 | 19,029.719 | 6,351.376 | -27,269.348 | 7,640.223 | 0 | 60,314.206 |
Purchases Of Investments
| -89,441.274 | -7,745.5 | -25,833.554 | -32,974.395 | 44,257.559 | -212,981.286 | -9,718.362 | -5,414.65 | -280,302.389 | -265,510.676 | -29,928.92 | -327,549.659 | 0 | 10,860.922 | -4,368.049 | 10,310.936 | -31,247.289 | 0 | -87,332.265 |
Sales Maturities Of Investments
| 50,846.489 | 3,718.215 | 33,964.961 | 84,321.286 | 29,879.886 | 2,182,202.173 | 407,499.329 | 2,295.129 | 188,739.749 | 27,851.42 | 53,697.763 | 0 | 3,620 | 8,000 | 1,343.644 | 29,138.826 | 41,525 | 810.774 | 51,480 |
Other Investing Activites
| -81,058.412 | -34,132.102 | -8,389.18 | 74,014.117 | -28,467.497 | 78,742.148 | 42,700 | -8,271.144 | 140,247.68 | 47,533.461 | 2,814.505 | -15,418.624 | 35,762.549 | 10,135.163 | -9,755.703 | 5,165.961 | -216.584 | 26,887.136 | 1,176.116 |
Investing Cash Flow
| -202,504.068 | 400,054.124 | -23,140.711 | 96,031.447 | -35,824.98 | 1,989,697.706 | 170,455.866 | -162,162.544 | -481,821.536 | -429,306.559 | -436,755.761 | -804,208.815 | -102,548.544 | -58,018.613 | -78,865.819 | -64,523.773 | -40,712.409 | -5,112.576 | 673.578 |
Financing Activities: | |||||||||||||||||||
Debt Repayment
| -59,859 | -340,956.237 | -773,926.967 | -37,219.056 | -942,021.252 | -777,735.097 | -761,139.404 | -371,357.249 | -246,983.36 | -118,974.197 | -128,380.958 | -326,698.396 | -249,457.912 | -269,110.137 | -126,834.319 | -78,181.538 | -75,967.287 | -163,988.175 | -50,181.377 |
Common Stock Issued
| 3,067.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150,059.17 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -34,960.933 | 0 | -750.75 | -9,242.985 | 0 | 0 | 0 | -26,125.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -22,932.295 | -32,546.289 | -92,989.397 | -27,758.695 | -45,343.248 | -84,055.454 | -140,092.423 | -141,157.483 | -30,584.121 | -61,082.594 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -36,156.229 | 443,907.369 | 1,067,183.529 | 121,275.157 | 1,298,847.901 | -55,910.458 | 517,757.333 | 1,463,102.426 | 343,231.107 | 80,131.046 | 44,172.419 | 1,209,965 | 164,554.61 | 262,968.746 | 250,823.443 | 52,023.329 | 133,654.041 | 79,788.5 | 81,103.616 |
Financing Cash Flow
| 3,339.286 | 102,951.132 | 293,256.562 | 26,162.873 | 324,280.36 | -927,385.702 | -280,383.751 | 1,046,401.929 | 12,192.293 | -178,935.575 | -251,491.123 | 852,682.483 | -145,985.897 | -6,141.391 | 123,989.123 | 123,900.961 | 57,686.754 | -84,199.675 | 30,922.239 |
Other Information: | |||||||||||||||||||
Effect Of Forex Changes On Cash
| -1,335.161 | 1,636.111 | 1,948.565 | 12,492.864 | -10,758.377 | 9,472.569 | 676.764 | -7,809.772 | 44,500.983 | 3,825.774 | 48,725.215 | 21,257.304 | -3,829.926 | 5,685.513 | 13,941.638 | 60,919.395 | 683.753 | 0 | 0 |
Net Change In Cash
| 83,021.63 | 353,841.611 | -68,724.493 | -676,152.832 | 155,078.767 | 226,617.193 | -374,609.742 | 596,344.439 | -249,068.84 | -519,716.078 | -197,869.503 | 1,306,211.911 | 339,145.602 | 35,233.444 | -8,691.443 | 82,439.132 | 9,440.986 | 30,498.254 | 40,906.937 |
Cash At End Of Period
| 1,219,048.85 | 1,136,027.22 | 782,185.609 | 850,910.102 | 1,527,062.933 | 1,371,984.166 | 1,145,366.973 | 1,519,976.716 | 923,632.276 | 1,172,701.117 | 1,692,417.195 | 1,890,286.698 | 584,074.787 | 244,929.185 | 209,695.741 | 218,387.184 | 135,948.052 | 126,507.065 | 96,008.811 |