Adaro Energy Indonesia TBK PT
IDX:ADRO

Watchlist Manager
Adaro Energy Indonesia TBK PT Logo
Adaro Energy Indonesia TBK PT
IDX:ADRO
Watchlist
Price: 3 850 IDR -1.79%
Market Cap: 113.5T IDR
Have any thoughts about
Adaro Energy Indonesia TBK PT?
Write Note

Income Statement

Earnings Waterfall
Adaro Energy Indonesia TBK PT

Revenue
6B USD
Cost of Revenue
-3.7B USD
Gross Profit
2.3B USD
Operating Expenses
-276m USD
Operating Income
2B USD
Other Expenses
-476.5m USD
Net Income
1.5B USD

Income Statement
Adaro Energy Indonesia TBK PT

Rotate your device to view
Income Statement
Currency: USD
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 Mar-2024 Jun-2024
Revenue
Revenue
3 399
N/A
3 358
-1%
3 325
-1%
3 192
-4%
3 031
-5%
2 930
-3%
2 684
-8%
2 560
-5%
2 462
-4%
2 351
-5%
2 524
+7%
2 664
+6%
2 898
+9%
3 185
+10%
3 258
+2%
3 296
+1%
3 319
+1%
3 486
+5%
3 620
+4%
3 702
+2%
3 785
+2%
3 607
-5%
3 457
-4%
3 361
-3%
3 045
-9%
2 758
-9%
2 535
-8%
2 476
-2%
2 735
+10%
3 149
+15%
3 993
+27%
4 525
+13%
5 971
+32%
7 337
+23%
8 102
+10%
8 716
+8%
8 040
-8%
7 170
-11%
6 518
-9%
6 122
-6%
6 011
-2%
Gross Profit
Cost of Revenue
(2 550)
(2 561)
(2 605)
(2 552)
(2 445)
(2 359)
(2 141)
(2 028)
(1 915)
(1 779)
(1 839)
(1 916)
(1 983)
(2 106)
(2 117)
(2 146)
(2 219)
(2 326)
(2 410)
(2 454)
(2 502)
(2 477)
(2 493)
(2 463)
(2 322)
(2 129)
(1 958)
(1 908)
(1 982)
(2 064)
(2 223)
(2 344)
(2 676)
(3 173)
(3 449)
(3 902)
(3 966)
(3 895)
(3 980)
(3 720)
(3 712)
Gross Profit
849
N/A
797
-6%
720
-10%
640
-11%
586
-8%
571
-3%
543
-5%
532
-2%
547
+3%
572
+5%
685
+20%
749
+9%
915
+22%
1 079
+18%
1 142
+6%
1 150
+1%
1 101
-4%
1 161
+5%
1 210
+4%
1 249
+3%
1 283
+3%
1 130
-12%
965
-15%
898
-7%
723
-20%
628
-13%
577
-8%
568
-1%
753
+33%
1 085
+44%
1 770
+63%
2 182
+23%
3 296
+51%
4 164
+26%
4 653
+12%
4 814
+3%
4 074
-15%
3 276
-20%
2 537
-23%
2 402
-5%
2 299
-4%
Operating Income
Operating Expenses
(339)
(315)
(184)
(267)
(212)
(200)
(130)
(226)
(231)
(221)
(154)
(87)
(157)
(182)
(175)
(202)
(195)
(188)
(306)
(322)
(332)
(348)
(264)
(337)
(314)
(301)
(84)
(70)
(107)
(109)
(210)
(229)
(254)
(289)
(391)
(469)
(482)
(493)
(337)
(304)
(276)
Selling, General & Administrative
(173)
(179)
(157)
(170)
(163)
(151)
(133)
(132)
(131)
(135)
(151)
(152)
(170)
(169)
(180)
(191)
(175)
(224)
(188)
(248)
(258)
(228)
(226)
(219)
(210)
(188)
(161)
(145)
(148)
(157)
(174)
(195)
(231)
(280)
(369)
(414)
(465)
(468)
(336)
(333)
(275)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(1)
(1)
(3)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(6)
(7)
(7)
(6)
(5)
(5)
(4)
(5)
(10)
(11)
(11)
(11)
(7)
(7)
(7)
(8)
(8)
(8)
(8)
(7)
Other Operating Expenses
(167)
(137)
(27)
(97)
(50)
(49)
3
(94)
(101)
(86)
(3)
66
15
(11)
8
(7)
(15)
41
(112)
(68)
(67)
(114)
(32)
(111)
(97)
(107)
81
79
46
58
(25)
(23)
(12)
(2)
(15)
(48)
(9)
(17)
7
36
6
Operating Income
510
N/A
482
-5%
536
+11%
373
-30%
374
+0%
371
-1%
413
+11%
306
-26%
316
+3%
352
+11%
531
+51%
662
+25%
758
+15%
897
+18%
966
+8%
948
-2%
906
-4%
973
+7%
904
-7%
927
+3%
951
+3%
782
-18%
700
-11%
561
-20%
410
-27%
328
-20%
493
+50%
498
+1%
646
+30%
977
+51%
1 560
+60%
1 953
+25%
3 042
+56%
3 875
+27%
4 262
+10%
4 345
+2%
3 592
-17%
2 782
-23%
2 200
-21%
2 098
-5%
2 023
-4%
Pre-Tax Income
Interest Income Expense
(124)
(138)
(170)
(162)
(157)
(134)
(68)
(23)
(20)
(5)
(39)
(40)
(38)
(35)
(24)
(22)
(17)
(104)
(78)
(52)
(28)
60
39
13
(31)
(89)
(109)
(129)
(131)
(112)
(28)
72
195
270
219
186
88
76
100
72
117
Non-Reccuring Items
0
0
(41)
0
0
0
(65)
0
0
0
55
0
43
43
(13)
(13)
(5)
(4)
(6)
0
0
0
(80)
(0)
2
(76)
(161)
(162)
(202)
(126)
(46)
(45)
(9)
(8)
(5)
(5)
(5)
(6)
(6)
(4)
(6)
Total Other Income
0
(0)
0
(0)
(0)
0
0
0
0
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
386
N/A
344
-11%
325
-5%
211
-35%
217
+3%
237
+9%
280
+18%
283
+1%
296
+5%
346
+17%
547
+58%
622
+14%
763
+23%
904
+19%
930
+3%
913
-2%
885
-3%
865
-2%
821
-5%
874
+7%
923
+6%
842
-9%
659
-22%
574
-13%
380
-34%
162
-57%
222
+37%
207
-7%
313
+51%
738
+136%
1 486
+101%
1 980
+33%
3 227
+63%
4 137
+28%
4 476
+8%
4 526
+1%
3 675
-19%
2 853
-22%
2 294
-20%
2 165
-6%
2 133
-1%
Net Income
Tax Provision
(231)
(203)
(142)
(100)
(87)
(98)
(129)
(131)
(141)
(165)
(206)
(233)
(297)
(361)
(393)
(398)
(373)
(390)
(343)
(353)
(348)
(279)
(224)
(165)
(100)
(44)
(64)
(79)
(132)
(235)
(458)
(587)
(1 043)
(1 405)
(1 645)
(1 610)
(1 194)
(812)
(439)
(410)
(394)
Income from Continuing Operations
155
141
184
111
131
139
151
152
155
181
341
390
467
544
536
514
512
474
478
522
575
563
435
409
280
118
159
128
181
503
1 029
1 393
2 185
2 732
2 831
2 917
2 482
2 040
1 855
1 755
1 739
Income to Minority Interest
(1)
(3)
(5)
(3)
(1)
(2)
1
1
1
0
(6)
(18)
(32)
(46)
(53)
(54)
(55)
(51)
(60)
(60)
(55)
(52)
(31)
(25)
(18)
(11)
(12)
(8)
(19)
(45)
(95)
(131)
(209)
(316)
(338)
(366)
(327)
(232)
(213)
(197)
(193)
Net Income (Common)
154
N/A
138
-10%
178
+29%
109
-39%
129
+19%
138
+6%
152
+11%
153
+0%
155
+2%
182
+17%
335
+84%
372
+11%
435
+17%
498
+15%
483
-3%
461
-5%
456
-1%
423
-7%
418
-1%
462
+11%
519
+12%
511
-2%
404
-21%
384
-5%
262
-32%
108
-59%
147
+37%
120
-18%
162
+34%
458
+183%
933
+104%
1 262
+35%
1 976
+57%
2 416
+22%
2 493
+3%
2 551
+2%
2 154
-16%
1 809
-16%
1 641
-9%
1 558
-5%
1 546
-1%
EPS (Diluted)
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.01
-50%
0.01
N/A
0.01
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.03
+200%
0.04
+33%
0.06
+50%
0.08
+33%
0.08
N/A
0.08
N/A
0.07
-13%
0.06
-14%
0.05
-17%
0.05
N/A
0.05
N/A

See Also

Discover More