PT Global Mediacom Tbk (IDX:BMTR)

PT Global Mediacom Tbk Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	1,280,667	1,413,152	1,997,108	1,376,904	1,365,040	904,936
Trading Asset Securities	2,611,488	2,631,428	583,481	198,259	182,653	196,487
Cash & Short-Term Investments	3,892,155	4,044,580	2,580,589	1,575,163	1,547,693	1,101,423
Cash Growth	16.51%	56.73%	63.83%	1.77%	40.52%	10.09%
Accounts Receivable	3,883,281	3,679,753	3,481,944	3,506,132	3,359,182	3,379,816
Other Receivables	506,532	508,773	505,644	494,450	605,237	287,756
Receivables	4,389,813	4,188,526	3,987,588	4,000,582	3,964,419	3,667,572
Inventory	4,807,546	4,776,757	4,628,127	4,664,645	4,343,293	4,162,373
Prepaid Expenses	257,065	246,405	278,252	337,531	351,119	384,457
Restricted Cash	30,767	42,534	44,426	45,032	68,866	68,244
Other Current Assets	424,159	414,717	403,745	316,925	304,855	475,128
Total Current Assets	13,801,505	13,713,519	11,922,727	10,939,878	10,580,245	9,859,197
Property, Plant & Equipment	11,944,022	11,292,463	11,502,112	14,579,163	14,198,055	14,208,595
Long-Term Investments	1,807,107	1,767,418	1,489,945	1,575,227	1,741,925	1,311,611
Goodwill	3,807,953	3,807,953	3,803,237	3,803,237	3,803,237	3,802,818
Other Intangible Assets	2,172,658	2,205,533	2,087,140	2,020,914	1,612,784	1,200,628
Long-Term Deferred Tax Assets	830,976	818,541	763,775	695,323	634,098	648,079
Other Long-Term Assets	2,049,515	2,638,345	3,699,366	2,298,447	1,537,811	1,230,632
Total Assets	36,413,736	36,243,772	35,268,302	35,912,189	34,108,155	32,261,560
Accounts Payable	462,516	423,259	382,374	740,701	856,291	819,367
Accrued Expenses	90,042	93,451	30,162	35,039	119,894	189,834
Short-Term Debt	1,232,588	1,311,959	1,316,404	1,135,753	901,418	1,086,663
Current Portion of Long-Term Debt	2,169,106	2,211,947	2,380,833	2,640,575	5,074,099	2,509,040
Current Portion of Leases	29,614	27,717	32,390	29,232	27,978	46,511
Current Income Taxes Payable	53,168	60,269	71,613	61,247	52,546	77,706
Current Unearned Revenue	20,982	11,225	13,281	19,359	22,990	25,666
Other Current Liabilities	110,096	133,330	200,025	317,313	469,278	521,075
Total Current Liabilities	4,168,112	4,273,157	4,427,082	4,979,219	7,524,494	5,275,862
Long-Term Debt	2,442,936	2,514,504	2,821,689	3,871,201	2,261,892	5,699,311
Long-Term Leases	51,742	49,359	50,530	24,287	26,458	28,200
Long-Term Deferred Tax Liabilities	100,984	108,961	101,516	156,403	179,894	181,465
Total Liabilities	6,992,758	7,164,262	7,618,296	9,263,272	10,230,049	11,477,239
Common Stock	1,658,400	1,658,400	1,658,400	1,658,400	1,658,400	1,658,400
Additional Paid-In Capital	1,801,390	1,801,390	1,801,390	1,801,390	1,801,390	1,801,390
Retained Earnings	13,642,497	13,447,856	12,910,457	12,232,905	11,055,535	9,679,598
Treasury Stock	-347,895	-347,895	-347,895	-347,895	-347,895	-347,895
Comprehensive Income & Other	-231,409	-230,328	-441,154	-409,049	-722,857	-555,821
Total Common Equity	16,522,983	16,329,423	15,581,198	14,935,751	13,444,573	12,235,672
Minority Interest	12,897,995	12,750,087	12,068,808	11,713,166	10,433,533	8,548,649
Shareholders' Equity	29,420,978	29,079,510	27,650,006	26,648,917	23,878,106	20,784,321
Total Liabilities & Equity	36,413,736	36,243,772	35,268,302	35,912,189	34,108,155	32,261,560
Total Debt	5,925,986	6,115,486	6,601,846	7,701,048	8,291,845	9,369,725
Net Cash (Debt)	-2,033,831	-2,070,906	-4,021,257	-6,125,885	-6,744,152	-8,268,302
Net Cash Per Share	-124.37	-126.64	-245.91	-374.61	-412.42	-537.41
Filing Date Shares Outstanding	16,353	16,353	16,353	16,353	16,353	16,353
Total Common Shares Outstanding	16,353	16,353	16,353	16,353	16,353	16,353
Working Capital	9,633,393	9,440,362	7,495,645	5,960,659	3,055,751	4,583,335
Book Value Per Share	1010.42	998.59	952.83	913.36	822.17	748.24
Tangible Book Value	10,542,372	10,315,937	9,690,821	9,111,600	8,028,552	7,232,226
Tangible Book Value Per Share	644.69	630.85	592.62	557.20	490.97	442.27
Land	1,872,799	1,047,694	1,047,968	1,042,010	1,056,930	893,790
Buildings	5,181,085	5,200,442	5,081,998	4,877,771	4,778,174	4,695,302
Machinery	17,328,425	16,769,411	15,845,748	17,801,057	16,029,077	15,610,371
Construction In Progress	2,184,323	2,706,327	3,379,452	4,222,290	4,374,080	3,662,409

Source: S&P Global Market Intelligence. Standard template. Financial Sources.