Frontierby eninvs

Language: EN · RU

← Company

ID_ASII 2024-09-30 9M — report review

Status: OK; Currency: IDR; Amounts unit: millions; Forms:

Report published: Not stored for this period — set financial_report_date on the row (EDGAR filingDate, KASE change_date, or manual_catalog).

Full financial report: Report (PDF)

PDF (local): data/raw_pdfs/ID_ASII/2024-09-30_9M_ASII_Q3_2024.pdf

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

MetricValueEvidence / page extract
Revenue246 329
Operating profit40 778
D&A13 998Row: Depresiasi dan amortisasi (CF direct method; scale x1000.0; mln) · dashboard=13,998.000 mln — [DeepSeek] Depresiasi dan amortisasi (CF direct method; scale x1000.0; mln)
EBITDA54 776Row: operating_profit + da (mln) · dashboard=54,776.000 mln — operating_profit + da (mln)
Net profit25 854
Cash51 074
Debt short45 632
Debt long53 560
Net debt48 118Components: short debt 45 632 + long debt 53 560 + other financial liab. 0 + NCI 0 − cash 51 074 = net debt 48 118.Row: debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components) · dashboard=48,118.000 mln — debt_short + debt_long + other_financial_liabilities + non_controlling_interest − cash (from row components)
Operating CF36 894
Investing CF-9 557
Assets469 409
Equity262 044

Consistency checks · Warnings

Balance sheet identity (A = L + E)Implied total liabilities (TA − TE) = 207,365; known debt components fit within that envelope.
Net debt formulanet_debt 48,118 matches |debt_short|+|debt_long|+|other|+|NCI|−|cash| = 48,118.
EBITDA = OP + D&AEBITDA (54,776) ≈ OP (40,778) + D&A (13,998) = 54,776.
Net profit vs operating profitNet profit (25,854) sits within a plausible band vs operating profit (40,778).
Cash ≤ total assetsCash (51,074) ≤ total assets (469,409).
Debt step-change vs prior periodTotal interest-bearing debt fell 100% vs prior period (103,128,000 → 99,192). Financing cash flow not extracted — can't verify the move was real (could be an OCR miss of a major debt line).

Statement pages (discovery)

FormPages
P&L
BS
CF8

Statement previews & reconstructed tables

Highlights Yellow row = matched stored evidence label; orange cell = exact number used for that metric (hover row for details). Revenue Operating profit D&A EBITDA Net profit cash debt_short debt_long Assets Equity Operating CF Investing CF

Green / amber / red bars on the label column mark subtotal rows where summed detail lines match the reported total (heuristic). The table under each reconstructed grid lists every check (Σ detail vs reported, status).

CF

Extracted metrics for this form (this period row)

MetricValue
Operating CF36 894
Investing CF-9 557
CF — PDF page 8
PDF page scan — CF — 8
CF PDF page 8

Camelot table (pages 8, primary page 8).

#Joined label30 September 20242024202330 September 2024
0PT ASTRA INTERNATIONAL TbkPT ASTRA INTERNATIONAL Tbk
1DAN ENTITAS ANAK/AND SUBSIDIARIESDAN ENTITAS ANAK/AND SUBSIDIARIES
2L APORAN ARUS KAS KONSOLIDASIAN CONSOLIDATED STATEMENTS OF CASH FLOWSL APORAN ARUS KAS KONSOLIDASIANCONSOLIDATED STATEMENTS OF CASH FLOWS
3UNTUK PERIODE YANG BERAKHIR FOR THE PERIODS ENDEDUNTUK PERIODE YANG BERAKHIRFOR THE PERIODS ENDED
430 SEPTEMBER 2024 DAN 2023 30 SEPTEMBER 2024 AND 202330 SEPTEMBER 2024 DAN 202330 SEPTEMBER 2024 AND 2023
5(Dinyatakan dalam miliaran Rupiah) (Expressed in billions of Rupiah)(Dinyatakan dalam miliaran Rupiah)(Expressed in billions of Rupiah)
62024 202320242023
Operating activities
7Arus kas dari aktivitas operasi: Cash flows from operating activities:Arus kas dari aktivitas operasi:Cash flows from operating activities:
8Penerimaan dari pelanggan 258,012 251,496 Receipts from customersPenerimaan dari pelanggan258,012251,496Receipts from customers
9Pembayaran kepada pemasok, termasuk (189,935) (185,446) Payments to suppliers, includingPembayaran kepada pemasok, termasuk(189,935)(185,446)Payments to suppliers, including
10pembayaran bunga dari segmen payment of interest frompembayaran bunga dari segmenpayment of interest from
11jasa keuangan financial services segmentjasa keuanganfinancial services segment
12Pembayaran kepada karyawan (17,612) (15,889) Payments to employeesPembayaran kepada karyawan(17,612)(15,889)Payments to employees
13Penerimaan dari aktivitas operasi lainnya 1,190 1,642 Receipts from other operating activitiesPenerimaan dari aktivitas operasi lainnya1,1901,642Receipts from other operating activities
14Pembayaran untuk aktivitas operasi lainnya (10,023) (10,813) Payments for other operating activitiesPembayaran untuk aktivitas operasi lainnya(10,023)(10,813)Payments for other operating activities
15Kas yang dihasilkan dari operasi 41,632 40,990 Cash generated from operationsKas yang dihasilkan dari operasi41,63240,990Cash generated from operations
16Penghasilan bunga yang diterima 2,215 2,011 Interest income receivedPenghasilan bunga yang diterima2,2152,011Interest income received
17Pembayaran pajak penghasilan badan (9,313) (10,580) Payments of corporate income taxPembayaran pajak penghasilan badan(9,313)(10,580)Payments of corporate income tax
18Pengembalian pajak penghasilan badan 938 435 Refund of corporate income taxPengembalian pajak penghasilan badan938435Refund of corporate income tax
19Pembayaran pajak lainnya (535) (522) Payments of other taxPembayaran pajak lainnya(535)(522)Payments of other tax
20Pengembalian pajak lainnya 1,957 1,919 Refund of other taxPengembalian pajak lainnya1,9571,919Refund of other tax
21A rus kas bersih yang diperoleh dari 36,894 34,253 Net cash flows provided fromA rus kas bersih yang diperoleh dari36,89434,253Net cash flows provided from
22aktivitas operasi operating activitiesaktivitas operasioperating activities
Investing activities
23A rus kas dari aktivitas investasi: Cash flows from investing activities:A rus kas dari aktivitas investasi:Cash flows from investing activities:
24Penambahan aset tetap (11,686) (16,387) Additions of fixed assetsPenambahan aset tetap(11,686)(16,387)Additions of fixed assets
25Penambahan investasi lain-lain (3,067) (5,277) Additions of other investmentsPenambahan investasi lain-lain(3,067)(5,277)Additions of other investments
26Penambahan investasi pada ventura bersama (1,640) (34) Additions of investment in joint venturesPenambahan investasi pada ventura bersama(1,640)(34)Additions of investment in joint ventures
27Penambahan piutang lain-lain kepada (708) (592) Additions of other receivables fromPenambahan piutang lain-lain kepada(708)(592)Additions of other receivables from
28pihak berelasi related partiespihak berelasirelated parties
29Penambahan investasi pada entitas asosiasi (499) (9,761) Additions of investment in associatesPenambahan investasi pada entitas asosiasi(499)(9,761)Additions of investment in associates
30Penambahan aset lain-lain (441) (575) Additions of other assetsPenambahan aset lain-lain(441)(575)Additions of other assets
31Penambahan tanaman produktif (355) (377) Additions of bearer plantsPenambahan tanaman produktif(355)(377)Additions of bearer plants
32Penambahan aset takberwujud lainnya (304) (256) Additions of other intangible assetsPenambahan aset takberwujud lainnya(304)(256)Additions of other intangible assets
33Uang muka perolehan investasi (162) - Advance for acquisition of investmentUang muka perolehan investasi(162)-Advance for acquisition of investment
34Pembelian entitas anak, setelah dikurangi (83) (2,035) Purchase of subsidiaries, net ofPembelian entitas anak, setelah dikurangi(83)(2,035)Purchase of subsidiaries, net of
35kas yang diperoleh cash acquiredkas yang diperolehcash acquired
36Penambahan properti investasi (29) (3) Additions of investment propertiesPenambahan properti investasi(29)(3)Additions of investment properties
37Dividen kas yang diterima 7,024 5,235 Cash dividends receivedDividen kas yang diterima7,0245,235Cash dividends received
38Penjualan dan penerimaan pelunasan 1,706 1,837 Sale and repayment of otherPenjualan dan penerimaan pelunasan1,7061,837Sale and repayment of other
39investasi lain-lain investmentsinvestasi lain-laininvestments
40Penjualan aset tetap 363 189 Sale of fixed assetsPenjualan aset tetap363189Sale of fixed assets
41Penurunan piutang lain-lain kepada 319 877 Reduction of other receivables fromPenurunan piutang lain-lain kepada319877Reduction of other receivables from
42pihak berelasi related partiespihak berelasirelated parties
43Penjualan entitas asosiasi 4 - Sale of investment in associatePenjualan entitas asosiasi4-Sale of investment in associate
44Penjualan properti investasi 1 - Sale of investment propertiesPenjualan properti investasi1-Sale of investment properties
45Penjualan aset takberwujud lainnya - 1 Sale of other intangible assetsPenjualan aset takberwujud lainnya-1Sale of other intangible assets
46A rus kas bersih yang digunakan untuk (9,557) (27,158) Net cash flows used inA rus kas bersih yang digunakan untuk(9,557)(27,158)Net cash flows used in
47aktivitas investasi investing activitiesaktivitas investasiinvesting activities

No subtotal/total rows matched the built-in patterns on this table (or fewer than two detail lines above each candidate).

Formulas used