PT Adhi Karya (Persero) Tbk
IDX:ADHI.JK
276 (IDR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 4,503,731.723 | 4,336,901.032 | 3,152,278.75 | 2,363,649.065 | 3,255,009.865 | 3,263,036.627 | 4,131,173.781 | 3,364,910.489 | 4,317,347.903 | 811,411.723 | 1,939,959.893 | 948,845.842 | 552,203.273 | 242,117.621 | 306,902.361 | 364,904.003 | 784,297.752 | 174,004.576 | 204,319.132 |
Kortetermijnbeleggingen
| 256,465.956 | 19,349.365 | 10,067.66 | -3,943,875.986 | -1,172,242.675 | -1,073,491.392 | -441,697.781 | -394,845.281 | -424,874.96 | -318,404.531 | 0 | 0 | 2,132.283 | 2,006.411 | 280.552 | 858.577 | 2,290.171 | 212.063 | 334.555 |
Liquide middelen en kortetermijnbeleggingen
| 4,760,197.679 | 4,356,250.397 | 3,162,346.41 | 2,363,649.065 | 3,255,009.865 | 3,263,036.627 | 4,131,173.781 | 3,364,910.489 | 4,317,347.903 | 811,411.723 | 1,939,959.893 | 948,845.842 | 554,335.555 | 244,124.032 | 307,182.913 | 365,762.58 | 786,587.923 | 174,216.639 | 204,653.687 |
Nettovorderingen
| 17,453,824.443 | 13,940,531.079 | 17,203,200.633 | 19,634,139.487 | 22,113,367.374 | 17,573,687.219 | 16,616,465.249 | 11,085,914.574 | 6,404,524.694 | 5,512,879.358 | 6,101,662.612 | 4,943,480.715 | 4,604,743.828 | 0 | 0 | 0 | 0 | 0 | 0 |
Voorraad
| 5,684,612.747 | 6,988,293.371 | 7,451,040.279 | 6,321,043.207 | 4,778,581.868 | 4,360,890.51 | 3,683,144.505 | 2,276,457.867 | 1,719,998.428 | 1,221,425.584 | 1,057,844.303 | 522,338.924 | 68,562.178 | 61,766.216 | 510,173.579 | 580,233.659 | 264,230.912 | 179,041.121 | 155,446.006 |
Overige vlottende activa
| 681,915.895 | 18,248,960.099 | 3,784,355.605 | 1,771,671.628 | 168,196.171 | 231,929.811 | 386,887.666 | 108,125.145 | 8,653,806.166 | 7,451,461.601 | 0 | 5,811,912.707 | 150,018.001 | 3,637,942.263 | 4,387,009.87 | 3,706,980.172 | 2,901,838.091 | 2,218,179.242 | 1,739,439.208 |
Totaal vlottende activa
| 28,580,550.764 | 29,593,503.867 | 31,600,942.926 | 30,090,503.386 | 30,315,155.278 | 25,429,544.168 | 24,817,671.201 | 16,835,408.075 | 14,691,152.497 | 9,484,298.908 | 9,099,466.807 | 7,283,097.473 | 5,377,659.563 | 3,943,832.512 | 5,204,366.362 | 4,652,976.411 | 3,952,656.926 | 2,571,437.002 | 2,099,538.901 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 2,364,779.711 | 2,105,422.197 | 2,166,220.891 | 2,230,450.043 | 1,836,864.787 | 1,573,323.728 | 1,520,930.722 | 1,459,815.812 | 1,099,426.73 | 496,095.844 | 300,137.967 | 187,437.136 | 220,861.286 | 186,401.376 | 128,128.295 | 166,809.583 | 147,232.942 | 126,436.662 | 132,083.633 |
Goodwill
| 4,457,911.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,290,037.749 | 1,352,464.7 | 623,310.782 | 169,116.477 | 0 | 0 | 35.196 | 175.983 | 316.769 | 457.555 | 598.341 | 739.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 5,747,948.788 | 1,352,464.7 | 623,310.782 | 169,116.477 | -2,318,492.733 | -2,028,622.91 | 35.196 | 175.983 | 316.769 | 457.555 | 598.341 | 739.127 | 0 | 0 | 27,888.991 | 20,485.755 | 6,727.494 | 23,436.401 | 32,533.532 |
Langetermijnbeleggingen
| 3,335,601.265 | 3,416,130.16 | 1,935,743.636 | 5,393,904.682 | 2,318,492.733 | 2,026,031.964 | 939,563.892 | 740,788.411 | 824,515.179 | 371,254.94 | 60,034.185 | 62,804.181 | 168,433.946 | 0 | 260,441.134 | 233,062.259 | 195,125.574 | 96,345.557 | 70,549.755 |
Belastingvorderingen
| 4,003.718 | 4,293.241 | 4,393.007 | 3,308.577 | 2,529.033 | 2,590.946 | -939,599.089 | -740,788.411 | -824,831.947 | 14.734 | -60,632.526 | -63,543.308 | 0 | 0 | 2,745.562 | 50,047.082 | 18,775.827 | 12,635.706 | 11,952.233 |
Overige niet-vlottende activa
| 459,146.374 | 3,514,603.052 | 3,569,726.592 | 206,605.461 | 4,361,284.116 | 3,115,746.874 | 1,994,346.089 | 1,800,036.09 | 970,484.287 | 106,759.704 | 321,356.991 | 401,539.027 | 345,998.796 | 797,462.315 | 5,883.992 | 1,987.451 | 12,648.586 | 39,656.719 | 67,291.697 |
Totaal niet-vlottende activa
| 11,911,479.856 | 10,392,913.35 | 8,299,394.908 | 8,003,385.24 | 6,200,677.937 | 4,689,070.602 | 3,515,276.812 | 3,260,027.884 | 2,069,911.017 | 974,582.776 | 621,494.957 | 588,976.163 | 735,294.028 | 983,863.691 | 425,087.974 | 472,392.13 | 380,510.423 | 298,511.045 | 314,410.85 |
Totaal activa
| 40,492,030.62 | 39,986,417.217 | 39,900,337.835 | 38,093,888.627 | 36,515,833.215 | 30,118,614.77 | 28,332,948.013 | 20,095,435.959 | 16,761,063.515 | 10,458,881.684 | 9,720,961.764 | 7,872,073.635 | 6,112,953.591 | 4,927,696.202 | 5,629,454.335 | 5,125,368.542 | 4,333,167.349 | 2,869,948.047 | 2,413,949.751 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 8,838,821.657 | 11,343,194.486 | 12,770,774.583 | 12,661,070.627 | 8,746,800.611 | 7,185,756.12 | 11,924,979.15 | 8,604,351.09 | 6,703,597.184 | 5,144,024.649 | 4,937,788.167 | 4,408,741.409 | 3,132,496.024 | 2,130,987.237 | 2,849,718.516 | 2,425,580.349 | 1,627,764.541 | 973,154.28 | 739,823.472 |
Kortlopende schulden
| 6,534,532.269 | 4,910,437.149 | 8,442,809.61 | 4,709,056.354 | 5,558,497.783 | 3,913,877.914 | 3,662,093.311 | 2,719,014.412 | 1,115,499.1 | 696,040.804 | 229,847.91 | 200,919.948 | 1,246,848.164 | 304,032.613 | 493,530.396 | 322,312.986 | 273,159.566 | 536,600.907 | 360,715.422 |
Belastingschulden
| 1,043,225.356 | 537,596.219 | 473,670.073 | 683,364.083 | 346,903.724 | 386,348.383 | 381,374.773 | 387,638.614 | 435,488.344 | 279,847.707 | 259,695.784 | 146,667.708 | 58,219.886 | 74,492.267 | 48,079.807 | 42,143.682 | 30,037.351 | 17,720.71 | 15,006.939 |
Uitgestelde opbrengsten
| 9,523,924.854 | 1,367,392.109 | 9,800,342.338 | 9,575,672.382 | 10,125,020.072 | 386,348.383 | 1,380,438.542 | 989,298.509 | 903,158.317 | 735,124.818 | 1,367,853.164 | 1,204,215.405 | 496,143.612 | 1,008,733.88 | 48,079.807 | 289,001.696 | 1,056,472.481 | 17,720.71 | 15,006.939 |
Overige kortlopende verplichtingen
| 83,897.445 | 6,997,056.321 | 113,525.412 | 123,399 | 62,858.503 | 7,478,321.773 | 665,778.236 | 731,705.536 | 692,207.414 | 494,513.341 | 6,167.906 | 38,697.358 | 0 | 6,949.442 | 960,939.713 | 926,155.865 | 311,147.286 | 624,541.486 | 449,121.046 |
Totaal kortlopende verplichtingen
| 24,981,176.225 | 24,618,080.065 | 31,127,451.942 | 27,069,198.363 | 24,493,176.968 | 18,964,304.19 | 17,633,289.239 | 13,044,369.547 | 9,414,462.014 | 7,069,703.612 | 6,541,657.147 | 5,852,574.12 | 4,875,487.8 | 3,450,703.172 | 4,352,268.432 | 3,963,050.897 | 3,268,543.874 | 2,152,017.383 | 1,564,666.879 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 5,519,364.119 | 5,567,908.915 | 2,082,215.477 | 5,062,363.968 | 4,963,368.644 | 4,639,577.293 | 4,665,464.354 | 1,303,024.289 | 1,753,035.604 | 1,327,128.721 | 1,246,976.441 | 622,738.518 | 27,500 | 539,298.168 | 0 | 498,313.341 | 8,902.895 | 53,873.696 | 81,628.266 |
Uitgestelde opbrengsten niet-vlottend
| 122,362.946 | 326,973.397 | 371,004.093 | 41,729.597 | 491.569 | 24,168.421 | 80,271.035 | 80,215.745 | 84,453.5 | 48,155.67 | 84,833.363 | 47,061.117 | 176,684.251 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 27,131.354 | 27,247.605 | 27,246.939 | 27,446.828 | 20,605.799 | 16,462.445 | 17,827.321 | 19,073.406 | 2,111.696 | 214,194.661 | 214,499.73 | 124,361.075 | 40,422.155 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 623,203.596 | 622,415.771 | 634,712.181 | 318,339.424 | 203,892.554 | 188,830.525 | 66,178.639 | 205,973.009 | 344,868.904 | 48,155.67 | 84,532.29 | 44,419.836 | 2,491.595 | 69,939.889 | 536,312.893 | 64,104.748 | 510,365.05 | 219,658.433 | 392,735.813 |
Totaal niet-vlottende verplichtingen
| 6,292,062.014 | 6,544,545.689 | 3,115,178.69 | 5,449,879.816 | 5,188,358.566 | 4,869,038.684 | 4,829,741.348 | 1,608,286.449 | 2,184,469.704 | 1,637,634.723 | 1,630,841.825 | 838,580.545 | 247,098.001 | 609,238.057 | 536,312.893 | 562,418.088 | 519,267.946 | 273,532.129 | 474,364.079 |
Totaal passiva
| 31,273,238.239 | 31,162,625.753 | 34,242,630.632 | 32,519,078.179 | 29,681,535.535 | 23,833,342.874 | 22,463,030.587 | 14,652,655.996 | 11,598,931.718 | 8,707,338.335 | 8,172,498.972 | 6,691,154.666 | 5,122,585.801 | 4,059,941.229 | 4,888,581.325 | 4,525,468.985 | 3,787,811.82 | 2,425,549.512 | 2,039,030.958 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 840,760.898 | 840,760.898 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 356,084.938 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 | 180,132 |
Ingehouden winsten
| 2,337,427.819 | 2,114,788.477 | -1,420,054.611 | -1,471,606.75 | 533,424.535 | 644,158.905 | 418,029.186 | 188,755.618 | 337,669.675 | 321,624.141 | 403,529.58 | 209,143.173 | 790,783.857 | 668,355.225 | 528,868.067 | 384,320.076 | 331,054.609 | 240,481.008 | 170,669.956 |
Overige gereserveerde algehele resultaten
| 894,946.772 | 878,698.337 | 4,071,836.949 | 4,071,836.949 | 3,198,175.632 | 2,682,289.365 | 2,496,297.011 | 2,272,271.721 | 1,872,128.146 | 4,869.344 | 1,792.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 4,542,443.41 | 4,558,691.845 | 2,591,951.727 | 2,591,951.727 | 2,722,333.44 | 2,591,951.727 | 2,588,834.419 | 2,616,143.688 | 2,587,944.48 | 1,237,958.841 | 953,775.08 | 784,870.798 | 12,660.766 | 12,626.259 | 22,199.593 | 19,827.114 | 20,048.051 | 20,048.051 | 20,048.051 |
Totaal eigen vermogen van aandeelhouders
| 8,615,578.899 | 8,392,939.557 | 5,599,819.002 | 5,548,266.863 | 6,810,018.545 | 6,274,484.935 | 5,859,245.554 | 5,433,255.965 | 5,153,827.238 | 1,744,584.327 | 1,539,228.682 | 1,174,145.971 | 983,576.623 | 861,113.484 | 731,199.66 | 584,279.19 | 531,234.66 | 440,661.059 | 370,850.007 |
Totaal eigen vermogen
| 9,218,792.381 | 8,823,791.464 | 5,657,707.202 | 5,574,810.447 | 6,834,297.68 | 6,285,271.896 | 5,869,917.426 | 5,442,779.963 | 5,162,131.797 | 1,751,543.35 | 1,548,462.793 | 1,180,918.97 | 990,367.791 | 867,754.973 | 740,873.01 | 599,899.556 | 545,355.53 | 444,398.535 | 374,918.793 |
Totaal passiva en aandeelhoudersvermogen
| 40,492,030.62 | 39,986,417.217 | 39,900,337.835 | 38,093,888.627 | 36,515,833.215 | 30,118,614.77 | 28,332,948.013 | 20,095,435.959 | 16,761,063.515 | 10,458,881.684 | 9,720,961.764 | 7,872,073.635 | 6,112,953.591 | 4,927,696.202 | 5,629,454.335 | 5,125,368.542 | 4,333,167.349 | 2,869,948.047 | 2,413,949.751 |