PT Global Mediacom Tbk

IDX:BMTR.JK

228 (IDR) • At close September 19, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42010 Q42010 Q32010 Q12009 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 2,128,9351,939,8972,041,5341,708,7281,464,2491,473,3731,376,9042,981,3761,429,1521,493,7251,365,0401,669,6251,093,192920,232904,936943,111831,797779,531825,7551,043,742838,644752,0681,023,0311,293,5421,419,7271,279,916767,389841,484753,371981,771816,140851,689497,827754,693631,409894,6001,022,2451,909,2771,485,4213,681,1511,040,2231,560,6441,529,5882,103,540870,903979,167952,529941,610862,787907,126896,4281,141,6281,200,6311,157,5071,276,332
Kortetermijnbeleggingen 2,454,7901,472,680610,231205,820209,451207,263198,259179,931207,382179,512182,653163,944191,773198,790196,48778,44094,356126,474174,741755,727766,476724,213750,2381,016,6991,027,6951,036,0571,054,6821,324,9081,364,7801,547,6371,536,8071,600,5841,816,6561,718,4801,827,1491,883,7302,130,4222,233,6502,270,7141,852,0991,815,1421,768,2212,008,286690,5914,906,9984,667,0244,300,9684,095,5232,056,7101,871,536-214,490802,250404,670902,5761,025,429
Liquide middelen en kortetermijnbeleggingen 4,583,7253,412,5772,651,7651,914,5481,673,7001,680,6361,575,1633,161,3071,636,5341,673,2371,547,6931,833,5691,284,9651,119,0221,101,4231,021,551926,153906,0051,000,4961,799,4691,605,1201,476,2811,773,2692,310,2412,447,4222,315,9731,822,0712,166,3922,118,1512,529,4082,352,9472,452,2732,314,4832,473,1732,458,5582,778,3303,152,6674,142,9273,756,1355,533,2502,855,3653,328,8653,537,8742,794,1315,777,9015,646,1915,253,4975,037,1332,919,4972,778,662896,4281,943,8781,605,3012,060,0832,301,761
Nettovorderingen 4,286,8354,431,4333,987,5883,973,5503,971,7704,017,3654,000,5823,414,5573,483,7003,415,4083,359,1823,379,8113,892,6013,554,4873,379,8163,125,3463,390,9933,388,1673,206,2493,146,3473,156,7503,160,3823,101,5653,470,5973,383,9624,775,6493,250,1183,243,7383,204,9774,053,9993,114,3463,588,1053,601,0913,296,9823,469,2483,477,4683,354,6683,241,2573,349,6553,442,4033,369,0412,826,7223,138,6853,144,4503,055,1482,624,3812,894,0740004,551,4192,792,724000
Voorraad 4,723,3984,698,3474,628,1274,104,5724,076,5634,102,0464,085,5273,977,4753,925,6363,889,3623,771,6583,609,4773,699,1053,556,5713,576,7693,373,2603,388,9133,176,7143,212,2953,241,1573,167,4593,185,8763,249,0413,292,7333,054,1102,940,3682,925,1392,611,1562,676,7732,286,7502,180,5672,166,6652,116,2741,987,0151,911,9102,018,0941,996,6512,122,1642,038,7561,900,1681,895,5251,976,9971,803,4451,764,7471,670,1321,655,4461,636,1221,485,9571,101,6181,104,2981,041,6151,106,1011,163,0661,249,6771,131,998
Overige vlottende activa 658,513592,204655,247631,314643,422643,741627,706-1,490,6885,135,2964,970,0445,260,8945,293,7165,570,8685,159,9995,181,0054,837,1915,071,7105,079,3614,609,3444,519,2184,480,7774,419,4424,358,4674,910,9404,922,23014,638,6135,152,3754,659,61154,154,3545,331,9085,443,2235,211,1905,529,5445,665,1315,321,1704,858,5394,904,2104,937,6964,848,7374,273,0114,407,6284,345,9514,458,3943,732,6743,891,4643,512,4643,695,4093,148,98295,47794,5742,987,7942,611,6812,551,767
Totaal vlottende activa 14,252,47113,134,56111,922,72711,264,78410,999,07011,082,32810,939,87810,597,56210,697,46610,532,64310,580,24510,736,76210,554,9389,835,5929,859,1979,232,0029,386,7769,162,0808,822,1359,559,8449,253,3569,081,5999,380,77710,513,91410,423,76210,031,9919,385,8239,929,9239,454,5358,870,1628,687,8689,950,8469,873,9809,671,3789,900,01210,461,55510,470,48811,123,63010,699,10112,371,1149,599,6279,578,8739,748,9478,904,82911,906,42711,034,31110,781,08310,035,5547,716,5247,031,9426,584,9395,937,2775,756,1615,921,4415,985,526
Niet-vlottende activa:
Materiële vaste activa, netto 12,331,86112,376,94212,393,97414,795,48914,901,78614,758,49914,645,54414,518,13614,513,03614,349,21114,254,03514,326,90214,311,71714,972,33314,303,18513,684,58413,289,12113,568,74213,627,99813,264,05612,924,49812,899,81912,797,15912,747,11412,151,81911,595,53611,434,94410,878,72110,658,4518,449,5778,620,3338,301,9918,367,9768,236,9118,012,1837,518,7337,312,3166,468,0556,383,3795,621,4995,298,9045,094,2714,906,1834,505,8654,212,2613,907,7743,734,8793,258,7773,057,7272,980,7262,905,0922,793,2711,930,6581,890,2391,769,444
Goodwill 3,807,9533,807,9533,803,2373,803,2373,803,2373,803,2373,803,2373,803,2373,803,2373,803,2373,803,2373,802,8183,802,8183,802,8183,802,8183,802,8183,795,2843,795,2843,795,2843,838,0893,624,4433,624,9903,470,4233,472,8023,470,0143,466,5723,465,4673,495,5562,943,8592,959,9782,962,5322,972,8042,965,9912,978,6222,995,1913,113,7253,106,5222,867,2322,851,5072,933,5622,925,8852,892,7992,932,8363,129,5473,035,3403,008,5763,005,9373,022,017003,098,9251,687,001001,708,168
Immateriële activa 2,120,6542,078,4442,087,1402,028,5122,009,7762,063,2102,020,9141,961,6351,721,3041,579,2151,612,7841,058,5111,064,2551,093,9411,200,6281,123,547803,450828,771600,987736,922633,647671,533701,477699,866729,074756,954788,187735,588772,430810,458846,357937,455940,428932,509976,903846,601877,271879,527969,256000535,446000000000000
Goodwill en immateriële activa 5,928,6075,886,3975,890,3775,831,7495,813,0135,866,4475,824,1515,764,8725,524,5415,382,4525,416,0214,861,3294,867,0734,896,7595,003,4464,926,3654,598,7344,624,0554,396,2714,575,0114,258,0904,296,5234,171,9004,172,6684,199,0884,223,5264,253,6544,231,1443,716,2893,770,4363,808,8893,910,2593,906,4193,911,1313,972,0943,960,3263,983,7933,746,7592,851,5072,933,5622,925,8852,892,7992,932,8363,129,5473,035,3403,008,5763,005,9373,022,0173,098,9253,098,9253,098,9251,687,0013,020,9931,679,2341,708,168
Langetermijnbeleggingen 2,674,1302,597,8942,773,7461,327,2901,337,4091,340,9541,376,9671,378,2111,351,6351,393,5401,559,2721,789,8231,119,8381,112,8211,115,1241,419,1731,377,5701,420,3731,599,629645,966605,609552,680560,921-272,996125,738875,208855,879-24,684458,077878,882833,9871,372,5671,366,8221,897,6771,789,3851,576,0491,255,3441,515,5661,478,5021,188,3341,152,804492,724255,1041,652,840-3,448,401-3,225,218-2,856,874-2,496,121-458,702-277,8831,806,556874,1011,677,7392,573,8422,210,057
Belastingvorderingen 809,003804,344763,775682,184656,672680,872695,323640,417648,473660,775634,098742,511693,213716,980648,079651,157606,738607,026535,006539,777492,474462,605420,164418,732311,888265,836226,215410,577543,384578,256531,096434,440431,620451,633460,953363,421253,968196,283157,238148,690126,770118,432101,19974,58768,24966,05968,1264,323,0742,270,64997,31786,38592,357118,871119,202115,732
Overige niet-vlottende activa 861,031733,0881,523,7032,748,4002,697,4282,482,4892,430,3262,339,2462,387,5272,422,5982,352,1052,380,9472,178,1131,349,9081,332,5291,564,6311,642,2551,178,8861,173,7541,986,3062,064,2551,806,2621,637,2411,363,5651,530,7221,579,7591,538,2192,040,4972,043,5522,152,3232,142,2582,196,7952,371,1552,338,4262,357,5522,700,0362,900,8783,047,8243,795,4843,768,8862,956,5092,829,2683,125,2021,877,6136,009,2385,695,6415,262,375708,280705,8822,619,240629,7061,575,9351,353,8751,436,0271,692,262
Totaal niet-vlottende activa 22,604,63222,398,66523,345,57525,385,11225,406,30825,129,26124,972,31124,640,88224,425,21224,208,57624,215,53124,101,51223,169,95423,048,80122,402,36322,245,91021,514,41821,399,08221,332,65821,011,11620,344,92620,017,88919,587,38518,429,08318,319,25518,539,86518,308,91117,536,25517,419,75315,829,47415,936,56316,216,05216,443,99216,835,77816,592,16716,118,56515,706,29914,974,48714,666,11013,660,97112,460,87211,427,49411,320,52411,240,4529,876,6879,452,8329,214,4438,816,0278,674,4818,518,3258,526,6647,022,6658,102,1367,698,5447,495,663
Totaal activa 36,857,10335,533,22635,268,30236,649,89636,405,37836,211,58935,912,18935,238,44435,122,67834,741,21934,795,77634,838,27433,724,89232,884,39332,261,56031,477,91230,901,19430,561,16230,154,79330,570,96029,598,28229,099,48828,968,16228,942,99728,743,01728,571,85627,694,73427,466,17826,874,28824,699,63624,624,43126,166,89826,317,97226,507,15626,492,17926,580,12026,176,78726,098,11725,365,21126,032,08522,060,49921,006,36721,069,47120,145,28121,783,11420,487,14319,995,52618,851,58116,391,00515,550,26715,111,60312,959,94213,858,29713,619,98513,481,189
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 355,063348,962382,374761,372765,960763,747740,701784,959857,951802,338856,2911,055,949871,513807,996819,367763,397873,5161,000,2021,221,962954,2191,005,236979,8511,063,746642,622849,7581,194,2611,290,1011,315,0351,473,3991,275,7991,150,3081,398,4491,435,5041,615,4841,609,1241,663,9881,464,7121,245,0661,173,8781,597,5741,242,3681,367,3251,557,1971,092,8971,072,5361,067,4351,171,8111,235,5921,635,087975,59875,396770,803650,863748,556782,318
Kortlopende schulden 4,284,4943,619,6363,729,6273,886,6434,133,7213,757,1293,805,5603,811,0525,438,1845,907,5706,003,4955,328,3703,516,6633,623,9003,642,2144,035,6434,221,5684,780,5564,142,4523,964,8563,545,6304,051,7294,676,8412,682,5612,633,7822,410,3281,773,3451,642,3315,518,5975,132,5895,175,9417,281,9943,515,5903,535,2223,671,653270,524244,961257,816513,094313,449297,704387,127523,674776,391671,260546,943544,497263,078329,960327,564328,1201,676,551671,224367,720412,409
Belastingschulden 63,78568,73871,61385,34894,94978,48079,55988,51086,47170,70091,817130,966120,581105,605121,814153,719185,781184,946168,759261,479278,319201,965181,243154,010272,489244,192167,470285,157310,051180,901212,054239,295270,283208,177223,565356,153390,438142,517278,882313,865281,141304,282305,060339,992285,210342,576263,433208,497263,518353,565333,220350,824487,675389,610303,893
Uitgestelde opbrengsten 15,09615,49113,28112,89012,06219,87019,35920,92019,37515,10722,990130,966120,581105,605121,814153,719185,781184,946168,759261,4791,585,598201,965181,243154,010272,489244,192167,470285,157310,051180,901212,054239,295270,283208,177223,565356,153390,438142,517278,882313,865281,141304,282305,060339,992285,210342,576263,433644,869618,870781,180333,220350,8241,105,668713,708303,893
Overige kortlopende verplichtingen 234,650259,959301,800320,899368,959339,814413,599444,143439,118448,638641,718615,575670,666647,026692,467455,191463,572562,771903,0221,059,31711,197,3881,033,7401,417,403856,0011,017,7581,063,275906,984839,816836,778800,331826,707925,8651,092,506962,741694,348606,030590,714597,7771,231,9351,019,768684,8941,295,127452,3161,133,040641,155501,86782,70691,41490,6191,248,034399,403134,575114,959453,417
Totaal kortlopende verplichtingen 4,889,3034,244,0484,427,0824,981,8045,280,7024,880,5604,979,2195,061,0746,754,6287,173,6537,524,4947,130,8605,179,4235,184,5275,275,8625,407,9505,744,4376,528,4756,436,1956,239,8716,136,4656,430,9336,955,5704,896,5964,612,0304,866,5394,294,1914,149,5078,141,8637,426,0677,338,6349,746,4456,147,2426,451,3896,467,0832,985,0132,706,1412,236,1132,563,6313,456,8232,840,9812,743,6283,681,0582,661,5963,162,0462,598,1092,481,6082,226,2452,675,3312,174,9611,984,7703,197,5812,562,3301,944,9431,952,037
Langlopende verplichtingen:
Langetermijnschulden 3,160,8062,685,9542,821,6893,802,9113,267,0603,699,5633,895,4883,492,6182,277,7332,190,4032,288,3503,311,8915,182,7025,454,9235,727,5115,823,8955,420,9796,412,1655,874,5316,785,5127,335,8257,383,9257,296,2879,513,7379,227,0358,953,3778,882,3398,855,0424,636,1563,040,4503,064,235573,2324,592,9754,571,6164,473,9518,163,3837,447,8997,242,1566,659,0136,669,8533,787,6343,624,8533,810,7242,790,5352,914,9852,833,7872,916,2343,227,4892,147,1192,076,0182,050,9471,279,81240,606742,9242,080,289
Uitgestelde opbrengsten niet-vlottend 55,71357,31250,5300000000000000000352,379349,002344,628354,779396,791387,445381,903362,532525,033543,523296,324284,968272,393247,862240,400228,461247,562243,2080242,834239,55400208,495195,517185,310177,408171,2092,6371,3821,340469561,288,2091,286,4391,633
Uitgestelde belastingverplichtingen niet-vlottend 86,49796,673101,516138,931135,066144,916156,403146,004150,630160,676179,894238,089225,632196,699181,46539,36862,36296,319101,324121,84585,51576,93157,63227,90020,95227,38027,87132,04222,87323,09323,12323,45825,40227,53127,15829,91324,08528,11924,1431,05713,94513,91113,814123,145132,109119,513128,860124,752126,603108,541125,843120,12369,75688,18776,801
Overige niet-vlottende verplichtingen 215,380211,064217,479258,041240,683239,150232,162250,544249,423210,871237,311287,019284,641287,562292,401327,786360,222361,847371,3371,1395845841,4321,4321,4251,4521,4425742841,3701,48791491493591416,90110,360242,5361,065-1229,016213,4022,3438718711,8651,859154,017145,277152,553134,209146,733133,189121,386134,465
Totaal niet-vlottende verplichtingen 3,518,3963,051,0033,191,2144,199,8833,642,8094,083,6294,284,0533,889,1662,677,7862,561,9502,705,5553,836,9995,692,9755,939,1846,201,3776,191,0495,843,5636,870,3316,347,1927,260,8757,770,9267,806,0687,710,1309,939,8609,636,8579,364,1129,274,1849,412,6915,202,8363,361,2373,373,813869,9974,867,1534,840,4824,730,4848,457,7597,725,5527,512,8116,927,0556,910,4634,030,5953,852,1664,035,3763,110,0683,233,2753,132,5733,218,1623,508,8952,420,3812,338,4522,311,0451,547,6241,531,7602,238,9362,293,188
Totaal passiva 8,407,6997,295,0517,618,2969,181,6878,923,5118,964,1899,263,2728,950,2409,432,4149,735,60310,230,04910,967,85910,872,39811,123,71111,477,23911,598,99911,588,00013,398,80612,783,38713,500,74613,907,39114,237,00114,665,70014,836,45614,248,88714,230,65113,568,37513,562,19813,344,69910,787,30410,712,44710,616,44211,014,39511,291,87111,197,56711,442,77210,431,6939,748,9249,490,68610,367,2866,871,5766,595,7947,716,4345,771,6646,395,3215,730,6825,699,7705,735,1405,095,7124,513,4134,295,8154,745,2054,094,0904,183,8794,245,225
Eigen vermogen:
Preferente aandelen 00000000000181,143463,5240555,821904,262571,046938,473367,8000173,731232,415124,26950,7400000000000000000000000000000000
Gewone aandelen 1,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,658,4001,533,4511,533,4511,533,4511,533,4511,533,4511,533,4511,419,8621,419,8621,419,8621,419,8621,419,8621,419,8621,419,8621,419,8621,419,8621,419,8621,419,8611,419,8611,419,8611,419,8621,419,8611,419,8611,419,8611,411,5081,411,5081,405,2701,405,2701,403,0961,403,0961,396,7961,396,7961,395,1871,391,6441,390,0771,384,6281,377,0211,376,7221,376,5421,376,290
Ingehouden winsten 12,648,46512,561,47712,229,02912,710,25312,658,06312,538,70312,218,90511,893,13111,535,62011,369,28511,042,53510,637,02410,240,9899,845,4809,667,5989,491,8019,297,1328,885,6808,745,4738,257,8647,941,9807,609,2987,345,6316,896,1906,756,0016,660,1926,579,2106,573,7466,407,7006,212,1026,163,8806,698,0286,562,7736,245,1336,032,3065,826,8126,150,2606,398,2006,307,7526,287,6696,104,2286,256,0855,951,6345,962,3755,960,9325,959,3495,666,4965,252,4684,890,2984,832,0724,556,7233,912,9893,797,0153,553,8213,402,240
Overige gereserveerde algehele resultaten 250,457240,033240,274257,316260,833248,762251,900481,249500,123533,960490,640-181,143-463,524519,160-555,821-904,262-571,046-938,473-367,800338,650-173,731-232,415-124,269-50,740208,343540,909391,01993,839231,751701,178799,7781,192,8231,065,5521,361,6661,706,9671,719,6172,150,1592,212,6031,911,3312,093,8761,966,5392,136,9511,543,8872,248,8902,514,5882,318,445000000000
Overige totale aandeelhoudersvermogen 1,453,4951,453,4951,453,495787,067778,696787,542806,546820,511856,409979,846835,4861,272,352989,971794,846909,674426,460575,878218,964789,2271,157,437983,706924,022732,292806,428857,168856,168856,168954,724954,724849,184850,8791,466,7041,456,7851,465,0071,492,1991,584,9521,619,0301,618,0301,632,7701,344,3041,316,110370,962378,682617,6851,399,1081,111,7473,447,8363,194,4781,907,7501,908,0872,082,5582,091,7292,085,0962,222,6152,272,093
Totaal eigen vermogen van aandeelhouders 16,010,81715,913,40515,581,19815,413,03615,355,99215,233,40714,935,75114,853,29114,550,55214,541,49114,027,06113,567,77612,889,36012,817,88612,235,67211,576,66111,406,46110,638,09511,068,15111,287,40210,459,13710,066,7719,497,7859,122,4809,241,3749,477,1319,246,2599,042,1719,014,0379,182,3269,234,39910,777,41710,504,97110,491,66710,651,33310,551,24311,339,31011,648,69411,271,71411,137,35710,798,38510,169,2689,279,47310,232,04611,277,72410,786,33710,511,1289,842,1338,189,6928,130,2368,023,9097,381,7397,258,8337,152,9787,050,623
Totaal eigen vermogen 28,449,40428,238,17527,650,00627,468,20927,481,86727,247,40026,648,91726,288,20425,690,26425,005,61624,565,72723,870,41522,852,49421,760,68220,784,32119,878,91319,313,19417,162,35617,371,40617,070,21415,690,89114,862,48714,302,46214,106,54114,494,13014,341,20514,126,35913,903,98013,529,58913,912,33213,911,98415,550,45615,303,57715,215,28515,294,61215,137,34815,745,09416,349,19315,874,52515,664,79915,188,92314,410,57313,353,03714,373,61715,387,79314,756,46114,295,75613,116,44111,295,29311,036,85410,815,7888,214,7379,764,2079,436,1069,235,964
Totaal passiva en aandeelhoudersvermogen 36,857,10335,533,22635,268,30236,649,89636,405,37836,211,58935,912,18935,238,44435,122,67834,741,21934,795,77634,838,27433,724,89232,884,39332,261,56031,477,91230,901,19430,561,16230,154,79330,570,96029,598,28229,099,48828,968,16228,942,99728,743,01728,571,85627,694,73427,466,17826,874,28824,699,63624,624,43126,166,89826,317,97226,507,15626,492,17926,580,12026,176,78726,098,11725,365,21126,032,08522,060,49921,006,36721,069,47120,145,28121,783,11420,487,14319,995,52618,851,58116,391,00515,550,26715,111,60312,959,94213,858,29713,619,98513,481,189