PT Wilmar Cahaya Indonesia Tbk.

IDX:CEKA.JK

2090 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens

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

2024 Q32024 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 Q3
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 596,149.506645,225.622616,019.353590,818.687455,304.761187,807.89252,466.844118,054.32562,573.1545,990.92448,638.14234,899.764321,390.105295,891.891343,171.766441,806.178406,375.058512,897.941519,222.062366,378.768275,777.84157,801.235125,085.5851,010.16320,979.76418,455.51813,608.98812,814.8738,855.2691,751.56146,125.58220,679.22112,995.68527,841.10730,574.66910,820.1679,781.5646,634.6145,840.21327,712.62231,175.43612,893.15625,918.65929,612.54337,825.31822,980.9121,261.78215,549.34622,752.234
Kortetermijnbeleggingen 0000000000000000000000000000000000000000000000000
Liquide middelen en kortetermijnbeleggingen 596,149.506645,225.622616,019.353590,818.687455,304.761187,807.89252,466.844118,054.32562,573.1545,990.92448,638.14234,899.764321,390.105295,891.891343,171.766441,806.178406,375.058512,897.941519,222.062366,378.768275,777.84157,801.235125,085.5851,010.16320,979.76418,455.51813,608.98812,814.8738,855.2691,751.56146,125.58220,679.22112,995.68527,841.10730,574.66910,820.1679,781.5646,634.6145,840.21327,712.62231,175.43612,893.15625,918.65929,612.54337,825.31822,980.9121,261.78215,549.34622,752.234
Nettovorderingen 760,303.0870785,142.02623,988.873726,283.7331,065,012.3491,047,420.455843,504.64785,767.224877,690.169731,886.449562,910.702530,335.605445,144.774555,374.823416,592.7580247,370.469303,228.395358,465.059274,600.752265,719.184277,663.117289,946.271234,874.387306,680.166387,660.6289,906.617363,723.727331,538.483321,450.769282,360.634273,018.432324,518.099400,802.232260,193.339286,645.707283,289.251268,917.211315,050.325446,290.9060619,384.222283,864.065221,620.743242,595.923154,367.51158,554.4970
Voorraad 425,948.373508,234.328329,424.891324,917.412366,631.587333,519.56388,634.908367,684.599413,701.721528,901.016548,586.206415,890.903308,959.8350,477.347307,208.528326,172.666306,640.242214,587.185209,503.802262,081.626269,154.826266,765.126322,992.09332,754.906412,126.215402,286.446457,282.047415,268.437364,023.004378,606.56418,385.423556,574.981524,645.489441,283.256369,694.176424,593.168422,461.198502,289.816540,316.204475,991.159658,677.095469,289.548634,734.344365,614.09324,354.196329,618.604370,512.661311,261.459374,402.753
Overige vlottende activa 142,594.502113,471.53846,458.68941,866.53549,103.84246,439.83734,530.43228,752.46964,788.677164,467.828127,173.82695,152.88356,723.66754,745.10344,159.67256,584.99758,390.97839,435.52239,692.47656,222.559106,795.986140,730.021131,661.539159,775.915166,327.053206,674.296220,411.368236,352.278238,019.242238,794.978195,841.769205,358.149377,863.712471,026.859289,868.4557,412.401618,650.438576,546.664223,123.582549,617.59169,227.976934,941.601149,787.109108,668.737113,005.474104,136.24390,084.642233,448.8060
Totaal vlottende activa 1,924,995.4681,994,385.4461,824,117.2011,581,591.5071,626,554.1751,675,802.7851,565,633.3071,383,998.341,365,480.7461,606,626.9891,475,687.261,358,085.3561,247,706.8911,172,815.6441,264,904.1451,266,586.4661,088,273.6351,030,043.3051,088,813.5531,067,652.078943,157.601860,665.801885,419.967809,166.451854,880.051954,384.1861,078,963.002988,479.958974,621.242950,691.582981,803.5421,103,865.2521,188,523.3191,264,669.3211,119,410.8021,253,019.0741,376,823.8711,085,471.0941,038,197.2111,053,321.3711,305,371.4131,417,124.3061,429,824.334847,045.775696,805.731699,331.68636,226.594560,259.611818,599.996
Niet-vlottende activa:
Materiële vaste activa, netto 256,166.564254,190.868257,070.843258,287.486273,599.11273,597.806277,578.477279,309.186254,907.58252,204.446243,237.643236,528.91232,646.669217,890.721214,167.582207,292.11200,194.381200,168.743198,012.016195,283.411195,199.239196,308.95197,382.449200,045.318203,007.247207,558.706256,044.212249,162.538212,378.687213,919.836217,328.949215,976.493217,513.939219,946.926221,203.49221,003.08224,182.194219,779.152220,733.86221,559.766215,377.547209,831.019212,118.993215,529.944214,851.736209,151.271202,106.237202,837.122203,372.012
Goodwill 0000000000000000000000000000000000000000000000000
Immateriële activa 0000000000000000000000000000000000000000000000000
Goodwill en immateriële activa 0000000000000000000000000000000000000000000000000
Langetermijnbeleggingen 0000000000000000000000000000000000000000000000000
Belastingvorderingen 9,107.6768,015.90310,894.510,256.2849,195.7788,799.4168,501.53911,461.36411,597.67211,114.77710,724.64214,535.37612,679.98912,248.71912,979.58715,613.33919,004.118,727.4823,967.07923,714.88522,934.62922,467.40322,090.61726,836.29329,124.74128,444.329,807.06932,931.39433,290.0631,968.73730,733.76233,941.27000000000000000261,5850
Overige niet-vlottende activa 43,309.82543,305.60543,365.56343,425.5243,441.22743,515.19943,521.08343,518.56394,512.44888,202.24888,219.90188,237.55588,296.39487,420.28888,410.16877,181.91377,294.893120,288.335120,679.62106,429.16886,038.166144,830.554136,584.326132,907.981124,580.824129,878.98124,172.085122,062.55591,354.31895,786.54974,043.91372,181.1386,248.5646,145.5711,450.16511,804.0557,839.2697,808.81411,736.249,268.914,518.1015,408.276,887.2147,051.58123,453.563317,699.174332,439.3043,010.985-203,372.012
Totaal niet-vlottende activa 308,584.065305,512.376311,330.906311,969.291326,236.115325,912.42329,601.1334,289.113361,017.7351,521.471342,182.186339,301.84333,623.052317,559.727315,557.337300,087.362296,493.373339,184.558342,658.715325,427.464304,172.035363,606.907356,057.391359,789.592356,712.812365,881.986410,023.366404,156.487337,023.065341,675.122322,106.625322,098.9223,762.503226,092.496232,653.655232,807.136232,021.463227,587.967232,470.1230,828.666229,895.648215,239.289219,006.207222,581.525238,305.299526,850.445534,545.541467,433.107203,372.012
Totaal activa 2,233,579.5342,299,897.8222,135,448.1071,893,560.7981,952,790.292,001,715.2051,895,234.4071,718,287.4541,726,498.4461,958,148.461,817,869.4461,697,387.1961,581,329.9431,490,375.3711,580,461.4821,566,673.8281,384,767.0091,369,227.8631,431,472.2681,393,079.5421,247,329.6361,224,272.7081,241,477.3581,168,956.0431,211,592.8621,320,266.1721,488,986.3681,392,636.4451,311,644.3071,292,366.7041,303,910.1671,425,964.1521,412,285.8221,490,761.8171,352,064.4571,485,826.211,608,845.3341,313,059.061,270,667.3111,284,150.0371,535,267.0611,632,363.5951,648,830.5411,069,627.3935,111.031,226,182.1241,170,772.1351,027,692.7191,023,235.703
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 317,321.259402,284.041329,457.014154,056.659237,685.404342,833.286167,620.85773,021.574173,956.346286,436.686232,033.302204,475.953153,422.025132,714.744153,157.886192,779.46692,493.65179,814.63186,697.217127,278.14883,181.50267,940.72195,775.96770,573.60780,430.4873,992.454162,388.878129,935.72398,907.68283,551.673167,691.898107,744.231175,436.756244,170.817109,472.05885,924.407180,757.961160,540.498210,526.765101,225.328274,478.493193,168.406331,851.006187,071.375150,167.985187,293.537170,394.2450,458.52463,149.024
Kortlopende schulden 00000000000000000000-2,957.24500-17,044.917102,993.821233,020.633289,522.348250,404.118244,931.191261,914.75956,449.379297,513.433282,236.425288,895.95329,608.08595,484.258648,852.209408,521.717411,932.78494,023.553659,113.319818,917.035673,432.4294,723.243243,873496,450485,950483,5000
Belastingschulden 27,444.18222,331.96511,957.61910,500.83511,050.5654,957.43625,568.4429,530.255487.92624,590.17130,963.27118,139.78315,027.18510,420.4432,650.05525,766.7212,533.6313,682.7448,636.21434,986.81215,222.93311,871.09925,475.89815,398.0671,165.733,881.5025,409.7631,949.9881,543.1973,261.66411,413.07930,884.33923,919.28530,218.66830,229.42711,571.23316,811.99612,742.9870690.4940932.59502,770.641787.213,126.58602,405.9520
Uitgestelde opbrengsten 10,205.1899,805.7025,083.436130.8111,547.4528,838.661,660.4961,361.6578,139.4233,106.96630.2639,313.5285,711.2314,895.0437,133.4310000015,222.9330015,398.0671,165.733,881.5025,409.7631,949.988116,353.76144,932.69158,050.62171,976.96464,137.82670,593.64479,671.10858,972.79163,457.71558,006.116058,319.301063,590.169015,748.15715,036.681164,538.74307,969.4760
Overige kortlopende verplichtingen 42,737.769104,488.3362,552.23652,327.99859,497.63852,280.34649,750.24355,123.53645,857.49647,179.7241,175.0951,175.56545,945.14540,534.08244,114.57753,094.81950,729.56646,157.94158,145.8860,175.5746,294.423101,593.25151,903.76449,480.97352,812.13650,719.76242,989.34248,984.33854,349.43944,637.479-6,961.70950,901.60647,208.466-22,202.931-25,789.3825,545.821-3,882.387-4,099.17184,791.7196,103.09362,791.40967,026.42736,518.8612,900.05914,249.47112,803.1312,480.6589,102.298487,204.559
Totaal kortlopende verplichtingen 397,708.399538,910.037409,050.305217,016.303309,781.059408,909.728244,600.038139,037.021228,441.191361,313.538304,801.926283,104.829220,105.586183,669.266237,055.949271,641.006155,756.849129,655.311193,479.311222,440.531164,039.991181,405.072173,155.629158,255.592251,485.111381,814.94523,199.124444,383.078399,731.509421,179.018344,693.888504,208.767561,190.549682,269.791602,862.399816,471.301969,455.208693,718.262707,251.265718,681.07996,383.2221,080,044.4631,041,802.268518,961.632409,077.666699,673.253668,824.899545,466.775550,353.584
Langlopende verplichtingen:
Langetermijnschulden 0000000000000000000000000000000000000000000000000
Uitgestelde opbrengsten niet-vlottend 0000000000000000000000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 00000000000003,364.62000000000000000000-32,603.2346,958.3238,127.2895,244.796,453.5417,326.97107,372.29107,978.21106,923.1036,554.0636,711.84805,382.1280
Overige niet-vlottende verplichtingen 35,022.72234,404.09233,785.46234,258.83330,378.3729,988.10129,597.83229,207.56329,340.20128,531.93627,723.6726,915.40530,440.55425,975.27633,623.67434,317.82841,847.82341,348.74240,346.52839,344.31535,054.67133,628.75532,202.83834,052.87542,661.43440,897.11646,973.49845,209.1838,106.56636,682.80135,259.03633,835.27227,522.26833,378.70333,445.78229,461.39429,844.9529,769.745027,917.795016,877.581015,467.63122,405.21221,727.934013,440.8290
Totaal niet-vlottende verplichtingen 35,022.72234,404.09233,785.46234,258.83330,378.3729,988.10129,597.83229,207.56329,340.20128,531.93627,723.6726,915.40530,440.55429,339.89733,623.67434,317.82841,847.82341,348.74240,346.52839,344.31535,054.67133,628.75532,202.83834,052.87542,661.43440,897.11646,973.49845,209.1838,106.56636,682.80135,259.03633,835.272-5,080.96633,378.70333,445.78229,461.39429,844.9529,769.745027,917.795024,855.792022,390.73422,405.21221,727.934018,822.9570
Totaal passiva 432,731.121573,314.129442,835.767251,275.135340,159.43438,897.829274,197.87168,244.584257,781.392389,845.474332,525.596310,020.233250,546.14213,009.163270,679.622305,958.833197,604.671171,004.053233,825.839261,784.845199,094.662215,033.826205,358.468192,308.467294,146.545422,712.056570,172.622489,592.257437,838.075457,861.819379,952.925538,044.039556,109.582715,648.494636,308.181845,932.696999,300.158723,488.007707,251.265746,598.865996,383.2221,104,900.2551,041,802.268541,352.366431,482.878721,401.187668,824.899564,289.732550,353.584
Eigen vermogen:
Preferente aandelen 00000000000000004,679.8674,679.8674,679.8674,679.8673,367.7883,367.7883,367.7883,367.78811,056.08611,069.56411,083.04211,096.528,049.7078,049.7078,049.7078,049.7076,379.2926,379.2926,379.2926,379.2922,172.1882,172.18802,172.188000000000
Gewone aandelen 148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750148,750
Ingehouden winsten 1,529,963.2031,455,698.4831,422,227.131,371,900.4521,340,413.6631,290,600.1781,349,319.341,278,325.6721,198,471.221,298,557.1531,215,598.0171,117,621.1291,060,122.9471,006,705.3531,039,621.004990,554.139924,109.186935,670.659935,093.277868,741.545784,369.744745,373.651772,753.66713,282.345661,769.384641,890.661663,663.769647,907.688615,622.92576,321.572666,023.93629,986.801596,572.513515,509.596456,652.55380,789.788346,234.345326,260.222305,363.122274,740.341254,632.184262,480.321323,932.712263,791.915239,145.133240,297.919222,257.99199,419.967196,744.578
Overige gereserveerde algehele resultaten 012,182.21611,682.21611,682.21613,514.20313,514.20313,014.20313,014.20311,542.8411,042.8411,042.8411,042.8411,957.86211,957.86211,457.8622,427.837-4,679.867-4,679.867-4,679.867-4,679.867-3,367.788-3,367.788-3,367.788-3,367.788-11,056.086-11,069.564-11,083.042-11,096.52-8,049.707-8,049.707-8,049.707-8,049.707-6,379.292-6,379.292-6,379.292-6,379.292-2,172.188-2,172.188-2,172.188-2,172.18800-0-0-00-000
Overige totale aandeelhoudersvermogen 122,135.21109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994109,952.994105,273.126105,273.126105,273.126105,273.126106,585.206106,585.206114,615.231114,615.231117,983.019117,983.019117,483.019109,952.994117,483.019117,483.019109,952.994109,952.994110,853.727103,573.70197,194.409103,573.701105,608.619107,780.806109,952.994105,608.619109,952.994116,233.019109,952.994115,733.019109,952.994109,952.994109,952.994115,233.019-345,494.578
Totaal eigen vermogen van aandeelhouders 1,800,848.4131,726,583.6931,692,612.341,642,285.6621,612,630.861,562,817.3761,621,036.5371,550,042.871,468,717.0541,568,302.9861,485,343.8511,387,366.9631,330,783.8021,277,366.2081,309,781.861,260,714.9951,187,162.3371,198,223.811,197,646.4291,131,294.6971,048,234.9741,009,238.8821,036,118.891976,647.576917,446.317897,554.116918,813.746903,044.187873,806.232834,504.885923,957.242887,920.114856,176.239775,113.322715,756.276639,893.514609,545.176589,571.054561,893.928537,551.172513,335.178527,463.34582,635.706528,274.934503,628.152504,780.938480,960.984463,402.986345,494.578
Totaal eigen vermogen 1,800,848.4131,726,583.6931,692,612.341,642,285.6621,612,630.861,562,817.3761,621,036.5371,550,042.871,468,717.0541,568,302.9861,485,343.8511,387,366.9631,330,783.8021,277,366.2081,309,781.861,260,714.9951,187,162.3371,198,223.811,197,646.4291,131,294.6971,048,234.9741,009,238.8821,036,118.891976,647.576917,446.317897,554.116918,813.746903,044.187873,806.232834,504.885923,957.242887,920.114856,176.239775,113.322715,756.276639,893.514609,545.176589,571.054561,893.928537,551.172513,335.178527,463.34582,635.706528,274.934503,628.152504,780.938480,960.984463,402.986345,494.578
Totaal passiva en aandeelhoudersvermogen 2,233,579.5342,299,897.8222,135,448.1071,893,560.7981,952,790.292,001,715.2051,895,234.4071,718,287.4541,726,498.4461,958,148.461,817,869.4461,697,387.1961,581,329.9431,490,375.3711,580,461.4821,566,673.8281,384,767.0091,369,227.8631,431,472.2681,393,079.5421,247,329.6361,224,272.7081,241,477.3581,168,956.0431,211,592.8621,320,266.1721,488,986.3681,392,636.4451,311,644.3071,292,366.7041,303,910.1671,425,964.1521,412,285.8221,490,761.8171,352,064.4571,485,826.211,608,845.3341,313,059.061,269,145.1931,284,150.0371,509,718.41,632,363.5951,624,437.9741,069,627.3935,111.031,226,182.1241,149,785.8821,027,692.7190