PT Ciputra Development Tbk
IDX:CTRA.JK
1130 (IDR) • At close November 13, 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
| 10,601,301 | 9,042,192 | 7,161,587 | 5,275,686 | 4,237,924 | 3,243,099 | 3,228,549 | 3,467,585 | 3,034,144.32 | 2,888,343.275 | 3,463,817.225 | 2,708,108.606 | 2,109,129.637 | 2,235,938.145 | 2,009,261.898 | 2,464,341.405 | 2,289,226.088 | 759,944.28 | 389,959.331 |
Kortetermijnbeleggingen
| 0 | -1,062,649 | -1,307,043 | -1,704,543 | -1,713,685 | 412,663 | 579 | 574 | 588.889 | 531.046 | 10,970.331 | 38,412.799 | 261,751.937 | 136,303.984 | 376,090.468 | 182,359.884 | 216,478.445 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 10,601,301 | 9,042,192 | 7,161,587 | 5,275,686 | 4,237,924 | 3,243,099 | 3,229,128 | 3,468,159 | 3,034,733.209 | 2,888,874.321 | 3,474,787.556 | 2,746,521.404 | 2,370,881.574 | 2,372,242.129 | 2,385,352.366 | 2,646,701.29 | 2,505,704.532 | 759,944.28 | 389,959.331 |
Nettovorderingen
| 2,077,515 | 2,287,804 | 2,627,926 | 2,512,787 | 2,681,498 | 2,719,770 | 1,806,799 | 968,846 | 1,329,705.343 | 1,089,750.005 | 621,966.451 | 611,780.397 | 342,156.121 | 312,315.583 | 0 | 203,983.119 | 102,409 | 69,891 | 47,155 |
Voorraad
| 12,119,621 | 11,641,082 | 11,577,775 | 12,240,106 | 10,660,623 | 9,786,242 | 9,479,848 | 7,945,370 | 7,531,393.606 | 6,428,907.748 | 4,891,787.434 | 3,310,133.623 | 2,675,218.499 | 2,154,509.311 | 2,075,315.686 | 1,850,906.389 | 1,890,907.583 | 2,446,141.39 | 2,644,755.435 |
Overige vlottende activa
| 2,293,157 | 2,262,112 | 2,310,485 | 2,192,333 | 2,124,008 | 1,910,463 | 1,504,252 | 1,359,586 | 1,104,250 | 1,011,727 | 776,069.315 | 967,819.033 | 572,461.232 | 431,524.312 | 255,353.954 | 66,193.024 | 158,494.322 | 245,000.071 | 122,350.164 |
Totaal vlottende activa
| 25,747,833 | 23,571,974 | 21,894,719 | 20,645,596 | 18,195,176 | 16,151,959 | 15,167,178 | 13,710,690 | 12,544,502.107 | 11,446,517.617 | 9,653,114.464 | 7,025,033.452 | 5,615,318.265 | 4,961,053.366 | 2,519,303.974 | 4,767,783.822 | 4,555,106.437 | 3,481,206.055 | 3,157,064.93 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 10,712,658 | 3,124,846 | 2,973,548 | 3,080,981 | 3,094,857 | 3,121,882 | 3,142,502 | 3,037,491 | 2,966,182.022 | 2,355,918.084 | 1,782,798.129 | 1,240,096.106 | 2,383,992.116 | 2,012,889.541 | 1,524,697.443 | 2,808,360.305 | 1,185,880.522 | 1,121,462.668 | 1,039,398.124 |
Goodwill
| 9,837 | 14,138 | 17,038 | 16,041 | 21,848 | 14,997 | 10,302 | 20,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,230,001 | -2,302,849 | -2,427,946 | -2,365,116 | -2,256,027 | 0 | 12,592,872 | -20,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,239,838 | -2,288,711 | -2,410,908 | -2,349,075 | -2,234,179 | 14,997 | 12,603,174 | 403 | 10,067,327.697 | 8,824,114.987 | 8,229,860.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2,320,970 | 2,288,711 | 2,410,908 | 2,349,075 | 2,234,179 | 469,061 | 749,200 | 771,948 | 662,952.141 | 612,939.789 | 417,310.533 | 322,259.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 9,837 | 14,138 | 17,038 | 16,041 | 21,848 | 14,997 | 10,302 | 58,137 | 2,911.874 | 14,249.526 | 11,365.424 | 7,179.972 | 845.403 | 550.524 | 299.52 | 140.651 | 2,504.097 | 124.447 | 19.4 |
Overige niet-vlottende activa
| 1,084,079 | 15,191,424 | 15,783,106 | 15,512,569 | 14,884,143 | 14,516,121 | 33,807 | 11,493,581 | 14,842.719 | 29,737.617 | 20,422.801 | 6,428,822.979 | 3,524,711.039 | 2,403,848.706 | 4,509,645.406 | 532,158.583 | 1,740,618.35 | 550,318.406 | 1,110,220.239 |
Totaal niet-vlottende activa
| 18,367,382 | 18,330,408 | 18,773,692 | 18,609,591 | 18,000,848 | 18,137,058 | 16,538,985 | 15,361,560 | 13,714,216.453 | 11,836,960.004 | 10,461,756.918 | 7,998,358.275 | 5,909,548.558 | 4,417,288.771 | 6,034,642.369 | 3,340,659.539 | 2,929,002.969 | 1,671,905.521 | 2,149,637.763 |
Totaal activa
| 44,115,215 | 41,902,382 | 40,668,411 | 39,255,187 | 36,196,024 | 34,289,017 | 31,706,163 | 29,072,250 | 26,258,718.56 | 23,283,477.621 | 20,114,871.382 | 15,023,391.727 | 11,524,866.822 | 9,378,342.137 | 8,553,946.343 | 8,108,443.361 | 7,484,109.407 | 5,153,111.577 | 5,306,702.693 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 836,999 | 868,028 | 939,101 | 875,619 | 777,515 | 831,846 | 839,049 | 829,102 | 913,690 | 772,909 | 662,646.503 | 524,190.252 | 23,835.985 | 27,157.407 | 11,693.629 | 9,053.789 | 8,863.678 | 5,591.009 | 2,428,464.619 |
Kortlopende schulden
| -7,234,302 | -6,898,081 | -6,016,623 | -3,295,841 | -3,638,856 | 1,516,497 | 1,230,697 | 1,544,386 | 1,375,188.113 | 803,741.209 | 515,377.769 | 134,239.383 | 66,131.66 | 29,001.529 | 125,027.891 | 175,828.091 | 0 | 0 | 0 |
Belastingschulden
| 121,669 | 122,846 | 112,503 | 97,423 | 143,123 | 124,227 | 131,681 | 141,444 | 155,310.015 | 193,337.895 | 114,083.948 | 93,418.441 | 52,363.901 | 34,184.176 | 24,135.351 | 45,769.175 | 41,133.607 | 42,711.961 | 44,789.552 |
Uitgestelde opbrengsten
| 7,856,459 | 7,749,130 | 7,368,385 | 6,447,972 | 5,072,394 | 124,227 | 131,681 | 141,444 | 155,310.015 | 193,337.895 | 114,083.948 | 93,418.441 | 288,329.644 | 34,184.176 | 24,135.351 | 267,189.121 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,188,112 | 1,161,514 | 1,191,624 | 1,036,269 | 941,119 | 5,273,819 | 5,646,859 | 4,513,224 | 5,569,367.167 | 6,005,492.95 | 5,608,928.037 | 3,751,953.47 | 3,698,098.985 | 466,494.513 | 185,106.995 | 1,221,588.931 | 915,620.006 | 991,968.855 | 1,188,482.772 |
Totaal kortlopende verplichtingen
| 10,625,396 | 10,780,802 | 10,963,375 | 11,609,414 | 8,368,189 | 7,994,843 | 7,782,985 | 7,311,044 | 8,013,555.295 | 7,775,481.054 | 7,129,204.153 | 4,503,801.547 | 3,840,430.531 | 556,837.625 | 345,963.866 | 1,452,239.987 | 965,617.292 | 1,050,580.551 | 3,661,736.943 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 7,469,366 | 8,037,745 | 8,203,282 | 6,871,903 | 7,741,847 | 6,814,235 | 6,387,608 | 4,975,990 | 3,902,095.151 | 3,217,168.468 | 2,098,604.044 | 1,336,570.215 | 0 | 0 | 0 | 0 | 0 | 215,220.886 | 795,181.667 |
Uitgestelde opbrengsten niet-vlottend
| 10,965,935 | 2,056,405 | 1,974,547 | 3,149,040 | 2,155,607 | 2,680,901 | 1,897,727 | 2,302,327 | 1,125,411.821 | 730,097.556 | 1,002,941.145 | 605,377.268 | 0 | 67,961.245 | 68,627.036 | 0 | 13,942.703 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 29,626 | 26,815 | 23,941 | 27,103 | 26,301 | 27,360 | 30,416 | 31,660 | 30,796.79 | 32,548.698 | 34,306.246 | 35,974.122 | 37,002.102 | 35,592.267 | 35,325.415 | 37,005.421 | 124,973.762 | 37,023.802 | 30,907.045 |
Overige niet-vlottende verplichtingen
| 256,635 | 87,683 | 109,069 | 140,199 | 142,512 | 127,402 | 156,662 | 153,302 | 1,292,846.834 | 869,457.328 | 1,121,550.095 | 60,923.613 | 0 | 1,465,807.315 | 1,143,004.26 | 18,279.129 | -171,248.934 | 444.527 | 1,211.025 |
Totaal niet-vlottende verplichtingen
| 10,865,103 | 10,208,648 | 10,310,839 | 10,188,245 | 10,066,267 | 9,649,898 | 8,472,413 | 7,463,279 | 5,194,941.985 | 4,086,625.795 | 3,220,154.139 | 2,038,845.218 | 37,002.102 | 1,569,360.826 | 1,246,956.712 | 55,284.549 | 311,052.49 | 252,689.215 | 827,299.737 |
Totaal passiva
| 21,490,499 | 20,989,450 | 21,274,214 | 21,797,659 | 18,434,456 | 17,644,741 | 16,255,398 | 14,774,323 | 13,208,497.28 | 11,862,106.849 | 10,349,358.292 | 6,542,646.765 | 3,877,432.634 | 2,126,198.451 | 1,592,920.578 | 1,507,524.536 | 1,276,669.782 | 1,303,269.766 | 4,489,036.68 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 11,881,266 | 52,974 | 8,711,360 | 7,134,584 | 7,145,315 | 6,172,813 | 5,163,523 | 4,357,314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,633,924 | 4,640,076 | 4,640,076 | 4,640,076 | 4,640,076 | 4,640,076 | 4,640,076 | 3,856,323 | 3,832,664.959 | 3,791,453.999 | 3,791,453.999 | 3,791,453.999 | 3,791,453.999 | 3,791,453.999 | 3,791,453.999 | 3,278,374.458 | 3,270,298.338 | 3,184,818.741 | 806,250 |
Ingehouden winsten
| 11,881,266 | 10,314,215 | 8,711,360 | 7,134,584 | 7,145,315 | 6,172,813 | 5,164,038 | 4,357,314 | 3,745,934.775 | 2,750,776.629 | 1,714,104.478 | 924,479.315 | 441,554.822 | 207,725.839 | -50,132.721 | 0 | -388,679.767 | -556,640.876 | -1,128,740.563 |
Overige gereserveerde algehele resultaten
| -8,017 | -52,974 | 82,485 | 20,796 | 8,568 | 16,644,276 | 15,550,573 | 14,297,927 | 800,887.661 | 829,689 | 849,570.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 3,538,836 | 3,430,724 | 3,536,672 | 3,536,672 | 3,558,517 | 3,558,517 | 3,596,601 | 3,632,447 | 24,746.978 | 43,128.941 | 871,591.09 | 873,696.699 | 873,691.699 | 905,860.86 | 905,854.636 | 905,854.636 | 905,854.636 | 216,646.201 | 226,062.817 |
Totaal eigen vermogen van aandeelhouders
| 20,046,009 | 18,437,989 | 16,970,593 | 15,332,128 | 15,352,476 | 14,373,791 | 13,377,635 | 9,177,480 | 8,404,233.978 | 7,414,152.941 | 6,377,380.79 | 5,589,630.013 | 5,106,690.52 | 4,905,035.697 | 4,647,175.914 | 3,997,768.704 | 3,787,473.206 | 2,844,824.066 | -96,427.746 |
Totaal eigen vermogen
| 22,624,716 | 20,912,932 | 19,394,197 | 17,457,528 | 17,761,568 | 16,644,276 | 15,450,765 | 14,297,927 | 13,050,221.28 | 11,421,370.772 | 9,765,513.09 | 8,480,744.962 | 7,647,434.189 | 7,252,143.686 | 6,961,025.766 | 6,600,918.825 | 6,207,439.625 | 3,849,841.811 | 817,666.013 |
Totaal passiva en aandeelhoudersvermogen
| 44,115,215 | 41,902,382 | 40,668,411 | 39,255,187 | 36,196,024 | 34,289,017 | 31,706,163 | 29,072,250 | 26,258,718.56 | 23,283,477.621 | 20,114,871.382 | 15,023,391.727 | 11,524,866.822 | 9,378,342.137 | 8,553,946.343 | 8,108,443.361 | 7,484,109.407 | 5,153,111.577 | 5,306,702.693 |