PT Elnusa Tbk
IDX:ELSA.JK
448 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 2,077,725 | 1,656,975 | 1,144,769 | 1,231,867 | 856,122 | 719,457 | 902,563 | 744,387 | 934,968 | 1,060,151 | 1,319,686 | 928,199 | 688,818 | 724,567 | 1,124,202 | 401,120 | 106,948 |
Kortetermijnbeleggingen
| 430,463 | -461,968 | -679,021 | 3,370 | -13,083 | -13,473 | -12,784 | -12,691 | 1,494 | -9,438 | 30,000 | 60,000 | 0 | 8,300 | 75,000 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,077,725 | 1,656,975 | 1,144,769 | 1,235,237 | 856,122 | 719,457 | 902,563 | 744,387 | 936,462 | 1,060,151 | 1,349,686 | 988,199 | 688,818 | 732,867 | 1,199,202 | 401,120 | 106,948 |
Nettovorderingen
| 3,047,551 | 2,959,971 | 2,333,007 | 2,179,767 | 2,120,454 | 1,585,370 | 1,263,973 | 724,349 | 798,638 | 935,583 | 964,634 | 0 | 1,223,291 | 803,378 | 890,500 | 822,603 | 643,456 |
Voorraad
| 452,691 | 429,814 | 322,656 | 273,488 | 213,298 | 167,065 | 96,508 | 130,532 | 127,890 | 114,830 | 102,555 | 92,725 | 108,422 | 115,062 | 83,800 | 74,609 | 48,100 |
Overige vlottende activa
| 528,334 | 240,256 | 646,352 | 532,203 | 988,828 | 686,615 | 116,421 | 479,989 | 216,329 | 222,120 | 75,344 | 1,229,432 | 456,040 | 378,826 | 374,524 | 323,233 | 195,988 |
Totaal vlottende activa
| 6,106,301 | 5,287,016 | 4,446,784 | 4,217,325 | 3,698,370 | 3,158,507 | 2,379,465 | 1,865,116 | 2,079,319 | 2,236,668 | 2,492,219 | 2,310,356 | 2,476,571 | 2,040,659 | 2,548,026 | 1,621,565 | 994,492 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 2,262,258 | 2,290,957 | 1,929,525 | 2,155,649 | 1,868,830 | 1,757,977 | 2,113,040 | 1,929,301 | 1,885,401 | 1,554,026 | 1,383,490 | 1,575,829 | 1,413,015 | 1,304,586 | 1,332,583 | 1,213,210 | 738,951 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 6,637 | 8,098 | 15,292 | 8,363 | 13,745 | 18,267 | 14,091 | 21,699 | 20,352 | 15,187 | 14,388 | 7,389 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 6,637 | 8,098 | 15,292 | 8,363 | 13,745 | 18,267 | 14,091 | 21,699 | 20,352 | 15,187 | 14,388 | 7,389 | 0 | 129,536 | 191,921 | 0 | 0 |
Langetermijnbeleggingen
| 38,375 | 492,747 | 701,387 | 16,252 | 29,743 | 22,419 | 19,305 | 256,697 | 272,725 | 281,489 | 330,169 | -13,873 | 0 | 33,358 | -29,625 | 0 | 0 |
Belastingvorderingen
| 129,282 | 129,824 | 112,660 | 117,631 | 127,598 | 109,684 | 99,976 | 84,516 | 98,390 | 131,072 | 122,700 | 103,045 | 91,276 | 43,620 | 38,148 | 33,923 | 30,631 |
Overige niet-vlottende activa
| 1,058,629 | 627,447 | 29,209 | 1,047,602 | 1,066,751 | 590,473 | 229,492 | 33,627 | 51,326 | 27,262 | 27,998 | 311,811 | 409,088 | 126,807 | 129,368 | 449,118 | 395,331 |
Totaal niet-vlottende activa
| 3,495,181 | 3,549,073 | 2,788,073 | 3,345,497 | 3,106,667 | 2,498,820 | 2,475,904 | 2,325,840 | 2,328,194 | 2,009,036 | 1,878,745 | 1,984,201 | 1,913,379 | 1,637,907 | 1,662,395 | 1,696,251 | 1,164,913 |
Totaal activa
| 9,601,482 | 8,836,089 | 7,234,857 | 7,562,822 | 6,805,037 | 5,657,327 | 4,855,369 | 4,190,956 | 4,407,513 | 4,245,704 | 4,370,964 | 4,294,557 | 4,389,950 | 3,678,566 | 4,210,421 | 3,317,816 | 2,159,405 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 1,004,817 | 678,678 | 671,338 | 685,105 | 692,797 | 517,470 | 308,321 | 237,083 | 235,937 | 305,146 | 305,777 | 368,605 | 590,208 | 411,000 | 532,293 | 301,598 | 217,872 |
Kortlopende schulden
| 411,627 | 353,013 | 383,014 | 653,144 | 1,556,925 | 1,432,044 | 1,310,603 | 912,308 | 1,032,387 | 827,375 | 268,580 | 433,779 | 563,075 | 403,278 | 509,062 | 455,609 | 406,065 |
Belastingschulden
| 1,218 | 58,255 | 62,784 | 26,876 | 73,424 | 28,780 | 47,501 | 32,989 | 54,400 | 65,939 | 62,671 | 33,978 | 65,442 | 39,379 | 172,841 | 103,967 | 52,088 |
Uitgestelde opbrengsten
| 22,013 | 15,613 | 18,918 | 23,542 | 21,486 | 28,780 | 47,501 | 32,989 | 54,400 | 65,939 | 62,671 | 33,978 | 826,494 | 338,172 | 580,024 | 369,050 | 220,759 |
Overige kortlopende verplichtingen
| 2,794,448 | 2,426,202 | 1,425,180 | 1,184,800 | 1,167,747 | 946,884 | 698,461 | 451,590 | 697,558 | 809,635 | 923,169 | 850,088 | 769,052 | 418,303 | 446,994 | 302,208 | 242,070 |
Totaal kortlopende verplichtingen
| 4,234,123 | 3,531,761 | 2,561,234 | 2,573,467 | 2,504,335 | 2,116,898 | 1,757,781 | 1,254,181 | 1,448,585 | 1,378,311 | 1,560,197 | 1,686,450 | 1,987,777 | 1,271,960 | 1,661,190 | 1,163,382 | 918,095 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 831,590 | 1,051,958 | 748,949 | 1,100,312 | 578,159 | 212,550 | 0 | 33,939 | 295,954 | 248,868 | 495,773 | 531,464 | 28,321 | 425,797 | 474,741 | 461,852 | 185,806 |
Uitgestelde opbrengsten niet-vlottend
| 48,150 | 58,850 | 69,550 | 80,250 | 90,950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 71,551 | 76,309 | 76,990 | 67,847 | 54,895 | 27,679 | 45,668 | 25,093 | 27,788 | 80,249 | 29,880 | 34,398 | 469,027 | 30,651 | 150,237 | 60,490 | 91,363 |
Totaal niet-vlottende verplichtingen
| 951,291 | 1,187,117 | 895,489 | 1,248,409 | 724,004 | 240,229 | 45,668 | 59,032 | 323,742 | 284,397 | 525,653 | 565,862 | 497,348 | 456,448 | 624,978 | 522,342 | 277,169 |
Totaal passiva
| 5,185,414 | 4,718,878 | 3,456,723 | 3,821,876 | 3,228,339 | 2,357,127 | 1,803,449 | 1,313,213 | 1,772,327 | 1,662,708 | 2,085,850 | 2,252,312 | 2,485,125 | 1,728,408 | 2,286,168 | 1,685,724 | 1,195,264 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 729,850 | 583,850 |
Ingehouden winsten
| 3,138,916 | 2,824,819 | 2,503,303 | 2,479,251 | 2,329,556 | 2,043,161 | 1,816,275 | 1,615,773 | 1,413,373 | 1,335,195 | 1,041,797 | 816,529 | 743,642 | 800,392 | 772,480 | 476,977 | 101,207 |
Overige gereserveerde algehele resultaten
| 110,023 | 125,265 | 107,681 | 94,646 | 79,941 | 89,793 | 65,677 | 62,406 | 26,236 | -57,318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 435,691 | 435,691 | 435,691 | 435,691 | 435,691 | 435,691 | 435,688 | 431,422 | 431,422 | 319,071 | 431,422 | 471,080 | 350,204 | 400,065 | 407,348 | 407,006 | 263,844 |
Totaal eigen vermogen van aandeelhouders
| 4,414,480 | 4,115,625 | 3,776,525 | 3,739,438 | 3,575,038 | 3,298,495 | 3,047,490 | 2,839,451 | 2,600,881 | 2,551,500 | 2,258,102 | 2,017,459 | 1,880,539 | 1,937,289 | 1,909,678 | 1,613,833 | 948,901 |
Totaal eigen vermogen
| 4,416,068 | 4,117,211 | 3,778,134 | 3,740,946 | 3,576,698 | 3,300,200 | 3,051,920 | 2,877,743 | 2,635,186 | 2,582,996 | 2,285,114 | 2,042,245 | 1,904,825 | 1,950,158 | 1,924,253 | 1,632,092 | 964,141 |
Totaal passiva en aandeelhoudersvermogen
| 9,601,482 | 8,836,089 | 7,234,857 | 7,562,822 | 6,805,037 | 5,657,327 | 4,855,369 | 4,190,956 | 4,407,513 | 4,245,704 | 4,370,964 | 4,294,557 | 4,389,950 | 3,678,566 | 4,210,421 | 3,317,816 | 2,159,405 |