PT XL Axiata Tbk

IDX:EXCL.JK

2210 (IDR) • At close November 8, 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 Q42011 Q32010 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 1,395,9371,150,789966,0271,817,6191,540,6181,738,8755,184,1135,764,8062,008,4111,414,6682,664,3873,669,6092,406,1181,516,3682,965,5893,052,4874,273,6152,982,3281,603,4451,496,0022,207,9871,597,1391,047,1152,398,9952,093,5463,289,4022,455,3431,299,4411,943,2341,730,4851,399,9103,343,0546,216,9182,222,1543,311,8673,643,7515,500,4136,853,4346,951,3163,146,5322,490,2222,471,5441,317,9962,117,1621,901,778516,749791,8052,170,182883,3841,886,165998,113390,927366,161
Kortetermijnbeleggingen 00-659,452-1,242,724-681,044-203,744-201,652-212,198-228,963-217-15-47,991-47,557-234,823-298,06900000000000000000000000000000000000000
Liquide middelen en kortetermijnbeleggingen 1,395,9371,150,789966,0271,817,6191,540,6181,738,8755,184,1135,764,8062,008,4111,414,6682,664,3873,669,6092,406,1181,516,3682,965,5893,052,4874,273,6152,982,3281,603,4451,496,0022,207,9871,597,1391,047,1152,398,9952,093,5463,289,4022,455,3431,299,4411,943,2341,730,4851,399,9103,343,0546,216,9182,222,1543,311,8673,643,7515,500,4136,853,4346,951,3163,146,5322,490,2222,471,5441,317,9962,117,1621,901,778516,749791,8052,170,182883,3841,886,165998,113390,927366,161
Nettovorderingen 1,850,1751,757,9351,485,7271,251,1861,182,2171,169,571738,169682,642673,765569,535524,500567,680679,327796,373506,901495,677643,037715,440752,299639,484664,822769,254655,298625,2814,500,3524,969,4204,581,6953,929,8714,805,7295,308,7735,245,4743,729,2044,431,2815,343,0775,761,3965,088,5425,850,8496,392,9715,280,5855,598,4035,274,5955,666,5901,351,4981,082,965796,951699,415530,6562,539,9302,503,6542,697,8822,302,7381,727,6291,769,751
Voorraad 146,611172,448377,884364,760407,515328,221408,178233,581118,73497,189156,44062,49579,70793,455143,37770,89672,27539,04574,60862,16990,566161,546189,063177,026157,501118,870143,303118,413134,625159,228161,078136,645102,786103,90078,97939,50158,74581,41977,23766,24665,77660,57349,21840,32150,40037,52949,80775,08278,11356,22066,59590,86061,044
Overige vlottende activa 2,924,9883,911,5144,342,8762,015,6632,636,1813,646,7674,077,8982,280,4143,790,8324,688,5114,912,3642,875,9023,361,7194,337,3764,462,1572,201,7043,383,9325,966,4225,467,5955,487,0964,264,3534,914,9235,822,4746,054,4174014014014014014014011,0415,166999,344999,344999,4441,004,6791,004,6791,000,6241,005,887994,179994,1794,476,9003,287,8323,413,9283,822,7892,817,37336,61339,75242,82919,79138,75831,061
Totaal vlottende activa 6,317,7116,992,6867,173,5115,450,3605,767,6636,884,68810,408,3588,961,4435,917,9776,200,3687,733,1916,608,0065,847,5445,947,1997,571,1235,325,0877,729,8228,987,7957,145,6487,045,2676,562,9066,673,6087,058,6528,630,4386,751,8008,378,0937,180,7425,348,1266,883,9897,198,8876,806,8637,209,94410,756,1518,668,47510,151,5869,771,23812,414,68614,332,50313,309,7629,817,0688,824,7729,192,8865,844,1145,445,3155,366,1064,377,0673,658,9854,821,8073,504,9034,683,0963,387,2372,248,1742,228,017
Niet-vlottende activa:
Materiële vaste activa, netto 64,036,05364,469,73063,890,45463,414,31461,101,26560,168,97360,473,62956,182,75054,013,18352,609,34451,912,21449,101,03948,779,93847,095,83647,162,25050,158,32749,005,47849,535,64642,081,68040,272,63038,116,95537,013,44136,759,53037,709,51336,015,15335,154,55434,933,87733,591,19633,511,90432,527,31633,182,92032,387,13932,983,20032,440,90833,426,75033,715,87234,592,57534,664,04335,859,03033,701,41934,681,80834,942,46330,928,45230,339,31830,336,04630,130,50829,643,27428,947,87528,513,30726,947,36425,614,83024,419,49823,197,199
Goodwill 6,915,5926,915,5926,915,5926,915,5926,915,5926,915,5926,915,5926,915,5926,915,5926,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,681,3576,105,1486,105,1486,105,1487,489,30900000000000
Immateriële activa 6,562,7006,480,9826,453,8866,400,2896,523,3496,369,1885,988,4685,985,4145,987,7965,715,7855,712,5585,712,7535,713,4005,714,6305,716,4265,718,6705,727,3885,741,3005,734,1865,742,3755,750,5675,758,7575,766,9485,803,8755,840,8035,877,7315,914,6595,963,0546,011,4496,059,8456,108,2416,156,6376,205,0326,253,4276,326,3086,396,7826,459,7776,116,7806,159,3946,207,9656,527,6386,659,747774,626805,542836,458867,374376,513394,59900448,8550521,197
Goodwill en immateriële activa 13,478,29213,396,57413,369,47813,315,88113,438,94113,284,78012,904,06012,901,00612,903,38812,397,14212,393,91512,394,11012,394,75712,395,98712,397,78312,400,02712,408,74512,422,65712,415,54312,423,73212,431,92412,440,11412,448,30512,485,23212,522,16012,559,08812,596,01612,644,41112,692,80612,741,20212,789,59812,837,99412,886,38912,934,78413,007,66513,078,13913,141,13412,798,13712,264,54212,313,11312,632,78614,149,056774,626805,542836,458867,374376,513394,599412,6850448,8550521,197
Langetermijnbeleggingen 2,431,7662,693,4973,193,1883,853,3733,328,8252,906,0262,951,8703,074,4433,083,526202,355200,600246,306248,144432,909475,330173,898174,180175,505143,4861,143,1771,050,945921,2611,004,5010000074,676125,015168,791254,814315,314184,014109,014181,159215,706243,842103,993140,670161,317213,809205,685199,608000000000
Belastingvorderingen 8,3538,0826,8736,6116,3866,1405,7793,9973,586-202,355-200,600-246,306-248,1449,24585,330-173,898-174,180-175,505-143,48626,401151,009255,955283,83600000-74,676-125,015-168,791-254,814-315,314-184,014-109,014-181,159-215,706-243,842-103,993-140,670-161,317-213,809-205,685-199,608000000000
Overige niet-vlottende activa 317,297417,72554,58056,09851,627476,584534,084551,623496,399633,983713,962481,863467,96250,58752,981512,274510,867565,4861,082,37155,32064,89058,44659,1301,078,6471,088,5371,119,2541,610,8061,609,1811,662,6381,908,2292,116,9052,109,3112,148,6101,977,3162,258,3192,299,9692,258,3592,131,0672,273,1542,043,9312,282,8232,452,6222,730,4342,579,0211,892,3201,716,4401,776,9331,788,5041,830,2422,188,2641,719,7322,050,9081,304,868
Totaal niet-vlottende activa 80,271,76180,985,60880,514,57380,646,27777,927,04476,842,50376,869,42272,713,81970,500,08265,640,46965,020,09161,977,01261,642,65759,984,56460,173,67463,070,62861,925,09062,523,78955,579,59453,921,26051,815,72350,689,21750,555,30251,273,39249,625,85048,832,89649,140,69947,844,78847,867,34847,176,74748,089,42347,334,44448,018,19947,353,00848,692,73449,093,98049,992,06849,593,24750,396,72648,058,46349,597,41751,544,14134,433,51233,723,88133,064,82432,714,32231,796,72031,130,97830,756,23429,135,62827,783,41726,470,40625,023,264
Totaal activa 86,589,47287,978,29487,688,08486,096,63783,694,70783,727,19187,277,78081,675,26276,418,05971,840,83772,753,28268,585,01867,490,20165,931,76367,744,79768,395,71569,654,91271,511,58462,725,24260,966,52758,378,62957,362,82557,613,95459,903,83056,377,65057,210,98956,321,44153,192,91454,751,33754,375,63454,896,28654,544,38858,774,35056,021,48358,844,32058,865,21862,406,75463,925,75063,706,48857,875,53158,422,18960,737,02740,277,62639,169,19638,430,93037,091,38935,455,70535,952,78534,261,13733,818,72431,170,65428,718,58027,251,281
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 8,835,1779,032,5019,382,5009,926,9949,500,82910,697,38811,337,28310,810,40210,134,579286,100289,159259,348330,330237,357226,553199,142437,918392,570571,519556,194885,620640,231617,339683,751688,811508,547478,661374,644435,676411,505366,430293,982238,656206,376249,761301,312307,094575,614544,845662,448557,673253,412381,102343,933262,215251,934236,1312,705,5383,474,8783,672,9442,815,0692,507,7201,660,051
Kortlopende schulden 8,310,6807,400,1116,876,6908,050,0679,647,52710,091,80310,918,75810,520,0508,702,1507,888,8756,276,4126,872,5787,090,1067,380,7696,242,0675,334,7837,503,8089,316,5997,459,0046,546,9993,713,0323,584,7562,577,9756,228,7035,660,9117,135,7544,206,7383,763,7744,970,8665,474,6603,972,5814,487,4826,008,2799,569,9464,289,8413,524,1364,213,7564,955,4304,076,6014,953,9213,810,2043,066,3543,124,6523,081,9494,309,8784,183,0764,306,5724,284,7312,773,7203,837,1423,820,2402,888,993976,866
Belastingschulden 131,26787,681187,187254,166190,884250,532153,724221,245220,96887,72566,515312,445175,406128,04238,307360,459260,115667,558152,31365,61047,773117,24653,41832,61844,392272,078212,136206,540193,624120,974171,254182,428497,415196,247256,18143,43364,49551,156620,65283,80062,499196,44769,01256,65063,428106,702102,57085,40997,957100,399129,195125,566396,603
Uitgestelde opbrengsten 2,335,1022,443,0202,704,8452,652,9052,696,9782,908,1402,944,1682,714,2822,677,9612,744,9662,872,000312,445175,406128,04238,307360,459260,115667,558152,31365,61047,773117,24653,41832,61844,392272,078212,136206,540193,624120,974171,254182,428497,415196,247256,18143,43364,49551,156620,65283,80062,499196,44769,01256,65063,428106,702102,57085,40997,957100,399129,195125,566396,603
Overige kortlopende verplichtingen 1,126,7211,374,3521,177,9491,108,4291,119,7591,247,6681,150,2911,018,7151,182,21010,506,74711,516,35011,364,22411,215,27111,544,07912,350,09912,229,68313,234,70513,402,78813,109,84812,364,44711,334,95711,068,47812,484,56211,480,94211,092,96310,987,00310,328,9819,399,62810,108,6589,879,1309,966,7739,106,49410,100,0929,933,64010,952,43111,726,17711,364,65311,406,24310,156,19410,138,47011,546,56613,092,6694,356,2803,768,8333,795,0234,168,5384,094,7231,705,7621,931,3423,420,0871,963,7081,997,4171,529,513
Totaal kortlopende verplichtingen 20,607,68020,249,98420,141,98421,738,39522,965,09324,944,99926,350,50025,063,44922,696,90021,426,68820,953,92118,808,59518,811,11319,290,24718,857,02618,124,06721,436,54623,779,51521,292,68419,533,25015,981,38215,410,71115,733,29418,426,01417,487,07718,903,38215,226,51613,744,58615,708,82415,886,26914,477,03814,070,38616,844,44219,906,20915,748,21415,595,05815,949,99816,988,44315,398,29215,838,63915,976,94216,608,8827,931,0467,251,3658,430,5448,710,2508,739,9968,781,4408,277,89711,030,5728,728,2127,519,6964,563,033
Langlopende verplichtingen:
Langetermijnschulden 8,470,0329,814,58139,041,34436,091,55732,821,21830,714,11633,041,01533,752,02131,163,47627,898,70829,372,22627,735,37626,900,34824,866,82727,385,65226,468,25324,924,91624,340,93019,470,18519,705,85620,824,68820,590,28220,492,88316,183,30513,358,39812,599,09615,190,86613,452,34613,145,10612,622,26914,393,98914,415,54415,703,17117,906,29125,054,37025,853,64827,237,15727,427,12927,627,93525,458,70026,474,63825,328,43214,696,95014,458,86012,772,88810,477,0719,213,41710,337,0979,944,8387,622,0206,906,0146,400,5079,201,951
Uitgestelde opbrengsten niet-vlottend 141,227176,534211,840310,325416,044521,762627,481733,200838,919944,6371,050,3561,156,0751,261,7941,367,5121,473,2311,578,9491,684,6681,790,3861,896,1042,001,8242,107,5432,213,2612,318,9802,424,6992,530,4172,636,1362,741,8552,847,5712,953,2923,059,0113,164,7293,270,4483,376,1671,999,7802,070,1932,140,6043,876,8723,991,2234,105,57400000000000000
Uitgestelde belastingverplichtingen niet-vlottend 599,561652,801609,719564,995565,036562,600532,601492,316493,615374,998338,829160,02348,39800537,172335,490180,063152,1270000684,983734,622723,431809,961918,457840,081833,909954,5671,095,3911,125,3091,209,7251,137,491944,9301,338,6881,475,5911,894,5631,909,2492,079,6553,507,8261,690,1891,635,4251,689,9241,621,6781,589,9081,517,3451,464,4061,400,3641,356,5211,291,1221,283,347
Overige niet-vlottende verplichtingen 29,866,32730,030,5801,178,4211,142,0681,051,5431,008,832951,957923,074889,114957,172949,205903,239941,083937,849891,522816,586754,182772,648792,176826,418803,679737,661725,699701,356721,049709,461721,393732,845731,375718,192696,818747,836707,335729,560742,417711,017762,242759,930719,499705,592837,963820,918659,294619,769599,142656,348542,348500,361496,236497,735487,395467,926487,876
Totaal niet-vlottende verplichtingen 39,077,14740,674,49641,041,32438,108,94534,853,84132,807,31035,153,05435,900,61133,385,12430,175,51531,710,61629,954,71329,151,62327,172,18829,750,40529,400,96027,699,25627,084,02722,310,59222,534,09823,735,91023,541,20423,537,56219,994,34317,344,48616,668,12419,464,07517,951,21917,669,85417,233,38119,210,10319,529,21920,911,98221,845,35629,004,47129,650,19933,214,95933,653,87334,347,57128,073,54129,392,25629,657,17617,046,43316,714,05415,061,95412,755,09711,345,67312,354,80311,905,4809,520,1198,749,9308,159,55510,973,174
Totaal passiva 59,684,82760,924,48061,183,30859,847,34057,818,93457,752,30961,503,55460,964,06056,082,02451,602,20352,664,53748,763,30847,962,73646,462,43548,607,43147,525,02749,135,80250,863,54243,603,27642,067,34839,717,29238,951,91539,270,85638,420,35734,831,56335,571,50634,690,59131,695,80533,378,67833,119,65033,687,14133,599,60537,756,42441,751,56544,752,68545,245,25749,164,95750,642,31649,745,86343,912,18045,369,19846,266,05824,977,47923,965,41923,492,49821,465,34720,085,66921,136,24320,183,37720,550,69117,478,14215,679,25115,536,207
Eigen vermogen:
Preferente aandelen 00000000000000000000000000000000000000000000000000000
Gewone aandelen 1,312,8431,312,8431,312,8431,312,8431,312,8431,312,8431,312,8431,072,4671,072,4671,072,4671,072,4671,072,4671,072,4671,072,4671,070,6011,070,6011,070,6011,070,6011,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,7961,068,796854,138854,138854,138854,138853,449853,449853,449853,449853,449853,449853,449853,449852,628852,628852,628852,628851,857851,857851,857850,800
Ingehouden winsten 8,664,7448,806,8488,266,1678,016,0417,643,6557,746,4237,549,0527,428,7617,059,0647,083,1976,933,3086,666,2736,372,0286,313,9915,968,0907,703,6987,381,5417,379,0385,849,8885,625,0335,405,5955,184,7985,124,0318,271,6658,316,7298,419,5778,404,2448,267,0638,152,8038,042,5998,000,9017,742,6337,820,6067,773,6157,604,3527,135,8686,760,6106,829,5417,509,1327,512,9637,924,1829,345,2488,966,2668,862,2898,599,3739,312,4229,062,5578,514,0787,779,9376,986,3497,426,5566,780,3965,507,942
Overige gereserveerde algehele resultaten 1,4001,3001,3001,3001,3001,2001,2001,2001,2001,1001,1001,1001,10013,154,337000000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 16,780,05116,780,05116,780,05116,780,05116,780,05116,780,05116,780,05112,081,87012,081,87012,081,87012,081,87012,081,87012,081,870-1,071,46712,098,67512,096,38912,066,96812,198,40312,203,28212,205,35012,186,94612,157,31612,150,27112,143,01212,160,56212,151,11012,157,81012,161,25012,151,06012,144,58912,139,44812,133,35412,128,5245,642,1655,633,1455,629,9555,627,0495,600,4445,598,0445,596,9394,275,3604,272,2725,480,4325,488,0395,485,6105,460,9925,454,8515,449,8365,445,1955,429,8275,414,0995,407,0765,356,332
Totaal eigen vermogen van aandeelhouders 26,759,03826,901,04226,360,36126,110,23525,737,84925,840,51725,643,14620,584,29820,214,60120,238,63420,088,74519,821,71019,527,46519,469,32819,137,36620,870,68820,519,11020,648,04219,121,96618,899,17918,661,33718,410,91018,343,09821,483,47321,546,08721,639,48321,630,85021,497,10921,372,65921,255,98421,209,14520,944,78321,017,92614,269,91814,091,63513,619,96113,241,79713,283,43413,960,62513,963,35113,052,99114,470,96915,300,14715,203,77714,938,43215,626,04215,370,03614,816,54214,077,76013,268,03313,692,51213,039,32911,715,074
Totaal eigen vermogen 26,904,64527,053,81426,504,77626,249,29725,875,77325,974,88225,774,22620,711,20220,336,03520,238,63420,088,74519,821,71019,527,46519,469,32819,137,36620,870,68820,519,11020,648,04219,121,96618,899,17918,661,33718,410,91018,343,09821,483,47321,546,08721,639,48321,630,85021,497,10921,372,65921,255,98421,209,14520,944,78321,017,92614,269,91814,091,63513,619,96113,241,79713,283,43413,960,62513,963,35113,052,99114,470,96915,300,14715,203,77714,938,43215,626,04215,370,03614,816,54214,077,76013,268,03313,692,51213,039,32911,715,074
Totaal passiva en aandeelhoudersvermogen 86,589,47287,978,29487,688,08486,096,63783,694,70783,727,19187,277,78081,675,26276,418,05971,840,83772,753,28268,585,01867,490,20165,931,76367,744,79768,395,71569,654,91271,511,58462,725,24260,966,52758,378,62957,362,82557,613,95459,903,83056,377,65057,210,98956,321,44153,192,91454,751,33754,375,63454,896,28654,544,38858,774,35056,021,48358,844,32058,865,21862,406,75463,925,75063,706,48857,875,53158,422,18960,737,02740,277,62639,169,19638,430,93037,091,38935,455,70535,952,78534,261,13733,818,72431,170,65428,718,58027,251,281