PT Gudang Garam Tbk

IDX:GGRM.JK

12225 (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 Q32012 Q22012 Q12011 Q42011 Q32010 Q42010 Q32010 Q12009 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 3,930,4893,987,7144,466,0114,256,2644,237,2624,697,4344,573,5064,407,0334,528,0024,774,3165,612,6694,169,7404,085,8996,561,9027,694,2284,774,2725,555,1708,254,2973,082,4093,571,8863,464,4242,625,8672,130,7052,034,1692,662,7483,232,8272,202,8212,329,1792,008,4301,900,9062,329,4141,595,1201,586,8371,508,0931,395,0592,725,8912,933,1391,742,3062,020,2781,588,1101,403,9641,287,9731,556,0611,404,1081,393,1731,291,9791,210,6921,285,7991,464,1452,077,4351,186,5421,094,8951,630,7921,249,2491,152,6061,199,4661,222,897
Kortetermijnbeleggingen 5,0005,0005,0005,0005,0005,00080,00080,00080,00080,00080,00075,000015,00015,00040,000015,29075,240115,424111,14280,398131,393140,589000000000000000000000000000000000
Liquide middelen en kortetermijnbeleggingen 3,935,4893,992,7144,471,0114,261,2644,242,2624,702,4344,653,5064,487,0334,608,0024,854,3165,692,6694,244,7404,085,8996,576,9027,709,2284,814,2725,555,1708,269,5873,157,6493,687,3103,575,5662,706,2652,262,0982,174,7582,662,7483,232,8272,202,8212,329,1792,008,4301,900,9062,329,4141,595,1201,586,8371,508,0931,395,0592,725,8912,933,1391,742,3062,020,2781,588,1101,403,9641,287,9731,556,0611,404,1081,393,1731,291,9791,210,6921,285,7991,464,1452,077,4351,186,5421,094,8951,630,7921,249,2491,152,6061,199,4661,222,897
Nettovorderingen 1,671,8302,184,0092,744,1701,952,0362,050,1842,869,7082,526,3952,181,4962,452,1072,175,3382,035,8812,773,8721,990,9752,531,7762,471,9782,556,1272,544,7232,869,1112,327,1311,875,9092,308,1722,216,5102,455,7601,725,9332,525,6922,280,5522,493,2032,229,0972,252,7103,447,8892,025,9892,089,9491,959,2632,483,0361,688,2491,568,0981,530,5581,340,8911,530,7831,532,2751,610,4112,102,2882,374,0742,196,0861,637,8681,419,7541,457,9531,382,53901,522,7001,628,7251,180,6540001,225,0241,270,629
Voorraad 40,718,68442,288,31843,398,31346,611,64141,423,82339,689,62441,500,66741,865,43539,828,71240,552,14741,957,94640,282,03443,012,30736,654,35036,457,33935,555,74436,847,55535,231,66239,006,66838,575,14537,377,94834,016,56134,363,48034,884,41734,753,81633,901,57332,339,83934,205,50732,944,13932,060,16431,565,27132,805,33534,094,76736,434,22536,644,44934,816,83631,829,44832,579,74933,514,77633,005,44132,594,55730,032,09429,200,72428,016,88527,851,87226,858,55024,267,82524,807,75426,766,50524,965,48325,428,94528,020,01723,037,35920,174,16818,425,73415,763,07916,853,310
Overige vlottende activa 1,591,9301,463,5151,370,6281,290,2411,429,9011,339,8671,039,2561,037,0571,003,839807,3931,834,1814,687,175912,177950,891664,9282,151,0921,005,756837,373520,3383,498,940719,740550,466639,0162,688,5081,250,789744,3261,063,6901,149,3511,488,304764,830582,525702,882757,139677,174773,0431,018,514818,632877,766775,987672,8881,456,0141,428,7531,185,743762,8991,090,385794,440709,835635,9061,977,3761,796,5501,826,4803,544,1851,600,6701,484,8761,464,3581,345,3691,508,326
Totaal vlottende activa 47,917,93349,928,55654,970,98254,115,18251,634,35450,690,96652,752,86755,445,12751,228,59551,759,40157,032,88159,312,57853,241,30249,826,60050,585,93649,537,92949,175,01251,282,03049,235,02652,081,13346,954,63142,405,60541,585,20745,284,71943,403,96142,706,49840,478,01143,764,49040,692,50340,643,32338,725,56241,933,17341,752,21942,447,11642,168,77442,568,43138,534,71038,838,03139,610,22338,532,60037,991,61135,931,61135,257,13834,604,46132,657,00731,194,73928,717,67529,954,02130,208,02628,839,46828,441,96730,381,75426,268,82122,908,29321,042,69818,307,91419,584,533
Niet-vlottende activa:
Materiële vaste activa, netto 24,231,04724,386,80824,740,32624,902,65934,713,19133,874,75233,236,57032,864,84032,049,21531,306,00230,994,72230,379,49829,729,70029,326,99428,853,14628,363,69227,369,65527,056,09026,889,07626,196,33924,681,51323,963,77423,754,36923,503,60821,831,30821,802,61221,723,72621,938,13021,860,16721,497,50320,582,31620,827,39620,890,14220,828,54420,828,87020,697,43520,571,34820,292,94419,910,18319,501,07518,455,68617,768,06917,090,20816,020,08814,934,56514,157,13212,914,64411,461,4759,473,8428,836,8608,381,0838,189,8818,006,1827,406,6327,216,7607,007,9017,019,464
Goodwill 000000000000000000000000000000000000000000000000000000000
Immateriële activa 12,821,71312,883,80212,945,89013,007,97800000000000000000000000000000000000000000000000000000
Goodwill en immateriële activa 12,821,71312,883,80212,945,89013,007,978000000000000000000000000000000000000000000000000001,0041,1581,235
Langetermijnbeleggingen 00257,6560000000000000000000000000000000000000000000000000009,2719,2719,271
Belastingvorderingen 313,651250,101223,914182,238114,408111,261109,793118,861131,717129,047125,635123,422136,721138,280142,554141,905128,321127,329124,324143,510126,792124,610121,653117,752115,851117,447124,051119,118122,232128,746120,712128,507107,151119,048102,03188,21072,86272,45066,75465,73362,94367,77559,16258,145101,22548,87544,30943,90143,81742,06239,07437,59728,0066,0835,2173,9293,118
Overige niet-vlottende activa 262,993298,511131,410242,766211,604180,527158,336133,789292,037438,594388,710148,871143,718144,704242,461147,883256,035693,419580,173226,292207,357206,110199,393191,1401,400,2401,350,671978,240938,192122,72595,35862,18462,55867,766135,232160,754151,337162,469139,929112,807121,19269,67471,69864,02487,55775,00349,86562,43949,9281,002,468982,461686,411479,473304,839420,671450,542749,811613,344
Totaal niet-vlottende activa 37,629,40437,819,22238,299,19638,335,64135,039,20334,166,54033,504,69933,117,49032,472,96931,873,64331,509,06730,651,79130,010,13929,609,97829,238,16128,653,48027,754,01127,876,83827,593,57326,566,14125,015,66224,294,49424,075,41523,812,50023,347,39923,270,73022,826,01722,995,44022,105,12421,721,60720,765,21221,018,46121,065,05921,082,82421,091,65520,936,98220,806,67920,505,32320,089,74419,688,00018,588,30317,907,54217,213,39416,165,79015,110,79314,255,87213,021,39211,555,30410,520,1279,861,3839,106,5688,706,9518,339,0277,833,3867,682,7947,772,0707,646,432
Totaal activa 85,547,33787,747,77893,270,17892,450,82386,673,55784,857,50686,257,56688,562,61783,701,56483,633,04488,541,94889,964,36983,251,44179,436,57879,824,09778,191,40976,929,02379,158,86876,828,59978,647,27471,970,29366,700,09965,660,62269,097,21966,751,36065,977,22863,304,02866,759,93062,797,62762,364,93059,490,77462,951,63462,817,27863,529,94063,260,42963,505,41359,341,38959,343,35459,699,96758,220,60056,579,91453,839,15352,470,53250,770,25147,767,80045,450,61141,739,06741,509,32540,728,15338,700,85137,548,53539,088,70534,607,84830,741,67928,725,49226,079,98427,230,965
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 873,443900,6161,113,1981,064,7161,073,9831,830,9511,304,5751,308,9581,673,8781,557,3021,331,1031,002,2332,689,0392,662,0521,406,3071,123,7031,174,8341,229,8651,611,6961,297,4631,349,6131,299,2061,262,5121,129,5441,239,8871,269,3241,159,4081,213,634986,8671,146,639934,3561,117,9571,125,1631,172,6681,877,4752,370,3391,036,1621,165,4261,133,089989,1692,597,236907,1921,458,941798,434770,654665,826628,793457,633348,8295,362,616768,7961,515,811271,467375,048251,2640322,781
Kortlopende schulden 4,512,3598,454,917-3,394,38812,594,310-9,776,1251,148,7058,394,06310,071,0842,405,6817,502,9557,832,000-7,283,530-18,984,311-12,720,182-15,243,635-3,390,756-14,134,627-3,735,762-10,093,49510,579,927-3,562,502-10,575,919-4,847,41114,027,888-1,161,824-5,644,074-3,972,72519,786,7174,236,678-3,533,401-1,041,40018,981,1783,535,558-1,039,9705,045,01519,670,0897,044,5227,048,8867,749,56413,717,08210,313,2673,744,9916,034,9536,825,3109,628,7738,831,5316,449,5578,164,3509,456,4815,051,4156,068,9426,163,9786,325,4592,683,6544,515,5092,335,1003,182,762
Belastingschulden 14,297,2661,35613,854,713368,74516,129,9497,619,15614,339,40616,840,09119,990,42811,148,61615,516,40516,634,19319,307,27612,629,59414,689,2609,274,87914,981,56211,659,07713,964,8045,575,59211,616,2089,322,3759,471,8322,833,45610,427,3388,396,3619,476,470308,6817,374,2127,252,8807,632,032315,9669,009,8177,691,0837,097,070556,1636,687,2105,840,9557,025,7524,048,5464,776,0326,588,0985,900,2505,765,3143,519,5825,519,0515,334,1324,795,9123,866,176166,0583,548,270101,0943,364,638161,3232,681,4022,949,0864,216,669
Uitgestelde opbrengsten 01,35615,573,944432,76216,650,08910,331,3580000016,767,91819,448,15412,748,18214,906,2229,367,54515,063,28611,801,20914,226,9616,214,73511,817,05714,442,3949,610,0583,201,22810,576,92013,543,0869,592,647536,0777,552,12412,398,1617,756,294496,6599,232,85712,868,3737,534,220891,1006,957,2607,808,1987,420,9974,430,2165,107,3528,552,6216,326,0736,153,4813,850,4857,417,7405,668,2125,035,8344,007,025383,1033,719,6125,638,1773,473,0115,175,8782,778,70104,362,967
Overige kortlopende verplichtingen 1,730,48914,389,778-13,420,55914,274,393-15,695,239-7,175,850999,556904,877881,4185,154,4201,100,761-16,015,397-18,797,763-12,137,132-14,185,702-8,785,361-14,549,101-11,238,242-13,506,303-5,065,502-11,217,887-8,868,398-9,109,635-2,482,806-10,113,323-8,125,903-9,209,348-47,350-7,103,699-6,964,681-7,326,885-45,262-8,756,231-7,434,394-7,018,744-333,705-6,451,494-5,599,273-6,796,238-3,832,095-4,581,416-6,334,602-5,725,044-5,601,440-3,350,9682,084,918487,781384,422373,4372,419,452357,5075,753,436287,1895,261,908221,881557,378239,067
Totaal kortlopende verplichtingen 21,413,55723,749,37929,674,16329,536,43325,279,58724,188,88025,037,60029,125,01024,951,40525,363,29325,780,26928,369,28323,244,60915,930,69616,841,08717,009,99217,690,58121,761,90920,932,61525,258,72722,414,99120,168,92116,075,13422,003,56721,753,83523,207,65717,119,17722,611,04220,968,82822,882,08516,249,80421,638,56523,634,15226,126,13322,069,25624,045,08622,230,92024,072,39023,954,16123,783,13423,319,82322,010,92120,321,24620,094,58018,269,01117,101,32612,900,26313,802,31714,044,92312,999,54110,743,51513,534,31910,248,7538,481,9337,670,0565,841,5647,961,279
Langlopende verplichtingen:
Langetermijnschulden 000000065,38571,15476,924114,667122,667130,667138,667146,667156,667161,667176,667176,667176,6670000000000000000000000000000000000000
Uitgestelde opbrengsten niet-vlottend 000000000000000000000000000000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 298,771247,842201,786138,466131,808597,873180,830328,133603,205681,410711,180645,489525,593510,895539,139506,208638,808631,450534,818515,298580,466539,919543,945450,424450,079419,733480,042383,687473,044447,912421,813371,451377,524355,527334,302338,011386,136264,463344,379322,445242,111167,804235,831236,496213,850139,736250,586220,095251,974215,103250,104244,252200,586295,462308,060317,475320,935
Overige niet-vlottende verplichtingen 1,979,9641,962,1981,935,8131,913,0811,257,9301,235,4751,219,6861,188,1231,619,1361,596,1951,570,6571,538,6561,630,2252,534,1692,028,1941,996,0741,859,9811,837,2811,807,1321,765,8241,600,9141,579,6071,552,9261,509,9431,619,7471,609,4401,624,4501,577,5371,452,2671,424,8591,422,1761,377,3901,221,3141,545,2621,488,9661,452,4181,347,7941,213,3601,264,1141,208,7461,359,1071,259,8841,298,0791,259,4001,189,075945,477919,703881,200851,550820,841793,826759,206729,156644,008574,793591,679566,210
Totaal niet-vlottende verplichtingen 2,278,7352,210,0402,137,5992,051,5471,389,7381,833,3481,400,5161,581,6412,293,4952,354,5292,396,5042,306,8122,286,4852,672,8362,714,0002,658,9492,660,4562,645,3982,518,6172,457,7892,181,3802,119,5262,096,8711,960,3672,069,8262,029,1732,104,4921,961,2241,925,3111,872,7711,843,9891,748,8411,598,8381,545,2621,488,9661,452,4181,347,7941,213,3601,264,1141,208,7461,359,1071,259,8841,298,0791,259,4001,189,0751,085,2131,170,2891,101,2951,103,5241,035,9441,043,9301,003,458929,742939,470882,853909,154887,145
Totaal passiva 23,692,29225,959,41931,811,76231,587,98026,669,32526,022,22826,438,11630,706,65127,244,90027,717,82228,176,77330,676,09525,531,09418,603,53219,555,08719,668,94120,351,03724,407,30723,451,23227,716,51624,596,37122,288,44718,172,00523,963,93423,823,66125,236,83019,223,66924,572,26622,894,13924,754,85618,093,79323,387,40625,232,99027,671,39523,558,22225,497,50423,578,71425,285,75025,218,27524,991,88024,678,93023,270,80521,619,32521,353,98019,458,08618,186,53914,070,55214,903,61215,148,44714,035,48511,787,44514,537,77711,178,4959,421,4038,552,9096,750,7188,848,424
Eigen vermogen:
Preferente aandelen 00000000000000033,37933,37933,37933,37933,37933,37933,37933,37933,37933,37931,39931,39931,39931,39931,39924,35916,16815,16915,16915,16915,25016,53816,53816,53813,10913,10913,10913,10913,10913,10913,10913,1090000000000
Gewone aandelen 962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044962,044
Ingehouden winsten 60,639,23160,572,54360,275,97959,647,02858,821,79657,652,84358,637,01556,673,53255,274,23154,732,78959,182,74358,105,84356,537,91859,650,61959,086,58457,340,04355,395,56453,569,14052,194,94649,748,33846,191,50343,229,23546,306,20043,950,86841,745,28439,538,80642,878,79840,986,73538,702,76136,409,37440,177,09938,287,44136,298,35034,566,17638,392,95736,699,58834,458,39732,753,76333,172,68031,890,71230,564,98729,235,03929,478,66328,061,41426,968,71925,934,87326,319,12825,271,94824,464,23823,559,05924,591,48923,382,27822,275,01720,181,41819,044,30318,213,58117,285,793
Overige gereserveerde algehele resultaten 200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000200,000-33,379-33,379-33,379-33,379-33,379-33,379-33,379-33,379-33,379-33,379-31,399-31,399-31,399-31,399-31,399-24,359-16,168-15,169-15,169-15,169-15,250-16,538-16,538-16,538-13,109-13,109-13,109-13,109-13,109-13,109-13,109-13,1090000000000
Overige totale aandeelhoudersvermogen 53,700287,07953,700287,07953,70053,70053,70053,70053,70053,70053,70053,70053,70053,70053,700-213,058-213,058-213,058-213,058-213,058-213,058-213,058-213,058-213,058-213,058-209,098-209,098-209,098-209,098-209,098-195,01837,53238,53138,53138,53138,45037,16237,16237,162133,78140,59140,59140,59140,59140,591240,591240,591240,59135,40035,40053,700253,70053,70053,70053,70053,70053,700
Totaal eigen vermogen van aandeelhouders 61,854,97561,788,28761,458,34460,862,77260,004,16158,835,20859,819,38057,855,89756,456,59655,915,15460,365,10859,288,20857,720,28360,832,98460,268,94958,522,40856,577,92954,751,50553,377,31150,930,70347,373,86844,411,60047,488,56545,133,23342,927,64940,723,15144,063,14342,171,08039,887,10637,593,71941,368,48439,487,01737,498,92535,766,75139,593,53237,900,08235,657,60333,952,96934,371,88633,093,34731,767,62230,437,67430,681,29829,264,04928,171,35427,137,50827,521,76326,474,58325,461,68224,556,50325,607,23324,398,02223,290,76121,197,16220,060,04719,229,32518,301,537
Totaal eigen vermogen 61,855,04561,788,35961,458,41660,862,84360,004,23258,835,27859,819,45057,855,96656,456,66455,915,22260,365,17559,288,27457,720,34760,833,04660,269,01058,522,46856,577,98654,751,56153,377,36750,930,75847,373,92244,411,65247,488,61745,133,28542,927,69940,740,39844,080,35942,187,66439,903,48837,610,07441,396,98139,564,22837,584,28835,858,54539,702,20738,007,90935,762,67534,057,60434,481,69233,228,72031,900,98430,568,34830,851,20729,416,27128,309,71427,264,07227,668,51526,605,71325,579,70624,665,36625,761,09024,550,92823,429,35321,320,27620,172,58319,329,26618,382,541
Totaal passiva en aandeelhoudersvermogen 85,547,33787,747,77893,270,17892,450,82386,673,55784,857,50686,257,56688,562,61783,701,56483,633,04488,541,94889,964,36983,251,44179,436,57879,824,09778,191,40976,929,02379,158,86876,828,59978,647,27471,970,29366,700,09965,660,62269,097,21966,751,36065,977,22863,304,02866,759,93062,797,62762,364,93059,490,77462,951,63462,817,27863,529,94063,260,42963,505,41359,341,38959,343,35459,699,96758,220,60056,579,91453,839,15352,470,53250,770,25147,767,80045,450,61141,739,06741,509,32540,728,15338,700,85137,548,53539,088,70534,607,84830,741,67928,725,49226,079,98427,230,965