PT Indosat Ooredoo Hutchison Tbk
IDX:ISAT.JK
2180 (IDR) • At close November 8, 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 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,189,573 | 9,507,880 | 3,789,006 | 1,782,246 | 5,881,174 | 1,045,041 | 1,674,745 | 1,850,425 | 3,623,346 | 3,480,011 | 2,233,532 | 3,917,236 | 2,224,206 | 2,075,270 | 2,835,999 | 5,737,866 | 8,052,418.526 | 2,796,280.325 | 4,704,754.903 | 4,017,570.092 | 4,476,672.272 | 2,834,926.431 | 4,649,989.585 | 2,303,403.847 | 1,780,595.744 | 1,183,307.332 | 326,673.866 | 1,049,409.237 |
Kortetermijnbeleggingen
| -2,473,963 | -243,980 | -2,656,146 | -2,665,190 | -2,760,397 | -3,387,289 | -2,668,473 | 2,416 | 13,591 | 10,631 | 6,665 | 7,899 | 0 | -1,530,499 | -979,146 | -750,099 | 1,249.178 | 0 | 38,892.157 | 1,383.178 | 64,957.983 | 67,697.705 | 0 | 96.154 | 99.291 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 5,189,573 | 9,507,880 | 3,789,006 | 1,782,246 | 5,881,174 | 1,045,041 | 1,674,745 | 1,852,841 | 3,636,937 | 3,490,642 | 2,240,197 | 3,925,135 | 2,224,206 | 2,075,270 | 2,835,999 | 5,737,866 | 8,053,667.704 | 2,796,280.325 | 4,743,647.059 | 4,018,953.27 | 4,541,630.255 | 2,902,624.136 | 4,649,989.585 | 2,303,500.001 | 1,780,695.035 | 1,183,307.332 | 326,673.866 | 1,049,409.237 |
Nettovorderingen
| 9,386,133 | 8,524,801 | 7,421,694 | 7,460,569 | 6,348,574 | 6,538,419 | 7,679,179 | 6,092,794 | 6,206,092 | 5,048,144 | 2,284,633 | 2,061,160 | 4,253,811 | 1,558,457 | 1,949,984 | 1,357,620 | 1,051,789.237 | 1,276,990.117 | 1,171,950.981 | 1,336,943.925 | 1,306,613.446 | 1,331,910.285 | 1,412,489.584 | 1,234,182.693 | 0 | 746,489.859 | 0 | 668,098.818 |
Voorraad
| 226,428 | 73,277 | 18,110 | 39,813 | 29,406 | 47,889 | 87,820 | 79,272 | 39,346 | 49,408 | 36,004 | 52,556 | 75,890 | 105,885 | 112,260 | 241,991 | 161,566.639 | 110,503.145 | 203,411.765 | 114,364.486 | 119,226.891 | 72,360.649 | 69,270.833 | 50,634.615 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 677,525 | 577,157 | 270,629 | 312,323 | 185,641 | 275,176 | 37,527 | 48,574 | 36,302 | 3,490 | 3,507 | 392 | 25,532 | 123,155 | 262,794 | 46,598 | 193,199.963 | 88,571.429 | 155,696.078 | 115,738.318 | 59,428.571 | 218,254.394 | 108,239.583 | 175,451.923 | 23,000 | 19,500.78 | 40,496.76 | 36,519.871 |
Totaal vlottende activa
| 15,479,659 | 18,683,115 | 11,499,439 | 9,594,951 | 12,444,795 | 7,906,525 | 9,479,271 | 8,073,481 | 9,918,677 | 8,591,684 | 7,169,017 | 8,308,810 | 6,579,439 | 6,158,854 | 7,139,627 | 9,659,773 | 10,793,340.853 | 5,643,279.428 | 7,507,009.805 | 6,507,308.409 | 7,433,504.207 | 5,145,884.796 | 6,434,250.002 | 3,763,769.233 | 2,729,106.382 | 1,949,297.971 | 788,336.934 | 1,754,027.927 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 72,860,819 | 69,070,496 | 45,515,184 | 46,522,054 | 42,753,285 | 36,899,330 | 35,891,716 | 39,078,409 | 41,821,703 | 40,775,907 | 42,074,920 | 41,860,846 | 42,573,369 | 43,594,632 | 44,428,807 | 38,394,073 | 30,570,555.103 | 24,865,408.816 | 21,507,568.63 | 17,346,738.313 | 13,990,504.211 | 11,772,392.869 | 9,484,083.336 | 1,341,057.693 | 1,332,035.461 | 908,736.349 | 518,358.532 | 1,163,265.306 |
Goodwill
| 18,126,728 | 17,804,211 | 1,324,383 | 1,324,383 | 1,324,383 | 1,324,383 | 1,324,383 | 1,324,383 | 1,324,383 | 1,324,383 | 2,013,500 | 2,013,500 | 2,944,362 | 0 | 0 | 0 | 2,350,295.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 2,377,419 | 2,078,435 | 301,682 | 395,375 | 342,398 | 246,627 | 272,459 | 115,828 | 27,048 | 32,179 | 38,217 | 49,325 | -1,577,509 | 0 | 0 | 0 | 0 | 2,635,022.463 | 2,675,480.393 | 3,030,672.896 | 3,320,579.834 | 3,716,061.648 | 2,413,937.501 | 2,894.231 | 14,751.773 | 6,240.25 | 8,099.352 | 14,679.556 |
Goodwill en immateriële activa
| 20,504,147 | 19,882,646 | 1,626,065 | 1,719,758 | 1,666,781 | 1,571,010 | 1,596,842 | 1,440,211 | 1,351,431 | 1,356,562 | 2,051,717 | 2,062,825 | 1,366,853 | 1,374,060 | 1,580,080 | 2,064,681 | 2,350,295.859 | 2,635,022.463 | 2,675,480.393 | 3,030,672.896 | 3,320,579.834 | 3,716,061.648 | 2,413,937.501 | 2,894.231 | 14,751.773 | 6,240.25 | 8,099.352 | 14,679.556 |
Langetermijnbeleggingen
| 4,061,565 | 2,272,247 | 3,477,667 | 3,366,458 | 4,507,553 | 5,412,827 | 3,011,314 | 244,808 | 157,632 | 30,061 | 1,447,518 | 1,441,858 | 1,442,527 | 1,533,229 | 982,298 | 753,529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 849,458 | 702,751 | 850,394 | 1,348,036 | 1,295,455 | 1,249,018 | 368,605 | 215,971 | 114,226 | 85,181 | 101,853 | 100,693 | 114,114 | 95,018 | 85,812 | 68,445 | 87,113.741 | 46,388.14 | 44,078.431 | 33,401.869 | 63,386.555 | 123,205.528 | 234,510.417 | 39,326.923 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 966,601 | 3,268,975 | 428,399 | 227,483 | 145,131 | 100,877 | 313,292 | 1,785,824 | 2,024,848 | 2,415,446 | 2,294,984 | 2,035,200 | 96,009 | 62,394 | 824,863 | 752,822 | 1,500,488.401 | 904,699.012 | 966,009.804 | 1,121,747.663 | 1,154,605.043 | 1,269,502.023 | 3,817,739.585 | 2,083,221.155 | 1,673,205.673 | 1,222,308.892 | 942,224.623 | 1,340,852.13 |
Totaal niet-vlottende activa
| 99,242,590 | 95,197,115 | 51,897,709 | 53,183,789 | 50,368,205 | 45,233,062 | 41,181,769 | 42,765,223 | 45,469,840 | 44,663,157 | 47,970,992 | 47,501,422 | 45,592,872 | 46,659,333 | 47,901,860 | 42,033,550 | 34,508,453.105 | 28,451,518.432 | 25,193,137.258 | 21,532,560.742 | 18,529,075.642 | 16,881,162.066 | 15,950,270.838 | 3,466,500.002 | 3,019,992.907 | 2,137,285.491 | 1,468,682.507 | 2,518,796.992 |
Totaal activa
| 114,722,249 | 113,880,230 | 63,397,148 | 62,778,740 | 62,813,000 | 53,139,587 | 50,661,040 | 50,838,704 | 55,388,517 | 53,254,841 | 55,140,009 | 55,810,232 | 52,172,311 | 52,818,187 | 55,041,487 | 51,693,323 | 45,301,793.958 | 34,094,797.859 | 32,700,147.063 | 28,039,869.151 | 25,962,579.849 | 22,027,046.862 | 22,384,520.84 | 7,230,269.234 | 5,749,099.29 | 4,086,583.462 | 2,257,019.441 | 4,272,824.919 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 745,799 | 849,574 | 981,761 | 657,184 | 607,185 | 802,933 | 872,419 | 845,063 | 764,142 | 690,559 | 339,310 | 231,737 | 3,429,921 | 645,505 | 537,476 | 608,754 | 446,416.831 | 303,243.486 | 193,568.627 | 227,074.766 | 197,747.899 | 114,864.139 | 205,239.583 | 448,932.693 | 269,432.624 | 437,597.504 | 118,250.54 | 275,689.223 |
Kortlopende schulden
| 9,456,967 | 11,374,998 | 10,748,308 | 4,653,593 | 7,528,865 | 7,059,588 | 5,177,565 | 8,366,117 | 7,585,896 | 11,796,559 | 6,299,526 | 4,297,922 | 4,841,782 | 4,282,278 | 1,440,259 | 628,911 | 2,354,212.456 | 1,178,095.239 | 1,028,901.961 | 387,551.402 | 215,386.555 | 226,434.683 | 820,645.834 | 7,750 | 5,510.638 | 4,680.187 | 101,511.879 | 15,037.594 |
Belastingschulden
| 1,514,322 | 1,105,982 | 1,202,254 | 223,714 | 311,425 | 124,532 | 237,977 | 443,221 | 98,240 | 75,368 | 15,337 | 34,025 | 88,563 | 169,445 | 161,820 | 268,891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 22,363,310 | 5,058,576 | 16,732,237 | 16,974,614 | 13,628,934 | 124,532 | 9,954,781 | 9,713,068 | 11,513,176 | 8,510,924 | 971,738 | 6,221,096 | 3,599,547 | 1,143,852 | 7,035,334 | 8,543,647 | 709,777.402 | 569,703.504 | 487,392.157 | 606,205.607 | 489,352.941 | 527,476.462 | 225,500 | 20,750 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,568,267 | 18,590,926 | 195,846 | 372,703 | 364,456 | 13,053,312 | 195,692 | 162,344 | 189,386 | 149,807 | 5,883,863 | 265,614 | 80,921 | 5,875,218 | 4,055,053 | 893,933 | 8,147,327.89 | 4,725,552.563 | 3,707,107.844 | 3,468,056.074 | 2,431,201.682 | 2,317,232.306 | 4,397,218.751 | 498,625 | 469,829.787 | 291,731.669 | 95,032.398 | 71,249.552 |
Totaal kortlopende verplichtingen
| 34,134,343 | 35,874,074 | 28,658,152 | 22,658,094 | 22,129,440 | 21,040,365 | 16,200,457 | 19,086,592 | 20,052,600 | 21,147,849 | 13,494,437 | 11,016,369 | 11,952,171 | 11,946,853 | 13,068,122 | 10,675,245 | 11,657,734.58 | 6,776,594.792 | 5,416,970.589 | 4,688,887.849 | 3,333,689.078 | 3,186,007.59 | 5,648,604.168 | 976,057.693 | 744,773.049 | 734,009.36 | 314,794.817 | 361,976.369 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 44,414,075 | 44,608,893 | 23,115,965 | 23,166,724 | 22,579,563 | 17,885,923 | 17,458,187 | 15,308,622 | 20,057,190 | 14,981,194 | 21,224,586 | 20,792,239 | 18,564,132 | 19,780,908 | 2,206,253 | 21,127,776 | 14,336,733.36 | 10,198,661.281 | 11,440,245.1 | 9,166,887.848 | 10,105,142.864 | 7,322,423.299 | 5,543,875.002 | 14,990.385 | 18,567.376 | 19,500.78 | 19,978.402 | 61,940.566 |
Uitgestelde opbrengsten niet-vlottend
| 900,220 | 0 | 734,561 | 3,489,872 | 3,441,178 | 1,256,160 | 1,334,436 | 1,283,538 | 934,148 | 1,138,523 | 863,127 | 1,038,286 | 802,793 | 872,407 | 0 | 14,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20,355.769 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 192,410 | 1,588 | 15,567 | 31,026 | 81,554 | 115,289 | 888 | 11,551 | 12,572 | 662,929 | 1,155,446 | 1,855,129 | 1,920,787 | 1,772,337 | 1,535,202 | 1,305,185 | 1,482,117.029 | 1,239,631.627 | 863,372.549 | 492,000 | 1,647.059 | 522,929.868 | 104,322.917 | 341,336.539 | 215,092.199 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 1,372,409 | 1,780,687 | 570,101 | 519,628 | 874,072 | 705,603 | 851,538 | 971,282 | 1,068,166 | 1,128,382 | 1,228,415 | 1,299,131 | 116,455 | 209,196 | 19,943,627 | 871,859 | 984,333.616 | 537,780.773 | 526,980.392 | 262,869.159 | 262,747.899 | 242,840.01 | 91,458.333 | 20,355.769 | 9,382.979 | 0 | 0 | -358.038 |
Totaal niet-vlottende verplichtingen
| 46,879,114 | 46,391,168 | 24,436,194 | 27,207,250 | 26,976,367 | 19,962,975 | 19,645,049 | 17,574,993 | 22,072,076 | 17,911,028 | 24,471,574 | 24,984,785 | 21,404,167 | 22,634,848 | 23,685,082 | 23,319,519 | 16,803,184.005 | 11,976,073.68 | 12,830,598.041 | 9,921,757.007 | 10,369,537.822 | 8,088,193.177 | 5,739,656.252 | 356,326.923 | 243,042.553 | 19,500.78 | 19,978.402 | 61,582.528 |
Totaal passiva
| 81,013,457 | 82,265,242 | 53,094,346 | 49,865,344 | 49,105,807 | 41,003,340 | 35,845,506 | 36,661,585 | 42,124,676 | 39,058,877 | 37,966,011 | 36,001,154 | 33,356,338 | 34,581,701 | 36,753,204 | 33,994,764 | 28,460,918.585 | 18,752,668.472 | 18,247,568.63 | 14,610,644.856 | 13,703,226.9 | 11,274,200.766 | 11,388,260.42 | 1,332,384.616 | 987,815.603 | 753,510.14 | 334,773.218 | 423,558.897 |
Eigen vermogen: | ||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 806,270 | 806,270 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,393 | 543,354.936 | 541,266.847 | 534,196.079 | 531,710.28 | 513,983.194 | 518,329.574 | 518,583.333 | 518,846.154 | 517,184.397 | 0 | 0 | 0 |
Ingehouden winsten
| 11,710,017 | 9,292,061 | 6,568,646 | 9,292,552 | 10,009,271 | 8,362,557 | 11,450,155 | 10,701,160 | 9,596,118 | 10,889,973 | 13,319,725 | 16,262,361 | 15,870,673 | 15,359,289 | 15,461,237 | 14,902,246 | 14,043,730.636 | 12,658,068.29 | 12,074,519.61 | 11,367,616.819 | 6,034,932.777 | 4,665,762.718 | 4,913,281.252 | 4,384,884.617 | 3,256,702.127 | 1,964,118.564 | 903,887.69 | 1,465,807.375 |
Overige gereserveerde algehele resultaten
| 106,225 | 121,276 | 117,725 | 83,846 | 219,915 | 317,463 | 52,737 | 559,063 | 2,089,980 | 487,291 | 812,594 | 0 | 0 | -2,727 | 2,369 | 417,395 | 409,965.249 | 402,416.891 | 493,490.196 | 478,299.065 | 4,892,991.6 | 4,757,330.04 | 4,650,895.835 | 314,278.846 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 18,123,389 | 18,123,389 | 1,950,691 | 1,950,691 | 1,950,691 | 1,950,691 | 1,950,691 | 1,546,587 | 253,344 | 1,588,765 | 1,902,969 | 2,471,255 | 1,948,365 | 1,950,691 | 1,950,691 | 1,546,587 | 1,546,473.186 | 1,540,548.069 | 1,175,147.059 | 886,158.878 | 668,176.471 | 673,826.657 | 674,156.25 | 674,509.616 | 980,226.95 | 1,361,154.446 | 1,012,419.008 | 2,376,655.925 |
Totaal eigen vermogen van aandeelhouders
| 30,745,901 | 28,342,996 | 9,180,455 | 11,870,482 | 12,723,270 | 11,174,104 | 13,996,976 | 13,350,203 | 12,482,835 | 13,509,422 | 16,578,681 | 19,277,009 | 18,362,431 | 17,850,646 | 17,957,690 | 17,409,621 | 16,543,524.007 | 15,142,300.097 | 14,277,352.943 | 13,263,785.043 | 12,110,084.041 | 10,615,248.989 | 10,756,916.67 | 5,892,519.234 | 4,754,113.474 | 3,325,273.01 | 1,916,306.697 | 3,842,463.301 |
Totaal eigen vermogen
| 33,708,792 | 31,614,988 | 10,302,802 | 12,913,396 | 13,707,193 | 12,136,247 | 14,815,534 | 14,177,119 | 13,263,841 | 14,195,964 | 17,173,998 | 19,809,078 | 18,815,973 | 18,236,486 | 18,288,283 | 17,698,559 | 16,840,875.374 | 15,342,129.387 | 14,452,578.433 | 13,429,224.295 | 12,259,352.949 | 10,752,846.096 | 10,996,260.42 | 5,897,884.618 | 4,761,283.687 | 3,333,073.322 | 1,922,246.222 | 3,849,266.022 |
Totaal passiva en aandeelhoudersvermogen
| 114,722,249 | 113,880,230 | 63,397,148 | 62,778,740 | 62,813,000 | 53,139,587 | 50,661,040 | 50,838,704 | 55,388,517 | 53,254,841 | 55,140,009 | 55,810,232 | 52,172,311 | 52,818,187 | 55,041,487 | 51,693,323 | 45,301,793.958 | 34,094,797.859 | 32,700,147.063 | 28,039,869.151 | 25,962,579.849 | 22,027,046.862 | 22,384,520.84 | 7,230,269.234 | 5,749,099.29 | 4,086,583.462 | 2,257,019.441 | 4,272,824.919 |