PT Lippo Cikarang Tbk
IDX:LPCK.JK
750 (IDR) • At close November 14, 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
| 206,107 | 206,730 | 376,198 | 635,427 | 522,698 | 623,125 | 578,705 | 680,390.948 | 506,775.141 | 246,051.566 | 308,287.552 | 310,472.781 | 37,357.606 | 35,489.063 | 29,626.902 | 14,704.293 | 10,975.717 | 8,122.396 | 8,346.3 |
Kortetermijnbeleggingen
| 105,612 | 115,071 | 132,055 | 171,837 | 276,953 | 263,466 | 259,296 | 457,923.303 | 373,426.994 | 52,218.921 | 3,117.657 | 2,627.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 311,719 | 321,801 | 508,253 | 807,264 | 799,651 | 886,591 | 838,001 | 1,138,314.251 | 880,202.136 | 298,270.487 | 311,405.209 | 313,099.897 | 37,357.606 | 35,489.063 | 29,626.902 | 14,704.293 | 10,975.717 | 8,122.396 | 8,346.3 |
Nettovorderingen
| 21,282 | 25,461 | 26,092 | 21,189 | 299,152 | 752,543 | -46,000 | 216,561 | 263,617.662 | 127,871.143 | 60,458.302 | 0 | 75,682.781 | 64,055.549 | 70,516 | 56,971 | 55,012 | 56,077 | 84,126 |
Voorraad
| 6,318,080 | 5,807,186 | 5,531,275 | 5,724,998 | 5,078,166 | 3,967,168 | 7,968,491 | 2,843,763.737 | 2,764,560.725 | 2,882,167.964 | 2,509,523.465 | 1,939,769.093 | 1,359,250.347 | 1,044,699.723 | 930,788.321 | 837,321.837 | 742,318.725 | 654,629.478 | 614,834.624 |
Overige vlottende activa
| 189,958 | 187,092 | 162,240 | 205,612 | 167,916 | 703,952 | 1,215,497 | 271,825 | 375,296.955 | 469,005.207 | 280,196.899 | 118,688.604 | 55,580.08 | 29,803.604 | 94,463.153 | 77,868.717 | 71,162.942 | 68,779.569 | 93,354.557 |
Totaal vlottende activa
| 6,841,039 | 6,341,540 | 6,226,638 | 6,755,890 | 6,298,071 | 5,852,962 | 10,052,058 | 4,584,789.804 | 4,283,677.478 | 3,661,704.026 | 3,158,466.218 | 2,371,557.593 | 1,527,870.813 | 1,174,047.939 | 1,054,878.376 | 929,894.847 | 824,457.385 | 731,531.443 | 716,535.481 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 325,863 | 95,573 | 70,338 | 82,979 | 171,890 | 344,815 | 262,336 | 75,262.583 | 68,625.239 | 41,932.767 | 40,196.112 | 34,949.586 | 50,852.952 | 55,080.067 | 22,068.786 | 21,763.048 | 17,732.987 | 19,064.489 | 16,298.95 |
Goodwill
| 0 | 32,659 | 32,649 | 33,019 | 30,351 | 18,568 | 12,451 | 9,860.044 | 0 | 0 | 0 | 9,091.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 10,890 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368.411 | 12,368.411 | 12,368.411 | 12,368.411 | 13,355.583 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 10,890 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368 | 12,368.411 | 12,368.411 | 12,368.411 | 12,368.411 | 22,446.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 2,320,296 | 2,012,925 | 2,006,164 | 1,988,004 | 4,871,514 | 1,065,817 | 87,657 | -351,159.377 | -261,631.261 | -37,775.511 | 25,632.99 | 12,896.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 35,186 | 32,659 | 32,649 | 33,019 | 30,351 | 18,568 | 12,451 | 9,860.044 | 3,479.008 | 3,236.196 | 2,893.663 | 3,191.523 | 2,917.251 | 2,829.976 | 3,070.992 | 3,674.671 | 12,110.191 | 14,062.111 | 10,233.112 |
Overige niet-vlottende activa
| 148,451 | 854,548 | 786,380 | 847,310 | 835,034 | 1,295,297 | 1,951,357 | 1,322,031.719 | 1,370,238.462 | 628,358.345 | 614,608.952 | 386,958.675 | 460,317.509 | 438,075.16 | 471,002.335 | 446,076.24 | 430,090.704 | 397,321.783 | 367,498.896 |
Totaal niet-vlottende activa
| 2,840,686 | 3,008,073 | 2,907,899 | 2,963,680 | 5,921,157 | 2,736,865 | 2,326,169 | 1,068,363.381 | 1,193,079.859 | 648,120.208 | 695,700.127 | 460,442.958 | 514,087.711 | 495,985.203 | 496,142.114 | 471,513.959 | 459,933.882 | 430,448.383 | 394,030.957 |
Totaal activa
| 9,681,725 | 9,349,613 | 9,134,537 | 9,719,570 | 12,219,228 | 8,589,827 | 12,378,227 | 5,653,153.185 | 5,476,757.337 | 4,309,824.234 | 3,854,166.345 | 2,832,000.551 | 2,041,958.525 | 1,670,033.142 | 1,551,020.489 | 1,401,408.807 | 1,284,391.266 | 1,161,979.826 | 1,110,566.439 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 41,548 | 62,146 | 123,442 | 84,467 | 114,230 | 272,330 | 161,501 | 29,662 | 70,309.222 | 49,484.509 | 0 | 20.42 | 203,543.25 | 15,726.785 | 16,378.732 | 8,811.177 | 4,772.539 | 2,359.337 | 2,243.144 |
Kortlopende schulden
| -266,790 | -264,993 | -144,992 | 571,358 | -42,602 | 0 | 14,041 | 0 | 30,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 8,250 | 13,960 | 38,018 | 36,933 | 45,285 | 34,692 | 211,204 | 34,204.033 | 41,116.587 | 15,796.891 | 19,584.109 | 22,701.319 | 20,468.451 | 16,470.225 | 20,527.853 | 8,458.853 | 6,412.642 | 7,270.713 | 8,263.753 |
Uitgestelde opbrengsten
| 856,790 | 834,993 | 734,200 | 1,502,272 | 242,602 | 0 | 211,204 | 0 | 1,040,686.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 356,186 | 397,739 | 481,813 | 1,465,340 | 348,668 | 675,468 | 934,187 | 858,286.411 | 999,569.951 | 1,545,427.941 | 1,934,178.659 | 1,484,880.694 | 107,680.962 | 641,227.216 | 1,013,577.451 | 884,480.189 | 747,166.638 | 602,645.983 | 549,606.841 |
Totaal kortlopende verplichtingen
| 1,852,774 | 1,878,838 | 1,966,681 | 2,158,098 | 950,785 | 982,490 | 1,743,341 | 922,152.444 | 1,140,995.76 | 1,530,034.755 | 1,953,762.768 | 1,507,602.433 | 331,692.663 | 673,424.226 | 1,050,484.035 | 901,750.218 | 758,351.818 | 612,276.033 | 560,113.738 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 210,000 | 250,000 | 316,832 | 406,040 | 0 | 0 | 23,662 | 9,722 | 0 | 0 | 0 | 0 | 140,000 | 0 | 0 | 26,458.03 | 65,793.297 | 68,450.212 | 72,011.297 |
Uitgestelde opbrengsten niet-vlottend
| 793,399 | 495,316 | 409,653 | 532,208 | 347,883 | 572,775 | 2,850,016 | 448,563.408 | 658,741.171 | 63,359.982 | 24,084.665 | 51,249.43 | 4,042.706 | 3,542.528 | 2,081.408 | 413.857 | 1,637.732 | 33,689.858 | 34,117.617 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | -1,517 | -893,339 | 0 | -1,013,998.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 34,226 | 30,288 | 34,425 | 44,062 | 385,921 | 713,104 | 40,472 | 30,023.803 | 702,465.809 | 108,329.891 | 81,317.498 | 44,679.54 | 744,775.916 | 429,299.898 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,037,625 | 775,604 | 760,910 | 982,310 | 385,921 | 713,104 | 2,914,150 | 488,309.211 | 702,465.809 | 108,329.891 | 81,317.498 | 95,928.969 | 888,818.621 | 432,842.426 | 2,081.408 | 26,871.888 | 67,431.029 | 102,140.07 | 106,128.914 |
Totaal passiva
| 2,890,399 | 2,654,442 | 2,727,591 | 3,140,408 | 1,336,706 | 1,695,594 | 4,657,491 | 1,410,461.655 | 1,843,461.568 | 1,638,364.646 | 2,035,080.266 | 1,603,531.402 | 1,220,511.284 | 1,106,266.653 | 1,052,565.443 | 928,622.106 | 825,782.847 | 714,416.104 | 666,242.651 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 1,313,721 | 1,002,138 | 974,906 | 5,171,888 | 4,867,154 | 4,093,429 | 3,729,336.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,339,800 | 1,339,800 | 1,339,800 | 1,339,800 | 1,339,800 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 | 348,000 |
Ingehouden winsten
| 1,472,672 | 1,313,721 | 1,002,138 | 974,906 | 5,171,888 | 6,249,281 | 4,092,749 | 3,729,336.57 | 3,189,948.177 | 2,273,901.687 | 1,429,978.378 | 839,561.448 | 433,989.539 | 176,308.788 | 111,001.306 | 85,320.199 | 71,146.758 | 60,085.341 | 56,815.486 |
Overige gereserveerde algehele resultaten
| 2,040,396 | 2,045,286 | 2,052,563 | 2,045,684 | 2,077,479 | 7,530,028 | 7,721,416 | 4,242,691.53 | 17,837.558 | 5,511.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,981,185 | 1,981,185 | 1,981,185 | 1,981,185 | 1,981,185 | 11,915 | 40,778 | 41,457.701 | 39,457.701 | 33,946.52 | 39,457.701 | 40,907.701 | 38,207.701 | 38,407.701 | 39,453.741 | 39,466.501 | 39,461.661 | 39,478.381 | 39,508.301 |
Totaal eigen vermogen van aandeelhouders
| 6,834,053 | 6,652,672 | 6,375,686 | 6,341,575 | 10,570,352 | 6,661,272 | 7,645,864 | 4,172,009.123 | 3,595,243.436 | 2,663,209.388 | 1,819,086.079 | 1,228,469.149 | 821,447.241 | 563,766.489 | 498,455.047 | 472,786.7 | 458,608.419 | 447,563.722 | 444,323.787 |
Totaal eigen vermogen
| 6,791,326 | 6,695,171 | 6,406,946 | 6,579,162 | 10,882,522 | 6,894,233 | 7,720,736 | 4,242,691.53 | 3,633,295.768 | 2,671,459.588 | 1,819,086.079 | 1,228,469.149 | 821,447.241 | 563,766.489 | 498,455.047 | 472,786.7 | 458,608.419 | 447,563.722 | 444,323.787 |
Totaal passiva en aandeelhoudersvermogen
| 9,681,725 | 9,349,613 | 9,134,537 | 9,719,570 | 12,219,228 | 8,589,827 | 12,378,227 | 5,653,153.185 | 5,476,757.337 | 4,309,824.234 | 3,854,166.345 | 2,832,000.551 | 2,041,958.525 | 1,670,033.142 | 1,551,020.489 | 1,401,408.807 | 1,284,391.266 | 1,161,979.826 | 1,110,566.439 |