PT Lippo Karawaci Tbk
IDX:LPKR.JK
116 (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
| 2,649,845 | 2,625,920 | 4,888,494 | 2,993,464 | 4,685,129 | 1,818,430 | 2,538,160 | 3,249,702 | 1,839,366.003 | 3,529,169.476 | 1,855,051.781 | 3,337,357.408 | 2,174,560.697 | 3,660,087.191 | 1,533,259.922 | 1,699,917.348 | 2,028,987.177 | 1,349,407.328 | 287,627.843 |
Kortetermijnbeleggingen
| 335,916 | 218,794 | 245,948 | 334,774 | 346,251 | 2,932,555 | 7,163,537 | 6,377,372 | 5,928,854.498 | 5,502,958.263 | 5,109,971.816 | 4,158,569.473 | 2,435,250.852 | 534,223.727 | 498,496.368 | 371,419.8 | 384,331.626 | 356,004.603 | 128,586.917 |
Liquide middelen en kortetermijnbeleggingen
| 2,985,761 | 2,844,714 | 5,134,442 | 3,328,238 | 5,031,380 | 4,750,985 | 9,701,697 | 9,627,074 | 7,768,220.502 | 9,032,127.739 | 6,965,023.597 | 7,495,926.881 | 4,609,811.549 | 4,194,310.918 | 2,031,756.29 | 2,071,337.148 | 2,413,318.803 | 1,705,411.931 | 416,214.759 |
Nettovorderingen
| 1,934,065 | 1,741,571 | 1,633,466 | 1,982,158 | 2,151,980 | 2,401,538 | 2,630,216 | 1,822,596 | 1,434,348 | 951,103.63 | 771,671.66 | 0 | 0 | -392,598.772 | 721,658 | 1,352,505 | -2,669.799 | 686,271 | 549,161 |
Voorraad
| 24,067,186 | 23,386,561 | 23,409,584 | 26,607,446 | 27,501,173 | 26,968,477 | 29,232,296 | 23,370,271 | 20,458,990.317 | 16,553,035.544 | 13,894,009.358 | 10,504,909.573 | 7,892,170.592 | 7,068,539.008 | 5,893,283.214 | 5,330,086.982 | 4,339,285.439 | 3,673,731.892 | 2,895,977.739 |
Overige vlottende activa
| 1,021,888 | 1,171,255 | 1,197,410 | 1,260,227 | 2,512,717 | 3,582,899 | 1,786,283 | 2,633,468 | 3,926,161 | 3,426,095.701 | 2,382,423.048 | 1,478,614.387 | 305,216.675 | 917,325.002 | 1,145,175.025 | 1,769,765.898 | 1,023,114.723 | 871,255.315 | 595,676.905 |
Totaal vlottende activa
| 29,816,689 | 29,144,101 | 31,374,902 | 33,078,230 | 37,197,250 | 37,181,317 | 44,921,927 | 37,453,409 | 33,576,937.023 | 29,962,691.723 | 24,013,127.663 | 19,479,450.842 | 14,557,103.994 | 13,021,095.3 | 9,070,214.529 | 9,105,490.029 | 7,773,049.166 | 6,250,399.139 | 3,907,869.403 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 12,914,098 | 12,271,795 | 11,968,004 | 8,787,101 | 5,369,030 | 5,397,911 | 3,854,458 | 2,902,208 | 2,731,532.524 | 3,208,762.51 | 2,810,892.282 | 2,222,377.301 | 1,556,124.819 | 1,206,374.544 | 1,245,661.351 | 1,268,960.682 | 1,403,003.373 | 972,555.639 | 1,182,560.494 |
Goodwill
| 550,240 | 550,240 | 550,240 | 550,240 | 666,593 | 583,979 | 583,979 | 494,063 | 494,063.156 | 488,354.444 | 315,991.606 | 199,179.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 95,806 | 127,747 | 130,893 | 117,468 | 94,073 | 123,645 | 98,715 | 77,567 | 40,867.326 | 34,223.294 | 15,849.367 | 15,458.309 | 0 | 104,623.557 | 133,888.177 | 163,432.474 | 140,049.012 | 117,682.786 | 112,264.354 |
Goodwill en immateriële activa
| 646,046 | 677,987 | 681,133 | 667,708 | 760,666 | 707,624 | 682,694 | 571,630 | 534,930.482 | 522,577.739 | 331,840.973 | 214,637.574 | 210,276.496 | 104,623.557 | 133,888.177 | 163,432.474 | 140,049.012 | 117,682.786 | 112,264.354 |
Langetermijnbeleggingen
| 6,031,813 | 1,248,432 | 2,223,554 | 1,988,159 | 4,424,323 | -1,081,106 | -6,219,055 | -5,705,951 | -5,475,254.742 | -5,321,345.478 | -4,921,211.296 | -4,014,456.811 | 0 | 0 | 433,905.156 | 29,362.344 | 14,919.968 | 16,831.55 | 19,276.776 |
Belastingvorderingen
| 88,220 | 97,503 | 91,783 | 140,185 | 107,271 | 66,774 | 56,297 | 41,129 | 46,950.367 | 52,255.688 | 50,363.528 | 76,454.613 | 0 | 0 | 61,129.612 | 69,017.507 | 97,073.402 | 112,241.619 | 40,650.824 |
Overige niet-vlottende activa
| 73,958 | 6,431,079 | 5,741,560 | 7,204,097 | 7,221,045 | 7,533,890 | 13,475,795 | 10,341,258 | 9,911,462.523 | 9,336,278.512 | 9,015,349.28 | 6,890,832.215 | 1,935,666.106 | 1,823,291.519 | 1,182,845.187 | 1,151,514.175 | 1,105,276.828 | 1,016,143.075 | 969,612.642 |
Totaal niet-vlottende activa
| 19,754,135 | 20,726,796 | 20,706,034 | 18,787,250 | 17,882,335 | 12,625,093 | 11,850,189 | 8,150,274 | 7,749,621.155 | 7,798,528.971 | 7,287,234.767 | 5,389,844.891 | 3,702,067.421 | 3,134,289.62 | 3,057,429.482 | 2,682,287.182 | 2,760,322.582 | 2,235,454.669 | 2,324,365.091 |
Totaal activa
| 49,570,824 | 49,870,897 | 52,080,936 | 51,865,480 | 55,079,585 | 49,806,410 | 56,772,116 | 45,603,683 | 41,326,558.178 | 37,761,220.694 | 31,300,362.43 | 24,869,295.733 | 18,259,171.415 | 16,155,384.92 | 12,127,644.011 | 11,787,777.211 | 10,533,371.748 | 8,485,853.807 | 6,232,234.493 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 606,056 | 773,679 | 937,867 | 939,437 | 968,315 | 1,170,048 | 1,112,069 | 818,572 | 782,917 | 404,174.297 | 397,748.178 | 575,701.267 | 416,870.565 | 275,531.113 | 433,880.067 | 3,775,001.225 | 3,295,254.43 | 2,661,379.26 | 1,200,685.661 |
Kortlopende schulden
| 3,361,987 | 2,646,327 | 2,045,247 | 2,494,143 | 829,254 | 1,614,398 | 1,928,725 | 1,408,266 | 546,834.517 | -2,277,343.744 | 16,719.341 | 16,071.687 | 0 | 7.721 | 3.86 | 200.871 | 633.59 | 1,270.857 | 446.994 |
Belastingschulden
| 178,878 | 282,745 | 390,477 | 250,346 | 284,554 | 345,560 | 607,698 | 314,552 | 243,353.119 | 664,216.281 | 268,563.613 | 214,312.054 | 166,090.643 | 202,293.996 | 148,238.888 | 180,305.521 | 291,796.888 | 452,935.71 | 307,601.249 |
Uitgestelde opbrengsten
| 2,625,691 | 2,817,646 | 3,243,154 | 3,751,188 | 4,692,392 | 345,560 | 5,479,171 | 4,500,907 | 2,930,765.449 | 5,016,994.981 | 4,307,492.945 | 2,802,707.154 | 0 | 3,306,584.371 | 148,238.888 | 180,305.521 | 291,796.888 | 452,935.71 | 307,601.249 |
Overige kortlopende verplichtingen
| 3,151,369 | 2,805,563 | 2,989,222 | 3,138,744 | 2,899,891 | 2,278,221 | 5,096,694 | 1,661,538 | 1,344,126.007 | 1,541,071.392 | 850,144.503 | 657,972.164 | 4,514,093.618 | 3,967,453.854 | 5,536,500.558 | 2,084,124.348 | 1,549,919.999 | 1,250,398.323 | 1,614,273.687 |
Totaal kortlopende verplichtingen
| 9,923,981 | 9,325,960 | 9,605,967 | 10,573,858 | 6,881,251 | 8,204,921 | 8,745,186 | 6,866,309 | 4,856,883.554 | 5,725,392.423 | 4,841,563.712 | 3,479,207.471 | 5,097,054.826 | 7,152,933.501 | 6,118,623.373 | 6,039,631.965 | 5,137,604.907 | 4,365,984.151 | 3,123,007.591 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 16,908,292 | 18,544,517 | 17,822,006 | 15,426,455 | 11,422,214 | 13,256,925 | 11,913,671 | 12,254,407 | 11,354,808.645 | 9,773,853.976 | 7,790,800.548 | 5,998,282.751 | 3,753,098.394 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2,496,248 | 2,491,478 | 1,768,568 | 1,871,721 | 1,193,212 | 1,255,125 | 4,670,886 | 2,949,043 | 4,707,650.6 | 3,113,681.486 | 2,961,486.655 | 2,805,761.021 | 0 | 695,637.18 | 584,196.843 | 714,232.037 | 683,630.692 | 712,866.65 | 1,747.565 |
Uitgestelde belastingverplichtingen niet-vlottend
| 70,537 | 70,833 | 59,558 | 64,279 | 69,792 | 63,050 | 50,731 | 32,585 | 39,593.676 | 28,147.869 | 11,983.104 | 6,653.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 565,335 | 565,684 | 704,955 | 663,544 | 638,818 | 629,158 | 515,353 | 414,075 | 6,158,507.745 | 2,984,832.993 | 2,488,122.97 | 2,393,017.477 | 0 | 127,396.917 | 135,892.2 | 173,946.881 | 177,722.337 | 129,402.962 | 123,802.813 |
Totaal niet-vlottende verplichtingen
| 20,040,412 | 21,405,046 | 19,988,960 | 17,717,967 | 13,821,995 | 16,131,471 | 18,166,636 | 16,662,235 | 17,552,910.066 | 14,389,379.227 | 12,281,225.413 | 9,919,981.871 | 3,753,098.394 | 823,034.098 | 720,089.043 | 888,178.918 | 861,353.029 | 842,269.612 | 125,550.378 |
Totaal passiva
| 29,964,393 | 30,731,006 | 29,594,927 | 28,291,825 | 20,703,246 | 24,336,392 | 26,911,822 | 23,528,544 | 22,409,793.62 | 20,114,771.65 | 17,122,789.125 | 13,399,189.343 | 8,850,153.22 | 7,975,967.599 | 6,838,712.416 | 6,927,810.882 | 5,998,957.936 | 5,208,253.763 | 3,248,557.969 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 7,089,802 | 2,307,769 | 2,307,769 | 2,307,769 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,307,768.962 | 2,162,768.962 | 1,730,215.17 | 1,730,215.17 | 1,730,215.17 | 1,467,754.268 | 1,466,424.785 |
Ingehouden winsten
| -10,911,544 | -10,961,724 | -8,271,890 | -6,617,294 | 3,004,896 | 9,127,208 | 8,491,948 | 7,945,093 | 7,101,438.272 | 6,975,737.954 | 4,748,452.644 | 3,790,222.421 | 2,907,500.487 | 2,254,001.459 | 1,778,485.87 | 1,390,432.374 | 1,019,560.041 | 698,506.95 | 432,319.29 |
Overige gereserveerde algehele resultaten
| 7,692,946 | 7,750,749 | 8,534,755 | 8,620,749 | 8,366,903 | 6,544,087 | 8,176,143 | 4,465,276 | 3,138,309.135 | 2,494,576.39 | 1,917,564.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 11,443,399 | 11,443,732 | 11,399,312 | 10,384,222 | 10,313,416 | 3,864,246 | 3,864,246 | 3,864,246 | 3,846,624.876 | 3,827,089.161 | 3,846,624.508 | 4,558,125.354 | 3,996,417.163 | 3,244,737.189 | 1,378,540.46 | 1,379,846.728 | 1,456,284.705 | 796,227.339 | 793,890.338 |
Totaal eigen vermogen van aandeelhouders
| 15,314,603 | 15,322,559 | 18,751,979 | 19,477,479 | 28,775,017 | 18,750,972 | 22,829,106 | 18,572,384 | 16,394,140.876 | 15,605,172.467 | 12,800,875.065 | 10,656,116.737 | 8,833,697.2 | 7,709,908.347 | 4,887,241.499 | 4,500,494.272 | 4,206,059.915 | 2,962,488.557 | 2,692,634.413 |
Totaal eigen vermogen
| 19,606,431 | 19,139,891 | 22,486,009 | 23,573,655 | 34,376,339 | 25,470,018 | 29,860,294 | 22,075,139 | 18,916,764.558 | 17,646,449.043 | 14,177,573.305 | 11,470,106.39 | 9,409,018.194 | 8,179,417.321 | 5,288,931.595 | 4,859,966.328 | 4,534,413.812 | 3,277,600.045 | 2,983,676.525 |
Totaal passiva en aandeelhoudersvermogen
| 49,570,824 | 49,870,897 | 52,080,936 | 51,865,480 | 55,079,585 | 49,806,410 | 56,772,116 | 45,603,683 | 41,326,558.178 | 37,761,220.694 | 31,300,362.43 | 24,869,295.733 | 18,259,171.415 | 16,155,384.92 | 12,127,644.011 | 11,787,777.211 | 10,533,371.748 | 8,485,853.807 | 6,232,234.493 |