PT Map Aktif Adiperkasa Tbk
IDX:MAPA.JK
1055 (IDR) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,154,955 | 987,403 | 673,210 | 1,099,244 | 616,577 | 1,042,190 | 1,033,721 | 1,341,637 | 1,297,604 | 1,161,673 | 732,984 | 662,414 | 489,235 | 413,147 | 435,817 | 599,348 | 553,689 | 711,699 | 739,567 | 535,223 | 237,967 | 133,393 | 281,781 | 467,205 | 398,574 | 490,588 | -237,766 | 237,766 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 475,532 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 1,154,955 | 987,403 | 673,210 | 1,099,244 | 616,577 | 1,042,190 | 1,033,721 | 1,341,637 | 1,297,604 | 1,161,673 | 732,984 | 662,414 | 489,235 | 413,147 | 435,817 | 599,348 | 553,689 | 711,699 | 739,567 | 535,223 | 237,967 | 133,393 | 281,781 | 467,205 | 398,574 | 490,588 | 237,766 | 237,766 |
Nettovorderingen
| 509,812 | 568,374 | 636,041 | 609,331 | 455,904 | 395,911 | 332,862 | 446,862 | 274,253 | 256,788 | 282,539 | 285,438 | 194,435 | 238,008 | 264,923 | 255,090 | 227,245 | 162,270 | 127,863 | 196,352 | 142,400 | 264,311 | 185,520 | 174,978 | 160,375 | 186,252 | 0 | 208,990 |
Voorraad
| 5,056,998 | 4,843,714 | 5,064,925 | 4,314,827 | 4,055,811 | 3,495,712 | 3,333,300 | 2,733,298 | 2,460,756 | 2,153,233 | 2,246,039 | 2,278,559 | 2,588,808 | 2,581,697 | 2,480,491 | 2,278,434 | 2,490,146 | 2,140,364 | 2,090,450 | 1,769,857 | 1,940,105 | 1,930,343 | 1,936,613 | 1,626,662 | 1,542,377 | 1,276,433 | 0 | 1,301,254 |
Overige vlottende activa
| 104 | 660,836 | 472,889 | 418,787 | 433,807 | 345,113 | 378,327 | 312,606 | 269,246 | 537,150 | 235,408 | 562,603 | 462,646 | 504,300 | 546,142 | 525,250 | 569,715 | 578,265 | 517,314 | 760,441 | 675,453 | 807,894 | 802,004 | 747,278 | 729,850 | 439,089 | 0 | 608,674 |
Totaal vlottende activa
| 7,198,796 | 7,060,327 | 6,847,065 | 6,442,189 | 5,562,099 | 5,278,926 | 5,078,223 | 4,834,403 | 4,301,859 | 3,852,056 | 3,496,970 | 3,503,576 | 3,540,689 | 3,499,144 | 3,462,450 | 3,403,032 | 3,613,550 | 3,430,328 | 3,347,331 | 3,065,521 | 2,853,525 | 2,871,630 | 3,020,398 | 2,841,145 | 2,670,801 | 2,392,362 | 237,766 | 2,147,694 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4,477,220 | 4,290,625 | 4,065,654 | 3,802,187 | 3,075,943 | 2,592,163 | 2,378,674 | 2,174,676 | 1,656,810 | 1,584,475 | 1,534,303 | 1,450,043 | 1,449,495 | 1,527,315 | 1,557,817 | 1,628,343 | 1,772,778 | 1,740,701 | 1,843,705 | 764,438 | 695,832 | 650,900 | 638,380 | 600,003 | 561,759 | 519,125 | 0 | 459,419 |
Goodwill
| 79,802 | 117,947 | 113,867 | 81,268 | 144,546 | 51,624 | 51,624 | 51,624 | 51,624 | 51,624 | 51,624 | 51,624 | 51,624 | 79,437 | 51,624 | 51,624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 39,778 | 31,382 | 30,296 | 38,035 | 37,016 | 37,635 | 38,409 | 38,934 | 40,675 | 41,778 | 42,290 | 42,924 | 95,224 | 16,510 | 44,978 | 45,577 | 0 | 17,864 | 18,512 | 17,073 | 17,722 | 18,369 | 19,018 | 19,648 | 21,009 | 0 | 0 | 3,742 |
Goodwill en immateriële activa
| 119,580 | 117,947 | 113,867 | 119,303 | 181,562 | 89,259 | 90,033 | 90,558 | 92,299 | 93,402 | 93,914 | 94,548 | 95,224 | 95,947 | 96,602 | 97,201 | 0 | 17,864 | 18,512 | 17,073 | 17,722 | 18,369 | 19,018 | 19,648 | 21,009 | 0 | 0 | 3,742 |
Langetermijnbeleggingen
| 0 | 83,076 | 7,950 | 885 | 5,000 | 0 | 0 | 0 | 0 | 0 | 196,805 | 0 | 0 | 30,397 | 30,397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 44,556 | 44,125 | 45,602 | 41,789 | 50,419 | 52,042 | 52,241 | 49,235 | 59,869 | 56,971 | 53,341 | 53,495 | 46,668 | 48,568 | 49,236 | 45,654 | 74,924 | 48,922 | 17,238 | 16,620 | 20,438 | 24,920 | 24,077 | 23,499 | 32,952 | 0 | 0 | 31,091 |
Overige niet-vlottende activa
| 465,670 | 446,217 | 416,835 | 397,227 | 367,887 | 313,333 | 315,606 | 285,415 | 253,856 | 235,255 | 30,397 | 217,535 | 214,241 | 183,111 | 181,985 | 207,812 | 280,523 | 152,429 | 152,081 | 201,979 | 200,210 | 181,750 | 172,674 | 160,848 | 161,356 | 194,537 | -237,766 | 153,436 |
Totaal niet-vlottende activa
| 5,107,026 | 4,981,990 | 4,649,908 | 4,361,391 | 3,680,811 | 3,046,797 | 2,836,554 | 2,599,884 | 2,062,834 | 1,970,103 | 1,908,760 | 1,815,621 | 1,805,628 | 1,885,338 | 1,916,037 | 1,979,010 | 2,128,225 | 1,959,916 | 2,031,536 | 1,000,110 | 934,202 | 875,939 | 854,149 | 803,998 | 777,076 | 713,662 | -237,766 | 647,688 |
Totaal activa
| 12,305,822 | 12,042,317 | 11,496,973 | 10,803,580 | 9,242,910 | 8,325,723 | 7,914,777 | 7,434,287 | 6,364,693 | 5,822,159 | 5,405,730 | 5,319,197 | 5,346,317 | 5,384,482 | 5,378,487 | 5,382,042 | 5,741,775 | 5,390,244 | 5,378,867 | 4,065,631 | 3,787,727 | 3,747,569 | 3,874,547 | 3,645,143 | 3,447,877 | 3,106,024 | 0 | 2,795,382 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||
Crediteuren
| 1,189,282 | 1,037,081 | 1,027,209 | 906,937 | 771,711 | 750,748 | 716,284 | 668,074 | 569,611 | 433,725 | 387,085 | 518,806 | 543,913 | 510,415 | 545,506 | 477,557 | 651,014 | 400,051 | 455,582 | 404,284 | 371,265 | 500,029 | 407,111 | 301,142 | 352,502 | 255,291 | 0 | 218,308 |
Kortlopende schulden
| 1,683,411 | 1,936,929 | 1,701,709 | 1,502,912 | 964,213 | 666,594 | 658,603 | 666,827 | 515,567 | 531,681 | 479,579 | 454,672 | 818,091 | 758,680 | 837,084 | 881,326 | 889,701 | 953,665 | 815,173 | 0 | 0 | 0 | 476,533 | 468,906 | 0 | 1,357,019 | 0 | 25,000 |
Belastingschulden
| 0 | 5,472 | 45,001 | 47,394 | 99,369 | 64,401 | 129,117 | 114,586 | 89,461 | 88,456 | 128,758 | 146,218 | 60,595 | 68,578 | 34,815 | 42,778 | 44,871 | 31,678 | 23,839 | 40,960 | 22,184 | 49,465 | 22,331 | 53,356 | 22,758 | 0 | 0 | 48,670 |
Uitgestelde opbrengsten
| 36,049 | 25,599 | 28,574 | 16,586 | 1,007,716 | 909,871 | 31,042 | 15,561 | 27,311 | 20,176 | 602,928 | 609,959 | 485,432 | 470,807 | 447,453 | 463,391 | 652,676 | 512,893 | 372,263 | 0 | 0 | 0 | 352,141 | 380,129 | 0 | 0 | 0 | 331,149 |
Overige kortlopende verplichtingen
| 1,175,737 | 1,351,286 | 1,239,126 | 1,237,215 | 3,204 | 1,636 | 835,409 | 795,250 | 603,775 | 566,432 | 842 | 1,165 | 1,349 | 1,525 | 1,742 | 1,932 | 2,415 | 2,208 | 2,448 | 441,657 | 366,440 | 381,207 | 2,139 | 2,137 | 289,684 | 326,264 | 0 | 1,657 |
Totaal kortlopende verplichtingen
| 4,084,479 | 4,350,895 | 3,996,618 | 3,663,650 | 2,746,844 | 2,328,849 | 2,241,338 | 2,145,712 | 1,716,264 | 1,552,014 | 1,470,434 | 1,584,602 | 1,848,785 | 1,741,427 | 1,831,785 | 1,824,206 | 2,195,806 | 1,868,817 | 1,645,466 | 845,941 | 737,705 | 881,236 | 1,237,924 | 1,152,314 | 642,186 | 1,938,574 | 0 | 576,114 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||
Langetermijnschulden
| 3,744 | 4,291 | 3,991 | 4,752 | 792,573 | 697,741 | 650,270 | 611,835 | 411,580 | 380,803 | 348,388 | 317,770 | 301,928 | 321,990 | 313,917 | 348,998 | 438,632 | 401,452 | 464,131 | 1,799 | 2,026 | 1,286 | 1,807 | 0 | 474,989 | 0 | 0 | 1,095,396 |
Uitgestelde opbrengsten niet-vlottend
| 1,057,417 | 1,026,103 | 1,018,194 | 966,109 | 203,519 | 197,074 | 0 | 0 | 0 | 0 | 0 | 185,543 | 228,813 | 227,557 | 225,966 | 217,596 | 234,707 | 210,949 | 203,079 | 195,797 | 166,680 | 161,563 | 154,991 | 0 | 141,628 | 0 | 0 | 137,974 |
Uitgestelde belastingverplichtingen niet-vlottend
| 62,600 | 47,935 | 45,188 | 34,424 | 1,052 | 788 | 803 | 1,483 | 409 | 381 | 359 | 323 | 277 | 659 | 697 | 907 | 305 | 857 | 2,366 | 3,251 | 2,530 | 2,309 | 2,087 | 1,719 | 1,620 | 0 | 0 | 1,416 |
Overige niet-vlottende verplichtingen
| 293,391 | 280,556 | 269,830 | 257,290 | 5,148 | 3,070 | 191,128 | 189,783 | 196,143 | 192,656 | 186,992 | 44 | 248 | 511 | 842 | 1,208 | 1,826 | 1,759 | 2,078 | 1,799 | 2,026 | 1,286 | 1,807 | 155,804 | 2,499 | 0 | 0 | 2,878 |
Totaal niet-vlottende verplichtingen
| 1,417,152 | 1,358,885 | 1,337,203 | 1,262,575 | 1,002,292 | 898,673 | 842,201 | 803,101 | 608,132 | 573,840 | 535,739 | 503,680 | 531,266 | 550,717 | 541,422 | 568,709 | 675,470 | 615,017 | 671,654 | 202,646 | 173,262 | 166,444 | 160,692 | 157,523 | 620,736 | 0 | 0 | 1,237,664 |
Totaal passiva
| 5,501,631 | 5,709,780 | 5,333,821 | 4,926,225 | 3,749,136 | 3,227,522 | 3,083,539 | 2,948,813 | 2,324,396 | 2,125,854 | 2,006,173 | 2,088,282 | 2,380,051 | 2,292,144 | 2,373,207 | 2,392,915 | 2,871,276 | 2,483,834 | 2,317,120 | 1,048,587 | 910,967 | 1,047,680 | 1,398,616 | 1,309,837 | 1,262,922 | 1,938,574 | 0 | 1,813,778 |
Eigen vermogen: | ||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 11,267 | 34,592 | 0 | 0 | 0 | 0 | 0 | 0 | 4,362 | 0 | 0 | 0 | 0 | 3,195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98,384 |
Gewone aandelen
| 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 285,040 | 238,000 | 0 | 238,000 |
Ingehouden winsten
| 5,507,593 | 4,992,880 | 4,834,902 | 4,553,493 | 4,216,406 | 3,841,064 | 3,570,310 | 3,296,331 | 2,912,154 | 2,580,002 | 2,275,427 | 2,106,657 | 1,850,661 | 1,953,507 | 1,854,338 | 1,849,269 | 1,737,127 | 1,768,197 | 1,915,399 | 1,883,572 | 1,732,632 | 1,556,297 | 1,331,615 | 1,190,395 | 1,040,688 | 874,356 | 0 | 836,984 |
Overige gereserveerde algehele resultaten
| 16,848 | 60,887 | 44,934 | 34,468 | -11,267 | -34,592 | 21,554 | 63,430 | 11,728 | 1,296 | 11,581 | 13,685 | -4,362 | 13,328 | 17,869 | 10,828 | 7,783 | -3,195 | 11,907 | 38,245 | 11,051 | 10,382 | 10,990 | 11,547 | 10,824 | -87,580 | 981,600 | -98,384 |
Overige totale aandeelhoudersvermogen
| 825,655 | 825,655 | 825,655 | 825,655 | 814,388 | 791,063 | 825,655 | 825,655 | 825,655 | 825,655 | 825,655 | 825,655 | 821,293 | 825,655 | 825,655 | 830,655 | 830,655 | 842,717 | 845,912 | 807,680 | 845,912 | 845,912 | 845,912 | 845,912 | 845,912 | 0 | 4 | -93,384 |
Totaal eigen vermogen van aandeelhouders
| 6,635,136 | 6,164,462 | 5,990,531 | 5,698,656 | 5,315,834 | 4,917,167 | 4,702,559 | 4,470,456 | 4,034,577 | 3,691,993 | 3,397,703 | 3,231,037 | 2,956,994 | 3,077,530 | 2,982,902 | 2,975,792 | 2,860,605 | 2,895,954 | 3,058,258 | 3,014,537 | 2,874,635 | 2,697,631 | 2,473,557 | 2,332,894 | 2,182,464 | 1,024,776 | 981,604 | 981,600 |
Totaal eigen vermogen
| 6,804,191 | 6,332,537 | 6,163,152 | 5,877,355 | 5,493,774 | 5,098,201 | 4,831,238 | 4,485,474 | 4,040,297 | 3,696,305 | 3,399,557 | 3,230,915 | 2,966,266 | 3,092,338 | 3,005,280 | 2,989,127 | 2,870,499 | 2,906,410 | 3,061,747 | 3,017,044 | 2,876,760 | 2,699,889 | 2,475,931 | 2,335,306 | 2,184,955 | 1,027,179 | 981,604 | 981,604 |
Totaal passiva en aandeelhoudersvermogen
| 12,305,822 | 12,042,317 | 11,496,973 | 10,803,580 | 9,242,910 | 8,325,723 | 7,914,777 | 7,434,287 | 6,364,693 | 5,822,159 | 5,405,730 | 5,319,197 | 5,346,317 | 5,384,482 | 5,378,487 | 5,382,042 | 5,741,775 | 5,390,244 | 5,378,867 | 4,065,631 | 3,787,727 | 3,747,569 | 3,874,547 | 3,645,143 | 3,447,877 | 2,965,753 | 981,604 | 2,795,382 |