PT Merck Tbk
IDX:MERK.JK
3710 (IDR) • At close October 31, 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
| 201,436.825 | 170,428.304 | 196,342.989 | 134,725.309 | 161,465.802 | 403,188.662 | 59,465.257 | 114,436.004 | 140,831.57 | 257,411.689 | 184,226.649 | 143,551.868 | 253,731.456 | 107,898.659 | 79,336.284 | 134,140.181 | 95,253.82 | 79,189.092 | 24,138.328 |
Kortetermijnbeleggingen
| 19,310.028 | 79,614.74 | 54,398.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 220,746.853 | 170,428.304 | 196,342.989 | 134,725.309 | 161,465.802 | 403,188.662 | 59,465.257 | 114,436.004 | 140,831.57 | 257,411.689 | 184,226.649 | 143,551.868 | 253,731.456 | 107,898.659 | 79,336.284 | 134,140.181 | 95,253.82 | 79,189.092 | 24,138.328 |
Nettovorderingen
| 108,667.847 | 159,390.026 | 228,424.819 | 205,681.765 | 277,246.069 | 157,584 | 211,149 | 161,952.387 | 181,150.764 | 153,440.669 | 153,971.491 | 81,526.831 | 111,984.644 | 90,826.458 | 177,470.844 | 89,932.263 | 87,480.964 | 75,052.678 | 63,260.278 |
Voorraad
| 377,197.13 | 369,095.939 | 270,959.821 | 317,336.033 | 235,663.073 | 270,515.224 | 289,064.085 | 231,211.654 | 161,124.628 | 183,724.387 | 249,318.913 | 237,577.457 | 123,558.509 | 125,252.467 | 79,842.596 | 70,421.53 | 76,527.346 | 63,320.084 | 63,218.226 |
Overige vlottende activa
| 11,581.696 | 17,058.304 | 17,996.727 | 20,661.653 | 635.755 | 299,605.773 | 1,808.719 | 1,015.332 | 573.009 | 761.974 | 720.537 | 1,226.934 | 2,451.217 | 3,458.859 | 6,498.691 | 4,174.08 | 4,244.81 | 1,457.857 | 1,910.202 |
Totaal vlottende activa
| 718,193.526 | 795,587.313 | 768,122.706 | 678,404.76 | 675,010.699 | 973,309.659 | 569,889.512 | 508,615.377 | 483,679.971 | 595,338.719 | 588,237.59 | 463,883.09 | 491,725.826 | 327,436.443 | 343,148.415 | 298,668.054 | 263,506.94 | 219,019.711 | 152,527.034 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 216,880.128 | 221,581.936 | 234,197.2 | 221,539.838 | 191,761.317 | 187,884.027 | 183,717.476 | 143,793.017 | 127,472.718 | 81,444.923 | 67,448.089 | 64,498.853 | 61,536.084 | 67,053.016 | 66,911.129 | 54,794.578 | 46,860.218 | 46,284.493 | 47,022.425 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,142.391 | 888.759 | 1,121.437 | 1,352.102 | 1,502.261 | 1,230.137 | 979.673 | 226.512 | 1,072.328 | 2,928.922 | 4,788.987 | 6,404.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 1,142.391 | 888.759 | 1,121.437 | 1,352.102 | 1,502.261 | 1,230.137 | 979.673 | 226.512 | 1,072.328 | 2,928.922 | 4,788.987 | 6,404.08 | 7,890.576 | 9,440.635 | 4,334.02 | 479.05 | 646.242 | 223.637 | 407.535 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69,115.796 | 13,776.093 | 26,598.943 | 0 | 0 | 10,121.942 | 20,137.227 | 11,385.08 | 11,385.08 | 1,806.977 | 2,020.336 | 3,752.278 |
Belastingvorderingen
| 19,677.592 | 18,149.227 | 21,985.402 | 17,605.913 | 20,745.35 | 30,075.124 | 22,309.617 | 20,311.305 | 13,877.076 | 8,468.082 | 15,507.48 | 11,824.432 | 10,759.25 | 8,718.878 | 6,914.545 | 4,364.351 | 4,954.595 | 2,449.625 | 1,509.165 |
Overige niet-vlottende activa
| 1,920.473 | 1,440.005 | 840.121 | 10,998.433 | 12,041.359 | 70,614.742 | 70,110.266 | 1,872.887 | 1,768.632 | 1,819.937 | 20,964.172 | 22,820.496 | 2,354.9 | 1,982.294 | 1,277.446 | 5,373.379 | 13,287.253 | 12,701.107 | 12,815.697 |
Totaal niet-vlottende activa
| 239,620.584 | 242,059.927 | 258,144.16 | 251,496.286 | 226,050.287 | 289,804.03 | 277,117.032 | 235,319.517 | 157,966.847 | 121,260.807 | 108,708.728 | 105,547.861 | 92,662.752 | 107,332.05 | 90,822.22 | 76,396.438 | 67,555.285 | 63,679.198 | 65,507.1 |
Totaal activa
| 957,814.11 | 1,037,647.24 | 1,026,266.866 | 929,901.046 | 901,060.986 | 1,263,113.689 | 847,006.544 | 743,934.894 | 641,646.818 | 716,599.526 | 696,946.318 | 569,430.951 | 584,388.578 | 434,768.493 | 433,970.635 | 375,064.492 | 331,062.225 | 282,698.909 | 218,034.134 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 21,251.488 | 90,112.211 | 83,878.618 | 54,065.82 | 74,149.907 | 41,699.183 | 90,146.923 | 54,481.568 | 69,098.984 | 64,086.809 | 73,930.946 | 62,401.118 | 0 | 0 | 7,965.451 | 8,195.558 | 5,522.626 | 5,329.075 | 4,239.024 |
Kortlopende schulden
| 6,936.89 | 6,452.768 | 7,163.108 | 7,049.999 | 1,240.887 | 2,865.901 | 3,281.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 18,472.896 | 48,063.423 | 67,433.971 | 47,670.157 | 25,693.07 | 478,290.739 | 7,765.361 | 3,331.755 | 8,323.927 | 8,253.546 | 12,327.198 | 6,987.384 | 13,926.198 | 5,417.125 | 14,253.573 | 7,438.773 | 15,372.924 | 18,359.378 | 6,404.151 |
Uitgestelde opbrengsten
| 23,808.131 | 0 | 98,515.374 | 76,591.022 | 60,426.11 | 478,290.739 | 34,972.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 73,034.875 | 142,509.45 | 93,374.252 | 128,641.296 | 133,268.261 | 186,581.334 | 56,570.511 | 66,140.561 | 63,336.911 | 65,733.336 | 73,887.307 | 57,426.82 | 65,430.555 | 52,578.914 | 60,143.36 | 30,224.933 | 37,162.11 | 35,080.914 | 28,060.55 |
Totaal kortlopende verplichtingen
| 125,031.384 | 239,074.429 | 282,931.352 | 266,348.137 | 269,085.165 | 709,437.157 | 184,971.088 | 120,622.129 | 132,435.895 | 129,820.145 | 147,818.253 | 119,827.938 | 65,430.555 | 52,578.914 | 68,108.811 | 38,420.491 | 42,684.736 | 40,409.989 | 32,299.574 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 11,195.82 | 9,730.396 | 13,119.377 | 14,970.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 25,708.113 | 31,600.766 | 46,172.349 | 35,899.33 | 37,964.163 | 35,396.131 | 46,598.015 | 40,640.296 | 35,667.641 | 33,088.525 | 36,909.443 | 32,861.148 | 24,776.313 | 19,172.916 | 11,677.839 | 9,320.194 | 8,144.943 | 6,709.962 | 5,357.799 |
Totaal niet-vlottende verplichtingen
| 36,903.933 | 41,331.162 | 59,291.726 | 50,869.884 | 37,964.163 | 35,396.131 | 46,598.015 | 40,640.296 | 35,667.641 | 33,088.525 | 36,909.443 | 32,861.148 | 24,776.313 | 19,172.916 | 11,677.839 | 9,320.194 | 8,144.943 | 6,709.962 | 5,357.799 |
Totaal passiva
| 161,935.317 | 280,405.591 | 342,223.078 | 317,218.021 | 307,049.328 | 744,833.288 | 231,569.103 | 161,262.425 | 168,103.536 | 162,908.67 | 184,727.696 | 152,689.086 | 90,206.868 | 71,751.83 | 79,786.65 | 47,740.685 | 50,829.679 | 47,119.951 | 37,657.373 |
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
| 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 | 22,400 |
Ingehouden winsten
| 755,917.276 | 717,280.132 | 644,082.271 | 572,721.508 | 554,050.141 | 478,318.884 | 575,475.924 | 542,710.952 | 433,581.765 | 513,729.339 | 472,257.105 | 376,780.348 | 449,740.193 | 318,575.146 | 314,222.468 | 0 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 4,480 | 4,480 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 17,561.517 | 17,561.517 | 13,081.517 | 13,081.517 | 17,561.517 | 17,561.517 | 17,561.517 | 17,561.517 | 17,561.517 | 17,561.517 | 17,561.517 | 17,561.517 | 22,041.517 | 22,041.517 | 17,561.517 | 304,923.807 | 257,823.737 | 213,139.209 | 157,961.507 |
Totaal eigen vermogen van aandeelhouders
| 795,878.793 | 757,241.649 | 684,043.788 | 612,683.025 | 594,011.658 | 518,280.401 | 615,437.441 | 582,672.469 | 473,543.282 | 553,690.856 | 512,218.622 | 416,741.865 | 494,181.71 | 363,016.663 | 354,183.985 | 327,323.807 | 280,223.737 | 235,539.209 | 180,361.507 |
Totaal eigen vermogen
| 795,878.793 | 757,241.649 | 684,043.788 | 612,683.025 | 594,011.658 | 518,280.401 | 615,437.441 | 582,672.469 | 473,543.282 | 553,690.856 | 512,218.622 | 416,741.865 | 494,181.71 | 363,016.663 | 354,183.985 | 327,323.807 | 280,232.546 | 235,578.958 | 180,376.761 |
Totaal passiva en aandeelhoudersvermogen
| 957,814.11 | 1,037,647.24 | 1,026,266.866 | 929,901.046 | 901,060.986 | 1,263,113.689 | 847,006.544 | 743,934.894 | 641,646.818 | 716,599.526 | 696,946.318 | 569,430.951 | 584,388.578 | 434,768.493 | 433,970.635 | 375,064.492 | 331,062.225 | 282,698.909 | 218,034.134 |