PT Nusantara Infrastructure Tbk

IDX:META.JK

238 (IDR) • At close July 23, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 217,829.16263,044.998186,325.101277,088.04454,115.247523,370.408616,074.306665,007.444725,331.411986,018.534307,787.01330,068.325396,772.404366,324.551452,344.241513,467.436548,538.948590,392.899587,000.738607,256.799629,376.214663,793.521193,969.099583,571.608574,325.919637,198.284471,118.096527,315.126525,521.085624,321.538652,825.815780,190.858631,538.779637,430.397580,044.496557,633.238603,411.052640,543.439632,354.28968,630.29816,601.389512,543.267616,818.096692,942.86725,628.465322,810.253
Kortetermijnbeleggingen 5,000034,015.06928,072.67726,638.30729,916.86831,965.96833,810.15935,039.61934,015.06932,375.78834,834.70936,064.16943,850.75142,908.3634,507.04729,999.02659,833.73563,839.02664,751.57640,572.1956,555.17444,670.39143,850.75153,686.43458,604.275212,725.08215,081.484217,483.465150,022.604162,939.848160,658.348160,744.022155,433.351158,113.067160,075.604160,523.725158,831.58962,264.0962,166.9560,143.57758,750.44212,16112,847.12513,988.7515,005.5
Liquide middelen en kortetermijnbeleggingen 222,829.16263,044.998220,340.17305,160.717480,753.554553,287.275648,040.274698,817.602760,371.0291,020,033.603340,162.798364,903.034432,836.574410,175.303495,252.6547,974.483578,537.975650,226.634650,839.764672,008.376669,948.405720,348.695238,639.49627,422.359628,012.353695,802.558683,843.176742,396.61743,004.55774,344.142815,765.664940,849.207792,282.802792,863.748738,157.563717,708.842763,934.776799,375.028694,618.371,030,797.24876,744.966571,293.709628,979.096705,789.985739,617.215337,815.753
Nettovorderingen 135,258.591154,302.136289,763.768228,442.151258,866.362378,690.093170,884.84926,29726,63925,53025,02429,56400000000327,639.5840329,268.05900000653,954.36577,407.892000000000196,628.866538,907.3500010,634.3020
Voorraad 10,935.13311,121.82811,042.91710,688.30112,641.10312,892.92710,672.16110,093.37210,203.7489,516.2038,445.886,846.4966,6968,372.8115,639.7086,108.9666,274.722,531.1584,453.8221,518.2731,781.6122,486.1391,272.803023,942.51719,972.7614,936.26912,334.75516,437.96213,078.65129,839.18324,810.5816,712.77111,529.5688,784.51412,889.33810,616.3544,717.6178,835.6757,059.0984,750.4570009,5000
Overige vlottende activa 14,730.6114,155.4528,287.6818,629.0851,868.91,868.9527,446.894316,051.693290,613.092235,392.0981,019,506.234251,086.386254,872.266225,252.985260,925.168244,138.889291,181.478160,904.521301,479.065279,283.2280333,928.716-0308,171.574476,189.995546,612.977688,091.159693,867.966-046,555.018820,325.986827,757.194842,612.781603,264.339543,889.017542,588.367503,232.974478,574.168639,125.577162,749.068-018,516.236148,085.278141,922.26991,028.46810,497.707
Totaal vlottende activa 383,753.494442,624.414529,434.537552,920.254754,129.92946,739.1951,186,159.3291,024,962.6681,061,187.8691,264,941.9051,368,114.912622,835.916694,404.84643,801.099761,817.477798,222.338875,994.172813,662.313956,772.651952,809.877999,369.6011,056,763.55569,180.352935,593.9341,128,144.8651,262,388.2961,386,870.6031,448,599.3311,413,396.8721,411,385.7021,665,930.8331,793,416.9811,651,608.3541,407,657.6551,290,831.0931,273,186.5471,277,784.1041,282,666.8121,342,579.6211,397,234.2721,420,402.773896,246.626789,964.34862,772.863850,779.984459,858.622
Niet-vlottende activa:
Materiële vaste activa, netto 174,169.026150,163.423183,691.928235,472.366278,582.57324,326.003438,118.1196,455.623424,480.696221,216.935199,230.122198,048.465232,623.438238,117.354679,392.049675,011.024655,581.885741,663.879751,417.669734,963.115703,344.276657,371.951773,513.515564,789.9181,697,329.8991,706,546.856219,950.664217,484.225234,733.465216,427.415171,572.714152,380.445130,584.646176,500.479292,456.362256,821.837179,550.396136,739.71128,371.027115,338.95847,447.77435,769.06128,472.40652,357.9818,552.59917,903.604
Goodwill 52,361.30752,361.30752,361.30752,361.30752,361.30752,361.30752,361.30752,361.30752,361.30752,361.30752,361.30758,995.37158,995.37158,995.37158,995.37158,995.37158,995.37158,995.37158,995.37158,995.37158,995.37158,995.37141,428.80114,261.651295,260.41600000000000000105,408.6518,147.4748,147.4742,013.1042,013.10400
Immateriële activa 157,512.913158,012.5384,686,406.1334,361,742.8554,177,588.4774,002,593.0243,378,373.5673,405,789.7483,433,307.8473,458,117.4843,490,697.6513,510,242.9153,466,196.3073,343,417.5313,222,311.0363,001,883.9272,826,578.5072,290,478.0371,971,669.3951,388,230.6891,425,241.0781,384,434.7461,420,998.0491,384,139.9331,380,424.9871,628,055.2651,626,917.1111,628,602.5541,623,760.9241,625,813.4471,627,106.7051,485,878.1751,432,743.421,380,935.2311,304,878.5941,276,373.1781,231,547.9391,244,972.9751,255,991.6651,164,805.811,178,920.5761,193,308.2031,221,575.6061,183,967.0831,185,631.3411,189,636.82
Goodwill en immateriële activa 209,874.22210,373.8454,738,767.444,414,104.1624,229,949.7844,054,954.3313,430,734.8743,458,151.0553,485,669.1533,510,478.793,543,058.9573,569,238.2863,525,191.6783,402,412.9023,281,306.4073,060,879.2982,885,573.8782,349,473.4082,030,664.7661,447,226.061,484,236.4491,443,430.1161,462,426.851,398,401.5841,675,685.4041,628,055.2651,626,917.1111,628,602.5541,623,760.9241,625,813.4471,627,106.7051,485,878.1751,432,743.421,380,935.2311,304,878.5941,276,373.1781,231,547.9391,244,972.9751,255,991.6651,270,214.4611,187,068.051,201,455.6781,223,588.711,185,980.1871,185,631.3411,189,636.82
Langetermijnbeleggingen 3,585,901.9563,486,186.4854,931,050.884,966,268.6315,028,924.7755,127,040.453899,872.138874,574.925863,237.954851,373.338858,976.482843,385.506826,449.851807,591.726791,355.558793,481.846817,451.703771,480.689747,514.251771,366.654761,218.117734,187.881728,488.099375,462.617361,796.972347,512.655188,646.143174,491.288158,201.727208,721.027208,889.998202,994.624192,968.313189,883.819177,085.731171,931.711170,458.268167,785.012261,039.60779,898.981285,695.833263,707.09303,989.716302,413.062285,976.389284,223.999
Belastingvorderingen 2,648.3323,276.7144,559.6855,285.8866,986.7516,249.188,685.5699,082.589,599.489,877.08310,138.2116,488.8666,300.3215,761.7636,353.3226,712.3536,903.3526,356.32523,300.66135,038.39437,153.32837,544.71974,065.94370,000.13175,682.98775,682.98787,917.26882,795.51578,927.04386,085.35977,089.40475,299.22673,782.76771,720.8568,554.81667,406.01558,410.63561,047.51265,395.00760,172.87551,175.33267,127.39230,408.6257,445.23631,719.04351,357.513
Overige niet-vlottende activa 16,605.09626,617.876716,429.763706,240.338706,438.684694,192.779780,526.7611,009,388.103751,517.207729,440.955732,870.503739,279.6741,951.824748,998.549360,515.029377,418.528377,462.74394,763.164375,025.097430,239.212294,879.954376,392.9164,461.73164,158.988298,607.871300,110.5752,274,998.8632,128,120.192,070,558.1321,973,252.3391,851,909.2441,786,698.1071,657,620.611,613,496.2831,293,219.2061,249,970.1791,198,436.8681,181,684.978499,145.529710,871.526309,681.828115,275.91213,892.25114,388.79851,369.41716,547.173
Totaal niet-vlottende activa 3,989,198.6293,876,618.34310,574,499.69410,327,371.38310,250,882.56310,206,762.7455,557,937.4415,547,652.2865,534,504.495,322,387.1015,344,274.2765,356,440.7235,332,517.1125,202,882.2945,118,922.3654,913,503.0494,742,973.5574,263,737.4663,927,922.4433,418,833.4353,280,832.1243,248,927.5673,202,956.1392,572,813.2394,109,103.1324,057,908.3394,398,430.0494,231,493.7724,166,181.294,110,299.5873,936,568.0653,703,250.5773,487,699.7553,432,536.6623,136,194.713,022,502.922,838,404.1062,792,230.1872,209,942.8372,236,496.8011,881,068.8171,683,335.1321,700,351.7031,612,585.2631,573,248.7891,559,669.108
Totaal activa 4,372,952.1244,319,242.75711,103,934.23110,880,291.63711,005,012.48211,153,501.946,744,096.7716,572,614.9546,595,692.3596,587,329.0066,712,389.1885,979,276.6396,026,921.9525,846,683.3935,880,739.8425,711,725.3865,618,967.7295,077,399.7794,884,695.0944,371,643.3124,280,201.7254,305,691.1173,772,136.4913,508,407.1735,237,247.9965,320,296.6355,785,300.6525,680,093.1045,579,578.1635,521,685.2895,602,498.8985,496,667.5585,139,308.1094,840,194.3174,427,025.8034,295,689.4674,116,188.2094,074,896.9993,552,522.4583,633,731.0723,301,471.592,579,581.7582,490,316.0432,475,358.1262,424,028.7732,019,527.73
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 4,816.09912,048.42158,533.208237,078.889335,240.728369,635.98119,253.25521,693.19770,458.20278,365.92132,407.58116,527.27897,292.217105,952.12616,615.78220,035.51916,264.68353,794.12425,321.5131,944.33828,130.91528,632.5620,698.0729,126.61128,196.64126,034.85520,461.05924,016.15141,015.06143,661.72451,766.10945,912.04447,784.12937,547.18310,135.57412,166.35422,256.39315,746.17315,091.04112,539.789,755.0325,932.937690.008742.862189.621189.621
Kortlopende schulden 40,055.53756,636.0444,176,841.1094,175,896.4941,025,049.3831,120,938.195662,477.461386,522.496391,676.986407,429.894358,528.011171,291.133237,367.246171,904.14981,983.50493,265.83459,756.53488,628.155120,364.588149,669.32190,795.763235,587.315264,987.934227,475.734269,765.408262,334.965216,584.94203,691.561193,391.841217,030.31170,889.019168,773.277166,627.319204,533.751146,467.232141,083.101137,947.409144,909.714119,229.52228,873.798224,148.31380,781.83979,739.37773,109.23367,237.21653,034.708
Belastingschulden 5,720.764,436.63968,554.55640,402.24569,019.37397,526.7979,701.0763,906.23443,929.7637,419.46226,319.24922,213.32332,273.48322,637.01822,408.29120,870.34928,156.44323,697.61314,105.70819,799.2529,321.58527,933.45729,048.81141,579.04525,138.94121,358.83617,648.9618,704.70529,088.12429,426.04713,570.23313,144.86812,984.25915,451.28611,579.73214,368.13521,772.24323,391.32324,300.14822,703.0722,540.38617,983.20431,276.6788,035.98619,822.29112,559.697
Uitgestelde opbrengsten 4,689.8921,579.078163,064.123149,351.431166,246.8521,160.3154,503.3163,642.230026,319.24922,213.32332,273.48322,637.01822,408.29120,870.34928,156.44323,697.613465,053.50479,612.378103,307.064128,091.803101,756.392120,750.599152,629.219171,007.19517,648.96211,678.83829,088.12429,426.047473,211.11713,144.86812,984.25915,451.28611,579.73214,368.13521,772.24323,391.32371,786.32322,703.0758,988.69212,514.03640,982.732199,671.03214,671.304196,038.669
Overige kortlopende verplichtingen 37,022.07547,091.164190,000190,000190,000441,435.302166,721.184140,244.57140,771.942113,705.30480,982.61886,163.218311,366.726199,504.569534,040.324619,876.944642,211.637315,518.8941,483.1611,278.44503,847.291852.661508.8212,116.2862,508.945233,655.4371,399.151178,663.259163,232.504-0460,284.231439,685.317299,298.021168,374.744189,075.057189,092.002193,818.6345,80020,435.7934,477.6620,902.1074,477.664,477.664,477.666,154.602
Totaal kortlopende verplichtingen 86,583.603117,354.7064,688,438.4394,752,326.8141,716,536.9631,933,169.794852,955.216552,102.493602,907.13599,501.119598,237.458396,194.952678,299.672499,997.862655,047.901754,048.646746,389.297481,638.786612,222.764262,504.481322,233.742396,158.968388,295.059357,861.764452,707.553461,885.96488,350.396440,785.701442,158.285453,350.585695,866.244688,114.419667,081.024556,830.24336,557.281356,692.646371,068.047377,865.841251,906.884284,552.442297,369.696120,130.92125,889.777278,000.785286,575.8255,417.6
Langlopende verplichtingen:
Langetermijnschulden 459,632.416455,960.1632,878,438.6112,555,259.8655,632,899.1045,532,054.4012,255,690.3712,418,368.6462,429,006.0492,455,747.0152,571,076.5522,034,960.3421,809,210.4431,839,762.6511,714,787.2781,494,297.5451,411,577.0671,271,288.161974,578.244864,706.385815,742.431821,186.649832,818.75666,533.52,139,128.8462,162,904.582,147,957.5392,135,002.7482,141,940.5692,153,274.9111,926,133.6821,882,289.261,652,034.0361,531,350.6141,454,056.1661,355,363.2481,258,921.7451,252,707.8941,107,735.161,130,002.9871,096,416.352656,687.29669,571.178671,251.406686,941.876704,014.867
Uitgestelde opbrengsten niet-vlottend 3,407.5433,396.62317,678.7736,147.9037,372.1724,193.5043,109.5483,086.7484,170.84,038.0183,073.9783,056.5783,045.9934,108.563,038.3772,979.5183,005.563,518.2743,009.5112,964.1532,956.2953,168.2922,932.472,747.64453,057.75864,515.00766,164.83571,884.09364,618.03464,022.34654,412.73753,992.16835,904.41433,396.97830,495.54926,818.3069,220.03113,866.9011,208.41131,100.7741,185.5271,169.3847,741.0767,611.2927,213.3396,815.385
Uitgestelde belastingverplichtingen niet-vlottend 8,373.3779,084.59887,162.87686,744.15887,208.14784,048.64776,440.57276,322.36576,943.71778,464.39278,849.23274,261.48471,760.92867,352.08880,894.55976,912.28174,934.1170,680.59270,371.54467,330.15464,033.61460,393.02357,819.47455,319.14251,914.71147,794.902142,436.185122,052.849120,081.303118,824.16586,490.10386,886.4184,419.22184,299.22555,882.95652,054.08244,626.90744,099.75640,644.05741,782.51629,821.61230,379.845,997.7435,356.844,752.0614,185.578
Overige niet-vlottende verplichtingen 42,732.39241,944.567129,829.21128,610.431119,000.013117,488.89997,150.26894,353.27591,886.27488,115.29388,219.04685,596.16683,338.86880,354.34272,512.83966,974.36357,238.68256,487.14347,374.24446,856.15244,088.22145,527.8840,387.54243,233.65648,768.65547,973.69840,986.76840,968.13640,065.88240,219.14839,556.76538,836.41937,713.31229,827.74829,104.83528,695.55426,893.07521,083.69315,285.46313,829.2811,041.60114,810.166900900900900
Totaal niet-vlottende verplichtingen 514,145.728510,385.9513,113,109.4692,776,762.3585,846,479.4355,737,785.4512,432,390.7592,592,131.0342,602,006.842,626,364.7182,741,218.8092,197,874.5711,967,356.2331,991,577.6421,871,233.0531,641,163.7071,546,755.4181,401,974.171,095,333.543981,856.843926,820.56930,275.844933,958.236767,833.9412,292,869.9692,323,188.1872,397,545.3272,369,907.8262,366,705.7892,376,340.572,106,593.2872,062,004.2571,810,070.9831,678,874.5651,569,539.5061,462,931.1911,339,661.7591,331,758.2441,164,873.0911,216,715.5571,138,465.093703,046.68684,209.996685,119.539699,807.275715,915.83
Totaal passiva 600,729.331627,740.6577,801,547.9087,529,089.1727,563,016.3987,670,955.2453,285,345.9743,144,233.5273,204,913.973,225,865.8373,339,456.2672,594,069.5232,645,655.9052,491,575.5042,526,280.9542,395,212.3532,293,144.7151,883,612.9561,707,556.3071,244,361.3231,249,054.3021,326,434.8121,322,253.2951,125,695.7062,745,577.5222,785,074.1472,885,895.7232,810,693.5272,808,864.0742,829,691.1552,802,459.5312,750,118.6762,477,152.0072,235,704.8061,906,096.7871,819,623.8371,710,729.8061,709,624.0851,416,779.9741,501,267.9991,435,834.789823,177.6810,099.773963,120.323986,383.076971,333.429
Eigen vermogen:
Preferente aandelen 0000000000000000000000000000000000000000000000
Gewone aandelen 1,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,239,749.5741,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.0321,066,497.032959,455.01958,750.521958,614.787
Ingehouden winsten 421,753.366341,683.615419,285.408465,670.554545,831.006576,152.676569,277.351539,152.289523,048.387503,773.539510,959.284522,632.477522,741.424497,639.009522,462.347503,074.966506,779.796466,184.741460,210.15419,340.037375,469.607326,451.768350,467.233304,235.879282,939.967241,620.25507,042.561478,267.437400,288.806353,276.105348,775.81313,883.533241,938.343204,955.716176,811.849146,060.373102,394.73976,024.06664,143.68933,583.441-539.866-16,099.30821,039.987-57,577.24518,252.495-76,201.873
Overige gereserveerde algehele resultaten 485,039.419485,039.419474,865.397467,379.355467,878.568470,386.995468,214.863476,294.58900000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 1,529,067.9961,529,067.996384,632.839384,632.839384,632.839384,632.839384,632.839384,632.839854,677.693853,893.81855,397.101855,592.57854,481.778859,892.159853,961.987841,137.89873,190.773896,787.894892,481.458894,424.334873,962.988885,947.03541,863.882539,982.7564,691.032569,506.505604,332.693618,622.192612,601.332605,509.362582,486.256558,040.62579,183.756578,204.381576,005.83578,404.83580,281.08584,546.573576,302.092575,215.435474,427.309474,731.309376,826.377424,222.79414,720.82123,089.989
Totaal eigen vermogen van aandeelhouders 3,675,610.3543,595,540.6032,518,533.2182,557,432.3222,638,091.9872,670,922.0842,661,874.6262,639,829.2912,617,475.6532,597,416.9222,606,105.9592,617,974.6212,616,972.7762,597,280.7412,616,173.9072,583,962.432,619,720.1422,602,722.2092,592,441.1822,553,513.9442,489,182.1692,452,148.3711,958,828.1461,910,715.611,914,128.0311,877,623.7872,177,872.2862,163,386.6612,079,387.172,025,282.4991,997,759.0971,938,421.1851,887,619.131,849,657.1281,819,314.711,790,962.2341,749,172.851,727,067.6711,706,942.8121,675,295.9071,540,384.4741,525,129.0331,464,363.3961,326,100.5551,391,723.8351,005,502.903
Totaal eigen vermogen 3,772,222.7933,691,502.13,302,386.3233,351,202.4653,441,996.0843,482,546.6963,458,750.7973,428,381.4283,390,778.3892,597,416.9222,606,105.9592,617,974.6212,616,972.7762,597,280.7412,616,173.9072,583,962.432,619,720.1422,602,722.2092,592,441.1822,553,513.9442,489,182.1692,452,148.3711,958,828.1461,910,715.611,914,128.0311,877,623.7872,177,872.2862,163,386.6612,079,387.172,025,282.4991,997,759.0971,938,421.1851,887,619.131,849,657.1281,819,314.711,790,962.2341,749,172.851,727,067.6711,706,942.8121,675,295.9071,540,384.4741,525,129.0331,464,363.3961,326,100.5551,391,723.8351,005,502.903
Totaal passiva en aandeelhoudersvermogen 4,372,952.1244,319,242.75711,103,934.23110,880,291.63711,005,012.48211,153,501.946,744,096.7716,572,614.9546,595,692.3596,587,329.0066,712,389.1885,979,276.6396,026,921.9525,846,683.3935,880,739.8425,711,725.3865,618,967.7295,077,399.7794,884,695.0944,371,643.3124,280,201.7254,305,691.1173,772,136.4913,508,407.1735,237,247.9965,320,296.6355,785,300.6525,680,093.1045,579,578.1635,521,685.2895,602,498.8985,496,667.5585,139,308.1094,840,194.3174,427,025.8034,295,689.4674,116,188.2094,074,896.9993,552,522.4583,633,731.0723,301,471.592,579,581.7582,490,316.0432,475,358.1262,424,028.7732,019,527.73