PT Multi Bintang Indonesia Tbk
IDX:MLBI.JK
6150 (IDR) • At close January 15, 2025
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 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 798,000 | 842,329 | 638,197 | 633,253 | 77,797 | 307,896 | 223,054 | 403,231 | 344,615 | 146,364 | 145,511 | 99,129 | 248,409 | 206,585 | 337,162 | 276,849 | 44,207 | 4,759 | 10,514 | 75,485 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 798,000 | 842,329 | 638,197 | 633,253 | 77,797 | 307,896 | 223,054 | 403,231 | 344,615 | 146,364 | 145,511 | 99,129 | 248,409 | 206,585 | 337,162 | 276,849 | 44,207 | 4,759 | 10,514 | 75,485 |
Nettovorderingen
| 598,663 | 446,937 | 329,199 | 336,773 | 860,651 | 605,643 | 572,397 | 289,580 | 209,771 | 382,051 | 325,807 | 166,805 | 286,104 | 221,236 | 94,348 | 110,372 | 111,694 | 101,500 | 118,921 | 102,445 |
Voorraad
| 209,196 | 267,023 | 208,324 | 171,037 | 165,633 | 172,217 | 171,620 | 138,137 | 131,360 | 226,717 | 161,867 | 123,434 | 106,732 | 101,153 | 110,497 | 100,145 | 64,747 | 76,459 | 71,057 | 72,001 |
Overige vlottende activa
| 127,347 | 92,968 | 65,392 | 48,198 | 58,721 | 143,205 | 109,774 | 70,310 | 24,209 | 61,362 | 73,067 | 71,369 | 300,898 | 68,267 | 19,475 | 22,574 | 4,824 | 15,928 | 13,454 | 18,280 |
Totaal vlottende activa
| 1,733,206 | 1,649,257 | 1,241,112 | 1,189,261 | 1,162,802 | 1,228,961 | 1,076,845 | 901,258 | 709,955 | 816,494 | 706,252 | 462,471 | 656,039 | 597,241 | 561,482 | 524,813 | 228,688 | 198,646 | 213,946 | 268,211 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 1,478,762 | 1,506,638 | 1,443,086 | 1,503,777 | 1,559,289 | 1,524,061 | 1,364,086 | 1,278,015 | 1,266,072 | 1,315,305 | 1,009,836 | 652,832 | 547,202 | 528,879 | 420,864 | 403,172 | 362,811 | 376,774 | 340,460 | 277,696 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -80,504 | 0 | 0 | 0 | 0 | 30 | 843 | 5,387 | 9,782 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,853 | 0 | 0 | 0 |
Belastingvorderingen
| 130,614 | 140,780 | 97,462 | 93,039 | 89,330 | 57,756 | 37,222 | 38,947 | 37,447 | 28,478 | 0 | 0 | 13,390 | 6,069 | 5,661 | 3,128 | 2,064 | 1,842 | 1,018 | 0 |
Overige niet-vlottende activa
| 64,860 | 77,827 | 140,357 | 121,348 | 85,529 | 78,723 | 31,925 | 56,818 | 87,379 | 70,774 | 66,060 | -652,832 | 4,182 | 4,863 | 4,615 | 4,889 | 4,637 | 33,175 | 19,961 | 7,174 |
Totaal niet-vlottende activa
| 1,674,236 | 1,725,245 | 1,680,905 | 1,718,164 | 1,734,148 | 1,660,540 | 1,433,233 | 1,373,780 | 1,390,898 | 1,414,557 | 1,075,896 | 652,832 | 564,774 | 539,841 | 431,983 | 416,576 | 393,147 | 411,791 | 361,439 | 284,870 |
Totaal activa
| 3,407,442 | 3,374,502 | 2,922,017 | 2,907,425 | 2,896,950 | 2,889,501 | 2,510,078 | 2,275,038 | 2,100,853 | 2,231,051 | 1,782,148 | 1,152,048 | 1,220,813 | 1,137,082 | 993,465 | 941,389 | 621,835 | 610,437 | 575,385 | 553,081 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 241,916 | 269,065 | 192,638 | 174,251 | 139,043 | 148,386 | 193,283 | 119,624 | 101,282 | 218,044 | 101,655 | 46,119 | 79,489 | 45,954 | 49,884 | 49,590 | 43,490 | 43,558 | 56,931 | 46,637 |
Kortlopende schulden
| 362,395 | 416,243 | 411,305 | 305,463 | 350,724 | 289,873 | 207,108 | 304,012 | 474,622 | 522,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,000 | 0 | 0 |
Belastingschulden
| 92,184 | 340,169 | 203,710 | 60,308 | 140,446 | 151,359 | 129,103 | 130,863 | 56,622 | 61,705 | 0 | 0 | 74,878 | 56,082 | 191,544 | 171,258 | 110,511 | 92,285 | 74,662 | 65,631 |
Uitgestelde opbrengsten
| 128,008 | 0 | 949,203 | 686,545 | 874,068 | 847,290 | 597,644 | 616,183 | 435,206 | 236,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 194,033 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,045,942 | 1,129,300 | -74,156 | 111,874 | 84,412 | 905,745 | 680,691 | 674,017 | 556,845 | 360,103 | 620,887 | 750,560 | 505,506 | 529,990 | 610,766 | 340,296 | 232,815 | 215,090 | 182,816 | 160,665 |
Totaal kortlopende verplichtingen
| 1,870,445 | 2,154,777 | 1,682,700 | 1,338,441 | 1,588,693 | 1,578,919 | 1,304,114 | 1,326,261 | 1,215,227 | 1,588,801 | 722,542 | 796,679 | 659,873 | 632,026 | 852,194 | 561,144 | 386,816 | 375,933 | 314,409 | 272,933 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 26,685 | 24,853 | 20,272 | 8,109 | 15,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 7,177 | 12,419 | -15,840 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 100,173 | 100,070 | 95,648 | 96,961 | 123,463 | 98,048 | 114,608 | 110,687 | 105,620 | 69,799 | 0 | 0 | 29,255 | 26,679 | 29,533 | 25,619 | 29,730 | 26,537 | 20,785 | 12,785 |
Overige niet-vlottende verplichtingen
| 18,684 | 21,527 | 9,886 | 5,670 | 22,947 | 44,998 | 26,451 | 17,450 | 13,526 | 18,654 | 0 | 0 | 1,417 | 7,009 | 6,395 | 10,360 | 7,482 | 9,437 | 12,240 | 17,814 |
Totaal niet-vlottende verplichtingen
| 145,542 | 146,450 | 140,160 | 135,578 | 162,250 | 143,046 | 141,059 | 128,137 | 119,146 | 88,453 | 0 | 0 | 30,672 | 33,688 | 35,928 | 35,979 | 37,212 | 35,974 | 33,025 | 30,599 |
Totaal passiva
| 2,015,987 | 2,301,227 | 1,822,860 | 1,474,019 | 1,750,943 | 1,721,965 | 1,445,173 | 1,454,398 | 1,334,373 | 1,677,254 | 722,542 | 796,679 | 690,545 | 665,714 | 888,122 | 597,123 | 424,028 | 411,907 | 347,434 | 303,532 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 | 21,070 |
Ingehouden winsten
| 1,367,757 | 1,049,739 | 1,075,743 | 1,410,082 | 1,122,644 | 1,144,268 | 1,041,588 | 797,639 | 743,385 | 530,727 | 964,407 | 306,905 | 507,238 | 448,349 | 82,339 | 321,306 | 174,851 | 175,589 | 205,040 | 226,663 |
Overige gereserveerde algehele resultaten
| 56 | 46 | 36 | 26 | 16 | 15 | 14 | 13 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,813 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 | 1,802 |
Totaal eigen vermogen van aandeelhouders
| 1,390,685 | 1,072,657 | 1,098,651 | 1,432,980 | 1,145,532 | 1,167,155 | 1,064,474 | 820,524 | 766,269 | 553,610 | 987,279 | 329,777 | 530,110 | 471,221 | 105,211 | 344,178 | 197,723 | 198,461 | 227,912 | 249,535 |
Totaal eigen vermogen
| 1,391,455 | 1,073,275 | 1,099,157 | 1,433,406 | 1,146,007 | 1,167,536 | 1,064,905 | 820,640 | 766,480 | 553,797 | 987,533 | 329,853 | 530,268 | 471,368 | 105,343 | 344,266 | 197,807 | 198,530 | 227,951 | 249,549 |
Totaal passiva en aandeelhoudersvermogen
| 3,407,442 | 3,374,502 | 2,922,017 | 2,907,425 | 2,896,950 | 2,889,501 | 2,510,078 | 2,275,038 | 2,100,853 | 2,231,051 | 1,710,075 | 0 | 1,220,813 | 1,137,082 | 993,465 | 941,389 | 621,835 | 610,437 | 575,385 | 553,081 |