PT Multipolar Tbk
IDX:MLPL.JK
132 (IDR) • At close November 5, 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
| 1,483,533 | 1,510,800 | 2,431,722 | 1,692,911 | 1,782,922 | 2,527,201 | 3,197,507 | 3,417,015 | 1,852,059 | 2,707,486 | 4,301,461 | 2,875,259 | 2,039,663 | 3,043,788 | 2,428,942 | 1,896,282 | 2,813,019 | 1,433,573 | 542,066 |
Kortetermijnbeleggingen
| 295,637 | 151,812 | 285,988 | 307,961 | 324,929 | 328,766 | 938,848 | 251,861 | 510,041 | 531,631 | 542,091 | 839,972 | 1,627,793 | 2,038,600 | 1,648,049 | 1,913,659 | 361,335 | 278,107 | 196,968 |
Liquide middelen en kortetermijnbeleggingen
| 1,779,170 | 1,662,612 | 2,717,710 | 2,000,872 | 2,107,851 | 2,855,967 | 4,136,355 | 3,668,876 | 2,362,100 | 3,239,117 | 4,843,552 | 3,715,231 | 3,667,456 | 5,082,388 | 4,076,991 | 3,809,941 | 3,174,354 | 1,711,680 | 739,034 |
Nettovorderingen
| 754,118 | 1,346,510 | 1,407,597 | 1,213,740 | 1,746,508 | 587,703 | 486,344 | 2,351,700 | 1,790,251 | 1,601,210 | 4,126,395 | 1,030,943 | 543,806 | 739,051 | 553,188 | 1,362,737 | 792,380 | 659,135 | 305,920 |
Voorraad
| 1,969,590 | 1,511,559 | 1,586,417 | 1,439,203 | 1,533,341 | 1,893,093 | 1,860,579 | 3,471,557 | 3,643,184 | 3,406,548 | 2,925,163 | 2,064,262 | 1,413,534 | 1,057,447 | 1,233,082 | 1,030,304 | 944,886 | 853,539 | 735,531 |
Overige vlottende activa
| 356,728 | 181,548 | 140,944 | 154,769 | 163,659 | 102,875 | 2,995,741 | 2,966,157 | 3,068,155 | 3,031,453 | 160,851 | 150,970 | 374,868 | 114,381 | 61,466 | 50,227 | 346,850 | 175,873 | 139,368 |
Totaal vlottende activa
| 4,859,606 | 4,702,229 | 5,852,668 | 4,808,584 | 5,551,359 | 6,734,460 | 10,950,755 | 12,458,290 | 10,863,690 | 11,278,328 | 12,055,961 | 6,961,406 | 5,999,664 | 6,993,267 | 5,924,727 | 6,253,209 | 5,258,470 | 3,400,227 | 1,919,853 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 2,699,143 | 2,731,012 | 3,314,145 | 4,525,690 | 2,346,942 | 2,553,362 | 3,199,960 | 3,353,565 | 3,550,288 | 3,451,144 | 3,019,244 | 2,593,069 | 2,262,732 | 2,012,332 | 2,282,299 | 2,009,399 | 1,818,827 | 2,150,230 | 1,932,840 |
Goodwill
| 68,048 | 68,048 | 68,048 | 103,057 | 103,057 | 130,744 | 130,744 | 187,003 | 188,485 | 132,226 | 132,226 | 132,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 271,635 | 57,931 | 1,466 | 5,301 | 11,237 | 17,091 | 19,606 | 25,154 | 53,139 | 71,715 | 61,105 | 45,105 | 175,966 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 339,683 | 125,979 | 69,514 | 108,358 | 114,294 | 147,835 | 150,350 | 212,157 | 241,624 | 203,941 | 193,331 | 177,331 | 175,966 | 117,499 | 207,285 | 214,050 | 219,288 | 146,308 | 161,787 |
Langetermijnbeleggingen
| 4,803,278 | 4,061,907 | 4,013,817 | 4,350,093 | 4,035,942 | 4,409,044 | 4,630,123 | 5,030,232 | 4,360,036 | 4,140,138 | 1,485,660 | 737,480 | -101,134 | -652,780 | -1,315,652 | -1,641,696 | 176,617 | -34,986 | 39,741 |
Belastingvorderingen
| 447,629 | 443,885 | 472,468 | 623,287 | 637,947 | 844,819 | 652,221 | 317,321 | 652,374 | 546,751 | 380,324 | 262,104 | 339,505 | 310,429 | 61,641 | 116,398 | 12,975 | 9,077 | 9,632 |
Overige niet-vlottende activa
| -60,122 | 778,875 | 1,038,371 | 1,266,394 | 2,221,059 | 2,471,382 | 3,281,386 | 2,751,106 | 3,065,790 | 3,177,903 | 3,120,749 | 3,356,793 | 5,637,974 | 5,235,939 | 4,708,077 | 4,451,138 | 2,297,233 | 1,808,386 | 1,416,805 |
Totaal niet-vlottende activa
| 8,229,611 | 8,141,658 | 8,908,315 | 10,873,822 | 9,356,184 | 10,426,442 | 11,914,040 | 11,664,381 | 11,870,112 | 11,519,877 | 8,199,308 | 7,126,777 | 8,315,043 | 7,023,419 | 5,943,650 | 5,149,289 | 4,524,940 | 4,079,015 | 3,560,805 |
Totaal activa
| 13,089,217 | 12,843,887 | 14,760,983 | 15,682,406 | 14,907,543 | 17,160,902 | 22,864,795 | 24,122,671 | 22,733,802 | 22,798,205 | 20,255,269 | 14,088,183 | 14,314,707 | 14,016,686 | 11,868,377 | 11,402,498 | 9,783,410 | 7,479,242 | 5,480,658 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 1,429,857 | 1,303,711 | 1,359,427 | 1,393,456 | 1,490,226 | 1,767,744 | 1,933,339 | 2,961,395 | 2,394,715 | 2,679,399 | 2,677,231 | 1,908,022 | 1,569,922 | 1,182,944 | 1,330,841 | 1,252,375 | 552 | 12 | 295 |
Kortlopende schulden
| 726,485 | 813,827 | 862,961 | 1,529,955 | 1,475,699 | 1,500,820 | 2,036,059 | 601,287 | 987,897 | 461,892 | 375,040 | 1,130,305 | 1,088,247 | 876,277 | 1,342,646 | 2,317,087 | 522,339 | 1,280,073 | 396,690 |
Belastingschulden
| 47,929 | 75,008 | 220,555 | 209,004 | 209,074 | 215,964 | 114,354 | 121,071 | 129,321 | 211,522 | 97,626 | 113,871 | 65,757 | 112,485 | 55,071 | 68,009 | 65,395 | 79,141 | 62,732 |
Uitgestelde opbrengsten
| 47,929 | 0 | 1,898,171 | 2,188,536 | 2,025,604 | 215,964 | 2,111,654 | 2,485,686 | 2,169,371 | 1,967,367 | 1,685,836 | 1,380,478 | 1,237,722 | 1,524,284 | 927,085 | 1,586,878 | 1,881,097 | 1,182,223 | 1,103,154 |
Overige kortlopende verplichtingen
| 2,655,093 | 2,575,498 | 1,045,324 | 703,698 | 503,557 | 2,459,160 | 3,357,946 | 3,432,718 | 3,323,115 | 3,263,112 | 3,113,814 | 252,847 | 146,973 | 122,098 | 25,242 | 57,795 | 34,476 | 35,258 | 42,167 |
Totaal kortlopende verplichtingen
| 4,859,364 | 4,693,036 | 5,165,883 | 5,815,645 | 5,495,086 | 5,943,688 | 9,438,998 | 9,481,086 | 8,875,098 | 8,371,770 | 7,851,921 | 4,671,652 | 4,042,864 | 3,705,603 | 3,625,814 | 5,214,135 | 2,438,464 | 2,497,566 | 1,542,306 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 1,320,153 | 1,388,005 | 2,569,035 | 2,187,725 | 2,840,794 | 3,706,182 | 3,241,921 | 3,973,877 | 3,723,897 | 2,856,761 | 2,463,106 | 1,680,294 | 1,608,139 | 935,267 | 4,054,092 | 2,671,609 | 3,258,501 | 2,162,119 | 1,285,490 |
Uitgestelde opbrengsten niet-vlottend
| 10,261 | 0 | 2,310,633 | 3,171,577 | 499,058 | 377,455 | 472,223 | 399,963 | 375,411 | 305,050 | 249,078 | 187,266 | 10,247 | 263,251 | 307,996 | 349,427 | 5,427 | 30,353 | 28,814 |
Uitgestelde belastingverplichtingen niet-vlottend
| 132,578 | 135,240 | 170,744 | 205,906 | 155,209 | 80,207 | 2,671 | 1,972 | 4,444 | 6,885 | 6,422 | 5,175 | 9,239 | 5,685 | 1,372 | 9,457 | 13,030 | 13,013 | 8,280 |
Overige niet-vlottende verplichtingen
| 2,067,810 | 2,140,921 | 16,247 | 338,190 | 654,044 | 799,020 | 2,173,092 | 901,302 | 842,321 | 962,168 | 707,615 | 490,723 | 495,479 | 606,329 | 436,512 | 21,645 | 617,800 | 250,686 | 215,545 |
Totaal niet-vlottende verplichtingen
| 3,530,802 | 3,664,166 | 5,066,659 | 5,903,398 | 4,149,105 | 4,962,864 | 5,889,907 | 5,277,114 | 4,946,073 | 4,130,864 | 3,426,221 | 2,363,458 | 2,123,104 | 1,810,532 | 4,799,972 | 3,052,138 | 3,894,758 | 2,456,171 | 1,538,129 |
Totaal passiva
| 8,390,166 | 8,357,202 | 10,232,542 | 11,719,043 | 9,644,191 | 10,906,552 | 15,328,905 | 14,758,200 | 13,821,171 | 12,502,634 | 11,278,142 | 7,035,110 | 6,165,968 | 5,516,135 | 8,425,786 | 8,266,273 | 6,333,222 | 4,953,737 | 3,080,435 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 394,301 | 104,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,948,661 | 2,948,661 | 2,844,392 | 2,844,392 | 2,844,392 | 2,844,392 | 2,386,904 | 2,386,904 | 2,386,904 | 2,386,904 | 2,386,904 | 2,153,183 | 2,153,183 | 2,153,183 | 1,550,058 | 1,550,058 | 1,550,058 | 1,247,601 | 1,228,348 |
Ingehouden winsten
| 1,715,935 | 1,122,237 | 971,010 | 769,752 | 1,370,857 | 2,236,951 | 3,458,720 | 4,730,047 | 4,617,569 | 5,913,649 | 4,232,442 | 2,827,716 | 2,808,007 | 2,864,964 | 50,952 | -59,739 | 143,555 | 89,023 | 43,864 |
Overige gereserveerde algehele resultaten
| -294,484 | -394,301 | -104,564 | 85,158 | 514,053 | 772,634 | 819,174 | 793,804 | 466,276 | 155,157 | 432,218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 16,780 | 148,708 | 60,004 | -331,515 | -72,611 | -330,879 | -224,678 | -223,907 | -228,139 | 224 | 1,500 | -4,767 | 240,594 | -176,816 | -14,547 | 14,815 | 56,919 | 27,751 | 15,779 |
Totaal eigen vermogen van aandeelhouders
| 4,386,892 | 4,219,606 | 3,875,406 | 3,367,787 | 4,656,691 | 5,523,098 | 6,440,120 | 7,686,848 | 7,242,610 | 8,455,934 | 7,053,064 | 4,976,132 | 5,201,784 | 4,841,331 | 1,586,463 | 1,505,134 | 1,750,532 | 1,364,375 | 1,287,991 |
Totaal eigen vermogen
| 4,699,051 | 4,486,685 | 4,528,441 | 3,963,363 | 5,263,352 | 6,254,350 | 7,535,890 | 9,364,471 | 8,912,631 | 10,295,571 | 8,977,127 | 7,053,073 | 8,148,739 | 8,500,551 | 3,442,591 | 3,136,225 | 3,450,188 | 2,525,505 | 2,400,223 |
Totaal passiva en aandeelhoudersvermogen
| 13,089,217 | 12,843,887 | 14,760,983 | 15,682,406 | 14,907,543 | 17,160,902 | 22,864,795 | 24,122,671 | 22,733,802 | 22,798,205 | 20,255,269 | 14,088,183 | 14,314,707 | 14,016,686 | 11,868,377 | 11,402,498 | 9,783,410 | 7,479,242 | 5,480,658 |