PT Nippon Indosari Corpindo Tbk
IDX:ROTI.JK
970 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||
Vlottende activa: | |||||||||||||||
Liquide middelen & kasequivalenten
| 537,954.242 | 627,450.783 | 758,901.794 | 1,010,872.462 | 1,185,910.199 | 1,294,525.261 | 1,895,069.568 | 610,989.176 | 515,237.283 | 162,584.13 | 101,142.256 | 37,871.64 | 48,397.361 | 120,721.694 | 57,945.298 |
Kortetermijnbeleggingen
| 0 | -18,876.926 | -35,682.911 | -35,648.871 | -20,757.803 | -29,424.296 | -30,044.798 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 537,954.242 | 627,450.783 | 758,901.794 | 1,010,872.462 | 1,185,910.199 | 1,294,525.261 | 1,895,069.568 | 610,989.176 | 515,237.283 | 162,584.13 | 101,142.256 | 37,871.64 | 48,397.361 | 120,721.694 | 57,945.298 |
Nettovorderingen
| 468,485.248 | 488,178.11 | 379,433.449 | 345,778.441 | 481,573.101 | 412,949.854 | 344,724.521 | 280,381.387 | 248,671.775 | 213,306.121 | 182,707.148 | 0 | 116,252.644 | 75,641.64 | 0 |
Voorraad
| 137,777.88 | 146,630.446 | 119,581.373 | 103,693.623 | 83,599.374 | 65,127.736 | 50,264.253 | 50,746.887 | 43,169.426 | 40,795.756 | 36,523.703 | 22,598.713 | 16,305.869 | 9,602.288 | 9,074.626 |
Overige vlottende activa
| 20,723.432 | 23,412.891 | 24,140.594 | 89,272.804 | 123,328.371 | 103,806.449 | 49,686.087 | 7,296.889 | 5,912.163 | 3,630.382 | 43,507.912 | 159,347.682 | 9,275.079 | 7,021.124 | 70,564.579 |
Totaal vlottende activa
| 1,164,940.802 | 1,285,672.231 | 1,282,057.21 | 1,549,617.329 | 1,874,411.044 | 1,876,409.299 | 2,319,937.439 | 949,414.338 | 812,990.646 | 420,316.389 | 363,881.02 | 219,818.034 | 190,230.953 | 212,986.746 | 137,584.502 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 2,628,943.433 | 2,526,831.27 | 2,528,850.87 | 2,462,564.816 | 2,677,296.211 | 2,382,940.052 | 2,090,586.538 | 1,856,889.701 | 1,863,740.087 | 1,694,697.526 | 1,436,205.592 | 970,532.74 | 546,098.569 | 345,865.688 | 204,680.869 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 108,485.519 | 107,200.717 | 105,396.571 | 110,732.583 | 68,992.418 | 61,438.599 | 62,295.674 | 62,056.464 | 7,661.492 | 6,929.514 | 2,563.06 | 1,426.3 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 108,485.519 | 107,200.717 | 105,396.571 | 110,732.583 | 68,992.418 | 61,438.599 | 62,295.674 | 62,056.464 | 7,661.492 | 6,929.514 | 2,563.06 | 1,426.3 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 28,217.908 | 59,663.732 | 59,400.818 | 44,265.44 | 51,705.914 | 44,552.798 | 21,790.51 | 16,739.17 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 1,458.727 | 7,668.646 | 7,130.794 | 1,711.634 | 39,141.352 | 33,069.821 | 21,853.941 | 21,986.162 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 41,148.671 | 180,940.764 | 207,647.393 | 262,720.331 | 15,407.098 | -17,824.835 | 9,131.439 | 7,635.905 | -16,793.919 | 20,950.847 | 20,039.376 | 13,167.607 | 22,807.397 | 9,412.908 | 4,712.302 |
Totaal niet-vlottende activa
| 2,778,577.623 | 2,844,649.385 | 2,909,227.212 | 2,902,549.343 | 2,807,672.801 | 2,517,401.082 | 2,239,636.27 | 1,970,226.521 | 1,893,332.991 | 1,722,577.888 | 1,458,808.027 | 985,126.647 | 568,905.966 | 355,278.595 | 209,393.171 |
Totaal activa
| 3,943,518.425 | 4,130,321.616 | 4,191,284.423 | 4,452,166.672 | 4,682,083.845 | 4,393,810.381 | 4,559,573.709 | 2,919,640.859 | 2,706,323.637 | 2,142,894.276 | 1,822,689.047 | 1,204,944.681 | 759,136.919 | 568,265.342 | 346,977.673 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 218,628.965 | 262,479.276 | 206,106.825 | 165,384.575 | 213,356.133 | 190,086.376 | 150,071.398 | 172,453.494 | 159,666.894 | 125,604.882 | 159,315.46 | 79,033.352 | 65,553.478 | 27,346.353 | 37,634.706 |
Kortlopende schulden
| 112,329.715 | 12,618.616 | 12,853.861 | 11,575.719 | 551,932.73 | -11,645.339 | 609,378.448 | 0 | 0 | 36,242.088 | 0 | 6,072.956 | 0 | 0 | 25,000 |
Belastingschulden
| 39,654.747 | 68,920.841 | 29,726.316 | 7,278.188 | 63,284.092 | 29,692.476 | 7,791.273 | 11,877.412 | 26,145.331 | 6,270.644 | 5,303.216 | 6,775.42 | 6,454.185 | 15,604.637 | 12,161.8 |
Uitgestelde opbrengsten
| 39,654.747 | 0 | 0 | 0 | 0 | 29,692.476 | 7,791.273 | 0 | 0 | 6,270.644 | 0 | 6,775.42 | 0 | 0 | 12,161.8 |
Overige kortlopende verplichtingen
| 258,826.875 | 268,398.844 | 234,526.194 | 220,328.788 | 278,365.364 | 234,592.072 | 242,746.371 | 136,170.918 | 210,107.781 | 121,815.204 | 155,578.73 | 103,573.84 | 76,201.455 | 49,688.131 | 20,651.317 |
Totaal kortlopende verplichtingen
| 669,095.05 | 612,417.576 | 483,213.196 | 404,567.271 | 1,106,938.319 | 525,422.15 | 1,027,176.531 | 320,501.824 | 395,920.007 | 307,608.669 | 320,197.406 | 195,455.568 | 148,209.118 | 92,639.122 | 95,447.823 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 524,512.549 | 521,349.563 | 521,091.197 | 512,099.077 | 205,758.75 | 705,762.03 | 498,209.63 | 995,987.913 | 994,405.038 | 787,745.071 | 656,394.699 | 296,844.192 | 33,071.521 | 0 | 68,750 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 21,195.307 | 21,351.996 | 18,925.208 | 15,306.898 | 21,336.157 | 23,018.935 | 23,799.065 | 21,797.492 | 20,650.278 | 18,465.489 | 12,641.292 | 8,819.229 | 6,107.613 | 4,420.363 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 124,547.637 | 112,679.529 | 89,984.755 | 102,585.209 | 92,168.041 | 77,378.694 | 62,892.779 | 38,031.9 | 30,431.313 | 14,596.983 | 16,341.933 | 10,989.153 | 7,948.816 | 6,590.489 |
Overige niet-vlottende verplichtingen
| 414,045.887 | 315,395.938 | 337,560.5 | 307,829.276 | 276,789.397 | 132,220.883 | 214,081.833 | 160,399.349 | 127,463.64 | 56,986.868 | 58,759.293 | 29,695.39 | 11,606.714 | 6,117.36 | 3,928.986 |
Totaal niet-vlottende verplichtingen
| 938,558.435 | 836,745.501 | 858,651.696 | 819,928.354 | 482,548.147 | 951,487.111 | 712,291.463 | 1,156,387.262 | 1,121,868.678 | 875,163.252 | 715,153.992 | 342,881.516 | 64,486.618 | 20,173.789 | 83,689.837 |
Totaal passiva
| 1,550,086.85 | 1,449,163.077 | 1,341,864.892 | 1,224,495.624 | 1,589,486.466 | 1,476,909.261 | 1,739,467.994 | 1,476,889.087 | 1,517,788.685 | 1,182,771.921 | 1,035,351.397 | 538,337.084 | 212,695.736 | 112,812.911 | 179,137.661 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 123,729.778 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 101,236 | 86,050.6 |
Ingehouden winsten
| 1,408,800.908 | 1,698,537.203 | 1,596,234.911 | 1,603,500.625 | 1,553,296.765 | 1,327,358.114 | 1,185,185.013 | 1,121,741.662 | 911,064.625 | 683,884.927 | 513,100.222 | 392,370.17 | 272,203.755 | 181,215.003 | 81,439.878 |
Overige gereserveerde algehele resultaten
| 20,000 | 18,000 | 16,000 | 14,000 | 10,546.64 | 9,173.64 | 6,212.046 | 4,086.193 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 840,816.973 | 840,816.973 | 1,097,407.636 | 1,472,392.648 | 1,381,622.355 | 1,381,622.355 | 1,458,867.088 | 172,234.327 | 172,234.327 | 173,001.428 | 173,001.428 | 173,001.428 | 173,001.428 | 173,001.428 | 349.534 |
Totaal eigen vermogen van aandeelhouders
| 2,393,347.659 | 2,681,083.954 | 2,849,372.324 | 3,227,623.05 | 3,069,195.537 | 2,841,883.887 | 2,773,993.924 | 1,399,298.182 | 1,188,534.952 | 960,122.355 | 787,337.65 | 666,607.598 | 546,441.183 | 455,452.431 | 167,840.013 |
Totaal eigen vermogen
| 2,393,431.575 | 2,681,158.539 | 2,849,419.531 | 3,227,671.048 | 3,092,597.379 | 2,916,901.12 | 2,820,105.715 | 1,442,751.772 | 1,188,534.952 | 960,122.355 | 787,337.65 | 666,607.598 | 546,441.183 | 455,452.431 | 167,840.013 |
Totaal passiva en aandeelhoudersvermogen
| 3,943,518.425 | 4,130,321.616 | 4,191,284.423 | 4,452,166.672 | 4,682,083.845 | 4,393,810.381 | 4,559,573.709 | 2,919,640.859 | 2,706,323.637 | 2,142,894.276 | 1,822,689.047 | 1,204,944.681 | 759,136.919 | 568,265.342 | 346,977.673 |