PT Nippon Indosari Corpindo Tbk

IDX:ROTI.JK

970 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens

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

2024 Q32024 Q22024 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 Q42012 Q3
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 643,969.849476,773.673492,076.026537,954.242661,297.172443,966.631694,125.047627,450.783671,869.063541,420.409699,017.185758,901.794860,921.844753,087.2151,140,921.6961,010,872.462675,788.2671,119,949.3871,030,775.481,185,910.1991,070,611.0421,061,716.6361,247,369.0041,294,525.2611,239,446.1581,343,600.4181,796,465.0451,895,069.568337,709.627398,844.337513,846.078610,989.176531,355.085496,825.853559,128.429515,237.283474,006.867399,311.366740,666.628162,584.1393,424.4362,583.87347,691.416101,142.256190,828.965493,032.32562,058.69237,871.6422,203.493
Kortetermijnbeleggingen 0000-19,332.96-18,905.43-18,975.032-18,876.926-25,587.893-26,119.533-25,251.544-35,682.911-19,178.884-8,958.3-20,250.119-35,648.871030,000000000150,00000061,381.62400000000000000000000
Liquide middelen en kortetermijnbeleggingen 643,969.849476,773.673492,076.026537,954.242661,297.172443,966.631694,125.047627,450.783671,869.063541,420.409699,017.185758,901.794860,921.844753,087.2151,140,921.6961,010,872.462675,788.2671,149,949.3871,030,775.481,185,910.1991,070,611.0421,061,716.6361,247,369.0041,294,525.2611,389,446.1581,343,600.4181,796,465.0451,895,069.568399,091.251398,844.337513,846.078610,989.176531,355.085496,825.853559,128.429515,237.283474,006.867399,311.366740,666.628162,584.1393,424.4362,583.87347,691.416101,142.256190,828.965493,032.32562,058.69237,871.6422,203.493
Nettovorderingen 502,144.009482,392.008458,067.391468,485.248475,464.895432,960.582461,973.414488,178.11482,920.762428,021.54394,126.36379,433.449350,523.965396,965.554345,557.288345,778.441314,972.696379,655.179482,723.921481,573.101462,129.777462,693.793459,672.188412,949.854354,240.193314,254.939377,383.254344,724.521314,212.768302,322.979305,555.685280,381.387278,972.366226,751.216249,641.63248,671.775235,291.544215,815.126213,928.922213,306.121215,753.887199,372.761198,170.814182,707.148153,786.353135,809.047152,025.031136,203.406126,883.42
Voorraad 148,322.976148,153.158147,785.604137,777.88140,430.322143,008.789144,718.464146,630.446136,578.393126,413.953121,477.63119,581.373102,200.284102,220.231101,134.417103,693.623113,714.512165,827.714100,614.97983,599.37483,742.84572,759.39566,625.30965,127.73654,548.71164,448.05457,713.54950,264.25343,940.07257,664.36645,920.80650,746.88747,551.41365,856.98144,008.38343,169.42638,007.80638,328.08335,946.78540,795.75639,308.29339,217.48435,545.13536,523.70327,315.05126,225.77327,419.55622,598.71321,606.295
Overige vlottende activa 535,236.68345,138.9162,324.98620,723.43232,028.31545,000.27854,625.15323,412.89132,885.99444,075.19833,151.8924,140.59449,811.35676,146.7179,422.87289,272.804156,492.576178,950.783133,972.65123,328.371121,370.54135,481.66797,490.595103,806.449113,554.491102,949.98863,313.21249,686.08766,606.61474,259.14630,487.6647,296.88938,297.67845,754.45110,733.4215,912.16310,650.80423,083.84215,486.0663,630.38215,116.12720,499.01331,277.97543,507.91217,994.981151,156.9173,400.097159,347.68226,263.68
Totaal vlottende activa 1,327,529.5081,152,457.751,160,254.0071,164,940.8021,309,220.7041,064,936.281,355,442.0781,285,672.2311,324,254.2121,139,931.11,247,773.0651,282,057.211,363,457.4491,287,645.4221,667,036.2721,549,617.3291,260,968.0511,874,383.0631,748,087.0291,874,411.0441,737,854.2041,732,651.4911,871,157.0961,876,409.2991,911,789.5541,825,253.3992,294,875.062,319,937.439823,850.704833,090.828895,810.233949,414.338896,796.87835,188.502863,511.862812,990.646757,957.021676,538.4171,006,028.401420,316.389363,602.737321,673.13312,685.34363,881.02389,925.35670,414.998262,878.344219,818.034196,956.888
Niet-vlottende activa:
Materiële vaste activa, netto 2,552,987.1992,583,273.7052,607,732.8482,628,943.4332,650,030.5842,671,908.8212,606,914.6712,526,831.272,491,425.4772,500,469.1232,700,491.3052,528,850.872,688,505.8682,727,042.912,672,662.522,462,564.8162,576,875.5782,821,918.7582,778,857.0332,677,296.2112,673,159.8272,548,756.8572,460,994.8272,382,940.0522,256,880.8262,225,497.4592,174,967.5662,090,586.5382,008,501.2231,960,487.1481,905,299.7931,856,889.7011,861,117.8151,868,775.5651,869,549.7531,863,740.0871,771,607.2111,746,939.1441,684,314.211,694,697.5261,696,004.261,721,333.3141,682,775.0851,436,205.5921,272,785.441,149,592.2681,033,952.971970,532.74789,017.844
Goodwill 0000000000000000000000000000000000000000000000000
Immateriële activa 104,100.53105,906.185107,370.144108,485.519109,386.896110,762.162111,929.943107,200.717107,639.121108,048.375108,938.345105,396.571106,638.551109,272.395110,373.083110,732.583105,427.2171,514.17976,703.14568,992.41866,275.22366,872.7964,718.16161,438.59963,570.57763,312.94861,051.51362,295.67457,405.49557,626.17559,088.67562,056.4646,866.3496,874.6047,703.9747,661.4928,602.3446,979.5076,219.4636,929.5146,674.1273,555.7962,766.8712,563.062,323.7662,405.9281,355.2251,426.30
Goodwill en immateriële activa 104,100.53105,906.185107,370.144108,485.519109,386.896110,762.162111,929.943107,200.717107,639.121108,048.375108,938.345105,396.571106,638.551109,272.395110,373.083110,732.583105,427.2171,514.17976,703.14568,992.41866,275.22366,872.7964,718.16161,438.59963,570.57763,312.94861,051.51362,295.67457,405.49557,626.17559,088.67562,056.4646,866.3496,874.6047,703.9747,661.4928,602.3446,979.5076,219.4636,929.5146,674.1273,555.7962,766.8712,563.062,323.7662,405.9281,355.2251,426.30
Langetermijnbeleggingen 29,303.39628,969.56928,958.45929,245.09228,397.68827,962.31228,199.59828,217.90852,664.22853,122.92149,300.96659,663.73243,147.76432,770.30344,017.45859,400.81823,803.61-6,195.03423,629.28623,507.63823,258.20923,132.58123,034.34222,281.618-132,007.58218,209.53214,50814,508-48,123.62400000000000000000000
Belastingvorderingen 503.608493.17660,314.56257,566.63552,502.3191,040.642673.9561,458.7272,794.9675,051.196,011.3717,668.6467,493.4379,093.8217,352.2627,130.7945,167.393,109.641,999.2831,711.634-23,258.209-23,132.581-23,034.342-22,281.6180-18,209.532-14,508-14,508000000000000000000000
Overige niet-vlottende activa 43,617.72111,688.88711,795.06411,903.579-40,604.2411,915.07997,537.249180,940.764200,192.75194,017.62144,402.555207,647.39349,327.37660,529.74749,295.087262,720.33134,263.92864,824.24936,565.99436,164.961,074.51159,976.57573,859.43373,022.431198,649.50667,092.72886,881.97486,754.059127,498.38551,514.44264,114.36551,280.35636,119.02435,264.3224,721.02521,931.41223,186.21722,577.79321,959.09820,950.84720,308.58619,385.45919,016.43720,039.37617,989.94116,667.07814,223.66813,167.607-789,017.844
Totaal niet-vlottende activa 2,701,209.0582,730,331.5212,816,171.0772,836,144.2592,799,713.2472,823,589.0162,845,255.4172,844,649.3852,854,716.5432,860,709.232,909,144.5412,909,227.2122,895,112.9972,938,709.1762,883,700.412,902,549.3432,745,537.7172,955,171.7932,917,754.7412,807,672.8012,800,509.5612,675,606.2232,599,572.4212,517,401.0822,387,093.3272,355,903.1342,322,901.0522,239,636.272,145,281.4782,069,627.7662,028,502.8331,970,226.5211,904,103.1881,910,914.4891,901,974.7521,893,332.9911,803,395.7721,776,496.4441,712,492.7711,722,577.8881,722,986.9721,744,274.5691,704,558.3941,458,808.0271,293,099.1471,168,665.2741,049,531.864985,126.647789,017.844
Totaal activa 4,028,738.5663,882,789.2713,976,425.0844,001,085.064,108,933.9513,888,525.2964,200,697.4954,130,321.6164,178,970.7554,000,640.334,156,917.6064,191,284.4234,258,570.4464,226,354.5984,550,736.6824,452,166.6724,006,505.7684,829,554.8564,665,841.774,682,083.8454,538,363.7654,408,257.7144,470,729.5164,393,810.3814,298,882.884,181,156.5344,617,776.1124,559,573.7092,969,132.1832,902,718.5942,924,313.0662,919,640.8592,800,900.0582,746,102.9912,765,486.6152,706,323.6372,561,352.7932,453,034.8612,718,521.1722,142,894.2762,086,589.7092,065,947.6992,017,243.7341,822,689.0471,683,024.4971,839,080.2721,312,410.2091,204,944.6811,013,649.551
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 224,126.62212,940.879221,664.286218,628.965225,033.051199,647.955264,752.627262,479.276266,671.552227,689.224233,859.012206,106.825198,457.093165,048.352168,705.692165,384.575126,830.187169,557.738216,921.406213,356.133173,157.258187,816.939191,099.051190,086.376159,769.823150,056.989183,227.324150,071.398128,949.184148,117.236148,419.597172,453.494151,480.16152,114.219134,480.752159,666.894143,094.695115,062.923118,762.467125,604.882124,602.402116,685.676117,139.537159,315.4696,156.45570,741.51383,692.51679,033.35261,178.414
Kortlopende schulden 911,927.094911,677.094511,427.094112,329.715411,815.433412,021.77612,425.81212,618.616212,368.922212,581.11412,858.73512,853.861-45,436.795-39,763.477-17,329.6074,297.531203,628.795491,902.629103,595.223444,956.934445,976.619542,684.092492,124.674-11,645.339282,176.405278,166.382622,740.95609,378.448526,577.522482,172.4760000000026,122.10941,376.6529,681.613,997.881101,855.33608,208.494220,00023,490.7676,072.9560
Belastingschulden 64,130.1918,923.47939,654.74739,654.74742,881.68413,373.08667,719.88768,920.84151,139.84925,769.53236,911.23229,726.31631,933.95929,212.90716,033.3837,278.1885,320.74912,386.53257,252.06163,284.09245,116.34520,970.48147,607.7429,692.47628,729.3277,787.7638,028.9177,791.27310,890.91211,732.15113,944.26711,877.41216,646.58213,266.59438,415.86226,145.33124,369.93221,974.4821,732.6526,270.6445,865.889,787.70210,090.1485,303.2165,541.5064,666.57316,486.2686,775.420
Uitgestelde opbrengsten 018,923.47939,654.74739,654.7470000000031,933.95929,212.90716,033.3837,278.1885,320.74912,386.53257,252.06163,284.09245,116.34520,970.48147,607.7429,692.47628,729.3277,787.7638,028.9177,791.27310,890.91211,732.1510000000021,732.6526,270.6445,865.889,787.70210,090.14805,541.5064,666.57316,486.2686,775.420
Overige kortlopende verplichtingen 291,113.42283,834.361245,609.161258,826.875273,247.529222,832.464281,374.866268,398.844252,002.915241,553.33271,912.516234,526.194187,665.117201,682.342227,057.464213,050.6186,877.539330,971.741265,656.041215,081.272226,148.233226,294.633218,854.849234,592.072166,489.061141,229.326177,467.148242,746.371117,973.351125,515.203126,748.231136,170.918149,438.412158,243.194188,445.9210,107.781168,636.72167,902.493116,401.927121,815.204135,734.952151,737.699182,742.974155,578.7389,780.17974,426.74106,617.292103,573.8479,447.557
Totaal kortlopende verplichtingen 1,491,297.3241,446,299.2911,058,010.035669,095.05952,977.697847,875.281626,273.193612,417.576782,183.239707,593.199555,541.494483,213.196462,995.918438,337.056437,641.769404,567.271527,978.0181,017,205.171700,676.7921,106,938.3191,016,501.1641,031,600.2031,044,901.795525,422.15704,349.537595,462.8411,008,042.2411,027,176.531807,779.288796,069.605289,112.096320,501.824317,565.154323,624.007361,342.515395,920.007336,101.348304,939.896326,484.459307,608.669307,616.596311,784.363432,008.292320,197.406210,769.647369,834.826230,286.843195,455.568140,625.971
Langlopende verplichtingen:
Langetermijnschulden 17,490.89421,320.66624,320.518524,512.549521,696.301521,246.662521,858.117521,349.563519,775.258520,079.907520,946.101521,091.197522,774.783525,430.675510,458.545512,099.077495,583.333720,915.918787,457.261205,758.75205,301.25206,985202,811.25705,762.03498,771.407498,579.422498,392.202498,209.63498,031.59497,857.97996,406.126995,987.913995,578.9995,178.883994,787.66994,405.038994,030.825993,646.6951,272,310.295787,745.071799,597.364811,342.939673,340.622656,394.699693,317.416706,584.716345,564.977296,844.192216,093.234
Uitgestelde opbrengsten niet-vlottend 21,860.43121,661.78221,622.39322,102.08721,434.27620,949.85621,083.15321,195.30720,855.81720,957.91320,427.01321,351.99619,775.77519,607.47719,401.33418,925.20816,556.23514,566.05714,866.10415,306.89816,562.16217,610.20819,558.1321,336.15722,399.68922,992.5623,166.1123,018.93523,156.35723,166.50723,077.03223,799.06523,233.26223,069.19222,943.33821,797.49221,390.10820,218.02220,281.73520,650.27819,770.62719,773.38819,631.67518,465.48916,697.5215,661.36114,639.46612,641.2920
Uitgestelde belastingverplichtingen niet-vlottend 118,109.16118,040.924180,339.036179,124.341125,640.263125,073.814124,590.191124,547.637114,970.762114,837.279114,356.339112,679.52997,641.09996,560.02294,986.85589,984.75596,449.902103,938.764105,928.21102,585.209104,926.09101,186.51694,612.00792,168.04188,512.78584,915.90580,346.73677,378.69474,103.97768,863.59264,587.60562,892.77951,706.77944,748.27340,155.18238,031.935,462.36435,397.22433,306.28530,431.31322,921.17920,323.46215,389.14314,596.98317,728.09120,040.78717,762.26816,341.9330
Overige niet-vlottende verplichtingen 233,248.978254,414.841426,880.109234,921.546183,762.582327,168.494176,571.483315,395.938361,803.913354,140.329345,111.831337,560.5320,468.525311,549.543318,264.209307,829.276191,253.067291,814.516287,556.212276,789.397270,526.723142,975.098137,696.836132,220.883241,707.998233,049.837142,683.384214,081.833198,793.236189,955.725181,988.648160,399.349130,470.594142,840.997134,476.664127,463.64113,713.85998,969.93992,486.41436,336.5976,164.72770,979.30563,310.45658,759.29358,766.82657,614.32451,280.70617,054.098-216,093.234
Totaal niet-vlottende verplichtingen 390,709.462393,776.431451,200.627938,558.435852,533.421848,415.155844,102.944836,745.501881,579.171874,220.237866,057.932858,651.696843,243.308836,980.218828,722.754819,928.354783,286.3021,012,730.4341,075,013.473482,548.147475,827.973468,756.822454,678.224951,487.111740,479.406731,629.259721,422.322712,291.463696,824.826687,813.6951,178,394.7741,156,387.2621,126,049.4941,138,019.881,129,264.3241,121,868.6781,107,744.6841,092,616.6341,364,796.709875,163.252875,762.091882,322.244736,651.078715,153.992752,084.242764,199.039396,845.683342,881.516216,093.234
Totaal passiva 1,882,006.7861,840,075.7221,509,210.6621,607,653.4851,805,511.1191,696,290.4371,470,376.1371,449,163.0771,663,762.411,581,813.4361,421,599.4271,341,864.8921,306,239.2261,275,317.2741,266,364.5241,224,495.6241,311,264.322,029,935.6051,775,690.2651,589,486.4661,492,329.1371,500,357.0251,499,580.0181,476,909.2611,444,828.9431,327,092.11,729,464.5631,739,467.9941,504,604.1141,483,883.2991,467,506.871,476,889.0871,443,614.6481,461,643.8871,490,606.8391,517,788.6851,443,846.0311,397,556.5291,691,281.1681,182,771.9211,183,378.6871,194,106.6071,168,659.371,035,351.397962,853.8891,134,033.866627,132.526538,337.084399,514.614
Eigen vermogen:
Preferente aandelen 000000000000000001,604.41201,453.361,584.5881,033.5821,743.933826.360539.121,972.3791,787.9542,931.2843,247.023,122.5611,913.8072,184.3250000000000000000
Gewone aandelen 123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778123,729.778101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236101,236
Ingehouden winsten 1,151,499.6721,047,367.5711,482,583.6221,408,800.9081,318,794.6611,207,611.521,747,696.4871,698,537.2031,511,052.3051,385,380.4771,684,548.6131,596,234.9111,513,951.2071,426,005.6061,660,206.561,603,500.6251,528,958.9021,644,736.6861,631,142.4661,553,296.7651,477,342.2221,367,080.2451,392,212.3631,327,358.1141,250,043.2831,187,151.2881,214,239.1521,185,185.0131,136,108.6581,088,598.8471,140,166.3681,121,741.6621,059,059.585984,165.08997,409.449911,064.625840,036.435777,240.903751,002.576683,884.927626,973.594595,603.665574,346.936513,100.222445,933.18430,808.978411,040.255392,370.17339,897.509
Overige gereserveerde algehele resultaten 22,00022,00020,00020,00020,00020,00018,00018,00018,00018,00016,00016,00016,00016,00014,0000-0-1,604.412681.267-1,453.36-1,584.588-1,033.582-1,743.933-826.36819.494-539.12-1,972.379-1,787.954-2,931.284-3,247.02-3,122.561-1,913.807-2,184.325-00-0-00000000-00000
Overige totale aandeelhoudersvermogen 843,467.743869,547.743840,816.973840,816.973840,816.973840,816.973840,816.973840,816.973862,357.581891,657.863910,985.2591,077,235.9641,298,607.8291,385,264.9171,486,392.6481,486,392.6481,042,493.6921,025,284.8681,112,860.281,378,715.6341,378,453.1781,379,555.191,378,134.4881,379,969.6351,381,622.3551,457,788.8491,456,894.7081,457,079.133166,371.758165,740.287165,989.204168,406.712167,865.678172,234.327172,234.327172,234.327172,234.327173,001.428173,001.428179,540.703173,001.428173,001.428173,001.428183,375.164173,001.428173,001.428173,001.428173,001.428173,001.428
Totaal eigen vermogen van aandeelhouders 2,140,697.1932,036,565.0922,467,130.3732,393,347.6592,303,341.4122,192,158.2712,730,243.2382,681,083.9542,515,139.6632,418,768.1182,735,263.652,849,372.3242,952,288.8142,951,000.3013,284,328.9853,227,623.052,695,182.3722,807,355.7432,880,413.793,069,195.5372,993,109.7662,883,398.7952,905,820.5622,841,883.8872,766,214.9092,779,209.0332,802,863.6382,773,993.9241,414,647.7011,366,822.1541,416,514.1341,399,298.1821,336,345.5871,263,635.4071,274,879.7761,188,534.9521,117,506.7621,055,478.3321,027,240.004960,122.355903,211.022871,841.093848,584.364787,337.65720,170.608705,046.406685,277.683666,607.598614,134.938
Totaal eigen vermogen 2,146,731.782,042,713.5492,467,214.4232,393,431.5752,303,422.8322,192,234.862,730,321.3582,681,158.5392,515,208.3452,418,826.8942,735,318.1792,849,419.5312,952,331.222,951,037.3243,284,372.1583,227,671.0482,695,241.4482,799,619.2512,890,151.5053,092,597.3793,046,034.6282,907,900.6892,971,149.4982,916,901.122,854,053.9382,854,064.4342,888,311.5492,820,105.7151,464,528.0691,418,835.2941,456,806.1971,442,751.7721,357,285.411,284,459.1041,274,879.7761,188,534.9521,117,506.7621,055,478.3321,027,240.004960,122.355903,211.022871,841.093848,584.364787,337.65720,170.608705,046.406685,277.683666,607.598614,134.938
Totaal passiva en aandeelhoudersvermogen 4,028,738.5663,882,789.2713,976,425.0844,001,085.064,108,933.9513,888,525.2964,200,697.4954,130,321.6164,178,970.7554,000,640.334,156,917.6064,191,284.4234,258,570.4464,226,354.5984,550,736.6824,452,166.6724,006,505.7684,829,554.8564,665,841.774,682,083.8454,538,363.7654,408,257.7144,470,729.5164,393,810.3814,298,882.884,181,156.5344,617,776.1124,559,573.7092,969,132.1832,902,718.5942,924,313.0662,919,640.8592,800,900.0582,746,102.9912,765,486.6152,706,323.6372,561,352.7932,453,034.8612,718,521.1722,142,894.2762,086,589.7092,065,947.6992,017,243.7341,822,689.0471,683,024.4971,839,080.2721,312,410.2091,204,944.6810