PT Suryamas Dutamakmur Tbk
IDX:SMDM.JK
520 (IDR) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 321,778.248 | 313,283.85 | 234,212.374 | 79,593.455 | 92,169.216 | 79,696.038 | 74,630.906 | 83,346.356 | 152,452.074 | 205,449.184 | 288,409.691 | 181,592.874 | 162,921.932 | 142,021.275 | 133,569.63 | 96,946.012 |
Kortetermijnbeleggingen
| 0 | -81,234.995 | -76,761.951 | -53,610.687 | 0 | 0 | 0 | 0 | 225 | 225 | 225 | 225 | 0 | 225 | 1,275 | 225 |
Liquide middelen en kortetermijnbeleggingen
| 321,778.248 | 313,283.85 | 234,212.374 | 79,593.455 | 92,169.216 | 79,696.038 | 74,630.906 | 83,346.356 | 152,677.074 | 205,674.184 | 288,634.691 | 181,817.874 | 162,921.932 | 142,246.275 | 134,844.63 | 97,171.012 |
Nettovorderingen
| 22,454.02 | 43,726.097 | 23,698.281 | 28,164.307 | 34,002.909 | 13,035 | 22,117 | 46,244.269 | 97,409.088 | 74,061.521 | 89,976.146 | 810.12 | 0 | 0 | 0 | 0 |
Voorraad
| 830,511.126 | 794,978.811 | 769,611.962 | 807,264.073 | 786,117.193 | 769,934.402 | 760,718.587 | 690,539.981 | 757,027.036 | 799,002.235 | 759,570.982 | 1,437.349 | 1,493.885 | 1,320.762 | 1,062.284 | 884.473 |
Overige vlottende activa
| 25,205.973 | 993.42 | 1,708.358 | 5,047.471 | 2,683.389 | 3,351.548 | 2,072.622 | 2,073.209 | 2,092.932 | 2,018.488 | 1,979.963 | 115,418.125 | 30,329.91 | 33,591.65 | 47,401.791 | 75,531.805 |
Totaal vlottende activa
| 1,199,949.367 | 1,152,982.179 | 1,029,230.975 | 920,069.306 | 914,972.707 | 886,958.604 | 876,583.777 | 822,203.814 | 1,009,206.13 | 1,080,756.428 | 1,140,161.782 | 299,483.468 | 194,745.727 | 177,158.687 | 183,308.705 | 173,587.289 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 2,232,543.316 | 253,410.15 | 263,174.345 | 273,672.474 | 290,637.988 | 301,243.966 | 305,916.738 | 316,661.075 | 329,663.772 | 180,010.43 | 103,499.77 | 211,368.931 | 216,096.851 | 170,311.395 | 169,229.545 | 166,356.159 |
Goodwill
| 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 | 157,380.56 | 157,244.977 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 0 | -82,608.781 | -77,905.401 | -53,835.687 | -56,134.046 | -44,074.279 | -38,707.234 | 0 | 0 | 157,380.56 | 157,244.977 | 0 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 97,890.379 | 82,608.781 | 77,905.401 | 53,835.687 | 56,134.046 | 44,074.279 | 38,707.234 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 3,980.762 | 4,276.267 | 4,853.585 | 5,468.69 | 4,879.305 | 4,542.161 | 3,341.311 | 2,039.307 | 1,033.216 | 1,400.866 | 1,304.563 | 851.301 | 490.184 | 169.739 | 226 | 4,162.983 |
Overige niet-vlottende activa
| 225 | 2,012,609.875 | 2,006,252.818 | 2,002,700.433 | 2,002,683.106 | 1,965,897.654 | 1,955,838.497 | 1,958,084.97 | 1,814,678.063 | 1,736,742.262 | 1,548,103.354 | 2,125,961.076 | 2,043,629.228 | 1,715,407.046 | 1,695,477.778 | 1,687,442.626 |
Totaal niet-vlottende activa
| 2,334,639.457 | 2,270,296.292 | 2,274,280.748 | 2,281,841.598 | 2,298,200.399 | 2,271,683.781 | 2,265,096.546 | 2,276,785.352 | 2,145,375.051 | 2,075,534.118 | 1,810,152.664 | 2,338,181.308 | 2,260,216.263 | 1,885,888.18 | 1,864,933.324 | 1,857,961.768 |
Totaal activa
| 3,534,588.824 | 3,423,278.471 | 3,303,511.723 | 3,201,910.904 | 3,213,173.106 | 3,158,642.385 | 3,141,680.323 | 3,098,989.166 | 3,154,581.181 | 3,156,290.546 | 2,950,314.446 | 2,637,664.776 | 2,454,961.99 | 2,063,046.866 | 2,048,242.029 | 2,031,549.057 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 15,892.525 | 12,415.865 | 12,396.591 | 7,945.015 | 11,603.261 | 13,712.683 | 14,084.393 | 11,862.591 | 24,072.332 | 23,930.164 | 26,322.506 | 23,899.729 | 18,127.884 | 5,662.778 | 7,777.974 | 2,861.413 |
Kortlopende schulden
| 36,590.239 | 32,540.973 | 29,479.183 | 13,554.4 | 144,472.16 | 52,622.083 | 142,834.558 | 160,658.299 | 60,341.008 | 83,493.526 | 48,961.218 | 330 | 50,729.817 | 11,683.886 | 281,558.686 | 293,123.288 |
Belastingschulden
| 270.662 | 6,533.003 | 7,104.9 | 5,813.156 | 6,579.626 | 6,118.118 | 6,236.984 | 6,246.814 | 7,937.789 | 5,663.065 | 8,412.942 | 3,713.912 | 4,621.637 | 4,651.863 | 2,648.182 | 1,942.434 |
Uitgestelde opbrengsten
| 147,765.014 | 285,357.221 | 358,915.412 | 313,106.354 | 256,130.145 | 6,118.118 | 6,236.984 | 6,246.814 | 7,937.789 | 5,663.065 | 483,881.761 | 3,713.912 | 4,621.637 | 4,651.863 | 2,648.182 | 1,942.434 |
Overige kortlopende verplichtingen
| 45,038.153 | 41,046.707 | 32,437.347 | 32,352.048 | 30,425.155 | 315,776.49 | 366,758.108 | 339,887.978 | 393,648.146 | 505,693.959 | 35,289.86 | 293,681.985 | 185,459.402 | 125,353.018 | 80,082.473 | 42,484.63 |
Totaal kortlopende verplichtingen
| 245,285.93 | 371,360.766 | 433,228.533 | 366,957.817 | 442,630.72 | 388,229.373 | 529,914.043 | 518,655.683 | 485,999.275 | 618,780.714 | 594,455.345 | 321,625.626 | 258,938.74 | 147,351.545 | 372,067.315 | 340,411.764 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 59,408.785 | 31,800 | 16,780.023 | 106,638.95 | 69,358.523 | 151,098.229 | 53,421.887 | 53,237.82 | 169,515.439 | 241,530.869 | 146,943.481 | 162,548.111 | 100,391.544 | 114,211.318 | 128,862.234 | 129,693.664 |
Uitgestelde opbrengsten niet-vlottend
| 109,644.434 | 2,020.264 | 2,828.297 | 3,632.965 | 4,434.589 | 5,234.169 | 6,032.035 | 6,828.424 | 8,759.772 | 47,091.86 | 30,980.47 | 9,894.407 | 10,751.956 | 11,581.724 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 61,248.383 | 67,726.814 | 64,973.119 | 54,270.128 | 47,850.566 | 38,450.578 | 32,801.351 | 36,400.409 | 29,368.66 | 25,269.526 | 23,603.311 | 25,264.617 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 61,915.42 | 58,792.663 | 9,910.022 | 8,948.756 | 8,080.739 | 7,296.922 | 6,589.139 | 5,950.014 | 5,372.885 | 4,851.739 | 4,381.144 | 3,956.198 | 5,222.471 | 3,218.514 | 30,520.083 | 44,474.917 |
Totaal niet-vlottende verplichtingen
| 230,968.64 | 92,612.926 | 90,766.724 | 186,947.485 | 146,846.969 | 217,899.448 | 113,893.628 | 104,466.836 | 216,449.447 | 329,874.877 | 211,673.755 | 201,668.242 | 139,969.282 | 154,276.173 | 159,382.317 | 174,168.581 |
Totaal passiva
| 476,254.57 | 463,973.692 | 523,995.257 | 553,905.302 | 589,477.69 | 606,128.821 | 643,807.671 | 623,122.519 | 702,448.722 | 948,655.591 | 806,129.1 | 523,293.868 | 398,908.022 | 301,627.719 | 531,449.632 | 514,580.345 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,517,539.959 | 1,274,157.258 | 1,274,157.258 | 2,003,391.916 | 2,003,391.916 | 2,003,391.916 |
Ingehouden winsten
| 643,256.669 | 537,421.758 | 374,401.413 | 260,226.377 | 255,341.756 | 232,348.006 | 198,089.774 | 186,997.12 | 170,305.442 | 109,761.044 | 71,656.916 | 33,560.178 | 20,214.076 | -1,010,014.529 | -1,008,174.682 | -1,010,532.281 |
Overige gereserveerde algehele resultaten
| 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 3,979.097 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,248.289 | 2,248.289 | 2,248.289 | 2,248.289 | 2,812.789 | 2,812.789 | 2,842.789 | 2,842.789 | 2,248.289 | 2,248.289 | 2,248.289 | 249,610.087 | 249,610.087 | 276,527.927 | 29,191.129 | 29,166.129 |
Totaal eigen vermogen van aandeelhouders
| 2,167,024.014 | 2,061,189.103 | 1,898,168.759 | 1,783,993.722 | 1,779,673.601 | 1,756,679.852 | 1,722,451.62 | 1,711,358.966 | 1,694,072.787 | 1,633,528.389 | 1,595,424.261 | 1,557,327.523 | 1,543,981.421 | 1,269,905.313 | 1,024,408.362 | 1,022,025.763 |
Totaal eigen vermogen
| 3,058,334.254 | 2,959,304.778 | 2,779,516.466 | 2,648,005.602 | 2,623,695.416 | 2,552,513.564 | 2,497,872.653 | 2,475,866.647 | 2,452,132.459 | 2,207,634.955 | 2,144,185.346 | 2,114,370.908 | 2,056,053.968 | 1,761,419.147 | 1,516,792.397 | 1,516,968.712 |
Totaal passiva en aandeelhoudersvermogen
| 3,534,588.824 | 3,423,278.471 | 3,303,511.723 | 3,201,910.904 | 3,213,173.106 | 3,158,642.385 | 3,141,680.323 | 3,098,989.166 | 3,154,581.181 | 3,156,290.546 | 2,950,314.446 | 2,637,664.776 | 2,454,961.99 | 2,063,046.866 | 2,048,242.029 | 2,031,549.057 |