PT Suryamas Dutamakmur Tbk

IDX:SMDM.JK

494 (IDR) • At close September 19, 2024
Overzicht | Financiële gegevens

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

2024 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 Q32012 Q22012 Q12011 Q4
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 311,909.496321,778.248320,059.185322,602.766323,444.993313,283.85297,178.901275,227.549260,209.234234,212.374168,864.663138,380.96285,605.02579,593.45571,691.03384,778.73888,800.05592,169.21681,300.11973,095.52782,867.54979,696.03883,711.13375,561.36175,207.45674,630.90654,922.28360,293.06869,967.33883,346.35682,388.13477,192.072118,582.617152,452.074103,376.4117,394.656178,343.237205,449.184230,018.542225,522.682254,160.049288,409.691277,566.185256,842.598217,628.453181,592.874180,104.15178,399.668182,636.351162,921.932
Kortetermijnbeleggingen 00-48,996.284-49,354.7810-81,234.99500-75,699.054-76,761.95100-47,595.15200000000000000000225225225225225225225225225225225225000225000225
Liquide middelen en kortetermijnbeleggingen 311,909.496321,778.248320,059.185322,602.766323,444.993313,283.85297,178.901275,227.549260,209.234234,212.374168,864.663138,380.96285,605.02579,593.45571,691.03384,778.73888,800.05592,169.21681,300.11973,095.52782,867.54979,696.03883,711.13375,561.36175,207.45674,630.90654,922.28360,293.06869,967.33883,346.35682,613.13477,417.072118,807.617152,677.074103,601.4117,619.656178,568.237205,674.184230,243.542225,747.682254,385.049288,634.691277,566.185256,842.598217,628.453181,817.874180,104.15178,399.668182,636.351162,921.932
Nettovorderingen 14,241.72922,454.0247,540.46142,261.82244,070.41743,726.09717,12513,85414,8736,91913,87730,115.18830,857.21928,164.30737,980.11939,158.01542,501.60134,002.90943,951.20948,222.56445,109.83933,976.61651,973.41845,633.16349,330.00339,161.66153,233.68857,009.26549,264.41146,244.26958,164.92762,690.21863,396.86897,409.08898,136.446100,043.01275,858.44374,061.52192,875.69975,987.57277,434.48289,976.1466,217.46718,385.75218,535.873810.1220,295.478000
Voorraad 838,514.023830,511.126815,961.74810,508.024943,413.092794,978.811768,193.404754,285.01766,363.43769,611.962746,128.746794,526.095805,414.291807,264.073776,222.488793,311.246779,335.891786,117.193798,061.039789,091.989777,101.785769,934.402788,398.303742,836.725727,964.229760,718.587762,666.22763,405.72701,387.149690,539.981727,776.795743,545.281761,778.44757,027.036742,216.878822,267.166804,567.609799,002.235770,555.434766,280.276770,033.188759,570.9821,498.0771,406.9991,485.641,437.3491,326.2881,351.1191,302.1611,493.885
Overige vlottende activa 29,170.82925,205.973887.372887.372887.372993.42887.372857.6721,697.6721,708.3581,697.6721,697.6721,700.1725,047.4711,700.1721,700.1721,700.1722,683.3891,700.1721,700.1722,496.1493,351.5481,713.1221,713.1221,713.1222,072.6222,068.3192,068.3192,068.3192,073.2092,049.1452,059.1442,064.4192,092.9322,140.292,067.4952,053.8692,018.4881,983.2211,952.5241,952.5241,979.96392,977.444104,109.74577,211.066115,418.12572,183.34989,068.41586,040.71730,329.91
Totaal vlottende activa 1,193,836.0761,199,949.3671,184,448.7581,176,259.9841,311,815.8741,152,982.1791,105,485.2351,062,906.7141,060,965.7951,029,230.975946,881.901964,719.917923,576.707920,069.306887,593.812918,948.17912,337.719914,972.707925,012.539912,110.252907,575.322886,958.604925,795.975865,744.371854,214.81876,583.777872,890.51882,776.372822,687.217822,203.814870,604.001885,711.715946,047.3441,009,206.13946,095.0141,041,997.3291,061,048.1581,080,756.4281,095,657.8961,069,968.0541,103,805.2431,140,161.782372,041.706362,359.342296,325.159299,483.468253,613.787268,819.202269,979.229194,745.727
Niet-vlottende activa:
Materiële vaste activa, netto 2,240,116.3022,232,543.316250,206.994250,002.201252,047.802253,410.15257,251.85258,889.791261,079.642263,174.345266,410.184269,629.353272,199.41273,672.474281,652.892285,188.73288,423.706290,637.988293,477.683296,044.502298,529.892301,243.966297,584.293301,163.021303,623.752305,916.738306,212.527310,270.832314,485.661316,661.075320,776.675324,806.137327,990.608329,663.772334,893.322336,389.466339,697.239180,010.43170,369.204298,896.871273,705.532103,499.77205,525.455207,534.526209,444.186211,368.931214,337.524215,111.721214,082.751216,096.851
Goodwill 00000000000000000000000000000000000000000000000000
Immateriële activa 0000000000000000000000000000000000000157,380.56157,380.5600157,244.977000141,640.190000
Goodwill en immateriële activa 00-49,221.284-49,579.781-49,995.301-82,608.781-75,248.077-75,586.065-75,924.054-77,905.401-75,215.828-75,519.202-47,820.152000000000000000000000000157,380.56157,380.5600157,244.977-225-225-225141,640.19-225000
Langetermijnbeleggingen 97,906.39797,890.37949,221.28449,579.78149,995.30182,608.78175,248.07775,586.06575,924.05477,905.40175,215.82875,519.20247,820.15200000000000000000000000001,114.016000225225225-141,640.19225000
Belastingvorderingen 3,980.7623,980.7624,276.2674,276.2674,276.2674,276.2674,853.5854,853.5854,853.5854,853.5854,972.0214,883.5244,883.5245,468.694,879.3054,879.3054,879.3054,879.3054,542.1614,542.1614,636.044,542.1614,502.1684,094.8393,720.1153,341.3113,210.7682,818.662,434.5942,039.3071,723.2431,502.9541,282.9541,033.2161,400.8661,400.8661,400.8661,400.8661,574.8051,304.5631,304.5631,304.5631,214.475851.301851.301851.301490.184490.184490.184490.184
Overige niet-vlottende activa 2252252,024,283.5762,005,342.3961,888,566.332,012,609.8752,014,977.2542,017,330.7092,015,404.0912,006,252.8182,010,736.0572,004,510.0472,001,287.572,002,700.4332,026,759.3892,001,645.1522,008,374.3722,002,683.1061,972,590.381,968,910.4031,963,494.2971,965,897.6541,939,804.5252,024,433.6512,010,254.2411,955,838.4971,933,876.2761,915,769.2991,954,721.8721,958,084.971,910,891.9571,904,271.8791,884,664.0441,814,678.0631,893,393.0861,818,028.0921,765,859.9721,736,742.2621,678,696.5311,650,311.291,577,582.8791,548,103.3542,298,677.232,245,837.232,200,649.962,125,961.0762,137,529.2452,085,233.2232,036,270.6682,043,629.228
Totaal niet-vlottende activa 2,342,228.4612,334,639.4572,278,766.8362,259,620.8642,144,890.3992,270,296.2922,277,082.6892,281,074.0852,281,337.3182,274,280.7482,282,118.2622,279,022.9242,278,370.5042,281,841.5982,313,291.5862,291,713.1872,301,677.3832,298,200.3992,270,610.2242,269,497.0672,266,660.2282,271,683.7812,241,890.9852,329,691.5112,317,598.1092,265,096.5462,243,299.5712,228,858.7912,271,642.1272,276,785.3522,233,391.8752,230,580.972,213,937.6062,145,375.0512,229,687.2742,155,818.4242,106,958.0772,075,534.1182,009,135.1161,950,512.7241,852,592.9741,810,152.6642,505,417.162,454,223.0572,410,945.4472,338,181.3082,352,356.9532,300,835.1282,250,843.6032,260,216.263
Totaal activa 3,536,064.5383,534,588.8243,463,215.5943,435,880.8483,456,706.2733,423,278.4713,382,567.9243,343,980.7993,342,303.1133,303,511.7233,229,000.1643,243,742.843,201,947.2113,201,910.9043,200,885.3993,210,661.3583,214,015.1023,213,173.1063,195,622.7633,181,607.3183,174,235.5513,158,642.3853,167,686.963,195,435.8823,171,812.9193,141,680.3233,116,190.0813,111,635.1633,094,329.3443,098,989.1663,103,995.8763,116,292.6853,159,984.953,154,581.1813,175,782.2883,197,815.7533,168,006.2353,156,290.5463,104,793.0123,020,480.7782,956,398.2172,950,314.4462,877,458.8662,816,582.3992,707,270.6062,637,664.7762,605,970.742,569,654.332,520,822.8322,454,961.99
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 19,384.37415,892.52512,326.1168,911.92210,314.68612,415.8659,178.8918,827.96214,626.52112,396.5918,756.2856,192.0638,662.6767,945.01512,103.9187,932.61412,714.68411,603.26110,720.9599,811.72710,624.44713,712.68316,319.96613,228.7414,896.89714,084.39311,288.2919,418.1449,842.27911,862.59113,366.65714,727.23820,571.44824,072.33243,104.40448,675.98230,431.69923,930.16429,936.80434,827.7126,954.56626,322.50622,939.18839,515.40736,050.34923,899.72932,007.36527,613.72629,847.70718,127.884
Kortlopende schulden 54,310.01636,590.23935,442.49948,004.22339,157.7932,540.97332,580.63941,542.57246,532.60229,479.18315,343.11215,464.04512,949.413,554.4101,103.639120,622.722140,431.997144,472.1655,039.31449,599.26243,605.68352,622.083142,569.967141,799.638145,534.529142,834.558129,862.023147,125.401166,310.834160,658.29985,641.27980,823.24589,961.68460,341.00878,103.43282,655.42685,74883,493.52673,661.21528,230.70941,661.01648,961.218101,981.3889,310.71983,388.734330330330050,729.817
Belastingschulden -1,103.626270.6623,509.5243,866.9042,216.3286,533.0034,078.2634,212.664,616.267,104.92,925.3614,609.0894,937.8895,813.1563,244.6684,379.5822,727.886,579.6264,491.6433,408.9065,443.7766,118.1183,899.8183,912.7955,852.2466,236.9845,490.7234,006.345,659.9416,246.8148,328.0085,399.0498,001.1327,937.7896,893.726,143.7552,651.4745,663.0652,213.7123,114.1955,226.1448,412.9424,889.8084,602.7594,728.3783,713.9121,781.9252,015.5263,127.8474,621.637
Uitgestelde opbrengsten 228,247.303147,765.014256,135.885312,235.238316,525.316285,357.221297,588.952307,608.57349,203.179358,915.4122,925.361388,190.8384,937.8895,813.156293,710.441296,245.0822,727.886,579.6264,491.6433,408.9065,443.7766,118.1183,899.8183,912.795375,109.6176,236.9845,490.7234,006.345,659.9416,246.8148,328.0085,399.0498,001.1327,937.7896,893.7251,143.755525,880.6165,663.0652,213.7123,114.195504,488.01483,881.7614,889.8084,602.7594,728.3783,713.9121,781.9252,015.52604,621.637
Overige kortlopende verplichtingen 52,539.25945,038.15332,373.96035,009.11241,046.70731,826.90131,603.26329,141.95832,437.347325,367.636-0341,079.407339,645.246-00283,983.108279,975.674293,287.905300,773.082318,321.935315,776.49220,045.279377,355.9230366,758.108357,038.326347,827.015332,287.051339,887.978346,663.93353,193.273385,363.39393,648.146473,734.192433,679.933-0.001505,693.959529,272.828522,787.81932,629.27135,289.86499,424.558451,994.494349,685.123293,681.985265,866.428275,664.404237,573.692185,459.402
Totaal kortlopende verplichtingen 354,480.951245,285.93336,278.461369,151.383401,006.905371,360.766371,175.383389,582.368439,504.261433,228.533352,392.393409,846.946367,629.371366,957.817406,917.998424,800.418439,857.67442,630.72363,539.821363,592.977377,995.84388,229.373382,835.03536,297.095535,541.042529,914.043503,679.362508,376.9514,100.105518,655.683453,999.874454,142.805503,897.654485,999.275601,835.748616,155.096642,060.314618,780.714635,084.559588,960.433605,732.863594,455.345629,234.934585,423.379473,852.584321,625.626299,985.718305,623.656267,421.399258,938.74
Langlopende verplichtingen:
Langetermijnschulden 52,114.859,408.78548,077.77823,119.84333,722.84231,80018,001.8230016,780.02350,463.27965,316.57874,549.261106,638.9570,295.26680,283.95668,853.91769,358.523154,335.334145,480.903147,395.908151,098.22966,793.45969,685.93360,374.70253,421.88768,848.08369,305.36745,160.93953,237.82134,285.732148,878.899148,622.527169,515.439248,445.907248,164.836244,731.486241,530.869221,059.665192,138.861133,979.479146,943.48173,423.94668,359.14969,451.245162,548.111194,175.527165,652.341160,104.258100,391.544
Uitgestelde opbrengsten niet-vlottend 316.151109,644.4341,410.2431,613.5831,816.9232,020.2642,222.2722,424.282,626.2882,828.2973,029.4643,230.6313,431.7983,632.9653,833.3714,033.7774,234.1834,434.5894,634.4844,834.3795,034.2745,234.169152,840.5775,633.1025,832.5686,032.0356,728.2786,900.2617,072.2456,828.4247,620.9658,578.388,669.0768,759.7728,406.28828,568.8849,381.43647,091.8631,624.54742,399.4537,220.19230,980.479,222.2439,894.4079,894.4079,894.40710,751.95610,751.95610,751.95610,751.956
Uitgestelde belastingverplichtingen niet-vlottend -0047,484.60347,504.3970000061,248.38368,023.48667,922.13767,850.05467,726.81465,252.98965,137.4865,086.67564,973.11954,410.57554,499.55654,419.08654,270.12848,091.73647,923.67848,003.98547,850.56639,710.20239,302.2638,946.40238,450.57834,397.10933,811.33733,342.14332,801.35144,396.03640,940.87139,385.91936,400.40927,834.91728,363.80128,866.2329,368.6622,906.0425,269.52625,269.52625,269.52623,603.31123,603.31123,603.31123,603.311
Overige niet-vlottende verplichtingen 60,826.87961,915.428,585.659,257.95358,235.44658,792.66370,642.70371,513.58471,324.7099,910.0229,669.7069,429.3899,189.0738,948.7568,731.7528,514.7488,297.7438,080.7397,884.7857,688.8317,492.8777,296.9227,119.9776,943.0316,766.0856,589.1396,429.3586,269.5776,109.7955,950.0145,805.7315,661.4495,517.1675,372.8855,242.5985,112.3124,982.0254,851.7394,734.094,616.4414,498.7934,381.1444,274.9083,956.1983,956.1983,956.1983,572.4713,572.4713,572.4715,222.471
Totaal niet-vlottende verplichtingen 113,257.83230,968.64105,558.27481,495.77593,775.21192,612.92690,866.79873,937.86473,950.99890,766.724131,185.934145,898.736155,020.186186,947.485148,113.378157,969.961146,472.518146,846.969221,265.178212,503.668214,342.145217,899.448274,845.749130,185.744120,977.341113,893.628121,715.92121,777.46497,289.381104,466.836182,109.537196,930.065196,150.913216,449.447306,490.829322,786.903298,480.866329,874.877285,253.219267,518.553204,564.694211,673.755109,827.137107,479.28108,571.376201,668.242232,103.265203,580.079198,031.996139,969.282
Totaal passiva 467,738.781476,254.57441,836.735450,647.158494,782.115463,973.692462,042.181463,520.231513,455.258523,995.257483,578.327555,745.681522,649.557553,905.302555,031.376582,770.378586,330.188589,477.69584,804.999576,096.645592,337.985606,128.821657,680.779666,482.84656,518.383643,807.671625,395.283630,154.364611,389.486623,122.519636,109.411651,072.87700,048.567702,448.722908,326.577938,941.999940,541.18948,655.591920,337.778856,478.986810,297.557806,129.1739,062.071692,902.659582,423.96523,293.868532,088.983509,203.735465,453.395398,908.022
Eigen vermogen:
Preferente aandelen 00000000000000000000000000000000000000000000000000
Gewone aandelen 1,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,517,539.9591,274,157.2581,274,157.2581,274,157.2581,274,157.2581,274,157.2581,274,157.2581,274,157.2581,274,157.258
Ingehouden winsten 661,006.706643,256.669604,952.23567,855.009543,055.847537,421.758496,320.557457,824.565416,283.711374,401.413350,257.092302,202.074293,438.968260,226.377261,283.331250,784.798254,184.169255,341.756253,233.654255,622.738246,505.385232,348.006216,204.112214,790.709208,046.762198,089.774197,622.908192,321.802192,410.14186,997.12183,319.274180,048.474182,442.595170,305.442152,663.829156,155.127132,719.432109,761.04497,808.1290,546.15474,456.66871,656.91656,225.92142,940.94744,080.9133,560.17832,164.3225,711.86820,666.0520,214.076
Overige gereserveerde algehele resultaten 3,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.0973,979.097247,361.798247,361.79800000
Overige totale aandeelhoudersvermogen 2,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,812.7892,812.7892,812.7892,812.7892,812.7892,812.7892,812.7892,822.7892,842.7892,842.7892,842.7892,842.7892,842.7892,842.7892,842.7892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.2892,248.289245,630.992,248.2892,248.289249,610.087249,610.087249,610.087249,610.087249,610.087
Totaal eigen vermogen van aandeelhouders 2,184,774.0522,167,024.0142,128,719.5752,091,622.3552,066,823.1932,061,189.1032,020,087.9021,981,591.911,940,051.0571,898,168.7591,874,024.4381,825,969.421,817,206.3141,783,993.7221,785,050.6761,774,552.1431,778,516.0151,779,673.6011,777,565.51,779,954.5841,770,837.231,756,679.8521,740,535.9581,739,132.5541,732,408.6071,722,451.621,721,984.7531,716,683.6481,716,771.9851,711,358.9661,707,681.1191,703,815.8191,706,209.941,694,072.7871,676,431.1741,679,922.4721,656,486.7771,633,528.3891,621,575.4651,614,313.4991,598,224.0131,595,424.2611,579,993.2661,566,708.2921,567,848.2551,557,327.5231,555,931.6651,549,479.2131,544,433.3951,543,981.421
Totaal eigen vermogen 3,068,325.7573,058,334.2543,021,378.8582,985,233.692,961,924.1582,959,304.7782,920,525.7422,880,460.5672,828,847.8542,779,516.4662,745,421.8362,687,997.1592,679,297.6542,648,005.6022,645,854.0232,627,890.9792,627,684.9142,623,695.4162,610,817.7652,605,510.6742,581,897.5662,552,513.5642,510,006.1812,528,953.0422,515,294.5362,497,872.6532,490,794.7992,481,480.7992,482,939.8582,475,866.6472,467,886.4652,465,219.8152,459,936.3832,452,132.4592,267,455.7112,258,873.7542,227,465.0552,207,634.9552,184,455.2342,164,001.7922,146,100.662,144,185.3462,138,396.7952,123,679.742,124,846.6462,114,370.9082,073,881.7572,060,450.5952,055,369.4372,056,053.968
Totaal passiva en aandeelhoudersvermogen 3,536,064.5383,534,588.8243,463,215.5943,435,880.8483,456,706.2733,423,278.4713,382,567.9243,343,980.7993,342,303.1133,303,511.7233,229,000.1643,243,742.843,201,947.2113,201,910.9043,200,885.3993,210,661.3583,214,015.1023,213,173.1063,195,622.7633,181,607.3183,174,235.5513,158,642.3853,167,686.963,195,435.8823,171,812.9193,141,680.3233,116,190.0813,111,635.1633,094,329.3443,098,989.1663,103,995.8763,116,292.6853,159,984.953,154,581.1813,175,782.2883,197,815.7533,168,006.2353,156,290.5463,104,793.0123,020,480.7782,956,398.2172,950,314.4462,877,458.8662,816,582.3992,707,270.6062,637,664.7762,605,970.742,569,654.332,520,822.8322,454,961.99