PT Sinar Mas Multiartha Tbk
IDX:SMMA.JK
14400 (IDR) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||
Vlottende activa: | |||||||||||||||||
Liquide middelen & kasequivalenten
| 14,471,251 | 14,686,316 | 18,594,241 | 9,613,475 | 7,303,511 | 14,129,401 | 15,598,098 | 14,243,068 | 13,773,842 | 11,100,958 | 8,886,526 | 15,209,618 | 8,523,794 | 4,888,093 | 1,754,227 | 824,498 | 677,254 |
Kortetermijnbeleggingen
| 37,802,866 | 2,250,986 | 2,529,074 | 2,496,913 | 8,132,087 | 11,838,776 | 9,969,607 | 9,166,699 | 8,154,187 | 9,390,522 | 9,356,334 | 4,627,941 | 15,728,859 | 0 | 6,370,229 | 6,978,806 | 7,651,220 |
Liquide middelen en kortetermijnbeleggingen
| 44,955,019 | 16,937,302 | 21,123,315 | 12,110,388 | 15,435,598 | 25,968,177 | 25,567,705 | 23,409,767 | 21,928,029 | 20,491,480 | 18,242,860 | 19,837,559 | 24,252,653 | 4,888,093 | 8,124,456 | 7,803,304 | 8,328,474 |
Nettovorderingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,740,739 | 6,128,262 | 4,527,984 |
Voorraad
| 342,163 | 347,810 | 32,603 | 64,678 | 36,259 | 43,848 | 49,022 | 65,749 | 63,515 | 56,003 | 26,882 | 37,623 | 0 | 5,349 | 0 | 0 | 0 |
Overige vlottende activa
| 0 | 0 | 0 | 0 | 0 | 512,253 | 0 | 0 | 0 | 0 | 0 | 968,501 | 12,975,259 | 0 | 10,153,752 | 699,379 | 438,909 |
Totaal vlottende activa
| 65,476,949 | 17,285,112 | 21,155,918 | 12,175,066 | 15,471,857 | 93,744,988 | 25,616,727 | 23,475,516 | 21,991,544 | 20,547,483 | 18,269,742 | 19,875,182 | 42,689,913 | 4,893,442 | 18,386,075 | 14,513,918 | 13,245,120 |
Niet-vlottende activa: | |||||||||||||||||
Materiële vaste activa, netto
| 3,178,896 | 3,452,738 | 3,753,872 | 3,809,389 | 3,503,225 | 3,452,912 | 2,880,504 | 3,794,697 | 3,451,675 | 3,132,128 | 2,795,249 | 2,144,925 | 1,335,491 | 1,116,543 | 735,494 | 587,945 | 379,458 |
Goodwill
| 497,820 | 14,496 | 14,496 | 14,496 | 14,496 | 14,496 | 14,492 | 14,492 | 14,492 | 6,852 | 6,852 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 175,600 | 33,155 | 25,964 | 603 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 497,820 | 14,496 | 14,496 | 14,496 | 14,496 | 14,496 | 14,492 | 14,492 | 14,492 | 6,852 | 6,852 | 25,964 | 603 | 0 | -5,910,157 | -6,544,349 | -7,164,245 |
Langetermijnbeleggingen
| 41,152,670 | 35,879,825 | 28,640,746 | 24,237,584 | 19,092,361 | 22,614,752 | 19,370,548 | 19,704,893 | 18,259,211 | 18,044,112 | 18,133,573 | 17,294,624 | 15,768,486 | 0 | 6,406,820 | 6,978,806 | 7,651,220 |
Belastingvorderingen
| 375,773 | 350,626 | 255,105 | 130,636 | 229,370 | 188,741 | 222,886 | 197,125 | 184,371 | 135,826 | 110,783 | 113,372 | 16,041 | 45,552 | 16,811 | 4,411 | 9,066 |
Overige niet-vlottende activa
| -650,076 | -39,697,685 | -32,664,219 | -28,192,105 | -22,839,452 | -19,352,438 | -22,488,430 | -23,711,207 | -21,909,749 | -21,318,918 | -21,046,457 | -25,964 | -14,846,191 | -1,162,095 | 65,294 | 74,293 | 74,372 |
Totaal niet-vlottende activa
| 44,555,083 | 39,697,685 | 32,664,219 | 28,192,105 | 22,839,452 | 6,918,463 | 22,488,430 | 23,711,207 | 21,909,749 | 21,318,918 | 21,046,457 | 19,552,921 | 2,274,430 | 1,162,095 | 1,314,262 | 1,101,106 | 949,871 |
Totaal activa
| 110,032,032 | 114,406,803 | 117,509,999 | 108,456,227 | 99,625,400 | 100,663,451 | 89,086,788 | 73,995,121 | 56,778,071 | 53,820,063 | 47,780,692 | 48,792,770 | 44,964,343 | 29,518,829 | 19,700,337 | 15,536,009 | 14,130,577 |
Passiva en Eigen Vermogen: | |||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||
Crediteuren
| 1,368,726 | 2,108,042 | 585,618 | 824,194 | 669,971 | 808,019 | 691,536 | 501,618 | 588,260 | 665,258 | 421,571 | 373,387 | 301,427 | 0 | 284,755 | 222,788 | 187,133 |
Kortlopende schulden
| 8,390,304 | 0 | 0 | 153,617 | 0 | 232,456 | 1,209,795 | 0 | 139,840 | 67,836 | 238,324 | 209,259 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 53,879 | 397,990 | 130,752 | 153,510 | 106,339 | 102,414 | 157,953 | 177,820 | 73,612 | 67,542 | 284,344 | 72,484 | 54,684 | 0 | 31,244 | 32,490 | 21,559 |
Uitgestelde opbrengsten
| 7,284 | 8,002 | 24,344 | 31,599 | 1,356,905 | 102,414 | 1,214,004 | 1,028,005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 1,867,212 | -2,506,032 | -716,370 | -1,131,321 | -776,310 | -1,142,889 | -2,059,284 | -679,438 | 940,596 | 385,210 | -106,741 | -655,130 | 28,244,540 | 0 | 15,301,682 | 5,437,771 | 5,903,985 |
Totaal kortlopende verplichtingen
| 11,687,405 | 2,108,042 | 585,618 | 977,811 | 935,182 | 26,790,132 | 1,901,331 | 1,941,146 | 1,742,308 | 1,185,846 | 837,498 | 581,358 | 28,600,651 | 0 | 15,617,681 | 5,693,049 | 6,112,677 |
Langlopende verplichtingen: | |||||||||||||||||
Langetermijnschulden
| 17,707,769 | 3,687,007 | 3,485,895 | 4,382,269 | 3,748,577 | 29,172,742 | 27,571,322 | 1,378,959 | 960,936 | 1,360,104 | 714,895 | 3,644,976 | 930,904 | 0 | 412,690 | 366,588 | 167,620 |
Uitgestelde opbrengsten niet-vlottend
| 7,284 | 8,002 | 24,344 | 31,599 | 28,818 | 11,813 | 15,518 | 10,636 | 13,770 | 11,636 | 8,532 | 10,981 | 699,129 | 0 | 0 | 27,051 | 22,013 |
Uitgestelde belastingverplichtingen niet-vlottend
| 4,765 | 10,933 | 12,860 | 7,246 | 134,159 | 114,728 | 151,776 | 137,766 | 116,712 | 95,292 | 82,551 | 59,507 | 55,156 | 0 | 33,466 | 23,332 | 4,292 |
Overige niet-vlottende verplichtingen
| 80,655,231 | -3,705,942 | -3,523,099 | -4,421,114 | -3,882,736 | 73,041,060 | 62,487,556 | -1,516,725 | -1,077,648 | -1,360,104 | 29,939,645 | 388,144 | 92,879 | 0 | 101,085 | 6,660,121 | 5,358,286 |
Totaal niet-vlottende verplichtingen
| 73,516,081 | 2,108,042 | 7,587,884 | 7,281,026 | 6,786,644 | 48,760,079 | 3,652,925 | 1,527,361 | 1,091,418 | 1,467,032 | 1,696,319 | 1,857,732 | 1,778,068 | 0 | 485,135 | 7,077,092 | 5,552,211 |
Totaal passiva
| 85,203,486 | 90,731,743 | 94,727,715 | 85,533,983 | 77,460,793 | 75,550,211 | 66,140,481 | 53,546,135 | 38,402,117 | 34,998,947 | 30,654,540 | 32,537,091 | 30,378,719 | 24,257,821 | 16,102,816 | 12,770,141 | 11,664,888 |
Eigen vermogen: | |||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,334,891 | 1,334,891 | 1,334,891 | 1,334,891 | 1,334,891 | 1,334,891 | 1,334,891 | 1,334,891 | 1,333,891 | 1,321,905 | 1,321,905 | 1,321,718 | 1,321,378 | 1,320,504 | 1,316,150 | 1,276,891 | 1,180,330 |
Ingehouden winsten
| 17,880,042 | 17,004,706 | 16,954,465 | 16,572,967 | 16,448,905 | 11,482,666 | 10,146,057 | 8,911,559 | 7,565,205 | 7,747,232 | 6,745,088 | 5,537,951 | 3,985,818 | 2,720,324 | 1,446,093 | 0 | 0 |
Overige gereserveerde algehele resultaten
| 1,417,221 | 1,394,496 | 1,304,478 | 1,621,994 | 940,872 | 2,477,485 | 1,562,714 | 4,425,958 | 3,594,132 | 2,811,110 | 2,602,067 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,695,355 | 1,647,520 | 1,647,520 | 1,647,520 | 1,647,520 | 1,647,520 | 1,647,520 | 1,647,520 | 1,491,703 | 903,989 | 903,989 | 4,559,815 | 839,038 | 1,285,494 | 787,598 | 1,377,174 | 632,182 |
Totaal eigen vermogen van aandeelhouders
| 22,279,674 | 21,204,540 | 20,272,811 | 20,539,028 | 19,784,272 | 19,437,115 | 16,715,554 | 14,736,714 | 13,193,324 | 12,784,236 | 11,573,049 | 10,627,877 | 9,566,925 | 5,060,646 | 3,597,391 | 2,652,745 | 2,375,838 |
Totaal eigen vermogen
| 24,828,546 | 23,675,060 | 22,782,284 | 22,922,244 | 22,164,607 | 25,113,240 | 22,946,307 | 20,448,986 | 18,375,954 | 18,821,116 | 17,126,152 | 16,255,679 | 14,585,624 | 5,261,008 | 3,597,521 | 2,765,868 | 2,465,689 |
Totaal passiva en aandeelhoudersvermogen
| 110,032,032 | 114,406,803 | 117,509,999 | 108,456,227 | 99,625,400 | 100,663,451 | 89,086,788 | 73,995,121 | 56,778,071 | 53,820,063 | 47,780,692 | 48,792,770 | 44,964,343 | 29,518,829 | 19,700,337 | 15,536,009 | 14,130,577 |