PT. Mandom Indonesia Tbk
IDX:TCID.JK
2070 (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
| 727,237.003 | 573,375.511 | 554,614.346 | 457,984.351 | 285,755.312 | 369,170.525 | 431,573.584 | 298,563.784 | 219,669.986 | 95,091.167 | 73,824.541 | 134,940.399 | 89,862.336 | 129,104.546 | 147,152.25 |
Kortetermijnbeleggingen
| 3,486.152 | 306.523 | 3,327.633 | 3,251.9 | 3,175.806 | 3,264.06 | 3,028.57 | 3,015.865 | 3,006.284 | 6,021.444 | 5,366.087 | 74,622.954 | 19,047.206 | 53,762.054 | 3,265.524 |
Liquide middelen en kortetermijnbeleggingen
| 730,723.155 | 573,682.034 | 557,941.978 | 461,236.251 | 288,931.118 | 372,434.585 | 434,602.153 | 301,579.649 | 222,676.271 | 101,112.611 | 79,190.628 | 209,563.353 | 108,909.542 | 182,866.6 | 150,417.774 |
Nettovorderingen
| 413,328.427 | 0 | 0 | 0 | 453,432.889 | 0 | 401,116.804 | 357,431.045 | 487,907.806 | 320,449.311 | 290,267.184 | 0 | 0 | 205,458.579 | 190,479 |
Voorraad
| 480,994.619 | 624,271.016 | 497,854.833 | 527,537.794 | 677,051.92 | 542,466.904 | 422,625.746 | 492,740.699 | 382,731.85 | 419,658.098 | 330,318.449 | 260,765.705 | 278,433.445 | 193,132.525 | 205,355.889 |
Overige vlottende activa
| 26,491.959 | 16,000.947 | 11,490.238 | 12,750.711 | 8,775.782 | 27,892.642 | 18,133.888 | 22,731.01 | 19,356.613 | 32,797.278 | 26,729.02 | 7,974.928 | 284,539.45 | 234,790.312 | 207,196.977 |
Totaal vlottende activa
| 1,639,341.193 | 1,594,565.568 | 1,437,357.375 | 1,343,961.71 | 1,428,191.709 | 1,333,428.311 | 1,276,478.592 | 1,174,482.404 | 1,112,672.539 | 874,017.298 | 726,505.281 | 768,615.499 | 671,882.438 | 610,789.437 | 562,970.64 |
Niet-vlottende activa: | |||||||||||||||
Materiële vaste activa, netto
| 676,810.022 | 695,852.503 | 759,653.823 | 834,401.666 | 938,300.135 | 998,708.967 | 964,642.806 | 935,344.86 | 902,694.746 | 923,951.56 | 684,459.615 | 440,132.921 | 416,328.119 | 396,755.925 | 399,856.238 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,253.261 | 10,902.581 | 25,485.393 | 48,487.016 | 70,366.701 | 50,651.611 | 51,933.576 | 22,436.365 | 1,298.13 | 3,671.73 | 6,452.82 | 9,225.943 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 4,253.261 | 10,902.581 | 25,485.393 | 48,487.016 | 70,366.701 | 50,651.611 | 51,933.576 | 22,436.365 | 1,298.13 | 3,671.73 | 6,452.82 | 9,225.943 | 13,653.442 | 13,309.423 | 8,689.257 |
Langetermijnbeleggingen
| 1,205.976 | 3,001.566 | 108.362 | 361.514 | 974.613 | 1,728.025 | 1,301.91 | 1,862.618 | 12,682.489 | 0 | 0 | 0 | 8,115.133 | 7,658.999 | 8,138.781 |
Belastingvorderingen
| 55,854.729 | 63,771.019 | 62,804.904 | 51,903.964 | 48,268.411 | 50,257.772 | 59,494.124 | 42,627.94 | 43,725.048 | 33,262.869 | 29,870.126 | 26,046.889 | 16,631.268 | 14,738.827 | 11,047.812 |
Overige niet-vlottende activa
| 14,101.328 | 12,564.681 | 15,395.008 | 35,674.186 | 65,091.052 | 10,368.825 | 7,956.181 | 8,346.851 | 9,023.896 | 18,331.886 | 18,664.62 | 17,551.7 | 4,254.663 | 3,985.828 | 3,917.497 |
Totaal niet-vlottende activa
| 752,225.316 | 786,092.35 | 863,447.49 | 970,828.346 | 1,123,000.912 | 1,111,715.201 | 1,085,328.598 | 1,010,618.634 | 969,424.309 | 979,218.046 | 739,447.18 | 492,957.453 | 458,982.625 | 436,449.003 | 431,649.586 |
Totaal activa
| 2,391,566.509 | 2,380,657.918 | 2,300,804.865 | 2,314,790.056 | 2,551,192.621 | 2,445,143.512 | 2,361,807.189 | 2,185,101.038 | 2,082,096.849 | 1,853,235.344 | 1,465,952.461 | 1,261,572.952 | 1,130,865.062 | 1,047,238.44 | 994,620.226 |
Passiva en Eigen Vermogen: | |||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||
Crediteuren
| 61,831.035 | 91,632.116 | 82,840.902 | 51,594.81 | 94,469.645 | 72,853.813 | 63,241.839 | 64,247.458 | 77,814.48 | 84,414.515 | 92,423.374 | 18,497.356 | 14,693.214 | 15,315.834 | 32,220.451 |
Kortlopende schulden
| 3,212.856 | 3,393.149 | 7,681.228 | 4,695.18 | 0 | 0 | 0 | 0 | 0 | 180,956 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 13,813.448 | 16,507.543 | 5,019.844 | 6,405.248 | 16,847.091 | 17,338.516 | 34,139.208 | 31,216.913 | 8,798.922 | 27,431.096 | 26,565.922 | 22,940.953 | 11,116.561 | 9,481.169 | 18,049.738 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209,192.155 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 96,434.758 | 109,478.693 | 81,295.496 | 84,900.159 | 144,536.015 | 141,341.513 | 162,425.799 | 125,116.013 | 136,317.219 | 193,252.227 | 84,331.282 | 58,039.038 | 31,406.689 | 32,368.986 | 27,240.81 |
Totaal kortlopende verplichtingen
| 175,292.097 | 221,011.501 | 176,837.47 | 131,087.175 | 255,852.751 | 231,533.843 | 259,806.846 | 220,580.384 | 222,930.622 | 486,053.837 | 203,320.578 | 99,477.347 | 57,216.464 | 57,165.989 | 77,510.998 |
Langlopende verplichtingen: | |||||||||||||||
Langetermijnschulden
| 13,245.997 | 113.612 | 3,344.358 | 8,086.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 3,308.088 | 2,996.999 | 2,960.626 | 2,894.137 | 2,978.651 | 2,764.378 | 2,724.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 317,241.08 | 301,436.802 | 300,774.341 | 312,966.232 | 276,196.053 | 241,146.504 | 243,674.007 | 178,637.379 | 144,294.749 | 83,677.064 | 79,641.193 | 65,274.03 | 53,235.798 | 41,592.046 | 36,311.974 |
Totaal niet-vlottende verplichtingen
| 330,487.077 | 304,858.502 | 304,118.699 | 317,715.961 | 276,196.053 | 241,146.504 | 243,674.007 | 181,362.147 | 144,294.749 | 83,677.064 | 79,641.193 | 65,274.03 | 53,235.798 | 41,592.046 | 36,311.974 |
Totaal passiva
| 505,779.174 | 525,870.003 | 480,956.169 | 448,803.137 | 532,048.804 | 472,680.347 | 503,480.853 | 401,942.531 | 367,225.371 | 569,730.901 | 282,961.771 | 164,751.377 | 110,452.262 | 98,758.035 | 113,822.972 |
Eigen vermogen: | |||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 | 100,533.334 |
Ingehouden winsten
| 1,576,733.761 | 1,545,671.693 | 1,509,848.409 | 1,556,654.97 | 1,709,821.473 | 1,663,137.081 | 1,549,021.469 | 1,473,826.734 | 1,405,609.801 | 971,718.847 | 871,799.119 | 786,045.32 | 730,172.802 | 658,496.649 | 591,392.884 |
Overige gereserveerde algehele resultaten
| 0 | 20,282.254 | 20,306.365 | 20,267.005 | 20,257.4 | 20,261.14 | 20,239.923 | 20,266.829 | 20,196.733 | 2,613.985 | 2,019.96 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 208,520.862 | 188,300.826 | 188,827.691 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 188,531.611 | 210,242.922 | 209,813.332 | 189,450.422 | 188,871.036 |
Totaal eigen vermogen van aandeelhouders
| 1,885,787.957 | 1,854,788.106 | 1,819,515.799 | 1,865,986.919 | 2,019,143.817 | 1,972,463.165 | 1,858,326.336 | 1,783,158.507 | 1,714,871.478 | 1,283,504.442 | 1,182,990.69 | 1,096,821.576 | 1,020,412.801 | 948,480.405 | 880,797.254 |
Totaal eigen vermogen
| 1,885,787.335 | 1,854,787.915 | 1,819,848.696 | 1,865,936.615 | 2,019,143.817 | 1,972,463.165 | 1,858,326.336 | 1,783,158.507 | 1,714,871.478 | 1,283,504.442 | 1,182,990.69 | 1,096,821.576 | 1,020,412.801 | 948,480.405 | 880,797.254 |
Totaal passiva en aandeelhoudersvermogen
| 2,391,566.509 | 2,380,657.918 | 2,300,804.865 | 2,314,790.056 | 2,551,192.621 | 2,445,143.512 | 2,361,807.189 | 2,185,101.038 | 2,082,096.849 | 1,853,235.344 | 1,465,952.461 | 1,261,572.952 | 1,130,865.062 | 1,047,238.44 | 994,620.226 |