PT Astra Agro Lestari Tbk
IDX:AALI.JK
6000 (IDR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 2,089,508 | 1,619,616 | 3,896,022 | 978,892 | 383,366 | 49,082 | 262,292 | 531,583 | 294,441 | 611,181 | 709,090 | 227,769 | 838,190 | 1,240,781 | 788,549 | 867,676 | 1,012,772 | 195,440 | 312,807 |
Short Term Investments
| -489 | -220,723 | -2,074,552 | -2,942,415 | -3,328,454 | -2,707,421 | -1,607,376 | -1,378,298 | -1,394,383 | -609,568 | -592,141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,333 |
Cash and Short Term Investments
| 2,089,508 | 1,619,616 | 3,896,022 | 978,892 | 383,366 | 49,082 | 262,292 | 531,583 | 294,441 | 611,181 | 709,090 | 227,769 | 838,190 | 1,240,781 | 788,549 | 867,676 | 1,012,772 | 195,440 | 322,140 |
Net Receivables
| 674,487 | 848,770 | 458,135 | 765,849 | 368,739 | 616,624 | 547,538 | 527,273 | 45,639 | 33,206 | 23,884 | 0 | 16,358 | 98,832 | 0 | 24,705 | 0 | 0 | 101,205 |
Inventory
| 3,122,454 | 3,395,206 | 3,314,969 | 2,423,737 | 2,160,783 | 2,543,190 | 2,018,104 | 2,097,204 | 1,691,575 | 1,278,120 | 802,978 | 1,249,050 | 769,903 | 624,694 | 610,031 | 781,363 | 413,813 | 191,861 | 189,813 |
Other Current Assets
| 1,231,753 | 1,527,016 | 1,745,082 | 1,769,412 | 1,559,123 | 1,291,732 | 1,417,796 | 1,574,023 | 782,468 | 481,108 | 155,742 | 303,576 | 231,777 | 72,810 | 36,849 | 301,912 | 12,646 | 81,345 | 174,596 |
Total Current Assets
| 7,118,202 | 7,390,608 | 9,414,208 | 5,937,890 | 4,472,011 | 4,500,628 | 4,245,730 | 4,051,544 | 2,814,123 | 2,403,615 | 1,691,694 | 1,780,395 | 1,886,387 | 2,051,177 | 1,714,426 | 1,975,656 | 1,647,854 | 492,195 | 686,549 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 18,105,649 | 17,996,321 | 17,781,227 | 17,741,481 | 18,030,998 | 18,135,744 | 17,733,131 | 17,334,811 | 16,509,560 | 14,852,284 | 12,018,826 | 9,894,266 | 3,424,194 | 2,686,910 | 2,444,959 | 2,001,772 | 1,745,762 | 1,538,212 | 1,294,715 |
Goodwill
| 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 53,327 | 61,557 | 73,953 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 55,951 | 53,327 | 61,557 | 73,953 | 76,759 | 51,533 | 48,709 |
Long Term Investments
| 522,243 | 767,254 | 2,405,456 | 3,197,945 | 3,495,521 | 2,880,387 | 1,795,411 | 1,649,985 | 1,503,598 | 638,781 | 600,523 | 429,174 | 4,238,248 | 3,512,460 | 2,797,488 | 2,121,873 | 1,742,117 | 1,296,329 | 1,063,118 |
Tax Assets
| 481,033 | 551,273 | 626,433 | 723,020 | 825,031 | 838,940 | 994,046 | 1,021,615 | 304,729 | 203,957 | 173,891 | 109,036 | 99,613 | 58,291 | 92,493 | 61,501 | 65,792 | 66,655 | 61,080 |
Other Non-Current Assets
| 2,563,165 | 2,487,933 | 116,631 | 124,944 | 94,612 | 445,317 | 111,157 | 112,216 | 324,410 | 403,741 | 422,305 | 150,998 | 500,102 | 429,634 | 460,476 | 285,036 | 74,702 | 52,031 | 37,544 |
Total Non-Current Assets
| 21,728,041 | 21,858,732 | 20,985,698 | 21,843,341 | 22,502,113 | 22,356,339 | 20,689,696 | 20,174,578 | 18,698,248 | 16,154,714 | 13,271,496 | 10,639,425 | 8,318,108 | 6,740,622 | 5,856,973 | 4,544,135 | 3,705,132 | 3,004,760 | 2,505,166 |
Total Assets
| 28,846,243 | 29,249,340 | 30,399,906 | 27,781,231 | 26,974,124 | 26,856,967 | 24,935,426 | 24,226,122 | 21,512,371 | 18,558,329 | 14,963,190 | 12,419,820 | 10,204,495 | 8,791,799 | 7,571,399 | 6,519,791 | 5,352,986 | 3,496,955 | 3,191,715 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 842,064 | 1,224,423 | 1,026,717 | 770,264 | 826,845 | 1,088,831 | 832,513 | 940,108 | 733,535 | 922,942 | 719,632 | 565,421 | 521,839 | 348,847 | 238,001 | 291,455 | 165,725 | 102,244 | 116,384 |
Short Term Debt
| 2,315,298 | -133,735 | 3,304,359 | 0 | 183,153 | 925,104.95 | 485,309.968 | 1,523,338 | 1,681,350 | 2,060,397 | 1,719,632 | 971,950 | 0 | 0 | 0 | 0 | 5,000 | 266,171 | 41,592 |
Tax Payables
| 54,071 | 225,982 | 575,841 | 222,619 | 91,866 | 137,799 | 328,460 | 272,697 | 166,082 | 442,658 | 317,463 | 381,999 | 354,787 | 302,455 | 297,801 | 452,036 | 556,828 | 87,899 | 86,792 |
Deferred Revenue
| 0 | 202,807 | 1,153,457 | 81,136 | 428,870 | 137,799 | 789,120 | 959,565 | 718,928 | 865,594 | 858,882 | 1,033,132 | 0 | 0 | 0 | 0 | 556,828 | 87,899 | 86,792 |
Other Current Liabilities
| 670,708 | 394,727 | 425,212 | 718,487 | 408,854 | 367,745 | 295,998 | 224,528 | 189,381 | 160,278 | 138,640 | 140,906 | 563,725 | 410,550 | 403,174 | 272,676 | 300,405 | 107,285 | 162,783 |
Total Current Liabilities
| 3,882,141 | 2,052,939 | 5,960,396 | 1,792,506 | 1,566,765 | 3,076,530 | 2,309,417 | 3,942,967 | 3,522,133 | 4,110,955 | 3,759,265 | 2,600,540 | 1,440,351 | 1,061,852 | 938,976 | 1,016,167 | 1,027,958 | 563,599 | 407,551 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 1,689,754 | 4,048,767 | 1,606,564 | 4,886,554 | 4,884,122 | 3,606,303 | 3,369,334 | 2,115,811 | 5,707,964 | 2,127,758 | 571,359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,996 |
Deferred Revenue Non-Current
| 0 | 0 | 525,380 | 737,379 | 651,344 | 0 | 610,111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 239,365 | 221,288 | 209,251 | 133,160 | 142,484 | 116,217 | 80,668 | 56,977 | 70,564 | 59,306 | 36,138 | 29,114 | 33,321 | 36,945 | 32,022 | 26,735 | 32,971 | 34,185 | 36,226 |
Other Non-Current Liabilities
| 468,977 | 683,125 | 401,762 | 246,459 | 99,538 | 583,395 | 118,270 | 516,885 | 512,923 | 486,863 | 328,569 | 424,755 | 304,665 | 235,745 | 173,785 | 140,313 | 89,646 | 60,062 | 25,604 |
Total Non-Current Liabilities
| 2,398,096 | 4,953,180 | 3,268,337 | 6,740,931 | 6,428,832 | 4,305,915 | 4,089,571 | 2,689,673 | 6,291,451 | 2,609,888 | 936,066 | 453,869 | 337,986 | 272,690 | 205,807 | 167,048 | 122,617 | 94,247 | 80,826 |
Total Liabilities
| 6,280,237 | 7,006,119 | 9,228,733 | 8,533,437 | 7,995,597 | 7,382,445 | 6,398,988 | 6,632,640 | 9,813,584 | 6,720,843 | 4,695,331 | 3,054,409 | 1,778,337 | 1,334,542 | 1,144,783 | 1,183,215 | 1,150,575 | 657,846 | 488,377 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 359,860 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 962,344 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 | 787,373 |
Retained Earnings
| 16,993,298 | 16,727,788 | 15,810,568 | 14,304,458 | 13,651,380 | 13,989,234 | 13,065,548 | 12,136,445 | 10,256,340 | 10,390,930 | 8,866,126 | 8,000,703 | 7,268,639 | 6,340,711 | 5,355,389 | 4,285,269 | 3,189,626 | 1,877,591 | 1,751,666 |
Accumulated Other Comprehensive Income/Loss
| -44,536 | 148,354 | 729 | -359,860 | 61,878 | 159,056 | 159,056 | 157,500 | 157,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,104,939 | 3,878,995 | 3,653,051 | 3,519,135 | 3,878,995 | 3,878,995 | 4,071,495 | 3,721,495 | 83,603 | 83,603 | 87,978 | 241,103 | -73,897 | -74,024 | 83,476 | 83,603 | 83,603 | 83,476 | 83,476 |
Total Shareholders Equity
| 22,016,045 | 21,684,037 | 20,619,192 | 18,752,493 | 18,521,153 | 18,989,629 | 18,065,943 | 17,135,284 | 11,284,816 | 11,419,406 | 9,894,602 | 9,029,179 | 8,139,615 | 7,211,687 | 6,226,365 | 5,156,245 | 4,060,602 | 2,748,567 | 2,622,642 |
Total Equity
| 22,566,006 | 22,243,221 | 21,171,173 | 19,247,794 | 18,978,527 | 19,474,522 | 18,536,438 | 17,593,482 | 11,698,787 | 11,837,486 | 10,267,859 | 9,365,411 | 8,426,158 | 7,457,257 | 6,426,616 | 5,336,576 | 4,202,411 | 2,839,109 | 2,703,338 |
Total Liabilities & Shareholders Equity
| 28,846,243 | 29,249,340 | 30,399,906 | 27,781,231 | 26,974,124 | 26,856,967 | 24,935,426 | 24,226,122 | 21,512,371 | 18,558,329 | 14,963,190 | 12,419,820 | 10,204,495 | 8,791,799 | 7,571,399 | 6,519,791 | 5,352,986 | 3,496,955 | 3,191,715 |