PT Bank Raya Indonesia Tbk
IDX:AGRO.JK
240 (IDR) • At close November 14, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||
Current Assets: | ||||||||||||||||
Cash & Cash Equivalents
| 1,123,984.887 | 2,131,068.203 | 2,140,799.984 | 2,619,107.036 | 2,371,807.046 | 5,756,840.387 | 2,267,382.066 | 2,289,659.135 | 1,453,604.143 | 1,030,965.905 | 822,977.101 | 1,359,298.383 | 1,412,836.241 | 842,781.335 | 165,181.937 | 154,636.681 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,123,984.887 | 2,131,068.203 | 2,140,799.984 | 2,619,107.036 | 2,371,807.046 | 5,756,840.387 | 2,267,382.066 | 2,289,659.135 | 1,453,604.143 | 1,030,965.905 | 822,977.101 | 1,359,298.383 | 1,412,836.241 | 842,781.335 | 165,181.937 | 154,636.681 |
Net Receivables
| 0 | 113,594.571 | 76,518.75 | 125,247.944 | 102,813.034 | 125,924.618 | 13,397.122 | 14,020.796 | 25,322.775 | 43,830.836 | 7,667.772 | 10,199.296 | 51,000.376 | 0 | -290.35 | -430.767 |
Inventory
| 0 | -2,327,185.409 | -2,965,332.565 | -5,767,641.804 | -4,719,448.945 | -5,859,657.969 | -3,867,825.381 | -2,457,957.278 | -1,707,245.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 1,461,994.119 | 11,207.224 | 16,299.278 | 5,738.899 | 13,237.718 | 14,124.456 | 13,012.261 | 13,730.501 | 18,178.351 | 16,740.075 | 26,479.403 | 16,052.252 | 12,999.858 | 45,096.764 | 0 | 0 |
Total Current Assets
| 1,449,918.094 | 2,244,662.774 | 2,216,265.771 | 2,744,354.98 | 2,474,460.83 | 5,882,765.005 | 2,280,779.188 | 2,303,679.931 | 1,478,926.918 | 1,074,796.741 | 830,644.873 | 1,369,497.679 | 1,412,836.241 | 842,781.335 | 164,891.587 | 154,205.914 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 385,289.713 | 301,869.164 | 129,810.089 | 122,878.266 | 107,561.068 | 104,580.898 | 109,567.574 | 112,460.641 | 220,452.987 | 38,342.62 | 23,464.499 | 10,476.995 | 11,409.838 | 12,016.738 | 9,417.559 | 12,868.199 |
Goodwill
| -154,559.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 200,482.734 | 170,881.454 | 160,315.541 | 154,559.803 | 154,559.803 | 154,559.803 | 154,559.803 | 129,487.303 | 16,585.348 | 11,490.348 | 5,400.192 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 45,922.931 | 170,881.454 | 160,315.541 | 154,559.803 | 154,559.803 | 154,559.803 | 154,559.803 | 129,487.303 | 16,585.348 | 11,490.348 | 5,400.192 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 4,352,154.483 | 3,480,934.892 | 3,300,038.835 | 3,459,661.089 | 1,831,625.95 | 1,534,586.827 | 767,889.158 | 667,299.951 | 610,401.787 | 624,282.485 | 171,115.984 | 207,067.478 | 208,641.939 | 758,739.563 | 256,084.183 |
Tax Assets
| 181,076.312 | 287,082.404 | 371,739.43 | 94,378.701 | 29,224.491 | 40,981.257 | 34,099.887 | 20,445.671 | 22,257.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -612,288.956 | -287,082.404 | -371,739.43 | -94,378.701 | -29,224.491 | -40,981.257 | -34,099.887 | -20,445.671 | -22,257.562 | -660,234.755 | -653,147.176 | -181,592.979 | -218,477.316 | -220,658.677 | -768,157.122 | -268,952.382 |
Total Non-Current Assets
| 10,990,724.145 | 4,824,905.101 | 3,771,060.522 | 3,577,476.904 | 3,721,781.96 | 2,090,766.651 | 1,798,714.204 | 1,009,837.102 | 904,338.286 | 660,234.755 | 653,147.176 | 181,592.979 | 218,477.316 | 220,658.677 | 768,157.122 | 268,952.382 |
Total Assets
| 12,440,642.239 | 13,898,775.065 | 16,866,522.655 | 28,015,492.262 | 27,067,922.912 | 23,313,671.252 | 16,325,247.007 | 11,377,960.721 | 8,364,502.563 | 6,385,191.484 | 5,124,070.015 | 4,040,140.235 | 3,481,155.34 | 3,054,092.727 | 2,981,696.009 | 2,578,439.431 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 16,871.637 | 13,612.177 | 20,846.655 | 63,437.669 | 76,252.672 | 62,924.989 | 50,097.098 | 32,813.76 | 26,558.195 | 18,442.722 | 10,202.847 | 6,935.179 | 7,430.879 | 66,618.095 | 30,323.943 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,714.202 | 3,889.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 6,277.805 | 7,440.205 | 12,651.982 | 25,345.453 | 22,962.103 | 27,926.304 | 58,583.362 | 8,084.117 | 10,426.55 | 9,524.682 | 10,466.964 | 19,412.826 | 9,593.789 | 8,876.141 | 3,250.821 | 1,319.526 |
Deferred Revenue
| 0 | -262,143.787 | 13.384 | 275.475 | -929,372.393 | 576.15 | 576.15 | 576.15 | 576.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 63,738.243 | -21,052.382 | -33,498.637 | -88,783.122 | -99,214.775 | -90,851.293 | -108,680.46 | -44,612.079 | -40,874.443 | -27,967.404 | -20,669.811 | -26,348.005 | -17,024.668 | -75,494.236 | -33,574.764 | -1,319.526 |
Total Current Liabilities
| 86,887.685 | 13,612.177 | 20,846.655 | 63,437.669 | 76,252.672 | 62,924.989 | 50,097.098 | 32,813.76 | 26,558.195 | 18,442.722 | 10,202.847 | 6,935.179 | 34,815.573 | 66,618.095 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 90,776.865 | 110,526.042 | 0 | 2,528.653 | 238,388.875 | 498,536.697 | 497,964.691 | 0 | 0 | 0 | 0 | 0 | 73,600.801 | 77,425.627 | 86,536.978 | 135,469.188 |
Deferred Revenue Non-Current
| 0 | 0 | 13.384 | 275.475 | 0 | 576.15 | 576.15 | 576.15 | 576.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 258,207.942 | 258,187.823 | 0 | 497,960.547 | 497,388.541 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8,842,727.714 | -110,526.042 | -258,221.326 | -260,991.951 | -238,388.875 | -498,536.697 | -497,964.691 | -576.15 | -576.15 | 0 | 0 | 0 | -73,600.801 | -77,425.627 | -94,295.85 | -141,523.736 |
Total Non-Current Liabilities
| 8,933,504.579 | 13,612.177 | 258,221.326 | 258,463.298 | 499,159.359 | 498,536.697 | 497,964.691 | 8,133,137.615 | 5,994,693.073 | 0 | 0 | 176,220.087 | 241,458.205 | 0 | 2,633,801.508 | 2,346,800.655 |
Total Liabilities
| 9,020,392.264 | 10,509,687.783 | 14,408,859.476 | 23,727,802.051 | 22,586,218.693 | 18,889,385.436 | 13,213,962.13 | 9,441,709.181 | 7,012,090.138 | 5,481,169.891 | 4,287,163.502 | 3,668,215.679 | 3,133,539.177 | 2,775,806.67 | 2,633,801.508 | 2,346,800.655 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 28,351.94 | 0 | 20,004.43 | 20,058.756 | 5,136.702 | 22,513.727 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,474,049.429 | 2,474,010.781 | 2,274,652.671 | 2,134,329.023 | 2,134,329.023 | 2,134,329.023 | 1,791,253.796 | 1,532,571.182 | 1,147,971.57 | 745,078.118 | 745,078.118 | 361,809.558 | 361,809.558 | 343,063.401 | 341,820.533 | 234,906.116 |
Retained Earnings
| -2,807,894.097 | -2,832,245.136 | -2,843,705.641 | 203,558.8 | 493,139.354 | 493,131.089 | 349,331.537 | 233,556.756 | 148,583.783 | 86,733.638 | 36,059.507 | -16,380.201 | -49,290.22 | -82,263.16 | -2,929.275 | -5,128.215 |
Accumulated Other Comprehensive Income/Loss
| 0 | 12,348.595 | 83,002.376 | 122,363.672 | 29,058.198 | -28,351.94 | 25,496.106 | -20,004.43 | -20,058.756 | -5,136.702 | -22,513.727 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,754,094.643 | 3,747,321.637 | 2,943,713.773 | 1,949,802.388 | 1,825,177.644 | 1,768,473.764 | 945,203.438 | 150,119.172 | 35,798.316 | 69,765.853 | 87,015.044 | 26,495.199 | 13,389.364 | 7,946.744 | 8,000.11 | 695.242 |
Total Shareholders Equity
| 3,420,249.975 | 3,389,087.282 | 2,457,663.179 | 4,287,690.211 | 4,481,704.219 | 4,424,285.816 | 3,111,284.877 | 1,936,251.54 | 1,352,412.425 | 904,021.593 | 836,906.513 | 371,924.556 | 347,616.163 | 278,286.057 | 347,894.501 | 231,638.776 |
Total Equity
| 3,420,249.975 | 3,389,087.282 | 2,457,663.179 | 4,287,690.211 | 4,481,704.219 | 4,424,285.816 | 3,111,284.877 | 1,936,251.54 | 1,352,412.425 | 904,021.593 | 836,906.513 | 371,924.556 | 347,616.163 | 278,286.057 | 347,894.501 | 231,638.776 |
Total Liabilities & Shareholders Equity
| 12,440,642.239 | 13,898,775.065 | 16,866,522.655 | 28,015,492.262 | 27,067,922.912 | 23,313,671.252 | 16,325,247.007 | 11,377,960.721 | 8,364,502.563 | 6,385,191.484 | 5,124,070.015 | 4,040,140.235 | 3,481,155.34 | 3,054,092.727 | 2,981,696.009 | 2,578,439.431 |