PT Sumber Alfaria Trijaya Tbk
IDX:AMRT.JK
2850 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 4,074,530 | 3,818,601 | 3,269,642 | 3,877,560 | 3,898,050 | 2,070,429 | 946,700 | 936,614 | 764,766 | 517,980 | 604,677 | 926,564 | 585,028 | 434,817 | 387,885 | 341,215 | 361,242 |
Short Term Investments
| 0 | 9,748 | 0 | 0 | 11,100 | -84,915 | -66,379 | -49,307 | -59,795 | 0 | 0 | 0 | 0 | 0 | 607 | 460 | 553 |
Cash and Short Term Investments
| 4,074,530 | 3,818,601 | 3,269,642 | 3,877,560 | 3,909,150 | 2,070,429 | 946,700 | 936,614 | 764,766 | 517,980 | 604,677 | 926,564 | 585,028 | 434,817 | 388,492 | 341,675 | 361,795 |
Net Receivables
| 2,811,696 | 2,489,826 | 1,760,636 | 1,749,286 | 1,485,936 | 1,968,644 | 1,897,118 | 1,808,864 | 1,324,004 | 1,533,402 | 1,224,135 | 831,907 | 393,407 | 246,488 | 222,066 | 0 | 0 |
Inventory
| 10,094,023 | 9,128,428 | 8,755,334 | 7,640,169 | 7,577,090 | 7,221,444 | 6,934,065 | 6,058,907 | 4,545,921 | 4,817,131 | 3,345,239 | 2,101,473 | 1,413,885 | 1,328,986 | 816,245 | 599,472 | 410,258 |
Other Current Assets
| 345,625 | 227,345 | 426,291 | 291,521 | 1,810,641 | 1,530,535 | 1,766,307 | 1,428,532 | 1,103,836 | 916,900 | 763,303 | 378,389 | 189,733 | 154,787 | 107,540 | 300,307 | 189,406 |
Total Current Assets
| 17,325,874 | 15,664,200 | 14,211,903 | 13,558,536 | 14,782,817 | 12,791,052 | 11,544,190 | 10,232,917 | 7,738,527 | 7,805,421 | 5,727,070 | 4,067,778 | 2,582,053 | 2,165,078 | 1,534,343 | 1,241,454 | 961,459 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 15,567,214 | 13,668,724 | 12,179,352 | 11,461,463 | 5,479,664 | 5,506,138 | 6,134,715 | 5,776,246 | 4,717,496 | 4,084,119 | 3,499,990 | 2,235,607 | 1,668,522 | 1,464,781 | 972,947 | 808,091 | 442,572 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 174,087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -784,283 | -352,455 | -320,869 | 0 | -250,371 | -162,036 | -80,365 | 174,087 | -16,598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 766,594 | 784,283 | 352,455 | 320,869 | 171,577 | 250,371 | 162,036 | 80,365 | 71,820 | 16,598 | 0 | 0 | 0 | 0 | 36,143 | 29,540 | 0 |
Tax Assets
| 126,469 | 164,604 | 263,463 | 161,075 | 243,020 | 119,614 | 171,440 | 80,872 | 33,662 | 33,769 | 24,681 | 0 | 0 | 0 | 0 | 0 | 2,588 |
Other Non-Current Assets
| 460,032 | 1,248,738 | 839,030 | 789,669 | 3,315,235 | 3,749,164 | 4,051,395 | 3,384,332 | 2,460,295 | 2,069,259 | 1,710,486 | 1,200,461 | 764,357 | 633,070 | 317,046 | 227,542 | 184,968 |
Total Non-Current Assets
| 16,920,309 | 15,082,066 | 13,281,845 | 12,412,207 | 9,209,496 | 9,374,916 | 10,357,550 | 9,241,450 | 7,457,360 | 6,187,147 | 5,235,157 | 3,436,068 | 2,432,879 | 2,097,851 | 1,326,136 | 1,065,173 | 630,128 |
Total Assets
| 34,246,183 | 30,746,266 | 27,493,748 | 25,970,743 | 23,992,313 | 22,165,968 | 21,901,740 | 19,474,367 | 15,195,887 | 13,992,568 | 10,962,227 | 7,503,846 | 5,014,932 | 4,262,929 | 2,860,479 | 2,306,627 | 1,591,587 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 10,982,713 | 10,488,605 | 9,753,901 | 8,860,594 | 7,891,770 | 7,590,081 | 6,709,221 | 5,660,909 | 4,897,026 | 4,869,687 | 3,838,071 | 3,312,927 | 2,521,609 | 1,930,987 | 1,418,223 | 1,086,629 | 721,614 |
Short Term Debt
| 1,255,402 | 1,879,539 | 2,080,075 | 2,905,267 | 2,603,557 | 1,490,330 | 5,379,850 | 4,708,946 | 1,203,796 | 2,899,603 | 2,499,425 | 1,185,106 | 916,326 | 563,488 | 336,773 | 383,643 | 253,270 |
Tax Payables
| 188,376 | 503,791 | 262,999 | 167,670 | 83,062 | 110,389 | 35,524 | 42,600 | 28,999 | 37,591 | 20,703 | 30,612 | 13,607 | 8,756 | 13,571 | 18,807 | 20,515 |
Deferred Revenue
| 295,052 | 281,127 | 112,406 | 3,479,025 | 2,590,790 | 110,389 | 35,524 | 42,600 | 28,999 | 37,591 | 20,703 | 30,612 | 13,607 | 8,756 | 13,571 | 18,807 | 20,515 |
Other Current Liabilities
| 4,541,384 | 4,236,170 | 4,166,680 | 3,283,321 | 2,337,664 | 1,772,997 | 840,181 | 892,076 | 785,957 | 637,319 | 556,734 | 281,544 | -351,843 | 272,283 | 89,876 | 82,312 | 80,760 |
Total Current Liabilities
| 17,262,927 | 17,389,232 | 16,376,061 | 15,326,139 | 13,167,601 | 11,126,956 | 13,055,903 | 11,420,080 | 7,023,633 | 8,534,521 | 6,978,407 | 4,065,584 | 3,099,699 | 2,775,514 | 1,858,443 | 1,571,391 | 1,076,159 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 605,672 | 1,177,345 | 987,259 | 1,777,931 | 2,353,686 | 3,775,290 | 2,478,069 | 2,023,827 | 2,775,153 | 2,013,425 | 1,036,378 | 553,717 | 291,033 | 288,870 | 32,729 | 68,960 | 3,372 |
Deferred Revenue Non-Current
| 63,470 | 67,131 | 59,871 | 54,873 | 54,671 | 50,882 | 56,210 | 59,399 | 53,362 | 48,360 | 42,946 | 37,926 | 32,463 | 23,816 | 15,243 | 10,403 | 7,385 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 1,006,485 | 1,278,568 | 857,075 | 0 | 0 | 3,435 | 31,624 | 39,350 | 44,657 | 40,730 | 20,476 | 10,482 | 3,386 | 0 |
Other Non-Current Liabilities
| 608,914 | 641,866 | 519,236 | 168,987 | 253,480 | 338,207 | 1,061,388 | 676,298 | 490,088 | 358,088 | 261,419 | 171,049 | 90,527 | 69,147 | 52,489 | 46,587 | 31,430 |
Total Non-Current Liabilities
| 1,278,056 | 1,886,342 | 2,127,889 | 3,008,276 | 3,940,405 | 5,021,454 | 3,595,667 | 2,759,524 | 3,322,038 | 2,451,497 | 1,380,093 | 338,756 | 454,753 | 402,309 | 110,943 | 129,336 | 42,187 |
Total Liabilities
| 18,540,983 | 19,275,574 | 18,503,950 | 18,334,415 | 17,108,006 | 16,148,410 | 16,651,570 | 14,179,604 | 10,345,671 | 10,986,018 | 8,358,500 | 4,404,340 | 3,554,452 | 3,177,823 | 1,969,386 | 1,700,727 | 1,118,346 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 544,346 | 396,246 | 384,860 | 400,535 | 38,622 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 415,245 | 415,245 | 415,245 | 415,245 | 415,245 | 415,245 | 415,245 | 415,245 | 415,245 | 386,143 | 377,495 | 377,495 | 343,177 | 343,177 | 343,177 | 308,860 | 308,860 |
Retained Earnings
| 11,159,043 | 8,740,466 | 5,986,898 | 4,423,085 | 4,168,600 | 3,166,712 | 2,757,170 | 2,638,527 | 2,218,570 | 1,917,085 | 1,544,982 | 1,200,148 | 900,614 | 539,940 | 450,558 | 297,080 | 164,328 |
Accumulated Other Comprehensive Income/Loss
| 419,313 | 88,344 | 164,571 | 498,194 | 25,105 | 183,031 | -544,346 | -396,246 | -384,860 | -400,535 | -38,622 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,479,828 | 1,963,472 | 1,964,472 | 2,479,828 | 2,076,994 | 2,081,480 | 2,479,828 | 2,479,828 | 2,478,160 | 971,464 | 465,675 | 1,439,111 | 94,251 | 97,251 | 97,358 | -40 | 53 |
Total Shareholders Equity
| 14,473,429 | 11,221,527 | 8,790,746 | 7,422,104 | 6,696,944 | 5,856,468 | 5,107,897 | 5,137,354 | 4,727,115 | 2,900,830 | 2,354,530 | 3,064,386 | 1,460,480 | 1,085,106 | 891,093 | 605,900 | 473,241 |
Total Equity
| 15,705,200 | 11,470,692 | 8,989,798 | 7,636,328 | 6,884,307 | 6,017,558 | 5,250,170 | 5,294,763 | 4,850,216 | 3,006,550 | 2,603,727 | 3,099,506 | 1,460,480 | 1,085,106 | 891,093 | 605,900 | 473,241 |
Total Liabilities & Shareholders Equity
| 34,246,183 | 30,746,266 | 27,493,748 | 25,970,743 | 23,992,313 | 22,165,968 | 21,901,740 | 19,474,367 | 15,195,887 | 13,992,568 | 10,962,227 | 7,503,846 | 5,014,932 | 4,262,929 | 2,860,479 | 2,306,627 | 1,591,587 |