PT Agung Podomoro Land Tbk
IDX:APLN.JK
109 (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 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 768,367.982 | 1,099,206.717 | 1,062,242.703 | 844,705.788 | 849,718.766 | 845,979.035 | 2,297,047.219 | 1,172,966.926 | 2,894,283.235 | 4,336,362.908 | 3,177,138.834 | 2,225,099.936 | 1,834,227.199 | 1,869,837.912 | 399,709.049 | 340,485.697 | 60,100 | 23,900 |
Short Term Investments
| 1,330,009.181 | -121,422.382 | -7,939,742.141 | -7,983,477.468 | -8,549,595.351 | -8,594,522.823 | -8,121,449.674 | -7,640,727.225 | -6,749,340.458 | -5,723,352.174 | -5,745,470.691 | 26,655.558 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 768,367.982 | 1,099,206.717 | 1,062,242.703 | 844,705.788 | 849,718.766 | 845,979.035 | 2,297,047.219 | 1,172,966.926 | 2,894,283.235 | 4,336,362.908 | 3,177,138.834 | 2,225,099.936 | 1,834,227.199 | 1,869,837.912 | 399,709.049 | 340,485.697 | 60,100 | 23,900 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,149,611.568 | -1,940,536.804 | 0 | 0 | 100,185.33 | 0 |
Inventory
| 7,456,110.909 | 7,177,501.306 | 7,773,970.438 | 7,362,262.748 | 3,679,072.49 | 3,692,388.1 | 3,717,002.861 | 4,621,904.548 | 4,449,538.657 | 4,105,172.116 | 2,978,498.405 | 1,738,403.612 | 6,338.439 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 2,886,421.835 | 3,026,678.725 | 3,122,678.62 | 3,469,607.959 | 3,642,046.809 | 3,737,055.597 | 3,418,923.621 | 2,379,087.396 | 2,437,894.508 | 2,477,016.242 | 2,591,409.567 | 2,763,555.73 | 415,578.809 | 665,600.061 | 145,150.708 | 139,876.013 | 107,400 | 4,300 |
Total Current Assets
| 11,110,900.726 | 11,303,386.748 | 11,958,891.761 | 11,676,576.495 | 8,170,838.065 | 8,275,422.732 | 9,432,973.701 | 8,173,958.87 | 9,781,716.4 | 10,918,551.266 | 8,747,046.806 | 6,727,059.278 | 3,405,756.015 | 2,535,834.164 | 767,535.397 | 659,022.521 | 167,500 | 28,200 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 7,753,115.582 | 3,706,451.56 | 3,903,941.039 | 3,983,436.049 | 3,658,026.494 | 4,433,790.374 | 4,019,617.009 | 4,048,794.446 | 3,616,464.103 | 3,169,106.064 | 2,756,004.948 | 1,853,091.719 | 2,169,127.979 | 681,208.503 | 1,752,116.352 | 1,229,306.782 | 92,000 | 1,600 |
Goodwill
| 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | 30,334.91 | -273,001.271 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,732,625.106 | 1,859,844.843 | 8,731,056.44 | 8,858,422.249 | 9,414,353.937 | 9,212,739.706 | 9,257,083.814 | 8,039,853.39 | 7,131,217.868 | 6,047,998.593 | 6,011,292.942 | 273,001.271 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 19,189.575 | 46,061.377 | 68,465.939 | 63,725.768 | 56,545.178 | 103,341.557 | 74,654.125 | 67,279.782 | 82,725.896 | 76,882.488 | 29,277.608 | 5,873.75 | 2,019.389 | 0 | 0 | 2,313.834 | 5,500 | 6,200 |
Other Non-Current Assets
| 7,681,385.713 | 11,671,702.303 | 4,918,421.104 | 5,778,864.485 | 8,130,246.496 | 7,528,200.625 | 5,975,452.455 | 5,351,731.984 | 3,916,715.811 | 3,443,284.89 | 2,105,951.776 | 6,609,617.605 | 5,210,362.159 | 4,347,577.001 | 1,922,522.257 | 843,817.417 | 1,306,000 | 884,400 |
Total Non-Current Assets
| 17,216,650.886 | 17,314,394.993 | 17,652,219.432 | 18,714,783.461 | 21,289,507.015 | 21,308,407.172 | 19,357,142.313 | 17,537,994.512 | 14,777,458.588 | 12,767,606.945 | 10,932,862.184 | 8,468,583.074 | 7,381,509.527 | 5,028,785.504 | 3,674,638.609 | 2,075,438.033 | 1,403,500 | 892,200 |
Total Assets
| 28,327,551.612 | 28,617,781.741 | 29,611,111.193 | 30,391,359.956 | 29,460,345.08 | 29,583,829.904 | 28,790,116.014 | 25,711,953.382 | 24,559,174.988 | 23,686,158.211 | 19,679,908.99 | 15,195,642.352 | 10,787,265.542 | 7,564,619.668 | 4,442,174.006 | 2,734,460.554 | 1,571,000 | 920,300 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 794,715.963 | 928,535.059 | 961,857.865 | 793,056.794 | 736,405.207 | 1,033,066.195 | 710,852.975 | 1,174,672.223 | 909,343.705 | 1,241,790.549 | 1,142,225.039 | 770,679.979 | 469,210.907 | 219,494.041 | 162,935.6 | 154,180.591 | 69,100 | 10,500 |
Short Term Debt
| 4,507,221.68 | 904,607.245 | 2,385,545.303 | 793,411.153 | 976,197.045 | 3,086,467.424 | 2,036,538.726 | 1,707,436.833 | 1,240,377.426 | 441,446.298 | 821,985.259 | 862,871.165 | 0 | 138,750 | 0 | 75,000 | 79,000 | 0 |
Tax Payables
| 50,627.615 | 41,897.705 | 111,003.048 | 62,179.223 | 81,289.99 | 91,014.796 | 69,679.774 | 75,726.308 | 123,825.081 | 139,673.521 | 168,337.15 | 156,717.9 | 122,644.313 | 79,147.445 | 67,617.193 | 5,470.368 | 23,300 | 600 |
Deferred Revenue
| 0 | 2,390,747.586 | 2,530,965.415 | 4,571,468.261 | 3,195,779.486 | 3,717,132.852 | 4,471,940.425 | 4,772,425.975 | 4,890,927.491 | 4,275,069.026 | 3,243,126.841 | 2,663,894.175 | 0 | 79,147.445 | 0 | 5,470.368 | 0 | 0 |
Other Current Liabilities
| 3,185,804.813 | 3,896,515.198 | 3,855,939.328 | 4,510,264.811 | 3,115,539.34 | 3,674,537.457 | 4,403,151.304 | 4,696,917.335 | 4,767,813.44 | 4,136,058.838 | 3,076,091.369 | 2,508,573.618 | 250,944.07 | 54,597.184 | 48,239.476 | 65,464.83 | -45,600 | 26,700 |
Total Current Liabilities
| 8,538,370.071 | 5,771,555.207 | 7,314,345.544 | 6,158,911.981 | 4,909,431.582 | 7,838,705.276 | 7,220,222.779 | 7,654,752.699 | 7,041,359.652 | 5,958,969.206 | 5,208,638.817 | 4,298,842.662 | 842,799.29 | 491,988.67 | 278,792.269 | 300,115.789 | 125,800 | 37,800 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 3,004,714.484 | 7,557,760.066 | 7,712,904.535 | 9,163,314.312 | 8,827,961.203 | 7,317,955.833 | 7,196,053.641 | 4,805,798.154 | 5,074,583.725 | 6,043,279.548 | 4,634,789.619 | 3,620,431.25 | 2,239,707.787 | 1,806,926.675 | 1,674,654.507 | 966,452.873 | 354,500 | 194,600 |
Deferred Revenue Non-Current
| 3,158,101.239 | 2,661,558.361 | 3,839,137.516 | 3,415,228.111 | 2,467,748.605 | 2,005,974.454 | 2,557,624.049 | 3,085,439.865 | 3,199,732.679 | 3,125,941.876 | 2,547,564.821 | 879,350.559 | 1,417,752.551 | 1,104,449.984 | 1,049,995.962 | 760,700.851 | 362,800 | 378,100 |
Deferred Tax Liabilities Non-Current
| 13,254.094 | 2,097.187 | 1,683.998 | 1,683.784 | 737.976 | 643.35 | 548.724 | 454.098 | 359.472 | 264.846 | 170.219 | 83.071 | 1,217,566.375 | 14,862.322 | 7,667.092 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 161,707.238 | 155,249.84 | 203,261.92 | 296,996.734 | 418,520.104 | 212,997.512 | 318,689.272 | 194,745.857 | 170,470.532 | 94,818.37 | 76,062.123 | 48,031.04 | 40,708.672 | 11,488.52 | 7,595.49 | 5,244.058 | 82,400 | 1,900 |
Total Non-Current Liabilities
| 6,337,777.055 | 10,376,665.454 | 11,756,987.969 | 12,877,222.941 | 11,714,967.888 | 9,537,571.149 | 10,072,915.686 | 8,086,437.974 | 8,445,146.408 | 9,264,304.64 | 7,258,586.782 | 4,547,895.92 | 4,915,735.385 | 2,937,727.501 | 2,739,913.051 | 1,732,397.782 | 799,700 | 574,600 |
Total Liabilities
| 14,876,147.126 | 16,148,220.661 | 19,071,333.513 | 19,036,134.922 | 16,624,399.47 | 17,376,276.425 | 17,293,138.465 | 15,741,190.673 | 15,486,506.06 | 15,223,273.846 | 12,467,225.599 | 8,846,738.582 | 5,758,534.675 | 3,429,716.171 | 3,018,705.32 | 2,032,513.571 | 925,500 | 612,400 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 305,205.632 | 107,712.994 | 27,476.283 | 5,662,481.44 | 5,676,139.139 | 5,735,303.596 | 4,412,394.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,269,932.678 | 2,269,932.678 | 2,269,932.678 | 2,269,932.678 | 1,936,456.17 | 1,936,456.17 | 1,936,456.17 | 2,050,090 | 2,050,090 | 2,050,090 | 2,050,090 | 2,050,090 | 2,050,000 | 2,050,000 | 150,000 | 150,000 | 150,000 | 150,000 |
Retained Earnings
| 7,298,759.617 | 6,103,512.431 | 4,108,595.396 | 4,758,954.964 | 5,616,636.38 | 5,709,015.575 | 5,689,458.536 | 4,366,549.106 | 3,749,691.468 | 2,957,456.235 | 2,240,526.025 | 1,527,096.888 | 863,001.038 | 280,442.403 | 34,659.246 | 1,020.41 | -5,100 | -23,100 |
Accumulated Other Comprehensive Income/Loss
| 0 | -305,205.632 | -107,712.994 | -27,476.283 | 818,902.056 | 12,128,831.983 | 11,496,977.549 | 9,970,762.709 | 96,097.447 | 22,274.468 | 35,415.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,127,372.69 | 1,192,138.067 | 1,389,630.705 | 1,515,712.476 | 1,030,476.588 | 1,109,198.084 | 1,030,476.588 | 916,842.758 | 916,842.758 | 1,310,912.697 | 1,429,679.134 | 1,448,390.325 | 1,414,706.217 | 1,492,078.864 | 1,129,792.486 | 0 | 378,500 | 181,000 |
Total Shareholders Equity
| 10,696,064.985 | 9,611,428.236 | 7,814,003.839 | 8,544,600.118 | 9,448,316.254 | 8,862,837.322 | 8,783,242.411 | 7,508,605.921 | 6,809,659.625 | 6,442,929.186 | 5,755,710.426 | 5,025,577.213 | 4,315,550.393 | 3,851,144.34 | 1,314,451.732 | 591,634.755 | 523,400 | 307,900 |
Total Equity
| 13,451,404.486 | 12,469,561.08 | 10,539,777.68 | 11,355,225.034 | 12,835,945.61 | 12,207,553.479 | 11,496,977.549 | 9,970,762.709 | 9,072,668.928 | 8,462,884.365 | 7,212,683.391 | 6,348,903.77 | 5,028,730.867 | 4,134,903.497 | 1,423,468.686 | 701,946.983 | 645,500 | 307,900 |
Total Liabilities & Shareholders Equity
| 28,327,551.612 | 28,617,781.741 | 29,611,111.193 | 30,391,359.956 | 29,460,345.08 | 29,583,829.904 | 28,790,116.014 | 25,711,953.382 | 24,559,174.988 | 23,686,158.211 | 19,679,908.99 | 15,195,642.352 | 10,787,265.542 | 7,564,619.668 | 4,442,174.006 | 2,734,460.554 | 1,571,000 | 920,300 |