PT Alam Sutera Realty Tbk
IDX:ASRI.JK
252 (IDR) • At close September 19, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash & Cash Equivalents
| 1,503,048.753 | 1,788,012.515 | 991,033.286 | 624,675.918 | 1,208,672.506 | 459,009.21 | 718,086.444 | 1,189,458.923 | 638,388.319 | 880,753.891 | 890,181.387 | 1,641,315.519 | 844,906.353 | 732,356.776 | 430,593.199 | 315,988.925 | 354,843.749 |
Short Term Investments
| 435,629.279 | 477,315.6 | 670,803.565 | 222,561.504 | 238,726.444 | 206,525.844 | 234,608.767 | 294,048.434 | 300.071 | 418,773.405 | 98,369.711 | 77,953.858 | 285,073.993 | 172,119.195 | 115,090.864 | 49,111.602 | 70,346.713 |
Cash and Short Term Investments
| 1,938,678.032 | 1,788,012.515 | 991,033.286 | 624,675.918 | 1,208,672.506 | 459,009.21 | 718,086.444 | 1,189,458.923 | 638,388.319 | 1,299,527.296 | 988,551.098 | 1,719,269.377 | 1,129,980.346 | 904,475.972 | 545,684.064 | 365,100.527 | 425,190.463 |
Net Receivables
| 58,610.884 | 58,836.045 | 148,126.38 | 78,076.695 | 506,206.43 | 234,054.35 | 233,244.929 | 295,361.154 | 153,124.109 | 129,963.54 | 82,481.154 | 8,930.409 | 144,950.301 | 0 | 0 | 0 | 0 |
Inventory
| 774,749.622 | 1,180,518.129 | 868,755.237 | 1,013,400.109 | 394,514.789 | 414,571.442 | 960,844.008 | 1,208,483.784 | 1,156,083.239 | 930,601.753 | 937,152.522 | 1,661,094.319 | 2,395,213.062 | 2,186,131.293 | 1,841,950.096 | 1,532,865.893 | 1,218,545.756 |
Other Current Assets
| 133,262.79 | 131,496.021 | 105,653.468 | 78,444.278 | 49,047.911 | 576,267.504 | 639,027.83 | 684,366.544 | 904,446.001 | 957,962.106 | 874,417.11 | 525,382.535 | 1,162,111.122 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2,905,301.328 | 3,636,178.31 | 3,034,403.543 | 2,156,001.152 | 2,521,030.734 | 1,449,848.156 | 2,317,958.282 | 3,082,309.251 | 2,698,917.559 | 3,188,091.155 | 2,800,120.73 | 3,905,746.231 | 4,832,254.831 | 3,090,607.264 | 2,387,634.16 | 1,897,966.42 | 1,643,736.219 |
Non-Current Assets: | |||||||||||||||||
Property, Plant & Equipment, Net
| 12,972,360.515 | 1,758,390.952 | 1,572,328.527 | 1,549,268.733 | 1,627,329.018 | 1,521,467.188 | 1,551,142.404 | 1,309,854.597 | 1,194,884.127 | 1,438,022.316 | 1,448,895.377 | 1,642,936.782 | 341,513.657 | 148,063.359 | 50,899.851 | 34,673.17 | 13,631.876 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -1,803,473.33 | -1,727,253.843 | -1,383,831.837 | -1,392,993.029 | -1,850,895.069 | -1,723,017.601 | -656,296.882 | -752,777.318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,694,555.82 | 1,800,875.442 | 1,724,741.453 | 1,380,678.442 | 1,389,825.069 | 1,847,786.259 | 1,720,266.932 | 654,374.472 | 751,240.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2,654.256 | 2,597.888 | 2,512.39 | 3,153.395 | 3,167.96 | 3,108.81 | 2,750.669 | 1,922.41 | 1,536.63 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,407.999 |
Other Non-Current Assets
| 4,664,019.201 | 16,904,356.009 | 17,327,242.644 | 17,521,544.986 | 17,745,912.253 | 17,919,610.22 | 16,859,329.801 | 15,793,966.834 | 14,816,068.44 | 12,298,253.483 | 10,179,066.46 | 5,397,734.231 | 833,779.603 | -148,063.359 | -50,899.851 | -34,673.17 | -15,039.875 |
Total Non-Current Assets
| 19,333,589.792 | 18,662,746.961 | 18,899,571.171 | 19,070,813.719 | 19,373,241.271 | 19,441,077.408 | 18,410,472.205 | 17,103,821.431 | 16,010,952.567 | 13,736,275.799 | 11,627,961.837 | 7,040,671.013 | 1,175,293.261 | 148,063.359 | 50,899.851 | 34,673.17 | 15,039.875 |
Total Assets
| 22,238,891.12 | 22,298,925.271 | 21,933,974.714 | 21,226,814.871 | 21,894,272.005 | 20,890,925.564 | 20,728,430.487 | 20,186,130.682 | 18,709,870.126 | 16,924,366.954 | 14,428,082.567 | 10,946,417.244 | 6,007,548.091 | 4,587,986.473 | 3,559,964.928 | 3,056,536.741 | 2,966,023.592 |
Liabilities & Equity: | |||||||||||||||||
Current Liabilities: | |||||||||||||||||
Account Payables
| 357,360.769 | 265,462.369 | 233,418.423 | 210,330.549 | 222,480.87 | 226,129.772 | 201,249.084 | 347,618.256 | 1,033,020.899 | 160,587.425 | 165,088.747 | 35,257.449 | 35,518.697 | 26,212.139 | 19,063.164 | 52,518.611 | 6,520.149 |
Short Term Debt
| 555,338.086 | 272,121.189 | 683,771.99 | 499,788.363 | 290,713.158 | 468,928.232 | 476,572.386 | 464,975.209 | 258,127.222 | 184,847.635 | 224,147.635 | 455,597.635 | 554,227.157 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,319.484 | 30,366.5 | 30,791.913 | 39,273.33 | 118,642.053 | 23,294.442 | 44,341.667 | 111,327.899 | 49,885.428 | 36,366.447 | 67,572.322 | 65,299.03 | 27,600.261 | 10,478.455 | 21,756.64 | 13,436.057 | 9,429.52 |
Deferred Revenue
| 1,883,211.698 | 2,401,542.8 | 1,836,909.212 | 1,739,285.425 | 1,299,847.409 | 23,294.442 | 2,365,657.653 | 111,327.899 | 49,885.428 | 36,366.447 | 67,572.322 | 65,299.03 | 27,600.261 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 892,251.513 | 778,577.119 | 879,163.803 | 748,757.094 | 110,764.05 | 1,506,182.524 | 100,000 | 2,510,300.732 | 2,411,433.664 | 2,421,308.725 | 3,261,846.411 | 2,606,831.971 | 54,071.241 | -26,212.139 | -19,063.164 | -52,518.611 | -6,520.149 |
Total Current Liabilities
| 3,688,162.066 | 3,717,703.477 | 3,633,263.428 | 3,198,161.431 | 1,923,805.487 | 2,224,534.97 | 3,143,479.123 | 3,434,222.096 | 3,752,467.213 | 2,803,110.232 | 3,718,655.115 | 3,162,986.085 | 671,417.357 | 26,212.139 | 19,063.164 | 52,518.611 | 6,520.149 |
Non-Current Liabilities: | |||||||||||||||||
Long Term Debt
| 5,699,495.37 | 6,388,454.325 | 6,821,348.336 | 7,183,259.436 | 7,613,911.027 | 7,308,739.856 | 7,194,175.549 | 7,511,201.134 | 7,290,520.944 | 6,606,187.102 | 4,586,541.021 | 1,948,834.093 | 0 | 669,173.586 | 803,969.667 | 723,762.597 | 733,075.397 |
Deferred Revenue Non-Current
| 887,508.845 | 871,140.733 | 1,145,512.075 | 666,650.349 | 999,856.86 | 650,818.351 | 515,092.818 | 669,675.7 | 948,721.317 | 1,036,935.984 | 731,026.05 | 1,064,903.676 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10,443.249 | 8,143.738 | 8,950.931 | 4,883.99 | 17,968.585 | 8,444.761 | 8,088.809 | 10,136.843 | 13,688.835 | 29,024.602 | 9,841.19 | 4,055.124 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 682,095.828 | 670,858.433 | 788,808.708 | 787,711.755 | 776,510.432 | 1,147,030.518 | 1,294,902.608 | 1,373,049.828 | 102,062.155 | 77,915.1 | 50,234.497 | 33,763.532 | 2,549,258.82 | -669,173.586 | -803,969.667 | -723,762.597 | -733,075.397 |
Total Non-Current Liabilities
| 7,279,543.292 | 7,938,597.229 | 8,764,620.05 | 8,642,505.53 | 9,408,246.904 | 9,115,033.486 | 9,012,259.784 | 9,564,063.505 | 8,354,993.251 | 7,750,062.788 | 5,377,642.758 | 3,051,556.425 | 2,549,258.82 | 669,173.586 | 803,969.667 | 723,762.597 | 733,075.397 |
Total Liabilities
| 10,967,705.358 | 11,656,300.706 | 12,397,883.478 | 11,840,666.961 | 11,332,052.391 | 11,339,568.456 | 12,155,738.907 | 12,998,285.601 | 12,107,460.464 | 10,553,173.02 | 9,096,297.873 | 6,214,542.51 | 3,220,676.177 | 2,371,565.533 | 1,624,836.939 | 1,294,145.713 | 1,262,527.217 |
Equity: | |||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 93,755.45 | 94,755.45 | 35,339.518 | 39,339.518 | 39,339.518 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,786,310.189 | 1,786,310.189 | 1,786,310.189 | 1,712,881 | 1,712,881 |
Retained Earnings
| 8,506,163.915 | 7,973,214.235 | 6,888,454.855 | 6,735,849.574 | 7,904,283.188 | 6,894,694.323 | 5,917,605.512 | 4,575,276.672 | 4,057,176.58 | 3,597,979.558 | 2,640,107.474 | 2,050,203.501 | 977,938.471 | 448,272.971 | 167,391.507 | 75,583.46 | 16,768.551 |
Accumulated Other Comprehensive Income/Loss
| 11,000 | 10,000 | 9,000 | 9,000 | 7,000 | 7,000 | -93,755.45 | -94,755.45 | -35,339.518 | -39,339.518 | -39,339.518 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 676,623.405 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 582,867.955 | 542,452.477 | 432,333.169 | 555,153.878 | 553,153.878 | 553,153.878 | -26,278.347 | -26,278.347 | -26,278.347 | -33,621.266 | -33,621.266 |
Total Shareholders Equity
| 11,158,728.509 | 10,525,023.379 | 9,439,263.999 | 9,286,658.718 | 10,453,092.332 | 9,443,503.467 | 8,465,414.656 | 7,082,670.338 | 6,454,450.938 | 6,118,074.625 | 5,158,202.541 | 4,568,298.568 | 2,737,970.314 | 2,208,304.813 | 1,927,423.349 | 1,754,843.194 | 1,696,028.286 |
Total Equity
| 11,271,185.762 | 10,642,624.565 | 9,536,091.236 | 9,386,147.91 | 10,562,219.614 | 9,551,357.108 | 8,572,691.58 | 7,187,845.081 | 6,602,409.662 | 6,371,193.934 | 5,331,784.694 | 4,731,874.734 | 2,786,871.914 | 2,216,420.939 | 1,935,127.989 | 1,762,391.028 | 1,703,496.374 |
Total Liabilities & Shareholders Equity
| 22,238,891.12 | 22,298,925.271 | 21,933,974.714 | 21,226,814.871 | 21,894,272.005 | 20,890,925.564 | 20,728,430.487 | 20,186,130.682 | 18,709,870.126 | 16,924,366.954 | 14,428,082.567 | 10,946,417.244 | 6,007,548.091 | 4,587,986.473 | 3,559,964.928 | 3,056,536.741 | 2,966,023.592 |