PT Wilmar Cahaya Indonesia Tbk.
IDX:CEKA.JK
2090 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||
Current Assets: | |||||||||||||
Cash & Cash Equivalents
| 590,818.687 | 118,054.325 | 234,899.764 | 441,806.178 | 366,378.768 | 1,010.163 | 12,814.873 | 20,679.221 | 10,820.167 | 27,712.622 | 29,612.543 | 15,549.346 | 11,919.883 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 590,818.687 | 118,054.325 | 234,899.764 | 441,806.178 | 366,378.768 | 1,010.163 | 12,814.873 | 20,679.221 | 10,820.167 | 27,712.622 | 29,612.543 | 15,549.346 | 11,919.883 |
Net Receivables
| 623,988.873 | 843,504.64 | 562,910.702 | 416,592.758 | 358,465.059 | 289,946.271 | 289,906.617 | 282,360.634 | 260,193.339 | 315,238.141 | 283,864.065 | 0 | 190,379.958 |
Inventory
| 324,917.412 | 367,684.599 | 415,890.903 | 326,172.666 | 262,081.626 | 332,754.906 | 415,268.437 | 556,574.981 | 424,593.168 | 475,991.159 | 365,614.09 | 311,261.459 | 390,950.112 |
Other Current Assets
| 41,866.535 | 28,752.469 | 95,152.883 | 56,584.997 | 56,222.559 | 159,775.915 | 236,352.278 | 205,358.149 | 557,412.401 | 234,379.448 | 108,668.737 | 65,862.93 | 183.821 |
Total Current Assets
| 1,581,591.507 | 1,383,998.34 | 1,358,085.356 | 1,266,586.466 | 1,067,652.078 | 809,166.451 | 988,479.958 | 1,103,865.252 | 1,253,019.074 | 1,053,321.371 | 847,045.775 | 560,259.611 | 619,191.085 |
Non-Current Assets: | |||||||||||||
Property, Plant & Equipment, Net
| 258,287.486 | 279,309.186 | 236,528.91 | 207,292.11 | 195,283.411 | 200,045.318 | 249,162.538 | 215,976.493 | 221,003.08 | 221,559.766 | 215,529.944 | 202,837.122 | 202,893.708 |
Goodwill
| 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 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,192.814 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,890.339 | 0 | 0 | 0 | 0 |
Tax Assets
| 10,256.284 | 11,461.364 | 14,535.376 | 15,613.339 | 23,714.885 | 26,836.293 | 32,931.394 | 33,941.27 | 10,302.476 | 0 | 0 | 261,585 | 0 |
Other Non-Current Assets
| 43,425.52 | 43,518.563 | 88,237.555 | 77,181.913 | 106,429.168 | 132,907.981 | 122,062.555 | 72,181.138 | 11,804.055 | 9,268.9 | 7,051.581 | 3,010.985 | 1,276.125 |
Total Non-Current Assets
| 311,969.291 | 334,289.113 | 339,301.84 | 300,087.362 | 325,427.464 | 359,789.592 | 404,156.487 | 322,098.9 | 232,807.136 | 230,828.666 | 222,581.525 | 467,433.107 | 204,169.833 |
Total Assets
| 1,893,560.798 | 1,718,287.454 | 1,697,387.196 | 1,566,673.828 | 1,393,079.542 | 1,168,956.043 | 1,392,636.445 | 1,425,964.152 | 1,485,826.21 | 1,284,150.037 | 1,069,627.3 | 1,027,692.719 | 823,360.918 |
Liabilities & Equity: | |||||||||||||
Current Liabilities: | |||||||||||||
Account Payables
| 154,056.659 | 73,021.574 | 204,475.953 | 192,779.466 | 127,278.148 | 70,573.607 | 129,935.723 | 107,744.231 | 85,924.407 | 101,225.328 | 152,329.783 | 50,458.524 | 37,779.927 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | -17,044.917 | 250,404.118 | 297,513.433 | 585,263.692 | 493,333.059 | 305,027.713 | 483,500 | 299,244 |
Tax Payables
| 10,500.835 | 9,530.255 | 18,139.783 | 25,766.72 | 34,986.812 | 15,398.067 | 1,949.988 | 30,884.339 | 11,571.233 | 690.494 | 2,770.641 | 2,405.952 | 20,349.564 |
Deferred Revenue
| 0 | 1,361.657 | 9,313.528 | 5,456.976 | 4,435.191 | 15,398.067 | 1,949.988 | 71,976.964 | 58,972.791 | 58,319.301 | 15,748.157 | 7,969.476 | 9,560.557 |
Other Current Liabilities
| 52,458.809 | 55,123.536 | 51,175.565 | 47,637.843 | 55,740.379 | 49,480.973 | 48,984.338 | 50,901.606 | 5,545.821 | 6,103.093 | 47,946.121 | 9,102.298 | 9,686.447 |
Total Current Liabilities
| 217,016.303 | 139,037.021 | 283,104.829 | 271,641.006 | 222,440.531 | 158,255.592 | 444,383.078 | 504,208.767 | 816,471.301 | 718,681.07 | 518,961.632 | 545,466.775 | 367,059.939 |
Non-Current Liabilities: | |||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,272 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36,272 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,244.79 | 7,372.291 | 6,923.103 | 5,382.128 | 5,208.951 |
Other Non-Current Liabilities
| 34,258.833 | 29,207.563 | 26,915.405 | 34,317.828 | 39,344.315 | 34,052.875 | 45,209.18 | 33,835.272 | 29,461.394 | 27,917.795 | 15,467.631 | 13,440.829 | 9,761.279 |
Total Non-Current Liabilities
| 34,258.833 | 29,207.563 | 26,915.405 | 34,317.828 | 39,344.315 | 34,052.875 | 45,209.18 | 33,835.272 | 29,461.394 | 27,917.795 | 22,390.734 | 18,822.957 | 51,242.23 |
Total Liabilities
| 251,275.135 | 168,244.584 | 310,020.233 | 305,958.833 | 261,784.845 | 192,308.467 | 489,592.257 | 538,044.039 | 845,932.696 | 746,598.865 | 541,352.366 | 564,289.732 | 418,302.17 |
Equity: | |||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 3,566.495 | 769.682 | 0 | 2,172.188 | 197.011 | 0 | 0 |
Common Stock
| 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 | 148,750 |
Retained Earnings
| 1,371,900.452 | 1,278,325.672 | 1,117,621.129 | 990,554.139 | 868,741.545 | 713,282.345 | 647,907.688 | 629,986.801 | 380,789.788 | 274,740.341 | 263,791.915 | 199,419.967 | 142,075.73 |
Accumulated Other Comprehensive Income/Loss
| 11,682.216 | 13,014.203 | 11,042.84 | 11,457.862 | 3,850.158 | 4,662.237 | -3,566.495 | -769.682 | 400.733 | -2,172.188 | -197.011 | 0 | 0 |
Other Total Stockholders Equity
| 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 109,952.994 | 114,615.231 | 109,952.994 | 109,952.994 | 109,952.994 | 107,780.806 | 109,755.983 | 109,952.994 | 104,847.825 |
Total Shareholders Equity
| 1,642,285.662 | 1,550,042.87 | 1,387,366.963 | 1,260,714.995 | 1,131,294.697 | 976,647.576 | 903,044.187 | 887,920.114 | 639,893.514 | 537,551.172 | 528,274.934 | 463,402.986 | 405,058.749 |
Total Equity
| 1,642,285.662 | 1,550,042.87 | 1,387,366.963 | 1,260,714.995 | 1,131,294.697 | 976,647.576 | 903,044.187 | 887,920.114 | 639,893.514 | 537,551.172 | 528,274.934 | 463,402.986 | 405,058.749 |
Total Liabilities & Shareholders Equity
| 1,893,560.798 | 1,718,287.454 | 1,697,387.196 | 1,566,673.828 | 1,393,079.542 | 1,168,956.043 | 1,392,636.445 | 1,425,964.152 | 1,485,826.21 | 1,284,150.037 | 1,069,627.3 | 1,027,692.719 | 823,360.918 |