PT Duta Anggada Realty Tbk.
IDX:DART.JK
171 (IDR) • At close November 8, 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
| 38,785.899 | 2,428.122 | 75,022.76 | 30,173.064 | 71,426.576 | 107,112.135 | 50,730.897 | 113,603.058 | 63,895.297 | 84,271.804 | 68,091.001 | 32,548.905 | 20,349.558 | 21,532.221 | 149,641.803 | 53,533.789 |
Short Term Investments
| 0 | 0 | -20,119.054 | 0 | -51,217.53 | 95,742.982 | 71,667.465 | 7,108.144 | -73,469.972 | 0 | 0 | 4,944.75 | 51,399.469 | 68,795.398 | 29,730.619 | 46,549.713 |
Cash and Short Term Investments
| 38,785.899 | 2,428.122 | 75,022.76 | 30,173.064 | 71,426.576 | 107,112.135 | 50,730.897 | 113,603.058 | 63,895.297 | 84,271.804 | 68,091.001 | 37,493.655 | 71,749.027 | 90,327.619 | 179,372.422 | 100,083.502 |
Net Receivables
| 24,117.556 | 115,921.197 | 108,012.38 | 144,675.076 | 170,469.837 | 198,074.171 | 281,612.133 | 196,353.661 | 238,361.096 | 291,854.891 | 380,850.084 | 219,295.408 | 0 | 0 | 0 | 0 |
Inventory
| 51,404.183 | 23,816.321 | 5,823.29 | 6,826.496 | 13,391.987 | 14,717.351 | 24,707.51 | 77,730.483 | 189,548.314 | 513,804.291 | 564,422.762 | 524,459.04 | 560,605.93 | 413,415.818 | 413,155.597 | 372,596.704 |
Other Current Assets
| -114,307.638 | 121.76 | 34.431 | 694.081 | 407.507 | 486.152 | 478.081 | 2,224.751 | 146.27 | 1,710.085 | 3,701.015 | 3,899.656 | 153,224.432 | 109,691.618 | 87,641.222 | 89,868.33 |
Total Current Assets
| 124,122.818 | 142,287.4 | 188,892.861 | 182,368.717 | 255,695.907 | 320,389.809 | 357,528.621 | 389,911.953 | 491,950.977 | 891,641.071 | 1,017,064.862 | 785,147.759 | 785,579.388 | 613,435.054 | 680,169.241 | 562,548.536 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 4,074,105.26 | 3,775,493.485 | 3,836,763.341 | 3,866,718.275 | 3,893,007.861 | 3,801,946.627 | 3,919,128.958 | 3,340,664.211 | 3,489,308.941 | 2,713,249.802 | 2,168,563.785 | 2,032,381.853 | 1,941,314.994 | 1,609,824.855 | 1,590,294.994 | 1,520,290.349 |
Goodwill
| 70,036.109 | 80,386.709 | 76,197.201 | 57,872.138 | 37,921.23 | 17,117.639 | 11,164.732 | 5,350.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,939,869.837 | -120,740.674 | -98,074.071 | -78,729.341 | -90,896.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,009,905.946 | -40,353.965 | -21,876.87 | -20,857.203 | -52,975.348 | 17,117.639 | 11,164.732 | 5,350.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 26,373.166 | 40,353.965 | 21,876.87 | 20,857.203 | 52,975.348 | -17,117.639 | -11,164.732 | -5,350.328 | 76,940.991 | 0 | 0 | 88,431.075 | 0 | 0 | 0 | 0 |
Tax Assets
| 70,036.109 | 80,386.709 | 76,197.201 | 57,872.138 | 37,921.23 | 17,117.639 | 11,164.732 | 5,350.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12,426.337 | 2,464,512.503 | 2,502,181.187 | 2,549,161.852 | 2,694,326.293 | 2,765,832.319 | 2,073,023.298 | 2,330,331.104 | 1,681,662.332 | 1,509,382.785 | 1,582,820.991 | 1,387,200.76 | 1,376,999.477 | 338,671.529 | 942,850.819 | 691,675.604 |
Total Non-Current Assets
| 6,192,846.818 | 6,320,392.697 | 6,415,141.729 | 6,473,752.265 | 6,625,255.384 | 6,584,896.585 | 6,003,316.988 | 5,676,345.643 | 5,247,912.264 | 4,222,632.587 | 3,751,384.776 | 3,508,013.688 | 3,318,314.471 | 1,948,496.384 | 2,533,145.813 | 2,211,965.954 |
Total Assets
| 6,316,969.636 | 6,462,680.097 | 6,604,034.59 | 6,656,120.982 | 6,880,951.291 | 6,905,286.394 | 6,360,845.609 | 6,066,257.596 | 5,739,863.241 | 5,114,273.658 | 4,768,449.638 | 4,293,161.447 | 4,103,893.859 | 2,561,931.438 | 3,213,315.054 | 2,774,514.49 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 47,909.902 | 60,696.372 | 78,792.947 | 106,716.153 | 110,127.432 | 153,944.358 | 74,191.616 | 136,751.668 | 105,901.47 | 99,991.653 | 46,549.799 | 20,788.352 | 5,991.609 | 11,277.101 | 65,292.356 | 16,881.241 |
Short Term Debt
| 332,273.867 | 505,834.948 | 890,193.639 | 222,571.423 | 1,109,722.291 | 485,552.349 | 446,537.542 | 301,379.525 | 468,678.111 | 124,500 | 162,000 | 355,509 | 2,267 | 7,192.8 | 11,280 | 16,425 |
Tax Payables
| 69,247.67 | 92,657.066 | 88,821.686 | 91,900.116 | 57,431.553 | 37,348.845 | 48,659.337 | 56,207.929 | 25,416.828 | 39,997.897 | 35,090.375 | 24,462.012 | 25,625.788 | 30,303.885 | 26,524.375 | 13,194.903 |
Deferred Revenue
| 114,922.889 | 73,015.301 | 211,903.68 | 203,549.719 | 192,078.504 | 37,348.845 | 137,679.586 | 136,941.939 | 146,706.686 | 232,365.235 | 271,644.995 | 258,389.196 | 25,625.788 | 30,303.885 | 26,524.375 | 13,194.903 |
Other Current Liabilities
| 328,491.196 | 356,312.291 | 106,178.858 | 76,503.588 | 20,105.497 | 137,340.514 | 8,051.219 | 30,068.211 | 19,496.89 | 22,668.362 | 24,554.196 | 39,989.61 | 302,880.767 | 305,146.542 | 440,595.163 | 329,956.704 |
Total Current Liabilities
| 823,597.854 | 995,858.912 | 1,287,069.124 | 609,340.883 | 1,432,033.724 | 814,186.066 | 666,459.963 | 605,141.343 | 740,783.157 | 479,525.25 | 504,748.99 | 674,676.158 | 336,765.164 | 353,920.327 | 543,691.893 | 376,457.847 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 3,135,048.246 | 2,982,688.55 | 2,520,154.06 | 2,908,181.516 | 2,074,476.769 | 2,457,646.946 | 2,070,213.435 | 1,783,616.007 | 1,496,245.855 | 1,310,507.253 | 1,254,137.394 | 707,572.753 | 1,523,692.311 | 1,469,001.084 | 2,004,000 | 1,759,534.877 |
Deferred Revenue Non-Current
| 158,379.582 | 1,644.918 | 1,223.897 | 5,336.906 | 3,475.848 | 3,060.26 | 4,080.044 | 3,628.246 | 4,867.419 | 12,341.388 | 20,315.326 | 25,039.95 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -491,323.987 | 23.867 | 11,033.871 | 12,823.071 | 16,691.824 | 14,318.83 | 15,394.403 | 13,698.413 | 11,505.022 | 13,069.218 | 10,941.975 | 9,416.319 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 952,738.834 | 400,117.578 | 281,266.176 | 206,329.825 | 39,144.815 | 40,159.277 | 45,230.34 | 36,825.047 | 58,057.962 | 52,002.11 | 51,628.193 | 38,739.551 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3,754,842.675 | 3,384,474.913 | 2,813,678.004 | 3,132,671.318 | 2,133,789.256 | 2,515,185.313 | 2,134,918.222 | 1,837,767.713 | 1,570,676.258 | 1,387,919.969 | 1,337,022.888 | 780,768.573 | 1,523,692.311 | 1,469,001.084 | 2,004,000 | 1,759,534.877 |
Total Liabilities
| 4,578,440.529 | 4,380,333.825 | 4,100,747.128 | 3,742,012.201 | 3,565,822.98 | 3,329,371.379 | 2,801,378.185 | 2,442,909.056 | 2,311,459.415 | 1,867,445.219 | 1,841,771.878 | 1,455,444.731 | 1,860,457.476 | 1,822,921.411 | 2,547,691.893 | 2,135,992.724 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 41,562.029 | 462,710.872 | 873,927.996 | 1,282,799.372 | 1,544,579.935 | 1,529,328.109 | 1,593,507.866 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,430,695.481 | 1,430,695.481 | 1,430,695.481 | 1,430,695.481 |
Retained Earnings
| -302,230.463 | 41,761.512 | 462,910.355 | 874,127.479 | 1,282,998.855 | 1,544,779.418 | 1,529,328.109 | 1,593,507.866 | 1,402,292.476 | 1,221,713.074 | 902,558.64 | 183,459.414 | 3,131.162 | -906,285.482 | -935,803.032 | -965,989.472 |
Accumulated Other Comprehensive Income/Loss
| 15,958.015 | 15,977.648 | 15,759.625 | 15,358.803 | 7,500 | 3,575,915.015 | 3,559,467.424 | 3,623,348.54 | 3,500 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 454,133.542 | 412,372.03 | -8,776.813 | -419,993.937 | -828,865.313 | -4,660,060.891 | -4,629,361.474 | -4,758,222.864 | 451,901.463 | 454,401.463 | 453,401.463 | 1,083,561.821 | 809,609.741 | 214,600.028 | 170,730.712 | 173,815.756 |
Total Shareholders Equity
| 1,738,556.575 | 2,082,368.7 | 2,503,299.52 | 2,914,115.822 | 3,315,128.395 | 3,575,908.958 | 3,559,457.649 | 3,622,836.889 | 3,428,389.42 | 3,246,810.018 | 2,926,655.584 | 2,837,716.716 | 2,243,436.384 | 739,010.027 | 665,623.161 | 638,521.765 |
Total Equity
| 1,738,529.107 | 2,082,346.272 | 2,503,287.462 | 2,914,108.781 | 3,315,128.311 | 3,575,915.015 | 3,559,467.424 | 3,623,348.54 | 3,428,403.826 | 3,246,828.439 | 2,926,677.76 | 2,837,716.716 | 2,243,436.384 | 739,010.027 | 665,623.161 | 638,521.765 |
Total Liabilities & Shareholders Equity
| 6,316,969.636 | 6,462,680.097 | 6,604,034.59 | 6,656,120.982 | 6,880,951.291 | 6,905,286.394 | 6,360,845.609 | 6,066,257.596 | 5,739,863.241 | 5,114,273.658 | 4,768,449.638 | 4,293,161.447 | 4,103,893.859 | 2,561,931.438 | 3,213,315.054 | 2,774,514.49 |