PT Indonesia Fibreboard Industry Tbk
IDX:IFII.JK
200 (IDR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 72,021.117 | 45,198.47 | 7,045.841 | 1,471.104 | 5,845.662 | 20,145.222 | 14,857.647 | 11,870.769 | 16,328.868 | 35,826.027 | 35,294.368 | 14,902.817 | 58,844.289 | 113,934.879 | 83,924.696 | 34,052.02 | 27,125.94 | 19,984.438 | 12,342.833 | 5,228.907 | 15,299.095 | -12,053.472 | 12,053.472 | 12,053.472 | -11,125.528 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,106.945 | 0 | 0 | 22,251.055 |
Cash and Short Term Investments
| 72,021.117 | 45,198.47 | 7,045.841 | 1,471.104 | 5,845.662 | 20,145.222 | 14,857.647 | 11,870.769 | 16,328.868 | 35,826.027 | 35,294.368 | 14,902.817 | 58,844.289 | 113,934.879 | 83,924.696 | 34,052.02 | 27,125.94 | 19,984.438 | 12,342.833 | 5,228.907 | 15,299.095 | 12,053.472 | 12,053.472 | 12,053.472 | 11,125.528 |
Net Receivables
| 51,942.402 | 48,638.116 | 101,390.827 | 144,340.493 | 68,668.518 | 74,215.033 | 40,248.434 | 65,981.528 | 68,748 | 73,445 | 50,981 | 72,054 | 59,339 | 47,949.989 | 67,393.611 | 51,749.54 | 55,215.622 | 45,846.503 | 86,146.825 | 72,839.123 | 45,858.743 | 0 | 74,683.149 | 74,683.149 | 0 |
Inventory
| 333,162.572 | 314,422.006 | 305,477.138 | 320,561.896 | 283,258.468 | 254,248.273 | 256,405.774 | 284,784.341 | 245,927.56 | 209,355.07 | 166,500.744 | 192,406.056 | 167,945.276 | 161,522.08 | 146,108.256 | 167,382.059 | 184,037.691 | 199,584.915 | 169,151.688 | 148,285.258 | 147,489.249 | 0 | 136,622.638 | 170,389.021 | 0 |
Other Current Assets
| 51,942.402 | 16,739.897 | 26,354.005 | 21,559.08 | 22,537.886 | 13,460.69 | 14,571.322 | 22,906.573 | 38,694.686 | 131,283.788 | 98,902.455 | 134,438.985 | 116,458.744 | 93,925.777 | 128,239.959 | 140,303.216 | 128,040.085 | 123,005.429 | 171,186.783 | 142,387.691 | 99,319.983 | 0 | 133,492.19 | 25,042.658 | 0 |
Total Current Assets
| 487,845.451 | 424,998.489 | 440,267.812 | 487,932.573 | 419,403.486 | 393,856.545 | 350,644.795 | 408,596.865 | 369,699.114 | 376,464.885 | 300,697.567 | 341,747.858 | 343,248.309 | 369,382.736 | 358,272.91 | 341,737.295 | 339,203.716 | 342,574.782 | 352,681.304 | 295,901.856 | 262,108.326 | 12,053.472 | 282,168.3 | 282,168.3 | 11,125.528 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,324,293.095 | 1,342,350.412 | 1,362,104.667 | 1,390,616.349 | 1,411,769.411 | 1,429,445.617 | 1,396,096.665 | 1,324,200.592 | 1,271,332.402 | 1,085,282.37 | 874,847.036 | 804,438.263 | 769,381.601 | 689,329.852 | 697,926.629 | 720,143.691 | 730,899.223 | 749,748.893 | 767,833.655 | 793,877.785 | 802,059.728 | 0 | 814,782.951 | 814,442.951 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,093.665 | 4,404.637 | 4,715.609 | 32.206 | 37.4 | 42.594 | 47.788 | 54.055 | 62.471 | 70.887 | 48.406 | 56.312 | 64.217 | 54.123 | 62.537 | 71.968 | 44.94 | 52.183 | 59.427 | 66.67 | 81.156 | 0 | 43.016 | 43.016 | 0 |
Goodwill and Intangible Assets
| 4,093.665 | 4,404.637 | 4,715.609 | 32.206 | 37.4 | 42.594 | 47.788 | 54.055 | 62.471 | 70.887 | 48.406 | 56.312 | 64.217 | 54.123 | 62.537 | 71.968 | 44.94 | 52.183 | 59.427 | 66.67 | 81.156 | 0 | 43.016 | 43.016 | 0 |
Long Term Investments
| 0 | -4,404.637 | -57,491.866 | -32.206 | 1,396,192.359 | 1,414,894.094 | 1,379,952.95 | 1,315,292.38 | 1,253,102.451 | 0 | -104,398.927 | -89,314.934 | -12,411.254 | -12,717.606 | 0 | 0 | 0 | 0 | 1,078.967 | 1,078.967 | 1,078.967 | 0 | 2,284.754 | 0 | 0 |
Tax Assets
| 16,377.404 | 16,206.192 | 15,997.875 | 15,807.332 | 14,372.432 | 14,101.457 | 14,358.623 | 13,955.849 | 13,407.659 | 13,203.142 | 12,720.089 | 12,487.749 | 12,411.254 | 11,703.016 | 11,840.833 | 11,206.654 | 10,755.026 | 10,250.598 | 9,673.532 | 10,335.622 | 10,652.219 | 0 | 9,702.018 | 0 | 0 |
Other Non-Current Assets
| 0 | 4,404.637 | 57,491.866 | 32.206 | -1,396,192.359 | -1,414,894.094 | -1,379,952.95 | -1,315,292.38 | -1,253,102.451 | 0 | 104,398.927 | 89,314.934 | 12,411.254 | 12,717.606 | 1,078.967 | 1,078.967 | 1,078.967 | 1,078.967 | 138.916 | 277.834 | 575.399 | -12,053.472 | 599.076 | 12,925.848 | -11,125.528 |
Total Non-Current Assets
| 1,344,764.165 | 1,362,961.241 | 1,382,818.152 | 1,406,455.887 | 1,426,179.243 | 1,443,589.668 | 1,410,503.075 | 1,338,210.497 | 1,284,802.532 | 1,098,556.399 | 887,615.531 | 816,982.324 | 781,857.073 | 701,086.991 | 710,908.967 | 732,501.281 | 742,778.157 | 761,130.641 | 778,784.497 | 805,636.879 | 814,447.469 | -12,053.472 | 827,411.815 | 827,411.815 | -11,125.528 |
Total Assets
| 1,832,609.616 | 1,787,959.731 | 1,823,085.963 | 1,894,388.46 | 1,845,582.729 | 1,837,446.213 | 1,761,147.87 | 1,746,807.362 | 1,654,501.645 | 1,475,021.283 | 1,188,313.098 | 1,158,730.182 | 1,125,105.382 | 1,070,469.727 | 1,069,181.877 | 1,074,238.576 | 1,081,981.873 | 1,103,705.423 | 1,131,465.801 | 1,101,538.735 | 1,076,555.796 | 0 | 1,109,580.115 | 1,109,580.115 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 61,221.691 | 46,784.518 | 80,678.57 | 62,364.541 | 62,662.352 | 57,014.283 | 28,771.523 | 47,345.384 | 40,481.888 | 50,937.616 | 16,149.248 | 38,070.796 | 24,159.11 | 13,898.6 | 11,033.384 | 25,295.736 | 18,303.974 | 16,489.568 | 22,655.91 | 27,208.64 | 34,344.11 | 0 | 24,779.613 | 24,779.613 | 0 |
Short Term Debt
| 162,106.79 | 92,975.013 | 98,860.005 | 232,572.253 | 190,389.994 | 178,561.472 | 103,810.789 | 81,016.126 | 45,648.019 | 42,124.732 | 1,295.528 | 1,261.951 | 931.081 | 919.17 | 889.958 | 895.347 | 6,604.667 | 41,604.667 | 58,866.108 | 59,358.99 | 128,922.019 | 0 | 141,425.059 | 141,425.059 | 0 |
Tax Payables
| 15,138.334 | 10,908.053 | 15,610.729 | 13,480.555 | 10,706.702 | 3,261.3 | 11,594.565 | 7,485.582 | 2,578.985 | 1,140.59 | 10,843.665 | 6,670.399 | 10,122.351 | 3,717.992 | 13,601.895 | 10,841.46 | 10,488.022 | 3,897.609 | 5,350.916 | 4,687.401 | 3,392.092 | 0 | 10,379.158 | 0 | 0 |
Deferred Revenue
| 17,378.931 | 31,791.47 | -12,944.016 | 12,532.43 | 6,410.935 | 2,771.298 | 33,981.928 | 898.652 | 3,096.458 | 2,206.99 | 2,634.999 | 1,327.013 | 10,122.351 | 3,717.992 | 13,601.895 | 10,841.46 | 10,488.022 | 3,897.609 | 5,350.916 | 4,687.401 | 3,392.092 | 0 | 10,379.158 | 0 | 0 |
Other Current Liabilities
| 20,250.072 | 63,727.841 | 74,839.894 | 20,231.762 | 36,664.215 | 60,938.865 | 15,924.159 | 16,716.697 | 9,823.145 | 4,919.302 | 15,000.545 | 12,626.241 | 9,037.937 | 6,903.584 | 7,616.864 | 21,202.767 | 7,610.226 | 4,994.501 | 22,236.158 | 6,132.623 | 7,870.5 | 0 | 11,372.628 | 21,751.787 | 0 |
Total Current Liabilities
| 260,957.484 | 235,278.843 | 241,434.453 | 327,700.987 | 296,127.496 | 299,285.919 | 182,488.399 | 145,976.858 | 99,049.51 | 100,188.641 | 35,080.321 | 53,286.002 | 44,250.478 | 25,439.345 | 33,142.101 | 58,235.309 | 43,006.889 | 66,986.344 | 109,109.092 | 97,387.655 | 174,528.72 | 0 | 187,956.46 | 187,956.46 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 261,436.476 | 284,470.155 | 307,657.602 | 330,523.728 | 354,141.134 | 377,545.038 | 404,878.358 | 447,536.904 | 423,209.138 | 236,333.492 | 46,728.873 | 11,461.725 | 10,769.26 | 2,510.696 | 2,746.444 | 2,982.192 | 14,733.806 | 16,384.973 | 18,036.139 | 19,739.856 | 84,302.248 | 0 | 108,817.017 | 141,802.04 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 17,172.032 | 16,574.23 | 15,701.526 | 15,247.371 | 9,148.018 | 9,443.6 | 11,412.39 | 10,813.719 | 10,974.528 | 10,915.906 | 10,560.494 | 10,613.391 | 12,811.531 | 12,117.879 | 14,089.14 | 13,502.78 | 15,166.396 | 14,166.396 | 13,166.396 | 12,166.396 | 27,215.444 | 0 | 48,394.988 | 15,409.965 | 0 |
Total Non-Current Liabilities
| 278,608.508 | 301,044.385 | 323,359.128 | 345,771.099 | 363,289.151 | 386,988.639 | 416,290.748 | 458,350.623 | 434,183.667 | 247,249.398 | 57,289.366 | 22,075.116 | 23,580.791 | 14,628.575 | 16,835.584 | 16,484.973 | 29,900.202 | 30,551.368 | 31,202.535 | 31,906.252 | 111,517.692 | 0 | 157,212.005 | 157,212.005 | 0 |
Total Liabilities
| 539,565.992 | 536,323.228 | 564,793.581 | 673,472.086 | 659,416.647 | 686,274.558 | 598,779.147 | 604,327.481 | 533,233.177 | 347,438.039 | 92,369.687 | 75,361.118 | 67,831.269 | 40,067.92 | 49,977.686 | 74,720.281 | 72,907.09 | 97,537.713 | 140,311.627 | 129,293.907 | 286,046.412 | 0 | 345,168.465 | 345,168.465 | 0 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 4,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 941,200 | 800,000 | 0 | 450,000 | 450,000 | 0 |
Retained Earnings
| 341,377.241 | 299,970.121 | 307,626 | 270,249.992 | 231,857.207 | 196,862.781 | 209,059.848 | 189,171.006 | 167,600.195 | 173,914.971 | 143,275.136 | 130,700.791 | 106,107.157 | 79,234.851 | 69,037.235 | 49,351.338 | 59,655.443 | 57,748.37 | 42,734.833 | 23,825.488 | -9,710.369 | 0 | -35,440.655 | -35,440.655 | 0 |
Accumulated Other Comprehensive Income/Loss
| 7,568.311 | 7,568.311 | 2,568.311 | 6,568.311 | 10,210.804 | 10,210.804 | 9,210.804 | 9,210.804 | 9,570.203 | 9,570.203 | 8,570.203 | 8,570.203 | 7,068.884 | 7,068.884 | 6,068.884 | 5,068.884 | 4,321.269 | 4,321.269 | 4,321.269 | 4,321.269 | 219.752 | 764,400.215 | 349,840.87 | 349,840.87 | 703,768.183 |
Other Total Stockholders Equity
| 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 3,898.071 | 3,898.071 | 2,898.071 | 2,898.071 | 2,898.071 | 0 | 11.435 | 0 | 0 | 14.623 |
Total Shareholders Equity
| 1,293,043.623 | 1,251,636.503 | 1,258,292.382 | 1,220,916.374 | 1,186,166.082 | 1,151,171.655 | 1,162,368.723 | 1,142,479.881 | 1,121,268.469 | 1,127,583.245 | 1,095,943.41 | 1,083,369.065 | 1,057,274.113 | 1,030,401.807 | 1,019,204.191 | 999,518.294 | 1,009,074.783 | 1,006,167.711 | 991,154.174 | 972,244.828 | 790,509.383 | 764,411.65 | 764,400.215 | 764,400.215 | 703,782.806 |
Total Equity
| 1,293,043.623 | 1,251,636.503 | 1,258,292.382 | 1,220,916.374 | 1,186,166.082 | 1,151,171.655 | 1,162,368.723 | 1,142,479.881 | 1,121,268.469 | 1,127,583.245 | 1,095,943.41 | 1,083,369.065 | 1,057,274.113 | 1,030,401.807 | 1,019,204.191 | 999,518.294 | 1,009,074.783 | 1,006,167.711 | 991,154.174 | 972,244.828 | 790,509.383 | 764,411.65 | 764,411.65 | 764,411.65 | 703,782.806 |
Total Liabilities & Shareholders Equity
| 1,832,609.616 | 1,787,959.731 | 1,823,085.963 | 1,894,388.46 | 1,845,582.729 | 1,837,446.213 | 1,761,147.87 | 1,746,807.362 | 1,654,501.645 | 1,475,021.283 | 1,188,313.098 | 1,158,730.182 | 1,125,105.382 | 1,070,469.727 | 1,069,181.877 | 1,074,238.576 | 1,081,981.873 | 1,103,705.423 | 1,131,465.801 | 1,101,538.735 | 1,076,555.796 | 764,411.65 | 1,109,580.115 | 1,109,580.115 | 703,782.806 |