PT City Retail Developments Tbk
IDX:NIRO.JK
135 (IDR) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||
Current Assets: | ||||||||||||||
Cash & Cash Equivalents
| 791,836.942 | 1,089,493.758 | 992,445.129 | 1,662,889.729 | 2,384,940.86 | 2,988,978.223 | 1,466,105.084 | 956,494 | 655,705.859 | 40,808.956 | 48,224.476 | 21,122.804 | 31,676.855 | 467.848 |
Short Term Investments
| 970,000 | 970,121.194 | 1,000,312.489 | 250,075.344 | 250,104.374 | 47.003 | -2,499,366.772 | -1,957,269.052 | 2,099.176 | 1,685.497 | 1,635.382 | 88,091.451 | 1,483.12 | 1,421.2 |
Cash and Short Term Investments
| 1,761,836.942 | 2,059,614.951 | 1,992,757.618 | 1,912,965.073 | 2,635,045.233 | 2,989,025.226 | 1,466,105.084 | 956,494 | 657,805.035 | 42,494.453 | 49,859.858 | 109,214.255 | 33,159.975 | 1,889.048 |
Net Receivables
| 255,294.19 | 145,750.917 | -462,742.648 | 112,179.452 | 69,002.638 | 52,152.684 | 340,119.436 | 38,060.366 | 22,532.583 | 17,000.658 | 14,813.132 | 0 | 0 | 90 |
Inventory
| 59,414.493 | 59,083.67 | 57,820.371 | 55,429.556 | 45,717.884 | 48,745.055 | 34,052.916 | 149,611.179 | 133,690.753 | 660,369.139 | 715,513.881 | 661,171.757 | 1,141,708.115 | 0 |
Other Current Assets
| 584,329.818 | 518,298.019 | 1,062,664.423 | 533,730.474 | 266,546.246 | 595,266.059 | 355,757.704 | 343,910.79 | 372,407.347 | 44,534.836 | 40,109.4 | 72,757.875 | 13,707.692 | 0 |
Total Current Assets
| 2,561,512.199 | 2,782,747.557 | 2,665,187.275 | 2,614,304.555 | 3,014,071.673 | 3,685,189.024 | 1,906,209.456 | 1,488,076.335 | 1,417,773.347 | 764,399.085 | 820,296.271 | 859,044.417 | 1,189,263.433 | 1,979.048 |
Non-Current Assets: | ||||||||||||||
Property, Plant & Equipment, Net
| 379,660.657 | 511,191.737 | 361,823.941 | 480,120.134 | 249,590.437 | 395,788.796 | 468,716.919 | 250,040.14 | 173,844.866 | 178,030.522 | 5,423.265 | 3,017.303 | 2,892.506 | 27.339 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 26,179.798 | 30,871.017 | 31,307.361 | 30,900.978 | 24,302.345 | 15,613.057 | 11,280.816 | 6,794.184 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 26,179.798 | 30,871.017 | 31,307.361 | 30,900.978 | 24,302.345 | 15,613.057 | 11,280.816 | 6,794.184 | -1,474,423.282 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 10,385,679.96 | -969,402.478 | -999,612.176 | -249,375.028 | -249,754.059 | -46.003 | 2,504,009.203 | 1,970,136.056 | 1,474,423.282 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1,541.883 | 1,727.634 | 285.219 | 123.182 | 5,200,620.156 | 3,459,159.515 | 1,870.091 | 5.282 | 119.163 | 0 | 0 | 63.542 | 5.109 | 2.227 |
Other Non-Current Assets
| 230,321.396 | 10,573,832.228 | 9,632,079.979 | 7,732,316.699 | 4.5 | 1.012 | 147.232 | 76,931.266 | 1,549,928.281 | 2,094,771.168 | 2,129,289.602 | 1,847,891.694 | 910,197.235 | 0 |
Total Non-Current Assets
| 11,023,383.695 | 10,148,220.138 | 9,025,884.325 | 7,994,085.965 | 5,224,763.379 | 3,870,516.377 | 2,986,024.261 | 2,303,906.928 | 1,723,892.31 | 2,272,801.691 | 2,134,712.867 | 1,850,972.54 | 913,094.851 | 29.566 |
Total Assets
| 13,584,895.893 | 12,930,967.695 | 11,691,071.599 | 10,608,390.521 | 8,238,835.053 | 7,555,705.401 | 4,892,233.716 | 3,791,983.263 | 3,141,665.657 | 3,037,200.776 | 2,955,009.138 | 2,710,016.957 | 2,102,358.284 | 2,008.614 |
Liabilities & Equity: | ||||||||||||||
Current Liabilities: | ||||||||||||||
Account Payables
| 88,672.801 | 64,040.421 | 56,145.677 | 105,351.075 | 77,635.099 | 39,162.168 | 30,894.707 | 12,767.453 | 32,222.839 | 44,212.522 | 25,128.471 | 21,420.183 | 10,281.104 | 89.1 |
Short Term Debt
| 358,679.472 | 1,213,146.252 | 351,034.381 | 704,072.533 | 62,298.266 | 99,017.109 | 68,864.684 | 35,217.578 | 28,750.305 | 179,168.417 | 163,904.427 | 160,790.202 | 105,407.803 | 0 |
Tax Payables
| 5,848.649 | 34,053.794 | 27,839.253 | 28,596.694 | 26,142.775 | 31,843.234 | 16,907.764 | 10,672.64 | 12,041.512 | 40,659.206 | 20,087.586 | 1,551.041 | 269.971 | 20.275 |
Deferred Revenue
| 182,899.162 | 142,043.239 | 481,330.906 | 415,169.527 | 310,640.489 | 402,066.632 | 85,777.007 | 62,395.531 | 54,588.478 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 939,975.537 | 593,839.344 | 357,197.602 | 274,222.27 | 184,108.227 | 380,389.801 | 67,534.525 | 56,532.128 | 27,430.863 | 454,100.645 | 249,002.947 | 165,253.155 | 635,892.906 | 813.8 |
Total Current Liabilities
| 1,576,075.622 | 2,047,123.05 | 895,623.501 | 1,236,406.02 | 561,228.67 | 550,412.311 | 269,978.687 | 177,585.329 | 229,453.787 | 718,140.79 | 458,123.43 | 349,014.582 | 751,851.783 | 923.175 |
Non-Current Liabilities: | ||||||||||||||
Long Term Debt
| 5,565,986.933 | 4,528,918.718 | 4,128,193.07 | 2,561,862.569 | 1,057,145.682 | 747,606.167 | 850,725.448 | 509,012.745 | 119,364.05 | 555,488.178 | 636,173.897 | 515,299.101 | 144,828.197 | 0 |
Deferred Revenue Non-Current
| 54,277.641 | 61,535.408 | 63,466.327 | 71,170.787 | 86,173.219 | 61,619.433 | 52,791.913 | 83,687.723 | 85,280.74 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8,898.468 | 6,853.552 | 6,510.603 | 4,760.191 | 4,187.282 | 2,768.846 | 8,538.562 | 6,110.213 | -85,280.74 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 572,772.648 | 197,588.457 | 170,056.175 | 144,864.755 | 91,779.945 | 78,282.181 | 54,465.195 | 41,905.187 | 34,610.012 | 23,310.379 | 10,421.051 | 5,839.189 | 2,916.254 | 370.943 |
Total Non-Current Liabilities
| 6,201,935.691 | 4,794,896.135 | 4,368,226.175 | 2,782,658.302 | 1,239,286.128 | 890,276.626 | 966,521.118 | 640,715.868 | 153,735.012 | 578,798.558 | 646,594.948 | 521,138.291 | 147,744.451 | 370.943 |
Total Liabilities
| 7,778,011.313 | 6,842,019.185 | 5,263,849.676 | 4,019,064.322 | 1,800,514.798 | 1,440,688.937 | 1,236,499.805 | 818,301.197 | 383,188.799 | 1,296,939.348 | 1,104,718.378 | 870,152.872 | 899,596.234 | 1,294.118 |
Equity: | ||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 14,099.031 | 0 | 11,055.448 | 7,625.582 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 2,219,887.18 | 1,802,979.4 | 1,802,677.4 | 1,800,000 | 1,200,000 | 500 |
Retained Earnings
| -176,272.838 | -398,475.878 | -229,860.045 | -170,941.138 | -226,722.531 | -206,274.694 | -152,862.494 | -144,983.343 | -93,686.038 | -77,856.2 | 31,743.165 | 25,376.973 | 607.749 | 146.416 |
Accumulated Other Comprehensive Income/Loss
| 1,928.37 | 1,768.222 | 294,713.27 | 294,052.39 | 294,284.699 | -14,099.031 | 1,527.095 | -11,055.448 | -7,625.582 | 332.004 | 281.889 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -240,006.039 | 51,451.762 | 51,501.762 | 51,501.762 | 51,501.762 | 37,402.73 | 68,715.518 | 51,716.659 | 50,453.834 | 12,207.424 | 12,267.74 | 12,037.962 | 129.618 | 67.705 |
Total Shareholders Equity
| 2,096,994.474 | 2,167,682.187 | 2,336,242.167 | 2,394,500.194 | 2,338,951.111 | 2,051,015.217 | 2,104,269.58 | 2,115,565.048 | 2,376,512.465 | 1,738,662.628 | 1,846,970.195 | 1,837,414.935 | 1,200,737.367 | 714.121 |
Total Equity
| 5,806,884.581 | 6,088,948.51 | 6,427,221.924 | 6,589,326.198 | 6,438,320.255 | 6,115,016.463 | 3,655,733.911 | 2,973,682.066 | 2,758,476.858 | 1,740,261.428 | 1,850,290.76 | 1,839,864.085 | 1,202,762.049 | 714.496 |
Total Liabilities & Shareholders Equity
| 13,584,895.893 | 12,930,967.695 | 11,691,071.599 | 10,608,390.521 | 8,238,835.053 | 7,555,705.401 | 4,892,233.716 | 3,791,983.263 | 3,141,665.657 | 3,037,200.776 | 2,955,009.138 | 2,710,016.957 | 2,102,358.284 | 2,008.614 |