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.

2024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q3
Assets:
Current Assets:
Cash & Cash Equivalents 533,351.216714,028.233598,605.995791,836.9421,351,495.049867,289.451,126,852.951,089,493.7581,039,004.7281,639,423.0031,073,484.786992,445.129864,583.049986,986.3851,452,853.5521,662,889.7292,017,420.332,084,041.4012,466,993.3962,384,940.862,379,560.6122,818,103.4163,125,750.322,988,978.2231,006,431.7921,125,111.0141,383,433.1511,466,105.0841,299,797.938676,178.137810,401.277956,494952,811.178797,107.415897,125.566655,705.859178,809.924382,442.53226,509.90140,808.95621,996.67218,729.799,002.31848,224.4769,394.3853,831.9739,165.27521,122.804112,497.894
Short Term Investments 820,000820,000820,000970,000970,198.354970,074.34970,121.194970,121.1941,000,127.194450,116.1941,000,519.4891,000,312.489250,866.489250,075.344250,075.344250,075.344250,116.374250,116.374250,000250,104.374970.37495.37497.37347.003443.688-2,680,684.493-2,676,156.266-2,499,366.772-2,387,574.5748,975.1612,520.06312,798.2132,037.0492,122.7892,139.0292,099.1761,777.0111,920.7041,994.2471,685.4971,651.1341,695.3031,684.7241,635.3821,607.8688,715.9878,571.75788,091.4511,463.566
Cash and Short Term Investments 1,353,351.2161,534,028.2331,418,605.9951,761,836.9422,321,693.4031,837,363.792,096,974.1442,059,614.9512,039,131.9222,089,539.1972,074,004.2751,992,757.6181,115,449.5381,237,061.7291,702,928.8951,912,965.0732,267,536.7032,334,157.7752,716,993.3962,635,045.2332,380,530.9852,818,198.7893,125,847.6942,989,025.2261,006,875.481,125,111.0141,383,433.1511,466,105.0841,299,797.938676,178.137810,401.277956,494954,848.227799,230.204899,264.595657,805.035180,586.935384,363.23728,504.14842,494.45323,647.80620,425.09310,687.04249,859.85811,002.25312,547.9617,737.032109,214.255113,961.46
Net Receivables 246,017.868257,758.031242,727.097255,294.19161,815.577150,410.604152,000.773145,750.917189,597.534176,840.76163,389.903-462,742.648145,020.47137,501.3894,626.497112,179.452128,683.849108,180.55966,081.67969,002.63852,582.62865,455.97469,340.02552,152.68484,605.76591,653.907406,504.866340,119.43668,439.65866,428.97661,514.76938,060.36633,947.12227,265.86529,872.137256,912.57120,703.54523,716.73521,543.18217,000.65818,713.65321,839.28317,848.20814,813.13243,317.93333,359.21846,319.42915,835.33113,659.219
Inventory 59,464.66559,651.19659,601.63259,414.49359,346.59459,408.54459,616.2359,083.6758,225.68757,818.28857,502.62657,820.37155,359.62455,390.80955,397.64855,429.55645,938.04545,562.65445,693.39545,717.88446,600.09246,480.0448,638.5948,745.05545,848.49346,178.99452,474.75934,052.916133,621.401136,502.387150,939.755149,611.179148,139.782143,863.402141,112.018133,690.753480,685.812471,545.764464,753.654660,369.139661,165.811667,334.135667,740.774715,513.881735,290.482758,209.138667,059.033661,171.7571,302,623.154
Other Current Assets 488,881.5861,379,923.73491,954.767584,329.818564,263.637558,725.347695,336.462518,298.019531,614.909536,475.5721,082,771.1081,062,664.423467,679.963459,778.996436,755.539533,730.474369,523.619288,790.903293,894.626266,546.246805,924.194657,066.577614,265.765595,266.059342,741.798344,113.165376,833.971355,757.704365,546.207356,569.776344,603.334343,910.79369,998.292590,807.738569,165.211372,407.347150,139.08250,241.29634,202.39844,534.83655,904.0982,320.25356,084.71440,109.474,757.44789,881.499165,026.76188,658.40529,942.084
Total Current Assets 2,147,715.3352,329,655.6812,212,889.4912,561,512.1993,107,119.2112,605,908.2853,003,927.6082,782,747.5572,772,763.1242,814,179.8482,782,939.7412,665,187.2751,772,508.1131,880,746.1522,289,708.5782,614,304.5552,811,682.2162,776,691.8913,122,663.0973,014,071.6733,284,667.5273,587,106.0063,857,994.73,685,189.0241,479,627.8481,607,057.0811,923,388.0291,906,209.4561,867,405.2041,235,679.2761,367,459.1351,488,076.3351,506,933.4231,561,167.2081,639,413.9611,417,773.347832,115.374929,867.032549,003.381764,399.085759,431.36791,918.765752,360.738820,296.271864,368.115860,638.597849,822.826859,044.4171,460,185.916
Non-Current Assets:
Property, Plant & Equipment, Net 376,575.432378,570.409377,956.685379,660.657397,096.67399,119.489465,305.658511,191.737462,394.666453,536.945419,759.232361,823.941380,225.379397,797.379482,696.136480,120.134480,816.379249,746.728438,616.163249,590.437550,865.258691,061.49497,594.748395,788.796390,309.958761,451.285542,786.669468,716.919429,867.577274,493.47308,527.547250,040.14338,989.701168,954.829171,460.838173,844.866175,651.318176,318.323176,982.887178,030.522181,019.9435,388.215,404.9925,423.2653,722.0463,382.6983,400.5643,017.3033,091.355
Goodwill 000000003,937.623000000000000000000013,081.81613,081.8160000000000000000000
Intangible Assets 23,398.54224,343.59925,089.65426,179.79828,127.00229,882.6230,301.84330,871.01730,298.01330,910.23130,833.81431,307.36129,460.88329,050.78430,197.02230,900.97826,070.84825,494.53924,475.50724,302.34521,640.63720,500.51415,596.26315,613.05711,282.21711,254.93111,239.51311,280.81610,571.4756,855.0218,537.3636,794.1843,117.1820000000000000000
Goodwill and Intangible Assets 23,398.54224,343.59925,089.65426,179.79828,127.00229,882.6230,301.84330,871.01734,235.63530,910.23130,833.81431,307.36129,460.88329,050.78430,197.02230,900.97826,070.84825,494.53924,475.50724,302.34521,640.63720,500.51415,596.26315,613.05711,282.21711,254.93111,239.51311,280.81623,653.29119,936.8378,537.3636,794.1843,117.1820000000000000000
Long Term Investments 10,915,344.22610,739,615.52110,526,080.52210,385,679.96-260,940.978-969,005.625-969,401.478-969,402.478-999,407.478-117,828.623-999,819.174-999,612.176-249,173.218-249,375.344-249,375.344-249,375.028-249,766.374-249,766.374-249,650-249,754.059-619.373-94.3730-46.003-292.2152,685,304.4932,681,827.2832,504,009.2032,398,674.4441,372.5879,078.87968.7911,843,814.9470000000000000000
Tax Assets 1,676.4081,838.9681,706.4961,541.8831,888.9381,848.2151,737.3571,727.634361.543338.106312.127285.219228.919195.326159.509123.1827,173,288.9435,517,895.9815,135,746.4145,200,620.1564,259,573.425003,459,159.5153,143,897.748839.2711,976.561,870.091111.7515.2825.2825.28222.989119.163119.163119.1630000000063.54263.54263.54263.5420
Other Non-Current Assets 254,479.085210,411.935224,050.973230,321.39610,393,471.88910,933,091.6210,619,972.46610,573,832.2289,925,666.1818,815,912.9189,628,882.6329,632,079.9798,721,583.3598,589,618.4047,866,305.1037,732,316.699-0-0268.9024.5-03,602,948.6413,514,035.5091.01215,128.89715,425.67715,319.759147.232-95,838.4382,411,481.82,093,963.2842,046,998.53175,095.3411,703,537.9821,577,149.631,549,928.2812,430,054.5142,350,217.0612,280,603.5192,094,771.1682,031,253.9692,179,312.6752,153,730.7472,129,289.6022,027,676.3371,951,187.9841,911,007.1241,847,891.694-3,091.355
Total Non-Current Assets 11,571,473.69311,354,780.43211,154,884.3311,023,383.69510,559,643.52110,394,936.31910,147,915.84710,148,220.1389,423,250.5489,182,869.5769,079,968.6329,025,884.3258,882,325.3228,767,286.558,129,982.4267,994,085.9657,430,409.7975,543,370.8755,349,456.9865,224,763.3794,831,459.9474,314,416.2724,027,226.5193,870,516.3773,560,326.6063,474,275.6583,253,149.7842,986,024.2612,756,468.6242,707,289.9752,420,112.3542,303,906.9282,261,040.161,872,611.9741,748,729.6311,723,892.312,605,705.8322,526,535.3842,457,586.4072,272,801.6912,212,273.9122,184,700.8852,159,135.7392,134,712.8672,031,461.9251,954,634.2241,914,471.231,850,972.543,091.355
Total Assets 13,719,189.02913,684,436.11313,367,773.82113,584,895.89313,666,762.73213,000,844.60413,151,843.45512,930,967.69512,196,013.67211,997,049.42411,862,908.37311,691,071.59910,654,833.43510,648,032.70210,419,691.00410,608,390.52110,242,092.0128,320,062.7658,472,120.0838,238,835.0538,116,127.4747,901,522.2787,885,221.2197,555,705.4015,039,954.4545,081,332.7385,176,537.8134,892,233.7164,623,873.8283,942,969.2513,787,571.4893,791,983.2633,767,973.5833,433,779.1823,388,143.5913,141,665.6573,437,821.2063,456,402.4163,006,589.7883,037,200.7762,971,705.2712,976,619.652,911,496.4772,955,009.1382,895,830.042,815,272.8212,764,294.0562,710,016.9572,610,178.339
Liabilities & Equity:
Current Liabilities:
Account Payables 68,810.19262,928.08888,301.81388,672.801147,976.446174,556.53652,718.14264,040.42165,211.4869,159.03658,586.09156,145.67750,742.43751,956.07953,353.776105,351.07541,699.00539,617.19243,365.87377,635.09950,499.766103,761.17452,683.0839,162.16832,454.23423,533.721117,381.21330,894.70740,032.7150,930.79716,279.10612,767.45314,094.18816,495.51222,881.97932,222.83922,501.91324,900.75518,829.46444,212.52259,815.35826,034.51929,550.16425,128.47115,459.2015,843.25111,434.25921,420.18318,028.849
Short Term Debt 330,227.583389,506.474382,155.37358,679.4721,976,796.1851,974,841.8762,058,284.261,213,146.252363,280.887356,520.736431,887.11351,034.381341,516.791331,017.632322,289.929704,072.533209,735.22214,234.52441,080.70762,298.26611,324.738112,948.941104,513.66199,017.109172,064.774143,926.769,111.6668,864.68457,034.87175,993.67935,809.50635,217.578100,479.5610,00032,144.93228,750.30528,620.04825,900.814605,649.149479,405.614282,211.714320,627.36243,196.918297,106.222226,427.38134,645.044180,129.981160,790.2020
Tax Payables 04,105.2457,781.7895,848.64944,383.06741,565.34243,622.20634,053.79435,261.11135,942.08538,308.89327,839.25322,344.18823,096.19828,045.8928,596.69417,633.23521,051.50929,727.93826,142.77526,432.07230,039.07532,574.06231,843.23428,626.25931,563.47727,446.54816,907.76410,761.20611,889.8657,513.60110,672.6416,780.5058,375.26210,010.43212,041.51277,158.08577,510.20377,302.65240,659.20640,473.11934,827.95334,140.92120,087.58614,690.8527,186.294,359.1591,551.0410
Deferred Revenue 207,384.951184,293.905186,877.886182,899.1621,182,032.012-1,833,888.153145,996.558142,043.239115,576.152108,357.79685,469.904481,330.906379,981.015390,519.751375,778.558415,169.527366,070.591320,864.818271,967.063310,640.489491,267.8630392,991.468402,066.6320242,909.486214,684.9240794,412.36600000000000000000000
Other Current Liabilities 630,300.096737,334.178723,280.702939,975.537982,927.546588,877.624642,267.382593,839.344419,989.16427,866.673349,585.878357,197.602273,967.287263,064.276260,035.023274,222.27350,619.015186,363.414171,727.927184,108.227350,778.056343,557.503370,586.459380,389.801181,144.521108,223.936-87,940.499153,311.532726,117.194115,428.605124,574.345118,927.659172,935.374164,445.305158,548.073156,439.131536,709.404864,999.256282,168.288153,863.448162,795.053155,135.97122,971.193115,801.15267,530.283139,425.405182,888.776165,253.155275,947.788
Total Current Liabilities 1,236,722.8221,378,167.8891,388,397.561,576,075.6223,313,436.053322,141.6712,942,888.5472,047,123.05999,318.79997,846.325963,837.876895,623.501783,610.687785,303.698763,232.4991,236,406.02619,686.478496,844.661437,151.877561,228.67646,600.102590,306.693560,357.261550,412.311414,289.787410,236.409460,930.822269,978.687891,537.236254,242.946184,176.558177,585.329304,289.627199,316.08223,585.416229,453.787664,989.45993,311.028983,949.553718,140.79545,295.244536,625.802429,859.195458,123.43324,107.717287,099.99378,812.175349,014.582293,976.637
Non-Current Liabilities:
Long Term Debt 6,184,062.026,022,536.8125,592,141.7185,565,986.9334,083,159.2953,759,138.4383,838,097.1524,528,918.7184,777,716.8774,500,715.7824,292,337.784,128,193.073,153,091.6133,125,423.8212,887,563.0622,561,862.5692,932,242.8861,199,786.8081,202,597.2681,057,145.682880,109.716723,453.408744,282.444747,606.167831,429.824886,032.464922,536.389850,725.448645,976.597611,037.919498,958.05509,012.745405,586.029189,166.667110,625119,364.05123,125128,000132,875555,488.178623,670.861585,347.127614,401.889636,173.897690,879.755658,908.358508,964.68515,299.101475,636.786
Deferred Revenue Non-Current 54,101.51555,448.34157,801.5454,277.64173,706.92273,908.59162,309.08161,535.40869,105.04959,357.22472,708.24963,466.32773,612.10687,346.64471,696.72771,170.787121,389.88267,243.535101,284.70186,173.21971,096.35673,372.19558,718.5561,619.43355,867.83644,542.54781,239.33552,791.91383,510.08764,024.67389,287.38383,687.72300000000000000000
Deferred Tax Liabilities Non-Current 9,769.5489,517.2969,259.6878,898.4687,731.47,447.2587,152.1646,853.5527,396.3847,093.0746,789.7426,510.6035,654.9635,356.7735,278.7614,760.1915,178.534,849.1874,517.6974,187.2823,701.1532,768.8462,768.8462,768.846532.1421,371.4138,514.7218,538.56208,330.7536,110.2136,110.21300000000000000000
Other Non-Current Liabilities 583,634.4619,172.766602,656.075572,772.648239,558.521210,238.884202,394.978197,588.457195,457.593177,972.854173,572.687170,056.175167,265.32181,099.612153,860.811144,864.755166,056.3299,294.828116,484.07591,779.945100,701.66689,982.07884,295.17478,282.18196,754.27384,132.29298,805.362107,257.108143,651.915114,955.558134,066.966125,592.9144,244.92148,401.70340,047.43434,370.96231,635.17529,086.02226,389.59723,310.37920,106.55313,334.75812,206.49410,421.0517,322.9876,347.2969,105.6995,839.189-475,636.786
Total Non-Current Liabilities 6,831,567.4826,706,675.2156,261,859.026,201,935.6914,404,156.1394,026,051.6854,109,953.3754,794,896.1355,049,675.9024,745,138.9344,545,408.4594,368,226.1753,399,624.0023,399,226.8493,118,399.3612,782,658.3023,224,867.6171,371,174.3581,424,883.7411,239,286.1281,055,608.891889,576.526890,065.014890,276.626984,584.0751,016,078.7161,051,095.807966,521.118789,628.512734,324.23639,135.229640,715.868449,830.951237,568.37150,672.434153,735.012154,760.175157,086.022159,264.597578,798.558643,777.414598,681.885626,608.383646,594.948698,202.743665,255.655518,070.379521,138.291475,636.786
Total Liabilities 8,068,290.3048,084,843.1047,650,256.587,778,011.3137,717,592.192322,141.6717,052,841.9226,842,019.1856,048,994.6925,742,985.265,509,246.3355,263,849.6764,183,234.6894,184,530.5473,881,631.864,019,064.3223,844,554.0951,868,019.021,862,035.6181,800,514.7981,702,208.9931,479,883.2191,450,422.2741,440,688.9371,398,873.8631,426,315.1251,512,026.6291,236,499.8051,681,165.748988,567.176823,311.787818,301.197754,120.577436,884.449374,257.85383,188.799819,749.6251,150,397.051,143,214.151,296,939.3481,189,072.6581,135,307.6871,056,467.5781,104,718.3781,022,310.459952,355.644896,882.554870,152.872774,306.25
Equity:
Preferred Stock 0000000000000000000015,099.03115,099.03115,099.031013,606.74415,471.76515,471.76515,471.76512,055.44812,055.44812,055.44812,055.44812,530.296009,371.260000000000000
Common Stock 2,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.182,219,887.181,898,999.161,896,579.41,802,979.41,802,979.41,802,979.41,802,903.911,802,677.41,801,777.751,801,245.21,800,0101,800,0001,800,000
Retained Earnings -209,143.085-209,156.585-176,593.905-176,272.838-423,569.197-435,792.382-390,505.774-398,475.878-352,056.998-306,259.458-263,029.589-229,860.045-212,575.375-210,773.105-187,438.01-170,941.138-241,018.087-202,882.305-170,336.473-226,722.531-225,487.371-222,018.673-217,987.326-206,274.694-165,114.734-159,531.058-150,480.578-152,862.494-171,068.686-161,109.599-153,078.918-144,983.343-105,682.063-114,106.791-97,524.127-93,686.038-88,560.455-52,230.471-58,129.528-77,856.2-36,148.01420,967.21435,538.1631,743.16555,541.65246,024.82852,505.78525,376.97321,430.157
Accumulated Other Comprehensive Income/Loss 1,928.37-1,895.991796.741,928.371,768.2221,768.2221,011.3421,768.2221,641.727294,713.27294,713.27294,713.27294,052.39294,052.39294,052.39293,052.39293,284.699293,284.699293,284.699293,284.699-15,099.031-15,099.031-15,099.031242,903.755-13,606.744-15,471.765-15,471.765-15,471.765-12,055.448-12,055.448-12,055.448-12,055.448-12,530.296217,018.265198,155.414-9,371.2640,104.61139,859.43640.75332.004297.642341.81331.231281.889254.379247.498103.26900
Other Total Stockholders Equity 51,451.762-240,006.03951,451.762-240,006.03951,431.1210,599,768.36951,431.1251,451.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,501.76251,716.65951,716.65951,716.65968,715.51865,930.50765,930.50765,930.50751,716.65951,199.51251,195.76251,195.76252,199.51253,899.88621,811.08321,566.60713,539.42913,595.58212,297.9412,621.62212,549.62912,177.77512,372.01812,104.26912,037.96212,110.064
Total Shareholders Equity 2,064,124.2272,060,286.3662,095,541.7772,096,994.4742,142,588.86812,678,702.9332,174,895.4122,167,682.1872,214,045.2142,259,842.7542,303,072.6232,336,242.1672,352,865.9572,354,668.2272,378,003.3222,394,500.1942,324,655.5542,362,791.3372,395,337.1682,338,951.1112,031,802.5392,035,271.2382,039,302.5852,051,015.2172,093,882.3612,097,601.0172,106,651.4972,104,269.582,089,479.7052,099,438.7922,107,469.4732,115,565.0482,153,874.3332,374,994.4162,372,714.232,376,512.4652,226,331.2221,909,439.2021,861,657.2291,738,662.6281,780,426.9681,837,586.3641,851,063.6921,846,970.1951,869,751.5561,859,642.0461,864,620.0551,837,414.9351,833,540.22
Total Equity 5,650,898.7255,599,593.0095,717,517.2415,806,884.5815,949,170.5416,565,630.0576,099,001.5336,088,948.516,147,018.986,254,064.1646,353,662.0386,427,221.9246,471,598.7466,463,502.1556,538,059.1446,589,326.1986,397,537.9176,452,043.7466,610,084.4656,438,320.2556,413,918.4816,421,639.0586,434,798.9456,115,016.4633,641,080.5923,655,017.6133,664,511.1843,655,733.9112,942,708.0812,954,402.0752,964,259.7022,973,682.0663,013,853.0052,996,894.7333,013,885.7412,758,476.8582,618,071.5812,306,005.3661,863,375.6381,740,261.4281,782,632.6131,841,311.9631,855,028.8991,850,290.761,873,519.581,862,917.1771,867,411.5021,839,864.0851,835,872.089
Total Liabilities & Shareholders Equity 13,719,189.02913,684,436.11313,367,773.82113,584,895.89313,666,762.73213,000,844.60413,151,843.45512,930,967.69512,196,013.67211,997,049.42411,862,908.37311,691,071.59910,654,833.43510,648,032.70210,419,691.00410,608,390.52110,242,092.0128,320,062.7658,472,120.0838,238,835.0538,116,127.4747,901,522.2787,885,221.2197,555,705.4015,039,954.4545,081,332.7385,176,537.8134,892,233.7164,623,873.8283,942,969.2513,787,571.4893,791,983.2633,767,973.5833,433,779.1823,388,143.5913,141,665.6573,437,821.2063,456,402.4163,006,589.7883,037,200.7762,971,705.2712,976,619.652,911,496.4772,955,009.1382,895,830.042,815,272.8212,764,294.0562,710,016.9570