PT Bank OCBC NISP Tbk
IDX:NISP.JK
1385 (IDR) • At close September 20, 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 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 10,751,366 | 14,627,621 | 12,575,400 | 11,860,978 | 23,043,140 | 16,184,396 | 15,431,062 | 12,827,957 | 18,696,575 | 12,256,575 | 13,003,581 | 11,867,101 | 8,297,883 | 7,656,865 | 5,058,903 | 4,754,275 | 3,739,644 | 2,461,999 | 3,073,559 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10,751,366 | 14,627,621 | 12,575,400 | 11,860,978 | 23,043,140 | 16,184,396 | 15,431,062 | 12,827,957 | 18,696,575 | 12,256,575 | 13,003,581 | 11,867,101 | 8,297,883 | 7,656,865 | 5,058,903 | 4,754,275 | 3,739,644 | 2,461,999 | 3,073,559 |
Net Receivables
| 3,046,667 | 2,160,733 | 2,531,901 | 2,236,001 | 2,655,386 | 1,862,704 | 1,363,876 | 1,237,256 | 924,535 | 744,386 | 1,325,338 | 476,226 | 1,286,389 | 0 | -1,614 | -19,714 | -15,766 | 0 | -5,742 |
Inventory
| -40,500,497 | -50,615,296 | -28,426,056 | -42,095,738 | -31,754,436 | -26,138,519 | -25,867,369 | -19,847,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 40,500,497 | 50,615,296 | 28,426,056 | 42,095,738 | 31,754,436 | 26,138,519 | 25,867,369 | 19,847,015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 13,798,033 | 16,788,354 | 15,107,301 | 14,096,979 | 25,698,526 | 18,047,100 | 16,794,938 | 14,065,213 | 19,621,110 | 13,000,961 | 14,328,919 | 12,343,327 | 9,584,272 | 7,656,865 | 5,057,289 | 4,734,561 | 3,723,878 | 2,461,999 | 3,067,817 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 3,904,957 | 3,763,011 | 3,237,706 | 3,001,632 | 2,784,242 | 2,799,661 | 2,446,459 | 2,413,987 | 1,076,606 | 987,128 | 838,074 | 801,523 | 835,414 | 827,186 | 804,333 | 777,518 | 729,765 | 603,209 | 442,405 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 59,118,705 | 53,636,986 | 70,007,905 | 50,738,130 | 33,795,649 | 34,305,566 | 28,701,766 | 28,763,467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 56,610,686 | 51,175,850 | 67,692,074 | 48,439,730 | 31,675,625 | 32,198,245 | 26,812,779 | 26,719,505 | 11,999,164 | 18,023,738 | 16,255,812 | 8,176,561 | 7,602,109 | 6,592,395 | 8,470,505 | 6,498,551 | 3,944,083 | 4,808,824 | 3,518,560 |
Tax Assets
| 1,396,938 | 1,301,875 | 921,875 | 703,232 | 664,218 | 692,340 | 557,472 | 370,025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -60,515,643 | -54,938,861 | -70,929,780 | -51,441,362 | -34,459,867 | -34,997,906 | -29,259,238 | -29,133,492 | -13,075,770 | -19,010,866 | -17,093,886 | -8,978,084 | -8,437,523 | -7,419,581 | -9,274,838 | -7,276,069 | -4,673,848 | -5,412,033 | -3,960,965 |
Total Non-Current Assets
| 60,515,643 | 54,938,861 | 70,929,780 | 51,441,362 | 34,459,867 | 34,997,906 | 29,259,238 | 29,133,492 | 13,075,770 | 19,010,866 | 17,093,886 | 8,978,084 | 8,437,523 | 7,419,581 | 9,274,838 | 7,276,069 | 4,673,848 | 5,412,033 | 3,960,965 |
Total Assets
| 249,757,139 | 238,498,560 | 214,395,608 | 206,297,200 | 180,706,987 | 173,582,894 | 153,773,957 | 138,196,341 | 120,480,402 | 103,123,179 | 97,524,537 | 79,141,737 | 59,834,397 | 44,474,822 | 37,052,596 | 34,245,838 | 28,969,069 | 24,205,990 | 20,105,690 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 469,933 | 337,290 | 320,542 | 424,304 | 336,601 | 319,819 | 418,820 | 357,642 | 307,191 | 501,322 | 333,541 | 167,910 | 1,303,242 | 688,065 | 616,481 | 976,618 | 910,619 | 454,843 | 353,031 |
Short Term Debt
| 19,936,892 | 13,609,007 | 547,615 | 3,622,312 | 16,614,405 | 11,728,929 | 8,810,827 | 6,237,831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 429,224 | 276,399 | 340,620 | 350,464 | 227,938 | 134,856 | 155,074 | 184,973 | 196,357 | 182,658 | 128,966 | 97,850 | 65,534 | 50,528 | 95,030 | 131,695 | 65,100 | 60,229 | 82,946 |
Deferred Revenue
| 108,247 | 96,539 | 78,794 | 56,575 | -16,277,804 | -11,409,110 | 44,166 | 44,897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -20,045,139 | -13,705,546 | -626,409 | -3,678,887 | -336,601 | -319,819 | -8,854,993 | -6,282,728 | -307,191 | -501,322 | -333,541 | -167,910 | -1,303,242 | -688,065 | -616,481 | -976,618 | -910,619 | -454,843 | -353,031 |
Total Current Liabilities
| 469,933 | 337,290 | 320,542 | 424,304 | 336,601 | 319,819 | 418,820 | 357,642 | 307,191 | 501,322 | 333,541 | 167,910 | 1,303,242 | 688,065 | 616,481 | 976,618 | 910,619 | 454,843 | 353,031 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 3,102,653 | 5,205,632 | 5,135,629 | 6,031,177 | 4,313,485 | 6,816,531 | 6,567,431 | 5,136,004 | 9,334,780 | 6,775,223 | 7,529,561 | 1,643,107 | 1,763,510 | 1,471,767 | 601,678 | 1,477,352 | 1,304,208 | 1,010,911 | 1,063,029 |
Deferred Revenue Non-Current
| 108,247 | 96,539 | 78,794 | 56,575 | 0 | 0 | 44,166 | 44,897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,994,406 | -96,539 | 5,056,835 | 5,974,602 | 0 | 0 | 6,523,265 | 5,091,107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -3,102,653 | -4,868,342 | -5,135,629 | -6,031,177 | -4,313,485 | -6,816,531 | -6,567,431 | -5,136,004 | -9,334,780 | -6,775,223 | -7,529,561 | -1,643,107 | -1,763,510 | -1,471,767 | -601,678 | -1,477,352 | -1,304,208 | -1,010,911 | -1,063,029 |
Total Non-Current Liabilities
| 3,102,653 | 337,290 | 5,135,629 | 6,031,177 | 4,313,485 | 6,816,531 | 6,567,431 | 5,136,004 | 9,334,780 | 6,775,223 | 7,529,561 | 1,643,107 | 1,763,510 | 1,471,767 | 601,678 | 1,477,352 | 1,304,208 | 1,010,911 | 1,063,029 |
Total Liabilities
| 212,436,871 | 204,287,525 | 182,068,037 | 176,467,884 | 153,042,184 | 149,154,640 | 131,989,603 | 118,689,765 | 104,069,055 | 88,216,003 | 84,027,985 | 70,190,261 | 53,244,018 | 39,942,316 | 32,915,296 | 30,615,168 | 25,600,443 | 21,751,058 | 17,990,586 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,097 | 14,717 | 92,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,868,162 | 2,868,162 | 2,868,162 | 2,868,162 | 2,868,162 | 2,868,162 | 1,434,081 | 1,434,081 | 1,434,081 | 1,434,081 | 1,434,081 | 1,068,615 | 880,243 | 726,822 | 726,822 | 726,822 | 726,822 | 616,996 | 616,996 |
Retained Earnings
| 27,751,530 | 24,984,692 | 22,144,572 | 19,644,210 | 17,806,303 | 14,866,665 | 12,166,396 | 10,008,993 | 8,209,152 | 6,656,701 | 5,324,298 | 4,171,861 | 3,319,916 | 2,567,262 | 2,194,751 | 1,758,986 | 1,334,661 | 1,084,677 | 847,742 |
Accumulated Other Comprehensive Income/Loss
| 1,304,920 | 962,640 | 1,919,359 | 1,921,561 | 1,594,956 | 1,298,147 | 1,354,516 | 1,234,141 | -63,097 | -14,717 | -92,838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,395,280 | 5,395,280 | 5,395,280 | 5,395,280 | 5,395,280 | 5,395,280 | 6,829,361 | 6,829,361 | 6,768,114 | 6,816,394 | 6,738,173 | 3,711,000 | 2,390,220 | 1,238,422 | 1,215,727 | 1,144,862 | 1,307,143 | 753,259 | 585,768 |
Total Shareholders Equity
| 37,319,892 | 34,210,774 | 32,327,373 | 29,829,213 | 27,664,701 | 24,428,254 | 21,784,354 | 19,506,576 | 16,411,347 | 14,907,176 | 13,496,552 | 8,951,476 | 6,590,379 | 4,532,506 | 4,137,300 | 3,630,670 | 3,368,626 | 2,454,932 | 2,050,506 |
Total Equity
| 37,320,268 | 34,211,035 | 32,327,571 | 29,829,316 | 27,664,803 | 24,428,254 | 21,784,354 | 19,506,576 | 16,411,347 | 14,907,176 | 13,496,552 | 8,951,476 | 6,590,379 | 4,532,506 | 4,137,300 | 3,630,670 | 3,368,626 | 2,454,932 | 2,115,104 |
Total Liabilities & Shareholders Equity
| 249,757,139 | 238,498,560 | 214,395,608 | 206,297,200 | 180,706,987 | 173,582,894 | 153,773,957 | 138,196,341 | 120,480,402 | 103,123,179 | 97,524,537 | 79,141,737 | 59,834,397 | 44,474,822 | 37,052,596 | 34,245,838 | 28,969,069 | 24,205,990 | 20,105,690 |