PT Bank Woori Saudara Indonesia 1906 Tbk
IDX:SDRA.JK
460 (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
| 4,478,150 | 4,516,494 | 3,925,351 | 2,751,354 | 5,336,581 | 3,026,471 | 3,381,846 | 2,231,878 | 2,575,100 | 1,953,831 | 1,374,064 | 1,863,871 | 1,083,429 | 455,866.261 | 265,123.613 | 353,041.704 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4,478,150 | 4,516,494 | 3,925,351 | 2,751,354 | 5,336,581 | 3,026,471 | 3,381,846 | 2,231,878 | 2,575,100 | 1,953,831 | 1,374,064 | 1,863,871 | 1,083,429 | 455,866.261 | 265,123.613 | 353,041.704 |
Net Receivables
| 1,024,930 | 914,547 | 698,898 | 583,870 | 459,499 | 258,505 | 422,824 | 97,180 | 83,218 | 73,081 | 64,277 | 59,568 | 0 | 0 | 0 | 0 |
Inventory
| -5,503,080 | -6,710,628 | -5,424,484 | -4,220,178 | -6,472,206 | 0 | -4,079,314 | -2,507,660 | -2,879,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 5,866,446 | 6,710,628 | 5,424,484 | 4,220,178 | 6,472,206 | 0 | 4,079,314 | 2,507,660 | 2,879,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 5,866,446 | 5,431,041 | 4,624,249 | 3,335,224 | 5,796,080 | 3,284,976 | 3,804,670 | 2,329,058 | 2,658,318 | 2,026,912 | 1,438,341 | 1,923,439 | 1,083,429 | 455,866.261 | 265,123.613 | 353,041.704 |
Non-Current Assets: | ||||||||||||||||
Property, Plant & Equipment, Net
| 353,324 | 367,719 | 398,057 | 448,354 | 370,993 | 355,058 | 366,474 | 355,551 | 326,607 | 312,719 | 148,977 | 131,819 | 87,221 | 60,448.73 | 38,284.606 | 36,317.595 |
Goodwill
| 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 1,474,492 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 232,998 | 276,192 | 283,774 | 302,039 | 325,626 | 349,613 | 369,667 | 361,976 | 277,959 | 291,270 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,707,490 | 1,750,684 | 1,758,266 | 1,776,531 | 1,800,118 | 1,824,105 | 1,844,159 | 1,836,468 | 1,752,451 | 1,765,762 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 449 | 2,433,360 | 2,151,404 | 1,469,028 | 1,454,129 | 1,064,451 | 1,655,303 | 1,446,397 | 1,265,245 | 646,195 | 446,770 | 307,643 | 424,139 | 162,359.015 | 161,824.138 | 53,493.3 |
Tax Assets
| 46,634,944 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 259,528 | -4,551,763 | -4,307,727 | -3,693,913 | -3,625,240 | -3,243,614 | -3,865,936 | -3,638,416 | -3,344,303 | -2,724,676 | -595,747 | -439,462 | -511,360 | -222,807.744 | -200,108.744 | -89,810.896 |
Total Non-Current Assets
| 48,955,735 | 4,551,763 | 4,307,727 | 3,693,913 | 3,625,240 | 3,243,614 | 3,865,936 | 3,638,416 | 3,344,303 | 2,724,676 | 595,747 | 439,462 | 511,360 | 222,807.744 | 200,108.744 | 89,810.896 |
Total Assets
| 54,822,181 | 51,499,424 | 43,801,571 | 38,053,939 | 36,936,262 | 29,631,693 | 27,086,504 | 22,630,634 | 20,019,523 | 16,432,776 | 8,230,842 | 7,621,309 | 5,085,762 | 3,245,762.793 | 2,403,695.699 | 1,977,150.162 |
Liabilities & Equity: | ||||||||||||||||
Current Liabilities: | ||||||||||||||||
Account Payables
| 217,764 | 122,830 | 66,983 | 104,339 | 153,039 | 84,576 | 87,126 | 74,965 | 60,558 | 45,225 | 28,099 | 22,367 | 0 | 0 | 0 | 0 |
Short Term Debt
| 6,066,084 | 8,224,712 | 8,313,736 | 8,966,457 | 6,750,204 | 6,941,781 | 2,772,095 | 1,936,711 | 806,059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 81,639 | 52,233 | 53,743 | 49,629 | 26,683 | 19,492 | 58,892 | 21,968 | 56,822 | 25,892 | 14,895 | 19,441 | 10,948 | 6,884.538 | 8,429.316 | 6,300.83 |
Deferred Revenue
| 10,482 | 13,036 | 7,733 | 10,399 | 7,492 | 2,969 | 6,619 | 3,083 | 15,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 9,803,710 | -8,237,748 | -8,321,469 | -8,976,856 | -6,757,696 | -6,944,750 | -2,778,714 | -1,939,794 | -821,134 | -45,225 | -28,099 | -22,367 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 16,098,040 | 122,830 | 66,983 | 104,339 | 153,039 | 84,576 | 87,126 | 74,965 | 60,558 | 45,225 | 28,099 | 22,367 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||
Long Term Debt
| 6,291,310 | 11,843,358 | 8,969,566 | 10,916,047 | 8,024,775 | 4,951,601 | 2,240,525 | 2,066,868 | 1,017,300 | 704,788 | 468,647 | 541,171 | 4,887 | 16,942.02 | 13,401.279 | 5,714.476 |
Deferred Revenue Non-Current
| 10,482 | 13,036 | 7,733 | 10,399 | 7,492 | 2,969 | 6,619 | 3,083 | 15,075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10,897 | 23,945 | 32,788 | 45,964 | 105,694 | 104,257 | 91,537 | 94,913 | 79,110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 22,138,370 | -11,757,509 | -40,521 | -56,363 | -113,186 | -107,226 | -98,156 | -97,996 | -94,185 | -704,788 | -468,647 | -541,171 | -4,887 | -16,942.02 | -13,401.279 | -5,714.476 |
Total Non-Current Liabilities
| 28,451,059 | 122,830 | 8,969,566 | 10,916,047 | 8,024,775 | 4,951,601 | 2,240,525 | 2,066,868 | 1,017,300 | 704,788 | 468,647 | 541,171 | 4,612,587 | 2,852,188.302 | 2,150,071.128 | 1,776,624.027 |
Total Liabilities
| 44,549,099 | 41,568,671 | 34,544,380 | 30,782,968 | 30,000,672 | 23,081,225 | 20,979,506 | 18,218,744 | 15,883,592 | 12,528,511 | 7,653,022 | 7,083,402 | 4,612,587 | 2,852,188.302 | 2,150,071.128 | 1,776,624.027 |
Equity: | ||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119,496 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 856,823 | 856,823 | 856,823 | 658,092 | 658,092 | 658,092 | 671,990 | 521,133 | 521,133 | 521,133 | 231,637 | 231,637 | 231,637 | 231,637.3 | 163,795.6 | 150,000 |
Retained Earnings
| 5,070,058 | 4,727,729 | 4,091,917 | 3,530,503 | 3,195,122 | 2,810,000 | 2,432,339 | 2,069,352 | 1,806,654 | 1,581,892 | 335,838 | 248,793 | 182,194 | 122,026.051 | 74,940.685 | 46,795.636 |
Accumulated Other Comprehensive Income/Loss
| 173,215 | 173,215 | 135,465 | 135,465 | 135,465 | 135,465 | 69,656 | 54,165 | 40,904 | 0 | -119,496 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,172,986 | 4,172,986 | 4,172,986 | 2,946,911 | 2,946,911 | 2,946,911 | 2,933,013 | 1,767,240 | 1,767,240 | 1,801,240 | 10,345 | 57,477 | 59,344 | 39,911.14 | 14,888.285 | 3,730.499 |
Total Shareholders Equity
| 10,273,082 | 9,930,753 | 9,257,191 | 7,270,971 | 6,935,590 | 6,550,468 | 6,106,998 | 4,411,890 | 4,135,931 | 3,904,265 | 577,820 | 537,907 | 473,175 | 393,574.491 | 253,624.57 | 200,526.135 |
Total Equity
| 10,273,082 | 9,930,753 | 9,257,191 | 7,270,971 | 6,935,590 | 6,550,468 | 6,106,998 | 4,411,890 | 4,135,931 | 3,904,265 | 577,820 | 537,907 | 473,175 | 393,574.491 | 253,624.57 | 200,526.135 |
Total Liabilities & Shareholders Equity
| 54,822,181 | 51,499,424 | 43,801,571 | 38,053,939 | 36,936,262 | 29,631,693 | 27,086,504 | 22,630,634 | 20,019,523 | 16,432,776 | 8,230,842 | 7,621,309 | 5,085,762 | 3,245,762.793 | 2,403,695.699 | 1,977,150.162 |