PT Tunas Baru Lampung Tbk
IDX:TBLA.JK
620 (IDR) • At close January 15, 2025
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
| 529,257 | 590,584 | 690,152 | 479,577 | 400,674 | 224,334 | 125,992 | 126,377 | 295,969 | 519,690 | 647,928 | 548,332 | 544,094 | 242,981.146 | 127,332.177 | 357,901.885 | 220,400.373 | 151,592.417 | 17,939.889 |
Short Term Investments
| 99,639 | 0 | 0 | 0 | 0 | 0 | 0 | 10,382 | 10,003 | 9,800 | 10,350 | 11,060 | 10,590 | 10,033.3 | 0 | 0 | 0 | 111,610.148 | 0 |
Cash and Short Term Investments
| 529,257 | 590,584 | 690,152 | 479,577 | 400,674 | 224,334 | 125,992 | 136,759 | 305,972 | 529,490 | 658,278 | 559,392 | 554,684 | 253,014.446 | 127,332.177 | 357,901.885 | 220,400.373 | 263,202.565 | 17,939.889 |
Net Receivables
| 3,854,011 | 3,566,953 | 3,456,927 | 3,012,857 | 1,849,628 | 2,023,013 | 1,637,863 | 1,132,119 | 797,163 | 711,155 | 415,980 | 392,874 | 241,282 | 229,900.135 | 172,206.21 | 196,210.68 | 177,831.466 | 143,221 | 105,901 |
Inventory
| 6,926,802 | 5,298,796 | 3,004,729 | 2,747,206 | 2,605,411 | 2,545,095 | 2,140,137 | 2,579,842 | 1,145,978 | 956,097 | 795,413 | 649,179 | 488,998 | 477,584.502 | 247,070.501 | 258,873.05 | 436,850.101 | 131,147.559 | 146,245.526 |
Other Current Assets
| 874,697 | 917,670 | 1,196,401 | 944,230 | 950,835 | 662,724 | 1,239,902 | 1,209,423 | 274,618 | 664,117 | 118,793 | 1,109,533 | 50,785 | 43,833.515 | 438,554.093 | 136,516.499 | 146,645.647 | 268,508.137 | 188,490.482 |
Total Current Assets
| 12,184,767 | 11,374,948 | 9,303,201 | 8,027,179 | 6,551,760 | 6,203,335 | 5,143,894 | 5,058,143 | 3,128,687 | 2,860,451 | 2,543,132 | 2,318,104 | 1,883,106 | 1,631,469.764 | 985,162.981 | 1,119,783.308 | 981,727.587 | 662,858.261 | 352,675.897 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 13,376,167 | 12,177,002 | 11,677,854 | 11,195,517 | 10,507,705 | 9,834,930 | 8,647,472 | 7,317,014 | 5,984,489 | 4,245,487 | 3,516,085 | 2,792,070 | 1,392,516 | 1,157,020.339 | 1,743,332.234 | 936,404.937 | 825,232.55 | 762,187.476 | 545,598.81 |
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
| 0 | -39,531 | -42,568 | -133,381 | -168,086 | -173,016 | -149,648 | -125,918 | -105,138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 129,549 | 39,531 | 42,568 | 133,381 | 168,086 | 173,016 | 149,648 | 125,918 | 105,138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 3,172 | 2,566 | 2,589 | 1,063 | 1,117 | 3,041 | 5,353 | 9,550 | 10,524 | 9,024 | 13,360 | 13,618 | 5,918 | 5,279.108 | 3,444.31 | 2,953.918 | 1,847.744 | 1,908.906 | 3,401.807 |
Other Non-Current Assets
| 189,670 | 119,128 | 100,373 | 207,534 | 302,421 | 298,610 | 227,767 | 212,117 | 160,075 | 213,457 | 139,782 | 73,760 | 963,078 | 857,335.958 | 54,400.689 | 743,354.909 | 648,312.237 | 622,208.315 | 549,762.213 |
Total Non-Current Assets
| 13,698,558 | 12,298,696 | 11,780,816 | 11,404,114 | 10,811,243 | 10,136,581 | 8,880,592 | 7,538,681 | 6,155,088 | 4,467,968 | 3,669,227 | 2,879,448 | 2,361,512 | 2,019,635.405 | 1,801,177.233 | 1,682,713.764 | 1,475,392.531 | 1,386,304.697 | 1,098,762.83 |
Total Assets
| 25,883,325 | 23,673,644 | 21,084,017 | 19,431,293 | 17,363,003 | 16,339,916 | 14,024,486 | 12,596,824 | 9,283,775 | 7,328,419 | 6,212,359 | 5,197,552 | 4,244,618 | 3,651,105.169 | 2,786,340.214 | 2,802,497.072 | 2,457,120.118 | 2,049,162.958 | 1,451,438.727 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 3,531,602 | 4,495,158 | 3,174,341 | 1,765,286 | 1,541,000 | 1,635,206 | 1,950,315 | 1,877,511 | 329,702 | 292,254 | 182,679 | 250,066 | 190,113 | 176,756 | 120,676.4 | 105,834.528 | 85,533.667 | 43,404.264 | 40,097.478 |
Short Term Debt
| 5,119,634 | 4,219,141 | 2,204,162 | 2,650,534 | 1,526,167 | 919,092 | 1,855,245 | 2,390,049 | 1,652,875 | 1,482,804 | 1,516,352 | 613,813 | 880,870 | 780,856 | 560,481.318 | 315,597.177 | 155,065.54 | 222,128.417 | 184,514.08 |
Tax Payables
| 1,143 | 66,347 | 56,113 | 36,782 | 27,989 | 32,416 | 51,574 | 26,346 | 16,293 | 41,487 | 12,522 | 11,608 | 40,960 | 24,676.934 | 33,854.248 | 12,687.859 | 37,362.351 | 15,109.747 | 7,338.558 |
Deferred Revenue
| 0 | 620,438 | 201,573 | 219,871 | 221,775 | 32,416 | 317,189 | 136,733 | 115,851 | 111,702 | 68,641 | 87,557 | 289,917 | 416,180.939 | 194,484.232 | 589,961.908 | 297,685.587 | 181,313.212 | 109,432.088 |
Other Current Liabilities
| 175,194 | 84,656 | 148,200 | 191,185 | 195,823 | 225,921 | 275,042 | 119,891 | 106,136 | 661,885 | 489,675 | 584,228 | 254,262 | 486,154.438 | 164,621.507 | 580,682.661 | 264,049.37 | 167,489.185 | 103,586.913 |
Total Current Liabilities
| 8,827,573 | 9,485,740 | 6,208,185 | 5,385,025 | 4,027,369 | 3,300,644 | 4,637,979 | 4,583,285 | 2,707,963 | 2,590,132 | 2,269,869 | 1,459,715 | 1,366,205 | 1,468,443.372 | 879,633.473 | 1,014,802.225 | 542,010.928 | 448,131.613 | 335,537.029 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 7,964,086 | 6,466,514 | 7,531,548 | 7,036,972 | 6,516,833 | 6,566,815 | 3,917,214 | 3,390,117 | 3,037,589 | 1,915,737 | 1,572,842 | 1,494,765 | 516,738 | 556,952.168 | 509,059.854 | 721,832.49 | 702,761.033 | 74,854.16 | 153,506.215 |
Deferred Revenue Non-Current
| 0 | 0 | 161,157 | 218,175 | 691,608 | 976,319 | 984,653 | 871,588 | 399,911 | 133,732 | 388,085 | 309,471 | 567,815 | 172,296.49 | 176,475.082 | 83,352.828 | 39,528.354 | 277,886.224 | 93,425.292 |
Deferred Tax Liabilities Non-Current
| 711,346 | 710,003 | 677,488 | 624,853 | 549,055 | 433,255 | 247,068 | 187,446 | 135,702 | 119,900 | 91,334 | 98,360 | 95,183 | 76,100.255 | 59,482.902 | 41,482.313 | 58,609.702 | 51,194.615 | 34,760.575 |
Other Non-Current Liabilities
| 177,462 | 179,153 | 13,285 | 218,175 | 215,214 | 279,267 | 237,624 | 143,773 | 124,133 | 368,706 | 571,674 | 385,216 | 91,362 | 135,720.168 | 162,987.738 | 47,458.006 | 175,309.172 | 331,342.704 | 321,028.157 |
Total Non-Current Liabilities
| 8,852,894 | 7,355,670 | 8,383,478 | 8,157,412 | 7,972,710 | 8,255,656 | 5,386,561 | 4,592,924 | 3,697,335 | 2,273,870 | 2,144,516 | 1,978,341 | 1,271,098 | 941,069.081 | 908,005.576 | 894,125.637 | 976,208.261 | 735,277.703 | 602,720.239 |
Total Liabilities
| 17,680,467 | 16,841,410 | 14,591,663 | 13,542,437 | 12,000,079 | 11,556,300 | 10,024,540 | 9,176,209 | 6,405,298 | 4,864,002 | 4,414,385 | 3,438,056 | 2,637,303 | 2,409,512.453 | 1,787,639.049 | 1,908,927.862 | 1,518,219.189 | 1,183,409.316 | 938,257.268 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,333 | 1,783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 753,171 | 667,762 | 667,762 | 667,762 | 667,762 | 667,762 | 667,762 | 667,762 | 667,762 | 667,762 | 617,762 | 617,762 | 617,762 | 591,882.916 | 521,344.312 | 521,257.937 | 520,397.312 | 515,525.756 | 201,923.4 |
Retained Earnings
| 5,889,604 | 5,369,202 | 5,035,579 | 4,355,189 | 3,786,560 | 3,192,096 | 2,421,887 | 1,847,354 | 1,343,333 | 1,272,190 | 898,532 | 864,003 | 719,190 | 431,112.338 | 324,314.303 | 218,873.213 | 241,034.37 | 175,387.372 | 125,761.395 |
Accumulated Other Comprehensive Income/Loss
| 703,096 | 288,590 | 286,342 | 360,451 | 368,543 | 372,157 | 383,484 | 364,662 | 353,998 | -2,333 | -1,783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 844,698 | 478,873 | 478,873 | 478,873 | 514,679 | 514,679 | 514,679 | 514,679 | 491,921 | 493,896 | 247,368 | 267,361 | 262,767 | 211,077.453 | 147,988.987 | 148,641.392 | 173,527.955 | 173,527.955 | 184,275.455 |
Total Shareholders Equity
| 8,190,569 | 6,820,199 | 6,484,328 | 5,878,047 | 5,353,316 | 4,763,672 | 3,987,312 | 3,394,457 | 2,857,014 | 2,446,848 | 1,783,445 | 1,749,126 | 1,598,250 | 1,234,180.494 | 993,647.602 | 888,772.542 | 934,959.637 | 864,441.083 | 511,960.25 |
Total Equity
| 8,202,858 | 6,832,234 | 6,492,354 | 5,888,856 | 5,362,924 | 4,783,616 | 3,999,946 | 3,420,615 | 2,878,477 | 2,464,417 | 1,797,974 | 1,759,496 | 1,607,315 | 1,241,592.716 | 998,701.165 | 893,569.21 | 938,900.929 | 865,753.642 | 513,181.459 |
Total Liabilities & Shareholders Equity
| 25,883,325 | 23,673,644 | 21,084,017 | 19,431,293 | 17,363,003 | 16,339,916 | 14,024,486 | 12,596,824 | 9,283,775 | 7,328,419 | 6,212,359 | 5,197,552 | 4,244,618 | 3,651,105.169 | 2,786,340.214 | 2,802,497.072 | 2,457,120.118 | 2,049,162.958 | 1,451,438.727 |