PT Ultrajaya Milk Industry & Trading Company Tbk
IDX:ULTJ.JK
1590 (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
| 2,174,324 | 1,248,642 | 1,598,901 | 1,649,669 | 2,040,591 | 1,444,310 | 2,120,400 | 1,521,371.696 | 849,122.583 | 489,284.796 | 611,624.872 | 535,889.527 | 242,776.109 | 383,120.307 | 214,879.969 | 162,869.89 | 39,992.003 | 75,213.788 | 46,783.703 |
Short Term Investments
| 0 | 828,403 | 1,838,524 | 2,346,825 | -1,022 | 508,584 | -123,220 | -99,667.01 | 138,503.002 | 144,517.924 | 113,147.193 | 103,530.63 | 0 | 0 | 0 | 160,000 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,174,324 | 2,077,045 | 3,437,425 | 3,996,494 | 2,040,591 | 1,444,310 | 2,120,400 | 1,521,371.696 | 849,122.583 | 489,284.796 | 611,624.872 | 535,889.527 | 242,776.109 | 383,120.307 | 214,879.969 | 322,869.89 | 39,992.003 | 75,213.788 | 46,783.703 |
Net Receivables
| 710,304 | 617,192 | 626,006 | 563,444 | 613,245 | 530,498 | 504,629 | 504,381.101 | 448,129.204 | 395,101.723 | 371,164.887 | 0 | 0 | 0 | 178,089.062 | 172,853.6 | 162,577 | 124,373 | 118,876 |
Inventory
| 1,461,537 | 1,637,361 | 681,983 | 924,639 | 987,927 | 708,773 | 682,624 | 760,534.17 | 738,803.693 | 714,411.455 | 534,977.217 | 334,169.036 | 368,496.688 | 357,743.683 | 383,588.6 | 284,292.917 | 291,483.008 | 147,844.571 | 169,390.835 |
Other Current Assets
| 65,310 | 149,633 | 99,407 | 108,844 | 74,878 | 48,998 | 132,337 | 7,720.787 | 67,509.575 | 43,303.773 | 47,743.679 | 17,569.108 | 16,605.382 | 21,067.173 | 36,832.287 | 46,593.344 | 220,471.684 | 198,484.789 | 200,253.221 |
Total Current Assets
| 4,411,475 | 4,618,390 | 4,844,821 | 5,593,421 | 3,716,641 | 2,793,521 | 3,439,990 | 2,874,821.874 | 2,103,565.055 | 1,642,101.747 | 1,565,510.655 | 1,196,426.604 | 924,080.291 | 955,441.891 | 813,389.918 | 826,609.751 | 551,946.695 | 421,543.148 | 416,427.759 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 2,594,751 | 2,272,466 | 2,193,204 | 1,763,252 | 1,556,666 | 1,453,135 | 1,336,398 | 1,042,072.476 | 1,160,712.906 | 1,003,229.206 | 965,974.994 | 979,511.602 | 1,069,735.963 | 941,931.553 | 808,903.387 | 766,344.567 | 765,807.423 | 790,208.402 | 786,798.199 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 8,108 | 2,885 | 4,092 | 5,649 | 6,822 | 9,672 | 8,298 | 8,550.987 | 13,763.799 | 13,887.879 | 18,694.072 | 17,933.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 8,108 | 2,885 | 4,092 | 5,649 | 6,822 | 9,672 | 8,298 | 8,550.987 | 13,763.799 | 13,887.879 | 18,694.072 | 17,933.194 | 0 | 0 | 0 | 160,000 | 0 | 0 | 0 |
Long Term Investments
| 111,185 | -728,275 | -1,718,235 | -1,550,616 | 818,368 | 328,006 | 204,750 | 294,018.155 | 13,547.765 | 11,892.028 | 50,110.184 | 37,518.949 | 0 | 0 | 0 | -113,475.052 | 0 | 0 | 0 |
Tax Assets
| 8,191 | 13,267 | 14,039 | 11,992 | 15,183 | 17,331 | 23,496 | 19,691.263 | 11,793.582 | 10,920.995 | 1,599.131 | 32.797 | 0 | 0 | 24,196.177 | 43,096.042 | 0 | 0 | 4,036.81 |
Other Non-Current Assets
| 390,246 | 1,197,642 | 2,068,935 | 2,930,418 | 494,742 | 954,206 | 174,008 | 44.886 | 236,612.804 | 235,051.712 | 209,731.945 | 189,370.237 | 185,365.725 | 109,222.319 | 86,212.512 | 58,071.071 | 45,075.42 | 37,328.822 | 47,181.379 |
Total Non-Current Assets
| 3,112,481 | 2,757,985 | 2,562,035 | 3,160,695 | 2,891,781 | 2,762,350 | 1,746,950 | 1,364,377.767 | 1,436,430.856 | 1,274,981.821 | 1,246,110.327 | 1,224,366.778 | 1,255,101.688 | 1,051,153.872 | 919,312.077 | 914,036.628 | 810,882.843 | 827,537.223 | 838,016.389 |
Total Assets
| 7,523,956 | 7,376,375 | 7,406,856 | 8,754,116 | 6,608,422 | 5,555,871 | 5,186,940 | 4,239,199.641 | 3,539,995.91 | 2,917,083.567 | 2,811,620.982 | 2,420,793.382 | 2,179,181.979 | 2,006,595.762 | 1,732,701.995 | 1,740,646.379 | 1,362,829.538 | 1,249,080.371 | 1,254,444.148 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 465,275 | 625,235 | 393,174 | 370,306 | 451,990 | 302,403 | 534,492 | 398,217 | 367,005.335 | 381,899.808 | 463,538.991 | 394,466.234 | 409,839.689 | 238,492.625 | 219,906.161 | 234,142.593 | 96,759.817 | 55,192.091 | 42,139.076 |
Short Term Debt
| 11,925 | 606,906 | 913,039 | 1,519,747 | 41,275 | 88,533 | 29,209 | 25,926 | -203,509.611 | 685.033 | 58,642.783 | 71,911.688 | 159,601.204 | 192,429.665 | 132,552.916 | 173,780.456 | 125,763.599 | 285,317.688 | 208,370.879 |
Tax Payables
| 58,041 | 39,078 | 84,140 | 229,357 | 222,887 | 135,903 | 145,007 | 71,224.068 | 81,026.828 | 17,414.825 | 22,410.076 | 57,854.467 | 7,249.612 | 22,821.438 | 5,498.46 | 24,809.98 | 521.285 | 3,085.748 | 709.38 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 135,903 | 145,007 | 71,224.068 | 167,373.683 | 17,414.825 | 22,410.076 | 57,854.467 | 7,249.612 | 22,821.438 | 5,498.46 | 24,809.98 | 521.285 | 3,085.748 | 709.38 |
Other Current Liabilities
| 178,152 | 185,679 | 166,186 | 207,929 | 120,162 | -27,581 | -33,090 | 98,158.524 | -81,026.828 | 49,140.795 | 66,792.128 | 68,590.14 | 30,903.887 | 23,814.026 | 26,384.461 | 13,132.503 | 9,686.073 | 12,280.198 | 11,583.052 |
Total Current Liabilities
| 713,393 | 1,456,893 | 1,556,539 | 2,327,339 | 836,314 | 635,161 | 820,625 | 593,525.592 | 561,628.179 | 490,967.089 | 633,794.053 | 592,822.529 | 607,594.392 | 477,557.755 | 384,341.998 | 445,865.532 | 232,730.774 | 355,875.725 | 262,802.387 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 18,976 | 3,918 | 608,725 | 1,520,429 | 9,914 | 50,688 | 58,706 | 71,985.523 | 99,905.151 | 60,256.511 | 51,581.817 | 31,438.151 | 96,358.098 | 186,909.388 | 137,838.189 | 143,179.11 | 274,092.9 | 70,212.429 | 175,644.72 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,059.767 | 3,126.427 | 5,226.031 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,529 | 648 | 0 | 11,492 | 12,252 | 14,762 | 25,588 | 38,959.664 | 51,491.474 | 64,529.51 | 76,102.721 | 85,608.704 | 45,362.564 | 19,979.917 | 0 | 0 | 15,798.906 | 7,088.824 | 0 |
Other Non-Current Liabilities
| 102,090 | 92,232 | 103,466 | 113,119 | 94,803 | 80,304 | 73,266 | 84,455.032 | 29,465.412 | 100,762.207 | 111,098.578 | 34,404.885 | 27,420.226 | -57,998.197 | 12,857.611 | 9,725.206 | 7,869.132 | 0 | 674.581 |
Total Non-Current Liabilities
| 123,595 | 96,803 | 712,191 | 1,645,040 | 116,969 | 145,754 | 157,560 | 156,440.555 | 180,862.037 | 161,018.718 | 162,680.395 | 151,451.739 | 169,140.888 | 227,914.581 | 153,822.227 | 158,130.347 | 297,760.938 | 77,301.253 | 176,319.301 |
Total Liabilities
| 836,988 | 1,553,696 | 2,268,730 | 3,972,379 | 953,283 | 780,915 | 978,185 | 749,966.147 | 742,490.216 | 651,985.808 | 796,474.448 | 744,274.269 | 776,735.28 | 705,472.336 | 538,164.225 | 603,995.879 | 530,491.712 | 433,176.977 | 439,121.688 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 519,909 | 577,676 | 577,676 | 577,676 | 577,676 | 577,676 | 577,676 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 | 577,676.4 |
Retained Earnings
| 5,927,160 | 6,853,367 | 6,162,325 | 5,811,260 | 4,807,645 | 3,914,010 | 3,340,044 | 2,711,990.768 | 2,009,632.481 | 1,519,187.913 | 1,294,930.341 | 1,004,984.228 | 770,378.334 | 669,145.878 | 562,776.337 | 478,951.799 | 175,240.298 | 148,878.474 | 148,545.211 |
Accumulated Other Comprehensive Income/Loss
| 107,602 | 102,819 | 112,092 | 138,639 | 111,867 | 117,335 | 115,905 | 132,685.628 | 142,419.445 | 9,469.044 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 46,138 | -1,803,160 | -1,803,160 | -1,803,160 | 51,251 | 51,251 | 51,251 | 51,130.442 | 51,130.442 | 51,130.442 | 125,430.442 | 90,130.442 | 22,130.442 | 33,130.442 | 51,130.442 | 41,581.804 | 78,240.257 | 88,244.037 | 88,244.037 |
Total Shareholders Equity
| 6,600,809 | 5,738,735 | 5,047,176 | 4,685,904 | 5,548,439 | 4,660,272 | 4,084,876 | 3,473,483.239 | 2,780,858.768 | 2,254,820.65 | 1,998,037.182 | 1,672,791.07 | 1,399,185.176 | 1,297,952.72 | 1,191,583.178 | 1,135,323.599 | 831,156.955 | 814,798.911 | 814,465.648 |
Total Equity
| 6,686,968 | 5,822,679 | 5,138,126 | 4,781,737 | 5,655,139 | 4,774,956 | 4,208,755 | 3,489,233.495 | 2,797,505.694 | 2,265,097.76 | 2,015,146.534 | 1,676,519.113 | 1,402,446.7 | 1,301,123.426 | 1,194,537.77 | 1,136,650.5 | 832,337.826 | 815,903.394 | 815,322.46 |
Total Liabilities & Shareholders Equity
| 7,523,956 | 7,376,375 | 7,406,856 | 8,754,116 | 6,608,422 | 5,555,871 | 5,186,940 | 4,239,199.641 | 3,539,995.91 | 2,917,083.567 | 2,811,620.982 | 2,420,793.382 | 2,179,181.979 | 2,006,595.762 | 1,732,701.995 | 1,740,646.379 | 1,362,829.538 | 1,249,080.371 | 1,254,444.148 |