Wall Street Experts

PT Adaro Energy Indonesia Tbk

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3
Aktywa 7 495.9 6 413.6 6 367.0 6 205.0 6 215.2 5 958.6 5 949.6 6 041.5 6 133.7 6 522.3 6 510.4 6 568.3 6 852.1 6 814.1 6 769.0 6 784.1 7 151.4 7 060.8 7 028.1 7 157.4 7 241.3 7 217.1 6 924.0 6 644.0 6 471.0 6 381.6 6 485.2 6 738.8 7 118.4 7 586.9 7 629.9 8 788.7 10 031.9 10 782.3 9 825.9 9 735.6 10 394.5 10 472.7 10 466.2 10 264.5 10 909.2
Aktywa trwałe 5 228.2 5 142.0 5 101.8 5 057.1 4 969.2 4 866.1 4 790.4 4 775.0 4 711.7 4 929.5 4 861.3 4 797.7 4 760.5 4 835.0 4 983.6 5 095.5 5 478.5 5 460.5 5 553.8 5 613.2 5 692.0 5 107.2 5 092.9 5 013.8 4 739.6 4 649.9 4 653.2 4 750.1 4 792.8 4 748.8 5 056.9 5 188.4 5 483.8 5 463.0 5 534.5 5 679.0 5 857.7 6 170.7 6 317.1 6 521.0 6 772.2
Rzeczowe aktywa trwałe netto 3 807.0 3 715.4 3 655.3 3 596.4 3 535.5 3 494.1 3 433.4 3 425.9 3 355.9 3 980.8 3 913.8 3 857.9 3 810.3 3 861.8 3 853.3 3 844.7 3 929.4 3 906.4 3 930.5 3 980.6 4 001.3 3 256.6 3 225.0 3 156.0 3 005.8 2 908.9 2 842.3 2 743.3 2 670.5 2 614.6 2 554.4 2 482.4 2 424.8 2 485.3 2 534.9 2 571.6 2 672.9 2 749.0 2 872.2 2 978.8 3 169.8
Wartość firmy 920.3 903.6 903.6 903.6 903.6 903.6 903.6 903.6 903.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9
Wartości niematerialne i prawne 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 6.5 0.0 0.0 0.0 4.8 6.3 6.0 5.6 5.3 4.8 5.1 4.9 5.1 4.6 4.3 3.9
Wartość firmy i wartości niematerialne i prawne 920.3 903.6 903.6 903.6 903.6 903.6 903.6 903.6 903.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 793.6 776.9 776.9 776.9 776.9 776.9 776.9 776.9 776.9 781.8 783.2 783.0 782.5 782.2 781.7 782.1 781.8 782.0 781.5 781.2 780.8
Należności netto 528.8 429.1 441.9 377.0 388.3 316.2 385.7 373.4 383.5 441.5 459.8 444.7 487.7 439.4 421.9 422.5 507.7 470.5 436.5 481.6 409.9 406.1 370.1 332.2 288.1 299.7 394.2 489.5 513.0 655.1 663.9 965.4 869.4 930.5 988.7 1 001.6 795.7 520.5 465.1 692.3 0.0
Inwestycje długoterminowe 473.4 496.9 390.8 529.4 498.3 437.7 324.2 320.2 322.2 42.7 40.5 110.3 (227.5) (194.4) (58.8) 11.2 504.6 502.6 554.2 586.2 627.1 724.3 611.6 623.3 539.4 537.8 634.9 672.2 736.5 772.9 1 124.9 1 302.8 1 559.8 1 664.9 1 687.2 1 754.8 1 800.2 1 864.8 1 867.2 1 847.6 1 917.1
Aktywa obrotowe 2 267.8 1 271.6 1 265.1 1 147.9 1 246.0 1 092.5 1 159.2 1 266.5 1 421.9 1 592.7 1 649.2 1 770.6 2 091.6 1 979.2 1 785.4 1 688.6 1 672.9 1 600.3 1 474.4 1 544.2 1 549.3 2 109.9 1 831.1 1 630.2 1 731.4 1 731.6 1 832.0 1 988.7 2 325.6 2 838.1 2 573.0 3 600.4 4 548.1 5 319.3 4 291.4 4 056.6 4 536.8 4 302.0 4 149.2 3 743.5 4 137.0
Środki pieniężne i Inwestycje 1 628.1 745.2 742.2 687.8 785.2 702.5 709.4 828.1 964.2 1 076.9 1 112.7 1 236.4 1 518.3 1 453.9 1 269.2 1 147.3 1 055.7 1 017.0 909.1 954.5 1 014.2 1 582.5 1 354.3 1 194.2 1 336.4 1 326.5 1 325.8 1 384.8 1 679.8 2 031.8 1 741.0 2 399.4 3 485.4 4 172.3 3 096.7 2 825.6 3 482.1 3 359.5 3 222.2 2 851.5 3 264.8
Zapasy 107.5 96.7 80.0 82.4 71.8 72.8 63.0 64.4 73.6 73.4 76.2 88.7 82.3 85.5 94.0 118.3 108.8 112.0 128.4 108.0 124.9 121.0 104.7 103.5 106.5 105.1 111.1 113.2 132.7 125.7 142.4 195.2 191.0 199.2 201.8 225.2 255.4 171.1 239.3 199.3 224.9
Inwestycje krótkoterminowe (77.1) (101.3) 2.6 (136.3) (106.5) (110.2) 2.3 6.5 4.1 4.0 0.7 (79.9) 259.3 247.0 145.4 89.3 91.0 89.1 95.7 59.2 6.3 6.3 103.6 119.0 150.8 152.8 135.5 177.2 168.8 220.7 185.3 155.7 132.7 104.9 85.3 63.8 57.4 48.3 58.4 57.5 64.0
Środki pieniężne i inne aktywa pieniężne 1 628.1 745.2 742.2 687.8 785.2 702.5 709.4 828.1 964.2 1 076.9 1 112.7 1 236.4 1 259.0 1 206.8 1 123.8 1 058.0 964.8 927.9 813.4 895.2 1 007.9 1 576.2 1 250.7 1 075.1 1 185.7 1 173.7 1 190.3 1 207.7 1 510.9 1 811.1 1 555.7 2 243.7 3 352.6 4 067.4 3 011.5 2 761.8 3 424.7 3 311.2 3 163.8 2 794.0 3 200.8
Należności krótkoterminowe 308.4 351.1 264.4 253.5 259.5 196.4 183.0 189.1 209.3 207.8 228.2 254.5 296.5 297.6 327.1 359.9 413.2 365.5 334.4 364.4 377.4 360.7 251.7 273.4 219.4 236.7 275.9 287.6 275.0 298.6 280.6 352.8 369.9 374.8 396.2 443.2 418.0 344.7 342.1 365.7 372.4
Dług krótkoterminowy 227.5 208.3 190.5 160.8 153.6 122.9 125.0 149.6 149.4 153.7 160.6 177.0 185.4 236.7 196.5 193.8 206.4 220.1 228.7 406.4 579.2 550.9 532.6 341.5 627.3 642.6 623.1 217.6 345.6 270.7 329.2 354.6 175.3 175.7 164.5 278.1 287.0 948.8 952.7 839.5 827.5
Zobowiązania krótkoterminowe 809.7 774.6 648.2 602.2 592.4 454.5 431.5 513.7 579.6 644.6 665.2 685.2 819.1 773.3 713.2 780.7 929.6 816.4 736.0 1 044.1 1 262.6 1 232.6 1 020.0 858.6 1 141.7 1 144.9 1 141.4 810.7 1 032.4 1 361.6 980.5 1 579.2 1 853.1 2 447.5 1 004.3 1 062.2 1 188.5 2 135.2 1 700.9 1 642.2 1 669.8
Rozliczenia międzyokresowe 267.7 211.3 189.5 183.4 175.0 129.7 118.3 169.6 215.4 262.5 256.5 236.2 319.4 221.5 172.1 220.1 305.3 224.5 162.8 263.0 293.7 303.1 222.3 227.1 280.0 245.9 217.9 280.3 386.7 783.4 0.0 0.0 0.0 0.0 0.0 331.8 465.7 836.5 401.5 432.4 0.0
Zobowiązania długoterminowe 3 332.3 2 380.9 2 401.9 2 264.5 2 223.5 2 151.1 2 100.8 2 087.3 2 026.1 2 091.8 2 029.9 1 986.7 1 970.9 1 949.2 1 893.5 1 837.5 1 916.8 1 941.6 1 872.8 1 669.9 1 449.7 2 001.1 1 925.6 1 836.7 1 440.6 1 284.9 1 243.5 1 881.8 1 762.1 1 767.1 1 739.7 1 702.9 1 890.1 1 807.5 1 771.6 1 654.6 1 795.3 928.7 971.2 921.7 1 085.1
Rezerwy z tytułu odroczonego podatku 611.7 574.9 569.9 572.6 571.1 582.3 572.7 564.3 552.4 653.4 633.2 621.4 623.7 612.3 599.0 593.1 581.4 539.5 534.7 523.7 513.9 337.2 286.5 262.8 232.6 225.4 209.8 193.2 186.5 187.4 182.3 173.9 165.5 163.4 162.4 158.6 156.7 155.5 154.4 152.6 150.6
Zobowiązania długoterminowe 3 332.3 2 380.9 2 401.9 2 264.5 2 223.5 2 151.1 2 100.8 2 087.3 2 026.1 2 091.8 2 029.9 1 986.7 1 970.9 1 949.2 1 893.5 1 837.5 1 916.8 1 941.6 1 872.8 1 669.9 1 449.7 2 001.1 1 925.6 1 836.7 1 440.6 1 284.9 1 243.5 1 881.8 1 762.1 1 767.1 1 739.7 1 702.9 1 890.1 1 807.5 1 771.6 1 654.6 1 795.3 928.7 971.2 921.7 1 085.1
Zobowiązania z tytułu leasingu 117.2 106.6 98.0 89.8 82.1 74.8 67.4 88.2 71.9 70.1 61.3 74.4 82.1 85.2 81.6 79.0 112.9 162.7 184.0 173.1 164.5 153.9 165.7 159.2 144.5 131.7 120.5 106.7 98.4 94.0 81.4 67.7 76.4 67.6 58.5 52.5 92.9 111.9 114.1 106.4 123.9
Zobowiązania ogółem 4 142.0 3 155.5 3 050.0 2 866.7 2 815.9 2 605.6 2 532.3 2 601.0 2 605.7 2 736.4 2 695.1 2 671.9 2 790.1 2 722.5 2 606.7 2 618.2 2 846.4 2 758.1 2 608.8 2 714.0 2 712.3 3 233.7 2 945.6 2 695.2 2 582.3 2 429.9 2 385.0 2 692.5 2 794.5 3 128.6 2 720.2 3 282.1 3 743.2 4 255.0 2 775.9 2 716.8 2 983.9 3 064.0 2 672.1 2 563.9 2 754.9
Kapitał (fundusz) podstawowy 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 342.9 329.3
Zyski zatrzymane 1 382.1 1 309.7 1 369.9 1 384.6 1 445.5 1 387.0 1 446.7 1 468.8 1 555.8 1 627.6 1 721.9 1 808.5 1 958.8 1 966.7 2 041.2 2 012.7 2 130.0 2 161.3 2 280.1 2 333.1 2 442.2 2 288.6 2 384.0 2 340.8 2 295.0 2 347.1 2 418.8 2 370.2 2 621.2 2 783.5 3 183.6 3 627.6 4 318.3 4 412.9 4 870.9 4 786.7 5 131.8 5 151.6 5 525.9 5 530.7 5 934.9
Kapitał własny 3 353.9 3 258.1 3 316.9 3 338.3 3 399.4 3 353.0 3 417.3 3 440.5 3 527.9 3 785.9 3 815.3 3 896.3 4 062.1 4 091.6 4 162.3 4 165.8 4 305.0 4 302.7 4 419.3 4 443.4 4 529.0 3 983.4 3 978.4 3 948.8 3 888.6 3 951.7 4 100.2 4 046.3 4 323.9 4 458.3 4 909.7 5 506.6 6 288.7 6 527.3 7 050.0 7 018.8 7 410.6 7 408.8 7 794.1 7 700.6 8 154.3
Udziały mniejszościowe 490.8 491.7 492.0 488.8 488.9 487.2 488.5 487.4 488.3 639.4 581.5 592.5 607.5 623.4 597.6 632.3 642.1 652.3 663.8 670.2 677.5 253.3 241.8 246.5 241.2 239.6 244.3 257.7 278.8 321.5 343.9 418.3 492.5 502.7 562.6 598.9 628.3 636.1 665.9 587.7 624.2
Pasywa 7 495.9 6 413.6 6 367.0 6 205.0 6 215.2 5 958.6 5 949.6 6 041.5 6 133.7 6 522.3 6 510.4 6 568.3 6 852.1 6 814.1 6 769.0 6 784.1 7 151.4 7 060.8 7 028.1 7 157.4 7 241.3 7 217.1 6 924.0 6 644.0 6 471.0 6 381.6 6 485.2 6 738.8 7 118.4 7 586.9 7 629.9 8 788.7 10 031.9 10 782.3 9 825.9 9 735.6 10 394.5 10 472.7 10 466.2 10 264.5 10 909.2
Inwestycje 396.3 395.6 393.5 393.0 391.9 327.5 326.6 326.7 326.3 46.7 41.2 30.4 31.8 52.6 86.5 100.5 595.6 591.8 649.9 645.5 633.3 730.6 715.2 742.3 690.2 690.6 770.4 849.4 905.4 993.6 1 310.2 1 458.5 1 692.5 1 769.9 1 772.5 1 818.6 1 857.6 1 864.8 1 867.2 1 905.1 1 917.1
Dług 2 843.4 1 896.1 1 901.3 1 726.2 1 675.9 1 567.3 1 517.5 1 530.0 1 475.1 1 449.7 1 411.3 1 393.9 1 377.1 1 393.0 1 306.3 1 264.3 1 360.8 1 431.3 1 369.2 1 345.3 1 305.0 1 956.5 1 921.9 1 685.8 1 615.9 1 508.1 1 459.9 1 702.3 1 700.2 1 607.3 1 638.3 1 638.0 1 651.2 1 582.6 1 529.4 1 515.6 1 660.3 1 439.3 1 483.5 1 307.8 1 440.1
Środki pieniężne i inne aktywa pieniężne 1 628.1 745.2 742.2 687.8 785.2 702.5 709.4 828.1 964.2 1 076.9 1 112.7 1 236.4 1 259.0 1 206.8 1 123.8 1 058.0 964.8 927.9 813.4 895.2 1 007.9 1 576.2 1 250.7 1 075.1 1 185.7 1 173.7 1 190.3 1 207.7 1 510.9 1 811.1 1 555.7 2 243.7 3 352.6 4 067.4 3 011.5 2 761.8 3 424.7 3 311.2 3 163.8 2 794.0 3 200.8
Dług netto 1 215.3 1 150.8 1 159.1 1 038.4 890.7 864.9 808.1 701.9 510.9 372.7 298.7 157.5 118.2 186.2 182.5 206.4 396.0 503.4 555.8 450.1 297.1 380.4 671.2 610.7 430.2 334.4 269.6 494.6 189.3 (203.8) 82.7 (605.7) (1 701.5) (2 484.7) (1 482.1) (1 246.2) (1 764.4) (1 872.0) (1 680.3) (1 486.2) (1 760.8)
Ticker ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK ADRO.JK
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD