Wall Street Experts

PT Darma Henwa 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 41 42 43
Rok finansowy 2014 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 2024 2025
Kwartał 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 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 375.3 361.4 355.9 358.9 363.4 380.0 373.0 392.6 398.3 400.4 381.3 388.7 375.3 388.0 401.8 404.9 383.4 380.7 415.1 417.1 495.6 517.4 549.5 538.8 580.8 558.6 550.6 555.8 578.1 573.9 571.6 639.1 673.1 580.0 548.0 8 123 040.6 8 281 770.6 8 136 800.2 8 137 619.1 8 163 240.5 7 485 333.1 7 653 376.0 8 806 355.2 9 699 737.8
Aktywa trwałe 235.5 210.1 195.1 204.9 204.1 208.2 238.2 255.2 268.8 266.8 252.3 289.9 251.5 258.8 284.1 283.0 259.4 258.3 306.1 304.6 301.2 305.7 344.7 341.4 389.6 380.0 330.0 324.6 358.6 343.5 345.5 467.9 481.9 401.3 383.6 5 778 395.4 5 594 737.9 5 437 229.0 5 230 829.5 5 543 687.4 5 037 330.7 4 987 634.7 6 051 088.4 6 743 091.7
Rzeczowe aktywa trwałe netto 133.2 129.6 127.2 124.4 129.2 148.8 154.0 166.5 171.5 169.2 170.2 174.7 168.4 176.5 172.1 170.1 169.8 170.3 168.6 165.8 166.4 170.7 177.0 188.1 199.7 191.4 191.4 188.5 218.1 215.5 214.5 282.8 296.2 225.7 207.9 3 205 435.9 3 004 016.1 2 843 215.4 2 627 462.4 2 657 483.5 2 548 188.2 2 497 374.3 3 528 745.4 4 213 766.1
Wartość firmy 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8
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 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
Wartość firmy i 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8 0.8
Należności netto 117.0 129.3 130.1 123.8 135.0 144.5 107.7 112.1 102.8 103.1 97.5 76.5 101.2 111.7 92.1 97.9 96.1 99.9 87.3 93.4 137.7 172.7 151.5 152.0 155.0 136.1 192.8 198.7 181.5 772 778.0 805 433.0 882 687.0 762 578.0 635 382.0 115.1 1 148 404.5 1 494 752.2 1 695 491.2 2 001 793.3 1 628 558.2 1 667 093.0 1 851 346.7 1 786 242.0 1 790 496.6
Inwestycje długoterminowe 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 0.0 126.5 124.0 128.5 116.0 (54.6) 0.0 1 148 045.1 2 089 571.5 1 200 322.8 1 957 830.0 1 957 897.8 1 957 905.7 1 957 460.5 1 957 797.6 1 957 768.0 1 957 742.3 1 957 916.0 0.0
Aktywa obrotowe 139.7 151.3 160.8 154.0 159.3 171.8 134.8 137.4 129.5 133.6 129.0 98.8 123.8 129.2 117.7 121.9 124.0 122.4 109.0 112.5 194.5 211.8 204.8 197.4 191.3 178.6 220.7 231.2 219.5 230.5 226.1 171.1 191.2 178.7 164.3 2 344 645.3 2 687 032.7 2 699 571.2 2 906 789.5 2 619 553.1 2 448 002.5 2 665 741.4 2 755 266.8 2 956 646.1
Środki pieniężne i Inwestycje 5.2 4.8 13.6 13.6 8.1 13.2 16.4 15.1 15.8 20.2 21.7 12.8 13.1 8.2 10.7 7.7 8.6 4.1 6.3 3.6 38.5 20.7 26.5 23.3 22.3 29.9 18.8 22.1 25.5 25.9 22.0 22.1 42.7 39.6 19.3 354 060.2 372 021.2 440 468.0 386 856.0 488 528.5 226 338.3 228 142.6 346 530.1 463 909.1
Zapasy 22.4 22.1 22.0 21.5 21.1 19.0 16.0 15.5 16.2 15.7 15.1 14.4 14.4 14.2 19.8 21.3 24.3 23.3 20.3 20.4 23.2 23.4 31.7 27.0 23.0 21.6 18.1 19.4 21.5 22.1 21.2 23.9 27.5 32.1 37.7 412 630.6 407 680.1 411 644.8 412 147.4 426 475.0 397 772.4 403 484.1 402 376.1 463 358.6
Inwestycje krótkoterminowe 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 0.0 (43.9) (41.4) (45.8) (33.3) 137.2 0.0 (1 147 968.1) (2 089 494.4) (1 200 245.7) (844 479.5) (844 479.5) (844 479.5) (844 479.5) 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 5.2 4.8 13.6 13.6 8.1 13.2 16.4 15.1 15.8 20.2 21.7 12.8 13.1 8.2 10.7 7.7 8.6 4.1 6.3 3.6 38.5 20.7 26.5 23.3 22.3 29.9 18.8 22.1 25.5 25.9 22.0 22.1 42.7 39.6 19.3 354 060.2 372 021.2 440 468.0 386 856.0 488 528.5 226 338.3 228 142.6 346 530.1 463 909.1
Należności krótkoterminowe 84.6 79.1 74.3 79.6 75.8 68.7 74.7 78.4 86.2 92.6 74.9 75.3 71.3 75.7 72.1 78.2 70.3 71.3 79.0 88.4 66.9 76.4 109.6 101.7 116.4 93.6 76.4 91.1 74.4 72.2 87.8 78.5 74.6 67.0 72.8 1 447 140.6 1 613 852.9 1 296 763.6 1 784 505.6 1 900 242.6 1 691 063.1 1 888 768.2 1 890 311.3 884 313.7
Dług krótkoterminowy 6.2 9.4 17.4 12.6 15.5 23.3 18.6 22.2 23.8 20.4 19.2 30.2 26.7 24.5 24.1 24.6 19.2 14.6 11.7 5.2 36.6 40.0 41.9 24.1 33.9 42.5 51.5 51.5 58.3 53.1 52.4 91.1 111.5 60.2 57.2 858 946.9 754 323.7 694 194.4 548 541.8 1 005 898.1 188 997.8 220 623.1 381 254.1 802 185.5
Zobowiązania krótkoterminowe 122.2 113.4 114.6 114.2 116.1 118.6 107.5 120.7 132.2 135.0 115.9 131.7 121.2 137.3 140.9 154.6 139.4 133.3 137.1 139.5 138.0 160.8 197.0 173.1 220.6 199.0 197.8 204.8 211.1 208.7 208.9 247.1 282.4 223.9 230.8 3 900 506.2 4 128 308.4 4 110 972.6 4 192 286.4 3 832 508.9 3 623 262.0 3 811 306.6 3 614 359.7 2 821 476.3
Rozliczenia międzyokresowe 0.6 0.5 0.5 0.5 0.7 0.8 0.4 1.2 1.4 1.4 0.2 1.0 2.1 3.1 4.0 4.7 2.9 3.5 4.1 5.6 4.6 5.3 6.7 7.9 5.2 5.2 5.3 4.1 4.2 3.5 8.4 0.0 195 992.0 212 451.2 219 487.1 221 422.4 264 685.3 268 352.4 266 714.9 232 660.3 236 717.9 234 797.9 233 755.5 0.0
Zobowiązania długoterminowe 33.3 28.6 18.8 22.5 26.2 37.5 40.7 46.1 39.9 40.2 40.3 31.8 28.8 25.3 33.4 21.9 18.6 18.9 47.2 46.5 128.4 124.6 118.2 130.7 91.7 90.9 83.4 80.7 95.6 93.6 91.6 124.4 129.1 95.2 63.1 993 408.9 919 503.2 773 756.7 656 017.8 1 033 388.3 549 205.9 542 463.3 1 881 185.4 2 089 759.4
Rezerwy z tytułu odroczonego podatku 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 3.5 3.5 3.1 4.2 7.6 7.5 7.8 9.4 7.4 10.5 15.6 14.9 13.6 13.5 13.5 13.3 16.8 16.0 16.1 16.3 14.4 225 068.7 218 046.6 230 410.8 220 846.5 500 288.1 187 938.2 193 773.9 199 163.7 242 499.3
Zobowiązania długoterminowe 33.3 28.6 18.8 22.5 26.2 37.5 40.7 46.1 39.9 40.2 40.3 31.8 28.8 25.3 33.4 21.9 18.6 18.9 47.2 46.5 128.4 124.6 118.2 130.7 91.7 90.9 83.4 80.7 95.6 93.6 91.6 124.4 129.1 95.2 63.1 993 408.9 919 503.2 773 756.7 656 017.8 1 033 388.3 549 205.9 542 463.3 1 881 185.4 2 089 759.4
Zobowiązania z tytułu leasingu 20.6 19.9 19.2 19.1 27.8 48.0 47.6 44.6 42.1 38.7 36.5 40.2 33.9 28.9 24.1 18.9 13.4 8.8 7.0 4.9 3.7 2.7 5.7 4.1 14.7 12.2 10.7 14.4 30.2 25.9 26.5 98.4 122.8 36.1 24.6 461 706.1 406 658.1 311 488.8 237 884.1 195 234.4 268 638.0 221 520.4 155 997.7 131 518.6
Zobowiązania ogółem 155.4 142.0 133.5 136.7 142.4 156.1 148.2 166.8 172.1 175.2 156.2 163.5 150.1 162.6 174.2 176.5 157.9 152.3 184.3 186.1 266.4 285.4 315.3 303.8 312.2 289.9 281.2 285.5 306.7 302.3 300.6 371.5 411.5 319.0 293.9 4 893 915.2 5 047 811.7 4 884 729.3 4 848 304.2 4 865 897.2 4 172 467.8 4 353 769.9 5 495 545.2 4 911 235.7
Kapitał (fundusz) podstawowy 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 241.2 2 185 373.4 2 185 373.4 2 185 373.4 2 185 373.4 2 185 373.4 2 185 373.4 2 185 373.4 2 185 373.4 3 127 058.4
Zyski zatrzymane (101.0) (101.4) (98.4) (98.7) (99.7) (96.9) (96.0) (95.0) (94.6) (95.6) (95.7) (95.6) (95.6) (95.4) (93.2) (92.4) (95.4) (92.4) (90.0) (89.7) (91.6) (88.8) (86.5) (85.9) (52.2) (52.0) (50.9) (50.1) (48.9) (48.7) (49.8) (52.6) (58.5) (59.1) (66.3) (1 159 100.2) (1 154 245.6) (1 136 130.1) (1 093 635.0) 376 589.9 (1 070 138.6) (1 083 353.6) (1 072 160.6) (1 003 268.1)
Kapitał własny 219.8 219.4 222.4 222.2 221.1 223.9 224.8 225.8 226.2 225.2 225.1 225.2 225.2 225.4 227.6 228.4 225.4 228.4 230.8 231.1 229.2 232.0 234.3 235.0 268.6 268.8 269.4 270.3 271.4 271.6 271.0 267.6 261.6 261.0 254.1 3 229 125.5 3 233 958.9 3 252 070.9 3 289 314.9 3 297 343.4 3 312 865.3 3 299 606.2 3 310 810.0 4 788 502.1
Udziały mniejszościowe 0.1 0.1 0.1 0.2 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 2 901.1 2 880.0 2 876.5 (2 374.6) (2 328.1) (2 320.6) (2 364.8) (2 353.8) (2 358.8)
Pasywa 375.3 361.4 355.9 358.9 363.4 380.0 373.0 392.6 398.3 400.4 381.3 388.7 375.3 388.0 401.8 404.9 383.4 380.7 415.1 417.1 495.6 517.4 549.5 538.8 580.8 558.6 550.6 555.8 578.1 573.9 571.6 639.1 673.1 580.0 548.0 8 123 040.6 8 281 770.6 8 136 800.2 8 137 619.1 8 163 240.5 7 485 333.1 7 653 376.0 8 806 355.2 9 699 737.8
Inwestycje 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 6.0 10.1 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 82.7 82.7 82.7 82.7 82.7 82.7 82.7 77.0 77.1 77.1 77.1 1 113 350.5 1 113 418.4 1 113 426.3 1 112 981.1 1 957 797.6 1 113 288.5 1 113 262.8 1 113 436.5 1 113 337.2
Dług 30.2 28.8 27.1 25.9 34.0 53.1 52.5 61.6 56.7 53.6 50.4 52.9 46.3 40.6 35.2 28.9 22.5 16.9 14.6 7.5 120.3 118.4 117.6 110.5 98.7 107.3 104.0 102.2 112.2 102.4 94.1 160.7 179.3 87.3 70.5 1 072 951.3 932 384.0 769 668.1 610 579.8 1 382 117.9 268 638.0 307 764.0 1 786 156.1 2 382 495.4
Środki pieniężne i inne aktywa pieniężne 5.2 4.8 13.6 13.6 8.1 13.2 16.4 15.1 15.8 20.2 21.7 12.8 13.1 8.2 10.7 7.7 8.6 4.1 6.3 3.6 38.5 20.7 26.5 23.3 22.3 29.9 18.8 22.1 25.5 25.9 22.0 22.1 42.7 39.6 19.3 354 060.2 372 021.2 440 468.0 386 856.0 488 528.5 226 338.3 228 142.6 346 530.1 463 909.1
Dług netto 25.0 23.9 13.5 12.3 26.0 39.8 36.1 46.4 40.8 33.4 28.7 40.1 33.3 32.4 24.5 21.3 13.9 12.9 8.3 3.9 81.9 97.7 91.1 87.2 76.4 77.4 85.2 80.1 86.7 76.5 72.1 138.5 136.6 47.8 51.2 718 891.1 560 362.8 329 200.1 223 723.8 893 589.4 42 299.7 79 621.5 1 439 626.0 1 918 586.3
Ticker DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.JK DEWA.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 IDR IDR IDR IDR IDR IDR IDR IDR IDR