Wall Street Experts

PT Prodia Widyahusada 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
Rok finansowy 2015 2015 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 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 577 866.0 577 866.0 0.0 588 328.7 1 824 046.1 1 837 427.0 1 830 585.9 1 856 214.7 1 848 201.0 1 885 490.0 1 803 431.0 1 840 591.0 1 930 381.0 1 974 405.0 1 895 462.0 1 945 532.0 2 010 967.0 2 100 056.0 1 919 741.0 2 069 908.0 2 232 052.0 2 401 364.0 2 391 784.0 2 611 933.0 2 718 564.0 2 834 306.0 2 446 776.0 2 540 036.0 2 669 591.0 2 734 800.0 2 572 362.0 2 691 544.0 2 708 056.0 2 697 959.0 2 618 206.0 2 744 002.0
Aktywa trwałe 381 829.7 381 829.7 (50 074.9) 398 451.3 439 390.3 466 797.2 558 191.4 644 545.7 684 350.0 692 579.0 674 486.0 752 896.0 728 286.0 773 569.0 774 833.0 772 494.0 756 617.0 832 807.0 905 732.0 880 429.0 872 040.0 844 960.0 898 799.0 890 880.0 949 507.0 960 286.0 972 051.0 1 015 015.0 1 204 611.0 1 271 426.0 1 307 080.0 1 376 901.0 1 416 293.0 1 441 769.0 1 500 967.0 1 730 547.0
Rzeczowe aktywa trwałe netto 196 284.3 196 284.3 0.0 214 602.9 225 645.3 229 700.0 280 290.2 346 462.0 415 189.0 422 222.0 405 916.0 505 981.0 520 974.0 514 883.0 507 639.0 500 863.0 519 844.0 763 393.0 832 338.0 817 603.0 812 148.0 784 110.0 762 783.0 821 774.0 878 590.0 883 024.0 890 317.0 899 272.0 958 353.0 375 687.0 934 697.0 1 001 316.0 1 016 736.0 1 035 344.0 1 038 648.0 1 074 458.0
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 0.0
Wartości niematerialne i prawne 3 522.0 3 522.0 0.0 2 867.4 7 986.0 7 248.8 6 834.2 6 862.6 12 831.0 11 938.0 13 124.0 11 846.0 15 511.0 14 079.0 12 866.0 11 609.0 12 344.0 10 868.0 9 358.0 7 887.0 13 935.0 15 319.0 18 186.0 18 378.0 29 716.0 28 867.0 32 132.0 63 381.0 119 305.0 149 704.0 195 411.0 198 171.0 226 805.0 229 441.0 219 230.0 248 430.0
Wartość firmy i wartości niematerialne i prawne 3 522.0 3 522.0 0.0 2 867.4 7 986.0 7 248.8 6 834.2 6 862.6 12 831.0 11 938.0 13 124.0 11 846.0 15 511.0 14 079.0 12 866.0 11 609.0 12 344.0 10 868.0 9 358.0 7 887.0 13 935.0 15 319.0 18 186.0 18 378.0 29 716.0 28 867.0 32 132.0 63 381.0 119 305.0 149 704.0 195 411.0 198 171.0 226 805.0 229 441.0 219 230.0 248 430.0
Należności netto 78 407.6 78 407.6 0.0 114 232.1 113 504.0 84 130.9 86 067.9 159 620.4 132 807.0 138 440.0 141 970.0 132 686.0 164 537.0 175 596.0 110 201.0 157 534.0 147 027.0 108 369.0 124 605.0 139 064.0 139 430.0 141 199.0 135 524.0 148 840.0 185 773.0 164 003.0 142 718.0 153 488.0 221 458.0 153 740.0 158 103.0 168 843.0 206 855.0 154 385.0 172 135.0 0.0
Inwestycje długoterminowe 0.0 119 447.1 0.0 100 086.4 129 408.6 149 623.7 178 339.9 194 675.4 181 036.0 178 964.0 180 934.0 180 510.0 145 485.0 197 095.0 198 737.0 202 398.0 174 250.0 4 356.0 10 127.0 1 309.0 946.0 554.0 70 900.0 444.0 281.0 0.0 0.0 0.0 100 000.0 (199 832.0) (99 924.0) (299 804.0) 148 741.0 148 474.0 219 600.0 380 333.0
Aktywa obrotowe 196 036.3 196 036.3 50 074.9 189 877.4 1 384 655.8 1 370 629.8 1 272 394.5 1 211 669.1 1 163 851.0 1 192 911.0 1 128 945.0 1 087 695.0 1 202 095.0 1 200 836.0 1 120 629.0 1 173 038.0 1 254 350.0 1 267 249.0 1 014 009.0 1 189 479.0 1 360 012.0 1 556 404.0 1 492 985.0 1 721 053.0 1 769 057.0 1 874 020.0 1 474 725.0 1 525 021.0 1 464 980.0 1 463 374.0 1 265 282.0 1 314 643.0 1 291 763.0 1 256 190.0 1 117 239.0 1 013 455.0
Środki pieniężne i Inwestycje 50 074.9 44 976.9 50 074.9 44 884.3 1 177 489.9 141 803.4 145 976.5 1 030 416.3 988 429.0 1 030 536.0 958 172.0 900 893.0 937 484.0 998 258.0 940 031.0 990 341.0 1 011 852.0 1 084 736.0 838 461.0 958 798.0 1 134 542.0 1 324 589.0 1 272 933.0 1 479 160.0 1 507 683.0 1 605 680.0 1 238 638.0 1 267 413.0 1 298 354.0 1 206 707.0 949 118.0 999 320.0 992 813.0 1 037 157.0 867 155.0 732 940.0
Zapasy 25 785.6 25 785.6 0.0 30 033.6 19 125.2 20 849.9 21 484.8 21 632.3 27 703.0 23 936.0 28 802.0 31 483.0 33 970.0 29 533.0 27 167.0 25 164.0 32 650.0 46 008.0 50 944.0 65 113.0 68 199.0 58 807.0 58 081.0 63 059.0 46 541.0 38 800.0 32 716.0 36 153.0 45 168.0 35 764.0 37 190.0 33 673.0 42 266.0 39 739.0 34 976.0 37 350.0
Inwestycje krótkoterminowe 5 098.0 5 098.0 100 149.7 7 468.8 8 002.0 1 057 611.3 957 493.1 860 687.2 200 000.0 200 000.0 450 000.0 285 000.0 835 000.0 935 000.0 850 000.0 850 000.0 920 000.0 920 000.0 720 000.0 820 000.0 769 554.0 969 698.0 799 643.0 799 950.0 899 850.0 1 099 939.0 799 910.0 699 910.0 599 951.0 349 832.0 249 924.0 449 804.0 449 853.0 499 853.0 449 914.0 299 883.0
Środki pieniężne i inne aktywa pieniężne 44 976.9 44 976.9 (50 074.9) 44 884.3 1 177 489.9 141 803.4 145 976.5 169 729.1 788 429.0 830 536.0 508 172.0 615 893.0 102 484.0 63 258.0 90 031.0 140 341.0 91 852.0 164 736.0 118 461.0 138 798.0 364 988.0 354 891.0 473 290.0 679 210.0 607 833.0 505 741.0 438 728.0 567 503.0 698 403.0 856 875.0 699 194.0 549 516.0 542 960.0 537 304.0 417 241.0 433 057.0
Należności krótkoterminowe 43 060.6 701.3 0.0 427.4 40 296.2 27 301.9 37 383.9 40 268.8 46 099.0 35 372.0 29 722.0 37 763.0 48 076.0 36 390.0 25 823.0 31 879.0 43 532.0 49 283.0 26 741.0 69 972.0 82 200.0 55 174.0 73 264.0 60 519.0 60 498.0 45 532.0 38 646.0 38 420.0 54 789.0 58 389.0 67 338.0 60 598.0 64 182.0 51 941.0 47 376.0 67 192.0
Dług krótkoterminowy 14 538.6 19 855.2 0.0 47 246.3 46 001.4 42 081.6 36 005.1 10 530.0 20 192.0 20 042.0 15 569.0 14 918.0 22 515.0 11 784.0 8 114.0 3 930.0 12 145.0 17 981.0 13 133.0 14 308.0 21 982.0 14 267.0 20 221.0 19 754.0 13 639.0 15 776.0 16 698.0 13 864.0 14 192.0 10 909.0 12 048.0 39 261.0 12 929.0 13 646.0 13 097.0 34 029.0
Zobowiązania krótkoterminowe 145 095.9 145 095.9 0.0 142 235.2 192 926.3 166 784.2 161 750.8 131 266.3 147 117.0 140 478.0 131 032.0 115 627.0 164 283.0 152 226.0 114 731.0 117 942.0 143 554.0 169 556.0 121 321.0 157 836.0 210 155.0 220 707.0 224 757.0 233 809.0 268 910.0 272 584.0 203 837.0 166 658.0 230 224.0 216 809.0 196 112.0 219 822.0 235 030.0 177 703.0 182 381.0 211 594.0
Rozliczenia międzyokresowe 0.0 14 989.0 0.0 12 986.7 88 770.3 97 400.7 65 513.9 50 461.8 44 246.0 58 170.0 65 173.0 43 906.0 62 731.0 82 146.0 68 317.0 68 411.0 65 299.0 82 396.0 67 269.0 59 634.0 85 197.0 136 059.0 118 886.0 138 563.0 146 869.0 1 672.0 548.0 590.0 1 195.0 1 742.0 100 660.0 90 449.0 4 190.0 3 776.0 5 304.0 8 312.0
Zobowiązania długoterminowe 306 442.8 306 442.8 0.0 392 477.6 363 853.1 374 797.1 405 382.4 421 332.8 337 994.0 353 426.0 244 739.0 251 669.0 203 932.0 206 063.0 242 128.0 249 706.0 207 814.0 242 895.0 264 509.0 243 788.0 233 598.0 227 127.0 238 178.0 237 190.0 197 362.0 210 971.0 199 849.0 214 109.0 128 223.0 136 419.0 121 643.0 126 878.0 112 417.0 131 681.0 105 105.0 126 448.0
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 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
Zobowiązania długoterminowe 306 442.8 306 442.8 0.0 392 477.6 363 853.1 374 797.1 405 382.4 421 332.8 337 994.0 353 426.0 244 739.0 251 669.0 203 932.0 206 063.0 242 128.0 249 706.0 207 814.0 242 895.0 264 509.0 243 788.0 233 598.0 227 127.0 238 178.0 237 190.0 197 362.0 210 971.0 199 849.0 214 109.0 128 223.0 136 419.0 121 643.0 126 878.0 112 417.0 131 681.0 105 105.0 126 448.0
Zobowiązania z tytułu leasingu 10 101.9 10 101.9 0.0 11 261.9 10 558.7 9 460.3 8 149.4 6 951.5 5 724.0 5 041.0 4 722.0 4 225.0 1 254.0 1 103.0 836.0 902.0 437.0 26 839.0 30 414.0 30 397.0 33 930.0 26 323.0 32 267.0 28 897.0 27 090.0 27 701.0 26 786.0 25 525.0 27 164.0 23 923.0 25 857.0 54 972.0 18 433.0 15 699.0 14 292.0 44 442.0
Zobowiązania ogółem 451 538.7 451 538.7 0.0 534 712.7 556 779.4 541 581.3 567 133.2 552 599.1 485 111.0 493 904.0 375 771.0 367 296.0 368 215.0 358 289.0 356 859.0 367 648.0 351 368.0 412 451.0 385 830.0 401 624.0 443 753.0 447 834.0 462 935.0 470 999.0 466 272.0 483 555.0 403 686.0 380 767.0 358 447.0 353 228.0 317 755.0 346 700.0 347 447.0 309 384.0 287 486.0 338 042.0
Kapitał (fundusz) podstawowy 75 000.0 75 000.0 0.0 75 000.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0 93 750.0
Zyski zatrzymane 85 037.0 85 037.0 0.0 49 127.9 98 172.0 5 000.0 5 000.0 5 000.0 99 617.0 128 113.0 164 187.0 209 822.0 293 963.0 347 913.0 270 400.0 309 681.0 390 448.0 418 454.0 264 760.0 399 133.0 519 148.0 684 379.0 659 698.0 871 783.0 995 586.0 1 094 045.0 786 384.0 899 573.0 1 055 322.0 1 125 797.0 998 884.0 1 089 194.0 1 106 284.0 1 134 330.0 1 076 548.0 1 151 859.0
Kapitał własny 126 327.4 126 327.4 126 327.4 53 616.0 1 267 266.6 1 295 845.7 1 263 452.7 1 303 615.6 1 363 090.0 1 391 586.0 1 427 660.0 1 473 295.0 1 562 166.0 1 616 116.0 1 538 603.0 1 577 884.0 1 659 599.0 1 687 605.0 1 533 911.0 1 668 284.0 1 788 299.0 1 953 530.0 1 928 849.0 2 140 934.0 2 252 292.0 2 350 751.0 2 043 090.0 2 159 269.0 2 311 144.0 2 381 572.0 2 254 607.0 2 344 844.0 2 360 609.0 2 388 575.0 2 330 720.0 2 405 960.0
Udziały mniejszościowe 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 2 990.0 2 979.0 2 932.0 2 880.0 2 807.0 2 429.0 2 349.0 2 276.0 2 205.0
Pasywa 577 866.0 577 866.0 126 327.4 588 328.7 1 824 046.1 1 837 427.0 1 830 585.9 1 856 214.7 1 848 201.0 1 885 490.0 1 803 431.0 1 840 591.0 1 930 381.0 1 974 405.0 1 895 462.0 1 945 532.0 2 010 967.0 2 100 056.0 1 919 741.0 2 069 908.0 2 232 052.0 2 401 364.0 2 391 784.0 2 611 933.0 2 718 564.0 2 834 306.0 2 446 776.0 2 540 036.0 2 669 591.0 2 734 800.0 2 572 362.0 2 691 544.0 2 708 056.0 2 697 959.0 2 618 206.0 2 744 002.0
Inwestycje 5 098.0 119 447.1 100 149.7 100 086.4 8 002.0 1 057 611.3 957 493.1 860 687.2 200 000.0 200 000.0 450 000.0 285 000.0 835 000.0 935 000.0 850 000.0 850 000.0 920 000.0 920 000.0 720 000.0 820 000.0 769 554.0 969 698.0 799 643.0 799 950.0 899 850.0 1 099 939.0 799 910.0 699 910.0 599 951.0 150 000.0 150 000.0 150 000.0 598 594.0 648 327.0 669 514.0 680 216.0
Dług 69 687.3 75 003.9 0.0 116 007.3 106 591.1 102 721.5 97 177.4 71 924.3 61 618.0 61 831.0 57 387.0 57 743.0 43 045.0 32 108.0 29 168.0 25 413.0 21 863.0 44 690.0 44 689.0 41 728.0 43 897.0 35 311.0 40 085.0 35 620.0 32 895.0 33 288.0 31 527.0 29 420.0 31 544.0 27 473.0 29 369.0 58 539.0 31 362.0 29 345.0 27 389.0 47 411.0
Środki pieniężne i inne aktywa pieniężne 44 976.9 44 976.9 (50 074.9) 44 884.3 1 177 489.9 141 803.4 145 976.5 169 729.1 788 429.0 830 536.0 508 172.0 615 893.0 102 484.0 63 258.0 90 031.0 140 341.0 91 852.0 164 736.0 118 461.0 138 798.0 364 988.0 354 891.0 473 290.0 679 210.0 607 833.0 505 741.0 438 728.0 567 503.0 698 403.0 856 875.0 699 194.0 549 516.0 542 960.0 537 304.0 417 241.0 433 057.0
Dług netto 24 710.4 30 027.0 50 074.9 71 123.0 (1 070 898.8) (39 081.9) (48 799.1) (97 804.8) (726 811.0) (768 705.0) (450 785.0) (558 150.0) (59 439.0) (31 150.0) (60 863.0) (114 928.0) (69 989.0) (120 046.0) (73 772.0) (97 070.0) (321 091.0) (319 580.0) (433 205.0) (643 590.0) (574 938.0) (472 453.0) (407 201.0) (538 083.0) (666 859.0) (829 402.0) (669 825.0) (490 977.0) (511 598.0) (507 959.0) (389 852.0) (385 646.0)
Ticker PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK PRDA.JK
Waluta IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR IDR