PT Adaro Andalan Indonesia Tbk
IDX:AADI
Balance Sheet
Balance Sheet Decomposition
PT Adaro Andalan Indonesia Tbk
PT Adaro Andalan Indonesia Tbk
Balance Sheet
PT Adaro Andalan Indonesia Tbk
| Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|
| Assets | |||||
| Cash & Cash Equivalents |
1 503
|
3 380
|
2 534
|
1 519
|
|
| Cash |
1 320
|
2 774
|
2 085
|
1 180
|
|
| Cash Equivalents |
183
|
607
|
449
|
338
|
|
| Short-Term Investments |
221
|
105
|
48
|
63
|
|
| Total Receivables |
570
|
670
|
477
|
419
|
|
| Accounts Receivables |
414
|
609
|
416
|
402
|
|
| Other Receivables |
156
|
61
|
61
|
18
|
|
| Inventory |
73
|
120
|
65
|
69
|
|
| Other Current Assets |
62
|
52
|
145
|
145
|
|
| Total Current Assets |
2 429
|
4 327
|
3 270
|
2 214
|
|
| PP&E Net |
1 118
|
885
|
971
|
1 391
|
|
| PP&E Gross |
1 118
|
885
|
971
|
1 391
|
|
| Accumulated Depreciation |
2 934
|
3 269
|
3 364
|
3 396
|
|
| Intangible Assets |
0
|
2
|
2
|
2
|
|
| Goodwill |
737
|
737
|
737
|
737
|
|
| Note Receivable |
914
|
486
|
311
|
81
|
|
| Long-Term Investments |
861
|
1 403
|
1 540
|
1 375
|
|
| Other Long-Term Assets |
130
|
125
|
231
|
192
|
|
| Other Assets |
737
|
737
|
737
|
737
|
|
| Total Assets |
6 191
N/A
|
7 966
+29%
|
7 063
-11%
|
5 993
-15%
|
|
| Liabilities | |||||
| Accounts Payable |
264
|
278
|
386
|
468
|
|
| Accrued Liabilities |
47
|
101
|
189
|
267
|
|
| Short-Term Debt |
0
|
0
|
697
|
0
|
|
| Current Portion of Long-Term Debt |
104
|
110
|
65
|
44
|
|
| Other Current Liabilities |
681
|
1 628
|
461
|
94
|
|
| Total Current Liabilities |
1 096
|
2 118
|
1 798
|
873
|
|
| Long-Term Debt |
371
|
386
|
194
|
1 424
|
|
| Deferred Income Tax |
100
|
74
|
66
|
60
|
|
| Minority Interest |
297
|
393
|
424
|
365
|
|
| Other Liabilities |
1 002
|
881
|
214
|
272
|
|
| Total Liabilities |
2 866
N/A
|
3 850
+34%
|
2 697
-30%
|
2 994
+11%
|
|
| Equity | |||||
| Common Stock |
2 366
|
2 366
|
2 366
|
2 520
|
|
| Retained Earnings |
1 194
|
1 618
|
1 843
|
440
|
|
| Additional Paid In Capital |
212
|
212
|
212
|
97
|
|
| Other Equity |
24
|
344
|
369
|
136
|
|
| Total Equity |
3 325
N/A
|
4 116
+24%
|
4 366
+6%
|
2 999
-31%
|
|
| Total Liabilities & Equity |
6 191
N/A
|
7 966
+29%
|
7 063
-11%
|
5 993
-15%
|
|
| Shares Outstanding | |||||
| Common Shares Outstanding |
7 787
|
7 787
|
7 787
|
7 787
|
|