Watchlist Manager

Watchlist

Price: 208 IDR -0.95% Market Closed

Market Cap: Rp935.8B

B	Budi Starch & Sweetener Tbk PT IDX:BUDI	ID

Balance Sheet

Currency: IDR

	Dec-2001	Dec-2002	Dec-2003	Dec-2004	Dec-2005	Dec-2006	Dec-2007	Dec-2008	Dec-2009	Dec-2010	Dec-2011	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024
Assets
Cash & Cash Equivalents	46 770	45 803	53 807	16 365	12 581	13 998	153 947	143 395	57 829	177 762	126 782	29 891	53 440	34 885	30 782	183 546	66 430	53 134	24 208	64 022	60 029	65 385	116 500	74 006
Cash	0	0	0	0	0	0	0	0	0	0	0	24 293	53 440	34 885	30 782	183 546	66 430	53 134	24 208	64 022	60 029	65 385	116 500	74 006
Cash Equivalents	46 770	45 803	53 807	16 365	12 581	13 998	153 947	143 395	57 829	177 762	126 782	5 598	0	0	0	0	0	0	0	0	0	0	0	0
Short-Term Investments	578	0	0	0	0	6 973	23 797	5 656	2 424	5 648	13 466	81 003	279	4 581	38 917	3 125	3 873	31 177	4 892	1 526	3 420	1 388	535	1 564
Total Receivables	238 887	214 684	123 042	182 770	204 272	142 919	266 009	165 377	207 562	286 970	321 008	504 684	666 785	526 564	922 862	347 280	465 038	648 489	571 461	643 407	851 982	885 434	1 157 964	1 606 547
Accounts Receivables	232 689	209 045	116 477	176 482	200 204	134 003	263 919	164 503	207 021	284 689	319 333	502 424	663 754	523 316	919 096	338 623	448 159	627 380	568 977	643 407	851 982	885 434	1 157 964	1 606 547
Other Receivables	6 198	5 639	6 565	6 288	4 068	8 916	2 090	874	541	2 281	1 675	2 260	3 031	3 248	3 766	8 657	16 879	21 109	2 484	0	0	0	0	0
Inventory	97 743	81 570	151 473	122 022	120 558	95 922	160 066	239 894	165 289	293 639	387 085	300 744	232 695	269 981	370 284	452 315	442 334	675 596	495 570	511 382	363 666	618 767	379 334	573 137
Other Current Assets	16 870	16 404	20 116	24 905	35 726	24 083	61 391	158 707	103 334	71 588	58 660	110 138	140 880	152 515	129 520	106 094	49 814	63 744	44 878	21 203	41 180	11 348	53 819	9 930
Total Current Assets	400 848	358 461	348 438	346 062	373 137	283 895	665 210	713 029	536 438	835 607	907 001	1 026 460	1 094 079	988 526	1 492 365	1 092 360	1 027 489	1 472 140	1 141 009	1 241 540	1 320 277	1 582 322	1 708 152	2 265 184
PP&E Net	552 646	547 363	551 238	562 843	575 210	630 731	796 624	971 180	1 054 857	1 117 614	1 210 049	1 271 236	1 271 806	1 480 942	1 712 330	1 771 780	1 863 833	1 871 467	1 808 968	1 699 087	1 663 014	1 582 871	1 609 321	1 545 110
PP&E Gross	552 646	547 363	551 238	562 843	575 210	630 731	796 624	971 180	1 054 857	1 117 614	1 210 049	1 271 236	1 271 806	1 480 942	0	0	0	0	1 808 968	1 699 087	1 663 014	1 582 871	1 609 321	1 545 110
Accumulated Depreciation	217 559	271 271	324 045	379 857	443 956	502 913	574 355	647 853	722 511	803 045	890 021	991 683	1 044 822	0	0	0	0	0	957 471	1 147 244	1 341 623	1 539 854	1 749 535	1 936 946
Goodwill	0	0	0	0	0	0	622	497	373	249	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Note Receivable	4 054	2 089	2 269	1 864	651	0	2 634	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 735
Long-Term Investments	16 522	13 120	8 208	6 449	2 100	2 100	2 100	2 100	2 100	12 054	4 243	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Long-Term Assets	28 923	10 867	17 096	23 650	27 499	14 888	18 461	11 944	5 056	2 109	1 992	1 976	16 990	7 514	61 258	67 667	48 134	49 373	49 790	22 380	9 927	8 458	10 373	3 982
Other Assets	0	0	0	0	0	0	622	497	373	249	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	1 002 993 N/A	931 900 -7%	927 249 0%	940 868 +1%	978 597 +4%	931 614 -5%	1 485 651 +59%	1 698 750 +14%	1 598 824 -6%	1 967 633 +23%	2 123 285 +8%	2 299 672 +8%	2 382 875 +4%	2 476 982 +4%	3 265 953 +32%	2 931 807 -10%	2 939 456 +0%	3 392 980 +15%	2 999 767 -12%	2 963 007 -1%	2 993 218 +1%	3 173 651 +6%	3 327 846 +5%	3 817 011 +15%
Liabilities
Accounts Payable	45 906	30 326	36 696	41 264	46 432	52 530	75 851	67 286	86 915	105 237	174 617	178 084	28 366	97 615	537 223	201 744	184 180	432 026	180 320	141 917	145 737	106 321	76 517	194 983
Accrued Liabilities	21 290	21 772	11 964	4 001	11 585	3 870	9 856	10 333	15 375	12 433	19 386	18 046	19 293	15 111	17 249	18 558	17 352	16 438	17 836	18 837	20 507	22 175	22 393	22 358
Short-Term Debt	37 231	28 120	709	0	3 862	19 721	120 988	171 096	214 329	457 153	435 676	578 457	608 140	694 167	756 832	776 309	698 738	887 362	783 025	803 268	812 054	886 314	985 110	1 237 526
Current Portion of Long-Term Debt	193 868	21 260	43 608	236 896	253 128	131 007	154 733	331 452	105 468	107 350	49 562	75 874	111 064	133 635	167 850	79 991	98 306	117 100	137 400	100 240	103 840	95 300	110 960	84 040
Other Current Liabilities	21 980	20 814	27 655	26 510	20 632	19 462	84 434	100 550	91 981	129 618	46 133	56 604	249 699	4 589	11 955	14 214	21 410	14 582	15 104	21 177	49 548	79 855	56 694	30 302
Total Current Liabilities	320 275	122 292	120 632	308 671	335 639	226 590	445 862	680 717	514 068	811 791	725 374	907 065	1 016 562	945 117	1 491 109	1 090 816	1 019 986	1 467 508	1 133 685	1 085 439	1 131 686	1 189 965	1 251 674	1 569 209
Long-Term Debt	386 491	477 813	481 010	276 108	330 771	390 220	305 806	254 549	174 082	173 912	404 218	363 648	345 469	483 934	496 558	485 209	515 419	464 913	328 804	297 012	218 653	277 243	219 518	379 665
Deferred Income Tax	2 033	12 501	14 907	17 577	26 437	38 823	58 896	65 346	71 452	91 298	105 737	109 948	98 513	112 523	142 255	152 511	163 176	182 705	194 342	192 325	197 088	199 432	196 286	175 727
Minority Interest	22 666	24 882	24 094	40 676	35 199	38 675	37 702	29 241	38 583	39 300	43 156	43 191	75 288	75 875	77 178	82 014	86 507	88 924	96 002	100 554	108 934	113 047	124 346	131 318
Other Liabilities	138 299	155 206	143 334	108 375	52 515	8 522	11 423	50 047	56 599	88 622	76 925	64 876	37 210	22 057	30 780	38 289	46 175	51 370	57 618	66 075	58 094	61 974	69 041	73 186
Total Liabilities	869 764 N/A	792 694 -9%	783 977 -1%	751 407 -4%	780 561 +4%	702 830 -10%	859 689 +22%	1 079 900 +26%	854 784 -21%	1 204 923 +41%	1 355 410 +12%	1 488 728 +10%	1 573 042 +6%	1 639 506 +4%	2 237 880 +36%	1 848 839 -17%	1 831 263 -1%	2 255 420 +23%	1 810 451 -20%	1 741 405 -4%	1 714 455 -2%	1 841 661 +7%	1 860 865 +1%	2 329 105 +25%
Equity
Common Stock	131 250	131 250	131 250	153 937	153 937	153 937	461 812	469 368	469 596	471 383	472 921	512 375	512 375	512 375	562 375	562 375	562 375	562 375	562 375	562 375	562 375	562 375	562 375	562 375
Retained Earnings	26 771	20 794	16 728	6 839	1 920	18 758	53 852	53 328	177 557	201 463	212 366	217 415	220 811	248 723	264 296	295 458	322 873	353 382	392 098	424 384	481 545	534 772	569 607	590 532
Additional Paid In Capital	28 750	28 750	28 750	42 363	42 363	42 363	96 486	96 486	96 486	96 486	96 486	96 486	103 879	103 879	103 733	104 152	104 152	104 152	104 152	104 152	104 152	104 152	104 152	104 152
Unrealized Security Profit/Loss	0	0	0	0	0	0	0	0	0	9 954	0	0	0	0	0	124 993	124 993	124 993	130 691	130 691	130 691	130 691	230 847	230 847
Treasury Stock	0	0	0	0	0	0	0	13 345	13 547	13 547	13 547	13 547	22 356	0	0	0	0	0	0	0	0	0	0	0
Other Equity	0	0	0	0	3 656	13 726	13 812	13 013	13 948	3 029	351	1 785	4 876	5 145	4 980	4 010	6 200	7 342	0	0	0	0	0	0
Total Equity	133 229 N/A	139 206 +4%	143 272 +3%	189 461 +32%	198 036 +5%	228 784 +16%	625 962 +174%	618 850 -1%	744 040 +20%	762 710 +3%	767 875 +1%	810 944 +6%	809 833 0%	837 476 +3%	1 028 073 +23%	1 082 968 +5%	1 108 193 +2%	1 137 560 +3%	1 189 316 +5%	1 221 602 +3%	1 278 763 +5%	1 331 990 +4%	1 466 981 +10%	1 487 906 +1%
Total Liabilities & Equity	1 002 993 N/A	931 900 -7%	927 249 0%	940 868 +1%	978 597 +4%	931 614 -5%	1 485 651 +59%	1 698 750 +14%	1 598 824 -6%	1 967 633 +23%	2 123 285 +8%	2 299 672 +8%	2 382 875 +4%	2 476 982 +4%	3 265 953 +32%	2 931 807 -10%	2 939 456 +0%	3 392 980 +15%	2 999 767 -12%	2 963 007 -1%	2 993 218 +1%	3 173 651 +6%	3 327 846 +5%	3 817 011 +15%
Shares Outstanding
Common Shares Outstanding	1 707	1 707	1 707	2 002	2 002	2 002	3 695	3 697	3 698	3 712	3 724	4 040	3 965	3 965	4 365	4 499	4 499	4 499	4 499	4 499	4 499	4 499	4 499	4 499

Income Statement Balance Sheet Cash Flow Statement

Budi Starch & Sweetener Tbk PT
IDX:BUDI

Balance Sheet

Balance Sheet Decomposition
Budi Starch & Sweetener Tbk PT

Balance Sheet
Budi Starch & Sweetener Tbk PT

See Also

Company

Help

Tools

Stocks

Budi Starch & Sweetener Tbk PT IDX:BUDI

Balance Sheet

Balance Sheet Decomposition Budi Starch & Sweetener Tbk PT

Balance Sheet Budi Starch & Sweetener Tbk PT

See Also

Company

Help

Tools

Stocks

Budi Starch & Sweetener Tbk PT
IDX:BUDI

Balance Sheet Decomposition
Budi Starch & Sweetener Tbk PT

Balance Sheet
Budi Starch & Sweetener Tbk PT