PP Properti Tbk PT
IDX:PPRO
Balance Sheet
Balance Sheet Decomposition
PP Properti Tbk PT
PP Properti Tbk PT
Balance Sheet
PP Properti Tbk PT
| 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 |
228 719
|
357 422
|
624 472
|
996 491
|
553 970
|
350 699
|
400 710
|
1 689 094
|
1 482 682
|
763 954
|
52 723
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
350 699
|
135 054
|
149 931
|
167 108
|
67 508
|
52 721
|
|
| Cash Equivalents |
228 719
|
357 422
|
624 472
|
996 491
|
553 970
|
0
|
265 657
|
1 539 163
|
1 315 573
|
696 446
|
2
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
165 317
|
265 657
|
1 539 163
|
1 315 152
|
0
|
0
|
|
| Total Receivables |
439 447
|
1 199 500
|
2 810 291
|
4 239 351
|
1 343 410
|
1 208 330
|
774 270
|
1 836 011
|
2 681 949
|
4 062 140
|
3 965 380
|
|
| Accounts Receivables |
439 375
|
1 198 705
|
2 765 316
|
4 231 063
|
1 343 410
|
1 036 272
|
562 153
|
1 743 933
|
2 581 290
|
3 962 538
|
3 794 638
|
|
| Other Receivables |
72
|
796
|
44 975
|
8 288
|
0
|
172 058
|
212 116
|
92 078
|
100 659
|
99 603
|
170 741
|
|
| Inventory |
1 529 090
|
1 498 070
|
1 980 677
|
1 575 008
|
6 926 729
|
6 678 759
|
6 720 248
|
9 449 750
|
8 856 469
|
8 811 405
|
8 625 622
|
|
| Other Current Assets |
113 939
|
131 693
|
123 475
|
295 376
|
734 433
|
687 646
|
539 175
|
393 261
|
599 326
|
194 923
|
183 877
|
|
| Total Current Assets |
2 311 195
|
3 186 686
|
5 538 916
|
7 106 226
|
9 558 541
|
9 090 751
|
8 434 403
|
13 368 116
|
13 620 004
|
13 832 423
|
12 827 600
|
|
| PP&E Net |
389 674
|
1 922 275
|
1 647 001
|
1 940 116
|
2 169 719
|
1 283 746
|
1 531 770
|
1 394 448
|
1 153 384
|
940 676
|
561 574
|
|
| PP&E Gross |
389 674
|
1 922 275
|
1 647 001
|
1 940 116
|
2 169 719
|
1 283 746
|
1 531 770
|
1 394 448
|
1 153 384
|
940 676
|
561 574
|
|
| Accumulated Depreciation |
20 928
|
41 699
|
3 295
|
4 019
|
24 234
|
44 954
|
45 707
|
52 904
|
62 459
|
71 226
|
79 810
|
|
| Intangible Assets |
882
|
1 121
|
2 245
|
2 802
|
34 006
|
33 445
|
34 043
|
33 570
|
8 009
|
32 550
|
31 864
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
1 032 376
|
1 651 977
|
841 721
|
1 360 358
|
1 366 821
|
0
|
|
| Long-Term Investments |
28 881
|
208 875
|
1 661 672
|
3 510 788
|
3 860 422
|
6 467 813
|
6 844 627
|
5 448 572
|
5 671 245
|
4 756 063
|
4 729 353
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
131 677
|
91 744
|
|
| Total Assets |
2 730 632
N/A
|
5 318 957
+95%
|
8 849 834
+66%
|
12 559 932
+42%
|
15 622 688
+24%
|
17 908 132
+15%
|
18 496 821
+3%
|
21 086 427
+14%
|
21 812 999
+3%
|
19 693 388
-10%
|
18 242 136
-7%
|
|
| Liabilities | ||||||||||||
| Accounts Payable |
171 041
|
658 506
|
1 526 642
|
1 667 075
|
2 093 206
|
1 982 518
|
2 005 172
|
2 483 439
|
2 444 012
|
1 590 656
|
1 558 685
|
|
| Accrued Liabilities |
77 307
|
90 169
|
87 280
|
95 359
|
223 914
|
124 943
|
165 957
|
511 570
|
527 692
|
1 911 302
|
2 621 344
|
|
| Short-Term Debt |
150 000
|
90 075
|
0
|
200 000
|
200 000
|
113 458
|
339 947
|
115 680
|
992 099
|
239 952
|
90 000
|
|
| Current Portion of Long-Term Debt |
10 218
|
66 879
|
584 651
|
322 198
|
1 154 285
|
1 654 177
|
1 782 306
|
2 678 429
|
1 290 834
|
278 519
|
1 018 989
|
|
| Other Current Liabilities |
700 293
|
320 725
|
579 938
|
1 110 445
|
2 651 262
|
2 679 898
|
1 763 615
|
1 773 239
|
3 658 873
|
8 443 315
|
5 280 777
|
|
| Total Current Liabilities |
1 108 860
|
1 226 354
|
2 778 512
|
3 395 076
|
6 322 667
|
6 554 994
|
6 056 998
|
7 562 357
|
8 913 509
|
12 463 743
|
10 569 794
|
|
| Long-Term Debt |
146 327
|
192 476
|
1 497 722
|
3 044 027
|
4 084 214
|
5 468 693
|
4 350 046
|
2 453 572
|
2 488 228
|
2 485 304
|
1 792 897
|
|
| Minority Interest |
0
|
1 708
|
146 731
|
218 183
|
506 726
|
517 304
|
534 666
|
535 597
|
563 551
|
597 842
|
595 562
|
|
| Other Liabilities |
444 117
|
1 382 540
|
1 582 139
|
1 120 721
|
887 560
|
1 461 372
|
3 637 707
|
6 572 354
|
5 855 698
|
1 457 577
|
3 683 211
|
|
| Total Liabilities |
1 699 304
N/A
|
2 803 078
+65%
|
6 005 104
+114%
|
7 778 007
+30%
|
11 801 168
+52%
|
14 002 362
+19%
|
14 579 417
+4%
|
17 123 880
+17%
|
17 820 986
+4%
|
17 004 467
-5%
|
16 641 464
-2%
|
|
| Equity | ||||||||||||
| Common Stock |
913 206
|
1 404 441
|
1 404 441
|
1 541 892
|
1 541 892
|
1 541 892
|
1 541 892
|
1 541 892
|
1 541 892
|
1 541 892
|
1 541 892
|
|
| Retained Earnings |
118 122
|
418 448
|
724 493
|
1 096 082
|
27 642
|
134 488
|
148 425
|
168 783
|
424 699
|
855 275
|
1 944 787
|
|
| Additional Paid In Capital |
0
|
357 658
|
357 658
|
1 745 800
|
1 745 915
|
1 745 915
|
1 745 915
|
1 745 915
|
1 745 915
|
1 745 915
|
1 745 915
|
|
| Other Equity |
0
|
335 333
|
358 139
|
398 152
|
506 072
|
483 475
|
481 171
|
505 957
|
279 507
|
256 389
|
257 651
|
|
| Total Equity |
1 031 328
N/A
|
2 515 879
+144%
|
2 844 730
+13%
|
4 781 925
+68%
|
3 821 521
-20%
|
3 905 770
+2%
|
3 917 404
+0%
|
3 962 547
+1%
|
3 992 013
+1%
|
2 688 921
-33%
|
1 600 671
-40%
|
|
| Total Liabilities & Equity |
2 730 632
N/A
|
5 318 957
+95%
|
8 849 834
+66%
|
12 559 932
+42%
|
15 622 688
+24%
|
17 908 132
+15%
|
18 496 821
+3%
|
21 086 427
+14%
|
21 812 999
+3%
|
19 693 388
-10%
|
18 242 136
-7%
|
|
| Shares Outstanding | ||||||||||||
| Common Shares Outstanding |
36 551
|
56 213
|
56 213
|
61 676
|
61 676
|
61 676
|
61 676
|
61 676
|
61 676
|
61 676
|
61 676
|
|