Wijaya Karya Bangunan Gedung Tbk PT
IDX:WEGE
Balance Sheet
Balance Sheet Decomposition
Wijaya Karya Bangunan Gedung Tbk PT
Wijaya Karya Bangunan Gedung Tbk PT
Balance Sheet
Wijaya Karya Bangunan Gedung Tbk PT
| Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Cash & Cash Equivalents |
139 363
|
1 698 735
|
1 765 909
|
1 456 214
|
1 507 999
|
1 467 874
|
916 344
|
1 036 429
|
1 030 732
|
|
| Cash |
139 363
|
292 287
|
885 428
|
705 313
|
849 292
|
907 343
|
509 171
|
725 374
|
884 770
|
|
| Cash Equivalents |
0
|
1 406 448
|
880 481
|
750 901
|
658 708
|
560 531
|
407 173
|
311 055
|
145 962
|
|
| Short-Term Investments |
0
|
0
|
13 844
|
12 238
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
1 005 505
|
1 939 279
|
2 806 453
|
2 918 381
|
2 415 312
|
2 313 089
|
2 267 109
|
2 345 336
|
2 363 484
|
|
| Accounts Receivables |
638 518
|
1 314 034
|
1 464 796
|
1 395 618
|
1 203 805
|
1 708 814
|
1 615 322
|
1 805 642
|
1 917 604
|
|
| Other Receivables |
366 987
|
625 245
|
1 341 657
|
1 522 764
|
1 211 507
|
604 275
|
651 787
|
539 694
|
445 880
|
|
| Inventory |
371 465
|
322 152
|
298 813
|
360 111
|
376 530
|
323 408
|
370 964
|
401 632
|
350 028
|
|
| Other Current Assets |
166 525
|
209 570
|
389 557
|
340 201
|
402 868
|
352 211
|
425 418
|
477 673
|
670 431
|
|
| Total Current Assets |
1 682 858
|
4 169 737
|
5 274 575
|
5 087 146
|
4 702 708
|
4 456 582
|
3 979 835
|
4 261 070
|
4 414 674
|
|
| PP&E Net |
166 854
|
199 522
|
222 336
|
185 205
|
217 240
|
178 728
|
129 620
|
117 995
|
94 154
|
|
| PP&E Gross |
166 854
|
199 522
|
222 336
|
185 205
|
217 240
|
178 728
|
129 620
|
117 995
|
94 154
|
|
| Accumulated Depreciation |
24 246
|
37 733
|
56 611
|
78 053
|
115 551
|
161 077
|
197 016
|
224 320
|
233 170
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13 528
|
|
| Note Receivable |
1 866
|
12 684
|
25 104
|
39 603
|
27 462
|
28 665
|
19 036
|
18 958
|
166 881
|
|
| Long-Term Investments |
157 360
|
205 603
|
348 237
|
811 590
|
1 125 383
|
1 301 289
|
1 295 938
|
1 163 511
|
1 038 037
|
|
| Other Long-Term Assets |
20 000
|
20 182
|
20 048
|
73 770
|
9 089
|
8 734
|
0
|
0
|
0
|
|
| Total Assets |
2 028 938
N/A
|
4 607 728
+127%
|
5 890 300
+28%
|
6 197 314
+5%
|
6 081 883
-2%
|
5 973 999
-2%
|
5 424 428
-9%
|
5 561 534
+3%
|
5 727 274
+3%
|
|
| Liabilities | ||||||||||
| Accounts Payable |
238 122
|
713 439
|
2 032 418
|
1 875 243
|
2 121 732
|
2 007 364
|
1 050 240
|
1 445 268
|
1 658 235
|
|
| Accrued Liabilities |
164 974
|
348 966
|
663 479
|
805 739
|
495 049
|
455 616
|
311 460
|
439 172
|
356 410
|
|
| Short-Term Debt |
422 507
|
613 424
|
0
|
176 845
|
406 215
|
429 137
|
500 000
|
129 500
|
372 000
|
|
| Current Portion of Long-Term Debt |
40 353
|
386 248
|
63 438
|
25 868
|
27 387
|
39 915
|
7 031
|
8 938
|
9 418
|
|
| Other Current Liabilities |
46 822
|
90 039
|
120 881
|
174 205
|
113 657
|
130 949
|
138 994
|
182 701
|
119 293
|
|
| Total Current Liabilities |
912 778
|
2 152 114
|
2 880 216
|
3 057 900
|
3 164 039
|
3 062 982
|
2 007 724
|
2 205 579
|
2 515 356
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
106 188
|
101 032
|
94 002
|
85 064
|
75 646
|
|
| Minority Interest |
0
|
25 374
|
25 737
|
30 445
|
32 971
|
35 478
|
2 135
|
1 933
|
2 002
|
|
| Other Liabilities |
470 912
|
731 875
|
873 256
|
680 009
|
616 752
|
428 394
|
782 696
|
712 144
|
530 301
|
|
| Total Liabilities |
1 383 690
N/A
|
2 909 363
+110%
|
3 779 208
+30%
|
3 768 354
0%
|
3 919 949
+4%
|
3 627 887
-7%
|
2 886 557
-20%
|
3 004 720
+4%
|
3 123 304
+4%
|
|
| Equity | ||||||||||
| Common Stock |
480 000
|
957 200
|
957 200
|
957 200
|
957 200
|
957 200
|
957 200
|
957 200
|
957 200
|
|
| Retained Earnings |
173 489
|
235 392
|
623 071
|
941 449
|
674 929
|
858 083
|
1 046 729
|
1 070 267
|
1 128 774
|
|
| Additional Paid In Capital |
0
|
522 666
|
522 863
|
522 863
|
522 863
|
522 863
|
524 083
|
524 083
|
524 083
|
|
| Other Equity |
8 241
|
16 893
|
7 958
|
7 448
|
6 942
|
7 967
|
9 860
|
5 265
|
6 088
|
|
| Total Equity |
645 248
N/A
|
1 698 365
+163%
|
2 111 092
+24%
|
2 428 960
+15%
|
2 161 934
-11%
|
2 346 113
+9%
|
2 537 872
+8%
|
2 556 814
+1%
|
2 603 969
+2%
|
|
| Total Liabilities & Equity |
2 028 938
N/A
|
4 607 728
+127%
|
5 890 300
+28%
|
6 197 314
+5%
|
6 081 883
-2%
|
5 973 999
-2%
|
5 424 428
-9%
|
5 561 534
+3%
|
5 727 274
+3%
|
|
| Shares Outstanding | ||||||||||
| Common Shares Outstanding |
4 800
|
9 572
|
9 572
|
9 572
|
9 572
|
9 572
|
9 572
|
9 572
|
9 572
|
|