PT Astra Agro Lestari Tbk (FRA:ASX)

PT Astra Agro Lestari Tbk Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	6,324,684	3,236,012	2,089,508	1,619,616	3,896,022	978,892
Cash & Short-Term Investments	6,324,684	3,236,012	2,089,508	1,619,616	3,896,022	978,892
Cash Growth	58.61%	54.87%	29.01%	-58.43%	298.00%	155.34%
Accounts Receivable	799,809	370,613	674,487	848,770	458,135	765,849
Other Receivables	44,634	39,965	204,291	49,660	126,082	624,135
Receivables	844,443	410,578	878,778	898,430	584,217	1,389,984
Inventory	3,229,148	3,981,669	3,122,454	3,434,768	3,381,506	2,505,048
Prepaid Expenses	617,240	-	-	-	-	-
Other Current Assets	398,043	805,379	1,027,462	1,437,794	1,552,463	1,063,966
Total Current Assets	11,413,558	8,433,638	7,118,202	7,390,608	9,414,208	5,937,890
Property, Plant & Equipment	17,021,722	17,429,693	18,105,649	17,996,321	17,781,227	17,741,481
Long-Term Investments	362,927	410,417	521,754	714,873	404,815	255,530
Goodwill	55,951	55,951	55,951	55,951	55,951	55,951
Long-Term Deferred Tax Assets	471,493	494,411	481,033	551,273	626,433	723,020
Other Long-Term Assets	1,179,728	1,969,115	2,563,654	2,320,080	1,698,309	2,610,897
Total Assets	30,505,379	28,793,225	28,846,243	29,249,340	30,399,906	27,781,231
Accounts Payable	1,017,352	711,443	842,064	1,224,423	1,026,717	770,264
Accrued Expenses	1,365,884	247,574	200,316	191,515	217,914	258,831
Current Portion of Long-Term Debt	1,689,879	1,689,537	2,315,298	5,000	3,564,461	-
Current Income Taxes Payable	-	201,880	116,382	215,339	567,378	219,072
Current Unearned Revenue	227,990	146,451	180,725	202,807	368,165	81,136
Other Current Liabilities	255,570	240,768	227,356	213,855	215,761	463,203
Total Current Liabilities	4,556,675	3,237,653	3,882,141	2,052,939	5,960,396	1,792,506
Long-Term Debt	1,500,000	1,500,000	1,689,754	4,048,767	2,253,611	5,858,300
Long-Term Deferred Tax Liabilities	221,852	223,803	239,365	221,288	209,251	133,160
Other Long-Term Liabilities	7,129	8,254	-	216,803	280,095	12,092
Total Liabilities	6,955,786	5,591,163	6,280,237	7,006,119	9,228,733	8,533,437
Common Stock	962,344	962,344	962,344	962,344	962,344	962,344
Additional Paid-In Capital	3,878,995	3,878,995	3,878,995	3,878,995	3,878,995	3,878,995
Retained Earnings	18,182,002	17,834,023	17,219,242	16,920,288	16,003,068	14,496,958
Comprehensive Income & Other	-33,444	-33,444	-44,536	-77,590	-225,215	-585,804
Total Common Equity	22,989,897	22,641,918	22,016,045	21,684,037	20,619,192	18,752,493
Minority Interest	559,696	560,144	549,961	559,184	551,981	495,301
Shareholders' Equity	23,549,593	23,202,062	22,566,006	22,243,221	21,171,173	19,247,794
Total Liabilities & Equity	30,505,379	28,793,225	28,846,243	29,249,340	30,399,906	27,781,231
Total Debt	3,189,879	3,189,537	4,005,052	4,053,767	5,818,072	5,858,300
Net Cash (Debt)	3,134,805	46,475	-1,915,544	-2,434,151	-1,922,050	-4,879,408
Net Cash Per Share	1628.75	24.15	-995.25	-1264.70	-998.63	-2535.17
Filing Date Shares Outstanding	1,925	1,925	1,925	1,925	1,925	1,925
Total Common Shares Outstanding	1,925	1,925	1,925	1,925	1,925	1,925
Working Capital	6,856,883	5,195,985	3,236,061	5,337,669	3,453,812	4,145,384
Book Value Per Share	11944.92	11763.94	11438.76	11266.26	10713.00	9743.13
Tangible Book Value	22,933,946	22,585,967	21,960,094	21,628,086	20,563,241	18,696,542
Tangible Book Value Per Share	11915.85	11734.87	11409.69	11237.19	10683.93	9714.06
Land	-	578,126	571,724	527,973	508,408	504,458
Buildings	-	5,075,367	5,028,178	4,926,098	4,858,140	4,775,744
Machinery	-	10,234,585	9,900,924	9,397,416	8,943,920	8,492,740
Construction In Progress	-	354,436	532,031	724,846	646,541	568,500

Source: S&P Global Market Intelligence. Standard template. Financial Sources.