PT Intiland Development Tbk (IDX:DILD)

IDX:DILD Balance Sheet

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

Assets

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Cash & Equivalents	792,383	944,374	752,320	954,308	1,162,691	1,753,785
Trading Asset Securities	-	-	-	-	63,040	59,010
Cash & Short-Term Investments	792,383	944,374	752,320	954,308	1,225,731	1,812,796
Cash Growth	0.38%	25.53%	-21.17%	-22.14%	-32.38%	53.64%
Accounts Receivable	156,630	153,416	167,470	189,602	254,540	261,434
Other Receivables	60,916	6,990	9,260	4,077	3,181	15,181
Receivables	217,546	170,406	176,730	193,679	518,871	276,615
Inventory	2,396,238	1,708,790	2,455,486	3,050,818	4,106,860	3,964,702
Prepaid Expenses	12,311	15,590	11,970	18,602	11,433	7,971
Restricted Cash	125,868	138,070	163,990	179,031	166,852	138,130
Other Current Assets	251,784	259,843	310,071	338,331	429,879	468,605
Total Current Assets	3,796,130	3,237,073	3,870,567	4,734,770	6,459,626	6,668,818
Property, Plant & Equipment	625,161	639,402	384,463	363,778	171,001	238,104
Long-Term Investments	452,433	463,210	454,975	452,505	377,667	335,875
Goodwill	6,185	6,185	6,185	6,185	6,185	6,185
Long-Term Accounts Receivable	3,183	2,954	4,208	18,049	18,335	19,810
Long-Term Deferred Tax Assets	487,128	476,236	361,885	414,373	397,392	364,026
Other Long-Term Assets	7,467,132	8,291,951	8,621,270	8,614,249	8,921,642	8,827,187
Total Assets	12,837,351	13,117,009	13,703,553	14,603,908	16,351,848	16,460,005

Liabilities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Accounts Payable	92,941	81,670	84,351	65,099	100,045	187,398
Accrued Expenses	606,302	603,551	504,141	348,529	301,705	221,732
Short-Term Debt	788,105	918,080	1,070,706	1,276,210	1,452,928	1,773,611
Current Portion of Long-Term Debt	357,811	384,821	499,966	325,231	459,290	338,176
Current Portion of Leases	381.81	389.35	168.24	94.05	82.42	88.82
Current Income Taxes Payable	10,099	13,747	12,990	16,397	10,488	20,650
Current Unearned Revenue	1,346,215	1,247,123	1,258,526	1,546,587	3,295,918	3,585,156
Other Current Liabilities	86,831	149,451	152,259	574,569	570,857	362,436
Total Current Liabilities	3,288,685	3,398,833	3,583,108	4,152,717	6,191,313	6,489,248
Long-Term Debt	1,880,537	1,985,591	2,627,275	3,204,814	3,074,494	2,833,608
Long-Term Leases	373.14	216.24	113.19	97.82	191.87	274.28
Long-Term Unearned Revenue	58,746	157,811	108,170	172,641	277,304	531,880
Pension & Post-Retirement Benefits	64,723	75,850	98,120	98,093	90,364	104,937
Long-Term Deferred Tax Liabilities	7,454	8,619	32.35	190.23	174.76	339.88
Other Long-Term Liabilities	761,997	703,210	539,821	436,174	502,353	452,343
Total Liabilities	6,062,515	6,330,131	6,956,641	8,064,727	10,136,195	10,412,628

Shareholders' Equity

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Common Stock	2,591,464	2,591,464	2,591,464	2,591,464	2,591,464	2,591,464
Additional Paid-In Capital	1,096,320	1,096,320	1,096,320	1,096,320	1,096,320	1,096,320
Retained Earnings	1,453,840	1,442,044	1,372,530	1,194,519	1,022,160	1,125,607
Comprehensive Income & Other	514,291	514,291	514,291	425,114	425,114	425,114
Total Common Equity	5,655,914	5,644,118	5,574,604	5,307,417	5,135,058	5,238,505
Minority Interest	1,118,923	1,142,760	1,172,308	1,231,764	1,080,595	808,872
Shareholders' Equity	6,774,837	6,786,879	6,746,912	6,539,181	6,215,653	6,047,377
Total Liabilities & Equity	12,837,351	13,117,009	13,703,553	14,603,908	16,351,848	16,460,005

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Total Debt	3,027,208	3,289,099	4,198,229	4,806,447	4,986,986	4,945,758
Net Cash (Debt)	-2,234,825	-2,344,724	-3,445,909	-3,852,139	-3,761,255	-3,132,962
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-215.59	-226.20	-332.43	-371.62	-362.85	-302.24
Filing Date Shares Outstanding	10,366	10,366	10,366	10,366	10,366	10,366
Total Common Shares Outstanding	10,366	10,366	10,366	10,366	10,366	10,366
Working Capital	507,446	-161,760	287,459	582,053	268,312	179,571
Book Value Per Share	545.63	544.49	537.79	512.01	495.38	505.36
Tangible Book Value	5,649,729	5,637,934	5,568,420	5,301,233	5,128,874	5,232,320
Tangible Book Value Per Share	545.03	543.89	537.19	511.41	494.79	504.77
Land	153,525	153,525	107,380	105,164	43,997	58,788
Buildings	572,565	560,629	348,929	317,500	176,506	178,119
Machinery	350,635	342,034	324,988	309,579	292,691	292,508
Construction In Progress	7,640	19,005	4,672	1,550	2,336	37,470
Leasehold Improvements	26,022	25,315	24,616	28,793	26,778	25,568

Data Source: S&P Global Market Intelligence Last updated: Jun 30, 2026

Financial data is provided by S&P Global Market Intelligence and updates within hours after each earnings release, which is every three months for this company.

Update frequency:

Quarterly

Last checked:

Aug 10, 2026

Data Sources Report a data error