PT Indofood Sukses Makmur Tbk (IDX:INDF)

HashiCorp 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	42,012,522	38,710,056	28,575,968	25,945,916	29,478,126	17,336,960
Short-Term Investments	9,826,563	9,514,928	8,113,389	976,134	1,153,637	1,275
Cash & Short-Term Investments	51,839,085	48,224,984	36,689,357	26,922,050	30,631,763	17,338,235
Cash Growth	13.76%	31.44%	36.28%	-12.11%	76.67%	25.63%
Accounts Receivable	10,347,201	9,283,543	7,978,466	8,280,536	7,626,041	6,429,130
Other Receivables	698,212	673,389	631,317	637,649	747,130	955,841
Receivables	11,093,133	10,017,297	8,674,000	9,000,849	8,464,306	7,451,670
Inventory	19,549,661	17,953,901	15,213,497	16,517,373	12,683,836	11,150,432
Prepaid Expenses	411,215	150,132	144,838	190,347	125,334	128,044
Other Current Assets	3,576,397	3,419,162	2,380,105	2,246,049	2,278,160	2,349,857
Total Current Assets	86,469,491	79,765,476	63,101,797	54,876,668	54,183,399	38,418,238
Property, Plant & Equipment	49,676,006	49,082,804	48,605,070	48,777,545	48,221,750	47,369,217
Long-Term Investments	6,792,248	7,494,144	10,116,620	12,906,555	12,102,197	11,682,021
Goodwill	56,352,086	56,352,086	56,352,086	56,358,190	56,462,875	56,462,875
Other Intangible Assets	1,246,221	1,312,840	1,446,078	1,592,522	1,725,760	1,858,998
Long-Term Deferred Tax Assets	774,612	726,246	758,170	697,730	875,275	1,213,499
Long-Term Deferred Charges	860,911	864,115	857,618	878,581	819,824	830,573
Other Long-Term Assets	7,073,742	6,115,602	5,350,518	4,345,509	4,880,760	5,301,095
Total Assets	209,245,317	201,713,313	186,587,957	180,433,300	179,271,840	163,136,516
Accounts Payable	5,888,935	5,801,576	5,353,795	5,372,311	5,157,135	4,407,555
Accrued Expenses	6,773,902	6,257,416	5,699,097	5,337,148	5,209,335	4,937,439
Short-Term Debt	18,446,440	20,951,159	16,240,377	15,254,754	13,305,721	13,800,300
Current Portion of Long-Term Debt	985,978	621,682	2,025,757	1,627,501	4,011,524	912,918
Current Portion of Leases	261,657	79,787	119,559	94,350	78,005	99,787
Current Income Taxes Payable	1,419,644	1,771,886	1,945,066	1,443,774	1,540,516	2,069,994
Other Current Liabilities	5,114,903	1,610,555	1,530,853	1,596,104	11,101,168	1,747,882
Total Current Liabilities	38,891,459	37,094,061	32,914,504	30,725,942	40,403,404	27,975,875
Long-Term Debt	51,888,870	49,235,499	46,338,959	49,782,333	45,082,012	39,089,209
Long-Term Leases	167,616	137,277	114,483	90,732	172,219	134,355
Long-Term Deferred Tax Liabilities	841,167	996,881	1,004,746	913,936	894,613	768,483
Other Long-Term Liabilities	111,163	533,991	600,341	115,093	112,095	9,279,675
Total Liabilities	96,559,760	92,722,030	86,123,066	86,810,262	92,285,331	83,998,472
Common Stock	878,043	878,043	878,043	878,043	878,043	878,043
Additional Paid-In Capital	283,732	283,732	283,732	283,732	283,732	283,732
Retained Earnings	56,917,270	53,536,455	47,164,083	41,298,161	37,126,406	31,115,800
Comprehensive Income & Other	9,834,923	10,415,274	10,867,155	11,383,900	10,247,494	10,096,723
Total Common Equity	67,913,968	65,113,504	59,193,013	53,843,836	48,535,675	42,374,298
Minority Interest	44,771,589	43,877,779	41,271,878	39,779,202	38,450,834	36,763,746
Shareholders' Equity	112,685,557	108,991,283	100,464,891	93,623,038	86,986,509	79,138,044
Total Liabilities & Equity	209,245,317	201,713,313	186,587,957	180,433,300	179,271,840	163,136,516
Total Debt	71,750,561	71,025,404	64,839,135	66,849,670	62,649,481	54,036,569
Net Cash (Debt)	-19,911,476	-22,800,420	-28,149,778	-39,927,620	-32,017,718	-36,698,334
Net Cash Per Share	-2267.71	-2596.73	-3205.97	-4547.34	-3646.49	-4179.56
Filing Date Shares Outstanding	8,780	8,780	8,780	8,780	8,780	8,780
Total Common Shares Outstanding	8,780	8,780	8,780	8,780	8,780	8,780
Working Capital	47,578,032	42,671,415	30,187,293	24,150,726	13,779,995	10,442,363
Book Value Per Share	7734.70	7415.76	6741.47	6132.26	5527.71	4826.00
Tangible Book Value	10,315,661	7,448,578	1,394,849	-4,106,876	-9,652,960	-15,947,575
Tangible Book Value Per Share	1174.85	848.32	158.86	-467.73	-1099.37	-1816.26
Land	10,302,258	10,323,843	9,844,113	9,648,216	9,577,951	9,424,047
Buildings	18,128,586	17,944,712	17,461,769	16,420,443	15,725,797	15,398,179
Machinery	43,768,902	42,821,409	39,204,242	37,683,508	35,614,270	32,792,542
Construction In Progress	2,311,748	1,619,189	2,405,384	2,865,287	2,574,156	2,216,386
Leasehold Improvements	64,222	59,759	60,306	58,057	58,808	63,837

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.