{ "schema": "annalist.dataset/0.1", "company": { "id": "medco-energi", "name": "PT Medco Energi Internasional Tbk", "country": "ID", "template": "corporate", "cik": null, "tickers": [ "MEDC" ], "currency": "USD", "accounting": "SAK", "fiscal_year_end": "12-31" }, "as_of": { "period": "FY2025", "period_end": "2025-12-31", "release_date": null, "approved": "2026-04-01" }, "conventions": { "amounts": "in the presentation currency of the annual report, in units of that currency; per-share items in that currency per share", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "FY is the fiscal year that ends in that calendar year; start and end dates are given for every period", "periods": "fiscal years only; each annual report gives its own year and the year before", "accounting": "each company's series rests on one accounting basis, IFRS Accounting Standards, the China Accounting Standards for Business Enterprises (CAS) or the Indonesian Financial Accounting Standards (SAK), which the company record names", "restatements": "each value comes from the latest annual report that gives the period; other different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across the years; a line of another scope stays out of the item, or the item names its scope", "withheld": "a value that contradicts the definition of its item, or that reports give with opposite signs, is withheld: it is empty and listed in withheld with its reason and sources. So is a gross profit that revenue less cost of sales does not give, and a cost of sales that a report gives without gross profit", "source_ids": "AR:-: the annual report that the company publishes on its website; see documents", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2025", "rule": "every fiscal year of the annual reports that the company publishes on its website, in the presentation currency of the latest report" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of sales", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating profit", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Finance costs", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Profit before tax", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Profit including non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Profit attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Profit attributable to non-controlling interests", "unit": "USD", "additive": true, "group": "note" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Trade and other receivables, current", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "ppe_including_rou": { "label": "Property, plant and equipment, including right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "right_of_use_assets": { "label": "Right-of-use assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "goodwill_and_intangibles": { "label": "Goodwill and intangible assets", "unit": "USD", "additive": true, "group": "note" }, "noncurrent_assets": { "label": "Total non-current assets", "unit": "USD", "additive": true, "group": "note" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Trade and other payables, current", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Borrowings, current", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Borrowings, non-current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_current": { "label": "Lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "lease_liabilities_noncurrent": { "label": "Lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_current": { "label": "Borrowings and lease liabilities, current", "unit": "USD", "additive": true, "group": "statement" }, "borrowings_and_leases_noncurrent": { "label": "Borrowings and lease liabilities, non-current", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "noncurrent_liabilities": { "label": "Total non-current liabilities", "unit": "USD", "additive": true, "group": "note" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Equity attributable to owners of the parent", "unit": "USD", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Non-controlling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total equity and liabilities", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement", "scope": "deposits with banks of more than 3 months among the current assets; securities held are left out" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "capex_intangibles": { "label": "Purchases of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a_and_impairment": { "label": "Depreciation, amortisation and impairment", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation": { "label": "Amortisation", "unit": "USD", "additive": true, "group": "note" }, "sbc": { "label": "Share-based payments", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Purchases of own shares", "unit": "USD", "additive": true, "group": "statement" }, "lease_payments": { "label": "Payments of lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "revenue": 1099902921.0, "cost_of_revenue": null, "gross_profit": 314209160.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 282232239.0, "pretax_income": -111701531.0, "income_tax": 72358640.0, "net_income_incl_nci": -181153195.0, "net_income": -192825309.0, "nci_profit": 11672114.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2021-12-31" ], "gross_profit": [ "AR:medco-energi-2021-12-31" ], "interest_expense": [ "AR:medco-energi-2021-12-31" ], "pretax_income": [ "AR:medco-energi-2021-12-31" ], "income_tax": [ "AR:medco-energi-2021-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2021-12-31" ], "net_income": [ "AR:medco-energi-2021-12-31" ], "nci_profit": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "revenue": 1323241584.0, "cost_of_revenue": null, "gross_profit": 565765217.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 225134721.0, "pretax_income": 285700739.0, "income_tax": 231900686.0, "net_income_incl_nci": 62600751.0, "net_income": 47019404.0, "nci_profit": 15581347.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2021-12-31" ], "gross_profit": [ "AR:medco-energi-2021-12-31" ], "interest_expense": [ "AR:medco-energi-2021-12-31" ], "pretax_income": [ "AR:medco-energi-2021-12-31" ], "income_tax": [ "AR:medco-energi-2021-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2021-12-31" ], "net_income": [ "AR:medco-energi-2021-12-31" ], "nci_profit": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "revenue": 2312227602.0, "cost_of_revenue": null, "gross_profit": 1246071044.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 259424691.0, "pretax_income": 1046109327.0, "income_tax": 507971978.0, "net_income_incl_nci": 551410338.0, "net_income": 530882675.0, "nci_profit": 20527663.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2023-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2023-12-31" ], "gross_profit": [ "AR:medco-energi-2023-12-31" ], "interest_expense": [ "AR:medco-energi-2023-12-31" ], "pretax_income": [ "AR:medco-energi-2023-12-31" ], "income_tax": [ "AR:medco-energi-2023-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2023-12-31" ], "net_income": [ "AR:medco-energi-2023-12-31" ], "nci_profit": [ "AR:medco-energi-2023-12-31" ] }, "comparison": { "net_income": null, "pretax_income": null, "revenue": null }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "revenue": 2249337578.0, "cost_of_revenue": null, "gross_profit": 1033661021.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 276002382.0, "pretax_income": 727853432.0, "income_tax": 339666380.0, "net_income_incl_nci": 345768603.0, "net_income": 330675261.0, "nci_profit": 15093342.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2024-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2024-12-31" ], "gross_profit": [ "AR:medco-energi-2024-12-31" ], "interest_expense": [ "AR:medco-energi-2024-12-31" ], "pretax_income": [ "AR:medco-energi-2024-12-31" ], "income_tax": [ "AR:medco-energi-2024-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2024-12-31" ], "net_income": [ "AR:medco-energi-2024-12-31" ], "nci_profit": [ "AR:medco-energi-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "revenue": 2399190555.0, "cost_of_revenue": null, "gross_profit": 933467789.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 307332759.0, "pretax_income": 671050389.0, "income_tax": 289339733.0, "net_income_incl_nci": 380206515.0, "net_income": 367358268.0, "nci_profit": 12848247.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2025-12-31" ], "gross_profit": [ "AR:medco-energi-2025-12-31" ], "interest_expense": [ "AR:medco-energi-2025-12-31" ], "pretax_income": [ "AR:medco-energi-2025-12-31" ], "income_tax": [ "AR:medco-energi-2025-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2025-12-31" ], "net_income": [ "AR:medco-energi-2025-12-31" ], "nci_profit": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "revenue": 2395035969.0, "cost_of_revenue": null, "gross_profit": 936110920.0, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 324239414.0, "pretax_income": 404004521.0, "income_tax": 290568895.0, "net_income_incl_nci": 113544166.0, "net_income": 100923998.0, "nci_profit": 12620168.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "revenue": [ "AR:medco-energi-2025-12-31" ], "gross_profit": [ "AR:medco-energi-2025-12-31" ], "interest_expense": [ "AR:medco-energi-2025-12-31" ], "pretax_income": [ "AR:medco-energi-2025-12-31" ], "income_tax": [ "AR:medco-energi-2025-12-31" ], "net_income_incl_nci": [ "AR:medco-energi-2025-12-31" ], "net_income": [ "AR:medco-energi-2025-12-31" ], "nci_profit": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 297494075.0, "receivables": 162049107.0, "inventory": 99219083.0, "current_assets": 1877223770.0, "ppe_net": 37799197.0, "ppe_including_rou": null, "right_of_use_assets": 218190854.0, "goodwill": 67024515.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 4005519218.0, "total_assets": 5882742988.0, "accounts_payable": 174732149.0, "debt_current": 257580161.0, "long_term_debt": 2403055185.0, "lease_liabilities_current": 94448948.0, "lease_liabilities_noncurrent": 182961855.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1367821211.0, "noncurrent_liabilities": 3319616780.0, "total_liabilities": 4687437991.0, "equity_parent": 1007443454.0, "retained_earnings": 463280208.0, "nci": 187861543.0, "equity_total": 1195304997.0, "liabilities_and_equity": 5882742988.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2021-12-31" ], "receivables": [ "AR:medco-energi-2021-12-31" ], "inventory": [ "AR:medco-energi-2021-12-31" ], "current_assets": [ "AR:medco-energi-2021-12-31" ], "ppe_net": [ "AR:medco-energi-2021-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2021-12-31" ], "goodwill": [ "AR:medco-energi-2021-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2021-12-31" ], "total_assets": [ "AR:medco-energi-2021-12-31" ], "accounts_payable": [ "AR:medco-energi-2021-12-31" ], "debt_current": [ "AR:medco-energi-2021-12-31" ], "long_term_debt": [ "AR:medco-energi-2021-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2021-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2021-12-31" ], "current_liabilities": [ "AR:medco-energi-2021-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2021-12-31" ], "total_liabilities": [ "AR:medco-energi-2021-12-31" ], "equity_parent": [ "AR:medco-energi-2021-12-31" ], "retained_earnings": [ "AR:medco-energi-2021-12-31" ], "nci": [ "AR:medco-energi-2021-12-31" ], "equity_total": [ "AR:medco-energi-2021-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 480984828.0, "receivables": 221035652.0, "inventory": 100884410.0, "current_assets": 1701563649.0, "ppe_net": 50372079.0, "ppe_including_rou": null, "right_of_use_assets": 173334291.0, "goodwill": 39066445.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 3982320490.0, "total_assets": 5683884139.0, "accounts_payable": 188698643.0, "debt_current": 315485386.0, "long_term_debt": 2673714588.0, "lease_liabilities_current": 95261352.0, "lease_liabilities_noncurrent": 127069787.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1006176448.0, "noncurrent_liabilities": 3448371230.0, "total_liabilities": 4454547678.0, "equity_parent": 1072725874.0, "retained_earnings": 510299612.0, "nci": 156610587.0, "equity_total": 1229336461.0, "liabilities_and_equity": 5683884139.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2021-12-31" ], "receivables": [ "AR:medco-energi-2021-12-31" ], "inventory": [ "AR:medco-energi-2021-12-31" ], "current_assets": [ "AR:medco-energi-2021-12-31" ], "ppe_net": [ "AR:medco-energi-2021-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2021-12-31" ], "goodwill": [ "AR:medco-energi-2021-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2021-12-31" ], "total_assets": [ "AR:medco-energi-2021-12-31" ], "accounts_payable": [ "AR:medco-energi-2021-12-31" ], "debt_current": [ "AR:medco-energi-2021-12-31" ], "long_term_debt": [ "AR:medco-energi-2021-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2021-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2021-12-31" ], "current_liabilities": [ "AR:medco-energi-2021-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2021-12-31" ], "total_liabilities": [ "AR:medco-energi-2021-12-31" ], "equity_parent": [ "AR:medco-energi-2021-12-31" ], "retained_earnings": [ "AR:medco-energi-2021-12-31" ], "nci": [ "AR:medco-energi-2021-12-31" ], "equity_total": [ "AR:medco-energi-2021-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 599998594.0, "receivables": 320642264.0, "inventory": 106080107.0, "current_assets": 1751396299.0, "ppe_net": 61904694.0, "ppe_including_rou": null, "right_of_use_assets": 146275143.0, "goodwill": 39066445.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 5180509527.0, "total_assets": 6931905826.0, "accounts_payable": 190425395.0, "debt_current": 435985849.0, "long_term_debt": 2715177185.0, "lease_liabilities_current": 101784419.0, "lease_liabilities_noncurrent": 84446201.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1379314476.0, "noncurrent_liabilities": 3805072025.0, "total_liabilities": 5184386501.0, "equity_parent": 1557260010.0, "retained_earnings": 981182287.0, "nci": 190259315.0, "equity_total": 1747519325.0, "liabilities_and_equity": 6931905826.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2023-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2023-12-31" ], "receivables": [ "AR:medco-energi-2023-12-31" ], "inventory": [ "AR:medco-energi-2023-12-31" ], "current_assets": [ "AR:medco-energi-2023-12-31" ], "ppe_net": [ "AR:medco-energi-2023-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2023-12-31" ], "goodwill": [ "AR:medco-energi-2023-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2023-12-31" ], "total_assets": [ "AR:medco-energi-2023-12-31" ], "accounts_payable": [ "AR:medco-energi-2023-12-31" ], "debt_current": [ "AR:medco-energi-2023-12-31" ], "long_term_debt": [ "AR:medco-energi-2023-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2023-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2023-12-31" ], "current_liabilities": [ "AR:medco-energi-2023-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2023-12-31" ], "total_liabilities": [ "AR:medco-energi-2023-12-31" ], "equity_parent": [ "AR:medco-energi-2023-12-31" ], "retained_earnings": [ "AR:medco-energi-2023-12-31" ], "nci": [ "AR:medco-energi-2023-12-31" ], "equity_total": [ "AR:medco-energi-2023-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 353948953.0, "receivables": 347863849.0, "inventory": 126768353.0, "current_assets": 1546648779.0, "ppe_net": 64675306.0, "ppe_including_rou": null, "right_of_use_assets": 215276954.0, "goodwill": 39066445.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 5921667490.0, "total_assets": 7468316269.0, "accounts_payable": 288186606.0, "debt_current": 395500527.0, "long_term_debt": 2899915913.0, "lease_liabilities_current": 123824579.0, "lease_liabilities_noncurrent": 114636832.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1422070168.0, "noncurrent_liabilities": 4018650109.0, "total_liabilities": 5440720277.0, "equity_parent": 1828543298.0, "retained_earnings": 1247507912.0, "nci": 199052694.0, "equity_total": 2027595992.0, "liabilities_and_equity": 7468316269.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2024-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2024-12-31" ], "receivables": [ "AR:medco-energi-2024-12-31" ], "inventory": [ "AR:medco-energi-2024-12-31" ], "current_assets": [ "AR:medco-energi-2024-12-31" ], "ppe_net": [ "AR:medco-energi-2024-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2024-12-31" ], "goodwill": [ "AR:medco-energi-2024-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2024-12-31" ], "total_assets": [ "AR:medco-energi-2024-12-31" ], "accounts_payable": [ "AR:medco-energi-2024-12-31" ], "debt_current": [ "AR:medco-energi-2024-12-31" ], "long_term_debt": [ "AR:medco-energi-2024-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2024-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2024-12-31" ], "current_liabilities": [ "AR:medco-energi-2024-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2024-12-31" ], "total_liabilities": [ "AR:medco-energi-2024-12-31" ], "equity_parent": [ "AR:medco-energi-2024-12-31" ], "retained_earnings": [ "AR:medco-energi-2024-12-31" ], "nci": [ "AR:medco-energi-2024-12-31" ], "equity_total": [ "AR:medco-energi-2024-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 637024448.0, "receivables": 361311857.0, "inventory": 156124598.0, "current_assets": 1816976250.0, "ppe_net": 109403217.0, "ppe_including_rou": null, "right_of_use_assets": 235228298.0, "goodwill": 39066445.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 6109914115.0, "total_assets": 7926890365.0, "accounts_payable": 343597591.0, "debt_current": 428686953.0, "long_term_debt": 2871395390.0, "lease_liabilities_current": 130372051.0, "lease_liabilities_noncurrent": 147515311.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1505385643.0, "noncurrent_liabilities": 4070473153.0, "total_liabilities": 5575858796.0, "equity_parent": 2118726151.0, "retained_earnings": 1544629053.0, "nci": 232305418.0, "equity_total": 2351031569.0, "liabilities_and_equity": 7926890365.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2025-12-31" ], "receivables": [ "AR:medco-energi-2025-12-31" ], "inventory": [ "AR:medco-energi-2025-12-31" ], "current_assets": [ "AR:medco-energi-2025-12-31" ], "ppe_net": [ "AR:medco-energi-2025-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2025-12-31" ], "goodwill": [ "AR:medco-energi-2025-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2025-12-31" ], "total_assets": [ "AR:medco-energi-2025-12-31" ], "accounts_payable": [ "AR:medco-energi-2025-12-31" ], "debt_current": [ "AR:medco-energi-2025-12-31" ], "long_term_debt": [ "AR:medco-energi-2025-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2025-12-31" ], "current_liabilities": [ "AR:medco-energi-2025-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2025-12-31" ], "total_liabilities": [ "AR:medco-energi-2025-12-31" ], "equity_parent": [ "AR:medco-energi-2025-12-31" ], "retained_earnings": [ "AR:medco-energi-2025-12-31" ], "nci": [ "AR:medco-energi-2025-12-31" ], "equity_total": [ "AR:medco-energi-2025-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 569106521.0, "receivables": 392942807.0, "inventory": 144461794.0, "current_assets": 1630326374.0, "ppe_net": 141681535.0, "ppe_including_rou": null, "right_of_use_assets": 204647517.0, "goodwill": 140271937.0, "intangibles": null, "goodwill_and_intangibles": null, "noncurrent_assets": 6732336691.0, "total_assets": 8362663065.0, "accounts_payable": 275512153.0, "debt_current": 343276958.0, "long_term_debt": 3303035406.0, "lease_liabilities_current": 95819308.0, "lease_liabilities_noncurrent": 156760446.0, "borrowings_and_leases_current": null, "borrowings_and_leases_noncurrent": null, "current_liabilities": 1386714373.0, "noncurrent_liabilities": 4615837186.0, "total_liabilities": 6002551559.0, "equity_parent": 2153386982.0, "retained_earnings": 1565437123.0, "nci": 206724524.0, "equity_total": 2360111506.0, "liabilities_and_equity": 8362663065.0, "short_term_investments": null }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "cash": [ "AR:medco-energi-2025-12-31" ], "receivables": [ "AR:medco-energi-2025-12-31" ], "inventory": [ "AR:medco-energi-2025-12-31" ], "current_assets": [ "AR:medco-energi-2025-12-31" ], "ppe_net": [ "AR:medco-energi-2025-12-31" ], "right_of_use_assets": [ "AR:medco-energi-2025-12-31" ], "goodwill": [ "AR:medco-energi-2025-12-31" ], "noncurrent_assets": [ "AR:medco-energi-2025-12-31" ], "total_assets": [ "AR:medco-energi-2025-12-31" ], "accounts_payable": [ "AR:medco-energi-2025-12-31" ], "debt_current": [ "AR:medco-energi-2025-12-31" ], "long_term_debt": [ "AR:medco-energi-2025-12-31" ], "lease_liabilities_current": [ "AR:medco-energi-2025-12-31" ], "lease_liabilities_noncurrent": [ "AR:medco-energi-2025-12-31" ], "current_liabilities": [ "AR:medco-energi-2025-12-31" ], "noncurrent_liabilities": [ "AR:medco-energi-2025-12-31" ], "total_liabilities": [ "AR:medco-energi-2025-12-31" ], "equity_parent": [ "AR:medco-energi-2025-12-31" ], "retained_earnings": [ "AR:medco-energi-2025-12-31" ], "nci": [ "AR:medco-energi-2025-12-31" ], "equity_total": [ "AR:medco-energi-2025-12-31" ], "liabilities_and_equity": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "complete": true, "values": { "cfo": 459475343.0, "cfi": -292672486.0, "cff": -317703116.0, "capex": 4009321.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 93525677.0, "interest_paid": 283466644.0, "taxes_paid": 145581703.0 }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2021-12-31" ], "cfi": [ "AR:medco-energi-2021-12-31" ], "cff": [ "AR:medco-energi-2021-12-31" ], "capex": [ "AR:medco-energi-2021-12-31" ], "lease_payments": [ "AR:medco-energi-2021-12-31" ], "interest_paid": [ "AR:medco-energi-2021-12-31" ], "taxes_paid": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "complete": true, "values": { "cfo": 462960745.0, "cfi": 82865496.0, "cff": -356617074.0, "capex": 16392849.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": null, "buybacks": null, "lease_payments": 112689688.0, "interest_paid": 195550791.0, "taxes_paid": 200869758.0 }, "sources": [ "AR:medco-energi-2021-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2021-12-31" ], "cfi": [ "AR:medco-energi-2021-12-31" ], "cff": [ "AR:medco-energi-2021-12-31" ], "capex": [ "AR:medco-energi-2021-12-31" ], "lease_payments": [ "AR:medco-energi-2021-12-31" ], "interest_paid": [ "AR:medco-energi-2021-12-31" ], "taxes_paid": [ "AR:medco-energi-2021-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "complete": true, "values": { "cfo": 1116411362.0, "cfi": -1062938459.0, "cff": 64430142.0, "capex": 34692519.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 60000000.0, "buybacks": null, "lease_payments": 121482295.0, "interest_paid": 235535269.0, "taxes_paid": 513304942.0 }, "sources": [ "AR:medco-energi-2023-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2023-12-31" ], "cfi": [ "AR:medco-energi-2023-12-31" ], "cff": [ "AR:medco-energi-2023-12-31" ], "capex": [ "AR:medco-energi-2023-12-31" ], "dividends_paid": [ "AR:medco-energi-2023-12-31" ], "lease_payments": [ "AR:medco-energi-2023-12-31" ], "interest_paid": [ "AR:medco-energi-2023-12-31" ], "taxes_paid": [ "AR:medco-energi-2023-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "complete": true, "values": { "cfo": 723225943.0, "cfi": -629251025.0, "cff": -346626214.0, "capex": 44546582.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 64349636.0, "buybacks": null, "lease_payments": 139890195.0, "interest_paid": 258847447.0, "taxes_paid": 493388796.0 }, "sources": [ "AR:medco-energi-2024-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2024-12-31" ], "cfi": [ "AR:medco-energi-2024-12-31" ], "cff": [ "AR:medco-energi-2024-12-31" ], "capex": [ "AR:medco-energi-2024-12-31" ], "dividends_paid": [ "AR:medco-energi-2024-12-31" ], "lease_payments": [ "AR:medco-energi-2024-12-31" ], "interest_paid": [ "AR:medco-energi-2024-12-31" ], "taxes_paid": [ "AR:medco-energi-2024-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "complete": true, "values": { "cfo": 1219541609.0, "cfi": -368970436.0, "cff": -569204360.0, "capex": 25510692.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 70237127.0, "buybacks": null, "lease_payments": 177006252.0, "interest_paid": 252917106.0, "taxes_paid": 336522367.0 }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2025-12-31" ], "cfi": [ "AR:medco-energi-2025-12-31" ], "cff": [ "AR:medco-energi-2025-12-31" ], "capex": [ "AR:medco-energi-2025-12-31" ], "dividends_paid": [ "AR:medco-energi-2025-12-31" ], "lease_payments": [ "AR:medco-energi-2025-12-31" ], "interest_paid": [ "AR:medco-energi-2025-12-31" ], "taxes_paid": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "complete": true, "values": { "cfo": 906288170.0, "cfi": -756781414.0, "cff": -217917243.0, "capex": 93925421.0, "capex_intangibles": null, "d_and_a": null, "d_and_a_and_impairment": null, "depreciation": null, "amortisation": null, "sbc": null, "dividends_paid": 80115928.0, "buybacks": null, "lease_payments": 169837111.0, "interest_paid": 285330146.0, "taxes_paid": 344293922.0 }, "sources": [ "AR:medco-energi-2025-12-31" ], "value_sources": { "cfo": [ "AR:medco-energi-2025-12-31" ], "cfi": [ "AR:medco-energi-2025-12-31" ], "cff": [ "AR:medco-energi-2025-12-31" ], "capex": [ "AR:medco-energi-2025-12-31" ], "dividends_paid": [ "AR:medco-energi-2025-12-31" ], "lease_payments": [ "AR:medco-energi-2025-12-31" ], "interest_paid": [ "AR:medco-energi-2025-12-31" ], "taxes_paid": [ "AR:medco-energi-2025-12-31" ] }, "method": "reported", "value_methods": {} } ], "documents": { "AR:medco-energi-2021-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2021-12-31", "approved": "2022-06-09", "url": "https://www.medcoenergi.com/uploads/rwocis/427/medc-fy21.pdf", "sha256": "74b02fc0ad41f8ed58b65b70645c6ac8d60e4beb54fc31ca8bc1d166d1a04461", "pages": { "financial_position": [ 7, 8, 9 ], "comprehensive": [ 10, 11, 12 ], "cash_flows": [ 16, 17 ] } }, "AR:medco-energi-2023-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2023-12-31", "approved": "2024-04-01", "url": "https://www.medcoenergi.com/uploads/rwocis/529/MEDC_FY23.pdf", "sha256": "2e8b41ff9d85d1c70b20b57cecb9cbdceee0ba9de2143dd22ff51ba25ff16995", "pages": { "financial_position": [ 18, 19, 20 ], "comprehensive": [ 21, 22, 23 ], "cash_flows": [ 26, 27 ] } }, "AR:medco-energi-2024-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2024-12-31", "approved": "2025-03-28", "url": "https://www.medcoenergi.com/uploads/rwocis/531/MEDC_FY24.pdf", "sha256": "989ce885a471ee4629e09142eb571cc4d560f76760e03380568b54acfc6797ee", "pages": { "financial_position": [ 16, 17, 18 ], "comprehensive": [ 19, 20, 21 ], "cash_flows": [ 24, 25 ] } }, "AR:medco-energi-2025-12-31": { "kind": "filing", "form": "Annual report", "fiscal_year_end": "2025-12-31", "approved": "2026-04-01", "url": "https://www.medcoenergi.com/uploads/rwocis/532/MEDC_FY25.pdf", "sha256": "9e87ab21f9d3ea55d27d4cfaf2082ffa852cc08db1e75eaea98378b4e305bdbe", "pages": { "financial_position": [ 18, 19, 20 ], "comprehensive": [ 21, 22, 23 ], "cash_flows": [ 26, 27 ] } } }, "restatements": [], "withheld": [], "events": [] }