25 XP   0   0   10

Akr Corporindo Tbk
Buy, Hold or Sell?

Let's analyse Akr together

PenkeI guess you are interested in Akr Corporindo Tbk. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Akr Corporindo Tbk. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Akr Corporindo Tbk

I send you an email if I find something interesting about Akr Corporindo Tbk.

Quick analysis of Akr (30 sec.)










What can you expect buying and holding a share of Akr? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.02
When do you have the money?
1 year
How often do you get paid?
84.2%

What is your share worth?

Current worth
Rp541.81
Expected worth in 1 year
Rp571.12
How sure are you?
92.1%

+ What do you gain per year?

Total Gains per Share
Rp221.31
Return On Investment
13.7%

For what price can you sell your share?

Current Price per Share
Rp1,620.00
Expected price per share
Rp1,529 - Rp1,695
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Akr (5 min.)




Live pricePrice per Share (EOD)

Rp1,620.00

Intrinsic Value Per Share

Rp3,243.91 - Rp5,585.82

Total Value Per Share

Rp3,785.72 - Rp6,127.63

2. Growth of Akr (5 min.)




Is Akr growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$1.1b-$23.3m-2.1%

How much money is Akr making?

Current yearPrevious yearGrowGrow %
Making money$63.7m$46.9m$16.7m26.3%
Net Profit Margin5.9%4.3%--

How much money comes from the company's main activities?

3. Financial Health of Akr (5 min.)




4. Comparing to competitors in the Oil & Gas Refining & Marketing industry (5 min.)




  Industry Rankings (Oil & Gas Refining & Marketing)  


Richest
#43 / 106

Most Revenue
#46 / 106

Most Profit
#38 / 106
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Akr? (5 min.)

Welcome investor! Akr's management wants to use your money to grow the business. In return you get a share of Akr.

What can you expect buying and holding a share of Akr?

First you should know what it really means to hold a share of Akr. And how you can make/lose money.

Speculation

The Price per Share of Akr is Rp1,620. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Akr.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Akr, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is Rp541.81. Based on the TTM, the Book Value Change Per Share is Rp7.33 per quarter. Based on the YOY, the Book Value Change Per Share is Rp-10.81 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is Rp48.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Akr.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.010.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.0%0.010.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.15-0.15-0.19-0.28-0.41-
Price to Earnings Ratio11.22-12.15-23.88-54.23-86.93-
Price-to-Total Gains Ratio18.13-38.37-39.97-112.48-709.13-
Price to Book Ratio2.85-2.64-3.26-5.32-9.94-
Price-to-Total Gains Ratio18.13-38.37-39.97-112.48-709.13-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.162
Number of shares6172
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (6172 shares)34.1516.10
Gains per Year (6172 shares)136.5964.38
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11191812757754
22373626411514118
33565440117221182
44747253823028246
55939067528735310
671110981234442374
783012794940249438
8948145108645956502
91067163122351663566
101185181136057470630

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.00.0100.0%72.00.02.097.3%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%13.07.00.065.0%26.012.00.068.4%59.015.00.079.7%
Dividend per Share3.00.01.075.0%11.00.01.091.7%19.00.01.095.0%32.00.06.084.2%58.00.016.078.4%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%35.03.00.092.1%70.04.00.094.6%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Akr

About Akr Corporindo Tbk

PT AKR Corporindo Tbk, a logistics and supply chain company, engages in distribution and trading of petroleum and basic chemical products primarily in Indonesia. It operates through four segments: Trading and Distribution, Logistics Services, Manufacturing, and Industrial Estate. The Trading and Distribution segment distributes petroleum products and various basic chemicals, such as caustic soda, sodium sulphate, PVC resins, and soda ash. The Logistics Services segment offers various logistics services, including rental of storage tanks and warehouses, bagging, port handling, and transportation services primarily for liquid and solid chemical, and petroleum products. The Manufacturing segment produces and sells adhesive materials. The Industrial Estate segment leases and sells industrial and port estates. The company was formerly known as PT Aneka Kimia Raya Tbk and changed its name to PT AKR Corporindo Tbk in September 2004. The company was incorporated in 1977 and is headquartered in Jakarta, Indonesia. PT AKR Corporindo Tbk is a subsidiary of PT Arthakencana Rayatama.

Fundamental data was last updated by Penke on 2024-02-14 03:20:09.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Akr Corporindo Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Akr earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • A Net Profit Margin of 6.7% means that Rp0.07 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Akr Corporindo Tbk:

  • The MRQ is 6.7%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.7%TTM5.9%+0.8%
TTM5.9%YOY4.3%+1.6%
TTM5.9%5Y4.8%+1.1%
5Y4.8%10Y4.8%0.0%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%3.6%+3.1%
TTM5.9%2.5%+3.4%
YOY4.3%3.0%+1.3%
5Y4.8%1.8%+3.0%
10Y4.8%2.6%+2.2%
1.1.2. Return on Assets

Shows how efficient Akr is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • 2.4% Return on Assets means that Akr generated Rp0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Akr Corporindo Tbk:

  • The MRQ is 2.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM2.4%-0.1%
TTM2.4%YOY1.8%+0.6%
TTM2.4%5Y1.6%+0.9%
5Y1.6%10Y1.5%+0.0%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.4%0.0%
TTM2.4%1.5%+0.9%
YOY1.8%2.1%-0.3%
5Y1.6%1.3%+0.3%
10Y1.5%1.3%+0.2%
1.1.3. Return on Equity

Shows how efficient Akr is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • 6.4% Return on Equity means Akr generated Rp0.06 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Akr Corporindo Tbk:

  • The MRQ is 6.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.4%TTM5.8%+0.6%
TTM5.8%YOY4.8%+1.0%
TTM5.8%5Y3.7%+2.1%
5Y3.7%10Y3.7%+0.0%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%6.8%-0.4%
TTM5.8%4.3%+1.5%
YOY4.8%6.3%-1.5%
5Y3.7%3.0%+0.7%
10Y3.7%3.4%+0.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Akr Corporindo Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Akr is operating .

  • Measures how much profit Akr makes for each Rp1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • An Operating Margin of 0.0% means the company generated Rp0.00  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Akr Corporindo Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.2%-4.2%
TTM4.2%YOY5.4%-1.2%
TTM4.2%5Y5.5%-1.3%
5Y5.5%10Y3.0%+2.5%
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.2%-5.2%
TTM4.2%2.6%+1.6%
YOY5.4%4.7%+0.7%
5Y5.5%2.8%+2.7%
10Y3.0%2.9%+0.1%
1.2.2. Operating Ratio

Measures how efficient Akr is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are Rp1.82 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Akr Corporindo Tbk:

  • The MRQ is 1.815. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.823. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.815TTM1.823-0.007
TTM1.823YOY1.867-0.044
TTM1.8235Y1.844-0.022
5Y1.84410Y1.415+0.429
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8151.750+0.065
TTM1.8231.750+0.073
YOY1.8671.648+0.219
5Y1.8441.588+0.256
10Y1.4151.367+0.048
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Akr Corporindo Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Akr is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A Current Ratio of 1.48 means the company has Rp1.48 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Akr Corporindo Tbk:

  • The MRQ is 1.478. The company is just able to pay all its short-term debts.
  • The TTM is 1.595. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.478TTM1.595-0.116
TTM1.595YOY1.281+0.313
TTM1.5955Y1.428+0.166
5Y1.42810Y0.791+0.637
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4781.379+0.099
TTM1.5951.453+0.142
YOY1.2811.450-0.169
5Y1.4281.450-0.022
10Y0.7911.395-0.604
1.3.2. Quick Ratio

Measures if Akr is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • A Quick Ratio of 1.06 means the company can pay off Rp1.06 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Akr Corporindo Tbk:

  • The MRQ is 1.061. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.124. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.061TTM1.124-0.063
TTM1.124YOY0.873+0.251
TTM1.1245Y0.859+0.265
5Y0.85910Y0.767+0.092
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0610.642+0.419
TTM1.1240.671+0.453
YOY0.8730.730+0.143
5Y0.8590.725+0.134
10Y0.7670.732+0.035
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Akr Corporindo Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Akr assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Akr to Oil & Gas Refining & Marketing industry mean.
  • A Debt to Asset Ratio of 0.63 means that Akr assets are financed with 62.9% credit (debt) and the remaining percentage (100% - 62.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Akr Corporindo Tbk:

  • The MRQ is 0.629. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.577. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.629TTM0.577+0.052
TTM0.577YOY0.561+0.016
TTM0.5775Y0.522+0.055
5Y0.52210Y0.530-0.008
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6290.592+0.037
TTM0.5770.577+0.000
YOY0.5610.606-0.045
5Y0.5220.590-0.068
10Y0.5300.549-0.019
1.4.2. Debt to Equity Ratio

Measures if Akr is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • A Debt to Equity ratio of 169.4% means that company has Rp1.69 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Akr Corporindo Tbk:

  • The MRQ is 1.694. The company is just able to pay all its debts with equity.
  • The TTM is 1.388. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.694TTM1.388+0.306
TTM1.388YOY1.479-0.091
TTM1.3885Y1.253+0.135
5Y1.25310Y1.318-0.065
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6941.486+0.208
TTM1.3881.411-0.023
YOY1.4791.599-0.120
5Y1.2531.485-0.232
10Y1.3181.379-0.061
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Akr Corporindo Tbk

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Akr generates.

  • Above 15 is considered overpriced but always compare Akr to the Oil & Gas Refining & Marketing industry mean.
  • A PE ratio of 11.22 means the investor is paying Rp11.22 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Akr Corporindo Tbk:

  • The EOD is 11.769. Based on the earnings, the company is underpriced. +1
  • The MRQ is 11.224. Based on the earnings, the company is underpriced. +1
  • The TTM is 12.146. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.769MRQ11.224+0.545
MRQ11.224TTM12.146-0.922
TTM12.146YOY23.883-11.737
TTM12.1465Y54.226-42.080
5Y54.22610Y86.929-32.703
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD11.7695.302+6.467
MRQ11.2245.536+5.688
TTM12.1466.100+6.046
YOY23.8837.979+15.904
5Y54.2268.792+45.434
10Y86.92911.009+75.920
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Akr Corporindo Tbk:

  • The EOD is 2.764. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.636. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -26.164. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD2.764MRQ2.636+0.128
MRQ2.636TTM-26.164+28.801
TTM-26.164YOY2.916-29.080
TTM-26.1645Y6.410-32.574
5Y6.41010Y-170.169+176.579
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD2.7643.240-0.476
MRQ2.6362.859-0.223
TTM-26.1642.678-28.842
YOY2.9162.690+0.226
5Y6.4100.826+5.584
10Y-170.1691.514-171.683
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Akr is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Oil & Gas Refining & Marketing industry mean).
  • A PB ratio of 2.85 means the investor is paying Rp2.85 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Akr Corporindo Tbk:

  • The EOD is 2.990. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.852. Based on the equity, the company is underpriced. +1
  • The TTM is 2.643. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.990MRQ2.852+0.138
MRQ2.852TTM2.643+0.209
TTM2.643YOY3.260-0.617
TTM2.6435Y5.321-2.678
5Y5.32110Y9.940-4.620
Compared to industry (Oil & Gas Refining & Marketing)
PeriodCompanyIndustry (mean)+/- 
EOD2.9901.025+1.965
MRQ2.8521.039+1.813
TTM2.6431.068+1.575
YOY3.2601.267+1.993
5Y5.3211.399+3.922
10Y9.9401.703+8.237
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Akr Corporindo Tbk compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---14.7637.328-301%-10.806-27%2.836-621%7.088-308%
Book Value Per Share--541.813559.808-3%571.659-5%531.984+2%458.415+18%
Current Ratio--1.4781.595-7%1.281+15%1.428+4%0.791+87%
Debt To Asset Ratio--0.6290.577+9%0.561+12%0.522+20%0.530+19%
Debt To Equity Ratio--1.6941.388+22%1.479+15%1.253+35%1.318+28%
Dividend Per Share--100.00048.000+108%19.000+426%23.243+330%17.608+468%
Eps--34.41332.295+7%23.793+45%18.276+88%15.123+128%
Free Cash Flow Per Share--146.52130.201+385%50.735+189%15.837+825%15.566+841%
Free Cash Flow To Equity Per Share--131.47534.110+285%33.245+295%6.546+1909%11.306+1063%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--5585.816--------
Intrinsic Value_10Y_min--3243.908--------
Intrinsic Value_1Y_max--190.072--------
Intrinsic Value_1Y_min--107.591--------
Intrinsic Value_3Y_max--852.818--------
Intrinsic Value_3Y_min--513.540--------
Intrinsic Value_5Y_max--1855.224--------
Intrinsic Value_5Y_min--1124.908--------
Market Cap31974265036800.000+5%30493974988800.00029186385446400.000+4%36513821184000.000-16%54425330764800.000-44%80275869603031.578-62%
Net Profit Margin--0.0670.059+14%0.043+56%0.048+40%0.048+40%
Operating Margin---0.042-100%0.054-100%0.055-100%0.030-100%
Operating Ratio--1.8151.8230%1.867-3%1.844-2%1.415+28%
Pb Ratio2.990+5%2.8522.643+8%3.260-13%5.321-46%9.940-71%
Pe Ratio11.769+5%11.22412.146-8%23.883-53%54.226-79%86.929-87%
Price Per Share1620.000+5%1545.0001478.750+4%1850.000-16%2757.500-44%4067.237-62%
Price To Free Cash Flow Ratio2.764+5%2.636-26.164+1093%2.916-10%6.410-59%-170.169+6555%
Price To Total Gains Ratio19.006+5%18.12638.367-53%39.974-55%112.483-84%709.132-97%
Quick Ratio--1.0611.124-6%0.873+22%0.859+24%0.767+38%
Return On Assets--0.0240.024-2%0.018+31%0.016+52%0.015+57%
Return On Equity--0.0640.058+10%0.048+33%0.037+71%0.037+72%
Total Gains Per Share--85.23755.328+54%8.194+940%26.079+227%24.695+245%
Usd Book Value--1069387095.9001104903723.575-3%1128294408.225-5%1049987085.465+2%904782961.200+18%
Usd Book Value Change Per Share---0.0010.001-301%-0.001-27%0.000-621%0.001-308%
Usd Book Value Per Share--0.0540.056-3%0.057-5%0.053+2%0.046+18%
Usd Dividend Per Share--0.0100.005+108%0.002+426%0.002+330%0.002+468%
Usd Eps--0.0030.003+7%0.002+45%0.002+88%0.002+128%
Usd Free Cash Flow--289191345.20059609277.025+385%100135795.900+189%31258390.285+825%26681101.345+984%
Usd Free Cash Flow Per Share--0.0150.003+385%0.005+189%0.002+825%0.002+841%
Usd Free Cash Flow To Equity Per Share--0.0130.003+285%0.003+295%0.001+1909%0.001+1063%
Usd Market Cap3197426503.680+5%3049397498.8802918638544.640+4%3651382118.400-16%5442533076.480-44%8027586960.303-62%
Usd Price Per Share0.162+5%0.1550.148+4%0.185-16%0.276-44%0.407-62%
Usd Profit--67922190.00063741493.575+7%46961437.625+45%36072292.385+88%29848376.326+128%
Usd Revenue--1012277931.2001073388976.025-6%1075986525.050-6%746813389.295+36%629334019.561+61%
Usd Total Gains Per Share--0.0090.006+54%0.001+940%0.003+227%0.002+245%
 EOD+4 -4MRQTTM+19 -16YOY+22 -135Y+26 -910Y+24 -11

3.2. Fundamental Score

Let's check the fundamental score of Akr Corporindo Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.769
Price to Book Ratio (EOD)Between0-12.990
Net Profit Margin (MRQ)Greater than00.067
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.061
Current Ratio (MRQ)Greater than11.478
Debt to Asset Ratio (MRQ)Less than10.629
Debt to Equity Ratio (MRQ)Less than11.694
Return on Equity (MRQ)Greater than0.150.064
Return on Assets (MRQ)Greater than0.050.024
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of Akr Corporindo Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.106
Ma 20Greater thanMa 501,629.500
Ma 50Greater thanMa 1001,542.500
Ma 100Greater thanMa 2001,492.528
OpenGreater thanClose1,620.000
Total4/5 (80.0%)



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets28,805,583,681
Total Liabilities18,111,712,722
Total Stockholder Equity10,693,870,959
 As reported
Total Liabilities 18,111,712,722
Total Stockholder Equity+ 10,693,870,959
Total Assets = 28,805,583,681

Assets

Total Assets28,805,583,681
Total Current Assets17,541,144,449
Long-term Assets11,264,439,232
Total Current Assets
Cash And Cash Equivalents 6,103,635,740
Net Receivables 6,107,091,695
Inventory 2,354,279,625
Other Current Assets 2,203,672,031
Total Current Assets  (as reported)17,541,144,449
Total Current Assets  (calculated)16,768,679,091
+/- 772,465,358
Long-term Assets
Property Plant Equipment 4,879,563,466
Intangible Assets 646,777,653
Other Assets 3,115,750,658
Long-term Assets  (as reported)11,264,439,232
Long-term Assets  (calculated)8,642,091,777
+/- 2,622,347,455

Liabilities & Shareholders' Equity

Total Current Liabilities11,864,526,604
Long-term Liabilities3,837,786,837
Total Stockholder Equity10,693,870,959
Total Current Liabilities
Short Long Term Debt 1,080,827,440
Accounts payable 9,380,770,146
Total Current Liabilities  (as reported)11,864,526,604
Total Current Liabilities  (calculated)10,461,597,586
+/- 1,402,929,018
Long-term Liabilities
Long term Debt Total 3,497,935,152
Capital Lease Obligations Min Short Term Debt353,836,107
Long-term Liabilities  (as reported)3,837,786,837
Long-term Liabilities  (calculated)3,851,771,259
+/- 13,984,422
Total Stockholder Equity
Common Stock401,469,492
Retained Earnings 8,820,992,438
Capital Surplus 1,287,163,057
Other Stockholders Equity 302,317,836
Total Stockholder Equity (as reported)10,693,870,959
Total Stockholder Equity (calculated)10,811,942,823
+/- 118,071,864
Other
Capital Stock401,469,492
Cash And Equivalents377,552,300
Cash and Short Term Investments 6,481,188,040
Common Stock Shares Outstanding 19,737,170
Liabilities and Stockholders Equity 28,805,583,681
Net Invested Capital 14,951,375,822
Net Working Capital 5,676,617,845
Property Plant and Equipment Gross 9,197,916,583



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-30
> Total Assets 
1,227,811,000
623,788,821
609,365,000
614,832,132
652,286,000
692,237,056
720,621,462
1,672,101,186
1,738,483,734
1,690,251,209
1,673,843,111
1,790,498,521
1,942,905,565
1,979,762,854
1,955,958,410
2,301,740,953
2,408,932,563
2,377,340,147
2,598,819,350
2,856,646,906
3,049,161,650
3,497,591,029
4,138,223,385
4,797,057,710
5,117,371,799
4,874,850,950
5,181,769,990
5,267,519,988
5,603,872,518
6,059,070,429
6,287,345,358
6,815,058,083
7,211,358,734
7,665,590,356
7,869,112,890
8,114,771,026
8,108,990,377
8,308,243,768
9,125,911,096
9,572,121,383
9,791,303,651
11,787,524,999
11,493,469,267
12,055,089,530
14,021,716,318
14,633,141,381
13,697,224,279
14,821,012,420
15,757,355,391
14,791,917,177
14,604,134,483
15,513,036,457
15,916,678,351
15,203,129,563
14,556,143,459
15,382,868,003
15,650,111,591
15,830,740,710
16,603,962,426
16,519,345,418
16,903,741,066
16,823,208,531
18,922,098,098
19,254,388,093
20,580,028,308
19,940,850,599
18,908,865,424
19,043,081,481
19,313,873,695
21,409,046,173
21,585,843,716
18,553,634,067
18,357,361,617
18,683,572,815
19,885,275,096
20,289,126,194
21,311,391,665
23,508,585,736
25,263,441,466
27,834,656,130
26,669,680,510
27,187,608,036
23,825,391,538
25,429,779,397
28,805,583,681
28,805,583,68125,429,779,39723,825,391,53827,187,608,03626,669,680,51027,834,656,13025,263,441,46623,508,585,73621,311,391,66520,289,126,19419,885,275,09618,683,572,81518,357,361,61718,553,634,06721,585,843,71621,409,046,17319,313,873,69519,043,081,48118,908,865,42419,940,850,59920,580,028,30819,254,388,09318,922,098,09816,823,208,53116,903,741,06616,519,345,41816,603,962,42615,830,740,71015,650,111,59115,382,868,00314,556,143,45915,203,129,56315,916,678,35115,513,036,45714,604,134,48314,791,917,17715,757,355,39114,821,012,42013,697,224,27914,633,141,38114,021,716,31812,055,089,53011,493,469,26711,787,524,9999,791,303,6519,572,121,3839,125,911,0968,308,243,7688,108,990,3778,114,771,0267,869,112,8907,665,590,3567,211,358,7346,815,058,0836,287,345,3586,059,070,4295,603,872,5185,267,519,9885,181,769,9904,874,850,9505,117,371,7994,797,057,7104,138,223,3853,497,591,0293,049,161,6502,856,646,9062,598,819,3502,377,340,1472,408,932,5632,301,740,9531,955,958,4101,979,762,8541,942,905,5651,790,498,5211,673,843,1111,690,251,2091,738,483,7341,672,101,186720,621,462692,237,056652,286,000614,832,132609,365,000623,788,8211,227,811,000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,049,643,231
11,268,597,800
9,852,114,703
9,771,382,469
9,889,229,393
10,777,639,192
10,552,173,564
7,933,100,946
7,671,589,961
8,042,418,506
9,247,432,441
9,625,371,255
10,528,583,741
12,022,678,362
13,558,920,762
16,144,242,761
15,104,364,802
15,841,294,251
12,587,821,125
14,442,876,393
17,541,144,449
17,541,144,44914,442,876,39312,587,821,12515,841,294,25115,104,364,80216,144,242,76113,558,920,76212,022,678,36210,528,583,7419,625,371,2559,247,432,4418,042,418,5067,671,589,9617,933,100,94610,552,173,56410,777,639,1929,889,229,3939,771,382,4699,852,114,70311,268,597,80012,049,643,2310000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,075,339,452
2,171,083,536
1,047,398,314
1,041,052,842
1,123,227,198
1,860,780,880
1,650,173,306
1,311,497,845
1,370,869,028
1,549,363,629
2,523,296,681
2,098,415,346
1,579,427,190
2,600,492,407
2,221,149,958
3,526,431,474
4,320,824,632
4,181,166,131
1,648,184,243
4,355,462,290
6,103,635,740
6,103,635,7404,355,462,2901,648,184,2434,181,166,1314,320,824,6323,526,431,4742,221,149,9582,600,492,4071,579,427,1902,098,415,3462,523,296,6811,549,363,6291,370,869,0281,311,497,8451,650,173,3061,860,780,8801,123,227,1981,041,052,8421,047,398,3142,171,083,5363,075,339,4520000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
331,818,632
54,308,887
153,401,527
298,247,007
38,203,275
61,785,380
86,786,980
157,796,960
136,104,940
156,814,620
139,394,240
0
0
00139,394,240156,814,620136,104,940157,796,96086,786,98061,785,38038,203,275298,247,007153,401,52754,308,887331,818,632000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
244,716,000
199,768,726
181,800,000
179,247,032
207,404,000
228,890,068
249,997,157
321,478,994
358,675,700
314,022,849
367,333,188
418,851,220
442,451,174
444,067,368
377,600,673
479,164,033
512,809,014
490,082,604
535,890,268
581,289,387
829,022,950
873,060,468
1,028,520,848
1,287,087,746
1,299,855,325
923,655,022
1,064,307,549
1,128,966,828
1,137,859,710
1,511,848,009
1,233,491,423
1,603,343,236
1,796,922,716
1,684,537,816
1,905,590,437
2,223,697,869
2,239,940,566
2,276,438,319
2,457,967,039
2,684,330,315
2,781,597,390
3,250,776,816
3,424,726,502
3,381,501,306
3,945,059,894
4,392,213,587
4,122,482,452
4,495,252,038
5,384,491,629
4,485,421,106
4,130,704,648
4,467,939,467
4,178,618,711
3,152,752,287
2,754,407,827
3,104,191,273
3,002,760,687
2,694,400,989
3,032,472,189
3,336,548,703
4,527,828,510
2,943,047,008
5,309,904,635
4,689,671,625
4,397,468,109
4,647,430,083
4,155,073,062
3,676,400,380
3,941,636,241
4,521,175,643
5,493,887,050
3,200,348,202
3,005,678,186
2,673,113,869
2,626,276,801
3,556,761,672
4,473,782,102
4,622,656,638
6,784,925,064
7,661,204,131
6,689,737,855
6,030,180,321
6,743,467,062
6,132,644,399
6,107,091,695
6,107,091,6956,132,644,3996,743,467,0626,030,180,3216,689,737,8557,661,204,1316,784,925,0644,622,656,6384,473,782,1023,556,761,6722,626,276,8012,673,113,8693,005,678,1863,200,348,2025,493,887,0504,521,175,6433,941,636,2413,676,400,3804,155,073,0624,647,430,0834,397,468,1094,689,671,6255,309,904,6352,943,047,0084,527,828,5103,336,548,7033,032,472,1892,694,400,9893,002,760,6873,104,191,2732,754,407,8273,152,752,2874,178,618,7114,467,939,4674,130,704,6484,485,421,1065,384,491,6294,495,252,0384,122,482,4524,392,213,5873,945,059,8943,381,501,3063,424,726,5023,250,776,8162,781,597,3902,684,330,3152,457,967,0392,276,438,3192,239,940,5662,223,697,8691,905,590,4371,684,537,8161,796,922,7161,603,343,2361,233,491,4231,511,848,0091,137,859,7101,128,966,8281,064,307,549923,655,0221,299,855,3251,287,087,7461,028,520,848873,060,468829,022,950581,289,387535,890,268490,082,604512,809,014479,164,033377,600,673444,067,368442,451,174418,851,220367,333,188314,022,849358,675,700321,478,994249,997,157228,890,068207,404,000179,247,032181,800,000199,768,726244,716,000
       Other Current Assets 
0
2,353,963
0
5,137,259
25,740,000
13,048,973
22,621,735
31,908,386
30,663,331
44,711,187
35,373,663
47,018,154
56,998,916
77,001,687
74,396,098
53,813,717
87,864,975
68,937,939
123,725,918
127,733,870
145,823,863
114,669,400
195,788,709
187,503,498
265,711,337
174,942,434
180,104,777
269,011,574
174,468,572
176,771,462
347,206,862
278,815,809
216,913,612
203,234,675
421,308,282
543,436,461
413,491,858
382,552,496
521,914,919
564,962,240
579,846,263
863,250,258
800,279,912
634,637,726
694,224,644
687,312,044
677,764,154
231,293,795
437,741,352
402,855,938
226,336,718
223,818,722
234,915,512
244,244,154
314,339,371
285,076,535
298,034,814
197,437,635
187,340,160
203,389,393
224,270,288
336,540,800
200,403,197
237,985,268
220,818,360
286,211,118
6,881
373,134,221
3,207,643,408
247,532,810
118,232,202
110,297,208
106,246,228
123,317,378
237,752,762
128,810,358
233,347,646
213,670,145
236,799,503
238,917,237
162,694,482
189,052,828
97,050,741
2,171,759,747
2,203,672,031
2,203,672,0312,171,759,74797,050,741189,052,828162,694,482238,917,237236,799,503213,670,145233,347,646128,810,358237,752,762123,317,378106,246,228110,297,208118,232,202247,532,8103,207,643,408373,134,2216,881286,211,118220,818,360237,985,268200,403,197336,540,800224,270,288203,389,393187,340,160197,437,635298,034,814285,076,535314,339,371244,244,154234,915,512223,818,722226,336,718402,855,938437,741,352231,293,795677,764,154687,312,044694,224,644634,637,726800,279,912863,250,258579,846,263564,962,240521,914,919382,552,496413,491,858543,436,461421,308,282203,234,675216,913,612278,815,809347,206,862176,771,462174,468,572269,011,574180,104,777174,942,434265,711,337187,503,498195,788,709114,669,400145,823,863127,733,870123,725,91868,937,93987,864,97553,813,71774,396,09877,001,68756,998,91647,018,15435,373,66344,711,18730,663,33131,908,38622,621,73513,048,97325,740,0005,137,25902,353,9630
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,056,750,721
9,271,699,012
9,424,644,302
10,631,406,981
11,033,670,152
10,620,533,121
10,685,771,656
10,641,154,309
10,637,842,655
10,663,754,939
10,782,807,924
11,485,907,374
11,704,520,704
11,690,413,369
11,565,315,708
11,346,313,785
11,237,570,413
10,986,903,004
11,264,439,232
11,264,439,23210,986,903,00411,237,570,41311,346,313,78511,565,315,70811,690,413,36911,704,520,70411,485,907,37410,782,807,92410,663,754,93910,637,842,65510,641,154,30910,685,771,65610,620,533,12111,033,670,15210,631,406,9819,424,644,3029,271,699,0129,056,750,721000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
109,114,000
104,261,394
103,225,000
157,858,741
174,559,000
190,241,696
187,838,889
722,744,124
745,156,585
767,100,050
766,687,154
765,301,253
777,948,526
803,552,813
799,722,727
994,703,951
984,623,039
1,002,838,288
1,038,959,557
1,033,699,969
1,110,735,625
1,244,685,773
1,360,139,690
1,467,195,277
1,643,762,741
2,123,005,205
2,361,589,354
2,335,328,519
2,539,476,092
2,736,076,467
2,707,940,969
2,928,997,606
2,947,271,132
3,037,892,760
2,290,572,948
2,314,346,498
2,370,473,319
2,437,214,642
2,549,293,786
2,943,448,942
3,036,617,596
3,177,350,183
3,256,221,083
3,457,335,973
4,158,234,651
4,294,482,883
4,250,461,947
4,310,343,678
4,363,668,123
4,431,439,553
4,533,639,314
4,564,058,876
4,707,002,644
4,505,832,221
4,408,382,480
4,333,499,914
4,328,909,189
4,600,982,126
4,629,676,834
4,768,229,433
3,977,343,148
4,214,694,189
4,017,351,337
4,124,209,406
4,485,988,123
4,921,528,198
5,106,882,774
5,175,285,614
5,202,377,378
5,325,172,386
5,864,919,412
5,620,641,474
5,637,314,309
5,591,500,103
5,102,362,048
5,488,400,284
5,514,105,724
5,547,018,781
5,522,010,121
5,548,299,150
4,922,983,205
4,940,389,024
4,905,831,584
4,868,920,967
4,879,563,466
4,879,563,4664,868,920,9674,905,831,5844,940,389,0244,922,983,2055,548,299,1505,522,010,1215,547,018,7815,514,105,7245,488,400,2845,102,362,0485,591,500,1035,637,314,3095,620,641,4745,864,919,4125,325,172,3865,202,377,3785,175,285,6145,106,882,7744,921,528,1984,485,988,1234,124,209,4064,017,351,3374,214,694,1893,977,343,1484,768,229,4334,629,676,8344,600,982,1264,328,909,1894,333,499,9144,408,382,4804,505,832,2214,707,002,6444,564,058,8764,533,639,3144,431,439,5534,363,668,1234,310,343,6784,250,461,9474,294,482,8834,158,234,6513,457,335,9733,256,221,0833,177,350,1833,036,617,5962,943,448,9422,549,293,7862,437,214,6422,370,473,3192,314,346,4982,290,572,9483,037,892,7602,947,271,1322,928,997,6062,707,940,9692,736,076,4672,539,476,0922,335,328,5192,361,589,3542,123,005,2051,643,762,7411,467,195,2771,360,139,6901,244,685,7731,110,735,6251,033,699,9691,038,959,5571,002,838,288984,623,039994,703,951799,722,727803,552,813777,948,526765,301,253766,687,154767,100,050745,156,585722,744,124187,838,889190,241,696174,559,000157,858,741103,225,000104,261,394109,114,000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
65,912,118
64,210,899
65,902,983
65,671,325
57,695,879
55,396,823
53,797,028
52,759,732
56,996,619
56,996,619
56,996,619
56,996,619
56,996,619
56,996,619
56,996,619
56,996,619
72,067,338
67,860,749
72,067,338
72,067,338
30,804,565
24,054,565
23,869,055
23,869,055
11,889,272
11,889,272
12,912,048
12,638,782
12,450,593
12,450,593
12,450,593
12,450,593
12,554,379
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000012,554,37912,450,59312,450,59312,450,59312,450,59312,638,78212,912,04811,889,27211,889,27223,869,05523,869,05524,054,56530,804,56572,067,33872,067,33867,860,74972,067,33856,996,61956,996,61956,996,61956,996,61956,996,61956,996,61956,996,61956,996,61952,759,73253,797,02855,396,82357,695,87965,671,32565,902,98364,210,89965,912,11800000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
421,337,974
418,162,792
420,378,197
420,909,145
421,621,153
572,449,209
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000572,449,209421,621,153420,909,145420,378,197418,162,792421,337,9740000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82,776,687
82,776,687
58,911,985
81,850,894
266,288,722
283,561,536
294,414,309
246,922,537
343,466,424
362,407,038
437,386,316
406,530,008
464,106,586
462,609,171
330,566,945
329,240,173
327,931,946
313,153,182
314,377,602
312,950,040
415,038,220
414,573,060
440,585,700
408,996,627
56,996,619
56,996,619
56,996,619
56,996,619
72,067,338
67,860,749
72,067,338
72,067,338
30,804,565
24,054,565
23,869,055
23,869,055
11,889,272
11,889,272
12,912,048
12,638,782
12,450,593
12,450,593
12,450,593
12,450,593
12,554,379
0
0
0
0
0
0
235,536,785
232,378,618
0
611,454,653
632,880,498
632,880,498
632,880,498
632,880,498
632,880,498
632,880,498
632,880,498
635,967,072
635,977,085
642,500,941
642,644,079
646,291,275
646,777,653
646,777,653646,291,275642,644,079642,500,941635,977,085635,967,072632,880,498632,880,498632,880,498632,880,498632,880,498632,880,498632,880,498611,454,6530232,378,618235,536,78500000012,554,37912,450,59312,450,59312,450,59312,450,59312,638,78212,912,04811,889,27211,889,27223,869,05523,869,05524,054,56530,804,56572,067,33872,067,33867,860,74972,067,33856,996,61956,996,61956,996,61956,996,619408,996,627440,585,700414,573,060415,038,220312,950,040314,377,602313,153,182327,931,946329,240,173330,566,945462,609,171464,106,586406,530,008437,386,316362,407,038343,466,424246,922,537294,414,309283,561,536266,288,72281,850,89458,911,98582,776,68782,776,68700000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,080,789,383
2,294,435,087
2,356,665,419
2,213,517,020
2,301,878,193
2,371,828,553
2,456,356,908
2,516,532,369
2,544,603,695
2,652,017,763
2,664,304,298
2,577,528,337
2,720,440,591
2,626,707,912
2,646,901,407
2,610,804,951
2,600,069,875
2,595,028,958
2,869,846,074
2,869,846,0742,595,028,9582,600,069,8752,610,804,9512,646,901,4072,626,707,9122,720,440,5912,577,528,3372,664,304,2982,652,017,7632,544,603,6952,516,532,3692,456,356,9082,371,828,5532,301,878,1932,213,517,0202,356,665,4192,294,435,0872,080,789,383000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
2,243,048,000
239,872,261
204,837,000
179,094,349
196,386,000
210,589,651
224,865,834
907,179,244
943,571,706
673,720,426
640,136,052
714,945,611
811,386,200
838,127,810
807,417,228
1,102,119,556
1,163,839,874
1,129,610,951
1,260,974,841
1,515,006,251
1,681,804,558
1,999,831,918
2,407,912,852
2,995,894,655
3,191,898,244
2,918,210,209
2,958,262,208
3,161,907,344
3,457,804,287
3,832,252,552
3,482,079,741
4,048,272,682
4,364,567,921
4,806,757,170
4,109,877,276
4,198,682,332
4,737,805,624
4,733,539,947
5,379,830,174
5,587,336,887
5,598,225,014
7,577,784,981
7,124,140,505
7,087,679,220
8,643,814,123
9,269,980,455
8,329,256,216
9,171,012,473
10,073,168,115
8,830,734,614
7,893,119,421
8,448,642,275
8,883,132,635
7,916,954,220
7,059,250,832
7,439,313,817
7,816,702,078
7,756,420,389
8,251,146,244
7,911,186,494
8,254,735,065
7,793,559,184
8,958,978,095
9,402,705,659
11,005,503,413
10,014,019,260
8,747,035,124
9,163,157,720
11,114,163,124
11,342,184,833
11,229,676,414
8,318,483,243
8,049,922,774
8,127,216,543
10,815,839,924
9,347,792,867
10,342,938,895
12,209,620,623
13,537,518,358
15,843,104,993
16,554,343,539
16,218,745,349
12,277,221,383
14,444,534,255
18,111,712,722
18,111,712,72214,444,534,25512,277,221,38316,218,745,34916,554,343,53915,843,104,99313,537,518,35812,209,620,62310,342,938,8959,347,792,86710,815,839,9248,127,216,5438,049,922,7748,318,483,24311,229,676,41411,342,184,83311,114,163,1249,163,157,7208,747,035,12410,014,019,26011,005,503,4139,402,705,6598,958,978,0957,793,559,1848,254,735,0657,911,186,4948,251,146,2447,756,420,3897,816,702,0787,439,313,8177,059,250,8327,916,954,2208,883,132,6358,448,642,2757,893,119,4218,830,734,61410,073,168,1159,171,012,4738,329,256,2169,269,980,4558,643,814,1237,087,679,2207,124,140,5057,577,784,9815,598,225,0145,587,336,8875,379,830,1744,733,539,9474,737,805,6244,198,682,3324,109,877,2764,806,757,1704,364,567,9214,048,272,6823,482,079,7413,832,252,5523,457,804,2873,161,907,3442,958,262,2082,918,210,2093,191,898,2442,995,894,6552,407,912,8521,999,831,9181,681,804,5581,515,006,2511,260,974,8411,129,610,9511,163,839,8741,102,119,556807,417,228838,127,810811,386,200714,945,611640,136,052673,720,426943,571,706907,179,244224,865,834210,589,651196,386,000179,094,349204,837,000239,872,2612,243,048,000
   > Total Current Liabilities 
2,242,744,000
144,029,449
143,898,000
135,135,427
172,182,000
203,543,244
218,099,120
676,323,386
735,518,811
635,189,020
581,770,591
654,565,226
748,516,644
782,587,083
753,108,707
947,843,811
1,037,444,835
988,141,644
1,051,410,584
1,229,823,596
1,361,574,358
1,586,850,333
1,980,742,540
2,315,649,323
2,427,489,722
2,192,340,706
2,242,567,135
2,285,740,583
2,440,517,157
2,810,284,269
2,482,485,884
3,026,342,226
3,308,317,826
3,844,218,419
3,221,102,611
3,305,831,800
3,849,852,065
3,860,012,029
4,416,171,802
4,650,312,057
4,701,570,982
5,142,385,844
4,556,723,971
4,652,575,482
6,136,787,692
6,593,291,994
5,742,173,845
6,655,303,961
7,579,205,863
6,183,756,223
5,246,774,724
5,670,401,150
5,905,149,043
4,871,402,133
4,081,685,635
4,462,029,103
4,731,856,182
5,815,707,526
6,459,600,306
6,144,280,765
5,717,233,893
5,429,491,457
6,453,648,168
6,682,010,336
8,122,385,635
8,062,727,824
6,787,405,986
7,147,214,119
6,800,892,710
8,712,526,231
8,387,586,457
5,565,894,318
5,252,950,627
5,102,110,055
5,988,824,391
6,546,444,909
7,435,385,872
9,306,841,393
10,584,412,758
12,893,048,724
11,617,235,675
11,280,491,593
7,337,352,422
8,115,295,693
11,864,526,604
11,864,526,6048,115,295,6937,337,352,42211,280,491,59311,617,235,67512,893,048,72410,584,412,7589,306,841,3937,435,385,8726,546,444,9095,988,824,3915,102,110,0555,252,950,6275,565,894,3188,387,586,4578,712,526,2316,800,892,7107,147,214,1196,787,405,9868,062,727,8248,122,385,6356,682,010,3366,453,648,1685,429,491,4575,717,233,8936,144,280,7656,459,600,3065,815,707,5264,731,856,1824,462,029,1034,081,685,6354,871,402,1335,905,149,0435,670,401,1505,246,774,7246,183,756,2237,579,205,8636,655,303,9615,742,173,8456,593,291,9946,136,787,6924,652,575,4824,556,723,9715,142,385,8444,701,570,9824,650,312,0574,416,171,8023,860,012,0293,849,852,0653,305,831,8003,221,102,6113,844,218,4193,308,317,8263,026,342,2262,482,485,8842,810,284,2692,440,517,1572,285,740,5832,242,567,1352,192,340,7062,427,489,7222,315,649,3231,980,742,5401,586,850,3331,361,574,3581,229,823,5961,051,410,584988,141,6441,037,444,835947,843,811753,108,707782,587,083748,516,644654,565,226581,770,591635,189,020735,518,811676,323,386218,099,120203,543,244172,182,000135,135,427143,898,000144,029,4492,242,744,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
281,649,352
1,114,645,705
1,931,616,728
2,948,850,980
2,052,460,486
2,140,609,435
1,703,676,200
2,023,624,146
1,020,918,361
881,529,816
770,437,838
436,789,172
599,627,027
121,701,754
211,000,000
111,000,000
117,500,000
1,573,705
0
10,000,000
0
010,000,00001,573,705117,500,000111,000,000211,000,000121,701,754599,627,027436,789,172770,437,838881,529,8161,020,918,3612,023,624,1461,703,676,2002,140,609,4352,052,460,4862,948,850,9801,931,616,7281,114,645,705281,649,3520000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
281,649,352
1,114,645,705
1,931,616,728
2,948,850,980
2,478,543,718
2,140,609,435
2,202,485,384
2,500,051,000
1,409,098,710
1,248,074,533
1,132,001,666
798,373,069
1,034,004,938
573,359,661
685,005,933
632,551,821
614,411,333
556,213,226
548,258,806
1,021,379,217
1,080,827,440
1,080,827,4401,021,379,217548,258,806556,213,226614,411,333632,551,821685,005,933573,359,6611,034,004,938798,373,0691,132,001,6661,248,074,5331,409,098,7102,500,051,0002,202,485,3842,140,609,4352,478,543,7182,948,850,9801,931,616,7281,114,645,705281,649,3520000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
80,710,891
0
73,452,645
113,340,000
98,423,262
136,897,836
184,670,361
164,557,282
182,037,026
167,301,463
199,553,787
161,577,505
214,965,576
196,711,132
434,662,175
607,067,749
450,542,673
503,240,391
520,035,961
550,366,762
676,542,367
1,067,844,716
1,238,865,401
1,057,306,346
594,188,440
909,566,874
1,276,437,103
1,213,519,013
1,274,825,996
939,771,858
1,140,741,008
1,784,655,224
2,003,039,996
2,577,905,565
2,687,588,956
3,269,441,868
3,318,467,906
3,922,009,571
2,826,546,932
3,858,429,903
3,836,912,916
3,459,904,642
3,414,790,436
4,241,676,283
3,629,745,612
3,264,222,498
4,140,451,966
3,796,653,615
3,980,873,798
3,263,407,921
4,013,746,463
4,158,371,553
3,432,312,951
2,352,883,441
2,647,791,707
3,114,318,718
3,184,495,994
3,644,788,522
3,504,643,142
3,333,837,787
3,777,446,610
4,539,976,073
4,778,831,266
5,075,888,965
4,996,896,454
4,089,724,111
3,666,428,213
3,738,429,002
5,835,094,335
5,429,644,301
2,373,784,050
3,120,120,392
3,011,754,388
3,958,641,590
4,886,417,752
5,570,127,310
7,766,849,298
8,824,978,864
11,230,527,626
9,716,831,858
9,239,323,818
5,306,196,541
5,748,684,535
9,380,770,146
9,380,770,1465,748,684,5355,306,196,5419,239,323,8189,716,831,85811,230,527,6268,824,978,8647,766,849,2985,570,127,3104,886,417,7523,958,641,5903,011,754,3883,120,120,3922,373,784,0505,429,644,3015,835,094,3353,738,429,0023,666,428,2134,089,724,1114,996,896,4545,075,888,9654,778,831,2664,539,976,0733,777,446,6103,333,837,7873,504,643,1423,644,788,5223,184,495,9943,114,318,7182,647,791,7072,352,883,4413,432,312,9514,158,371,5534,013,746,4633,263,407,9213,980,873,7983,796,653,6154,140,451,9663,264,222,4983,629,745,6124,241,676,2833,414,790,4363,459,904,6423,836,912,9163,858,429,9032,826,546,9323,922,009,5713,318,467,9063,269,441,8682,687,588,9562,577,905,5652,003,039,9961,784,655,2241,140,741,008939,771,8581,274,825,9961,213,519,0131,276,437,103909,566,874594,188,4401,057,306,3461,238,865,4011,067,844,716676,542,367550,366,762520,035,961503,240,391450,542,673607,067,749434,662,175196,711,132214,965,576161,577,505199,553,787167,301,463182,037,026164,557,282184,670,361136,897,83698,423,262113,340,00073,452,645080,710,8910
       Other Current Liabilities 
0
15,800,210
0
20,835,279
20,987,000
22,325,148
21,505,927
75,731,015
66,393,781
75,863,889
68,448,259
56,911,843
79,048,756
60,397,505
47,093,343
94,255,131
81,431,939
107,406,083
85,781,455
164,901,243
169,783,305
162,059,843
143,623,963
155,695,606
166,179,583
176,015,823
166,039,711
166,485,762
182,250,956
231,129,349
384,446,748
464,475,490
190,029,357
364,612,788
459,346,233
485,805,477
389,342,309
325,003,758
298,020,038
443,406,406
291,849,148
612,147,270
312,427,128
341,726,506
566,765,622
365,361,592
388,896,938
519,031,059
763,520,652
591,222,116
490,168,164
491,616,805
565,858,018
465,196,262
588,713,317
646,588,523
608,663,464
416,788,860
366,337,332
323,954,382
636,822,857
697,004,160
723,248,585
699,258,347
318,760,083
298,014,894
299,038,425
3,324,820
3,595,850
250,279,939
230,058,069
194,256,815
285,750,437
373,448,143
523,791,113
270,180,782
360,237,046
331,306,319
305,318,158
273,469,523
323,682,497
388,859,231
271,665,431
0
0
00271,665,431388,859,231323,682,497273,469,523305,318,158331,306,319360,237,046270,180,782523,791,113373,448,143285,750,437194,256,815230,058,069250,279,9393,595,8503,324,820299,038,425298,014,894318,760,083699,258,347723,248,585697,004,160636,822,857323,954,382366,337,332416,788,860608,663,464646,588,523588,713,317465,196,262565,858,018491,616,805490,168,164591,222,116763,520,652519,031,059388,896,938365,361,592566,765,622341,726,506312,427,128612,147,270291,849,148443,406,406298,020,038325,003,758389,342,309485,805,477459,346,233364,612,788190,029,357464,475,490384,446,748231,129,349182,250,956166,485,762166,039,711176,015,823166,179,583155,695,606143,623,963162,059,843169,783,305164,901,24385,781,455107,406,08381,431,93994,255,13147,093,34360,397,50579,048,75656,911,84368,448,25975,863,88966,393,78175,731,01521,505,92722,325,14820,987,00020,835,279015,800,2100
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,959,629,138
2,015,943,601
2,643,012,636
2,629,658,602
2,842,089,957
2,752,588,925
2,796,972,147
3,025,106,488
2,924,617,774
2,801,347,958
2,907,553,023
2,902,779,230
2,953,105,600
2,950,056,269
2,920,884,024
2,752,305,668
2,682,906,086
4,030,140,815
3,837,786,837
3,837,786,8374,030,140,8152,682,906,0862,752,305,6682,920,884,0242,950,056,2692,953,105,6002,902,779,2302,907,553,0232,801,347,9582,924,617,7743,025,106,4882,796,972,1472,752,588,9252,842,089,9572,629,658,6022,643,012,6362,015,943,6011,959,629,138000000000000000000000000000000000000000000000000000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,491,361,327
2,469,492,872
2,674,856,858
2,583,249,336
2,621,527,301
2,839,586,047
2,734,782,876
2,635,507,391
2,532,057,570
2,467,602,790
2,508,617,401
2,501,484,758
2,469,599,353
2,444,880,429
2,318,335,345
3,696,382,609
3,497,935,152
3,497,935,1523,696,382,6092,318,335,3452,444,880,4292,469,599,3532,501,484,7582,508,617,4012,467,602,7902,532,057,5702,635,507,3912,734,782,8762,839,586,0472,621,527,3012,583,249,3362,674,856,8582,469,492,8722,491,361,32700000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
806,115
0
3,111,418
0
7,046,407
6,766,714
15,312,759
15,635,054
17,890,338
19,940,677
22,095,362
23,446,624
33,548,005
34,545,816
109,499,630
56,946,871
38,594,730
40,487,195
42,592,581
43,902,198
47,909,588
49,606,115
89,248,960
91,873,888
57,459,804
59,821,971
317,678,652
56,811,948
62,530,403
64,458,745
66,073,387
70,451,663
72,548,004
46,266,995
44,048,378
47,362,036
55,901,646
58,386,333
61,209,026
64,504,748
68,051,998
72,004,309
75,825,868
72,300,617
72,281,490
73,652,953
77,590,492
80,995,411
85,144,983
87,282,179
86,254,374
84,188,005
97,652,015
122,674,167
110,417,575
101,845,427
104,905,941
105,894,201
113,822,010
119,875,809
128,119,473
121,254,912
125,004,688
218,554,685
148,221,757
136,062,405
144,368,563
151,651,309
160,165,730
167,233,099
169,339,589
175,444,846
185,520,441
189,834,898
165,840,567
375,495,453
435,176,440
444,488,199
448,571,511
451,284,671
307,425,239
364,570,741
0
0
00364,570,741307,425,239451,284,671448,571,511444,488,199435,176,440375,495,453165,840,567189,834,898185,520,441175,444,846169,339,589167,233,099160,165,730151,651,309144,368,563136,062,405148,221,757218,554,685125,004,688121,254,912128,119,473119,875,809113,822,010105,894,201104,905,941101,845,427110,417,575122,674,16797,652,01584,188,00586,254,37487,282,17985,144,98380,995,41177,590,49273,652,95372,281,49072,300,61775,825,86872,004,30968,051,99864,504,74861,209,02658,386,33355,901,64647,362,03644,048,37846,266,99572,548,00470,451,66366,073,38764,458,74562,530,40356,811,948317,678,65259,821,97157,459,80491,873,88889,248,96049,606,11547,909,58843,902,19842,592,58140,487,19538,594,73056,946,871109,499,63034,545,81633,548,00523,446,62422,095,36219,940,67717,890,33815,635,05415,312,7596,766,7147,046,40703,111,4180806,1150
> Total Stockholder Equity
0
383,612,637
404,528,000
425,089,202
445,227,000
471,060,398
485,029,971
609,341,028
629,559,204
859,309,977
874,016,813
916,442,330
968,627,438
974,375,238
977,865,967
969,320,305
1,009,618,028
1,039,092,976
1,119,378,905
1,119,547,915
1,177,916,514
1,277,618,814
1,429,554,297
1,495,050,025
1,603,869,506
1,608,244,402
1,728,779,214
1,638,235,453
1,672,269,678
1,741,060,477
2,312,791,769
2,300,006,065
2,376,365,376
2,386,406,965
3,567,701,410
3,728,489,696
3,183,335,313
3,382,079,885
3,556,279,883
3,797,535,785
4,007,295,576
4,036,994,378
4,199,122,731
4,404,634,898
4,792,993,551
4,773,093,923
4,796,712,154
5,075,266,189
5,111,363,275
5,390,508,217
5,705,343,324
6,022,091,201
5,972,484,268
6,090,336,377
6,304,185,478
6,675,453,591
6,572,942,310
6,821,103,731
7,070,905,971
7,261,855,242
7,303,470,014
7,557,990,868
8,498,134,256
8,342,777,395
8,053,185,430
8,371,108,114
8,566,983,548
8,270,158,649
8,199,710,571
8,336,274,821
8,536,444,980
8,463,855,778
8,513,381,736
8,752,377,209
9,069,435,172
9,021,104,719
9,027,196,070
9,345,116,329
9,776,099,273
9,986,018,782
10,115,336,971
10,968,862,687
11,548,170,155
10,985,245,142
10,693,870,959
10,693,870,95910,985,245,14211,548,170,15510,968,862,68710,115,336,9719,986,018,7829,776,099,2739,345,116,3299,027,196,0709,021,104,7199,069,435,1728,752,377,2098,513,381,7368,463,855,7788,536,444,9808,336,274,8218,199,710,5718,270,158,6498,566,983,5488,371,108,1148,053,185,4308,342,777,3958,498,134,2567,557,990,8687,303,470,0147,261,855,2427,070,905,9716,821,103,7316,572,942,3106,675,453,5916,304,185,4786,090,336,3775,972,484,2686,022,091,2015,705,343,3245,390,508,2175,111,363,2755,075,266,1894,796,712,1544,773,093,9234,792,993,5514,404,634,8984,199,122,7314,036,994,3784,007,295,5763,797,535,7853,556,279,8833,382,079,8853,183,335,3133,728,489,6963,567,701,4102,386,406,9652,376,365,3762,300,006,0652,312,791,7691,741,060,4771,672,269,6781,638,235,4531,728,779,2141,608,244,4021,603,869,5061,495,050,0251,429,554,2971,277,618,8141,177,916,5141,119,547,9151,119,378,9051,039,092,9761,009,618,028969,320,305977,865,967974,375,238968,627,438916,442,330874,016,813859,309,977629,559,204609,341,028485,029,971471,060,398445,227,000425,089,202404,528,000383,612,6370
   Common Stock
0
104,000,000
0
104,000,000
104,000,000
104,000,000
104,000,000
104,000,000
104,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,000,000
312,522,500
312,522,500
312,540,000
312,540,000
312,540,000
312,540,000
313,829,250
376,595,100
378,363,100
378,363,100
379,293,600
379,293,600
382,154,350
382,154,350
382,198,600
382,198,600
385,144,350
385,144,350
385,144,350
385,144,350
388,072,750
388,072,750
388,072,750
388,072,750
390,344,150
390,344,150
391,363,767
391,363,767
393,971,257
393,971,257
394,903,024
394,903,024
399,022,717
399,022,717
399,178,117
399,178,117
400,014,227
400,014,227
400,632,942
400,632,942
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492
401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492401,469,492400,632,942400,632,942400,014,227400,014,227399,178,117399,178,117399,022,717399,022,717394,903,024394,903,024393,971,257393,971,257391,363,767391,363,767390,344,150390,344,150388,072,750388,072,750388,072,750388,072,750385,144,350385,144,350385,144,350385,144,350382,198,600382,198,600382,154,350382,154,350379,293,600379,293,600378,363,100378,363,100376,595,100313,829,250312,540,000312,540,000312,540,000312,540,000312,522,500312,522,500312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000312,000,000104,000,000104,000,000104,000,000104,000,000104,000,000104,000,0000104,000,0000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,291,663,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,057
1,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,287,163,0571,291,663,05700000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000-118,071,864-118,071,864-118,071,864-118,071,864-118,071,864-118,071,864-118,071,864-104,049,4100000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
310,324,386
272,238,189
261,364,020
257,810,166
254,485,532
246,451,126
324,525,647
257,253,752
278,508,324
251,254,531
263,000,164
260,238,814
257,471,170
256,196,666
259,419,716
276,878,829
290,122,058
304,379,277
276,410,402
286,055,439
302,317,836
302,317,836286,055,439276,410,402304,379,277290,122,058276,878,829259,419,716256,196,666257,471,170260,238,814263,000,164251,254,531278,508,324257,253,752324,525,647246,451,126254,485,532257,810,166261,364,020272,238,189310,324,3860000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.