25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Aneka Tambang Tbk PT DRC
Buy, Hold or Sell?

Let's analyze Aneka Tambang Tbk PT DRC together

I guess you are interested in Aneka Tambang Tbk PT DRC. 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 Aneka Tambang Tbk PT DRC. 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.

Get notifications about Aneka Tambang Tbk PT DRC

I send you an email if I find something interesting about Aneka Tambang Tbk PT DRC.

1. Quick Overview

1.1. Quick analysis of Aneka Tambang Tbk PT DRC (30 sec.)










1.2. What can you expect buying and holding a share of Aneka Tambang Tbk PT DRC? (30 sec.)

How much money do you get?

How much money do you get?
A$0.01
When do you have the money?
1 year
How often do you get paid?
60.0%

What is your share worth?

Current worth
A$0.13
Expected worth in 1 year
A$0.15
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
A$0.04
Return On Investment
4.1%

For what price can you sell your share?

Current Price per Share
A$0.90
Expected price per share
A$0.89 - A$0.9
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aneka Tambang Tbk PT DRC (5 min.)




Live pricePrice per Share (EOD)
A$0.90
Intrinsic Value Per Share
A$-1.65 - A$0.22
Total Value Per Share
A$-1.52 - A$0.35

2.2. Growth of Aneka Tambang Tbk PT DRC (5 min.)




Is Aneka Tambang Tbk PT DRC growing?

Current yearPrevious yearGrowGrow %
How rich?$1.9b$1.5b$397.3m20.7%

How much money is Aneka Tambang Tbk PT DRC making?

Current yearPrevious yearGrowGrow %
Making money$38.1m$63.4m-$25.2m-66.3%
Net Profit Margin4.3%9.2%--

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

2.3. Financial Health of Aneka Tambang Tbk PT DRC (5 min.)




2.4. Comparing to competitors in the Gold industry (5 min.)




  Industry Rankings (Gold)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aneka Tambang Tbk PT DRC?

Welcome investor! Aneka Tambang Tbk PT DRC's management wants to use your money to grow the business. In return you get a share of Aneka Tambang Tbk PT DRC.

First you should know what it really means to hold a share of Aneka Tambang Tbk PT DRC. And how you can make/lose money.

Speculation

The Price per Share of Aneka Tambang Tbk PT DRC is A$0.9. 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 Aneka Tambang Tbk PT DRC.
  • 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 Aneka Tambang Tbk PT DRC, 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 A$0.13. Based on the TTM, the Book Value Change Per Share is A$0.01 per quarter. Based on the YOY, the Book Value Change Per Share is A$0.00 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 A$0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aneka Tambang Tbk PT DRC.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 A$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per ShareA$% of Price per Share
Usd Eps0.000.2%0.000.2%0.000.3%0.000.4%0.000.2%
Usd Book Value Change Per Share0.000.2%0.000.4%0.000.1%0.000.4%0.000.0%
Usd Dividend Per Share0.000.0%0.000.2%0.000.2%0.000.4%0.000.2%
Usd Total Gains Per Share0.000.2%0.010.6%0.000.4%0.010.7%0.000.2%
Usd Price Per Share0.64-0.69-0.67-0.67-0.64-
Price to Earnings Ratio94.63-182.59-110.80-53.23-1,096.53-
Price-to-Total Gains Ratio358.26-396.15-53.10-116.49-9,512.71-
Price to Book Ratio8.11-8.57-10.51-10.05-11.85-
Price-to-Total Gains Ratio358.26-396.15-53.10-116.49-9,512.71-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.56466
Number of shares1770
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (1770 shares)10.2111.95
Gains per Year (1770 shares)40.8547.78
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1142731232438
2285372474986
343801137073134
4571071549498182
571133195117122230
685160236140146278
7100186277164171326
8114213318187195374
9128240359211220422
10142266400234244470

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%18.02.00.090.0%32.08.00.080.0%37.012.00.075.5%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%26.014.00.065.0%31.018.00.063.3%
Dividend per Share1.00.03.025.0%7.00.05.058.3%15.00.05.075.0%24.00.016.060.0%30.00.019.061.2%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%29.011.00.072.5%35.014.00.071.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aneka Tambang Tbk PT DRC 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--0.0030.006-52%0.002+34%0.005-48%0.000+101%
Book Value Per Share--0.1260.128-1%0.101+25%0.227-44%0.156-19%
Current Ratio--2.0792.329-11%1.822+14%1.754+19%1.827+14%
Debt To Asset Ratio--0.2590.253+2%0.306-16%0.337-23%0.375-31%
Debt To Equity Ratio--0.3550.344+3%0.444-20%0.520-32%0.614-42%
Dividend Per Share---0.003-100%0.003-100%0.005-100%0.003-100%
Enterprise Value--24534640643.12526368277417.969-7%25154630607.125-2%21683689424.425+13%22877694991.020+7%
Eps--0.0030.003+7%0.004-36%0.005-49%0.002+10%
Ev To Ebitda Ratio--44.00886.603-49%42.962+2%74.853-41%-39560.196+89994%
Ev To Sales Ratio--3.0655.562-45%5.958-49%5.910-48%11.933-74%
Free Cash Flow Per Share--0.0040.000+112%0.006-30%0.007-43%0.003+49%
Free Cash Flow To Equity Per Share--0.006-0.005+191%0.002+164%-0.001+116%0.000+108%
Gross Profit Margin--0.9600.777+23%0.658+46%0.733+31%0.389+147%
Intrinsic Value_10Y_max--0.225--------
Intrinsic Value_10Y_min---1.645--------
Intrinsic Value_1Y_max--0.012--------
Intrinsic Value_1Y_min---0.020--------
Intrinsic Value_3Y_max--0.045--------
Intrinsic Value_3Y_min---0.185--------
Intrinsic Value_5Y_max--0.086--------
Intrinsic Value_5Y_min---0.488--------
Market Cap4325535129.600-469%24631533843.12526283648917.969-6%25592764432.125-4%22202023644.240+11%23474445520.870+5%
Net Profit Margin--0.0330.043-25%0.092-65%0.054-40%0.007+386%
Operating Margin--0.0680.053+29%0.125-46%0.088-23%0.056+22%
Operating Ratio--0.9350.991-6%0.878+6%0.934+0%0.981-5%
Pb Ratio7.119-14%8.1088.569-5%10.508-23%10.046-19%11.850-32%
Pe Ratio83.090-14%94.630182.585-48%110.803-15%53.230+78%1096.531-91%
Price Per Share0.900-14%1.0251.094-6%1.065-4%1.063-4%1.021+0%
Price To Free Cash Flow Ratio57.762-14%65.785441.122-85%49.270+34%369.165-82%233.824-72%
Price To Total Gains Ratio314.574-14%358.264396.149-10%53.098+575%116.491+208%9512.710-96%
Quick Ratio--1.3131.903-31%1.252+5%1.287+2%1.370-4%
Return On Assets--0.0160.015+5%0.029-45%0.017-6%0.009+81%
Return On Equity--0.0220.020+7%0.041-47%0.025-11%0.013+72%
Total Gains Per Share--0.0030.009-69%0.005-44%0.011-73%0.003+5%
Usd Book Value--1906009579.0401924072974.015-1%1526731017.535+25%1441130932.122+32%1268415800.273+50%
Usd Book Value Change Per Share--0.0020.004-52%0.001+34%0.003-48%0.000+101%
Usd Book Value Per Share--0.0790.080-1%0.064+25%0.142-44%0.098-19%
Usd Dividend Per Share---0.002-100%0.002-100%0.003-100%0.002-100%
Usd Enterprise Value--15393033539.49716543457252.034-7%15782015242.910-2%13604346744.884+13%14353465837.366+7%
Usd Eps--0.0020.002+7%0.003-36%0.003-49%0.002+10%
Usd Free Cash Flow--58728843.580-7032683.450+112%83994900.350-30%41524962.877+41%13275494.414+342%
Usd Free Cash Flow Per Share--0.0020.000+112%0.003-30%0.004-43%0.002+49%
Usd Free Cash Flow To Equity Per Share--0.004-0.003+191%0.001+164%-0.001+116%0.000+108%
Usd Market Cap2713840740.311-469%15453824333.17716490361331.134-6%16056900404.715-4%13929549634.396+11%14727867119.794+5%
Usd Price Per Share0.565-14%0.6430.686-6%0.668-4%0.667-4%0.641+0%
Usd Profit--40826862.94038119553.515+7%63410329.845-36%36587814.892+12%19779374.427+106%
Usd Revenue--1255529791.680836792209.030+50%676748633.235+86%640445386.113+96%454693311.643+176%
Usd Total Gains Per Share--0.0020.006-69%0.003-44%0.007-73%0.002+5%
 EOD+4 -4MRQTTM+18 -22YOY+18 -225Y+19 -2110Y+32 -8

3.3 Fundamental Score

Let's check the fundamental score of Aneka Tambang Tbk PT DRC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1583.090
Price to Book Ratio (EOD)Between0-17.119
Net Profit Margin (MRQ)Greater than00.033
Operating Margin (MRQ)Greater than00.068
Quick Ratio (MRQ)Greater than11.313
Current Ratio (MRQ)Greater than12.079
Debt to Asset Ratio (MRQ)Less than10.259
Debt to Equity Ratio (MRQ)Less than10.355
Return on Equity (MRQ)Greater than0.150.022
Return on Assets (MRQ)Greater than0.050.016
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of Aneka Tambang Tbk PT DRC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.406
Ma 20Greater thanMa 500.895
Ma 50Greater thanMa 1000.907
Ma 100Greater thanMa 2000.923
OpenGreater thanClose0.900
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Aneka Tambang Tbk PT DRC

PT Aneka Tambang Tbk operates as a diversified mining and metals company in Indonesia and internationally. It operates through three segments: Nickel, Precious Metals and Refinery, and Bauxite and Alumina. The company is involved in the exploration, excavation, processing, and marketing of alumina, nickel ore, ferronickel, gold, silver, bauxite, and coal. It also engages in the construction, trading, industry, agriculture, printing, and ground transportation businesses; and provision of industrial area management services. The company was incorporated in 1968 and is headquartered in Jakarta, Indonesia. PT Aneka Tambang Tbk is a subsidiary of PT Mineral Industri Indonesia (Persero).

Fundamental data was last updated by Penke on 2025-01-24 15:46:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Aneka Tambang Tbk PT DRC earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • A Net Profit Margin of 3.3% means that $0.03 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 3.3%. The company is making a profit. +1
  • The TTM is 4.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.3%TTM4.3%-1.1%
TTM4.3%YOY9.2%-4.9%
TTM4.3%5Y5.4%-1.1%
5Y5.4%10Y0.7%+4.7%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ3.3%7.4%-4.1%
TTM4.3%3.4%+0.9%
YOY9.2%-5.4%+14.6%
5Y5.4%-17.1%+22.5%
10Y0.7%-30.0%+30.7%
4.3.1.2. Return on Assets

Shows how efficient Aneka Tambang Tbk PT DRC is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • 1.6% Return on Assets means that Aneka Tambang Tbk PT DRC generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.6%TTM1.5%+0.1%
TTM1.5%YOY2.9%-1.4%
TTM1.5%5Y1.7%-0.2%
5Y1.7%10Y0.9%+0.8%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6%-3.8%+5.4%
TTM1.5%-3.9%+5.4%
YOY2.9%-4.1%+7.0%
5Y1.7%-6.7%+8.4%
10Y0.9%-9.9%+10.8%
4.3.1.3. Return on Equity

Shows how efficient Aneka Tambang Tbk PT DRC is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • 2.2% Return on Equity means Aneka Tambang Tbk PT DRC generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 2.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.2%TTM2.0%+0.1%
TTM2.0%YOY4.1%-2.1%
TTM2.0%5Y2.5%-0.4%
5Y2.5%10Y1.3%+1.2%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2%-3.5%+5.7%
TTM2.0%-4.2%+6.2%
YOY4.1%-4.3%+8.4%
5Y2.5%-7.2%+9.7%
10Y1.3%-10.1%+11.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aneka Tambang Tbk PT DRC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aneka Tambang Tbk PT DRC is operating .

  • Measures how much profit Aneka Tambang Tbk PT DRC makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • An Operating Margin of 6.8% means the company generated $0.07  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 6.8%. The company is operating less efficient.
  • The TTM is 5.3%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ6.8%TTM5.3%+1.5%
TTM5.3%YOY12.5%-7.2%
TTM5.3%5Y8.8%-3.6%
5Y8.8%10Y5.6%+3.3%
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%12.9%-6.1%
TTM5.3%6.2%-0.9%
YOY12.5%2.5%+10.0%
5Y8.8%-5.7%+14.5%
10Y5.6%-21.3%+26.9%
4.3.2.2. Operating Ratio

Measures how efficient Aneka Tambang Tbk PT DRC is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Gold industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 0.935. The company is less efficient in keeping operating costs low.
  • The TTM is 0.991. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.935TTM0.991-0.056
TTM0.991YOY0.878+0.113
TTM0.9915Y0.934+0.057
5Y0.93410Y0.981-0.047
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9351.000-0.065
TTM0.9911.000-0.009
YOY0.8781.343-0.465
5Y0.9341.308-0.374
10Y0.9811.437-0.456
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aneka Tambang Tbk PT DRC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aneka Tambang Tbk PT DRC is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Gold industry mean).
  • A Current Ratio of 2.08 means the company has $2.08 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 2.079. The company is able to pay all its short-term debts. +1
  • The TTM is 2.329. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.079TTM2.329-0.250
TTM2.329YOY1.822+0.507
TTM2.3295Y1.754+0.575
5Y1.75410Y1.827-0.073
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0792.005+0.074
TTM2.3292.147+0.182
YOY1.8222.840-1.018
5Y1.7544.188-2.434
10Y1.8274.672-2.845
4.4.3.2. Quick Ratio

Measures if Aneka Tambang Tbk PT DRC is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • A Quick Ratio of 1.31 means the company can pay off $1.31 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 1.313. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.903. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.313TTM1.903-0.589
TTM1.903YOY1.252+0.650
TTM1.9035Y1.287+0.615
5Y1.28710Y1.370-0.082
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3130.654+0.659
TTM1.9030.927+0.976
YOY1.2521.435-0.183
5Y1.2872.225-0.938
10Y1.3702.624-1.254
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aneka Tambang Tbk PT DRC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aneka Tambang Tbk PT DRC assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aneka Tambang Tbk PT DRC to Gold industry mean.
  • A Debt to Asset Ratio of 0.26 means that Aneka Tambang Tbk PT DRC assets are financed with 25.9% credit (debt) and the remaining percentage (100% - 25.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 0.259. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.253. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.259TTM0.253+0.006
TTM0.253YOY0.306-0.054
TTM0.2535Y0.337-0.084
5Y0.33710Y0.375-0.038
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2590.221+0.038
TTM0.2530.209+0.044
YOY0.3060.187+0.119
5Y0.3370.220+0.117
10Y0.3750.278+0.097
4.5.4.2. Debt to Equity Ratio

Measures if Aneka Tambang Tbk PT DRC is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • A Debt to Equity ratio of 35.5% means that company has $0.36 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aneka Tambang Tbk PT DRC:

  • The MRQ is 0.355. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.344. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.355TTM0.344+0.011
TTM0.344YOY0.444-0.099
TTM0.3445Y0.520-0.175
5Y0.52010Y0.614-0.094
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3550.227+0.128
TTM0.3440.230+0.114
YOY0.4440.196+0.248
5Y0.5200.256+0.264
10Y0.6140.292+0.322
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Aneka Tambang Tbk PT DRC generates.

  • Above 15 is considered overpriced but always compare Aneka Tambang Tbk PT DRC to the Gold industry mean.
  • A PE ratio of 94.63 means the investor is paying $94.63 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aneka Tambang Tbk PT DRC:

  • The EOD is 83.090. Based on the earnings, the company is expensive. -2
  • The MRQ is 94.630. Based on the earnings, the company is expensive. -2
  • The TTM is 182.585. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD83.090MRQ94.630-11.540
MRQ94.630TTM182.585-87.955
TTM182.585YOY110.803+71.782
TTM182.5855Y53.230+129.355
5Y53.23010Y1,096.531-1,043.302
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD83.090-3.099+86.189
MRQ94.630-3.435+98.065
TTM182.585-3.953+186.538
YOY110.803-5.621+116.424
5Y53.230-9.555+62.785
10Y1,096.531-10.397+1,106.928
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aneka Tambang Tbk PT DRC:

  • The EOD is 57.762. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 65.785. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 441.122. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD57.762MRQ65.785-8.023
MRQ65.785TTM441.122-375.337
TTM441.122YOY49.270+391.852
TTM441.1225Y369.165+71.957
5Y369.16510Y233.824+135.341
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD57.762-4.380+62.142
MRQ65.785-4.412+70.197
TTM441.122-5.506+446.628
YOY49.270-5.802+55.072
5Y369.165-10.581+379.746
10Y233.824-12.448+246.272
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Aneka Tambang Tbk PT DRC is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Gold industry mean).
  • A PB ratio of 8.11 means the investor is paying $8.11 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aneka Tambang Tbk PT DRC:

  • The EOD is 7.119. Based on the equity, the company is overpriced. -1
  • The MRQ is 8.108. Based on the equity, the company is overpriced. -1
  • The TTM is 8.569. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.119MRQ8.108-0.989
MRQ8.108TTM8.569-0.461
TTM8.569YOY10.508-1.939
TTM8.5695Y10.046-1.477
5Y10.04610Y11.850-1.804
Compared to industry (Gold)
PeriodCompanyIndustry (mean)+/- 
EOD7.1191.411+5.708
MRQ8.1081.355+6.753
TTM8.5691.339+7.230
YOY10.5081.461+9.047
5Y10.0462.468+7.578
10Y11.8502.658+9.192
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Aneka Tambang Tbk PT DRC.

3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Total Other Income Expense Net 20,26959,79980,068-34,81245,256-37244,884-78,419-33,535



5.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets40,983,173,000
Total Liabilities10,603,677,000
Total Stockholder Equity29,828,523,000
 As reported
Total Liabilities 10,603,677,000
Total Stockholder Equity+ 29,828,523,000
Total Assets = 40,983,173,000

Assets

Total Assets40,983,173,000
Total Current Assets16,491,978,000
Long-term Assets24,491,195,000
Total Current Assets
Cash And Cash Equivalents 9,596,900,000
Short-term Investments 37,845,000
Net Receivables 743,159,000
Inventory 5,099,868,000
Other Current Assets 1,757,365,000
Total Current Assets  (as reported)16,491,978,000
Total Current Assets  (calculated)17,235,137,000
+/- 743,159,000
Long-term Assets
Property Plant Equipment 16,456,187,000
Goodwill 68,336,000
Intangible Assets 57,378,000
Long-term Assets Other 4,644,367,000
Long-term Assets  (as reported)24,491,195,000
Long-term Assets  (calculated)21,226,268,000
+/- 3,264,927,000

Liabilities & Shareholders' Equity

Total Current Liabilities7,930,877,000
Long-term Liabilities2,672,800,000
Total Stockholder Equity29,828,523,000
Total Current Liabilities
Short-term Debt 1,564,033,000
Short Long Term Debt 1,500,543,000
Accounts payable 1,801,090,000
Other Current Liabilities 2,850,034,000
Total Current Liabilities  (as reported)7,930,877,000
Total Current Liabilities  (calculated)7,715,700,000
+/- 215,177,000
Long-term Liabilities
Long term Debt 499,270,000
Capital Lease Obligations 119,061,000
Long-term Liabilities Other 2,682,000
Long-term Liabilities  (as reported)2,672,800,000
Long-term Liabilities  (calculated)621,013,000
+/- 2,051,787,000
Total Stockholder Equity
Common Stock2,403,076,000
Retained Earnings 13,086,044,000
Other Stockholders Equity 14,339,403,000
Total Stockholder Equity (as reported)29,828,523,000
Total Stockholder Equity (calculated)29,828,523,000
+/-0
Other
Capital Stock2,403,076,000
Cash and Short Term Investments 9,634,745,000
Common Stock Shares Outstanding 24,030,765
Current Deferred Revenue1,599,807,000
Liabilities and Stockholders Equity 40,983,173,000
Net Debt -7,478,026,000
Net Invested Capital 31,828,336,000
Net Working Capital 8,561,101,000
Property Plant and Equipment Gross 36,213,105,000
Short Long Term Debt Total 2,118,874,000



5.3. Balance Sheets Structured

Currency in IDR. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
2,516,337,078
2,555,603,565
2,481,422,989
4,326,843,391
6,042,567,861
6,957,415,079
7,290,905,515
12,037,916,922
10,194,108,115
9,897,066,909
12,310,732,099
15,201,235,077
0
16,808,871,964
19,708,540,946
19,967,567,844
20,159,746,033
21,246,470,132
21,865,117,391
21,455,955,062
20,727,342,467
22,711,374,047
22,044,176,062
22,842,722,745
22,550,591,269
24,785,505,369
30,356,825,833
29,849,030,558
29,689,978,278
29,665,445,805
29,981,535,812
30,299,218,609
30,247,148,970
30,672,008,060
30,014,273,452
31,224,070,541
31,337,233,631
32,846,365,630
33,306,390,807
33,598,993,970
33,566,765,371
32,654,878,387
30,194,907,730
30,771,074,863
30,033,248,781
30,974,035,242
31,729,512,995
32,690,824,565
32,290,182,946
33,300,839,872
32,916,154,000
31,541,386,000
32,256,476,000
33,790,466,000
33,637,271,000
34,933,681,000
36,368,666,000
35,500,169,000
42,851,329,000
41,213,786,000
39,182,261,000
40,983,173,000
40,983,173,00039,182,261,00041,213,786,00042,851,329,00035,500,169,00036,368,666,00034,933,681,00033,637,271,00033,790,466,00032,256,476,00031,541,386,00032,916,154,00033,300,839,87232,290,182,94632,690,824,56531,729,512,99530,974,035,24230,033,248,78130,771,074,86330,194,907,73032,654,878,38733,566,765,37133,598,993,97033,306,390,80732,846,365,63031,337,233,63131,224,070,54130,014,273,45230,672,008,06030,247,148,97030,299,218,60929,981,535,81229,665,445,80529,689,978,27829,849,030,55830,356,825,83324,785,505,36922,550,591,26922,842,722,74522,044,176,06222,711,374,04720,727,342,46721,455,955,06221,865,117,39121,246,470,13220,159,746,03319,967,567,84419,708,540,94616,808,871,964015,201,235,07712,310,732,0999,897,066,90910,194,108,11512,037,916,9227,290,905,5156,957,415,0796,042,567,8614,326,843,3912,481,422,9892,555,603,5652,516,337,078
   > Total Current Assets 
1,261,971,744
1,328,031,335
1,256,790,318
2,548,841,363
2,992,479,777
2,611,283,584
3,317,602,798
8,048,099,750
5,819,531,944
5,436,847,017
7,593,630,426
9,108,019,774
0
9,203,267,814
7,646,851,196
7,339,250,397
6,914,930,041
7,615,071,431
7,080,437,173
6,541,427,994
5,987,046,206
7,349,542,357
6,343,109,936
6,813,590,146
6,569,388,910
6,418,641,273
11,252,826,560
10,963,267,521
10,528,613,899
10,554,176,387
10,630,221,568
10,363,314,267
9,642,537,340
10,463,983,994
9,001,938,755
9,975,078,029
9,735,084,325
10,915,853,311
8,498,442,636
8,842,325,940
8,951,714,574
8,254,148,897
7,665,239,260
7,408,321,692
7,127,012,542
8,530,993,186
9,150,514,439
10,077,495,965
9,909,264,758
11,090,152,939
11,728,143,000
10,284,733,000
10,954,380,000
12,135,833,000
11,694,779,000
12,582,223,000
14,311,751,000
13,232,368,000
20,064,546,000
17,730,094,000
15,291,120,000
16,491,978,000
16,491,978,00015,291,120,00017,730,094,00020,064,546,00013,232,368,00014,311,751,00012,582,223,00011,694,779,00012,135,833,00010,954,380,00010,284,733,00011,728,143,00011,090,152,9399,909,264,75810,077,495,9659,150,514,4398,530,993,1867,127,012,5427,408,321,6927,665,239,2608,254,148,8978,951,714,5748,842,325,9408,498,442,63610,915,853,3119,735,084,3259,975,078,0299,001,938,75510,463,983,9949,642,537,34010,363,314,26710,630,221,56810,554,176,38710,528,613,89910,963,267,52111,252,826,5606,418,641,2736,569,388,9106,813,590,1466,343,109,9367,349,542,3575,987,046,2066,541,427,9947,080,437,1737,615,071,4316,914,930,0417,339,250,3977,646,851,1969,203,267,81409,108,019,7747,593,630,4265,436,847,0175,819,531,9448,048,099,7503,317,602,7982,611,283,5842,992,479,7772,548,841,3631,256,790,3181,328,031,3351,261,971,744
       Cash And Cash Equivalents 
626,997,506
801,746,726
683,430,734
1,926,542,643
1,998,551,871
720,833,059
1,194,087,791
4,743,875,109
3,442,768,496
2,897,283,510
4,308,242,737
5,639,678,574
0
5,512,559,147
3,868,574,769
3,588,722,995
3,202,267,283
3,485,588,592
2,792,737,848
2,747,687,530
2,611,070,830
4,031,010,678
2,618,910,283
2,926,306,838
2,034,694,298
2,865,437,767
8,086,634,372
7,821,189,296
7,718,606,613
7,685,115,839
7,623,385,438
7,152,244,841
6,381,741,029
7,017,373,045
5,550,677,020
6,075,429,238
5,080,041,130
5,806,459,887
4,299,068,085
3,494,874,617
3,515,392,998
3,463,241,247
3,636,243,080
3,160,646,690
2,974,353,186
3,618,552,915
3,984,387,647
5,268,981,779
5,121,913,930
6,318,784,030
5,089,160,000
4,114,732,000
3,192,194,000
4,615,475,000
4,476,491,000
4,943,574,000
6,581,605,000
7,540,335,000
9,208,814,000
11,857,047,000
8,751,647,000
9,596,900,000
9,596,900,0008,751,647,00011,857,047,0009,208,814,0007,540,335,0006,581,605,0004,943,574,0004,476,491,0004,615,475,0003,192,194,0004,114,732,0005,089,160,0006,318,784,0305,121,913,9305,268,981,7793,984,387,6473,618,552,9152,974,353,1863,160,646,6903,636,243,0803,463,241,2473,515,392,9983,494,874,6174,299,068,0855,806,459,8875,080,041,1306,075,429,2385,550,677,0207,017,373,0456,381,741,0297,152,244,8417,623,385,4387,685,115,8397,718,606,6137,821,189,2968,086,634,3722,865,437,7672,034,694,2982,926,306,8382,618,910,2834,031,010,6782,611,070,8302,747,687,5302,792,737,8483,485,588,5923,202,267,2833,588,722,9953,868,574,7695,512,559,14705,639,678,5744,308,242,7372,897,283,5103,442,768,4964,743,875,1091,194,087,791720,833,0591,998,551,8711,926,542,643683,430,734801,746,726626,997,506
       Short-term Investments 
2,932,070
3,288,171
5,783,179
113,637
30,924,904
61,849,757
36,682,574
55,791,681
92,596,265
73,497,338
164,577,563
1,244,694,873
0
0
5,109,937,297
16,460,000
16,460,000
16,460,000
4,932,735,326
0
0
0
4,125,152,609
0
0
0
3,473,807,238
0
0
0
3,216,480,011
0
0
0
2,525,744,499
0
0
0
1,097,055,479
0
0
0
744,453,312
0
-1,379,314,002
-914,326,107
2,541,107,602
3,386,746,281
3,306,968,024
3,521,204,615
963,918,000
-638,883,000
978,543,000
427,263,000
972,042,000
227,263,000
836,113,000
-990,331,000
5,125,501,000
2,854,194,879
368,316,000
37,845,000
37,845,000368,316,0002,854,194,8795,125,501,000-990,331,000836,113,000227,263,000972,042,000427,263,000978,543,000-638,883,000963,918,0003,521,204,6153,306,968,0243,386,746,2812,541,107,602-914,326,107-1,379,314,0020744,453,3120001,097,055,4790002,525,744,4990003,216,480,0110003,473,807,2380004,125,152,6090004,932,735,32616,460,00016,460,00016,460,0005,109,937,297001,244,694,873164,577,56373,497,33892,596,26555,791,68136,682,57461,849,75730,924,904113,6375,783,1793,288,1712,932,070
       Net Receivables 
14,994
27,764
30,029
22,940
40,501
71,652
137,390
212,639
95,721
122,308
185,224
144,993
0
0
184,544
1,289,820,390
1,246,681,265
1,576,796,150
1,152,686,688
1,014,172,036
614,020,192
524,538,765
1,067,620,272
761,609,758
1,525,391,669
679,695,545
448,012,221
471,814,159
608,989,600
608,258,784
101,849
912,189,852
589,530,536
896,463,259
971,168,156
1,068,612,898
1,686,559,665
1,466,268,842
95,467
1,444,027,176
1,277,701,144
970,735,608
1,430,500,901
984,094,432
1,138,947,251
1,325,937,069
1,812,981,246
1,728,825,215
1,580,489,050
1,634,516,036
1,945,036,000
2,657,091,000
2,221,479,000
2,361,947,000
2,346,461,000
2,970,417,000
2,454,380,000
1,228,172,000
1,488,855,000
774,274,000
1,016,876,000
743,159,000
743,159,0001,016,876,000774,274,0001,488,855,0001,228,172,0002,454,380,0002,970,417,0002,346,461,0002,361,947,0002,221,479,0002,657,091,0001,945,036,0001,634,516,0361,580,489,0501,728,825,2151,812,981,2461,325,937,0691,138,947,251984,094,4321,430,500,901970,735,6081,277,701,1441,444,027,17695,4671,466,268,8421,686,559,6651,068,612,898971,168,156896,463,259589,530,536912,189,852101,849608,258,784608,989,600471,814,159448,012,221679,695,5451,525,391,669761,609,7581,067,620,272524,538,765614,020,1921,014,172,0361,152,686,6881,576,796,1501,246,681,2651,289,820,390184,54400144,993185,224122,30895,721212,639137,39071,65240,50122,94030,02927,76414,994
       Inventory 
238,948,732
256,503,829
336,080,092
334,442,039
396,065,076
1,051,061,455
947,389,575
1,319,084,300
1,391,471,720
1,170,505,411
1,229,283,112
1,687,897,283
0
1,751,750,014
1,449,967,933
1,809,858,279
1,913,486,452
1,941,892,217
2,445,933,902
1,998,826,594
2,201,539,201
2,068,241,268
1,761,888,223
2,091,569,614
1,877,782,517
1,833,827,122
1,752,584,557
1,637,307,927
1,558,939,324
1,691,425,477
1,388,415,530
1,523,148,101
1,954,838,891
1,752,948,529
1,257,785,082
1,627,759,756
1,944,838,300
2,428,778,686
2,027,731,541
2,280,463,680
2,464,265,742
2,659,920,050
1,796,301,441
2,384,623,426
2,372,734,820
2,896,419,262
2,626,022,280
2,328,260,399
2,773,674,991
2,654,971,040
3,107,312,000
2,865,453,000
3,463,078,000
3,993,334,000
2,906,069,000
3,298,945,000
2,934,689,000
3,094,761,000
3,470,153,000
4,269,006,000
4,373,880,000
5,099,868,000
5,099,868,0004,373,880,0004,269,006,0003,470,153,0003,094,761,0002,934,689,0003,298,945,0002,906,069,0003,993,334,0003,463,078,0002,865,453,0003,107,312,0002,654,971,0402,773,674,9912,328,260,3992,626,022,2802,896,419,2622,372,734,8202,384,623,4261,796,301,4412,659,920,0502,464,265,7422,280,463,6802,027,731,5412,428,778,6861,944,838,3001,627,759,7561,257,785,0821,752,948,5291,954,838,8911,523,148,1011,388,415,5301,691,425,4771,558,939,3241,637,307,9271,752,584,5571,833,827,1221,877,782,5172,091,569,6141,761,888,2232,068,241,2682,201,539,2011,998,826,5942,445,933,9021,941,892,2171,913,486,4521,809,858,2791,449,967,9331,751,750,01401,687,897,2831,229,283,1121,170,505,4111,391,471,7201,319,084,300947,389,5751,051,061,455396,065,076334,442,039336,080,092256,503,829238,948,732
       Other Current Assets 
393,078,442
266,464,845
231,466,284
287,720,104
597,822,329
839,317,418
1,175,988,042
1,984,927,702
985,196,007
1,368,935,788
2,055,919,353
1,780,298,924
0
0
2,328,123,950
634,388,733
536,035,041
594,334,472
1,841,656,267
780,741,834
560,415,983
725,751,646
1,962,203,712
1,034,103,936
1,131,520,426
1,039,680,839
1,413,550,287
1,032,956,139
642,078,362
569,376,287
1,618,318,751
775,731,473
716,426,884
797,199,161
1,310,953,892
1,203,276,137
1,023,645,230
1,214,345,896
1,196,733,362
1,622,960,467
1,694,354,690
1,160,251,992
802,193,838
828,591,616
609,060,575
639,254,129
717,934,734
661,651,704
297,745,651
380,092,275
606,666,000
532,090,000
942,646,000
737,814,000
993,716,000
1,142,024,000
1,504,964,000
1,369,100,000
771,223,000
829,767,000
780,401,000
1,757,365,000
1,757,365,000780,401,000829,767,000771,223,0001,369,100,0001,504,964,0001,142,024,000993,716,000737,814,000942,646,000532,090,000606,666,000380,092,275297,745,651661,651,704717,934,734639,254,129609,060,575828,591,616802,193,8381,160,251,9921,694,354,6901,622,960,4671,196,733,3621,214,345,8961,023,645,2301,203,276,1371,310,953,892797,199,161716,426,884775,731,4731,618,318,751569,376,287642,078,3621,032,956,1391,413,550,2871,039,680,8391,131,520,4261,034,103,9361,962,203,712725,751,646560,415,983780,741,8341,841,656,267594,334,472536,035,041634,388,7332,328,123,950001,780,298,9242,055,919,3531,368,935,788985,196,0071,984,927,7021,175,988,042839,317,418597,822,329287,720,104231,466,284266,464,845393,078,442
   > Long-term Assets 
1,254,365,334
1,227,572,230
1,230,319,701
1,778,002,695
3,050,088,084
4,346,131,495
3,973,302,717
3,989,817,172
4,425,508,836
4,503,149,421
4,717,101,673
6,093,215,303
0
6,691,142,380
12,061,689,750
12,628,317,447
13,244,815,992
13,631,398,701
14,784,680,218
14,914,527,068
14,740,296,261
15,361,831,690
15,701,092,284
16,029,132,599
15,981,202,359
18,366,864,096
19,104,024,330
18,885,763,037
19,161,364,379
19,111,269,418
19,351,314,244
19,935,904,342
20,604,611,630
20,208,024,066
21,012,334,697
21,248,992,512
21,602,149,306
21,930,512,319
24,807,948,171
24,756,668,030
24,615,050,797
24,400,729,490
22,529,668,470
23,362,753,171
22,906,236,239
22,443,042,056
22,578,998,556
22,613,328,600
22,380,918,188
22,210,686,933
21,188,011,000
21,256,653,000
21,302,096,000
21,654,633,000
21,942,492,000
22,351,458,000
22,056,915,000
22,267,801,000
22,786,783,000
23,483,692,000
23,891,141,000
24,491,195,000
24,491,195,00023,891,141,00023,483,692,00022,786,783,00022,267,801,00022,056,915,00022,351,458,00021,942,492,00021,654,633,00021,302,096,00021,256,653,00021,188,011,00022,210,686,93322,380,918,18822,613,328,60022,578,998,55622,443,042,05622,906,236,23923,362,753,17122,529,668,47024,400,729,49024,615,050,79724,756,668,03024,807,948,17121,930,512,31921,602,149,30621,248,992,51221,012,334,69720,208,024,06620,604,611,63019,935,904,34219,351,314,24419,111,269,41819,161,364,37918,885,763,03719,104,024,33018,366,864,09615,981,202,35916,029,132,59915,701,092,28415,361,831,69014,740,296,26114,914,527,06814,784,680,21813,631,398,70113,244,815,99212,628,317,44712,061,689,7506,691,142,38006,093,215,3034,717,101,6734,503,149,4214,425,508,8363,989,817,1723,973,302,7174,346,131,4953,050,088,0841,778,002,6951,230,319,7011,227,572,2301,254,365,334
       Property Plant Equipment 
1,186,943,022
1,183,108,150
1,170,482,595
1,680,474,931
2,888,866,591
4,122,075,084
3,765,044,491
3,509,634,390
3,513,306,137
3,671,314,053
3,865,835,074
4,122,951,318
0
5,296,882,189
6,084,091,986
6,453,618,733
7,013,030,141
7,449,600,366
8,268,654,028
8,566,839,816
9,088,335,564
9,756,976,943
10,280,666,078
10,484,604,324
10,557,362,094
13,200,639,126
13,875,328,521
14,105,682,416
14,194,986,834
14,172,550,559
14,611,818,515
14,809,891,519
15,011,364,234
15,145,310,919
15,692,149,271
15,807,007,561
16,360,880,095
16,814,380,179
21,667,281,663
21,638,448,451
21,627,451,990
21,451,060,575
20,277,426,854
20,843,647,284
20,189,563,762
20,160,077,487
19,638,266,553
19,560,720,341
19,249,838,862
18,872,081,135
18,138,307,000
18,075,220,000
17,492,061,000
17,742,541,000
17,712,244,000
17,684,306,000
17,456,185,000
17,630,107,000
16,799,299,000
16,649,157,000
16,664,126,000
16,456,187,000
16,456,187,00016,664,126,00016,649,157,00016,799,299,00017,630,107,00017,456,185,00017,684,306,00017,712,244,00017,742,541,00017,492,061,00018,075,220,00018,138,307,00018,872,081,13519,249,838,86219,560,720,34119,638,266,55320,160,077,48720,189,563,76220,843,647,28420,277,426,85421,451,060,57521,627,451,99021,638,448,45121,667,281,66316,814,380,17916,360,880,09515,807,007,56115,692,149,27115,145,310,91915,011,364,23414,809,891,51914,611,818,51514,172,550,55914,194,986,83414,105,682,41613,875,328,52113,200,639,12610,557,362,09410,484,604,32410,280,666,0789,756,976,9439,088,335,5648,566,839,8168,268,654,0287,449,600,3667,013,030,1416,453,618,7336,084,091,9865,296,882,18904,122,951,3183,865,835,0743,671,314,0533,513,306,1373,509,634,3903,765,044,4914,122,075,0842,888,866,5911,680,474,9311,170,482,5951,183,108,1501,186,943,022
       Goodwill 
0
0
0
0
0
0
0
0
85,360,253
80,964,126
89,766,189
185,373,972
0
185,373,972
185,373,972
185,373,972
185,373,972
185,373,972
179,941,213
133,651,462
133,651,462
133,651,462
133,651,462
133,651,462
114,589,786
114,589,786
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
101,759,427
68,336,044
68,336,044
68,336,044
68,336,044
68,336,044
68,336,044
68,336,044
68,336,044
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,000
68,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,00068,336,04468,336,04468,336,04468,336,04468,336,04468,336,04468,336,04468,336,044101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427101,759,427114,589,786114,589,786133,651,462133,651,462133,651,462133,651,462133,651,462179,941,213185,373,972185,373,972185,373,972185,373,972185,373,9720185,373,97289,766,18980,964,12685,360,25300000000
       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
3,216,810,788
3,189,255,990
2,944,758,962
2,737,235,009
2,525,983,430
2,545,354,785
2,196,099,285
2,005,085,533
1,097,162,918
1,034,252,054
960,117,674
654,111,030
76,606
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000076,606654,111,030960,117,6741,034,252,0541,097,162,9182,005,085,5332,196,099,2852,545,354,7852,525,983,4302,737,235,0092,944,758,9623,189,255,9903,216,810,788000000000000000000000000000000
       Intangible 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
50,860,511
0
0
0
42,992,368
42,920,294
44,158,358
42,416,957
46,926,785
50,687,338
48,696,586
46,906,168
42,121,000
44,774,000
38,586,000
36,185,000
33,144,000
31,697,000
28,273,000
29,441,000
45,534,000
43,879,000
48,761,000
57,378,000
57,378,00048,761,00043,879,00045,534,00029,441,00028,273,00031,697,00033,144,00036,185,00038,586,00044,774,00042,121,00046,906,16848,696,58650,687,33846,926,78542,416,95744,158,35842,920,29442,992,36800050,860,51100000000000000000000000000000000000000
       Long-term Assets Other 
67,416,506
44,458,255
58,564,257
33,466,673
65,728,401
100,929,739
43,377,356
171,181,193
176,613,024
120,885,228
333,723,390
1,410,936,177
0
-6,691,142,380
5,279,324,854
720,313,955
854,336,566
911,629,479
5,180,099,432
1,404,118,012
1,072,699,766
1,114,637,546
4,301,699,026
1,250,286,466
1,061,587,279
1,199,918,467
4,090,780,915
1,422,846,581
1,456,630,620
1,480,938,248
3,827,297,950
1,834,997,406
2,546,729,007
2,223,718,711
4,664,271,494
2,794,870,739
2,943,410,499
3,009,287,180
2,311,695,397
1,982,208,098
1,925,721,706
2,193,798,458
1,240,691,171
1,550,800,521
406,253,828
436,475,943
18,638,261,688
407,585,360
389,427,427
395,182,296
390,764,000
391,528,000
413,286,000
1,776,630,000
2,233,029,000
1,543,901,000
2,811,888,000
976,634,000
2,830,696,000
3,187,309,000
3,497,061,000
4,644,367,000
4,644,367,0003,497,061,0003,187,309,0002,830,696,000976,634,0002,811,888,0001,543,901,0002,233,029,0001,776,630,000413,286,000391,528,000390,764,000395,182,296389,427,427407,585,36018,638,261,688436,475,943406,253,8281,550,800,5211,240,691,1712,193,798,4581,925,721,7061,982,208,0982,311,695,3973,009,287,1802,943,410,4992,794,870,7394,664,271,4942,223,718,7112,546,729,0071,834,997,4063,827,297,9501,480,938,2481,456,630,6201,422,846,5814,090,780,9151,199,918,4671,061,587,2791,250,286,4664,301,699,0261,114,637,5461,072,699,7661,404,118,0125,180,099,432911,629,479854,336,566720,313,9555,279,324,854-6,691,142,38001,410,936,177333,723,390120,885,228176,613,024171,181,19343,377,356100,929,73965,728,40133,466,67358,564,25744,458,25567,416,506
> Total Liabilities 
756,998,398
629,637,597
542,080,589
2,543,331,703
3,564,425,577
3,667,968,629
3,009,300,105
3,273,117,500
2,130,970,294
1,748,127,419
2,709,896,801
4,429,191,527
0
6,337,308,575
6,876,224,890
6,672,862,806
7,403,262,703
8,514,967,264
9,071,629,859
9,027,021,120
8,664,672,645
10,573,963,885
10,114,640,953
11,152,893,792
10,975,168,158
11,295,540,286
12,040,131,928
11,522,362,956
11,375,395,878
11,327,627,137
11,572,740,239
11,889,620,035
12,372,682,984
12,641,603,376
11,523,869,935
12,496,313,541
12,486,784,494
13,703,725,004
13,567,160,084
13,689,071,226
13,795,589,494
12,707,270,358
12,061,488,555
12,746,045,467
11,929,598,672
12,044,879,836
12,690,063,970
12,891,143,931
12,454,857,235
12,956,978,642
12,079,056,000
9,236,087,000
10,784,540,000
11,223,189,000
9,925,211,000
9,601,587,000
12,692,580,000
10,883,398,000
11,685,659,000
9,781,305,000
9,490,289,000
10,603,677,000
10,603,677,0009,490,289,0009,781,305,00011,685,659,00010,883,398,00012,692,580,0009,601,587,0009,925,211,00011,223,189,00010,784,540,0009,236,087,00012,079,056,00012,956,978,64212,454,857,23512,891,143,93112,690,063,97012,044,879,83611,929,598,67212,746,045,46712,061,488,55512,707,270,35813,795,589,49413,689,071,22613,567,160,08413,703,725,00412,486,784,49412,496,313,54111,523,869,93512,641,603,37612,372,682,98411,889,620,03511,572,740,23911,327,627,13711,375,395,87811,522,362,95612,040,131,92811,295,540,28610,975,168,15811,152,893,79210,114,640,95310,573,963,8858,664,672,6459,027,021,1209,071,629,8598,514,967,2647,403,262,7036,672,862,8066,876,224,8906,337,308,57504,429,191,5272,709,896,8011,748,127,4192,130,970,2943,273,117,5003,009,300,1053,667,968,6293,564,425,5772,543,331,703542,080,589629,637,597756,998,398
   > Total Current Liabilities 
498,934,775
433,423,363
399,250,965
448,718,751
1,040,423,469
779,405,791
1,179,515,758
1,798,816,747
725,941,574
747,531,096
1,989,071,312
855,829,583
0
2,825,470,423
3,041,406,158
2,812,349,607
2,810,914,809
3,414,720,516
3,855,511,633
3,929,396,829
3,493,013,314
4,592,850,379
3,862,917,319
3,970,955,985
3,936,208,062
3,955,707,125
4,339,330,380
4,216,560,002
3,902,478,864
3,928,935,743
4,352,313,598
4,731,425,864
5,471,935,363
5,746,371,463
5,552,461,635
5,692,160,888
5,699,663,866
6,934,452,813
5,511,744,144
5,854,512,632
6,447,520,973
5,679,837,823
5,293,238,393
5,618,539,914
4,450,523,552
4,392,821,601
7,553,261,301
8,133,046,549
7,857,693,673
8,870,426,613
6,562,383,000
4,926,408,000
6,659,135,000
7,223,640,000
5,971,662,000
6,063,757,000
9,272,178,000
7,734,689,000
8,576,440,000
6,742,605,000
6,743,936,000
7,930,877,000
7,930,877,0006,743,936,0006,742,605,0008,576,440,0007,734,689,0009,272,178,0006,063,757,0005,971,662,0007,223,640,0006,659,135,0004,926,408,0006,562,383,0008,870,426,6137,857,693,6738,133,046,5497,553,261,3014,392,821,6014,450,523,5525,618,539,9145,293,238,3935,679,837,8236,447,520,9735,854,512,6325,511,744,1446,934,452,8135,699,663,8665,692,160,8885,552,461,6355,746,371,4635,471,935,3634,731,425,8644,352,313,5983,928,935,7433,902,478,8644,216,560,0024,339,330,3803,955,707,1253,936,208,0623,970,955,9853,862,917,3194,592,850,3793,493,013,3143,929,396,8293,855,511,6333,414,720,5162,810,914,8092,812,349,6073,041,406,1582,825,470,4230855,829,5831,989,071,312747,531,096725,941,5741,798,816,7471,179,515,758779,405,7911,040,423,469448,718,751399,250,965433,423,363498,934,775
       Short-term Debt 
211,290,683
219,526,282
154,035,195
59,255,000
0
29,490,000
264,586,667
219,776,667
255,500,000
239,700,000
768,730,500
8,000,000
0
0
1,663,900,000
1,672,230,000
1,707,930,000
2,357,600,000
2,568,226,175
2,968,087,300
2,523,615,575
3,361,386,380
2,752,272,360
2,872,639,100
2,981,037,200
3,243,074,300
3,187,807,375
3,091,790,400
3,139,047,000
2,823,828,206
3,255,206,900
2,786,047,312
2,885,075,617
4,045,960,250
4,489,613,280
4,260,663,105
4,220,301,179
4,166,894,690
2,942,455,386
2,628,924,032
4,201,888,494
3,817,474,424
3,362,237,186
1,326,870,958
2,511,050,258
2,521,334,722
3,171,116,929
1,106,900,000
1,088,200,000
1,073,025,750
1,088,646,000
1,955,849,000
2,452,590,000
2,447,721,000
1,378,751,000
1,645,449,000
1,999,695,000
2,401,930,000
2,071,447,000
1,093,518,000
1,193,952,000
1,564,033,000
1,564,033,0001,193,952,0001,093,518,0002,071,447,0002,401,930,0001,999,695,0001,645,449,0001,378,751,0002,447,721,0002,452,590,0001,955,849,0001,088,646,0001,073,025,7501,088,200,0001,106,900,0003,171,116,9292,521,334,7222,511,050,2581,326,870,9583,362,237,1863,817,474,4244,201,888,4942,628,924,0322,942,455,3864,166,894,6904,220,301,1794,260,663,1054,489,613,2804,045,960,2502,885,075,6172,786,047,3123,255,206,9002,823,828,2063,139,047,0003,091,790,4003,187,807,3753,243,074,3002,981,037,2002,872,639,1002,752,272,3603,361,386,3802,523,615,5752,968,087,3002,568,226,1752,357,600,0001,707,930,0001,672,230,0001,663,900,000008,000,000768,730,500239,700,000255,500,000219,776,667264,586,66729,490,000059,255,000154,035,195219,526,282211,290,683
       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
9,904,639,374
9,803,143,988
9,602,209,797
672,960,250
1,385,698,172
1,505,713,105
1,339,501,179
1,434,886,084
1,121,605,386
1,127,879,138
1,282,330,110
1,504,430,422
2,993,387,186
0
2,488,435,894
2,499,146,051
2,105,134,787
4,667,550,074
4,308,591,799
4,293,858,756
2,574,170,000
1,907,008,000
2,377,722,000
2,383,768,000
1,295,459,000
1,572,026,000
1,914,387,000
2,322,507,000
1,995,193,000
997,017,000
1,106,839,000
1,500,543,000
1,500,543,0001,106,839,000997,017,0001,995,193,0002,322,507,0001,914,387,0001,572,026,0001,295,459,0002,383,768,0002,377,722,0001,907,008,0002,574,170,0004,293,858,7564,308,591,7994,667,550,0742,105,134,7872,499,146,0512,488,435,89402,993,387,1861,504,430,4221,282,330,1101,127,879,1381,121,605,3861,434,886,0841,339,501,1791,505,713,1051,385,698,172672,960,2509,602,209,7979,803,143,9889,904,639,374000000000000000000000000000000
       Accounts payable 
41,750,398
61,086,518
95,090,493
69,054,804
94,263,620
116,534,882
127,504,505
79,935,177
130,531,638
158,510,288
264,657,127
257,594,562
0
279,208,013
416,953,452
236,597,023
274,627,244
294,796,615
547,080,010
401,193,395
477,639,231
744,457,134
687,476,255
594,342,069
523,434,089
321,156,464
724,094,858
591,723,254
243,564,343
309,743,106
585,725,941
703,624,001
768,153,051
709,545,874
806,385,201
627,709,841
772,370,115
1,374,217,552
1,157,990,961
936,715,248
861,324,512
752,986,475
739,743,696
763,773,444
607,174,968
546,096,145
672,748,000
850,412,583
917,605,672
1,257,238,752
1,399,446,000
1,131,391,000
1,213,668,000
1,275,050,000
1,301,565,000
1,356,799,000
1,018,408,000
1,024,137,000
1,549,578,000
1,345,638,000
1,666,466,000
1,801,090,000
1,801,090,0001,666,466,0001,345,638,0001,549,578,0001,024,137,0001,018,408,0001,356,799,0001,301,565,0001,275,050,0001,213,668,0001,131,391,0001,399,446,0001,257,238,752917,605,672850,412,583672,748,000546,096,145607,174,968763,773,444739,743,696752,986,475861,324,512936,715,2481,157,990,9611,374,217,552772,370,115627,709,841806,385,201709,545,874768,153,051703,624,001585,725,941309,743,106243,564,343591,723,254724,094,858321,156,464523,434,089594,342,069687,476,255744,457,134477,639,231401,193,395547,080,010294,796,615274,627,244236,597,023416,953,452279,208,0130257,594,562264,657,127158,510,288130,531,63879,935,177127,504,505116,534,88294,263,62069,054,80495,090,49361,086,51841,750,398
       Other Current Liabilities 
245,893,694
152,810,563
150,125,277
320,408,947
946,159,849
633,380,909
787,424,586
1,499,103,419
339,903,757
349,318,897
955,676,957
590,227,764
0
2,546,262,410
960,533,759
903,522,584
828,357,565
762,323,901
740,197,728
560,116,134
491,758,508
487,006,865
423,164,142
503,974,816
431,736,773
391,476,361
427,423,969
533,046,348
519,867,521
335,525,184
511,366,867
414,348,850
999,787,919
990,865,339
141,168,474
803,787,942
706,992,572
919,767,469
1,094,215,730
802,420,157
1,230,124,538
1,192,041,898
955,623,980
442,812,274
959,485,235
760,306,395
1,263,401,134
1,503,812,214
1,040,878,924
1,638,363,978
1,548,431,000
723,648,000
1,688,025,000
2,097,977,000
2,349,623,000
2,267,735,000
5,115,045,000
3,314,712,000
3,625,237,000
3,454,884,000
2,943,851,000
2,850,034,000
2,850,034,0002,943,851,0003,454,884,0003,625,237,0003,314,712,0005,115,045,0002,267,735,0002,349,623,0002,097,977,0001,688,025,000723,648,0001,548,431,0001,638,363,9781,040,878,9241,503,812,2141,263,401,134760,306,395959,485,235442,812,274955,623,9801,192,041,8981,230,124,538802,420,1571,094,215,730919,767,469706,992,572803,787,942141,168,474990,865,339999,787,919414,348,850511,366,867335,525,184519,867,521533,046,348427,423,969391,476,361431,736,773503,974,816423,164,142487,006,865491,758,508560,116,134740,197,728762,323,901828,357,565903,522,584960,533,7592,546,262,4100590,227,764955,676,957349,318,897339,903,7571,499,103,419787,424,586633,380,909946,159,849320,408,947150,125,277152,810,563245,893,694
   > Long-term Liabilities 
258,063,623
196,214,234
142,829,624
2,094,612,952
2,524,002,108
2,888,562,838
1,829,784,347
1,474,300,753
1,405,028,720
1,000,596,323
720,825,489
3,573,361,944
0
2,992,686,247
3,834,818,732
3,860,513,199
4,592,347,894
5,100,246,748
5,216,118,226
5,097,624,291
5,171,659,331
5,981,113,506
6,251,723,634
7,181,937,807
7,038,960,096
7,339,833,161
7,700,801,548
7,305,802,954
7,472,917,014
7,398,691,394
7,220,426,641
7,158,194,171
6,900,747,621
6,895,231,913
5,971,408,300
6,804,152,653
6,787,120,628
6,769,272,191
8,055,415,940
7,834,558,594
7,348,068,521
7,027,432,535
6,768,250,162
7,127,485,727
7,479,075,120
7,652,058,235
5,136,802,669
4,758,097,382
4,597,142,033
4,086,531,632
5,516,673,000
4,309,679,000
4,125,405,000
3,999,549,000
3,953,549,000
3,537,830,000
3,420,402,000
3,148,709,000
3,109,219,000
3,038,700,000
2,746,353,000
2,672,800,000
2,672,800,0002,746,353,0003,038,700,0003,109,219,0003,148,709,0003,420,402,0003,537,830,0003,953,549,0003,999,549,0004,125,405,0004,309,679,0005,516,673,0004,086,531,6324,597,142,0334,758,097,3825,136,802,6697,652,058,2357,479,075,1207,127,485,7276,768,250,1627,027,432,5357,348,068,5217,834,558,5948,055,415,9406,769,272,1916,787,120,6286,804,152,6535,971,408,3006,895,231,9136,900,747,6217,158,194,1717,220,426,6417,398,691,3947,472,917,0147,305,802,9547,700,801,5487,339,833,1617,038,960,0967,181,937,8076,251,723,6345,981,113,5065,171,659,3315,097,624,2915,216,118,2265,100,246,7484,592,347,8943,860,513,1993,834,818,7322,992,686,24703,573,361,944720,825,4891,000,596,3231,405,028,7201,474,300,7531,829,784,3472,888,562,8382,524,002,1082,094,612,952142,829,624196,214,234258,063,623
       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
6,514,557,741
6,212,583,652
5,564,154,887
5,824,505,987
6,099,808,634
6,295,702,658
3,475,452,606
3,065,268,146
2,883,089,690
2,352,184,091
3,787,064,000
0
0
2,288,604,000
2,144,774,000
1,533,446,000
1,398,434,000
1,106,939,000
0
0
0
0
00001,106,939,0001,398,434,0001,533,446,0002,144,774,0002,288,604,000003,787,064,0002,352,184,0912,883,089,6903,065,268,1463,475,452,6066,295,702,6586,099,808,6345,824,505,9875,564,154,8876,212,583,6526,514,557,7410000000000000000000000000000000000000000
       Other 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
570,994,167
582,395,458
613,102,388
621,562,998
673,811,160
721,935,042
657,504,143
673,540,625
707,822,121
736,097,389
833,510,780
814,848,883
1,204,095,275
1,302,979,740
1,379,266,486
1,356,355,577
1,661,350,063
1,692,829,236
1,714,052,343
1,734,347,541
1,729,609,000
1,757,794,000
1,675,295,000
1,710,945,000
0
2,004,384,000
2,021,968,000
0
0
0
0
0
000002,021,968,0002,004,384,00001,710,945,0001,675,295,0001,757,794,0001,729,609,0001,734,347,5411,714,052,3431,692,829,2361,661,350,0631,356,355,5771,379,266,4861,302,979,7401,204,095,275814,848,883833,510,780736,097,389707,822,121673,540,625657,504,143721,935,042673,811,160621,562,998613,102,388582,395,458570,994,167000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,229,988
18,629,091
18,829,336
17,976,863
25,463,937
27,063,796
28,841,754
28,841,754
100,095,911
101,935,463
96,906,521
102,090,370
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000102,090,37096,906,521101,935,463100,095,91128,841,75428,841,75427,063,79625,463,93717,976,86318,829,33618,629,09118,229,988000000000000000000000000000000
> Total Stockholder Equity
1,750,306,982
1,919,725,155
1,939,342,400
1,783,511,688
2,478,140,709
3,032,169,213
4,281,602,475
8,763,578,938
8,063,137,821
8,148,939,490
9,580,098,225
10,772,034,139
0
10,337,040,678
12,832,293,696
13,294,681,669
12,756,459,239
12,731,478,154
12,793,461,918
12,428,908,126
12,062,643,535
12,137,384,505
11,929,535,109
11,689,802,784
11,575,397,426
13,489,939,081
18,316,693,905
18,326,643,442
18,314,559,360
18,337,796,404
18,408,774,653
18,409,578,450
17,874,447,224
18,030,386,241
18,490,386,110
18,727,739,773
18,850,431,525
19,142,623,014
19,739,211,753
19,909,903,337
19,771,157,050
19,947,589,089
18,133,399,321
18,025,029,396
18,103,629,960
18,929,146,378
19,039,428,281
19,799,659,859
19,835,325,711
20,343,861,230
20,837,080,000
22,305,281,000
21,471,919,000
22,567,260,000
23,712,043,000
25,332,077,000
23,676,068,000
24,616,753,000
30,643,195,000
30,937,791,000
29,207,100,000
29,828,523,000
29,828,523,00029,207,100,00030,937,791,00030,643,195,00024,616,753,00023,676,068,00025,332,077,00023,712,043,00022,567,260,00021,471,919,00022,305,281,00020,837,080,00020,343,861,23019,835,325,71119,799,659,85919,039,428,28118,929,146,37818,103,629,96018,025,029,39618,133,399,32119,947,589,08919,771,157,05019,909,903,33719,739,211,75319,142,623,01418,850,431,52518,727,739,77318,490,386,11018,030,386,24117,874,447,22418,409,578,45018,408,774,65318,337,796,40418,314,559,36018,326,643,44218,316,693,90513,489,939,08111,575,397,42611,689,802,78411,929,535,10912,137,384,50512,062,643,53512,428,908,12612,793,461,91812,731,478,15412,756,459,23913,294,681,66912,832,293,69610,337,040,678010,772,034,1399,580,098,2258,148,939,4908,063,137,8218,763,578,9384,281,602,4753,032,169,2132,478,140,7091,783,511,6881,939,342,4001,919,725,1551,750,306,982
   Common Stock
956,372,284
956,372,284
956,372,284
953,845,975
953,845,975
953,845,975
956,372,284
956,372,284
942,937,141
942,937,141
942,937,141
942,937,141
0
953,458,175
958,838,737
953,845,975
953,845,975
953,845,975
980,173,370
953,845,975
953,845,975
953,845,975
983,663,575
953,845,975
953,845,975
953,845,975
6,337,909,597
2,403,076,473
2,403,076,473
2,403,076,473
6,337,909,597
2,403,076,473
2,403,076,473
2,403,076,473
6,337,909,597
2,403,076,473
2,403,076,472
2,403,076,472
6,337,909,597
2,403,076,472
2,403,076,472
2,403,076,472
6,337,909,597
2,403,076,472
2,403,076,473
2,403,076,473
2,403,076,472
2,403,076,472
2,403,076,472
2,403,076,472
2,403,075,000
2,403,075,000
2,403,075,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,000
2,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,076,0002,403,075,0002,403,075,0002,403,075,0002,403,076,4722,403,076,4722,403,076,4722,403,076,4722,403,076,4732,403,076,4732,403,076,4726,337,909,5972,403,076,4722,403,076,4722,403,076,4726,337,909,5972,403,076,4722,403,076,4722,403,076,4736,337,909,5972,403,076,4732,403,076,4732,403,076,4736,337,909,5972,403,076,4732,403,076,4732,403,076,4736,337,909,597953,845,975953,845,975953,845,975983,663,575953,845,975953,845,975953,845,975980,173,370953,845,975953,845,975953,845,975958,838,737953,458,1750942,937,141942,937,141942,937,141942,937,141956,372,284956,372,284953,845,975953,845,975953,845,975956,372,284956,372,284956,372,284
   Retained Earnings 
761,357,501
927,935,363
950,880,512
806,354,765
1,500,178,155
2,053,273,346
3,304,895,096
7,785,189,070
7,054,793,471
7,091,322,806
8,508,827,679
9,700,470,953
0
9,383,582,503
11,748,920,056
12,211,347,584
11,721,916,753
11,696,344,483
11,758,293,770
11,393,450,698
11,027,381,288
11,102,150,317
10,890,769,511
10,650,562,768
10,536,637,043
9,880,270,857
9,593,047,837
9,603,092,009
9,599,010,231
9,622,914,902
9,685,248,716
9,686,056,579
9,175,842,340
9,330,105,262
9,765,721,053
10,004,229,892
10,059,732,806
10,346,408,464
10,591,179,044
10,761,870,628
10,623,124,341
10,799,556,380
7,912,776,028
7,588,310,492
7,364,310,542
8,143,921,573
8,786,064,046
9,413,699,482
9,495,462,206
10,055,290,361
10,271,507,000
11,730,669,000
10,914,765,000
11,528,743,000
12,661,897,000
14,290,691,000
12,657,801,000
13,586,565,000
13,909,027,000
14,152,875,000
12,380,906,000
13,086,044,000
13,086,044,00012,380,906,00014,152,875,00013,909,027,00013,586,565,00012,657,801,00014,290,691,00012,661,897,00011,528,743,00010,914,765,00011,730,669,00010,271,507,00010,055,290,3619,495,462,2069,413,699,4828,786,064,0468,143,921,5737,364,310,5427,588,310,4927,912,776,02810,799,556,38010,623,124,34110,761,870,62810,591,179,04410,346,408,46410,059,732,80610,004,229,8929,765,721,0539,330,105,2629,175,842,3409,686,056,5799,685,248,7169,622,914,9029,599,010,2319,603,092,0099,593,047,8379,880,270,85710,536,637,04310,650,562,76810,890,769,51111,102,150,31711,027,381,28811,393,450,69811,758,293,77011,696,344,48311,721,916,75312,211,347,58411,748,920,0569,383,582,50309,700,470,9538,508,827,6797,091,322,8067,054,793,4717,785,189,0703,304,895,0962,053,273,3461,500,178,155806,354,765950,880,512927,935,363761,357,501
   Accumulated Other Comprehensive Income 
6,115
6,670
6,333
3,272
2,977
3,124
2,854
2,658
8,622
13,605
14,038
13,841
0
0
12,444
124,495,348
54,369,116
54,960,301
5,046
55,284,058
55,088,877
55,060,818
5,401
55,576,441
55,096,808
2,626,004,649
236,633
2,385,641,836
2,377,639,532
2,376,971,905
245,308
2,385,612,274
2,360,695,287
2,362,371,382
225,762
2,385,600,284
2,452,789,122
2,458,304,953
275,179
2,810,123,112
2,810,123,112
2,810,123,112
399,497
4,098,809,307
3,920,794,526
3,966,699,913
3,915,455,000
162,090
161,485
164,698
164,388
157,329
409,265
1,685,981,000
1,697,610,000
1,688,850,000
1,665,731,000
1,677,652,000
1,672,122,000
1,722,870,000
1,764,148,000
1,680,433,000
1,680,433,0001,764,148,0001,722,870,0001,672,122,0001,677,652,0001,665,731,0001,688,850,0001,697,610,0001,685,981,000409,265157,329164,388164,698161,485162,0903,915,455,0003,966,699,9133,920,794,5264,098,809,307399,4972,810,123,1122,810,123,1122,810,123,112275,1792,458,304,9532,452,789,1222,385,600,284225,7622,362,371,3822,360,695,2872,385,612,274245,3082,376,971,9052,377,639,5322,385,641,836236,6332,626,004,64955,096,80855,576,4415,40155,060,81855,088,87755,284,0585,04654,960,30154,369,116124,495,34812,4440013,84114,03813,6058,6222,6582,8543,1242,9773,2726,3336,6706,115
   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
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,124
3,934,833,000
0
0
3,934,833,000
3,934,833,000
3,934,833,000
3,934,833,000
3,934,833,000
0
0
0
0
00003,934,833,0003,934,833,0003,934,833,0003,934,833,0003,934,833,000003,934,833,0003,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1243,934,833,1240000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
32,571,082
35,410,838
32,083,271
23,307,676
24,113,602
25,046,768
20,332,241
22,014,926
65,398,587
114,665,938
128,319,367
128,612,204
0
-10,337,040,678
129,527,665
4,992,762
26,327,395
26,327,395
54,989,732
26,327,395
26,327,395
26,327,395
55,096,622
29,817,600
29,817,600
29,817,600
2,385,499,838
3,934,833,124
3,934,833,124
6,265,488,405
2,385,371,032
3,934,833,124
6,265,488,405
6,265,488,405
2,386,529,697
3,934,833,124
6,265,488,405
6,265,488,405
-1,179,655,012
3,934,833,124
6,690,011,238
3,934,833,124
6,676,862,706
4,098,809,307
6,676,862,708
8,382,148,332
3,915,454,638
4,048,050,780
4,001,953,908
3,950,661,272
4,227,664,000
4,236,703,000
4,219,245,000
6,949,460,000
6,949,460,000
6,949,460,000
6,949,460,000
6,949,460,000
12,658,970,000
12,658,970,000
12,658,970,000
14,339,403,000
14,339,403,00012,658,970,00012,658,970,00012,658,970,0006,949,460,0006,949,460,0006,949,460,0006,949,460,0006,949,460,0004,219,245,0004,236,703,0004,227,664,0003,950,661,2724,001,953,9084,048,050,7803,915,454,6388,382,148,3326,676,862,7084,098,809,3076,676,862,7063,934,833,1246,690,011,2383,934,833,124-1,179,655,0126,265,488,4056,265,488,4053,934,833,1242,386,529,6976,265,488,4056,265,488,4053,934,833,1242,385,371,0326,265,488,4053,934,833,1243,934,833,1242,385,499,83829,817,60029,817,60029,817,60055,096,62226,327,39526,327,39526,327,39554,989,73226,327,39526,327,3954,992,762129,527,665-10,337,040,6780128,612,204128,319,367114,665,93865,398,58722,014,92620,332,24125,046,76824,113,60223,307,67632,083,27135,410,83832,571,082



5.4. Balance Sheets

Currency in IDR. All numbers in thousands.