0 XP   0   0   0

Bank Negara Indonesia Tbk
Buy, Hold or Sell?

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

Let's analyse Bank Negara Indonesia Tbk

Let's start. I'm going to help you getting a better view of Bank Negara Indonesia 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Bank Negara Indonesia Tbk even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Bank Negara Indonesia Tbk is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Bank Negara Indonesia Tbk. The closing price on 2022-10-03 was Rp8,900 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Bank Negara Indonesia Tbk Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

1.1. Profitability of Bank Negara Indonesia Tbk.

1.1. Profitability

An important factor of a company's health is the profitability.

1.1.1. Net Profit Margin

Measures how much net profit Bank Negara Indonesia Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Bank Negara Indonesia Tbk to the Banks-Regional industry mean.
  • A Net Profit Margin of 26.5% means that Rp0.26 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bank Negara Indonesia Tbk:

  • The MRQ is 38.1%. The company is making a huge profit. +2
  • The TTM is 26.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ38.1%TTM26.5%+11.6%
TTM26.5%YOY13.9%+12.6%
TTM26.5%5Y24.0%+2.5%
5Y24.0%10Y25.2%-1.2%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ38.1%28.7%+9.4%
TTM26.5%27.6%-1.1%
YOY13.9%26.9%-13.0%
5Y24.0%23.2%+0.8%
10Y25.2%21.1%+4.1%
1.1.2. Return on Assets

Shows how efficient Bank Negara Indonesia Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Bank Negara Indonesia Tbk to the Banks-Regional industry mean.
  • 0.4% Return on Assets means that Bank Negara Indonesia Tbk generated Rp0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.4%+0.1%
TTM0.4%YOY0.2%+0.2%
TTM0.4%5Y0.4%0.0%
5Y0.4%10Y0.5%-0.1%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.3%+0.2%
TTM0.4%0.3%+0.1%
YOY0.2%0.3%-0.1%
5Y0.4%0.3%+0.1%
10Y0.5%0.2%+0.3%
1.1.3. Return on Equity

Shows how efficient Bank Negara Indonesia Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Bank Negara Indonesia Tbk to the Banks-Regional industry mean.
  • 3.8% Return on Equity means the company generated Rp0.04 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bank Negara Indonesia Tbk:

  • The MRQ is 3.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.0%+0.9%
TTM3.0%YOY1.8%+1.1%
TTM3.0%5Y2.9%+0.0%
5Y2.9%10Y3.6%-0.7%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%2.8%+1.0%
TTM3.0%2.6%+0.4%
YOY1.8%2.5%-0.7%
5Y2.9%2.4%+0.5%
10Y3.6%2.4%+1.2%

1.2. Operating Efficiency of Bank Negara Indonesia Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Bank Negara Indonesia Tbk is operating .

  • Measures how much profit Bank Negara Indonesia Tbk 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 Bank Negara Indonesia Tbk to the Banks-Regional 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 Bank Negara Indonesia Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-44.9%-44.9%
TTM-44.3%-44.3%
YOY-46.5%-46.5%
5Y-36.5%-36.5%
10Y-31.1%-31.1%
1.2.2. Operating Ratio

Measures how efficient Bank Negara Indonesia Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • An Operation Ratio of 0.0% means that the operating costs are Rp0.00for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y0.160-0.160
5Y0.16010Y0.082+0.078
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.066-0.066
TTM-0.195-0.195
YOY-0.316-0.316
5Y0.1600.384-0.224
10Y0.0820.390-0.308

1.3. Liquidity of Bank Negara Indonesia Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Bank Negara Indonesia Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks-Regional industry mean).
  • A Current Ratio of 22.4% means the company has Rp0.22 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.224. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.264. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.224TTM0.264-0.041
TTM0.264YOY0.254+0.010
TTM0.2645Y0.190+0.074
5Y0.19010Y0.098+0.093
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2240.245-0.021
TTM0.2640.327-0.063
YOY0.2540.349-0.095
5Y0.1900.307-0.117
10Y0.0980.258-0.160
1.3.2. Quick Ratio

Measures if Bank Negara Indonesia Tbk is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy (always compare to Banks-Regional industry mean)
  • A Quick Ratio of 0.7% means the company can pay off Rp0.01 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.007. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.006. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.007TTM0.006+0.000
TTM0.006YOY0.006+0.001
TTM0.0065Y0.010-0.004
5Y0.01010Y0.005+0.005
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0070.233-0.226
TTM0.0060.151-0.145
YOY0.0060.159-0.153
5Y0.0100.117-0.107
10Y0.0050.090-0.085

1.4. Solvency of Bank Negara Indonesia Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Bank Negara Indonesia Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy (always compare to Banks-Regional industry mean).
  • A Debt to Asset Ratio of 0.86 means that Bank Negara Indonesia Tbk assets are financed with 86.2% credit (debt) and the remaining percentage (100% - 86.2%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.862. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.866. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.862TTM0.866-0.004
TTM0.866YOY0.872-0.005
TTM0.8665Y0.864+0.002
5Y0.86410Y0.861+0.003
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8620.910-0.048
TTM0.8660.905-0.039
YOY0.8720.910-0.038
5Y0.8640.907-0.043
10Y0.8610.908-0.047
1.4.2. Debt to Equity Ratio

Measures if Bank Negara Indonesia Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy (always compare to Banks-Regional industry mean).
  • A Debt to Equity ratio of 646.4% means that company has Rp6.46 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 6.464. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.584. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.464TTM6.584-0.120
TTM6.584YOY6.882-0.298
TTM6.5845Y6.491+0.092
5Y6.49110Y6.348+0.144
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ6.46410.094-3.630
TTM6.5849.691-3.107
YOY6.8829.130-2.248
5Y6.4919.097-2.606
10Y6.3489.029-2.681

2. Market Valuation of Bank Negara Indonesia Tbk

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Bank Negara Indonesia Tbk.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 9.96 means the investor is paying Rp9.96 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bank Negara Indonesia Tbk:

  • The EOD is 11.298. Good. +1
  • The MRQ is 9.965. Good. +1
  • The TTM is 12.178. Good. +1
Trends
Current periodCompared to+/- 
EOD11.298MRQ9.965+1.333
MRQ9.965TTM12.178-2.213
TTM12.178YOY35.746-23.568
TTM12.1785Y15.425-3.247
5Y15.42510Y12.296+3.129
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD11.2989.287+2.011
MRQ9.9659.440+0.525
TTM12.1789.860+2.318
YOY35.7469.980+25.766
5Y15.42511.493+3.932
10Y12.29611.575+0.721
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Bank Negara Indonesia Tbk.

  • Lower is better
  • A PEG ratio of 1 means the investor is paying a fair price for the stock

Let's take a look of the Price Earnings to Growth Ratio trends of Bank Negara Indonesia Tbk:

  • The MRQ is 0.036. Very good. +2
  • The TTM is -0.249. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ0.036TTM-0.249+0.284
TTM-0.249YOY-0.453+0.204
TTM-0.2495Y0.779-1.028
5Y0.77910Y0.326+0.452
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0360.065-0.029
TTM-0.2490.100-0.349
YOY-0.4530.006-0.459
5Y0.7790.067+0.712
10Y0.3260.094+0.232

2. Books
2.3. Price to Book Ratio

Measures if the stock price of Bank Negara Indonesia Tbk is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks-Regional industry mean).
  • A PB ratio of 1.12 means the investor is paying Rp1.12 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Bank Negara Indonesia Tbk:

  • The EOD is 1.272. Good. +1
  • The MRQ is 1.122. Good. +1
  • The TTM is 1.042. Good. +1
Trends
Current periodCompared to+/- 
EOD1.272MRQ1.122+0.150
MRQ1.122TTM1.042+0.080
TTM1.042YOY0.861+0.181
TTM1.0425Y0.857+0.185
5Y0.85710Y0.440+0.418
Compared to industry (Banks-Regional)
PeriodCompanyIndustry (mean)+/- 
EOD1.2720.962+0.310
MRQ1.1220.975+0.147
TTM1.0421.025+0.017
YOY0.8610.792+0.069
5Y0.8570.935-0.078
10Y0.4400.833-0.393

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bank Negara Indonesia 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 Per Share--6997.3326742.664+4%6109.124+15%5020.325+39%2574.526+172%
Book Value Per Share Growth--95.481185.930-49%55.550+72%437.333-78%437.333-78%
Current Ratio--0.2240.264-15%0.254-12%0.190+18%0.098+129%
Debt To Asset Ratio--0.8620.866-1%0.872-1%0.8640%0.861+0%
Debt To Equity Ratio--6.4646.584-2%6.882-6%6.4910%6.348+2%
Dividend Per Share--146.103146.2870%44.046+232%138.790+5%138.790+5%
Eps--259.586196.941+32%51.747+402%162.594+60%153.277+69%
Eps Growth--280.585319.344-12%-71.934+126%54.402+416%36.356+672%
Gains Per Share--241.585332.217-27%99.596+143%576.124-58%576.124-58%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin--0.3810.265+44%0.139+175%0.240+59%0.252+51%
Operating Margin----0%-0%-0%-0%
Operating Ratio----0%-0%0.160-100%0.082-100%
Pb Ratio1.272+12%1.1221.042+8%0.861+30%0.857+31%0.440+155%
Pe Ratio11.298+12%9.96512.178-18%35.746-72%15.425-35%12.296-19%
Peg Ratio--0.036-0.249+801%-0.453+1374%0.779-95%0.326-89%
Price Per Share8900.000+12%7850.0007056.250+11%5242.500+50%7031.000+12%5930.000+32%
Quick Ratio--0.0070.006+1%0.006+10%0.010-37%0.005+24%
Return On Assets--0.0050.004+31%0.002+120%0.004+29%0.005+2%
Return On Equity--0.0380.030+30%0.018+111%0.029+31%0.036+5%
 EOD+0 -3MRQTTM+9 -8YOY+13 -45Y+13 -510Y+12 -6

3.2. Fundamental Score

Let's check the fundamental score of Bank Negara Indonesia Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.298
Price to Book Ratio (EOD)Between0-11.272
Net Profit Margin (MRQ)Greater than00.381
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.007
Current Ratio (MRQ)Greater than10.224
Debt to Asset Ratio (MRQ)Less than10.862
Debt to Equity Ratio (MRQ)Less than16.464
Return on Equity (MRQ)Greater than0.150.038
Return on Assets (MRQ)Greater than0.050.005
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Bank Negara Indonesia Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.601
Ma 20Greater thanMa 508,923.750
Ma 50Greater thanMa 1008,536.000
Ma 100Greater thanMa 2008,374.750
OpenGreater thanClose8,975.000
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2022-06-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets946,495,285,000
Total Liabilities816,004,444,000
Total Stockholder Equity126,242,767,000
 As reported
Total Liabilities 816,004,444,000
Total Stockholder Equity+ 126,242,767,000
Total Assets = 946,495,285,000

Assets

Total Assets946,495,285,000
Total Current Assets165,009,749,000
Long-term Assets165,009,749,000
Total Current Assets
Cash And Cash Equivalents 121,953,735,000
Net Receivables 4,805,289,000
Other Current Assets 68,573,291,000
Total Current Assets  (as reported)165,009,749,000
Total Current Assets  (calculated)195,332,315,000
+/- 30,322,566,000
Long-term Assets
Property Plant Equipment 26,745,201,000
Long Term Investments 152,097,484,000
Intangible Assets 773,795,000
Long-term Assets  (as reported)0
Long-term Assets  (calculated)179,616,480,000
+/- 179,616,480,000

Liabilities & Shareholders' Equity

Total Current Liabilities737,372,228,000
Long-term Liabilities-
Total Stockholder Equity126,242,767,000
Total Current Liabilities
Accounts payable 710,273,578,000
Other Current Liabilities 18,332,422,000
Total Current Liabilities  (as reported)737,372,228,000
Total Current Liabilities  (calculated)728,606,000,000
+/- 8,766,228,000
Long-term Liabilities
Deferred Long Term Liability 226,937,000
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)226,937,000
+/- 226,937,000
Total Stockholder Equity
Common Stock9,054,807,000
Retained Earnings 84,799,980,000
Other Stockholders Equity 15,378,871,000
Total Stockholder Equity (as reported)126,242,767,000
Total Stockholder Equity (calculated)109,233,658,000
+/- 17,009,109,000
Other
Capital Stock9,054,807,000
Common Stock Shares Outstanding 18,648,656
Net Invested Capital 180,036,074,000
Net Tangible Assets 125,468,972,000



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312002-12-312002-06-302001-12-312001-06-30
> Total Assets 
133,193,000
129,053,150,000
124,352,000
125,623,157,000
125,077,929,000
128,618,024,000
130,178,836,000
136,481,584,000
134,684,486,000
138,838,704,000
147,675,083,000
147,812,206,000
148,028,960,000
146,799,722,000
157,512,793,000
169,415,573,000
175,300,151,000
176,427,286,000
172,484,113,000
183,341,611,000
162,266,916,000
176,046,883,000
179,644,240,000
201,741,069,000
201,171,768,000
203,618,590,000
203,102,295,000
227,496,967,000
215,660,786,000
225,486,012,000
224,810,634,000
248,580,529,000
244,335,521,000
260,649,421,000
268,429,544,000
299,058,161,000
289,372,634,000
316,872,259,000
310,432,969,000
333,303,506,000
319,716,567,000
343,791,588,000
362,422,367,000
386,654,815,000
371,461,057,000
407,817,322,000
408,046,883,000
416,573,708,000
407,214,776,000
430,965,998,000
456,462,560,000
508,595,288,000
509,089,003,000
539,139,574,000
571,508,957,000
603,031,880,000
618,813,298,000
631,741,461,000
668,207,510,000
709,330,084,000
699,899,736,000
734,189,082,000
763,523,705,000
808,572,011,000
800,563,910,000
843,214,400,000
815,264,923,000
845,605,208,000
868,448,218,000
880,123,799,000
916,953,642,000
891,337,425,000
862,440,779,000
875,138,278,000
919,447,781,000
964,837,692,000
931,982,781,000
946,495,285,000
946,495,285,000931,982,781,000964,837,692,000919,447,781,000875,138,278,000862,440,779,000891,337,425,000916,953,642,000880,123,799,000868,448,218,000845,605,208,000815,264,923,000843,214,400,000800,563,910,000808,572,011,000763,523,705,000734,189,082,000699,899,736,000709,330,084,000668,207,510,000631,741,461,000618,813,298,000603,031,880,000571,508,957,000539,139,574,000509,089,003,000508,595,288,000456,462,560,000430,965,998,000407,214,776,000416,573,708,000408,046,883,000407,817,322,000371,461,057,000386,654,815,000362,422,367,000343,791,588,000319,716,567,000333,303,506,000310,432,969,000316,872,259,000289,372,634,000299,058,161,000268,429,544,000260,649,421,000244,335,521,000248,580,529,000224,810,634,000225,486,012,000215,660,786,000227,496,967,000203,102,295,000203,618,590,000201,171,768,000201,741,069,000179,644,240,000176,046,883,000162,266,916,000183,341,611,000172,484,113,000176,427,286,000175,300,151,000169,415,573,000157,512,793,000146,799,722,000148,028,960,000147,812,206,000147,675,083,000138,838,704,000134,684,486,000136,481,584,000130,178,836,000128,618,024,000125,077,929,000125,623,157,000124,352,000129,053,150,000133,193,000
   > 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
129,775,714,000
140,890,298,000
122,553,913,000
147,757,915,000
117,932,400,000
148,587,746,000
159,700,897,000
168,302,375,000
209,404,415,000
172,292,231,000
171,493,528,000
170,981,944,000
209,659,330,000
229,201,642,000
186,753,079,000
165,009,749,000
165,009,749,000186,753,079,000229,201,642,000209,659,330,000170,981,944,000171,493,528,000172,292,231,000209,404,415,000168,302,375,000159,700,897,000148,587,746,000117,932,400,000147,757,915,000122,553,913,000140,890,298,000129,775,714,00000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
7,007,684,000
0
7,799,649,000
7,524,683,000
7,979,758,000
9,954,838,000
13,809,214,000
11,195,634,000
11,910,633,000
13,937,286,000
14,624,591,000
17,320,216,000
18,426,995,000
17,034,500,000
18,277,362,000
18,692,390,000
19,078,864,000
17,183,541,000
4,430,029,000
3,224,535,000
3,645,858,000
5,436,073,000
6,128,985,000
4,943,314,000
4,418,262,000
6,403,911,000
11,761,658,000
5,312,870,000
5,971,774,000
35,382,111,000
35,293,172,000
36,081,971,000
29,973,025,000
32,541,428,000
44,186,864,000
42,546,356,000
49,281,400,000
40,116,062,000
46,193,080,000
34,190,158,000
22,398,268,000
32,240,672,000
37,928,842,000
21,143,734,000
46,058,556,000
37,728,369,000
28,912,879,000
29,536,523,000
46,578,063,000
42,906,264,000
52,674,450,000
41,335,094,000
40,365,706,000
22,996,572,000
48,135,550,000
51,465,015,000
47,479,601,000
54,805,840,000
59,273,274,000
34,156,022,000
54,808,139,000
50,219,363,000
63,327,518,000
84,470,105,000
109,176,007,000
83,841,903,000
115,205,396,000
123,650,762,000
106,584,999,000
131,390,066,000
129,826,795,000
117,651,609,000
132,186,993,000
148,763,013,000
174,226,040,000
131,016,298,000
121,953,735,000
121,953,735,000131,016,298,000174,226,040,000148,763,013,000132,186,993,000117,651,609,000129,826,795,000131,390,066,000106,584,999,000123,650,762,000115,205,396,00083,841,903,000109,176,007,00084,470,105,00063,327,518,00050,219,363,00054,808,139,00034,156,022,00059,273,274,00054,805,840,00047,479,601,00051,465,015,00048,135,550,00022,996,572,00040,365,706,00041,335,094,00052,674,450,00042,906,264,00046,578,063,00029,536,523,00028,912,879,00037,728,369,00046,058,556,00021,143,734,00037,928,842,00032,240,672,00022,398,268,00034,190,158,00046,193,080,00040,116,062,00049,281,400,00042,546,356,00044,186,864,00032,541,428,00029,973,025,00036,081,971,00035,293,172,00035,382,111,0005,971,774,0005,312,870,00011,761,658,0006,403,911,0004,418,262,0004,943,314,0006,128,985,0005,436,073,0003,645,858,0003,224,535,0004,430,029,00017,183,541,00019,078,864,00018,692,390,00018,277,362,00017,034,500,00018,426,995,00017,320,216,00014,624,591,00013,937,286,00011,910,633,00011,195,634,00013,809,214,0009,954,838,0007,979,758,0007,524,683,0007,799,649,00007,007,684,0000
       Short-term Investments 
0
4,818,413,000
0
0
0
52,056,000
0
49,688,000
0
0
406,304,000
0
88,177,000
39,600,000
43,065,000
0
32,643,363,000
10,850,987,000
8,312,664,000
32,221,771,000
20,161,897,000
24,857,308,000
24,328,041,000
31,744,893,000
25,904,661,000
25,841,415,000
28,533,585,000
38,153,206,000
36,423,855,000
37,753,038,000
8,842,720,000
23,481,417,000
14,684,764,000
19,888,056,000
19,835,200,000
35,001,955,000
19,692,338,000
20,469,094,000
20,377,484,000
22,656,049,000
19,778,146,000
33,905,654,000
26,673,267,000
25,160,983,000
23,567,460,000
25,490,482,000
26,326,458,000
32,380,963,000
28,956,108,000
24,504,729,000
31,788,882,000
33,939,970,000
27,561,529,000
29,058,812,000
51,908,686,000
34,803,383,000
36,704,482,000
34,315,997,000
40,467,373,000
35,612,117,000
37,304,953,000
39,400,852,000
7,262,275,000
3,174,601,000
2,812,444,000
2,355,902,000
3,214,698,000
34,434,240,000
0
0
0
0
0
0
0
0
0
0
000000000034,434,240,0003,214,698,0002,355,902,0002,812,444,0003,174,601,0007,262,275,00039,400,852,00037,304,953,00035,612,117,00040,467,373,00034,315,997,00036,704,482,00034,803,383,00051,908,686,00029,058,812,00027,561,529,00033,939,970,00031,788,882,00024,504,729,00028,956,108,00032,380,963,00026,326,458,00025,490,482,00023,567,460,00025,160,983,00026,673,267,00033,905,654,00019,778,146,00022,656,049,00020,377,484,00020,469,094,00019,692,338,00035,001,955,00019,835,200,00019,888,056,00014,684,764,00023,481,417,0008,842,720,00037,753,038,00036,423,855,00038,153,206,00028,533,585,00025,841,415,00025,904,661,00031,744,893,00024,328,041,00024,857,308,00020,161,897,00032,221,771,0008,312,664,00010,850,987,00032,643,363,000043,065,00039,600,00088,177,0000406,304,0000049,688,000052,056,0000004,818,413,0000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,209,505,000
5,725,361,000
7,421,439,000
8,288,703,000
6,680,740,000
3,785,287,000
4,438,375,000
6,764,852,000
3,856,937,000
3,874,790,000
4,661,093,000
4,412,945,000
6,653,389,000
3,333,395,000
4,398,974,000
4,805,289,000
4,805,289,0004,398,974,0003,333,395,0006,653,389,0004,412,945,0004,661,093,0003,874,790,0003,856,937,0006,764,852,0004,438,375,0003,785,287,0006,680,740,0008,288,703,0007,421,439,0005,725,361,0005,209,505,00000000000000000000000000000000000000000000000000000000000000000
       Other 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
60,690,042,000
61,764,066,000
59,957,887,000
58,666,176,000
55,079,856,000
59,283,632,000
57,147,951,000
52,893,939,000
52,983,393,000
59,073,483,000
47,012,974,000
48,353,255,000
51,715,075,000
73,334,183,000
64,128,811,000
68,573,291,000
68,573,291,00064,128,811,00073,334,183,00051,715,075,00048,353,255,00047,012,974,00059,073,483,00052,983,393,00052,893,939,00057,147,951,00059,283,632,00055,079,856,00058,666,176,00059,957,887,00061,764,066,00060,690,042,00000000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 000000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
2,200,484,000
0
2,564,197,000
4,562,227,000
4,487,881,000
4,775,673,000
4,812,742,000
4,818,454,000
4,786,374,000
4,605,223,000
4,557,160,000
4,317,814,000
4,243,983,000
4,132,584,000
4,111,593,000
3,964,745,000
3,913,297,000
3,800,396,000
3,922,244,000
3,781,443,000
3,648,532,000
3,627,564,000
3,759,861,000
3,670,542,000
3,695,763,000
3,702,624,000
4,009,160,000
3,942,768,000
3,939,645,000
3,976,828,000
4,110,438,000
4,077,242,000
4,111,392,000
4,085,369,000
4,052,708,000
4,273,822,000
4,335,392,000
4,374,484,000
4,591,588,000
4,850,177,000
4,943,870,000
5,092,950,000
5,513,569,000
5,607,953,000
6,686,300,000
6,679,514,000
6,222,050,000
6,176,237,000
6,271,230,000
6,271,836,000
20,756,594,000
20,917,571,000
21,095,512,000
21,389,039,000
21,972,223,000
22,073,301,000
23,043,420,000
21,931,467,000
22,804,689,000
22,707,089,000
22,667,737,000
22,752,663,000
26,126,508,000
26,008,934,000
25,884,028,000
25,933,012,000
26,524,759,000
27,859,642,000
27,908,265,000
27,852,896,000
27,362,400,000
25,942,536,000
25,851,836,000
25,568,614,000
26,882,982,000
26,773,868,000
26,745,201,000
26,745,201,00026,773,868,00026,882,982,00025,568,614,00025,851,836,00025,942,536,00027,362,400,00027,852,896,00027,908,265,00027,859,642,00026,524,759,00025,933,012,00025,884,028,00026,008,934,00026,126,508,00022,752,663,00022,667,737,00022,707,089,00022,804,689,00021,931,467,00023,043,420,00022,073,301,00021,972,223,00021,389,039,00021,095,512,00020,917,571,00020,756,594,0006,271,836,0006,271,230,0006,176,237,0006,222,050,0006,679,514,0006,686,300,0005,607,953,0005,513,569,0005,092,950,0004,943,870,0004,850,177,0004,591,588,0004,374,484,0004,335,392,0004,273,822,0004,052,708,0004,085,369,0004,111,392,0004,077,242,0004,110,438,0003,976,828,0003,939,645,0003,942,768,0004,009,160,0003,702,624,0003,695,763,0003,670,542,0003,759,861,0003,627,564,0003,648,532,0003,781,443,0003,922,244,0003,800,396,0003,913,297,0003,964,745,0004,111,593,0004,132,584,0004,243,983,0004,317,814,0004,557,160,0004,605,223,0004,786,374,0004,818,454,0004,812,742,0004,775,673,0004,487,881,0004,562,227,0002,564,197,00002,200,484,0000
       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
115,096,980,000
116,089,099,000
122,730,413,000
114,745,773,000
111,050,628,000
108,713,874,000
106,565,091,000
116,988,047,000
113,086,433,000
121,159,002,000
124,108,565,000
131,738,552,000
136,668,489,000
146,749,461,000
148,433,242,000
152,097,484,000
152,097,484,000148,433,242,000146,749,461,000136,668,489,000131,738,552,000124,108,565,000121,159,002,000113,086,433,000116,988,047,000106,565,091,000108,713,874,000111,050,628,000114,745,773,000122,730,413,000116,089,099,000115,096,980,00000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
773,795,000
773,795,00000000000000000000000000000000000000000000000000000000000000000000000000000000
       Earning 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
150,365,529,000
154,252,437,000
151,022,473,000
187,025,330,000
197,905,038,000
206,716,406,000
176,376,388,000
166,035,637,000
192,327,350,000
201,762,890,000
0
0
00201,762,890,000192,327,350,000166,035,637,000176,376,388,000206,716,406,000197,905,038,000187,025,330,000151,022,473,000154,252,437,000150,365,529,000000000000000000000000000000000000000000000000000000000000000000000
       Other Assets 
0
1,720,861,000
0
1,958,678,000
2,044,208,000
1,762,153,000
4,366,637,000
1,722,541,000
2,069,913,000
2,306,004,000
4,379,151,000
2,276,989,000
2,052,714,000
1,869,007,000
1,807,268,000
2,636,121,000
1,616,153,000
2,430,200,000
1,759,372,000
1,362,040,000
1,242,733,000
2,312,434,000
2,685,997,000
2,856,412,000
2,505,984,000
2,444,550,000
2,725,233,000
2,154,732,000
2,055,901,000
2,143,898,000
3,313,843,000
2,693,575,000
3,308,121,000
3,094,260,000
3,327,457,000
3,256,147,000
3,414,054,000
3,328,896,000
3,610,436,000
2,296,059,000
3,724,678,000
4,152,542,000
4,835,832,000
3,871,475,000
3,827,323,000
3,889,443,000
3,878,664,000
4,508,110,000
5,211,546,000
5,878,055,000
6,065,483,000
6,892,074,000
6,027,343,000
5,337,447,000
5,104,082,000
5,490,215,000
5,724,999,000
5,272,154,000
5,455,539,000
5,307,314,000
8,030,189,000
8,085,000,000
495,898,348,000
525,466,106,000
532,306,902,000
557,436,090,000
894,058,000
565,105,544,000
574,322,588,000
566,925,112,000
566,609,898,000
570,523,792,000
540,896,150,000
546,565,946,000
547,551,348,000
562,003,607,000
570,022,592,000
601,869,056,000
601,869,056,000570,022,592,000562,003,607,000547,551,348,000546,565,946,000540,896,150,000570,523,792,000566,609,898,000566,925,112,000574,322,588,000565,105,544,000894,058,000557,436,090,000532,306,902,000525,466,106,000495,898,348,0008,085,000,0008,030,189,0005,307,314,0005,455,539,0005,272,154,0005,724,999,0005,490,215,0005,104,082,0005,337,447,0006,027,343,0006,892,074,0006,065,483,0005,878,055,0005,211,546,0004,508,110,0003,878,664,0003,889,443,0003,827,323,0003,871,475,0004,835,832,0004,152,542,0003,724,678,0002,296,059,0003,610,436,0003,328,896,0003,414,054,0003,256,147,0003,327,457,0003,094,260,0003,308,121,0002,693,575,0003,313,843,0002,143,898,0002,055,901,0002,154,732,0002,725,233,0002,444,550,0002,505,984,0002,856,412,0002,685,997,0002,312,434,0001,242,733,0001,362,040,0001,759,372,0002,430,200,0001,616,153,0002,636,121,0001,807,268,0001,869,007,0002,052,714,0002,276,989,0004,379,151,0002,306,004,0002,069,913,0001,722,541,0004,366,637,0001,762,153,0002,044,208,0001,958,678,00001,720,861,0000
> Total Liabilities 
122,221,000
122,248,444,000
116,041,000
117,385,663,000
114,243,522,000
117,460,055,000
118,226,753,000
123,595,177,000
120,835,580,000
127,195,002,000
136,429,714,000
135,890,987,000
135,603,043,000
134,691,742,000
144,361,579,000
154,596,653,000
161,796,125,000
161,703,536,000
153,634,821,000
166,094,416,000
147,316,972,000
161,352,783,000
164,718,237,000
186,279,343,000
184,574,444,000
186,088,163,000
184,625,298,000
208,322,445,000
195,550,303,000
205,589,471,000
203,448,729,000
215,431,004,000
210,260,395,000
226,616,615,000
232,660,838,000
261,215,137,000
250,107,190,000
277,495,544,000
269,170,631,000
289,778,215,000
274,526,266,000
299,685,611,000
316,729,757,000
338,971,310,000
320,340,272,000
352,274,777,000
350,173,297,000
355,552,400,000
345,352,451,000
369,907,319,000
392,825,145,000
430,157,066,000
428,844,615,000
456,013,852,000
484,571,611,000
513,777,880,000
529,333,176,000
538,668,811,000
570,900,472,000
608,426,780,000
600,787,761,000
633,833,562,000
659,503,817,000
698,198,222,000
684,721,900,000
726,504,222,000
696,460,294,000
720,601,260,000
758,607,421,000
767,764,170,000
804,019,333,000
783,401,904,000
744,704,146,000
758,761,707,000
799,869,241,000
841,099,320,000
803,442,897,000
816,004,444,000
816,004,444,000803,442,897,000841,099,320,000799,869,241,000758,761,707,000744,704,146,000783,401,904,000804,019,333,000767,764,170,000758,607,421,000720,601,260,000696,460,294,000726,504,222,000684,721,900,000698,198,222,000659,503,817,000633,833,562,000600,787,761,000608,426,780,000570,900,472,000538,668,811,000529,333,176,000513,777,880,000484,571,611,000456,013,852,000428,844,615,000430,157,066,000392,825,145,000369,907,319,000345,352,451,000355,552,400,000350,173,297,000352,274,777,000320,340,272,000338,971,310,000316,729,757,000299,685,611,000274,526,266,000289,778,215,000269,170,631,000277,495,544,000250,107,190,000261,215,137,000232,660,838,000226,616,615,000210,260,395,000215,431,004,000203,448,729,000205,589,471,000195,550,303,000208,322,445,000184,625,298,000186,088,163,000184,574,444,000186,279,343,000164,718,237,000161,352,783,000147,316,972,000166,094,416,000153,634,821,000161,703,536,000161,796,125,000154,596,653,000144,361,579,000134,691,742,000135,603,043,000135,890,987,000136,429,714,000127,195,002,000120,835,580,000123,595,177,000118,226,753,000117,460,055,000114,243,522,000117,385,663,000116,041,000122,248,444,000122,221,000
   > Total Current 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
603,068,836,000
641,020,079,000
629,221,215,000
669,223,023,000
646,786,621,000
659,988,059,000
686,885,905,000
701,759,784,000
752,461,978,000
710,436,143,000
689,929,860,000
690,313,873,000
731,241,747,000
776,483,934,000
740,709,614,000
737,372,228,000
737,372,228,000740,709,614,000776,483,934,000731,241,747,000690,313,873,000689,929,860,000710,436,143,000752,461,978,000701,759,784,000686,885,905,000659,988,059,000646,786,621,000669,223,023,000629,221,215,000641,020,079,000603,068,836,00000000000000000000000000000000000000000000000000000000000000000
       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
745,125,000
0
0
248,000,000
0
435,683,000
0
0
0
0
0
0
0
0
0
0
0000000000435,683,0000248,000,00000745,125,00000000000000000000000000000000000000000000000000000000000000000
       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
745,125,000
0
0
248,000,000
0
435,683,000
0
0
0
0
0
0
0
0
0
0
0000000000435,683,0000248,000,00000745,125,00000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
324,788,000
1,166,076,000
645,691,000
0
753,767,000
324,331,000
1,896,678,000
0
1,557,441,000
931,714,000
1,520,807,000
1,687,610,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
560,254,802,000
593,007,373,000
760,727,000
850,415,000
682,378,000
626,236,719,000
650,109,883,000
676,330,940,000
715,555,079,000
688,824,338,000
651,605,235,000
662,675,077,000
691,910,225,000
743,545,620,000
708,567,363,000
710,273,578,000
710,273,578,000708,567,363,000743,545,620,000691,910,225,000662,675,077,000651,605,235,000688,824,338,000715,555,079,000676,330,940,000650,109,883,000626,236,719,000682,378,000850,415,000760,727,000593,007,373,000560,254,802,00000000000000000000000000000000000000000000000001,687,610,0001,520,807,000931,714,0001,557,441,00001,896,678,000324,331,000753,767,0000645,691,0001,166,076,000324,788,0000000
       Other Current 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
29,066,346,000
23,248,421,000
28,208,730,000
30,063,675,000
27,938,230,000
27,388,405,000
28,800,799,000
18,473,205,000
31,873,234,000
17,052,226,000
14,692,028,000
13,773,574,000
14,711,535,000
14,727,671,000
15,370,137,000
18,332,422,000
18,332,422,00015,370,137,00014,727,671,00014,711,535,00013,773,574,00014,692,028,00017,052,226,00031,873,234,00018,473,205,00028,800,799,00027,388,405,00027,938,230,00030,063,675,00028,208,730,00023,248,421,00029,066,346,00000000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
47,934,080,000
60,320,517,000
68,067,696,000
51,239,924,000
52,320,442,000
47,097,486,000
31,709,739,000
42,284,673,000
38,793,286,000
36,233,104,000
0
0
0036,233,104,00038,793,286,00042,284,673,00031,709,739,00047,097,486,00052,320,442,00051,239,924,00068,067,696,00060,320,517,00047,934,080,000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
5,020,119,000
0
4,500,492,000
5,058,598,000
4,708,809,000
5,660,659,000
6,016,190,000
7,742,763,000
10,376,434,000
8,812,621,000
7,308,640,000
7,195,606,000
7,795,336,000
7,041,599,000
6,485,440,000
12,220,590,000
12,465,711,000
10,665,164,000
7,390,538,000
6,407,707,000
10,224,190,000
11,303,496,000
8,503,842,000
9,436,714,000
7,878,593,000
8,472,187,000
9,203,754,000
11,857,742,000
13,355,559,000
10,060,231,000
10,829,891,000
13,878,316,000
14,769,918,000
15,991,350,000
18,380,900,000
15,923,736,000
17,044,231,000
16,660,941,000
20,133,759,000
19,178,826,000
19,264,325,000
26,455,209,000
34,498,124,000
33,529,794,000
25,899,588,000
24,966,170,000
21,096,747,000
19,617,954,000
18,761,651,000
20,396,128,000
23,164,612,000
22,282,611,000
24,313,062,000
26,952,374,000
28,291,157,000
33,936,268,000
31,785,424,000
34,178,148,000
36,815,979,000
40,894,350,000
41,623,631,000
14,962,617,000
15,812,516,000
16,390,603,000
16,672,286,000
16,996,024,000
16,590,739,000
18,805,810,000
19,608,022,000
4,551,187,000
23,218,693,000
21,967,304,000
23,315,268,000
26,954,298,000
24,906,715,000
25,101,536,000
26,362,158,000
26,362,158,00025,101,536,00024,906,715,00026,954,298,00023,315,268,00021,967,304,00023,218,693,0004,551,187,00019,608,022,00018,805,810,00016,590,739,00016,996,024,00016,672,286,00016,390,603,00015,812,516,00014,962,617,00041,623,631,00040,894,350,00036,815,979,00034,178,148,00031,785,424,00033,936,268,00028,291,157,00026,952,374,00024,313,062,00022,282,611,00023,164,612,00020,396,128,00018,761,651,00019,617,954,00021,096,747,00024,966,170,00025,899,588,00033,529,794,00034,498,124,00026,455,209,00019,264,325,00019,178,826,00020,133,759,00016,660,941,00017,044,231,00015,923,736,00018,380,900,00015,991,350,00014,769,918,00013,878,316,00010,829,891,00010,060,231,00013,355,559,00011,857,742,0009,203,754,0008,472,187,0007,878,593,0009,436,714,0008,503,842,00011,303,496,00010,224,190,0006,407,707,0007,390,538,00010,665,164,00012,465,711,00012,220,590,0006,485,440,0007,041,599,0007,795,336,0007,195,606,0007,308,640,0008,812,621,00010,376,434,0007,742,763,0006,016,190,0005,660,659,0004,708,809,0005,058,598,0004,500,492,00005,020,119,0000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
665,507,000
445,507,000
651,304,000
357,627,000
661,873,000
490,167,000
486,476,000
505,890,000
523,042,000
296,217,000
292,344,000
298,800,000
498,669,000
209,473,000
222,010,000
226,937,000
226,937,000222,010,000209,473,000498,669,000298,800,000292,344,000296,217,000523,042,000505,890,000486,476,000490,167,000661,873,000357,627,000651,304,000445,507,000665,507,00000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
10,926,000
6,797,397,000
8,303,000
8,230,603,000
10,828,723,000
11,152,153,000
11,946,676,000
12,858,301,000
13,815,590,000
11,611,036,000
11,220,041,000
11,894,914,000
12,393,840,000
12,082,982,000
13,127,444,000
14,794,269,000
13,479,073,000
14,699,096,000
18,823,525,000
17,219,585,000
14,923,036,000
14,664,930,000
14,895,660,000
15,431,148,000
16,565,759,000
17,499,799,000
18,448,103,000
19,143,582,000
20,078,570,000
19,864,179,000
21,318,013,000
33,119,626,000
34,043,682,000
34,001,735,000
35,653,377,000
37,733,154,000
39,148,886,000
39,262,788,000
41,180,090,000
43,473,023,000
45,141,098,000
44,055,738,000
45,640,660,000
47,600,235,000
51,034,074,000
53,604,297,000
55,916,179,000
59,071,773,000
59,909,485,000
59,094,585,000
61,667,202,000
76,414,736,000
78,206,714,000
81,062,604,000
84,856,159,000
87,157,334,000
87,356,854,000
90,904,400,000
95,085,249,000
98,592,289,000
96,780,127,000
98,066,765,000
101,819,178,000
108,076,884,000
113,461,886,000
114,274,044,000
118,804,629,000
122,515,579,000
107,475,254,000
109,872,547,000
110,406,951,000
107,935,521,000
115,143,002,000
116,376,571,000
119,578,540,000
123,738,372,000
125,834,661,000
126,242,767,000
126,242,767,000125,834,661,000123,738,372,000119,578,540,000116,376,571,000115,143,002,000107,935,521,000110,406,951,000109,872,547,000107,475,254,000122,515,579,000118,804,629,000114,274,044,000113,461,886,000108,076,884,000101,819,178,00098,066,765,00096,780,127,00098,592,289,00095,085,249,00090,904,400,00087,356,854,00087,157,334,00084,856,159,00081,062,604,00078,206,714,00076,414,736,00061,667,202,00059,094,585,00059,909,485,00059,071,773,00055,916,179,00053,604,297,00051,034,074,00047,600,235,00045,640,660,00044,055,738,00045,141,098,00043,473,023,00041,180,090,00039,262,788,00039,148,886,00037,733,154,00035,653,377,00034,001,735,00034,043,682,00033,119,626,00021,318,013,00019,864,179,00020,078,570,00019,143,582,00018,448,103,00017,499,799,00016,565,759,00015,431,148,00014,895,660,00014,664,930,00014,923,036,00017,219,585,00018,823,525,00014,699,096,00013,479,073,00014,794,269,00013,127,444,00012,082,982,00012,393,840,00011,894,914,00011,220,041,00011,611,036,00013,815,590,00012,858,301,00011,946,676,00011,152,153,00010,828,723,0008,230,603,0008,303,0006,797,397,00010,926,000
   Common Stock
0
7,042,194,000
0
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,042,194,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
7,789,288,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,000
9,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0009,054,807,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,789,288,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,0007,042,194,00007,042,194,0000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
14,568,468,000
14,568,468,000
14,568,468,000
14,568,468,000
14,568,468,000
14,568,468,000
17,053,988,000
17,010,254,000
17,010,254,000
17,010,254,000
0
0
0017,010,254,00017,010,254,00017,010,254,00017,053,988,00014,568,468,00014,568,468,00014,568,468,00014,568,468,00014,568,468,00014,568,468,000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00-207,475,000-207,475,000-79,449,000-79,449,000-79,449,000-79,449,000-79,449,000-79,449,000000000000000000-749,979,000-749,979,0000000000000000000000000000000-59,277,00000-47,898,0000000000000000000000
   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
10,712,452,000
13,406,777,000
14,583,150,000
15,586,261,000
-128,009,000
16,428,799,000
13,877,951,000
16,508,787,000
17,152,519,000
19,667,993,000
18,149,274,000
18,272,743,000
18,543,827,000
19,630,582,000
17,487,825,000
15,378,871,000
15,378,871,00017,487,825,00019,630,582,00018,543,827,00018,272,743,00018,149,274,00019,667,993,00017,152,519,00016,508,787,00013,877,951,00016,428,799,000-128,009,00015,586,261,00014,583,150,00013,406,777,00010,712,452,00000000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.




Cash Flow

Currency in IDR. All numbers in thousands.