0 XP   0   0   0

Ekadharma International Tbk
Buy, Hold or Sell?

I guess you are interested in Ekadharma International 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 Ekadharma

Let's start. I'm going to help you getting a better view of Ekadharma International 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 Ekadharma International 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 Ekadharma International Tbk is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Ekadharma International Tbk. The closing price on 2022-10-03 was Rp286.00 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.
Ekadharma International Tbk Daily Candlestick Chart


Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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.

1.1. Profitability of Ekadharma International 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 Ekadharma earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Ekadharma to the Specialty Chemicals industry mean.
  • A Net Profit Margin of 4.3% means that Rp0.04 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ekadharma International Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.3%-4.3%
TTM4.3%YOY16.1%-11.7%
TTM4.3%5Y10.3%-5.9%
5Y10.3%10Y10.3%+0.0%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.1%-7.1%
TTM4.3%6.1%-1.8%
YOY16.1%6.5%+9.6%
5Y10.3%6.0%+4.3%
10Y10.3%6.1%+4.2%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ekadharma to the Specialty Chemicals industry mean.
  • 2.1% Return on Assets means that Ekadharma generated Rp0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ekadharma International Tbk:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM2.1%-0.6%
TTM2.1%YOY2.3%-0.2%
TTM2.1%5Y2.2%-0.1%
5Y2.2%10Y2.5%-0.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.6%-0.1%
TTM2.1%1.4%+0.7%
YOY2.3%1.5%+0.8%
5Y2.2%1.4%+0.8%
10Y2.5%1.4%+1.1%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ekadharma to the Specialty Chemicals industry mean.
  • 1.8% Return on Equity means the company generated Rp0.02 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ekadharma International Tbk:

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.5%-0.7%
TTM2.5%YOY2.7%-0.2%
TTM2.5%5Y2.6%-0.1%
5Y2.6%10Y3.4%-0.8%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%2.9%-1.1%
TTM2.5%2.8%-0.3%
YOY2.7%2.8%-0.1%
5Y2.6%2.5%+0.1%
10Y3.4%2.6%+0.8%

1.2. Operating Efficiency of Ekadharma International Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Ekadharma is operating .

  • Measures how much profit Ekadharma 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 Ekadharma to the Specialty Chemicals 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 Ekadharma International Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.1%-5.1%
TTM5.1%YOY20.1%-15.0%
TTM5.1%5Y8.5%-3.4%
5Y8.5%10Y4.3%+4.3%
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.9%-8.9%
TTM5.1%7.6%-2.5%
YOY20.1%9.0%+11.1%
5Y8.5%7.6%+0.9%
10Y4.3%6.3%-2.0%
1.2.2. Operating Ratio

Measures how efficient Ekadharma is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • An Operation Ratio of 0.00 means that the operating costs are Rp0.00 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Ekadharma International Tbk:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.162-0.162
TTM0.162YOY0.632-0.470
TTM0.1625Y0.795-0.633
5Y0.79510Y0.743+0.052
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.617-1.617
TTM0.1621.536-1.374
YOY0.6321.426-0.794
5Y0.7951.365-0.570
10Y0.7431.133-0.390

1.3. Liquidity of Ekadharma International Tbk.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Current Ratio of 10.28 means the company has Rp10.28 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Ekadharma International Tbk:

  • The MRQ is 10.282. The company is very able to pay all its short-term debts. +2
  • The TTM is 9.053. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ10.282TTM9.053+1.229
TTM9.053YOY7.762+1.291
TTM9.0535Y6.122+2.931
5Y6.12210Y3.061+3.061
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ10.2821.791+8.491
TTM9.0531.737+7.316
YOY7.7621.751+6.011
5Y6.1221.697+4.425
10Y3.0611.501+1.560
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy (always compare to Specialty Chemicals industry mean)
  • A Quick Ratio of 1.23 means the company can pay off Rp1.23 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ekadharma International Tbk:

  • The MRQ is 1.228. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 2.318. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.228TTM2.318-1.090
TTM2.318YOY6.567-4.249
TTM2.3185Y3.368-1.050
5Y3.36810Y2.092+1.277
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2280.812+0.416
TTM2.3180.833+1.485
YOY6.5670.869+5.698
5Y3.3680.818+2.550
10Y2.0920.808+1.284

1.4. Solvency of Ekadharma International Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Debt to Asset Ratio of 0.16 means that Ekadharma assets are financed with 15.7% credit (debt) and the remaining percentage (100% - 15.7%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Ekadharma International Tbk:

  • The MRQ is 0.157. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.157. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.157TTM0.1570.000
TTM0.157YOY0.147+0.010
TTM0.1575Y0.149+0.008
5Y0.14910Y0.206-0.057
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1570.442-0.285
TTM0.1570.430-0.273
YOY0.1470.435-0.288
5Y0.1490.429-0.280
10Y0.2060.429-0.223
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A Debt to Equity ratio of 18.7% means that company has Rp0.19 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ekadharma International Tbk:

  • The MRQ is 0.187. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.187. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.187TTM0.1870.000
TTM0.187YOY0.173+0.014
TTM0.1875Y0.178+0.008
5Y0.17810Y0.286-0.108
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1870.800-0.613
TTM0.1870.765-0.578
YOY0.1730.777-0.604
5Y0.1780.792-0.614
10Y0.2860.812-0.526

2. Market Valuation of Ekadharma International Tbk

2. Earnings
2.1. Price to Earnings Ratio

Measures how many years it takes to double your invested money in Ekadharma.

  • Above 15 is considered overpriced but is hard to determine (always use industry average).
  • A PE ratio of 10.30 means the investor is paying Rp10.30 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ekadharma International Tbk:

  • The EOD is 2.075. Very good. +2
  • The MRQ is 10.303. Good. +1
  • The TTM is 9.946. Good. +1
Trends
Current periodCompared to+/- 
EOD2.075MRQ10.303-8.228
MRQ10.303TTM9.946+0.358
TTM9.946YOY9.853+0.093
TTM9.9465Y14.207-4.261
5Y14.20710Y24.667-10.460
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD2.07513.400-11.325
MRQ10.30314.168-3.865
TTM9.94617.196-7.250
YOY9.85315.411-5.558
5Y14.20716.788-2.581
10Y24.66718.084+6.583
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Ekadharma.

  • 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 Ekadharma International Tbk:

  • The MRQ is -2.392. Very Bad. -2
  • The TTM is -0.050. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-2.392TTM-0.050-2.342
TTM-0.050YOY6.223-6.272
TTM-0.0505Y1.668-1.717
5Y1.66810Y1.008+0.660
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.3920.026-2.418
TTM-0.0500.043-0.093
YOY6.2230.036+6.187
5Y1.6680.003+1.665
10Y1.0080.015+0.993

2. Books
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Specialty Chemicals industry mean).
  • A PB ratio of 1.02 means the investor is paying Rp1.02 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Ekadharma International Tbk:

  • The EOD is 0.206. Very good. +2
  • The MRQ is 1.022. Good. +1
  • The TTM is 1.035. Good. +1
Trends
Current periodCompared to+/- 
EOD0.206MRQ1.022-0.816
MRQ1.022TTM1.035-0.013
TTM1.035YOY0.950+0.085
TTM1.0355Y0.713+0.322
5Y0.71310Y0.356+0.356
Compared to industry (Specialty Chemicals)
PeriodCompanyIndustry (mean)+/- 
EOD0.2061.944-1.738
MRQ1.0222.150-1.128
TTM1.0352.421-1.386
YOY0.9502.151-1.201
5Y0.7132.072-1.359
10Y0.3561.652-1.296

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Ekadharma International 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--1389.8711389.8710%1336.663+4%993.727+40%496.863+180%
Book Value Per Share Growth----2.7090%38.995-100%86.867-100%86.867-100%
Current Ratio--10.2829.053+14%7.762+32%6.122+68%3.061+236%
Debt To Asset Ratio--0.1570.1570%0.147+7%0.149+5%0.206-24%
Debt To Equity Ratio--0.1870.1870%0.173+8%0.178+5%0.286-35%
Dividend Per Share---11.034-100%41.784-100%25.342-100%25.342-100%
Eps--24.73134.454-28%36.005-31%26.069-5%14.844+67%
Eps Growth---4.30812.962-133%18.500-123%64.740-107%62.558-107%
Gains Per Share---8.325-100%80.779-100%112.209-100%112.209-100%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.043-100%0.161-100%0.103-100%0.103-100%
Operating Margin---0.051-100%0.201-100%0.085-100%0.043-100%
Operating Ratio---0.162-100%0.632-100%0.795-100%0.743-100%
Pb Ratio0.206-397%1.0221.035-1%0.950+8%0.713+43%0.356+187%
Pe Ratio2.075-397%10.3039.946+4%9.853+5%14.207-27%24.667-58%
Peg Ratio---2.392-0.050-98%6.223-138%1.668-243%1.008-337%
Price Per Share286.000-397%1420.0001438.750-1%1270.000+12%1030.750+38%732.825+94%
Quick Ratio--1.2282.318-47%6.567-81%3.368-64%2.092-41%
Return On Assets--0.0150.021-28%0.023-35%0.022-32%0.025-41%
Return On Equity--0.0180.025-28%0.027-34%0.026-32%0.034-48%
 EOD+3 -0MRQTTM+5 -10YOY+4 -155Y+5 -1410Y+8 -11

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-152.075
Price to Book Ratio (EOD)Between0-10.206
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.228
Current Ratio (MRQ)Greater than110.282
Debt to Asset Ratio (MRQ)Less than10.157
Debt to Equity Ratio (MRQ)Less than10.187
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.015
Total6/10 (60.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than509.157
Ma 20Greater thanMa 50285.100
Ma 50Greater thanMa 100702.060
Ma 100Greater thanMa 2001,059.030
OpenGreater thanClose284.000
Total0/5 (0.0%)



Latest Balance Sheet

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

Summary
 As reported
Total Liabilities -
Total Stockholder Equity+ -
Total Assets = -

Assets

Total Assets-
Total Current Assets671,910,621
Long-term Assets671,910,621
Total Current Assets
Net Receivables 80,265,963
Inventory 171,997,087
Other Current Assets 41,907,424
Total Current Assets  (as reported)671,910,621
Total Current Assets  (calculated)294,170,474
+/- 377,740,147
Long-term Assets
Property Plant Equipment 457,961,871
Long-term Assets  (as reported)0
Long-term Assets  (calculated)457,961,871
+/- 457,961,871

Liabilities & Shareholders' Equity

Total Current Liabilities65,349,467
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 33,839,082
Other Current Liabilities 4,118,819
Total Current Liabilities  (as reported)65,349,467
Total Current Liabilities  (calculated)37,957,901
+/- 27,391,566
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Common Stock34,938,750
Other Stockholders Equity 309,429,501
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)344,368,251
+/- 344,368,251
Other
Net Tangible Assets 1,044,849,133



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-03-312005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302002-12-312002-06-302001-12-312001-06-302000-12-312000-06-30
> Total Assets 
53,345,345
58,399,000
65,758,000
59,709,706
61,225,000
58,490,885
58,404,000
60,824,949
66,094,940
60,089,338
63,466,828
63,086,297
74,544,796
75,281,103
80,499,982
101,827,495
81,637,019
84,926,215
92,476,837
101,003,282
106,313,884
140,763,762
149,050,464
160,921,019
159,567,527
165,122,503
172,523,689
180,376,821
200,456,898
204,470,483
221,948,483
241,638,658
226,748,618
237,592,308
252,469,045
259,467,860
276,358,442
273,893,467
297,725,067
302,875,924
329,031,872
343,601,504
355,266,691
382,395,361
381,779,776
411,348,791
405,519,024
396,268,171
378,548,871
389,691,596
644,900,404
678,733,341
677,645,321
702,508,631
753,608,840
726,421,003
773,399,563
796,767,646
819,205,827
826,609,400
857,844,536
853,267,454
886,298,556
848,703,529
882,485,154
968,234,350
1,012,994,917
983,508,728
1,024,721,672
1,081,979,820
1,125,047,993
1,149,500,117
1,152,434,413
0
0
0
0001,152,434,4131,149,500,1171,125,047,9931,081,979,8201,024,721,672983,508,7281,012,994,917968,234,350882,485,154848,703,529886,298,556853,267,454857,844,536826,609,400819,205,827796,767,646773,399,563726,421,003753,608,840702,508,631677,645,321678,733,341644,900,404389,691,596378,548,871396,268,171405,519,024411,348,791381,779,776382,395,361355,266,691343,601,504329,031,872302,875,924297,725,067273,893,467276,358,442259,467,860252,469,045237,592,308226,748,618241,638,658221,948,483204,470,483200,456,898180,376,821172,523,689165,122,503159,567,527160,921,019149,050,464140,763,762106,313,884101,003,28292,476,83784,926,21581,637,019101,827,49580,499,98275,281,10374,544,79663,086,29763,466,82860,089,33866,094,94060,824,94958,404,00058,490,88561,225,00059,709,70665,758,00058,399,00053,345,345
   > 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
462,689,620
461,472,622
496,482,601
453,099,569
484,746,193
486,522,278
523,047,645
508,323,803
548,366,870
552,493,858
597,195,170
626,158,377
635,436,349
643,773,422
648,023,390
671,910,621
671,910,621648,023,390643,773,422635,436,349626,158,377597,195,170552,493,858548,366,870508,323,803523,047,645486,522,278484,746,193453,099,569496,482,601461,472,622462,689,620000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
111,471,001
113,192,178
106,575,647
81,482,430
109,404,208
161,870,307
216,850,826
260,109,830
318,857,182
348,026,903
390,591,297
379,063,833
352,109,318
0
0
0
000352,109,318379,063,833390,591,297348,026,903318,857,182260,109,830216,850,826161,870,307109,404,20881,482,430106,575,647113,192,178111,471,001000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,657,913
14,009,621
24,901,266
22,559,633
15,052,038
0
0
0
29,428,507
21,103,843
26,493,609
20,157,680
20,760,356
0
0
0
00020,760,35620,157,68026,493,60921,103,84329,428,50700015,052,03822,559,63324,901,26614,009,62114,657,913000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
9,799,207
12,658,000
12,378,000
9,840,551
10,666,000
8,155,101
8,971,000
9,856,130
9,106,913
9,598,626
10,598,423
9,007,771
13,019,659
11,333,648
16,734,158
17,946,700
20,578,205
22,574,074
22,814,686
26,629,139
18,097,475
21,925,088
23,747,506
27,450,560
23,741,711
24,710,046
33,484,812
27,619,862
26,888,340
31,040,410
37,204,510
35,611,211
31,358,382
41,747,153
52,086,721
44,389,554
47,339,378
49,703,929
47,052,880
53,644,577
59,815,903
62,632,568
60,116,213
70,495,035
71,009,057
73,854,709
67,427,889
75,037,806
81,888,377
71,149,742
69,486,498
82,923,055
74,492,596
81,873,632
76,551,943
91,431,139
96,157,670
91,570,428
108,594,702
97,079,625
106,472,749
105,198,653
107,429,136
99,461,564
110,843,293
103,962,867
110,455,540
82,541,073
84,311,301
88,763,735
78,789,851
81,804,206
81,175,505
84,009,934
99,292,357
80,265,963
80,265,96399,292,35784,009,93481,175,50581,804,20678,789,85188,763,73584,311,30182,541,073110,455,540103,962,867110,843,29399,461,564107,429,136105,198,653106,472,74997,079,625108,594,70291,570,42896,157,67091,431,13976,551,94381,873,63274,492,59682,923,05569,486,49871,149,74281,888,37775,037,80667,427,88973,854,70971,009,05770,495,03560,116,21362,632,56859,815,90353,644,57747,052,88049,703,92947,339,37844,389,55452,086,72141,747,15331,358,38235,611,21137,204,51031,040,41026,888,34027,619,86233,484,81224,710,04623,741,71127,450,56023,747,50621,925,08818,097,47526,629,13922,814,68622,574,07420,578,20517,946,70016,734,15811,333,64813,019,6599,007,77110,598,4239,598,6269,106,9139,856,1308,971,0008,155,10110,666,0009,840,55112,378,00012,658,0009,799,207
       Other Current Assets 
0
0
0
847,354
0
577,832
1,235,000
3,022,618
1,332,313
1,003,866
1,266,614
8,646,915
9,915,962
12,532,773
5,339,316
4,085,692
5,228,151
3,399,072
3,420,929
4,180,095
3,881,018
72,392,568
15,112,207
14,967,601
15,459,866
6,004,405
5,361,725
7,131,809
12,907,178
7,396,975
16,996,293
15,539,451
15,623,142
4,911,831
11,155,499
6,100,884
6,162,848
6,830,993
7,625,824
8,251,316
6,998,523
12,295,069
9,147,627
11,039,679
11,535,650
10,533,866
11,066,923
10,156,562
10,281,069
18,061,110
6,654,982
14,452,545
8,402,058
7,009,009
19,582,272
8,022,475
10,949,376
10,322,930
12,174,438
13,152,542
28,592,013
11,765,438
28,353,088
18,562,264
9,298,592
20,546,140
25,384,795
24,050,121
27,094,351
27,493,745
33,071,348
26,047,122
32,074,659
30,533,839
32,182,728
41,907,424
41,907,42432,182,72830,533,83932,074,65926,047,12233,071,34827,493,74527,094,35124,050,12125,384,79520,546,1409,298,59218,562,26428,353,08811,765,43828,592,01313,152,54212,174,43810,322,93010,949,3768,022,47519,582,2727,009,0098,402,05814,452,5456,654,98218,061,11010,281,06910,156,56211,066,92310,533,86611,535,65011,039,6799,147,62712,295,0696,998,5238,251,3167,625,8246,830,9936,162,8486,100,88411,155,4994,911,83115,623,14215,539,45116,996,2937,396,97512,907,1787,131,8095,361,7256,004,40515,459,86614,967,60115,112,20772,392,5683,881,0184,180,0953,420,9293,399,0725,228,1514,085,6925,339,31612,532,7739,915,9628,646,9151,266,6141,003,8661,332,3133,022,6181,235,000577,8320847,354000
   > Long-term Assets 0000000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
11,900,477
11,763,000
11,080,000
11,616,853
12,290,000
12,495,571
13,120,000
12,816,018
12,774,437
12,806,997
12,238,309
11,735,999
11,370,148
11,873,072
12,178,979
12,367,736
12,662,382
12,592,552
12,349,353
11,901,697
11,499,494
12,324,770
75,134,454
68,753,740
65,593,105
66,641,467
66,747,443
65,902,591
67,409,455
67,542,387
65,746,635
64,349,233
62,126,316
74,431,794
78,602,563
76,522,657
81,154,223
85,360,513
83,813,583
85,972,290
100,839,904
104,497,531
114,687,718
121,936,354
106,165,806
105,345,566
102,937,820
103,414,319
101,101,396
96,595,733
326,212,042
322,345,095
316,997,453
354,771,515
354,667,565
354,299,207
351,868,511
364,850,962
370,478,226
368,058,534
369,132,794
371,559,780
367,767,812
371,778,389
369,642,116
455,499,162
470,589,863
456,151,761
457,410,997
474,173,695
472,036,281
466,823,449
460,115,039
459,573,571
456,099,198
457,961,871
457,961,871456,099,198459,573,571460,115,039466,823,449472,036,281474,173,695457,410,997456,151,761470,589,863455,499,162369,642,116371,778,389367,767,812371,559,780369,132,794368,058,534370,478,226364,850,962351,868,511354,299,207354,667,565354,771,515316,997,453322,345,095326,212,04296,595,733101,101,396103,414,319102,937,820105,345,566106,165,806121,936,354114,687,718104,497,531100,839,90485,972,29083,813,58385,360,51381,154,22376,522,65778,602,56374,431,79462,126,31664,349,23365,746,63567,542,38767,409,45565,902,59166,747,44366,641,46765,593,10568,753,74075,134,45412,324,77011,499,49411,901,69712,349,35312,592,55212,662,38212,367,73612,178,97911,873,07211,370,14811,735,99912,238,30912,806,99712,774,43712,816,01813,120,00012,495,57112,290,00011,616,85311,080,00011,763,00011,900,477
       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
3,359,732
3,409,547
3,409,320
3,403,212
3,401,039
0
0
0
0
0
0
0
0
0
0
0
000000000003,401,0393,403,2123,409,3203,409,5473,359,732000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,752,490
1,931,736
1,906,362
2,049,242
2,030,904
2,012,567
1,994,230
1,975,892
1,957,555
1,939,218
1,920,880
1,495,147
1,480,771
1,466,395
1,452,018
1,437,642
1,423,265
1,408,889
1,394,512
1,380,136
1,370,863
1,361,591
1,337,007
1,322,630
1,308,254
1,293,878
1,284,293
1,265,125
1,250,748
1,236,372
1,221,995
0
0
0
0
0
0
0
0
0
0
0
0
0
1,445,204
1,369,141
1,293,077
1,217,014
1,140,951
1,064,887
988,824
912,761
836,697
760,634
684,570
608,507
798,228
702,556
606,885
0
0
0
000606,885702,556798,228608,507684,570760,634836,697912,761988,8241,064,8871,140,9511,217,0141,293,0771,369,1411,445,20400000000000001,221,9951,236,3721,250,7481,265,1251,284,2931,293,8781,308,2541,322,6301,337,0071,361,5911,370,8631,380,1361,394,5121,408,8891,423,2651,437,6421,452,0181,466,3951,480,7711,495,1471,920,8801,939,2181,957,5551,975,8921,994,2302,012,5672,030,9042,049,2421,906,3621,931,7361,752,49000000000000000
> Total Liabilities 
11,494,537
14,094,000
21,439,000
12,836,527
14,113,000
9,782,768
10,017,000
11,037,349
14,364,415
9,801,437
11,636,510
9,553,560
19,204,464
17,173,142
22,113,777
41,557,617
18,903,354
24,030,112
29,186,121
36,687,543
41,540,445
60,864,566
66,704,537
75,888,971
73,224,978
76,211,305
75,237,857
74,674,338
76,895,980
79,271,063
89,930,991
101,076,225
82,505,631
89,946,780
90,829,934
90,871,848
93,454,739
81,915,660
93,206,236
93,468,836
98,486,537
105,893,943
97,246,586
110,158,312
109,274,699
138,149,559
128,766,090
113,660,822
93,761,064
97,730,179
99,968,959
171,468,475
153,094,092
110,503,823
133,978,727
104,538,753
121,851,144
133,949,921
127,875,984
130,601,245
132,038,050
128,684,953
126,878,010
103,625,696
134,156,770
142,542,331
144,790,226
113,727,090
146,835,351
158,895,388
168,693,891
170,723,294
181,228,394
0
0
0
000181,228,394170,723,294168,693,891158,895,388146,835,351113,727,090144,790,226142,542,331134,156,770103,625,696126,878,010128,684,953132,038,050130,601,245127,875,984133,949,921121,851,144104,538,753133,978,727110,503,823153,094,092171,468,47599,968,95997,730,17993,761,064113,660,822128,766,090138,149,559109,274,699110,158,31297,246,586105,893,94398,486,53793,468,83693,206,23681,915,66093,454,73990,871,84890,829,93489,946,78082,505,631101,076,22589,930,99179,271,06376,895,98074,674,33875,237,85776,211,30573,224,97875,888,97166,704,53760,864,56641,540,44536,687,54329,186,12124,030,11218,903,35441,557,61722,113,77717,173,14219,204,4649,553,56011,636,5109,801,43714,364,41511,037,34910,017,0009,782,76814,113,00012,836,52721,439,00014,094,00011,494,537
   > Total Current Liabilities 
11,179,170
13,773,000
21,150,000
12,375,602
13,678,000
9,380,258
9,989,000
10,396,337
13,752,677
9,189,699
11,024,772
8,941,822
18,592,726
13,953,969
19,799,598
39,266,382
18,170,597
21,166,043
26,323,260
34,198,934
39,161,661
47,030,482
49,551,168
60,823,973
59,369,836
64,475,926
64,640,529
64,821,986
67,703,049
69,499,302
83,946,553
93,466,461
76,411,570
81,808,619
83,421,746
84,344,520
87,474,964
74,814,330
86,843,529
87,838,755
92,872,148
98,355,432
89,913,358
103,218,737
102,175,562
127,248,838
117,917,353
103,065,896
83,468,857
79,594,447
67,654,424
73,171,952
56,956,462
69,110,450
93,985,554
65,442,924
83,849,547
91,524,722
86,111,908
90,578,192
93,621,422
91,381,684
91,307,382
64,431,146
69,776,670
70,337,530
72,275,649
43,760,831
76,650,401
68,166,758
76,645,117
78,310,344
88,831,562
82,981,082
58,819,626
65,349,467
65,349,46758,819,62682,981,08288,831,56278,310,34476,645,11768,166,75876,650,40143,760,83172,275,64970,337,53069,776,67064,431,14691,307,38291,381,68493,621,42290,578,19286,111,90891,524,72283,849,54765,442,92493,985,55469,110,45056,956,46273,171,95267,654,42479,594,44783,468,857103,065,896117,917,353127,248,838102,175,562103,218,73789,913,35898,355,43292,872,14887,838,75586,843,52974,814,33087,474,96484,344,52083,421,74681,808,61976,411,57093,466,46183,946,55369,499,30267,703,04964,821,98664,640,52964,475,92659,369,83660,823,97349,551,16847,030,48239,161,66134,198,93426,323,26021,166,04318,170,59739,266,38219,799,59813,953,96918,592,7268,941,82211,024,7729,189,69913,752,67710,396,3379,989,0009,380,25813,678,00012,375,60221,150,00013,773,00011,179,170
       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
7,124,347
6,902,236
6,896,565
8,181,287
14,312,837
12,082,133
19,620,121
6,529,778
28,505,509
9,783,968
26,139,763
22,533,342
31,964,108
0
0
0
00031,964,10822,533,34226,139,7639,783,96828,505,5096,529,77819,620,12112,082,13314,312,8378,181,2876,896,5656,902,2367,124,347000000000000000000000000000000000000000000000000000000000000
       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
7,124,347
6,902,236
6,896,565
8,181,287
8,115,195
0
0
0
0
0
0
0
0
0
0
0
000000000008,115,1958,181,2876,896,5656,902,2367,124,347000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
11,768,000
0
6,677,140
0
7,041,392
4,604,000
7,487,468
10,919,769
4,763,126
8,624,833
6,748,203
17,110,185
11,716,982
17,959,583
20,486,187
14,854,136
15,907,179
15,523,906
15,719,629
13,159,325
9,446,279
14,870,673
14,491,234
11,585,985
12,155,236
15,828,229
15,451,916
12,205,355
16,463,323
28,397,980
15,919,561
12,771,668
23,977,984
26,271,255
26,652,228
22,135,204
17,522,610
31,670,416
26,840,477
24,268,905
23,731,578
27,727,205
33,147,550
37,499,900
37,522,678
36,283,438
32,272,661
29,529,896
30,906,095
32,404,689
40,272,032
22,219,996
23,105,498
44,562,155
28,404,898
50,106,767
47,963,452
50,127,685
44,809,752
42,703,792
46,438,734
48,151,074
26,315,272
33,093,647
29,416,419
26,786,102
16,512,867
24,087,780
25,670,003
26,815,278
40,074,861
41,121,490
33,568,630
26,727,258
33,839,082
33,839,08226,727,25833,568,63041,121,49040,074,86126,815,27825,670,00324,087,78016,512,86726,786,10229,416,41933,093,64726,315,27248,151,07446,438,73442,703,79244,809,75250,127,68547,963,45250,106,76728,404,89844,562,15523,105,49822,219,99640,272,03232,404,68930,906,09529,529,89632,272,66136,283,43837,522,67837,499,90033,147,55027,727,20523,731,57824,268,90526,840,47731,670,41617,522,61022,135,20426,652,22826,271,25523,977,98412,771,66815,919,56128,397,98016,463,32312,205,35515,451,91615,828,22912,155,23611,585,98514,491,23414,870,6739,446,27913,159,32515,719,62915,523,90615,907,17914,854,13620,486,18717,959,58311,716,98217,110,1856,748,2038,624,8334,763,12610,919,7697,487,4684,604,0007,041,39206,677,140011,768,0000
       Other Current Liabilities 
0
966,000
0
2,360,062
0
2,338,866
5,324,000
2,908,869
2,832,908
4,426,574
2,399,939
2,193,619
1,482,541
2,236,987
1,840,015
3,780,194
2,816,461
3,641,611
2,797,614
4,083,020
2,634,392
4,243,944
7,907,217
6,602,050
9,412,528
8,748,844
7,305,770
3,742,724
2,889,752
6,944,630
7,878,020
9,585,654
5,637,806
8,422,426
7,397,700
10,761,089
7,569,443
10,580,406
7,377,839
10,554,009
6,029,015
11,599,845
5,845,646
12,044,033
4,680,565
9,791,407
4,312,822
12,458,212
9,410,106
17,303,799
15,289,973
17,323,433
18,386,218
25,617,304
22,899,119
11,892,108
10,556,623
14,174,219
7,063,178
7,698,380
4,729,534
5,593,844
8,411,187
9,226,269
9,569,283
10,825,827
11,946,840
8,495,716
13,366,668
17,363,066
17,191,505
9,711,785
11,210,123
10,373,629
9,940,373
4,118,819
4,118,8199,940,37310,373,62911,210,1239,711,78517,191,50517,363,06613,366,6688,495,71611,946,84010,825,8279,569,2839,226,2698,411,1875,593,8444,729,5347,698,3807,063,17814,174,21910,556,62311,892,10822,899,11925,617,30418,386,21817,323,43315,289,97317,303,7999,410,10612,458,2124,312,8229,791,4074,680,56512,044,0335,845,64611,599,8456,029,01510,554,0097,377,83910,580,4067,569,44310,761,0897,397,7008,422,4265,637,8069,585,6547,878,0206,944,6302,889,7523,742,7247,305,7708,748,8449,412,5286,602,0507,907,2174,243,9442,634,3924,083,0202,797,6143,641,6112,816,4613,780,1941,840,0152,236,9871,482,5412,193,6192,399,9394,426,5742,832,9082,908,8695,324,0002,338,86602,360,0620966,0000
   > Long-term Liabilities 0000000000000000000000000000000000000000000000000000000000000000000000000000
       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
10,110,137
8,108,720
6,777,753
4,893,189
4,103,087
22,163,416
21,889,699
20,454,627
20,593,547
0
0
0
00020,593,54720,454,62721,889,69922,163,4164,103,0874,893,1896,777,7538,108,72010,110,1370000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
174,549
0
263,562
28,000
641,012
611,738
611,738
611,738
611,738
611,738
3,219,173
2,314,179
2,291,236
732,757
2,864,069
2,862,861
2,488,609
2,378,784
2,599,943
2,588,574
2,204,269
2,167,120
3,067,976
2,467,831
1,733,734
1,733,734
2,953,991
2,761,985
2,206,709
1,511,908
4,108,941
3,905,637
3,779,320
3,840,561
5,701,681
5,699,391
5,277,012
5,268,959
7,224,310
7,100,196
6,717,983
6,677,605
9,144,279
9,134,716
8,837,730
8,821,771
17,354,206
17,089,305
17,354,206
17,354,206
20,670,182
20,670,182
20,670,182
20,670,182
25,956,077
25,956,077
25,956,077
25,956,077
26,956,753
26,956,753
26,956,753
26,956,753
37,244,550
37,969,510
37,140,298
37,600,767
39,287,089
39,308,405
39,288,154
39,193,709
32,732,830
32,728,367
32,676,468
32,676,46832,728,36732,732,83039,193,70939,288,15439,308,40539,287,08937,600,76737,140,29837,969,51037,244,55026,956,75326,956,75326,956,75326,956,75325,956,07725,956,07725,956,07725,956,07720,670,18220,670,18220,670,18220,670,18217,354,20617,354,20617,089,30517,354,2068,821,7718,837,7309,134,7169,144,2796,677,6056,717,9837,100,1967,224,3105,268,9595,277,0125,699,3915,701,6813,840,5613,779,3203,905,6374,108,9411,511,9082,206,7092,761,9852,953,9911,733,7341,733,7342,467,8313,067,9762,167,1202,204,2692,588,5742,599,9432,378,7842,488,6092,862,8612,864,069732,7572,291,2362,314,1793,219,173611,738611,738611,738611,738611,738641,01228,000263,5620174,549000
> Total Stockholder Equity
41,452,123
43,879,000
43,929,000
46,523,169
46,813,000
48,570,194
48,387,000
49,787,600
51,730,526
50,287,901
51,830,318
53,532,737
55,340,331
58,107,962
58,327,841
60,210,243
62,675,396
60,840,715
63,237,668
64,266,504
64,726,901
59,020,079
61,643,784
66,147,484
68,341,243
69,524,864
79,051,289
86,808,893
103,432,984
106,522,066
115,723,198
122,158,928
128,158,074
129,989,457
143,655,733
150,146,873
164,947,833
174,094,293
186,346,360
190,945,464
212,146,887
219,226,705
239,292,387
253,408,224
253,062,223
254,005,232
257,739,502
263,165,493
266,147,859
272,848,894
524,717,673
485,849,930
502,581,732
570,342,910
596,515,954
599,334,724
628,668,886
640,315,220
668,710,187
672,697,843
701,383,441
700,390,074
733,412,891
719,079,492
748,328,383
825,692,019
868,204,690
869,781,638
877,886,321
923,084,432
956,354,102
978,776,823
971,206,019
0
0
0
000971,206,019978,776,823956,354,102923,084,432877,886,321869,781,638868,204,690825,692,019748,328,383719,079,492733,412,891700,390,074701,383,441672,697,843668,710,187640,315,220628,668,886599,334,724596,515,954570,342,910502,581,732485,849,930524,717,673272,848,894266,147,859263,165,493257,739,502254,005,232253,062,223253,408,224239,292,387219,226,705212,146,887190,945,464186,346,360174,094,293164,947,833150,146,873143,655,733129,989,457128,158,074122,158,928115,723,198106,522,066103,432,98486,808,89379,051,28969,524,86468,341,24366,147,48461,643,78459,020,07964,726,90164,266,50463,237,66860,840,71562,675,39660,210,24358,327,84158,107,96255,340,33153,532,73751,830,31850,287,90151,730,52649,787,60048,387,00048,570,19446,813,00046,523,16943,929,00043,879,00041,452,123
   Common Stock
0
22,361,000
22,361,000
22,360,800
22,361,000
22,360,800
22,361,000
22,360,800
22,360,800
22,360,800
22,360,800
22,360,800
22,360,800
22,360,800
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
27,951,000
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,750
34,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75034,938,75027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00027,951,00022,360,80022,360,80022,360,80022,360,80022,360,80022,360,80022,360,80022,361,00022,360,80022,361,00022,360,80022,361,00022,361,0000
   Retained Earnings 
15,244,614
17,453,000
17,178,000
20,075,167
20,621,000
22,296,904
22,813,000
24,213,700
26,156,626
24,714,001
26,256,418
26,449,162
27,753,317
30,931,973
23,700,451
25,379,047
25,782,240
24,845,759
26,804,113
28,742,698
31,645,545
28,334,089
30,230,897
36,688,238
40,216,357
43,100,367
50,947,472
55,657,936
60,851,433
65,908,472
76,618,203
79,320,329
84,282,534
87,814,987
99,335,071
106,825,218
113,253,461
118,893,866
130,552,141
136,149,121
145,807,620
152,156,977
163,544,424
170,635,061
181,150,958
185,910,937
194,105,972
200,318,027
214,340,446
222,385,991
246,529,400
266,546,302
288,939,423
312,794,243
339,468,322
343,047,887
370,125,754
385,899,076
410,258,811
416,642,211
445,912,438
450,509,716
478,269,438
468,782,114
504,329,503
507,431,377
538,168,893
555,717,205
557,508,698
578,864,171
609,782,881
633,839,368
629,294,323
654,126,708
683,046,731
700,762,489
700,762,489683,046,731654,126,708629,294,323633,839,368609,782,881578,864,171557,508,698555,717,205538,168,893507,431,377504,329,503468,782,114478,269,438450,509,716445,912,438416,642,211410,258,811385,899,076370,125,754343,047,887339,468,322312,794,243288,939,423266,546,302246,529,400222,385,991214,340,446200,318,027194,105,972185,910,937181,150,958170,635,061163,544,424152,156,977145,807,620136,149,121130,552,141118,893,866113,253,461106,825,21899,335,07187,814,98784,282,53479,320,32976,618,20365,908,47260,851,43355,657,93650,947,47243,100,36740,216,35736,688,23830,230,89728,334,08931,645,54528,742,69826,804,11324,845,75925,782,24025,379,04723,700,45130,931,97327,753,31726,449,16226,256,41824,714,00126,156,62624,213,70022,813,00022,296,90420,621,00020,075,16717,178,00017,453,00015,244,614
   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
138,490
138,490
138,490
138,490
138,490
138,490
138,490
138,490
138,490
0
0
0
000138,490138,490138,490138,490138,490138,490138,490138,490138,4900000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000
   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
220,393,763
214,803,118
220,066,213
215,220,137
3,033,483
283,183,402
294,958,558
278,987,193
285,300,383
309,143,021
311,493,982
309,860,215
306,834,456
309,035,636
311,067,986
309,429,501
309,429,501311,067,986309,035,636306,834,456309,860,215311,493,982309,143,021285,300,383278,987,193294,958,558283,183,4023,033,483215,220,137220,066,213214,803,118220,393,763000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.




Cash Flow

Currency in IDR. All numbers in thousands.




Income Statement

Currency in IDR. All numbers in thousands.