0 XP   0   0   0

Radiant Utama Interinsco Tbk










Financial Health of Radiant




Comparing to competitors in the Oil & Gas Equipment & Services industry




  Industry Rankings  


Radiant Utama Interinsco Tbk
Buy, Hold or Sell?

Should you buy, hold or sell Radiant?

I guess you are interested in Radiant Utama Interinsco 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 Radiant

Let's start. I'm going to help you getting a better view of Radiant Utama Interinsco 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 Radiant Utama Interinsco 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 Radiant Utama Interinsco Tbk is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Radiant Utama Interinsco Tbk. The closing price on 2022-12-05 was Rp206.00 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.
Radiant Utama Interinsco 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 inefficient 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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

1.1. Profitability of Radiant Utama Interinsco Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • A Net Profit Margin of 1.2% means that Rp0.01 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.2%. The company is making a profit. +1
  • The TTM is 1.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.4%-0.2%
TTM1.4%YOY1.3%+0.0%
TTM1.4%5Y1.8%-0.5%
5Y1.8%10Y2.0%-0.2%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.8%-0.6%
TTM1.4%0.8%+0.6%
YOY1.3%-4.5%+5.8%
5Y1.8%-5.5%+7.3%
10Y2.0%-3.1%+5.1%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • 0.4% Return on Assets means that Radiant generated Rp0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 0.4%. 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+/- 
MRQ0.4%TTM0.4%-0.1%
TTM0.4%YOY0.4%+0.1%
TTM0.4%5Y0.6%-0.1%
5Y0.6%10Y0.7%-0.1%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.6%-0.2%
TTM0.4%0.3%+0.1%
YOY0.4%-0.4%+0.8%
5Y0.6%-0.7%+1.3%
10Y0.7%-0.2%+0.9%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • 1.0% Return on Equity means Radiant generated Rp0.01 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.2%-0.2%
TTM1.2%YOY1.1%+0.1%
TTM1.2%5Y1.6%-0.4%
5Y1.6%10Y2.3%-0.7%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.5%-0.5%
TTM1.2%0.6%+0.6%
YOY1.1%-0.4%+1.5%
5Y1.6%-1.3%+2.9%
10Y2.3%-0.7%+3.0%

1.2. Operating Efficiency of Radiant Utama Interinsco Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Radiant is operating .

  • Measures how much profit Radiant 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 Radiant to the Oil & Gas Equipment & Services industry mean.
  • An Operating Margin of 5.3% means the company generated Rp0.05  for each Rp1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 5.3%. The company is operating less efficient.
  • The TTM is 5.6%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.3%TTM5.6%-0.2%
TTM5.6%YOY5.9%-0.3%
TTM5.6%5Y5.1%+0.5%
5Y5.1%10Y2.6%+2.6%
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ5.3%4.1%+1.2%
TTM5.6%2.6%+3.0%
YOY5.9%-2.5%+8.4%
5Y5.1%-2.1%+7.2%
10Y2.6%-1.5%+4.1%
1.2.2. Operating Ratio

Measures how efficient Radiant is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.820. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.810. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.820TTM1.810+0.010
TTM1.810YOY1.801+0.009
TTM1.8105Y1.590+0.221
5Y1.59010Y1.194+0.396
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8201.401+0.419
TTM1.8101.335+0.475
YOY1.8011.322+0.479
5Y1.5901.188+0.402
10Y1.1941.077+0.117

1.3. Liquidity of Radiant Utama Interinsco Tbk.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A Current Ratio of 1.18 means the company has Rp1.18 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.180. The company is just able to pay all its short-term debts.
  • The TTM is 1.149. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.180TTM1.149+0.031
TTM1.149YOY1.092+0.057
TTM1.1495Y0.894+0.255
5Y0.89410Y0.447+0.447
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1801.558-0.378
TTM1.1491.635-0.486
YOY1.0921.717-0.625
5Y0.8941.751-0.857
10Y0.4471.744-1.297
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • A Quick Ratio of 1.07 means the company can pay off Rp1.07 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.068. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.019. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.068TTM1.019+0.050
TTM1.019YOY0.876+0.142
TTM1.0195Y0.828+0.191
5Y0.82810Y0.704+0.124
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0680.921+0.147
TTM1.0190.941+0.078
YOY0.8761.018-0.142
5Y0.8281.030-0.202
10Y0.7041.007-0.303

1.4. Solvency of Radiant Utama Interinsco Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Radiant to Oil & Gas Equipment & Services industry mean.
  • A Debt to Asset Ratio of 0.63 means that Radiant assets are financed with 62.8% credit (debt) and the remaining percentage (100% - 62.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 0.628. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.631. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.628TTM0.631-0.003
TTM0.631YOY0.655-0.023
TTM0.6315Y0.633-0.002
5Y0.63310Y0.683-0.049
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6280.541+0.087
TTM0.6310.533+0.098
YOY0.6550.524+0.131
5Y0.6330.490+0.143
10Y0.6830.481+0.202
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • A Debt to Equity ratio of 168.6% means that company has Rp1.69 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is 1.686. The company is just able to pay all its debts with equity.
  • The TTM is 1.713. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.686TTM1.713-0.027
TTM1.713YOY1.895-0.182
TTM1.7135Y1.741-0.028
5Y1.74110Y2.369-0.628
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6861.000+0.686
TTM1.7130.994+0.719
YOY1.8950.973+0.922
5Y1.7411.026+0.715
10Y2.3690.954+1.415

2. Market Valuation of Radiant Utama Interinsco Tbk

2. Earnings Per Share
2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Radiant to the Oil & Gas Equipment & Services industry mean.
  • A PE ratio of 29.51 means the investor is paying Rp29.51 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Radiant Utama Interinsco Tbk:

  • The EOD is 31.663. Good. +1
  • The MRQ is 29.511. Very good. +2
  • The TTM is 32.676. Good. +1
Trends
Current periodCompared to+/- 
EOD31.663MRQ29.511+2.152
MRQ29.511TTM32.676-3.165
TTM32.676YOY45.785-13.109
TTM32.6765Y27.034+5.642
5Y27.03410Y31.313-4.278
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD31.66319.961+11.702
MRQ29.51120.354+9.157
TTM32.6766.376+26.300
YOY45.785-1.725+47.510
5Y27.0349.958+17.076
10Y31.31310.455+20.858
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Radiant.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Radiant Utama Interinsco Tbk:

  • The MRQ is -25.921. Very Bad. -2
  • The TTM is 85.164. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ-25.921TTM85.164-111.085
TTM85.164YOY70.068+15.096
TTM85.1645Y338.121-252.957
5Y338.12110Y176.365+161.756
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
MRQ-25.9210.111-26.032
TTM85.1640.043+85.121
YOY70.0680.010+70.058
5Y338.1210.078+338.043
10Y176.3650.054+176.311

2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy (always compare to Oil & Gas Equipment & Services industry mean).
  • A PB ratio of 0.29 means the investor is paying Rp0.29 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Radiant Utama Interinsco Tbk:

  • The EOD is 0.314. Very good. +2
  • The MRQ is 0.293. Very good. +2
  • The TTM is 0.315. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.314MRQ0.293+0.021
MRQ0.293TTM0.315-0.023
TTM0.315YOY0.418-0.103
TTM0.3155Y0.412-0.097
5Y0.41210Y0.492-0.080
Compared to industry (Oil & Gas Equipment & Services)
PeriodCompanyIndustry (mean)+/- 
EOD0.3141.118-0.804
MRQ0.2931.123-0.830
TTM0.3151.048-0.733
YOY0.4180.812-0.394
5Y0.4120.868-0.456
10Y0.4920.792-0.300
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Radiant Utama Interinsco Tbk compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--13.46912.961+4%4.557+196%9.298+45%9.081+48%
Book Value Growth--1.0001.000+0%1.000+0%1.000+0%1.000+0%
Book Value Per Share--656.359632.976+4%595.468+10%563.071+17%478.943+37%
Book Value Per Share Growth--0.0210.020+1%0.008+170%0.016+25%0.020+4%
Current Ratio--1.1801.149+3%1.092+8%0.894+32%0.447+164%
Debt To Asset Ratio--0.6280.631-1%0.655-4%0.633-1%0.683-8%
Debt To Equity Ratio--1.6861.713-2%1.895-11%1.741-3%2.369-29%
Dividend Per Share---1.250-100%3.792-100%3.883-100%3.479-100%
Eps--6.5067.483-13%6.5300%8.802-26%10.208-36%
Eps Growth---1.138-0.004-100%-1.596+40%-0.462-59%-0.533-53%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Net Profit Margin--0.0120.014-12%0.013-9%0.018-34%0.020-40%
Operating Margin--0.0530.056-4%0.059-10%0.051+4%0.026+108%
Operating Ratio--1.8201.810+1%1.801+1%1.590+14%1.194+52%
Pb Ratio0.314+7%0.2930.315-7%0.418-30%0.412-29%0.492-41%
Pe Ratio31.663+7%29.51132.676-10%45.785-36%27.034+9%31.313-6%
Peg Ratio---25.92185.164-130%70.068-137%338.121-108%176.365-115%
Price Per Share206.000+7%192.000199.250-4%249.000-23%229.350-16%225.375-15%
Price To Total Gains Ratio15.295+7%14.25522.598-37%32.516-56%32.872-57%16.310-13%
Profit Growth--99.97999.9900%99.974+0%89.986+11%94.857+5%
Quick Ratio--1.0681.019+5%0.876+22%0.828+29%0.704+52%
Return On Assets--0.0040.004-15%0.004-3%0.006-36%0.007-45%
Return On Equity--0.0100.012-16%0.011-10%0.016-37%0.023-57%
Revenue Growth--1.0001.000+0%1.000+0%1.0000%1.000+0%
Total Gains Per Share--13.46914.211-5%8.349+61%13.181+2%12.560+7%
Total Gains Per Share Growth---0.033-0.438+1225%-1.310+3863%-1.021+2989%-1.232+3627%
Usd Book Value--50539661.34548739115.075+4%45851029.967+10%43356498.668+17%36878585.801+37%
Usd Book Value Change Per Share--0.0010.001+4%0.000+196%0.001+45%0.001+48%
Usd Book Value Per Share--0.0660.063+4%0.060+10%0.056+17%0.048+37%
Usd Dividend Per Share---0.000-100%0.000-100%0.000-100%0.000-100%
Usd Eps--0.0010.001-13%0.0010%0.001-26%0.001-36%
Usd Price Per Share0.021+7%0.0190.020-4%0.025-23%0.023-16%0.023-15%
Usd Profit--500963.336576214.475-13%502805.8630%677730.754-26%786048.232-36%
Usd Revenue--41531537.01342819009.476-3%38788534.206+7%37813333.566+10%38930514.086+7%
Usd Total Gains Per Share--0.0010.001-5%0.001+61%0.001+2%0.001+7%
 EOD+2 -3MRQTTM+17 -17YOY+22 -125Y+20 -1410Y+23 -12

3.2. Fundamental Score

Let's check the fundamental score of Radiant Utama Interinsco Tbk based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.663
Price to Book Ratio (EOD)Between0-10.314
Net Profit Margin (MRQ)Greater than00.012
Operating Margin (MRQ)Greater than00.053
Quick Ratio (MRQ)Greater than11.068
Current Ratio (MRQ)Greater than11.180
Debt to Asset Ratio (MRQ)Less than10.628
Debt to Equity Ratio (MRQ)Less than11.686
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.004
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of Radiant Utama Interinsco Tbk based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5033.862
Ma 20Greater thanMa 50220.100
Ma 50Greater thanMa 100229.840
Ma 100Greater thanMa 200219.812
OpenGreater thanClose212.000
Total3/5 (60.0%)



Latest Balance Sheet

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

Summary
Total Assets1,357,484,526
Total Liabilities852,087,913
Total Stockholder Equity505,373,687
 As reported
Total Liabilities 852,087,913
Total Stockholder Equity+ 505,373,687
Total Assets = 1,357,484,526

Assets

Total Assets1,357,484,526
Total Current Assets812,639,091
Long-term Assets812,639,091
Total Current Assets
Cash And Cash Equivalents 95,339,332
Short-term Investments 21,696,359
Net Receivables 576,701,390
Inventory 13,512,795
Other Current Assets 80,157,279
Total Current Assets  (as reported)812,639,091
Total Current Assets  (calculated)787,407,155
+/- 25,231,936
Long-term Assets
Property Plant Equipment 386,575,260
Other Assets 158,270,175
Long-term Assets  (as reported)544,845,434
Long-term Assets  (calculated)544,845,434
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities688,656,103
Long-term Liabilities163,431,810
Total Stockholder Equity505,373,687
Total Current Liabilities
Short-term Debt 468,006,195
Short Long Term Debt 521,775,593
Accounts payable 80,641,641
Other Current Liabilities 25,081,390
Total Current Liabilities  (as reported)688,656,103
Total Current Liabilities  (calculated)1,095,504,818
+/- 406,848,716
Long-term Liabilities
Long term Debt Total 9,432,830
Long term Debt 120,733,316
Capital Lease Obligations 14,226,003
Other Liabilities 42,358,262
Long-term Liabilities  (as reported)163,431,810
Long-term Liabilities  (calculated)186,750,412
+/- 23,318,602
Total Stockholder Equity
Common Stock77,000,000
Retained Earnings 380,126,353
Capital Surplus 30,971,620
Other Stockholders Equity 17,275,714
Total Stockholder Equity (as reported)505,373,687
Total Stockholder Equity (calculated)505,373,687
+/- 0
Other
Capital Stock77,000,000
Cash And Equivalents95,339,332
Cash and Short Term Investments 137,381,756
Common Stock Shares Outstanding 770,000
Liabilities and Stockholders Equity 1,357,484,526
Net Debt 547,169,578
Net Invested Capital 1,147,882,596
Net Tangible Assets 505,373,687
Net Working Capital 123,982,989



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-31
> Total Assets 
193,855,809
0
253,470,370
298,491,024
329,879,109
298,825,513
315,323,088
389,271,191
412,623,611
455,302,727
511,883,456
587,944,127
618,513,429
627,766,647
570,529,837
553,048,362
563,466,942
559,730,694
610,915,305
666,765,098
594,952,097
684,551,483
685,371,178
1,066,892,005
985,922,224
1,026,257,406
1,055,440,456
1,117,431,000
1,176,578,648
1,222,540,856
1,228,524,133
1,258,051,186
1,277,942,893
0
1,460,524,046
1,504,727,172
1,264,142,660
1,246,501,925
1,320,178,928
1,195,390,746
1,091,753,891
1,036,674,117
966,936,771
934,770,821
979,132,451
934,252,082
960,802,752
999,219,965
959,347,738
1,001,852,145
987,959,795
1,068,032,357
990,372,319
1,006,736,248
1,047,727,921
1,200,161,662
1,251,357,407
1,357,614,423
1,360,997,570
1,290,329,373
1,345,151,507
1,329,911,813
1,344,280,014
1,318,201,628
1,297,577,363
1,311,448,997
1,357,484,526
1,357,484,5261,311,448,9971,297,577,3631,318,201,6281,344,280,0141,329,911,8131,345,151,5071,290,329,3731,360,997,5701,357,614,4231,251,357,4071,200,161,6621,047,727,9211,006,736,248990,372,3191,068,032,357987,959,7951,001,852,145959,347,738999,219,965960,802,752934,252,082979,132,451934,770,821966,936,7711,036,674,1171,091,753,8911,195,390,7461,320,178,9281,246,501,9251,264,142,6601,504,727,1721,460,524,04601,277,942,8931,258,051,1861,228,524,1331,222,540,8561,176,578,6481,117,431,0001,055,440,4561,026,257,406985,922,2241,066,892,005685,371,178684,551,483594,952,097666,765,098610,915,305559,730,694563,466,942553,048,362570,529,837627,766,647618,513,429587,944,127511,883,456455,302,727412,623,611389,271,191315,323,088298,825,513329,879,109298,491,024253,470,3700193,855,809
   > 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
565,030,831
524,126,165
535,480,538
554,663,025
638,330,086
611,756,618
706,016,149
714,521,389
664,657,036
665,500,152
671,394,569
693,276,242
700,732,343
705,432,871
748,004,929
812,639,091
812,639,091748,004,929705,432,871700,732,343693,276,242671,394,569665,500,152664,657,036714,521,389706,016,149611,756,618638,330,086554,663,025535,480,538524,126,165565,030,831000000000000000000000000000000000000000000000000000
       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
65,396,111
78,089,064
84,112,585
67,385,790
64,399,856
64,265,574
79,566,882
86,393,981
95,765,566
83,012,986
83,522,011
99,165,362
106,664,507
86,930,311
93,885,066
95,339,332
95,339,33293,885,06686,930,311106,664,50799,165,36283,522,01183,012,98695,765,56686,393,98179,566,88264,265,57464,399,85667,385,79084,112,58578,089,06465,396,111000000000000000000000000000000000000000000000000000
       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
409,914
1,869,469
2,037,377
18,081,183
21,684,750
27,198,804
22,095,539
21,673,467
18,219,289
19,553,878
22,081,787
12,896,682
22,459,038
21,696,359
21,696,35922,459,03812,896,68222,081,78719,553,87818,219,28921,673,46722,095,53927,198,80421,684,75018,081,1832,037,3771,869,469409,91400000000000000000000000000000000000000000000000000000
       Net Receivables 
113,863,876
0
181,201,719
163,013,408
206,114,030
195,311,476
188,635,490
206,475,305
230,613,165
219,136,721
250,894,300
249,907,746
265,579,289
281,986,163
208,408,927
207,343,087
208,663,116
200,959,477
241,759,453
255,754,781
254,587,484
274,264,929
302,488,620
291,976,697
289,980,295
319,958,720
351,127,585
410,213,000
516,974,210
467,907,819
448,384,156
479,847,998
487,416,603
0
499,451,304
466,635,751
438,099,082
416,926,773
411,600,970
352,507,005
326,569,894
243,573,676
260,369,458
262,776,043
292,667,012
246,554,999
272,480,657
313,289,099
290,438,320
289,275,782
304,088,962
384,029,088
353,957,958
324,737,855
333,856,854
395,822,729
407,852,293
441,898,184
424,466,122
378,561,881
412,941,162
387,178,368
401,382,784
414,217,117
505,331,196
507,356,728
576,701,390
576,701,390507,356,728505,331,196414,217,117401,382,784387,178,368412,941,162378,561,881424,466,122441,898,184407,852,293395,822,729333,856,854324,737,855353,957,958384,029,088304,088,962289,275,782290,438,320313,289,099272,480,657246,554,999292,667,012262,776,043260,369,458243,573,676326,569,894352,507,005411,600,970416,926,773438,099,082466,635,751499,451,3040487,416,603479,847,998448,384,156467,907,819516,974,210410,213,000351,127,585319,958,720289,980,295291,976,697302,488,620274,264,929254,587,484255,754,781241,759,453200,959,477208,663,116207,343,087208,408,927281,986,163265,579,289249,907,746250,894,300219,136,721230,613,165206,475,305188,635,490195,311,476206,114,030163,013,408181,201,7190113,863,876
       Inventory 
1,916,193
0
2,131,807
2,211,336
1,709,149
1,868,942
2,193,698
2,381,436
1,758,921
3,101,784
3,471,708
3,154,375
3,209,009
4,083,983
4,032,553
4,255,969
4,195,707
4,181,470
3,668,925
3,574,304
7,214,908
6,653,729
6,420,902
7,704,205
8,422,271
9,238,592
6,266,980
8,025,000
8,096,213
7,726,302
8,527,681
11,243,564
14,463,444
0
19,001,386
20,267,820
12,656,474
14,216,150
15,650,245
17,073,564
10,617,844
9,608,941
9,264,072
8,235,417
7,008,284
6,816,069
7,119,256
9,975,485
6,386,186
6,801,153
8,017,155
6,435,140
6,289,883
8,175,158
6,303,378
6,545,583
19,004,168
27,749,467
20,870,805
22,748,111
16,327,748
16,482,943
14,050,215
15,694,753
17,398,134
13,405,772
13,512,795
13,512,79513,405,77217,398,13415,694,75314,050,21516,482,94316,327,74822,748,11120,870,80527,749,46719,004,1686,545,5836,303,3788,175,1586,289,8836,435,1408,017,1556,801,1536,386,1869,975,4857,119,2566,816,0697,008,2848,235,4179,264,0729,608,94110,617,84417,073,56415,650,24514,216,15012,656,47420,267,82019,001,386014,463,44411,243,5648,527,6817,726,3028,096,2138,025,0006,266,9809,238,5928,422,2717,704,2056,420,9026,653,7297,214,9083,574,3043,668,9254,181,4704,195,7074,255,9694,032,5534,083,9833,209,0093,154,3753,471,7083,101,7841,758,9212,381,4362,193,6981,868,9421,709,1492,211,3362,131,80701,916,193
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
493,064,896
561,831,576
639,600,789
651,598,275
646,476,182
625,672,337
679,651,356
658,517,244
651,003,773
617,469,285
592,144,492
563,444,068
544,845,434
544,845,434563,444,068592,144,492617,469,285651,003,773658,517,244679,651,356625,672,337646,476,182651,598,275639,600,789561,831,576493,064,896000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
39,825,607
0
42,419,874
41,413,993
44,569,449
43,262,355
42,401,416
39,725,858
42,089,817
68,596,847
82,833,441
185,855,155
178,071,603
172,250,711
168,535,181
163,209,196
178,911,877
171,756,558
173,353,733
168,866,423
176,471,276
229,439,998
202,695,050
478,983,502
479,325,135
463,645,765
466,902,155
404,616,000
470,680,264
489,351,345
481,017,546
474,952,793
475,357,567
0
603,254,860
625,337,096
507,593,258
494,031,318
480,269,406
478,910,781
474,338,231
460,933,621
468,439,201
456,333,863
443,475,155
431,930,326
420,726,121
408,967,653
406,237,952
393,260,550
384,801,771
378,479,185
373,050,828
376,215,831
398,256,805
429,284,012
486,467,763
496,144,140
542,507,349
531,097,680
550,568,169
528,233,348
519,711,991
485,929,785
446,429,840
414,001,460
386,575,260
386,575,260414,001,460446,429,840485,929,785519,711,991528,233,348550,568,169531,097,680542,507,349496,144,140486,467,763429,284,012398,256,805376,215,831373,050,828378,479,185384,801,771393,260,550406,237,952408,967,653420,726,121431,930,326443,475,155456,333,863468,439,201460,933,621474,338,231478,910,781480,269,406494,031,318507,593,258625,337,096603,254,8600475,357,567474,952,793481,017,546489,351,345470,680,264404,616,000466,902,155463,645,765479,325,135478,983,502202,695,050229,439,998176,471,276168,866,423173,353,733171,756,558178,911,877163,209,196168,535,181172,250,711178,071,603185,855,15582,833,44168,596,84742,089,81739,725,85842,401,41643,262,35544,569,44941,413,99342,419,874039,825,607
       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
110,489,696
0
0
0
0
0
0
0
0
0
0
0
00000000000110,489,6960000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
493,064,896
561,831,576
639,600,789
651,598,275
0
0
0
-12
0
0
0
0
0
00000-12000651,598,275639,600,789561,831,576493,064,896000000000000000000000000000000000000000000000000000000
> Total Liabilities 
109,931,367
0
162,915,905
157,329,018
179,680,081
138,908,218
152,963,142
220,911,412
232,478,908
264,257,563
322,035,311
393,357,419
416,944,965
418,776,775
368,933,736
347,392,524
352,436,842
347,854,360
402,875,403
455,584,539
380,930,015
467,162,430
465,652,073
846,486,961
774,059,249
803,048,288
829,739,775
890,557,000
938,642,311
969,624,742
967,484,145
1,004,265,443
1,016,044,813
0
1,181,377,635
1,223,593,639
953,560,118
925,794,185
1,000,677,256
868,341,540
753,340,426
682,918,664
614,506,749
579,898,356
619,413,387
569,991,486
598,588,675
629,739,586
579,058,872
616,492,825
601,350,158
673,190,135
584,415,359
593,678,365
632,682,444
777,501,359
818,355,398
927,663,875
909,557,243
839,361,076
888,710,748
868,756,658
878,803,027
853,371,772
813,265,050
816,423,175
852,087,913
852,087,913816,423,175813,265,050853,371,772878,803,027868,756,658888,710,748839,361,076909,557,243927,663,875818,355,398777,501,359632,682,444593,678,365584,415,359673,190,135601,350,158616,492,825579,058,872629,739,586598,588,675569,991,486619,413,387579,898,356614,506,749682,918,664753,340,426868,341,5401,000,677,256925,794,185953,560,1181,223,593,6391,181,377,63501,016,044,8131,004,265,443967,484,145969,624,742938,642,311890,557,000829,739,775803,048,288774,059,249846,486,961465,652,073467,162,430380,930,015455,584,539402,875,403347,854,360352,436,842347,392,524368,933,736418,776,775416,944,965393,357,419322,035,311264,257,563232,478,908220,911,412152,963,142138,908,218179,680,081157,329,018162,915,9050109,931,367
   > Total Current Liabilities 
87,942,396
0
140,070,072
123,286,683
164,917,733
124,448,808
137,300,075
111,785,027
121,440,163
138,614,562
192,125,461
182,294,471
209,775,482
211,084,351
164,424,463
160,418,825
165,875,301
160,825,885
182,840,495
217,183,736
261,859,633
327,256,019
325,472,106
421,716,888
417,567,450
457,020,937
472,012,546
553,709,000
604,913,733
660,094,294
610,347,508
623,464,216
645,157,796
0
750,932,599
798,866,969
728,273,749
726,415,873
831,915,886
759,118,477
651,582,818
591,016,226
517,009,210
477,171,284
504,510,336
454,976,659
476,203,734
512,603,342
471,048,328
469,177,132
457,014,876
528,768,623
473,216,197
464,496,976
477,972,219
575,699,708
591,403,183
613,480,241
632,724,027
583,490,529
620,170,304
621,685,614
645,414,621
643,305,838
614,886,507
634,157,836
688,656,103
688,656,103634,157,836614,886,507643,305,838645,414,621621,685,614620,170,304583,490,529632,724,027613,480,241591,403,183575,699,708477,972,219464,496,976473,216,197528,768,623457,014,876469,177,132471,048,328512,603,342476,203,734454,976,659504,510,336477,171,284517,009,210591,016,226651,582,818759,118,477831,915,886726,415,873728,273,749798,866,969750,932,5990645,157,796623,464,216610,347,508660,094,294604,913,733553,709,000472,012,546457,020,937417,567,450421,716,888325,472,106327,256,019261,859,633217,183,736182,840,495160,825,885165,875,301160,418,825164,424,463211,084,351209,775,482182,294,471192,125,461138,614,562121,440,163111,785,027137,300,075124,448,808164,917,733123,286,683140,070,072087,942,396
       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
19,468,880
13,209,028
116,486
365,700,977
413,382,761
427,356,474
431,188,400
448,248,270
409,796,465
395,210,527
389,987,445
434,296,711
435,177,431
410,968,239
435,680,221
468,006,195
468,006,195435,680,221410,968,239435,177,431434,296,711389,987,445395,210,527409,796,465448,248,270431,188,400427,356,474413,382,761365,700,977116,48613,209,02819,468,880000000000000000000000000000000000000000000000000000
       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
19,468,880
13,209,028
116,486
365,700,977
417,642,739
427,356,474
468,507,284
490,220,847
463,539,622
451,374,204
452,882,544
501,254,256
505,795,551
462,986,281
483,510,781
521,775,593
521,775,593483,510,781462,986,281505,795,551501,254,256452,882,544451,374,204463,539,622490,220,847468,507,284427,356,474417,642,739365,700,977116,48613,209,02819,468,880000000000000000000000000000000000000000000000000000
       Accounts payable 
15,000,061
0
50,423,089
49,293,245
38,671,569
15,809,810
24,990,890
15,796,001
42,094,366
25,717,428
15,116,777
26,509,729
68,271,096
76,862,173
73,997,485
73,841,785
82,369,307
65,157,476
73,523,732
74,406,174
84,418,481
60,879,667
59,271,568
74,535,162
83,903,001
54,776,537
56,028,340
0
87,059,815
102,676,520
53,463,217
56,030,773
75,756,442
0
67,644,299
80,393,286
84,961,030
84,511,388
92,322,764
85,279,960
73,468,207
68,928,042
65,911,593
69,284,667
55,966,201
42,542,443
39,010,607
66,401,276
62,435,449
64,214,527
49,885,759
56,425,212
49,866,151
48,589,006
52,326,656
70,585,302
90,649,705
87,523,397
75,835,597
73,461,748
83,602,820
78,941,755
68,111,147
73,580,715
71,394,050
75,519,547
80,641,641
80,641,64175,519,54771,394,05073,580,71568,111,14778,941,75583,602,82073,461,74875,835,59787,523,39790,649,70570,585,30252,326,65648,589,00649,866,15156,425,21249,885,75964,214,52762,435,44966,401,27639,010,60742,542,44355,966,20169,284,66765,911,59368,928,04273,468,20785,279,96092,322,76484,511,38884,961,03080,393,28667,644,299075,756,44256,030,77353,463,217102,676,52087,059,815056,028,34054,776,53783,903,00174,535,16259,271,56860,879,66784,418,48174,406,17473,523,73265,157,47682,369,30773,841,78573,997,48576,862,17368,271,09626,509,72915,116,77725,717,42842,094,36615,796,00124,990,89015,809,81038,671,56949,293,24550,423,089015,000,061
       Other Current Liabilities 
32,682,967
0
48,469,822
52,432,193
63,754,888
80,151,836
80,548,023
81,957,513
68,089,691
89,890,833
122,866,410
84,269,581
60,594,553
80,675,847
62,063,762
49,544,189
40,217,393
57,895,583
64,122,214
72,730,390
54,310,424
123,225,395
99,580,048
106,531,699
76,178,543
119,557,023
115,938,807
553,709,000
136,306,100
165,419,061
154,434,087
145,036,884
116,806,424
0
143,439,689
131,973,604
70,941,720
94,657,358
129,481,272
94,438,986
59,078,545
65,120,795
55,861,035
63,148,833
73,253,683
55,275,821
71,763,847
84,379,775
49,536,333
49,036,049
52,008,070
56,394,732
26,470,444
16,846,389
507,835
548,376
49,415,069
35,558,662
15,375,814
22,020,124
42,991,840
49,002,687
39,599,267
34,365,361
29,751,149
19,460,770
25,081,390
25,081,39019,460,77029,751,14934,365,36139,599,26749,002,68742,991,84022,020,12415,375,81435,558,66249,415,069548,376507,83516,846,38926,470,44456,394,73252,008,07049,036,04949,536,33384,379,77571,763,84755,275,82173,253,68363,148,83355,861,03565,120,79559,078,54594,438,986129,481,27294,657,35870,941,720131,973,604143,439,6890116,806,424145,036,884154,434,087165,419,061136,306,100553,709,000115,938,807119,557,02376,178,543106,531,69999,580,048123,225,39554,310,42472,730,39064,122,21457,895,58340,217,39349,544,18962,063,76280,675,84760,594,55384,269,581122,866,41089,890,83368,089,69181,957,51380,548,02380,151,83663,754,88852,432,19348,469,822032,682,967
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
154,710,225
201,794,465
226,952,214
314,183,635
276,833,217
255,870,547
268,532,611
247,063,102
233,380,492
210,057,969
198,378,543
182,265,339
163,431,810
163,431,810182,265,339198,378,543210,057,969233,380,492247,063,102268,532,611255,870,547276,833,217314,183,635226,952,214201,794,465154,710,225000000000000000000000000000000000000000000000000000000
       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
93,620,914
112,445,874
197,822,757
161,565,273
141,915,177
119,367,935
95,091,095
79,752,066
57,561,020
52,534,982
34,398,077
9,432,830
9,432,83034,398,07752,534,98257,561,02079,752,06695,091,095119,367,935141,915,177161,565,273197,822,757112,445,87493,620,9140000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
83,918,078
83,924,442
90,550,174
141,154,481
150,191,046
159,909,094
162,351,225
168,351,412
180,135,143
191,034,122
189,836,904
194,575,327
201,556,764
208,977,597
201,583,327
205,642,961
211,016,896
211,863,109
208,025,981
211,166,243
214,010,582
216,321,511
219,706,849
220,393,056
211,856,485
223,208,118
225,681,551
226,874,000
237,932,188
252,921,723
261,053,288
253,806,947
261,888,837
261,898,080
279,136,571
281,123,818
310,573,777
320,698,832
319,492,748
327,040,228
338,406,697
353,748,532
352,423,182
354,865,606
359,712,260
364,253,767
362,207,258
369,473,441
380,282,344
385,352,763
386,603,029
394,835,554
405,950,005
413,050,856
415,038,333
422,660,303
432,994,601
429,942,965
451,432,716
450,960,670
456,440,759
461,155,156
465,476,987
464,829,855
484,290,256
495,003,355
505,373,687
505,373,687495,003,355484,290,256464,829,855465,476,987461,155,156456,440,759450,960,670451,432,716429,942,965432,994,601422,660,303415,038,333413,050,856405,950,005394,835,554386,603,029385,352,763380,282,344369,473,441362,207,258364,253,767359,712,260354,865,606352,423,182353,748,532338,406,697327,040,228319,492,748320,698,832310,573,777281,123,818279,136,571261,898,080261,888,837253,806,947261,053,288252,921,723237,932,188226,874,000225,681,551223,208,118211,856,485220,393,056219,706,849216,321,511214,010,582211,166,243208,025,981211,863,109211,016,896205,642,961201,583,327208,977,597201,556,764194,575,327189,836,904191,034,122180,135,143168,351,412162,351,225159,909,094150,191,046141,154,48190,550,17483,924,44283,918,078
   Common Stock
60,000,000
0
60,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
0
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,000
77,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,000077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00077,000,00060,000,000060,000,000
   Retained Earnings 
14,543,522
0
24,749,085
33,199,361
42,219,426
51,937,474
54,379,606
60,379,792
72,019,573
83,053,603
81,559,495
86,421,710
92,852,291
100,792,302
93,189,824
97,104,750
102,228,388
103,337,518
99,549,179
101,505,276
105,814,261
107,888,111
110,874,253
111,495,857
102,900,200
114,211,804
116,606,898
106,115,000
128,816,130
143,739,293
151,861,591
144,630,696
152,671,341
0
171,164,951
173,152,198
202,602,157
212,727,212
211,521,128
219,068,608
230,435,077
245,776,912
244,451,562
246,893,986
251,740,640
256,282,147
254,235,638
261,501,821
272,310,724
277,381,143
278,631,409
286,863,934
297,978,385
305,079,236
291,666,713
314,688,683
325,022,981
321,971,345
343,461,096
342,989,050
346,858,444
355,572,703
357,866,861
357,219,729
356,392,836
375,116,720
380,126,353
380,126,353375,116,720356,392,836357,219,729357,866,861355,572,703346,858,444342,989,050343,461,096321,971,345325,022,981314,688,683291,666,713305,079,236297,978,385286,863,934278,631,409277,381,143272,310,724261,501,821254,235,638256,282,147251,740,640246,893,986244,451,562245,776,912230,435,077219,068,608211,521,128212,727,212202,602,157173,152,198171,164,9510152,671,341144,630,696151,861,591143,739,293128,816,130106,115,000116,606,898114,211,804102,900,200111,495,857110,874,253107,888,111105,814,261101,505,27699,549,179103,337,518102,228,38897,104,75093,189,824100,792,30292,852,29186,421,71081,559,49583,053,60372,019,57360,379,79254,379,60651,937,47442,219,42633,199,36124,749,085014,543,522
   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
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,620
30,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,62030,971,6200000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   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
1,610,695
-2,389,167
-361,494
-361,494
19,925,800
11,915,015
17,275,714
17,275,71411,915,01519,925,800-361,494-361,494-2,389,1671,610,695000000000000000000000000000000000000000000000000000000000000



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.