0 XP   0   0   0

Suryamas Dutamakmur Tbk










Financial Health of Suryamas Dutamakmur Tbk




Comparing to competitors in the Real Estate-Development industry




  Industry Rankings  


Suryamas Dutamakmur Tbk
Buy, Hold or Sell?

Should you buy, hold or sell Suryamas Dutamakmur Tbk?

I guess you are interested in Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk

Let's start. I'm going to help you getting a better view of Suryamas Dutamakmur 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 Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Suryamas Dutamakmur Tbk. The closing price on 2022-12-05 was Rp214.00 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.
Suryamas Dutamakmur 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
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is 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 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 Suryamas Dutamakmur Tbk.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Suryamas Dutamakmur Tbk earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • A Net Profit Margin of 0.0% means that Rp0.00 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM15.3%-15.3%
TTM15.3%YOY13.2%+2.1%
TTM15.3%5Y8.1%+7.1%
5Y8.1%10Y8.5%-0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.0%-5.0%
TTM15.3%2.9%+12.4%
YOY13.2%3.9%+9.3%
5Y8.1%5.4%+2.7%
10Y8.5%7.1%+1.4%
1.1.2. Return on Assets

Shows how efficient Suryamas Dutamakmur Tbk is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • 1.2% Return on Assets means that Suryamas Dutamakmur Tbk generated Rp0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.0%+0.2%
TTM1.0%YOY0.6%+0.4%
TTM1.0%5Y0.4%+0.6%
5Y0.4%10Y0.4%+0.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%0.3%+0.9%
TTM1.0%0.4%+0.6%
YOY0.6%0.4%+0.2%
5Y0.4%0.5%-0.1%
10Y0.4%0.6%-0.2%
1.1.3. Return on Equity

Shows how efficient Suryamas Dutamakmur Tbk is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • 1.9% Return on Equity means Suryamas Dutamakmur Tbk generated Rp0.02 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.7%+0.2%
TTM1.7%YOY1.1%+0.6%
TTM1.7%5Y0.8%+0.9%
5Y0.8%10Y0.7%+0.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%0.9%+1.0%
TTM1.7%1.1%+0.6%
YOY1.1%1.3%-0.2%
5Y0.8%1.4%-0.6%
10Y0.7%1.8%-1.1%

1.2. Operating Efficiency of Suryamas Dutamakmur Tbk.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Suryamas Dutamakmur Tbk is operating .

  • Measures how much profit Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk to the Real Estate-Development 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 Suryamas Dutamakmur Tbk:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM21.9%-21.9%
TTM21.9%YOY19.0%+2.9%
TTM21.9%5Y16.5%+5.5%
5Y16.5%10Y9.2%+7.3%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-7.3%-7.3%
TTM21.9%3.8%+18.1%
YOY19.0%5.6%+13.4%
5Y16.5%8.4%+8.1%
10Y9.2%7.5%+1.7%
1.2.2. Operating Ratio

Measures how efficient Suryamas Dutamakmur Tbk is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development 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 Suryamas Dutamakmur Tbk:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM0.826-0.826
TTM0.826YOY1.300-0.474
TTM0.8265Y1.009-0.183
5Y1.00910Y0.560+0.448
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.321-1.321
TTM0.8261.248-0.422
YOY1.3001.101+0.199
5Y1.0091.024-0.015
10Y0.5600.802-0.242

1.3. Liquidity of Suryamas Dutamakmur Tbk.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Suryamas Dutamakmur Tbk is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 2.98 means the company has Rp2.98 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 2.978. The company is able to pay all its short-term debts. +1
  • The TTM is 2.624. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.978TTM2.624+0.354
TTM2.624YOY2.515+0.109
TTM2.6245Y2.060+0.564
5Y2.06010Y1.144+0.916
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9781.663+1.315
TTM2.6241.629+0.995
YOY2.5151.591+0.924
5Y2.0601.670+0.390
10Y1.1441.413-0.269
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.05 means the company can pay off Rp0.05 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 0.051. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.873. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.051TTM0.873-0.822
TTM0.873YOY0.576+0.296
TTM0.8735Y0.373+0.499
5Y0.37310Y0.207+0.166
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0510.239-0.188
TTM0.8730.238+0.635
YOY0.5760.274+0.302
5Y0.3730.260+0.113
10Y0.2070.212-0.005

1.4. Solvency of Suryamas Dutamakmur Tbk.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Suryamas Dutamakmur Tbk assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Suryamas Dutamakmur Tbk to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.14 means that Suryamas Dutamakmur Tbk assets are financed with 13.9% credit (debt) and the remaining percentage (100% - 13.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 0.139. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.214. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.139TTM0.214-0.075
TTM0.214YOY0.367-0.152
TTM0.2145Y0.244-0.030
5Y0.24410Y0.245-0.001
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1390.627-0.488
TTM0.2140.630-0.416
YOY0.3670.633-0.266
5Y0.2440.606-0.362
10Y0.2450.595-0.350
1.4.2. Debt to Equity Ratio

Measures if Suryamas Dutamakmur Tbk is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 23.4% means that company has Rp0.23 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Suryamas Dutamakmur Tbk:

  • The MRQ is 0.234. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.368. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.234TTM0.368-0.134
TTM0.368YOY0.646-0.278
TTM0.3685Y0.434-0.065
5Y0.43410Y0.443-0.009
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2341.787-1.553
TTM0.3681.836-1.468
YOY0.6461.778-1.132
5Y0.4341.663-1.229
10Y0.4431.678-1.235

2. Market Valuation of Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk generates.

  • Above 15 is considered overpriced but always compare Suryamas Dutamakmur Tbk to the Real Estate-Development industry mean.
  • A PE ratio of 49.59 means the investor is paying Rp49.59 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Suryamas Dutamakmur Tbk:

  • The EOD is 26.528. Very good. +2
  • The MRQ is 49.586. Good. +1
  • The TTM is 43.527. Good. +1
Trends
Current periodCompared to+/- 
EOD26.528MRQ49.586-23.057
MRQ49.586TTM43.527+6.059
TTM43.527YOY6.451+37.076
TTM43.5275Y29.552+13.975
5Y29.55210Y113.257-83.705
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD26.52816.427+10.101
MRQ49.58619.908+29.678
TTM43.52723.146+20.381
YOY6.45126.337-19.886
5Y29.55224.755+4.797
10Y113.25720.652+92.605
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Suryamas Dutamakmur Tbk.

  • 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 Suryamas Dutamakmur Tbk:

  • The MRQ is -626.911. Very Bad. -2
  • The TTM is -827.362. Very Bad. -2
Trends
Current periodCompared to+/- 
MRQ-626.911TTM-827.362+200.451
TTM-827.362YOY7.198-834.560
TTM-827.3625Y-192.855-634.508
5Y-192.85510Y-40.614-152.240
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-626.9110.172-627.083
TTM-827.3620.016-827.378
YOY7.1980.018+7.180
5Y-192.8550.018-192.873
10Y-40.6140.022-40.636

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

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

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.66 means the investor is paying Rp0.66 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Suryamas Dutamakmur Tbk:

  • The EOD is 0.355. Very good. +2
  • The MRQ is 0.663. Very good. +2
  • The TTM is 0.440. Very good. +2
Trends
Current periodCompared to+/- 
EOD0.355MRQ0.663-0.308
MRQ0.663TTM0.440+0.223
TTM0.440YOY0.269+0.171
TTM0.4405Y0.281+0.159
5Y0.28110Y0.288-0.007
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.3550.555-0.200
MRQ0.6630.642+0.021
TTM0.4400.710-0.270
YOY0.2690.696-0.427
5Y0.2810.681-0.400
10Y0.2880.541-0.253
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Suryamas Dutamakmur 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---52.725-100%-40.4340%4.083-100%4.695-100%
Book Value Growth--1.0001.0000%1.000+0%1.000+0%1.000+0%
Book Value Per Share--603.599549.436+10%427.650+41%510.661+18%496.393+22%
Book Value Per Share Growth---0.090-100%-0.1440%-0.0150%-0.0040%
Current Ratio--2.9782.624+13%2.515+18%2.060+45%1.144+160%
Debt To Asset Ratio--0.1390.214-35%0.367-62%0.244-43%0.245-43%
Debt To Equity Ratio--0.2340.368-36%0.646-64%0.434-46%0.443-47%
Dividend Per Share----0%-0%-0%-0%
Eps--8.0676.976+16%4.362+85%2.976+171%2.673+202%
Eps Growth---0.079-0.658+732%-0.830+950%-0.876+1007%-1.167+1376%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Net Profit Margin---0.153-100%0.132-100%0.081-100%0.085-100%
Operating Margin---0.219-100%0.190-100%0.165-100%0.092-100%
Operating Ratio---0.826-100%1.300-100%1.009-100%0.560-100%
Pb Ratio0.355-87%0.6630.440+51%0.269+147%0.281+136%0.288+130%
Pe Ratio26.528-87%49.58643.527+14%6.451+669%29.552+68%113.257-56%
Peg Ratio---626.911-827.362+32%7.198-8810%-192.855-69%-40.614-94%
Price Per Share214.000-87%400.000239.250+67%113.500+252%142.600+181%140.889+184%
Profit Growth--99.98999.983+0%49.987+100%59.985+67%77.758+29%
Quick Ratio--0.0510.873-94%0.576-91%0.373-86%0.207-76%
Return On Assets--0.0120.010+16%0.006+78%0.004+165%0.004+188%
Return On Equity--0.0190.017+14%0.011+73%0.008+157%0.007+172%
Total Gains Per Share---52.725-100%-40.4340%4.083-100%4.695-100%
Usd Book Value--288046056.731262198443.689+10%204080540.812+41%243729492.142+18%236904961.623+22%
Usd Book Value Change Per Share---0.005-100%-0.0040%0.000-100%0.000-100%
Usd Book Value Per Share--0.0600.055+10%0.043+41%0.051+18%0.050+22%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Eps--0.0010.001+16%0.000+85%0.000+171%0.000+202%
Usd Price Per Share0.021-87%0.0400.024+67%0.011+252%0.014+181%0.014+184%
Usd Profit--3849599.2323329001.030+16%2081769.107+85%1420145.070+171%1275884.394+202%
Usd Revenue---11402960.538-100%13199060.136-100%12625417.252-100%12297882.407-100%
Usd Total Gains Per Share---0.005-100%-0.0040%0.000-100%0.000-100%
 EOD+3 -1MRQTTM+15 -14YOY+17 -75Y+17 -1110Y+18 -10

3.2. Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1526.528
Price to Book Ratio (EOD)Between0-10.355
Net Profit Margin (MRQ)Greater than00.000
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.051
Current Ratio (MRQ)Greater than12.978
Debt to Asset Ratio (MRQ)Less than10.139
Debt to Equity Ratio (MRQ)Less than10.234
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.3. Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5025.910
Ma 20Greater thanMa 50250.400
Ma 50Greater thanMa 100307.040
Ma 100Greater thanMa 200273.100
OpenGreater thanClose228.000
Total3/5 (60.0%)



Latest Balance Sheet

Balance Sheet of 2022-09-30. Currency in IDR. All numbers in thousands.

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

Assets

Total Assets-
Total Current Assets1,105,485,235
Long-term Assets1,105,485,235
Total Current Assets
Net Receivables 18,748,504
Inventory 768,193,404
Other Current Assets 21,364,425
Total Current Assets  (as reported)1,105,485,235
Total Current Assets  (calculated)808,306,333
+/- 297,178,901
Long-term Assets
Property Plant Equipment 257,251,850
Long-term Assets  (as reported)0
Long-term Assets  (calculated)257,251,850
+/- 257,251,850

Liabilities & Shareholders' Equity

Total Current Liabilities371,175,383
Long-term Liabilities-
Total Stockholder Equity-
Total Current Liabilities
Accounts payable 9,178,891
Other Current Liabilities 322,587,010
Total Current Liabilities  (as reported)371,175,383
Total Current Liabilities  (calculated)331,765,900
+/- 39,409,482
Long-term Liabilities
Long-term Liabilities  (as reported)0
Long-term Liabilities  (calculated)0
+/-0
Total Stockholder Equity
Retained Earnings 496,320,557
Total Stockholder Equity (as reported)0
Total Stockholder Equity (calculated)496,320,557
+/- 496,320,557
Other
Net Tangible Assets 2,020,087,902



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312002-12-312002-06-302001-12-312001-06-30
> Total Assets 
2,306,043,000
2,256,260,000
2,197,169,000
2,011,809,000
1,999,829,000
2,053,145,000
2,054,702,000
2,126,109,000
2,157,410,000
2,184,386,000
2,196,653,000
2,109,869,000
2,058,423,000
2,043,473,000
2,041,014,000
2,008,975,000
2,008,054,354
2,011,886,056
2,020,048,040
2,021,932,008
2,008,852,131
2,004,380,112
2,020,332,177
2,031,549,057
2,037,644,751
2,024,365,877
2,057,571,383
2,048,242,029
2,052,095,364
2,042,567,480
2,060,009,328
2,063,046,866
2,079,784,031
2,104,913,835
2,197,163,256
2,454,961,990
2,520,822,832
2,569,654,330
2,605,970,740
2,637,664,776
2,707,270,606
2,816,582,399
2,877,458,866
2,950,314,446
2,956,398,217
3,020,480,778
3,104,793,012
3,156,290,546
3,168,006,235
3,197,815,753
3,175,782,288
3,154,581,181
3,159,984,950
3,116,292,685
3,103,995,876
3,098,989,166
3,094,329,344
3,111,635,163
3,116,190,081
3,141,680,323
3,171,812,919
3,195,435,882
3,167,686,960
3,158,642,385
3,174,235,551
3,181,607,318
3,195,622,763
3,213,173,106
3,214,015,102
3,210,661,358
3,200,885,399
3,201,910,904
3,201,947,211
3,243,742,840
3,229,000,164
3,303,511,723
3,342,303,113
3,343,980,799
0
03,343,980,7993,342,303,1133,303,511,7233,229,000,1643,243,742,8403,201,947,2113,201,910,9043,200,885,3993,210,661,3583,214,015,1023,213,173,1063,195,622,7633,181,607,3183,174,235,5513,158,642,3853,167,686,9603,195,435,8823,171,812,9193,141,680,3233,116,190,0813,111,635,1633,094,329,3443,098,989,1663,103,995,8763,116,292,6853,159,984,9503,154,581,1813,175,782,2883,197,815,7533,168,006,2353,156,290,5463,104,793,0123,020,480,7782,956,398,2172,950,314,4462,877,458,8662,816,582,3992,707,270,6062,637,664,7762,605,970,7402,569,654,3302,520,822,8322,454,961,9902,197,163,2562,104,913,8352,079,784,0312,063,046,8662,060,009,3282,042,567,4802,052,095,3642,048,242,0292,057,571,3832,024,365,8772,037,644,7512,031,549,0572,020,332,1772,004,380,1122,008,852,1312,021,932,0082,020,048,0402,011,886,0562,008,054,3542,008,975,0002,041,014,0002,043,473,0002,058,423,0002,109,869,0002,196,653,0002,184,386,0002,157,410,0002,126,109,0002,054,702,0002,053,145,0001,999,829,0002,011,809,0002,197,169,0002,256,260,0002,306,043,000
   > 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
925,795,975
886,958,604
907,575,322
912,110,252
925,012,539
914,972,707
912,337,719
918,948,170
887,593,812
920,069,306
923,576,707
964,719,917
946,881,901
1,029,230,975
1,060,965,795
1,062,906,714
1,105,485,235
1,105,485,2351,062,906,7141,060,965,7951,029,230,975946,881,901964,719,917923,576,707920,069,306887,593,812918,948,170912,337,719914,972,707925,012,539912,110,252907,575,322886,958,604925,795,97500000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
1,352,000
0
84,450,000
19,580,000
75,872,000
72,712,000
9,093,000
11,216,000
8,719,000
9,961,000
7,912,000
5,471,000
5,729,000
4,514,000
7,447,000
34,555,397
38,760,654
42,028,352
106,985,631
94,914,421
88,204,227
94,255,403
96,946,012
104,569,759
89,983,433
101,869,493
133,569,630
135,690,403
120,415,994
123,022,803
142,021,275
147,939,664
145,694,490
178,361,859
162,921,932
182,636,351
178,399,668
180,104,150
181,592,874
217,628,453
256,842,598
277,566,185
288,409,691
254,160,049
225,522,682
230,018,542
205,449,184
178,343,237
117,394,656
103,376,400
152,452,074
118,582,617
77,192,072
82,388,134
83,346,356
69,967,338
60,293,068
54,922,283
74,630,906
75,207,456
75,561,361
83,711,133
79,696,038
82,867,549
73,095,527
81,300,119
92,169,216
88,800,055
84,778,738
71,691,033
79,593,455
85,605,025
138,380,962
168,864,663
234,212,374
260,209,234
275,227,549
0
0275,227,549260,209,234234,212,374168,864,663138,380,96285,605,02579,593,45571,691,03384,778,73888,800,05592,169,21681,300,11973,095,52782,867,54979,696,03883,711,13375,561,36175,207,45674,630,90654,922,28360,293,06869,967,33883,346,35682,388,13477,192,072118,582,617152,452,074103,376,400117,394,656178,343,237205,449,184230,018,542225,522,682254,160,049288,409,691277,566,185256,842,598217,628,453181,592,874180,104,150178,399,668182,636,351162,921,932178,361,859145,694,490147,939,664142,021,275123,022,803120,415,994135,690,403133,569,630101,869,49389,983,433104,569,75996,946,01294,255,40388,204,22794,914,421106,985,63142,028,35238,760,65434,555,3977,447,0004,514,0005,729,0005,471,0007,912,0009,961,0008,719,00011,216,0009,093,00072,712,00075,872,00019,580,00084,450,00001,352,0000
       Short-term Investments 
0
103,603,000
0
0
57,867,000
19,338,000
22,293,000
86,249,000
91,066,000
97,049,000
83,210,000
86,598,000
93,306,000
89,274,000
90,224,000
80,778,000
51,056,605
51,419,838
52,231,137
382,713
0
0
0
0
0
0
0
1,050,000
420,000
680,000
0
0
0
0
0
0
0
0
0
225,000
0
0
0
225,000
225,000
225,000
225,000
225,000
225,000
225,000
225,000
225,000
225,000
225,000
225,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,266,475
49,238,545
51,300,471
99,069,700
126,180,155
187,477,890
209,098,897
231,229,699
0
0231,229,699209,098,897187,477,890126,180,15599,069,70051,300,47149,238,54555,266,475000000000000000225,000225,000225,000225,000225,000225,000225,000225,000225,000225,000225,000225,000000225,000000000000680,000420,0001,050,0000000000382,71352,231,13751,419,83851,056,60580,778,00090,224,00089,274,00093,306,00086,598,00083,210,00097,049,00091,066,00086,249,00022,293,00019,338,00057,867,00000103,603,0000
       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
24,943,317
15,790,934
22,339,299
25,196,658
24,993,689
20,689,996
28,904,026
23,990,475
21,243,455
13,456,291
16,914,734
14,699,369
16,325,731
8,265,494
16,714,046
16,154,177
18,748,504
18,748,50416,154,17716,714,0468,265,49416,325,73114,699,36916,914,73413,456,29121,243,45523,990,47528,904,02620,689,99624,993,68925,196,65822,339,29915,790,93424,943,31700000000000000000000000000000000000000000000000000000000000000
       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
28,743,222
21,537,230
2,496,149
1,700,172
1,700,172
15,996,301
15,297,747
16,867,712
18,436,836
19,755,487
15,642,657
17,113,491
15,562,760
17,141,144
17,679,085
17,239,977
21,364,425
21,364,42517,239,97717,679,08517,141,14415,562,76017,113,49115,642,65719,755,48718,436,83616,867,71215,297,74715,996,3011,700,1721,700,1722,496,14921,537,23028,743,22200000000000000000000000000000000000000000000000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,266,660,228
2,269,497,067
2,270,610,224
2,298,200,399
2,301,677,383
2,291,713,187
2,313,291,586
2,281,841,598
2,278,370,504
2,279,022,924
2,282,118,262
2,274,280,748
2,281,337,318
2,281,074,085
0
02,281,074,0852,281,337,3182,274,280,7482,282,118,2622,279,022,9242,278,370,5042,281,841,5982,313,291,5862,291,713,1872,301,677,3832,298,200,3992,270,610,2242,269,497,0672,266,660,2280000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
0
155,739,000
0
152,643,000
150,051,000
149,504,000
153,170,000
152,813,000
154,701,000
154,188,000
153,423,000
152,663,000
151,838,000
169,483,000
169,775,000
168,544,000
170,602,125
170,302,240
169,142,328
167,076,186
165,614,629
164,656,148
164,228,833
166,356,159
165,323,426
164,422,441
163,513,374
169,229,545
167,952,434
166,557,551
170,526,968
170,311,395
169,764,089
175,387,738
173,961,242
0
214,082,751
215,111,721
214,337,524
0
209,444,186
207,534,526
205,525,455
0
273,705,532
298,896,871
328,863,780
340,009,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
335,175,147
340,812,053
338,774,909
343,259,729
293,477,683
340,103,917
338,241,155
334,757,385
331,215,254
322,945,468
320,019,561
345,148,554
341,626,012
339,353,969
337,003,696
334,475,857
257,251,850
257,251,850334,475,857337,003,696339,353,969341,626,012345,148,554320,019,561322,945,468331,215,254334,757,385338,241,155340,103,917293,477,683343,259,729338,774,909340,812,053335,175,14700000000000000340,009,200328,863,780298,896,871273,705,5320205,525,455207,534,526209,444,1860214,337,524215,111,721214,082,7510173,961,242175,387,738169,764,089170,311,395170,526,968166,557,551167,952,434169,229,545163,513,374164,422,441165,323,426166,356,159164,228,833164,656,148165,614,629167,076,186169,142,328170,302,240170,602,125168,544,000169,775,000169,483,000151,838,000152,663,000153,423,000154,188,000154,701,000152,813,000153,170,000149,504,000150,051,000152,643,0000155,739,0000
       Other Assets 
0
280,867,000
0
105,061,000
116,148,000
115,859,000
116,634,000
180,559,000
181,320,000
180,761,000
179,997,000
117,175,000
115,774,000
82,508,000
77,114,000
78,046,000
1,743,807,537
1,741,414,513
1,743,393,627
1,661,807,036
1,664,734,204
1,666,512,894
1,672,371,406
1,717,114,935
1,717,809,333
1,722,708,671
1,737,593,056
1,722,699,684
1,720,558,387
1,726,832,336
1,737,914,114
1,734,276,309
1,747,844,586
1,772,113,238
1,837,567,480
2,053,230,386
2,099,125,670
2,150,784,165
2,185,625,710
1,519,099,238
2,255,599,093
2,325,678,432
2,381,269,561
1,614,987,719
1,632,906,544
1,705,266,539
1,750,879,024
1,784,803,317
1,812,025,680
1,879,843,888
1,948,206,323
1,879,979,669
1,907,605,878
1,930,087,843
1,933,090,162
1,958,098,088
1,955,433,657
1,921,199,506
1,940,366,417
1,939,590,045
2,000,093,979
2,013,587,783
1,906,715,839
1,930,871,728
1,927,885,320
1,926,237,338
4,767,161
1,958,096,482
1,963,436,228
1,956,955,802
1,982,076,333
1,958,896,129
1,958,350,943
1,933,874,369
1,940,492,251
1,934,926,779
1,944,333,622
1,946,598,228
2,019,830,839
2,019,830,8391,946,598,2281,944,333,6221,934,926,7791,940,492,2511,933,874,3691,958,350,9431,958,896,1291,982,076,3331,956,955,8021,963,436,2281,958,096,4824,767,1611,926,237,3381,927,885,3201,930,871,7281,906,715,8392,013,587,7832,000,093,9791,939,590,0451,940,366,4171,921,199,5061,955,433,6571,958,098,0881,933,090,1621,930,087,8431,907,605,8781,879,979,6691,948,206,3231,879,843,8881,812,025,6801,784,803,3171,750,879,0241,705,266,5391,632,906,5441,614,987,7192,381,269,5612,325,678,4322,255,599,0931,519,099,2382,185,625,7102,150,784,1652,099,125,6702,053,230,3861,837,567,4801,772,113,2381,747,844,5861,734,276,3091,737,914,1141,726,832,3361,720,558,3871,722,699,6841,737,593,0561,722,708,6711,717,809,3331,717,114,9351,672,371,4061,666,512,8941,664,734,2041,661,807,0361,743,393,6271,741,414,5131,743,807,53778,046,00077,114,00082,508,000115,774,000117,175,000179,997,000180,761,000181,320,000180,559,000116,634,000115,859,000116,148,000105,061,0000280,867,0000
> Total Liabilities 
2,717,879,000
2,524,906,000
2,182,589,000
2,249,101,000
2,243,782,000
2,424,296,000
2,361,401,000
2,357,149,000
2,419,508,000
2,477,745,000
2,509,981,000
1,760,323,000
1,626,737,000
1,638,361,000
1,626,821,000
1,596,467,000
1,602,847,502
1,602,908,594
1,615,374,316
1,318,022,625
1,285,400,676
446,684,815
459,131,690
514,580,345
535,435,713
490,019,368
536,016,010
531,449,632
529,474,100
518,403,192
537,904,695
301,627,719
308,485,362
333,944,362
419,098,973
398,908,022
465,453,395
509,203,735
532,088,983
523,293,868
582,423,960
692,902,659
739,062,071
806,129,100
810,297,557
856,478,986
920,337,778
948,655,591
940,541,180
938,941,999
908,326,577
702,448,722
700,048,567
651,072,870
636,109,411
623,122,519
611,389,486
630,154,364
625,395,283
643,807,671
656,518,383
666,482,840
657,680,779
606,128,821
592,337,985
576,096,645
1,418,057,264
589,477,690
586,330,188
582,770,378
555,031,376
1,417,917,182
1,384,740,897
555,745,681
1,354,975,726
1,405,342,965
513,455,258
463,520,231
0
0463,520,231513,455,2581,405,342,9651,354,975,726555,745,6811,384,740,8971,417,917,182555,031,376582,770,378586,330,188589,477,6901,418,057,264576,096,645592,337,985606,128,821657,680,779666,482,840656,518,383643,807,671625,395,283630,154,364611,389,486623,122,519636,109,411651,072,870700,048,567702,448,722908,326,577938,941,999940,541,180948,655,591920,337,778856,478,986810,297,557806,129,100739,062,071692,902,659582,423,960523,293,868532,088,983509,203,735465,453,395398,908,022419,098,973333,944,362308,485,362301,627,719537,904,695518,403,192529,474,100531,449,632536,016,010490,019,368535,435,713514,580,345459,131,690446,684,8151,285,400,6761,318,022,6251,615,374,3161,602,908,5941,602,847,5021,596,467,0001,626,821,0001,638,361,0001,626,737,0001,760,323,0002,509,981,0002,477,745,0002,419,508,0002,357,149,0002,361,401,0002,424,296,0002,243,782,0002,249,101,0002,182,589,0002,524,906,0002,717,879,000
   > 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
382,835,030
388,229,373
377,995,840
363,592,977
363,539,821
442,630,720
439,857,670
424,800,418
406,917,998
366,957,817
367,629,371
409,846,946
352,392,393
433,228,533
439,504,261
389,582,368
371,175,383
371,175,383389,582,368439,504,261433,228,533352,392,393409,846,946367,629,371366,957,817406,917,998424,800,418439,857,670442,630,720363,539,821363,592,977377,995,840388,229,373382,835,03000000000000000000000000000000000000000000000000000000000000000
       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
115,042,147
19,410,242
43,605,683
49,599,262
36,897,785
101,919,114
40,715,078
25,618,836
11,489,997
3,500,000
1,334,263
1,135,205
0
0
0
0
0
000001,135,2051,334,2633,500,00011,489,99725,618,83640,715,078101,919,11436,897,78549,599,26243,605,68319,410,242115,042,14700000000000000000000000000000000000000000000000000000000000000
       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
115,042,147
19,410,242
43,605,683
49,599,262
55,039,314
144,472,160
140,431,997
120,622,722
101,103,639
13,554,400
12,949,400
15,464,045
15,343,112
29,479,183
46,532,602
41,542,572
0
041,542,57246,532,60229,479,18315,343,11215,464,04512,949,40013,554,400101,103,639120,622,722140,431,997144,472,16055,039,31449,599,26243,605,68319,410,242115,042,14700000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
1,048,000
0
1,951,000
1,135,000
1,130,000
5,346,000
2,430,000
4,487,000
4,244,000
4,825,000
3,207,000
3,751,000
3,743,000
4,568,000
5,282,000
2,888,404
2,743,112
2,222,208
18,930,371
1,811,045
2,345,271
1,684,793
3,942,439
1,836,932
1,468,370
2,241,402
10,733,838
2,209,697
6,144,170
4,675,448
9,623,577
2,317,638
8,174,213
6,762,570
18,127,884
29,847,707
27,613,726
32,007,365
23,899,729
36,050,349
39,515,407
22,939,188
26,322,506
26,954,566
34,827,710
29,936,804
23,930,164
30,431,699
48,675,982
43,104,404
24,072,332
20,571,448
14,727,238
13,366,657
11,862,591
9,842,279
9,418,144
11,288,291
14,084,393
14,896,897
13,228,740
16,319,966
13,712,683
10,624,447
9,811,727
10,720,959
11,603,261
12,714,684
7,932,614
12,103,918
7,945,015
8,662,676
6,192,063
8,756,285
12,396,591
14,626,521
8,827,962
9,178,891
9,178,8918,827,96214,626,52112,396,5918,756,2856,192,0638,662,6767,945,01512,103,9187,932,61412,714,68411,603,26110,720,9599,811,72710,624,44713,712,68316,319,96613,228,74014,896,89714,084,39311,288,2919,418,1449,842,27911,862,59113,366,65714,727,23820,571,44824,072,33243,104,40448,675,98230,431,69923,930,16429,936,80434,827,71026,954,56626,322,50622,939,18839,515,40736,050,34923,899,72932,007,36527,613,72629,847,70718,127,8846,762,5708,174,2132,317,6389,623,5774,675,4486,144,1702,209,69710,733,8382,241,4021,468,3701,836,9323,942,4391,684,7932,345,2711,811,04518,930,3712,222,2082,743,1122,888,4045,282,0004,568,0003,743,0003,751,0003,207,0004,825,0004,244,0004,487,0002,430,0005,346,0001,130,0001,135,0001,951,00001,048,0000
       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
214,211,659
311,558,455
312,050,057
293,693,122
289,235,736
275,011,654
278,224,750
279,778,561
285,281,210
332,203,547
334,810,226
377,477,635
320,322,058
380,688,707
368,026,727
326,828,058
322,587,010
322,587,010326,828,058368,026,727380,688,707320,322,058377,477,635334,810,226332,203,547285,281,210279,778,561278,224,750275,011,654289,235,736293,693,122312,050,057311,558,455214,211,65900000000000000000000000000000000000000000000000000000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
214,342,145
212,503,668
221,265,178
146,846,969
146,472,518
157,969,961
148,113,378
186,947,485
155,020,186
145,898,736
131,185,934
90,766,724
73,950,998
73,937,864
0
073,937,86473,950,99890,766,724131,185,934145,898,736155,020,186186,947,485148,113,378157,969,961146,472,518146,846,969221,265,178212,503,668214,342,1450000000000000000000000000000000000000000000000000000000000000000
       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
154,335,334
69,358,523
68,853,917
80,283,956
70,295,266
106,638,950
74,549,261
65,316,578
50,463,279
16,780,023
0
0
0
00016,780,02350,463,27965,316,57874,549,261106,638,95070,295,26680,283,95668,853,91769,358,523154,335,334000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
1,545,548,000
0
718,397,000
786,369,000
860,666,000
844,240,000
827,915,000
861,319,000
889,812,000
888,499,000
534,749,000
465,790,000
458,000,000
451,246,000
444,285,000
63,025,450
71,525,271
73,901,772
60,425,524
59,902,102
53,461,976
59,465,224
87,820,954
78,674,888
80,063,793
118,521,204
110,244,648
130,200,808
127,778,086
147,752,352
166,108,938
179,834,439
211,372,798
244,817,388
228,008,777
273,851,430
307,357,668
294,026,091
336,516,028
393,533,632
495,717,384
540,717,557
583,901,895
607,702,496
601,281,706
595,680,094
599,701,032
579,629,995
559,445,755
498,672,834
448,519,943
440,892,908
406,643,488
402,815,743
397,363,808
390,075,434
404,305,453
415,396,886
433,466,833
435,712,256
441,768,528
208,052,289
66,801,219
66,946,236
67,022,765
66,929,844
77,488,447
77,618,601
77,686,005
77,818,112
80,308,535
80,470,925
80,582,157
80,722,655
73,986,701
73,950,998
73,937,864
72,864,975
72,864,97573,937,86473,950,99873,986,70180,722,65580,582,15780,470,92580,308,53577,818,11277,686,00577,618,60177,488,44766,929,84467,022,76566,946,23666,801,219208,052,289441,768,528435,712,256433,466,833415,396,886404,305,453390,075,434397,363,808402,815,743406,643,488440,892,908448,519,943498,672,834559,445,755579,629,995599,701,032595,680,094601,281,706607,702,496583,901,895540,717,557495,717,384393,533,632336,516,028294,026,091307,357,668273,851,430228,008,777244,817,388211,372,798179,834,439166,108,938147,752,352127,778,086130,200,808110,244,648118,521,20480,063,79378,674,88887,820,95459,465,22453,461,97659,902,10260,425,52473,901,77271,525,27163,025,450444,285,000451,246,000458,000,000465,790,000534,749,000888,499,000889,812,000861,319,000827,915,000844,240,000860,666,000786,369,000718,397,00001,545,548,0000
> Total Stockholder Equity
0
0
0
0
0
0
0
0
0
0
0
266,751,000
348,898,000
322,341,000
331,417,000
329,721,000
322,430,966
326,206,178
321,934,997
208,408,161
228,021,342
1,062,411,139
1,065,670,515
1,022,025,763
1,007,789,737
1,040,412,447
1,028,372,175
1,024,408,362
1,030,654,634
1,032,241,711
1,030,503,752
1,269,905,314
1,279,258,765
1,279,913,681
1,283,665,903
1,543,981,421
1,544,433,395
1,549,479,213
1,555,931,665
1,557,327,523
1,567,848,255
1,566,708,292
1,579,993,266
1,595,424,261
1,598,224,013
1,614,313,499
1,621,575,465
1,633,528,389
1,656,486,777
1,679,922,472
1,676,431,174
1,694,072,787
1,706,209,940
1,703,815,819
1,707,681,119
1,711,358,966
1,716,771,985
1,716,683,648
1,721,984,754
1,722,451,620
1,732,408,607
1,739,132,554
1,740,535,958
1,756,679,852
1,770,837,230
1,779,954,584
1,777,565,500
1,779,673,601
1,778,516,015
1,774,552,143
1,785,050,676
1,783,993,722
1,817,206,314
1,825,969,420
1,874,024,438
1,898,168,759
1,940,051,057
1,981,591,910
0
01,981,591,9101,940,051,0571,898,168,7591,874,024,4381,825,969,4201,817,206,3141,783,993,7221,785,050,6761,774,552,1431,778,516,0151,779,673,6011,777,565,5001,779,954,5841,770,837,2301,756,679,8521,740,535,9581,739,132,5541,732,408,6071,722,451,6201,721,984,7541,716,683,6481,716,771,9851,711,358,9661,707,681,1191,703,815,8191,706,209,9401,694,072,7871,676,431,1741,679,922,4721,656,486,7771,633,528,3891,621,575,4651,614,313,4991,598,224,0131,595,424,2611,579,993,2661,566,708,2921,567,848,2551,557,327,5231,555,931,6651,549,479,2131,544,433,3951,543,981,4211,283,665,9031,279,913,6811,279,258,7651,269,905,3141,030,503,7521,032,241,7111,030,654,6341,024,408,3621,028,372,1751,040,412,4471,007,789,7371,022,025,7631,065,670,5151,062,411,139228,021,342208,408,161321,934,997326,206,178322,430,966329,721,000331,417,000322,341,000348,898,000266,751,00000000000000
   Common Stock
0
527,571,000
0
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,571,000
527,570,796
1,172,782,308
1,172,782,308
1,172,782,308
1,172,782,308
1,172,782,308
1,172,782,308
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
2,003,391,916
1,274,157,258
1,274,157,258
1,274,157,258
1,274,157,258
1,274,157,258
1,274,157,258
1,274,157,258
1,274,157,258
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,959
1,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,517,539,9591,274,157,2581,274,157,2581,274,157,2581,274,157,2581,274,157,2581,274,157,2581,274,157,2581,274,157,2582,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9162,003,391,9161,172,782,3081,172,782,3081,172,782,3081,172,782,3081,172,782,3081,172,782,308527,570,796527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,000527,571,0000527,571,0000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
2,812,789
2,812,789
2,812,789
2,248,289
2,248,289
2,248,289
2,248,289
2,248,289
2,248,289
2,248,289
2,248,289
2,248,289
0
02,248,2892,248,2892,248,2892,248,2892,248,2892,248,2892,248,2892,248,2892,248,2892,812,7892,812,7892,812,789000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,097
3,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,0973,979,09700000000000000000000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.




Cash Flow

Currency in IDR. All numbers in thousands.