25 XP   0   0   10

Wijaya Karya Beton PT
Buy, Hold or Sell?

Let's analyse Wijaya Karya Beton PT together

PenkeI guess you are interested in Wijaya Karya Beton PT. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Wijaya Karya Beton PT. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Wijaya Karya Beton PT

I send you an email if I find something interesting about Wijaya Karya Beton PT.

Quick analysis of Wijaya Karya Beton PT (30 sec.)










What can you expect buying and holding a share of Wijaya Karya Beton PT? (30 sec.)

How much money do you get?

How much money do you get?
Rp0.00
When do you have the money?
1 year
How often do you get paid?
80.0%

What is your share worth?

Current worth
Rp1,223.33
Expected worth in 1 year
Rp503.59
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
Rp-715.44
Return On Investment
-298.1%

For what price can you sell your share?

Current Price per Share
Rp240.00
Expected price per share
Rp240.00 - Rp240.00
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Wijaya Karya Beton PT (5 min.)




Live pricePrice per Share (EOD)

Rp240.00

Intrinsic Value Per Share

Rp-7,334.88 - Rp-8,694.01

Total Value Per Share

Rp-6,111.55 - Rp-7,470.68

2. Growth of Wijaya Karya Beton PT (5 min.)




Is Wijaya Karya Beton PT growing?

Current yearPrevious yearGrowGrow %
How rich?$1b$1.7b-$557m-46.9%

How much money is Wijaya Karya Beton PT making?

Current yearPrevious yearGrowGrow %
Making money-$146.9m-$380.9k-$146.5m-99.7%
Net Profit Margin-27.0%-0.1%--

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

3. Financial Health of Wijaya Karya Beton PT (5 min.)




4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#87 / 671

Most Revenue
#140 / 671

Most Profit
#666 / 671

Most Efficient
#607 / 671
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Wijaya Karya Beton PT? (5 min.)

Welcome investor! Wijaya Karya Beton PT's management wants to use your money to grow the business. In return you get a share of Wijaya Karya Beton PT.

What can you expect buying and holding a share of Wijaya Karya Beton PT?

First you should know what it really means to hold a share of Wijaya Karya Beton PT. And how you can make/lose money.

Speculation

The Price per Share of Wijaya Karya Beton PT is Rp240.00. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Wijaya Karya Beton PT.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Wijaya Karya Beton PT, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is Rp1,223.33. Based on the TTM, the Book Value Change Per Share is Rp-179.94 per quarter. Based on the YOY, the Book Value Change Per Share is Rp107.49 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is Rp1.07 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Wijaya Karya Beton PT.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 Rp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per ShareRp% of Price per Share
Usd Eps-0.040.0%-0.020.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%-0.020.0%0.010.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%-0.020.0%0.010.0%0.000.0%0.000.0%
Usd Price Per Share0.05-0.06-0.10-0.13-0.17-
Price to Earnings Ratio-0.26--14.66-395.85-110.84-70.88-
Price-to-Total Gains Ratio-37.08--12.74-1,166.85-220.77-111.10-
Price to Book Ratio0.37-0.43-0.51-0.70-1.94-
Price-to-Total Gains Ratio-37.08--12.74-1,166.85-220.77-111.10-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.024
Number of shares41666
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.020.00
Usd Total Gains Per Share-0.020.00
Gains per Quarter (41666 shares)-745.24-41.79
Gains per Year (41666 shares)-2,980.97-167.18
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
118-2999-2991243-410-177
236-5998-5972486-820-344
354-8997-8953729-1230-511
472-11996-11934971-1640-678
590-14994-149151214-2050-845
6107-17993-178961457-2460-1012
7125-20992-208771700-2870-1179
8143-23991-238581943-3280-1346
9161-26990-268392186-3690-1513
10179-29989-298202429-4100-1680

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.04.00.00.0%6.06.00.050.0%13.07.00.065.0%33.07.00.082.5%59.07.00.089.4%
Book Value Change Per Share0.04.00.00.0%4.08.00.033.3%8.012.00.040.0%27.013.00.067.5%48.017.01.072.7%
Dividend per Share2.00.02.050.0%9.00.03.075.0%17.00.03.085.0%32.00.08.080.0%49.00.017.074.2%
Total Gains per Share0.04.00.00.0%6.06.00.050.0%10.010.00.050.0%29.011.00.072.5%53.012.01.080.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Wijaya Karya Beton PT

About Wijaya Karya Beton PT

PT Wijaya Karya (Persero) Tbk operates as an integrated construction company in Indonesia and internationally. It operates through Infrastructure and Building, Energy and Industrial Plant, Industry, Realty and Property, Investment, and Hotel segments. The company's Infrastructure and Building segment provides civil construction services, such as general construction and infrastructure, including roads, bridges, harbors, airports, dams, buildings, and irrigation. Its Energy and Industrial Plant segment is involved in energy; engineering, procurement and construction; and field operations and maintenance of the power plants; and invests in electricity sector. The company's Industry segment produces concrete precast of piles, a girder, rail pad, steel construction, automotive spare parts, energy conversion product, and mining industry. It's Realty and Property segment offers landed housing, as well as high rise, such as apartment building, and building and condotel management. The Hotel segment provides goods and services to hotel guests and restaurant visitors. PT Wijaya Karya (Persero) Tbk was founded in 1960 and is headquartered in Jakarta, Indonesia.

Fundamental data was last updated by Penke on 2024-02-21 01:31:05.

Financial Health

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

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Wijaya Karya Beton PT.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Wijaya Karya Beton PT earns for each Rp1 of revenue.

  • Above 10% is considered healthy but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • A Net Profit Margin of -68.0% means that Rp-0.68 for each Rp1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Wijaya Karya Beton PT:

  • The MRQ is -68.0%. The company is making a huge loss. -2
  • The TTM is -27.0%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-68.0%TTM-27.0%-41.0%
TTM-27.0%YOY-0.1%-26.9%
TTM-27.0%5Y-3.0%-24.0%
5Y-3.0%10Y0.9%-3.9%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-68.0%2.3%-70.3%
TTM-27.0%2.2%-29.2%
YOY-0.1%2.4%-2.5%
5Y-3.0%2.2%-5.2%
10Y0.9%2.7%-1.8%
1.1.2. Return on Assets

Shows how efficient Wijaya Karya Beton PT is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • -5.9% Return on Assets means that Wijaya Karya Beton PT generated Rp-0.06 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Wijaya Karya Beton PT:

  • The MRQ is -5.9%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-5.9%TTM-2.1%-3.8%
TTM-2.1%YOY0.0%-2.1%
TTM-2.1%5Y-0.1%-2.0%
5Y-0.1%10Y0.4%-0.5%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-5.9%0.7%-6.6%
TTM-2.1%0.8%-2.9%
YOY0.0%0.8%-0.8%
5Y-0.1%0.7%-0.8%
10Y0.4%1.0%-0.6%
1.1.3. Return on Equity

Shows how efficient Wijaya Karya Beton PT is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • -56.1% Return on Equity means Wijaya Karya Beton PT generated Rp-0.56 for each Rp1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Wijaya Karya Beton PT:

  • The MRQ is -56.1%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -18.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-56.1%TTM-18.2%-37.9%
TTM-18.2%YOY0.0%-18.2%
TTM-18.2%5Y-2.5%-15.7%
5Y-2.5%10Y0.4%-3.0%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-56.1%2.2%-58.3%
TTM-18.2%2.3%-20.5%
YOY0.0%2.2%-2.2%
5Y-2.5%2.1%-4.6%
10Y0.4%2.6%-2.2%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Wijaya Karya Beton PT.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Wijaya Karya Beton PT is operating .

  • Measures how much profit Wijaya Karya Beton PT 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 Wijaya Karya Beton PT to the Engineering & Construction 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 Wijaya Karya Beton PT:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.9%+0.9%
TTM-0.9%YOY9.1%-10.1%
TTM-0.9%5Y7.9%-8.9%
5Y7.9%10Y4.2%+3.8%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.3%-4.3%
TTM-0.9%2.8%-3.7%
YOY9.1%3.6%+5.5%
5Y7.9%4.0%+3.9%
10Y4.2%3.5%+0.7%
1.2.2. Operating Ratio

Measures how efficient Wijaya Karya Beton PT is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 1.89 means that the operating costs are Rp1.89 for each Rp1 in net sales.

Let's take a look of the Operating Ratio trends of Wijaya Karya Beton PT:

  • The MRQ is 1.895. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.857. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.895TTM1.857+0.038
TTM1.857YOY1.851+0.006
TTM1.8575Y1.845+0.012
5Y1.84510Y1.377+0.467
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8951.772+0.123
TTM1.8571.755+0.102
YOY1.8511.708+0.143
5Y1.8451.584+0.261
10Y1.3771.321+0.056
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Wijaya Karya Beton PT.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Wijaya Karya Beton PT is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 0.86 means the company has Rp0.86 in assets for each Rp1 in short-term debts.

Let's take a look of the Current Ratio trends of Wijaya Karya Beton PT:

  • The MRQ is 0.862. The company is just not able to pay all its short-term debts. -1
  • The TTM is 1.016. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ0.862TTM1.016-0.153
TTM1.016YOY1.041-0.026
TTM1.0165Y1.182-0.166
5Y1.18210Y0.630+0.552
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8621.298-0.436
TTM1.0161.305-0.289
YOY1.0411.337-0.296
5Y1.1821.365-0.183
10Y0.6301.306-0.676
1.3.2. Quick Ratio

Measures if Wijaya Karya Beton PT is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • A Quick Ratio of 0.22 means the company can pay off Rp0.22 for each Rp1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Wijaya Karya Beton PT:

  • The MRQ is 0.224. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.516. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.224TTM0.516-0.292
TTM0.516YOY0.626-0.110
TTM0.5165Y0.700-0.185
5Y0.70010Y0.702-0.002
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2240.642-0.418
TTM0.5160.719-0.203
YOY0.6260.890-0.264
5Y0.7000.907-0.207
10Y0.7020.905-0.203
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Wijaya Karya Beton PT.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Wijaya Karya Beton PT assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Wijaya Karya Beton PT to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.84 means that Wijaya Karya Beton PT assets are financed with 83.5% credit (debt) and the remaining percentage (100% - 83.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Wijaya Karya Beton PT:

  • The MRQ is 0.835. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.835. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.835TTM0.835+0.001
TTM0.835YOY0.755+0.079
TTM0.8355Y0.758+0.076
5Y0.75810Y0.727+0.031
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8350.624+0.211
TTM0.8350.625+0.210
YOY0.7550.612+0.143
5Y0.7580.607+0.151
10Y0.7270.600+0.127
1.4.2. Debt to Equity Ratio

Measures if Wijaya Karya Beton PT is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 787.6% means that company has Rp7.88 debt for each Rp1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Wijaya Karya Beton PT:

  • The MRQ is 7.876. The company is unable to pay all its debts with equity. -1
  • The TTM is 5.756. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ7.876TTM5.756+2.120
TTM5.756YOY4.128+1.629
TTM5.7565Y3.884+1.872
5Y3.88410Y3.319+0.565
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ7.8761.625+6.251
TTM5.7561.622+4.134
YOY4.1281.585+2.543
5Y3.8841.581+2.303
10Y3.3191.677+1.642
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Wijaya Karya Beton PT

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every Rp1 in earnings Wijaya Karya Beton PT generates.

  • Above 15 is considered overpriced but always compare Wijaya Karya Beton PT to the Engineering & Construction industry mean.
  • A PE ratio of -0.26 means the investor is paying Rp-0.26 for every Rp1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Wijaya Karya Beton PT:

  • The EOD is -0.136. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.259. Based on the earnings, the company is expensive. -2
  • The TTM is -14.660. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.136MRQ-0.259+0.123
MRQ-0.259TTM-14.660+14.401
TTM-14.660YOY395.854-410.514
TTM-14.6605Y110.841-125.501
5Y110.84110Y70.883+39.958
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-0.1368.254-8.390
MRQ-0.2598.163-8.422
TTM-14.6608.491-23.151
YOY395.8549.225+386.629
5Y110.84111.999+98.842
10Y70.88314.776+56.107
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Wijaya Karya Beton PT:

  • The EOD is -3.966. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -7.568. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -2.622. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-3.966MRQ-7.568+3.602
MRQ-7.568TTM-2.622-4.946
TTM-2.622YOY-0.888-1.734
TTM-2.6225Y-0.651-1.971
5Y-0.65110Y-1.124+0.473
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD-3.9660.867-4.833
MRQ-7.5680.920-8.488
TTM-2.6220.166-2.788
YOY-0.8880.633-1.521
5Y-0.6510.141-0.792
10Y-1.124-0.031-1.093
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Wijaya Karya Beton PT is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 0.37 means the investor is paying Rp0.37 for each Rp1 in book value.

Let's take a look of the Price to Book Ratio trends of Wijaya Karya Beton PT:

  • The EOD is 0.196. Based on the equity, the company is cheap. +2
  • The MRQ is 0.374. Based on the equity, the company is cheap. +2
  • The TTM is 0.427. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.196MRQ0.374-0.178
MRQ0.374TTM0.427-0.053
TTM0.427YOY0.514-0.087
TTM0.4275Y0.704-0.277
5Y0.70410Y1.937-1.233
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD0.1961.140-0.944
MRQ0.3741.089-0.715
TTM0.4271.114-0.687
YOY0.5141.204-0.690
5Y0.7041.327-0.623
10Y1.9371.676+0.261
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Wijaya Karya Beton PT 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---12.351-179.936+1357%107.487-111%-24.602+99%21.941-156%
Book Value Per Share--1223.3301322.936-8%1944.043-37%1754.754-30%1349.358-9%
Current Ratio--0.8621.016-15%1.041-17%1.182-27%0.630+37%
Debt To Asset Ratio--0.8350.835+0%0.755+11%0.758+10%0.727+15%
Debt To Equity Ratio--7.8765.756+37%4.128+91%3.884+103%3.319+137%
Dividend Per Share---1.075-100%1.334-100%14.571-100%14.298-100%
Eps---441.937-187.179-58%-0.425-100%-18.313-96%3.371-13208%
Free Cash Flow Per Share---15.130-40.465+167%-71.597+373%-115.088+661%-96.438+537%
Free Cash Flow To Equity Per Share---15.130-57.858+282%-24.722+63%-11.610-23%6.979-317%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---8694.008--------
Intrinsic Value_10Y_min---7334.878--------
Intrinsic Value_1Y_max---406.524--------
Intrinsic Value_1Y_min---399.032--------
Intrinsic Value_3Y_max---1575.578--------
Intrinsic Value_3Y_min---1497.027--------
Intrinsic Value_5Y_max---3171.593--------
Intrinsic Value_5Y_min---2913.310--------
Market Cap2152524103680.000-91%4107733928376.0005107760428654.000-20%8957640307785.000-54%11338180699883.801-64%15126557251060.697-73%
Net Profit Margin---0.680-0.270-60%-0.001-100%-0.030-96%0.009-7771%
Operating Margin----0.0090%0.091-100%0.079-100%0.042-100%
Operating Ratio--1.8951.857+2%1.851+2%1.845+3%1.377+38%
Pb Ratio0.196-91%0.3740.427-12%0.514-27%0.704-47%1.937-81%
Pe Ratio-0.136+48%-0.259-14.660+5558%395.854-100%110.841-100%70.883-100%
Price Per Share240.000-91%458.000569.500-20%998.750-54%1264.150-64%1686.554-73%
Price To Free Cash Flow Ratio-3.966+48%-7.568-2.622-65%-0.888-88%-0.651-91%-1.124-85%
Price To Total Gains Ratio-19.431+48%-37.081-12.735-66%1166.846-103%220.768-117%111.101-133%
Quick Ratio--0.2240.516-57%0.626-64%0.700-68%0.702-68%
Return On Assets---0.059-0.021-64%0.000-100%-0.001-98%0.004-1722%
Return On Equity---0.561-0.182-68%0.000-100%-0.025-95%0.004-12735%
Total Gains Per Share---12.351-178.861+1348%108.821-111%-10.031-19%36.238-134%
Usd Book Value--1097186462.2001186521863.225-8%1743582848.350-37%1573833422.410-30%1210229566.378-9%
Usd Book Value Change Per Share---0.001-0.018+1357%0.011-111%-0.002+99%0.002-156%
Usd Book Value Per Share--0.1220.132-8%0.194-37%0.175-30%0.135-9%
Usd Dividend Per Share---0.000-100%0.000-100%0.001-100%0.001-100%
Usd Eps---0.044-0.019-58%0.000-100%-0.002-96%0.000-13208%
Usd Free Cash Flow---13569749.200-36292557.175+167%-64214710.325+373%-103218534.585+661%-51895034.353+282%
Usd Free Cash Flow Per Share---0.002-0.004+167%-0.007+373%-0.012+661%-0.010+537%
Usd Free Cash Flow To Equity Per Share---0.002-0.006+282%-0.002+63%-0.001-23%0.001-317%
Usd Market Cap215252410.368-91%410773392.838510776042.865-20%895764030.779-54%1133818069.988-64%1512655725.106-73%
Usd Price Per Share0.024-91%0.0460.057-20%0.100-54%0.126-64%0.169-73%
Usd Profit---396366918.700-146911909.175-63%-380918.475-100%-12230898.530-97%5120758.088-7840%
Usd Revenue--582592979.100594215020.000-2%473838321.650+23%541370179.190+8%503097763.118+16%
Usd Total Gains Per Share---0.001-0.018+1348%0.011-111%-0.001-19%0.004-134%
 EOD+3 -5MRQTTM+12 -22YOY+10 -255Y+10 -2510Y+9 -26

3.2. Fundamental Score

Let's check the fundamental score of Wijaya Karya Beton PT based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.136
Price to Book Ratio (EOD)Between0-10.196
Net Profit Margin (MRQ)Greater than0-0.680
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.224
Current Ratio (MRQ)Greater than10.862
Debt to Asset Ratio (MRQ)Less than10.835
Debt to Equity Ratio (MRQ)Less than17.876
Return on Equity (MRQ)Greater than0.15-0.561
Return on Assets (MRQ)Greater than0.05-0.059
Total2/10 (20.0%)

3.3. Technical Score

Let's check the technical score of Wijaya Karya Beton PT based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5028.505
Ma 20Greater thanMa 50240.000
Ma 50Greater thanMa 100252.860
Ma 100Greater thanMa 200331.090
OpenGreater thanClose240.000
Total0/5 (0.0%)



Reversals in quarterly reports

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

 2022-09-302022-12-312023-03-312023-06-302023-09-30
Retained Earnings  4,429,410,592-57,019,5554,372,391,037-521,256,5633,851,134,474-1,359,914,5812,491,219,893-4,005,054,844-1,513,834,951
Net Working Capital  1,389,192,5402,110,270,7423,499,463,282-939,880,0532,559,583,229-1,583,692,733975,890,496-5,980,333,901-5,004,443,405
Tax Provision  28,021,74493,601,520121,623,264-113,785,7997,837,465-5,515,3772,322,088-28,461,022-26,138,934



Latest Balance Sheet

Balance Sheet of 2023-09-30. Currency in IDR. All numbers in thousands.

Summary
Total Assets66,651,281,750
Total Liabilities55,679,417,128
Total Stockholder Equity7,069,241,327
 As reported
Total Liabilities 55,679,417,128
Total Stockholder Equity+ 7,069,241,327
Total Assets = 66,651,281,750

Assets

Total Assets66,651,281,750
Total Current Assets31,382,596,907
Long-term Assets35,268,684,843
Total Current Assets
Cash And Cash Equivalents 1,781,920,034
Net Receivables 8,161,657,142
Inventory 16,001,831,558
Other Current Assets 443,546,968
Total Current Assets  (as reported)31,382,596,907
Total Current Assets  (calculated)26,388,955,702
+/- 4,993,641,205
Long-term Assets
Property Plant Equipment 5,113,988,926
Goodwill 4,847,052
Intangible Assets 11,840,045,638
Long-term Assets Other 91,937,870
Long-term Assets  (as reported)35,268,684,843
Long-term Assets  (calculated)17,050,819,486
+/- 18,217,865,357

Liabilities & Shareholders' Equity

Total Current Liabilities36,387,040,312
Long-term Liabilities19,292,376,816
Total Stockholder Equity7,069,241,327
Total Current Liabilities
Short Long Term Debt 17,245,657,961
Accounts payable 12,415,665,054
Total Current Liabilities  (as reported)36,387,040,312
Total Current Liabilities  (calculated)29,661,323,015
+/- 6,725,717,297
Long-term Liabilities
Long term Debt 16,276,269,916
Capital Lease Obligations Min Short Term Debt183,979,230
Long-term Liabilities  (as reported)19,292,376,816
Long-term Liabilities  (calculated)16,460,249,146
+/- 2,832,127,670
Total Stockholder Equity
Total Stockholder Equity (as reported)7,069,241,327
Total Stockholder Equity (calculated)0
+/- 7,069,241,327
Other
Capital Stock896,995,137
Common Stock Shares Outstanding 8,968,851
Net Debt 31,740,007,843
Net Invested Capital 40,591,169,204
Net Working Capital -5,004,443,405
Property Plant and Equipment Gross 9,898,008,246



Balance Sheet

Currency in IDR. All numbers in thousands.

 Trend2023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-06-302007-03-312006-12-31
> Total Assets 
2,655,142,507
0
2,773,644,000
4,133,063,845
4,319,796,925
4,734,858,671
5,562,018,136
5,771,423,810
5,667,627,046
5,532,775,517
5,757,555,228
5,700,613,602
5,299,461,349
5,491,114,111
5,592,477,186
6,286,304,902
6,469,236,217
6,495,755,382
7,212,159,616
8,322,979,571
8,829,535,647
9,892,645,241
10,945,420,095
10,945,209,418
11,391,080,905
11,252,737,175
12,040,020,728
12,594,962,700
12,867,581,289
14,606,289,417
15,023,626,599
15,915,161,682
16,317,869,985
17,054,653,562
17,844,644,616
19,602,406,034
19,289,424,816
20,561,586,695
21,942,434,449
31,096,539,490
32,766,324,950
36,642,194,820
40,052,861,304
45,683,774,302
50,173,636,131
54,042,561,625
56,896,029,781
59,230,001,239
58,019,389,498
59,638,894,460
62,668,291,803
62,110,847,154
61,116,446,266
60,094,539,195
61,430,452,238
68,109,185,213
61,829,411,357
62,593,850,800
69,509,394,600
69,385,794,346
69,171,209,456
72,247,324,879
74,185,562,122
75,069,604,222
72,735,442,820
72,174,984,596
66,651,281,750
66,651,281,75072,174,984,59672,735,442,82075,069,604,22274,185,562,12272,247,324,87969,171,209,45669,385,794,34669,509,394,60062,593,850,80061,829,411,35768,109,185,21361,430,452,23860,094,539,19561,116,446,26662,110,847,15462,668,291,80359,638,894,46058,019,389,49859,230,001,23956,896,029,78154,042,561,62550,173,636,13145,683,774,30240,052,861,30436,642,194,82032,766,324,95031,096,539,49021,942,434,44920,561,586,69519,289,424,81619,602,406,03417,844,644,61617,054,653,56216,317,869,98515,915,161,68215,023,626,59914,606,289,41712,867,581,28912,594,962,70012,040,020,72811,252,737,17511,391,080,90510,945,209,41810,945,420,0959,892,645,2418,829,535,6478,322,979,5717,212,159,6166,495,755,3826,469,236,2176,286,304,9025,592,477,1865,491,114,1115,299,461,3495,700,613,6025,757,555,2285,532,775,5175,667,627,0465,771,423,8105,562,018,1364,734,858,6714,319,796,9254,133,063,8452,773,644,00002,655,142,507
   > 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
42,383,036,786
43,555,495,865
41,553,681,193
38,342,560,872
41,213,137,375
42,335,471,858
41,239,791,473
40,367,978,456
40,654,364,938
47,980,945,725
41,703,684,360
41,570,966,437
38,970,202,342
37,186,634,112
35,799,816,179
37,749,155,533
38,764,646,115
39,634,794,697
36,630,538,965
35,991,129,165
31,382,596,907
31,382,596,90735,991,129,16536,630,538,96539,634,794,69738,764,646,11537,749,155,53335,799,816,17937,186,634,11238,970,202,34241,570,966,43741,703,684,36047,980,945,72540,654,364,93840,367,978,45641,239,791,47342,335,471,85841,213,137,37538,342,560,87241,553,681,19343,555,495,86542,383,036,7860000000000000000000000000000000000000000000000
       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
8,540,355,522
13,973,766,477
6,235,901,573
5,625,416,456
8,899,862,827
10,346,734,338
7,526,763,269
7,068,854,297
7,687,411,107
14,951,761,071
2,185,490
7,566,761,661
6,029,145,752
6,983,869,555
4,339,822,686
3,285,246,835
3,261,119,415
4,143,693,989
1,668,985,954
1,257,655,028
1,781,920,034
1,781,920,0341,257,655,0281,668,985,9544,143,693,9893,261,119,4153,285,246,8354,339,822,6866,983,869,5556,029,145,7527,566,761,6612,185,49014,951,761,0717,687,411,1077,068,854,2977,526,763,26910,346,734,3388,899,862,8275,625,416,4566,235,901,57313,973,766,4778,540,355,5220000000000000000000000000000000000000000000000
       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
962,610,688
0
0
0
0
1,463,715,709
2,926,135,609
1,034,187,360
987,280,770
1,480,435,823
1,576,857,139
976,789,283
504,087,936
449,589,759
1,525,999,131
554,123,096
507,089,973
0
0507,089,973554,123,0961,525,999,131449,589,759504,087,936976,789,2831,576,857,1391,480,435,823987,280,7701,034,187,3602,926,135,6091,463,715,7090000962,610,6880000000000000000000000000000000000000000000000000
       Net Receivables 
1,382,279,861
0
715,976,000
1,503,132,099
1,778,419,540
1,939,278,851
1,945,301,880
2,244,272,878
2,129,072,592
2,281,798,378
2,323,151,430
2,119,954,727
1,954,510,080
2,223,878,378
2,202,429,063
2,476,478,956
2,440,461,192
2,720,427,875
2,930,306,856
2,980,729,336
3,433,004,283
3,501,709,768
4,040,851,547
3,819,656,491
4,161,880,041
4,059,821,985
4,599,524,843
4,588,560,354
4,805,962,833
5,161,888,887
5,435,751,804
5,516,935,946
5,414,451,474
5,603,176,338
7,153,924,854
7,782,328,568
7,756,678,611
8,584,905,514
9,262,697,821
8,954,181,615
10,171,505,453
13,628,667,142
15,657,164,082
16,526,957,903
19,813,388,841
21,500,564,882
23,726,974,122
19,639,647,160
19,804,980,213
17,107,831,163
18,698,891,273
21,448,818,706
21,003,676,636
20,691,514,890
19,165,624,669
19,310,044,120
16,435,330,348
15,548,612,421
18,359,038,895
15,730,541,181
16,203,307,118
17,861,735,471
18,699,896,604
17,690,640,895
16,829,863,753
17,794,704,729
8,161,657,142
8,161,657,14217,794,704,72916,829,863,75317,690,640,89518,699,896,60417,861,735,47116,203,307,11815,730,541,18118,359,038,89515,548,612,42116,435,330,34819,310,044,12019,165,624,66920,691,514,89021,003,676,63621,448,818,70618,698,891,27317,107,831,16319,804,980,21319,639,647,16023,726,974,12221,500,564,88219,813,388,84116,526,957,90315,657,164,08213,628,667,14210,171,505,4538,954,181,6159,262,697,8218,584,905,5147,756,678,6117,782,328,5687,153,924,8545,603,176,3385,414,451,4745,516,935,9465,435,751,8045,161,888,8874,805,962,8334,588,560,3544,599,524,8434,059,821,9854,161,880,0413,819,656,4914,040,851,5473,501,709,7683,433,004,2832,980,729,3362,930,306,8562,720,427,8752,440,461,1922,476,478,9562,202,429,0632,223,878,3781,954,510,0802,119,954,7272,323,151,4302,281,798,3782,129,072,5922,244,272,8781,945,301,8801,939,278,8511,778,419,5401,503,132,099715,976,00001,382,279,861
       Other Current Assets 
203,578,637
0
0
354,898,179
506,009,096
593,037,420
737,146,897
584,202,754
636,766,056
730,291,488
766,019,163
587,214,739
672,867,217
748,845,777
773,580,536
565,232,232
678,816,890
630,232,213
816,885,312
728,077,730
802,615,883
840,389,149
1,008,785,948
718,164,027
813,248,002
927,286,804
1,040,971,561
803,761,211
870,544,204
999,865,669
1,109,685,561
755,639,242
1,252,731,039
1,708,830,720
1,229,713,631
1,116,525,122
1,344,557,283
1,605,234,094
1,917,752,528
1,592,189,797
2,519,375,921
2,222,807,975
3,602,818,325
3,269,731,846
3,545,143,676
5,031,726,462
4,568,378,270
3,450,876,521
115,049,749
112,585,028
115,259,647
3,044,509,141
1,070,306,008
3,455,982,945
3,619,618,799
3,277,919,634
8,176,310,437
8,292,433,082
2,830,447,561
2,760,327,206
2,682,848,707
3,257,383,017
3,155,694,413
3,673,112,585
3,445,871,773
3,763,851,142
443,546,968
443,546,9683,763,851,1423,445,871,7733,673,112,5853,155,694,4133,257,383,0172,682,848,7072,760,327,2062,830,447,5618,292,433,0828,176,310,4373,277,919,6343,619,618,7993,455,982,9451,070,306,0083,044,509,141115,259,647112,585,028115,049,7493,450,876,5214,568,378,2705,031,726,4623,545,143,6763,269,731,8463,602,818,3252,222,807,9752,519,375,9211,592,189,7971,917,752,5281,605,234,0941,344,557,2831,116,525,1221,229,713,6311,708,830,7201,252,731,039755,639,2421,109,685,561999,865,669870,544,204803,761,2111,040,971,561927,286,804813,248,002718,164,0271,008,785,948840,389,149802,615,883728,077,730816,885,312630,232,213678,816,890565,232,232773,580,536748,845,777672,867,217587,214,739766,019,163730,291,488636,766,056584,202,754737,146,897593,037,420506,009,096354,898,17900203,578,637
   > 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
16,465,708,304
21,296,333,588
21,455,154,428
19,775,375,296
19,876,654,793
19,726,560,739
20,776,087,300
20,128,239,488
20,125,726,997
21,022,884,363
30,539,192,258
32,199,160,234
33,371,393,277
34,498,169,346
35,420,916,007
35,434,809,525
36,104,903,855
36,183,855,431
35,268,684,843
35,268,684,84336,183,855,43136,104,903,85535,434,809,52535,420,916,00734,498,169,34633,371,393,27732,199,160,23430,539,192,25821,022,884,36320,125,726,99720,128,239,48820,776,087,30019,726,560,73919,876,654,79319,775,375,29621,455,154,42821,296,333,58816,465,708,304000000000000000000000000000000000000000000000000
       Property Plant Equipment 
232,092,237
0
235,381,000
144,754,660
251,994,564
266,963,971
299,376,835
222,264,069
330,963,267
322,039,799
319,572,089
332,207,429
322,940,148
311,565,151
343,597,466
405,546,470
439,590,555
583,645,246
596,089,872
753,148,442
799,272,943
824,073,537
848,824,542
1,168,756,506
1,257,618,153
1,400,134,626
1,504,208,049
1,640,292,113
1,746,985,581
2,031,052,923
2,333,815,716
2,676,043,079
2,761,985,258
2,934,006,768
3,000,509,179
3,184,400,114
3,158,009,430
3,215,145,329
3,151,644,731
3,465,843,202
3,489,105,305
3,706,094,147
3,693,430,958
3,932,108,696
4,197,232,310
4,259,315,216
4,268,611,384
4,675,679,014
4,796,313,040
7,877,461,505
7,882,513,171
5,154,533,876
5,190,845,159
5,148,539,753
5,230,640,463
5,355,648,503
5,236,353,848
5,251,246,952
9,128,781,408
9,209,529,042
9,164,993,880
9,079,625,629
5,830,438,164
5,498,735,066
5,243,295,729
5,198,830,856
5,113,988,926
5,113,988,9265,198,830,8565,243,295,7295,498,735,0665,830,438,1649,079,625,6299,164,993,8809,209,529,0429,128,781,4085,251,246,9525,236,353,8485,355,648,5035,230,640,4635,148,539,7535,190,845,1595,154,533,8767,882,513,1717,877,461,5054,796,313,0404,675,679,0144,268,611,3844,259,315,2164,197,232,3103,932,108,6963,693,430,9583,706,094,1473,489,105,3053,465,843,2023,151,644,7313,215,145,3293,158,009,4303,184,400,1143,000,509,1792,934,006,7682,761,985,2582,676,043,0792,333,815,7162,031,052,9231,746,985,5811,640,292,1131,504,208,0491,400,134,6261,257,618,1531,168,756,506848,824,542824,073,537799,272,943753,148,442596,089,872583,645,246439,590,555405,546,470343,597,466311,565,151322,940,148332,207,429319,572,089322,039,799330,963,267222,264,069299,376,835266,963,971251,994,564144,754,660235,381,0000232,092,237
       Goodwill 
0
0
0
0
0
0
0
12,561,205
12,561,205
12,726,869
12,561,205
10,048,964
9,420,904
8,792,844
8,164,784
7,536,723
7,536,723
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
66,370,132
75,993,850
71,146,783
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,053
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,052
4,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0534,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,05271,146,78375,993,85066,370,1324,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0524,847,0527,536,7237,536,7238,164,7848,792,8449,420,90410,048,96412,561,20512,726,86912,561,20512,561,2050000000
       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
3,562,117,486
3,100,257,275
3,315,541,783
4,506,768,076
3,774,763,601
5,601,601,617
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000005,601,601,6173,774,763,6014,506,768,0763,315,541,7833,100,257,2753,562,117,4860000000000000000000000000000000000000000000000
       Intangible Assets 
708,280
0
0
115,300,311
708,280
708,280
708,280
129,885,280
13,269,485
13,435,148
13,269,485
10,757,244
10,129,184
9,501,124
8,873,063
8,245,003
8,245,003
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
25,628,325
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
5,555,332
67,078,412
76,702,130
71,855,063
5,992,439
143,924,348
165,544,213
209,138,332
479,738,920
714,353,513
1,076,103,978
1,497,784,118
2,010,577,269
2,409,524,693
2,766,261,628
2,840,141,551
3,232,440,768
4,080,529,059
4,153,440,343
6,151,529,440
4,768,490,239
9,615,126,728
9,861,147,135
10,104,678,652
10,432,555,766
6,484,151,604
6,907,975,015
7,145,987,974
11,840,045,638
11,840,045,6387,145,987,9746,907,975,0156,484,151,60410,432,555,76610,104,678,6529,861,147,1359,615,126,7284,768,490,2396,151,529,4404,153,440,3434,080,529,0593,232,440,7682,840,141,5512,766,261,6282,409,524,6932,010,577,2691,497,784,1181,076,103,978714,353,513479,738,920209,138,332165,544,213143,924,3485,992,43971,855,06376,702,13067,078,4125,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,33225,628,3255,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3325,555,3328,245,0038,245,0038,873,0639,501,12410,129,18410,757,24413,269,48513,435,14813,269,485129,885,280708,280708,280708,280115,300,31100708,280
       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
78,538,341
135,899,246
140,849,628
120,644,928
55,037,062
89,039,457
34,313,535
78,183,992
86,088,117
78,342,339
80,317,691
107,849,543
68,521,990
59,417,044
112,832,604
77,751,113
154,775,665
78,654,176
91,937,870
91,937,87078,654,176154,775,66577,751,113112,832,60459,417,04468,521,990107,849,54380,317,69178,342,33986,088,11778,183,99234,313,53589,039,45755,037,062120,644,928140,849,628135,899,24678,538,341000000000000000000000000000000000000000000000000
> Total Liabilities 
2,197,879,369
0
2,279,527,000
2,776,904,388
2,924,377,995
3,345,961,870
4,144,487,042
4,304,026,399
4,153,126,103
4,023,395,397
4,206,325,276
4,064,898,812
3,594,539,284
3,784,510,249
3,820,404,222
4,369,536,958
4,460,659,195
4,538,182,777
5,177,307,408
6,103,603,696
6,377,567,130
7,408,713,386
8,350,112,132
8,131,203,824
8,400,842,107
8,263,733,694
8,939,504,430
9,368,003,825
9,457,517,141
10,015,754,346
10,301,809,765
10,936,403,458
11,358,927,862
12,065,461,684
12,688,057,812
14,164,304,669
13,757,142,628
14,961,784,194
16,235,987,863
18,597,824,186
20,002,430,592
23,787,669,579
26,877,527,322
31,051,949,689
35,439,823,017
39,069,933,249
41,511,109,297
42,014,686,674
40,462,731,226
41,831,276,037
46,858,265,196
42,895,114,167
44,324,675,585
43,870,646,516
45,260,555,790
51,451,760,142
48,073,116,527
45,807,003,591
55,938,376,353
51,950,716,634
51,724,070,427
54,813,368,678
56,758,421,130
62,105,791,684
60,292,886,845
61,092,343,202
55,679,417,128
55,679,417,12861,092,343,20260,292,886,84562,105,791,68456,758,421,13054,813,368,67851,724,070,42751,950,716,63455,938,376,35345,807,003,59148,073,116,52751,451,760,14245,260,555,79043,870,646,51644,324,675,58542,895,114,16746,858,265,19641,831,276,03740,462,731,22642,014,686,67441,511,109,29739,069,933,24935,439,823,01731,051,949,68926,877,527,32223,787,669,57920,002,430,59218,597,824,18616,235,987,86314,961,784,19413,757,142,62814,164,304,66912,688,057,81212,065,461,68411,358,927,86210,936,403,45810,301,809,76510,015,754,3469,457,517,1419,368,003,8258,939,504,4308,263,733,6948,400,842,1078,131,203,8248,350,112,1327,408,713,3866,377,567,1306,103,603,6965,177,307,4084,538,182,7774,460,659,1954,369,536,9583,820,404,2223,784,510,2493,594,539,2844,064,898,8124,206,325,2764,023,395,3974,153,126,1034,304,026,3994,144,487,0423,345,961,8702,924,377,9952,776,904,3882,279,527,00002,197,879,369
   > Total Current Liabilities 
1,850,445,079
0
767,406,000
2,231,956,898
2,228,246,605
2,607,625,273
3,396,908,637
3,620,586,590
3,275,941,186
3,259,089,413
3,495,287,733
3,435,524,547
3,028,781,189
3,210,844,743
3,284,965,698
3,642,026,776
3,484,046,584
3,491,557,025
4,055,477,202
5,127,208,872
5,393,244,747
5,955,673,022
6,654,823,437
6,527,627,883
6,629,467,942
6,567,170,301
7,176,001,688
7,298,469,461
7,417,690,949
7,792,123,742
8,096,708,853
8,476,042,469
8,596,319,925
9,177,207,804
9,594,657,641
10,597,534,431
10,183,163,761
11,319,445,673
12,664,935,227
14,606,162,083
15,705,798,508
19,793,685,147
22,634,973,133
25,975,617,297
23,278,509,256
25,567,088,555
26,986,813,172
28,251,951,385
25,437,290,346
26,076,381,862
29,036,583,540
30,349,456,945
33,143,296,435
38,727,753,143
40,182,104,086
44,168,467,736
35,252,720,722
33,116,668,594
34,570,661,148
36,969,569,903
33,752,678,289
35,583,201,109
37,375,453,575
36,135,331,415
34,070,955,736
35,015,238,669
36,387,040,312
36,387,040,31235,015,238,66934,070,955,73636,135,331,41537,375,453,57535,583,201,10933,752,678,28936,969,569,90334,570,661,14833,116,668,59435,252,720,72244,168,467,73640,182,104,08638,727,753,14333,143,296,43530,349,456,94529,036,583,54026,076,381,86225,437,290,34628,251,951,38526,986,813,17225,567,088,55523,278,509,25625,975,617,29722,634,973,13319,793,685,14715,705,798,50814,606,162,08312,664,935,22711,319,445,67310,183,163,76110,597,534,4319,594,657,6419,177,207,8048,596,319,9258,476,042,4698,096,708,8537,792,123,7427,417,690,9497,298,469,4617,176,001,6886,567,170,3016,629,467,9426,527,627,8836,654,823,4375,955,673,0225,393,244,7475,127,208,8724,055,477,2023,491,557,0253,484,046,5843,642,026,7763,284,965,6983,210,844,7433,028,781,1893,435,524,5473,495,287,7333,259,089,4133,275,941,1863,620,586,5903,396,908,6372,607,625,2732,228,246,6052,231,956,898767,406,00001,850,445,079
       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
255,820,000
259,372,921
3,978,407,625
7,379,130,635
9,136,633,318
6,108,850,011
7,787,915,424
10,773,625,578
13,236,062,284
15,363,350,628
14,781,151,180
15,783,808,408
13,412,845,597
14,089,945,391
12,730,935,063
16,083,123,047
16,667,516,458
14,782,732,938
14,525,001,711
14,849,924,515
0
014,849,924,51514,525,001,71114,782,732,93816,667,516,45816,083,123,04712,730,935,06314,089,945,39113,412,845,59715,783,808,40814,781,151,18015,363,350,62813,236,062,28410,773,625,5787,787,915,4246,108,850,0119,136,633,3187,379,130,6353,978,407,625259,372,921255,820,0000000000000000000000000000000000000000000000000
       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
255,820,000
259,372,921
3,978,407,625
7,379,130,635
9,536,633,318
6,108,850,011
8,587,915,424
17,128,625,578
19,571,018,682
20,968,350,628
14,781,151,180
15,783,808,408
13,958,782,597
15,898,942,942
14,929,903,849
17,473,123,047
18,057,516,458
15,429,278,878
14,875,001,711
15,577,132,226
17,245,657,961
17,245,657,96115,577,132,22614,875,001,71115,429,278,87818,057,516,45817,473,123,04714,929,903,84915,898,942,94213,958,782,59715,783,808,40814,781,151,18020,968,350,62819,571,018,68217,128,625,5788,587,915,4246,108,850,0119,536,633,3187,379,130,6353,978,407,625259,372,921255,820,0000000000000000000000000000000000000000000000000
       Accounts payable 
653,346,075
0
767,406,000
973,739,647
941,246,963
1,155,127,822
1,592,334,119
1,306,997,104
1,160,148,845
1,138,411,952
1,091,171,794
1,163,019,910
899,557,699
1,038,741,559
860,443,320
1,221,035,954
1,342,948,254
1,316,460,071
1,611,845,424
2,119,187,552
2,187,400,160
2,570,183,695
2,727,771,825
2,529,217,101
2,481,373,310
2,811,262,163
2,565,237,414
3,088,517,591
3,543,509,234
3,734,779,541
3,529,757,945
3,902,806,945
3,480,880,723
3,675,104,033
3,683,941,645
4,323,398,374
4,482,675,983
4,391,211,435
4,126,909,127
4,680,243,561
5,244,118,005
6,075,493,952
7,679,055,991
8,924,986,362
9,049,415,559
9,274,263,007
10,848,321,121
13,183,373,830
10,717,573,667
8,710,709,665
9,242,891,189
12,762,368,479
13,224,267,588
11,580,539,557
11,221,966,687
14,241,490,843
11,744,050,577
10,688,240,514
11,520,392,610
12,824,150,639
11,404,477,841
11,098,873,742
11,960,630,500
12,816,199,356
12,989,152,982
12,819,820,866
12,415,665,054
12,415,665,05412,819,820,86612,989,152,98212,816,199,35611,960,630,50011,098,873,74211,404,477,84112,824,150,63911,520,392,61010,688,240,51411,744,050,57714,241,490,84311,221,966,68711,580,539,55713,224,267,58812,762,368,4799,242,891,1898,710,709,66510,717,573,66713,183,373,83010,848,321,1219,274,263,0079,049,415,5598,924,986,3627,679,055,9916,075,493,9525,244,118,0054,680,243,5614,126,909,1274,391,211,4354,482,675,9834,323,398,3743,683,941,6453,675,104,0333,480,880,7233,902,806,9453,529,757,9453,734,779,5413,543,509,2343,088,517,5912,565,237,4142,811,262,1632,481,373,3102,529,217,1012,727,771,8252,570,183,6952,187,400,1602,119,187,5521,611,845,4241,316,460,0711,342,948,2541,221,035,954860,443,3201,038,741,559899,557,6991,163,019,9101,091,171,7941,138,411,9521,160,148,8451,306,997,1041,592,334,1191,155,127,822941,246,963973,739,647767,406,0000653,346,075
       Other Current Liabilities 
719,498,964
0
0
948,779,239
962,517,435
1,160,401,528
1,523,099,680
1,686,176,743
1,627,570,308
1,796,245,883
2,086,857,911
2,116,001,230
2,006,992,087
2,034,178,403
2,146,670,361
2,333,718,809
2,069,895,452
2,081,079,480
2,261,405,685
2,801,660,739
2,887,227,627
2,695,613,020
3,324,208,194
3,676,952,401
3,591,333,345
3,029,213,030
3,446,243,670
3,808,114,099
3,245,828,684
3,007,918,238
2,890,122,623
2,865,206,167
2,674,292,603
2,959,036,089
3,388,418,039
4,456,306,012
3,527,584,002
3,383,509,035
3,553,254,858
4,518,917,994
4,698,194,810
5,724,630,442
7,176,062,346
10,144,092,655
10,449,923,159
10,782,286,706
2,556,577,864
2,265,082,354
2,342,089,540
2,257,749,126
2,404,372,360
1,966,087,171
2,914,292,430
2,929,261,661
2,905,312,747
2,561,791,548
3,251,581,606
2,941,044,495
3,545,810,363
2,952,687,470
2,593,423,132
2,377,267,507
2,439,129,405
2,706,719,018
2,490,982,802
2,408,883,919
0
02,408,883,9192,490,982,8022,706,719,0182,439,129,4052,377,267,5072,593,423,1322,952,687,4703,545,810,3632,941,044,4953,251,581,6062,561,791,5482,905,312,7472,929,261,6612,914,292,4301,966,087,1712,404,372,3602,257,749,1262,342,089,5402,265,082,3542,556,577,86410,782,286,70610,449,923,15910,144,092,6557,176,062,3465,724,630,4424,698,194,8104,518,917,9943,553,254,8583,383,509,0353,527,584,0024,456,306,0123,388,418,0392,959,036,0892,674,292,6032,865,206,1672,890,122,6233,007,918,2383,245,828,6843,808,114,0993,446,243,6703,029,213,0303,591,333,3453,676,952,4013,324,208,1942,695,613,0202,887,227,6272,801,660,7392,261,405,6852,081,079,4802,069,895,4522,333,718,8092,146,670,3612,034,178,4032,006,992,0872,116,001,2302,086,857,9111,796,245,8831,627,570,3081,686,176,7431,523,099,6801,160,401,528962,517,435948,779,23900719,498,964
   > 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
15,025,440,880
15,754,894,175
15,287,584,578
12,545,657,222
11,181,379,150
5,142,893,373
5,078,451,704
7,283,292,406
9,814,151,393
12,690,334,997
16,958,723,904
14,981,146,731
17,971,392,138
19,230,167,569
19,382,967,555
21,441,066,619
21,697,809,731
21,685,790,938
19,292,376,816
19,292,376,81621,685,790,93821,697,809,73121,441,066,61919,382,967,55519,230,167,56917,971,392,13814,981,146,73116,958,723,90412,690,334,9979,814,151,3937,283,292,4065,078,451,7045,142,893,37311,181,379,15012,545,657,22215,287,584,57815,754,894,17515,025,440,880000000000000000000000000000000000000000000000000
       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
12,134,103,599
8,892,248,632
8,817,491,439
3,174,647,476
3,201,884,856
5,220,894,873
8,172,195,845
10,673,937,064
15,282,707,691
12,436,457,714
14,596,986,856
15,031,780,470
15,343,782,432
17,900,398,627
17,938,982,728
18,136,548,570
0
018,136,548,57017,938,982,72817,900,398,62715,343,782,43215,031,780,47014,596,986,85612,436,457,71415,282,707,69110,673,937,0648,172,195,8455,220,894,8733,201,884,8563,174,647,4768,817,491,4398,892,248,63212,134,103,59900000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-255,820,000
-259,372,921
-3,740,336,933
-7,139,106,837
-8,872,679,293
-5,863,044,687
-7,570,639,896
-10,576,998,430
-13,066,154,503
-15,202,537,360
-14,631,936,834
-15,650,229,286
-13,129,094,341
-13,740,812,220
-12,398,469,678
-15,920,648,767
-16,523,320,983
-14,530,629,949
-14,412,623,004
-14,753,583,783
183,979,230
183,979,230-14,753,583,783-14,412,623,004-14,530,629,949-16,523,320,983-15,920,648,767-12,398,469,678-13,740,812,220-13,129,094,341-15,650,229,286-14,631,936,834-15,202,537,360-13,066,154,503-10,576,998,430-7,570,639,896-5,863,044,687-8,872,679,293-7,139,106,837-3,740,336,933-259,372,921-255,820,0000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
0
0
0
0
0
0
0
0
-1
0
0
1
0
0100-100000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,000,000
43,592,119
47,924,934
33,662,253
36,090,562
276,502,185
282,492,758
275,815,246
59,263,770
86,310,210
38,874,411
38,546,094
83,620,201
47,063,112
46,230,797
45,204,326
44,184,816
23,433,299
32,066,432
50,401,262
0
050,401,26232,066,43223,433,29944,184,81645,204,32646,230,79747,063,11283,620,20138,546,09438,874,41186,310,21059,263,770275,815,246282,492,758276,502,18536,090,56233,662,25347,924,93443,592,11956,000,0000000000000000000000000000000000000000000000000
> Total Stockholder Equity
402,257,775
457,263,138
439,309,000
1,291,212,068
1,327,373,268
1,314,625,003
1,337,726,020
1,384,641,206
1,421,536,546
1,417,093,920
1,456,373,912
1,532,941,234
1,596,093,040
1,610,867,017
1,673,813,400
1,801,623,781
1,887,548,806
1,842,165,093
1,913,481,836
2,071,560,773
2,294,775,250
2,280,249,852
2,382,750,535
2,574,070,857
2,731,703,355
2,729,796,623
2,833,501,636
2,948,962,839
3,116,479,845
4,043,004,657
4,161,005,005
3,989,590,256
3,964,689,993
3,980,637,394
4,171,473,609
4,375,164,669
4,446,835,375
4,509,574,228
4,623,844,559
11,351,881,446
11,596,959,446
11,586,556,790
11,788,341,674
12,633,516,348
12,804,732,394
12,910,386,747
13,256,665,236
14,803,614,301
15,089,513,215
15,348,445,682
15,810,026,607
16,502,703,368
14,302,914,327
13,754,427,930
13,523,864,791
13,678,130,940
13,756,294,830
13,769,123,211
13,571,018,247
13,047,082,959
13,048,773,866
13,034,121,279
13,019,484,807
12,963,812,538
12,442,555,975
11,082,641,394
7,069,241,327
7,069,241,32711,082,641,39412,442,555,97512,963,812,53813,019,484,80713,034,121,27913,048,773,86613,047,082,95913,571,018,24713,769,123,21113,756,294,83013,678,130,94013,523,864,79113,754,427,93014,302,914,32716,502,703,36815,810,026,60715,348,445,68215,089,513,21514,803,614,30113,256,665,23612,910,386,74712,804,732,39412,633,516,34811,788,341,67411,586,556,79011,596,959,44611,351,881,4464,623,844,5594,509,574,2284,446,835,3754,375,164,6694,171,473,6093,980,637,3943,964,689,9933,989,590,2564,161,005,0054,043,004,6573,116,479,8452,948,962,8392,833,501,6362,729,796,6232,731,703,3552,574,070,8572,382,750,5352,280,249,8522,294,775,2502,071,560,7731,913,481,8361,842,165,0931,887,548,8061,801,623,7811,673,813,4001,610,867,0171,596,093,0401,532,941,2341,456,373,9121,417,093,9201,421,536,5461,384,641,2061,337,726,0201,314,625,0031,327,373,2681,291,212,068439,309,000457,263,138402,257,775
   Common Stock
69,523,000
0
400,000,000
584,615,400
584,615,400
584,615,400
584,615,400
584,615,400
584,615,400
584,615,400
584,615,400
584,636,750
584,636,750
584,945,900
584,945,900
600,154,050
600,154,050
602,315,300
602,315,300
602,726,750
602,726,750
606,870,500
606,870,500
610,562,750
610,796,650
613,947,400
613,947,400
613,996,800
613,996,800
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
614,922,500
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
896,995,137
0
0896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137896,995,137614,922,500614,922,500614,922,500614,922,500614,922,500614,922,500614,922,500614,922,500614,922,500614,922,500613,996,800613,996,800613,947,400613,947,400610,796,650610,562,750606,870,500606,870,500602,726,750602,726,750602,315,300602,315,300600,154,050600,154,050584,945,900584,945,900584,636,750584,636,750584,615,400584,615,400584,615,400584,615,400584,615,400584,615,400584,615,400584,615,400400,000,000069,523,000
   Retained Earnings 
225,852,319
0
39,309,000
129,256,889
165,418,090
152,669,824
175,770,841
246,892,633
292,817,468
290,158,847
329,464,614
386,017,420
450,316,816
201,785,702
527,678,307
608,452,745
694,014,772
500,203,662
712,537,986
854,702,454
949,781,149
917,787,958
1,020,288,641
1,196,375,696
1,349,953,096
1,339,345,960
1,449,051,202
1,202,116,168
1,369,633,174
1,313,785,880
1,431,839,338
1,518,326,888
1,579,815,496
1,595,762,897
1,797,924,380
2,013,224,280
2,084,894,986
2,174,105,213
2,289,727,696
2,627,883,218
2,872,961,218
2,760,259,441
3,430,423,254
4,003,197,889
4,174,413,935
4,280,068,288
4,623,238,713
5,479,925,961
5,765,824,875
6,024,757,342
6,486,338,267
7,261,129,614
5,062,258,131
4,469,560,190
4,253,282,792
4,390,063,186
4,468,227,076
4,473,480,725
4,450,173,632
4,457,008,744
4,458,699,651
4,444,047,064
4,429,410,592
4,372,391,037
3,851,134,474
2,491,219,893
-1,513,834,951
-1,513,834,9512,491,219,8933,851,134,4744,372,391,0374,429,410,5924,444,047,0644,458,699,6514,457,008,7444,450,173,6324,473,480,7254,468,227,0764,390,063,1864,253,282,7924,469,560,1905,062,258,1317,261,129,6146,486,338,2676,024,757,3425,765,824,8755,479,925,9614,623,238,7134,280,068,2884,174,413,9354,003,197,8893,430,423,2542,760,259,4412,872,961,2182,627,883,2182,289,727,6962,174,105,2132,084,894,9862,013,224,2801,797,924,3801,595,762,8971,579,815,4961,518,326,8881,431,839,3381,313,785,8801,369,633,1741,202,116,1681,449,051,2021,339,345,9601,349,953,0961,196,375,6961,020,288,641917,787,958949,781,149854,702,454712,537,986500,203,662694,014,772608,452,745527,678,307201,785,702450,316,816386,017,420329,464,614290,158,847292,817,468246,892,633175,770,841152,669,824165,418,090129,256,88939,309,0000225,852,319
   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
6,555,720,677
6,556,306,295
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
6,555,498,737
0
06,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,555,498,7376,556,306,2956,555,720,67700000000000000000000000000000000000000000000000000
   Treasury Stock0000000-110,000-110,000-110,000-110,000-110,000-110,000-110,000-110,0000-10,272,110000-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-10,272,110-350,000000000-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-17,668,650-16,900,100-12,744,8000000000
   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
1,190,982,819
1,881,244,636
1,881,244,636
1,881,244,636
1,881,244,636
1,788,272,322
1,788,272,322
1,832,483,866
1,818,198,125
1,835,683,880
1,835,683,880
1,843,258,612
1,668,460,741
1,137,690,341
1,137,690,341
1,137,690,341
1,137,690,341
1,139,037,627
1,139,037,627
1,139,037,627
0
01,139,037,6271,139,037,6271,139,037,6271,137,690,3411,137,690,3411,137,690,3411,137,690,3411,668,460,7411,843,258,6121,835,683,8801,835,683,8801,818,198,1251,832,483,8661,788,272,3221,788,272,3221,881,244,6361,881,244,6361,881,244,6361,881,244,6361,190,982,8190000000000000000000000000000000000000000000000



Balance Sheet

Currency in IDR. All numbers in thousands.