Bei 2006-2011

Code
Perusahaan
Tahun
7
%
RS
1 ADHI
Adhi Karya (Persero) Tbk
2007
70.00
ADHI
2008
-80.15
ADHI
2009
51.85
ADHI
2010
121.95
ADHI
2011
-36.26
2 BIPP
Bhuwanatala Indah Permai Tbk
2007
86.67
BIPP
2008
-40.48
BIPP
2009
0.00
BIPP
2010
0.00
10
BIPP
2011
0.00
11
3 BKSL
Sentul City Tbk
2007
473.91
12
BKSL
Sentul City Tbk
2008
-90.00
13
BKSL
Sentul City Tbk
2009
46.97
14
BKSL
Sentul City Tbk
2010
12.37
15
BKSL
Sentul City Tbk
2011
143.12
16
4 CTRA
Ciputra Development Tbk
2007
17.11
17
CTRA
2008
-79.33
18
CTRA
2009
163.59
19
CTRA
2010
-27.84
20
CTRA
2011
54.29
21
5 CTRS
Ciputra Surya Tbk
2007
0.00
22
CTRS
Ciputra Surya Tbk
2008
-83.88
23
CTRS
Ciputra Surya Tbk
2009
222.78
24
CTRS
Ciputra Surya Tbk
2010
35.29
25
CTRS
Ciputra Surya Tbk
2011
26.09
26
6 DART
Duta Anggada Realty Tbk
2007
-10.00
27
DART
2008
-53.70
28
DART
2009
-22.00
29
DART
2010
-4.62
DART
30
2011
133.87
31
7 DILD
Intiland Development Tbk
2007
272.00
32
DILD
2008
-56.99
33
DILD
2009
60.00
34
DILD
2010
-33.59
35
DILD
2011
-40.00
36
8 DUTI
Duta Pertiwi Tbk
2007
-6.19
37
DUTI
Duta Pertiwi Tbk
2008
9.89
38
DUTI
Duta Pertiwi Tbk
2009
-32.00
39
DUTI
Duta Pertiwi Tbk
2010
208.82
40
DUTI
Duta Pertiwi Tbk
2011
-14.29
41
9 ELTY
Bakrieland Development Tbk
2007
217.95
42
ELTY
2008
-88.39
43
ELTY
2009
168.06
44
ELTY
2010
-18.65
45
ELTY
2011
-24.20
46
10 FMII
Fortune Mate Indonesia Tbk
2007
150.00
47
FMII
2008
-40.00
48
FMII
2009
20.00
49
FMII
2010
0.00
50
FMII
2011
14.44
51
11 GMTD
Gowa Makassar Tourism Development Tbk
2007
7.14
52
GMTD
2008
-67.33
53
GMTD
2009
0.00
54
GMTD
2010
12.24
55
GMTD
2011
300.00
56
12 JRPT
Jaya Real Property Tbk
2007
48.54
57
JRPT
2008
-67.32
58
JRPT
2009
60.00
59
JRPT
2010
62.50
60
JRPT
2011
69.23
61
13 KIJA
Kawasan Industri Jababeka Tbk
2007
48.39
62
KIJA
2008
-78.26
63
KIJA
2009
138.00
64
KIJA
2010
0.84
65
KIJA
2011
58.33
66
14 KPIG
Kridaperdana Indahgraha Tbk
2007
455.56
67
KPIG
2008
-36.00
68
KPIG
2009
-1.56
69
KPIG
2010
25.40
70
KPIG
2011
74.68
71
15 LAMI
Lamicitra Nusantara Tbk
2007
100.00
72
LAMI
2008
-43.33
73
LAMI
2009
11.76
74
LAMI
2010
104.21
75
LAMI
2011
15.98
76
16 LPCK
Lippo Cikarang Tbk
2007
124.56
77
LPCK
Lippo Cikarang Tbk
2008
-67.97
78
LPCK
Lippo Cikarang Tbk
2009
9.76
79
LPCK
Lippo Cikarang Tbk
2010
75.56
80
LPCK
Lippo Cikarang Tbk
2011
353.16
81
17 LPKR
Lippo Karawaci Tbk
2007
-35.51
82
LPKR
Lippo Karawaci Tbk
2008
15.94
83
LPKR
Lippo Karawaci Tbk
2009
-36.25
84
LPKR
Lippo Karawaci Tbk
2010
33.33
85
LPKR
Lippo Karawaci Tbk
2011
-2.94
35.71
86
18 OMRE
Indonesia Prima Property Tbk
2007
87
OMRE
2008
0.00
88
OMRE
2009
-15.79
89
OMRE
2010
-57.50
90
OMRE
2011
55.88
91
19 PWON
Pakuwon Jati Tbk
2007
-35.90
92
PWON
Pakuwon Jati Tbk
2008
-19.00
93
PWON
Pakuwon Jati Tbk
2009
33.33
94
PWON
Pakuwon Jati Tbk
2010
66.67
95
PWON
Pakuwon Jati Tbk
2011
-16.67
328.57
96
20 PWSI
Panca Wiratama Sakti Tbk
2007
97
PWSI
2008
-6.67
98
PWSI
2009
-61.43
99
PWSI
2010
-1.85
100
PWSI
2011
15.09
101
21 RBMS
Ristia Bintang Mahkotasejati Tbk
2007
133.85
102
RBMS
2008
-36.18
103
RBMS
2009
-22.68
104
RBMS
2010
8.00
105
RBMS
2011
6.17
106
22 SMDM
Suryamas Dutamakmur Tbk
2007
20.00
107
SMDM
2008
-58.33
108
SMDM
2009
-17.00
109
SMDM
2010
21.69
110
SMDM
2011
28.71
111
23 SMRA
Summarecon Agung Tbk
2007
0.00
112
SMRA
2008
-85.81
113
SMRA
2009
261.45
114
SMRA
2010
81.67
115
SMRA
2011
13.76
116
24 SSIA
Surya Semesta Internusa Tbk
2007
104.00
117
SSIA
2008
-58.82
118
SSIA
2009
-33.33
119
SSIA
2010
232.14
120
SSIA
2011
-22.58
121
25 TOTL
Total Bangun Persada Tbk
2007
-9.23
122
TOTL
2008
-85.08
123
TOTL
2009
111.36
124
TOTL
2010
37.10
125
TOTL
2011
11.76
8
%
DER
9
%
DAR
10
%
ROA
11
%
ROE
12
%
NPM
15
%
Assets
18
%
Sales
713.02
87.41
2.58
21.01
2.24
50.98
14.90
774.54
88.30
1.59
13.95
1.23
18.28
33.50
668.57
86.84
2.94
22.64
2.15
9.84
16.18
471.48
82.39
3.85
22.00
3.34
-12.47
-26.44
517.24
83.80
2.99
18.44
2.73
24.05
17.98
66.85
40.02
-1.93
-3.23
-25.27
-6.39
-0.23
80.78
44.56
-20.05
-36.36
-141.74
-21.17
45.86
96.01
48.78
-11.18
-22.00
-71.47
-10.06
-0.55
103.58
50.63
-2.70
-5.53
-17.26
-1.90
-1.84
165.59
62.35
-10.23
-27.16
-79.36
3.12
-15.09
12.06
10.76
3.39
3.80
19.14
-4.22
387.10
15.66
13.54
-0.62
-0.71
-19.62
0.73
-82.06
21.91
17.97
0.09
0.11
1.51
9.47
103.04
16.81
14.34
1.36
1.59
14.76
72.93
172.69
15.15
13.15
2.58
2.97
29.82
9.89
3.22
33.71
17.06
2.24
4.43
12.46
45.23
13.65
37.71
18.59
2.49
5.06
15.52
8.34
-3.29
34.28
18.62
1.59
2.93
10.23
5.49
2.24
43.35
22.67
2.75
5.26
15.24
9.64
27.04
50.70
33.64
4.29
6.46
22.68
22.89
28.69
41.22
26.97
8.93
13.64
24.82
6.81
5.07
44.16
28.66
6.68
10.30
24.83
12.38
-15.88
45.84
29.47
2.52
3.92
14.59
5.07
-32.64
59.76
35.38
3.34
5.64
14.69
15.01
51.56
81.07
44.77
5.65
10.23
24.77
35.25
35.64
403.86
80.15
3.98
20.07
20.78
67.88
8.97
334.52
76.99
3.63
15.79
27.13
10.41
-22.83
382.75
79.29
0.94
4.54
9.60
15.82
-15.43
246.67
71.15
1.05
3.64
7.71
-20.27
10.99
82.93
45.33
1.49
2.72
14.59
60.19
20.00
79.88
44.16
1.28
2.31
9.74
5.54
2.99
85.73
45.82
0.67
1.26
4.74
4.74
12.99
82.58
44.53
1.20
2.22
6.62
1.37
29.54
27.25
21.20
7.62
9.79
41.59
114.91
117.86
49.83
33.26
5.18
7.76
15.70
23.76
11.44
136.82
51.89
1.31
3.44
4.62
-0.12
15.72
81.11
40.72
0.89
1.77
3.77
0.00
-16.65
61.58
34.47
4.79
8.55
21.14
-1.86
-5.63
55.20
32.11
5.65
9.72
26.51
6.63
0.48
45.57
31.31
8.15
11.86
37.82
9.84
10.95
36.50
26.42
2.35
3.25
17.16
138.26
98.89
69.52
37.60
3.26
6.04
25.82
46.02
34.74
124.81
49.98
1.14
2.85
12.49
39.08
0.49
82.06
38.58
1.05
2.23
13.07
47.20
29.14
62.43
38.43
0.08
0.13
0.73
3.77
47.51
63.07
33.24
1.44
2.74
11.39
111.78
80.93
89.29
40.45
-8.46
-18.67
-60.99
-1.96
7.28
9.33
7.35
-2.93
-3.72
-53.11
0.10
-60.15
%
Inflasi
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
29.12
19.82
-1.53
-2.24
-48.17
13.21
-34.94
41.36
29.26
-0.15
-0.22
-2.25
1.15
115.54
221.47
68.89
2.82
9.07
13.08
3.69
2.62
209.17
67.66
2.80
8.64
13.35
3.05
0.06
192.47
65.81
4.41
12.90
21.40
6.48
4.87
179.99
64.28
7.68
21.50
23.27
17.46
88.02
180.90
64.40
10.07
28.30
25.94
35.71
59.72
63.18
37.62
5.77
9.70
20.88
13.37
29.19
74.76
41.73
6.68
11.98
22.79
15.93
22.99
86.71
45.31
7.41
14.19
28.96
16.93
2.08
109.65
50.69
8.04
17.39
34.25
27.47
16.84
114.93
53.47
8.49
18.24
38.82
23.93
15.47
51.26
33.80
1.23
1.87
8.22
31.41
-12.78
85.84
46.10
-2.11
-3.93
-13.55
18.14
22.85
98.82
49.70
0.51
1.02
4.17
7.87
-14.79
99.92
49.98
1.86
3.72
10.40
4.44
52.18
59.85
37.44
5.83
9.31
28.40
67.79
92.21
343.35
77.44
0.05
0.21
2.65
734.23
68.82
20.83
17.24
-5.33
-6.44
-230.51
124.13
187.12
14.28
12.50
6.12
7.00
229.72
3.42
19.29
7.10
6.63
7.80
8.35
229.46
0.18
27.70
7.61
7.07
2.73
2.94
65.78
-6.85
13.88
280.88
73.41
0.47
1.78
3.17
28.90
113.94
262.02
71.31
1.45
5.34
8.23
0.75
21.18
219.87
67.20
2.06
6.75
9.34
-4.51
19.44
182.65
62.14
3.15
9.26
14.77
-0.98
-4.39
108.65
52.07
9.26
19.32
34.34
-2.08
23.77
180.06
64.29
0.86
2.41
6.97
10.53
31.47
196.41
66.26
1.01
3.00
5.12
9.11
74.19
211.17
67.86
1.66
5.15
7.95
10.68
16.85
196.23
66.24
3.91
11.58
16.14
7.67
25.22
148.58
59.77
12.62
31.37
28.55
22.27
123.02
142.63
56.95
3.35
8.39
16.88
24.13
9.76
153.93
58.77
3.15
8.24
14.53
11.91
22.09
139.93
56.39
3.20
7.94
15.13
2.88
0.46
103.45
49.37
3.25
6.81
16.81
33.21
21.84
94.06
48.47
3.18
6.16
13.84
13.02
34.05
179.85
63.60
2.03
5.74
6.94
0.38
30.12
251.34
70.84
-5.12
-18.17
-20.71
6.18
-10.12
147.23
59.55
11.25
27.81
41.40
-3.48
6.04
88.42
46.93
13.82
26.04
27.90
3.04
87.88
46.97
31.96
12.31
18.09
25.49
-3.82
-6.28
199.24
64.81
2.69
8.26
18.83
14.47
13.33
246.26
69.40
-0.27
-0.94
-2.09
14.36
2.12
193.90
64.17
4.22
12.74
21.02
-2.40
53.67
165.76
60.16
6.95
19.14
22.28
13.24
76.09
142.07
58.69
6.59
15.95
25.61
45.90
20.37
-198.50
201.52
-15.32
15.09
-1857.54
-6.10
275.78
-185.77
216.59
-8.20
7.03
-1113.69
-6.34
-16.37
-181.65
222.47
-4.99 -
-768.58
-0.76
-12.40
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
-180.70
223.91
-1.28 -
-180.45
224.31
-0.65 -
-777.12
20.19
13.94
0.38
0.55
1.73
7.85
46.53
10.33
9.36
0.82
0.90
3.50
-46.41
-43.28
4.72
4.51
0.10
0.10
0.99
0.74
-57.04
7.11
6.64
0.40
0.43
2.97
-1.58
33.10
8.34
7.70
11.74
12.72
101.48
15.89
-0.36
632.42
65.19
-6.00
-58.20
-75.84
0.64
18.99
50.35
25.33
-0.84
-1.66
-14.10
0.48
-24.67
51.88
25.95
0.12
0.23
1.99
0.82
-1.49
23.75
14.62
-0.09
-0.14
-1.15
0.72
34.53
19.40
16.25
1.41
1.69
12.84
19.00
68.99
100.86
50.12
5.28
10.62
15.56
38.22
6.42
130.92
56.59
2.59
6.00
7.43
19.82
23.35
159.25
61.33
3.75
9.74
13.97
22.87
-5.47
186.09
64.86
3.80
10.91
13.77
37.65
41.56
226.96
69.42
4.80
15.69
16.48
31.92
39.16
151.49
59.62
0.76
1.93
0.96
14.22
10.99
202.40
66.22
-0.52
-1.59
-0.67
46.09
43.97
186.96
63.40
0.79
2.32
1.19
-0.71
-15.35
164.42
59.97
4.85
13.30
6.84
6.58
13.88
144.59
59.12
9.28
22.71
9.47
23.31
70.33
189.15
65.42
4.11
11.87
4.03
30.54
18.92
200.47
66.72
1.30
3.90
0.92
2.43
42.18
162.16
61.85
4.03
10.58
3.01
-3.59
-8.60
177.13
62.23
5.08
14.46
5.24
23.25
-10.95
181.63
64.49
6.51
18.33
7.87
19.38
1.84
-0.13
-74.61
0.21
-100.00
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
6.40
10.31
4.90
5.13
5.88
%
Interest
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
8.60
8.65
7.15
6.50
6.58
Financial Data & Ratios

Financial **) Fiscal
Statement
Year
Date
End
LISTED STOCKS
1. AGRICULTURE
11 CROPS
12 PLANTATION
4 AALI
1 Astra Agro Lestari Tbk
12/31/06 A Dec
5 LSIP
2 PP London Sumatera Tbk
12/31/06 A Dec
6 UNSP
3 Bakrie Sumatera Plantation Tbk
12/31/06 A Dec
13 ANIMAL HUSBANDRY
8 CPDW
1 Cipendawa Agroindustri Tbk
12/31/06 A Dec
9 MBAI
2 Multibreeder Adirama Ind. Tbk
12/31/06 A Dec
10
14 FISHERY
11 ATPK
1 ATPK Resources Tbk
12/31/06 A Dec
12 BASS
2 Bahtera Adimina Samudra Tbk
12/31/06 A Dec
13 CPRO
3 Central Proteinaprima Tbk
12/31/06 A Dec
14 DSFI
4 Dharma Samudera Fishing Ind. Tbk
12/31/06 A Dec
15 IIKP
5 Inti Kapuas Arowana Tbk
12/31/06 A Dec
16
15 FORESTRY
17
19 OTHERS
18 BTEK
1 Bumi Teknokultura Unggul Tbk
12/31/06 A Dec
19
20
21
2. MINING
21 COAL MINING
22 PTBA
1 Tambang Batubara Bukit Asam Tbk
12/31/06 A Dec
23 BUMI
2 Bumi Resources Tbk
12/31/06 A Dec
24
22 CRUDE PETROLEUM & NATURAL GAS PRODUCTION
25 APEX
1 Apexindo Pratama Duta Tbk
12/31/06 A Dec
26 ENRG
2 Energi Mega Persada Tbk
12/31/06 A Dec
27 MEDC
3 Medco Energi Internasional Tbk
12/31/06 A Dec
28
23 METAL AND MINERAL MINING
29 ANTM
1 Aneka Tambang Tbk
12/31/06 A Dec
30 INCO
2 INCO Tbk
12/31/06 A Dec
31 TINS
3 Timah Tbk
12/31/06 A Dec
32
24 LAND / STONE QUARRYING
33 CNKO
1 Central Korporindo Internasional Tbk *)
12/31/06 A Dec
34 CTTH
2 Citatah Tbk
12/31/06 A Dec
35
29 OTHERS
36
37
38
3. BASIC INDUSTRY AND CHEMICALS

31 CEMENT
39 INTP
1 Indocement Tunggal Prakarsa Tbk
12/31/06 A Dec
40 SMCB
2 Holcim Indonesia Tbk
12/31/06 A Dec
41 SMGR
3 Semen Gresik (Persero) Tbk
12/31/06 A Dec
42
32 CERAMICS, GLASS, PORCELAIN
43 AMFG
1 Asahimas Flat Glass Tbk
12/31/06 A Dec
44 ARNA
2 Arwana Citramulia Tbk
12/31/06 A Dec
45 IKAI
3 Intikeramik Alamasri Industri Tbk
12/31/06 A Dec
46 MLIA
4 Mulia Industrindo Tbk
12/31/06 A Dec
5 Surya Toto Indonesia Tbk
12/31/06 A Dec
47 TOTO
48
33 METAL AND ALLIED PRODUCTS
49 ALMI
1 Alumindo Light Metal Industry Tbk
12/31/06 A Dec
50 BTON
2 Betonjaya Manunggal Tbk
12/31/06 A Dec
51 CTBN
3 Citra Tubindo Tbk
12/31/06 A Dec
52 INAI
4 Indal Aluminium Industry Tbk
12/31/06 A Dec
53 JKSW
5 Jakarta Kyoei Steel Works Ltd Tbk
12/31/06 A Dec
54 JPRS
6 Jaya Pari Steel Corp. Tbk
12/31/06 A Dec
55 LION
7 Lion Metal Works Tbk
12/31/06 A Dec
56 LMSH
8 Lionmesh Prima Tbk
12/31/06 A Dec
57 PICO
9 Pelangi Indah Canindo Tbk
12/31/06 A Dec
58 TBMS
59
10 Tembaga Mulia Semanan Tbk
12/31/06 A Dec
34 CHEMICALS
60 BUDI
1 Budi Acid Jaya Tbk
12/31/06 A Dec
61 CLPI
2 Colorpak Indonesia Tbk
12/31/06 A Dec
62 DPNS
3 Duta Pertiwi Nusantara Tbk
12/31/06 A Dec
63 EKAD
4 Ekadharma International Tbk
12/31/06 A Dec
64 ETWA
5 Eterindo Wahanatama Tbk
12/31/06 A Dec
65 INCI
6 Intanwijaya Internasional Tbk
12/31/06 A Dec
66 KKGI
7 Resource Alam Indonesia Tbk
12/31/06 A Dec
67 SOBI
8 Sorini Corporation Tbk
12/31/06 A Dec
68 SRSN
9 Indo Acidatama Tbk
12/31/06 A Dec
69 UNIC
70
10 Unggul Indah Cahaya Tbk
12/31/06 A Dec
35 PLASTICS & PACKAGING
71 AKKU
1 Aneka Kemasindo Utama Tbk
12/31/06 A Dec
72 AKPI
2 Argha Karya Prima Ind. Tbk
12/31/06 A Dec
73 APLI
3 Asiaplast Industries Tbk *)
12/31/06 A Dec
74 BRNA
4 Berlina Tbk
12/31/06 A Dec
75 DYNA
5 Dynaplast Tbk
12/31/06 A Dec
76 FPNI
6 Fatrapolindo Nusa Industri Tbk
12/31/06 A Dec
77 IGAR
7 Kageo Igar Jaya Tbk
12/31/06 A Dec
78 LAPD
8 Lapindo International Tbk
12/31/06 A Dec
79 SIMA
9 Siwani Makmur Tbk
12/31/06 A Dec
80 SMPL
10 Summitplast Tbk
12/31/06 A Dec
81 TRST
11 Trias Sentosa Tbk
12/31/06 A Dec
82
36 ANIMAL FEED
83 CPIN
1 Charoen Pokphand Indonesia Tbk
12/31/06 A Dec
84 JPFA
2 JAPFA Comfeed Indonesia Tbk
12/31/06 A Dec
85 MAIN
3 Malindo Feedmill Tbk
12/31/06 A Dec
86 SIPD
4 Sierad Produce Tbk
12/31/06 A Dec
87
37 WOOD INDUSTRIES
88 BRPT
1 Barito Pacific Timber Tbk
12/31/06 A Dec
89 DSUC
2 Daya Sakti Unggul Corporation Tbk
12/31/06 A Dec
90 SUDI
3 Surya Dumai Industri Tbk
12/31/06 A Dec
91 SULI
4 Sumalindo Lestari Jaya Tbk
12/31/06 A Dec
92 TIRT
5 Tirta Mahakam Resources Tbk
12/31/06 A Dec
93
38 PULP & PAPER
94 FASW
1 Fajar Surya Wisesa Tbk
12/31/06 A Dec
95 INKP
2 Indah Kiat Pulp & Paper Corp Tbk
12/31/06 A Dec
96 SAIP
3 Surabaya Agung Industry Pulp Tbk
12/31/06 A Dec
97 SPMA
4 Suparma Tbk
12/31/06 A Dec
98 TKIM
5 Tjiwi Kimia Tbk
12/31/06 A Dec
99
39 OTHERS
100
101
4. MISCELLANEOUS INDUSTRY
102
41 MACHINERY AND HEAVY EQUIPMENT
103
42 AUTOMOTIVE AND COMPONENTS
104 ACAP
1 Andhi Chandra Automotive Products Tbk
09/30/06
105 ASII
2 Astra Int'l Tbk
12/31/06 A Dec
Dec
106 AUTO
3 Astra Otoparts Tbk
12/31/06 A Dec
107 BRAM
4 Branta Mulia Tbk
12/31/06 A Dec
108 GDYR
5 Goodyear Indonesia Tbk
12/31/06 A Dec
109 GJTL
6 Gajah Tunggal Tbk
12/31/06 A Dec
110 IMAS
7 Indomobil Sukses Internasional Tbk *)
12/31/06 A Dec
111 INDS
8 Indospring Tbk
12/31/06 A Dec
112 LPIN
9 Multi Prima Sejahtera Tbk
12/31/06 A Dec
113 MASA
10 Multistrada Arah Sarana Tbk
12/31/06 A Dec
114 NIPS
11 Nipress Tbk
12/31/06 A Dec
115 PRAS
12 Prima Alloy Steel Universal Tbk
12/31/06 A Dec
116 SMSM
13 Selamat Sempurna Tbk.
12/31/06 A Dec
14 Sanex Qianjiang Motor International Tbk
12/31/06 A Dec
117 SQMI
118
43 TEXTILE, GARMENT
119 ADMG
1 Polychem Indonesia Tbk
12/31/06 A Dec
120 ARGO
2 Argo Pantes Tbk
12/31/06 A Dec
121 CNTB
3 Centex Tbk (Seri B)
12/31/06 A Mar
122 CNTX
4 Centex Tbk
12/31/06 A Mar
123 DOID
5 Delta Dunia Petroindo Tbk
12/31/06 A Dec
124 ERTX
6 Eratex Djaja Tbk
12/31/06 A Dec
125 ESTI
7 Ever Shine Textile Industry Tbk
12/31/06 A Dec
126 HDTX
8 Panasia Indosyntex Tbk *)
12/31/06 A Dec
127 INDR
9 Indo-Rama Synthetics Tbk
12/31/06 A Dec
128 KARW
10 Karwell Indonesia Tbk
12/31/06 A Dec
129 MYRX
11 Hanson International Tbk
12/31/06 A Dec
130 MYRXP
12 Hanson International Tbk (Seri B)
12/31/06 A Dec
131 MYTX
13 APAC Citra Centertex Tbk
12/31/06 A Dec
132 PAFI
14 Panasia Filament Inti Tbk
12/31/06 A Dec
133 PBRX
15 Pan Brothers Tbk
12/31/06 A Dec
134 POLY
16 Polysindo Eka Perkasa Tbk
12/31/06 A Dec
135 RDTX
17 Roda Vivatex Tbk
12/31/06 A Dec
136 RICY
18 Ricky Putra Globalindo Tbk
12/31/06 A Dec
137 SSTM
19 Sunson Textile Manufacturer Tbk
12/31/06 A Dec
138 TEJA
139 TFCO
140
20 Texmaco Jaya Tbk
12/31/06 A Dec
21 Teijin Indonesia Fiber Tbk
12/31/06 A Dec
44 FOOTWEAR
141 BATA
1 Sepatu Bata Tbk
12/31/06 A Dec
142 BIMA
2 Primarindo Asia Infrastructur Tbk
12/31/06 A Dec
3 Surya Intrindo Makmur Tbk
12/31/06 A Dec
143 SIMM
144
45 CABLE
145 IKBI
1 Sumi Indo Kabel Tbk
12/31/06 A Dec
146 JECC
2 Jembo Cable Company Tbk
12/31/06 A Dec
147 KBLI
3 GT Kabel Indonesia Tbk
12/31/06 A Dec
148 KBLM
4 Kabelindo Murni Tbk
12/31/06 A Dec
149 SCCO
5 Sucaco Tbk
12/31/06 A Dec
150 VOKS
6 Voksel Electric Tbk
12/31/06 A Dec
151
46 ELECTRONICS
152
49 OTHERS
153 ARTI
1 Arona Binasejati Tbk
12/31/06 A Dec
154 CITA
2 Cipta Panelutama Tbk
12/31/06 A Dec
155
5. CONSUMER GOODS INDUSTRY
51 FOOD AND BEVERAGES
ADES
1 Ades Waters Indonesia Tbk
12/31/06 A Dec
AISA
2 Tiga Pilar Sejahtera Food Tbk *)
12/31/06 A Dec
AQUA
3 Aqua Golden Mississippi Tbk
12/31/06 A Dec
CEKA
4 Cahaya Kalbar Tbk
12/31/06 A Dec
DAVO
5 Davomas Abadi Tbk
12/31/06 A Dec
DLTA
6 Delta Djakarta Tbk
12/31/06 A Dec
INDF
7 Indofood Sukses Makmur Tbk
12/31/06 A Dec
MLBI
8 Multi Bintang Indonesia Tbk
12/31/06 A Dec
MYOR
9 Mayora Indah Tbk
12/31/06 A Dec
PSDN
10 Prasidha Aneka Niaga Tbk
12/31/06 A Dec
SHDA
11 Sari Husada Tbk
12/31/06 A Dec
SKLT
12 Sekar Laut Tbk
12/31/06 A Dec
SMAR
13 SMART Tbk
12/31/06 A Dec
STTP
14 Siantar Top Tbk
12/31/06 A Dec
SUBA
15 Suba Indah Tbk
12/31/06 A Dec
TBLA
16 Tunas Baru Lampung Tbk
12/31/06 A Dec
ULTJ
17 Ultra Jaya Milk Ind. Tbk
12/31/06 A Dec
52 TOBACCO MANUFACTURERS
BATI
1 BAT Indonesia Tbk
12/31/06 A Dec
GGRM
2 Gudang Garam Tbk
12/31/06 A Dec
HMSP
3 HM Sampoerna Tbk
12/31/06 A Dec
RMBA
4 Bentoel International Investama Tbk
12/31/06 A Dec
53 PHARMACEUTICALS
DVLA
1 Darya-Varia Laboratoria Tbk
12/31/06 A Dec
INAF
2 Indofarma Tbk
12/31/06 A Dec
KAEF
3 Kimia Farma (Persero) Tbk
12/31/06 A Dec
KLBF
4 Kalbe Farma Tbk
12/31/06 A Dec
MERK
5 Merck Indonesia Tbk
12/31/06 A Dec
PYFA
6 Pyridam Farma Tbk
12/31/06 A Dec
SCPI
7 Schering Plough Indonesia Tbk
12/31/06 A Dec
SQBB
8 Bristol-Myers Squibb Indonesia Tbk
12/31/06 A Dec
SQBI
9 Bristol-Myers Squibb Indonesia Tbk (PS)
12/31/06 A Dec
TSPC
10 Tempo Scan Pacific Tbk
12/31/06 A Dec
54 COSMETICS AND HOUSEHOLD

MRAT
1 Mustika Ratu Tbk
12/31/06 A Dec
TCID
2 Mandom Indonesia Tbk
12/31/06 A Dec
UNVR
3 Unilever Indonesia Tbk
12/31/06 A Dec
55 HOUSEWARE
KDSI
1 Kedawung Setia Industrial Tbk
12/31/06 A Dec
KICI
2 Kedaung Indah Can Tbk
12/31/06 A Dec
LMPI
3 Langgeng Makmur Ind. Tbk
12/31/06 A Dec
59 OTHERS
6. PROPERTY, REAL ESTATE AND BUILDING CONSTRUCTION
61 PROPERTY AND REAL ESTATE
BIPP
1 Bhuwanatala Indah Permai Tbk
12/31/06 A Dec
BKSL
2 Sentul City Tbk
12/31/06 A Dec
BMSR
3 Bintang Mitra Semestaraya Tbk
12/31/06 A Dec
CKRA
4 Ciptojaya Kontrindoreksa Tbk
12/31/06 A Dec
CTRA
5 Ciputra Development Tbk
12/31/06 A Dec
CTRS
6 Ciputra Surya Tbk
12/31/06 A Dec
DART
7 Duta Anggada Realty Tbk
12/31/06 A Dec
DILD
8 Dharmala Intiland Tbk
12/31/06 A Dec
DUTI
9 Duta Pertiwi Tbk
12/31/06 A Dec
ELTY
10 Bakrieland Development Tbk
12/31/06 A Dec
FMII
11 Fortune Mate Indonesia Tbk
12/31/06 A Dec
GMTD
12 Gowa Makassar Tourism Development Tbk
12/31/06 A Dec
JAKA
13 Jaka Inti Realtindo Tbk
12/31/06 A Dec
JRPT
14 Jaya Real Property Tbk
12/31/06 A Dec
KARK
15 Karka Yasa Profilia Tbk
12/31/06 A Dec
KIJA
16 Kawasan Industri Jababeka Tbk
12/31/06 A Dec
KPIG
17 Kridaperdana Indahgraha Tbk
12/31/06 A Dec
LAMI
18 Lamicitra Nusantara Tbk
12/31/06 A Dec
LPCK
19 Lippo Cikarang Tbk
12/31/06 A Dec
LPKR
20 Lippo Karawaci Tbk
12/31/06 A Dec
MDLN
21 Modernland Realty Ltd Tbk
12/31/06 A Dec
MLND
22 Mulialand Tbk
12/31/06 A Dec
OMRE
23 Indonesia Prima Property Tbk
12/31/06 A Dec
PTRA
24 New Century Development Tbk
12/31/06 A Dec
PWON
25 Pakuwon Jati Tbk
12/31/06 A Dec
PWSI
26 Panca Wiratama Sakti Tbk
12/31/06 A Dec
RBMS
27 Ristia Bintang Mahkotasejati Tbk
12/31/06 A Dec
RODA
28 Roda Panggon Harapan Tbk
12/31/06 A Dec
SIIP
29 Suryainti Permata Tbk
12/31/06 A Dec
SMDM
30 Suryamas Dutamakmur Tbk
12/31/06 A Dec
SMRA
31 Summarecon Agung Tbk
12/31/06 A Dec
62 BUILDING CONSTRUCTION
ADHI
1 Adhi Karya (Persero) Tbk
12/31/06 A Dec
SSIA
2 Surya Semesta Internusa Tbk
12/31/06 A Dec
TOTL
3 Total Bangun Persada Tbk
12/31/06 A Dec
TRUB
4 Truba Alam Manunggal Engineering Tbk
12/31/06 A Dec
69 OTHERS
7. INFRASTRUCTURE, UTILITIES AND TRANSPORTATION
71 ENERGY
PGAS
1 Perusahaan Gas Negara (Persero) Tbk
12/31/06 A Dec
72 TOLL ROAD, AIRPORT, HARBOR AND ALLIED PRODUCTS

CMNP
1 Citra Marga Nusaphala Persada Tbk
12/31/06 A Dec
73 TELECOMMUNICATION
BTEL
1 Bakrie Telecom Tbk
12/31/06 A Dec
EXCL
2 Excelcomindo Pratama Tbk
12/31/06 A Dec
FREN
3 Mobile-8 Telecom Tbk
12/31/06 A Dec
IATG
4 Infoasia Teknologi Global Tbk
12/31/06 A Dec
ISAT
5 Indosat Tbk
12/31/06 A Dec
TLKM
6 Telekomunikasi Indonesia Tbk
12/31/06 A Dec
74 TRANSPORTATION
APOL
1 Arpeni Pratama Ocean Line Tbk
12/31/06 A Dec
BLTA
2 Berlian Laju Tanker Tbk
12/31/06 A Dec
CMPP
3 Centris Multi Persada Pratama Tbk
12/31/06 A Dec
HITS
4 Humpuss Intermoda Transportasi Tbk
12/31/06 A Dec
IATA
5 Indonesia Air Transport Tbk
12/31/06 A Dec
MIRA
6 Mitra Rajasa Tbk
12/31/06 A Dec
RIGS
7 Rig Tenders Tbk
12/31/06 A Dec
SAFE
8 Steady Safe Tbk
12/31/06 A Dec
SMDR
9 Samudera Indonesia Tbk
12/31/06 A Dec
TMAS
10 Pelayaran Tempuran Emas Tbk
12/31/06 A Dec
ZBRA
11 Zebra Nusantara Tbk
12/31/06 A Dec
75 NON BUILDING CONSTRUCTION

PTRO
1 Petrosea Tbk
12/31/06 A Dec
79 OTHERS
8. FINANCE
81 BANK
ANKB
1 Bank Arta Niaga Kencana Tbk
12/31/06 A Dec
BABP
2 Bank Bumiputera Indonesia Tbk
12/31/06 A Dec
BBCA
3 Bank Central Asia Tbk
12/31/06 A Dec
BBIA
4 Bank UOB Buana Tbk
12/31/06 A Dec
BBKP
5 Bank Bukopin Tbk
12/31/06 A Dec
BBNI
6 Bank Negara Indonesia Tbk
12/31/06 A Dec
BBNP
7 Bank Nusantara Parahyangan Tbk
12/31/06 A Dec
BBRI
8 Bank Rakyat Indonesia (Persero) Tbk
12/31/06 A Dec
BCIC
9 Bank Century Tbk
12/31/06 A Dec
BDMN
10 Bank Danamon Indonesia Tbk
12/31/06 A Dec
BEKS
11 Bank Eksekutif Internasional Tbk
12/31/06 A Dec
BKSW
12 Bank Kesawan Tbk
12/31/06 A Dec
BMRI
13 Bank Mandiri (Persero) Tbk
12/31/06 A Dec
BNBA
14 Bank Bumi Arta Tbk
12/31/06 A Dec
BNGA
15 Bank Niaga Tbk
12/31/06 A Dec
BNII
16 Bank Int' l Indonesia Tbk
12/31/06 A Dec
BNLI
17 Bank Permata Tbk
12/31/06 A Dec
BSWD
18 Bank Swadesi Tbk
12/31/06 A Dec
BVIC
19 Bank Victoria International Tbk
12/31/06 A Dec
INPC
20 Bank Artha Graha Internasional Tbk
12/31/06 A Dec
LPBN
21 Lippo Bank Tbk
12/31/06 A Dec
MAYA
22 Bank Mayapada Internasional Tbk
12/31/06 A Dec
MEGA
23 Bank MEGA Tbk
12/31/06 A Dec
NISP
24 Bank NISP Tbk
12/31/06 A Dec
PNBN
25 Bank Pan Indonesia Tbk
12/31/06 A Dec
SDRA
26 Bank Himpunan Saudara 1906 Tbk
12/31/06 A Dec
82 FINANCIAL INSTITUTION
ADMF
1 Adira Dinamika Multi Finance Tbk
12/31/06 A Dec
BBLD
2 Buana Finance Tbk
12/31/06 A Dec
BFIN
3 BFI Finance Indonesia Tbk
12/31/06 A Dec
CFIN
4 Clipan Finance Indonesia Tbk
12/31/06 A Dec
DEFI
5 Danasupra Erapacific Tbk
12/31/06 A Dec
INCF
6 Indocitra Finance Tbk
12/31/06 A Dec
MFIN
7 Mandala Multifinance Tbk
12/31/06 A Dec
TRUS
8 Trust Finance Indonesia Tbk
12/31/06 A Dec
9 Wahana Ottomitra Multiartha Tbk
12/31/06 A Dec
WOMF
83 SECURITIES COMPANY
AKSI
1 Asia Kapitalindo Securities Tbk
12/31/06 A Dec
ARTA
2 Arthavest Tbk
12/31/06 A Dec
HADE
3 Hortus Danavest Tbk
12/31/06 A Dec
KREN
4 Kresna Graha Sekurindo Tbk
12/31/06 A Dec
PANS
5 Panin Sekuritas Tbk
12/31/06 A Dec
PEGE
6 Panca Global Securities Tbk
12/31/06 A Dec
RELI
7 Reliance Securities Tbk
12/31/06 A Dec
TRIM
8 Trimegah Securities Tbk
12/31/06 A Dec
UNIT
9 United Capital Indonesia Tbk
12/31/06 A Dec
YULE
10 Yulie Sekurindo Tbk
12/31/06 A Dec
84 INSURANCE
ABDA
1 Asuransi Bina Dana Arta Tbk
12/31/06 A Dec
AHAP
2 Asuransi Harta Aman Pratama Tbk
12/31/06 A Dec
AMAG
3 Asuransi Multi Artha Guna Tbk
12/31/06 A Dec
ASBI
4 Asuransi Bintang Tbk
12/31/06 A Dec
ASDM
5 Asuransi Dayin Mitra Tbk
12/31/06 A Dec
ASJT
6 Asuransi Jasa Tania Tbk
12/31/06 A Dec
ASRM
7 Asuransi Ramayana Tbk
12/31/06 A Dec
LPGI
8 Lippo General Insurance Tbk
12/31/06 A Dec
MREI
9 Maskapai Reasuransi Ina. Tbk
12/31/06 A Dec
PNIN
10 Panin Insurance Tbk
12/31/06 A Dec
PNLF
11 Panin Life Tbk
12/31/06 A Dec
85 INVESTMENT FUND / MUTUAL FUND

89 OTHERS
APIC
1 Pan Pacific International Tbk
12/31/06 A Dec
BCAP
2 Bhakti Capital Indonesia Tbk
12/31/06 A Dec
BHIT
3 Bhakti Investama Tbk
12/31/06 A Dec
GSMF
4 Equity Development Investama Tbk
12/31/06 A Dec
LPPF
5 Pacific Utama Tbk
12/31/06 A Dec
LPPS
6 Lippo Securities Tbk
12/31/06 A Dec
MKDO
7 Makindo Tbk
12/31/06 A Dec
MTFN
8 Capitalinc Investment Tbk
12/31/06 A Dec
SMMA
9 Sinar Mas Multiartha Tbk
12/31/06 A Dec
9. TRADE, SERVICES & INVESTMENT

91 WHOLESALE (DURABLE & NON-DURABLE GOODS)
AIMS
1 Akbar Indomakmur Stimec Tbk
12/31/06 A Dec
AKRA
2 AKR Corporindo Tbk
12/31/06 A Dec
ASIA
3 Asia Grain International Tbk
12/31/06 A Dec
EPMT
4 Enseval Putra Megatrading Tbk
12/31/06 A Dec
FISH
5 FKS Multi Agro Tbk
12/31/06 A Dec
HEXA
6 Hexindo Adiperkasa Tbk
12/31/06 A Dec
INTA
7 Intraco Penta Tbk
12/31/06 A Dec
INTD
8 Inter-Delta Tbk
12/31/06 A Dec
KONI
9 Perdana Bangun Pusaka Tbk
12/31/06 A Dec
LTLS
10 Lautan Luas Tbk
12/31/06 A Dec
MDRN
11 Modern Photo Tbk
12/31/06 A Dec
META
12 Nusantara Infrastructure Tbk *)
12/31/06 A Dec
MICE
13 Multi Indocitra Tbk
12/31/06 A Dec
SDPC
14 Millennium Pharmacon International Tbk
12/31/06 A Dec
SUGI
15 Sugi Sama Persada Tbk
12/31/06 A Dec
TGKA
16 Tigaraksa Satria Tbk
12/31/06 A Dec
TIRA
17 Tira Austenite Tbk
12/31/06 A Dec
TMPI
18 AGIS Tbk
12/31/06 A Dec
TURI
19 Tunas Ridean Tbk
12/31/06 A Dec
UNTR
20 United Tractors Tbk
12/31/06 A Dec
WAPO
21 Wahana Phonix Mandiri Tbk
12/31/06 A Dec
22 Wicaksana Overseas International Tbk
12/31/06 A Dec
WICO
93 RETAIL TRADE
ALFA
1 Alfa Retailindo Tbk
12/31/06 A Dec
GRIV
2 Great River International Tbk
09/30/04
HERO
3 Hero Supermarket Tbk
12/31/06 A Dec
MAPI
4 Mitra Adiperkasa Tbk
12/31/06 A Dec
MPPA
5 Matahari Putra Prima Tbk
12/31/06 A Dec
MTSM
6 Metro Supermarket Realty Tbk
12/31/06 A Dec
RALS
7 Ramayana Lestari Sentosa Tbk.
12/31/06 A Dec
RIMO
8 Rimo Catur Lestari Tbk
12/31/06 A Dec
SONA
TKGA
Dec
10 Sona Topas Tourism Industry Tbk
12/31/06 A Dec
11 Toko Gunung Agung Tbk
12/31/06 A Dec
94 RESTAURANT, HOTEL AND TOURISM
ANTA
1 Anta Express Tour & Travel Service Tbk
12/31/06 A Dec
BAYU
2 Bayu Buana Tbk
12/31/06 A Dec
FAST
3 Fast Food Indonesia Tbk
12/31/06 A Dec
JIHD
4 JIHD Tbk
12/31/06 A Dec
JSPT
5 Jakarta Setiabudi Internasional Tbk
12/31/06 A Dec
MAMI
6 Mas Murni Indonesia Tbk
12/31/06 A Dec
MAMIP
7 Mas Murni Indonesia Tbk (SP)
12/31/06 A Dec
PANR
8 Panorama Sentrawisata Tbk
12/31/06 A Dec
PJAA
9 Pembangunan Jaya Ancol Tbk
12/31/06 A Dec
PLIN
10 Plaza Indonesia Realty Tbk
12/31/06 A Dec
PNSE
11 Pudjiadi & Sons Estates Ltd. Tbk
12/31/06 A Dec
PTSP
12 Pioneerindo Gourmet International Tbk
12/31/06 A Dec
PUDP
13 Pudjiadi Prestige Limited Tbk
12/31/06 A Dec
14 Hotel Sahid Jaya Tbk
12/31/06 A Dec
SHID
95 ADVERTISING, PRINTING AND MEDIA

ABBA
1 Abdi Bangsa Tbk *)
12/31/06 A Dec
FORU
2 Fortune Indonesia Tbk
12/31/06 A Dec
IDKM
3 Indosiar Karya Media Tbk
12/31/06 A Dec
JTPE
4 Jasuindo Tiga Perkasa Tbk
12/31/06 A Dec
SCMA
5 Surya Citra Media Tbk
12/31/06 A Dec
6 Tempo Inti Media Tbk
12/31/06 A Dec
TMPO
96 HEALTHCARE
97 COMPUTER AND SERVICES
ASGR
1 Astra Graphia Tbk
12/31/06 A Dec
CENT
2 Centrin Online Tbk
12/31/06 A Dec
DNET
3 Dyviacom Intrabumi Tbk
12/31/06 A Dec
INDX
4 Indoexchange Tbk
12/31/06 A Dec
ITTG
5 Integrasi Teknologi Tbk
12/31/06 A Dec
KOPI
6 Korpora Persada Investama Tbk
09/30/05
LMAS
6 Limas Centric Indonesia Tbk
12/31/06 A Dec
MLPL
7 Multipolar Corporation Tbk
12/31/06 A Dec
8 Metrodata Electronics Tbk
12/31/06 A Dec
MTDL
Dec
98 INVESTMENT COMPANY
ALKA
1 Alakasa Industrindo Tbk
12/31/06 A Dec
BMTR
2 Bimantara Citra Tbk
12/31/06 A Dec
BNBR
3 Bakrie & Brothers Tbk
12/31/06 A Dec
PLAS
4 Palm Asia Corpora Tbk *)
12/31/06 A Dec
99 OTHERS
GEMA
1 Gema Grahasarana Tbk
12/31/06 A Dec
LPLI
2 Lippo E-NET Tbk
12/31/06 A Dec
MITI
3 Mitra Investindo Tbk
12/31/06 A Dec
POOL
4 Pool Advista Indonesia Tbk
12/31/06 A Dec
420 RAJA
5 Rukun Raharja Tbk *)
12/31/06 A Dec
421 RUIS
6 Radiant Utama Interinsco Tbk
12/31/06 A Dec
Average PER
17.94
Weighted Average PER
17.31
Average PBV
1.97
Weighted Average PBV
2.54
Notes :
*) These companies are excluded from the Average PER computation
10
11
12
Total
Assets Liabilities
Equity
Sales
13
14
15
16
Operating
Net
Paid-Up
Ann.
Profit
Income
Capital
EPS
(mill. Sh)
(Billion Rp)
17
BV
PER
(Rp)
(Rp)
(x)
183
516
11.20
284
1,083
20.71
3,497
658
2,749
3,758
1,199
787
1,575
500
1,745
25.20
2,985
1,639
1,346
2,148
455
303
1,095
277
1,229
23.85
1,783
1,141
642
1,181
292
173
2,331
74
276
13.08
664
939
(0.90)
33
22
10
39
(1)
(86)
304
(2.68)
654
536
118
786
89
106
75
103
48
53
(19)
(30)
410
307
224
83
(25)
(85)
3,920
2,682
1,230
5,035
380
233
223
128
95
191
(49)
(46)
393
387
40
15
11
84
82
(9)
(3)
(9)
34
1,575
0.88
(31)
92
13.49
(74)
130
(1.15)
1,757
(48)
47
(3.41)
18,316
13
67
15.71
(49)
103
(1.53)
115
57.85
(10)
87
(4.56)
(10)
87
(4.56)
929
3,360
942
1,414
644
2,450
14.92
157
582
12.71
3,108
800
2,295
3,533
657
486
2,304
211
996
16.72
22,685
19,344
3,249
16,710
2,915
2,006
19,404
103
167
8.70
88
772
27.72
4,044
2,106
1,938
1,436
413
381
2,623
145
739
11.92
9,883
8,050
1,833
1,647
238
203
14,401
14
127
36.89
16,620
10,685
4,836
7,151
1,625
344
3,332
103
1,451
34.34
1,963
6,953
9.06
9.83
7,291
3,009
4,282
5,629
2,404
1,553
1,908
814
2,244
19,158
3,971
15,187
12,073
6,639
4,633
994
4,663
15,284
6.65
3,462
1,785
1,677
4,076
381
208
503
414
3,331
10.70
734
111
623
263
3,842
197
200
90
(13)
(21)
(4)
9,598
3,566
6,033
6,325
7,066
4,967
2,099
2,993
7,496
1,915
5,500
8,728
1,068
840
(12)
79
0.3
162
(25)
(5)
(1.43)
485.39
(1.43)
160
1,048
17.78
789
3,728
27.17
161
1,639
35.71
593
3,681
176
7,663
23
274
29.18
1,779
1,296
593
2,184
9,272
16.62
244
1,314
(8.86)
2,645
(73.72)
1,630
482
1,148
1,542
(17)
434
(40)
479
285
190
345
61
28
918
31
207
7.80
682
472
208
238
2.2
450
462
17.91
3,780
6,970
908
627
(3,190)
281
2,465
828
(343)
(510)
102
80
1,323
50
(385)
(2,411)
(0.40)
1,609
5,666
4.10
522
2,177
12.25
1,250
793
457
1,970
100
83
308
270
1,482
3.18
34
26
57
180
142
44.01
1,581
836
741
2,465
262
211
80
2,640
9,257
6.44
534
481
54
558
32
13
158
79
339
2.53
263
617
(354)
126
150
37
(2,357)
3.91
189
10
179
340
40
27
150
179
1,194
8.90
188
38
150
143
26
21
52
397
2,879
5.54
44
20
23
79
10
278
2,447
6.12
271
213
58
249
22
532
108
39.62
956
840
115
3,913
16
24
18
1,333
6,282
2.25
11
741
15.27
932
664
229
1,073
70
21
1,232
17
186
9.23
133
68
65
292
15
306
25
212
39.14
146
32
108
85
(1)
(3)
308
(9)
350
(58.73)
75
17
58
110
559
10
104
15.52
516
155
362
396
10
968
10
374
20.36
173
21
152
117
(5)
181
(26)
841
(9.58)
198
90
108
49
(28)
(27)
250
(107)
642
258
358
807
43
28
180
154
1,987
11.66
330
170
161
269
49
23
6,020
27
33.47
2,747
1,583
1,111
2,917
98
11
383
29
431
(0.98)
2,898
92.61
(11)
527
31.80
51
17
35
22
0.2
0.1
230
150
76.62
1,460
812
599
1,162
51
15
680
21
880
23.32
267
133
135
161
0.1
1,300
104
784.20
408
242
147
307
11
(5)
69
(79)
2,134
(9.75)
1,124
655
383
1,003
42
(7)
315
(21)
1,218
(37.70)
329
288
42
242
(33)
(32)
410
(78)
101
(3.39)
290
78
177
412
14
10
1,050
169
10.01
49
26
23
84
264
88
119.61
69
25
44
91
93
12
472
14.84
200
85
115
161
2,020
1,045
975
1,207
0.1
(2)
835
138
108.76
46
26
2,808
347
15.69
104
392
6.29
2,902
2,124
778
6,386
339
157
1,408
112
553
5.11
3,622
2,893
597
6,401
268
238
1,489
160
401
2.38
343
170
172
893
75
47
339
140
509
6.22
1,114
129
985
1,111
68
41
9,391
105
11.47
(22)
165
46.61
406
232.97
(48)
10
1,739
677
1,062
451
(192)
322
317
397
(9)
7
(24)
2,617
500
(3.32)
568
1,078
(525)
78
(30)
(59)
3,167
(19)
(166)
(19.32)
1,521
1,080
414
704
(91)
(53)
1,090
(49)
380
(55.93)
570
372
198
703
1,012
196
78.67
3,422
2,248
1,174
1,693
47,646
30,893
16,751
14,298
2,202
4,365
(2,163)
1,381
933
19,102
14,061
133
967
102
(1,672)
(121)
81
7.23
2,478
41
474
28.01
5,471
(306)
3,062
(3.08)
439
(126)
18
294
62
(7,355)
6.44
449
688
69
23
992
23.5
5,041
8,634
131
(571)
1,336
452
8.94
(428)
3,774
(4.16)
(83)
2,526
9.90
178
1,996
7.08
146
32
114
166
18
12
804
20
142
12.53
57,929
31,498
22,376
55,508
4,991
3,712
4,048
917
5,527
17.12
3,028
1,067
1,864
3,372
158
282
771
366
2,418
8.00
1,530
508
834
1,501
69
18
450
41
1,853
46.69
455
174
281
982
35
25
41
619
6,859
10.65
7,276
5,141
2,135
5,471
365
118
3,168
37
674
15.52
4,419
4,019
192
2,909
(128)
997
193
558.95
491
422
69
391
(9)
38
58
1,836
8.63
109
47
61
29
(2)
(1)
21
(44)
2,892
(13.58)
1,434
712
722
568
220
129
91
260
18
593
466
127
746
717
240
451
881
115
71
62
3,987
2,735
1,960
2,101
388
388
1,251
(7)
170
3,330
51
217
20
402
4,570
(3)
588
66
(8)
1,299
301
4.21
3.38
(5)
216
(19.16)
51
347
6.87
(26)
207
(384)
3,518
(2.48)
11.73
3,259
(317)
(267)
3,889
(69)
322
(2.91)
(141)
928
(83)
(18)
265
(67)
(533)
(19.31)
250
138
231
(6)
(12)
(2,526)
21,271
250
138
231
(6)
(12)
(4,690)
39,504
824
366
357
607
307
326
(19)
581
(6)
3,395
105
98
(62)
(191)
(25.55)
(1.98)
(0.64)
205.45
(2.27)
531
244
286
478
(26)
(51)
2,015
142
(2.35)
1,109
452
657
770
2.9
0.3
1,059
0.3
620
1,228
5,352
3,220
2,132
4,254
60
18
654
28
3,258
17.38
321
349
(28)
273
(64)
(74)
587
(127)
(48)
(0.83)
669
443
226
392
(78)
(92)
5,214
(18)
43
(1.98)
669
443
226
392
(78)
(92)
1,121
(82)
202
(0.37)
2,235
1,670
196
2,217
10
1,467
134
29.70
664
486
178
355
(76)
(43)
1,611
(27)
110
(1.51)
554
441
118
1,427
20
10
22
265
17.36
5,849
11,897
3,080
(666)
(25)
(127)
(56.08)
534
194
339
141
25
35
269
516
221
292
418
38
878
654
224
537
(16)
(6,049)
63
(19.6)
445
47,538
(1)
129
1,263
7.46
642
60
455
8.06
837
(19)
268
(10.79)
442
2,035
(1,592)
64
(83)
(33)
360
(91)
2,523
2,618
(95)
2,576
(250)
(465)
930
(500.3)
(32.53)
(103)
(0.60)
533
4,102
14,622
9.03
(2,360)
20.00
271
81
190
429
36
20
13
1,551
104
307
(203)
133
(4)
86
58
146
100
44
138
(2)
(11)
1,000
(4,423)
4.77
(11)
44
(14.73)
78
604
15.09
590
217
373
1,914
85
44
306
145
1,220
5.65
363
299
64
448
11
151
421
56.10
441
377
64
1,131
57
50
3,075
16
21
4.88
279
125
152
285
26
11
1,120
136
9.06
674
358
311
1,483
79
52
206
251
1,513
5.29
472
212
260
920
39
36
831
43
313
9.57
(150)
218
2.97
120
58
62
15
(32)
(76)
196
(387.4)
317
(2.04)
406
342
34
417
89
25
288
88
119
7.98
1,708
6,849
16.98
564
4,340
20.77
(860)
(1,447)
233
450
(217)
135
(128)
(129)
364
269
95
333
27
0.1
150
795
343
447
1,666
68
281
86
194
391
2,708
1,732
976
1,657
280
196
6,202
577
138
438
397
52
43
16
16,112
10,524
4,931
21,942
1,976
661
9,444
(1.29)
1,045
0.1
91
1,408
49
13
3,712
33,977
29.64
15.3
298
51
653
11.48
32
157
18.64
2,703
27,358
8.43
70
522
19.28
610
412
198
891
131
74
21
3,492
9,419
15.75
1,553
563
969
1,972
171
94
767
122
1,265
13.27
288
173
92
520
31
12
1,440
64
12.15
1,250
264
986
1,785
461
339
1,975
172
499
23.30
95
71
24
194
2.4
691
34
42.45
5,312
2,735
2,577
4,708
617
628
2,872
219
897
16.69
467
124
343
555
15
14
1,310
11
262
19.07
794
936
(142)
38
(83)
(52)
(171)
(469)
(0.56)
2,049
1,183
864
1,194
135
53
4,124
13
210
18.72
1,249
433
815
835
66
15
2,888
282
85.29
102
3,408
10.40
(82)
(62)
304
612
261
351
510
(941)
5,318
(4.25)
21,733
8,558
13,157
26,339
2,190
1,008
1,924
66
524
6,838
19.47
12,660
6,873
5,694
29,545
5,175
3,530
4,383
805
1,299
12.04
2,348
1,157
1,191
2,997
167
146
6,733
22
177
14.34
5,248
16,039
10.63
557
145
412
577
79
53
560
94
736
16.10
687
406
280
1,027
62
15
3,099
91
20.34
1,261
391
871
2,190
61
44
5,554
157
20.83
4,625
1,081
2,995
6,072
1,071
677
10,156
67
295
17.86
283
47
236
488
120
87
22
3,863
10,515
10.35
83
18
65
61
(1)
535
15.47
(404)
(13.00)
99
100
124
10
(2)
207
77
131
244
79
43
4,658
14,091
207
77
131
244
79
43
44,416
134,356
1.25
2,479
447
1,942
2,729
314
273
4,500
61
432
14.86
267
1,429
18.96
292
27
264
226
18
428
21
618
15.06
672
65
608
952
139
100
181
553
3,358
12.56
4,626
2,249
2,369
11,335
2,435
1,722
7,630
226
310
29.25
(33)
439
24.66
440
284
156
174
301
518
23.22
140
82
59
75
(15)
(15)
138
509
131
378
271
13
1,009
(692)
122
(107)
2.25
425
(0.98)
375
51.75
22
228
23.94
18.37
21
221
294
123
171
21
(42)
1,638
(25)
104
(1.77)
2,636
465
2,171
92
36
14
9,510
228
77.88
206
21
171
0.3
(3)
(3)
(9)
510
(6.94)
53.41
(1)
336
49
47
0.2
176
268
5,153
1,303
2,845
1,186
287
572
6,370
90
447
8.46
1,799
696
1,086
658
207
169
1,979
85
549
11.47
1,497
1,100
397
442
143
122
1,431
85
278
7.04
1,910
1,894
257
40
80
926
87
2.88
4,519
2,441
1,651
1,101
110
73
1,388
53
1,190
18.45
2,396
1,036
1,319
393
72
68
5,600
12
236
16.15
148
51
97
22
1,600
61
30.10
269
188
81
59
10
102
73
794
5.78
165
22
143
0.4
520
274
35.96
1,682
578
1,050
408
124
84
2,750
31
382
33.67
73
22
50
(0.3)
(1)
105
(58.53)
1,907
278
1,622
430
52
37
13,781
480
118
57.70
108
15
93
10
168
12
554
7.46
492
328
163
44
1,148
142
89.07
60.66
1,162
714
448
121
17
696
643
8,486
5,208
2,962
1,905
447
325
5,871
55
505
19.34
1,684
970
714
86
2,467
(1)
289
(213.30)
1,346
1,714
(368)
724
474
242
(3)
(3)
441
(3)
85
983
86
(374)
7.66
163
21
22
1,745
13
139
27.76
704
491
212
19
1.8
5,889
36
33.02
2,721
1,792
930
392
166
219
1,544
142
602
5.50
315
569
(255)
(3)
(29)
83
205
12
152
33
(1)
0.2
327
464
117.98
(355)
(3,088)
(0.10)
73
71
0.03
0.2
591
0.4
120
85.13
697
62
627
242
137
94
1,052
89
596
6.62
2,009
1,597
330
134
10
44
1,055
42
312
4.81
2,192
1,215
976
965
242
168
2,754
61
354
19.17
29
284
65.73
2,870
2,426
441
4,329
252
96
1,801
53
245
15.08
1,349
740
594
1,097
24
22
949
23
626
22.02
1,000
551
449
1,120
133
102
2,750
37
163
17.48
1,805
304
1,334
972
45
35
13,000
103
208.35
107
1,335
26.05
417
1,229
27.81
417
1,229
27.81
61
642
27.16
61
642
27.16
184
1,025
51.71
63.43
15,114
1,967
8,980
642
5,576
1,283
6,632
475
2,393
210
1,893
122
4,537
2,000
2,217
722
1,495
608
139
73
18,816
3.86
79
12,637
8,355
4,281
4,682
1,028
652
7,090
92
604
25.29
3,041
1,450
1,590
589
29
35
19,585
81
178.27
346
121
224
367
29
17
900
19
249
10.48
34,229
18,826
15,202
12,239
3,399
1,410
5,434
259
2,798
26.01
75,136
38,880
28,069
51,294
21,593
11,006
20,160
546
1,392
18.50
17
1,186
12.12
9.89
3,703
2,432
1,261
1,355
314
194
2,999
65
420
8,206
5,075
3,131
3,074
946
1,205
4,158
290
753
149
69
67
51
2,015
884
1,103
847
224
151
2,250
67
490
15.08
407
154
252.7
204
30
29
2,140
13
118.1
10.46
88
68
20.1
116
11
228
88.1
12.22
945
374
571
305
20
15
609
25
937
39.33
54
(559)
1,243
221
(17)
(39)
392
(99)
1,405
1,439
4,333
195
60
164
366
8,786
18.15
827
507
320
757
43
25
1,141
22
280
29.61
119
59
60
39
(6)
(9)
656
(14)
92
(3.83)
1,083
407
676
954
73
58
103
136
165
16
12
190
(163)
6.00
(0.40)
158
1,176
15
(30)
3,482
1,312
(64)
(4)
(3.15)
566
6,586
10.68
566
6,586
10.68
61
516
18.29
77
581
20.39
63
714
16.95
5,415
4,896
519
684
10
5,000
104
56.76
176,799
158,730
18,067
19,376
6,009
4,243
12,333
344
1,465
15.12
16,856
13,588
3,268
2,309
593
409
6,653
62
491
15.77
31,556
29,883
1,668
3,239
430
315
5,625
56
297
12.49
169,416
154,597
14,794
17,800
2,655
1,926
13,282
145
1,114
12.90
3,351
3,072
280
369
44
30
317
96
884
7.29
154,725
137,847
16,879
22,580
5,785
4,258
12,272
347
1,375
14.84
14,547
13,766
782
1,615
15
36
22,708
34
44.66
82,073
72,386
9,442
12,934
2,549
1,325
4,945
268
1,910
25.18
1,339
1,224
115
197
(51)
(14)
814
(17)
142
(3.88)
2,052
1,926
126
230
502
251
56.48
267,517
241,171
26,341
28,747
2,711
2,421
20,627
117
1,277
24.70
1,742
1,385
357
192
38
27
2,310
12
155
24.17
46,544
41,752
4,787
6,014
1,028
648
12,142
53
394
17.25
53,102
47,517
5,255
7,222
720
634
48,223
13
109
18.26
37,842
34,026
3,762
5,143
521
311
7,743
40
486
21.63
972
856
116
119
12
310
27
375
26.23
2,897
2,590
308
296
40
30
2,011
15
153
6.02
11,046
10,495
551
1,384
40
31
5,040
6.1
109
7.37
33,358
30,006
3,352
3,652
901
507
3,916
129
856
12.44
3,700
3,329
371
494
54
36
1,288
28
288
18.87
30,973
29,039
1,934
3,155
228
152
1,625
93
1,190
22.50
24,206
21,751
2,455
2,756
331
237
4,936
48
497
17.70
40,515
33,400
6,614
4,663
1,065
652
20,032
33
330
17.82
1,041
892
149
162
21
13
1,500
99
20.62
104
563
14.79
2,907
2,000
907
1,984
661
464
1,000
464
907
5.01
1,176
442
734
237
141
99
999
99
735
7.49
1,427
375
1,052
381
204
163
760
214
1,384
6.07
779
329
449
154
69
50
1,042
48
431
7.99
57
15
42
18
0.3
0.3
68
616
30.35
43
29
14
0.7
0.2
0.1
48
289
40.74
911
666
245
256
71
51
1,325
38
185
3.93
181
98
83
40
11
400
20
207
18.75
4,845
4,222
623
1,067
128
91
2,000
45
312
12.76
28
362
14.33
(7)
129
(14.29)
115
22
93
174
39
135
12
247
184
63
14
210
112
98
781
571
(2)
(5)
720
0.3
435
311
138.59
265
27
238
2.41
28
10
584
17
168
7.49
209
144
114
62
360
173
581
2.68
153
81
71
20
550
15
130
10.30
290
147
142
49
40
30
900
34
158
7.43
839
452
387
218
95
72
3,655
20
106
121
121
2.0
(0.3)
(0.4)
61
10
51
235
121
114
161
2
(0.1)
2
2
75
255
276
(5)
1,600
7.65
(27.55)
201
8.57
43
642
18.85
412
33.99
10.85
42
14
28
33
260
109
317
140
177
174
16
17
1,200
14
147
5.94
183
96
87
107
(1)
174
497
67.60
250
146
103
81
192
16
538
10.83
160
62
97
78
300
19
325
21.12
232
139
93
191
18
15
57
271
1,627
3.69
468
104
364
143
150
13
2,427
25.77
161
73
88
130
11
10
315
30
279
4.95
5,832
1,595
2,223
1,803
446
304
4,068
75
547
3.75
5,162
1,476
3,685
1,623
321
323
23,965
13
154
12.23
19
303
17.73
(1)
140
579
16.13
118
59
35
1,250
28
200
9.58
1,873
657
210
229
4,803
48
390
10.05
647
418
552
22
20
5,226
80
23.30
30
22
12
(2)
1,326
(2)
16
(44.75)
294
175
119
10
21
2,219
54
3.23
1,048
140
908
59
10
878
1,034
110.20
117
15
81
733
483
250
10,614
6,298
1,125
51
70
52
16
2.71
21
20
729
27
23
24.64
6,061
4,536
1,453
2,581
213
176
4,139
42
351
7.19
61
1,868
18.25
44
407
30.18
69
50
18
174
0.1
110
167
160.27
2,377
1,130
1,039
3,970
201
128
624
205
1,665
13.28
93
116
(23)
1,446
(2)
(16)
1,815
862
952
5,522
5.1
272
(2)
209
(2)
2,280
92
418
7.09
192
120
73
1,023
480
16
152
18.62
1,204
859
346
1,396
58
39
840
47
411
19.17
832
521
311
608
38
432
16
719
29.35
28
62
(34)
81
0.03
30
17
66
45
21
59
(2)
(1)
76
(11)
275
(11.90)
1,831
1,233
507
2,413
88
30
780
38
649
10.64
894
580
314
1,191
640
490
222.20
483
109
333
112.5
10,129
0.1
33
1,401
227
32
176
221.1
56
38
600
64
293
15.36
176
115
61
611
18
728
12
83
6.05
53
12
41
37
(0.3)
405
102
13.95
1,067
797
263
2,872
45
26
918
29
286
9.55
245
169
73
202
12
59
107
1,234
13.96
(1,125)
(15.21)
7.83
616
218
383
343
(21)
11
1,877
204
37.56
2,858
2,184
674
3,874
54
22
1,395
16
483
44.59
11,248
6,607
4,594
13,720
1,337
930
2,852
326
1,611
20.08
189
106
82
168
17
520
158
17.40
279
163
116
587
(10)
(5)
278
(18)
418
(6.13)
28
648
15.09
83
788
17.37
745
376
369
3,625
16
1,201
749
1,615
1,040
2,265
6,055
39
468
449
328
575
4,809
75
931
11
483
43.62
80
64
329
195
1,747
1,135
1,130
30.80
3,333
196
109
1,660
66
681
3,827
2,166
13.81
8,488
401
160
2,706
59
800
13.49
97
23
74
36
58
76
1,263
2,528
582
1,946
4,478
357
313
7,064
44
275
19.66
67
54
12
199
(51)
(52)
340
(154)
37
(0.42)
405
276
129
283
24
331
24
391
6.17
82
81
1,048
(6)
(7)
52
(126)
173
20
8,202
(1.98)
19.57
265
179
85
1,545
570
15
149
5.84
19.66
146
66
81
849
353
228
484
195
288
1,276
90
69
446
154
646
11.78
4,807
2,534
1,358
192
(69)
(59)
1,930
(30)
704
(22.76)
2,582
1,323
1,007
658
(36)
2,319
(15)
434
(48.13)
621
14
607
41
12
882
14
688
5.00
621
14
607
41
12
2,057
101,095
0.29
315
185
124
890
400
310
81.20
954
231
723
693
166
126
1,600
79
452
12.93
2,239
616
1,564
501
283
155
3,550
44
441
25.12
202
121
67
91
30
130
69
517
10.18
76
71
0.1
145
(3)
(2)
221
(8)
0.4
(47.72)
257
60
197
44
0.3
280
703
189.51
500
236
263
90
(20)
17
653
11.77
150
64
80
95
10
3
147
68
79
240
1,479
1,092
387
608
96
39
56
97
1.9
354
1,822
682
1,140
1,202
220
72
1,894
118
54
64
165
0.02
(7)
585
289
296
619
77
89
84
71
21
13
11
0.1
0.4
24
19
43
0.001
78
36
41
213
111
91
128
(7)
7,479
4,954
1,364
9,100
436
45
741
455
262
1,636
53
21
(257)
(1)
1,152
(298)
465
2,017
725
26
403
(18)
213
7.03
70
300.10
170
12.85
(148)
192
(2.51)
159
11.95
38
602
20.95
(9)
89
(8.08)
127
8.08
56
1,349
41
219
7.40
575
12
146
(0.1)
184
(1)
73
(109.35)
8.96
(2)
123
(14)
53
(4.01)
0.1
394
0.2
14
108.07
0.3
560
73
45.96
(15)
788
(19)
116
(2.32)
4,211
11
324
10.26
2,021
10
130
7.78
65
442
14.90
140
124
15
1,699
102
82
152
4.58
8,793
4,649
3,441
3,065
552
446
2,602
171
1,323
20.72
8,667
3,162
4,478
4,332
611
216
26,970
166
19.40
185
22
149
0.4
1,184
0.3
126
2,628
86
761
(1.37)
5.90
(2)
249
199
50
310
23
320
21
156
1,264
757
507
56
(37)
40
450
90
1,126
94
76
18
24
(4)
(6)
127
121
21
17
16
50
2,566
(2)
1.56
(14.75)
322
2,417
1.80
94
25
69
20
680
101
575.84
330
180
150
801
56
28
770
36
195
13.91
18
19
PBV
(x)
2.52
20
21
ROA
ROE
DER
(x)
1.55
22
23
24
Annualized
NPM
25
PER
OPM
(%)
(%)
(%)
(%)
(2.73)
(5)
(301)
(151)
Weighted
26
PBV
Weighted TATO
Average
Average
(x)
(x)
5.37
7.22
0.24
23
29
21
32
0.0442
0.0127
5.37
1.22
10
23
14
21
0.0291
0.0065
3.52
1.78
10
27
15
25
0.0339
0.0091
0.78
0.76
2.14
(9)
(28)
(7)
(2)
(0.0001)
0.00003
0.79
4.54
16
90
13
11
0.0001
0.0001
0.65
0.91
(29)
(57)
(1,977)
(1,258)
(0.0005)
0.0003
3.48
2.69
(28)
(102)
(1,259)
(367)
(0.0067)
0.0068
2.98
2.18
5.9
19
0.3203
0.0607
0.73
1.34
(20.4)
(48)
(24)
(25)
(0.0016)
0.0008
1.69
0.02
28
36
0.2163
0.0063
0.52
0.03
(11)
(11)
(136)
(139)
(0.0048)
0.0005
1.80
(3.64)
74
12
20
3.54
0.35
16
21
14
19
0.0429
0.0091
5.38
5.95
62
12
17
0.1880
0.1161
2.34
1.09
20
27
29
0.0348
0.0068
4.08
4.39
11
12
14
0.5911
0.0655
2.45
2.21
23
0.1274
0.0091
3.56
0.70
21
36
28
43
0.0209
0.0076
2.03
0.26
24
31
38
55
0.0074
0.0022
1.33
1.06
12
0.0060
0.0007
1.91
0.52
4.46
2.96
2.31
(3.37)
0.99
0.18
0.2
0.2
2.0751
0.0042
(7.72)
(52.63)
(10)
540
(23)
(15)
(0.0013)
(0.0072)
1.57
2.64
(4)
(1)
3.51
0.59
10
17
0.1463
0.0144
2.45
2.37
0.2488
0.0209
3.92
0.35
17
24
15
20
0.0110
0.0026
3.29
27
0.72
1.11
0.42
(1)
(1)
(1)
(0.0356)
0.0005
1.16
1.50
15
18
0.0080
0.0012
0.24
2.27
0.9
0.0090
0.0001
(0.06)
(2.19)
(13)
16
(21)
(14)
(0.0006)
(0.0001)
1.16
2.24
28
10
12
0.0002
0.0001
0.58
1.74
18
0.0011
0.0002
1.40
0.31
0.0088
0.0003
1.84
1.13
13
29
11
0.0006
0.0002
0.59
8.95
2.3
23
0.0004
0.0001
(0.06)
(1.75)
(2)
0.0007
(0.00001)
1.33
0.06
14
15
12
0.0015
0.0002
0.76
0.25
11
14
14
18
0.0003
0.00004
0.69
0.86
11
0.00007
0.00001
1.29
3.70
0.0234
0.0008
0.48
7.28
21
0.00005
0.00001
0.83
2.90
0.0127
0.0011
4.62
1.05
12
0.0133
0.0016
1.43
0.29
(2)
(2)
(3)
(1)
(0.0201)
0.0005
1.55
0.29
10
0.0097
0.0010
0.56
0.43
0.7
0.0219
0.0006
0.29
0.13
(3)
(3)
(4)
(0.0019)
0.0001
0.24
0.84
(14)
(25)
(54)
(57)
(0.0003)
0.0001
0.91
0.72
0.0023
0.0002
4.87
1.06
15
18
0.2242
0.0327
0.94
1.43
0.0395
0.0004
0.89
1.62
1.23
0.27
0.48
0.0196
0.0001
0.57
1.36
1.0
2.4
1.3
0.0176
0.0004
0.39
0.98
0.0
1.1345
0.0006
0.36
1.64
(1)
(4)
(2)
(0.0007)
0.0000
0.66
1.71
(0.6)
(2)
(1)
(0.0132)
0.0002
2.62
6.93
(10)
(77)
(13)
(14)
(0.0015)
0.0012
0.56
0.44
0.0117
0.0007
5.65
1.10
0.0352
0.0017
0.37
0.57
0.0015
0.00004
1.64
0.74
(1)
0.1011
0.0015
0.42
1.07
0.0490
0.0013
1.03
2.73
20
0.0080
0.0016
0.95
4.85
40
0.0039
0.0016
1.71
0.99
14
27
0.0023
0.0006
0.48
0.13
0.1198
0.0050
(43)
0.6786
0.0046
(6)
(2)
(0.0018)
0.0091
1.04
4.71
1.58
0.64
16.43
65.15
(7)
1
(494)
(2.17)
(2.05)
(10)
11
(76)
(38)
(0.0681)
(0.0077)
7.18
2.61
(3)
(13)
(8)
(13)
(0.0678)
0.0087
0.51
1.88
0.0886
0.0006
1.91
0.0772
0.0067
0.72
2.43
0.31
1.84
(4)
(10)
(12)
(0.0187)
0.0019
(0.05)
(2.02)
(1)
(29)
0.0021
(0.00002)
0.46
2.08
0.47
2.79
(3.0)
0.83
0.53
1.79
2.84
10
0.0099
0.0005
(11)
(7)
(0.0062)
0.0007
(1)
18
(16)
0.28
11
14
11
0.0112
0.0016
1.41
17
0.0771
0.0128
1.21
0.57
15
0.0069
0.0010
1.03
0.61
0.0234
0.0005
0.96
0.62
0.0005
0.0000
0.86
2.41
0.0547
0.0030
3.63
20.90
(4)
0.6198
0.0040
0.27
6.13
(2)
0.0004
0.00001
0.21
0.77
(1)
(2)
(3)
(7)
(0.0003)
0.000005
0.99
0.99
12
24
30
0.0156
0.0037
0.30
1.41
0.42
3.68
1.01
0.53
0.31
(10.7)
1.07
0.0001
0.00001
(2)
(0)
(0.0125)
0.0003
15
13
0.0099
0.0015
0.13
(11)
(13)
(161)
(148)
(0.0008)
0.0001
(0.5)
0.004
0.62
2.19
(7)
(21)
(8)
(10)
(0.0126)
0.0027
(2.44)
(14.88)
(1)
13
(2)
(9)
(0.0057)
(0.0007)
0.24
1.81
(4)
(12)
(5)
(2)
(0.00001)
0.000002
0.08
1.81
(4)
(12)
(5)
(2)
(0.00000)
0.000000
1.28
1.03
0.6
0.7762
0.0049
(0.73)
(17.33)
32
(1)
(0.00025)
(0.0001)
0.42
0.85
(10.77)
(5.5)
(0.0053)
0.0009
0.65
0.69
0.03
0.05
0.04
0.37
1.4466
0.0008
0.15
1.51
0.3
0.0127
0.0001
(2.20)
(12.48)
266
(27)
(24)
(0.0005)
(0.0014)
0.81
1.96
(13.8)
(41)
(24)
(20)
(0.0115)
0.0047
0.15
1.96
(13.8)
(41)
(24)
(20)
(0.0005)
0.0002
0.60
8.50
0.0485
0.0010
0.36
2.73
(6)
(24)
(12)
(21)
(0.0027)
0.0006
1.43
3.73
0.0086
0.0007
(0.24)
(1.97)
(0)
(1)
(22)
(2.9668)
(0.0125)
0.76
0.57
10
25
18
0.0022
0.0002
1.05
0.76
13
15
0.0058
0.0008
0.75
2.92
(2)
(7)
(3)
(4)
(0.0100)
0.0007
0.3
(2)
(9.70) (17.98)
(23)
(0.67)
(1.28)
(7)
(51)
(129)
(0.0130)
(0.0003)
(2.92)
(27.44)
(18)
487
(18)
(10)
(0.0006)
(0.0030)
7.4
10.6
4.7
1.34
0.96
0.43
0.0001
0.00001
(0.49)
(1.51)
(2)
(3)
0.0019
(0.0000)
3.54
2.29
(7)
(24)
(8)
(1)
(0.0164)
0.0039
0.67
0.58
12
0.0019
0.0002
0.52
4.70
0.0094
0.0001
3.86
5.91
11
79
0.0167
0.0132
0.62
0.82
0.0113
0.0008
0.88
1.15
17
0.0012
0.0002
1.31
0.82
14
0.0089
0.0012
2.50
0.93
(63)
(122)
(209)
(0.0004)
0.0005
5.89
10.00
74
21
0.0026
0.0019
2.02
(1.23)
21
(1)
(0.77)
(2.08)
(55)
59
(95)
(94)
(0.0002)
1.92
2.82
0.0
1.6376
0.0022
0.916
8.2%
3.24
0.77
11
0.0004
0.00005
2.094
6.9%
0.90
0.44
5.4
7.9
3.9
0.0038
0.0003
1.393
8.8%
3.75
1.77
20
12
17
0.1287
0.0259
0.612
49.9%
0.83
0.31
10
11
13
0.0002
0.00001
0.687
28.1%
2.59
2.13
13
0.2026
0.0272
1.362
24.1%
5.84
2.08
12
37
15
0.0004
0.0001
1.46
2.4%
1.28
0.58
10
0.0113
0.0011
1.269
6.8%
1.56
1.87
13
0.0195
0.0025
1.805
23.3%
8.02
0.27
27
34
19
26
0.0512
0.0176
1.428
51.7%
8.36
3.03
20
0.0326
0.0064
2.046
10.5%
4.07
1.06
12
24
13
13
0.0534
0.0130
0.886
19.5%
0.80
0.36
0.0278
0.0012
1.188
1.9%
(0.20)
(6.58)
(7)
36
(0.0001) 0.048
3.5%
1.15
1.37
1.54
0.53
0.75
0.74
(10)
1.49
0.65
7.47
1.21
1.75
1.31
4.19
(502)
2.64
(138)
(0.0001) 0.579
1.0%
(219)
(0.0002)
11
0.0859
0.0053
0.583
22.9%
0.2741
0.0050
0.669
17.8%
(18)
(12)
(16)
(0.0003)
0.0001
0.833
3.0%
0.0417
0.0032
1.212
3.0%
28
62
12
18
0.0587
0.0364
2.334
10.7%
0.97
12
0.1075
0.0131
1.276
16.2%
2.05
0.35
13
14
0.0100
0.0013
1.035
41.5%
1.10
1.45
0.0701
0.0038
1.495
16.1%
1.05
0.45
0.1288
0.0065
1.736
28.1%
4.04
0.36
15
23
11
18
0.2019
0.0456
1.313
37.1%
3.80
0.20
31
37
18
25
0.0003
0.0001
1.725
36.2%
2.87
(0.66)
0.41
0.27
0.0092
0.0002
0.738
(22.28)
(68.98)
(2.5)
171
(2)
(0.0001)
0.75
0.59
21
33
18
32
0.00002
0.00001
1.177
17.3%
0.41
0.59
21
33
18
32
0.000001
0.0000004
1.177
17.3%
2.09
0.23
11
14
10
12
0.0744
0.0104
1.101
52.3%
37.1%
(0.00009) 1.252
1.5%
2.7%
7.95
0.52
0.10
0.0072
0.0002
0.776
2.07
0.11
15
16
11
15
0.0025
0.0004
1.416
9.5%
21.26
0.95
37
73
15
21
0.2484
0.1805
2.45
38.9%
0.32
0.27
1.82
0.0078
0.0001
0.395
2.2%
0.25
1.39
(11)
(25)
(20)
(20)
(0.0002)
0.00004
0.536
8.2%
0.45
0.35
0.0581
0.0005
0.532
2.3%
4.86
30.37
131
(152)
(32)
0.43
0.72
(14)
(24)
(198)
13
(0.0032)
0.0008
0.50
0.21
15
39
0.8241
0.0053
0.12
0.12
(1.4)
(1.7)
(0.0026)
0.0000
0.24
0.03
0.44
0.45
2.8
(8)
0.0105
0.00005
1.70
0.46
11
20
48
24
0.0600
0.0121
1.79
0.64
16
26
31
0.0253
0.0039
2.16
2.77
31
28
32
0.0112
0.0034
126.01
1,030.98
4,368
31
15
0.0030
0.1298
0.82
1.48
10
0.0285
0.0013
0.83
0.79
17
18
0.1007
0.0052
0.82
0.52
12
23
0.0536
0.0015
0.53
2.33
13
17
0.0007
0.0001
0.36
0.15
27
0.0208
0.0002
2.70
0.55
21
30
0.1030
0.0083
0.33
0.44
(4)
12
(0.0313)
0.0002
1.32
0.17
12
0.8849
0.0202
0.16
0.16
21
0.0014
0.0000
0.53
2.01
0.2
0.6
10
0.1138
0.0007
0.44
1.60
14
0.0470
0.0003
2.12
1.76
11
17
23
0.1263
0.0139
0.85
1.36
(0.4)
(3)
(4)
(0.5855)
0.0023
(1.76)
(4.66)
(23)
19
(1)
0.0084
(0.0019)
2.52
1.96
13
13
0.0539
0.0049
1.25
2.31
42
10
0.2164
0.0082
1.29
1.93
24
56
42
0.0095
0.0022
(0.01)
(2.24)
(435)
(0.00001)
(0.000001)
0.14
0.08
0.1
0.1
(3)
0.0429
0.00005
0.29
0.03
0.0560
0.0002
0.99
0.10
13
15
39
57
0.0078
0.0012
0.64
4.84
13
33
0.0056
0.0008
3.30
1.25
17
17
25
0.0587
0.0101
5.05
(0.4)
(0.2)
(9)
(0.6)
11
(1,139)
(4,517)
(1,195)
3.38
3.27
5.50
3.3
22
0.0302
0.0066
0.80
1.24
0.0232
0.0008
3.98
1.23
10
23
12
0.0535
0.0122
5.46
0.23
3.0141
0.0790
2.26
0.97
11
(5)
10
1.61
13
34
29
36
0.1404
0.0477
0.50
26
44
0.0604
0.0057
3.08
0.48
3.28
4.86
12.0
23
1.3281
0.0645
3.85
1.95
15
14
22
0.1995
0.0304
3.94
0.91
3.8853
0.0859
0.80
0.54
0.0105
0.0008
2.41
1.24
12
28
0.1573
0.0146
7.25
1.39
15
39
21
42
0.4151
0.1627
0.0051
9.44
9.44
2.57
2.57
3.65
0.99
1.52
1.93
15
14
23
0.0330
2.31
1.62
15
38
39
31
0.0278
0.0107
0.18
1.03
(20)
(45)
(59)
(7)
(0.0000)
0.00001
2.06
0.80
14
18
26
0.0378
0.0052
1.19
0.61
11
14
15
0.0249
0.0028
0.74
3.38
0.0031
0.0002
1.07
0.66
0.0267
0.0007
(1.90)
(3.46)
(24)
60
(0.0014)
(0.0008)
0.76
0.98
0.0033
0.0001
2.36
1.59
0.0376
0.0030
0.60
0.98
(16)
(24)
(16)
(0.0028)
0.0004
0.0012
0.0001
(7.9)
(249)
(111)
0.92
0.92
0.60
1.35
4.78
12
27
30
1.50
8.67
10
0.0036
0.0003
0.87
9.44
0.1
0.3158
0.0048
3.55
8.79
23
22
31
0.2075
0.0487
1.97
4.16
13
18
26
0.1168
0.0146
2.36
17.92
19
10
13
0.0782
0.0148
1.68
10.45
13
11
15
0.1906
0.0248
0.79
10.98
11
12
0.0026
0.0003
3.74
8.17
25
19
26
0.2027
0.0511
2.03
17.61
0.2
1.1285
0.0514
1.86
3.53
7.67
14
10
20
0.1386
0.0194
0.46
10.60
(1)
(12)
(7)
(26)
(0.0035)
0.0004
1.83
15.28
0.2
2.27
9.16
1.81
3.88
2.33
8.72
14
2.20
9.04
1.79
9.04
1.87
7.37
0.59
0.0316
0.0010
0.5671
0.0521
14
20
0.0621
0.0047
11
17
0.2330
0.0315
12
10
0.9800
0.1182
10
0.1864
0.0154
10
0.0090
0.0006
8.41
10
10
14
0.0135
0.0013
0.41
19.04
0.3
0.0413
0.0023
1.88
8.95
15
14
25
0.0542
0.0082
1.84
8.97
1.0
10
11
0.0271
0.0026
1.76
15.01
0.0407
0.0032
1.71
8.86
10
12
0.0972
0.0094
1.76
5.05
10
14
23
0.3972
0.0392
1.81
5.99
13
0.0344
0.0030
2.56
2.21
16
51
23
33
0.0056
0.0029
1.01
0.60
13
42
59
0.0083
0.0011
0.94
0.36
11
15
43
53
0.0051
0.0008
0.89
0.73
11
33
45
0.0093
0.0010
0.24
0.37
0.6
0.0023
0.00002
0.36
2.10
18
29
0.0022
0.00002
0.81
2.72
21
20
28
0.0058
0.0012
1.81
1.18
10
20
28
0.0083
0.0008
1.86
6.77
15
12
0.0284
0.0041
0.82
0.24
(5)
(6)
(99)
(44)
(0.0115)
0.0007
1.40
0.29
11
0.0671
0.0007
0.27
2.91
11
52
28
0.0007
0.0001
0.77
1.14
10
36
27
0.0049
0.0005
0.80
2.73
30
43
79
0.0011
0.0003
1.20
1.14
12
42
45
0.0063
0.0007
1.58
1.03
10
21
61
81
0.0074
0.0016
1.42
1.17
19
33
44
0.0311
0.0058
0.08
0.01
(0)
(0)
(18)
(13)
(0.0023)
0.0000
0.30
0.19
36
38
0.0024
0.0001
0.53
1.07
(0)
0.0104
0.0002
0.82
0.48
0.0031
0.0002
0.58
0.79
10
10
0.0079
0.0008
1.01
1.11
(1)
0.0131
0.0002
0.33
1.42
1.2
0.0023
0.0001
1.23
0.64
0.0071
0.0004
0.61
1.50
17
0.0002
0.00004
0.14
0.29
0.0043
0.00002
0.54
0.83
11
0.0017
0.0002
0.51
0.72
14
17
25
0.0170
0.0023
1.07
0.40
20
20
0.3261
0.0286
1.16
0.86
0.63
4.54
0.26
0.18
35
(27)
0.0025
0.00004
1.35
1.93
14
30
50
0.0133
0.0019
1.23
3.36
12
35
32
0.0537
0.0066
1.12
1.55
1.8
4.8
0.1355
0.0065
4.93
1.39
(5)
(11)
(21)
52
(0.0660)
0.0073
0.56
1.47
17
197
75
0.0080
0.0014
0.87
0.15
12
17
0.1077
0.0009
29.68
3.17
28
120
730
765
0.0200
0.0241
0.87
3.12
12
0.0331
0.0040
16.59
14.15
(41)
(3)
(1)
0.99
2.74
0.0196
0.0001
1.64
1.09
12
0.0092
0.0011
(1.56)
(5.04)
(3)
10
(47)
(37)
(0.0245)
(0.0025)
1.56
0.91
12
22
0.0180
0.0039
1.98
1.64
11
0.0099
0.0011
2.19
2.48
11
0.0179
0.0020
0.8
1.27
0.67
1.68
0.0141
0.0003
(0.12)
(1.83)
(1)
0.0003
(0.00000)
0.47
2.17
(1)
(4)
(1)
(3)
(0.0010)
0.00004
0.62
2.43
0.0092
0.0005
1.10
1.85
0.2
0.1
0.1
0.1582
0.0008
3.81
0.33
0.2
0.3
15.7947
0.0429
3.34
0.18
17
22
17
25
0.0103
0.0022
0.84
1.89
14
0.0049
0.0007
1.17
0.29
(1)
0.0063
0.0005
0.96
3.03
2.5
10
0.9
0.0098
0.0010
1.22
2.33
0.0009
0.0001
1.05
0.57
1.7
0.0785
0.0022
1.47
3.24
0.0692
0.0023
4.07
1.44
20
10
0.0637
0.0129
0.28
1.29
10
0.0101
0.0002
0.26
1.40
(2)
(4)
(1)
(2)
(0.0019)
0.00008
1.84
1.02
11
0.4
0.0090
0.0010
0.95
1.67
23
0.0452
0.0010
3.43
1.81
11
0.0113
0.0013
1.34
1.00
10
0.0255
0.0025
1.00
1.77
0.0406
0.0030
0.51
0.32
12
17
0.0005
0.0000
3.16
0.30
12
16
0.1546
0.0248
1.77
4.31
(26)
(26)
(0.0002)
0.0007
0.37
2.13
0.0023
0.0001
12.59
78.60
(8)
(0.0001)
0.0007
(6.1)
2.70
80.64
(78.6) (419.7)
6
(635)
(1)
(0.6)
0.61
2.11
0.44
0.82
2.82
0.68
0.98
1.87
1.70
10
0.6
0.0037
0.0004
0.2
0.0077
0.0002
14
24
0.0059
0.0014
(1)
(4)
(31)
(36)
(0.0489)
0.0021
1.31
(1)
(4)
(5)
(0.1242)
0.0044
0.10
0.02
30
30
0.0001
0.0001
0.01
0.02
30
1.61
1.50
0.3
0.0361
0.0007
2.26
0.32
13
17
18
24
0.0230
0.0040
2.50
0.39
10
31
56
0.0992
0.0099
1.35
1.81
13
10
33
0.0015
0.0002
1,032.85
832.63
(1)
(2)
(0.0117)
0.2538
0.28
0.31
0.0590
0.0001
0.77
0.90
19
(22)
0.0086
0.0006
3.58
0.80
11
0.3847
0.0046
0.53
0.86
0.0067
0.0003
1.93
2.82
(20)
(77)
(49)
(42)
(0.0056)
0.0043
0.41
0.70
0.0047
0.0002
1.33
0.60
18
0.0442
0.0028
0.85
0.84
(6)
(10)
(4)
(0.0065)
0.0007
1.39
0.98
10
19
12
0.0111
0.0021
0.75
0.06
10
0.0057
0.0005
1.17
0.55
(1)
(1)
(1)
(0.0224)
0.0002
1.04
0.17
(23)
(26)
(463)
(0.0005)
0.0001
1.83
3.45
0.0474
0.0008
0.41
0.89
0.5
39
0.0286
0.0003
0.39
1.21
(7)
(17)
(12)
(6)
(0.0020)
0.0003
0.34
3.63
0.0481
0.0016
0.62
1.73
0.0175
0.0014
2.46
8.03
54
0.3
0.0005
0.0003
2.68
1.35
13
15
18
0.0600
0.0078
0.93
0.71
14
0.5822
0.0280
6.90
0.15
(28)
3.4634
0.0091
0.80
3.99
14
0.0021
0.0003
0.12
1.49
73
(66)
0.0008
0.0001
5.00
4.23
(6)
(34)
(25)
(19)
(0.0421)
0.0143
0.24
0.06
13
13
75
81
0.0001
0.00001
4.49
0.36
0.4354
0.0034
2.56
1.20
18
0.0119
0.0022
(2) (2,164)
0.00000 0.00000004
1.44
0.88
(317)
3.25
2.13
28
29
30
31
32
Premium
Reinsurance
Other
Receivables
Receivables
Receivable
DATA BALANCE SHEET

SECURITIES
Cash and
Time Deposit
Cash Equivalents
195,440,000,000
2,535,000,000
257,054,000,000
17,079,000,000
87,230,692,000
121,936,769,000
1,114,160,498
141,644,935
14,004,000,000
331,000,000
3,147,176,647
4,044,573,693
102,396,000
265,480,000
611,427,000,000
57,914,000,000
4,304,749,998
1,798,438,516
1,798,438,516
14,481,417,363
1,481,205,818
206,945,068
883,362,151
1,295,035,000,000
4,171,000,000
462,450,232,575
1,591,893,730,925
232,089,594,000
858,434,789,000
13,567,906,000
126,846,622,000
1,699,578,162,750
549,480,023,000
648,711,124,725
1,138,182,108,000
78,208,155,000
4,312,650,400,000
127,893,275,000
178,158,000,000
11,348,000,000
6,741,149,000
553,380,000
1,140,802,663
125,687,937
43,386,264,747
8,786,299,848
11,962,963,023
287,284,000,000
31,952,000,000
1,743,589,294,000
18,930,587,000
64,235,086,000
13,463,391,000
1,508,478,950
99,855,278
232,188,389
76,905,989,000
11,926,049,000
85,483,143,941
2,916,956,923
28,288,785,466
604,523,038
4,584,902,629
39,817,391
258,901,916,825
25,017,300
2,169,465,600
3,955,518,097
3,919,007,902
593,575,408
7,316,453,001
2,500,580,510
172,260,560
59,153,793,167
10,404,929,299
1,717,561,860
2,851,678,054
541,620,670
1,362,147,752
1,599,575,468
51,968,612,732
5,007,362,344
13,998,000,000
6,973,000,000
8,916,000,000
4,808,929,334
552,242,400
24,086,948,133
354,201,873
6,482,926,822
590,026,938
3,308,645,259
256,763,320
18,109,853,414
590,227,058
32,160,090,000
365,320,906
7,977,604,000
3,916,385,000
7,162,245,000
4,276,449,000
97,230,882,625
10,773,505
5,582,034,700
0
618,508
331,431,068
124,565,430,000
2,926,826,000
5,812,238,095
37,893,457,695
1,641,543,970
12,776,997,330
9,984,720,039
3,223,881,168
38,970,480
32,742,911,285
1,053,288,418
1,000,381,896
2,058,557,706
8,144,749,097
31,709,615
11,294,867,972
210,381,316
16,696,399,093
2,077,985,761
136,890,000,000
73,921,000,000
203,207,000,000
36,501,000,000
7,325,110,000
958,069,000
16,679,001,980
10,494,949,087
357,152,821,932
5,592,128,037
11,929,272,887
410,178,580
4,857,636,732
1,513,923,781
92,517,804,035
12,138,192,878
11,153,663,583
2,338,128,451
29,759,574,375
1,328,450,514
366,894,344,825
162,990,227,475
1,989,660,619
35,696,506
3,471,601,447
172,541,689
266,688,569,500
59,724,219,050
3,679,044,060
187,330,356
4,729,943,000,000
4,000,697,000,000
228,024,000,000
13,487,000,000
159,578,083,000
10,594,872,000
75,212,328,000
8,759,721,000
240,122,000,000
77,197,000,000
193,485,801,556
36,143,418,316
8,931,944,231
186,822,187
9,090,448,119
5,372,392,769
777,400,515
10,895,972,376
5,516,489,388
620,734,241
7,309,824,676
2,231,651,415
652,229,375
145,505,407
30,416,180,000
33,553,176,000
5,070,503,000
290,960,000
5,144,000,000
5,144,000,000
21,946,964,182
7,259,000,000
4,693,000,000
12,163,540,059
872,996,013
4,322,053,142
7,194,451,410
25,352,342,620
138,283,888,160
36,073,290,015
9,602,519,401
2,936,376,930
11,897,962,241
2,936,376,930
11,897,962,241
15,704,401,105
0
0
0
16,254,356,419
3,051,395,811
506,902,097
14,236,669,119
9,471,865,809
40,571,016,492
5,841,497,073
12,364,161,133
223,028,098
11,687,883,065
602,978,932
2,992,606,553
30,000,000
14,103,700,013
2,669,496,852
17,779,213,900
28,247,573,125
4,619,183,000
2,111,443,000
2,389,022,984
21,914,000
503,793,835
743,769,587
61,751,924,687
86,301,488
1,568,072,000
40,064,516,142
3,772,483,984
2,349,551,210
4,696,578,949
43,709,384,043
1,932,188,822
35,678,712,528
9,168,156,317
756,054,364
10,875,000
19,095,096,659
1,969,325,729
490,000,000
13,999,491,149
36,576,849,174
1,020,642,428
16,341,458,593
29,074,701,064
515,457,640,569
24,175,051,048
117,968,365,000
41,645,348,000
1,794,451,000,000
220,315,000,000
4,759,000,000
1,743,000,000
54,255,385,079
10,444,951,228
33,778,163,520
1,158,704,698
515,734,000,000
4,170,000,000
6,764,185,152
2,246,230,476
323,764,478,647
32,394,210,966
4,250,912,951
11,428,309,377
878,460,209
548,283,500
151,592,417,000
1,067,682,000
75,213,787,855
1,380,217,242
12,806,000,000
21,387,000,000
439,140,000,000
28,605,000,000
1,005,445,000,000
273,691,401,940
74,651,000,000
32,303,072,000
11,735,490,403
167,708,740,000
6,397,738,000
90,873,073,338
4,614,506,409
210,381,277,934
3,356,754,469
1,231,454,016,042
108,103,347,457
79,189,092,000
1,434,378,000
348,691,399
1,692,918,825
340,867,838
24,219,148,000
2,119,900,000
24,219,148,000
2,119,900,000
834,752,889,810
23,841,408,555
79,634,667,922
3,446,995,023
33,531,932,746
493,562,665
1,014,379,000,000
32,363,000,000
5,112,776,617
148,847,333
4,849,249,169
280,215,422
5,020,486,571
2,199,107,762
42,875,000,000
67,583,622,160
12,949,114,176
276,594,998
2,982,950,095
759,944,279,552
19,893,579,093
156,170,379,637
13,862,189,073
53,252,628,975
92,905,995,552
28,280,614,280
22,974,909,132
289,218,086,231
15,484,454,874
32,637,089,690
9,519,412,851
228,697,195
3,885,905
523,611,035
561,175,797
280,728,389
15,456,000,000
35,754,478,000
1,266,446,177
628,862,000
168,601,389
16,992,276,845
81,385,885,996
182,082,655,105
959,976,973
7,718,336
5,463,452,000
5,892,403,000
8,122,395,704
852,316,965
1,349,407,328,222
77,004,385,568
34,846,184,798
27,442,048,395
158,329,566,703
7,534,448,835
23,604,776,274
5,969,974,119
1,037,071,254
217,746,096,000
523,763,690
965,933,130,000
11,857,109
2,338,676,000
612,126,994
11,460,240,602
3,844,271,249
621,413,696
44,000,000
2,855,311,971
38,124,012,364
2,800,949,817
116,749,455,000
42,130,048,000
174,004,576,000
17,632,317,000
126,507,065,438
35,769,955,631
217,446,782,493
2,159,782,323
608,359,429,000
11,300,752,000
670,943,452,625
21,275,263,607
133,410,240,171
2,893,193,269
239,424,066,284
587,176,395,000
3,773,855,000
859,881,059,264
21,838,267,316
14,171,161,673
738,696,719
2,807,260,000,000
10,392,000,000
8,315,836,000,000
147,735,000,000
266,335,665,627
886,090,706,964
2,202,869,418
0
30,462,886,044
2,692,318,239
85,160,759,000
37,550,592,000
1,478,957,000
2,047,884,221
4,211,408,499
35,940,289,220
1,925,111,540
985,507,308
10,000,000
1,011,995,807
783,547,392,000
3,656,486,000
7,566,109,126
420,286,696
207,817,199
5,435,962,525
129,301,175,000
32,787,825,000
11,018,049,210
47,761,451,000
5,484,694,000,000
182,745,000,000
275,561,932,000
2,694,635,000,000
65,201,421,288
3,458,907,000,000
101,997,000,000
832,583,000,000
16,844,143,200
26,913,000,000
29,871,427,868
3,965,717,000,000
38,036,764,515
681,685,000,000
822,572,000,000
575,054,000,000
9,503,025,748
12,698,144,000
184,362,204,922
640,551,000,000
18,648,513,000
301,734,000,000
318,696,000,000
316,762,000,000
20,985,770,925
345,919,000,000
31,036,000,000
57,893,629,875
4,631,804,176
83,645,941,434
22,211,387,857
11,000,000,000
2,367,595,942
8,754,596,305
2,174,603,716
19,280,378
31,364,519,765
2,156,164,812
2,485,995,953
80,459,514,690
5,189,343,228
28,087,008,652
22,249,469,540
57,753,421
18,196,427,763
952,364,843
59,375,350
32,553,828,073
844,312,015
5,509,362,223
1,415,289,152
51,652,153
2,867,792,132
1,077,663,174
1,678,494,390
1,007,588,237
997,390,470
264,079,679
167,692,849,933
22,678,114,996
3,273,367,281
19,691,119,221
313,810,272
82,991,027
7,691,428,000
24,996,050,000
40,708,403,000
2,841,940,000
1,511,567,000
258,169,981
19,533,896,945
21,681,609
2,848,444,885
12,738,400,000
13,504,024,839
1,823,605,920
15,829,243,000
102,267,700,000
6,108,750,000
730,715,000
3,625,315,000
43,652,047,000
32,920,875,000
11,206,614,000
1,203,766,000
11,061,774,000
29,568,601,000
93,427,911,000
14,548,634,000
3,641,590,000
4,395,596,197
31,160,100,000
42,924,009,238
38,601,401,621
4,477,105,093
9,908,127,142
88,301,168,230
53,038,152,422
29,597,684,915
1,505,429,962
2,018,080,912
55,090,002,458
37,827,471,313
5,389,490,641
3,679,286,523
1,245,969,001
31,603,638,430
50,570,000,000
546,373,000,000
7,388,000,000
961,000,000
2,732,000,000
39,588,000,000
516,048,000,000
1,193,000,000
878,000,000
1,889,000,000
17,675,174,214
5,261,811,008
316,868,482
40,332,103,731
2,156,743,018
8,426,122
1,595,899,000,000
35,972,504,000
162,687,000,000
142,511,871,000
132,161,561,000
746,185,602
10,870,293
2,165,369,839
69,779,929,937
237,006,462
2,450,602,335
605,863,020
637,171,000,000
221,292,000,000
321,750,000,000
49,116,680
118,640,508,000
22,870,038,000
271,617,359
5,995,499,798
235,342,383,530
40,773,101,170
9,304,522,978
69,859,284
78,098,332,782
882,308,137
30,779,351,406
2,887,603,042
2,215,701,577
114,559,206
2,859,160,472
83,507,000,000
12,409,000,000
34,672,681,525
18,774,135,631
4,502,868,281
1,443,012,278
67,371,552,689
1,057,537,789
11,756,112,725
1,258,131,227
3,795,637,987
2,917,860,057
29,134,383,078
40,455,976,219
18,727,544,947
901,839,144
10,160,758,858
45,158,000,000
66,866,565,746
55,421,000,000
11,609,000,000
914,887,000,000
14,028,000,000
1,319,440,803
10,610,521,702
5,063,535,463
750,000,000
18,179,242,202
101,574,224,708
11,910,124,423
98,847,000,000
14,046,000,000
160,808,747,000
50,297,728,000
1,230,858,000,000
107,740,000,000
2,335,313,413
1,416,342,676
552,947,000,000
8,830,000,000
5,213,125,652
571,616,674
24,033,841,118
735,483,666
7,923,142,475
1,571,671,714
62,620,376,111
22,211,899
39,117,849,206
2,240,442,441
103,636,066,000
50,783,345,000
246,346,082,797
9,044,181,000
16,227,977,013
29,241,300,500
904,294,820
904,294,820
14,422,685,632
0
14,422,685,632
36,283,869,000
8,961,473,000
125,116,551,468
2,024,626,673
172,422,870,000
6,949,859,000
25,723,221,809
8,352,350,610
6,463,207,903
402,549,256
13,867,683,649
8,725,382,226
3,296,983,341
15,137,992,520
4,101,587,440
3,533,962,741
29,779,767,632
1,470,543,560
9,920,181,823
930,064,665
21,013,997,505
141,241,119
201,659,398,000
5,984,331,000
983,538,000
151,615,322,660
5,715,018,023
33,259,000
17,403,679,195
297,114,075
20,185,000
6,318,664
1,690,065,751
661,912,337
7,751,015,806
5,102,918,292
90,261,552
1,433,573,000,000
111,287,000,000
106,396,862,208
22,142,563,182
2,160,905,000
675,054,000
1,536,160,000,000
162,679,000,000
537,671,846,000
162,448,200,000
17,604,404,015
277,986,455
451,695,100
2,281,457,158
61,855,000,000
797,437,160
11,027,072,358
25,977,934,580
9,332,642,275
198,935,227
5,231,683,902
47,481,465,948
2,183,507,320
33
34
35
Recievables
Recievables
Recievables
from Clearing and Guarantee Institutions
from Brokers
from Customers
2,999,610,000
13,226,163,163
15,720,005,000
24,139,144,491
73,034,389,500
113,900,377,074
14,903,950,000
41,246,140,229
43,591,552,000
16,965,000,000
190,553,354,312
27,089,517,500
5,151,156
117,541,608,537
54,406,448,500
16,382,648,045
38,711,421,909
862,615,050
29,901,690,878
15,391,667
7,858,401,999
425,000,000
840,710,416
4,309,946,500
9,058,130,710
65,710,790,000
256,325,588,217
67,868,000,000
938,856,700
167,709,907
7,327,722,500
36
37
38
39
Account
Total
Inventories
Current Assets
Receivables
Receivables
di AL
21,014,000,000
23,549,000,000
191,861,000,000
492,195,000,000
43,300,000,000
60,379,000,000
130,636,000,000
539,735,000,000
136,079,464,000
258,016,233,000
60,042,893,000
671,585,667,000
7,260,128,174
7,401,773,109
3,913,289,797
23,668,509,077
36,543,000,000
36,874,000,000
208,281,000,000
267,128,000,000
11,469,312,844
71,957,500
4,116,531,193
5,568,016,000
5,833,496,000
723,452,000,000
781,366,000,000
659,033,000,000
2,516,634,000,000
12,783,512,736
14,581,951,252
77,496,205,301
111,074,171,962
7,400,346,571
8,881,552,389
49,827,437,718
77,014,495,628
1,435,710,902
2,319,073,053
7,615,281,408
10,141,299,528
6,141,467,000
774,159,000,000
778,330,000,000
261,249,000,000
2,347,761,000,000
1,467,934,336,100
3,059,828,067,025
1,857,737,199,425
9,669,597,980,975
309,186,003,000
322,753,909,000
110,273,076,000
891,517,643,000
320,530,734,000
870,010,757,000
605,074,350,000
2,433,375,505,000
1,077,224,559,550
1,725,935,684,275
437,725,333,550
5,115,671,615,500
900,832,982,000
979,041,137,000
947,389,575,000
3,317,602,798,000
2,491,170,750,000
2,676,381,800,000
1,095,914,775,000
8,170,513,000,000
221,075,000,000
232,423,000,000
1,822,773,000,000
2,352,411,000,000
40,026,559,000
40,579,939,000
79,604,938,000
130,465,324,000
19,555,459,412
19,681,147,349
76,640,954,074
98,100,822,739
618,256,192,793
630,219,155,816
953,204,236,576
1,741,702,404,144
397,158,000,000
429,110,000,000
313,841,000,000
1,049,572,000,000
1,104,556,922,000
1,123,487,509,000
1,025,981,780,000
4,153,262,738,000
176,149,754,000
189,613,145,000
411,408,805,000
765,759,475,000
99,325,794,789
99,425,650,067
18,569,528,975
125,613,838,789
85,444,144,069
85,444,144,069
153,199,622,926
244,172,771,120
314,119,147,000
326,045,196,000
656,404,888,000
1,275,462,752,000
160,150,536,361
163,067,493,284
191,416,941,548
457,708,217,824
177,346,652,428
177,951,175,466
353,672,058,610
730,670,979,777
8,484,310,281
8,524,127,672
6,478,999,605
19,863,103,922
378,396,490,725
380,565,956,325
452,759,665,900
1,155,616,512,775
115,350,565,760
119,269,573,662
181,832,336,736
330,309,314,230
84,609,154,336
91,925,607,337
10,124,708,318
103,196,151,256
104,247,999,341
104,420,259,901
43,902,906,000
166,940,232,343
25,731,558,354
26,273,179,024
58,930,488,426
155,925,824,104
12,303,341,263
12,303,341,263
14,254,343,410
31,131,544,595
40,745,513,388
42,345,088,856
111,382,372,421
157,540,930,958
530,744,542,058
535,751,904,402
215,630,874,252
840,902,587,090
134,003,000,000
142,919,000,000
95,922,000,000
283,895,000,000
82,264,312,690
82,816,555,090
32,800,802,213
121,040,833,771
42,688,598,164
43,042,800,037
26,227,795,707
98,256,489,022
15,123,219,415
15,713,246,353
20,212,983,514
56,273,888,039
64,372,380,388
64,629,143,708
669,970,048
84,798,095,903
66,211,573,125
66,211,573,125
17,414,778,327
134,797,869,195
113,535,240,054
113,900,560,960
36,715,735,366
155,555,795,408
118,353,023,000
122,269,408,000
184,118,871,000
372,347,793,000
39,850,124,000
44,126,573,000
83,234,957,000
151,339,829,000
419,582,890,475
425,164,925,175
783,920,064,725
1,357,275,074,750
46,491,179
47,109,687
86,860,949
150,390,590
9,526,599,528
9,526,599,528
7,421,713,925
17,628,236,881
188,728,850,000
191,655,676,000
239,026,782,000
578,027,097,000
19,472,968,986
19,472,968,986
35,590,387,214
61,290,032,310
42,751,062,929
44,392,606,899
45,997,615,560
187,435,083,611
186,542,213,869
196,526,933,908
118,821,055,419
337,306,605,310
37,692,308,948
37,731,279,428
51,746,637,301
95,314,140,606
75,262,039,892
76,315,328,310
54,609,094,027
209,768,017,953
9,368,084,536
11,426,642,242
12,855,272,261
29,162,324,072
12,256,260,396
12,287,970,011
13,146,236,723
45,177,732,146
35,838,771,349
36,049,152,665
9,524,777,083
63,373,096,242
277,479,250,211
279,557,235,972
281,825,929,534
592,558,279,857
410,877,000,000
484,798,000,000
880,846,000,000
1,792,215,000,000
506,540,000,000
543,041,000,000
1,142,121,000,000
2,186,308,000,000
97,783,982,000
98,742,051,000
35,516,777,000
175,928,806,000
169,482,241,436
179,977,190,523
150,153,391,409
436,224,635,849
15,314,454,572
20,906,582,609
103,649,493,357
525,252,376,016
6,001,340,912
6,411,519,492
90,526,877,157
129,845,756,792
26,087,672,210
27,601,595,991
24,571,321,049
75,288,235,206
59,137,580,882
71,275,773,760
240,708,457,614
458,702,708,719
36,718,720,560
39,056,849,011
268,383,983,619
409,871,471,423
256,122,224,123
257,450,674,637
357,729,619,335
647,487,307,085
1,389,658,083,375
1,552,648,310,850
3,322,874,841,450
6,622,008,716,450
30,991,171,706
31,026,868,212
111,748,905,317
168,565,847,717
84,954,096,431
85,126,638,120
182,047,368,233
277,192,779,273
963,559,025,575
1,023,283,244,625
2,673,620,962,250
5,897,981,024,575
46,894,237,102
47,081,567,458
37,302,283,601
88,722,596,954
4,064,335,000,000
8,065,032,000,000
4,000,697,000,000
15,731,494,000,000
578,655,000,000
592,142,000,000
410,010,000,000
1,288,865,000,000
222,719,200,000
233,314,072,000
348,687,068,000
837,969,959,000
117,095,347,000
125,855,068,000
104,405,171,000
309,609,098,000
607,863,000,000
685,060,000,000
1,059,611,000,000
2,423,220,000,000
227,613,233,992
1,674,649,526,700
386,241,470,625
2,338,767,444,938
55,345,599,539
55,532,421,726
155,707,993,012
238,116,489,463
7,775,555,009
7,775,555,009
17,896,579,767
35,991,251,983
30,721,288,434
31,498,688,949
109,971,537,350
176,861,122,731
54,781,883,086
54,781,883,086
26,776,507,547
100,134,381,865
341,065,933,742
341,686,667,983
77,915,363,059
436,839,510,110
201,507,810,004
203,739,461,419
186,127,056,105
41,378,998,783
23,225,632,404
23,371,137,811
17,069,577,871
41,591,624,883
368,372,121,000
401,925,297,000
471,406,849,000
1,397,173,232,000
138,282,198,000
138,573,158,000
187,290,721,000
351,137,928,000
55,542,000,000
55,542,000,000
74,381,000,000
164,289,000,000
55,542,000,000
55,542,000,000
74,381,000,000
164,289,000,000
40,282,472,660
40,282,472,660
237,479,009,631
312,076,029,865
49,037,000,000
53,730,000,000
109,128,000,000
186,488,000,000
324,478,251,727
49,520,064,024
50,393,060,037
239,967,422,053
186,587,451,979
193,781,903,389
101,171,478,088
345,978,631,335
410,700,011,040
548,983,899,200
567,927,198,080
2,399,860,794,100
40,172,635,457
49,775,154,858
64,049,252,898
164,672,474,828
34,306,310,325
34,306,310,325
48,679,937,128
115,606,008,072
34,306,310,325
34,306,310,325
48,679,937,128
115,606,008,072
226,586,357,694
242,840,714,113
207,373,799,978
512,136,520,340
213,823,556,859
45,739,609,613
46,246,511,710
160,119,532,700
204,767,081,625
214,238,947,434
131,791,059,450
419,653,741,333
683,247,848,806
689,089,345,879
375,021,371,653
1,298,541,720,693
8,949,127,746
9,172,155,844
21,184,095,711
57,771,931,123
86,928,794,292
87,531,773,224
195,418,897,042
323,054,720,383
99,858,623,464
99,888,623,464
278,533,466,826
382,467,715,522
7,658,844,787
10,328,341,639
12,923,735,974
44,256,861,827
712,022,113,425
761,545,347,900
226,390,013,150
1,117,880,596,150
15,796,660,000
18,569,103,000
119,441,409,000
185,152,277,000
13,414,623,278
13,436,537,278
37,971,386,886
56,261,973,180
33,640,957,809
34,384,727,396
46,768,760,730
86,409,840,977
212,571,163,975
212,657,465,463
145,581,301,280
424,412,096,461
138,788,563,000
138,788,563,000
90,582,569,000
251,175,824,000
157,547,145,719
161,319,629,703
114,507,864,346
347,352,726,872
62,465,427,369
67,162,006,318
37,666,203,148
108,998,249,535
215,237,742,998
217,169,931,820
151,245,486,942
445,828,393,013
155,233,541,789
164,401,698,106
131,112,961,566
348,502,960,587
195,546,946
206,421,946
45,075,714,608
47,324,469,031
66,127,522,340
70,342,212,119
17,444,388,886
158,005,874,862
21,017,000,000
21,017,000,000
11,602,000,000
50,039,000,000
60,813,111,287
60,813,111,287
74,614,649,710
170,644,605,365
429,728,704,832
430,749,347,260
23,732,384,943
527,137,203,089
34,573,760,134
63,648,461,198
91,315,566,174
186,290,054,769
142,001,860,000
142,001,860,000
287,505,423,906
1,032,260,343,784
203,058,415,000
244,703,763,000
46,090,248,000
419,203,738,000
1,448,172,000,000
1,668,487,000,000
2,975,274,000,000
7,457,559,000,000
99,757,000,000
101,500,000,000
76,459,000,000
198,646,000,000
448,639,932,605
459,084,883,833
230,680,554,557
796,222,894,072
25,596,454,003
26,755,158,701
81,142,360,675
144,902,757,751
239,112,000,000
243,282,000,000
155,973,000,000
997,958,000,000
27,998,478,474
30,244,708,950
24,916,040,224
64,303,205,861
285,893,045,628
318,287,256,594
710,274,557,791
1,657,615,669,642
81,725,990,935
93,154,300,312
97,006,350,377
221,724,382,501
3,637,010,841
4,185,294,341
14,967,138,482
25,244,191,303
142,153,113,000
143,220,795,000
131,147,559,000
662,858,261,000
6,228,761,961,394
6,230,142,178,636
147,844,571,046
421,543,148,031
39,996,000,000
61,383,000,000
327,344,000,000
424,917,000,000
2,477,121,000,000
2,505,726,000,000
11,649,091,000,000
14,815,847,000,000
324,360,000,000
399,011,000,000
7,432,208,000,000
9,432,332,000,000
96,370,950,647
108,106,441,050
842,688,256,896
1,693,183,119,276
153,309,898,000
159,707,636,000
65,632,749,000
404,563,233,000
213,106,248,640
217,720,755,049
128,928,884,976
563,170,475,433
207,341,987,600
210,698,742,069
220,258,240,066
747,903,881,679
652,272,015,649
760,375,363,106
884,654,354,165
3,321,278,260,845
73,618,300,000
75,052,678,000
63,320,084,000
219,019,711,000
13,017,088,920
13,017,088,920
9,135,462,047
23,343,916,192
8,894,565,301
9,235,433,139
45,032,338,705
61,698,444,425
66,577,264,000
68,697,164,000
24,860,957,000
139,978,145,000
66,577,264,000
68,697,164,000
24,860,957,000
139,978,145,000
237,665,089,448
261,506,498,003
376,729,065,535
1,596,124,752,780
214,753,372,213
79,132,578,957
82,579,573,980
42,554,098,652
146,425,195,895
146,918,758,560
169,764,455,064
354,585,826,847
653,207,000,000
685,570,000,000
763,398,000,000
2,604,552,000,000
119,413,235,726
119,562,083,059
93,624,729,243
227,985,455,417
8,444,649,002
8,724,864,424
44,248,219,313
59,219,514,197
93,049,419,356
93,049,419,356
117,231,980,932
216,278,241,995
4,874,026,854
47,749,026,854
71,699,756,983
84,648,871,159
958,981,546,578
50,266,645,937
194,542,827
194,542,827
705,587,972
3,327,024,031
3,327,024,031
34,936,751,876
49,996,445,250
69,890,024,343
2,446,141,390,277
8,063,411,669
21,925,600,742
1,215,033,057,769
16,014,238,413
108,920,233,965
168,198,100,140
58,076,046,634
89,207,073,228
868,833,666
49,750,059,669
65,234,514,543
1,332,052,102,900
167,503,393,402
177,022,806,253
1,323,984,640,868
4,878,472,195
6,921,158,100
368,119,906
929,295,703
11,108,786,254
12,375,232,431
132,696,031,653
65,589,210,669
18,691,417,000
19,320,279,000
611,661,363,000
9,557,519,266
26,549,796,111
9,347,142,994
21,637,692,847
203,720,347,952
482,933,113,588
8,374,512,243
8,382,230,579
52,102,933,501
1,761,589,000
7,653,992,000
370,066,248,000
52,133,119,786
52,985,436,751
654,629,478,039
609,267,028,002
686,271,413,570
3,673,731,892,479
285,106,468,553
312,548,516,948
206,603,516,343
58,653,509,255
66,187,958,090
4,716,240,556
6,260,132,430
12,230,106,549
940,053,928
40,002,054,973
2,369,342,334
2,893,106,024
557,068,113,196
563,891,396,498
16,671,048,000
19,009,724,000
1,942,805,000
254,295,329,000
771,568,129
1,383,695,123
92,471,707,705
6,921,814,084
6,921,814,084
107,468,422,416
1,467,375,974
1,467,375,974
37,342,150,151
1,674,953,500
4,530,265,471
77,603,401,476
4,181,743,851
6,982,693,668
643,629,252
54,900,825,000
97,429,897,000
519,194,865,000
255,884,624,252
619,777,667,000
813,263,528,000
112,192,117,436
208,116,947,925
179,041,121,000
2,571,437,002,000
177,418,046,430
258,442,936,184
187,107,307,000
198,408,059,000
5,464,330,000
1,220,183,107,000
762,556,403,417
808,479,570,505
22,789,026,183
1,973,164,463,564
366,196,992,397
818,408,076,875
2,893,193,269
145,558,622,996
70,765,640,743
70,765,640,743
12,372,683,809
527,412,009,493
204,297,938,000
208,071,793,000
35,376,788,000
1,183,403,921,000
16,046,000,379
37,884,267,695
11,462,312,413
1,069,830,201,534
71,462,592,262
72,201,288,981
1,397,011,411
140,664,668,535
1,271,608,000,000
1,282,000,000,000
110,935,000,000
5,665,432,000,000
3,717,277,000,000
3,865,012,000,000
213,329,000,000
13,920,792,000,000
719,332,407,941
721,535,277,359
44,749,827,984
1,258,972,078,273
507,044,910,061
537,507,796,105
58,880,452,921
1,972,476,624,389
15,268,131,903
4,715,932,706
24,729,979,295
50,755,076,000
50,755,076,000
7,000,291,000
299,260,256,000
22,096,933,000
23,575,890,000
75,120,774,000
160,743,011,000
10,002,608,843
14,214,017,342
2,195,222,022
22,941,789,379
138,467,508,300
140,392,619,840
10,037,816,800
234,786,441,780
1,813,932,360
3,424,980,553
676,878,089
5,509,987,321
542,604,224,000
546,260,710,000
18,872,771,000
1,575,750,422,000
68,000,812,061
68,421,098,757
97,523,699
5,533,486,224
3,731,007,228
11,936,252,935
355,016,425,000
387,804,250,000
25,179,750,000
678,328,025,000
1,809,315,000,000
80,736,857,414
1,812,436,000,000
242,762,149,751
1,007,762,252,327
283,673,099,470
45,877,851,042
0
828,924,748,508
162,537,652,919
4,529,477,051,799
16,225,773,163
39,859,149,491
186,994,141,924
56,162,984,005
251,161,558,465
146,314,771,583
96,881,950,088
422,926,313,362
15,391,667
9,207,103,442
45,061,910,000
15,585,800,740
6,839,465,000
45,331,255,000
111,618,135,000
86,002,515,952
91,778,298,528
47,008,292,177
19,089,565,649
11,081,000,000
10,227,000,000
43,074,571,285
13,368,077,210
28,601,637,500
467,807,405,829
1,041,617,000,000
3,510,000,000
1,417,430,000,000
926,791,000,000
5,095,527,000,000
209,952,172,000
891,158,767,000
3,520,870,293
6,402,589,249
512,765,956
23,767,105,709
4,292,227,814
637,435,000,000
60,516,080,258
60,516,080,258
67,536,437,130
467,212,566,000
490,082,604,000
411,311,368,000
1,112,363,508,000
6,084,622,529
12,080,122,327
4,057,124,935
41,769,456,435
513,201,382,882
553,974,484,052
662,994,018,693
1,519,232,117,362
27,767,063,556
27,836,922,840
108,192,381,263
157,631,139,729
235,582,797,556
236,465,105,693
458,128,382,860
777,234,062,806
217,048,776,277
219,968,104,007
273,666,260,250
702,513,890,496
1,150,252,339
1,264,811,545
16,239,244,534
21,694,166,878
5,978,675,136
5,978,675,136
26,135,451,076
35,865,320,182
506,697,000,000
519,106,000,000
373,671,000,000
1,054,775,000,000
121,940,657,288
141,580,492,541
298,263,229,556
567,789,452,088
18,097,712,082
19,540,724,360
39,962,355,890
53,525,083,509
54,582,621,298
40,473,577,143
175,348,865,987
79,425,199,727
80,683,330,954
68,888,889,262
164,783,901,945
12,422,147,122
15,340,007,179
7,251,966,031
31,905,611,936
426,982,228,106
467,438,204,325
362,055,174,591
927,018,968,103
46,208,226,431
47,110,065,575
72,387,991,347
145,458,199,337
84,447,945,294
151,314,511,040
78,145,809,508
298,713,208,709
1,214,475,000,000
1,226,084,000,000
157,770,000,000
1,546,163,000,000
2,046,808,000,000
2,060,836,000,000
1,603,720,000,000
5,402,542,000,000
39,425,126,577
50,035,648,279
60,518,710,175
147,053,996,950
39,948,560,812
58,127,803,014
17,357,095,426
85,082,353,262
40,035,724,891
51,945,849,314
215,921,572,847
381,551,680,673
538,082,549,162
216,061,906,084
273,405,889,653
89,948,000,000
110,894,000,000
427,941,000,000
729,673,000,000
96,209,210,000
146,506,938,000
644,824,396,000
1,182,142,009,000
110,260,000,000
218,000,000,000
790,945,000,000
2,468,444,000,000
801,083,559
2,217,426,235
204,699,714
8,210,931,322
5,489,000,000
14,319,000,000
353,019,000,000
1,499,365,000,000
1,190,786,844
1,762,403,518
24,907,993,901
35,511,644,196
5,355,047,774
6,090,531,440
84,286,164,103
131,509,357,857
810,950,168
2,382,621,882
15,171,534,486
27,467,070,303
102,124,781,528
102,146,993,427
213,877,525,658
49,316,515,586
51,556,958,027
3,522,092,000
3,522,092,000
46,351,038,000
24,998,411,000
34,042,592,000
1,186,818,648,000
74,824,147,931
104,065,448,431
8,405,367,323
395,703,964,623
12,876,301,956
27,298,987,588
559,992,473
19,699,663,449
12,876,301,956
27,298,987,588
559,992,473
19,699,663,449
48,525,858,000
57,487,331,000
218,997,000
132,965,577,000
167,777,714,475
169,802,341,148
8,248,238,299
327,167,948,482
15,034,132,000
21,983,991,000
812,409,000
472,480,751,000
7,845,189,978
16,197,540,588
16,995,798,334
62,254,322,282
714,758,231
1,117,307,487
9,350,384,740
33,142,559,316
5,708,797,246
14,434,179,472
17,914,106,086
12,760,149,663
27,898,142,183
1,154,919,153
32,983,238,962
27,965,241,154
31,499,203,895
599,012,224
45,764,792,648
119,510,264,627
158,551,835,000
53,300,159,307
54,770,702,867
151,670,799,237
152,600,863,902
451,372,665,686
17,987,665,478
18,128,906,597
11,767,401,819
54,187,954,152
338,781,850,000
344,766,181,000
187,457,289,000
834,940,521,000
37,681,130,000
37,681,130,000
8,319,246,000
53,084,686,000
98,355,703,625
98,388,962,625
95,401,344,203
370,125,946,223
4,786,711,980
4,786,711,980
295,170,310
60,997,025,273
701,070,022
741,440,022
11,703,589,899
56,592,305
56,592,305
896,075,176
2,159,336,098
130,423,660,121
678,676,586,680
2,821,248,435
4,549,121,710
15,548,183,876
11,244,063,125
3,587,764,119
23,753,241,296
20,462,442,801
20,552,704,353
5,868,298,699
83,087,428,249
431,576,000,000
542,863,000,000
853,539,000,000
3,400,227,000,000
317,634,032,329
339,776,595,511
116,719,659,470
629,601,032,048
107,512,069,000
108,187,123,000
11,284,101,000
128,066,093,000
784,786,000,000
947,465,000,000
926,791,000,000
4,132,445,000,000
546,441,352,000
708,889,552,000
443,909,900,000
2,364,934,517,000
1,379,001,598
9,158,419,198
19,013,136,669
103,743,508,941
38,045,614,260
38,045,614,260
37,055,684,089
143,410,434,797
23,693,000,000
23,693,000,000
8,198,424,408
34,176,358,988
9,974,573,777
49,553,948,379
385,438,054
584,373,281
40,032,000
93,357,588,783
1,709,149,218
269,034,421,563
6,411,457,927
6,411,457,927
203,930,522,385
206,114,029,705
947,079,000,000
14,483,141,829
52,294,864,950,467
40
41
42
43
44
Untuk FINANCIAL INSTITUTION
Placements
Marketable Securities
Loans
Investments
Consumer Financing
with Other Banks
Pinjaman/Kredit yang
Receivables
and Bank Indonesia
Diberikan
Piutang
pembiayaan konsumen
200,207,673,000
383,217,000,000
20,000,000
3,138,042,153
1,025,000,000
29,937,901,475
1,311,566,373,850
36,687,722,000
93,435,000,000
50,321,400,634
228,829,717,000
7,119,646,700
1,891,125,000
99,610,599,000
121,234,010,156
186,933,236,600
54,139,292,419
500,498,646
1,110,032,000
2,100,000,000
5,756,509,000
12,956,966,827
354,619,398,079
30,101,691,768
1,575,000
0
57,491,982,248
10,000,000,000
32,654,059,327
2,292,500,000
3,500,000,000
189,740,000,000
110,580,202,741
426,278,000
250,000,000
909,433,000
241,019,000
37,273,439,525
9,241,025,000,000
907,520,000,000
66,180,041,000
100,000,000
489,382,000,000
288,534,023,181
1,410,892,874,392
59,371,008,557
205,000,000
31,938,466,216
80,697,123,000
151,000,000
43,500,000
1,496,957,000
818,565,000,000
.
62,631,235,595
0
62,631,235,595
33,669,636,495
566,000,000
3,500,000,000
18,767,400
257,338,850
11,670,731,524
900,000,000
4,786,150,956
59,942,801,576
8,065,499,926
21,207,028,120
19,296,000,000
565,593,000,000
1,136,520,000
630,000,000
155,000,000
352,322,537,529
111,610,148,000
34,933,261,326
6,439,000,000
59,030,000,000
160,343,384,764
8,385,081,403
736,725,212
259,701,411,501
0
144,666,783,176
801,045,500
3,871,559,885
134,553,974,994
188,156,293,809
109,996,676,534
39,792,286,782
16,246,201,457
139,659,618,482
489,267,639,723
62,042,449,322
5,447,853,000
1,000,000,000
19,520,171,824
356,004,602,653
219,104,103,225
40,609,360,111
5,182,068,612
225,000,000
24,034,653,000
65,092,063,000
47,726,801,998
34,412,368,233
544,369,382,000
299,860,880,000
19,408,707,715
54,640,535,962
2,000,000,000
8,795,000,000
173,689,000,000
213,023,286,278
657,810,116,442
801,155,497
4,154,979,000
1,000,000
142,599,202
40,364,500,000
706,250,000
174,412,785,000
68,448,129
1,462,050,000
87,578,479,812
321,288,795,911
733,258,639,785
142,981,142,000
388,607,260,000
3,995,290,690,000
650,559,000,000 28,271,169,000,000 59,688,265,000,000

1,416,703,000,000
3,122,782,476,000 10,496,344,605,000 14,408,594,764,000

29,978,141,000,000
236,495,649,396
38,571,000,000
4,956,328,000,000 62,613,795,000,000
1,073,484,150,861
39,232,199,000
337,716,000,000
1,579,454,597,788
13,615,786,000,000 15,382,732,000,000 82,541,885,000,000
68,711,000,000
4,468,955,000,000
3,248,853,000,000
2,354,588,000,000
4,986,250,000,000
6,012,055,000,000 39,746,644,000,000
12,052,000,000
257,575,717
991,365,000,000
3,525,628,000,000 10,108,440,000,000
28,939,057,139
833,747,139,085
1,782,402,000,000
93,309,850,470
300,132,000,119
1,263,920,062,736
9,435,541,000,000 18,360,958,000,000
################
129,817,666,464
682,524,443,807
84,870,000,000
595,086,542,954
1,470,150,000
2,017,223,000,000
6,108,879,000,000 32,457,152,000,000
25,311,000,000
3,845,368,000,000
6,840,643,000,000 21,030,375,000,000
2,656,000,000
1,070,428,000,000
7,404,595,000,000 22,783,695,000,000
234,000,000
73,299,472,501
338,904,130,822
440,788,740,725
198,000,000,000
1,326,265,348,000
1,088,690,826,000
470,183,675,973
1,750,874,209,640
6,795,706,203,163
129,832,252
7,175,804,000,000 11,563,542,000,000
3,499,000,000
3,434,849,000,000
196,676,570,000
81,060,877,000
2,493,172,001,000
1,056,456,000,000 14,728,533,000,000 10,839,026,000,000

611,016,000,000
4,736,266,000,000 15,410,325,000,000
60,644,000,000
3,306,813,000,000 11,352,055,000,000 17,838,114,000,000
102,997,000,000
165,212,746,975
264,820,880
712,818,132,000
281,306,000,000
329,321,450
1,781,400,000,000
22,247,280
238,130,345,575
1,007,762,252,327
281,305,503,528
43,703,247,326
825,732,510,596
162,537,652,919
4,501,390,043,147
285,000,000
50,942,685,000
19,034,958,806
1,099,950,000
495,000,000
555,000,000
555,500,000
435,000,000
60,000,000
73,387,957,000
128,422,918,000
16,540,650,743
280,601,013,000
89,804,452,000
108,432,629,000
47,948,525,308
97,558,747,463
302,120,365,228
395,095,231,686
122,635,057,683
1,168,526,000,000
5,052,970,000,000
512,000,000
610,000,000
123,797,552,528
1,549,678,000,000
145,258,000,000
55,091,811,000
55,700,859,000
40,389,208,162
278,563,245,751
312,540,040,640
958,356,000,000
210,000,000
3,686,364,794
3,197,186,000,000
94,393,000,000
6,404,887,110
28,008,893,000
1,255,700,000
31,724,688
182,582,000,000
290,000,000
1,863,000,000
2,501,000,000
46,543,540,000
212,398,364,243
2,486,000,000
162,589,000,000
750,000,000
6,871,545,000
124,773,000,000
238,313,000,000
32,647,440,475
261,533,215,000
3,658,487,132
973,500,000
0
973,500,000
3,899,981,000
12,467,328,457
242,780,295,000
5,184,358,672
1,647,282,000
58,737,066,787
510,000,000
500,000,000
81,504,947,000
0
53,645,114,490
41,578,840,942
10,000,000,000
4,428,036,955
22,166,450,583
710,502,000,000
9,435,092,322
15,564,978,401
3,779,210,000
892,263,000,000
1,202,894,176,000
66,300,959,753
850,098,000,000
736,740,000
71,896,844,315
81,229,486,590
465,215,000
45
46
47
48

Deferred Tax
Fixed
Other
Total
/ Biaya dibayar dimuka
Assets
Assets
Assets
(Rp)
48,666,000,000
1,544,653,000,000
52,031,000,000
3,496,955,000,000
15,137,000,000
882,595,000,000
1,869,000,000
2,985,212,000,000
33,760,904,000
340,382,280,000
126,629,177,000
1,783,001,195,000
1,096,088,485
6,894,765,077
267,877,974
2,598,000,000
381,922,000,000
1,864,874,203
32,644,398,646
654,250,000,000
54,507,295,164
102,887,051,853
296,425,539,000
3,297,539,000
306,940,013,000
113,065,000,000
1,022,776,000,000
121,623,000,000
3,919,605,000,000
1,261,084,104
85,573,190,670
3,510,154,442
223,260,218,825
3,824,088,159
99,610,632,672
1,600,843,855
393,225,112,551
72,740,605,163
348,605,840
84,138,017,450
403,254,000,000
7,541,000,000
3,107,734,000,000
481,847,033,325
6,335,859,169,425
28,080,213,525
22,684,661,939,725
184,810,691,000
3,062,001,948,000
152,682,000
4,043,662,511,000
99,855,609,000
6,502,331,000
48,650,315,000
9,883,391,922,000
358,168,821,400
4,237,543,176,750
253,558,990,475
16,620,284,977,575
161,278,785,000
3,346,302,819,000
6,694,782,000
7,290,905,515,000
85,566,025,000
10,926,468,225,000
60,675,075,000
19,157,656,300,000
118,394,000,000
479,744,000,000
174,675,000,000
3,462,222,000,000
949,854,000
200,388,152,000
635,425,815
80,022,995,592
2,664,776,376
196,648,808,502
33,320,574,916
7,679,069,065,279
72,152,413,936
9,598,280,330,742
19,337,000,000
5,906,379,000,000
106,569,000,000
7,065,846,000,000
29,114,418,395
3,162,919,267,000
26,928,561,000
7,496,419,127,000
734,005,728,000
92,663,331,000
849,065,684,000
4,459,159,000
1,629,668,575,000
5,643,321,006
347,864,846,361
4,814,685,774
478,777,623,456
2,835,215,566
304,454,689,162
123,204,153,053
682,344,655,981
71,095,669,000
2,264,488,952,000
20,015,196,000
3,780,131,499,000
12,317,508,423
449,408,345,930
1,051,602,400
908,168,166,154
2,709,021,893
289,164,241,999
1,249,710,084,265
167,997,202
12,755,401,032
33,674,096,945
13,645,664,625
259,448,750,600
4,656,442,344
62,817,943,723
772,269,514
534,462,374,716
552,260,193
47,523,485,702
1,231,918,100
263,492,766,135
102,770,682
21,896,120,876
27,664,419
189,384,391,036
41,250,000
16,516,475,077
4,620,008
11,200,350,960
2,451,321,929
4,418,285,000
439,093,047
111,936,530,188
955,614,487,711
2,920,000,000
630,731,000,000
931,614,000,000
614,547,134
10,143,539,952
133,360,400,532
142,436,145
15,166,550,633
3,619,062,096
12,202,462,195
3,940,244,713
1,133,621,815
2,811,199,976
36,746,458,895
1,580,619,249,675
187,689,454,220
43,587,839,467
56,139,728
270,733,538,669
146,044,633,683
49,007,400
74,646,682,542
516,337,759,530
292,053,500
172,782,450,281
4,349,272,024
11,592,106,887
19,731,540,000
240,954,171,000
8,112,000
198,082,913,739
642,314,663,000
5,988,539,000
165,845,504,000
3,014,339,000
330,445,358,000
50,959,202,225
928,452,262,925
53,719,146,500
2,747,038,714,525
5,646,449
102,875,597
5,952,260
348,492,360
31,582,671,300
51,236,165,744
14,541,764,000
814,395,451,000
1,460,272,825,000
304,381,021
408,161,774
204,966,572,662
1,144,264,249
1,659,421,209
202,437,645,780
1,927,330,979
408,108,447,144
9,181,618,653
716,984,223,603
12,721,570,978
1,123,945,535,253
2,612,342,709
210,323,220,594
13,446,625,003
75,557,061,455
2,104,705,000
290,144,668,879
1,176,797,673
19,272,911,841
207,834,698
49,197,965,840
471,483,115
19,866,263,155
1,332,356,698
267,424,019,221
329,077,958,388
68,543,995,301
126,096,098,804
200,247,034,372
1,422,393,495,188
2,452,604,817
2,020,478,163,661
56,646,000,000
917,402,000,000
74,467,000,000
2,902,419,000,000
59,635,000,000
1,339,220,000,000
23,763,000,000
3,622,463,000,000
572,908,000
157,694,236,000
342,756,622,000
17,363,906,392
447,079,779,629
1,113,796,114,575
43,543,478,118
236,095,643,235
9,487,516,456
1,739,140,283,979
17,173,283,934
158,363,060,131
827,071,938
322,076,100,634
3,895,669,542
363,067,070,977
75,203,105,435
567,579,354,014
54,200,673,310
910,952,545,352
17,251,097,871
1,520,602,499,553
60,128,408,390
158,544,056,932
1,460,770,288
570,117,317,643
2,167,015,436
2,765,224,272,562
311,202,811,650
34,343,343,017,175
18,120,367,416
2,002,058,612,393
1,538,778,356
1,010,512,985,136
1,381,433,818,846
40,460,659,514
10,795,616,699,400
19,102,294,648,625
3,421,891,751,436
12,711,252,225
47,646,020,477,225
2,202,306,431,527
659,701,835
55,101,874,729
436,893,974
146,055,115,386
1,430,909,000,000
13,030,347,000,000
561,895,000,000
57,929,290,000,000
31,511,000,000
719,140,000,000
60,834,000,000
3,028,160,000,000
30,210,695,000
687,876,635,000
2,806,487,000
1,530,173,230,000
1,478,694,000
115,195,592,000
6,336,004,000
100,901,000,000
3,185,429,000,000
69,322,263,691
578,595,407,886
46,809,753,212
4,418,691,931,106
3,829,359,359
216,490,246,288
11,240,689,377
490,604,325,073
456,345,734
1,795,920,467
412,660,300
108,745,776,153
30,018,503,663
1,174,721,980,206
18,233,813,571
1,433,688,362,871
6,382,209,960
118,008,270,731
643,853,371
220,228,504,723
120,963,704,766
3,945,919,585
593,160,244,451
15,612,656,583
259,035,443,033
2,490,535,177
716,685,940,960
498,679,826
27,978,107,344
96,675,000
70,753,911,591
261,887,421,000
2,573,588,489,000
3,987,067,222,000
20,072,742,000
1,421,907,702,000
1,960,251,991,000
24,794,000,000
210,106,000,000
5,947,000,000
388,400,000,000
24,794,000,000
210,106,000,000
5,947,000,000
388,400,000,000
67,500,000
488,734,290,944
66,860,548
824,158,263,105
6,639,000,000
112,940,000,000
13,508,968,345
176,116,554,684
8,598,696,775
656,881,946,031
1,108,895,851,891
39,308,690,960
2,984,558,625,620
5,352,244,394,200
454,850,967,000
7,276,025,000,000
307,056,000,000
30,051,907,595
530,646,714,006
4,774,777,046
34,253,983,883
17,696,749,876
321,196,248,752
1,165,583,770,152
449,689,465,012
634,485,000
669,270,442,505
1,165,583,770,152
449,689,465,012
634,485,000
669,270,442,505
18,345,029,377
1,576,770,508,771
71,296,750,618
2,234,512,527,382
4,322,401,881
450,186,955,537
29,498,579,721
125,049,787,659
3,526,805,468
664,010,512,396
553,846,048,245
133,804,685,632
3,865,702,334,465
2,588,738,090
5,848,629,300,409
15,032,751,035
470,755,192,723
4,724,376,751
190,184,602,695
67,002,102
494,740,805,748
533,788,378,185
2,965,800,894
516,487,883,250
878,134,961,270
4,932,171,132
201,622,405,077
40,815,000
442,471,097,191
60,790,676,225
1,357,396,767,850
22,679,518,150
2,523,041,752,325
42,522,582,000
68,221,549,000
18,086,882,000
271,460,708,000
2,465,026,032
24,288,893,892
103,963,046,783
3,704,766,001
52,993,802,145
145,922,208,192
4,421,405,031
146,119,928,553
105,117,000
99,688,149,000
1,034,536,631
590,295,976,330
362,647,601,000
18,835,968,569
70,283,131,655
1,974,263,663
441,084,940,246
1,764,195,491
169,851,883,312
520,122,556
279,438,087,218
8,715,160,700
154,016,892,235
264,667,909
673,667,710,647
3,700,292,973
105,961,368,223
1,948,169,119
471,940,067,904
671,423,988
26,691,486,141
119,944,852,445
988,880,887
219,270,642,376
405,530,768,907
15,688,000,000
180,112,000,000
233,253,000,000
32,101,099
177,231,356,184
363,932,553,117
5,107,130,661
259,610,425,820
795,244,017,131
14,842,480,504
83,648,953,717
280,806,653,865
156,644,309
1,592,619,297,565
2,148,563,000
121,275,406,000
154,070,000
2,707,801,367,905
577,411,403,000
240,451,000,000
6,440,524,000,000
747,886,000,000
16,112,493,000,000
13,382,000,000
376,774,000,000
4,789,000,000
17,404,390,003
738,125,036,286
815,400,738
135,783,523,138
5,000,352,668
288,084,574,075
11,161,000,000
217,626,000,000
7,865,000,000
1,250,092,000,000
610,437,000,000
1,553,376,827,333
920,019,280
25,852,777,605
1,425,225,877
94,769,965,502
292,411,084,943
1,642,346,402,677
428,518,047,657
5,311,930,881,824
1,067,578,361
239,295,216,064
5,213,298,271
103,868,160,986
1,170,073,931
793,952,802,057
10,276,053,000
762,187,476,000
4,710,300,000
2,049,162,958,000
19,377,240,499
790,208,401,628
2,395,560,271
1,249,080,371,256
467,491,119,280
18,108,000,000
138,494,000,000
21,121,000,000
611,963,000,000
137,862,000,000
6,841,100,000,000
59,899,000,000
21,733,034,000,000
595,668,000,000
2,390,868,000,000
171,062,000,000
12,659,804,000,000
71,616,970,654
560,160,209,350
1,897,439,940
2,347,941,632,229
557,337,641,000
7,271,989,000
104,042,477,000
8,100,526,000
117,262,680,667
89,495,165,425
4,980,207,285
686,937,377,885
105,015,313,407
403,825,776,709
56,325,687,265
1,261,224,634,982
1,024,371,537,180
35,124,701,392
4,624,619,204,478
56,299,778,000
2,685,822,000
282,698,909,000
59,526,434,607
83,127,282,484
4,265,563,503
30,375,084,632
430,764,813
98,873,639,098
22,200,876,000
56,060,092,000
207,135,527,000
22,200,876,000
56,060,092,000
207,135,527,000
29,318,377,895
615,315,589,327
105,222,397,188
2,479,250,656,231
3,999,327,193
52,281,298,346
1,282,346,768
291,768,931,718
3,127,880,662
303,086,512,805
141,205,000,000
159,067,000,000
64,088,000,000
4,626,000,000,000
137,557,999
199,821,733,611
2,000,000,000
439,736,637,878
573,415,141
72,622,199,921
375,531,452
158,085,628,618
318,511,321
65,604,721,737
2,527,809,156
672,196,585,121
140,214,464,449
1,790,109,711
508,864,677,279
50,376,812,341
319,212,257
2,636,133,692,469
66,499,999
96,737,651
206,456,311,023
293,890,209,335
160,931,961
618,348,680
48,859,187,849
3,490,478,552
1,121,462,667,680
30,120,314,827
5,153,111,576,546
131,068,992
210,331,557,727
6,071,638,877
1,798,801,360,514
10,264,584,416
153,293,690,185
61,131,107,070
1,496,888,484,303
2,755,004,817
346,482,471,456
827,660,000
1,909,927,945,169
46,226,131,776
186,507,317,122
250,000,000
4,518,811,475,406
5,096,205,384
637,822,070,080
27,993,014,297
2,395,677,320,296
24,544,042
31,459,453,053
147,809,740,690
55,030,446
3,840,207,025
268,622,001,762
2,463,142,278
165,402,208,827
2,291,438,000
113,988,086,000
25,099,676,000
1,682,386,172,000
371,432,770
371,145,835
72,778,611,050
11,416,268,555
261,935,297,924
12,858,240,229
1,907,309,856,631
857,574,656
44,762,127,606
4,899,887,000
75,880,528,000
107,994,344,777
755,718,000
492,326,846,000
2,207,689,681
19,064,488,686
4,859,604,095
1,161,979,825,867
67,387,244,616
972,555,639,299
107,064,815,701
8,485,853,807,230
30,580,871,808
104,849,205,863
7,538,167,738
1,683,725,152,296
26,650,858,903
293,354,898,473
3,224,560,611
218,725,144,771
6,758,304,801
1,168,818,695
58,226,476,244
82,763,718,766
703,807,654,689
12,541,323,000
1,134,913,875,000
120,000,000
2,721,499,590,000
401,455,890
7,856,157,356
1,414,731,073
314,695,619,432
57,152,167
1,524,881,226
696,754,366
204,676,893,280
34,072,667
528,029,268
44,727,686
57,523,500
973,525,017
674,889,402
168,543,707,679
147,225,257
2,009,120,889,091
31,780,010,000
860,553,229,000
125,389,886,000
2,191,817,465,000
1,345,848,732,934
724,081,949,781
72,934,168,155
697,032,396,178
245,556,033,000
126,436,662,000
14,385,269,127
101,755,146,786
38,839,325,000
2,869,948,047,000
627,003,297
102,588,432,396
4,466,911,512
1,000,385,607,004
164,251,193,000
80,855,464,000
5,077,786,000
1,805,391,909,000
38,651,928,185
13,029,450,306,306
2,796,923,887
15,113,901,573,826
3,442,563,417
1,721,028,829,326
21,117,525,894
1,967,088,426,116
1,349,230,753,264
110,600,153,700
1,554,253,434,832
352,630,640,000
10,462,009,661,000
991,162,178,000
12,636,575,760,000
2,217,139,015,846
54,303,536,916
1,452,416,098,962
8,120,217,873
3,040,817,020,581
3,412,752,282
184,617,753,223
897,130,401
345,935,194,082
1,376,317,000,000
24,963,030,000,000
328,953,000,000
34,228,658,000,000
1,075,719,000,000
55,232,692,000,000
10,341,751,482
2,161,760,447,943
38,762,035,006
5,903,931,712,381
2,053,596,447
100,925,235,423
8,063,454,296
149,109,224,966
1,513,555,004,000
2,014,766,024,000
24,495,755,000
241,355,512,000
4,930,431,000
407,029,954,000
4,342,106,592
63,987,740,600
87,987,350,245
6,746,463,900
614,147,951,120
944,655,625,100
75,135,745,000,000
224,348,503,940
3,702,988,681,489
8,205,955,951,572
412,621,371
103,711,383,261
1,250,000
158,299,609,649
156,751,149,000
1,557,975,922,000
36,139,616,000
3,482,428,789,000
4,409,772,304
642,791,320,005
7,174,672,395
827,171,957,616
1,730,609,152
105,994,898,223
119,478,881,234
86,558,775,000
394,157,850,000
1,082,936,825,000
2,016,330,177
41,258,454,119
20,700,000,000
5,188,840,684
1,311,772,836,197
32,995,852,000
45,644,745,000
5,415,142,511,000
2,239,815,000,000
2,884,025,000,000
176,798,726,000,000
365,544,000,000
154,271,000,000
16,856,118,000,000
268,882,213,000
366,932,096,000
31,556,143,184,000
4,111,593,000,000
4,139,786,000,000
169,415,573,000,000
26,272,424,865
35,284,276,899
3,351,473,970,456
1,821,978,000,000
2,306,227,000,000
154,725,486,000,000
135,399,000,000
893,084,000,000
14,547,470,000,000
1,574,536,000,000
2,696,414,000,000
82,072,687,000,000
103,680,107,863
58,545,540,205
1,339,267,231,761
39,395,369,266
157,231,637,499
2,052,127,474,606
4,709,243,000,000
4,963,425,000,000
267,517,192,000,000
114,270,679,409
8,480,757,943
1,741,750,993,495
462,239,000,000
1,016,304,000,000
46,544,346,000,000
803,593,000,000
1,076,478,000,000
53,102,230,000,000
37,841,524,000,000
1,422,836,000,000
1,746,234,000,000
422,683,026
16,949,415,362
3,197,333,048
972,475,600,991
7,355,948,000
43,066,931,000
9,090,633,000
2,897,471,380,000
21,728,154,800
134,681,865,754
99,554,621,212
11,046,115,933,070
764,521,000,000
338,638,000,000
33,357,782,000,000
213,682,715,000
51,962,363,000
3,699,865,378,000
674,675,000,000
357,208,000,000
30,972,910,000,000
603,209,000,000
471,854,000,000
24,205,990,000,000
1,337,488,000,000
1,922,640,000,000
40,514,765,000,000
16,440,899,244
24,629,863,692
1,041,197,682,743
60,025,000,000
148,545,000,000
12,901,842,816
20,006,752,587
2,906,905,000,000
1,175,999,329,477
33,120,080,499
31,518,062,162
1,426,625,401,010
1,284,759,498
11,467,035,088
386,584,000
778,941,760,504
449,491,959
886,859,626
197,683,299
56,878,002,000
4,436,470
43,096,311,358
10,544,743,755
34,524,016,062
3,258,000,000
911,104,356,627
175,511,657
1,132,918,847
5,583,796,269
181,247,249,573
125,554,850,119
30,350,198,261
39,776,902,310
4,845,315,654,437
3,833,354
583,403,924
1,715,946,987
114,611,616,925
14,127,034,893
8,000,824,386
174,229,977,888
207,907,010
572,851,038
477,880,557
246,746,176,379
999,448,946
4,447,650,867
877,714,958
2,789,145,850
887,719,757
781,412,880,365
146,388,786
1,076,214,766
208,186,538
152,756,278,593
479,038,284
3,195,066,595
238,491,326
290,026,097,710
970,799,202
10,592,624,206
12,076,215,570
838,606,280,881
87,190,030
478,343,110
397,380,567
121,306,694,700
60,006,847
874,847,978
22,275,700
61,005,053,992
2,130,702,000
30,628,138,000
1,169,330,000
235,198,403,000
5,074,768,938
1,080,192,591
42,030,015,097
8,619,226,000
2,627,096,000
317,425,234,000
30,701,826,000
6,395,991,000
182,527,922,000
11,422,167,000
7,198,973,000
249,733,678,000
14,059,946,746
1,540,323,671
159,933,388,255
23,255,234,889
5,485,285,959
232,059,716,835
7,887,093,746
323,420,298
468,469,732,655
17,474,107,485
905,455,030
161,350,154,848
33,033,000,000
17,338,000,000
5,831,821,000,000
5,609,000,000
2,685,000,000
5,161,653,000,000
1,540,936,000
4,599,819,611
4,759,507,069
209,647,527,710
131,020,130
2,242,842,680
40,537,144,404
2,245,388,982
16,346,014,835
3,917,782,542
117,304,777,086
732,909,361,055
174,327,000,000
3,112,337,000,000
394,217,000,000
10,614,015,000,000
1,124,728,438,000
52,744,168,000
64,761,368,000
2,081,857,854
355,299,885
203,396,932
51,416,036,791
28,701,149
465,845,919
293,750,558,208
248,542,531
50,934,643,181
3,721,954,077
1,048,380,813,716
358,144,702
270,638,253
70,161,272,707
223,647,000,000
59,715,000,000
6,060,797,000,000
191,736,890,000
2,377,340,147,000
566,353,082
425,480,010
40,337,031,000
1,002,838,288,000
68,695,859,260
415,077,151
15,891,932,657
93,387,814,238
40,488,141,584
228,431,601,577
13,265,153,156
1,814,793,848,120
366,987,033
33,765,929,772
20,188,000
192,408,622,036
3,268,440,621
352,771,451,233
4,533,797,710
1,204,103,631,117
9,080,496,143
49,143,327,744
54,610,781,957
831,846,049,822
885,646,378
3,896,456,552
302,346,851
28,269,502,710
892,033,498
26,502,982,391
1,008,609,742
28,793,000,000
527,490,000,000
93,273,048,466
237,030,927,252
247,976,475
893,725,138,507
105,051,018
432,823,359,388
281,143,786
483,016,457,568
2,278,917,361
26,761,002,233
20,874,651,220
226,708,507,121
3,455,569,004
6,765,478,809
494,629,238
175,515,547,855
2,332,445,068
13,453,952,274
21,601,980,061
85,309,252,394
2,421,277,316
1,067,118,832,187
7,232,597,468
84,067,420,000
4,347,644,834
244,958,463,798
25,765,883,249
81,453,196,694
11,168,384,063
615,688,623,657
75,583,000,000
507,645,000,000
9,931,000,000
2,857,847,000,000
477,593,000,000
5,191,454,000,000
4,062,000,000
11,247,846,000,000
35,180,197,693
39,921,044,811
1,662,393,270
188,637,435,031
2,487,756,337
98,416,187,229
22,084,168,851
279,131,690,819
7,289,505,929
328,292,417,320
5,051,330,302
744,925,795,814
66,229,541,018
1,830,516,000,000
53,464,973,275
632,023,243,005
1,200,646,182,747
91,991,000,000
553,162,000,000
34,061,000,000
1,615,240,000,000
132,956,897,000
944,715,937,000
394,408,000
2,265,420,200,000
118,411,000,000
2,005,128,000,000
208,458,000,000
6,055,088,000,000
1,938,376,543
22,033,555,082
53,987,174,242
4,929,000,000
603,411,000,000
96,959,424,926
2,527,942,000,000
3,522,585,626
24,611,628,738
66,533,013,153
16,607,880,203
131,509,357,857
405,200,337,053
1,989,771,460
28,744,012,092
3,966,289,990
82,333,377,960
3,346,586,061
2,069,669,926
24,899,844,738
264,668,938,872
12,656,932,345
1,404,974,419
112,204,904,000
14,259,188,000
146,245,820,492
483,574,983,000
65,605,769,000
717,172,592,000
102,885,431,000
4,806,879,468,000
20,659,089,059
1,572,884,134,407
10,053,626,708
2,582,121,960,189
1,303,787,627
287,066,005,499
1,303,787,627
287,066,005,499
620,624,325,765
1,572,782,000
125,294,135,000
23,947,866,000
314,993,158,000
7,716,533,955
341,089,795,952
3,104,106,374
954,271,118,430
34,481,186,000
1,605,702,721,000
635,794,551
131,304,852,881
12,708,345,635
20,026,068,797
604,453,886
620,624,325,765
2,238,608,419,000
712,952,166
202,140,201,925
91,118,658,383
2,231,542,006
257,412,207,110
349,900,312
462,645,221,376
2,471,712,710
499,588,825,787
4,088,287,598
47,845,452,604
2,352,298,208
150,189,394,612
49,727,529,445
560,976,930,273
28,285,634,312
1,479,177,114,795
75,758,944,419
9,334,544,890
146,987,424,992
3,277,648,230
40,977,864,388
560,955,492
95,726,774,032
19,708,106,000
299,386,551,000
6,741,623,000
1,822,206,491,000
2,919,472,000
59,215,504,000
86,885,000
117,860,186,000
1,302,553,647
137,308,025,869
23,675,870,902
584,838,895,959
437,406,677
19,842,559,788
1,300,362,681
89,417,458,571
418,698,686
7,684,373,226
63,750,000
20,749,987,053
833,164,207
16,772,346
320,949,317
2,794,178,363
881,045,720
9,700,353,030
7,425,031,432
77,688,370,200
29,397,056,322
102,889,812,654
488,223,200
213,269,090,842
157,573,000,000
2,150,230,000,000
635,832,000,000
7,479,242,000,000
36,928,798,577
31,381,503,656
19,297,932,988
740,800,479,831
7,468,428,828
23,999,019,962
2,198,402,000
2,358,239,000
168,787,000,000
2,757,272,000,000
388,877,000,000
8,792,985,000,000
139,557,406,000
415,894,683,000
3,691,080,490,000
316,312,036,000
8,666,760,040,000
265,643,748
2,326,875,362
11,136,194,979
185,228,492,711
20,696,956,170
99,666,627,923
249,403,611,752
1,258,000,000
3,695,000,000
1,264,397,000,000
4,605,578,454
41,598,512,277
1,917,904,470
93,910,457,336
476,624,554
4,251,521,134
559,452,867
127,459,908,049
2,840,000,000
43,811,982,663
8,765,620,187
43,298,379,042
1,590,775,594
329,879,108,809
94,169,484,376
89,259,184,822,177
49
50
51
52
Securities
Fund Borrowings
Claims
Reinsurances
Payables
Payable
Payable
to the Clearing and Guarantee Ins.
Pinjaman Bank
Bank Payable
Financial Inst. Payable
10,921,000,000
640,565,000,000
811,521,000
84,946,169,000
2,187,159,000,000
94,123,548,320
9,158,000,766,175
36,366,281,000
4,942,499,383,000
621,704,272,500
692,377,000,000
81,870,964,000
4,973,243,818
2,225,904,936,723
2,284,578,000,000
93,975,490,000
225,500,000,000
139,528,201,754
70,496,786,314
247,806,179,000
718,360,678,700
84,959,445,725
97,202,797,132
9,854,760,000
161,411,393,977
502,206,600,000
430,396,000,000
42,987,917,174
346,795,777
46,032,235,019
180,847,569,000
123,453,369,000
458,800,179,625
50,836,585
10,092,308,834
460,278,747,000
114,804,084,651
9,417,700,000
431,727,949,933
110,121,335,327
27,034,491,512
19,826,660,767
10,709,021,332
51,233,600,000
563,448,151,499
623,812,000,000
518,216,000,000
37,787,852,000
428,475,670
224,573,732,690
208,406,388,646
94,644,073,140
620,095,892,460
325,705,456,786
700,860,694,665
128,740,614,200
1,461,216,377,280
854,077,090,515
347,882,785,225
1,034,757,567
16,923,713,000,000
375,485,000,000
34,754,244,000
7,956,000,000
1,683,421,676,046
127,996,491,124
23,858,295,222
365,827,500,000
115,106,378,036
47,741,961,393
116,221,115,014
4,000,000,000
584,493,917,000
1,493,118,488,000
203,625,000,000
203,625,000,000
206,560,000,000
151,268,618,065
222,821,086,371
340,957,311,277
340,957,311,277
685,748,104,508
169,307,657,255
211,801,604,990
392,385,203,751
94,264,010,000
125,957,785,340
438,467,582,737
652,525,812,329
1,802,556,048,050
4,000,000,000
20,501,803,885
46,330,368,460
101,155,667,000
233,934,319,403
3,299,547,887
140,560,023,372
71,682,143,974
225,872,988,087
381,089,000,000
221,151,564,992
37,884,000,000
4,238,296,000,000
25,000,000,000
80,000,000,000
108,725,212,860
1,034,133,390,712
664,789,730,814
110,404,064,000
197,038,158,226
19,000,000,000
4,921,567,000,000
337,000,000
52,173,914
74,187,773,098
57,000,000,000
8,472,444,618
86,033,841,574
0
28,170,000,000
4,207,430,934
42,183,074,518
35,387,491,464
47,858,046,727
52,817,490,225
104,513,231,435
215,220,886,052
1,726,483,618
692,704,334,396
616,533,406,734
668,059,000,000
15,000,000,000
10,300,000,000
6,843,639,602
94,090,787,000
3,059,094,844
104,073,289,897
116,499,891,000
68,450,211,582
2,446,453,991,489
194,499,518,048
146,580,475,220
39,672,070,014
217,300,677,789
97,661,395
48,830,701
0
363,499,525,000
560,362,563,000
146,138,931,982
4,761,691,006,497
473,181,001,665
3,175,903,000,000
469,750,799,355
3,387,778,083,055
25,073,072,587
25,260,510,000
26,226,652,222
293,150,000,000
11,632,935,199
918,188,671,000
282,879,389,267
35,704,320,309
195,833,000,000
403,923,934,964
298,944,304,793
83,974,886,998
2,143,566,161
13,658,436,438
2,250,000,000
611,002,749,818
88,822,358,665
911,375,785,247
9,167,830,542
13,960,975,000
90,861,624,500
21,427,932,500
26,300,000,000
40,748,019,500
3,905,932,067
33,063,437,500
6,104,150,820
49,248,098,000
104,388,435,634
1,333,914,500
0
4,435,677,000
8,750,000,000
16,041,138,000
3,557,690,000
1,310,929,559
1,364,216,058
320,722,000
3,003,875,000
8,149,109,000
12,590,205,000
15,367,805,000
67,304,775,000
9,436,939,009
4,606,990,367
25,826,433,475
11,121,935,955
596,289,101
21,339,447,344
2,485,757,000
15,159,000,000
9,067,000,000
1,327,000,000
8,969,215,500
19,107,104,628
135,396,182,500
1,586,730,000,000
135,396,000,000
1,301,247,000
40,756,012,416
405,121,970,000
4,767,631,896
14,804,775,189
369,820,000,000
132,162,079,023
36,080,000,000
470,574,000,000
222,512,759,853
44,836,735,861
23,980,102,907
6,045,809,351
262,303,546,575
114,582,985,575
118,987,961,905
922,930,000,000
2,332,822,000,000
94,385,984,445
71,421,839,945
596,081,141,000
369,500,000,000
5,591,759,580
1,106,666,672
8,855,840,933
85,291,582,000
399,201,000
775,608,033,000
69,022,398,000
388,344,348
68,199,000,000
2,250,000,000
28,588,000,000
70,997,521,487
16,982,882,091
704,551,784
108,310,250,449
27,342,598,277
18,504,717,000
180,950,008
3,778,476,978
73,746,893,651
1,280,720,000,000
170,748,398,795
1,062,011,000,000
217,999,771,000
6,452,805,000
69,228,206,053
136,241,000,000
23,112,955,249
23,204,520,000
52,663,372,738
12,422,967,398,451
53
54
55
56
57
Untuk PERBANKAN
Payables
Payables
from Brokers from Customers
Deposits
Taxes
Payable
87,899,000,000
72,304,000,000
54,147,706,000
631,942,181
21,045,000,000
362,074,581
23,042,546,000
20,795,000,000
93,689,756
4,335,101,531
2,211,899
64,998,000,000
616,394,946,225
11,299,477,000
196,812,150,000
377,688,289,950
422,840,281,000
948,049,175,000
110,144,000,000
455,938,000
926,745,111
69,089,659,782
37,193,000,000
297,985,156,000
Fund Borrowings
10,324,080,000
5,578,161,064
50,613,744,995
19,491,349,000
24,016,492,149
3,024,910,492
247,135,344
59,717,549,575
1,073,196,226
712,844,250
3,194,154,403
4,000,450,825
179,133,020
914,810,504
813,803,689
18,171,000,000
822,482,215
1,421,384,262
2,181,223,708
810,927,495
64,134,880
1,464,527,572
1,950,886,000
4,263,408,000
8,925,454,250
0
988,970
756,175,797
6,613,610,000
2,025,967,480
6,180,672,503
7,372,459,849
4,161,897,067
3,677,390,859
58,372,086
291,273,757
369,646,233
1,221,554,800
44,368,000,000
55,394,000,000
7,316,952,000
8,772,481,867
31,825,390,708
622,928,355
5,730,759,840
2,369,312,026
997,451,811
14,028,125,727
25,829,911,000
50,663,290
2,354,063,989
7,531,461,775
2,357,247,005
485,105,000,000
94,306,000,000
7,657,857,000
6,925,516,000
75,991,000,000
27,976,130,235
1,468,628,973
646,410,909
2,093,117,178
88,222,510
499,417,053
7,451,595,308
8,398,765
2,472,276,000
207,012,000
584,000,000
584,000,000
533,404,259
4,137,000,000
1,031,640,186
3,867,854,357
2,869,794,180
1,592,523,071
34,449,205
0
34,449,205
1,267,130,482
79,139,147
5,374,731,164
55,936,302,343
594,078,627
1,699,392,610
26,991,990,763
3,586,124,635
7,408,992,525
3,612,489,000
5,422,319,701
19,652,603
11,551,105,947
2,708,948,000
1,187,488,854
133,074,024
5,115,888,870
9,319,019,690
660,829,904
25,979,392,532
822,000,000
2,757,609,556
11,930,484,540
1,945,118,695
649,895,679
62,300,270,000
195,653,000,000
92,285,000,000
27,270,162,184
5,187,029,090
43,854,000,000
4,261,178,099
16,487,898,957
9,450,071,345
2,933,811,023
15,109,747,000
3,085,747,776
3,857,000,000
21,316,000,000
3,948,720,000,000
359,946,643,248
14,322,584,000
8,879,148,752
11,741,502,239
115,994,100,332
18,359,378,000
2,117,156,460
560,636,579
18,160,721,000
0
18,160,721,000
11,498,454,389
3,881,394,289
12,566,326,198
304,013,000,000
6,454,442,878
143,558,598
5,662,947,773
291,904,326
21,914,408,415
27,851,599
104,574,889
42,711,960,568
28,408,225,551
24,752,589,619
14,407,933,506
10,053,469,578
40,821,012,234
1,118,333,549
12,323,061,504
2,437,859,689
16,416,198,000
1,198,239,689
5,031,094,397
325,823,647
5,065,763,000
7,270,712,656
452,935,710,349
12,871,028,310
5,369,551,358
6,137,381,163
26,371,126,581
9,027,235,000
17,598,592,861
3,171,648,363
1,367,008,891
22,206,831,303
3,902,319,024
14,104,076,000
17,720,710,000
15,863,774,495
44,525,324,944
13,812,568,000
299,951,199,243
18,579,013,670
5,516,140,045
46,220,252,000
13,057,123,201
252,990,692
211,868,000,000
2,569,002,000,000
10,457,591,308
17,544,626,327
3,511,668,002
12,827,868,000
6,612,403,000
1,777,550,087
2,052,031,960
48,184,140,379
47,962,267,000
5,643,535,189
239,350,989
3,853,675,000
1,148,914,533,588
2,802,481,618
23,543,887
4,774,395,757,000
6,379,422,000
46,195,000
154,328,511,000,000
418,562,000,000
702,310,000,000
12,928,253,000,000
74,140,000,000
22,220,000,000
25,799,326,770,000
86,172,599,000
851,991,898,000
138,141,073,000,000
405,269,000,000
4,009,424,000,000
2,948,661,652,760
4,092,260,708
126,336,779,000,000
287,337,000,000
11,623,222,000,000
14,497,000,000
58,963,510,000,000
167,039,000,000
1,188,009,252,092
1,764,607,000,000
1,028,329,000,000
1,839,358,576,205
6,178,410,191
213,896,848,000,000
1,582,800,000,000
1,333,927,802,032
6,210,410,771
39,306,400,000,000
102,183,000,000
213,263,000,000
39,378,576,000,000
57,593,000,000
1,654,019,000,000
30,815,874,000,000
95,783,000,000
676,163,000,000
843,549,658,781
1,757,906,244
2,539,753,926,021
8,844,714,000
6,130,831,028,097
18,319,698,640
27,081,797,000,000
153,740,000,000
3,023,142,658,000
17,618,603,000
93,105,000
28,052,768,000,000
64,363,000,000
135,045,000,000
19,627,127,000,000
60,229,000,000
513,500,000,000
27,802,257,000,000
202,261,000,000
1,060,143,000,000
876,642,881,640
4,305,841,808
814,743,736
44,368,000,000
10,775,840,727
6,775,429,097
7,277,593,521
28,622,960
676,052,545
5,649,921,581
1,367,436,439
5,442,877,993
4,793,248,626
1,221,749,644
23,098,819,404
764,625,022
89,264,531,751
1,053,508,569
81,723,626,998
1,649,723,299
325,646,637,495
3,200,741,379
214,583,963
40,258,237,939
900,228,920
41,792,830,632
2,147,173,756
167,939,455,529
10,672,835,528
42,046,956
1,428,450
4,786,154,434
172,534,938
5,101,009
3,424,892,000,000
1,236,944,000
139,116,733
1,292,449,000
1,175,580,000
1,062,548,000
376,937,305
1,376,114,494
179,238,242
104,065,728
3,900,000,000
508,000,000
16,847,000,000
4,928,021,952
168,341,646
207,927,595,907
7,048,896,117
147,031,000,000
10,978,386,000
70,386,569
14,247,504,920
1,735,451,869
5,690,949,800
2,132,167,920
1,031,597,216
1,843,024,000,000
15,947,000,000
275,994,444
13,542,332,000
99,332,419
19,523,880,224
598,165,840
4,195,548,396
50,298,021,074
517,410,662
41,572,530
16,315,000,000
14,475,896,870
100,360,807
7,319,512,650
641,576,371
374,699,391
11,301,056,608
4,035,219,472
28,506,121,173
13,215,000,000
75,082,000,000
2,252,193,660
6,044,735,068
4,011,603,398
24,633,000,000
37,158,487,000
62,792,000,000
519,017,205
15,525,000,000
1,056,801,434
6,635,862,300
1,037,082,605
3,237,106,217
1,475,457,309
28,789,970,000
7,560,714,000
25,450,686,439
524,942,913
0
524,942,913
3,833,639,000
23,614,427,532
8,499,504,000
4,075,679,212
2,366,305,952
1,366,897,803
15,760,052,196
15,559,560,387
2,059,123,594
7,630,733,028
270,458,304
45,984,049,000
2,993,388,000
25,908,129,301
884,748,905
2,575,626,728
190,694,944
378,283,171
4,488,038,868
79,141,000,000
15,386,203,596
112,622,000
136,932,000,000
108,398,225,000
7,385,065,448
487,162,707
7,493,409,228
4,334,000,000
325,165,289
65,758,134
3,211,954
19,805,793,426
5,382,338,739,679
58
RBANKAN
59
60
61
Properti
Other Liabilities
Trade Payable
Current Liabilities
Current Ratio
(Rp)
67,119,971,900
86,785,000,000
102,244,000,000
563,599,000,000
0.87
43,567,000,000
950,121,000,000
0.57
61,111,407,000
189,279,432,000
3.55
6,972,662,197
20,510,188,663
1.15
54,300,000,000
121,182,000,000
2.20
5,281,615,226
15,550,309,882
0.74
182,639,000
211,270,838,000
0.03
189,254,000,000
654,319,000,000
3.85
24,998,995,837
124,362,747,990
0.89
5,000,000
5,092,535,545
15.12
1,921,932,182
5.28
16,545,000,000
431,533,000,000
5.44
1,406,890,138,600
7,244,271,338,625
1.33
75,705,549,000
192,506,129,000
4.63
594,976,126,000
1,335,800,758,000
1.82
568,795,498,800
2,263,951,240,075
2.26
127,504,505,000
1,179,515,758,000
2.81
391,666,950,000
1,776,688,575,000
4.60
341,834,000,000
1,488,816,000,000
1.58
25,420,059,000
42,301,807,000
3.08
30,612,318,975
175,279,777,419
0.56
139,479,645,891
812,180,007,701
2.14
225,746,000,000
855,818,000,000
1.23
464,603,626,000
1,460,082,635,000
2.84
11,864,784,600
345,203,053,000
2.22
56,548,225,389
159,228,160,325
0.79
20,144,212,456
374,421,264,502
0.65
210,655,977,000
6,815,538,690,000
0.19
129,335,169,290
361,214,506,767
1.27
39,595,588,944
770,683,586,152
0.95
5,966,383,441
7,028,020,111
2.83
440,436,939,925
764,053,982,025
1.51
65,600,788,835
181,538,258,514
1.82
10,268,084,668
12,967,034,490
7.96
485,665,592
4,860,310,824
34.35
3,860,177,544
25,718,947,123
6.06
4,531,516,529
17,175,481,621
1.81
27,943,426,102
169,470,662,470
0.93
317,147,533,311
837,515,170,931
1.00
52,530,000,000
226,590,000,000
1.25
20,143,899,290
64,860,479,320
1.87
16,262,698,265
20,048,423,398
4.90
10,338,363,161
14,369,349,461
3.92
56,995,220,021
58,969,276,233
1.44
17,298,568,801
19,543,042,103
6.90
9,947,299,995
43,322,409,232
3.59
31,156,067,000
212,375,719,000
1.75
9,538,511,000
113,137,584,000
1.34
233,889,553,500
794,146,617,125
1.71
25,915,740
87,994,085
3,420,236,556
14,975,403,047
1.18
188,683,918,000
297,386,704,000
1.94
11,436,869,361
86,800,547,908
0.71
39,496,389,007
108,738,072,209
1.72
122,799,234,462
454,912,917,447
0.74
89,807,953,737
238,472,224,237
0.40
29,301,986,129
64,566,764,426
3.25
4,909,595,839
25,248,512,611
1.16
11,520,606,886
16,897,580,626
2.67
24,011,026,766
64,660,841,831
0.98
217,284,426,730
559,299,668,837
1.06
529,135,000,000
1,163,808,000,000
1.54
395,353,000,000
1,147,622,000,000
1.91
72,430,952,000
158,096,795,000
1.11
81,250,372,923
115,041,932,878
3.79
73,289,087,123
499,196,393,578
1.05
50,869,749,887
237,041,569,120
0.55
43,417,048,281
691,461,554,554
0.11
126,509,823,931
382,679,791,112
1.20
26,235,093,169
353,254,482,227
1.16
100,021,729,465
350,632,290,628
1.85
2,082,285,841,825
3,889,524,899,200
1.70
37,463,738,931
4,061,177,191,563
0.04
29,495,574,093
73,442,832,498
3.77
674,675,156,250
2,261,074,828,175
2.61
16,489,993,604
22,617,110,891
3.92
3,850,762,000,000
20,070,497,000,000
0.78
435,837,000,000
737,514,000,000
1.75
124,689,531,000
212,990,231,000
3.93
96,146,415,000
139,028,737,000
2.23
635,938,000,000
1,247,198,000,000
1.94
279,706,059,054
2,451,672,505,801
0.95
99,769,629,287
241,924,298,208
0.98
1,627,166,155
45,165,697,793
0.80
110,814,711,730
315,171,165,708
0.56
8,126,087,719
92,728,955,190
1.08
111,365,964,167
405,158,592,347
1.08
67,582,069,841
207,570,559,713
0.20
3,540,184,014
7,734,724,784
5.38
139,671,639,000
451,111,987,000
3.10
111,212,967,000
1,177,349,812,000
0.30
19,841,000,000
236,570,000,000
0.69
19,841,000,000
236,570,000,000
0.69
70,707,005,321
71,256,909,580
4.38
49,508,000,000
239,290,000,000
0.78
59,957,073,561
163,221,519,290
1.99
262,948,184,982
346,182,010,675
1.00
1,362,667,563,840
1,825,396,459,260
1.31
61,595,069,410
331,537,424,048
0.50
7,114,830,690
424,851,990,891
0.27
7,114,830,690
424,851,990,891
0.27
653,108,700,433
833,803,997,952
0.61
102,935,878,626
197,764,608,521
1.08
172,436,883,111
403,237,139,387
1.04
227,199,142,038
11,070,186,718,362
0.12
7,185,367,103
67,801,800,696
0.85
19,693,791,268
156,682,379,483
2.06
54,841,345,058
555,204,853,936
0.69
229,838,652,979
1,051,933,266,991
0.04
591,246,774,700
2,091,250,202,850
0.53
32,167,772,000
63,851,090,000
2.90
63,662,776,359
99,822,397,267
0.56
39,584,843,830
98,332,694,762
0.88
145,349,113,171
210,439,841,616
2.02
118,194,583,000
266,299,462,000
0.94
54,600,688,526
323,683,365,749
1.07
89,727,838,086
110,090,774,041
0.99
198,036,198,871
355,299,372,611
1.25
102,499,192,935
198,330,911,689
1.76
10,027,938,210
57,891,046,026
0.82
50,918,298,616
167,865,831,379
0.94
6,214,000,000
427,199,000,000
0.12
33,810,608,105
157,839,726,620
1.08
48,462,704,107
73,395,122,613
7.18
11,791,270,835
53,674,785,314
3.47
172,483,922,759
5.98
11,457,911,000
110,184,111,000
3.80
1,177,620,000,000
6,273,098,000,000
1.19
43,558,000,000
375,933,000,000
0.53
130,168,225,851
203,672,604,624
3.91
6,569,878,481
66,670,808,354
2.17
119,472,000,000
249,905,000,000
3.99
24,706,579,185
36,919,576,492
1.74
439,813,854,072
1,089,632,903,101
1.52
67,320,888,703
82,349,846,769
2.69
121,150,960,604
796,208,413,537
0.03
43,404,264,000
448,131,613,000
1.48
55,434,426,322
355,875,724,706
1.18
40,718,000,000
233,646,000,000
1.82
165,244,000,000
7,855,005,000,000
1.89
409,508,000,000
5,612,677,000,000
1.68
79,861,374,836
1,053,455,108,670
1.61
28,740,203,000
86,208,671,000
4.69
309,975,876,683
379,341,520,748
1.48
189,616,766,044
352,670,992,156
2.12
344,374,323,613
658,759,610,990
5.04
7,968,076,000
40,409,989,000
5.42
961,311,659
16,208,438,312
1.44
4,068,752,242
93,688,330,186
0.66
9,194,672,000
53,804,390,000
2.60
9,194,672,000
53,804,390,000
2.60
242,754,028,024
363,627,316,524
4.39
11,595,900,293
23,228,719,484
9.25
10,626,557,272
40,382,304,571
8.78
702,144,000,000
2,057,451,000,000
1.27
114,088,327,108
232,015,267,168
0.98
3,749,658,185
45,764,698,293
1.29
28,603,992,316
52,575,993,007
4.11
63,572,173,915
42,210,506,305
0.79
90,860,623,445
#DIV/0!
5,017,500
#DIV/0!
104,574,889
#DIV/0!
5,591,009,353
#DIV/0!
2,374,559,654
#DIV/0!
29,047,127,876
#DIV/0!
37,642,538,423
#DIV/0!
21,756,951,704
#DIV/0!
138,684,893,536
#DIV/0!
165,899,500
#DIV/0!
6,823,191,941
#DIV/0!
2,010,800,000
#DIV/0!
17,873,240,000
#DIV/0!
11,024,239,267
#DIV/0!
24,906,602,634
#DIV/0!
6,328,714,680
#DIV/0!
21,998,225,000
#DIV/0!
2,810,225,389
#DIV/0!
214,925,268,872
#DIV/0!
11,944,069,454
#DIV/0!
6,106,625,662
1,593,693,470,211
6,531,398,564
363,994,824,347
54,112,746,155
19,959,492,000
0.16
0.11
#DIV/0!
494,330,654,000
0.51
4,283,222,553
#DIV/0!
797,002,217
#DIV/0!
364,897,650
#DIV/0!
34,788,521,238
#DIV/0!
5,282,293,091
#DIV/0!
93,783,488,000
#DIV/0!
973,154,280,000
2,152,017,383,000
1.19
184,287,076,195
409,025,832,831
0.90
30,350,905,123
503,201,873,868
1.63
147,997,391,000
288,407,297,000
4.23
221,601,917,981
1,359,569,226,552
1.45
196,179,500,156
0.74
109,176,912,273
299,516,037,527
1.76
1,671,505,201,000
2,342,361,801,000
0.51
30,128,598,870
499,252,621,774
2.14
9,060,106,071
12,778,640,099
11.01
304,431,000,000
6,803,205,000,000
0.83
6,917,953,000,000
20,535,685,000,000
0.68
92,761,204,745
614,787,436,604
2.05
88,784,156,226
1,286,463,333,184
1.53
2,117,957,637
36,170,546,283
0.68
15,478,625,000
332,846,148,000
0.90
13,081,846,000
102,943,557,000
1.56
2,200,197,650
36,627,402,141
0.63
45,998,707,700
97,367,292,000
2.41
7,014,820,435
175,143,146,025
0.03
233,010,343,000
711,882,029,000
2.21
49,977,612,172
203,444,422,606
0.40
2,091,547,654
30,892,611,425
0.39
156,006,150,000
298,330,400,000
2.27
12,387,718,250
#DIV/0!
27,930,640,000
#DIV/0!
909,716,000,000
#DIV/0!
122,777,000,000
#DIV/0!
383,870,561,000
#DIV/0!
2,640,068,000,000
#DIV/0!
101,571,527,621
#DIV/0!
4,367,107,000,000
#DIV/0!
176,989,000,000
#DIV/0!
2,033,480,000,000
#DIV/0!
18,682,281,805
#DIV/0!
7,418,409,415
#DIV/0!
6,970,296,000,000
#DIV/0!
2,803,488,077
#DIV/0!
568,615,000,000
#DIV/0!
1,959,472,000,000
#DIV/0!
992,034,000,000
#DIV/0!
323,700,000
#DIV/0!
9,429,219,000
#DIV/0!
49,662,211,074
#DIV/0!
668,782,000,000
#DIV/0!
15,972,871,000
#DIV/0!
259,867,000,000
#DIV/0!
#DIV/0!
1,214,034,000,000
#DIV/0!
2,726,764,954
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
29,096,839,812
27,443,605,127
1.48
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
609,000,000
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1,593,229,000,000
0.00
#DIV/0!
337,500,000
#DIV/0!
3,469,055,623
575,389,000,000
#DIV/0!
3,165,812,000,000
1.61
35,428,311,000
637,544,321,000
1.40
5,565,270
10,830,482,389
0.59
#DIV/0!
#DIV/0!
#DIV/0!
47,100,000,000
134,812,000,000
263,276,000,000
#DIV/0!
49,387,732,170
49,920,906,566
1.35
414,115,177,000
988,141,644,000
1.13
7,785,999,507
116,026,060,277
0.36
787,666,297,261
824,656,616,321
1.84
16,660,629,065
117,298,677,665
1.34
238,944,669,514
699,475,688,713
1.11
113,829,426,350
208,188,540,357
3.37
10,893,431,309
56,555,474,516
0.38
538,975,178
38,421,768,780
0.93
399,185,000,000
950,826,000,000
1.11
274,921,211,431
513,963,231,889
1.10
21,817,302,106
41,234,753,996
0.97
12,991,148,280
26,292,617,461
6.67
88,031,034,086
113,893,115,746
1.45
3,932,936,735
10,569,084,293
3.02
368,771,153,256
685,948,557,980
1.35
28,573,133,848
136,710,434,931
1.06
52,631,293,442
212,836,381,875
1.40
175,726,000,000
1,349,190,000,000
1.15
1,886,845,000,000
4,028,416,000,000
1.34
6,697,022,858
104,361,334,847
1.41
54,491,374,177
85,049,162,975
1.00
181,406,138,221
207,399,947,831
1.84
350,379,733,746
1.54
521,128,000,000
745,198,000,000
0.98
266,900,081,000
973,843,902,000
1.21
631,083,000,000
1,526,078,000,000
1.62
1,831,090,131
17,305,327,978
0.47
402,084,000,000
474,855,000,000
3.16
37,899,428,392
50,478,322,533
0.70
69,351,557,451
105,170,529,410
1.25
42,109,712,577
58,287,678,947
0.47
25,240,720,030
16,482,706,000
100,579,576,035
155,956,198,308
1.37
42,920,156,709
63,712,949,715
1.88
61,490,686,000
148,044,538,000
99,362,239,000
1.07
#DIV/0!
39,302,421,768
465,938,450,793
0.85
2,759,513,606
5,664,724,734
3.48
2,759,513,606
5,664,724,734
3.48
57,372,418,000
142,067,336,000
0.94
20,840,399,957
128,432,899,079
2.55
21,785,218,000
113,643,695,000
4.16
4,040,867,846
36,805,009,834
1.69
5,912,955,367
16,865,326,829
1.97
2,663,868,597
0.00
53,236,189,905
116,052,970,995
0.28
10,116,689,040
38,620,371,324
1.18
60,726,883,545
63,581,728,750
2.05
280,421,531,866
387,024,504,056
1.75
7,302,444,369
35,824,613,851
1.51
131,472,415,000
234,613,563,000
3.56
6,556,497,000
35,606,447,000
1.49
103,221,457,677
152,613,468,971
2.43
1,929,471,956
3,311,826,051
18.42
1,107,649,631
6,416,836,063
1.82
158,929,000
1,131,121,626
0.79
4,877,076,585
10,730,690,986
1.45
14,390,311,412
1.65
18,789,171,361
71,581,854,529
1.16
657,123,000,000
2,497,566,000,000
1.36
164,270,256,674
415,005,464,638
1.52
92,097,400,000
96,055,901,000
1.33
363,993,000,000
1,531,540,000,000
2.70
376,989,417,000
1,219,305,828,000
1.94
455,738,635
19,671,252,659
5.27
55,820,513,445
160,622,965,069
0.89
751,330,000,000
1.26
8,337,712,224
61,149,705,403
0.00
126,677,271
5,684,011,436
16.42
175,365,000
6,274,997,106
2.31
37,511,519,369
164,917,732,603
1.63
5,053,944,062,540
30,277,898,898,998
105
62
63
64
65
66
Long Term
Total
DAR
Modal
Modal
Liabilities
Liabilities
Dasar
Dasar
(Rp)
(Shares)
(Rp)
94,247,000,000
657,846,000,000
0.19
4,000,000,000
2,000,000,000,000
689,191,000,000
1,639,312,000,000
0.55
1,600,000,000
800,000,000,000
951,236,444,000
1,140,515,876,000
0.64
4,144,000,000
414,400,000,000
1,753,370,944
22,263,559,607
0.68
80,000,000
80,000,000,000
414,930,000,000
536,112,000,000
0.82
100,000,000
100,000,000,000
32,901,470,896
48,451,780,778
0.47
1,000,000,000
200,000,000,000
12,398,768,000
223,669,606,000
0.73
6,500,000,000
650,000,000,000
2,027,518,000,000
2,681,837,000,000
0.68
26,000,000,000
2,600,000,000,000
3,541,015,489
127,903,763,479
0.57
2,000,000,000
200,000,000,000
1,235,045,751
6,327,581,296
0.02
3,465,600,000
384,000,000,000
145,411,675
2,067,343,857
0.02
3,200,000,000
320,000,000,000
368,560,000,000
800,093,000,000
0.26
8,000,000,000
4,000,000,000,000
12,099,513,673,375
19,343,785,012,000
0.85
20,000,000,000
10,000,000,000,000
1,913,551,966,000
2,106,058,095,000
0.52
6,000,000,000
3,000,000,000,000
6,714,412,758,000
8,050,213,516,000
0.81
55,000,000,000
5,500,000,000,000
8,412,913,020,200
10,684,977,193,775
0.64
4,000,000,000
400,000,000,000
1,829,784,347,000
3,009,300,105,000
0.41
7,600,000,000
3,800,000,000,000
2,193,896,275,000
3,970,584,850,000
0.21
3,974,535,488
993,633,872,000
296,506,000,000
1,785,322,000,000
0.52
1,000,000,000
500,000,000,000
68,234,149,000
110,535,956,000
0.15
4,440,000,000
1,014,000,000,000
25,177,857,863
200,457,635,282
1.02
9,240,000,000
1,260,000,000,000
2,753,337,988,571
3,565,517,996,272
0.37
8,000,000,000
4,000,000,000,000
4,111,360,000,000
4,967,178,000,000
0.70
30,651,600,000
15,325,800,000,000
455,160,303,000
1,915,242,938,000
0.26
2,000,000,000
2,000,000,000,000
136,412,767,000
481,615,820,000
0.30
600,000,000
300,000,000,000
126,105,992,869
285,334,153,194
0.60
1,500,000,000
150,000,000,000
97,642,088,173
472,063,352,675
0.69
918,000,000
459,000,000,000
154,247,388,000
6,969,786,078,000
1.84
2,000,000,000
1,000,000,000,000
266,275,159,144
627,489,665,911
0.69
150,000,000
150,000,000,000
22,496,272,769
793,179,858,921
0.63
418,000,000
209,000,000,000
1,014,549,808
8,042,569,919
0.24
460,000,000
46,000,000,000
71,318,591,425
836,247,231,325
0.53
320,000,000
320,000,000,000
299,194,427,718
480,732,686,232
0.90
308,000,000
154,000,000,000
604,127,526,887
617,094,561,377
2.34
600,000,000
300,000,000,000
5,476,500,182
10,336,811,006
0.05
300,000,000
150,000,000,000
12,197,635,234
37,916,582,357
0.20
200,000,000
200,000,000,000
2,925,449,740
20,100,931,361
0.46
38,000,000
38,000,000,000
43,603,111,356
213,073,773,826
0.79
600,000,000
300,000,000,000
2,720,277,165
840,235,448,096
0.88
73,468,000
73,468,000,000
437,565,000,000
664,155,000,000
0.71
4,200,000,000
525,000,000,000
3,520,980,000
68,381,459,320
0.51
1,000,000,000
100,000,000,000
11,674,561,072
31,722,984,470
0.22
540,000,000
135,000,000,000
2,340,711,773
16,710,061,234
0.22
800,000,000
80,000,000,000
95,531,999,100
154,501,275,333
0.30
1,500,000,000
750,000,000,000
1,007,493,479
20,550,535,582
0.12
220,000,000
110,000,000,000
46,978,354,440
90,300,763,672
0.46
1,000,000,000
200,000,000,000
45,684,421,000
258,060,140,000
0.40
720,000,000
360,000,000,000
56,757,765,000
169,895,349,000
1.74
12,000,000,000
600,000,000,000
788,899,310,650
1,583,045,927,775
0.58
1,160,000,000
580,000,000,000
87,412,666
175,406,751
128,532
64,265,928
1,674,252,874
16,649,655,921
0.32
600,000,000
60,000,000,000
514,272,485,000
811,659,189,000
0.56
2,000,000,000
1,000,000,000,000
400,000,000,000
45,735,000,642
132,535,548,550
0.50
4,000,000,000
132,906,456,169
241,644,528,378
0.59
100,000,000
50,000,000,000
200,297,645,414
655,210,562,861
0.58
600,000,000
300,000,000,000
49,103,096,638
287,575,320,875
0.87
1,300,000,000
325,000,000,000
13,678,205,559
78,244,969,985
0.27
1,750,000,000
87,500,000,000
562,810,055
25,811,322,666
0.52
620,000,000
62,000,000,000
8,003,948,701
24,901,529,327
0.36
320,000,000
160,000,000,000
20,732,184,253
85,393,026,084
0.43
1,000,000,000
100,000,000,000
485,690,276,892
1,044,989,945,729
0.52
3,000,000,000
300,000,000,000
960,478,000,000
2,124,286,000,000
0.73
4,000,000,000
400,000,000,000
1,745,680,000,000
2,893,302,000,000
0.80
2,000,000,000
2,000,000,000,000
12,218,932,000
170,315,727,000
0.50
585,868,160
58,586,816,000
13,948,218,063
128,990,150,941
0.12
65,864,572,256
8,831,637,901,700
178,089,352,858
677,285,746,436
0.39
4,000,000,000
4,000,000,000,000
80,165,746,989
317,207,316,109
0.98
750,000,000
150,000,000,000
386,557,589,317
1,078,019,143,871
1.90
10,000,000,000
1,000,000,000,000
696,968,745,923
1,079,648,537,035
0.71
1,800,000,000
1,800,000,000,000
19,055,937,750
372,310,419,977
0.65
1,600,000,000
200,000,000,000
1,897,145,533,768
2,247,777,824,396
0.66
5,000,000,000
2,500,000,000,000
27,003,216,350,325
30,892,741,249,525
0.65
20,000,000,000
20,000,000,000,000
303,637,878,826
4,364,815,070,389
1.98
500,000,000
500,000,000,000
859,253,728,641
932,696,561,139
0.68
2,500,000,000
1,000,000,000,000
11,799,889,684,025
14,060,964,512,200
0.74
5,000,000,000
5,000,000,000,000
9,095,246,131
31,712,357,022
0.22
1,500,000,000
150,000,000,000
11,427,947,000,000
31,498,444,000,000
0.54
6,000,000,000
3,000,000,000,000
329,415,000,000
1,066,929,000,000
0.35
2,000,000,000
1,000,000,000,000
295,493,554,000
508,483,785,000
0.33
700,000,000
350,000,000,000
34,589,149,000
173,617,886,000
0.38
41,000,000
41,000,000,000
3,893,585,000,000
5,140,783,000,000
0.71
12,000,000,000
6,000,000,000,000
1,567,279,173,541
4,018,951,679,342
0.91
3,800,000,000
1,900,000,000,000
179,724,708,854
421,649,007,062
0.86
150,000,000
150,000,000,000
2,132,823,000
47,298,520,793
0.43
85,000,000
42,500,000,000
396,894,925,080
712,066,090,788
0.50
5,000,000,000
700,000,000,000
36,093,808,435
128,822,763,625
0.58
80,000,000
80,000,000,000
61,208,701,669
466,367,294,016
0.79
1,500,000,000
150,000,000,000
31,035,118,592
239,647,897,760
0.33
2,000,000,000
200,000,000,000
627,064,000
8,361,788,784
0.12
724,800,000
181,200,000,000
2,283,411,732,000
2,734,523,719,000
0.69
8,500,000,000
4,250,000,000,000
924,086,787,000
2,101,436,599,000
1.07
1,000,000,000
500,000,000,000
13,566,000,000
250,136,000,000
0.64
6,500,000
6,500,000,000
13,566,000,000
250,136,000,000
0.64
3,500,000
3,500,000,000
294,954,415,069
366,211,324,649
0.44
10,000,000,000
1,000,000,000,000
86,560,000,000
325,850,000,000
1.06
392,944,000
196,472,000,000
81,013,623,924
244,235,143,214
0.46
3,000,000,000
300,000,000,000
106,146,077,117
452,328,087,792
0.41
4,000,000,000
2,000,000,000,000
1,394,711,546,800
3,220,108,006,060
0.60
1,000,000,000
500,000,000,000
600,000,000,000
3,987,291,849
349,136,788,732
1.09
1,200,000,000
17,960,316,624
442,812,307,515
0.66
5,700,700,000
900,350,000,000
17,960,316,624
442,812,307,515
0.66
8,408,400,000
1,051,050,000,000
836,530,175,652
1,670,334,173,604
0.75
5,040,000,000
2,040,000,000,000
288,283,146,227
486,047,754,748
0.73
2,900,000,000
450,000,000,000
37,934,040,595
441,171,179,982
0.80
1,781,760,000
178,176,000,000
826,986,001,011
11,897,172,719,373
2.03
247,145,100,800
16,000,000,000,000
126,539,545,315
194,341,346,011
0.36
560,000,000
280,000,000,000
64,812,255,346
221,494,634,829
0.43
1,152,000,000
576,000,000,000
99,035,758,254
654,240,612,190
0.75
2,000,000,000
500,000,000,000
982,767,945,315
2,034,701,212,306
4.60
1,440,000,000
720,000,000,000
527,232,729,475
2,618,482,932,325
1.04
930,000,000
465,000,000,000
17,522,724,000
81,373,814,000
0.30
20,000,000
20,000,000,000
207,087,534,893
306,909,932,160
2.95
344,000,000
172,000,000,000
1,682,261,605
100,014,956,367
0.69
2,800,000,000
280,000,000,000
6,563,296,000
217,003,137,616
0.37
321,000,000
321,000,000,000
32,755,050,000
299,054,512,000
0.82
600,000,000
300,000,000,000
53,598,221,480
377,281,587,229
0.86
4,560,000,000
1,000,000,000,000
14,502,448,786
124,593,222,827
0.45
1,374,918,822
300,000,000,000
2,409,585,217
357,708,957,828
0.53
500,000,000
500,000,000,000
13,690,332,370
212,021,244,059
0.45
2,000,000,000
1,000,000,000,000
57,891,046,026
0.48
404,000,000
202,000,000,000
174,579,731,079
342,445,562,458
0.84
1,150,000,000
115,000,000,000
22,749,000,000
449,948,000,000
1.93
590,000,000
590,000,000,000
110,796,362,238
268,636,088,858
0.74
1,797,500,000
400,000,000,000
269,501,461,324
342,896,583,937
0.43
45,000,000
45,000,000,000
30,559,397,043
86,445,624,695
0.31
476,000,000
238,000,000,000
1,555,771,500,583
1,731,850,217,044
0.64
9,086,968,000
908,696,800,000
27,743,639,000
137,927,750,000
0.24
20,000,000
20,000,000,000
4,247,287,000,000
10,523,697,000,000
0.65
30,000,000,000
3,000,000,000,000
35,974,000,000
411,907,000,000
0.67
21,070,000
21,070,000,000
358,772,236,359
563,333,370,017
0.36
3,000,000,000
1,500,000,000,000
104,514,992,629
172,746,982,308
0.60
1,440,000,000
720,000,000,000
14,397,000,000
264,302,000,000
0.21
7,500,000,000
375,000,000,000
34,305,715,307
71,225,291,799
0.75
1,000,000,000
500,000,000,000
1,641,762,655,990
2,734,706,150,612
0.51
5,000,000,000
1,000,000,000,000
42,115,658,228
124,465,504,997
0.27
3,000,000,000
300,000,000,000
140,129,986,816
936,338,400,353
1.18
16,042,500,000
2,160,000,000,000
735,277,703,000
1,183,409,316,000
0.58
6,400,000,000
800,000,000,000
77,301,252,601
433,176,977,307
0.35
7,500,000,000
1,500,000,000,000
27,346,000,000
260,992,000,000
0.43
88,000,000
88,000,000,000
703,423,000,000
8,558,428,000,000
0.39
2,316,000,000
1,158,000,000,000
1,260,422,000,000
6,873,099,000,000
0.54
6,300,000,000
630,000,000,000
103,459,188,013
1,156,914,296,683
0.49
21,546,000,000
1,077,300,000,000
58,816,622,000
145,025,293,000
0.26
560,000,000
280,000,000,000
27,109,512,706
406,451,033,454
0.59
10,000,000,000
1,000,000,000,000
37,899,756,185
390,570,748,341
0.31
20,000,000,000
2,000,000,000,000
421,410,899,233
1,080,565,632,160
0.23
17,000,000,000
850,000,000,000
6,709,962,000
47,119,951,000
0.17
22,400,000
22,400,000,000
1,718,170,847
17,926,609,159
0.22
1,600,000,000
160,000,000,000
6,639,706,864
100,328,037,050
1.01
5,000,000
5,000,000,000
22,737,554,000
76,541,944,000
0.37
11,988,000
11,988,000,000
22,737,554,000
76,541,944,000
0.37
972,000
972,000,000
83,691,199,308
447,318,515,832
0.18
6,000,000,000
300,000,000,000
4,214,911,025
27,443,630,509
0.09
800,000,000
100,000,000,000
24,166,347,001
64,548,651,572
0.10
723,840,000
361,920,000,000
191,930,000,000
2,249,381,000,000
0.49
7,630,000,000
76,300,000,000
51,800,283,013
283,815,550,181
0.65
600,000,000
300,000,000,000
35,864,440,927
81,629,139,220
0.58
200,000,000
100,000,000,000
78,351,039,332
130,927,032,339
0.26
2,000,000,000
1,000,000,000,000
59,074,354,991
122,646,528,906
0.42
2,800,000,000
1,000,000,000,000
465,281,590,439
0.18
32,704,500,000
4,250,000,000,000
21,120,041,792
0.10
796,000,000
398,000,000,000
1,606,455,802
0.03
400,200,000
99,000,000,000
1,303,269,765,552
0.25
10,000,000,000
5,000,000,000,000
696,348,879,674
0.39
3,200,000,000
800,000,000,000
1,099,620,994,843
0.73
2,000,000,000
1,000,000,000,000
1,893,628,623,252
0.99
3,600,000,000
1,800,000,000,000
2,441,387,895,536
0.54
2,000,000,000
1,000,000,000,000
1,036,383,333,568
0.43
22,400,000,000
2,800,000,000,000
50,768,298,474
0.34
4,400,000,000
440,000,000,000
188,003,613,997
0.70
240,000,000
120,000,000,000
21,949,319,014
0.13
4,420,000,000
520,000,000,000
578,071,443,000
0.34
5,000,000,000
500,000,000,000
22,137,038,671
0.30
1,200,000,000
120,000,000,000
278,018,843,663
0.15
29,800,000,000
3,000,000,000,000
14,935,429,315
0.14
400,000,000
200,000,000,000
328,127,225,000
0.67
4,000,000,000
500,000,000,000
714,416,103,506
0.61
2,700,000,000
1,350,000,000,000
5,208,253,762,626
0.61
16,000,000,000
4,000,000,000,000
970,104,560,609
0.58
3,200,000,000
1,600,000,000,000
115,621,393,440
1,713,687,282,598
1.27
3,000,000,000
1,500,000,000,000
110,337,814,428
474,332,638,775
0.66
7,520,000,000
1,900,000,000,000
491,477,739,942
0.70
7,000,000,000
3,500,000,000,000
1,791,774,812,000
0.66
2,500,000,000
1,250,000,000,000
569,437,341,488
1.81
330,000,000
165,000,000,000
12,029,768,591
0.06
1,080,033,500
520,000,000,000
2,294,953,922
0.03
1,680,000,000
168,000,000,000
62,408,483,999
0.09
4,100,000,000
1,000,000,000,000
1,596,613,397,859
0.79
4,000,000,000
2,000,000,000,000
1,215,083,592,000
0.55
10,000,000,000
1,000,000,000,000
1,297,444,158,000
268,131,390,000
2,425,549,513,000
0.85
5,440,000,000
544,000,000,000
277,254,943,238
739,529,441,671
0.55
1,600,000,000
800,000,000,000
47,932,957,275
551,134,831,143
0.55
5,000,000,000
500,000,000,000
16,051,568,000
304,458,865,000
0.17
32,000,000,000
3,200,000,000,000
7,493,243,810,343
8,980,245,260,108
0.59
14,000,000,000
7,000,000,000,000
446,227,902,625
642,407,402,781
0.33
7,200,000,000
3,600,000,000,000
422,200,628,933
721,716,666,460
0.33
42,111,652,195
5,211,165,219,500
6,013,019,476,000
8,355,381,277,000
0.66
22,650,000,000
2,265,000,000,000
950,450,708,724
1,449,703,330,498
0.48
60,000,000,000
6,000,000,000,000
108,472,209,865
121,250,849,964
0.35
2,400,000,000
240,000,000,000
12,023,088,000,000
18,826,293,000,000
0.55
20,000,000,000
2,000,000,000,000
18,344,284,000,000
38,879,969,000,000
0.52
80,000,000,000
20,000,000,000,000
1,817,330,978,204
2,432,118,414,808
0.66
4,000,000,000
1,000,000,000,000
3,788,333,071,888
5,074,796,405,072
0.62
14,676,480,000
917,280,000,000
32,746,806,151
68,917,352,434
0.46
150,000,000
150,000,000,000
551,021,804,000
883,867,952,000
0.44
3,000,000,000
300,000,000,000
51,365,124,000
154,308,681,000
0.38
6,800,000,000
680,000,000,000
31,274,429,327
67,901,831,468
0.77
600,000,000
150,000,000,000
276,679,371,760
374,046,663,760
0.40
1,000,000,000
100,000,000,000
45,996,592,607
221,139,738,632
1.40
730,000,000
365,000,000,000
693,103,556,000
1,404,985,585,000
0.40
600,000,000
300,000,000,000
303,964,149,113
507,408,571,719
0.61
4,560,000,000
570,000,000,000
28,289,103,384
59,181,714,809
0.50
869,670,008
103,000,000,000
108,868,575,000
407,198,975,000
0.38
410,400,000
205,200,000,000
1,176,052,395,837
0.90
400,000,000
200,000,000,000
4,896,213,089,000
0.90
20,000,000,000
2,000,000,000,000
158,729,984,000,000
0.90
44,000,000,000
5,500,000,000,000
13,587,790,000,000
0.81
18,000,000,000
4,500,000,000,000
29,883,342,877,000
0.95
22,887,540,178
2,500,000,000,000
154,596,653,000,000
0.91
34,502,504,527
15,000,000,000,000
3,071,660,975,713
0.92
400,000,000
200,000,000,000
137,846,678,000,000
0.89
30,000,000,000
15,000,000,000,000
13,765,834,000,000
0.95
67,500,000,000
5,265,000,000,000
72,385,809,000,000
0.88
17,782,400,000
10,000,000,000,000
1,223,792,307,664
0.91
1,990,000,000
199,000,000,000
104,420,000
1,316,000,000
1,926,059,925,985
0.94
1,000,000,000
250,000,000,000
241,171,346,000,000
0.90
32,000,000,000
16,000,000,000,000
1,384,743,000,685
0.80
8,000,000,000
800,000,000,000
41,752,356,000,000
0.90
50,886,460,336
2,900,000,000,000
47,516,558,000,000
0.89
476,608,857,231
12,864,765,605,400
34,025,970,000,000
0.90
18,138,856,834
2,600,000,000,000
856,308,657,364
0.88
1,000,000,000
200,000,000,000
2,589,620,298,000
0.89
5,178,000,000
517,800,000,000
10,494,830,901,977
0.95
81,200,000,000
1,500,576,000,000
30,006,016,000,000
0.90
12,800,798,000
1,700,000,000,000
3,328,594,475,000
0.90
4,946,974,000
650,000,000,000
29,038,609,000,000
0.94
1,800,000,000
900,000,000,000
21,751,058,000,000
0.90
9,600,000,000
1,200,000,000,000
33,399,634,000,000
0.82
59,000,000,000
5,900,000,000,000
892,210,233,121
0.86
2,500,000,000
250,000,000,000
2,000,254,000,000
0.69
4,000,000,000
400,000,000,000
442,012,193,879
0.38
1,440,000,000
720,000,000,000
374,623,438,719
0.26
1,000,000,000
500,000,000,000
329,467,458,464
0.42
4,160,000,000
1,040,000,000,000
15,236,725,197
0.27
200,000,000
100,000,000,000
29,201,259,812
0.68
100,000,000
50,000,000,000
666,106,055,412
0.73
4,000,000,000
400,000,000,000
98,261,726,236
0.54
1,600,000,000
160,000,000,000
4,222,001,864,937
0.87
5,000,000,000
500,000,000,000
21,916,554,223
0.19
2,200,000,000
220,000,000,000
38,753,838,967
0.22
850,000,000
170,000,000,000
183,603,133,533
0.74
1,000,000,000
200,000,000,000
111,512,370,256
0.53
1,060,000,000
106,000,000,000
571,379,260,397
0.73
640,000,000
160,000,000,000
81,433,768,297
0.53
1,440,000,000
144,000,000,000
146,650,744,521
2,500,000,000
250,000,000,000
452,032,133,316
0.54
13,600,000,000
680,000,000,000
652,102,390
0.01
2,770,840,000
430,984,000,000
9,852,957,409
0.16
540,000,000
108,000,000,000
121,400,580,000
0.52
622,575,360
193,847,328,000
13,635,462,862
0.32
1,000,000,000
50,000,000,000
140,445,158,000
0.44
3,840,000,000
384,000,000,000
95,841,876,000
0.53
320,000,000
160,000,000,000
146,388,056,000
0.59
760,000,000
190,000,000,000
62,462,944,784
0.39
1,000,000,000
200,000,000,000
139,321,081,427
0.60
220,000,000
110,000,000,000
104,446,788,613
0.22
350,000,000
175,000,000,000
73,320,427,120
0.45
450,000,000
90,000,000,000
1,594,545,000,000
0.27
9,492,000,000
2,373,000,000,000
1,476,419,000,000
0.29
47,920,000,000
5,990,000,000,000
14,959,077,364
0.13
8,000,000,000
482,708,511,741
0.66
4,000,000,000
3,200,000,000,000
400,000,000,000
3,132,384,000,000
6,298,196,000,000
0.59
12,820,000,000
1,282,000,000,000
9,860,243,000
647,404,564,000
0.58
10,078,560,000
2,880,000,000,000
19,059,881,964
29,890,364,353
0.58
6,534,691,200
486,114,048,000
174,784,822,210
0.60
8,874,000,000
4,437,000,000,000
140,132,060,143
0.13
2,000,000,000
1,000,000,000,000
52,204,994,785
0.74
748,199,893
3,000,000,000,000
4,536,125,000,000
0.75
21,513,629,568
2,849,487,360,000
397,605,090
50,318,511,656
0.73
440,000,000
44,000,000,000
141,469,307,000
1,129,610,951,000
0.48
832,000,000
416,000,000,000
455,772,588
116,481,832,865
1.25
10,510,000,000
1,223,000,000,000
37,253,480,053
862,305,218,311
0.48
9,120,000,000
456,000,000,000
2,203,619,811
119,502,297,476
0.62
1,000,000,000
100,000,000,000
159,078,561,786
858,554,250,499
0.71
1,680,000,000
168,000,000,000
313,081,792,119
521,270,332,476
0.63
696,000,000
174,000,000,000
5,652,151,795
62,207,626,311
2.20
120,710,400
60,355,200,000
6,690,337,354
45,337,160,231
0.68
200,000,000
100,000,000,000
282,299,000,000
1,233,125,000,000
0.67
2,400,000,000
600,000,000,000
66,144,464,270
580,107,696,159
0.65
1,200,000,000
600,000,000,000
68,155,481,630
109,390,235,626
0.23
1,418,000,000,000
49,630,000,000,000
5,452,176,329
31,744,793,790
0.14
2,000,000,000
200,000,000,000
994,986,619
114,888,102,365
0.65
2,184,000,000
218,400,000,000
1,410,568,014
11,979,652,307
0.22
1,000,000,000
100,000,000,000
111,450,105,095
797,398,663,075
0.75
2,000,000,000
200,000,000,000
32,055,856,012
168,766,290,943
0.69
224,000,000
224,000,000,000
1,342,291,824,000
5,526,087,414
218,362,469,289
0.35
6,711,459,120
834,804,000,000
2,183,994,000,000
0.76
2,500,000,000
250,000,000,000
2,578,235,000,000
6,606,651,000,000
0.59
6,000,000,000
1,500,000,000,000
1,791,227,203
106,152,562,050
0.56
1,000,000,000
100,000,000,000
77,803,506,387
162,852,669,362
0.58
1,800,000,000
900,000,000,000
168,214,107,515
375,614,055,346
0.50
1,260,000,000
630,000,000,000
398,377,515,215
748,757,248,961
0.62
1,550,000,000
294,627,000,000
1,039,825,000,000
0.64
900,000,000
450,000,000,000
161,268,905,000
1,135,112,807,000
0.50
4,000,000,000
2,000,000,000,000
2,301,312,000,000
3,827,390,000,000
0.63
10,800,000,000
5,400,000,000,000
6,128,038,240
23,433,366,218
0.24
132,000,000
132,000,000,000
107,489,000,000
582,344,000,000
0.23
28,000,000,000
1,400,000,000,000
3,209,412,729
53,687,735,262
0.81
960,000,000
240,000,000,000
170,456,778,178
275,627,307,588
0.68
1,320,000,000
330,000,000,000
22,898,301,155
81,185,980,102
0.99
104,000,000
52,000,000,000
23,058,438,255
179,014,636,563
0.68
1,900,000,000
190,000,000,000
1,966,089,375
65,679,039,090
0.45
960,000,000
480,000,000,000
47,321,814,000
195,366,352,000
0.40
600,000,000
60,000,000,000
2,534,130,631,000
0.53
3,000,000,000
1,500,000,000,000
856,867,942,511
1,322,806,393,304
0.51
3,430,400,000
1,715,200,000,000
8,386,604,311
14,051,329,045
0.02
4,426,000,000
913,700,000,000
8,386,604,311
14,051,329,045
0.02
600,000,000
90,000,000,000
43,371,150,000
185,438,486,000
0.59
1,000,000,000
150,000,000,000
102,147,148,070
230,580,047,149
0.24
5,759,999,998
1,440,000,000,000
502,043,963,000
615,687,658,000
0.28
500,000,000
500,000,000,000
84,456,042,341
121,261,052,175
0.60
496,000,000
248,000,000,000
54,336,692,113
71,202,018,942
0.94
883,232,000
441,616,000,000
60,165,900,391
0.23
972,500,000
362,500,000,000
119,988,400,318
236,041,371,313
0.47
2,000,000,000
1,000,000,000,000
25,522,649,123
64,143,020,447
0.43
1,600,000,000
160,000,000,000
4,352,389,000
67,934,117,750
0.46
1,000,000,000
100,000,000,000
704,985,364,112
1,092,009,868,168
0.74
7,956,652,412
1,989,163,103,000
3,590,561,896
39,415,175,747
0.41
1,400,000,000
140,000,000,000
447,304,120,000
681,917,683,000
0.37
6,000,000,000
1,500,000,000,000
18,059,045,000
53,665,492,000
0.46
2,400,000,000
240,000,000,000
136,271,833,042
288,885,302,013
0.49
2,500,000,000
250,000,000,000
2,082,087,085
5,393,913,136
0.06
1,500,000,000
150,000,000,000
964,972,391
7,381,808,454
0.36
480,000,000
120,000,000,000
1,131,121,626
0.15
1,027,892,500
122,665,000,000
7,876,686,190
18,607,377,176
0.78
1,280,000,000
32,000,000,000
21,915,052,800
36,305,364,212
0.47
2,000,000,000
39,323,638,817
110,905,493,346
0.52
2,000,000,000
200,000,000,000
2,456,171,000,000
4,953,737,000,000
0.66
24,324,696,000
3,742,500,000,000
39,753,905,785
454,759,370,423
0.61
2,650,000,000
132,500,000,000
28,038,249,000
124,094,150,000
0.89
380,000,000
254,507,500,000
3,117,531,000,000
4,649,071,000,000
0.53
3,000,000,000
1,500,000,000,000
1,943,166,108,000
3,162,471,936,000
0.36
44,393,176,000
10,000,000,000,000
73,270,219
21,834,176,925
0.12
5,411,800,000
563,680,000,000
38,755,565,690
199,378,530,759
0.80
800,000,000
80,000,000,000
6,156,000,000
757,486,000,000
0.60
1,170,000,000
3,100,000,000,000
75,939,390,018 #DIV/0!
14,789,684,615
5,069,810,400
960,000,000,000
6,661,604,361
0.05
200,000,000
100,000,000,000
18,636,023,545
24,911,020,651
0.26
1,160,700,000
116,070,000,000
14,762,347,942
179,680,080,545
0.54
2,400,000,000
240,000,000,000
969,201,920
42,912,580,266,427
18
67
68
69
70
INCOME STATEMENT
Retained
Total
Earnings
Equity
(Rp)
(Rp)
Total
Minority Interest
Sales
(Rp)
1,877,591,000,000
2,748,567,000,000
90,542,000,000
3,757,987,000,000
180,637,000,000
1,345,900,000,000
2,148,413,000,000
262,289,585,000
642,485,319,000
1,180,622,019,000
(26,293,655,961)
10,380,839,039
39,065,949,512
34,024,000,000
118,128,000,000
10,000,000
786,082,000,000
(38,421,337,366)
53,267,319,226
1,167,951,849
1,528,796,550
(108,967,792,000)
83,270,407,000
6,749,910,000
1,229,598,000,000
8,170,000,000
5,035,025,000,000
(18,726,891,367)
95,356,455,346
191,377,171,957
12,825,198,196
386,897,531,255
39,833,240,932
(14,450,561,574)
82,070,673,593
6,835,392,424
1,112,909,000,000
2,295,460,000,000
12,181,000,000
3,533,480,000,000
2,331,710,660,300
3,248,513,471,275
92,363,456,450
16,710,247,323,750
566,753,993,000
1,937,604,416,000
1,435,917,390,000
451,205,366,000
1,833,167,046,000
11,360,000
1,646,538,248,000
2,691,631,116,875
4,836,116,202,775
1,099,191,581,025
7,151,459,520,175
260,204,000,000
3,304,895,096,000
4,281,602,475,000
2,935,000
5,629,401,438,000
11,230,231,675,000
15,187,071,450,000
12,073,058,375,000
1,302,202,000,000
1,676,629,000,000
271,000,000
4,076,434,000,000
2,799,772,000
623,469,772,000
262,696,694,000
89,955,970,470
6,325,329,027,717
(476,962,803,486)
(3,808,826,780)
1,263,000,473,431
6,032,762,334,470
(7,734,410,000,000)
2,098,668,000,000
2,993,197,000,000
3,657,107,011,000
5,499,614,451,000
81,561,738,000
8,727,857,819,000
758,033,562,000
1,148,052,755,000
1,541,550,668,000
98,086,380,875
190,086,450,252
3,357,020,010
344,868,280,299
(557,636,747,541)
208,060,515,886
2,220,787,420
238,490,900,550
2,464,572,582,000
(4,012,262,579,000)
(3,189,654,579,000)
212,378,173,100
280,678,500,243
828,164,257,069
236,094,974,729
456,530,225,344
1,969,676,821,813
7,071,501,908
25,631,527,026
57,254,482,820
249,255,798,275
740,560,444,975
3,811,573,375
2,465,461,422,025
(29,210,311,516)
53,729,688,484
557,582,757,699
(433,485,891,009)
(353,601,795,242)
125,853,185,878
101,913,889,423
179,047,580,030
340,210,077,953
95,802,241,642
149,772,871,863
143,271,657,090
13,722,770,746
23,486,908,106
79,342,796,777
(230,652,735,157)
57,659,764,843
249,389,571,007
52,904,339,615
115,379,039,615
3,913,278,983,156
11,365,000,000
228,784,000,000
38,675,000,000
1,072,908,000,000
30,461,173,386
64,978,941,212
291,815,757,292
24,960,502,882
107,855,949,158
6,465,700,055
84,661,420,462
22,289,751,088
57,875,157,899
61,463,409
110,127,242,693
(1,062,598,930,139)
361,836,484,197
396,281,887,783
60,910,678,699
152,231,914,699
116,715,011,598
56,632,150,067
107,782,150,067
49,264,847,210
267,581,740,000
357,581,740,000
26,672,783,000
806,580,272,000
(193,846,595,000)
160,550,009,000
269,380,370,000
428,619,352,225
1,110,723,058,175
53,269,728,575
2,917,450,795,150
47,492,449
123,071,807
5,902,463
323,263,246
3,363,878,521
34,586,509,823
22,354,426,882
(58,452,114,000)
598,522,008,000
50,091,628,000
1,161,845,813,000
161,450,052,561
520,546,703
134,888,470,671
102,183,547,412
147,240,490,395
19,223,428,371
306,651,990,794
203,173,586,720
383,385,342,495
85,349,629,897
1,002,785,768,190
(71,416,056,455)
41,502,637,513
241,740,270,551
129,258,154,431
177,134,799,838
34,764,899,056
411,578,675,920
(3,122,203,754)
23,377,835,196
8,807,978
84,303,148,995
(6,285,684,026)
43,642,465,974
91,096,896,170
21,373,741,741
114,854,008,288
161,105,314,406
614,806,307,721
975,488,217,932
1,207,057,704,894
536,338,000,000
778,133,000,000
6,385,579,000,000
596,813,000,000
132,348,000,000
6,401,365,000,000
172,440,895,000
893,493,726,000
(2,784,855,398,210)
984,580,064,963
225,898,671
1,111,242,030,537
(2,640,025,514,948)
1,061,854,537,543
451,028,735,277
(108,078,211,689)
4,868,784,525
397,009,155,580
(1,113,848,000,000)
100,476,820,000
(1,180,600,596,409)
(524,821,966,316)
14,382,176,459
77,585,563,242
(1,071,750,817,582)
413,861,194,582
27,092,767,936
703,992,374,835
197,806,897,666
703,136,098,040
(68,391,194,284)
1,174,113,927,040
1,693,080,667,327
(3,057,606,933,300)
16,750,674,504,400
2,604,723,300
14,298,093,670,675
(2,654,056,281,674)
(2,162,508,638,862)
438,659,271,481
55,096,115,083
31,442,309,977
(79,191,135,025)
448,737,257,707
688,433,555,935
5,041,330,136,425
8,633,892,843,675
17,538,782,907
114,342,758,364
165,548,631,898
17,372,380,000,000
22,375,766,000,000
4,055,080,000,000
55,508,135,000,000
1,385,913,000,000
1,864,461,000,000
96,770,000,000
3,371,898,000,000
551,554,361,000
833,625,432,000
188,064,013,000
1,500,834,620,000
240,233,081,000
281,233,081,000
982,428,331,000
579,244,000,000
2,135,242,000,000
5,470,730,000,000
(397,735,365,849)
192,314,668,938
207,425,582,826
2,909,094,130,573
9,997,221,706
68,834,814,236
120,503,775
390,975,793,831
(56,893,130,994)
61,447,255,360
29,234,527,055
217,084,618,128
721,622,272,083
568,031,938,696
(13,278,270,477)
91,405,741,098
260,153,168,468
29,111,709,081
126,792,950,435
746,120,875,043
272,099,839,614
451,061,900,565
25,976,142,635
881,116,458,927
(14,215,450,838)
62,392,122,807
4,923,679,816
(1,314,145,936,000)
1,251,220,303,000
1,323,200,000
3,258,933,569,000
(141,184,608,000)
928,349,925,000
113,755,000,000
138,264,000,000
231,010,000,000
113,755,000,000
138,264,000,000
231,010,000,000
9,272,721,337
356,989,246,102
100,957,692,354
606,552,505,033
(70,797,000,000)
(18,803,000,000)
9,000,000
580,863,000,000
42,646,170,022
286,407,181,373
4,389,419
478,015,954,425
(860,176,593,055)
656,567,764,099
769,762,181,876
2,132,136,388,140
4,254,480,682,320
(1,469,658,328,000)
678,355,125,360
(326,558,777,081)
(27,966,539,734)
25,999,754
273,123,348,602
(830,203,375,549)
226,458,134,990
391,856,408,220
(830,203,375,549)
226,458,134,990
391,856,408,220
(980,425,869,930)
196,417,885,533
367,760,468,245
2,216,604,854,678
(331,472,754,144)
177,962,757,648
54,198,336,809
118,206,015,119
(13,925,484,440,917)
(6,048,543,418,964)
0
(5,531,146,856)
355,162,111,040
1,426,609,341,813
3,079,827,940,725
195,637,467,637
339,447,032,174
140,672,152,228
(33,679,274,484)
292,064,238,632
2,929,009,789
417,809,599,048
(64,363,304,405)
223,894,349,080
537,254,148,694
(1,769,780,096,015)
(1,592,230,115,115)
64,241,418,147
(905,474,044,350)
(95,441,180,000)
2,575,742,544,900
174,826,959,000
190,086,894,000
428,629,637,000
(245,946,885,377)
(202,946,885,377)
133,075,483,746
(57,327,888,101)
43,731,031,394
2,176,220,431
137,624,469,963
65,716,051,254
373,292,838,714
1,914,344,810,073
(50,083,092,000)
63,593,089,000
448,020,924,000
1,130,748,428,391
(692,630,483,070)
63,803,353,017
(333,838,659,513)
152,352,887,821
2,491,976,570
285,471,994,622
97,528,942,913
311,136,124,211
4,822,628,608
1,483,069,292,605
(202,280,618,576)
259,854,688,878
64,134,967
919,536,800,179
(69,919,078,293)
62,043,928,045
9,878,374
15,130,660,230
5,360,769,970
34,228,151,137
28,857,055,312
417,476,575,729
135,043,000,000
(373,008,000,000)
(216,695,000,000)
(175,696,649,994)
95,185,088,713
111,375,546
333,455,479,415
410,228,023,988
447,225,527,038
5,121,906,156
1,665,614,794,189
(59,236,796,144)
194,361,029,170
391,061,739,317
353,870,478,713
975,951,150,861
1,656,584,248,000
403,058,150,000
438,086,987,000
1,396,666,000
396,732,902,000
4,283,280,000,000
4,931,086,000,000
657,710,000,000
21,941,558,000,000
175,589,000,000
198,461,000,000
69,000,000
891,001,000,000
521,927,882,673
969,476,149,117
20,567,308,199
1,971,513,231,132
(689,581,915,314)
92,176,208,517
23,161,383,250
519,849,184,828
363,762,000,000
985,663,000,000
127,000,000
1,785,224,000,000
(325,390,647,140)
163,777,846,990
23,544,488,558
185,145
193,927,732,153
2,577,214,731,212
10,000,000
4,708,250,428,465
210,093,207,418
343,025,614,283
555,207,734,543
(685,296,605,408)
(142,385,598,296)
37,721,875,105
175,387,372,000
864,441,083,000
1,312,559,000
1,193,998,873,000
148,878,910,791
814,798,910,791
1,104,483,158
835,229,966,049
350,971,000,000
509,741,000,000
12,048,360,000,000
(64,093,000,000)
13,157,233,000,000
17,373,000,000
26,339,297,000,000
4,657,517,000,000
5,693,940,000,000
92,765,000,000
29,545,083,000,000
600,859,385,194
1,191,027,335,546
2,996,514,058,026
54,179,460,000
412,312,348,000
576,669,390,000
(104,541,284,259)
280,485,821,917
522,514
1,026,675,533,939
226,822,508,148
870,653,886,641
2,189,714,886,927
2,497,335,415,071
2,994,816,751,748
549,236,820,570
6,071,550,437,967
194,274,957,000
235,539,209,000
39,749,000
487,601,198,000
9,627,594,824
(5,150,011,309)
65,200,673,325
61,336,546,459
(1,454,397,952)
123,757,535,098
43,317,583,000
130,593,583,000
243,775,614,000
43,317,583,000
130,593,583,000
243,775,614,000
1,482,062,954,399
1,942,440,636,175
89,491,504,224
2,729,223,518,328
134,524,132,869
264,313,301,209
12,000,000
226,386,523,590
396,923,582,233
607,647,933,549
951,630,228,944
1,908,634,000,000
2,368,527,000,000
8,092,000,000
11,335,241,000,000
173,899,967,765
1,814,687,801
155,921,087,697
(25,203,771,940)
58,585,325,229
75,091,973,920
(206,367,697,935)
377,937,644,940
270,682,412,211
(660,974,291,138)
170,879,306,064
364,374,365
21,085,048,157
(161,246,668,159)
2,170,852,102,030
91,698,961,832
171,225,713,333
14,110,555,898
255,100,000
7,554,938,940
47,252,732,047
7,561,157,000
(556,640,875,770)
5,242,991,958
2,844,824,066,250
1,005,017,744,744
1,185,718,207,470
572,799,940,270
1,085,516,148,770
16,936,332,070
657,588,720,980
397,267,489,460
442,061,701,982
(1,166,943,044,230)
(475,144,478,557)
1,836,722,304
14,462,599,613
256,606,416,738
815,471,163,974
1,651,272,609,651
426,150,970,219
1,101,410,974,235
(15,283,497,529)
1,318,830,174,668
40,463,812,061
393,231,522,592
(60,451,437,521)
97,041,442,216
21,927,096,450
29,849,387,765
80,618,387,765
58,520,415,586
6,928,533,863
142,665,991,572
786,898,241
5,341,129,300
523,283,288,000
1,050,192,652,000
54,122,077,000
408,218,497,000
3,657,494,487
50,366,572,379
275,000,000
7,461,866,341
166,600,725,817
1,621,682,646,808
7,608,366,160
429,958,921,945
9,877,478,849
93,058,915,462
9,627,640,652
19,172,105,000
162,899,507,000
1,300,114,000
43,565,800,000
60,085,341,282
447,563,722,361
120,763,398,377
698,506,950,272
2,962,488,557,445
315,111,487,159
1,905,330,356,857
(523,337,195,657)
713,620,591,687
86,222,570,502
(949,115,775,510)
(367,838,549,664)
441,012,917,929
(539,477,725,051)
242,272,274,949
7,477,036,057
163,181,583,707
(2,750,497,519,250)
212,329,914,747
18,912,596,198
(551,679,674,000)
929,724,777,000
1,000
392,123,176,000
(336,041,722,056)
(254,741,722,056)
9,975,893,084
151,553,258,593
648,468,430
41,093,866,096
33,209,730,950
9,510,199,588
70,639,214,233
9,025,222,500
202,005,261,597
626,777,229,691
7,846,682,488
241,669,937,179
(891,318,603,113)
329,720,338,450
82,787,152,782
134,410,726,682
654,878,074,000
975,741,538,000
992,335,000
965,249,803,000
240,481,008,000
440,661,059,000
3,737,475,000
4,328,859,649,000
(134,925,175,153)
594,111,891,335
15,589,420,258
1,097,177,545,754
107,575,983,470
449,250,775,861
1,119,818,423,804
27,654,689,000
1,333,785,266,000
167,147,778,000
972,285,701,000
2,754,366,128,622
5,576,033,317,991
557,622,995,727
6,632,006,021,683
256,993,817,894
1,283,327,478,498
41,353,544,837
474,781,530,548
(991,138,942,570)
1,495,422,349,386
607,920,648,512
880,510,139,000
4,281,194,483,000
4,681,674,520,000
(852,608,300,573)
1,590,376,164,484
737,525,599
588,641,356,391
110,791,700,939
223,866,892,643
817,451,475
366,938,728,001
12,707,771,000,000
15,201,745,000,000
200,620,000,000
12,239,407,000,000
22,105,438,000,000
28,068,689,000,000
8,187,087,000,000
51,294,008,000,000
348,355,727,056
1,260,843,407,750
10,026,858,931
1,354,568,012,681
2,520,931,044,407
3,131,159,546,500
3,073,787,610,510
67,095,675,437
13,096,197,095
51,126,068,725
1,309,249,229,000
1,102,636,792,000
28,261,280,000
846,744,990,000
(15,904,324,563)
28,661,501,000
252,721,273,000
204,128,517,000
(87,945,370,507)
20,081,056,568
4,462,209
116,122,866,057
311,211,711,140
570,608,961,340
305,127,243,080
(744,579,036,889)
1,078,927,816
15,481,247,935
973,169,718,000
1,438,685,461,000
(63,919,056,799)
638,757,743,000
4,332,624,660,000
30,985,592,664
319,657,403,983
105,981,915
757,316,246,489
(15,931,961,136)
60,279,315,108
17,851,317
39,316,548,428
357,128,275,000
675,737,850,000
954,159,100,000
41,938,619,350
135,720,440,360
164,615,732,011
15,926,330,000
518,929,422,000
684,476,313,000
11,556,474,000,000
18,067,360,000,000
1,382,000,000
19,376,468,000,000
684,565,000,000
3,268,328,000,000
2,308,858,000,000
703,660,986,000
1,668,003,858,000
4,796,449,000
3,238,908,898,000
2,740,011,000,000
14,794,269,000,000
24,651,000,000
17,799,672,000,000
113,528,956,743
279,812,994,743
369,383,443,027
7,439,180,000,000
16,878,808,000,000
22,579,587,000,000
781,636,000,000
1,614,554,000,000
9,441,927,000,000
244,951,000,000
12,933,692,000,000
115,474,924,097
196,647,326,845
(1,531,215,000,000)
5,196,109,000,000
(4,807,530,257)
(13,125,849,588)
126,067,548,621
230,143,769,719
6,113,090,000,000
26,340,670,000,000
5,176,000,000
28,747,205,000,000
38,324,915,796
357,007,992,810
192,479,740,988
1,484,645,000,000
4,787,095,000,000
4,895,000,000
6,013,750,000,000
1,665,068,000,000
5,255,253,000,000
330,419,000,000
7,222,178,000,000
(4,224,994,000,000)
3,762,072,000,000
53,482,000,000
5,142,504,000,000
52,462,994,673
116,166,943,627
119,224,449,707
93,620,648,000
307,851,082,000
296,404,992,000
(430,388,663,232)
551,161,466,024
123,565,069
1,383,735,798,930
(7,986,411,000,000)
3,651,838,000,000
3,351,766,000,000
70,701,298,000
371,270,903,000
494,265,188,000
334,180,000,000
1,934,301,000,000
3,155,307,000,000
1,084,677,000,000
2,454,932,000,000
2,756,455,000,000
81,538,515,000,000
6,614,388,000,000
500,743,000,000
4,662,693,000,000
(10,045,648,417)
148,987,449,622
162,359,933,401
806,651,000,000
906,651,000,000
1,983,671,000,000
331,566,262,698
733,987,135,598
236,984,751,373
313,926,384,872
1,052,001,962,291
381,060,465,794
188,798,541,040
449,474,302,040
154,000,103,267
17,748,575,046
8,044,087,136
41,641,276,803
(12,954,948,454)
13,895,051,546
677,848,571
85,220,926,459
244,998,301,215
255,701,118,233
36,556,523,337
82,985,523,337
40,030,206,391
312,900,299,081
623,313,789,500
1,067,062,309,830
(1,739,797,242)
92,695,062,702
5,324,485,137
24,216,736,554
135,466,517,717
9,621,204
12,073,964,435
6,107,357,628
63,141,968,742
1,074,104
13,653,208,576
25,979,053,796
98,135,157,454
28,053,714,793
114,489,584,849
209,075,215,737
958,404,231
144,060,858,932
19,876,356,441
13,442,523,696
71,322,510,296
24,072,880,917
142,173,512,909
1,201,840,280
49,320,107,802
218,653,124,115
386,574,147,565
217,672,557,274
12,753,672,310
120,654,592,310
2,024,743,092
1,322,159,300
51,152,096,583
4,923,672,816
26,210,172,174,000
113,797,823,000
160,867,965,000
13,052,003,531
28,394,552,235
33,389,957,938
45,634,243,000
176,980,076,000
174,473,707,000
5,484,512,000
86,660,967,000
25,079,000
107,181,930,000
60,467,212,000
103,345,622,000
81,107,930,000
34,699,662,417
97,470,443,471
77,972,135,114
52,720,930,257
92,725,497,038
13,138,370
190,654,652,913
122,587,741,897
364,022,944,042
143,204,763,770
21,880,703,734
88,029,727,728
130,274,707,475
1,024,237,000,000
2,223,416,000,000
2,013,860,000,000
1,802,859,000,000
1,020,157,000,000
3,685,234,000,000
1,622,885,000,000
25,018,307,499
81,103,243,433
21,242,456,289
3,717,515,970
91,301,740,767
250,188,397,948
12,451,366
117,937,942,741
532,137,000,000
1,873,030,000,000
2,442,789,000,000
656,670,000,000
(1,748,792,845,000)
418,175,520,000
59,148,354,000
552,022,116,000
(136,035,546,997)
21,525,672,438
11,518,495,307
(973,812,728,767)
118,965,735,998
10,466,514,658
468,655,419,073
907,935,787,514
312,966,059
59,099,547,283
(2,010,798,641,885)
16,448,205,115
1,508,072,807
2,714,472,054
(50,913,000,000)
1,453,268,000,000
71,404,000,000
2,580,998,000,000
3,161,781,919
18,377,347,604
174,226,645,534
596,474,019,000
1,039,092,976,000
208,636,220,000
3,970,323,262,000
(332,392,076,154)
(23,093,622,930)
838,498,555,892
952,486,955,892
1,673,917
(395,697)
5,522,289,093,253
5,096,802,000
23,910,262,275
72,906,324,560
1,022,614,717,392
244,837,625,243
345,549,380,618
1,395,735,768,380
102,701,756,406
310,575,717,346
608,331,647,894
(50,797,246,075)
(33,938,123,601)
80,742,204,521
(25,188,422,330)
20,892,063,102
317,685
58,719,723,472
301,486,000,000
506,603,000,000
90,788,000,000
2,413,259,000,000
(16,551,893,652)
313,617,442,348
1,191,495,437,553
(43,040,591,422)
332,673,153,553
40,953,068,390
112,500,594,600
79,671,394,100
175,966,563,417
18,997,149,914
221,130,027,308
(19,653,576,088)
60,627,445,490
610,868,424,139
(491,387,326)
41,434,755,546
50,565,422
37,109,974,676
164,848,747,909
263,146,265,014
6,573,904,098
2,872,017,978,121
11,997,228,484
72,547,140,845
3,645,032,010
201,735,360,418
12,893,882,174
383,164,548,552
14,161,605,816
342,732,489,917
533,253,000,000
673,853,000,000
3,874,394,000,000
3,240,500,000,000
4,594,437,000,000
46,758,000,000
13,719,567,000,000
17,757,238,207
82,211,643,822
273,229,159
168,473,909,484
(680,657,086,149)
116,279,021,457
586,547,056,675
131,105,048,471
368,891,059,548
420,680,920
3,624,924,292,036
(23,982,502,164)
449,399,373,493
2,489,560,293
327,822,785,658
339,480,000,000
575,415,000,000
4,808,530,000,000
306,845,293,000
1,130,255,344,000
52,049,000
3,333,152,187,000
941,076,000,000
2,165,590,000,000
62,108,000,000
8,487,654,000,000
12,446,058,708
73,526,058,708
36,149,630,505
1,523,979,000,000
1,945,598,000,000
4,478,223,000,000
(96,942,827,072)
12,452,926,062
392,351,829
199,246,551,622
46,623,226,444
129,423,226,444
149,803,021
282,901,268,565
1,032,845,332
114,552,526
1,047,832,026,926
(28,967,154,668)
19,460,876,613
84,788,324,168
865,978,141
(96,095,191,598)
80,566,781,402
848,518,771,355
243,583,631,228
288,208,631,000
1,276,416,367,000
(1,016,510,781,000)
1,358,216,830,000
914,532,007,000
191,771,002,000
(505,231,000,997)
1,006,658,175,396
252,657,391,489
657,952,835,120
(273,223,337,584)
606,572,996,720
41,042,585,806
(273,223,337,584)
606,572,996,720
41,042,585,806
26,276,200,000
124,019,395,000
5,535,277,000
889,918,488,000
286,634,702,645
723,343,935,645
347,135,636
693,140,686,434
833,632,426,000
1,564,264,198,000
58,656,563,000
501,104,531,000
40,444,774,563
67,088,200,779
13,790,948,971
90,538,487,329
85,514,213
4,471,411,264
145,440,246,523
101,695,955,312
196,740,748,038
505,558,681
43,710,186,686
(308,972,326,985)
262,990,826,115
556,628,359
89,942,780,145
(42,283,068,776)
80,349,185,306
5,697,188,859
94,596,477,991
25,185,323,285
78,856,692,622
196,614,620
239,534,910,192
(391,973,716,831)
387,129,034,343
38,212,284
607,849,038,538
9,577,523,166
56,311,598,284
96,940,901,142
121,954,828,000
1,140,288,808,000
1,201,602,119,000
(30,394,604,000)
64,194,694,000
165,171,454,000
103,762,434,664
295,953,593,946
619,038,682,221
(116,125,501,547)
1,544,505,342,150
25,857,540,337
84,007,746,176
15,799,259
71,088,929,592
(30,307,098,949)
13,368,178,599
10,663,991,853
(32,965,446,700)
6,503,365,368
(166,058,166)
364,003,578
(12,011,102,029)
5,391,642,786
(95,820,248,749)
40,606,248,379
776,757,609
5,797,205,300
(189,814,146)
91,464,909,250
10,898,688,246
127,797,624,943
89,023,000,000
1,364,375,000,000
1,161,130,000,000
9,100,380,000,000
123,177,820,297
262,298,370,674
23,742,738,734
1,636,281,896,338
(57,813,571,000)
42,926,159,041
15,463,256,000
1,699,337,949,000
1,654,583,000,000
3,440,758,000,000
703,156,000,000
3,065,391,000,000
(2,132,422,646,000)
4,477,930,407,000
1,026,357,697,000
4,332,279,836,000
149,273,787,098
14,120,528,688
8,482,669,037
2,998,178,815
49,955,403,905
69,677,088
310,464,898,612
(2,250,544,000,000)
10,881,939,110
506,911,000,000
55,597,000,000
(319,794,397,332)
17,971,067,318
23,931,269,806
91,430,211,337
120,830,211,337
(31,907,649)
1,031,471,470
68,901,218,305
357,245,420
20,026,630,095
42,219,425,902
150,191,045,849
7,982,415
801,090,658,524
21,391,808,460
28,795,857,336,669
44,878,902,092,988
1,467,702,462,762
125,389,621,627,370
71
72
73
74
75
Cost of
Gross
GPM
Operating Expenses
Underwriting
Goods Sold
Profit
Revenues
(Rp)
(14)
2,277,740,000,000
1,480,247,000,000
39.39
1,596,085,000,000
552,328,000,000
25.71
281,650,000,000
97,680,000,000
769,679,861,000
410,942,158,000
34.81
118,784,297,000
32,274,145,498
6,791,804,014
17.39
7,398,009,824
551,848,000,000
234,234,000,000
29.80
145,325,000,000
18,702,285,056
2,066,012,135
(537,215,585)
(35.14)
26,646,007,000
(19,896,097,000)
(294.76)
842,854,000,000
16.74
462,606,000,000
4,192,171,000,000
4,887,174,000
202,182,033,420
(10,804,861,463)
(5.65)
37,760,356,055
15,548,124,643
24,285,116,289
60.97
9,752,849,918
9,673,948,346
(2,838,555,922)
(41.53)
6,640,414,567
31
2,198,407,000,000
1,335,073,000,000
37.78
678,297,000,000
12,338,416,063,850
4,371,831,259,900
26.16
1,456,621,922,775
945,476,664,000
490,440,726,000
34.16
77,077,494,000
1,175,612,629,000
470,925,619,000
28.60
233,360,933,000
4,557,149,084,675
2,594,310,435,500
36.28
969,636,424,475
2,887,935,682,000
2,741,465,756,000
48.70
337,772,143,000
5,143,464,825,000
6,929,593,550,000
57.40
290,433,525,000
3,411,361,000,000
665,073,000,000
16.32
283,850,000,000
221,230,764,000
41,465,930,000
15.78
32,224,019,000
82,216,046,228
7,739,924,242
8.60
20,866,800,800
13
4,177,533,518,004
2,147,795,509,713
33.96
1,080,119,612,301
2,356,038,000,000
637,159,000,000
21.29
630,981,000,000
5,400,345,664,000
3,327,512,155,000
38.13
1,548,132,779,000
1,267,326,487,000
274,224,181,000
17.79
266,507,661,000
237,440,773,863
107,427,506,436
31.15
46,075,335,786
202,165,823,496
36,325,077,054
15.23
34,086,463,101
2,319,269,674,000
145,302,908,000
5.90
488,262,687,000
635,895,945,914
192,268,311,155
23.22
90,572,318,065
1,810,031,072,766
159,645,749,047
8.11
59,889,053,796
52,635,258,688
4,619,224,132
8.07
3,422,752,498
2,115,861,170,275
349,600,251,750
14.18
88,043,730,450
485,602,299,803
71,980,457,896
12.91
40,194,319,406
107,664,303,764
18,188,882,114
14.45
10,065,527,684
286,458,515,935
53,751,562,018
15.80
14,029,777,071
83,207,987,858
60,063,669,232
41.92
34,195,903,747
70,163,101,923
9,179,694,854
11.57
4,850,443,366
210,226,649,883
39,162,921,124
15.70
16,883,394,096
3,847,642,618,203
65,636,364,953
1.68
49,394,071,069
939,991,000,000
132,917,000,000
12.39
62,715,000,000
264,535,238,445
27,280,518,847
9.35
12,267,212,431
70,777,479,781
13,883,940,681
16.40
14,625,098,547
89,628,754,520
20,498,488,173
18.61
16,520,343,794
377,689,619,594
18,592,268,189
4.69
15,919,644,574
98,611,605,669
18,103,405,929
15.51
15,171,329,659
48,116,314,897
1,148,532,313
2.33
28,994,927,782
647,524,344,000
159,055,928,000
19.72
115,937,770,000
193,639,831,000
75,740,539,000
28.12
26,596,029,000
2,594,384,774,425
323,066,020,725
11.07
224,568,551,550
287,466,457
35,796,789
24,882,942
20,322,882,816
2,031,544,066
9.09
1,798,416,876
1,024,362,842,000
137,482,971,000
11.83
86,685,883,000
148,106,528,105
13,343,524,456
8.26
8,911,422,019
258,720,813,348
47,931,177,446
15.63
36,736,905,801
868,440,638,134
134,345,130,056
13.40
91,968,792,004
257,643,138,529
(15,902,867,978)
(6.58)
16,902,257,621
370,673,822,555
40,904,853,365
9.94
26,755,039,394
75,451,397,432
8,851,751,563
10.50
4,735,210,206
80,537,763,990
10,559,132,180
11.59
8,317,619,390
151,701,745,325
9,403,569,081
5.84
11,082,270,734
1,063,265,760,431
143,791,944,463
11.91
98,090,381,534
5,407,109,000,000
978,470,000,000
15.32
639,870,000,000
5,291,530,000,000
1,109,835,000,000
17.34
842,150,000,000
763,032,532,000
130,461,194,000
14.60
55,664,919,000
938,642,336,462
172,599,694,075
15.53
104,342,015,993
473,529,372,071
(22,500,636,794)
(4.99)
183,744,779,495
333,589,819,483
63,419,336,097
15.97
72,758,815,415
85,441,744,059
(7,856,180,817)
(10.13)
21,863,777,832
716,682,030,953
624,654,987,589
(12,689,656,118)
(1.80)
78,180,812,301
78,481,110,451
11.16
73,787,744,270
1,449,834,288,729
243,246,378,598
14.37
110,196,635,777
11,687,733,644,475
2,610,360,026,200
18.26
1,643,254,942,750
485,759,663,558
(47,100,392,077)
(10.74)
581,949,990,164
106,483,565,771
15.47
78,741,908,261
37,971,162,488
7,511,687,819,500
1,122,205,024,175
13.00
991,284,601,725
137,087,352,533
28,461,279,365
17.19
10,606,534,186
43,386,103,000,000
12,122,032,000,000
21.84
7,130,716,000,000
2,763,439,000,000
608,459,000,000
18.05
450,107,000,000
1,297,017,708,000
203,816,912,000
13.58
134,322,783,000
898,626,212,000
83,802,119,000
8.53
48,320,994,000
4,739,297,000,000
731,433,000,000
13.37
366,312,000,000
2,439,541,968,524
469,552,162,049
16.14
597,411,938,296
353,075,156,320
37,900,637,511
9.69
46,443,510,158
22,684,713,938
6,549,813,117
22.40
8,532,035,477
511,182,329,727
56,849,608,969
10.01
54,002,931,124
223,729,420,579
36,423,747,889
14.00
17,975,765,282
717,527,281,426
28,593,593,617
3.83
26,956,082,313
683,232,459,013
197,883,999,914
22.46
82,490,229,420
9,210,358,580
(4,286,678,764)
(87.06)
2,988,285,584
3,484,596,990,000
(225,663,421,000)
(6.92)
91,549,594,000
958,270,606,000
(29,920,681,000)
(3.22)
53,558,697,000
207,546,000,000
23,464,000,000
10.16
28,996,000,000
207,546,000,000
23,464,000,000
10.16
28,996,000,000
597,486,396,421
9,066,108,612
1.49
6,394,449,707
521,769,000,000
59,094,000,000
10.17
56,264,000,000
476,547,886,975
1,468,067,450
0.31
27,541,914,270
738,773,761,148
30,988,420,728
4.03
28,136,042,136
3,859,721,645,120
394,759,037,200
9.28
335,061,718,640
266,944,145,888
6,179,202,714
2.26
70,472,011,621
429,077,114,385
(37,220,706,165)
(9.50)
40,744,447,787
429,077,114,385
(37,220,706,165)
(9.50)
40,744,447,787
155,407,419,926
7.01
145,371,977,586
48,021,911,996
2,061,197,434,752
(28,046,864,934)
(7.90)
1,307,681,888,215
383,208,975,974
118,927,453,598
8.34
98,911,798,761
3,518,903,189,278
(439,075,248,553)
(14.26)
227,051,077,020
101,926,901,691
38,745,250,537
27.54
14,090,427,143
307,194,193,398
110,615,405,650
26.48
47,162,879,116
524,612,250,238
12,641,898,456
2.35
32,226,998,157
121,153,920,250
(56,912,502,103)
(88.59)
25,833,611,926
2,718,094,781,425
(142,352,236,525)
(5.53)
107,342,438,475
244,811,176,000
183,818,461,000
42.89
147,516,980,000
124,435,577,137
8,639,906,609
6.49
13,074,454,528
130,926,246,237
6,698,223,726
4.87
8,429,699,612
1,788,230,311,128
126,114,498,945
6.59
40,915,177,893
400,966,952,000
47,053,972,000
10.50
36,449,841,000
1,033,315,412,717
97,433,015,674
8.62
40,713,912,794
248,560,864,273
36,911,130,349
12.93
10,907,638,601
1,335,657,030,922
147,412,261,683
9.94
68,799,100,786
823,506,179,922
96,030,620,257
10.44
57,104,914,090
43,338,003,123
(28,207,342,893)
(186.43)
3,408,245,954
228,907,849,329
188,568,726,400
45.17
99,112,059,902
31
126,676,000,000
8,367,000,000
6.20
135,881,000,000
290,509,184,167
42,946,295,248
12.88
15,656,913,232
1,567,476,726,426
98,138,067,763
5.89
30,575,238,292
360,551,086,320
30,510,652,997
7.80
22,067,476,368
1,359,470,654,459
297,113,593,541
17.94
17,310,089,114
208,099,393,000
188,633,509,000
47.55
136,951,842,000
16,760,382,000,000
5,181,176,000,000
23.61
3,205,467,000,000
466,684,000,000
424,317,000,000
47.62
293,209,000,000
1,464,582,214,740
506,931,016,392
25.71
336,026,406,599
452,507,063,500
67,342,121,328
12.95
36,466,589,504
989,529,000,000
795,695,000,000
44.57
334,224,000,000
154,848,505,958
39,079,226,195
20.15
36,670,551,201
3,853,587,961,684
854,662,466,781
18.15
237,577,679,777
468,372,887,872
86,834,846,671
15.64
72,040,150,608
42,258,180,280
(4,536,305,175)
(12.03)
78,212,492,590
931,578,397,000
262,420,476,000
21.98
127,636,004,000
583,343,412,477
251,886,553,572
30.16
185,809,700,487
315,586,000,000
194,155,000,000
38.09
276,557,000,000
21,622,622,000,000
4,716,675,000,000
17.91
2,526,343,000,000
21,092,522,000,000
8,452,561,000,000
28.61
3,277,279,000,000
2,295,512,390,002
701,001,668,024
23.39
534,498,629,362
196,173,209,000
380,496,181,000
65.98
301,971,322,000
770,718,531,822
255,957,002,117
24.93
193,724,100,936
1,595,251,796,805
594,463,090,122
27.15
533,831,669,488
2,972,908,038,954
3,098,642,399,013
51.04
2,027,370,947,898
202,773,913,000
284,827,285,000
58.41
165,292,710,000
21,095,595,667
40,240,950,792
65.61
36,201,525,635
53,119,319,057
70,638,216,041
57.08
60,949,570,492
87,200,463,000
156,575,151,000
64.23
77,694,093,000
87,200,463,000
156,575,151,000
64.23
77,694,093,000
1,610,296,137,085
1,118,927,381,243
41.00
804,883,825,233
108,625,588,027
99,694,290,205
126,692,233,385
55.96
579,537,770,062
372,092,458,882
39.10
233,289,108,688
5,704,438,000,000
5,630,803,000,000
49.68
3,195,433,000,000
158,299,751,117
15,600,216,648
8.97
11,445,072,503
77,987,651,070
(2,895,677,150)
(3.86)
12,440,070,403
222,782,278,259
47,900,133,952
17.70
34,888,524,236
41
11,046,360,714
10,038,687,443
47.61
7,372,833,243
23,877,009,577
67,821,952,255
73.96
32,279,142,035
114,463,681
140,636,319
55.13
3,188,525,742
5,839,905,882
1,721,251,118
22.76
2,345,946,560
626,710,855,216
559,007,352,254
47.15
272,050,218,373
354,398,788,232
303,189,932,748
46.11
96,665,126,464
299,153,642,341
142,908,059,641
32.33
299,153,642,341
158,611,053,686
97,995,363,052
38.19
58,439,481,406
570,483,401,061
530,927,573,174
48.20
421,026,216,868
226,042,702,427
167,188,820,165
42.52
94,987,801,002
11,978,852,605
9,948,243,845
45.37
4,875,985,671
33,213,341,558
25,307,074,028
43.24
15,280,572,352
3,828,506,532
1,512,622,768
28.32
1,137,181,540
224,006,541,000
184,211,956,000
45.13
60,648,266,000
4,999,450,448
2,462,415,893
33.00
1,600,816,753
241,738,296,308
188,220,625,637
43.78
136,329,864,256
4,856,375,302
4,771,265,350
49.56
22,223,076,846
22,498,975,000
21,066,825,000
48.36
16,893,709,000
68,018,530,053
52,744,868,324
43.68
35,553,826,225
932,337,046,506
972,993,310,351
51.07
525,820,574,693
42,234,327,735
43,988,242,767
51.02
47,249,807,045
358,217,329,091
82,795,588,838
18.77
85,393,118,046
91,878,759,026
71,302,824,681
43.70
50,162,308,035
2,025,617,024
16,886,979,174
89.29
15,050,480,595
197,277,108,000
194,846,068,000
49.69
28,491,434,000
240,006,432
408,461,998
62.99
3,231,680,500
24,338,497,210
8,871,233,740
26.71
9,715,504,203
7,113,249,756
1,911,972,744
21.18
1,882,056,544
100,087,923,021
141,582,014,158
58.58
4,506,905,705
88,013,766,214
46,396,960,468
34.52
36,120,308,925
545,681,975,000
419,567,828,000
43.47
177,627,795,000
3,926,032,516,000
436,986,659,000
10.09
185,286,732,000
982,523,635,336
114,653,910,418
10.45
90,367,571,071
966,951,273,061
177,955,194,766
15.89
44,719,784,202
851,831,105,000
120,454,596,000
12.39
75,712,489,000
24
2,810,319,810,417
3,821,686,211,266
57.62
1,428,364,701,913
265,254,720,904
209,526,809,644
44.13
265,254,720,904
469,074,006,516
138,846,641,996
22.84
469,074,006,516
3,653,813,165,000
1,027,861,355,000
21.95
3,653,813,165,000
559,509,802,153
29,131,554,238
4.95
559,509,802,153
295,955,461,234
70,983,266,767
19.34
41,640,727,441
8,840,748,000,000
3,398,659,000,000
27.77
8,840,748,000,000
29,700,767,000,000
21,593,241,000,000
42.10
29,700,767,000,000
945,280,072,631
409,287,940,050
30.22
94,923,172,556
1,951,494,353,626
1,122,293,256,884
36.51
175,901,461,657
28,568,882,315
22,557,186,410
44.12
26,308,878,700
550,141,052,000
296,603,938,000
35.03
72,332,600,000
113,895,044,000
90,233,473,000
44.20
60,413,533,000
96,786,496,599
19,336,369,458
16.65
8,753,391,256
285,496,466,860
19,630,776,220
6.43
285,496,466,860
(2,871,189,659)
(18.55)
14,261,902,387
3,850,151,728,000
18,352,437,594
482,472,932,000
11.14
287,918,232,000
663,937,905,970
93,378,340,519
12.33
50,498,613,759
34,257,195,250
5,059,353,178
12.87
11,223,784,350
796,375,025,000
157,784,075,000
16.54
84,627,425,000
30
148,134,526,109
16,481,205,902
10.01
148,134,526,109
674,480,195,000
9,996,118,000
1.46
674,480,195,000
13,367,790,000,000
6,008,678,000,000
31.01
13,367,790,000,000
1,715,978,000,000
592,880,000,000
25.68
1,715,978,000,000
2,808,781,748,000
430,127,150,000
13.28
2,808,781,748,000
13,825,797,000,000
3,973,875,000,000
22.33
13,825,797,000,000
325,735,334,222
43,648,108,805
11.82
325,735,334,222
14,946,828,000,000
5,784,619,000,000
25.62
14,946,828,000,000
1,599,885,000,000
14,669,000,000
0.91
1,599,885,000,000
10,384,729,000,000
2,548,963,000,000
19.71
10,384,729,000,000
247,362,351,305
(50,715,024,460)
(25.79)
247,362,351,305
224,726,897,185
5,416,872,534
2.35
224,726,897,185
26,036,095,000,000
154,651,081,152
2,711,110,000,000
9.43
26,036,095,000,000
37,828,659,836
19.65
154,651,081,152
4,985,808,000,000
1,027,941,000,000
17.09
4,985,808,000,000
6,501,888,000,000
720,290,000,000
9.97
6,501,888,000,000
4,281,841,000,000
860,663,000,000
16.74
4,281,841,000,000
107,563,359,275
11,661,090,432
9.78
107,563,359,275
256,314,128,000
40,090,864,000
13.53
256,314,128,000
1,344,215,155,732
39,520,643,198
2.86
1,344,215,155,732
2,751,162,000,000
900,676,000,000
24.66
2,751,162,000,000
439,856,021,000
54,409,167,000
11.01
439,856,021,000
2,927,394,000,000
227,913,000,000
7.22
2,927,394,000,000
2,425,460,000,000
330,995,000,000
12.01
2,425,460,000,000
3,597,929,000,000
1,064,764,000,000
22.84
3,597,929,000,000
137,573,307,379
20,885,789,399
12.86
137,573,307,379
1,323,091,000,000
660,580,000,000
33.30
1,323,091,000,000
96,113,273,572
140,871,477,801
59.44
96,113,273,572
177,343,647,228
203,716,818,566
53.46
177,343,647,228
84,728,311,099
69,271,792,168
44.98
84,728,311,099
17,457,608,336
290,966,710
1.64
17,457,608,336
478,279,529
199,569,042
29.44
478,279,529
184,290,964,173
71,410,154,060
27.93
184,290,964,173
28,656,382,573
11,373,823,818
28.41
28,656,382,573
938,572,238,622
128,490,071,208
12.04
938,572,238,622
7,693,705,999
(2,369,220,862)
(44.50)
7,693,705,999
11,741,123,644
11,741,123,644
332,840,791
2.76
9,764,988,457
3,888,220,119
28.48
9,764,988,457
20,468,663,826
7,585,050,967
27.04
20,468,663,826
30,065,282,522
113,995,576,410
79.13
30,065,282,522
10,833,625,788
9,042,730,653
45.49
10,833,625,788
9,554,171,367
39,765,936,435
81
9,554,171,367
122,451,929,797
95,220,627,477
43.74
122,451,929,797
2,285,801,056
3,058,179,335
160,932,571,000
(261,057,964)
1,865,493,481
(64,606,000)
(12.89)
2,285,801,056
37.89
3,058,179,335
(0.04)
160,932,571,000
156,624,831,000
31,426,231,839
1,963,726,099
5.88
31,426,231,839
32,315,661,616
158,227,414,000
16,246,293,000
9.31
158,227,414,000
155,780,531,000
107,909,239,000
(0.68)
107,909,239,000
101,946,205,000
1,144,194,000
1.41
79,963,736,000
75,577,117,000
71,270,620,706
6,701,514,408
8.59
71,270,620,706
72,836,138,119
173,015,403,241
17,639,249,672
9.25
173,015,403,241
182,529,805,378
140,583,601,704
2,621,162,066
1.83
140,583,601,704
132,377,779,526
119,774,617,789
10,500,089,686
8.06
119,774,617,789
121,229,995,854
1,357,145,000,000
445,714,000,000
24.72
1,357,145,000,000
1,228,100,000,000
1,301,736,000,000
321,149,000,000
19.79
1,301,736,000,000
1,156,482,000,000
79,963,736,000
(727,309,000)
(26.64)
4,707,971,911
58,750,744,590
4,707,971,911
59,187,198,151
50.19
58,750,744,590
446,942,000,000
209,728,000,000
31.94
446,942,000,000
529,571,118,000
22,450,998,000
4.07
529,571,118,000
5,489,261,864
6,029,233,443
52.34
5,489,261,864
2,567,039,006
7,899,475,652
75.47
2,567,039,006
49,093,495,275
10,006,052,008
16.93
49,093,495,275
20,778,880,029
765.49
212,543,000,000
8.23
(18,064,407,975)
2,368,455,000,000
(990,455,941)
(18,064,407,975)
2,368,455,000,000
29
166,542,868,874
7,683,776,660
4.41
4,964,747,720
3,515,308,411,000
455,014,851,000
11.46
253,606,344,000
5,043,343,854
53,458,146
1.05
1,922,346,918
4,822,845,329,026
699,443,764,227
12.67
427,844,382,672
975,802,972,643
46,811,744,749
4.58
37,872,034,245
1,146,409,534,433
249,326,233,947
17.86
191,156,689,863
490,078,397,988
118,253,249,906
19.44
79,863,135,520
61,693,313,524
19,048,890,997
23.59
19,022,572,996
48,300,767,340
10,418,956,132
17.74
12,251,717,651
2,051,762,000,000
361,497,000,000
14.98
273,479,000,000
932,463,831,631
259,031,605,922
21.74
258,135,369,237
54,876,730,317
57,623,864,283
51.22
52,440,278,278
104,512,316,753
116,617,710,555
52.74
60,659,779,995
554,345,959,513
56,522,464,626
9.25
38,658,410,566
30,448,097,071
6,661,877,605
17.95
7,006,117,081
2,545,684,734,900
326,333,243,221
11.36
281,676,294,308
119,516,333,357
82,219,027,061
40.76
69,975,561,285
304,494,760,988
38,237,728,929
11.16
59,176,042,425
3,626,498,000,000
247,896,000,000
6.40
193,823,000,000
11,338,614,000,000
2,380,953,000,000
17.35
1,043,835,000,000
145,680,341,516
22,793,567,968
13.53
6,181,099,060
518,371,873,103
68,175,183,572
11.62
77,702,563,416
3,396,527,958,443
228,396,333,593
6.30
315,373,175,079
182,815,825,974
145,006,959,684
44.23
70,422,994,686
3,787,679,000,000
1,020,851,000,000
21.23
940,847,000,000
2,062,911,056,000
1,270,241,131,000
38.11
1,074,381,819,000
6,177,367,000,000
2,310,287,000,000
27.22
1,908,920,000,000
24,644,319,272
11,505,311,233
31.83
5,492,783,195
3,248,794,000,000
1,229,429,000,000
27.45
872,289,000,000
182,895,559,998
16,350,991,624
8.21
67,329,162,212
148,387,583,206
134,513,685,359
47.55
110,603,964,019
983,294,942,699
83,897,866,362
8.01
90,307,890,547
1,472,390,686,019
72,114,656,131
4.67
65,829,488,677
807,954,655,669
40,564,115,686
4.78
36,580,963,421
491,545,978,000
784,870,389,000
61.49
694,998,851,000
52,698,149,000
139,072,853,000
72.52
207,978,877,000
308,298,733,859
349,654,101,261
53.14
345,307,514,048
14,346,857,829
26,695,727,977
65.04
23,447,900,869
14,346,857,829
26,695,727,977
65.04
23,447,900,869
815,998,485,000
73,920,003,000
8.31
64,506,533,000
381,981,506,292
311,159,180,142
44.89
144,873,417,592
138,879,696,000
362,224,835,000
72.29
79,277,740,000
28,691,088,258
61,847,399,071
68.31
31,959,538,722
55,224,005,529
90,216,240,994
62.03
93,502,117,205
13,378,401,594
30,331,785,092
69.39
28,188,750,883
31,374,006,360
58,568,773,785
65.12
78,218,904,215
47,284,703,396
47,311,774,595
50.01
37,318,541,707
204,678,618,155
34,856,292,037
14.55
31,664,283,455
864,396,707,617
(256,547,669,079)
(42.21)
864,396,707,617
77,460,832,348
19,480,068,794
20.09
12,125,904,289
981,405,802,000
220,196,317,000
18.33
981,405,802,000
105,436,382,000
59,735,072,000
36.17
59,719,509,000
385,186,065,328
233,852,616,893
37.78
157,121,901,355
41,418,471,117
29,670,458,475
41.74
27,650,915,542
4,060,906,227
6,603,085,626
61.92
6,534,667,990
255,566,950
108,436,628
29.79
1,262,367,098
32,181,881,296
10,744,277,745
25.03
10,742,923,122
3,567,588,297
2,229,617,003
38.46
69,507,914,596
58,289,710,347
45.61
65,569,393,347
6,684,474,000,000
2,415,906,000,000
26.55
1,979,631,000,000
1,450,622,063,220
185,659,833,118
11.35
132,738,787,837
(47,300,087)
1,685,361,904,000
13,976,045,000
0.82
8,132,878,000
2,513,451,000,000
551,940,000,000
18.01
2,513,451,000,000
2,930,528,571,000
1,401,751,265,000
32.36
790,666,326,000
1,469,706,730
7,012,962,307
82.67
9,361,674,626
236,406,244,242
74,058,654,370
23.85
51,029,189,198
50,539,000,000
5,058,000,000
9.10
41,668,000,000
21,850,432,234
2,080,837,572
8.70
6,526,105,309
4,086,279,854
17,305,528,606
80.90
4,086,279,854
16,954,341,844
3,072,288,251
15.34
2,117,811,698
702,620,190,177
98,470,468,347
12.29
42,548,695,530
179,668,862
1,142
76
77
78
79
80
Underwriting
Expenses
Underwriting
Income
Operating
Total Interest Income
Income
from Investments
Expenses
Insurance saja
159,913,469,320
654,985,131,000
17,151,390,000,000
2,183,721,000,000
3,063,756,121,000
14,938,397,000,000
352,659,371,395
21,070,537,000,000
1,338,307,000,000
11,684,007,000,000
189,861,343,008
212,520,812,012
26,261,106,000,000
183,791,477,652
5,321,683,000,000
6,202,694,000,000
4,588,209,000,000
115,519,315,724
275,841,152,000
1,272,561,471,885
2,949,955,000,000
482,814,794,000
3,037,829,000,000
2,540,496,000,000
3,901,526,000,000
157,022,973,202
119,990,991,000
36,633,840,000
4,243,134,000
40,941,580,000
21,028,119,930
11,287,541,686
1,074,296,322
10,398,111,909
132,577,913,000
23,202,618,000
18,693,176,000
25,649,501,000
71,097,624,000
30,848,581,000
5,235,725,000
36,811,615,000
38,333,194,000
37,243,923,000
5,530,813,000
41,630,542,000
42,147,182,723
30,688,955,396
5,135,996,995
29,123,437,983
115,626,515,506
66,903,289,872
8,124,847,535
57,388,887,735
108,884,776,403
23,493,003,123
10,826,984,244
31,698,825,301
102,283,067,536
18,946,928,318
9,044,711,621
17,491,550,253
1,265,800,000,000
(37,700,000,000)
574,759,000,000
91,345,000,000
1,264,559,000,000
(108,077,000,000)
466,403,000,000
37,177,000,000
81
82
83
84
85
Interest Expenses
Other Operating
Other Operating
Operating
Other Income
Revenue
Expenses
Profit
(Rp)
0
1,198,597,000,000
(44,403,000,000)
454,648,000,000
(24,686,000,000)
292,157,861,000
(41,693,581,000)
(606,205,810)
(1,660,671,084)
88,909,000,000
33,276,000,000
(19,239,500,641)
(16,175,449,139)
(24,783,271,000)
(63,798,973,000)
380,248,000,000
(75,130,000,000)
(48,565,217,518)
(15,774,434,815)
14,532,266,371
2,714,953,177
(9,478,970,489)
656,776,000,000
2,915,209,337,125
23,287,216
12,174,000,000
(885,075,757,400)
413,363,232,000
146,039,446,000
237,564,686,000
(233,476,270,000)
1,624,674,011,025
(94,487,427,025)
2,403,693,613,000
(183,804,896,000)
6,639,160,025,000
381,223,000,000
83,499,300,000
(44,503,000,000)
9,241,911,000
(7,328,753,000)
(13,126,876,558)
(10,290,979,455)
1,067,675,897,412
(215,165,172,432)
6,178,000,000
234,980,000,000
1,779,379,376,000
71,262,700,000
7,716,520,000
(30,070,295,000)
61,352,170,650
(19,343,452,750)
2,238,613,953
(161,369,919,000)
101,695,993,090
15,839,808,347
99,756,695,251
21,784,965,273
1,196,471,634
16,486,436,800
31,786,138,490
(27,594,356,447)
8,123,354,430
17,070,300,495
39,721,784,947
(1,825,698,155)
25,867,765,485
3,880,164,517
4,329,251,488
(58,397,541)
22,279,527,028
(21,916,025,479)
16,242,293,884
11,521,368,228
70,202,000,000
(28,495,000,000)
15,013,306,416
(3,800,860,249)
(741,157,866)
(132,846,681)
261,556,521,300
3,978,144,379
(28,689,274,753)
(342,959,779,000)
(6,306,478,382)
3,926,346,628
2,672,623,615
8,129,425,972
2,932,076,270
(7,937,357,665)
(27,846,395,469)
1,242,200,685
43,118,158,000
1,429,421,000
49,144,510,000
(12,848,517,000)
98,497,469,175
(68,783,405,750)
10,913,847
(7,621,430)
233,127,190
(180,673,963)
50,797,088,000
(26,389,450,000)
4,432,102,437
(4,392,020,902)
11,194,271,645
(16,861,667,859)
42,376,338,052
(38,417,002,528)
(32,805,125,599)
(5,249,808,190)
14,149,813,971
1,136,700,866
4,116,541,357
(3,554,335,879)
2,241,512,790
(219,650,120)
(1,678,701,653)
3,239,422,438
45,701,562,929
(18,269,151,289)
338,600,000,000
(69,608,000,000)
267,685,000,000
102,420,000,000
74,796,275,000
(3,459,163,000)
68,257,678,082
1,673,111,763
(191,819,004,864)
(9,339,479,318)
208,337,514,992
(14,811,555,538)
(29,719,958,649)
(31,302,363,292)
(90,870,468,419)
92,508,216,808
4,693,366,181
133,049,742,821
967,105,083,450
(125,842,300,338)
(91,466,405)
16,329,860,296
(1,203,454,328,500)
179,418,066,501
68,512,403,283
(29,860,465,800)
130,920,422,450
(306,120,355,825)
17,854,745,179
(223,852,178)
4,991,316,000,000
(479,652,000,000)
158,352,000,000
100,694,000,000
69,494,129,000
(29,791,826,000)
35,481,125,000
1,161,635,000
365,121,000,000
(54,674,000,000)
(127,859,776,247)
23,258,438,287
(8,542,872,647)
12,897,791,526
(1,982,222,360)
2,727,178,001
2,846,677,845
13,239,852,540
18,447,982,607
(5,993,300,491)
1,637,511,304
(5,479,250,452)
115,393,770,494
(10,056,376,935)
(7,274,964,348)
(845,260,499)
(317,213,015,000)
83,884,687,000
(83,479,378,000)
6,777,264,000
(5,532,000,000)
(6,780,000,000)
(5,532,000,000)
(6,780,000,000)
2,671,658,905
1,433,298,222
2,830,000,000
(7,195,000,000)
(26,073,846,820)
(43,935,706,223)
2,852,378,592
(709,482,172)
59,697,318,560
(33,732,599,120)
(64,292,808,907)
(10,055,668,901)
(77,965,153,952)
(12,305,901,115)
(77,965,153,952)
(12,305,901,115)
10,035,442,340
(6,814,906,232)
(76,068,776,930)
27,525,103,617
20,015,654,837
(4,849,523,333)
(666,126,325,573)
589,095,087,840
24,654,823,394
14,896,812,585
63,452,526,534
(4,108,636,768)
(19,585,099,701)
(5,355,294,550)
(82,746,114,029)
45,351,996,465
(249,694,675,000)
(246,262,945,825)
36,301,481,000
(3,892,518,000)
(4,434,547,919)
11,616,562,544
(1,731,475,886)
(13,383,696,689)
85,199,321,052
(19,113,234,789)
10,604,131,000
(9,179,569,000)
56,719,102,880
12,221,005,492
26,003,491,748
(10,969,886,491)
78,613,160,897
(5,276,379,374)
38,925,706,167
15,053,566,848
(31,615,588,847)
(11,605,070,621)
89,456,666,498
(12,374,533,534)
(127,514,000,000)
(1,608,000,000)
27,289,382,016
(26,094,327,458)
67,562,829,471
12,231,657,888
8,443,176,629
10,983,830,720
279,803,504,427
51,681,667,000
(29,884,256,513)
9,074,749,000
1,975,709,000,000
(750,485,000,000)
131,108,000,000
(20,047,000,000)
170,904,609,793
(29,160,756,941)
30,875,531,824
(7,325,355,343)
461,471,000,000
15,545,000,000
2,408,674,994
2,338,396,667
617,084,787,004
13,673,495,386
14,794,696,063
6,214,402,102
(82,748,797,765)
47,546,353,863
134,784,472,000
(55,632,507,000)
66,076,853,085
(40,263,239,762)
(82,402,000,000)
(253,000,000)
2,190,332,000,000
(586,901,000,000)
5,175,282,000,000
165,388,000,000
166,503,038,662
13,034,969,726
78,524,859,000
4,851,280,000
62,232,901,181
(22,169,200,555)
60,631,420,634
6,997,272,520
1,071,271,451,115
18,809,932,321
119,534,575,000
4,116,592,000
4,039,425,157
(1,216,370,113)
9,688,645,549
(10,377,298,966)
78,881,058,000
(15,145,086,000)
78,881,058,000
(15,145,086,000)
314,043,556,010
51,664,551,898
18,066,645,358
(4,482,477,458)
138,803,350,194
4,142,862,463
2,435,370,000,000
29,422,000,000
4,155,144,145
(1,202,780,381)
(15,335,747,553)
(2,747,306,693)
13,011,609,716
(7,072,267,276)
2,665,854,200
(42,669,077,548)
35,542,810,220
(10,794,217,748)
(3,047,889,423)
(624,695,442)
424,987,404
863,383,138
286,957,133,881
13,673,419,688
206,524,806,284
36,061,549,701
142,908,059,641
600,195,088
39,555,881,646
36,740,611,970
109,901,356,306
36,247,674,095
72,201,019,163
7,145,423,799
5,072,258,174
(1,257,464,501)
10,026,501,676
266,902,501
375,441,228
1,063,176,537
123,563,690,000
(8,719,596,000)
861,599,140
(1,195,426,572)
51,890,761,381
(9,243,886,464)
855,174,891
1,790,845,757
4,173,116,000
(235,408,000)
17,191,042,099
(25,307,232,631)
447,172,735,658
5,881,068,760
(3,261,564,278)
(501,696,028)
(2,597,529,208)
129,972,194,434
21,140,516,646
11,542,442,834
1,836,498,579
8,171,251,294
166,354,634,000
85,951,928,000
(2,823,218,502)
(844,270,463)
29,916,200
137,075,108,453
(26,644,732,156)
1,579,012,457
398,943,951
(1,397,365,346)
10,276,651,543
75,241,181,271
241,940,033,000
(27,631,176,000)
251,699,927,000
24,286,339,347
9,658,339,800
44,742,107,000
13,733,125,000
2,393,321,509,353
253,742,345,710
209,526,809,644
(36,972,084,381)
138,846,641,996
(63,448,713,703)
1,027,861,355,000
(25,439,057,000)
29,342,539,326
(12,274,825,354)
(1,375,754,000,000)
400,364,000,000
314,364,767,494
(96,543,502,532)
946,391,795,227
267,643,730,037
(3,751,692,290)
36,182,298,169
55,536,848,603
3,398,659,000,000
21,593,241,000,000
4,702,262,691
8,519,116,239
133,235,410,564
29,131,554,238
111,952,227,940
(122,793,487,000)
(34,756,348,682)
224,271,338,000
(42,857,526,000)
29,819,940,000
(5,684,037,000)
10,582,978,202
(8,249,048,408)
19,630,776,220
3,237,323,100
(17,133,092,046)
5,107,782,192
194,554,700,000
(48,554,674,000)
42,879,726,760
(11,522,617,338)
(6,164,431,172)
(7,199,432,063)
73,156,650,000
20,865,800,000
16,481,205,902
743,543,832
413,900,741,000
29,491,182,000
260,579,454,000
9,996,118,000
2,593,241,000
7,668,266,000,000
2,225,078,000,000
5,114,975,000,000
6,008,678,000,000
57,925,000,000
1,009,904,000,000
125,137,000,000
639,495,000,000
592,880,000,000
(5,666,000,000)
1,842,111,530,000
175,152,777,000
812,007,467,000
430,127,150,000
29,899,847,000
7,561,866,000,000
2,861,275,000,000
6,263,931,000,000
2,655,122,000,000
184,517,000,000
246,579,373,749
16,724,071,632
79,155,960,473
43,648,108,805
7,281,182,000,000
1,509,050,000,000
7,665,646,000,000
5,784,619,000,000
122,102,000,000
1,041,299,000,000
276,247,000,000
558,586,000,000
14,669,000,000
35,885,000,000
5,690,278,000,000
1,107,961,000,000
4,694,451,000,000
2,548,963,000,000
150,320,734,701
6,785,983,837
72,895,265,214
(50,715,024,460)
(122,660,814)
(445,722,000,000)
31,675,629,324
158,766,317,633
17,622,957,707
63,577,735,655
5,416,872,534
725,662,877
15,915,870,000,000
2,486,099,000,000
6,861,975,000,000
2,711,110,000,000
120,086,000,000
88,819,306,990
8,688,263,336
63,336,780,521
37,828,659,836
3,109,511,000,000
692,067,000,000
1,876,297,000,000
1,027,941,000,000
3,574,845,000,000
1,019,484,000,000
2,927,043,000,000
720,290,000,000
23,200,000,000
2,602,095,000,000
554,295,000,000
1,679,746,000,000
520,614,000,000
(65,445,000,000)
80,047,510,967
3,705,133,983
30,022,258,077
11,661,090,432
224,627,755,000
20,563,840,000
31,149,736,000
40,090,864,000
(1,524,699,000)
907,446,562,204
111,174,327,045
411,768,593,528
39,520,643,198
2,322,033,048
1,302,929,000,000
701,883,000,000
1,413,135,000,000
900,676,000,000
(320,989,000,000)
326,610,790,000
11,450,394,000
113,245,231,000
54,409,167,000
(1,509,782,000)
2,292,312,000,000
117,478,000,000
584,821,000,000
227,913,000,000
(5,929,000,000)
1,635,375,000,000
215,959,000,000
790,085,000,000
330,995,000,000
1,883,000,000
2,336,536,000,000
761,167,000,000
1,076,723,000,000
1,064,764,000,000
(22,442,000,000)
76,589,369,473
5,336,960,199
60,983,937,906
20,885,789,399
(1,711,406,444)
2,084,191,454
(96,145,000,000)
89,612,131
0
660,580,000,000
140,871,477,801
203,716,818,566
69,271,792,168
290,966,710
170,033,357
199,569,042
71,410,154,060
11,373,823,818
128,490,071,208
(2,369,220,862)
(81,616,952)
332,840,791
962,179,291
3,888,220,119
4,455,377,795
7,585,050,967
113,995,576,410
4,771,817,374
(48,799,575,496)
9,042,730,653
(160,235,667)
39,765,936,435
(7,699,565,877)
95,220,627,477
(18,162,284,734)
(261,057,964)
1,865,493,481
(64,606,000)
54,040,164
(34,970,490)
2,251,744,000
1,963,726,099
314,837,943
16,246,293,000
1,940,955,000
(727,309,000)
1,144,194,000
156,624,000
842,836,000
6,701,514,408
19,992,369
17,639,249,672
789,321,035
2,621,162,066
1,747,265,234
10,500,089,686
(1,755,906,381)
445,714,000,000
6,782,000,000
321,149,000,000
5,999,000,000
0
(990,455,941)
2,664,573,639
59,187,198,151
(19,395,971,887)
209,728,000,000
(80,628,000,000)
22,450,998,000
6,029,233,443
(5,124,827,325)
7,899,475,652
(16,449,933,948)
10,006,052,008
(4,706,135,640)
20,778,880,029
212,543,000,000
13,632,000,000
2,719,028,940
(2,254,478,088)
201,408,507,000
(12,166,579,000)
(1,868,888,772)
(1,355,441,090)
271,599,381,555
22,893,082,243
8,939,710,504
2,370,635,057
58,169,544,084
(231,149,350)
38,390,114,386
(26,176,536,842)
26,318,001
1,057,230,232
(1,832,761,519)
1,011,586,523
88,018,000,000
(25,027,000,000)
896,236,685
9,468,646,458
5,183,586,005
(8,869,909,914)
55,957,930,560
2,777,641,992
17,864,054,060
(5,317,846,784)
(344,239,476)
994,753,358
44,656,948,913
(60,486,437)
12,243,465,776
(4,919,263,429)
(20,938,313,496)
22,047,115,910
54,073,000,000
(25,078,000,000)
1,337,118,000,000
8,816,000,000
16,612,468,908
(14,683,902,409)
(9,527,379,844)
59,202,279,663
15,885,076,582
18,558,847,503
74,583,964,998
(64,363,158,891)
80,004,000,000
10,531,000,000
195,859,312,000
(59,085,117,000)
401,367,000,000
(211,699,000,000)
6,012,528,038
558,389,515
357,140,000,000
43,408,000,000
(50,978,170,588)
(1,985,088,156)
23,909,721,340
(17,325,204,852)
(6,410,024,185)
(3,056,364,655)
6,285,167,454
6,384,569,625
3,983,152,265
(1,573,456,932)
89,871,538,000
6,095,037,000
(68,906,024,000)
(88,748,538,000)
4,346,587,213
(27,277,507,603)
3,247,827,108
15,390,240,836
3,247,827,108
15,390,240,836
9,413,470,000
(4,137,933,000)
166,285,762,550
12,076,265,196
282,947,095,000
(30,511,337,000)
29,887,860,349
(9,424,517,307)
(3,285,876,211)
1,518,137,049
2,143,034,209
(347,325,778)
(19,650,130,430)
32,331,349,293
9,993,232,888
(5,037,244,926)
3,192,008,582
(256,547,669,079)
1,983,413,197
(156,790,026,703)
7,354,164,505
(1,565,175,077)
220,196,317,000
(88,286,413,000)
15,563,000
(5,403,220,000)
76,730,715,538
(799,188,626)
2,019,542,933
68,417,636
(1,153,930,470)
1,354,623
2,276,917,090
(7,279,683,000)
5,852,181,985
78,652,217
(398,979,185)
598,167,045
(1,739,372,145)
(2,977,172,812)
436,275,000,000
(273,821,000,000)
52,921,045,281
(8,919,105,511)
5,843,167,000
2,947,211,000
551,940,000,000
(29,864,000,000)
611,084,939,000
(142,053,966,000)
(2,348,712,319)
2,980,498,810
23,029,465,172
(14,087,919,794)
(36,610,000,000)
47,612,000,000
(4,445,267,737)
(1,710,495,322)
17,305,528,606
(1,232,647,958)
954,476,553
(406,796,580)
55,921,772,817
(11,113,883,071)
86
87
88
89
Beban Bunga
EBT
EBIT
Depreciation
awal
(Rp)
(Rp)
25,040,000,000
1,154,194,000,000
1,179,234,000,000
602,621,000,000
74,985,000,000
429,962,000,000
504,947,000,000
233,074,000,000
63,839,985,000
250,464,280,000
314,304,265,000
128,416,751,000
841,462,293
464,000,000
(2,266,876,894)
(1,425,414,601)
122,185,000,000
122,649,000,000
7,349,633,607
218,373,000,000
1,409,576,234
(35,414,949,780)
(34,005,373,546)
19,849,903,194
20,197,758,000
(88,582,244,000)
(68,384,486,000)
262,143,673,000
123,652,000,000
305,307,000,000
428,959,000,000
210,156,000,000
13,451,665,749
(64,339,652,333)
(50,887,986,584)
90,064,921,959
17,247,219,548
17,247,219,548
7,465,818,541
(9,455,683,273)
(9,429,943,284)
15,583,706,039
25,739,989
668,950,000,000
668,950,000,000
813,128,000,000
882,871,689,950
2,030,133,579,725
2,913,005,269,675
7,412,545,775,800
994,240,235,000
46,472,635,000
559,402,678,000
605,875,313,000
293,907,633,000
4,088,416,000
297,996,049,000
4,149,925,000
419,704,366,975
1,530,186,584,000
1,949,890,950,975
2,077,805,642,300
141,957,223,000
2,219,888,717,000
2,361,845,940,000
1,077,942,090,000
17,959,750,000
6,722,659,325,000
6,740,619,075,000
8,273,912,425,000
53,733,000,000
347,472,000,000
401,205,000,000
1,081,047,000,000
7,277,606,000
1,913,158,000
9,190,764,000
26,700,000,000
1,551,093,993
(23,417,856,013)
(21,866,762,020)
119,597,577,088
301,027,932,756
862,197,105,510
1,163,225,038,266
3,848,727,414,347
157,854,000,000
241,158,000,000
399,012,000,000
3,183,103,000,000
80,490,497,000
1,857,041,828,000
1,937,532,325,000
4,149,545,362,000
11,110,899,000
(17,059,024,000)
(5,948,125,000)
19,316,009,111
42,008,717,900
61,324,727,011
1,118,193,160,000
95,292,600,416
18,693,891,117
(26,450,660,800)
(7,756,769,683)
363,454,836,932
661,663,401,000
(504,329,698,000)
157,333,703,000
1,977,590,613,000
18,543,938,602
117,535,801,437
136,079,740,039
225,897,164,756
31,773,445,860
121,541,660,524
153,315,106,384
282,827,093,937
1,063,624,953
1,063,624,953
15,477,934,786
1,806,868,175
301,358,856,075
303,165,724,250
509,477,684,525
43,451,121,849
4,191,782,043
47,642,903,892
116,821,461,078
18,182,037
25,193,654,925
25,211,836,962
19,963,979,393
37,896,086,792
37,896,086,792
42,746,304,290
28,421,844,285
29,747,930,002
29,747,930,002
961,301,109
4,270,853,947
5,232,155,056
12,953,373,106
20,254,339,090
363,501,549
20,617,840,639
156,933,203,413
21,775,892,126
27,763,662,112
49,539,554,238
91,045,744,460
56,891,000,000
41,707,000,000
98,598,000,000
443,956,000,000
2,082,730,102
11,212,446,167
13,295,176,269
9,993,273,669
(7,047,636,248)
(7,047,636,248)
27,376,844,272
7,904,491,007
7,904,491,007
17,547,168,121
103,133,724
10,802,049,587
10,905,183,311
2,632,713,569
72,967,140
(5,005,281,395)
(4,932,314,255)
67,126,228,200
657,710,870
(26,604,194,784)
(25,946,483,914)
74,290,942,921
9,645,922,000
44,547,579,000
54,193,501,000
513,601,034,000
10,982,677,000
36,295,993,000
47,278,670,000
141,563,060,000
1,414,944,608,150
30,280,535,600
30,280,535,600
3,355,184
3,355,184
156,780,566
721,574,565
52,453,227
774,027,792
4,048,331,537
31,771,690,000
24,407,638,000
56,179,328,000
991,374,798,000
7,206,689,841
22,781,647,616
40,081,535
(5,667,396,214)
7,246,771,376
95,180,866,858
17,114,251,402
132,099,308,508
45,584,500,066
3,959,335,524
49,543,835,590
385,508,730,792
16,035,835,127
(38,054,933,789)
(22,019,098,662)
168,698,757,762
15,286,514,837
15,286,514,837
93,927,413,042
562,205,478
562,205,478
8,934,851,854
2,021,862,670
2,419,525,364
33,866,916,416
397,662,694
2,946,236,786
1,560,720,785
4,506,957,571
57,223,998,951
57,388,144,221
27,432,411,640
84,820,555,861
544,045,236,243
268,992,000,000
268,992,000,000
553,778,000,000
63,941,000,000
370,105,000,000
434,046,000,000
973,268,000,000
6,674,524,000
71,337,112,000
78,011,636,000
48,133,090,000
69,930,789,845
69,930,789,845
351,738,719,761
16,518,510,128
16,518,510,128
1,014,877,185,281
23,291,199,292
(24,151,034,856)
(859,835,564)
228,204,527,200
29,907,798,335
(61,574,610,931)
(31,666,812,596)
534,775,425,308
10,677,415,642
1,637,748,389
12,315,164,031
694,137,813,498
35,010,164,693
4,601,899,776
39,612,064,469
154,042,682,888
90,819,746,085
149,379,603,117
240,199,349,202
995,955,860,187
703,400,919,000
(236,349,245,050)
467,051,673,950
16,856,273,457,275
132,428,167,105
53,575,766,163
186,003,933,268
1,011,440,244,701
51,218,335,488
38,651,937,483
89,870,272,971
366,643,244,549
285,577,028,100
(175,199,933,375)
110,377,094,725
6,186,081,117,775
114,130
17,630,893,001
17,631,007,131
49,536,124,386
760,726,000,000
5,871,528,000,000
6,632,254,000,000
6,506,866,000,000
37,812,000,000
386,857,000,000
424,669,000,000
512,832,000,000
39,715,829,000
39,702,303,000
79,418,132,000
856,104,683,000
385,176,000
36,642,760,000
37,027,936,000
312,993,402,000
379,490,000,000
233,268,000,000
612,758,000,000
1,987,963,000,000
122,807,427,993
(104,601,337,960)
18,206,090,033
166,549,195,540
20,602,298,097
65,498,955,400
16,247,379,218
770,268,022
4,354,918,879
(381,859,144)
388,408,878
6,705,001,155
85,602,090,030
22,384,654,361
16,086,530,385
38,471,184,746
13,215,134,452
12,454,682,116
25,669,816,568
78,117,617,375
11,670,477,030
(3,841,739,148)
7,828,737,882
196,640,234,396
116,613,759,071
368,655,160,025
11,276,365,512
105,337,393,559
875,188,364
(8,120,224,847)
(7,245,036,483)
14,981,300,077
45,249,344,000
(233,328,328,000)
(188,078,984,000)
1,549,331,550,000
52,610,720,000
(76,702,114,000)
(24,091,394,000)
765,557,283,000
7,667,000,000
(12,312,000,000)
(4,645,000,000)
130,730,000,000
7,667,000,000
(12,312,000,000)
(4,645,000,000)
130,730,000,000
4,104,957,127
4,104,957,127
56,958,307,837
14,765,000,000
(4,365,000,000)
10,400,000,000
109,565,000,000
11,671,644,635
(70,009,553,043)
(58,337,908,408)
333,790,667,651
2,716,577,060
2,142,896,420
4,859,473,480
554,174,333,535
106,411,600,900
25,964,719,440
132,376,320,340
3,026,533,448,180
24,984,896,086
(74,348,477,808)
(49,363,581,722)
50,200,406,214
27,083,556,066
(90,271,055,067)
(63,187,499,001)
446,600,000,000
27,083,556,066
(90,271,055,067)
(63,187,499,001)
446,600,000,000
95,413,792,425
8,221,521,378
103,635,313,803
297,002,682,996
336,419,090,975
4,201,432,814
(48,543,673,313)
(44,342,240,499)
11,680,358,425
15,166,131,504
26,846,489,929
90,170,331,608
108,511,552,367
(77,031,237,733)
31,480,314,634
6,293,412,651,957
39,551,635,979
39,551,635,979
265,390,226,737
21,251,982,601
59,343,889,766
80,595,872,367
80,554,010,657
56,757,195,920
(24,940,394,251)
31,816,801,669
252,531,851,374
880,873,817
(37,394,117,564)
(36,513,243,747)
735,095,263,205
(495,957,620,825)
(495,957,620,825)
2,822,254,661,950
5,620,428,000
32,408,963,000
38,029,391,000
73,977,795,000
66,317,244
7,182,014,625
7,248,331,869
96,111,124,680
(15,115,172,575)
(10,012,409,394)
46,782,923,663
5,102,763,181
427,984,526
66,086,086,263
66,514,070,789
96,387,356,069
20,213,332,000
1,424,562,000
21,637,894,000
172,928,040,000
12,868,516,058
68,940,108,372
81,808,624,430
11,038,826,708
11,630,980,333
15,033,605,257
26,664,585,590
115,812,545,918
20,516,431,554
73,336,781,523
93,853,213,077
191,338,441,901
2,160,199,273
53,979,273,015
56,139,472,288
184,835,027,203
2,823,530,107
(79,468,841,051)
(76,645,310,944)
15,857,316,649
14,521,918,019
77,082,132,964
91,604,050,983
19,450,045,861
22,022,000,000
(129,122,000,000)
(107,100,000,000)
113,853,000,000
32,585,869,414
1,195,054,558
33,780,923,972
60,073,854,385
79,794,487,359
79,794,487,359
377,527,528,791
19,427,007,349
19,427,007,349
84,111,960,595
249,919,247,914
367,153,791,083
538,815,660,728
60,756,416,000
60,756,416,000
155,397,013,000
816,208,000,000
1,225,224,000,000
2,041,432,000,000
3,256,096,000,000
117,234,543,169
4,276,000,000
111,061,000,000
115,337,000,000
225,071,000,000
40,656,241,664
141,743,852,852
182,400,094,516
526,359,746,162
16,667,231,394
23,550,176,481
40,217,407,875
66,833,710,681
477,016,000,000
477,016,000,000
228,995,000,000
975,140,712
4,747,071,661
5,722,212,373
89,410,058,757
131,047,728,734
630,758,282,390
761,806,011,124
416,320,570,514
21,009,098,165
21,601,140,770
162,362,165,554
4,314,238,556
592,042,605
(35,202,443,902)
(30,888,205,346)
14,198,884,273
79,815,311,000
79,151,965,000
158,967,276,000
242,733,757,000
46,834,884,317
25,813,613,323
72,648,497,640
256,311,788,439
602,353,000,000
1,603,431,000,000
2,205,784,000,000
2,439,919,000,000
226,726,000,000
5,344,895,000,000
5,571,621,000,000
1,401,315,000,000
43,727,632,411
179,538,008,388
223,265,640,799
340,369,386,611
83,376,139,000
83,376,139,000
68,657,652,000
40,063,700,626
40,063,700,626
112,119,331,986
10,284,984,504
67,628,693,154
77,913,677,658
192,846,331,461
70,529,166,485
1,090,081,383,436
1,160,610,549,921
572,241,021,959
373,307,000
123,651,167,000
124,024,474,000
28,070,133,000
(82,655,000,000)
(82,655,000,000)
146,048,000,000
1,553,155,632
10,869,903,854
2,823,055,044
(688,653,417)
4,376,210,676
12,960,588,585
10,181,250,437
20,265,465,523
88,925,000
63,735,972,000
63,824,897,000
34,053,159,000
88,925,000
63,735,972,000
63,824,897,000
34,053,159,000
365,708,107,908
365,708,107,908
213,760,393,193
1,253,744,458
13,584,167,900
14,837,912,358
49,596,733,321
123,075,000
142,946,212,657
143,069,287,657
186,152,430,697
2,464,792,000,000
2,464,792,000,000
343,270,000,000
161,657,147,805
4,170,839,215
2,952,363,764
7,123,202,979
3,269,299,952
(18,083,054,246)
(14,813,754,294)
92,993,961,065
8,430,080,189
5,939,342,440
14,369,422,629
141,076,242,407
7,909,184,891
(40,003,223,348)
(32,094,038,457)
31,501,245,109
4,028,837,479
24,748,592,472
28,777,429,951
18,656,953,502
(2,622,902,019)
(2,622,902,019)
708,917,751
238,687,696
238,687,696
561,019,979
300,630,553,569
300,630,553,569
312,366,447,954
242,586,355,985
242,586,355,985
57,614,835,604
143,508,254,729
143,508,254,729
83,008,591,135
47,781,647,119
82,732,197,205
130,513,844,324
217,090,992,551
164,159,665,490
137,968,788,347
302,128,453,837
167,163,778,603
9,109,185,384
79,346,442,962
88,455,628,346
26,596,957,771
863,814,324
3,814,793,673
4,678,607,997
39,892,170,396
44,377,648
10,293,404,177
10,337,781,825
4,928,356,123
361,822,835
1,438,617,765
1,800,440,600
2,893,272,558
115,166,080,000
115,166,080,000
54,551,246,000
1,354,260,839
9,767,595,213
5,986,105,000
1,020,433,407
717,951,710
42,646,874,917
(333,827,432)
52,414,470,130
103,637,532,051
2,646,020,648
2,646,020,648
14,702,449,217
3,937,708,000
9,923,813,000
83,374,432,000
86,334,530,015
243,467,885
86,577,997,900
25,890,410,293
21,515,843,365
463,991,758,137
485,507,601,502
542,424,696,677
1,378,675,221
60,136,692,200
127,374,665,226
127,374,665,226
726,939,348,069
32,682,959,480
51,637,984,236
119,268,763,924
10,007,749,873
10,007,749,873
13,065,649,342
24,530,355,000
252,306,562,000
276,836,917,000
293,190,287,000
26,342,957,426
(29,467,950,658)
(3,124,993,232.00)
5,141,935,527
18,955,024,756
(3,763,260,306)
734,741,994
734,741,994.00
968,474,847.00
1,993,394,373.00
428,860,151
428,860,151.00
603,412,679
135,677,743,107
135,677,743,107
2,252,071,562
3,974,686,909
85,517,832,814
89,492,519,723
34,180,530,702
45,598,193,000
214,308,857,000
259,907,050,000
195,706,086,000
146,493,584,000
128,906,440,000
275,400,024,000
69,594,317,000
23,378,953,117
38,661,477,331
62,040,430,448
110,811,678,493
142,893,750,364
142,893,750,364
48,271,655,550
2,394,556,000
63,471,892,000
65,866,448,000
91,495,138,000
248,397,511,175
2,647,063,855,063
2,895,461,366,238
1,798,694,002,797
56,410,383,657
171,423,771,627
227,834,155,284
156,112,784,454
80,422,281,659
75,397,928,293
155,820,209,952
629,559,648,822
416,203,300,000
1,002,422,298,000
1,418,625,598,000
4,904,194,668,000
72,601,725,484
84,668,402,841
157,270,128,325
1,121,153,266,012
156,886,792
17,067,713,972
17,224,600,764
39,173,844,828
1,204,642,000,000
2,022,667,000,000
3,227,309,000,000
13,409,736,000,000
1,286,354,000,000
21,993,605,000,000
23,279,959,000,000
37,550,897,000,000
174,050,346,624
217,821,264,962
391,871,611,586
673,550,602,759
1,214,035,525,264
1,214,035,525,264
1,355,628,704,609
(38,508,040,972)
(38,508,040,972)
89,686,227,000
181,413,812,000
271,100,039,000
1,614,275,298,000
175,285,769,689
9,737,340,000
24,135,903,000
33,873,243,000
100,513,990,000
7,806,041,600
2,333,929,794
10,139,971,394
106,129,486,877
22,868,099,320
22,868,099,320
233,874,763,320
(4,146,291,577)
111,417,544,415
7,879,018,277
(12,025,309,854)
21,070,858,000
146,000,026,000
167,070,884,000
469,117,570,000
24,870,221,608
31,357,109,421
56,227,331,029
128,064,764,129
9,750,677,553
(13,363,863,235)
(3,613,185,682)
75,341,526,195
8,376,145,000
94,076,600,000
102,452,745,000
600,740,100,000
17,224,749,734
17,224,749,734
26,405,318,455
54,662,511,000
12,589,359,000
12,589,359,000
6,066,603,000,000
6,066,603,000,000
587,214,000,000
587,214,000,000
266,876,000,000
460,026,997,000
460,026,997,000
160,565,005,000
2,839,639,000,000
1,646,072,000,000
43,525,447,991
43,525,447,991
5,906,721,000,000
5,906,721,000,000
50,554,000,000
50,554,000,000
96,018,000,000
2,103,241,000,000
2,103,241,000,000
753,347,000,000
(19,039,395,136)
(19,039,395,136)
13,837,760,752
29,135,886,036
6,142,535,411
6,142,535,411
2,831,196,000,000
2,831,196,000,000
39,912,851,290
39,912,851,290
48,931,046,261
931,796,000,000
931,796,000,000
112,129,000,000
743,490,000,000
743,490,000,000
273,002,000,000
455,169,000,000
455,169,000,000
319,069,000,000
11,750,702,563
11,750,702,563
17,550,928,542
38,566,165,000
38,566,165,000
9,156,072,000
41,842,676,246
41,842,676,246
91,352,768,188
579,687,000,000
579,687,000,000
1,043,533,000,000
52,899,385,000
52,899,385,000
66,152,460,000
221,984,000,000
221,984,000,000
207,688,000,000
332,878,000,000
332,878,000,000
86,835,000,000
1,042,322,000,000
1,042,322,000,000
414,054,000,000
19,174,382,955
19,174,382,955
5,064,690,728
660,580,000,000
822,232,000,000
48,780,000,000
140,871,477,801
140,871,477,801
5,802,817,924
203,716,818,566
203,716,818,566
29,454,019,063
42,070,524,332
69,271,792,168
111,342,316,500
4,832,178,941
3,972,200,697
461,000,067
4,433,200,764
4,260,522,504
199,569,042
199,569,042
957,958,872
71,410,154,060
71,410,154,060
12,729,777,679
11,373,823,818
26,049,927,045
1,670,286,885
2,836,857,000,000
773,709,000,000
161,652,000,000
14,676,103,227
128,490,071,208
33,553,431,493
(2,450,837,814)
(2,450,837,814)
2,472,344,447
1,295,020,082
1,295,020,082
4,627,720,025
8,343,597,914
8,343,597,914
1,123,112,376
2,994,365,802
12,356,868,341
15,351,234,143
5,596,693,349
50,687,641,038
65,196,000,914
115,883,641,952
3,831,567,614
1,247,974,529
8,882,494,986
10,130,469,515
1,395,350,943
658,829,315
32,066,370,558
32,725,199,873
2,714,115,438
17,946,451,911
77,058,342,743
95,004,794,654
27,615,880,151
(207,017,800)
26,653,658
(207,017,800)
2,238,937,375
1,830,522,991
1,857,176,649
1,876,015,343
2,187,138,000
2,187,138,000
11,588,972,682,000
2,278,564,042
2,278,564,042
2,925,295,296
18,187,248,000
18,187,248,000
(570,685,000)
1,987,030,000
(570,685,000)
1,987,030,000
4,419,342,000
13,526,111,000
12,070,812,000
6,721,506,777
6,721,506,777
9,513,582,717
18,428,570,707
18,428,570,707
28,177,503,529
4,368,427,300
4,368,427,300
9,448,644,540
8,744,183,305
8,744,183,305
5,200,732,268
452,496,000,000
452,496,000,000
15,789,000,000
327,148,000,000
327,148,000,000
12,096,000,000
1,674,117,698
1,674,117,698
2,452,669,858
17,816,536,318
39,791,226,264
57,607,762,582
12,242,026,325
149,568,000,000
269,583,000,000
419,151,000,000
24,679,000,000
22,450,998,000
22,450,998,000
40,846,218,000
4,898,580,552
(2,376,631,974)
2,521,948,578
1,548,958,826
17,935,579,328
24,233,665,215
42,169,244,543
141,578,044
5,299,916,368
5,299,916,368
61,230,621,898
1,892,360,088
20,778,880,029
22,671,240,117
1,305,774,317
66,666,000,000
226,175,000,000
292,841,000,000
93,609,000,000
1,790,191,806
464,550,852
2,254,742,658
1,451,396,280
31,486,768,000
189,241,928,000
220,728,696,000
752,011,911,000
2,518,874,663
2,560,152,970
14,313,051,653
5,743,204,525
294,492,463,798
(3,224,329,862)
308,805,515,451
102,131,687,416
1,210,137,980
11,310,345,561
12,520,483,541
17,375,859,047
39,470,335,368
57,938,394,734
97,408,730,102
74,810,948,156
26,746,348,643
12,213,577,544
38,959,926,187
79,292,016,022
476,833,506
1,083,548,233
1,560,381,739
13,903,617,598
2,005,823,991
(821,174,996)
1,184,648,995
23,711,190,486
76,556,000,000
62,991,000,000
139,547,000,000
199,899,000,000
26,963,873,918
10,364,883,143
37,328,757,061
485,399,697,139
7,240,468,940
(3,686,323,909)
3,554,145,031
123,401,739,944
2,695,790,920
58,735,572,552
61,431,363,472
29,433,990,256
4,321,700,415
12,546,207,276
16,867,907,691
19,046,900,670
858,670,195
650,513,882
1,509,184,077
4,378,614,749
33,162,288,621
44,596,462,476
77,758,751,097
142,576,532,469
13,563,058,610
7,324,202,347
20,887,260,957
34,034,014,419
1,108,802,414
1,108,802,414
21,957,253,629
10,173,000,000
28,058,000,000
38,231,000,000
91,970,000,000
380,085,000,000
1,351,809,000,000
1,731,894,000,000
2,345,018,000,000
1,928,566,499
926,816,716
21,116,819,272
11,804,482,228
(3,387,511,594)
(2,460,694,878)
159,140,412,979
34,443,924,085
55,560,743,357
266,713,117,113
366,542,000,000
10,220,806,107
24,088,000,000
90,535,000,000
114,623,000,000
78,709,412,000
136,774,195,000
215,483,607,000
356,658,082,000
176,669,000,000
195,730,000,000
372,399,000,000
1,030,268,000,000
6,570,917,553
6,570,917,553
24,899,327,383
400,548,000,000
400,548,000,000
437,912,000,000
(52,963,258,744)
(52,963,258,744)
57,786,151,700
14,766,415,135
6,579,345,293
21,345,760,428
156,478,937,648
3,122,721,039
(9,466,388,840)
(6,343,667,801)
47,161,952,203
174,329,586
12,669,737,079
12,844,066,665
21,565,638,976
561,733,000
2,803,496,502
2,803,496,502
12,673,991,682
95,966,575,000
96,528,308,000
177,744,166,000
96,502,468,000
(157,654,562,000)
20,089,604,000
706,118,360,000
64,972,910,015
(22,930,920,390)
42,041,989,625
929,833,504,467
18,638,067,944
18,638,067,944
48,195,774,938
18,638,067,944
18,638,067,944
48,195,774,938
11,435,274,000
5,275,537,000
16,710,811,000
46,413,229,000
178,362,027,746
178,362,027,746
276,425,215,032
6,666,686,000
185,327,877,000
191,994,563,000
405,959,954,000
6,813,024,955
10,268,712,038
17,081,736,993
93,918,486,755
4,328,290,767
(1,767,739,162)
2,560,551,605
33,389,681,502
3,976,903,405
620,796,168
4,597,699,573
47,526,604,828
9,866,195,506
12,681,218,863
22,547,414,369
176,838,143,569
2,196,388,368
4,955,987,962
7,152,376,330
16,731,090,219
109,111,965
122,678,569,317
5,175,421,779
(413,337,695,782)
5,284,533,744
(290,659,126,465)
8,244,819,827
435,678,176,134
2,691,724,035
5,788,989,428
8,480,713,463
25,489,341,334
59,249,132,000
131,909,904,000
191,159,036,000.00
307,437,819,000
4,217,164,000
(5,387,657,000)
(1,170,493,000)
42,847,730,000
15,782,500,000
81,600,124,273
97,382,624,273
366,285,888,079
7,874,626,769
7,874,626,769
53,102,440,656
147,069,853
272,977,699
11,255,317,345
125,907,846
(1,552,909,655)
(1,552,909,655)
5,974,175,538
7,406,077,356
589,316,901
599,521,668
1,188,838,569
801,742,466
537,544,945
1,339,287,411
(10,256,855,812)
(10,256,855,812)
320,779,000,000
167,998,000,000
488,777,000,000
1,164,803,000,000
5,734,001,969
44,253,841,425
49,987,843,394
162,800,668,647
8,790,378,000
8,790,378,000
3,275,584,000
312,231,000,000
578,809,000,000
891,040,000,000
2,249,106,000,000
131,715,121,000
469,030,973,000
600,746,094,000
1,336,580,297,000
631,786,491
631,786,491
19,201,942,588
14,782,934,733
16,483,435,056
8,941,545,378
25,424,980,434
12,606,310,366
114,588,000,000
40,395,000,000
154,983,000,000
9,195,000,000
2,043,542,943
(6,155,763,059)
(4,112,220,116)
6,979,565,349
16,072,880,648
16,072,880,648
4,271,269,224
2,665,042,097
547,679,973
3,212,722,070
4,754,374,092
7,399,864,114
44,807,889,746
52,207,753,860
32,745,229,239
16,841,369,677,069
90
91
92
93
Depreciation
akhir
Depreciation
Depreciation
Amortization
Akhir - awal
(dari beban usaha)
719,203,000,000
116,582,000,000
122,666,000,000
271,212,000,000
38,138,000,000
82,155,000,000
152,994,499,000
24,577,748,000
25,760,222,000
8,263,274,667
913,641,060
1,010,109,415
251,365,000,000
32,992,000,000
35,474,000,000
5,080,811,004
45,092,000,000
5,683,529,000
(14,769,092,190)
(14,769,092,189)
312,983,977,000
50,840,304,000
51,357,279,000
305,693,000,000
95,537,000,000
87,514,000,000
105,366,686,245
15,301,764,286
15,656,728,341
10,938,539,413
3,472,720,872
4,022,000,872
98,688,077
16,859,506,541
1,275,800,502
6,905,882,171
743,564,087
884,606,000,000
71,478,000,000
71,478,000,000
532,000,000
8,024,002,702,300
611,456,926,500
626,335,884,450
1,593,451,861,075
1,161,786,295,000
167,546,060,000
182,903,342,000
6,362,487,000
2,212,562,000
2,303,949,661,025
226,144,018,725
266,525,271,150
1,480,480,342,000
402,538,252,000
430,885,043,000
8,658,675,250,000
384,762,825,000
384,762,825,000
1,220,098,000,000
139,051,000,000
139,051,000,000
33,100,000,000
6,400,000,000
6,315,848,000
131,271,227,232
11,673,650,144
11,885,414,091
4,328,988,778,381
480,261,364,034
517,178,497,254
3,558,231,000,000
375,128,000,000
433,390,000,000
4,469,069,525,000
319,524,163,000
445,523,666,000
7,512,604,785
79,374,000,000
1,246,692,093,000
128,498,933,000
130,623,430,000
131,691,000
118,397,796,887
23,105,196,471
23,901,538,646
257,015,324
295,231,999,845
(68,222,837,087)
33,442,105,993
2,261,425,505,000
283,834,892,000
287,226,348,000
277,420,109,455
51,522,944,699
45,738,380,878
317,890,460,682
35,063,366,745
35,589,825,427
17,512,448,773
2,034,513,987
2,295,497,321
550,088,289,275
40,610,604,750
40,507,033,850
124,929,808,094
8,108,347,016
13,817,237,087
20,573,849,139
609,869,746
609,869,746
46,596,078,399
3,849,774,109
4,888,302,092
30,852,999,041
2,431,154,756
2,687,956,683
14,196,235,121
1,242,862,015
1,247,312,015
145,635,068,082
(11,298,135,331)
12,474,702,214
108,626,951,102
17,581,206,642
20,744,748,405
502,913,000,000
58,957,000,000
58,957,000,000
12,047,163,980
2,053,890,311
2,111,890,311
29,194,254,570
1,817,410,298
1,871,359,766
19,348,746,589
1,801,578,468
1,860,262,558
2,817,689,040
184,975,471
369,475,471
74,154,553,281
7,028,325,081
7,028,325,081
94,558,929
75,605,721,921
1,314,779,000
2,528,748,679
568,126,669,000
54,525,635,000
55,488,165,000
158,993,814,000
17,430,754,000
18,010,923,000
1,545,468,733,825
130,524,125,675
104,410,766,500
171,243,073
14,462,507
11,569,060
5,808,680,735
1,760,349,198
1,760,349,198
1,028,583,004,000
37,208,206,000
42,369,904,000
105,709,200,923
10,528,334,065
11,045,500,735
152,407,121,023
20,307,812,515
32,866,446,049
1,024,226,115
468,481,091,887
82,972,361,095
85,181,715,791
448,613,760
200,104,300,066
31,405,542,304
31,414,342,304
108,633,024,855
14,705,611,813
16,192,699,301
10,625,666,607
1,690,814,753
1,780,059,024
36,777,773,976
2,910,857,560
1,536,865,458
55,803,251,401
(1,420,747,550)
12,352,983,799
635,044,357,618
90,999,121,375
3,285,896,051
658,317,000,000
104,539,000,000
88,237,000,000
1,097,119,000,000
123,851,000,000
142,604,000,000
64,272,295,000
16,139,205,000
16,247,244,000
358,500,894,668
6,762,174,907
35,262,742,639
699,610,667,177
(315,266,518,104)
36,837,971,856
246,693,880,867
18,489,353,667
19,238,719,423
0
32,454,935,000
713,120,294
565,697,270,899
30,921,845,591
40,768,530,513
839,534,451,781
145,396,638,283
82,332,489,754
147,846,868,968
(6,195,813,920)
19,247,825,613
1,114,739,395,081
118,783,534,894
119,050,768,227
18,765,797,677,050
1,909,524,219,775
1,953,861,472,650
1,137,515,173,756
126,074,929,055
126,074,929,054
418,364,474,665
51,721,230,116
51,721,230,116
6,854,294,202,550
668,213,084,775
669,836,501,775
57,853,341,029
8,317,216,643
687,819,252
7,775,916,000,000
1,269,050,000,000
1,929,852,000,000
710,937,000,000
544,173,000,000
31,341,000,000
108,996,000,000
1,756,000,000
949,574,650,000
93,469,967,000
79,162,017,000
339,596,639,000
26,603,237,000
27,519,687,000
2,267,988,000,000
280,025,000,000
280,892,000,000
203,087,050,721
36,537,855,181
48,205,903,202
80,800,419,803
15,301,464,403
15,781,116,069
6,997,246,523
292,245,368
141,505,595,313
55,903,505,283
55,943,222,391
85,959,937,840
7,842,320,465
7,842,320,465
210,910,776,277
14,270,541,881
24,970,950,490
419,056,004,683
50,400,844,658
54,254,367,052
16,616,686,463
1,635,386,386
1,635,386,386
1,755,324,083,000
205,992,533,000
206,634,662,000
845,965,852,000
80,408,569,000
82,324,470,000
151,061,000,000
20,331,000,000
15,413,000,000
151,061,000,000
20,331,000,000
15,413,000,000
93,444,985,783
36,486,677,946
36,486,677,946
6,033,778,738
120,711,000,000
11,146,000,000
11,420,595,000
395,228,284,579
61,437,616,928
64,588,161,068
543,261,486,083
(10,912,847,452)
59,321,162,495
205,480,975,920
231,580,273,760
3,232,014,424,100
40,787,472,133
(9,412,934,081)
3,519,509,402
476,000,000,000
29,400,000,000
32,390,230,677
476,000,000,000
29,400,000,000
32,390,230,677
433,920,789,409
136,918,106,413
137,135,188,028
343,745,983,960
7,326,892,985
30,665,333,784
104,059,812,049
13,889,480,441
15,479,120,699
6,869,516,761,383
576,104,109,426
576,333,166,495
264,053,572,584
(1,336,654,153)
16,853,568,952
95,097,830,129
14,543,819,472
15,012,443,851
285,134,891,437
32,603,040,063
32,603,040,063
405,539,276
803,573,999,007
68,478,735,802
68,580,492,871
2,960,348,037,075
138,093,375,125
155,542,698,200
79,107,721,000
5,129,926,000
9,468,559,000
102,409,638,680
6,298,514,000
6,298,514,000
53,770,386,121
6,987,462,458
6,987,462,458
105,402,196,372
9,014,840,303
2,315,081,678
186,821,141,000
13,893,101,000
12,886,324,000
20,926,387,812
11,424,756,404
385,929,696
120,830,851,271
5,018,305,353
5,496,831,043
210,224,835,546
18,886,393,645
18,990,348,741
194,234,715,699
9,399,688,496
9,240,851,091
8,585,782,972
(7,271,533,677)
1,406,200,346
26,862,291,394
7,412,245,533
22,869,305,522
119,288,000,000
5,435,000,000
4,689,000,000
81,355,460,323
21,281,605,938
21,281,605,938
407,243,870,481
29,716,341,690
71,279,609,130
58,366,382,879
(25,745,577,716)
12,917,579,650
706,644,569,452
167,828,908,724
167,828,907,724
175,792,045,000
20,395,032,000
21,140,363,000
3,598,845,000,000
342,749,000,000
541,387,000,000
264,690,000,000
39,619,000,000
55,890,000,000
604,224,216,225
77,864,470,063
81,111,492,008
79,131,372,392
12,297,661,711
12,570,034,860
260,549,000,000
31,554,000,000
38,570,000,000
87,995,499,601
(1,414,559,156)
498,519,553,205
82,198,982,691
98,875,141,468
187,046,464,620
24,684,299,066
24,899,387,631
22,095,814,499
7,896,930,226
46,864,506,486
302,073,239,000
59,339,482,000
59,970,031,000
318,379,550,877
62,067,762,438
62,422,203,945
153,833,000,000
7,785,000,000
20,449,000,000
3,047,722,000,000
607,803,000,000
647,390,000,000
1,250,925,000,000
(150,390,000,000)
273,552,000,000
342,617,164,298
2,247,777,687
39,954,903,187
6,258,354,203
23,883,527,400
134,000,000
74,241,279,000
5,583,627,000
13,136,792,000
120,809,701,806
8,690,369,820
10,527,783,390
55,440,007,000
218,705,048,918
25,858,717,457
29,910,435,248
4,173,941,372
700,920,051,783
128,679,029,824
149,495,065,536
7,382,949,965
32,119,134,000
4,049,001,000
6,662,803,000
16,480,243,562
3,519,654,977
4,976,156,994
20,670,612,825
405,147,302
5,279,620,490
35,757,187,000
1,704,028,000
7,280,559,000
35,757,187,000
1,704,028,000
7,280,559,000
257,491,008,747
43,730,615,554
53,929,481,037
109,628,456,324
55,143,381,461
5,546,648,140
5,960,666,061
220,975,296,561
34,822,865,864
43,249,386,451
383,390,000,000
40,120,000,000
85,733,000,000
176,200,544,283
14,543,396,478
5,409,976,725
92,506,916,106
(487,044,959)
6,384,041,738
158,420,306,740
17,344,064,333
17,485,270,300
35,246,375,237
3,745,130,128
3,745,130,128
17,932,543,134
844,492,751
(724,410,368)
456,807,111
135,575,000
135,575,000
671,325,259
110,305,280
150,130,280
363,274,635,863
50,908,187,909
49,969,541,515
72,405,750,478
14,790,914,874
15,139,716,468
92,754,119,807
9,745,528,672
10,409,070,864
240,298,364,180
23,207,371,629
24,716,919,658
184,895,579,384
17,731,800,781
18,546,041,910
33,433,168,011
6,836,210,240
10,959,643,824
38,561,207,079
(1,330,963,317)
4,246,829,869
5,100,291,345
3,092,252,827
1,650,142,648
171,935,222
3,179,492,106
286,219,548
214,664,661
59,690,183,000
5,138,937,000
5,138,937,000
844,869,970
126,918,260
264,439,094
121,375,883,107
17,738,351,056
18,495,481,372
16,529,692,178
1,827,242,961
3,007,248,278
89,360,127,000
5,985,695,000
6,930,811,000
26,287,811,809
13,489,000,000
1,553,760,023
5,471,351,928
520,229,657,537
(22,195,039,140)
91,941,501,663
24,243,822,938
63,748,443,947
3,611,751,747
6,392,308,333
809,469,540,235
82,530,192,166
28,382,446,157
85,770,439,126
136,888,428,668
17,619,664,744
20,250,677,378
2,584,837,044
14,276,201,244
1,210,551,902
1,210,551,902
333,062,177,000
39,871,890,000
40,123,438,000
714,965,728.00
397,401,516
(253,509,119)
42,328,657
2,406,350,084.00
412,955,711
452,780,711
770,299,432
166,886,753
166,886,753
2,570,762,735
318,691,173
318,691,173
20,220,969,595
(13,959,561,107)
6,014,289,156
243,635,129,000
47,929,043,000
51,442,661,000
84,617,809,000
15,023,492,000
15,577,477,000
121,105,749,675
10,294,071,182
10,915,726,121
5,527,346,930
53,637,396,070
5,365,740,520
5,764,069,877
118,593,750
97,739,645,000
6,244,507,000
13,276,850,000
2,194,939,679,755
396,245,676,958
535,863,180,190
233,272,475,279
77,159,690,825
77,159,690,825
772,671,282,323
143,111,633,501
143,111,633,501
6,067,452,980,000
1,163,258,312,000
1,163,258,312,000
1,244,411,065,360
123,257,799,348
163,208,628,038
46,681,913,004
59,856,287,946
20,682,443,118
20,581,387,525
13,971,872,539
16,846,686,000,000
3,436,950,000,000
3,522,542,000,000
357,231,000,000
45,536,761,000,000
7,985,864,000,000
7,950,717,000,000
813,536,124,375
139,985,521,616
204,443,291,910
1,637,896,701,692
282,267,997,083
125,105,789,042
1,621,955,087,000
(50,179,980,647)
22,079,489,483
7,679,789,000
129,321,799,000
17,901,052,000
93,622,728,000
(6,891,262,000)
115,834,467,056
9,704,980,179
9,822,978,988
276,900,930,020
43,026,166,700
43,377,044,700
441,319,765
427,882
122,915,018,663
11,497,474,248
11,593,174,248
448,805,480,000
(20,312,090,000)
120,690,606,000
149,059,411,000
200,123,709,003
72,058,944,874
73,131,810,913
21,096,751,514
93,244,903,415
17,903,377,220
17,903,377,221
129,724,875
566,950,500,000
(33,789,600,000)
(33,789,600,000)
29,098,736,718
2,693,418,263
3,932,710,117
68,700,411,000
14,037,900,000
14,923,198,000
0
312,068,000,000
45,192,000,000
48,404,000,000
207,775,101,000
47,210,096,000
50,943,663,000
2,253,995,000,000
607,923,000,000
16,130,313,212
2,292,552,460
2,895,400,538
402,098,000,000
90,769,000,000
(5,249,000,000)
12,319,000,000
936,204,000,000
182,857,000,000
251,923,000,000
33,729,467,808
4,593,581,772
6,911,073,973
0
3,392,670,000,000
555,813,000,000
53,071,735,731
4,140,689,470
152,574,000,000
40,445,000,000
396,889,000,000
123,887,000,000
206,175,000,000
(112,894,000,000)
19,327,469,794
5,242,250,409
42,138,000,000
147,857,000,000
1,776,541,252
12,057,899,000
2,901,827,000
3,075,667,000
78,961,563,832
(12,391,204,356)
23,262,974,707
1,147,550,000,000
104,017,000,000
133,616,000,000
81,665,709,000
15,513,249,000
17,896,603,000
281,782,000,000
74,094,000,000
75,534,000,000
122,113,000,000
35,278,000,000
555,242,000,000
141,188,000,000
148,596,000,000
7,029,128,705
1,964,437,977
1,964,437,977
75,256,000,000
26,476,000,000
27,681,000,000
9,064,632,623
3,261,814,699
29,004,576,283
(449,442,780)
6,942,974,660
7,154,105,187
2,321,926,246
2,445,926,246
5,029,144,619
768,622,115
977,717,955
959,497,402
1,538,530
1,538,520
19,072,871,364
6,343,093,685
6,627,088,502
2,179,793,011
509,506,126
185,942,145
46,775,638,022
13,222,206,529
13,246,328,934
3,043,745,936
571,401,489
536,484,016
1,619,973,474
(3,007,746,551)
2,000,857,591
1,190,055,340
66,942,964
181,146,495
6,690,829,993
1,094,136,644
1,544,136,643
3,767,846,654
(63,720,960)
2,265,702,517
806,604,040
2,293,958,727
898,607,784
1,070,000,000
4,219,057,211
1,504,941,773
1,504,941,772
30,635,918,598
3,020,038,447
3,246,379,838
2,410,632,654
171,695,279
171,694,949
2,447,798,231
571,782,888
819,387,645
14,552,723,744,000
2,963,751,062,000
3,882,373,000
3,713,236,520
787,941,224
787,941,224
5,163,864,000
744,522,000
1,060,591,000
15,802,136,000
2,276,025,000
3,028,569,000
13,493,517,000
1,422,705,000
3,214,619,000
10,831,324,560
1,317,741,843
1,317,741,843
30,810,037,123
2,632,533,594
2,787,465,851,000
10,422,972,125
974,327,585
974,327,585
5,710,936,782
510,204,514
800,558,682
17,617,000,000
1,828,000,000
2,441,000,000
13,574,000,000
1,478,000,000
1,701,000,000
4,216,511,495
871,000,000
3,725,146,335
1,272,476,477
14,250,579,533
2,008,553,208
1,272,476,477
3,943,529,192
2,779,288,000,000
2,754,609,000,000
93,204,000,000
17,072,000,000
45,625,375,000
4,779,157,000
9,431,514,000
8,482,118,000
1,653,874,185
104,915,359
104,915,359
151,892,211
10,314,167
13,970,002
81,934,510,970
20,703,889,072
20,703,889,072
1,555,582,060
249,807,743
253,807,743
113,967,000,000
20,358,000,000
27,712,000,000
1,252,902,632
857,683,002,000
2,498,437,408
128,317,082,291
(198,493,648)
105,671,091,000
(61,715,562)
26,185,394,875
30,271,000,000
198,493,649
128,995,118,000
142,638,142
35,173,646,230
20,643,372,914
3,267,513,867
3,855,412,423
144,351,614,337
69,540,666,181
78,308,294,708
82,680,387,543
3,388,371,521
9,308,074,906
14,787,847,687
884,230,089
1,417,254,209
25,280,320,567
1,569,130,081
1,621,544,752
249,060,000,000
49,161,000,000
58,669,000,000
537,402,448,116
52,002,750,977
58,453,367,725
136,932,438,576
13,530,698,632
29,657,087,598
97,066,377,863
67,632,387,607
8,406,648,959
19,410,016,496
363,115,826
1,014,590,570
4,786,585,101
407,970,352
780,135,492
157,917,447,408
15,340,914,939
22,158,817,529
36,370,702,536
2,336,688,117
11,593,041,935
22,325,146,184
367,892,555
367,892,555
161,890,000,000
69,920,000,000
11,516,000,000
3,095,875,000,000
750,857,000,000
1,021,655,000,000
13,846,272,867
2,041,790,639
2,501,394,820
61,453,290,808
(97,687,122,171)
4,361,543,844
294,142,830,658
27,429,713,545
38,405,857,345
442,047,000,000
75,505,000,000
482,700,727,000
126,042,645,000
134,726,743,000
1,254,068,000,000
223,800,000,000
288,480,000,000
22,779,442,600
1,026,666,661
4,307,217,301
946,000,000
0
25,609,000,000
26,307,417,726
1,408,090,343
1,422,163,926
530,629,000,000
92,717,000,000
23,139,000,000
58,145,877,429
359,725,729
10,517,527,288
185,724,978,288
29,246,040,640
29,254,640,640
51,276,807,694
4,114,855,491
6,352,005,979
68,230,000,000
23,695,230,548
2,129,591,572
3,112,330,263
2,096,195,572
14,538,992,479
1,865,000,797
2,054,422,051
111,829,358,000
15,326,890,000
15,637,620,000
744,849,346,000
38,730,986,000
39,935,313,000
1,026,592,278,368
96,758,773,901
97,451,179,437
54,458,808,651
6,263,033,713
6,263,033,713
54,458,808,651
6,263,033,713
6,263,033,713
56,408,197,000
9,994,968,000
13,228,258,000
79,816,000
338,876,348,541
62,451,133,509
7,693,849,608
2,539,161,623
473,111,356,000
67,151,402,000
74,592,317,000
102,531,004,383
8,612,517,628
8,985,544,972
37,762,306,291
4,372,624,789
4,725,316,610
54,476,504,360
6,949,899,532
6,978,423,176
188,176,481,129
11,338,337,560
11,492,986,628
14,993,820,798
(1,737,269,421)
3,283,817,740
9,756,603,354
1,511,783,527
1,856,225,866
517,042,508,996
81,364,332,862
81,479,571,698
29,132,991,231
3,643,649,897
345,567,492,000
38,129,673,000
39,300,000,000
50,041,587,000
7,193,857,000
7,218,215,000
384,708,615,707
18,422,727,628
63,865,992,889
60,117,509,587
7,015,068,931
8,786,097,084
12,338,579,411
1,083,262,066
1,168,593,733
5,941,019,508
8,517,848,354
(33,156,030)
1,111,770,998
106,108,464,000
102,458,737,238
199,533,957,000
221,498,897
988,028,847
1,186,157,627
262,500,015
0
34,503,271,210
19,720,336,477
19,720,339,477
1,450,733,000,000
285,930,000,000
352,317,000,000
183,294,700,414
20,494,031,767
30,312,253,750
3,941,269,000
665,685,000
665,685,000
722,000
2,751,678,000,000
502,572,000,000
301,096,000,000
107,790,000,000
1,561,884,833,000
225,304,536,000
243,627,990,000
1,453,890,333
(17,748,052,255)
2,808,549,184
21,124,451,948
8,518,141,582
8,645,588,166
9,917,000,000
722,000,000
722,000,000
11,357,472,456
4,377,907,107
4,405,215,917
4,563,272,046
292,002,822
367,152,822
10,336,414,289
5,582,040,197
5,582,040,197
2,116,666,666
41,398,741,646
8,653,512,407
12,360,454,520
2,312,421,725
94
95
96
97
Total
EBITDA
Current Year
Deferred
Tax
Tax
(Rp)
(Rp)
Depreciation
and Amortisation
(Rp)
167,758,000,000
1,346,992,000,000
82,155,000,000
587,102,000,000
31,443,751,000
345,748,016,000
1,010,109,415
347,778,000,000
76,803,643,000
(415,305,186)
35,474,000,000
158,123,000,000
(14,769,092,189)
(48,774,465,735)
51,357,279,000
(17,027,207,000)
87,514,000,000
516,473,000,000
15,656,728,341
(35,231,258,243)
4,120,688,949
21,367,908,497
7,649,446,258
(1,780,497,026)
(7,615,000,000)
763,117,000
662,761,861
30,364,000,000
(14,201,000,000)
(3,632,040,000)
92,024,000,000
0
4,349,433,100
2,385,000,000
(18,769,242,033)
1,578,326,071
(166,045,682)
72,010,000,000
740,960,000,000
198,477,000,000
(17,706,000,000)
2,219,787,745,525
5,132,793,015,200
243,456,513,775
(220,696,303,100)
182,903,342,000
788,778,655,000
(237,967,366,000)
336,411,311,000
634,407,360,000
39,050,544,000
266,525,271,150
2,216,416,222,125
1,026,322,377,275
430,885,043,000
2,792,730,983,000
384,762,825,000
7,125,381,900,000
139,051,000,000
540,256,000,000
6,315,848,000
15,506,612,000
19,398,018,876
(2,468,743,144)
517,178,497,254
1,680,403,535,520
512,764,000,000
911,776,000,000
445,523,666,000
2,383,055,991,000
48,003,045,425
1,179,422,000
(532,621,000)
(2,836,687,020)
158,754,697,800
110,640,390,935
130,755,121,000
124,806,996,000
10,929,706,000
24,158,553,970
85,483,280,981
13,814,024,600
(10,769,162,000)
33,442,105,993
25,685,336,310
287,226,348,000
444,560,051,000
45,738,380,878
181,818,120,917
35,589,825,427
188,904,931,811
40,760,200,100
(2,429,409,543)
2,295,497,321
3,359,122,274
549,072,800
(303,353,871)
40,507,033,850
343,672,758,100
90,558,050,325
(1,421,906,800)
13,817,237,087
61,460,140,979
3,275,133,388
630,730,238
25,842,567,200
4,909,162,584
42,805,249,376
12,148,204,400
(1,048,200,360)
2,687,956,683
32,435,886,685
9,895,452,800
(789,908,859)
1,247,312,015
6,479,467,071
1,989,830,600
12,474,702,214
33,092,542,853
20,744,748,405
70,284,302,643
1,694,585,300
1,591,853,759
58,957,000,000
157,555,000,000
1,519,000,000
26,064,000,000
2,111,890,311
15,407,066,580
1,871,359,766
(5,176,276,482)
(942,903,344)
(29,229,439,943)
5,534,592,000
(1,311,736,396)
19,630,314,963
(386,438,219)
(1,516,014,300)
1,954,821,487
9,859,312,494
2,397,013,400
(247,671,025)
369,475,471
11,274,658,782
966,248,405
(153,768,519)
7,028,325,081
2,096,010,826
(375,593,362)
2,528,748,679
(23,417,735,235)
55,488,165,000
109,681,666,000
21,885,654,000
186,969,927
18,010,923,000
65,289,593,000
796,138,000
104,410,766,500
134,691,302,100
29,795,866,025
11,569,060
14,924,244
3,301,481
(1,096,798)
1,760,349,198
2,534,376,990
(67,613,605)
16,120,244,000
(7,238,485,000)
(7,567,597,000)
12,115,349,000
(9,898,601,950)
11,045,500,735
18,292,272,111
(26,228,264)
33,890,672,164
51,004,923,566
2,025,047,000
(3,392,495,294)
85,630,329,551
135,174,165,141
6,524,944,000
(3,013,521,484)
31,414,342,304
9,395,243,642
16,905,819,595
32,192,334,432
3,049,165,448
(424,980,332)
1,780,059,024
2,342,264,502
3,803,600
(547,138,157)
1,536,865,458
3,956,390,822
964,734,200
(33,326,025)
12,352,983,799
16,859,941,370
3,285,896,051
88,106,451,912
4,937,390,600
(3,447,368,418)
88,237,000,000
357,229,000,000
63,364,000,000
44,464,000,000
142,604,000,000
576,650,000,000
97,839,000,000
4,100,000,000
16,247,244,000
94,258,880,000
24,717,658,000
35,262,742,639
105,193,532,484
20,292,518,342
36,837,971,856
53,356,481,984
6,468,715,664
1,789,959,548
19,238,719,423
18,378,883,859
(791,821,000)
(82,095,703)
40,768,530,513
9,101,717,917
82,332,489,754
94,647,653,785
19,247,825,613
58,859,890,082
119,050,768,227
359,250,117,429
1,953,861,472,650
2,420,913,146,600
126,074,929,054
312,078,862,322
51,721,230,116
141,591,503,087
669,836,501,775
780,213,596,500
687,819,252
18,318,826,383
2,640,789,000,000
9,273,043,000,000
110,752,000,000
535,421,000,000
79,162,017,000
27,519,687,000
280,892,000,000
893,650,000,000
48,205,903,202
66,411,993,235
15,781,116,069
36,383,414,166
788,208,267
(1,808,956,837)
54,579,446,246
1,787,667,200
1,528,159,032
35,316,218,481
396,172,419,525
5,973,640,100
(613,521,321)
158,580,149,000
21,061,501,000
(10,490,753,000)
64,547,623,000
12,840,866,000
(1,594,855,000)
32,380,959,600
(104,120,127,512)
554,753,472
943,162,350
683,109,200
(125,840,201)
55,943,222,391
94,414,407,137
(42,702,372,354)
7,842,320,465
33,512,137,033
4,416,135,767
24,970,950,490
32,799,688,372
(1,080,285,620)
54,254,367,052
170,868,126,123
32,285,591,400
1,635,386,386
(5,609,650,097)
80,843,943
(217,632,145)
206,634,662,000
18,555,678,000
82,324,470,000
58,233,076,000
15,413,000,000
10,768,000,000
15,413,000,000
10,768,000,000
42,520,456,684
46,625,413,811
1,230,411,300
(60,622,018)
11,420,595,000
21,820,595,000
4,672,000,000
(423,000,000)
64,588,161,068
6,250,252,660
2,392,552,000
(20,918,317,942)
59,321,162,495
64,180,635,975
231,580,273,760
363,956,594,100
0
0
3,519,509,402
(45,844,072,320)
32,390,230,677
(30,797,268,324)
0
0
32,390,230,677
(30,797,268,324)
137,135,188,028
240,770,501,831
30,665,333,784
(13,676,906,715)
15,884,659,975
42,731,149,904
10,587,059,800
(1,459,168,118)
576,333,166,495
607,813,481,129
(51,601,705,139)
16,853,568,952
56,405,204,931
5,361,235,595
(387,177,052)
15,012,443,851
95,608,316,218
4,194,721,300
16,780,373,986
32,603,040,063
64,419,841,732
3,053,598,408
68,580,492,871
32,067,249,124
(4,743,377,845)
233,971,104,800
(261,986,516,025)
(30,711,795,225)
(1,237,941,000)
9,468,559,000
47,497,950,000
13,486,133,000
6,298,514,000
13,546,845,869
2,235,988,939
6,987,462,458
(3,024,946,936)
(2,692,095,489)
2,315,081,678
68,829,152,467
25,051,934,000
(3,339,480,948)
12,886,324,000
34,524,218,000
4,520,215,000
(3,688,554,000)
20,926,387,812
102,735,012,242
5,496,831,043
32,161,416,633
18,990,348,741
112,843,561,818
21,902,100,140
(180,242,502)
6,665,384,773
62,804,857,061
1,406,200,346
(75,239,110,598)
(3,372,101,509)
29,127,659,725
120,731,710,708
26,846,099,300
(794,395,487)
4,533,998,649
4,689,000,000
(102,411,000,000)
21,281,605,938
55,062,529,910
1,082,860,400
(19,940,486)
71,279,609,130
151,074,096,489
37,518,403,826
(6,989,044,741)
12,917,579,650
32,344,586,999
4,046,794,700
(712,233,849)
167,828,907,724
534,982,698,807
53,642,055,414
21,140,363,000
81,896,779,000
541,387,000,000
2,582,819,000,000
459,394,000,000
13,782,000,000
55,890,000,000
171,227,000,000
32,497,000,000
4,928,000,000
81,111,492,008
263,511,586,524
42,350,290,616
1,484,392,206
12,570,034,860
52,787,442,735
7,526,603,600
38,570,000,000
515,586,000,000
5,722,212,373
122,758,668,868
884,564,679,992
5,459,279,966
24,899,387,631
46,500,528,401
6,706,035,500
46,864,506,486
15,976,301,140
59,970,031,000
218,937,307,000
62,422,203,945
135,070,701,585
20,583,000,000
(395,042,400)
109,927,004
(1,394,650,079)
(122,947,351)
16,897,006,797
8,249,574,000
17,926,941,000
11,209,439,123
(62,072,000,000)
647,390,000,000
2,853,174,000,000
481,704,000,000
273,552,000,000
5,845,173,000,000
1,851,911,000,000
39,954,903,187
263,220,543,986
68,576,799,000
151,952,938,000
112,231,000,000
(64,507,000,000)
10,527,783,390
50,591,484,016
12,989,778,735
11,833,218,488
34,084,376,620
111,998,054,278
23,477,566,500
161,178,367
156,878,015,501
1,317,488,565,422
340,236,088,247
(14,512,155,471)
6,662,803,000
130,687,277,000
38,029,430,000
(940,460,000)
4,976,156,994
9,352,367,670
1,146,983,300
5,279,620,490
15,460,870,927
7,280,559,000
71,105,456,000
(53,334,502)
0
7,280,559,000
71,105,456,000
163,557,937,361
529,266,045,269
83,324,711,297
338,163,511
5,960,666,061
20,798,578,419
3,437,458,783
1,050,482,060
43,249,386,451
186,318,674,108
45,057,000,800
(2,229,129,192)
99,222,000,000
2,564,014,000,000
743,754,000,000
5,409,976,725
12,533,179,704
410,697,300
6,384,041,738
(8,429,712,556)
(2,846,629,560)
17,485,270,300
31,854,692,929
2,626,073,026
3,745,130,128
(28,348,908,329)
726,978,663
456,807,111
29,234,237,062
211,579,820
10,494,827,435
135,575,000
(2,487,327,019)
11,703,930
652,066,082
150,130,280
388,817,976
47,544,652
49,969,541,515
350,600,095,084
85,411,433,446
6,011,709,006
15,139,716,468
257,726,072,453
64,169,436,990
72,700,897
10,409,070,864
153,917,325,593
27,809,172,485
158,323,016,809
18,546,041,910
320,674,495,747
24,610,462,313
1,045,084,434
17,083,578,678
105,539,207,024
1,077,030,472
6,553,972,582
1,157,059,714
4,246,829,869
8,925,437,866
650,577,460
10,988,359,285
3,350,771,900
214,664,661
2,015,105,261
5,138,937,000
120,305,017,000
30,023,951,000
(23,543,100)
(433,898,890)
(9,517,200)
479,360,000
264,439,094
1,284,872,501
(46,722,825)
18,495,481,372
70,909,951,502
8,666,969,266
(3,036,882,440)
3,007,248,278
5,653,268,926
403,817,300
217,758,425
6,930,811,000
16,854,624,000
2,807,692,000
154,738,000
7,025,111,951
93,603,109,851
802,611,600
(3,828,998,879)
116,185,324,601
601,692,926,103
192,760,905,013
(71,590,794,221)
6,392,308,333
7,770,983,554
1,024,219,542
(1,953,991,278)
114,152,885,283
241,527,550,509
22,835,514,422
74,473,498,658
1,210,551,902
11,218,301,775
40,123,438,000
316,960,355,000
22,215,208,000
11,355,573,000
42,328,657
(3,082,664,575)
(173,578,893)
452,780,711
1,187,522,705
500,336,552
(112,060,500)
166,886,753
595,746,904
210,215,000
(24,341,700)
318,691,173
135,996,434,280
40,795,549,800
(25,905,587)
6,014,289,156
95,506,808,879
51,442,661,000
311,349,711,000
42,568,041,000
3,258,050,000
15,577,477,000
290,977,501,000
16,443,073,051
78,483,503,499
37,820,621,000
(4,784,237,000)
5,882,663,627
148,776,413,991
42,029,203,700
(1,398,155,383)
13,276,850,000
79,143,298,000
18,366,888,000
(1,453,119,000)
535,863,180,190
3,431,324,546,428
737,125,622,846
(19,654,603,630)
77,159,690,825
304,993,846,109
56,135,100,610
(6,722,159,895)
143,111,633,501
298,931,843,453
2,717,922,023
1,163,258,312,000
2,581,883,910,000
2,030,963,000
348,507,882,000
209,890,541,042
367,160,669,367
34,553,260,064
51,777,860,828
53,116,970
3,879,773,000,000
7,107,082,000,000
199,629,000,000
7,950,717,000,000
31,230,676,000,000
7,097,202,000,000
(57,275,000,000)
204,443,291,910
596,314,903,496
20,585,629,772
(941,755,923)
1,214,035,525,264
21,811,600
(2,375,465,414)
22,520,809,248
(15,987,231,724)
129,321,799,000
400,421,838,000
17,901,052,000
51,774,295,000
9,823,406,870
19,963,378,264
43,377,044,700
66,245,144,020
(118,652,747)
376,478,000,000
16,531,209,000
4,536,922,000
1,121,572,800
11,593,174,248
7,446,882,671
269,750,017,000
436,820,901,000
52,278,250,000
26,920,772,665
94,228,562,427
150,455,893,456
8,884,976,187
18,033,102,096
14,419,916,414
(33,789,600,000)
68,663,145,000
3,932,710,117
21,157,459,851
57,401,000
(2,892,541,577)
(3,926,132,716)
6,060,209,900
(830,308,547)
(103,756,000,000)
14,923,198,000
27,512,557,000
6,066,603,000,000
1,927,550,000,000
48,404,000,000
635,618,000,000
184,647,000,000
(6,676,000,000)
50,943,663,000
510,970,660,000
161,327,614,000
(16,807,150,000)
2,259,389,628
45,784,837,619
13,149,343,100
402,098,000,000
6,308,819,000,000
1,831,877,000,000
12,319,000,000
62,873,000,000
14,960,000,000
251,923,000,000
2,355,164,000,000
0
(5,413,367,151)
6,911,073,973
(12,128,321,163)
0
(182,728,000,000)
6,142,535,411
1,766,244,500
1,675,010,000,000
2,831,196,000,000
5,242,250,409
45,155,101,699
285,552,699
(1,266,286,000,000)
931,796,000,000
159,197,000,000
902,687,000,000
12,997,000,000
46,207,000,000
147,857,000,000
603,026,000,000
108,065,000,000
28,654,000,000
11,750,702,563
3,075,667,000
41,641,832,000
9,199,698,000
(685,013,000)
25,528,677,224
67,371,353,470
13,148,162,000
(2,085,276,889)
133,616,000,000
713,303,000,000
141,032,000,000
(68,200,000,000)
17,896,603,000
70,795,988,000
17,924,793,000
(1,210,601,000)
75,534,000,000
297,518,000,000
73,382,000,000
(3,096,000,000)
332,878,000,000
148,596,000,000
1,190,918,000,000
317,359,000,000
(5,316,000,000)
19,174,382,955
6,065,203,700
16,905,779
27,681,000,000
849,913,000,000
3,028,919,028
143,900,396,829
40,337,490,500
1,919,047,042
6,942,974,660
210,659,793,226
61,284,523,296
(16,737,064,302)
2,445,926,246
113,788,242,746
20,447,193,200
(1,375,885,693)
149,805,800
(11,722,658)
1,538,520
201,107,562
75,865,949
6,627,088,502
78,037,242,562
17,502,864,500
185,942,145
26,235,869,190
3,373,230,200
13,246,328,934
13,246,328,934
11,613,426,500
25,989,002,732
2,838,711,046
536,484,016
(1,914,353,798)
3,357,409,562
2,000,857,591
3,295,877,673
817,281,500
(887,402,825)
181,146,495
8,524,744,409
465,842,600
733,735,395
1,544,136,643
16,895,370,786
1,895,144,900
322,159,751
806,604,040
116,690,245,992
3,033,800,600
(533,293,502)
1,070,000,000
11,200,469,515
810,248,837
(203,842,410)
1,504,941,772
34,230,141,645
1,723,696,703
3,246,379,838
98,251,174,492
13,057,796,445
171,694,949
(35,322,851)
819,387,645
2,676,564,294
3,882,373,000
6,069,511,000
787,941,224
3,066,505,266
1,060,591,000
19,247,839,000
1,883,509,000
3,214,619,000
3,470,746
(7,694,933,094)
148,920,556
45,577,082
335,138,900
(213,730,500)
1,312,824,000
31,200,000
(1,890,419,000)
5,201,649,000
820,687,000
(1,934,743,000)
1,354,274,000
(313,790,753)
(818,428,680)
1,317,741,843
8,039,248,620
2,787,465,851,000
2,805,894,421,707
5,190,839,080
9,559,266,380
800,558,682
9,544,741,987
2,441,000,000
454,937,000,000
2,572,000,000
329,720,000,000
1,272,476,477
2,946,594,175
71,378,900
(70,632,185)
3,943,529,192
61,551,291,774
5,139,553,200
(578,741,075)
110,276,000,000
529,427,000,000
17,913,632,000
40,364,630,000
2,329,943,000
(2,176,418,000)
104,915,359
2,626,863,937
13,970,002
42,183,214,545
0
1,974,030,800
3,604,151,090
(3,867,765,262)
253,807,743
22,925,047,860
57,983,000,000
350,824,000,000
10,971,000,000
12,628,000,000
198,493,649
2,453,236,307
265,233,500
128,995,118,000
349,723,814,000
47,637,689,000
86,072,363
(1,192,090,000)
142,638,142
2,661,512,805
(847,746,512)
35,173,646,230
343,979,161,681
90,320,513,600
(4,992,163,217)
3,855,412,423
16,375,895,964
3,591,216,200
(15,938,210)
78,308,294,708
175,717,024,810
17,929,349,600
580,560,667
32,087,517,506
71,047,443,693
6,780,810,700
(1,633,142,493)
1,417,254,209
2,977,635,948
(582,496,681)
1,621,544,752
2,806,193,747
239,372,536
(230,431,707)
58,669,000,000
198,216,000,000
19,671,000,000
(10,578,000,000)
58,453,367,725
95,782,124,786
3,555,883,100
5,254,057,126
29,657,087,598
33,211,232,629
7,456,550
8,406,648,959
69,838,012,431
17,570,411,100
1,014,590,570
17,882,498,261
3,696,868,434
780,135,492
2,289,319,569
26,810,000
(2,857,582,055)
23,185,484,190
100,944,235,287
20,783,296,000
(3,620,864,864)
11,593,041,935
32,480,302,892
133,773,198
(9,949,441,410)
4,675,109,856
5,783,912,270
11,516,000,000
49,747,000,000
1,022,601,000,000
2,754,495,000,000
530,922,700
4,361,543,844
1,900,848,966
38,405,857,345
93,966,600,702
25,609,000,000
140,232,000,000
134,726,743,000
350,210,350,000
288,480,000,000
660,879,000,000
542,947,214
(722,363,273)
428,230,617
56,542,121
894,436,000
(5,535,976,617)
4,105,061,241
(1,251,242,761)
35,495,000,000
2,724,000,000
95,633,000,000
(7,637,000,000)
1,422,163,926
7,993,081,479
91,369,000,000
491,917,000,000
10,517,527,288
(42,445,731,456)
29,254,640,640
50,600,401,068
2,282,019,430
(3,490,908,886)
6,352,005,979
8,338,178
372,600,400
(3,325,221,334)
5,208,525,835
18,052,592,500
4,589,265,300
2,054,422,051
4,857,918,553
1,831,185,800
121,746,084,000
218,274,392,000
23,902,354,000
(828,528,711)
(824,061,098)
3,135,418,000
39,935,313,000
60,024,917,000
3,510,122,000
1,032,731,000
199,909,916,675
241,951,906,300
14,083,329,333
(6,931,858,909)
6,263,033,713
24,901,101,657
6,298,320,265
6,263,033,713
24,901,101,657
6,298,320,265
13,308,074,000
30,018,885,000
2,079,852,000
10,233,011,231
188,595,038,977
58,151,586,250
(6,010,466,195)
74,592,317,000
266,586,880,000
8,985,544,972
26,067,281,965
2,169,943,977
(826,635,359)
4,725,316,610
7,285,868,215
549,845,800
(562,462,933)
6,978,423,176
11,576,122,749
1,038,692,524
(790,604,200)
11,492,986,628
34,040,400,997
(4,515,508,535)
4,727,006,720
11,879,383,050
2,580,233,000
7,140,759,610
2,461,294,837
(541,923,477)
(115,680,089,219)
1,856,225,866
81,479,571,698
(209,179,554,767)
637,620,000
327,009,492
8,480,713,463
2,515,401,302
1,369,028,800
238,833,957,000
429,992,993,000
68,174,418,000
(8,575,005,000)
7,218,215,000
6,047,722,000
229,138,000
63,865,992,889
161,248,617,162
8,786,097,084
16,660,723,853
1,632,603,500
1,168,593,733
1,441,571,432
297,992,971
1,209,527,744
(343,381,911)
1,448,657,642
2,637,496,211
19,720,339,477
9,463,483,665
352,317,000,000
30,312,253,750
1,110,791,000
(817,269,390)
(7,897,771)
131,653,727
0
0
841,094,000,000
37,722,000,000
5,277,000,000
80,300,097,144
13,436,435,881
(1,108,903,642)
472,745,000
27,589,955,000
666,407,000
9,456,785,000
408,886,000,000
1,299,926,000,000
243,627,990,000
844,374,084,000
109,345,556,000
2,808,549,184
3,440,335,675
187,735,700
(524,835,387)
8,645,588,166
34,070,568,600
2,400,340,500
(262,631,523)
722,000,000
155,705,000,000
4,405,215,917
292,995,801
(67,318,943)
367,152,822
16,440,033,470
(4,872,287)
7,698,706,863
10,911,428,933
15,127,100
(7,758,850)
14,672,876,245
66,880,630,105
98
99
100
Net
Income
Minority
Others
Tax
from
Interest
(extraordinary item)
Normal Activities
in net income/loss
(Transaksi Restrukturisasi)
(Rp)
of subsidiary
(Rp)
340,163,000,000
814,031,000,000
126,857,000,000
303,105,000,000
77,566,760,000
172,897,520,000
662,761,861
101
(26,713,000,000)
(2,929,638,755)
16,163,000,000
106,022,000,000
(4,353,413,982)
(31,061,535,798)
(3,632,040,000)
(84,950,204,000)
94,409,000,000
210,898,000,000
(18,769,242,033)
(45,570,410,300)
5,927,759,171
11,319,460,377
838,199,451
(721,000,000)
7,255,312
0
0
(166,045,682)
(9,289,637,591)
180,771,000,000
488,179,000,000
(2,509,000,000)
22,760,210,675
2,007,373,369,050
(1,074,453,325)
178,621,070,000
380,781,608,000
(198,916,822,000)
203,005,238,000
1,074,325,422,700
455,861,161,300
(111,373,590,100)
(340,000)
667,111,070,000
1,552,777,647,000
2,089,603,375,000
4,633,055,950,000
139,312,000,000
208,160,000,000
646,801,000
1,266,357,000
(13,000,000)
0
(2,836,687,020)
(20,581,168,993)
0
0
0
0
269,395,088,735
592,802,016,775
65,213,000,000
175,945,000,000
546,343,160,000
1,310,698,668,000
(15,178,247,000)
22,943,000,000
0
160,544,000
(17,219,568,000)
12,871,121,256
29,137,596,644
(883,374,808)
(29,229,439,943)
2,778,779,143
(15,617,589)
5,534,592,000
(509,864,290,000)
37,830,741,889
79,705,059,548
38,330,790,557
83,210,869,967
245,718,929
817,906,024
89,136,143,525
212,222,712,550
1,963,396,992
2,228,385,051
19,630,314,963
5,563,339,962
11,100,004,040
26,796,082,752
9,105,543,941
20,642,386,061
1,603,392,381
2,667,461,566
(1,516,014,300)
1,879,515,849
3,286,439,059
24,477,223,053
27,583,000,000
14,124,000,000
3,542,834,834
7,669,611,333
(1,742,766,070)
(5,304,870,178)
2,149,342,375
5,755,148,632
812,479,886
9,989,569,701
(375,593,362)
(4,629,688,033)
186,969,927
(26,791,164,711)
(995,024,300)
10,310,524,276
0
6,554,000,000
2,679,991,519
8,536,591
14,318,057,000
30,229,522,000
12,911,487,000
23,384,506,000
19,897,264,075
10,383,271,525
896,516,425
2,204,683
1,150,501
99,337
(67,613,605)
8,881,759,000
(26,228,264)
(1,367,448,294)
3,511,422,516
(2,445,590,000)
15,525,879,000
(943,856,000)
66,309,799
(4,299,947,920)
447,913,008
(6,015,466,929)
(32,039,466,860)
2,624,185,116
(1,147,339,946)
(7,125,767,145)
12,662,329,721
(2,698,194,187)
(543,334,557)
1,105,540,035
(253,337)
931,408,175
1,090,454,495
(166,723,622)
120,066,832
1,727,444,407
1,490,022,182
25,942,389,458
107,828,000,000
161,164,000,000
101,939,000,000
268,166,000,000
23,925,837,000
47,411,275,000
20,292,518,342
49,638,271,503
0
(4,107,000,000)
(30,006,000,000)
8,472,936
(8,693,008,368)
658,505,894
(1,727,731,977)
0
8,258,675,212
(82,095,703)
8,259,834,916
(24,068,939,153)
(1,020,748,570)
(60,553,862,361)
54,579,446,246
(52,941,697,857)
3,315,826,232
1,286,073,544
47,651,241,243
101,728,361,874
1,435,825,877,000
35,316,218,481
(1,672,175,122,050)
1,539,701,306
(167,709,285)
(129,472,650)
18,259,547,682
15,358,810,231
23,293,127,252
396,172,419,525
(571,372,352,900)
5,360,118,779
12,270,774,222
1,380,690,000,000
4,490,838,000,000
99,709,000,000
287,148,000,000
(5,090,000,000)
10,570,748,000
29,131,555,000
(10,817,646,000)
11,246,011,000
25,396,749,000
114,867,000,000
118,401,000,000
(71,739,167,912)
(32,862,170,048)
2,183,327,629
2,171,591,250
557,268,999
(42,702,372,354)
0
34,110,131,993
(939,128,143)
58,788,902,739
4,416,135,767
8,038,546,349
(1,080,285,620)
(2,761,453,528)
32,366,435,343
72,970,958,216
(217,632,145)
(778,741,000,000)
111,217,750,000
(6,796,128,799)
(7,902,592,702)
33,638,507,000
(266,966,835,000)
(1,500,640,000)
(75,201,474,000)
(12,312,000,000)
(12,312,000,000)
2,899,000
57,378,030,000
1,169,789,282
2,935,167,845
4,249,000,000
(8,614,000,000)
2,565,000,000
(18,525,765,942)
(51,483,787,101)
593,261
1,797,973,165
344,923,255
7,889,063,380
18,075,656,060
81,075,011
(74,429,552,819)
1,836,086,800
(92,107,141,867)
1,836,086,800
(92,107,141,867)
5,862,098,035
2,359,423,343
(5,758,972,775)
(42,784,700,538)
9,127,891,682
6,038,239,822
(51,601,705,139)
(25,429,532,594)
4,974,058,543
34,577,577,436
20,975,095,286
38,368,794,480
3,053,598,408
(27,993,992,659)
(704,170,896)
1,591,492,819
3,709,642,255
(142,906,359)
12,484,717,466
(4,743,377,845)
(32,650,739,719)
(30,711,795,225)
(465,245,825,600)
12,248,192,000
20,160,771,000
2,235,988,939
4,946,025,686
(2,692,095,489)
(12,423,077,086)
1,896,969,224
0
21,712,453,052
44,373,633,211
831,661,000
592,901,000
18,558,217,239
50,381,891,133
4,533,998,649
10,499,606,608
8,023,429
21,721,857,638
51,614,923,885
28,078,768
18,373,568,704
35,605,704,311
(8,563,516)
0
0
(3,372,101,509)
(76,096,739,542)
26,051,703,813
51,030,429,151
171,140,377
(15,208,377,477)
(10,543,985,448)
0
0
0
(328,000,000)
(128,794,000,000)
1,062,919,914
132,134,644
(2,268,925)
30,529,359,085
49,265,128,274
(411,441,686)
3,334,560,851
16,092,446,498
53,642,055,414
196,277,192,500
16,896,996,000
43,859,420,000
(575,206,000)
473,176,000,000
752,048,000,000
(90,838,000,000)
37,425,000,000
73,636,000,000
(55,000,000)
43,834,682,822
97,909,170,030
(4,333,371,642)
7,131,561,200
16,418,615,281
(4,571,630,493)
147,185,000,000
329,831,000,000
(54,000,000)
(20,758)
109,927,004
4,637,144,657
4,064,629,887
626,693,652,503
6,583,088,149
14,426,010,016
16,897,006,797
(52,099,450,699)
26,176,515,000
52,975,450,000
(91,350,000)
11,209,439,123
14,604,174,200
127,543,016
9,265,000,000
1,311,548,998
174,175,345
0
(20,532,000,000)
(801,259,079)
(62,123,000,000)
593,935,000,000
1,009,496,000,000
(1,674,000,000)
1,787,404,000,000
3,557,491,000,000
(27,001,000,000)
34,028,346,610
145,509,661,778
30,867,493,000
52,508,646,000
24,822,997,223
15,240,703,403
23,638,744,867
43,989,948,287
325,723,932,776
764,357,450,660
(87,775,796,788)
37,088,970,000
86,562,197,000
(24,495,000)
0
(28,265)
1,093,648,798
1,729,406,246
1,803,914,518
(2,492,567,935)
20,563,811,000
43,172,161,000
20,563,811,000
43,172,161,000
83,662,874,808
282,045,233,100
4,487,940,843
9,096,227,057
(9,461,426,516)
0
42,827,871,608
100,118,341,049
743,754,000,000
1,721,038,000,000
1,137,675,963
1,814,687,801
(2,846,629,560)
(15,236,424,686)
2,626,073,026
3,313,269,414
1,761,653,246
(41,764,876,594)
10,706,407,255
14,042,185,217
557,000,000
663,770,012
(3,286,672,031)
417,284,969
76,278,427
380,969,655
24,001,552
214,686,144
91,423,142,452
209,207,411,117
(114,820,506,319)
64,242,137,887
178,344,218,098
(9,229,393,468)
21,630,644,559
121,877,610,170
14,067,715,441
68,664,481,764
(4,805,942,788)
25,655,546,747
112,313,241,600
(39,369,960,865)
8,978,157,404
70,368,285,558
(2,759,762,862)
1,157,059,714
2,657,733,959
2,916,873,010
7,376,531,167
(9,517,200)
30,503,311,000
(46,722,825)
1,448,134,965
(2,240,861)
84,662,769,000
(542,816,000)
(287,104,607)
5,630,086,826
37,016,788,091
621,575,725
2,024,444,923
2,962,430,000
975,278,000
(3,026,387,279)
121,170,110,792
(929,771,736)
3,269,855,164
342,821,647,345
(17,985,276,013)
(2,833,488,570)
42,666,564,325
84,708,100,901
10,562,075,106
22,120,884,374
1,982,551,117
8,025,198,756
33,570,781,000
218,735,781,000
(173,578,893)
(8,318,000)
(123,745,141)
(29,294,371,765)
388,276,052
346,465,942
185,873,300
242,986,851
40,769,644,213
94,908,098,894
(166,454,809)
(1,224,305,761)
41,609,215,525
43,908,617,289
(7,388,030)
45,826,091,000
168,482,766,000
(383,607,000)
477,712,782,643
16,371,334,517
0
33,036,384,000
95,870,056,000
(289,151,000)
13,269,699,683
25,391,777,648
(3,852,897,130)
40,631,048,317
102,262,702,047
16,913,769,000
46,558,123,000
(11,616,925,000)
0
0
0
0
717,471,019,216
1,929,592,835,847
(36,887,676,982)
0
49,412,940,715
122,010,830,912
2,717,922,023
72,680,006,270
350,538,845,000
651,883,453,000
50,028,916,437
34,639,486,404
(65,535,777)
17,133,249,749
(489,132,588)
517,015,143
46,582,758
576,107,000,000
1,446,560,000,000
(36,467,000,000)
7,039,927,000,000
14,953,678,000,000
(3,948,101,000,000)
0
19,643,873,849
198,177,391,113
8,755,626,247
1,205,279,899,017
(4,226,956,004)
(2,353,653,814)
(36,154,387,158)
5,971,603,269
21,068,131,000
160,345,681,000
(9,678,974,000)
(4,501,059,000)
28,636,962,000
1,121,572,800
1,212,356,994
7,380,407,540
15,487,691,780
26,920,772,665
(38,946,082,519)
52,335,651,000
93,664,375,000
421,118
349,574,741
(33,660,320,000)
5,992,434,610
25,364,674,811
68,899,449
(3,926,132,716)
(9,437,730,519)
14,310,643
35,973,650,000
58,102,950,000
0
0
0
5,229,901,353
11,994,848,381
4,661,655,000
7,927,704,000
1,823,794,000,000
4,242,809,000,000
177,971,000,000
409,243,000,000
144,520,464,000
315,506,533,000
(142,299,000)
911,074,000,000
1,928,565,000,000
(2,735,000,000)
13,149,343,100
30,376,104,891
1,649,149,000,000
4,257,572,000,000
14,960,000,000
35,594,000,000
652,328,000,000
1,450,913,000,000
(5,413,367,151)
(13,626,027,985)
(117,000,000)
(125,581,000,000)
2,051,797,199
4,090,738,212
408,724,000,000
2,422,472,000,000
13,149,795,881
26,763,055,409
283,991,000,000
647,805,000,000
(74,000,000)
59,204,000,000
684,286,000,000
(48,180,000,000)
136,719,000,000
318,450,000,000
(6,981,000,000)
3,478,507,066
8,272,195,497
8,514,685,000
30,051,480,000
11,062,885,111
30,779,791,135
72,832,000,000
506,855,000,000
16,714,192,000
36,185,193,000
70,286,000,000
151,698,000,000
95,843,000,000
237,035,000,000
312,043,000,000
730,279,000,000
6,082,109,479
13,092,273,476
(1,067,000,000)
(2,396,000,000)
4,349,229
(78,266,000,000)
773,709,000,000
196,641,000,000
463,939,000,000
42,256,537,542
98,614,940,259
44,547,458,994
159,169,359,572
19,071,307,507
50,200,484,661
138,083,142
322,916,925
75,865,949
123,703,093
20,860,274,062
50,549,879,998
3,373,230,200
8,000,593,618
37,602,429,232
90,887,641,976
2,838,711,046
(5,289,548,860)
3,790,865,155
0
1,365,141,407
264,476
1,199,577,995
(70,121,325)
7,144,019,919
(49,071)
2,217,304,651
10,139,563,690
2,500,507,098
62,695,493,816
606,406,427
8,276,088,559
1,727,167,449
30,339,203,109
5,362,863,351
71,695,479,392
148,920,556
(236,186,308)
(45,212,742)
(355,938,356)
45,577,082
1,784,945,909
401,292,000
1,785,846,000
0
121,408,400
2,157,155,642
1,009,497,000
17,177,751,000
(1,859,219,000)
1,288,534,000
(1,114,056,000)
3,101,086,000
1,040,483,247
5,681,023,530
2,965,027,916
15,463,542,791
2,389,484,920
1,978,942,380
(818,428,680)
(83,000)
231,182
9,562,611,985
8,690,000,000
443,806,000,000
3,769,000,000
323,379,000,000
(139,899,000,000)
746,715
1,673,370,983
4,560,812,125
35,230,414,139
(1,144,204)
(14,028,000,000)
283,611,000,000
(66,581,000,000)
22,297,473,000
(2,112,548,000)
153,525,000
(5,313,613)
(370,914,832)
12,350,000,000
(2,371,318,361)
3,604,151,090
20,629,514,125
(1,893,734,462)
7,193,650,830
(24,175,839)
20,778,880,029
(967,049,881)
23,599,000,000
202,576,000,000
(27,002,000,000)
0
0
0
351,305,863
113,244,989
46,445,599,000
142,796,329,000
(847,746,512)
85,328,350,383
(2,376,583,350)
209,164,113,415
3,575,277,990
7,735,067,571
18,509,910,267
39,428,484,467
5,147,668,207
7,065,909,337
(582,496,681)
8,940,829
9,093,000,000
8,809,940,226
550,403,764
(13,783,968,000)
77,907
(87,993)
501,051,552
(830,115,825)
53,898,000,000
(24,221,000,000)
1,554,942,917
(4,236,727,673)
16,848,047,827
41,887,524,725
4,125,099,051
8,421,108,225
(105,741,777)
3,481,285,937
(849,884)
17,162,431,136
27,434,031,340
(979,327,453)
2,245,450,534
5,078,751,813
(9,815,668,212)
10,924,470,626
5,847,000,000
22,211,000,000
409,904,000,000
941,905,000,000
587,464,821
1,341,101,678
(55,140,751)
(3,332,370,843)
1,239,934,771
(179,964,128)
(11,533,000,000)
4,023,259
(1,652,943,350)
0
39,085,464,702
2,853,818,480
7,366,987,627
26,372,000,000
64,163,000,000
27,382,008,000
109,392,187,000
38,219,000,000
157,511,000,000
2,140,337,297
4,430,580,256
87,996,000,000
312,552,000,000
(190,272,297)
(52,772,986,447)
(11,426,688)
(42,579,000)
2,985,000,000
507,204,137
(1,208,889,456)
7,788,234,749
(3,243,704)
(2,952,620,934)
(6,513,767,906)
(41,964,393)
5,245,937,623
(3,617,785,567)
(2,830,772,055)
(4,641,540,617)
(928,260,000)
3,760,736,589
8,909,000,490
(122,285,287)
1,007,124,702
1,796,371,800
27,037,772,000
68,928,803,000
20,132
4,542,853,000
(162,197,415,000)
83,782,764,000
7,151,470,424
(30,082,390,814)
(5,565,459,643)
6,298,320,265
12,339,747,679
6,298,320,265
12,339,747,679
2,717,472,000
2,558,065,000
(94,942,000)
52,141,120,055
126,220,907,691
(7,461,902)
25,824,976,000
159,502,901,000
(4,054,672,000)
1,343,308,618
8,925,403,420
(6,243,434)
(1,755,122,029)
(95,717,947)
(12,617,133)
248,088,324
372,707,844
(84,601,556)
(4,515,508,535)
17,196,727,398
(9,930,519)
2,907,242,492
2,048,745,470
(1,089,062,583)
1,919,371,360
(115,680,089,219)
3,256,050,419
(297,657,606,563)
3,884,430,102
1,904,559,326
59,599,413,000
72,310,491,000
1,339,929,000
(6,727,586,000)
19,901,505,000
2,545,966
26,113,022
19,887,221
0
0
26,034,873,089
55,565,251,184
815,334,110
7,059,292,659
290,095,200
(143,025,347)
131,653,727
(1,684,563,382)
508,375,810
91,145,858
537,544,945
94,306,487
172,614
39,802
(263,397,023)
(10,351,162,299)
(4,904,371,689)
42,999,000,000
124,999,000,000
(79,840,000,000)
12,327,532,239
31,926,309,186
(11,150,436,209)
472,745,000
8,317,633,000
119,516,000,000
459,293,000,000
(25,873,000,000)
136,935,511,000
332,095,462,000
(116,594,722,000)
968,886,178
(576,882,036)
2,137,708,977
6,803,836,401
(19,582,448)
40,395,000,000
(337,099,687)
(67,318,943)
(6,088,444,116)
(4,872,287)
16,077,752,935
25,605,313
7,368,250
540,311,723
(3,394,939)
17,130,367,530
27,677,522,216
(1,617,955)
0
0
0
12,350,000,000
0
0
0
0
0
0
0
102
103
Net
Paid-Up
Income
Capital
Nominal
Capital
Cash Flows from
Real
Real
Real
Operating Activities
(Rp)
104
105
106
Paid-Up
(Rp)
(Shares)
787,318,000,000
787,372,500,000
500
1,574,745,000
1,029,222,000,000
303,105,000,000
547,614,646,500
500
1,095,229,293
276,633,000,000
172,897,520,000
233,100,000,000
100
2,331,000,000
117,057,265,000
34,198,115,000
1,000
34,198,115
1,878,972,398
75,000,000,000
1,000
75,000,000
62,786,000,000
(30,223,336,347)
82,090,000,000
200
410,450,000
(8,519,278,892)
(84,950,204,000)
175,653,350,000
100
1,756,533,500
(5,578,912,000)
1,831,584,000,000
100
18,315,840,000
67,112,000,000
92,856,775,000
100
928,567,750
11,770,628,120
(2,929,638,755)
106,022,000,000
233,120,000,000
(45,570,410,300)
11,326,715,689
(9,289,637,591)
364,800,000,000 1000&100
94,225,700,000
100
3,360,000,000
(1,943,560,738)
942,257,000
(1,126,866,056)
485,670,000,000
1,152,065,925,000
500
2,304,131,850
337,497,000,000
2,006,298,915,725
9,702,000,000,000
500
19,404,000,000
357,292,566,100
380,781,608,000
1,311,678,000,000
500
2,623,356,000
471,704,509,000
203,005,238,000
1,440,081,337,200
100
14,400,813,372
(110,697,981,000)
344,487,571,200
333,245,145,000
100
3,332,451,450
1,521,741,530,500
1,552,777,307,000
953,845,975,000
500
1,907,691,950
1,690,317,242,000
4,633,055,950,000
248,408,468,000
250
993,633,872
4,519,223,625,000
208,147,000,000
251,651,000,000
500
503,302,000
(193,167,000,000)
3,335,000,000
(81,459,003,000)
0
1,266,357,000
(20,581,168,993)
556.750
552,000,000,000 2000 & 100
420,000,000,000
500
840,000,000
4,348,017,635
592,802,016,775
1,840,615,849,500
500
3,681,231,699
1,195,324,531,649
175,945,000,000
3,831,450,000,000
500
7,662,900,000
452,822,000,000
1,295,520,421,000
593,152,000,000
1,000
593,152,000
1,594,059,671,000
0
0
0
0
(17,219,568,000)
217,000,000,000
500
434,000,000
52,449,320,000
28,254,221,836
91,767,887,200
100
917,678,872
39,029,765,342
2,763,161,554
225,000,000,000
500
450,000,000
23,731,760,767
(509,864,290,000)
661,500,000,000
500
1,323,000,000
114,912,303,000
79,705,059,548
49,536,000,000
1,000
49,536,000
99,309,247,387
83,210,869,967
154,000,000,000
500
308,000,000
(152,054,144,344)
817,906,024
18,000,000,000
100
180,000,000
(322,476,554)
211,227,688,250
80,000,000,000
1,000
80,000,000
220,925,655,425
12,538,909,327
79,200,000,000
500
158,400,000
(83,399,010,371)
5,563,339,962
75,000,000,000
500
150,000,000
14,765,289,630
26,796,082,752
75,000,000,000
500
150,000,000
(47,642,420,961)
20,642,386,061
52,016,000,000
1,000
52,016,000
26,486,098,319
2,667,461,566
9,600,000,000
1,000
9,600,000
1,879,515,849
284,187,500,000
500
568,375,000
(33,956,211,764)
24,477,223,053
18,367,000,000
1,000
18,367,000
(292,796,988,665)
20,678,000,000
153,937,500,000
125
1,231,500,000
7,669,611,333
30,633,850,000
100
306,338,500
(2,624,878,659)
77,073,351,000
250
308,293,404
7,567,977,232
5,763,685,223
27,951,000,000
50
559,020,000
(1,738,182,832)
978,767,179
0
166,584,000,000
(15,189,506,671)
9,989,569,701
484,148,500,000
500
968,297,000
(4,629,688,033)
90,517,778,000
500
181,035,556
(16,051,648)
(26,791,164,711)
50,000,000,000
200
250,000,000
5,407,549,732
27,783,932,000
90,000,000,000
500
180,000,000
33,869,812,000
23,384,506,000
301,000,000,000
50
6,020,000,000
36,207,096,000
11,279,787,950
191,665,681,500
500
383,331,363
1,249,838
21,237,195
42,474
(28,993,107)
120,066,832
23,000,000,000
100
230,000,000
(4,327,705,276)
14,582,023,000
340,000,000,000
500
680,000,000
102,950,359,000
66,309,799
19,858,148,663
(261,662,790,675)
130,000,000,000
100
1,300,000,000
19,218,022,988
(5,447,287,866)
34,500,000,000
500
69,000,000
21,960,659,366
(6,677,854,137)
157,352,720,000
500
314,705,440
82,348,144,410
(32,039,466,860)
102,550,000,000
250
410,200,000
(3,949,405,394)
9,964,135,534
52,500,000,000
50
1,050,000,000
28,196,590,820
1,105,286,698
26,439,820,000
100
264,398,200
500,890,265
1,090,454,495
46,250,000,000
500
92,500,000
360,535,551
1,727,444,407
83,500,000,000
100
835,000,000
25,942,389,458
280,800,000,000
100
2,808,000,000
149,346,158,480
157,057,000,000
140,766,917,500
100
1,407,669,175
96,088,000,000
238,160,000,000
1,489,414,660,000
1,000
1,489,414,660
202,399,000,000
47,411,275,000
33,900,000,000
100
339,000,000
38,338,818,000
(3,922,109,210)
40,953,736,071
3,184,291,525,400 5000 & 3000 & 100
9,391,108,493
(2,788,725,431)
(244,015,939,487)
0
7,190,608,833
(24,068,939,153)
2,617,459,794,000
1,000
2,617,459,794
100,000,000,000
200
500,000,000
31,298,248,670
(59,014,161,055)
316,666,666,700
100
3,166,666,667
(35,336,761,874)
(53,109,407,142)
1,089,994,134,000
1,000
1,089,994,134
(69,476,876,807)
1,286,073,544
126,471,843,750
125
1,011,774,750
71,850,849,724
101,728,361,874
1,238,944,393,500
500
2,477,888,787
88,767,298,484
3,780,183,296,875
(1,672,304,594,700)
5,470,982,941,000
1,000
5,470,982,941
18,259,547,682
294,000,000,000
1,000
294,000,000
23,293,127,252
396,818,663,200
400
992,046,658
9,915,738,986
1,335,702,240,000
1,000
1,335,702,240
335,225,655,925
(571,372,352,900)
(4,543,625,804)
12,270,774,222
80,400,000,000
100
804,000,000
19,143,371,011
3,712,097,000,000
2,024,177,657,000
500
4,048,355,314
9,020,067,000,000
282,058,000,000
385,578,640,000
500
771,157,280
268,303,000,000
18,313,909,000
225,000,000,000
500
450,000,000
189,866,221,000
25,396,749,000
41,000,000,000
1,000
41,000,000
61,168,900,000
118,401,000,000
1,584,000,000,000
500
3,168,000,000
298,192,000,000
1,247,961,945
498,251,340,000
500
996,502,680
(51,934,328,695)
2,171,591,250
37,500,000,000
1,000
37,500,000
(64,566,964,967)
10,625,000,000
500
21,250,000
170,006,652,739
466,200,000,000
140
3,330,000,000
(939,128,143)
(2,591,579,164)
114,622,258,709
8,038,546,349
20,000,000,000
1,000
20,000,000
(2,761,453,528)
58,800,000,000
100
588,000,000
57,252,571,683
(543,779,388)
66,174,829,417
143,966,886,000
100
1,439,668,860
74,242,454,642
(7,902,592,702)
75,300,000,000
250
301,200,000
180,939,732
(266,963,936,000)
1,944,589,780,000
500
3,889,179,560
(17,823,444,000)
132,352,500,000
500
264,705,000
(12,312,000,000)
6,500,000,000
1,000
6,500,000
(19,072,000,000)
(12,312,000,000)
3,500,000,000
1,000
3,500,000
(19,072,000,000)
2,230,996,949
339,520,593,000
100
3,395,205,930
16,331,478,636
(6,049,000,000)
49,118,000,000
500
98,236,000
37,728,579,000
(51,483,193,840)
(93,692,654,000)
2,535,591,000
201,520,872,000
100
2,015,208,720
(2,395,385,409)
344,923,255
766,285,500,000
500
1,532,571,000
12,397,961,676
18,075,656,060
327,175,853,500
500
654,351,707
511,878,054,600
(74,429,552,819)
293,576,350,000
500
(92,107,141,867)
846,857,568,040 500 & 110
(92,107,141,867)
140,124,109,875
3,950,916,162
767,666,577,000 1000 & 250
(42,784,700,538)
261,106,700,000 500 & 100
9,747,882,077
(25,429,532,594)
44,544,000,000
125
587,152,700
29,082,072,002
5,214,400,000
104,959,990,395
1,120,992,879
104,959,990,395
1,466,666,577
116,870,364,635
1,611,067,000
100
2,283,248,477,494 500 & 2
3,642,974,194
445,440,000
(76,926,375,182)
47,538,158,747
(881,326,274,910)
34,577,577,436
134,400,000,000
500
268,800,000
40,361,290,612
38,225,888,121
320,858,755,000
500
641,717,510
11,539,802,862
(15,509,275,193)
209,176,750,000
250
836,707,000
16,743,008,321
(32,650,739,719)
180,000,000,000
500
360,000,000
58,635,698,645
(465,245,825,600)
465,000,000,000
500
930,000,000
(284,260,100,100)
20,160,771,000
13,000,000,000
1,000
13,000,000
86,643,507,000
4,946,025,686
43,000,000,000
500
86,000,000
3,393,479,485
(10,526,107,862)
100,000,000,000
100
1,000,000,000
1,939,865,829
44,373,633,211
306,000,000,000
1,000
306,000,000
50,034,248,262
592,901,000
75,600,000,000
500
151,200,000
(2,409,289,000)
50,381,891,133
732,700,000,000 500&180
3,075,000,000
10,507,630,037
252,840,000,000 1000 & 185
1,120,000,000
16,255,364,746
3,846,052,901
51,643,002,653
205,583,400,000
1,000
205,583,400
132,142,274,075
35,597,140,795
415,560,259,500
500
831,120,519
(25,373,675,915)
(75,925,599,165)
98,000,000,000
500
196,000,000
(3,391,228,615)
25,278,066,226
28,809,700,000
100
288,097,000
24,857,501,278
149,720,000,000
1,000
149,720,000
(129,172,000,000)
0
0
0
(128,794,000,000)
129,865,719
249,500,000,000 500&200
1,045,000,000
(1,876,757,642)
48,853,686,588
13,162,473,000
1,000
13,162,473
56,659,911,185
15,291,187,419
148,750,000,000
500
297,500,000
53,338,522,907
196,277,192,500
620,185,566,000
100
6,201,855,660
59,577,031,713
43,284,214,000
16,013,181,000
1,000
16,013,181
18,108,286,000
661,210,000,000
944,418,900,000
100
9,444,189,000
1,486,053,000,000
73,581,000,000
21,070,000,000
1,000
21,070,000
166,742,000,000
93,575,798,388
383,292,000,000
500
766,584,000
24,389,308,219
11,846,984,788
720,000,000,000
500
1,440,000,000
5,131,791,478
339,042,000,000
98,767,000,000
50
1,975,340,000
430,088,000,000
4,637,123,899
345,370,250,000
500
690,740,500
3,416,206,145
628,005,201,501
574,438,673,200
200
2,872,193,366
375,602,309,648
14,426,010,016
131,000,000,000
100
1,310,000,000
(51,925,275,354)
543,362,600,000 2000 & 100
303,626,000
13,927,318,682
(15,046,483,405)
52,884,100,000
515,525,755,750
125
4,124,206,046
364,180,938,000
14,731,717,216
577,676,400,000
200
2,888,382,000
106,877,574,910
66,000,000,000
1,000
66,000,000
1,007,822,000,000
(62,123,000,000)
962,044,000,000
500
1,924,088,000
1,905,618,000,000
(85,162,000,000)
3,530,490,000,000
438,300,000,000
100
4,383,000,000
3,538,693,000,000
145,509,661,778
336,656,250,000
50
6,733,125,000
52,508,646,000
280,000,000,000
500
560,000,000
15,240,675,138
309,926,750,000
100
3,099,267,500
73,151,865,243
43,989,948,287
555,400,000,000
100
5,554,000,000
140,242,601,504
676,581,653,872
507,800,721,100
50
10,156,014,422
640,610,354,353
86,537,702,000
22,400,000,000
1,000
22,400,000
91,417,248,000
(115,042,512,289)
59,093,405,000
1,729,406,246
53,508,000,000
100
535,080,000
(2,704,440,928)
(2,492,567,935)
3,600,000,000
1,000
3,600,000
(13,580,387,028)
43,172,161,000
9,268,000,000
1,000
9,268,000
45,717,543,000
43,172,161,000
972,000,000
1,000
972,000
45,717,543,000
272,583,806,584
225,000,000,000
500
450,000,000
234,892,877,849
9,096,227,057
53,500,000,000
125
428,000,000
2,333,316,545
100,118,341,049
90,480,000,000
500
180,960,000
90,108,309,327
1,721,595,000,000
76,300,000,000
10
7,630,000,000
2,174,808,000,000
1,814,687,801
150,500,000,000
500
301,000,000
28,783,368,497
(14,819,139,717)
69,000,000,000
500
138,000,000
(3,620,254,157)
3,313,269,414
504,258,834,500
500
1,008,517,669
819,109,129,500
500
1,638,218,259
(136,539,250)
9,509,500,000
(493,320,670,355)
500
336,000,000
(2,731,045,045)
(41,688,598,167)
14,042,185,217
(2,905,702,376)
214,686,144
1,930,500,000,000 2000 & 500 & 100

168,000,000,000
176,400,000
1,023,471,636
572,099,687,441
3,184,818,741,000
500
6,369,637,482
11,076,959,477
169,114,824,630
494,716,208,500
250
1,978,864,834
1,702,002,223
121,877,610,170
715,347,740,500
500
1,430,695,481
(10,058,763,321)
80,229,873,493
462,891,300,000
500
925,782,600
72,943,280,735
693,750,000,000
500
1,387,500,000
163,020,938,931
5,600,000,000
(214,361,642,467)
67,608,522,696
43,050,000,000 250 & 125
6,105,983,699
1,120,000,000,000 500 & 100
(17,407,629,630)
2,657,733,959
160,000,000,000
100
1,600,000,000
2,344,698,205
7,376,531,167
50,769,000,000
500
101,538,000
7,034,751,215
1,445,894,104
130,000,000,000
250
520,000,000
1,188,210,295
84,119,953,000
275,000,000,000
500
550,000,000
8,885,894,000
48,011,150,000
100
(287,104,607)
37,016,788,091
1,336,147,087,700 500 & 75
480,111,500
571,310,381
13,780,872,551
74,807,364,953
2,024,444,923
83,949,750,000
500
167,899,500
(2,111,260,852)
966,960,000
143,552,250,000
125
1,148,418,000
(40,024,671,000)
3,269,855,164
348,000,000,000
500
696,000,000
(498,080,569,581)
324,836,371,332
1,467,754,268,000
250
5,871,017,072
(1,175,878,842,819)
1,233,422,843,844
500
2,466,845,688
(22,402,637,447)
84,708,100,901
491,400,000,000
500
21,997,139,233
745,000,000,000 1000 & 200
(2,833,488,570)
982,800,000
70,205,682,886
1,745,000,000
81,549,671,182
8,025,198,756
2,944,433,834,000
500
5,888,867,668
699,504,425
218,735,781,000
771,788,500,000
500
1,543,577,000
176,173,370,000
41,250,000,000
500
(29,294,371,765)
180,011,133
242,986,851
143,344,500,000 500 & 200

59,100,000,000
100
82,500,000
(1,537,317,844)
326,722,500
5,532,778,296
591,000,000
1,675,168,092
1,051,741,063
115,469,749,144
93,683,793,133
390,348,212,600 500 & 200
43,901,229,259
527,570,796,000
500
1,055,141,592
23,660,735,544
168,099,159,000
275,408,672,000
100
2,754,086,720
(174,104,511,000)
95,580,905,000
180,132,000,000
100
1,801,320,000
21,538,880,518
474,319,500,000
500
948,639,000
102,262,702,047
275,000,000,000
100
2,750,000,000
12,522,876,928
34,941,198,000
1,300,000,000,000
100
13,000,000,000
(59,843,841,000)
1,892,705,158,865
2,268,482,652,500
500
4,536,965,305
2,341,911,321,863
121,521,698,324
1,000,000,000,000
500
2,000,000,000
217,847,514,264
72,680,006,270
2,456,762,114,500 200 & 100
(162,840,555,000)
119,810,504,900
18,816,118,695
183,765,233,829
651,883,453,000
709,000,000,000
100
7,090,000,000
2,860,573,447,000
35,156,501,547
1,958,536,016,000
100
19,585,360,160
84,609,074,566
17,179,832,507
89,997,350,000
100
899,973,500
1,410,093,000,000
543,393,350,000
100
5,433,933,500
5,669,623,000,000
(32,415,731,710)
11,005,577,000,000
5,039,999,820,000
250
20,159,999,280
26,695,188,000,000
193,950,435,109
749,651,000,000
250
2,998,604,000
99,915,455,515
1,205,279,899,017
259,848,277,250
62.5
4,157,572,436
601,878,060,506
(30,182,783,889)
54,000,000,000
1,000
54,000,000
6,878,578,692
150,666,707,000
225,000,000,000
100
2,250,000,000
220,079,803,000
28,636,962,000
214,000,000,000
100
2,140,000,000
672,933,000
1,212,778,112
57,000,000,000
250
228,000,000
10,250,712,468
15,487,691,780
60,913,000,000
100
609,130,000
26,668,955,940
(38,596,507,778)
195,899,703,500
500
391,799,407
1,426,384,605
60,004,055,000
81,878,000,000
500
163,756,000
25,891,476,000
25,433,574,260
142,628,750,000
125
1,141,030,000
152,632,461,221
(9,423,419,876)
81,599,619,400 500 & 100
655,666,202
(1,906,091,053)
58,102,950,000
51,300,000,000
500
102,600,000
213,143,425,000
11,994,848,381
95,000,000,000
500
190,000,000
40,896,020,007
7,927,704,000
500,000,000,000
100
5,000,000,000
169,130,458,000
4,242,692,000,000
1,540,938,125,000
125
12,327,505,000
7,110,169,000,000
409,243,000,000
1,663,339,251,000
250
6,653,357,004
732,050,000,000
5,625,103,528
7,003,119,541,000
13,281,687,400
8,645,667,000,000
315,216,397,000
1,925,830,000,000
773,756,335,000 10000 & 100

7,042,193,577,375 7500 & 7500 & 375
30,376,104,891
158,275,000,000
500
316,550,000
301,266,939,559
4,257,572,000,000
6,143,210,750,000
500
12,286,421,500
13,964,318,000,000
35,594,000,000
1,769,049,360,000
78
22,680,120,000
1,325,332,000,000
(13,626,027,985)
3,581,678,500,000 50000 & 500

81,375,000,000
100
(158,526,000,000)
4,945,757,000
2,444,671,000,000
813,750,000
18,755,287,808
4,090,738,212
125,304,750,000
250
501,219,000
2,421,405,000,000
10,315,608,734,000
500
20,631,217,468
26,763,055,409
231,000,000,000
100
2,310,000,000
369,991,306,213
12,064,059,316
1,463,974,000,000
647,731,000,000
958,879,949,000 5000 & 50
633,710,000,000
3,226,627,197,900 900 & 225 & 225 & 22.5
311,469,000,000
1,300,533,636,250 12500 & 125
48,247,150,231
7,743,125,924
(264,482,658,062)
12,240,390,000,000
(57,588,000,000)
1,462,002,000,000
8,272,195,497
62,000,000,000
200
310,000,000
30,051,480,000
201,115,712,000
100
2,011,157,120
(68,956,553,000)
30,784,140,364
558,840,047,304
18.48
30,240,262,300
59,701,900,630
811,493,503,900 5000 & 100 & 100
3,915,733,039
3,937,325,000,000
284,129,200,000 500 & 100
1,288,266,000
56,489,756,000
506,855,000,000
36,185,193,000
59,285,789,875
151,698,000,000
812,721,594,000
500
1,625,443,188
5,573,723,000,000
237,035,000,000
616,996,428,750
125
4,935,971,430
164,391,000,000
652,013,000,000
2,008,179,196,600
100
20,081,791,966
13,092,273,476
100,000,000,000
100
1,000,000,000
18,854,916,170
463,939,000,000
100,000,000,000
100
1,000,000,000
(949,278,000,000)
98,614,940,259
249,675,623,500
250
998,702,494
3,549,293,701
162,960,224,727
380,169,640,500
500
760,339,281
69,937,013,746
50,200,484,661
260,553,645,000
250
1,042,214,580
1,790,326,793
322,916,925
33,800,000,000
500
67,600,000
25,429,810,451
123,703,093
24,000,000,000
500
48,000,000
50,549,879,998
132,500,000,000
100
1,325,000,000
8,000,593,618
40,000,000,000
100
400,000,000
90,887,641,976
200,000,000,000
100
2,000,000,000
(5,289,548,860)
72,000,000,000
100
720,000,000
5,345,489,646
1,365,405,883
87,000,000,000
200
435,000,000
9,050,285,799
7,143,970,848
53,000,000,000
200
265,000,000
1,067,995,899
10,139,563,690
58,400,000,000
100
584,000,000
12,713,940,537
62,459,307,508
90,000,000,000
250
360,000,000
4,813,443,876
(7,529,113,424)
(2,383,753,000,000)
18,183,481
(176,963,119,945)
35,221,091,538
(1,654,063,996,528)
8,276,088,559
55,000,000,000
100
550,000,000
30,293,990,367
90,000,000,000
100
900,000,000
71,695,479,392
182,750,000,000
50
3,655,000,000
(127,595,713,972)
75,422,200
(737,498,736)
(355,938,356)
107,746,000,000 4000 & 1000
1,784,945,909
51,000,000,000
1,785,846,000
89,848,944,000 500 & 300
200
3,702,184,144
255,000,000
2,109,231,925
275,914,080
1,866,942,000
2,157,155,642
13,000,000,000
50
260,000,000
17,177,751,000
120,000,000,000
100
1,200,000,000
(240,787,480)
1,288,451,000
87,096,618,000
500
174,193,236
(11,063,826,000)
3,101,086,000
48,000,000,000
250
192,000,000
12,471,203,000
5,292,334,000
5,681,023,530
60,000,000,000
200
300,000,000
(7,434,807,687)
15,463,773,973
28,499,991,000
500
56,999,982
25,894,714,283
1,978,942,380
75,000,000,000
500
150,000,000
(24,311,913,599)
9,562,611,985
63,093,333,200
200
315,466,666
(4,132,527,930)
303,907,000,000
1,015,800,292,750
250
4,063,201,171
595,699,000,000
323,379,000,000
2,995,626,669,000
125
23,965,013,352
(102,551,000,000)
1,302,456,151
56,009,500,000
400
140,023,750
3,001,493,664
35,229,269,935
125,012,500,000
100
1,250,125,000
100,797,115,346
229,380,000,000
480,330,503,200
100
4,803,305,032
148,248,000,000
1,666,944,049,500 500 & 250
5,226,336,198
86,790,953,000
121,528,512,000 1000 & 70
1,326,326,400
4,238,229,734
20,184,925,000
(2,371,318,361)
20,629,514,125
1,109,250,000,000
500
2,218,500,000
7,169,474,991
438,945,500,000
500
877,891,000
19,811,830,148
175,574,000,000
2,027,226,639,000 50000 & 1500

1,112,009,624,300 5000 & 100
7,875,219,040
(18,629,035,036)
728,744,426
9,582,548,486
4,138,852,211
323,984,000,000
113,244,989
11,000,000,000
100
110,000,000
15,595,001,667
128,084,101,000
312,000,000,000
500
624,000,000
237,284,360,000
(2,376,505,443)
305,886,574,000 300 & 100
1,445,508,580
209,164,025,422
114,000,000,000
50
2,280,000,000
(912,215,910)
206,717,379,421
7,735,067,571
48,000,000,000
100
480,000,000
39,428,484,467
84,000,000,000
100
840,000,000
122,953,487,728
(2,650,983,469)
7,065,909,337
108,001,461,000
250
432,005,844
(54,476,324,766)
501,051,552
15,088,800,000
500
30,177,600
1,688,238,313
(830,115,825)
38,000,000,000
500
76,000,000
(3,267,953,761)
29,677,000,000
195,000,000,000
250
780,000,000
43,467,000,000
1,554,942,917
319,908,951,000
500
639,817,902
84,289,257,551
903,468,173
354,500,000,015
35
10,128,571,429
41,217,204,049
38,269,739,158
60,000,000,000
100
600,000,000
26,500,993,193
8,421,108,225
72,800,000,000
100
728,000,000
802,617,001
3,480,436,053
40,453,750,000
100
404,537,500
7,944,022,011
26,454,703,887
91,849,275,000
100
918,492,750
(61,130,667,170)
6,318,686,584
58,800,000,000
1,000
58,800,000
24,376,829,463
10,744,506,498
375,400,510,000
200
1,877,002,550
10,410,612,629
22,211,000,000
139,500,000,000
100
1,395,000,000
284,614,000,000
930,372,000,000
712,902,275,000
250
2,851,609,100
1,721,743,000,000
1,345,124,937
52,000,000,000
100
520,000,000
(22,755,889,242)
(4,985,314,193)
634,475,488,500
500
1,268,950,977
(17,216,010,584)
39,074,038,014
234,000,000,000
500
468,000,000
60,501,741,023
(27,431,794,205)
7,366,987,627
465,696,000,000
500
931,392,000
64,163,000,000
164,710,000,000
500
329,420,000
87,918,000,000
109,349,608,000
830,000,000,000
500
1,660,000,000
212,128,904,000
160,496,000,000
1,352,997,000,000
500
2,705,994,000
504,895,000,000
4,430,580,256
58,212,000,000
1,000
58,212,000
11,100,965,191
312,552,000,000
351,600,000,000
50
7,032,000,000
642,443,000,000
(52,265,782,310)
85,000,000,000
250
340,000,000
(4,128,711,191)
7,784,991,045
82,800,000,000
250
331,200,000
11,642,778,037
(6,555,732,299)
26,000,000,000
500
52,000,000
1,885,596,243
8,786,715,203
57,000,000,000
100
570,000,000
1,796,391,932
176,610,390,000
500
353,220,780
68,928,803,000
44,625,000,000
100
446,250,000
(58,513,146,000)
965,019,600,000
500
1,930,039,200
(35,647,850,457)
1,159,368,000,000
500
2,318,736,000
1,753,636,009
881,792,500
6,108,335,853
12,339,747,679
227,549,750,000 500 & 200
30,202,325,742
(5,214,595,490)
165,956,759,000
(155,096,333,000)
12,339,747,679
900,000,000
150
6,000,000
6,108,335,853
2,463,123,000
60,000,000,000
150
400,000,000
23,200,340,000
1,599,999,998
132,357,703,799
126,213,445,789
400,000,000,000 500 & 250
155,448,229,000
355,000,000,000
1,000
355,000,000
167,426,544,000
8,919,159,986
64,862,885,500
500
129,725,771
2,703,616,610
(1,850,839,976)
110,404,000,000
500
220,808,000
5,872,939,011
288,106,288
140,000,000,000
500
280,000,000
(6,623,225,553)
17,186,796,879
559,663,084,000
500
1,119,326,168
(302,248,744)
959,682,887
115,200,000,000
100
1,152,000,000
14,731,548,486
3,258,596,385
46,522,400,000
100
465,224,000
10,419,798,569
504,184,775,750
250
2,016,739,103
12,536,082,679
1,924,446,547
35,000,000,000
100
350,000,000
12,353,768,212
72,310,491,000
473,437,500,000
250
1,893,750,000
161,508,136,000
(6,727,586,000)
72,500,000,000
100
725,000,000
5,268,616,000
55,565,251,184
134,878,050,000
100
1,348,780,500
135,003,252,226
7,059,465,273
(297,631,493,541)
57,511,250,000
100
575,112,500
14,687,251,175
(143,025,347)
46,000,000,000
250
184,000,000
1,202,902,265
(1,684,523,580)
30,666,250,000
250
122,665,000
(579,740,746)
(3,391,562,568)
91,145,858
9,850,000,000
25
394,000,000
274,147,922
140,000,000,000
250
560,000,000
78,785,152,500
100
787,851,525
14,023,932,395
4,365,500,658
509,294,000,000
50
2,021,432,423
11,796,497,949
101,533,011
7,015,000
500
2,601,575,310
125,189,000,000
26,970,278,400
218,278,102,000
1,184,200,000
207,400,914
(15,255,533,988)
45,159,000,000
20,775,872,977
8,317,633,000
1,247,600,582,250 500 & 125

101,071,621,150
73,503,957,150 1000 & 650
445,770,000,000
1,300,787,655,000
215,500,740,000
5,467,681,440,000 2500 & 350 & 100
392,004,142
6,784,253,953
40,395,000,000
(6,088,444,116)
140,920,000,000 1000 & 100

32,000,000,000
100
1,447,174,803,750 5000 & 2250

334,161,400,000 250 & 25
(721,953,187)
320,000,000
19,712,469,847
450,166,463
(45,233,000,000)
2,566,456,000
3,069,177,078
16,103,358,248
25,000,000,000
500
50,000,000
9,757,627,318
536,916,784
67,951,375,000
100
679,513,750
3,232,445,213
27,675,904,261
77,000,000,000
100
770,000,000
(5,552,716,035)
9,692,897,446,254
11,875,180,779,455
107
Cash Flows from

Investing Activities
108
109
110
Cash Flows from
Net Increase in
Cash & Cash Equivalent
Financing Activities Cash & Cash Equivalent

at the Beginning of The Year
(639,325,000,000)
(494,875,000,000)
(104,978,000,000)
312,807,000,000
(124,802,000,000)
(47,069,000,000)
104,762,000,000
152,292,000,000
(362,312,042,000)
327,666,801,000
82,412,024,000
14,271,489,000
(282,676,085)
(1,409,743,510)
186,552,803
927,607,695
(47,248,000,000)
(11,081,000,000)
4,457,000,000
9,566,711,474
(13,008,640,768)
23,760,502,587
2,232,582,927
914,593,720
1,249,742,000
4,357,362,000
28,192,000
2,845,238,000,000
613,173,000,000
(2,304,306,000,000)
(2,750,593,842)
(247,721,359,244)
184,066,446
(31,407,000,000)
(4,766,571,881,225)
(194,414,612,000)
(7,594,512,397)
263,018,563,687
942,669,325
(242,870,000,000)
4,355,860,150,600
(248,592,369,000)
74,204,000
(1,746,000,000)
1,425,521,881
2,879,228,117
13,353,643,705
1,127,773,658
(130,285)
63,220,000,000
207,075,353
1,229,290,000,000
(53,419,164,525)
515,869,397,100
28,697,528,000
215,118,343,000
(4,864,932,818,000)
5,531,896,131,000
556,265,332,000
323,123,189,000
(2,820,872,690,775)
1,625,934,262,025
326,803,101,750
1,372,775,061,000
(169,669,513,000)
(962,567,950,000)
558,079,779,000
639,576,263,000
(992,740,975,000)
(1,462,708,825,000)
2,063,773,825,000
2,248,876,575,000
(84,498,000,000)
133,288,000,000
(12,151,116,000)
99,459,985,000
159,020,594
(144,377,000,000)
5,849,866,000
324,213,000,000
891,283,000
(5,210,393,159)
(703,354,930)
1,844,157,593
(283,560,061,153)
(748,484,157,909)
(454,624,118,885)
498,010,383,632
(123,365,000,000)
(308,981,000,000)
20,476,000,000
266,808,000,000
(305,926,274,000)
(893,186,493,000)
394,946,904,000
1,348,642,390,000
(129,315,382,000)
81,482,300,000
4,616,238,000
(93,683,335,444)
55,496,475,194
842,905,092
(519,295,000)
(24,152,877,692)
(940,411,925)
(91,746,472,000)
(7,702,730,000)
15,463,101,000
61,437,646,000
(25,395,900,916)
(41,622,501,167)
32,290,845,304
53,192,298,637
(238,708,788,163)
414,811,254,973
24,048,322,466
4,704,420,460
(256,038,974)
(578,515,528)
61,205,717,000
665,573,858
1,172,600,314
5,163,418,157
(83,652,725,000)
(48,876,891,050)
88,396,039,375
166,363,158,775
(7,819,942,743)
82,221,586,442
(8,997,366,672)
12,952,884,769
(8,050,000)
(14,604,009,205)
(2,156,095,227)
(11,955,993,400)
(61,754,509,588)
65,345,556,798
(2,021,569,964)
(5,130,567,834)
19,333,960,521
39,819,832,646
(1,389,867,132)
(1,431,346,400)
(1,842,446,353)
3,560,008,213
(1,723,342,309)
35,384,881,881
(294,672,192)
1,656,819,944
281,588,593,200
(10,873,348,184)
62,841,960,916
(63,816,000,000)
1,417,000,000
12,581,000,000
13,348,644,092
(3,169,363,155)
7,978,292,489
(942,939,169)
25,561,409,828
(4,251,351,408)
10,734,278,230
335,047,281
(101,351,000,000)
(1,328,500,576)
(8,052,608,947)
(458,307,454)
(3,506,409,855)
993,241,279
153,230,425
440,344,983
(8,306,802)
(309,738,600)
712,942,546
2,595,702,713
(13,463,413,719)
(5,874,698,536)
520,036,408
17,589,817,006
(2,756,765,137)
(4,251,940,382)
(1,601,155,787)
2,191,382,845
(45,807,751,000)
16,862,489,000
4,924,550,000
29,998,995,000
(21,974,315,000)
(10,553,991,000)
3,678,790,000
3,594,565,000
7,800,948,275
287,813,026,000
35,217,075,225
62,013,807,400
864,371
31,890,640
3,902,169
(8,819,428,222)
9,632,308,834
(3,514,824,664)
(34,018,953,000)
(41,392,834,000)
27,538,572,000
6,871,336
3,846,255,732
102,085,509,000
(6,138,608,439)
(13,400,555,872)
(321,141,323)
6,133,379,418
(18,898,277,415)
(7,747,438,611)
(4,685,056,660)
42,951,180,983
(98,617,021,539)
20,869,978,602
4,601,101,473
7,573,670,416
3,943,795,777
(16,192,889,294)
(493,581,097)
(13,345,392,472)
(242,125,765)
1,361,604,282
(479,791,344)
7,891,922,665
(247,735,382)
13,365,305,808
3,471,616,550
20,022,752,726
(476,294,676)
1,476,676,572
(5,092,934,256)
13,237,683,353
(9,215,238,221)
(981,612,552)
(14,118,959,983)
25,413,827,955
(88,603,236,760)
(72,473,092,035)
(11,730,170,315)
28,948,050,301
(144,915,000,000)
87,998,000,000
39,171,000,000
97,719,000,000
(204,261,000,000)
13,400,000,000
11,538,000,000
193,241,426,378
(24,704,358,000)
(9,808,109,000)
3,826,351,000
2,412,957,000
12,221,444,830
(557,659,484)
10,530,254,457
6,148,747,524
18,853,048,899
(158,727,729,000)
(1,637,916,221)
(23,554,413,316)
(383,890,619,588)
6,105,919,133
741,043,441,520
5,823,353,754
4,082,000,000
30,220,889,530
(1,033,872,344)
5,891,509,076
(198,436,866,838)
335,996,129,171
68,082,385,526
24,435,418,509
67,559,105,448
(130,901,243,693)
8,508,711,479
6,212,625,818
(518,149,304,271)
417,779,455,119
(11,602,550,668)
41,362,125,043
(780,650,000,375)
(2,838,820,058,475)
160,713,238,025
206,181,106,800
(8,709,277,514)
13,874,181,268
621,277,950
1,368,382,670
(40,521,223,365)
31,793,032,655
1,187,548,276
(129,822,377,775)
(268,185,392,825)
(62,782,114,675)
(10,726,476,326)
(11,453,121,077)
(3,105,835,000,000)
(5,039,623,000,000)
874,609,000,000
3,938,633,000,000
(59,151,000,000)
(183,271,000,000)
25,881,000,000
202,143,000,000
2,262,331,000
(138,764,708,000)
53,091,286,000
106,486,797,106
(30,409,201,000)
(20,059,933,000)
10,699,766,000
64,228,526,000
(177,483,000,000)
(160,927,000,000)
(40,218,000,000)
276,479,000,000
(25,228,879,505)
(3,694,076,653)
(80,857,284,853)
274,343,086,409
(16,265,328,209)
76,534,536,747
(4,297,756,429)
13,229,700,660
(3,600,000,000)
(6,084,086,514)
15,174,534,633
(3,447,540,954)
3,819,933,723
107,492,650
(406,104,134,667)
288,034,335,004
(3,036,226,392)
2,177,327,642
329,470,684,175
6,715,270,452
(8,826,063,944)
18,875,946,856
9,506,103,524
1,389,868,852
(25,241,977,561)
(37,382,665,735)
(5,372,071,613)
10,888,561,001
(78,757,960,679)
(24,411,624,476)
(28,927,130,513)
36,236,955,189
(2,245,000)
(256,337,087)
(77,642,355)
729,871,730
(65,545,055,000)
(140,170,335,000)
171,167,180,000
(4,101,487,000)
(2,217,473,000)
7,481,630,000
(46,335,000,000)
62,924,000,000
(2,483,000,000)
7,626,000,000
(46,335,000,000)
62,924,000,000
(2,483,000,000)
7,626,000,000
(36,878,572,663)
37,287,324,138
16,740,230,111
5,206,734,071
(14,522,445,000)
(25,984,511,000)
(2,778,377,000)
10,037,395,000
(19,203,437,217)
7,773,257,727
(13,825,564,899)
25,989,104,958
(62,729,673,925)
50,807,456,927
(152,195,172,580)
(363,427,832,680)
(3,744,950,660)
29,097,293,280
(15,463,221,361)
(30,502,581,886)
(16,883,731,245)
53,597,995,426
(27,766,199,762)
(81,690,410,937)
(4,496,620,304)
7,432,997,234
(27,766,199,762)
(81,690,410,937)
(4,496,620,304)
7,432,997,234
(32,865,313,052)
(87,899,680,976)
(3,894,629,393)
20,109,265,227
(2,014,918,000)
19,067,374,000
(651,577,000)
(3,493,962,997)
475,744,678
3,893,629,376
(1,865,906,803)
4,903,316,869
(76,384,554,276)
154,403,939,149
1,093,009,691
13,143,659,428
(11,596,721,079)
1,612,170,832,919
719,247,836,930
14,942,841,432
(160,156,660,579)
117,354,950,000
(2,440,419,967)
14,804,581,100
(69,963,193,953)
56,746,017,525
(1,677,373,566)
13,365,256,631
(10,415,107,710)
(10,013,875,806)
(3,685,975,195)
6,678,581,748
(15,818,182)
(8,068,923,799)
(133,481,789,650)
413,730,502,875
(38,471,485,000)
(48,536,729,000)
(1,138,403,344)
(419,200,516)
(2,006,725,327)
(4,668,934,349)
(5,734,718,430)
(9,763,878,000)
11,487,982,000
3,692,500,894
50,550,956,664
2,602,620,623
(4,011,386,875)
21,790,600,775
(364,707,000)
4,983,890,000
1,835,875,625
(66,859,498)
36,008,107,270
553,147,359
895,376,701
25,743,817,417
(685,185,000)
2,253,257,000
41,011,346,146
(21,298,277,500)
(1,350,411,860)
(9,306,204,804)
(167,221,820)
(5,627,373,723)
7,976,924,933
(48,115,420,964)
(57,115,367,481)
26,911,485,630
16,980,301,853
(9,042,157,682)
17,929,053,348
(16,486,780,249)
43,587,106,014
2,936,608,478
(79,205,532)
13,873,166,069
375,414,605
(179,403,297,175)
166,134,278,689
11,588,482,792
(45,946,000,000)
173,938,000,000
(1,180,000,000)
(700,900,260)
2,690,865,633
113,207,731
7,506,613,867
1,670,000,000
13,886,283,418
(61,798,379,738)
(15,510,730,505)
(20,649,199,058)
58,891,777,650
(3,199,153,247)
(43,704,921,912)
6,434,447,748
9,907,010,845
(527,565,981,323)
555,941,473,783
87,952,524,173
427,505,116,396
(24,087,871,000)
(11,224,049,000)
(17,203,634,000)
135,171,998,000
(771,204,000,000)
10,992,000,000
725,841,000,000
970,911,000,000
(95,092,000,000)
(77,405,000,000)
(5,755,000,000)
10,514,000,000
(42,482,524,314)
(39,140,679,295)
(57,233,895,390)
113,158,490,613
408,123,080
(10,637,750,383)
(783,000,000)
(292,578,000,000)
(2,095,542,568)
(621,220,991,031)
(50,719,872)
(5,097,835,825)
136,727,000,000
1,269,943,705
38,875,999,344
442,903,000,000
6,063,661,362
186,028,667,257
(59,590,014,126)
383,354,492,773
(3,238,264,682)
(21,199,900,000)
(10,510,846,000)
14,761,758,951
(1,187,102,651)
13,186,618,056
(3,046,968,000)
3,925,428,209
(436,203,300,000)
203,114,480,000
131,092,118,000
17,939,889,000
(63,695,592,183)
(14,751,898,141)
28,430,084,586
46,783,703,269
15,500,000,000
(95,546,000,000)
108,460,000,000
(25,884,000,000)
(161,294,000,000)
(1,722,371,000,000)
18,669,000,000
94,058,000,000
(3,785,179,000,000)
(152,428,000,000)
1,352,844,000,000
(193,200,343,584)
466,080,210,231
(230,149,142,465)
151,991,311,170
420,471,000,000
(9,455,392,000)
(48,723,962,000)
914,051,000
(183,969,510)
(6,500,000,000)
66,467,895,733
24,833,462,002
(23,016,238,433)
(39,710,337,141)
77,516,025,930
132,865,252,004
260,113,241,140
(531,170,680,179)
369,552,915,314
917,902,597,501
(31,360,000,000)
55,050,764,000
24,138,328,000
(5,006,484,000)
166,455,931,000
(1,373,424,323)
3,729,173,852
(348,691,399)
722,904,799
(11,895,330,916)
26,452,932,030
977,214,086
715,704,739
(7,798,876,000)
(13,824,000,000)
24,094,667,000
222,508,000
(7,798,876,000)
(13,824,000,000)
24,094,667,000
222,508,000
(59,738,859,645)
(159,937,840,665)
1,971,320,797
832,781,569,013
(3,121,179,068)
82,755,846,990
(5,433,710,119)
(105,840,559,492)
(20,785,494)
48,143,138,199
32,410,888,034
1,560,421,971
313,825,000,000
705,369,000,000
(338,127,000,000)
(1,522,856,000,000)
(12,115,168,852)
(27,012,948,448)
(10,344,748,803)
15,457,525,420
3,459,008,763
(1,111,108,410)
(1,272,353,804)
6,527,508,333
(3,701,623,727)
(6,759,889,597)
(4,355,529,625)
9,310,103,871
(48,775,867)
520,000,000
334,684,883
1,864,422,879
(207,328,765,216)
761,821,481,080
61,172,045,509
6,411,576,651
0
59,000,000
(791,658,709,048)
(103,943,759,087)
320,778,322
2,080,817,716
(650,227,329)
926,822,327
47,869,012
1,130,340,648
1,852,609,447
1,154,936,498,930
374,354,749,359
389,959,331,492
(112,915,273,246)
269,085,652,883
(10,673,516,382)
35,614,017,047
3,688,858,054
49,563,770,921
41,629,158,640
(26,229,603,814)
(2,008,074,804)
25,865,520,867
37,672,089,343
(369,023,712,460)
(168,330,684,186)
460,797,718,118
(74,180,520,460)
82,424,161,679
(206,118,001,248)
238,755,090,938
(3,836,735,646)
(2,055,800,000)
(3,547,837,441)
3,776,534,636
261,869,200
(7,949,289,805)
(652,669,390)
1,176,280,425
25,776,542
(1,456,000,000)
(242,013,163)
(5,901,103,000)
17,204,147,000
20,188,938,000
38,715,226
15,573,796,000
(274,919,095)
(873,353,856)
(576,962,570)
727,287,792
(107,272,117,467)
(26,009,209,173)
(59,800,420,230)
142,106,231,100
(2,518,492,500)
(9,641,523,290)
10,601,500,278
22,459,914,000
(18,515,695,000)
25,036,867,000
(5,011,769,938)
(950,938,000)
713,617,743
497,358,369,551
(8,582,287)
8,346,300,437
(181,274,935,344)
2,474,796,560,183
1,117,642,782,020
287,627,842,560
(107,394,143,153)
162,234,450,979
32,437,670,379
2,408,514,419
11,160,368,058
147,169,198,645
(59,045,314,828)
(22,692,592,908.00)
0
(88,454,101,322)
(175,993,250)
(998,314,966,000)
2,573,520,000
(785,094,167)
89,000,000
(62,256,494,903)
(21,814,812,843)
(227,295,150,000)
833,976,589,000
(1,155,100,000)
(29,597,023,048.00)
53,267,403,652
523,511,175
513,560,079
11,834,993,000
225,509,636,000
(118,897,844)
130,754,953
(3,387,439,071)
1,360,245,058
10,099,995,544
(428,819,696)
1,335,348,396
2,508,922,853
(53,147,400,830)
65,853,411
555,560,285
(8,541,867,957)
302,660,434,000
(6,695,945,256)
44,819,957,620
(98,739,227,000)
213,555,807,000
(20,986,426,000)
154,032,361,000
(29,794,620,000)
(5,112,576,104)
(84,199,674,657)
30,498,254,139
204,319,132,000
96,008,811,299
(7,843,321,466)
46,608,653,137
51,288,208,599
167,554,081,856
(590,584,756,000)
1,161,387,287,000
510,958,690,000
97,400,739,000
(4,763,378,909,446)
(216,554,182,753)
(596,014,882,582)
18,549,159,518
(3,017,482,470,165)
3,972,335,377,148
19,842,491,029
113,567,749,142
(737,028,884,994)
538,431,115,971
(14,832,535,194)
254,256,601,478
(4,517,901,721,000)
1,366,797,588,000
(290,530,686,000)
880,484,818,000
(23,033,865,091)
770,554,667,263
832,129,876,738
27,413,484,058
(16,191,181,912)
32,127,733,731
(6,330,957,000,000)
14,696,132,693
(1,248,675,000,000)
1,528,417,105
(1,910,009,000,000)
4,717,269,000,000
(16,461,108,000,000)
(7,382,820,000,000)
2,851,260,000,000
5,374,684,000,000
0
(916,845,612,316)
912,890,402,059
95,960,245,258
(464,141,777,028)
(291,681,501,458)
(153,945,217,980)
170,375,420,369
1,040,035,924,944
7,635,576,345
(14,714,671,051)
(200,516,014)
2,892,834,253
3,762,223,000
(266,216,088,000)
(42,374,062,000)
127,534,821,000
26,937,679,000
10,612,913,000
24,719,896,000
1,544,850,000
(4,266,624,340)
(4,992,082,244)
(479,619,025,820)
258,116,933,360
992,005,884
(194,833,136,520)
1,055,878,337
230,773,425,740
(13,260,022,776)
11,465,156,632
(368,481,539)
1,353,988,848
(603,555,747,000)
334,109,592,000
(243,554,679,000)
1,027,102,071,000
(250,033,761,820)
96,195,366,541
(1,205,934,058)
8,772,043,184
(339,798,443)
547,615,642
4,464,394,500
(2,898,101,890)
(108,074,375,000)
(52,787,225,000)
52,281,825,000
77,019,350,000
(1,704,861,482)
(3,809,941,388)
35,381,217,137
71,368,903,060
(235,403,490,000)
79,652,000,000
99,037,686,000
(1,839,612,000,000)
32,764,654,000
530,757,824,000
5,350,209,000,000
18,991,036,000,000
(1,436,752,000,000)
683,208,000,000
(30,184,000,000)
1,262,094,000,000
(7,139,909,339,000)
61,124,817,000
(75,664,981,000)
2,827,197,476,000
(2,881,087,000,000)
(316,612,762,785)
(6,594,516,000,000)
(2,112,703,000,000)
85,786,997,951
(1,831,685,000,000)
(16,734,000,000)
237,299,000,000
(3,835,223,000,000)
1,378,518,000,000
(13,810,444,387)
8,139,958,498
3,651,877,000,000
14,629,643,000,000
70,441,174,725
324,974,927,204
5,537,612,000,000
12,124,598,000,000
62,039,000,000
1,156,481,000,000
(12,034,000,000)
5,360,480,000,000
13,084,801,919
109,442,312,410
296,250,302,311
(7,637,802,000,000)
0
(2,042,127,000,000)
31,767,644,249
160,395,074,244
2,560,461,000,000
23,532,797,000,000
(312,095,753,276)
31,989,779,766
89,885,332,703
105,378,414,584
(685,369,000,000)
(230,297,000,000)
548,308,000,000
3,228,013,000,000
(1,248,158,000,000)
1,299,933,000,000
(5,813,000,000)
4,729,777,000,000
(1,965,429,000,000)
419,622,000,000
(83,805,000,000)
3,207,345,000,000
(73,224,956,151)
(4,030,000,000)
(17,969,166,276)
112,353,724,976
(18,445,898,000)
80,713,507,000
(6,688,944,000)
193,269,289,000
18,535,401,914
(19,857,242,190)
58,380,060,354
848,795,218,762
(5,732,284,000,000)
(19,896,862,000)
(5,583,357,000,000)
37,721,000,000
1,769,940,000,000
(504,270,000)
611,449,000,000
(4,584,000,000)
(25,019,000,000)
3,569,624,000,000
36,088,624,000
206,474,740,000
601,815,000,000
2,309,112,000,000
197,528,000,000
1,654,421,000,000
(584,729,000,000)
2,753,390,000,000
(283,546,000,000)
2,082,570,000,000
(49,324,311,627)
50,000,000,000
19,530,604,543
54,107,643,022
(20,447,000,000)
1,054,123,000,000
84,398,000,000
261,521,149,000
(6,814,451,328)
27,864,801,812
23,948,202,679
33,945,427,196
(16,433,051,947)
(10,120,222,235)
43,383,739,564
41,005,877,811
(6,881,171,648)
(11,135,646,328)
(16,226,491,183)
38,437,879,040
(18,414,319,342)
7,379,890,711
1,374,705,594
(5,350,000)
12,833,481
6,446,897
9,308,599,980
22,055,919,785
753,984,161
1,732,011,792
6,759,794,602
73,699,720,088
(5,801,182,898)
1,822,695,584
8,049,170,714
11,484,726,229
164,392,057
18,032,035,706
9,735,477,880
22,818,350,193
364,399,602
(7,592,083,175)
193,863,803,100
(4,214,400,873)
(30,252,706,504)
(11,368,158,824)
1,672,191,949,954
(11,146,672,544)
(951,115,085)
(903,603,842)
(50,000,000)
0
(2,102,462,657)
(876,000,000)
(2,181,419,458)
(4,100,000,000)
(1,541,013,123)
7,050,375,346
(329,167,368)
3,055,932,067
(4,802,348,725)
7,670,140,857
(967,124,000)
(3,065,591,112)
29,496,020,364
(50,000,000)
(405,297,808)
418,841,000
(85,747,062)
(330,530,968)
1,338,119,205
60,742,658,379
(37,357,035,229)
205,049,885,162
199,148,256
(588,350,480)
610,032,090
(460,007,007)
20,151,126,228
(2,163,941,124)
0
5,405,645,000
(1,096,608,098)
3,945,052,983
6,484,874,000
9,344,369,000
(1,630,523,000)
13,905,404,000
1,221,325,000
2,403,990,000
1,248,578,000
(4,778,500,000)
7,369,521,000
3,692,249,000
1,192,540,000
(770,073,556)
2,285,783,000
11,102,352,324
(3,471,776,556)
(17,773,266,402)
(9,284,125,227)
(1,162,677,346)
195,768,081
4,199,828,116
29,629,792,936
(4,114,992,971)
1,202,886,366
815,194,546
6,776,746,310
(1,566,806,848)
1,077,411,532
225,570,930
11,070,804,488
(2,489,987,000,000)
1,921,260,000,000
26,972,000,000
23,607,000,000
(1,374,718,000,000)
1,497,244,000,000
19,975,000,000
19,613,000,000
4,920,496,162
341,314,846
(89,565,248,906)
2,059,026,248
8,289,009,045
19,520,875,485
20,811,228,247
(498,146,000,000)
1,347,243,000,000
997,345,000,000
24,077,000,000
1,166,449,000
7,877,850,000
29,103,783,000
(78,439,425,000)
(70,279,000)
(140,023,750)
(4,000,000,000)
167,950,734
578,234,868
(14,065,720,547)
7,232,278,890
1,041,777,383
1,123,592,456
18,386,661,346
16,700,915,520
16,458,541,830
53,321,388,107
(7,550,000)
(200,743,000,000)
(190,730,467)
(237,673,505,000)
0
185,285,036,993
(8,965,813,352)
63,541,000,000
(15,877,131,075)
48,606,390,000
1,077,285,715
(270,249,821,706)
609,185,134
1,841,417,202
186,782,000,000
465,821,000,000
(472,859,875)
48,217,245,000
521,976,554
73,828,896,000
165,069,805
106,547,554
121,752,594,708
121,656,774,797
(2,217,002,890)
4,527,191,618
(74,411,403,492)
(13,919,817,350)
34,622,266,886
43,476,065,896
59,635,849,516
4,600,457,722
26,178,893,684
953,255,114
1,262,446,463
(559,067,028)
15,240,319
(750,223,518)
(340,794,741)
9,645,317,719
(180,745,709)
4,550,450,000
1,101,750,530
(148,386,000,000)
52,538,000,000
(52,381,000,000)
107,319,000,000
1,757,409,942
(25,408,687,575)
(47,864,617,449)
11,015,952,527
23,656,728,998
(31,463,646,500)
(5,963,284,818)
3,790,272,731
(7,659,343,672)
(25,930,405,842)
(7,088,756,321)
74,460,309,010
14,198,808,067
712,595,551
(610,599,053)
(2,834,713,290)
(2,642,695,342)
(2,589,881,400)
(3,809,523,648)
1,544,616,963
2,251,021,024
22,247,363,868
46,878,187,844
7,994,884,542
21,139,498,536
(66,817,725,799)
51,865,500,915
9,424,604,579
9,302,940,368
(1,774,523,104)
(13,707,086,127)
(5,070,996,602)
15,231,755,460
(122,800,000,000)
(270,244,000,000)
(108,430,000,000)
181,397,000,000
(1,187,987,000,000)
(154,736,000,000)
379,020,000,000
589,875,000,000
331,908,697
987,532,106
10,460,032,876
12,627,765,063
20,889,242,629
(4,966,349,106)
(1,293,117,061)
6,356,652,524
0
35,532,685,407
(45,142,272,415)
50,892,154,015
50,682,070,693
(49,629,888,657)
77,955,483,426
893,800,564
7,809,318,515
(114,621,000,000)
45,000,000,000
18,297,000,000
81,108,000,000
(345,568,498,000)
211,150,318,000
77,710,724,000
83,534,559,000
(793,404,000,000)
1,021,021,000,000
732,512,000,000
498,346,000,000
9,137,113,004
(505,240,000,000)
(21,070,211,950)
(832,133,755)
2,156,052,806
(215,198,000,000)
(77,995,000,000)
639,561,000,000
(4,019,405,283)
2,932,220,000
(5,215,896,474)
10,429,022,126
(26,596,381,296)
(22,613,410,103)
(37,567,013,362)
57,089,171,519
(6,635,193,739)
4,270,410,760
(479,186,736)
8,463,836,423
(9,122,843,330)
(8,193,112,669)
(1,888,159,450)
708,417,833
19,191,322,962
43,429,053,149
(12,699,290,326)
53,942,023,649
(132,326,884,000)
(11,824,054,000)
21,805,821,000
77,402,236,000
255,415,452,000
(96,844,236,000)
3,474,883,000
45,664,270,000
(100,415,687,620)
116,486,630,841
17,824,579,230
231,633,716,915
788,651,253
(5,517,794,465)
(474,897,821)
115,643,567
(5,517,794,465)
(474,897,821)
115,643,567
788,651,253
(8,990,327,000)
(3,372,226,000)
10,837,787,000
25,999,251,000
(132,074,134,200)
(10,194,237,409)
(9,910,667,810)
135,027,219,277
(234,280,804,000)
55,826,952,000
(11,027,308,000)
183,450,178,000
(7,891,904,541)
9,285,925,936
4,097,638,005
21,625,583,804
(1,464,772,406)
(2,313,329,488)
2,094,837,117
4,368,370,786
(2,779,119,643)
4,529,331,029
(4,873,014,167)
18,740,697,815
(1,665,080,812)
(2,951,199,846)
6,248,183,187
7,080,820,285
2,837,936,579
1,263,650,861
545,549,396
(983,870,290)
(18,974,432,192)
12,185,580,966
17,594,186,666
(68,578,382,667)
1,220,233,001
51,441,437,477
(4,600,862,511)
14,521,044,334
(8,284,249,682)
8,882,186,848
12,951,705,378
(118,819,396,000)
(95,000,000,000)
(52,311,260,000)
(2,032,898,000)
(3,189,721,000)
45,997,000
937,541,000
(65,037,297,915)
(43,641,002,501)
26,324,951,810
127,061,333,766
(11,503,726,929)
(1,755,882,684)
1,427,641,562
15,976,037,633
(658,431,071)
(343,372,299)
201,098,895
96,015,180
539,822,024
(40,918,722)
47,237,386
(1,000,000)
8,062,292,127
253,970,658,000
(1,955,913,704)
5,947,055,969
599,579,697
(17,266,771,657)
17,253,308,205
(735,416,639)
8,486,432,445
(82,804,459,361)
58,354,685,109
(10,425,841,857)
16,074,015,679
(1,154,251,000,000)
1,536,464,000,000
891,507,000,000
542,066,000,000
(34,679,466,892)
28,948,573,462
6,065,604,519
100,331,257,689
(832,114,000)
366,624,000,000
(1,139,063,511,000)
(1,054,142,000)
(1,879,241,000)
1,090,486,054
4,204,990,000
869,549,000,000
1,361,362,000,000
176,251,000,000
1,049,833,428,000
129,048,019,000
408,623,827,000
1,111,650,126
17,620,527,547
5,401,041,543
(4,496,792,331)
(11,019,563,714)
(8,227,630,697)
(32,029,000,000)
590,000,000
(17,225,237,244)
13,979,906,990
(12,487,392,367)
(2,395,543,916)
465,275,436
(76,672,000,000)
1,816,181,722
138,527,000,000
(176,153,176)
973,590,336
(5,125,308,965)
16,152,381,323
(223,600,000)
584,393,180
3,593,238,393
1,638,445,509
(7,062,640,794)
49,431,332,621
36,815,975,792
18,021,750,007
(3,351,274,885,496)
(7,044,856,541,062)
1,462,520,496,155
1,479,049,352,897
16,528,856,742
111
112
113
114
115
untuk publikasi
Paid-Up
Paid-Up
Stocks List
Capital
Capital
28-Dec-2006
at the End of The Year
Adjusted
Adjusted
(Rp)
Adjusted
(Shares)
(untuk akhir minggu)
0
0
195,440,000,000
787,372,500,000
500
1,574,745,000
1,574,745,000
257,054,000,000
547,614,646,500
500
1,095,229,293
1,095,229,293
87,230,692,000
233,100,000,000
100
2,331,000,000
2,331,000,000
1,114,160,498
34,198,115,000
1,000
34,198,115
34,198,115
14,003,711,474
75,000,000,000
1,000
75,000,000
75,000,000
3,147,176,647
82,090,000,000
200
410,450,000
410,450,000
102,396,000
175,653,350,000
100
1,756,533,500
1,756,533,500
611,427,000,000
1,831,584,000,000
100
18,315,840,000
18,315,840,000
92,856,775,000
100
4,304,749,998
14,481,417,363
364,800,000,000 1000 & 100
928,567,750
928,567,750
3,360,000,000
3,360,000,000
0
206,945,068
94,225,700,000
100
942,257,000
942,257,000
1,295,035,000,000
1,152,065,925,000
500
2,304,131,850
2,304,131,850
462,450,232,575
9,702,000,000,000
500
19,404,000,000
19,404,000,000
0
232,089,594,000
1,311,678,000,000
500
2,623,356,000
2,623,356,000
858,434,789,000
1,440,081,337,200
100
14,400,813,372
14,400,813,372
1,699,578,162,750
333,245,145,000
100
3,332,451,450
3,332,451,450
1,138,182,108,000
953,845,975,000
500
1,907,691,950
1,907,691,950
4,312,650,400,000
248,408,468,000
250
993,633,872
993,633,872
178,158,000,000
251,651,000,000
500
503,302,000
503,302,000
460,999,508
6,741,149,000
0
600,670,000,000 2000 & 100
3,841,700,000
3,841,700,000
840,000,000
1,140,802,663
420,000,000,000
500
840,000,000
43,386,264,747
1,840,615,849,500
500
3,681,231,699
3,681,231,699
287,284,000,000
3,831,450,000,000
500
7,662,900,000
7,662,900,000
1,743,589,294,000
593,152,000,000
1,000
593,152,000
593,152,000
64,235,086,000
217,000,000,000
500
434,000,000
434,000,000
1,508,478,950
91,767,887,200
100
917,678,872
917,678,872
232,188,389
225,000,000,000
500
450,000,000
450,000,000
76,905,989,000
661,500,000,000
500
1,323,000,000
1,323,000,000
85,483,143,941
49,536,000,000
1,000
49,536,000
49,536,000
28,288,785,466
154,000,000,000
500
308,000,000
308,000,000
4,584,902,629
18,000,000,000
100
180,000,000
180,000,000
258,901,916,825
80,000,000,000
1,000
80,000,000
80,000,000
3,955,518,097
79,200,000,000
500
158,400,000
158,400,000
593,575,408
75,000,000,000
500
150,000,000
150,000,000
2,500,580,510
75,000,000,000
500
150,000,000
150,000,000
59,153,793,167
52,016,000,000
1,000
52,016,000
52,016,000
1,717,561,860
9,600,000,000
1,000
9,600,000
9,600,000
1,362,147,752
265,940,000,000
500
531,880,000
531,880,000
51,968,612,732
18,367,000,000
1,000
18,367,000
18,367,000
0
13,998,000,000
153,937,500,000
125
1,231,500,000
1,231,500,000
4,808,929,334
30,633,850,000
100
306,338,500
306,338,500
24,086,948,133
77,073,351,000
250
308,293,404
308,293,404
6,482,926,822
27,951,000,000
50
559,020,000
559,020,000
3,308,645,259
484,148,500,000
500
968,297,000
968,297,000
18,109,853,414
90,517,778,000
500
181,035,556
181,035,556
250,000,000
590,227,058
50,000,000,000
200
250,000,000
32,160,090,000
90,000,000,000
500
180,000,000
180,000,000
7,162,245,000
602,000,000,000
100
6,020,000,000
6,020,000,000
97,230,882,625
191,665,681,500
500
383,331,363
383,331,363
10,773,505
331,431,068
23,000,000,000
100
230,000,000
230,000,000
124,565,430,000
340,000,000,000
500
680,000,000
680,000,000
1,300,000,000
5,812,238,095
130,000,000,000
100
1,300,000,000
37,893,457,695
34,500,000,000
500
69,000,000
69,000,000
12,174,771,889
157,352,720,000
500
314,705,440
314,705,440
3,223,881,168
102,550,000,000
250
410,200,000
410,200,000
32,742,911,285
52,500,000,000
50
1,050,000,000
1,050,000,000
1,000,381,896
26,439,820,000
100
264,398,200
264,398,200
8,144,749,097
46,250,000,000
500
92,500,000
92,500,000
11,294,867,972
83,500,000,000
100
835,000,000
835,000,000
16,696,399,093
280,800,000,000
100
2,808,000,000
2,808,000,000
136,890,000,000
140,766,917,500
100
1,407,669,175
1,407,669,175
203,207,426,378
1,489,414,660,000
1,000
1,489,414,660
1,489,414,660
7,325,110,000
33,900,000,000
100
339,000,000
339,000,000
9,391,108,493
9,391,108,493
16,679,001,981
3,184,291,525,400 5000 & 3000 & 100
0
357,152,821,932
2,617,459,794,000
1,000
2,617,459,794
2,617,459,794
11,929,272,887
100,000,000,000
200
500,000,000
500,000,000
4,857,636,732
316,666,666,700
100
3,166,666,667
3,166,666,667
92,517,804,035
1,089,994,134,000
1,000
1,089,994,134
1,089,994,134
11,153,663,583
126,471,843,750
125
1,011,774,750
1,011,774,750
29,759,574,375
1,238,944,393,500
500
2,477,888,787
2,477,888,787
366,894,344,825
5,470,982,941,000
1,000
5,470,982,941
5,470,982,941
1,989,660,620
294,000,000,000
1,000
294,000,000
294,000,000
3,471,601,447
496,023,329,000
500
992,046,658
992,046,658
266,688,569,500
1,335,702,240,000
1,000
1,335,702,240
1,335,702,240
3,679,044,060
80,400,000,000
100
804,000,000
804,000,000
4,729,943,000,000
2,024,177,657,000
500
4,048,355,314
4,048,355,314
228,024,000,000
385,578,640,000
500
771,157,280
771,157,280
159,578,083,106
225,000,000,000
500
450,000,000
450,000,000
75,212,328,000
41,000,000,000
1,000
41,000,000
41,000,000
240,122,000,000
1,584,000,000,000
500
3,168,000,000
3,168,000,000
193,485,801,556
498,251,340,000
500
996,502,680
996,502,680
8,931,944,231
37,500,000,000
1,000
37,500,000
37,500,000
9,090,448,119
10,625,000,000
500
21,250,000
21,250,000
372,392,769
466,200,000,000
140
3,330,000,000
3,330,000,000
10,895,972,376
20,000,000,000
1,000
20,000,000
20,000,000
5,516,489,388
294,000,000,000
500
588,000,000
588,000,000
7,309,824,676
129,866,880,000
100
1,298,668,800
1,298,668,800
652,229,375
75,300,000,000
250
301,200,000
301,200,000
0
30,416,180,000
1,944,589,779,500
500
3,889,179,559
3,889,179,559
5,070,503,000
132,352,500,000
500
264,705,000
264,705,000
5,143,000,000
6,500,000,000
1,000
6,500,000
6,500,000
5,143,000,000
3,500,000,000
1,000
3,500,000
3,500,000
21,946,964,182
339,520,593,000
100
3,395,205,930
3,395,205,930
7,259,018,000
49,118,000,000
500
98,236,000
98,236,000
12,163,540,059
201,520,872,000
100
2,015,208,720
2,015,208,720
4,322,053,142
529,385,500,000
500
1,058,771,000
1,058,771,000
25,352,342,620
327,175,853,500
500
654,351,707
654,351,707
36,073,290,015
293,576,350,000
500
2,936,376,930
846,857,568,040 500 & 110
2,936,376,930
140,124,375,000
15,704,401,105
767,666,577,000 1000 & 250
3,051,395,811
261,106,700,000 500 & 100
14,236,669,119
40,571,016,491
44,544,000,000
125
100
2,283,248,477,500 500 & 2
587,152,700
587,152,700
5,214,405,164
5,214,405,164
1,120,995,000
1,120,995,000
1,466,666,577
1,466,666,577
1,611,067,000
1,611,067,000
445,440,000
445,440,000
47,538,158,750
47,538,158,750
12,364,161,133
134,400,000,000
500
268,800,000
268,800,000
11,687,883,065
320,858,755,000
500
641,717,510
641,717,510
2,992,606,553
209,176,750,000
250
836,707,000
836,707,000
14,103,700,013
180,000,000,000
500
360,000,000
360,000,000
17,779,213,900
465,000,000,000
500
930,000,000
930,000,000
0
4,619,183,000
13,000,000,000
1,000
13,000,000
13,000,000
2,389,022,984
43,000,000,000
500
86,000,000
86,000,000
503,793,835
100,000,000,000
100
1,000,000,000
1,000,000,000
61,751,924,687
306,000,000,000
1,000
306,000,000
306,000,000
1,568,072,000
75,600,000,000
500
151,200,000
151,200,000
40,064,516,142
732,700,000,000 500 & 180
3,075,000,000
3,075,000,000
2,349,551,210
252,840,000,000 1000 & 185
1,120,000,000
1,120,000,000
43,709,384,044
205,583,400,000
1,000
205,583,400
205,583,400
35,678,712,528
415,560,259,500
500
831,120,519
831,120,519
756,054,364
98,000,000,000
500
196,000,000
196,000,000
19,095,096,659
28,809,700,000
100
288,097,000
288,097,000
0
490,000,000
13,999,491,149
149,720,000,000
1,000
249,500,000,000 500 & 200
149,720,000
149,720,000
1,045,000,000
1,045,000,000
36,576,849,174
13,162,473,000
1,000
13,162,473
13,162,473
16,341,458,593
148,750,000,000
500
297,500,000
297,500,000
515,457,640,569
620,185,566,000
100
6,201,855,660
6,201,855,660
117,968,364,000
16,013,181,000
1,000
16,013,181
16,013,181
1,794,451,000,000
944,418,900,000
100
9,444,189,000
9,444,189,000
4,759,000,000
21,070,000,000
1,000
21,070,000
21,070,000
54,255,385,079
383,292,000,000
500
766,584,000
766,584,000
33,778,163,519
720,000,000,000
500
1,440,000,000
1,440,000,000
569,109,000,000
98,767,000,000
50
1,975,340,000
1,975,340,000
6,764,185,152
345,370,250,000
500
690,740,500
690,740,500
323,764,478,647
574,438,673,200
200
2,872,193,366
2,872,193,366
4,250,912,951
131,000,000,000
100
1,310,000,000
1,310,000,000
303,626,000
303,626,000
878,460,209
543,362,600,000 2000 & 100
151,592,417,000
515,525,755,750
125
4,124,206,046
4,124,206,046
75,213,787,855
577,676,400,000
200
2,888,382,000
2,888,382,000
0
12,806,000,000
66,000,000,000
1,000
66,000,000
66,000,000
439,140,000,000
962,044,000,000
500
1,924,088,000
1,924,088,000
1,005,445,000,000
438,300,000,000
100
4,383,000,000
4,383,000,000
273,691,401,940
336,656,250,000
50
6,733,125,000
6,733,125,000
167,708,740,000
280,000,000,000
500
560,000,000
560,000,000
90,873,073,338
309,926,750,000
100
3,099,267,500
3,099,267,500
210,381,277,934
555,400,000,000
100
5,554,000,000
5,554,000,000
1,261,454,016,042
507,800,721,100
50
10,156,014,422
10,156,014,422
79,189,092,000
22,400,000,000
1,000
22,400,000
22,400,000
374,213,400
53,508,000,000
100
535,080,000
535,080,000
1,692,918,825
3,600,000,000
1,000
3,600,000
3,600,000
24,219,148,000
9,268,000,000
1,000
9,268,000
9,268,000
24,219,148,000
972,000,000
1,000
972,000
972,000
834,752,889,810
225,000,000,000
50
4,500,000,000
4,500,000,000
79,634,667,922
53,500,000,000
125
428,000,000
33,531,932,746
90,480,000,000
500
180,960,000
180,960,000
1,014,379,000,000
76,300,000,000
10
7,630,000,000
7,630,000,000
5,112,776,617
150,500,000,000
500
301,000,000
301,000,000
4,849,249,169
69,000,000,000
500
138,000,000
138,000,000
5,020,486,571
504,258,834,500
500
1,008,517,669
1,008,517,669
0
428,000,000
0
2,199,107,762
67,583,622,160
276,594,998
2,982,950,095
819,109,129,500
500
1,638,218,259
1,638,218,259
9,509,500,000
9,509,500,000
500
336,000,000
336,000,000
1,930,500,000,000 500 & 100

168,000,000,000
176,400,000
176,400,000
759,944,279,551
3,184,818,741,000
500
6,369,637,482
6,369,637,482
156,170,379,637
989,432,417,000
500
1,978,864,834
1,978,864,834
53,252,628,975
715,347,740,500
500
1,430,695,481
1,430,695,481
28,280,614,280
462,891,300,000
500
925,782,600
925,782,600
289,218,086,231
693,750,000,000
500
1,387,500,000
1,387,500,000
5,600,000,000
5,600,000,000
32,637,089,690
43,050,000,000 250 & 125
1,120,000,000,000 500 & 100
228,697,195
160,000,000,000
100
1,600,000,000
1,600,000,000
523,611,035
50,769,000,000
500
101,538,000
101,538,000
(203,297,937)
130,000,000,000
250
520,000,000
520,000,000
275,000,000,000
100
2,750,000,000
2,750,000,000
48,011,150,000
100
35,754,479,000
150,325,222
81,385,885,996
2,672,294,175,400 1000 & 150
480,111,500
480,111,500
13,780,872,551
13,780,872,551
959,976,988
83,949,750,000
500
167,899,500
167,899,500
5,463,452,000
143,552,250,000
125
1,148,418,000
1,148,418,000
8,122,395,704
348,000,000,000
500
696,000,000
696,000,000
1,349,407,328,222
1,467,723,581,000
250
5,870,894,324
5,870,894,324
34,846,184,798
1,233,422,844,000
500
2,466,845,688
2,466,845,688
158,329,566,703
491,400,000,000
500
23,604,776,274
745,000,000,000 1000 & 200
982,800,000
982,800,000
1,745,000,000
1,745,000,000
1,037,071,254
2,944,433,834,000
500
5,888,867,668
5,888,867,668
220,801,477,000
771,788,500,000
500
1,543,577,000
1,543,577,000
41,250,000,000
500
11,857,109
11,460,240,602
3,844,271,249
621,413,696
143,344,500,000 500 & 200

59,100,000,000
100
390,348,212,600 500 & 200
82,500,000
82,500,000
326,722,500
326,722,500
591,000,000
591,000,000
1,051,741,063
1,051,741,063
38,124,012,364
527,570,796,000
500
1,055,141,592
1,055,141,592
116,749,455,000
275,408,672,000
100
2,754,086,720
2,754,086,720
174,004,575,000
180,132,000,000
100
1,801,320,000
126,507,065,438
474,319,500,000
500
948,639,000
948,639,000
217,446,782,493
275,000,000,000
100
2,750,000,000
2,750,000,000
608,359,429,000
1,300,000,000,000
100
13,000,000,000
13,000,000,000
1,801,320,000
0
670,943,452,625
2,268,482,652,500
500
4,536,965,305
4,536,965,305
133,410,240,171
1,000,000,000,000
500
2,000,000,000
2,000,000,000
0
239,424,066,284
2,456,762,114,500 200 & 100
18,816,118,695
18,816,118,695
587,176,395,000
709,000,000,000
100
7,090,000,000
7,090,000,000
859,881,059,264
1,958,536,016,000
100
19,585,360,160
19,585,360,160
14,171,161,673
89,997,350,000
100
899,973,500
899,973,500
2,807,260,000,000
543,393,350,000
100
5,433,933,500
5,433,933,500
8,315,836,000,000
5,039,999,820,000
250
20,159,999,280
20,159,999,280
266,335,665,627
749,651,000,000
250
2,998,604,000
2,998,604,000
886,090,706,964
259,848,277,250
62.5
4,157,572,436
4,157,572,436
2,692,318,239
54,000,000,000
1,000
54,000,000
54,000,000
85,160,759,000
225,000,000,000
100
2,250,000,000
2,250,000,000
37,550,592,000
214,000,000,000
100
2,140,000,000
2,140,000,000
2,047,884,221
57,000,000,000
250
228,000,000
228,000,000
35,940,289,220
60,913,000,000
100
609,130,000
609,130,000
391,799,407
985,507,309
195,899,703,500
500
391,799,407
783,547,392,000
81,878,000,000
500
163,756,000
163,756,000
7,566,109,126
142,628,750,000
125
1,141,030,000
1,141,030,000
655,666,202
655,666,202
207,817,199
81,599,619,400 500 & 100
0
129,301,175,000
51,300,000,000
500
102,600,000
102,600,000
106,750,120,197
95,000,000,000
500
190,000,000
188,100,000
563,522,478,000
500,000,000,000
100
5,000,000,000
4,950,000,000
24,341,245,000,000
3,083,269,080,808
250
12,333,076,323
12,209,745,560
1,231,910,000,000
1,663,339,142,424
250
6,653,356,570
6,586,823,004
5,625,103,528
5,568,852,493
13,281,687,400
13,148,870,526
2,751,532,495,000
18,281,520,000,000
689,379,785,000 10000 & 100

7,042,193,577,375 7500 & 7500 & 375
395,416,101,929
158,275,000,000
500
316,550,000
313,384,500
17,662,210,000,000
6,136,091,388,889
500
12,272,182,778
12,149,460,950
1,156,276,000,000
1,771,192,821,036
78
22,707,600,270
22,480,524,267
5,352,353,000,000
3,562,261,000,000 50000 & 500
4,944,565,939
4,895,120,280
813,580,808
805,445,000
122,527,114,329
81,358,080,808
100
192,162,718,493
125,560,353,535
250
502,241,414
497,219,000
26,093,258,000,000 10,313,746,195,455
500
20,627,492,391
20,421,217,467
100
2,310,000,000
2,286,900,000
12,141,976,180
12,020,556,418
4,628,061,000,000 17,867,731,155,000 5000 & 1250 & 1250 & 48,222,862,860

125
47,740,634,231
195,263,747,287
3,776,321,000,000
3,123,540,000,000
231,000,000,000
748,594,369,200 5000 & 50
1,300,533,636,250 12500 & 125
7,743,125,923
7,665,694,664
92,939,052,678
62,000,000,000
200
310,000,000
306,900,000
186,580,345,000
201,115,711,919
100
2,011,157,119
1,991,045,548
907,175,279,116
558,840,047,304
110.88
5,040,043,717
29,937,859,677
811,493,503,900 5000 & 100 & 100
3,915,733,039
3,876,575,709
284,129,200,000 500 & 100
1,288,263,636
1,275,381,000
3,544,605,000,000
242,563,364,000
2,910,927,000,000
812,721,593,939
500
1,625,443,188
1,609,188,756
1,851,949,000,000
616,996,428,662
125
4,935,971,429
4,886,611,715
2,168,661,000,000
2,003,211,309,697
100
20,032,113,097
19,831,791,966
73,638,247,565
150,000,000,000
100
1,500,000,000
1,485,000,000
345,919,149,000
100,000,000,000
100
1,000,000,000
1,000,000,000
57,893,629,875
249,675,623,500
250
998,702,494
998,702,494
83,645,941,434
380,169,640,500
500
760,339,281
760,339,281
22,211,387,857
260,553,645,000
250
1,042,214,580
1,042,214,580
8,754,596,305
33,800,000,000
500
67,600,000
67,600,000
19,280,378
24,000,000,000
500
48,000,000
48,000,000
31,364,519,765
132,500,000,000
100
1,325,000,000
1,325,000,000
2,485,995,953
40,000,000,000
100
400,000,000
400,000,000
80,459,514,690
200,000,000,000
100
2,000,000,000
2,000,000,000
0
(3,978,487,314)
72,000,000,000
100
720,000,000
720,000,000
19,533,896,943
87,000,000,000
200
435,000,000
435,000,000
18,196,427,763
53,000,000,000
200
265,000,000
265,000,000
32,553,828,073
58,400,000,000
100
584,000,000
584,000,000
5,509,362,223
90,000,000,000
250
360,000,000
360,000,000
2,867,792,132
55,000,000,000
100
550,000,000
550,000,000
1,007,588,237
90,000,000,000
100
900,000,000
900,000,000
167,692,849,933
182,750,000,000
50
3,655,000,000
3,655,000,000
75,422,200
75,422,200
255,000,000
255,000,000
21,681,610
19,691,119,221
107,746,000,000 4000 & 1000

51,000,000,000
200
0
7,691,428,000
137,957,040,000
500
275,914,080
275,914,080
2,848,444,885
13,000,000,000
50
260,000,000
260,000,000
15,829,243,000
120,000,000,000
100
1,200,000,000
1,200,000,000
3,625,315,000
87,096,618,000
500
174,193,236
174,193,236
11,061,770,000
48,000,000,000
250
192,000,000
192,000,000
4,395,596,197
60,000,000,000
200
300,000,000
300,000,000
9,908,127,142
28,499,991,000
500
56,999,982
56,999,982
2,018,080,912
75,000,000,000
500
150,000,000
150,000,000
1,245,969,000
63,093,333,200
200
315,466,666
315,466,666
50,579,000,000
1,016,979,417,750
250
4,067,917,671
4,067,917,671
39,588,000,000
2,995,626,669,000
125
23,965,013,352
23,965,013,352
0
5,261,811,008
56,009,500,000
400
140,023,750
140,023,750
40,332,103,732
125,012,500,000
100
1,250,125,000
1,250,125,000
1,595,899,000,000
480,330,503,200
100
4,803,305,032
4,803,305,032
35,972,500,000
1,666,944,049,500 500 & 250
5,226,336,198
5,226,336,198
746,185,602
121,528,512,000 1000 & 70
1,326,326,400
1,326,326,400
2,165,369,839
1,109,250,000,000
500
2,218,500,000
2,218,500,000
69,779,929,937
438,945,500,000
500
877,891,000
877,891,000
2,450,602,336
637,247,000,000
2,027,226,639,000 50000 & 1500

1,112,009,644,300 5000 & 100
728,744,426
728,744,426
4,138,852,211
4,138,852,211
0
382,775,000,015
49,116,679
11,000,000,000
100
110,000,000
110,000,000
118,640,508,000
312,000,000,000
500
624,000,000
624,000,000
271,617,359
433,652,574,000
300
1,445,508,580
1,445,508,580
235,342,383,530
114,000,000,000
50
2,280,000,000
2,280,000,000
9,304,522,978
48,000,000,000
100
480,000,000
480,000,000
78,098,332,782
420,000,000,000
500
840,000,000
840,000,000
30,779,351,406
108,001,461,000
250
432,005,844
432,005,844
2,215,701,577
15,088,800,000
500
30,177,600
30,177,600
2,859,160,472
38,000,000,000
500
76,000,000
76,000,000
83,507,000,000
195,000,000,000
250
780,000,000
780,000,000
34,672,681,525
319,908,951,000
500
4,502,868,282
382,775,000,015 100 & 35
639,817,902
639,817,902
10,128,571,429
10,128,571,429
67,371,552,689
60,000,000,000
100
600,000,000
600,000,000
11,756,112,725
72,800,000,000
100
728,000,000
728,000,000
3,795,637,987
40,453,750,000
100
404,537,500
404,537,500
29,134,383,078
91,849,275,000
100
918,492,750
918,492,750
18,727,544,947
58,800,000,000
1,000
58,800,000
58,800,000
10,160,758,858
375,400,510,000
200
1,877,002,550
1,877,002,550
72,967,000,000
139,500,000,000
100
1,395,000,000
1,395,000,000
914,887,000,000
712,902,275,000
250
2,851,609,100
2,851,609,100
1,319,440,803
52,000,000,000
100
520,000,000
520,000,000
5,063,535,463
138,929,402,500
500
277,858,805
277,858,805
0
101,574,224,708
234,000,000,000
500
468,000,000
468,000,000
931,392,000
8,703,119,079
465,696,000,000
500
931,392,000
98,847,000,000
164,710,000,000
500
329,420,000
329,420,000
160,808,747,000
830,000,000,000
500
1,660,000,000
1,660,000,000
1,230,858,000,000
1,352,997,000,000
500
2,705,994,000
2,705,994,000
2,335,313,413
58,212,000,000
1,000
58,212,000
58,212,000
552,947,000,000
353,200,000,000
50
7,064,000,000
7,064,000,000
5,213,125,652
85,000,000,000
250
340,000,000
340,000,000
24,033,841,118
82,800,000,000
250
331,200,000
331,200,000
7,923,142,475
26,000,000,000
500
52,000,000
52,000,000
62,620,376,111
57,000,000,000
100
570,000,000
570,000,000
39,117,849,206
176,610,390,000
500
353,220,780
353,220,780
98,340,482,000
44,625,000,000
100
446,250,000
446,250,000
50,783,345,000
965,019,600,000
500
1,930,039,200
1,930,039,200
246,346,082,797
1,159,368,000,000
500
2,318,736,000
2,318,736,000
881,792,500
881,792,073
904,294,820
227,549,750,000 500 & 200
904,294,820
900,000,000
150
6,000,000
6,000,000
36,283,869,000
60,000,000,000
150
400,000,000
400,000,000
125,116,551,467
399,999,999,000
250
1,599,999,996
1,599,999,996
172,422,870,000
710,000,000,000
200
3,550,000,000
3,550,000,000
25,723,221,809
64,862,885,500
500
129,725,771
129,725,771
6,463,207,903
110,404,000,000
500
220,808,000
220,808,000
13,867,683,648
140,000,000,000
500
280,000,000
280,000,000
3,296,983,341
326,400,000,000
500
652,800,000
652,800,000
0
4,101,587,440
115,200,000,000
100
1,152,000,000
1,152,000,000
29,779,767,632
46,522,400,000
100
465,224,000
465,224,000
9,920,181,823
504,184,775,750
250
2,016,739,103
2,016,739,103
21,013,997,505
35,393,600,000
100
353,936,000
353,936,000
201,659,398,000
473,437,500,000
250
1,893,750,000
1,893,750,000
983,538,000
72,500,000,000
100
725,000,000
725,000,000
151,615,322,660
134,878,050,000
100
1,348,780,500
1,348,780,500
17,403,679,195
57,511,250,000
100
575,112,500
575,112,500
297,114,075
46,000,000,000
250
184,000,000
184,000,000
6,318,664
30,666,250,000
250
122,665,000
122,665,000
1,690,065,751
9,850,000,000
25
394,000,000
394,000,000
7,751,015,806
140,000,000,000
250
560,000,000
560,000,000
5,102,918,292
78,785,152,500
100
787,851,525
787,851,525
4,211,478,000
4,211,478,000
2,021,432,423
2,021,432,423
1,433,573,000,000
106,396,862,208
1,228,347,750,000 500 & 125

101,071,621,150
50
0
2,160,905,000
1,536,160,000,000
537,671,846,000
17,604,404,015
73,503,957,150 1000 & 650

1,300,787,655,000
500
5,467,681,440,000 2500 & 350 & 100

100,409,200,000 1000 & 100
101,533,011
101,533,011
2,601,575,310
2,601,575,310
26,970,278,400
26,970,278,400
1,184,200,000
1,184,200,000
0
2,281,457,158
61,855,000,000
797,437,160
32,000,000,000
100
1,447,174,804,650 5000 & 2250

334,161,400,000 250 & 25
320,000,000
320,000,000
450,166,463
450,166,463
2,566,456,000
2,566,456,000
11,027,072,358
25,000,000,000
500
50,000,000
50,000,000
5,231,683,902
67,951,375,000
100
679,513,750
679,513,750
47,481,465,948
77,000,000,000
100
770,000,000
770,000,000
1,447,174,804,650
898,629,770,869
116
117
118
119
untuk BBS
Closing
Ann. EPS
Price
Real
120
121
122
untuk publikasi Equity per Share

BV
Real
28-Dec-2006
Annualized
Book
Price
Earning per
Value
Earning
Shares (EPS)
(Rp)
(Rp)
(BV)Ratio (PER)
(Rp)
(x)
12,600
500
1,745
500
1,745
25.20
6,600
277
1,229
277
1,229
23.85
970
74
276
74
276
13.08
304
(2.68)
230
1,250
(86)
1,414
304
1,575
(86)
1,414
1,575
0.88
85
(74)
130
(74)
130
165
(48)
47
(48)
47
(1.15)
(3.41)
200
13
67
13
67
15.71
75
(49)
103
(49)
103
(1.53)
195
115
115
57.85
45
(10)
87
(10)
87
(4.56)
3,525
211
996
211
996
16.72
900
103
167
103
167
8.70
1,730
145
739
145
739
11.92
520
14
127
14
127
36.89
3,550
103
1,451
103
1,451
34.34
9.83
8,000
814
2,244
814
2,244
31,000
4,663
15,284
4,663
15,284
6.65
4,425
414
3,331
414
3,331
10.70
160
187
162
485.39
35
(25)
5,750
161
(5)
1,639
(25)
161
(5)
(1.43)
1,639
35.71
670
23
274
23
274
29.18
36,300
2,184
9,272
2,184
9,272
16.62
123
2,925
(40)
2,645
(40)
2,645
(73.72)
240
31
207
31
207
7.80
110
462
462
17.91
155
(385)
(2,411)
(385)
(2,411)
(0.40)
4.10
6,600
1,609
5,666
1,609
5,666
860
270
1,482
270
1,482
3.18
200
142
142
44.01
17,000
2,640
9,257
2,640
9,257
6.44
200
79
339
79
339
2.53
145
37
(2,357)
37
(2,357)
3.91
1,590
179
1,194
179
1,194
8.90
2,200
397
2,879
397
2,879
5.54
1,700
278
2,447
278
2,447
6.12
140
101
108
39.62
3,000
1,333
6,282
1,333
6,282
2.25
155
17
186
17
186
9.23
980
25
212
25
212
39.14
500
(9)
350
(9)
350
(58.73)
160
10
104
10
104
15.52
210
10
374
10
374
20.36
245
(26)
841
(26)
841
(9.58)
105
(107)
431
(107)
431
(0.98)
1,800
154
1,987
154
1,987
11.66
130
27
27
33.47
2,725
29
2,898
29
2,898
92.61
40
150
150
76.62
500
21
880
21
880
23.32
104
784.20
40
770
(79)
2,134
104
(79)
2,134
(9.75)
800
(21)
1,218
(21)
1,218
(37.70)
265
(78)
101
(78)
101
(3.39)
95
169
169
10.01
500
88
88
119.61
175
12
472
12
472
14.84
225
138
138
108.76
145
347
347
15.69
570
112
553
112
553
5.11
380
160
401
160
401
2.38
870
140
509
140
509
6.22
50
105
105
11.47
640
406
406
232.97
160
(48)
10
(48)
10
(3.32)
360
(19)
(166)
(19)
(166)
(19.32)
2,725
(49)
380
(49)
380
(55.93)
100
196
196
78.67
1,150
41
474
41
474
28.01
940
(306)
3,062
(306)
3,062
(3.08)
400
62
(7,355)
62
(7,355)
6.44
210
23
1,780
(428)
452
3,774
23
(428)
452
3,774
8.94
(4.16)
255
20
142
20
142
12.53
15,700
917
5,527
917
5,527
17.12
2,925
366
2,418
366
2,418
8.00
1,900
41
1,853
41
1,853
46.69
6,600
619
6,859
619
6,859
10.65
580
37
674
37
674
15.52
558.95
700
193
193
500
58
1,836
58
1,836
8.63
600
(44)
2,892
(44)
2,892
(13.58)
215
51
217
51
217
1,360
402
4,570
402
4,570
4.21
3.38
90
(5)
216
(5)
216
(19.16)
350
46
313
51
347
6.87
65
(26)
207
(26)
207
(2.48)
200
(69)
322
(69)
322
(2.91)
1,300
(67)
(533)
(67)
(533)
(19.31)
5,000
(2,526)
21,271
(2,526)
21,271
3,000
(4,690)
39,504
(4,690)
39,504
135
0.7
105
0.7
105
140
(62)
(191)
(62)
(191)
60
(25.55)
(1.98)
(0.64)
205.45
(2.27)
142
(26)
142
400
0.2
428
620
1,227.83
480
28
3,258
28
3,258
17.38
105
(127)
(48)
(127)
(48)
(0.83)
35
(18)
43
(18)
43
(1.98)
30
(82)
202
(82)
202
(0.37)
80
134
134
29.70
40
(27)
110
(27)
110
(1.51)
380
22
265
22
265
17.36
(127)
(56.08)
30
960
(1)
(127)
129
1,263
480
60
200
(19)
(1)
(2.35)
129
1,263
7.46
455
60
455
8.06
268
(19)
268
(10.79)
2,950
(91)
(4,423)
(91)
(4,423)
(32.53)
300
(500)
(103)
(500)
(103)
(0.60)
14,000
1,551
1,150
58
14,622
(2,360)
58
9.03
(2,360)
20.00
(11)
820
145
1,220
145
1,220
5.65
220
421
421
56.10
80
16
21
16
21
4.88
85
136
136
9.06
1,330
251
1,513
251
1,513
5.29
410
43
313
43
313
9.57
790
(387)
317
(387)
317
(2.04)
700
88
119
88
119
7.98
(860)
(1,447)
(11)
14,622
155
1,110
44
1,551
(860)
44
(1,447)
(14.73)
(1.29)
175
0.1
91
0.1
91
1,408.19
110,000
3,712
33,977
3,712
33,977
29.64
590
51
653
51
653
11.48
18.64
590
32
157
32
157
22,800
2,703
27,358
2,703
27,358
8.43
1,350
70
522
70
522
19.28
55,000
3,492
9,419
3,492
9,419
15.75
1,620
122
1,265
122
1,265
13.27
100
64
64
12.15
4,000
172
499
172
499
23.30
285
34
34
42.45
3,650
219
897
219
897
16.69
210
11
262
11
262
19.07
95
(171)
(469)
(171)
(469)
(0.56)
240
13
210
13
210
18.72
435
282
282
85.29
4,000
(941)
5,318
(941)
5,318
(4.25)
10,200
524
6,838
524
6,838
19.47
9,700
805
1,299
805
1,299
12.04
310
22
177
22
177
14.34
1,510
94
736
94
736
16.10
100
91
91
20.34
165
157
157
20.83
1,190
67
295
67
295
17.86
40,000
3,863
10,515
3,863
10,515
10.35
50
9,000
3
(692)
122
(404)
3
(692)
122
15.47
(404)
(13.00)
10,500
4,658
14,091
4,658
14,091
55,500
44,416
134,356
44,416
134,356
2.25
1.25
900
606
4,317
61
432
14.86
320
21
618
21
618
15.06
6,950
553
3,358
553
3,358
12.56
6,600
226
310
226
310
29.25
518
518
23.22
140
105
(107)
425
(107)
425
(0.98)
51.75
170
375
375
45
(25)
104
(25)
104
(1.77)
115
228
228
77.88
60
(9)
510
(9)
510
(6.94)
53.41
65
268
268
760
90
447
90
447
8.46
980
85
549
85
549
11.47
600
85
278
85
278
7.04
250
87
87
2.88
970
53
1,190
53
1,190
18.45
195
12
236
12
236
16.15
30.10
50
61
61
420
73
794
73
794
5.78
100
274
274
35.96
1,030
153
1,909
31
382
33.67
35
(1)
105
(1)
105
(58.53)
155
118
118
57.70
90
12
554
12
554
7.46
75
142
142
89.07
285
643
643
60.66
1,070
55
505
55
505
19.34
245
(1)
289
(1)
289
(213.30)
660
86
(374)
86
(374)
7.66
350
13
139
13
139
27.76
45
36
36
33.02
780
142
602
142
602
5.50
35
(355)
65
(3,088)
464
(355)
(3,088)
(0.10)
464
117.98
35
120
120
85.13
590
89
596
89
596
6.62
200
42
312
42
312
4.81
1,170
61
354
61
354
19.17
800
53
245
53
245
15.08
500
23
626
23
626
22.02
650
37
163
37
163
17.48
560
103
103
208.35
11,600
417
1,229
417
1,229
27.81
1,650
61
642
61
642
27.16
63.43
245
79
79
2,325
92
604
92
604
25.29
320
81
81
178.27
200
19
249
19
249
10.48
6,750
259
2,798
259
2,798
26.01
10,100
546
1,392
546
1,392
18.50
640
65
420
65
420
9.89
1,740
290
753
290
753
225
(559)
1,243
(559)
1,243
6.00
(0.40)
1,010
67
490
67
490
15.08
140
13
118
13
118
10.46
65
88
88
12.22
1,000
25
937
25
937
39.33
310
6,650
(99)
(163)
366
8,786
660
22
55
(14)
(99)
(163)
(3.15)
366
8,786
18.15
280
22
280
29.61
92
(14)
92
(3.83)
6,050
566
6,586
566
6,586
10.68
1,070
63
714
63
714
16.95
90
104
104
56.76
5,200
344
1,466
344
1,465
15.12
970
62
491
62
491
15.77
700
56
297
56
297
12.49
1,870
145
1,114
145
1,114
12.90
700
96
884
96
884
7.29
5,150
347
1,374
347
1,375
14.84
70
34
34
44.66
6,750
268
1,909
268
1,910
25.18
65
(17)
142
(17)
142
(3.88)
460
252
251
56.48
2,900
117
1,277
117
1,277
24.70
280
12
155
12
155
24.17
920
54
397
53
394
17.25
240
13
109
13
109
18.26
870
40
486
40
486
21.63
700
27
375
27
375
26.23
90
15
153
15
153
6.02
45
18
109
7.37
1,610
129
856
129
856
12.44
530
28
288
28
288
18.87
2,100
93
1,190
93
1,190
22.50
850
48
497
48
497
17.70
580
32
329
33
330
17.82
180
13
149
99
20.62
2,325
464
907
464
907
5.01
740
99
735
99
735
7.49
1,300
214
1,384
214
1,384
6.07
385
48
431
48
431
7.99
145
616
616
30.35
105
289
289
40.74
150
38
185
38
185
3.93
375
20
207
20
207
18.75
580
45
312
45
312
12.76
105
(7)
129
(7)
129
(14.29)
435
311
311
138.59
65
27
238
27
238
2.41
130
17
168
17
168
7.49
465
173
581
173
581
2.68
155
15
130
15
130
10.30
250
34
158
34
158
7.43
150
20
106
20
106
130
(5)
60
201
201
8.57
220
412
412
33.99
90
109
109
10.85
85
14
147
14
147
5.94
500
497
497
67.60
175
16
538
16
538
10.83
21.12
1,600
(5)
1,600
7.65
(27.55)
400
19
325
19
325
1,000
271
1,627
271
1,627
3.69
340
13
2,427
13
2,427
25.77
150
30
279
30
279
4.95
280
75
547
75
547
3.75
165
13
154
13
154
12.23
150
579
579
270
28
200
28
200
16.13
9.58
480
48
390
48
390
10.05
90
80
80
23.30
80
(2)
16
(2)
16
(44.75)
30
54
54
3.23
900
1,034
1,034
110.20
670
27
23
27
23
24.64
305
42
351
42
351
7.19
165
167
167
160.27
2,725
205
1,665
205
1,665
13.28
25
(2)
(16)
(2)
(16)
650
92
418
92
418
7.09
300
16
152
16
152
18.62
900
47
411
47
411
19.17
480
16
719
16
719
29.35
130
17
130
(11)
275
(11)
275
(11.90)
405
38
649
38
649
10.64
540
490
490
222.20
125
33
33
1,401.35
980
64
293
64
293
15.36
70
12
83
12
83
6.05
120
102
102
13.95
(1,125)
17
(1,125)
(15.21)
7.83
275
29
286
29
286
9.55
1,500
107
1,234
107
1,234
13.96
215
204
204
37.56
710
16
483
16
483
44.59
6,550
326
1,611
326
1,611
20.08
45
158
158
17.40
110
(4)
92
(18)
418
(6.13)
83
788
83
788
17.37
1,450
460
11
483
11
483
43.62
6,000
195
1,747
195
1,747
30.80
910
66
681
66
681
13.81
800
59
800
59
800
13.49
640
76
1,263
76
1,263
8.41
870
44
277
44
275
19.66
65
(154)
37
(154)
37
(0.42)
145
24
391
24
391
6.17
250
(126)
20
(126)
20
(1.98)
90
15
149
15
149
5.84
100
1,820
154
228
228
19.66
646
154
646
690
11.78
(84)
704
(30)
704
(22.76)
740
(15)
434
(15)
434
(48.13)
5.00
70
14
688
14
688
600
2,057
101,095
2,057
101,095
0.29
500
310
310
81.20
1,020
79
452
79
452
12.93
1,100
438
4,406
44
441
25.12
700
69
517
69
517
400
(8)
195
703
703
189.51
310
15
235
26
403
11.77
250
70
70
300.10
170
170
12.85
90
370
(148)
192
(8)
(148)
10.18
(47.72)
192
(2.51)
65
161
159
11.95
800
38
602
38
602
20.95
75
(9)
89
(9)
89
(8.08)
305
41
219
41
219
7.40
110
12
146
12
146
85
(1)
73
(1)
73
(109.35)
55
(14)
53
(14)
53
(4.01)
25
14
14
108.07
30
73
73
45.96
45
(19)
116
(19)
116
(2.32)
110
10
313
11
324
10.26
80
10
130
10
130
7.78
8.96
375
82
152
82
152
4.58
3,550
171
1,323
171
1,323
20.72
155
166
166
19.40
870
126
126
2,628.17
125
21
156
21
156
5.90
140
90
1,126
90
1,126
35
(2)
580
322
2,417
455
500
36
(2)
1.56
(14.75)
322
2,417
1.80
101
101
575.84
195
36
195
13.91
43.79
344
348
359,660
63,179
253,399
2,019
124
125
126
untuk publikasi
127
128
129
130
131
132
PER
PBV
NPM
OPM
Weighted
Weighted
Average
Average
(x)
(x)
Solvability Ratio
Price
Debt to
to Book
Equity
Value (PBV)
(DER)
(x)
(x)
2
Annualized
ROA
ROE
(%)
(%)
(3)
(%)
(5)
(%)
(301)
(151)
7.22
0.24
22.51
28.64
20.95
31.89
0.044163
0.012650
5.37
1.22
10.15
22.52
14.11
21.16
0.029066
0.006546
3.52
1.78
9.70
26.91
14.64
24.75
0.033922
0.009129
0.76
2.14
(8.97)
(28.22)
(7.50)
(1.55)
(0.000102)
0.000029
0.79
4.54
16.21
89.75
13.49
11.31
0.000074
0.000066
0.65
0.91
(29.38)
(56.74)
(1,976.94)
(1,258.47)
(0.000527)
0.000299
3.48
2.69
(27.68)
(102.02)
(1,258.54)
(367.16)
(0.006669)
0.006803
2.98
2.18
5.95
18.96
4.63
7.55
0.320275
0.060721
0.73
1.34
(20.41)
(47.79)
(23.81)
(25.38)
(0.001579)
0.000755
1.69
0.02
2.88
2.93
28.44
36.48
0.216286
0.006332
0.52
0.03
(11.04)
(11.32)
(135.90)
(138.67)
(0.004786)
0.000542
(4)
74
12
20
3.54
0.35
15.63
21.16
13.74
18.59
0.042880
0.009072
5.38
5.95
8.84
61.76
12.01
17.45
0.187953
0.116081
2.34
1.09
9.42
19.65
26.52
28.79
0.034794
0.006838
4.08
4.39
2.05
11.07
12.33
14.43
0.591139
0.065463
2.45
2.21
2.07
7.12
4.82
22.72
0.127351
0.009071
3.56
0.70
21.30
36.27
27.58
42.70
0.020865
0.007567
2.03
0.26
24.18
30.51
38.38
54.99
0.007351
0.002243
1.33
1.06
6.01
12.41
5.11
9.35
0.005993
0.000744
0.99
0.18
0.17
(7.72)
(52.63)
(10.47)
0.20
0.48
3.52
2.075056
0.004215
(22.88)
(14.59)
(0.001335)
(0.007215)
2.64
2.00
(3.97)
(0.84)
1.12
3.51
0.59
6.18
9.83
9.37
16.88
0.146273
0.014373
2.45
2.37
2.49
8.38
3.92
0.35
17.28
23.56
5.88
0.21
0.248830
0.020861
14.84
20.39
0.010970
0.002584
540.35
1.11
0.42
(1.06)
(1.50)
(1.12)
0.50
(0.035604)
0.000534
1.16
1.50
5.90
14.86
8.19
17.79
0.007960
0.001183
0.24
2.27
0.40
1.33
1.16
0.94
0.008971
0.000119
(0.06)
(2.19)
(13.49)
15.98
(20.69)
(13.92)
(0.000592)
(0.000095)
1.16
2.24
8.78
28.40
9.62
12.28
0.000226
0.000064
0.58
1.74
6.66
18.23
4.22
5.06
0.001091
0.000199
1.40
0.31
2.43
3.19
1.43
2.09
0.008816
0.000281
1.84
1.13
13.36
28.52
8.57
10.61
0.000573
0.000163
0.59
8.95
2.35
23.34
2.25
5.70
0.000445
0.000104
(0.06)
(1.75)
2.11
(1.57)
4.42
6.45
0.000653
(0.000010)
1.33
0.06
14.15
14.97
7.88
11.68
0.001486
0.000222
0.76
0.25
11.00
13.78
14.41
18.06
0.000321
0.000044
0.69
0.86
6.12
11.36
3.36
5.46
0.000065
0.000007
1.29
3.70
0.69
3.26
0.75
8.93
0.023449
0.000764
0.48
7.28
2.56
21.21
0.63
0.42
0.000046
0.000010
0.83
2.90
2.22
9.04
1.93
6.54
0.012651
0.001143
4.62
1.05
5.75
11.80
2.63
5.14
0.013344
0.001575
1.43
0.29
(1.80)
(2.43)
(3.10)
(0.88)
(0.020147)
0.000490
1.55
0.29
7.72
9.96
5.23
3.61
0.009654
0.000961
0.56
0.43
1.93
2.76
2.52
0.67
0.021934
0.000606
0.29
0.13
(2.68)
(3.04)
(3.97)
2.51
(0.001930)
0.000059
0.24
0.84
(13.53)
(24.86)
(54.38)
(56.52)
(0.000273)
0.000068
0.91
0.72
4.33
7.77
3.44
5.35
0.002336
0.000181
4.87
1.06
7.08
14.57
8.68
18.24
0.224196
0.032655
0.94
1.43
0.41
1.02
0.39
3.38
0.039503
0.000401
0.27
0.48
0.23
0.35
0.54
1.04
0.019612
0.000068
0.57
1.36
1.00
2.44
1.26
4.37
0.017644
0.000430
0.39
0.98
0.02
0.05
0.04
2.75
1.134457
0.000558
0.36
1.64
(1.33)
(3.70)
(1.78)
3.65
(0.000749)
0.000028
0.66
1.71
(0.59)
(1.74)
(0.67)
4.23
(0.013203)
0.000230
2.62
6.93
(9.74)
(77.20)
(13.25)
(13.57)
(0.001549)
0.001196
0.56
0.44
3.43
5.63
2.42
3.44
0.011697
0.000658
5.65
1.10
2.25
4.73
1.31
4.88
0.035191
0.001664
0.37
0.57
1.59
2.50
1.20
2.46
0.001528
0.000038
1.64
0.74
0.86
1.50
1.07
(1.04)
0.101058
0.001520
0.42
1.07
1.28
2.66
2.15
3.79
0.049042
0.001304
1.03
2.73
5.41
20.18
2.46
5.30
0.008003
0.001615
0.95
4.85
6.57
39.91
3.72
4.18
0.003939
0.001572
1.71
0.99
13.83
27.49
5.31
8.37
0.002347
0.000645
0.48
0.13
3.68
4.16
3.69
6.14
0.119820
0.004984
1.59
(42.53)
0.678568
0.004595
(6.06)
(2.35)
(0.001849)
0.009142
1.58
0.64
0.41
16.43
65.15
(7.47)
0.68
(494.35)
(2.17)
(2.05)
(10.40)
11.24
(76.06)
(38.31)
(0.068072)
(0.007654)
7.18
2.61
(3.49)
(12.83)
(7.54)
(12.91)
(0.067836)
0.008705
0.51
1.88
0.23
0.65
0.18
0.67
0.088577
0.000576
2.43
1.91
2.97
8.66
6.01
7.86
0.077239
0.006692
0.31
1.84
(3.51)
(9.98)
(11.70)
6.76
(0.018722)
0.001869
(0.05)
(2.02)
0.83
(0.84)
4.16
(28.69)
0.002107
(0.000018)
0.46
2.08
1.69
5.19
3.38
9.95
0.009874
0.000513
0.47
2.79
(2.99)
(11.33)
(6.62)
1.52
(0.006185)
0.000701
0.53
(1.36)
17.88
(15.82)
(10.74)
1.79
0.28
11.20
14.31
7.41
10.79
0.011211
0.001604
2.84
1.41
6.41
16.59
6.69
8.99
0.077136
0.012797
1.21
0.57
9.31
15.13
8.36
4.70
0.006863
0.001038
1.03
0.61
1.20
2.20
1.22
4.63
0.023379
0.000514
0.96
0.62
5.58
9.03
2.59
3.61
0.000486
0.000044
0.86
2.41
1.63
5.55
2.16
6.67
0.054709
0.003034
3.63
20.90
0.03
0.65
0.04
(4.40)
0.619830
0.004022
0.27
6.13
0.44
3.15
0.56
(2.19)
0.000360
0.000011
0.21
0.77
(0.86)
(1.53)
(3.21)
(6.78)
(0.000321)
0.000005
0.99
0.99
11.86
23.56
29.93
0.50
0.015606
0.003677
0.30
1.41
3.65
8.79
3.09
7.09
0.000075
0.000007
0.42
3.68
(0.47)
(2.18)
(0.37)
0.22
(0.012539)
0.000273
1.01
0.53
9.23
14.67
7.51
13.10
0.009926
0.001456
0.31
0.13
(11.17)
(12.67)
(160.50)
(147.75)
(0.000830)
0.000105
0.62
2.19
(6.70)
(21.34)
(8.19)
(9.73)
(0.012610)
0.002690
(2.44)
(14.88)
(0.91)
12.62
(1.92)
(8.99)
(0.005687)
(0.000718)
0.24
1.81
(4.23)
(11.87)
(5.33)
(2.39)
(0.000014)
0.000002
0.08
1.81
(4.23)
(11.87)
(5.33)
(2.39)
(0.000002)
0.000000
1.28
1.03
0.27
0.62
0.37
0.44
0.776223
0.004851
(0.73)
(17.33)
(1.97)
32.17
(1.04)
0.49
(0.000249)
(0.000080)
0.42
0.85
(9.70)
(17.98)
(10.77)
(5.45)
(0.005267)
0.000947
0.65
0.69
0.03
0.05
0.04
0.37
1.446641
0.000760
0.15
1.51
0.34
0.85
0.42
1.40
0.012653
0.000107
(2.20)
(12.48)
(23.17)
266.14
(27.25)
(23.54)
(0.000541)
(0.001440)
0.81
1.96
(13.76)
(40.67)
(23.51)
(19.90)
(0.011498)
0.004676
0.15
1.96
(13.76)
(40.67)
(23.51)
(19.90)
(0.000455)
0.000185
0.60
8.50
0.18
2.01
0.18
0.45
0.048470
0.000975
0.36
2.73
(6.44)
(24.04)
(12.05)
(21.42)
(0.002700)
0.000649
1.43
3.73
1.76
8.25
0.68
1.40
0.008607
0.000710
(0.24)
(1.97)
(0.43)
0.42
(0.83)
(21.63)
(2.966790)
(0.012473)
0.76
0.57
6.48
10.19
24.58
17.53
0.002232
0.000227
1.05
0.76
7.40
13.09
9.15
15.19
0.005754
0.000753
0.75
2.92
(1.77)
(6.93)
(2.89)
(3.65)
(0.010046)
0.000696
(0.67)
(1.28)
(7.38)
2.05
(50.83)
(128.80)
(0.013030)
(0.000267)
(2.92)
(27.44)
(18.44)
487.47
(18.06)
(9.69)
(0.000621)
(0.003025)
0.96
0.43
7.43
10.61
4.70
8.47
0.000131
0.000014
(0.49)
(1.51)
4.76
(2.44)
3.72
(3.33)
0.001914
(0.000047)
3.54
2.29
(7.21)
(24.07)
(7.65)
(1.26)
(0.016386)
0.003944
0.67
0.58
7.52
11.89
2.32
4.45
0.001926
0.000229
0.52
4.70
0.16
0.93
0.13
2.37
0.009440
0.000088
3.86
5.91
11.42
78.96
4.46
5.02
0.016708
0.013193
0.62
0.82
3.76
6.90
3.68
9.11
0.011292
0.000779
0.88
1.15
7.67
16.60
3.48
5.30
0.001211
0.000201
1.31
0.82
7.54
13.70
3.87
4.23
0.008854
0.001213
2.50
0.93
(63.30)
(122.37)
(208.95)
(0.000445)
0.000544
5.89
10.00
6.23
73.85
6.05
21.43
0.002558
0.001889
(1.23)
6.18
21.05
(0.90)
0.87
(0.77)
(2.08)
(55.22)
59.44
(95.37)
(94.42)
(0.000215)
(0.000128)
1.92
2.82
0.04
0.14
0.04
8.18
1.637553
0.002234
3.24
0.77
6.14
10.92
2.93
4.06
0.000434
0.000047
0.90
0.44
5.45
7.87
3.91
2.16
0.003800
0.000299
3.75
1.77
7.25
20.11
11.85
16.89
0.128660
0.025875
0.83
0.31
7.50
9.88
10.91
13.03
0.000150
0.000015
2.59
2.13
4.10
13.41
3.01
9.00
0.202648
0.027173
5.84
2.08
12.05
37.08
8.26
14.71
0.000369
0.000137
1.28
0.58
6.02
9.65
4.75
8.67
0.011321
0.001093
1.56
1.87
4.11
12.85
2.28
5.94
0.019478
0.002503
8.02
0.27
27.12
34.40
18.99
25.85
0.051228
0.017621
8.36
3.03
4.89
19.70
2.39
1.24
0.032632
0.006427
4.07
1.06
11.82
24.37
13.34
13.11
0.053355
0.013001
0.80
0.36
3.09
4.21
2.60
2.66
0.027799
0.001169
(0.20)
(6.58)
(6.54)
36.47
(219.37)
(0.000188)
(0.000068)
1.15
1.37
2.58
6.12
4.43
11.29
0.085899
0.005255
1.54
0.53
1.18
1.81
1.76
7.91
0.274135
0.004956
0.75
0.74
(10.15)
(17.70)
(12.19)
(16.17)
(0.000312)
0.000055
1.49
0.65
4.64
7.66
3.83
8.32
0.041695
0.003194
7.47
1.21
27.89
62.00
11.95
17.52
0.058735
0.036418
1.75
0.97
6.20
12.22
4.86
5.56
0.107479
0.013131
2.05
0.35
9.42
12.74
9.11
13.62
0.010036
0.001278
1.10
1.45
2.22
5.43
1.48
6.06
0.070135
0.003811
1.05
0.45
3.49
5.05
2.01
2.77
0.128754
0.006505
4.04
0.36
14.63
22.59
11.14
17.64
0.201880
0.045608
3.80
0.20
30.61
36.74
17.75
24.51
0.000258
0.000095
(501.80)
(137.65)
0.41
0.27
2.08
2.65
2.82
6.59
0.009211
0.000244
(22.28)
(68.98)
(2.52)
171.38
0.75
0.59
20.84
33.06
(2.01)
7.83
(0.000052)
(0.000089)
17.71
32.36
0.000023
0.41
0.59
20.84
33.06
0.000008
17.71
32.36
0.000001
2.09
0.23
10.99
14.03
0.000000
9.99
11.51
0.074402
0.010441
0.52
0.10
3.12
3.44
2.07
0.11
14.89
16.48
4.02
7.98
0.007171
0.000247
10.52
14.59
0.002530
21.26
0.95
37.22
72.69
15.19
0.000417
21.48
0.248360
0.180524
0.27
1.82
0.41
1.16
1.04
0.25
1.39
(10.57)
(25.29)
(19.73)
2.39
0.007778
0.000091
(20.42)
(0.000150)
0.45
0.35
0.65
0.88
1.22
4.81
0.000038
0.058074
0.000509
30.37
2.59
130.78
(152.08)
(32.16)
0.43
0.72
(14.19)
(24.40)
(197.72)
0.50
0.21
0.53
0.65
15.31
12.64
(0.003224)
0.000786
38.76
0.824134
0.12
0.12
(1.41)
(1.70)
0.005331
(0.002594)
0.000044
0.24
0.03
0.44
0.45
2.84
1.70
0.46
11.10
20.11
48.25
(8.26)
0.010484
0.000048
24.20
0.059978
1.79
0.64
9.40
15.58
25.72
0.012062
31.41
0.025252
2.16
2.77
8.14
30.68
0.003934
27.57
32.33
0.011213
0.003440
126.01 #######
(1,139.04)
(1,194.78)
4.20
4,368.10
31.27
15.42
0.002972
0.129818
0.82
1.48
1.61
4.42
6.62
9.98
0.028489
0.001258
0.83
0.79
2.82
5.13
17.19
18.36
0.100653
0.005160
0.82
0.52
1.80
2.74
12.12
23.13
0.053594
0.001468
0.53
2.33
2.75
9.15
12.61
17.13
0.000653
0.000060
0.36
0.15
0.87
1.01
27.07
7.03
0.020811
0.000211
2.70
0.55
5.00
8.01
20.61
30.27
0.103044
0.008254
0.33
0.44
(0.39)
(0.57)
(3.85)
11.55
(0.031270)
0.000178
1.32
0.17
1.94
2.28
8.61
12.07
0.884923
0.020199
0.16
0.16
1.87
2.18
21.03
8.88
0.001395
0.000030
0.53
2.01
0.20
0.59
2.22
9.58
0.113834
0.000676
0.44
1.60
0.28
0.73
2.71
14.24
0.046984
0.000343
2.12
1.76
3.83
10.96
17.05
23.47
0.126342
0.013853
0.85
1.36
(0.17)
(0.40)
(3.29)
(3.78)
(0.585528)
0.002325
(1.76)
(4.66)
6.29
(23.03)
19.21
(0.59)
0.008375
(0.001929)
2.52
1.96
3.04
9.08
13.48
12.96
0.053915
0.004895
1.25
2.31
1.14
3.78
42.43
9.71
0.216391
0.008179
1.29
1.93
8.04
23.53
55.78
42.42
0.009455
0.002224
(0.01)
(2.24)
(9.31)
11.50
(435.37)
(0.000009)
(0.000001)
0.14
0.08
0.09
0.12
0.54
(2.54)
0.042893
0.000051
0.29
0.03
0.33
0.34
2.69
0.33
0.055986
0.000193
0.99
0.10
13.44
14.95
38.77
56.72
0.007752
0.001159
0.64
4.84
2.19
13.31
32.66
7.65
0.005644
0.000751
3.30
1.25
7.67
17.23
17.42
25.07
0.058748
0.010121
(4,517.47)
3.27
5.50
3.33
21.69
2.21
5.81
0.030222
0.006555
0.80
1.24
1.60
3.63
1.96
2.21
0.023247
0.000843
3.98
1.23
10.22
22.76
9.13
11.90
0.053491
0.012176
5.46
0.23
1.94
2.62
3.59
4.60
3.014089
0.078960
0.97
2.36
11.50
(5.32)
10.13
9.44
1.61
12.52
33.94
28.54
36.09
0.140386
0.047652
2.57
0.50
6.18
9.47
25.60
44.13
0.060438
0.005723
3.08
0.48
3.28
4.86
11.96
22.84
1.328099
0.064548
3.85
1.95
5.16
15.23
13.92
21.95
0.199510
0.030379
3.94
0.91
1.16
2.21
5.97
4.95
3.885319
0.085888
0.80
0.54
4.97
7.67
4.68
8.00
0.010493
0.000805
2.41
1.24
4.12
9.28
11.52
27.77
0.157291
0.014590
7.25
1.39
14.65
39.21
21.46
42.10
0.415058
0.162742
1.52
1.93
5.24
15.38
14.32
23.21
0.033018
0.005079
2.31
1.62
14.69
38.49
39.21
30.79
0.027769
0.010689
0.18
1.03
(20.24)
(44.98)
(59.04)
(7.34)
(0.000024)
0.000011
2.06
0.80
7.48
13.66
17.79
26.49
0.037765
0.005160
1.19
0.61
7.04
11.33
14.03
14.61
0.024914
0.002823
0.74
3.38
1.38
6.04
1.04
9.11
0.003100
0.000187
1.07
0.66
1.64
2.71
5.08
6.43
0.026660
0.000724
(1.90)
(3.46)
(24.38)
60.38
(0.001372)
(0.000828)
0.76
0.98
1.72
4.17
1.38
4.49
0.003307
0.000138
2.36
1.59
3.07
7.96
3.36
5.66
0.037597
0.002991
0.60
0.98
(7.89)
(15.63)
(23.97)
(15.68)
(0.002792)
0.000436
0.92
0.60
5.37
8.60
6.09
7.67
0.001220
0.000105
4.78
3.18
11.54
26.86
30.13
1.50
8.67
0.91
8.84
7.29
10.01
0.003584
0.000317
0.87
9.44
0.15
1.53
1.16
1.46
0.315831
0.004825
3.55
8.79
2.40
23.48
21.90
31.01
0.207455
0.048716
1.97
4.16
2.43
12.52
17.72
25.68
0.116759
0.014620
2.36
17.92
1.00
18.90
9.73
13.28
0.078193
0.014777
1.68
10.45
1.14
13.02
10.82
14.92
0.190612
0.024813
0.79
10.98
0.91
10.86
8.22
11.82
0.002570
0.000279
3.74
8.17
2.75
25.22
18.86
25.62
0.202725
0.051136
2.03
17.61
0.24
4.55
2.20
0.91
1.128452
0.051387
(249.31)
(110.67)
3.53
7.67
1.61
14.04
10.25
19.71
0.138565
0.019450
0.46
10.60
(1.02)
(11.80)
(6.93)
(25.79)
(0.003514)
0.000415
1.83
15.28
0.20
3.24
2.27
9.16
0.91
9.19
1.81
3.88
1.54
7.50
2.33
8.72
1.39
13.53
2.20
9.04
1.19
1.79
9.04
1.87
7.37
0.59
1.78
2.35
0.031565
0.001024
8.42
9.43
0.567078
0.052129
13.90
19.65
0.062125
0.004657
10.77
17.09
0.233019
0.031529
12.06
8.77
9.97
0.980045
0.118180
0.82
8.28
6.06
10.12
0.186362
0.015429
0.85
7.12
6.94
9.78
0.009049
0.000644
8.41
1.04
9.76
10.14
13.53
0.013480
0.001316
0.41
19.04
0.28
5.59
2.22
2.86
0.041321
0.002308
1.88
8.95
1.52
15.12
13.88
24.66
0.054199
0.008196
1.84
8.97
0.98
9.75
7.32
11.01
0.027050
0.002636
1.76
15.01
0.49
7.84
4.81
7.22
0.040701
0.003192
1.71
8.86
0.98
9.66
8.60
12.01
0.097223
0.009387
1.76
5.05
1.61
9.86
13.98
22.84
0.397232
0.039157
1.81
5.99
1.26
8.79
8.06
12.86
0.034424
0.003025
2.56
2.21
15.96
51.17
23.39
33.30
0.005577
0.002854
1.01
0.60
8.39
13.44
41.61
59.44
0.008329
0.001119
0.94
0.36
11.42
15.49
42.76
53.46
0.005132
0.000795
0.89
0.73
6.44
11.17
32.60
44.98
0.009270
0.001035
0.24
0.37
0.57
0.78
1.82
1.64
0.002283
0.000018
0.36
2.10
0.29
0.89
18.25
29.44
0.002176
0.000019
0.81
2.72
5.55
20.63
19.77
27.93
0.005797
0.001196
1.81
1.18
4.41
9.64
19.99
28.41
0.008345
0.000805
1.86
6.77
1.88
14.58
8.52
12.04
0.028405
0.004142
0.82
0.24
(4.62)
(5.71)
(99.34)
(44.50)
(0.011451)
0.000653
1.40
0.29
0.78
1.01
11.31
2.76
0.067085
0.000676
0.27
2.91
2.90
11.31
52.32
28.48
0.000711
0.000080
0.77
1.14
4.84
10.33
36.14
27.04
0.004866
0.000503
0.80
2.73
7.99
29.87
43.36
79.13
0.001074
0.000321
1.20
1.14
5.42
11.60
41.64
45.49
0.006305
0.000732
1.58
1.03
10.45
21.31
61.42
80.63
0.007439
0.001585
1.42
1.17
8.55
18.55
32.94
43.74
0.031102
0.005768
0.08
0.01
(0.29)
(0.30)
(17.58)
(12.89)
(0.002312)
0.000007
0.30
0.19
2.93
3.49
36.25
37.89
0.002432
0.000085
0.53
1.07
0.76
1.57
1.11
(0.04)
0.010436
0.000164
0.82
0.48
5.13
7.60
6.46
5.88
0.003139
0.000238
0.58
0.79
5.41
9.71
9.85
9.31
0.007929
0.000770
1.01
1.11
0.71
1.49
1.20
(0.68)
0.013103
0.000195
0.33
1.42
1.24
3.00
3.82
1.41
0.002315
0.000069
1.23
0.64
3.55
5.83
7.29
8.59
0.007052
0.000411
0.61
1.50
6.66
16.68
8.11
9.25
0.000234
0.000039
0.14
0.29
0.42
0.54
1.38
1.83
0.004302
0.000023
0.54
0.83
5.93
10.86
7.34
8.06
0.001737
0.000189
0.51
0.72
5.21
13.67
16.86
24.72
0.016966
0.002319
1.07
0.40
6.27
8.77
19.93
19.79
0.326097
0.028615
0.26
0.18
1.11
1.61
35.04
(26.64)
0.002513
0.000040
1.35
1.93
4.81
14.08
29.87
50.19
0.013329
0.001877
1.23
3.36
2.16
12.25
34.93
31.94
0.053726
0.006580
1.12
1.55
1.79
4.83
3.66
4.07
0.135528
0.006542
4.93
1.39
(4.61)
(11.02)
(20.59)
52.34
(0.066042)
0.007275
0.56
1.47
7.02
17.34
197.10
75.47
0.007965
0.001381
0.87
0.15
0.68
0.79
12.13
16.93
0.107660
0.000850
29.68
3.17
28.24
120.45
729.86
765.49
0.019986
0.024073
0.87
3.12
2.90
12.08
6.80
8.23
0.033115
0.004001
14
1.04
(40.75)
(3.03)
(1.09)
0.99
2.74
0.16
0.62
0.06
1.56
0.019619
0.000121
1.64
1.09
5.39
12.33
3.23
5.07
0.009218
0.001136
(1.56)
(5.04)
(2.54)
10.29
(46.63)
(36.67)
(0.024460)
(0.002517)
1.56
0.91
11.53
21.96
3.79
4.92
0.017977
0.003948
1.98
1.64
4.02
10.61
0.76
0.87
0.009944
0.001055
2.19
2.48
3.27
11.41
2.82
4.17
0.017923
0.002045
0.67
1.68
0.85
2.28
1.16
6.31
0.014108
0.000321
(0.12)
(1.83)
1.77
(1.48)
0.62
0.03
0.000263
(0.000004)
0.47
2.17
(1.25)
(3.97)
(1.41)
(3.12)
(0.001007)
0.000040
0.62
2.43
1.62
5.86
1.23
3.65
0.009239
0.000541
1.10
1.85
0.17
0.50
0.13
0.08
0.158202
0.000784
3.81
0.33
0.19
0.27
0.80
4.61
15.794750
0.042895
3.34
0.18
16.88
21.75
17.31
25.31
0.010259
0.002231
0.84
1.89
4.80
13.89
1.38
2.92
0.004902
0.000681
1.17
0.29
6.51
8.40
9.38
(0.93)
0.006279
0.000527
0.96
3.03
2.48
10.05
0.92
1.55
0.009759
0.000981
1.22
2.33
2.58
8.71
3.13
6.07
0.000913
0.000080
1.05
0.57
1.75
2.80
3.13
(6.11)
0.078451
0.002200
1.47
3.24
0.78
3.30
0.57
1.40
0.069224
0.002282
4.07
1.44
8.27
20.25
6.78
9.75
0.063707
0.012901
0.28
1.29
0.71
1.64
0.80
9.86
0.010066
0.000165
0.26
1.40
(1.79)
(4.29)
(0.85)
(1.62)
(0.001896)
0.000081
1.84
1.02
5.25
10.59
1.08
0.44
0.009045
0.000958
0.95
1.67
0.82
2.19
2.25
22.75
0.045208
0.000988
3.43
1.81
3.97
11.15
1.33
1.66
0.011292
0.001259
1.34
1.00
4.83
9.67
3.28
5.88
0.025519
0.002469
1.00
1.77
2.65
7.41
1.89
4.73
0.040616
0.003010
0.51
0.32
4.57
6.03
12.26
16.63
0.000545
0.000033
3.16
0.30
12.36
16.06
6.98
7.98
0.154567
0.024831
1.77
4.31
(78.56)
(419.71)
(26.23)
(25.59)
(0.000160)
0.000671
0.37
2.13
1.92
2.75
8.45
0.002274
0.000137
12.59
78.60
(7.96)
(0.63)
(0.61)
(0.000115)
0.000728
6.02
(634.73)
0.61
2.11
0.44
0.82
2.82
0.68
0.98
1.87
1.70
10.36
0.57
0.41
0.003703
0.000384
1.23
2.23
0.21
0.47
0.007729
0.000172
14.25
23.92
5.40
7.04
0.005851
0.001399
(1.22)
(4.31)
(30.51)
(35.93)
(0.048882)
0.002106
1.31
(1.38)
(3.54)
(5.42)
0.66
(0.124200)
0.004398
0.10
0.02
1.99
2.03
30.07
7.91
0.004908
0.000100
0.01
0.02
1.99
2.03
30.07
7.91
0.000002
0.000000
1.61
1.50
0.78
1.99
0.28
1.06
0.036143
0.000718
2.26
0.32
13.23
17.45
18.21
23.99
0.023023
0.004017
2.50
0.39
6.94
9.94
31.02
56.46
0.099239
0.009862
1.35
1.81
4.41
13.29
9.85
33.01
0.001470
0.000195
1,032.85
832.63
(1.27)
(2.26)
(0.011726)
0.253788
0.28
0.31
0.11
0.15
0.66
4.90
0.059050
0.000086
0.77
0.90
3.44
6.54
19.11
(21.85)
0.008554
0.000559
3.58
0.80
0.64
1.19
1.01
10.56
0.384713
0.004595
0.53
0.86
2.22
4.13
1.36
1.33
0.006652
0.000275
1.93
2.82
(20.12)
(76.88)
(48.96)
(42.21)
(0.005627)
0.004326
0.41
0.70
2.01
3.42
1.99
7.59
0.004708
0.000161
1.33
0.60
3.97
6.34
6.02
18.33
0.044152
0.002800
0.85
0.84
(5.71)
(10.48)
(4.07)
0.01
(0.006521)
0.000683
1.39
0.98
9.50
18.77
8.98
12.40
0.011112
0.002086
0.75
0.06
7.89
8.40
9.93
2.84
0.005735
0.000482
1.17
0.55
(0.69)
(1.07)
(1.34)
0.64
(0.022390)
0.000240
1.04
0.17
(22.56)
(25.90)
(462.78)
(0.000547)
0.000142
1.83
3.45
0.38
1.69
0.21
0.00
0.047382
0.000801
0.41
0.89
0.47
0.90
4.73
39.28
0.028641
0.000258
0.39
1.21
(7.15)
(16.68)
(11.94)
(5.70)
(0.002037)
0.000340
0.34
3.63
0.60
3.31
0.50
4.79
0.048077
0.001591
0.62
1.73
2.80
7.92
1.27
3.23
0.017509
0.001387
2.46
8.03
5.96
53.79
0.49
0.34
0.000517
0.000278
2.68
1.35
5.07
12.96
14.54
18.01
0.059980
0.007771
0.93
0.71
2.49
4.81
4.97
14.11
0.582201
0.028018
6.90
0.15
0.21
0.26
4.62
(27.69)
3.463362
0.009095
0.80
3.99
2.72
13.58
2.19
7.42
0.002100
0.000285
0.12
1.49
3.19
7.97
72.66
(65.85)
0.000782
0.000062
5.00
4.23
(6.48)
(33.88)
(25.44)
(18.58)
(0.042136)
0.014275
0.24
0.06
12.63
13.33
75.28
80.90
0.000100
0.000013
4.49
0.36
0.57
0.78
2.68
4.77
0.435432
0.003393
2.56
1.20
8.39
18.43
3.45
6.98
0.011920
0.002196
49.36
2.77
4.94
3.32
(2.44) (2,164.37)
(317.01)
345
75
(45)
228
779
(33)
32

LISTED STOCKS
1
2
3 BISI
4

Statement
Year
Date
End
Total
Assets
1. AGRICULTURE
11 CROPS
1 Bisi International Tbk
12/31/07 A Dec
892
12 PLANTATION
5 AALI
1 Astra Agro Lestari Tbk
12/31/07 A Dec
5,353
6 UNSP
2 Bakrie Sumatera Plantation Tbk
12/31/07 A Dec
4,311
7 LSIP
3 PP London Sumatera Tbk
12/31/07 A Dec
3,938
8 SGRO
4 Sampoerna Agro Tbk
12/31/07 A Dec
2,088
9 SMAR
5 SMART Tbk
12/31/07 A Dec
8,063
6 Tunas Baru Lampung Tbk
12/31/07 A Dec
2,457
1 Cipendawa Agroindustri Tbk
12/31/07 A Dec
33
2 Multibreeder Adirama Ind. Tbk
12/31/07 A Dec
796
10 TBLA
11
12 CPDW
13 MBAI
14
13 ANIMAL HUSBANDRY
14 FISHERY
15 BASS
1 Bahtera Adimina Samudra Tbk
12/31/07 A Dec
251
16 CPRO
2 Central Proteinaprima Tbk
12/31/07 A Dec
7,794
17 DSFI
3 Dharma Samudera Fishing Ind. Tbk
12/31/07 A Dec
316
4 Inti Kapuas Arowana Tbk
12/31/07 A Dec
413
12/31/07 A Dec
95
18 IIKP
19
15 FORESTRY
20
19 OTHERS
21 BTEK
1 Bumi Teknokultura Unggul Tbk
22
23
24
2. MINING
21 COAL MINING
25 ATPK
1 ATPK Resources Tbk
12/31/07 A Dec
209
26 BUMI
2 Bumi Resources Tbk
12/31/07 A Dec
26,556
27 ITMG
3 Indo Tambangraya Megah Tbk
12/31/07 A Dec
7,414
28 PKPK
4 Perdana Karya Perkasa Tbk.
12/31/07 A Dec
328
29 PTBA
5 Tambang Batubara Bukit Asam Tbk
12/31/07 A Dec
3,928
30
22 CRUDE PETROLEUM & NATURAL GAS PRODUCTION
31 APEX
1 Apexindo Pratama Duta Tbk
12/31/07 A Dec
4,610
32 ELSA
2 Elnusa Tbk
12/31/07 A Dec
2,159
33 ENRG
3 Energi Mega Persada Tbk *)
12/31/07 A Dec
9,378
34 MEDC
4 Medco Energi Internasional Tbk *)
12/31/07 A Dec
20,228
35
23 METAL AND MINERAL MINING
36 ANTM
1 Aneka Tambang Tbk
12/31/07 A Dec
12,038
37 CITA
2 Cita Mineral Investindo Tbk
12/31/07 A Dec
542
38 INCO
3 INCO Tbk
12/31/07 A Dec
17,775
39 TINS
4 Timah Tbk
12/31/07 A Dec
5,033
12/31/07 A Dec
757
40
41 CNKO
24 LAND / STONE QUARRYING

1 Central Korporindo Internasional Tbk *)
42 CTTH
43
2 Citatah Tbk
12/31/07 A Dec
181
29 OTHERS
44
45
46
3. BASIC INDUSTRY AND CHEMICALS

31 CEMENT
47 SMCB
1 Holcim Indonesia Tbk
12/31/07 A Dec
7,208
48 INTP
2 Indocement Tunggal Prakarsa Tbk
12/31/07 A Dec
10,016
49 SMGR
3 Semen Gresik (Persero) Tbk
12/31/07 A Dec
8,515
50
32 CERAMICS, GLASS, PORCELAIN
51 ARNA
1 Arwana Citramulia Tbk
12/31/07 A Dec
631
52 AMFG
2 Asahimas Flat Glass Tbk
12/31/07 A Dec
1,760
53 IKAI
3 Intikeramik Alamasri Industri Tbk
12/31/07 A Dec
773
54 KIAS
4 Keramika Indonesia Assosiasi Tbk
12/31/07 A Dec
802
55 MLIA
5 Mulia Industrindo Tbk
12/31/07 A Dec
3,823
56 TOTO
6 Surya Toto Indonesia Tbk
12/31/07 A Dec
914
57
33 METAL AND ALLIED PRODUCTS
58 ALMI
1 Alumindo Light Metal Industry Tbk
12/31/07 A Dec
1,371
59 BTON
2 Betonjaya Manunggal Tbk
12/31/07 A Dec
46
60 CTBN
3 Citra Tubindo Tbk
12/31/07 A Dec
1,601
61 INAI
4 Indal Aluminium Industry Tbk
12/31/07 A Dec
483
62 ITMA
5 Itamaraya Gold Industry Tbk
12/31/07 A Dec
24
63 JKSW
6 Jakarta Kyoei Steel Works Ltd Tbk
12/31/07 A Dec
290
64 JPRS
7 Jaya Pari Steel Tbk
12/31/07 A Dec
269
65 LION
8 Lion Metal Works Tbk
12/31/07 A Dec
216
66 LMSH
9 Lionmesh Prima Tbk
12/31/07 A Dec
63
10 Pelangi Indah Canindo Tbk
12/31/07 A Dec
453
11 Tembaga Mulia Semanan Tbk
12/31/07 A Dec
1,184
67 PICO
68 TBMS
69
34 CHEMICALS
70 BUDI
1 Budi Acid Jaya Tbk
12/31/07 A Dec
1,486
71 CLPI
2 Colorpak Indonesia Tbk
12/31/07 A Dec
168
72 DPNS
3 Duta Pertiwi Nusantara Tbk
12/31/07 A Dec
156
73 EKAD
4 Ekadharma International Tbk
12/31/07 A Dec
85
74 ETWA
5 Eterindo Wahanatama Tbk
12/31/07 A Dec
440
75 SRSN
6 Indo Acidatama Tbk
12/31/07 A Dec
334
76 INCI
7 Intanwijaya Internasional Tbk
12/31/07 A Dec
180
77 KKGI
8 Resource Alam Indonesia Tbk
12/31/07 A Dec
174
9 Sorini Agro Asia Corporinndo Tbk
12/31/07 A Dec
843
12/31/07 A Dec
2,623
78 SOBI
79 UNIC
80
10 Unggul Indah Cahaya Tbk

35 PLASTICS & PACKAGING
81 AKKU
1 Aneka Kemasindo Utama Tbk *)
12/31/07 A Dec
54
82 AKPI
2 Argha Karya Prima Ind. Tbk
12/31/07 A Dec
1,545
83 APLI
3 Asiaplast Industries Tbk
12/31/07 A Dec
295
84 BRNA
4 Berlina Tbk
12/31/07 A Dec
387
85 DYNA
5 Dynaplast Tbk *)
12/31/07 A Dec
1,123
86 FPNI
6 Fatrapolindo Nusa Industri Tbk
12/31/07 A Dec
242
87 IGAR
7 Kageo Igar Jaya Tbk
12/31/07 A Dec
330
88 LAPD
8 Leyand International Tbk *)
12/31/07 A Dec
57
89 SIMA
9 Siwani Makmur Tbk
12/31/07 A Dec
75
90 TALFA
10 Tunas Alfin Tbk (Share A)
12/31/07 A Dec
216
91 TALFB
11 Tunas Alfin Tbk (Share B)
12/31/07 A Dec
216
12 Trias Sentosa Tbk
12/31/07 A Dec
2,139
92 TRST
93
36 ANIMAL FEED
94 CPIN
1 Charoen Pokphand Indonesia Tbk
12/31/07 A Dec
4,760
95 JPFA
2 JAPFA Comfeed Indonesia Tbk
12/31/07 A Dec
4,043
96 MAIN
3 Malindo Feedmill Tbk
12/31/07 A Dec
505
4 Sierad Produce Tbk
12/31/07 A Dec
1,295
1 Barito Pacific Tbk
12/31/07 A Dec
16,912
100 DSUC
2 Daya Sakti Unggul Corporation Tbk
12/31/07 A Dec
289
101 SULI
3 Sumalindo Lestari Jaya Tbk
12/31/07 A Dec
1,896
102 SUDI
4 Surya Dumai Industri Tbk
09/30/07
Dec
494
103 TIRT
5 Tirta Mahakam Resources Tbk
12/31/07 A Dec
553
97 SIPD
98
99 BRPT
104
37 WOOD INDUSTRIES
38 PULP & PAPER
105 FASW
1 Fajar Surya Wisesa Tbk
12/31/07 A Dec
3,770
106 INKP
2 Indah Kiat Pulp & Paper Corp Tbk
12/31/07 A Dec
51,690
107 SPMA
3 Suparma Tbk
12/31/07 A Dec
1,502
108 SAIP
4 Surabaya Agung Industry Pulp Tbk
12/31/07 A Dec
2,662
109 TKIM
5 Tjiwi Kimia Tbk
12/31/07 A Dec
20,414
6 Toba Pulp Lestari Tbk *)
12/31/07 A Dec
2,831
110 INRU
111
39 OTHERS
112
113
4. MISCELLANEOUS INDUSTRY
114
41 MACHINERY AND HEAVY EQUIPMENT
115
42 AUTOMOTIVE AND COMPONENTS
116 ASII
1 Astra Int'l Tbk
12/31/07 A Dec
63,520
117 AUTO
2 Astra Otoparts Tbk
12/31/07 A Dec
3,454
118 GJTL
3 Gajah Tunggal Tbk
12/31/07 A Dec
8,455
119 GDYR
4 Goodyear Indonesia Tbk
12/31/07 A Dec
580
120 BRAM
5 Indo Kordsa Tbk
12/31/07 A Dec
1,555
121 IMAS
6 Indomobil Sukses Internasional Tbk *)
12/31/07 A Dec
4,907
122 INDS
7 Indospring Tbk
12/31/07 A Dec
599
123 LPIN
8 Multi Prima Sejahtera Tbk
12/31/07 A Dec
139
124 MASA
9 Multistrada Arah Sarana Tbk
12/31/07 A Dec
1,799
125 NIPS
10 Nipress Tbk
12/31/07 A Dec
288
126 PRAS
11 Prima Alloy Steel Universal Tbk
12/31/07 A Dec
543
127 SQMI
12 Sanex Qianjiang Motor International Tbk
12/31/07 A Dec
38
128 SMSM
13 Selamat Sempurna Tbk.
12/31/07 A Dec
830
129
43 TEXTILE, GARMENT
130 MYTX
1 APAC Citra Centertex Tbk
12/31/07 A Dec
2,335
131 ARGO
2 Argo Pantes Tbk
12/31/07 A Dec
1,866
132 CNTX
3 Centex Tbk
12/31/07 A Mar
425
133 CNTB
4 Centex Tbk (Seri B)
12/31/07 A Mar
425
134 DOID
5 Delta Dunia Petroindo Tbk *)
12/31/07 A Dec
1,209
135 ERTX
6 Eratex Djaja Tbk
12/31/07 A Dec
292
136 ESTI
7 Ever Shine Textile Industry Tbk
12/31/07 A Dec
541
137 MYRX
8 Hanson International Tbk
12/31/07 A Dec
525
138 MYRXP
9 Hanson International Tbk (Seri B)
12/31/07 A Dec
525
139 INDR
10 Indorama Synthetics Tbk
12/31/07 A Dec
5,875
140 KARW
11 Karwell Indonesia Tbk
12/31/07 A Dec
303
141 PBRX
12 Pan Brothers Tbk
12/31/07 A Dec
833
142 PAFI
13 Panasia Filament Inti Tbk
12/31/07 A Dec
606
143 HDTX
14 Panasia Indosyntex Tbk *)
12/31/07 A Dec
1,243
144 ADMG
15 Polychem Indonesia Tbk
12/31/07 A Dec
4,161
145 POLY
16 Polysindo Eka Perkasa Tbk
12/31/07 A Dec
5,448
146 RICY
17 Ricky Putra Globalindo Tbk
12/31/07 A Dec
575
147 RDTX
18 Roda Vivatex Tbk
12/31/07 A Dec
583
148 SSTM
19 Sunson Textile Manufacturer Tbk
12/31/07 A Dec
899
149 TFCO
20 Teijin Indonesia Fiber Tbk
12/31/07 A Dec
2,508
150 TEJA
21 Texmaco Jaya Tbk
12/31/07 A Dec
397
151 UNTX
22 Unitex Tbk
12/31/07 A Dec
151
152
44 FOOTWEAR
153 BIMA
1 Primarindo Asia Infrastructur Tbk
12/31/07 A Dec
97
154 BATA
2 Sepatu Bata Tbk
12/31/07 A Dec
332
155 SIMM
3 Surya Intrindo Makmur Tbk
12/31/07 A Dec
118
156
45 CABLE
157 KBLI
1 GT Kabel Indonesia Tbk
12/31/07 A Dec
499
158 JECC
2 Jembo Cable Company Tbk
12/31/07 A Dec
470
159 KBLM
3 Kabelindo Murni Tbk
12/31/07 A Dec
433
160 SCCO
4 Sucaco Tbk
12/31/07 A Dec
1,294
161 IKBI
5 Sumi Indo Kabel Tbk
12/31/07 A Dec
589
6 Voksel Electric Tbk
12/31/07 A Dec
805
12/31/07 A Dec
800
12/31/07 A Dec
80
162 VOKS
163
46 ELECTRONICS
164 PTSN
165
1 Sat Nusapersada Tbk

49 OTHERS
166 ARTI
1 Arona Binasejati Tbk
167
5. CONSUMER GOODS INDUSTRY
51 FOOD AND BEVERAGES
ADES
1 Ades Waters Indonesia Tbk
12/31/07 A Dec
179
AQUA
2 Aqua Golden Mississippi Tbk
12/31/07 A Dec
892
CEKA
3 Cahaya Kalbar Tbk
12/31/07 A Dec
614
DAVO
4 Davomas Abadi Tbk
12/31/07 A Dec
3,869
DLTA
5 Delta Djakarta Tbk
12/31/07 A Dec
592
INDF
6 Indofood Sukses Makmur Tbk
12/31/07 A Dec
29,527
MYOR
7 Mayora Indah Tbk
12/31/07 A Dec
1,893
MLBI
8 Multi Bintang Indonesia Tbk
12/31/07 A Dec
622
PSDN
9 Prasidha Aneka Niaga Tbk
12/31/07 A Dec
292
SKBM
10 Sekar Bumi Tbk
12/31/07 A Dec
185
SKLT
11 Sekar Laut Tbk
12/31/07 A Dec
183
STTP
12 Siantar Top Tbk
12/31/07 A Dec
517
SUBA
13 Suba Indah Tbk
09/30/07
755
Dec
AISA
ULTJ
14 Tiga Pilar Sejahtera Food Tbk
12/31/07 A Dec
516
15 Ultra Jaya Milk Ind. Tbk
12/31/07 A Dec
1,363
52 TOBACCO MANUFACTURERS
BATI
1 BAT Indonesia Tbk
12/31/07 A Dec
676
RMBA
2 Bentoel International Investama Tbk
12/31/07 A Dec
3,859
GGRM
3 Gudang Garam Tbk
12/31/07 A Dec
23,929
4 HM Sampoerna Tbk
12/31/07 A Dec
15,681
HMSP
53 PHARMACEUTICALS
SQBB
1 Bristol-Myers Squibb Indonesia Tbk
12/31/07 A Dec
227
SQBI
2 Bristol-Myers Squibb Indonesia Tbk (PS)
12/31/07 A Dec
227
DVLA
3 Darya-Varia Laboratoria Tbk
12/31/07 A Dec
561
INAF
4 Indofarma Tbk
12/31/07 A Dec
1,009
KLBF
5 Kalbe Farma Tbk
12/31/07 A Dec
5,138
KAEF
6 Kimia Farma (Persero) Tbk
12/31/07 A Dec
1,387
MERK
7 Merck Tbk
12/31/07 A Dec
331
PYFA
8 Pyridam Farma Tbk
12/31/07 A Dec
95
9 Schering Plough Indonesia Tbk
12/31/07 A Dec
129
12/31/07 A Dec
2,773
SCPI
TSPC
10 Tempo Scan Pacific Tbk

54 COSMETICS AND HOUSEHOLD
TCID
1 Mandom Indonesia Tbk
12/31/07 A Dec
725
MRAT
2 Mustika Ratu Tbk
12/31/07 A Dec
316
PROD
3 Sara Lee Body Care Indonesia Tbk
12/31/07
Jun
253
UNVR
4 Unilever Indonesia Tbk
12/31/07 A Dec
5,333
55 HOUSEWARE
KICI
1 Kedaung Indah Can Tbk
12/31/07 A Dec
80
KDSI
2 Kedawung Setia Industrial Tbk
12/31/07 A Dec
542
3 Langgeng Makmur Ind. Tbk
12/31/07 A Dec
532
LMPI
59 OTHERS
ASRI
1 Alam Sutera Realty Tbk
12/31/07 A Dec
2,966
ELTY
12/31/07 A Dec
5,708
BAPA
3 Bekasi Asri Pemula Tbk
12/31/07 A Dec
58
BIPP
12/31/07 A Dec
275
BMSR
12/31/07 A Dec
188
BKDP
6 Bukit Darmo Property Tbk *)
12/31/07 A Dec
731
CKRA
7 Ciptojaya Kontrindoreksa Tbk
12/31/07 A Dec
59
CTRA
12/31/07 A Dec
7,484
CTRP
9 Ciputra Property Tbk
12/31/07 A Dec
3,534
1,921
CTRS
10 Ciputra Surya Tbk
12/31/07 A Dec
COWL
11 Cowell Development Tbk
12/31/07 A Dec
226
SCBD
12 Danayasa Arthatama Tbk
12/31/07 A Dec
3,731
KARK
13 Dayaindo Resources International Tbk
12/31/07 A Dec
150
DILD
14 Intiland Development Tbk
12/31/07 A Dec
2,016
DART
12/31/07 A Dec
2,513
DUTI
16 Duta Pertiwi Tbk
12/31/07 A Dec
4,513
FMII
12/31/07 A Dec
313
GMTD
12/31/07 A Dec
279
OMRE
12/31/07 A Dec
727
JAKA
12/31/07 A Dec
171
JRPT
12/31/07 A Dec
1,907
KIJA
12/31/07 A Dec
2,506
KPIG
23 Kridaperdana Indahgraha Tbk
12/31/07 A Dec
901
LCGP
24 Laguna Cipta Griya Tbk
12/31/07 A Dec
88
LAMI
12/31/07 A Dec
635
LPCK
12/31/07 A Dec
1,284
LPKR
12/31/07 A Dec
10,533
MDLN
12/31/07 A Dec
1,752
PTRA
12/31/07 A Dec
539
PWON
30 Pakuwon Jati Tbk
12/31/07 A Dec
3,115
PWSI
12/31/07 A Dec
296
GPRA
32 Perdana Gapuraprima Tbk
12/31/07 A Dec
1,292
RBMS
12/31/07 A Dec
221
RODA
34 Roda Panggon Harapan Tbk *)
12/31/07 A Dec
74
BKSL
35 Sentul City Tbk
12/31/07 A Dec
2,525
SMRA
12/31/07 A Dec
3,029
SIIP
12/31/07 A Dec
1,571
12/31/07 A Dec
2,022
SMDM
ADHI
12/31/07 A Dec
4,333
DGIK
2 Duta Graha Indah Tbk
12/31/07 A Dec
1,211
JKON
3 Jaya Konstruksi Manggala Pratama Tbk
12/31/07 A Dec
1,164
SSIA
12/31/07 A Dec
1,541
TOTL
12/31/07 A Dec
1,306
TRUB
6 Truba Alam Manunggal Engineering Tbk
12/31/07 A Dec
4,991
WIKA
7 Wijaya Karya (Persero) Tbk.
12/31/07 A Dec
4,133
12/31/07 A Dec
20,348
69 OTHERS
7. INFRASTRUCTURE, UTILITIES AND TRANSPORTATION
71 ENERGY
PGAS
1 Perusahaan Gas Negara (Persero) Tbk
72 TOLL ROAD, AIRPORT, HARBOR AND ALLIED PRODUCTS

CMNP
1 Citra Marga Nusaphala Persada Tbk
12/31/07 A Dec
2,720
JSMR
2 Jasa Marga (Persero) Tbk
12/31/07 A Dec
13,847
73 TELECOMMUNICATION
BTEL
1 Bakrie Telecom Tbk
12/31/07 A Dec
4,664
EXCL
2 Excelcomindo Pratama Tbk
12/31/07 A Dec
18,827
ISAT
3 Indosat Tbk
12/31/07 A Dec
45,305
IATG
4 Infoasia Teknologi Global Tbk
12/31/07 A Dec
383
FREN
5 Mobile-8 Telecom Tbk
12/31/07 A Dec
4,537
TLKM
6 Telekomunikasi Indonesia Tbk
12/31/07 A Dec
82,059
12/31/07 A Dec
4,930
74 TRANSPORTATION
APOL
1 Arpeni Pratama Ocean Line Tbk
BLTA
2 Berlian Laju Tanker Tbk
12/31/07 A Dec
20,669
CMPP
3 Centris Multi Persada Pratama Tbk
12/31/07 A Dec
115
HITS
4 Humpuss Intermoda Transportasi Tbk
12/31/07 A Dec
2,048
IATA
5 Indonesia Air Transport Tbk *)
12/31/07 A Dec
544
MIRA
6 Mitra Rajasa Tbk
12/31/07 A Dec
1,127
WEHA
7 Panorama Transportasi Tbk
12/31/07 A Dec
102
TMAS
8 Pelayaran Tempuran Emas Tbk
12/31/07 A Dec
996
RIGS
9 Rig Tenders Tbk
12/31/07 A Dec
950
SMDR
10 Samudera Indonesia Tbk
12/31/07 A Dec
3,972
SAFE
11 Steady Safe Tbk
12/31/07 A Dec
209
ZBRA
12 Zebra Nusantara Tbk
12/31/07 A Dec
93
75 NON BUILDING CONSTRUCTION

BUKK
1 Bukaka Teknik Utama Tbk
12/31/07 A Dec
602
DEWA
2 Darma Henwa Tbk
12/31/07 A Dec
5,266
PTRO
3 Petrosea Tbk
12/31/07 A Dec
1,400
79 OTHERS
8. FINANCE
81 BANK
AGRO
1 Bank Agroniaga Tbk
12/31/07 A Dec
2,984
INPC
2 Bank Artha Graha Internasional Tbk
12/31/07 A Dec
11,283
BBKP
3 Bank Bukopin Tbk
12/31/07 A Dec
34,446
BNBA
4 Bank Bumi Arta Tbk
12/31/07 A Dec
1,950
BABP
5 Bank Bumiputera Indonesia Tbk
12/31/07 A Dec
6,346
BACA
6 Bank Capital Indonesia Tbk
12/31/07 A Dec
1,203
BBCA
7 Bank Central Asia Tbk
12/31/07 A Dec
218,005
BCIC
8 Bank Century Tbk
12/31/07 A Dec
14,510
BDMN
9 Bank Danamon Indonesia Tbk
12/31/07 A Dec
89,410
BAEK
10 Bank Ekonomi Raharja Tbk
12/31/07 A Dec
15,642
BEKS
11 Bank Eksekutif Internasional Tbk
12/31/07 A Dec
1,350
SDRA
12 Bank Himpunan Saudara 1906 Tbk
12/31/07 A Dec
1,463
BNII
13 Bank Int' l Indonesia Tbk
12/31/07 A Dec
55,148
BKSW
14 Bank Kesawan Tbk
12/31/07 A Dec
2,184
BMRI
15 Bank Mandiri (Persero) Tbk
12/31/07 A Dec
319,086
MAYA
16 Bank Mayapada Internasional Tbk
12/31/07 A Dec
4,475
MEGA
17 Bank MEGA Tbk
12/31/07 A Dec
34,908
BBNI
19 Bank Negara Indonesia Tbk
12/31/07 A Dec
183,342
BNGA
20 Bank Niaga Tbk
12/31/07 A Dec
54,886
NISP
21 Bank NISP Tbk
12/31/07 A Dec
28,969
BBNP
22 Bank Nusantara Parahyangan Tbk
12/31/07 A Dec
3,773
PNBN
23 Bank Pan Indonesia Tbk
12/31/07 A Dec
53,471
BNLI
24 Bank Permata Tbk
12/31/07 A Dec
39,298
BBRI
25 Bank Rakyat Indonesia (Persero) Tbk
12/31/07 A Dec
203,735
BSWD
26 Bank Swadesi Tbk
12/31/07 A Dec
1,168
BBIA
27 Bank UOB Buana Tbk
12/31/07 A Dec
18,260
BVIC
28 Bank Victoria International Tbk
12/31/07 A Dec
5,269
MCOR
18 Bank Windu Kentjana International Tbk
12/31/07 A Dec
1,403
LPBN
29 Lippo Bank Tbk
12/31/07 A Dec
38,962
82 FINANCIAL INSTITUTION
ADMF
1 Adira Dinamika Multi Finance Tbk
12/31/07 A Dec
3,302
BFIN
2 BFI Finance Indonesia Tbk
12/31/07 A Dec
2,524
BBLD
3 Buana Finance Tbk
12/31/07 A Dec
1,419
CFIN
4 Clipan Finance Indonesia Tbk
12/31/07 A Dec
1,674
DEFI
5 Danasupra Erapacific Tbk *)
12/31/07 A Dec
47
DKFT
6 Duta Kirana Finance Tbk
12/31/07 A Dec
36
INCF
7 Indocitra Finance Tbk
12/31/07 A Dec
42
MFIN
8 Mandala Multifinance Tbk
12/31/07 A Dec
1,513
TRUS
9 Trust Finance Indonesia Tbk
12/31/07 A Dec
180
WOMF
10 Wahana Ottomitra Multiartha Tbk
12/31/07
Dec
4,813
83 SECURITIES COMPANY
AKSI
1 Asia Kapitalindo Securities Tbk
12/31/07 A Dec
388
HADE
2 Hortus Danavest Tbk
12/31/07 A Dec
7,942
KREN
3 Kresna Graha Sekurindo Tbk
12/31/07 A Dec
709
UNIT
4 Nusantara Inti Corpora Tbk
12/31/07 A Dec
289
OCAP
5 JJ NAB Capital Tbk
12/31/07 A Dec
81
PEGE
6 Panca Global Securities Tbk
12/31/07 A Dec
373
PANS
7 Panin Sekuritas Tbk
12/31/07 A Dec
1,298
RELI
8 Reliance Securities Tbk
12/31/07 A Dec
556
9 Trimegah Securities Tbk
12/31/07 A Dec
1,677
12/31/07 A Dec
68
TRIM
YULE
10 Yulie Sekurindo Tbk

84 INSURANCE
ABDA
1 Asuransi Bina Dana Arta Tbk
12/31/07 A Dec
271
ASBI
2 Asuransi Bintang Tbk
12/31/07 A Dec
182
ASDM
3 Asuransi Dayin Mitra Tbk
12/31/07 A Dec
237
AHAP
4 Asuransi Harta Aman Pratama Tbk
12/31/07 A Dec
50
ASJT
5 Asuransi Jasa Tania Tbk
12/31/07 A Dec
155
AMAG
6 Asuransi Multi Artha Guna Tbk
12/31/07 A Dec
365
ASRM
7 Asuransi Ramayana Tbk
12/31/07 A Dec
245
LPGI
8 Lippo General Insurance Tbk
12/31/07 A Dec
660
MREI
9 Maskapai Reasuransi Ina. Tbk
12/31/07 A Dec
196
PNIN
10 Panin Insurance Tbk
12/31/07 A Dec
7,347
PNLF
11 Panin Life Tbk
12/31/07 A Dec
6,557
260
85 INVESTMENT FUND / MUTUAL FUND

89 OTHERS
ARTA
1 Arthavest Tbk
12/31/07 A Dec
BCAP
2 Bhakti Capital Indonesia Tbk
12/31/07 A Dec
997
BHIT
3 Bhakti Investama Tbk
12/31/07 A Dec
19,742
MTFN
4 Capitalinc Investment Tbk *)
12/31/07 A Dec
144
GSMF
5 Equity Development Investama Tbk
12/31/07 A Dec
1,301
LPPS
6 Lippo Securities Tbk
12/31/07 A Dec
373
LPPF
7 Pacific Utama Tbk
12/31/07 A Dec
61
APIC
8 Pan Pacific International Tbk
12/31/07 A Dec
154
SMMA
9 Sinar Mas Multiartha Tbk
12/31/07 A Dec
14,131
9. TRADE, SERVICES & INVESTMENT

91 WHOLESALE (DURABLE & NON-DURABLE GOODS)
TMPI
1 AGIS Tbk *)
12/31/07 A Dec
704
AIMS
2 Akbar Indomakmur Stimec Tbk
12/31/07 A Dec
38
AKRA
3 AKR Corporindo Tbk
12/31/07 A Dec
3,498
ASIA
4 Asia Grain International Tbk
12/31/07 A Dec
70
EPMT
5 Enseval Putra Megatrading Tbk
12/31/07 A Dec
2,094
FISH
6 FKS Multi Agro Tbk
12/31/07 A Dec
532
HEXA
7 Hexindo Adiperkasa Tbk
12/31/07 A Dec
1,384
INTD
8 Inter-Delta Tbk
12/31/07 A Dec
24
INTA
9 Intraco Penta Tbk
12/31/07 A Dec
864
LTLS
10 Lautan Luas Tbk
12/31/07 A Dec
2,135
SDPC
11 Millennium Pharmacon International Tbk
12/31/07 A Dec
232
MDRN
12 Modern Internasional Tbk *)
12/31/07 A Dec
910
MICE
13 Multi Indocitra Tbk
12/31/07 A Dec
249
META
14 Nusantara Infrastructure Tbk
12/31/07 A Dec
650
OKAS
15 Okansa Persada Tbk
12/31/07 A Dec
25
KONI
16 Perdana Bangun Pusaka Tbk
12/31/07 A Dec
63
SING
17 Singer Indonesia Tbk
12/31/07 A Dec
SUGI
18 Sugi Samapersada Tbk
12/31/07 A Dec
56
TGKA
19 Tigaraksa Satria Tbk
12/31/07 A Dec
1,349
TIRA
20 Tira Austenite Tbk
12/31/07 A Dec
239
TRIL
21 Triwira Insanlestari Tbk
12/31/07 A Dec
142
TURI
22 Tunas Ridean Tbk
12/31/07 A Dec
3,345
UNTR
23 United Tractors Tbk
12/31/07 A Dec
13,003
WAPO
24 Wahana Phonix Mandiri Tbk *)
12/31/07 A Dec
200
25 Wicaksana Overseas International Tbk
12/31/07 A Dec
243
WICO
93 RETAIL TRADE
ACES
1 Ace Hardware Indoneisa Tbk
12/31/07 A Dec
704
ALFA
2 Alfa Retailindo Tbk *)
12/31/07 A Dec
688
CSAP
3 Catur Sentosa Adiprana Tbk
12/31/07 A Dec
1,078
MACO
4 Courts Indonesia Tbk
12/31/07
Mar
290
HERO
5 Hero Supermarket Tbk
12/31/07 A Dec
1,753
MPPA
7 Matahari Putra Prima Tbk
12/31/07 A Dec
8,403
MTSM
8 Metro Supermarket Realty Tbk
12/31/07 A Dec
99
MAPI
9 Mitra Adiperkasa Tbk
12/31/07 A Dec
2,960
RALS
10 Ramayana Lestari Sentosa Tbk
12/31/07 A Dec
2,918
RIMO
11 Rimo Catur Lestari Tbk
12/31/07 A Dec
63
SONA
12 Sona Topas Tourism Industry Tbk
12/31/07 A Dec
469
TKGA
13 Toko Gunung Agung Tbk
12/31/07 A Dec
89
94 RESTAURANT, HOTEL AND TOURISM

ANTA
1 Anta Express Tour & Travel Service Tbk
12/31/07 A Dec
335
BAYU
2 Bayu Buana Tbk
12/31/07 A Dec
180
SMMT
3 Eatertainment International Tbk
12/31/07 A Dec
21
FAST
4 Fast Food Indonesia Tbk
12/31/07 A Dec
629
GMCW
5 Grahamas Citrawisata Tbk
12/31/07 A Dec
21
SHID
6 Hotel Sahid Jaya Tbk
12/31/07 A Dec
587
INPP
7 Indonesian Paradise Property Tbk *)
12/31/07 A Dec
114
ICON
8 Island Concept Indonesia Tbk
12/31/07 A Dec
14
JSPT
9 Jakarta Setiabudi Internasional Tbk
12/31/07 A Dec
2,719
JIHD
10 JIHD Tbk
12/31/07 A Dec
5,081
MAMI
11 Mas Murni Indonesia Tbk
12/31/07 A Dec
584
MAMIP
12 Mas Murni Indonesia Tbk (SP)
12/31/07 A Dec
584
PANR
13 Panorama Sentrawisata Tbk
12/31/07 A Dec
403
PSAB
14 Pelita Sejahtera Abadi Tbk
12/31/07 A Dec
12
PGLI
15 Pembangunan Graha Lestari Tbk
12/31/07 A Dec
48
PJAA
16 Pembangunan Jaya Ancol Tbk
12/31/07 A Dec
1,277
PTSP
17 Pioneerindo Gourmet International Tbk *)
12/31/07 A Dec
74
PLIN
18 Plaza Indonesia Realty Tbk
12/31/07 A Dec
2,965
PNSE
19 Pudjiadi & Sons Estates Ltd. Tbk
12/31/07 A Dec
212
PUDP
20 Pudjiadi Prestige Tbk
12/31/07 A Dec
255
PSKT
21 Pusako Tarinka Tbk
12/31/07 A Dec
26
95 ADVERTISING, PRINTING AND MEDIA

ABBA
1 Abdi Bangsa Tbk
12/31/07 A Dec
159
KBLV
2 First Media Tbk *)
12/31/07 A Dec
1,178
FORU
3 Fortune Indonesia Tbk
12/31/07 A Dec
190
IDKM
4 Indosiar Karya Media Tbk
12/31/07 A Dec
1,271
JTPE
5 Jasuindo Tiga Perkasa Tbk
12/31/07 A Dec
97
MNCN
6 Media Nusantara Citra Tbk
12/31/07 A Dec
6,388
SCMA
7 Surya Citra Media Tbk
12/31/07 A Dec
2,552
8 Tempo Inti Media Tbk
12/31/07 A Dec
119
TMPO
96 HEALTHCARE
97 COMPUTER AND SERVICES
ASGR
1 Astra Graphia Tbk
12/31/07 A Dec
625
CENT
2 Centrin Online Tbk
12/31/07 A Dec
99
DNET
3 Dyviacom Intrabumi Tbk
12/31/07 A Dec
23
INDX
4 Indoexchange Tbk
12/31/07 A Dec
ITTG
5 Integrasi Teknologi Tbk
12/31/07 A Dec
29
LMAS
6 Limas Centric Indonesia Tbk
12/31/07 A Dec
215
MTDL
7 Metrodata Electronics Tbk
12/31/07 A Dec
1,162
MLPL
8 Multipolar Corporation Tbk
12/31/07 A Dec
9,783
MYOH
9 Myoh Technologi Tbk
12/31/07 A Dec
10
98 INVESTMENT COMPANY
ALKA
1 Alakasa Industrindo Tbk
12/31/07 A Dec
151
BNBR
2 Bakrie & Brothers Tbk
12/31/07 A Dec
14,137
BMTR
3 Global Mediacom Tbk
12/31/07 A Dec
15,571
PLAS
4 Palm Asia Corpora Tbk *)
12/31/07 A Dec
217
99 OTHERS
GEMA
1 Gema Grahasarana Tbk
12/31/07 A Dec
329
JASS
2 Jasa Angkasa Semesta Tbk
12/31/07 A Dec
236
LPLI
3 Lippo E-NET Tbk
12/31/07 A Dec
965
MITI
4 Mitra Investindo Tbk *)
12/31/07 A Dec
124
POOL
5 Pool Advista Indonesia Tbk
12/31/07 A Dec
137
RUIS
6 Radiant Utama Interinsco Tbk
12/31/07 A Dec
413
RAJA
7 Rukun Raharja Tbk *)
12/31/07 A Dec
Average PER
20.10
Weighted Average PER
21.32
Average PBV
3.49
Weighted Average PBV
3.35
Market PER
Notes :
18.99
*) These companies are excluded from the Average PER computation
78
10
11
Total
Liabilities
Equity
12
Sales
13
Operating
Profit
14
Net
Income
(Billion Rp)
298
544
890
238
150
15
16
17
18
19
Paid-Up
Capital
Ann.
EPS
BV
PER
PBV
DER
(mill. Sh)
(Rp)
(Rp)
(x)
(x)
(x)
237
763
22.52
25.10
19.43
50
181
39.95
11.03
0.55
50
181
39.95
11.03
0.55
367
1,189
27.42
5.48
0.85
3,000
1,151
4,061
5,961
2,906
1,973
1,575
1,253
2,579
22.34
10.86
0.28
1,924
2,385
1,949
489
207
3,788
55
630
41.72
3.61
0.81
1,623
2,315
2,901
991
564
1,365
413
1,697
25.77
6.28
0.70
595
1,471
1,599
404
215
1,890
114
778
30.32
4.43
0.40
4,535
3,528
8,080
1,663
989
2,872
344
1,228
17.43
4.88
1.29
1,518
935
1,844
252
97
4,163
23
225
26.97
2.81
1.62
545
1,484
0.24
1.04
3.36
(1.95)
1.03
3.89
26
44
(3)
(4)
34
588
208
963
93
90
75
(105)
1,195
(5)
(4)
1.05
2.83
32.57
75.95
64.92
(3.52)
295.67
254.88
1,531
6,091
478
358.4
18,346
19.5
83
22.01
5.15
4.09
129
188
251
12
2.1
1,857
1.1
101
69.12
0.77
0.69
406
81
31
21
3,360
121
42.65
2.20
0.02
(7)
86
(19.93)
1.62
0.00
94
17
(9)
(8)
1,103
(7)
86
(19.93)
1.62
0.00
821
(47)
2.43
76
250
(45)
1,757
2,770
6,255
(25)
(82)
199
1,184
2,130
12.36
5.07
1.11
234
1,236
18.07
6.77
0.67
20
188
2.8
(54)
229
(22.61)
5.37
0.11
13,353
10,568
21,338
3,827
7,432
19,404
383
545
15.67
11.02
1.26
3,008
4,406
7,270
1,149
535
1,130
473
3,899
39.94
4.85
0.68
153
174
246
43
23
600
38
291
20.99
2.75
0.88
1,117
2,799
4,124
946
760
2,304
330
1,215
36.37
9.88
0.40
50
851
17.12
4.13
1.75
2,403
2,207
1,884
631
323
2,634
123
838
17.12
2.51
1.09
1,195
949
2,104
144
100
0.00
0.00
1.26
6,026
3,352
1,138
123
116
14,401
233
185.56
6.40
1.80
14,094
4,942
9,248
2,213
62
3,332
18
1,483
278.41
3.47
2.85
3,815
5,225
9.30
5.20
0.73
3,273
8,764
12,008
6,796
5,132
9,538
538
919
8.32
4.87
0.37
309
183
847
146
65
1,124
58
162
12.14
4.31
1.69
4,716
13,060
21,907
14,962
11,049
994
11,120
13,143
8.66
7.32
0.36
1,673
3,359
8,542
2,733
1,785
503
3,546
6,674
8.09
4.30
0.50
(8.68)
1.96
1.73
105
651
267
14
4,247
0.4
1.37
0.16
(5)
94
153
596.35
138
42
99
(4)
4,951
2,257
3,755
520
3,069
6,926
7,324
1,796
6,627
9,601
393
234
459
430
1,231
(10)
34
(8.68)
2.54
3.29
138
1,883
25.98
1.11
0.35
196
1,098
42.85
5.10
0.97
169
7,663
22
295
79.16
5.94
2.19
1,585
984
3,681
267
1,881
30.69
4.36
0.44
2,397
1,775
5,932
299
1,117
18.71
5.01
0.27
99
421
13.67
0.97
0.31
507
96
43
918
47
254
8.03
1.49
1.68
1,300
1,910
246
153
434
353
2,996
9.07
1.07
0.35
340
519
204
15.9
2,701
(1,899)
315
19
8,026
(4,203)
2,776
597
(12.3)
317
895
(106)
143
12
654
19
59.23
2.14
1.27
(85)
425
(199)
(4,469)
(0.88)
(0.04)
(1.42)
(1,014)
1,323
(766)
56
50
(3,177)
(0.44)
(0.11)
(1.91)
1,138
6,404
7.03
1.25
1.88
333
2,086
13.33
1.17
2.09
924
447
2,322
70
32
308
103
1,450
9.22
0.66
2.07
12
34
115
12
180
49
191
3.79
0.97
0.35
736
845
2,630
260
220
80
2,744
10,567
10.93
2.84
0.87
407
76
514
39
158
477
135.01
0.60
5.39
16
12
(3)
(2)
34
(68)
236
2.38
2.01
(2,591)
(8)
679
(389)
131
(24)
(35)
150
(233)
(1.03)
(0.09)
(1.75)
48
221
433
55
42
750
55
294
6.41
1.21
0.22
46
170
180
31
25
52
486
3,266
4.32
0.64
0.27
34
29
117
10
10
619
3,036
3.39
0.69
1.16
315
138
336
33
568
15
243
33.67
2.08
2.28
1,078
106
3,863
42
(2)
18
(108)
(50.92)
0.95
10.16
18
609
36.25
2.93
0.76
5,774
822
626
1,350
147
46
3,695
12
169
24.80
1.83
1.31
94
73
382
18
10
306
32
239
47.72
6.36
1.29
41
109
101
(0)
331
330
93.77
1.18
0.38
24
61
147
559
109
16.24
1.13
0.39
71
369
421
968
381
47.01
0.85
0.19
148
186
268
54
26
6,020
31
84.34
11.64
0.79
24
156
122
(0)
181
21
862
13.10
0.32
0.15
90
83
55
(30)
(24)
250
(98)
333
(8.80)
2.58
1.09
365
441
1,042
161
94
900
105
490
11.94
2.55
0.83
1,365
1,204
3,002
119
33
383
87
3,142
32.33
0.89
1.13
190
4,834
5.65
(1.28)
(2.18)
19
35
23
(0.0)
230
(0)
150
(412.86)
0.46
0.56
851
646
1,343
94
23
680
34
949
13.64
0.48
1.32
165
130
193
11
(19)
100
211
157
376
27
10
69
636
389
1,139
249
(7)
1,300
57
315
264
(41)
(53)
410
(14.9)
(4.69)
0.70
1.27
150
2,269
6.58
0.44
1.35
1,236
301.38
0.60
1.63
(128)
(17)
(3.12)
(24.19)
(36.74)
100
190
469
28
15
1,050
15
181
8.10
0.66
0.53
33
24
62
0.1
264
90
698.79
4.35
1.38
36
39
81
(5)
(4)
93
37
179
245
1,350
37
179
245
1,158
981
1,497
81
18
2,808
(48)
424
(4.59)
0.52
0.92
133
1.74
0.08
0.21
2,262
52,147
0.00
0.00
0.21
349
27.53
0.50
1.18
66
379
16.35
1.73
2.33
18.77
3.27
3.45
3,682
1,066
8,680
480
185
3,285
56
325
3,088
793
7,903
441
181
1,489
121
532
6.34
1.45
3.90
317
188
1,086
57
28
339
83
554
10.60
1.59
1.69
289
1,006
1,632
49
21
9,391
107
29.68
0.63
0.29
(25)
784
89.03
0.93
(0.59)
3,561
164.57
0.79
0.57
5,348
350
9,320
(61)
337
(42)
45
386
(24)
(66)
(132)
(122)
89
28
1,228
22
472
500
17
1,277
580
1,080
(598)
15
(12)
(73)
3,167
(31)
199
772
38
1,012
73
355
1,074
2,617
(1.63)
(5.72)
143.52
(1.51)
6.83
2.20
(189)
(11.63)
(1.91)
(1.80)
196
150.21
0.60
1.79
1,505
15.16
0.61
0.72
2,474
1,296
2,656
414
122
2,478
49
523
36.16
3.40
1.91
33,340
18,347
17,702
2,115
865
5,471
158
3,353
5.31
0.25
1.82
676
815
113
27
1,492
18.4
453
14.70
0.60
1.22
(712)
673
(89)
204
3,451
59
(206)
5.67
(1.62)
(4.74)
95
1,336
71
4,010
13.96
0.25
2.81
111
1,357
82
897
8.77
0.80
1.33
0.01182
0.14403
(338)
1,797
12.41
1.19
1.56
826
3,374
15,058
5,356
10,878
392
1,615
1,217
1,296
347
364
2,399
14.63
1.75
3.60
4,048
1,610
6,660
16.95
4.10
1.17
455
771
590
2,932
5.64
1.13
0.48
91
3,168
29
753
17.09
0.65
2.54
59
42
41
1,034
7,305
12.57
1.78
0.94
31,512
26,963
70,183
8,501
6,519
1,095
2,261
4,205
372
6,069
2,386
6,660
665
280
300
1,089
462
894
1,547
84
39
450
87
1,987
21.84
0.96
0.52
4,506
167
5,084
40
997
167
843.12
7.00
27.04
520
79
564
59
10
38
264
2,099
5.50
0.69
6.61
61
78
49
18.0
21
849
3,663
1.89
0.44
0.79
511
1,288
898
91
29
6,119
210
45.05
1.02
0.40
193
95
406
28
20
320
4,766
5.79
0.39
2.02
413
130
658
12
588
220
28.20
0.60
3.19
(40)
(35)
(115)
92
(1.65)
2.07
0.39
150
80
56
335
7.71
1.28
0.66
(1,077)
1,478
14.02
0.58
0.49
11
28
317
482
1,064
301
1,440
0
1,896
146
2,595
49
(50)
1,467
(34)
100
(3.08)
1.06
12.98
1,565
301
1,045
(33)
(179)
336
(534)
897
(2.44)
1.45
5.20
332
93
268
(19)
(38)
(14,400)
26,567
(0.18)
0.10
3.57
332
93
268
(19)
(38)
(7,754)
14,305
(0.64)
0.35
3.57
744
363
1,003
10
10.96
2.05
314
(23)
632
12
(3)
(0.82)
(13.86)
3,395
98
1.6
107
(26)
(231)
714.30
(7.43)
270
271
508
435
89
288
435
89
288
3,636
2,239
3.73
(15.31)
2,015
(68)
(137)
(68)
(137)
4,763
102
22
654
33
21.95
0.21
1.62
340
21
587
10
(36)
39.01
(10.98)
(15.14)
50
25
445
55
320
6.42
1.11
4.85
(60)
(56)
1,611
(35)
76
(7.18)
3.31
3.97
1.4
1,533
0.9
431
446.14
0.93
0.88
324
(21)
690
142
1,623
484
122
389
582
661
897
2,841
1,319
3,858
95
12,526
(7,078)
3,644
(454)
238
333
426
209
374
673
226
17.1
58
(1,028)
(7.59)
135
(10.53)
0.59
0.99
5,214
(26)
17
(2.55)
3.91
4.88
1,121
(122)
80
(0.42)
0.65
4.88
3,421
3,889
15
339
11.74
0.52
2.15
47,538
(22)
(149)
(2.31)
(0.34)
(1.77)
8.68
1.08
0.71
64
41
642
65
520
142
27
35
269
130
1,392
10.11
0.94
0.56
630
18.8
837
270
162.08
1.48
2.98
2,768
(260)
2,879
(139)
(302)
1,202
(251.2)
(217)
(1.25)
(1.45)
(10.63)
2,061
(1,665)
220
(63)
(72)
360
(201)
(4,624)
(14.67)
(0.64)
(1.24)
252
(102)
129
(10)
68
(598)
(12,609)
(5.86)
(0.28)
(2.48)
925
4,592
(7.30)
1.84
0.35
290
(193)
236
10
86
120
(2,240)
7.51
(0.40)
(1.50)
124
208
494
62
35
13
2,660
77
39
132
(0)
(5)
1,000
(5)
124
15,977
8.65
1.44
0.60
39
(38.06)
4.47
1.97
722
10.84
1.21
1.95
317
183
1,280
52
26
4,007
46
14.07
1.98
1.74
383
87
736
51
23
151
152
577
3.10
0.81
4.39
210
218
320
14
1,120
194
25.29
0.62
0.97
938
351
2,282
85
54
206
264
1,707
5.50
0.85
2.67
149
440
1,590
116
77
306
253
1,438
4.54
0.80
0.34
496
309
1,359
95
54
831
65
372
12.54
2.18
1.61
13
295
48.17
2.20
0.53
277
36
522
44
1,618
4
112
67
132
378
507
1,952
46
(9)
24
(20)
1,771
196
13
295
48.17
2.20
0.53
(104)
224
(4.81)
2.23
0.83
(103.9)
224
(4.81)
2.23
0.83
3,415
11,676
14.56
3.01
2.51
796
5,327
13.76
0.86
0.86
(2.78)
6.42
1.66
25.86
3.36
0.74
(123)
(155)
590
(263)
114
89
66
13
5,008
38,539
395
219
813
43
24.7
298
83
736
9.64
1.09
1.80
2,684
1,184
2,800
539
208
12,404
17
95
14.88
2.62
2.27
132
458
440
61
47
16
2,956
28,628
5.41
0.56
0.29
18,679
7,127
27,858
2,894
980
9,444
104
755
24.81
3.41
2.62
786
1,082
2,828
239
142
767
185
1,411
9.47
1.24
0.73
424
198
979
133
84
21
4,005
9,384
178
84
600
28
(9)
1,440
(6)
185
(23)
353
(4.6)
(15)
1,216
86
96
237
(1.1)
691
159
359
600
27
16
1,310
938
(183)
35
(50)
(41)
304
13.73
5.86
2.14
58
(8.49)
0.88
2.14
(12)
(19)
(37.30)
(23.62)
(7.99)
140
9.02
0.54
0.90
12
274
31.08
1.35
0.44
(178)
(603)
(0.53)
(0.16)
(5.13)
405
111
500
56
16
1,045
530
831
1,127
74
30
2,888
66
15.1
106
49.73
7.06
3.65
10
288
61.93
2.26
0.64
274
3,625
8.82
3.07
1.04
(518)
5,093
340
336
666
(31)
(34)
(8.87)
0.90
1.01
2,318
1,542
4,586
343
243
6,733
36
229
15.52
2.45
1.50
9,789
14,120
28,158
2,529
1,444
1,924
750
7,338
11.33
1.16
0.69
7,614
8,064
29,788
5,577
3,624
4,383
827
1,840
17.29
7.77
0.94
6,425
19,542
20.92
6.02
7.57
69
159
260
80
52
5,630
17,124
1.87
0.61
0.43
69
159
260
80
52
53,679
163,273
1.21
0.40
0.43
99
462
509
68
50
560
89
825
17.95
1.94
0.21
718
292
1,273
45
11
3,099
94
57.36
2.18
2.46
1,122
3,387
7,005
1,129
706
10,156
69
333
18.13
3.78
0.33
479
908
2,366
77
52
5,554
163
32.46
1.87
0.53
51
280
547
124
89
22
3,995
12,510
13.14
4.20
0.18
28
67
87
535
125
24.86
0.65
0.42
127
170
18
2.6
714
500
30.13
43.03
70.47
558
2,116
3,124
321
278
4,500
62
470
12.12
1.60
0.26
11,374
32,283
12.82
5.46
0.39
52
674
1,018
152
111
181
615
3,723
13.67
2.26
0.08
36
280
252
18
11
428
26
653
11.34
0.45
0.13
66
187
125
49
33
44,597
124,404
0.05
0.02
0.35
2,639
2,692
12,545
2,777
1,965
7,630
257
353
26.21
19.13
0.98
54
464
7.29
0.40
0.69
17
63
64
(10)
16
138
114
455
1.18
0.30
0.28
320
222
923
33
15
405
36
549
7.68
0.50
1.44
141
390
303
14
12
1,009
12
387
13.01
0.41
0.36
240
38.52
2.33
1.30
(0)
238
36.83
1.80
1.13
1,263
1,696
308
31
20
17,129
99
168.85
2.02
0.74
1,508
4,133
782
171
134
19,622
211
90.66
2.94
0.36
22
36
12
110
165
21
(5)
174
115.8
4.3
95
636
19
11
48
12
1,277
3,787
1,348
376
3,050
294
518
1,257
691
0
1,638
0.00
0.00
0.59
(3)
101
(25.89)
0.84
0.67
517
20.84
0.29
0.01
2.4
336
(1)
6,000
106
444.19
1.98
0.15
(0.4)
0.488
176
2.77
271
95.76
0.98
0.23
325
168
6,541
26
579
34.66
1.54
0.34
103
80
6,150
13
496
46.05
1.21
0.12
203
172
1,979
87
635
11.31
1.54
0.41
10
113
113
83
1,820
1,384
305
(50.1)
13
(77.5)
750
3,322
151
34.13
2.22
1.00
(23.3)
417
(26.80)
1.50
1.32
97
53
72
4.5
2.7
480
5.5
110
54.33
2.72
1.82
890
1,114
264
26
26
3,110
358
112.33
2.60
0.80
2,014
499
482
172
100
2,861
35
174
15.44
3.10
4.04
2,342
1,712
1,275
150
59
1,388
42
1,234
21.42
0.74
1.37
104
165
40
11.4
1,600
103
44.26
1.21
0.63
192
87
60
11
102
77
853
5.82
0.53
2.21
462
257
212
32
15
1,745
147
56.23
3.23
1.80
27
144
0.6
520
276
59.46
0.36
0.19
718
1,136
527
150
110
2,750
40
413
38.21
3.71
0.63
847
1,653
375
67
31
13,781
120
102.82
1.92
0.51
698
203
16.3
168
1,210
194.69
0.41
3.43
10
78
13
704
111
47.54
0.70
0.13
466
166
93
14
3.0
1,148
144
58.29
1.04
2.81
826
459
159
41
11
696
16
659
40.27
0.97
1.80
5,999
4,206
2,091
461
353
17,302
20
243
33.82
2.84
1.43
1,009
744
289
35
30
2,467
12
302
39.81
1.62
1.36
337
202
23
(75.7)
(2)
5,889
(0)
34
(197.93)
2.36
1.67
2,019
1,013
444
189
84
7,718
131
46.12
3.81
1.99
(0.27)
(0.04)
(1.99)
37.94
2.55
1.45
(0.80)
596
(300)
(1)
(45)
759
522
409
31
152
49
(0)
70
(0.6)
83
80
35
3,207
0.8
(0.3)
11
(549)
(3,636)
11
163
327
466
58.89
0.33
0.20
591
(0)
119
(398.19)
1.43
0.05
272
2,253
447
93
86
9,510
237
73.40
2.79
0.12
1,518
1,505
1,027
271
160
3,213
50
468
23.52
2.50
1.01
833
730
246
130
109
1,052
104
694
19.31
2.88
1.14
1,318
208
160
(12)
(121)
2,346
(52)
89
(4.64)
2.70
6.32
25
251
46.22
4.94
2.34
3,788
531
4,974
291
112
1,801
62
295
21.95
4.61
7.13
386
824
1,002
105
76
5,541
14
149
16.35
1.51
0.47
653
504
1,737
145
84
2,936
28
172
53.38
8.85
1.29
919
606
1,218
49
12
949
12
639
82.52
1.60
1.51
854
452
1,332
45
54
2,750
19
164
30.26
3.59
1.89
3,222
1,676
1,506
178
213
13,978
15
120
93.30
11.84
1.92
2,777
1,291
4,285
241
129
5,846
22
221
25.80
2.58
2.15
100
733
30.33
2.48
1.14
346
1,389
44.31
11.05
2.11
346
1,389
44.31
11.05
2.11
51
780
41.48
2.70
1.11
13,312
6,308
8,802
3,082
1,573
4,540
1,295
1,361
496
215
121
2,000
60
680
36.48
3.23
0.95
7,633
5,975
2,645
1,016
278
6,800
41
879
46.48
2.16
1.28
214
1,143
43.70
3.22
1.63
2,789
1,875
1,290
318
144.3
18,954
7.61
99
55.18
4.25
1.49
14,362
4,465
6,460
1,760
251
7,090
35
630
61.49
3.45
3.22
28,463
16,545
16,488
4,520
2,042
5,434
376
3,045
23.02
2.84
1.72
134
248
362
33
15
900
17
276
13.58
0.81
0.54
2,741
1,796
883
168
50
20,236
89
104.50
2.93
1.53
39,005
33,749
59,440
26,473
12,857
20,160
638
1,674
15.92
6.06
1.16
66
1,215
14.36
1.33
1.06
2,999
74
499
8.73
1.30
2.28
3,418
1,496
1,618
429
223
17,353
3,316
3,642
898
60
46
46
658
1,360
780
200
(1)
297
248
217
588
538
170
37
64
649
339
1,598
759
(21)
4,159
54
182
797
14.52
3.32
5.23
(394)
53
849
(0.66)
0.31
1.30
302
11.44
2.02
0.48
240
4,500
15
0.7
2,150
115.1
347.05
0.96
1.20
13
25.5
1,368
19
393.4
45.08
2.14
1.09
56
4.1
428
10
149
48.40
3.12
0.58
347
835
90
28
1,141
25
304
17.27
1.40
1.87
611
454
56
28
609
46
1,004
17.90
0.83
0.55
1,684
4,098
280
10,284
136
164
828
8.33
0.67
0.95
288
(79)
30
(7)
(15)
392
(38)
(201)
(6.29)
(1.19)
(3.65)
41
52
27
(11)
(8)
656
(13)
79
(6.73)
1.07
0.79
(933)
787
41
(2)
0
1,535
213
141
(17)
178
(6,637)
39.01
1.71
0.17
(18.35)
(0.05)
(1.65)
2,884
2,380
2,128
432
82
15,224
156
126.62
4.35
1.21
680
720
1,186
119
67
103
652
7,015
8.75
0.81
0.95
74
553
14.03
2.23
6.35
91
600
28.54
1.99
9.49
2,738
246
349
12
2,349
2.0
105
120.28
2.24
11.13
10,651
632
1,185
30
15
5,880
2.6
107
39.02
0.93
16.86
32,476
1,965
3,479
528
375
5,713
66
344
8.53
1.63
16.53
1,579
371
191
29
21
2,310
161
29.98
1.68
4.26
5,810
537
775
34
21
5,000
107
31.72
1.22
10.82
1,023
181
89
18
12
1,511
120
13.10
0.89
5.65
197,563
20,442
19,174
6,331
4,489
12,333
364
1,657
20.05
4.40
9.66
13,349
1,161
1,380
92
57
28,350
2.0
41
33.85
1.66
11.50
78,239
10,833
14,673
3,604
2,117
5,033
421
2,153
19.02
3.72
7.22
14,521
1,121
1,404
280
193
0.00
0.00
12.96
1,234
116
181
(26)
814
143
79.83
0.49
10.62
1,283
180
220
46
32
1,500
21
120
7.02
1.23
7.14
49,629
5,343
6,726
320
405
48,648
110
34.25
2.59
9.29
2,052
132
245
12
502
12
263
40.12
1.90
15.51
289,836
29,244
27,089
6,213
4,346
20,811
209
1,405
16.76
2.49
9.91
3,533
942
509
59
41
2,577
16
365
60.71
2.63
3.75
31,969
2,939
3,589
746
521
1,625
320
1,808
9.83
1.74
10.88
166,094
17,220
19,007
1,268
898
15,274
59
1,127
33.51
1.75
9.65
49,679
5,203
5,737
992
770
12,365
62
421
14.44
2.14
9.55
25,600
3,369
2,959
349
250
5,815
43
579
20.93
1.55
7.60
3,461
312
352
46
32
317
101
985
15.01
1.53
11.11
45,151
7,500
4,950
1,358
852
20,156
42
372
16.08
1.83
6.02
35,336
3,903
5,131
781
499
7,743
64
504
13.81
1.77
9.05
184,297
19,438
25,062
7,556
4,838
12,322
393
1,577
18.85
4.69
9.48
1,043
125
109
11
310
27
402
32.88
2.24
8.37
14,702
3,558
1,981
603
420
6,653
63
535
16.30
1.93
4.13
4,865
404
396
58
50
2,335
21
173
7.16
0.88
12.06
1,187
216
117
36
11
1,729
125
34.62
1.80
5.50
35,033
3,878
4,150
1,117
738
3,916
0
2,077
1,225
2,484
801
560
1,000
1,321
1,203
570
279
200
760
619
799
252
112
78
1,398
613
1,062
218
94
75
2,603
42
(1.0)
0.3
32
3.0
(6.3)
(0.4)
188
990
11.54
2.20
9.03
83
536
(6.85)
2.09
3.20
560
1,225
3.93
1.80
1.70
263
1,583
4.90
0.82
1.10
55
572
6.67
0.65
0.77
29
408
10.80
0.76
0.58
68
621
196.76
1.48
0.11
65
(6)
64
(92.10)
8.66
7.70
48
30
12
0.3
(2.0)
(2.1)
(43)
247
(11.67)
2.03
2.56
1,202
311
393
112
78
1,325
59
235
4.06
1.02
3.87
86
93
38
15
10
400
26
233
14.86
1.63
0.93
4,461
352
1,231
(346)
(241)
(121)
176
(3.07)
2.10
12.67
50
375
9.98
1.56
10.52
2,000
318
70
13
720
13
97
8.33
1.08
4.55
7,846
96
76
39
33
530
62
181
9.07
3.10
81.86
594
115
68
22
18
584
31
197
11.91
1.90
5.17
57
124
45.3
3.2
75
42
1,642
4.05
0.10
0.46
40
40
273
11
147
20.76
1.56
1.01
292
81
32
17
11
551
20
148
10.26
1.39
3.59
1,012
285
221
171
87
360
241
792
5.55
1.69
3.55
370
185
71
55
43
900
47
205
7.82
1.80
2.00
1,235
442
342
154
96
3,655
26
121
11.65
2.52
2.79
13
56
255
10
218
10.41
0.48
0.23
46
764
7.47
0.82
0.98
166
105
174
19
13
276
47
380
4.69
0.58
1.59
108
74
112
(23)
(12)
174
(71)
422
(4.46)
0.75
1.47
132
105
84
192
16
547
18.33
0.53
1.26
21
29
44
1.3
310
93
53.29
2.41
0.71
300
(2)
0.1
67
88
64
(9)
(6)
(20)
294
(21.10)
1.43
0.76
169
196
203
18
19
1,219
16
161
5.24
0.52
0.86
143
102
225
17
16
57
272
1,786
3.90
0.59
1.40
120
539
176
15
15
150
103
3,595
5.26
0.15
0.22
98
98
159
11
13
315
40
311
5.64
0.72
1.00
2,591
2,600
2,308
552
342
4,068
84
639
3.93
0.52
1.00
2,351
4,206
2,163
459
447
24,031
19
175
10.49
1.11
0.56
0
138
123
20
54
313
13.59
5.32
2.22
446
12
275
39.14
1.75
1.12
641
357
249
161
106
1,250
85
285
9.18
2.73
1.80
8,966
6,005
4,849
1,114
695
7,236
96
830
10.93
1.27
1.49
125
17
15.52
0.1
(0.1)
23
32.11
7.34
810
432
735
23
19
5,226
3.6
83
24.72
1.09
1.88
153
220
24
20
115
2,219
52
99
2.09
1.09
0.70
21
40
12
19
1,326
14
30
12.50
5.79
0.51
26
96
30
24.2
15
140
109
687
3.07
0.49
0.27
11,665
2,376
6,354
586
533
4,682
114
507
7.11
1.60
4.91
(0.1)
729
(7,677.45)
(57)
328
362
406
(5)
1,877
1,466
13.95
4.46
3.42
45
382
18.75
1.85
1.30
193
2,435.26
2.02
0.91
20
19
92
1.0
110
171
15.63
0.79
1.05
2,000
1,278
5,895
393
191
3,120
61
409
22.52
3.37
1.57
1,446
(6)
(33)
(4.21)
(0.76)
(2.47)
117
(48)
0.3
(1)
(9)
967
1,127
6,367
307
232
2,280
102
494
7.58
1.56
0.86
434
98
1,696
36
25
480
52
204
11.57
2.94
4.44
1,003
381
453
12.55
1.63
2.63
48.29
(0.58)
(1.72)
1,825
137
50
840
59
58
(34)
81
30
13
544
320
711
41
10
432
22
741
24.97
0.74
1.70
1,444
596
2,713
188
72
780
92
764
4.79
0.58
2.42
162
70
705
20
10
728
13
96
7.42
1.02
2.30
595
315
1,256
21
640
493
248.93
1.42
1.89
31
197
243.8
45
30
600
50
328
15.79
2.41
0.16
255
353
158.9
29
20
10,129
35
116.45
6.74
0.72
23
11
185
16
125
42.49
5.61
0.10
44
19
54
(1)
76
(19)
255
(10.81)
0.82
2.24
(140)
(1,111)
(1)
(1.1)
817
(7.15)
1.22
0.07
14
42
55
3.7
405
104
16.45
1.45
0.33
1,048
294
3,576
82
47
918
51
320
6.23
1.00
3.57
161
75
223
18
59
43
1,277
37.28
1.25
2.14
26
116
111
30
19
0.00
0.00
0.23
2,489
856
4,412
189
190
1,395
136
614
9.11
2.02
2.91
7,216
5,733
18,166
2,397
1,493
2,852
524
2,011
20.82
5.42
1.26
117
82
154
14
520
158
300.21
0.47
1.42
153
90
529
(17)
(27)
1,269
(21)
71
(4.09)
1.22
1.71
42
568
20.20
3.97
10.68
118
587
887
97
60
1,715
35
342
24.84
2.54
0.20
315
373
3,175
(19)
468
798
235.34
2.63
0.84
668
381
2,134
70
33
2,895
12
132
17.72
1.56
1.75
287
144
(16)
(33)
670
(66)
1,109
644
5,147
79
69
329
209
(1.51)
20.02
85.60
1,956
5,099
3,245
9,768
408
180
4,712
22
77
34
58
1,734
1,226
3,886
257
115
764
2,154
4,893
368
50
14
130
1.1
324
145
413
86
1,107
21.48
2.30
1.72
38
689
18.04
1.00
1.57
55
1,318
13
0.54
0.29
1,660
70
738
10.07
0.95
1.41
367
7,064
52
305
16.37
2.79
0.35
1.1
340
40
53.94
4.50
3.65
43
16
331
48
439
41.87
4.56
2.23
2.0
52
38
58
6.53
4.30
28.51
4,959
6.00
3.08
3.86
(374)
238
96
1,821
12
11
570
20
168
13.05
1.52
2.48
94
85
959
353
13
241
9.89
0.54
1.11
27
(6)
30
(2)
252
377
1,590
135
15
10
(0)
318
268
99
(30)
(1)
80
(13)
(79)
(11.53)
(1.90)
(4.31)
446
230
846
10.66
2.90
0.67
(1)
59
(13)
97
(64.93)
8.59
2.68
653
411
46.16
0.94
1.18
103
112
(1)
(0)
1,594
125
(0)
70
(460.69)
1.85
0.02
10
(1)
(1)
(5)
37
(174.17)
23.71
2.08
1,418
1,033
812
90
27
2,319
11
446
64.36
1.66
1.37
3,089
1,220
486
(64)
(219)
1,930
(113)
632
(8.81)
1.58
2.53
27
557
41
(49)
1,217
(40)
458
(2.62)
0.23
0.05
27
557
41
(49)
(8,192)
92,904
(0.07)
0.01
0.05
234
143
1,191
25
400
18
357
50.19
2.50
1.64
16
30
10
196
32.15
1.69
1.07
11
35
22
488
72
84.95
1.69
0.32
463
814
763
181
141
1,600
88
509
12.49
2.16
0.57
69
1.1
164
221
540.50
82.35
64.47
1,258
1,644
519
265
101
3,550
29
463
62.98
3.89
0.77
123
72
123
54
12
130
94
552
9.54
1.63
1.72
51
203
66
17
280
24
726
13.15
0.44
0.25
20
(2)
(1)
82
(18)
245
(39.44)
2.85
0.31
250
25.20
2.01
1.43
70
84
112
12
1,152
72
83.87
3.17
0.84
836
342
435
60
816
419
305.08
2.24
2.44
106
85
332
10
1,009
262
608
(51)
(129)
37
60
100
7.2
3.6
2,451
3,889
2,909
840
1,314
1,238
1,309
322
52
67
154
465
16
182
8.05
0.69
1.24
(64)
129
(6.89)
3.40
3.85
354
10
169
12.15
0.74
0.61
427
13,750
31
283
26.06
2.86
0.63
127
1,894
67
654
14.02
1.44
1.06
725
92
39.18
1.50
0.78
107
(9.74)
18.61
2.22
2,026
310
314
726
95
72
1,349
53
233
11.04
2.53
0.99
94
71
16
575
27
163
14.75
2.48
0.05
15
15
0.2
1.3
184
80
85.53
7.53
0.56
(2)
0.1
(1)
(6)
123
(46)
(14)
(3.73)
(12.24)
(1.33)
26
46
(2.1)
(2.3)
394
(6)
(169.36)
130.58
8.58
788
(24)
92
(3.50)
0.93
1.77
14
139
13.19
1.32
2.88
258
128
72
150
819
284
2,713
111
28
2,042
6,333
1,751
10,370
442
61
6,785
(2)
1,681
(1)
(1)
(19)
47
262
11.29
0.40
3.62
(46.84)
34.00
2.85
18.25
3.03
2.06
128
23
1,410
102
72
229
9.89
3.11
5.50
7,248
4,907
5,289
862
223
26,970
182
35.02
1.59
1.48
6,430
7,000
4,584
981
1,468
13,746
107
509
9.83
2.06
0.92
49
153
16
2.2
1,184
129
234.57
5.35
0.32
166
773
30.51
2.93
1.83
271
58
372
28
320
26
182
6.68
0.96
4.64
136
100
395
49
31
442
69
227
0.72
0.22
1.36
23
941
72
(39)
332
450
737
2,091
0.62
0.22
0.02
105
20
52
2,566
163.36
13.97
5.33
128
17
13
14
50
280
2,567
2.07
0.23
0.07
232
180
891
56
36
770
47
234
9.64
1.92
1.29
69
16
680
102
1,100.45
3.00
0.12
20
21
ROA
(%)
4.94
22
23
Annualized
ROE
NPM
(%)
(587)
(%)
#DIV/0!
24
OPM
(%)
PER
Weighted
Average
(x)
25
26
PBV
Weighted
Average TATO
(x)
27
28
DATA BALANCE SHEET
Cash and
Cash Equivalents
#DIV/0!
17
28
17
27
0.1060
0.0293
9,311,000,000
37
49
33
49
0.0311
0.0151
1,012,772,000,000
11
25
0.1398
0.0121
363,426,096,000
14
24
19
34
0.0311
0.0076
558,359,000,000
10
15
13
25
0.0507
0.0074
458,688,233,000
12
28
12
21
0.0443
0.0124
329,623,024,370
10
14
0.0993
0.0103
220,400,373,000
(11)
(53)
(8)
(6)
(0.0001)
0.00003
1,399,806,819
11
43
10
0.0002
0.0001
13,232,000,000
(33)
(0.0055)
0.4594
145,319,000
4.6
(8,395)
23
#DIV/0!
6
#DIV/0!
8
0.3572
0.0836
334,502,000,000
0.7
0.1135
0.0013
10,505,669,398
26
38
0.1268
0.0065
7,224,334,441
(8)
(8)
(45)
(52)
(0.0194)
0.0016
386,594,734
13
22
(91)
(38)
(21)
(24)
(1,585)
(894)
(0.0164)
0.0039
36,363,818,468
28
70
35
18
0.2689
0.1891
1,353,468,168,813
12
16
0.0399
0.0048
2,128,957,732,000
13
17
0.0111
0.0015
6,975,764,433
19
27
18
23
0.0741
0.0201
2,222,819,000,000
15
17
34
0.0399
0.0058
412,957,160,486
11
0.0000
0.0000
106,948,000,000
10
11
2.3637
0.0815
506,730,084,000
24
0.8207
0.0102
2,509,014,721,084
43
59
43
57
0.0702
0.0411
4,743,875,109,000
12
35
17
0.0121
0.0043
35,412,505,863
62
85
50
68
0.0076
0.0064
2,772,068,214,000
35
53
21
32
0.0036
0.0019
1,734,159,000,000
0.2
0.2
2.2401
0.0051
6,383,809,000
(7)
(29)
(13)
(4)
(0.0094)
0.0028
1,861,519,337
22
(8)
14
0.5365
0.0403
681,794,000,000
10
14
21
27
13
22
0.0999
0.0142
307,758,755,702
18
25
0.0982
0.0263
2,822,280,357,000
19
19
0.0065
0.0012
5,496,117,370
12
13
0.0035
0.0004
109,832,114,000
0.0343
0.0012
(11)
(27)
(0.0003)
(0.0000)
2,710,730,685
483,286,076
(27)
24
(37)
(4)
(0.0005)
(0.0001)
109,958,514,000
18
16
0.0003
0.0001
58,555,480,723
0.0025
0.0002
32,555,859,234
19
26
10
0.0006
0.0002
8,219,521,760
14
26
10
0.0008
0.0002
275,164,706,848
0.1
0.0189
0.0001
5,520,208,899
(10)
(29)
(19)
(25)
(0.0002)
0.00007
252,021,398
(12)
(27)
(18)
(0.0001)
(0.00001)
15
19
10
13
0.0042
0.0008
4,601,227,566
12
15
14
17
0.0002
0.00003
63,152,323,113
20
0.0000
0.00001
3,319,174,888
10
0.0169
0.0010
1,978,556,949
(0)
(2)
(0)
(0.0008)
0.00002
71,591,555,037
11
0.0811
0.0060
153,947,000,000
13
0.0129
0.0017
9,170,946,789
(0)
0.0275
0.0003
30,571,349,190
0.0080
0.0006
6,295,823,440
0.6
0.0403
0.0007
4,046,728,525
14
10
20
0.4491
0.0620
3,679,063,000
(0)
0.0021
0.0001
9,322,490,109
(14)
(29)
(44)
(55)
(0.0019)
0.0006
1,658,757,720
11
21
15
0.0095
0.0020
51,544,321,000
0.0110
0.0003
184,286,031,650
(0)
(0)
(0)
(0.0840)
0.0001
175,748,174
140,286,383,000
803,049,029
1.5
3.6
1.7
0.0082
0.0003
(6.6)
(15)
(10)
(0.0054)
0.0008
6,719,432,178
0.0004
0.0000
28,878,006,280
3
0.1
(22)
0
775
0.0839
0.0002
11,468,315,711
(20)
(16)
(0.0011)
(0.0088)
3,191,571,040
0.0075
0.0006
33,325,906,372
0.1634
0.0010
2,202,693,311
(6)
(11)
(5)
(6)
(0.0004)
0.0000
5,204,967,640
0.0021
0.0001
21,961,933,479
0.0000
0.0000
21,961,933,479
0.0684
0.0012
71,004,844,794
17
0.0545
0.0095
132,685,000,000
23
0.0084
0.0019
249,617,000,000
15
0.0032
0.0005
8,592,014,000
0.2466
0.0052
9,051,640,386
13
(12)
0.3810
0.0018
1,036,106,000,000
(17)
(6)
(0.0007)
(0.0007)
7,439,475,152
0.1560
0.0074
65,558,462,997
(23)
108
(20)
16
(80)
(0.0326)
(0.0053)
6,011,241,487
0.1344
0.0005
7,301,152,930
16
0.0793
0.0075
170,037,898,100
12
0.0257
0.0012
195,411,509,556
(505)
14
0.0194
0.0008
5,550,451,128
(29)
30
(13)
0.0173
(0.00496)
1,713,940,719
0.5
0.0165
0.0003
299,053,805,721
27
0.0105
0.0010
92,230,848,000
9,792,000
(2)
(9)
(32)
10
24
13
20
(23.7)
12
0.0607
0.0147
6,264,894,000,000
11
0.0038
0.0008
367,564,000,000
10
0.0479
0.0018
572,947,000,000
14
0.0005
0.0001
63,260,400,000
0.0087
0.0004
252,951,600,000
0.7432
0.0062
232,101,859,200
13
11
0.0002
0.00002
14,562,036,573
13
23
37
11
0.0000
0.00001
64,371,316,284
10
0.2438
0.0055
17,421,921,647
0.0001
0.00001
22,919,654,970
0.5
0.0147
0.0003
4,627,920,800
(915)
(0.0004)
0.0006
44,735,392
14
0.0098
0.0016
8,907,959,039
(90)
(126)
10
17
(790)
8
(2)
(35)
(2)
(0.0040)
0.0014
19,337,993,879
(10)
(60)
(17)
(3)
(0.0007)
0.0004
8,564,251,000
(12)
(54)
(14)
(7) (0.000001)
0.0000003
8,535,000,000
(12)
(54)
(14)
(7)
(0.00000)
0.000002
8,535,000,000
0.5
1.5
2.1452
0.0329
78,036,783,970
11
(0)
(0.0006)
(0.0001)
4,660,982,000
(1)
(2.83)
(5.65)
(3.02)
0.7
(0.0188)
0.0011
15,623,174,300
(26.1)
(154)
(26.1)
(154)
(48)
(24)
(0.0117)
0.0180
1,373,276,133
(48)
(24)
(0.0004)
0.0006
1,373,276,133
0.0127
0.0001
31,814,038,255
(28)
0.0203
(0.0057)
3,030,296,131
17
0.0025
0.0004
36,903,507,593
(15)
(0.0102)
0.0047
2,134,184,661
0.6048
0.0013
6,233,252,809
(9)
0.11
(46)
0.21
(14)
0.15
1.91
0.0404
0.0018
87,985,596,000
(19)
15
(28)
(12)
(0.0972)
(0.0141)
31,509,078,109
12
10
15
0.0049
0.0006
10,735,742,967
25
19
0.0024
0.0002
14,659,584,710
0.1200
0.0011
9,315,114,576
(12)
116
(10)
(5)
(0.0013)
(0.0015)
17,962,080,095
(18)
(33)
(29)
(0.0047)
(0.0002)
1,521,546,399
45
(67)
(4)
(7)
(0.0000)
(0.0000)
6,283,532,536
11
(5)
0.0006
(0.00003)
870,840,468
7.0
10.4
12
0.0001
0.00002
50,239,860,000
(4)
16.6
(12)
(3)
(0)
(0.0337)
0.0040
292,729,312
14
0.0499
0.0070
22,043,135,110
26
0.0004
0.0001
2,143,393,000
0.0251
0.0006
4,307,864,127
15
0.0010
0.0002
30,815,361,824
13
18
0.0012
0.0002
131,865,888,429
17
0.0092
0.0016
50,077,878,098
0.0755
0.0035
33,887,194,176
(25)
(46)
(0.0008)
0.0004
15,099,202
15
(87)
(231)
(94)
(0.0015)
0.0033
0.74
12.2%
4,025,000,000
13
0.0003
0.00004
2.19
7.8%
44,200,124,158
11
0.0025
0.0003
1.32
2.8%
12,868,794,487
18
19
0.1632
0.0287
0.72
43.5%
582,505,164,824
10
11
14
0.0001
0.00001
0.74
38.0%
164,549,503,000
14
10
0.2072
0.0285
0.94
38.6%
4,536,937,000,000
13
0.0064
0.0008
1.49
11.5%
120,002,105,073
(577)
0
(118)
(245)
3
14
43
14
0.0003
0.0001
1.57
19.3%
44,207,000,000
(3)
(10)
(1)
(0.0108)
0.0011
2.06
26.4%
42,963,756,671
(8)
63
(4)
(1)
(0.0401)
(0.0254)
1.91
14.1%
9,814,060,928
(0)
0.0055
0.0003
1.30
8.7%
7,094,730,077
0.0360
0.0016
1.16
3.6%
7,296,332,520
(7)
30
(0.0001)
(0.0000)
0.05
(116)
(143)
965,833,113
3.1
14
11
0.0460
0.0065
0.97
6.5%
14,709,469,752
0.1582
0.0058
0.83
7.2%
39,992,003,196
(5)
(10)
(5)
(5)
(0.0005)
0.0001
0.99
20.5%
102,599,000,000
16
0.0924
0.0146
1.19
18.9%
593,803,498,850
10
0.0193
0.0020
1.18
2.8%
486,586,000,000
23
45
12
19
0.0671
0.0301
1.90
5.0%
557,239,000,000
23
33
20
31
0.00002
0.00001
1.14
8.5%
12,797,929,000
23
33
20
31
0.000001
0.0000003
1.14
8.5%
12,797,929,000
11
10
13
0.0089
0.0010
0.91
40.7%
164,663,699,000
0.1572
0.0060
1.26
40.2%
361,265,502,897
14
21
10
16
0.1629
0.0339
1.36
29.7%
1,116,346,134,197
0.1595
0.0092
1.71
25.1%
224,513,805,980
27
32
16
23
0.0003
0.0001
1.65
36.1%
95,253,820,000
0.0118
0.0003
0.91
6.1%
2,110,402,616
2.0
143
10
0.00010
0.0001
1.33
5.2%
4,743,910,778
10
13
10
0.0483
0.0063
1.13
51.1%
951,992,371,407
15
17
11
15
0.0022
0.0004
1.40
26.5%
104,859,857,682
0.0043
0.0002
0.80
37.3%
87,984,431,568
26
36
27
39
0.0000
0.0000
0.49
37
73
16
22
0.1769
0.1291
2.35
32.8%
884,910,000,000
20
25
25
(16)
0.0001
0.00004
0.80
1.7%
750,650,819
0.0028
0.0002
1.70
3.4%
11,907,703,691
0.0116
0.0004
0.57
2.6%
5,921,588,250
(35)
10
2.5582
0.0306
354,843,749,321
17
22
1.5736
0.0511
1,042,876,224,766
0.000000
70,430,017,000
13
0.000000
180,787,679
(2)
(3)
(25)
17
(0.0375)
0.0012
16,321,479,760
0.0062
0.0001
37,999,772,262
1.3
1.4
15
(4)
2.3575
0.0105
78,395,452,133
0.83
1.02
3.9
(3)
0.0149
0.00015
5,314,762,175
12
24
0.2005
0.0089
2,289,226,087,732
27
35
0.2505
0.0066
1,633,108,719,708
14
25
29
0.0198
0.0027
145,054,294,610
(2.1)
(5.6)
1.8
5.0
20
15
0.0226
0.0015
39,789,463,883
(25)
(16)
(0.0788)
0.0044
54,223,936,000
0.0231
0.0012
1,837,828,614
10
10
0.3090
0.0071
38,491,811,817
21
36
0.0391
0.0078
66,269,638,119
12
0.0263
0.0009
487,264,276,125
11
29
0.0626
0.0017
13
18
0.0005
0.0000
967,252,596
15
0.0868
0.0050
20,479,774,300
19
13
0.0273
0.0002
1,085,230,717
10
21
29
0.0929
0.0090
48,688,013,000
18
1.2533
0.0234
86,074,529,874
(5)
0.0289
0.0001
4,068,076,360
0.0296
0.0004
1,273,448,438
0.5
1.8
15
0.0592
0.0011
68,680,321,000
26
0.0248
0.0006
10,975,716,989
17
22
0.5176
0.0434
2,028,987,176,903
1.7
4.1
(0)
(1)
(15)
15
0.4
0.6
762,514,537
11
12
0.0869
0.0035
34,905,338,048
(10)
(327)
(1.0310)
0.0123
31,705,475
0.0260
142,663,059,000
19
43
0.3149
(27)
(0.00002)
20
0.1076
0.0072
153,639,417,281
(1,858)
(0.000003)
50,591,436
(0)
0.0170
0.0001
20,631,961,573
(0)
(3)
(7)
(0.2082)
0.0007
6,599,627,433
19
21
0.6174
0.0234
13,510,824,464
11
16
26
0.0668
0.0071
301,319,634,000
15
44
53
0.0180
0.0027
210,154,590,629
(6)
(58)
(76)
(7)
(0.0096)
0.0056
106,985,631,398
2.6
21
0.0350
0.0073
784,297,752,000
10
0.0801
0.0074
429,123,200,945
17
0.1386
0.0230
182,654,588,168
0.0692
0.0013
135,948,051,846
12
0.0736
0.0087
131,355,845,181
13
14
12
1.1536
0.1464
1,880,206,286,000
10
0.1334
0.0133
1,364,820,703,000
16
25
18
35
0.1780
0.0444
1,232,204,290,922
24
43
0.0645
0.0057
151,659,034,546
11
38
0.2796
0.0130
4,000,028,295,000
3.09
7.69
11.2
25
0.9251
0.0712
295,662,862,220
27
0.3856
0.0217
805,768,794,000
12
12
27
0.1106
0.0137
8,053,006,000,000
0.0108
0.0006
10,434,193,545
(0)
19
1.8706
0.0524
852,668,943,331
16
38
22
45
0.2838
0.1081
10,140,791,000,000
15
14
26
0.0232
0.0035
438,521,472,586
23
21
25
0.0534
0.0122
(18)
(46)
12
18
0.1
2
1,980,422,580,895
(46)
(2)
(0.0000)
0.00001
1,875,256,580
31
26
0.0455
0.0080
246,051,569,000
0.3
0.3
0.6599
0.0018
4,237,536,000
15
0.0545
0.0026
78,202,448,263
4.0
17
0.0183
0.0012
2,537,868,773
11
0.0174
0.0014
14,114,769,670
12
0.0096
0.0004
90,154,297,584
959,552,137,000
0.0012
0.0001
(7)
19
(50)
(23)
(0.0022)
(0.0004)
(9)
(16)
(30)
(41)
(0.0039)
0.0006
(0)
(0)
(0.00228)
(0.00001)
20
1.7050
0.0586
831,941,463,720
10
0.0008
0.0001
203,280,858,000
11
14
0.2
0.2499
0.0047
9,320,557,000
0.1
0.2029
0.0048
204,076,397,419
19
11
15
0.0431
0.0082
421,803,000,000
11
15
0.0613
0.0034
40,565,832,433
0.3
0.1403
0.0054
67,652,326,000
14
20
0.0175
0.0012
1,215,490,000
22
23
33
0.2188
0.0480
7,675,723,000,000
6,673,907,014
341,167,776
86,769,387,965
0.4
0.8489
0.0417
129,350,000,000
20
14
25
0.0847
0.0165
1,237,518,000,000
17
14
20
0.0000
0.0000
274,644,580,000
(14)
0.0574
0.0004
20,976,486,675
18
14
21
0.0093
0.0016
42,367,185,300
1.4741
0.1117
1,259,515,000,000
0.3
0.0178
0.0008
33,389,087,150
15
16
23
0.3085
0.0458
5,909,369,000,000
0.9
12
0.1384
0.0060
36,297,729,000
18
15
21
0.0141
0.0025
532,011,000,000
0.4527
0.0236
3,259,229,000,000
15
13
17
0.1580
0.0234
911,164,000,000
12
0.1076
0.0080
616,441,000,000
10
13
0.0042
0.0004
82,945,069,000
11
17
27
0.2867
0.0326
484,707,000,000
13
10
15
0.0946
0.0121
702,666,000,000
25
19
30
0.2054
0.0511
5,041,396,000,000
10
0.0090
0.0006
9,915,771,673
12
21
30
0.0960
0.0113
219,140,000,000
12
13
15
0.0148
0.0018
14,981,260,000
0.8
5.2
10
31
0.0530
0.0028
11,189,000,000
19
18
27
0.0400
0.0076
816,497,000,000
17
46
23
32
0.0035
0.0016
376,313,000,000
17
35
49
0.0033
0.0005
108,686,501,517
10
31
44
0.0083
0.0008
94,758,232,942
34
43
0.0249
0.0018
25,673,126,974
0.7
0.8
(11)
0.0118
0.0001
19,735,493,834
(1)
(9)
(13)
(212)
(0.0053)
0.0005
73,677,213
(5)
(17)
(751)
(745)
(0.0005)
0.0001
495,096,983
25
20
28
0.0048
0.0012
58,023,666,064
11
27
38
0.0053
0.0006
2,912,518,613
(69)
(20)
(28)
(0.0054)
0.0037
100,512,191,822
13
69
26
0.0053
0.0007
3,284,885,422
34
43
51
0.0043
0.0015
34,235,481,889
16
27
33
0.0062
0.0010
134,732,374,072
19
0.0003
0.0000
1,516,164,313
69
50
0.0050
0.0004
6,947,643,197
14
34
53
0.0050
0.0007
2,164,817,976
30
39
78
0.0018
0.0005
17,854,149,872
23
60
78
0.0062
0.0014
604,379,654
22
28
45
0.0377
0.0081
148,281,934,000
54
22
0.0023
0.0001
20,491,843,580
12
11
0.0011
0.0001
19,408,466,000
(7)
(17)
(11)
(21)
(0.0007)
0.0001
5,729,597,000
1.3
(3)
0.0031
0.0001
4,782,003,000
0.0146
0.0007
6,747,980,178
(4)
(7)
(9)
(14)
(0.0056)
0.0004
4,693,660,467
10
0.0057
0.0006
18,978,280,000
15
0.0002
0.00003
11,467,414,361
0.0007
0.00002
875,817,048
13
0.0016
0.0002
522,662,298
13
15
24
0.0141
0.0019
58,555,000,000
11
21
21
0.2231
0.0237
49,282,000,000
27
29
0.0155
0.0007
53,211,606,409
11
30
43
65
0.0102
0.0030
43,631,897,734
12
14
23
0.0700
0.0081
3,223,898,000,000
(0)
(0)
(0)
(4.9490)
0.0207
10,036,210,667
(5.0)
1.5
4.4
0.1143
0.0050
38,891,770,000
31
52
483
84
0.0041
0.0021
2,482,609,846
31
46
155
55
0.0147
0.0068
705,904,079
10
16
51
81
0.0004
0.0001
269,021,880
22
0.0295
0.0066
677,254,000,000
(9)
(6)
(94)
(22)
0.0017
0.0000
0.0015
0.0001
43,794,633
15
0.0621
0.0093
213,198,024,000
(12)
18
(0.0054)
(0.0010)
11
21
0.0153
0.0031
133,938,332,566
25
0.0049
0.0013
3,636,258,135
13
0.0093
0.0012
101,300,000,000
(1)
0.0013
(0.00002)
1.1
0.0095
0.0003
36,559,364,986
12
0.0033
0.0004
102,264,000,000
14
0.0048
0.0007
28,975,829,001
0.2
0.6
0.1
0.1409
0.0008
25,481,063,721
12
15
12
19
0.0084
0.0013
63,399,385,843
13
18
1.0433
0.0604
12,878,989,000
12
13
28
0.0070
0.00092
23,039,109,300
(2)
(8)
(3)
(0.0007)
0.0001
11,937,041,219
(16)
(17)
(539)
(621)
(0.0001)
0.0000
4,349,345,570
12
0.0059
0.0005
2,657,003,251
16
0.0051
0.0008
30,873,718,451
15,266,873,358
43,151,750
958,213,021
0.0019
0.0001
7,204,172,309
13
16
17
27
0.0000
0.0000
649,308,215
22
0.0112
0.0025
82,603,000,000
11
26
13
0.0525
0.0137
1,036,406,000,000
0.1381
0.0002
1,276,175,916
(11)
(30)
(5)
(3)
(0.0046)
0.0014
4,209,093,928
10
10.9
0.0377
0.0039
99,647,519,425
(0.6)
0.0974
0.0011
158,663,578,001
0.0454
0.0040
140,711,583,000
(15)
(23)
(11)
(0.0009)
0.0119
2,281,138,033
(1,326)
11
0.0063
0.0007
148,823,000,000
0.0752
0.0042
2,763,702,000,000
0.0007
0.0000
12,700,827,409
0.0148
0.0014
338,612,752,000
13
17
0.1023
0.0174
693,200,000,000
1.8
0.9
0.83
0.0162
0.0014
4,926,979,317
11
11
0.0123
0.0013
56,784,411,007
66
0.4
0.0003
0.0002
10,036,736,105
12
0.6
0.0066
0.0008
84,326,017,360
0.0031
0.0002
64,116,685,084
(5)
17
(3)
(6)
(0.0008)
(0.0001)
16
27
0.0042
0.0011
174,835,763,000
2,251,131,531
(4)
(13)
(7)
(2)
(0.0034)
0.0004
999,743,243
(31)
0.0267
0.0005
16,209,677,824
(0)
(0)
(7)
(14)
(0.6496)
0.0026
(4)
(14)
(18)
(17)
(0.0193)
0.0026
423,859,483
11
0.1320
0.0034
332,347,587,346
(4)
(18)
(45)
(13)
(0.0150)
0.0027
89,802,712,000
(119)
0.0002
0.0002
772,638,404
(8)
(9)
(119)
(0.000000) 0.00000003
772,638,404
0.0178
0.0009
39,519,629,000
0.0009
0.0000
640,409,500
(119)
1,085,889,716
0.0367
0.0007
973,387,248
11
17
18
24
0.0177
0.0031
271,669,367,779
15
0.1056
0.0161
5,446,471,402
20
51
0.1978
0.0122
308,789,081,000
17
10
44
0.0011
0.0002
33,510,651,372
10
25
0.0033
0.0001
31,274,127,770
(5)
(7)
(20)
(21)
(0.0029)
0.0002
384,010,267
11
0.0855
0.0032
4,110,305,522
14
0.2202
0.0016
81,799,571,611
0.0033
0.0003
32,207,286,190
(10)
(49)
(21)
(8)
(0.0124)
0.0061
35,236,109,927
0.0038
0.0002
21,415,202,577
11
15
29
0.3169
0.0348
1,634,991,766,133
10
10
25
0.0235
0.0024
725,867,147,000
0.0251
0.0010
1,512,743,000
12
23
10
13
0.0132
0.0030
151,020,113,887
16
17
22
0.0075
0.0013
20,941,485,575
6
(988)
9
329
0.0139
0.0012
824,068,339
(7,860)
(1,738)
(0.0004)
(0.0013)
409,998,086
(8)
(77)
(5)
(5)
(0.0590)
0.0455
4,585,298,411
(9)
(26)
(13)
(0.0024)
0.0006
17,018,020,828
10
0.0238
0.0024
159,928,808,630
0.0677
0.0024
2,813,019,000,000
(19)
(73)
(78)
(25)
(0.0697)
0.0506
20,474,454
31
0.6
0.0009
0.0003
7,030,108,000
16
0.8354
0.0380
883,975,330,000
21
32
21
0.1196
0.0251
3,173,504,000,000
22
14
0.2457
0.0056
27,033,655,300
14
0.0019
0.0003
4,523,442,617
13
31
12
0.0003
0.0001
73,021,665,536
34
35
458
(54)
0.0002
0.0001
119,314,000,000
0.3708
0.0317
9,715,437,085
10
11
80
77
0.0001
0.00001
12,367,095,368
20
0.0066
0.0013
52,861,094,550
12
0.6614
0.0018
908,421,036
29
SECURITIES
Time Deposit
30
31
32
Premium
Reinsurance
Other
Receivables
Receivables
Receivable
3,424,000,000
3,494,000,000
103,093,376,000
20,104,000,000
193,535,024,000
20,648,398,763
5,234,369,000
242,517,701
1,572,000,000
226,056,000
839,548,000,000
116,810,336
359,400,421
113,792,158
19,597,437,553
841,060,421,475
84,968,799,000
542,608,485
3,440,000,000
5,957,074,807
8,936,000,000
548,239,536,000
547,683,300,000
622,665,110,812
81,019,366,000
2,433,072,074
190,904,292,000
23,034,000,000
2,227,500,000
335,770,000
178,515,427
23,058,000,000
5,912,495,280
7,665,730,014
18,606,874,000
289,803,432
12,862,234,000
105,037,463
6,290,445,000
3,796,026,089
4,547,292,032
23,410,737
6,154,562,980
682,152,979
527,761,595
26,846,110
11,221,785,163
541,620,670
5,662,071,098
6,236,727,539
6,933,882,257
23,797,000,000
2,090,000,000
724,582,000
2,666,589,145
274,222,510
462,884,642
6,106,830,000
472,960,247
5,343,876,000
2,828,007,655
37,676,000,000
4,949,311,000
1,062,178,873
14,707,555,605
156,200,722
1,195,070,841
2,159,417,783
2,990,550
0
0
1,578,987,779
28,407,000,000
42,805,000,000
920,219,000
8,578,849,947
17,488,000,000
413,671,784
17,986,431,953
5,653,064,659
8,561,285,348
1,403,528,400
204,887,136,584
158,770,358
1,231,433,432
64,848,373,893
13,061,379,000
1,386,705
299,709,000,000
9,314,000,000
112,850,000,000
9,731,642,000
13,751,923,000
68,860,114,687
260,131,668
13,643,265
2,172,500,323
17,830,682,000
1,808,477,333
454,266,431
14,322,568,727
233,361,000
3,603,341,000
1,573,459,915
32,500,000,000
0
32,500,000,000
147,411,560,293
9,637,997,164
28,223,953,101
1,121,440,072
8,647,536,277
47,514,174,000
5,577,096,016
8,359,325,090
131,277,455
32,929,407
36,003,468,170
2,837,217,878
75,324,706
2,663,053,000
588,956,071
2,297,535,574
7,596,171,000
1,670,000,000
338,772,142
1,851,206,221
406,842,244
12,863,344,700
1,197,613,512
3,566,604,759
1,221,867,041
26,558,128,875
50,166,281,000
231,419,000,000
8,924,277,723
1,204,000,000
848,796,932
285,527,252
1,769,746,006
7,073,628,651
560,208,500
164,403,928
1,102,364,580
34,660,000,000
43,443,308,532
33,825,543,064
1,956,000,000
486,657,000,000
3,640,985,000
3,640,985,000
1,392,297,000
2,890,891,906
57,501,290,031
3,929,929,300
2,357,694,000
859,108,200
384,941,645
22,353,214,387
420,047,780
4,033,321,862
425,121,000
37,815,000,000
304,376,008
75,732,270
49,959,118,730
6,226,607,637
90,174,271,749
400,000
6,184,373,625
25,839,225,415
3,810,368,044
6,505,742,570
9,602,257,456
331,469,308
1,886,727,000
65,730,186
22,411,183,521
94,558,550,354
6,670,607,904
1,912,139
436,436,369
8,190,911,963
16,743,316,728
1,218,268,726
876,606,000
2,541,558,080
115,508,507,075
5,623,123,000
2,163,495,434
128,324,811,882
17,961,391,442
41,785,355
558,799,465,000
2,288,487,000
683,626,993
2,818,243,665
13,207,869,640
69,389,703,000
781,997,320
37,696,943,778
44,290,264,000
7,309,419,125
9,347,145,124
9,853,266,347
10,593,521,102
20,702,707,000
40,539,682,000
42,406,504,543
1,092,820,458
23,724,586,000
2,153,240,000
20,901,000,000
718,282,358
9,674,401,700
78,720,000,000
150,508,000,000
8,961,173,051
26,242,254,844
13,903,751,000
4,837,283,195
928,395,500
964,351,777
3,302,235,467
1,512,483,000
10,000,000
998,321,683
5,315,388,941
733,636,397
29,434,375,000
32,354,000,000
30,927,000,000
5,010,724,745
5,250,000,000
6,026,570,233
1,000,000,000
2,516,358,742
2,162,214,575
61,633,135
4,708,000,000
6,981,538,539
58,804,879,058
22,264,518,282
1,219,041,097
4,075,569,926
825,659,396
2,375,244,727
11,513,573,471
39,045,590
2,716,053,579
2,312,602,620
2,957,788,424
1,947,421,777
164,228,688
4,841,540,000
13,475,580,000
9,890,641,285
91,752,250
51,457,940,000
60,644,412,000
1,762,894,000
2,371,664,000
15,966,614,000
32,308,548,000
11,184,316,000
1,395,835,000
23,955,296,000
86,633,549,000
17,473,937,000
2,283,288,000
10,775,700,000
18,206,061,854
2,218,210,452
203,718,800
36,799,350,000
41,260,271,434
26,033,095,840
3,788,099,666
81,485,930,000
10,997,097,000
4,778,491,000
99,849,894,426
35,542,913,400
39,755,678,193
736,454,849
34,571,024,804
27,992,062,353
22,411,338,512
3,814,091,029
16,489,882,111
18,838,916,450
244,005,000,000
21,305,000,000
382,000,000
3,586,000,000
151,371,000,000
9,707,000,000
32,000,000
2,021,000,000
374,662,860
92,346,355
3,547,994,794
42,383,743
66,428,000,000
12,250,000,000
134,482,999,000
10,991,953,212
131,156,701,000
9,133,793
392,721,440
287,225,000,000
842,507,000,000
91,509,118,622
0
58,612,136,000
5,290,404,165
50,257,840,391
0
421,000,000
77,392,848
2,597,744,447
31,641,000,000
21,800,000
343,987,895
17,401,985,191
2,007,493,051
3,051,721,562
1,658,374,112
4,067,984
2,405,137,630
37,003,233,330
1,046,002,846
38,974,300
61,893,000,000
26,679,000,000
7,122,000,000
158,000,000
3,850,000,000
9,648,538,009
5,306,028,747
7,824,750,548
12,742,733,000
12,838,000,000
131,487,000,000
1,112,255,627
63,729,151,000
225,500,000,000
12,984,000,000
452,445,450
1,744,384,438
1,201,429,785
2,483,803,232
5,360,118,490
208,068,900
23,637,430,473
14,661,150,749
22,807,712,825
11,114,954,000
13,966,306,682
13,966,306,682
10,745,270,000
535,010,936
335,503,989
9,359,887,715
485,301,181
6,689,722,000
1,933,494,629
4,161,324,560
6,815,229,653
19,603,307,569
576,297,148
529,351,902
289,739,713
71,896,260,267
6,155,467,000
2,520,753,438
33,259,000
168,625,359
906,397,569
1,307,034,251
130,831,856
7,912,263,234
133,211,000,000
5,962,322,422
788,118,000
684,718,852,000
90,291,000,000
563,088,157
3,242,207,110
61,800,000
690,427,122
1,307,461,507
31,237,000,000
28,444,989,467
8,883,800,000
290,144,058
12,677,071,323
33
34
35
36
Recievables
Recievables
Recievables
Account
Receivables
from Brokers
from Customers
280,489,000,000
111,664,000,000
204,834,775,000
62,764,000,000
70,626,838,000
909,693,166,917
172,597,097,000
4,368,144,792
19,364,000,000
508,127,000
1,402,356,000,000
37,369,345,961
13,807,786,565
1,425,000,000
343,032,500
1,969,167,750,164
660,281,319,000
62,970,836,480
560,508,000,000
424,260,425,268
634,520,000,000
192,236,669,000
2,064,721,301,118
1,680,059,742,000
2,472,279,570
1,501,058,935,000
318,621,000,000
15,544,154,000
16,434,475,142
470,721,000,000
797,051,814,981
1,155,465,691,000
111,618,301,290
258,549,013,000
99,475,199,322
146,643,719,421
453,265,265,000
171,740,562,084
137,457,066,703
19,825,312,531
449,246,372,859
108,277,153,515
115,010,533,277
108,282,907,564
39,242,648,567
12,656,292,164
79,512,546,485
770,009,465,727
263,919,000,000
97,744,715,515
40,797,776,604
22,111,998,734
56,036,347,489
48,802,299,000
71,489,052,996
79,262,694,330
147,230,071,000
425,342,448,480
9,890,110,797
248,534,896,000
44,914,233,599
78,575,829,047
206,918,375,841
13,566,815,321
85,595,611,929
14,775,010,649
10,601,212,560
38,003,246,719
0
38,003,246,719
324,613,255,689
725,062,000,000
434,101,000,000
125,675,293,000
202,598,411,661
1,149,364,000,000
5,266,900,148
70,496,787,735
22,100,465,424
59,111,584,525
462,969,412,039
1,593,910,457,424
115,136,790,342
78,463,558,864
1,715,616,502,370
92,993,787,000
9,873,000
5,718,490,000,000
705,728,000,000
708,397,000,000
120,886,782,000
285,586,513,000
359,578,131,289
91,735,430,018
11,393,031,795
52,977,442,497
101,126,947,179
230,840,077,782
2,683,015,436
207,402,875,110
258,951,238,792
138,579,246,000
62,460,000,000
62,460,000,000
59,904,760,367
45,168,397,000
62,249,861,270
12,918,609,809
0
12,918,609,809
561,677,283,611
83,798,074,977
205,870,294,254
41,422,676,244
149,872,312,303
470,061,942,000
715,893,360,195
83,546,226,045
19,948,172,867
144,174,761,173
744,758,578,066
6,064,573,680
14,140,564,292
14,492,986,442
18,326,230,000
13,111,905,730
146,357,876,983
212,871,377,000
130,537,620,438
624,900,897,782
196,618,085,071
276,228,095,263
223,304,746,518
0
16,567,000,000
450,930,256,670
34,433,202,582
244,626,018,617
172,426,651,000
2,136,401,000,000
577,075,214,397
110,490,000,000
47,498,468,591
25,365,001,963
43,252,913,962
57,928,221,642
5,742,634,036
81,103,228,192
161,474,774,579
59,594,000,000
138,586,811,361
2,775,736,000,000
504,980,700,000
72,239,974,000
0
72,239,974,000
137,345,338,000
239,299,293,411
869,572,349,473
300,140,627,361
85,123,270,000
16,162,910,894
45,100,754,027
322,510,407,089
118,195,335,125
86,080,215,924
138,177,142,000
733,359,000,000
6,819,789,695
183,497,211,937
81,724,413,765
3,776,773,300
443,272,930,219
340,800,000
5,531,738,866
22,771,329,000
8,589,929,293
3,907,589,785
76,570,081,323
10,223,378,911
15,396,131,274
0
35,668,774,000
40,085,406,780
88,092,095,294
27,735,186,648
35,266,452,767
5,835,557,426
4,373,494,782
8,727,111,689
14,042,418,044
15,972,365,000
18,265,314,506
8,894,848,592
5,585,801,047
1,504,307,000
49,829,098,164
514,873,061,353
446,455,482,848
0
37,509,623,000
800,562,929
148,883,092,599
10,753,349,506
2,298,012,836
125,248,101,328
153,448,228,000
70,697,275,600
46,840,901,322
776,908,172,000
92,693,448,779
291,605,095,389
126,787,278,029
123,002,941,274
419,431,836,000
599,234,527,000
1,113,919,214,761
102,985,581,076
308,401,181,000
1,030,968,000,000
67,787,819,613
18,057,993,010
3,361,488,000,000
797,410,390,451
713,431,861,257
58,232,367,000
33,046,157,000
28,142,951,764
8,958,508,132
124,679,851,140
139,587,131,060
636,376,154,000
2,084,843,409
90,663,826
162,189,339,960
176,318,094,533
479,116,273,000
4,023,907,000
13,160,340,515
3,769,161,656,900
3,895,224,064,549
45,353,756,500
109,096,217,708
19,797,552,500
19,394,472,681
35,923,391,404
70,665,405,385
289,602,405,385
112,418,783,500
323,447,083,242
123,043,501,500
102,565,895,865
84,947,213,000
77,619,995,000
10,219,699,999
1,676,460,297
57,450,229,000
32,789,680,476
188,639,818,000
227,985,054,165
192,188,000,000
227,985,000,000
4,827,860,000
7,718,204,883
1,263,558,000,000
306,250,000
62,209,077,136
37,695,862,801
789,972,832,000
4,817,481,029
712,144,610,113
102,024,501,780
307,893,000,000
881,596,209
227,441,984,960
520,377,000,000
105,728,726,112
152,140,696,093
60,918,698,900
11,320,591,921
162,103,345
4,341,975,884
0
11,641,895,811
577,163,326,819
45,259,371,571
53,773,628,647
1,380,146,000,000
3,000,397,000,000
60,068,104,008
37,261,092,628
13,960,327,686
31,641,270,656
335,475,313,000
89,107,000,000
96,254,000,000
476,401,412
110,813,042,000
6,500,000,000
1,071,092,795
7,599,323,797
1,150,656,340
150,491,273,925
62,352,286,372
1,833,590,894
6,371,314,000
716,052,807
19,481,033,328
765,283,672
1,763,246,235
94,797,778,847
53,251,948,000
1,799,415,286
0
1,799,415,286
79,362,931,000
6,651,258,174
919,790,146
223,854,716,260
1,116,657,127
43,098,257,000
11,437,629,165
4,277,451,110
543,482,254
43,697,706,681
11,511,986,122
86,024,044,563
170,587,253,124
12,196,364,372
1,282,039,409,053
480,001,826,000
42,144,424,000
105,723,985,909
4,230,506,181
635,721,794
22,312,936
2,023,369,263
22,203,492,940
595,180,134,232
201,987,000,000
1,662,457,110
112,848,654,000
810,549,336,000
1,230,512,000,000
20,082,392,000
1,612,205,161
51,259,581,999
46,490,224,130
32,041,000,000
11,265,664,520
654,782,624
217,936,093,469
2,184,033,521
37
38
39
40
41
Total
Receivables
di AL
Inventories
Current Assets
Placements
with Other Banks
and Bank Indonesia
283,913,000,000
359,770,000,000
690,146,000,000
115,158,000,000
413,813,000,000
1,647,854,000,000
307,928,151,000
147,161,787,000
1,427,343,468,000
82,868,000,000
225,833,000,000
1,005,778,000,000
264,161,862,000
215,084,300,000
942,310,105,000
930,341,565,680
1,460,036,982,320
3,766,817,852,450
177,831,466,000
436,850,101,000
981,727,587,000
4,610,662,493
2,828,220,720
22,760,592,687
20,936,000,000
67,146,000,000
303,168,000,000
2,241,904,000,000
1,169,932,000,000
4,053,009,000,000
37,486,156,297
144,185,708,151
208,838,164,477
14,167,186,986
26,103,753,211
51,799,869,292
1,538,792,158
24,310,369,225
26,306,191,973
2,810,228,171,639
886,968,994,816
11,344,139,228,061
745,250,118,000
264,834,023,000
3,585,737,948,000
734,183,000
1,085,077,000
19,940,470,053
134,330,943,130
66,321,394,587
13,520,342,242
134,790,175,661
563,948,000,000
271,482,000,000
3,080,350,000,000
430,217,500,075
152,606,816,961
1,207,711,338,440
643,456,000,000
48,100,000,000
994,492,000,000
739,919,969,000
377,908,336,000
2,405,703,364,000
2,687,386,411,930
610,349,542,256
7,000,537,105,395
1,761,079,108,000
1,319,084,300,000
8,048,099,750,000
68,263,359,616
69,131,189,533
215,915,318,002
1,787,095,127,000
1,297,778,077,000
5,995,344,204,000
341,655,000,000
1,730,097,000,000
3,922,668,000,000
15,879,924,000
128,064,116,000
155,118,606,000
16,612,990,569
72,610,757,855
92,640,024,220
493,779,000,000
263,316,000,000
1,460,971,000,000
804,717,544,995
996,213,878,184
2,248,589,496,820
1,174,072,565,000
1,047,871,704,000
5,267,911,660,000
111,908,104,722
22,342,782,863
144,429,459,602
271,411,247,000
425,761,861,000
887,942,919,000
99,475,199,322
150,043,609,098
256,250,674,492
146,748,756,884
78,578,535,928
296,888,942,145
459,555,710,000
670,960,614,000
1,435,663,802,000
175,536,588,173
217,672,137,691
477,810,588,160
142,004,358,735
390,471,170,397
801,433,962,348
19,848,723,268
6,222,786,300
34,364,671,633
455,400,935,839
213,428,427,069
1,000,108,967,888
108,959,306,494
131,057,334,532
288,603,226,305
1,523,036,214
1,775,057,612
115,538,294,872
29,056,254,425
146,127,096,370
108,309,753,674
91,570,937,521
248,084,170,211
39,784,269,237
69,094,885,709
183,763,364,091
12,656,292,164
28,387,295,390
51,251,575,948
85,749,274,024
139,455,189,069
241,113,757,644
776,943,347,984
200,968,114,781
1,072,413,399,654
266,009,000,000
160,066,000,000
665,210,000,000
98,469,297,515
37,828,881,529
147,058,318,373
43,464,365,749
29,130,546,645
110,412,340,806
22,386,221,244
21,436,558,620
64,892,638,879
56,499,232,131
7,393,887,232
76,246,967,714
54,909,129,000
87,180,331,000
155,094,782,000
71,702,109,306
20,050,499,010
147,932,750,058
79,735,654,577
34,836,145,209
123,643,084,085
152,573,947,000
299,380,334,000
552,895,076,000
428,170,456,135
611,547,770,922
1,247,034,938,177
9,890,110,797
11,389,738,575
21,724,800,601
253,484,207,000
216,998,477,000
662,714,726,000
44,914,233,599
46,093,518,211
97,930,094,756
79,638,007,920
41,164,641,402
175,648,603,536
221,625,931,446
144,188,820,494
384,742,869,026
13,723,016,043
13,575,681,827
30,848,324,599
86,790,682,770
71,645,516,770
255,175,463,249
16,934,428,432
16,344,928,371
38,129,993,984
10,604,203,110
6,881,973,458
24,453,376,621
38,003,246,719
53,824,868,587
125,418,372,450
38,003,246,719
53,824,868,587
125,418,372,450
326,192,243,468
307,734,683,110
724,454,471,564
753,469,000,000
1,585,415,000,000
3,099,170,000,000
476,906,000,000
1,389,067,000,000
2,492,794,000,000
126,595,512,000
95,812,755,000
288,220,650,000
211,177,261,608
312,630,912,658
650,884,690,068
1,166,852,000,000
2,042,075,000,000
4,813,153,000,000
5,680,571,932
91,828,201,792
109,582,334,314
88,483,219,688
305,007,996,722
544,830,960,281
27,753,530,083
25,242,985,759
65,247,655,615
67,672,869,873
238,916,630,806
367,369,154,971
464,372,940,439
394,066,219,452
1,039,160,175,788
1,798,797,594,008
3,872,115,296,180
7,078,710,020,543
115,295,560,700
237,772,275,218
364,529,486,319
79,694,992,296
132,918,358,813
232,364,554,099
1,780,464,876,263
3,033,952,469,932
6,717,247,230,063
106,055,166,000
145,900,310,000
383,023,635,000
11,259,705
15,490,000
40,665,000
6,018,199,000,000
1,366,949,000,000
19,474,163,000,000
715,042,000,000
497,022,000,000
1,639,393,000,000
821,247,000,000
936,260,000,000
3,445,377,000,000
130,618,424,000
123,441,087,000
328,724,561,000
299,338,436,000
297,915,064,000
911,770,390,000
2,902,541,070,259
422,420,600,833
2,687,063,186,260
91,995,561,686
231,531,900,726
355,937,948,127
11,406,675,060
23,218,842,463
100,195,386,004
55,149,942,820
231,840,980,877
354,388,531,257
101,126,947,179
40,923,468,101
173,977,948,470
248,670,759,782
111,582,810,445
378,230,440,906
4,491,492,769
4,549,191,124
207,857,141,541
245,088,171,071
474,853,854,677
273,273,807,519
203,622,519,472
675,911,783,433
138,812,607,000
247,620,479,000
409,479,253,000
62,460,000,000
88,304,000,000
183,032,000,000
62,460,000,000
88,304,000,000
183,032,000,000
59,904,760,367
508,757,503,028
655,111,232,846
48,771,738,000
116,981,770,000
184,509,747,000
48,372,716,000
63,823,321,185
238,590,720,055
336,125,350,265
45,418,609,809
9,280,540,657
64,212,318,569
45,418,609,809
9,280,540,657
64,212,318,569
709,088,843,904
790,889,637,606
2,293,309,712,296
93,436,072,141
84,493,493,294
183,396,933,713
234,094,247,355
303,008,219,649
660,473,556,224
42,544,116,316
157,264,223,689
209,170,696,771
158,519,848,580
216,496,851,395
397,810,462,427
517,576,116,000
664,372,678,000
1,667,100,813,000
721,470,456,211
464,524,320,560
1,428,602,757,547
91,905,551,135
210,208,900,804
376,806,122,517
20,079,450,322
18,684,180,185
61,938,336,376
144,207,690,580
267,444,086,830
429,798,849,758
802,096,815,918
283,122,273,646
1,124,625,001,942
8,901,791,558
19,393,105,210
37,109,037,932
14,140,564,292
47,530,298,940
69,354,024,056
14,568,311,148
31,746,107,589
52,418,072,875
21,635,311,000
134,153,242,000
251,649,304,000
13,700,861,801
46,924,738,829
63,434,145,916
148,655,412,557
225,999,964,814
420,471,878,725
220,467,548,000
117,366,010,000
363,488,098,000
130,876,392,580
60,230,792,960
198,728,751,200
626,752,104,003
353,218,472,862
1,066,872,000,334
197,024,927,315
102,044,685,026
436,854,840,345
289,091,439,963
273,767,110,295
667,163,610,668
224,502,360,030
164,557,798,615
423,709,022,406
29,251,414,804
29,421,238,389
16,567,000,000
6,371,000,000
33,121,000,000
454,496,861,429
24,700,679,220
564,786,911,517
35,655,069,623
273,267,462,609
456,316,343,262
244,626,018,617
312,374,901,737
1,339,276,050,949
222,592,932,000
28,757,978,000
432,546,745,000
2,367,820,000,000
4,169,150,000,000
11,766,665,000,000
585,999,492,120
266,716,379,613
1,043,842,500,869
111,694,000,000
64,747,000,000
228,688,000,000
48,347,265,523
67,483,652,883
162,849,416,258
25,650,529,215
32,471,935,660
69,560,302,612
45,022,659,968
28,283,386,613
81,985,407,828
65,001,850,293
111,510,121,037
204,498,939,269
6,302,842,536
10,505,578,417
19,577,925,885
348,192,173
81,267,632,120
109,426,065,881
226,961,019,957
162,577,139,159
291,483,008,089
551,946,694,997
94,254,000,000
222,780,000,000
500,956,000,000
172,412,354,425
2,106,725,621,762
3,138,040,390,660
2,777,692,000,000
13,502,038,000,000
17,262,980,000,000
991,637,700,000
8,929,824,000,000
11,056,457,000,000
75,880,959,000
49,312,834,000
151,328,980,000
75,880,959,000
49,312,834,000
151,328,980,000
138,737,635,000
68,141,879,000
404,205,846,000
242,190,185,317
205,874,065,386
899,306,954,863
927,073,639,504
1,427,067,984,707
3,760,007,626,324
304,070,556,661
302,140,627,361
893,446,818,652
87,480,964,000
76,527,346,000
263,506,940,000
17,022,019,094
12,722,206,766
34,875,219,845
45,485,695,672
37,527,013,220
90,821,675,911
344,863,621,476
430,376,940,420
1,863,931,039,383
118,615,382,905
166,415,233,188
396,330,123,272
90,113,537,786
48,540,045,407
235,829,499,436
138,602,263,000
17,834,430,000
232,720,764,000
771,174,000,000
857,463,000,000
2,694,667,000,000
7,124,165,703
34,230,320,127
44,494,596,761
183,572,944,207
150,139,967,889
348,495,133,632
81,724,413,765
136,468,731,137
225,588,775,883
10,003,380,937
1,218,545,756,343
533,447,201,968
1,601,915,659,331
341,200,000
11,716,112,491
22,771,329,000
28,446,087,300
543,618,988
8,638,857,291
3,907,589,785
39,011,858,596
102,409,306,738
1,890,907,583,053
14,033,746,955
3,305,280,967
21,901,873,844
1,091,342,813,235
34,858,214,001
99,996,660,580
37,722,794,000
1,429,414,887,000
40,151,136,966
110,503,278,815
517,431,127,446
122,293,737,002
175,783,404,500
41,937,060,671
1,115,923,662,040
47,909,132,802
6,048,423,785
4,809,931,151
138,041,510,324
16,918,023,652
1,278,144,541
15,260,686,770
64,475,378,063
16,848,971,000
707,165,866,000
20,806,872,586
451,859,719,655
124,403,355,667
5,585,801,047
37,441,822,833
8,051,337,000
424,653,162,000
51,992,593,598
742,318,725,280
643,197,873,235
4,339,285,439,208
464,416,874,290
184,161,166,397
41,785,355
462,143,991,449
39,798,110,000
2,685,565,000
1,484,189,922
91,534,515,088
151,701,336,264
834,840,400,210
10,753,349,506
109,894,807,816
2,298,012,836
34,563,020,400
138,455,970,968
918,933,398,334
223,790,888,000
395,474,743,000
71,479,272,920
222,930,914,640
84,537,845,100
747,506,368
1,091,047,139,000
264,230,912,000
100,002,867,904
302,159,970,547
319,419,985,187
225,554,374,000
3,952,656,927,000
839,321,318,657
88,950,141,025
952,047,582,401
248,789,362,535
444,661,702,497
234,663,024,981
1,087,011,099,114
509,889,996,000
7,647,997,000
3,368,005,460,000
639,774,209,000
464,468,902,000
3,687,319,884,000
1,169,327,259,972
20,840,219,937
3,715,442,817,051
1,092,820,458
160,706,227,638
23,724,586,000
4,075,785,765,000
102,985,581,076
18,426,917,943
926,982,982,142
310,554,421,000
58,959,920,000
1,679,308,844,000
1,051,869,000,000
161,573,000,000
10,794,127,000,000
68,506,101,971
2,688,128,511
93,694,667,887
27,732,394,710
173,525,673,587
1,474,705,693,658
3,511,996,000,000
211,441,000,000
15,978,095,000,000
806,371,563,502
49,443,612,520
1,570,099,481,670
739,674,116,101
118,864,827,250
16,317,887,341
3,032,646,408
22,298,888,955
58,232,367,000
8,234,887,000
513,257,410,000
46,949,908,000
84,652,355,000
152,897,608,000
32,980,234,959
2,024,347,435
164,261,932,235
9,886,903,632
302,834,366
17,528,625,188
125,644,202,917
3,624,616,828,481
150,795,641,300
142,889,366,527
13,664,557,736
260,840,988,654
637,888,637,000
22,801,545,000
1,797,749,774,000
3,653,853,763
671,891,328
11,009,652,105
5,406,052,767
3,656,994,729
12,131,425,521
162,922,976,357
113,299,984,349
414,249,115,664
176,318,094,533
303,200,341,510
2,142,573,075,461
508,550,648,000
40,200,292,000
852,070,997,000
660,375,452,000
168,378,723,270
1,981,581,000,000
1,091,015,000,000
1,697,669,790,015
3,757,515,000,000
6,748,641,000,000
122,989,754,269
693,053,475,373
518,556,600,000
342,690,411,000
101,388,656,000
416,225,067,000
6,391,403,000,000
45,847,933,000,000
3,092,805,000,000
3,255,691,000,000
4,959,485,000,000
4,110,753,000,000
739,427,573,000
5,672,969,309,000
3,130,690,034
52,888,562,889
146,786,068,594
9,893,220,880
1,680,581,000,000
6,160,579,000,000
6,199,483,548
517,823,597,038
16,833,324,000,000
27,316,553,000,000
194,886,128,000
466,452,615,000
1,259,660,000,000
14,549,382,000,000
14,808,515,000,000
16,200,561,000,000
3,383,155,000,000
4,695,111,000,000
1,408,604,000,000
3,853,184,000,000
186,955,490,000
1,332,379,250,000
3,056,020,000,000
11,348,813,000,000
311,713,000,000
6,586,022,000,000
14,629,443,000,000
17,317,899,000,000
62,316,807,222
355,650,189,993
877,552,000,000
3,059,148,000,000
197,394,858,000
2,477,204,400,000
79,017,000,000
686,637,000,000
1,647,718,000,000
7,677,621,000,000
1,936,283,000,000
1,876,609,156,086
267,013,670,159
31,621,554
382,614,343,628
22,034,579,527
9,209,265,630
18,257,886,280
61,633,135
1,368,547,420,614
168,328,191,381
4,413,510,167,820
321,144,789,182
7,665,211,380,845
314,453,275,643
35,936,109,659
51,278,677,320
39,231,070,771
362,580,413,390
707,661,742
435,865,866,742
229,273,626,053
1,144,511,216,000
11,987,912,546
67,736,518,000
44,888,699,000
106,390,774,000
20,627,991,106
71,081,466,940
15,932,469,000
83,532,408,585
54,300,995,894
510,475,309,013
24,279,576,125
43,792,559,040
25,273,000,000
20,892,000,000
603,897,562,994
700,595,379,474
2,034,087,000,000
1,354,329,000,000
9,828,139,000,000
22,202,038,802
195,232,578,000
1,056,551,183,000
512,765,956
315,383,793
12,546,064,883
1,311,971,000,000
2,691,038,936
27,236,520,799
153,718,195,758
106,558,222,613
381,413,309,540
37,695,862,801
37,927,157,434
848,584,968,000
608,448,521,000
1,845,339,285,000
10,107,885,194
144,067,264
35,919,836,972
762,402,450,504
830,025,678,571
1,770,392,652,755
102,024,501,780
342,795,112,470
465,547,199,421
308,314,000,000
600,064,000,000
1,022,265,000,000
1,831,016,804
14,147,059,943
18,400,895,212
230,039,729,407
284,322,910,273
772,833,468,994
552,018,000,000
398,607,000,000
1,130,674,000,000
106,072,714,007
82,479,575,435
221,739,932,407
172,417,184,585
254,463,505,138
617,761,587,848
62,926,191,951
50,487,571,661
195,474,194,401
14,372,313,483
32,319,296,107
1,820,477,457
128,758,040
24,990,780,797
4,341,975,884
17,372,213,145
33,802,405,847
4,067,984
4,495,729,344
14,047,033,441
7,898,715,015
36,442,687,386
614,166,560,149
476,799,686,841
1,206,289,979,297
46,305,374,417
81,665,272,680
143,942,345,458
53,812,602,947
55,098,189,243
119,226,736,668
1,406,825,000,000
166,628,000,000
1,732,262,000,000
3,007,519,000,000
2,121,187,000,000
7,036,656,000,000
60,226,104,008
74,200,016,702
161,863,626,069
46,909,630,637
17,876,477,285
74,950,550,967
19,266,356,433
91,618,193,506
575,711,250,524
39,466,021,204
141,919,548,513
344,663,424,140
348,218,046,000
358,589,119,000
876,691,748,000
113,904,554,849
34,343,050,649
159,882,337,340
108,845,000,000
494,919,000,000
855,659,000,000
227,741,000,000
906,377,000,000
4,426,455,000,000
1,588,657,039
378,286,926
18,162,282,463
174,542,193,000
729,420,580,000
1,513,549,411,000
19,484,000,000
498,386,000,000
1,836,007,000,000
1,523,538,245
28,537,693,305
38,448,424,065
9,343,708,235
87,393,761,871
176,538,868,032
2,352,086,125
24,055,396,123
38,766,149,411
152,975,077,157
292,187,719,198
67,712,404,862
150,537,096,149
2,041,659,794
965,437,195
6,521,913,241
6,371,314,000
54,234,660,000
240,957,065,000
716,052,807
235,805,215
2,704,181,333
43,118,463,801
1,216,521,981
61,381,178,574
2,415,000,000
765,283,672
114,266,026
8,903,666,880
1,763,246,235
12,847,817
2,505,829,508
117,605,491,672
9,136,683,505
494,551,744,103
66,527,588,000
1,545,525,280,000
15,765,721,968
679,097,255
18,350,014,279
15,765,721,968
679,097,255
18,350,014,279
90,108,201,000
302,834,000
193,138,429,000
7,186,269,110
871,502,822
9,528,770,617
1,255,294,135
2,271,195,450
4,899,615,274
233,214,603,975
8,714,187,788
546,248,157,694
1,601,958,308
8,731,094,501
31,553,909,988
49,787,979,000
926,307,000
723,852,853,000
13,371,123,794
17,420,744,963
69,214,518,251
21,261,045,342
32,117,910,990
767,779,625
45,068,550
50,512,936,334
1,090,466,100
31,115,293,691
1,389,540,503
65,508,016,815
314,678,546,163
86,600,341,711
170,866,539,721
171,116,605,026
323,612,893,762
548,783,350,873
12,486,104,085
14,248,282,859
51,719,851,117
1,353,935,669,320
885,315,041,172
4,236,354,626,190
486,157,293,000
202,895,470,000
1,478,704,816,000
42,144,424,000
6,430,573,000
56,668,139,000
105,757,244,909
123,452,778,245
399,385,006,468
4,399,131,540
295,523,195
73,932,662,583
1,557,763,660
14,690,841,136
22,312,936
522,164,011
3,330,403,514
6,616,980,000
7,422,034,292
17,983,788,999
22,334,324,796
15,784,252,106
79,250,549,870
603,092,397,466
151,923,053,148
1,007,582,605,155
335,198,000,000
944,886,000,000
5,258,470,000,000
7,624,779,532
15,500,000
7,791,262,646
113,636,772,000
11,925,571,000
137,917,915,000
1,495,268,188,000
435,835,936,000
4,195,126,042,000
1,320,803,000,000
1,193,025,000,000
7,201,689,000,000
21,756,397,161
16,162,741,497
135,731,624,831
51,950,009,121
54,968,145,610
228,260,505,503
47,797,685,637
3,693,226,301
141,327,350,695
63,278,000,000
9,350,699,167
930,358,000,000
39,710,653,987
15,239,939,929
69,015,017,470
944,926,682
32,701,350
105,116,701,044
230,613,164,792
1,758,920,626
349,358,098,793
82,869,177,351
2,184,033,521
4,783,778,560
61,831,941,623,025
42
43
Loans
Diberikan
Investments
44
45

Consumer Financing
Deferred Tax
Receivables
Piutang
pembiayaan konsumen
523,301,872,000
46
Fixed
Assets
5,793,000,000
159,279,000,000
12,646,000,000
1,755,574,000,000
47,783,851,000
741,088,723,000
14,067,000,000
1,108,134,000,000
2,205,458,000
418,606,576,000
359,031,550,245
2,005,716,032,493
8,635,808,000
825,232,550,000
953,665,987
7,761,919,102
2,119,000,000
450,602,000,000
51,491,000,000
306,671,000,000
3,357,895,000,000
20,000,000
1,522,943,785
84,500,710,192
4,304,594,654
148,960,786,336
70,435,856
66,378,216,210
842,980,246,946
245,360,888,000
1,267,586,141,249
2,002,692,282
32,414,831,145
289,635,936,001
6,292,809,598,980
69,578,153,000
1,940,370,514,000
20,030,530,520
162,771,068,315
83,019,000,000
163,540,000,000
360,571,000,000
122,133,337,881
3,370,202,989,838
138,768,000,000
836,185,000,000
723,155,499,000
57,989,476,000
6,650,134,000
1,295,683,903,635
278,093,234,071
4,771,745,244,863
55,798,418,000
117,687,178,000
3,022,621,934,000
1,099,294,990
280,190,306,323
138,402,786,000
11,720,005,186,000
115,609,000,000
474,391,000,000
74,026,000
194,117,952,000
67,008,000,000
725,548,513
71,679,070,371
22,082,000,000
5,671,804,000,000
49,897,260,036
31,711,526,787
7,577,508,175,469
167,259,261,000
28,615,962,000
3,101,865,792,000
3,829,879,435
465,929,054,710
8,454,809,000
76,598,445,000
854,706,192,000
1,891,125,000
4,264,573,599
384,587,615,536
9,720,432,569
465,268,410,681
38,643,504,000
2,129,690,609,000
19,302,848,647
434,969,913,077
6,676,718,309
291,412,188,365
73,640,305
10,754,146,101
143,763,713,459
33,473,722,569
417,446,651,484
75,124,007,403
2,170,463,133
47,214,394,312
103,229,023,000
130,575,610,153
10,874,106,130
500,498,646
729,498,044
47,315,258,556
4,560,242,243
19,254,077,070
102,750,000
17,166,383,884
1,226,742,408
10,026,386,985
13,930,737,602
204,566,323,385
1,567,104,000
51,048,057
109,600,109,434
2,100,000,000
55,807,000,000
796,624,000,000
1,589,192,540
18,742,894,335
10,257,267,458
398,246,234
15,325,057,844
15,106,751,317
3,586,924,858
12,592,551,836
360,717,373,566
3,925,458,686
1,452,422,928
6,000,000
69,491,000
163,289,935,000
42,851,816,818
4,122,497,191
30,057,259,823
7,412,526,579
22,077,557,944
16,737,338,000
255,130,549,000
23,030,679,470
926,348,948,430
269,203,054
30,247,938,464
11,000,603,000
815,733,161,000
135,089,328
195,698,571,215
21,364,133,280
1,985,753,864
195,360,457,818
10,325,000,000
7,459,801,375
664,098,973,022
358,055,689
180,821,667,449
53,569,981,037
9,843,376,300
69,922,228,945
2,180,000,000
467,943,870
16,255,547,545
3,500,000,000
0
52,742,237
46,524,671,014
715,549,449
73,696,020,828
715,549,449
73,696,020,828
1,388,825,018,461
285,612,000,000
1,402,267,000,000
30,200,000,000
1,401,288,000,000
928,988,000
195,129,389,000
10,881,421,400
522,950,891,789
155,164,000,000
475,476,000,000
10,058,108,000,000
134,427,000
2,492,052,467
33,967,000,000
909,433,000
2,976,642,608
333,112,029,901
241,019,000
53,478,501,362
185,636,170,545
2,526,230,294
2,722,123,345,313
39,986,753,851
886,581,581,927
37,659,803,313,656
3,332,982,352
1,055,582,683,125
2,638,132,933
2,413,288,537,419
1,025,873,719,326
11,267,198,129,733
38,344,749,000
2,137,839,849,000
4,071,000
226,971,000
11,092,268,000,000
2,408,837,000,000
14,127,390,000,000
1,000,150,000,000
59,765,000,000
669,122,000,000
1,154,435,000,000
60,372,000,000
3,269,739,000,000
1,105,921,000
221,634,067,000
13,192,574,000
639,998,836,000
70,826,415,551
587,477,540,827
2,514,164,847
216,077,853,511
128,235,031
1,988,609,977
49,975,685,913
1,223,779,663,336
7,304,649,264
112,051,319,448
489,788,000
0
145,273,511,695
1,148,399,952,424
52,000
100,000,000
306,624,946,316
26,500,910,633
2,474,102,824,283
132,519,470,736
12,962,963
26,418,867,660
24,070,512,580
13,000,583,026
318,676,623,016
33,278,366,918
61,128,848,963
1,496,181,154,312
95,928,540,000
13,414,799,000
1,351,196,909,000
7,993,000,000
223,079,000,000
7,993,000,000
223,079,000,000
8,154,500,870
490,943,176,812
1,106,211,000
97,249,503,000
163,270,000
38,250,000
13,773,626,067
176,752,172,874
7,139,891,970
419,133,463,286
7,139,891,970
419,133,463,286
54,806,947,535
3,221,586,607,579
932,238,439
85,145,490,464
566,000,000
26,964,927,044
158,867,432,281
6,421,545,526
397,077,279,434
6,771,091,542
13,985,245,592
720,058,897,158
88,149,846,000
122,273,105,000
2,436,374,865,000
3,500,000,000
65,472,968,616
3,314,897,325,207
9,696,000,000
3,132,107,125
196,569,755,508
8,515,121,159
513,494,574,210
47,577,446
468,049,505,444
20,253,967,689
1,345,117,302,251
5,859,880,099
145,054,718,737
1,352,436,197
73,423,337,474
5,232,813,670
25,076,215,388
45,620,891,000
66,262,444,000
1,756,983,050
47,515,398,350
5,165,007,292
11,250,932,490
58,155,102,172
1,650,000,000
3,346,020,000
93,906,506,000
1,366,675,815
232,308,276,362
52,575,058,894
44,168,194,892
167,613,346,835
11,670,731,524
5,778,159,036
128,312,712,001
16,299,121,600
165,773,200
127,489,222,702
761,669,585
374,223,206,402
154,724,383
16,538,269,187
2,301,000,000
143,386,000,000
7,479,998,401
302,246,443,818
300,000,000
0
300,000,000
672,843,684,194
33,319,121,307
66,561,391,813
148,611,864,822
559,515,771
2,432,156,888,377
19,296,000,000
3,080,480,000
133,229,911,000
247,556,000,000
231,235,000,000
8,079,455,000,000
12,812,087,792
7,520,848,286
774,390,434,747
3,080,000,000
362,811,000,000
641,816,278
120,264,393,460
897,322,021
43,253,216,266
451,743,215
90,511,322,104
2,723,044,593
302,175,999,887
1,803,671,819
726,465,869,192
630,000,000
10,981,117,809
2,384,765,395
275,605,568,821
42,230,336,526
28,910,947,000
765,807,423,073
17,604,000,000
105,979,000,000
1,897,693,503
98,806,001,399
615,954,126,321
6,439,000,000
348,164,000,000
6,410,978,000,000
21,498,000,000
572,395,000,000
3,522,336,000,000
13,337,258,000
66,070,088,000
13,337,258,000
66,070,088,000
22,529,372,000
120,413,229,000
0
2,336,000,000
87,641,201,262
176,536,708,513
736,725,212
82,009,710,691
1,204,147,773,194
61,051,197,092
395,334,188,515
46,860,218,000
59,728,078,857
891,515,452
33,124,740,223
147,106,562,220
43,226,918,733
628,074,778,593
2,783,878,346
2,734,686,982
312,970,809,818
3,573,428,476
53,235,364,248
10,216,484,000
89,571,800
5,854,054,000
8,584,799,000
235,120,000,000
2,199,810,000,000
38,880,000
6,560,421,279
699,828,235
182,484,390,588
495,050,608
172,189,383,126
22,912,131,368
701,186,176,133
275,762,602
83,013,920,501
13,631,875,773
146,346,108,327
13,051,184,186
134,181,271,444
137,892,417
110,370,031,581
0
14,287,878,736
327,163,245,437
2,750,000
637,939,504
216,478,444,723
14,837,946,002
1,185,880,521,898
141,609,566,849
12,684,543,159
912,187,664,638
69,150,127,874
565,521,108
241,858,485,777
96,701,721,000
1,908,970,759,000
876,808,648
30,888,332,130
5,920,167,222
792,626,075
134,914,717,284
2,917,761,413
329,386,303,759
4,033,887,812
169,834,646,342
45,972,628,064
241,724,595,747
457,579,535,153
25,067,457
60,683,178,142
30,475,557
3,396,351,175
3,563,046
4,040,728,427
211,267,617,513
707,165,866,000
4,726,606,000
117,066,232,000
1,000,000,000
12,503,043,406
309,357,170,636
296,545,860,330
1,558,246,560
340,181,678,347
2,177,308,147
15,032,947,519
328,552,831
18,749,926,000
5,727,462,000
74,993,222,000
19,292,260,957
1,858,976,257
17,732,986,609
384,331,626,350
159,207,098,158
1,403,003,372,571
212,350,559,927
20,970,722,596
103,119,633,790
699,141,919
10,080,533
36,240,474,000
1,575,869,077,000
125,620,467
7,811,519,485
24,487,264,650
40,712,562,278
36,969,334
1,822,828,532
26,346,333
342,234,374
117,747,654,671
2,521,982,588
45,504,568,046
30,143,830,000
23,169,247,000
1,295,642,651,000
305,864,810,698
75,217,531
11,852,087,175
607,713,216
1,439,254,523
167,076,186,386
149,585,418,000
237,276,240,000
147,232,942,000
244,709,032,989
48,434,090,487
51,491,128,222
4,546,600,000
84,297,945,993
112,042,908,555
74,455,846,134
16,534,422,758
182,436,844,921
40,239,780,865
25,777,745,929
106,535,605,927
413,346,253,000
504,483,433,000
373,580,262,000
1,708,240,000
187,202,604,000
245,500,972,000
124,745,236,000
38,488,519,372
16,446,173,298,783
19,467,680,874
2,445,618,085
2,434,691,396,298
141,529,709,000
47,500,004,000
9,259,957,854,000
100,026,567,865
360,925,896,284
3,307,202,072,332
503,795,684,000
15,810,223,069,000
4,266,000,000
1,333,215,000,000
30,572,773,000,000
12,066,243,860
192,566,496,946
198,378,065,771
191,285,591,530
2,650,483,517,449
273,494,000,000
1,455,093,000,000
61,168,983,000,000
368,728,858,536
13,453,529,132
2,571,935,024,745
875,690,813,463
89,267,454,880
801,155,497
15,810,718,725,555
1,073,098,626
73,170,222,905
23,028,857,000
1,255,310,699,000
1,000,000
17,057,809,000
319,959,326,000
63,073,765
4,282,630,053
731,553,891,324
777,193,668
68,031,779,949
4,737,477,976
749,260,548,352
1,707,683,538
16,976,628,233
574,363,056,543
126,684,246,000
128,887,034,000
1,683,181,571,000
706,250,000
154,946,990,436
44,064,828
2,018,260,418
79,701,154,205
4,183,473,138
2,455,209,349
49,262,067,235
5,145,043,979
701,000,418,939
1,522,211,936,820
4,841,366,000
79,298,561,000
526,390,234,000
1,956,450,494,000
294,681,000
7,348,850,897,387
135,772,252
12,866,322,000
24,398,371,108
137,981,327,520
18,801,342,000,000
35,510,000,000
321,991,000,000
782,734,944,096
1,470,150,000
111,250,271,050
4,328,973,426,000
37,361,497,000
566,769,918,000
49,157,897,000
80,702,481,000,000
29,230,000,000
1,347,461,000,000
12,053,000,000
1,949,227,000,000
3,918,827,000,000
49,858,293,000,000
2,264,841,000,000
19,515,000,000
130,464,000,000
1,538,878,000,000
7,229,944,393,000
93,124,559,000
878,918,958,088
111,046,963,914
1,145,697,589,761
329,321,450
27,932,987,000,000
2,657,000,000
23,725,284,273
4,403,985,000,000
1,291,410,229,652
125,488,384,000,000
780,881,000,000
6,411,434,399
124,905,000,000
39,866,067,529
4,531,577,000,000
3,023,509,863,000
224,300,778,000
13,843,320,000,000
753,647,000,000
83,214,985,000,000
134,793,000,000
3,871,229,000,000
40,675,513,000,000
40,622,000,000
444,415,000,000
18,857,535,000,000
67,880,000,000
729,765,000,000
1,629,278,671,000
28,290,884,000,000
25,789,906,000
100,287,000,000
376,588,000,000
32,252,000,000
1,564,421,000,000
25,289,060,000,000
84,000,000
1,328,510,000,000
105,923,763,000,000
76,668,000,000
1,644,172,000,000
605,182,897,360
706,022,945
12,455,486,000,000
16,018,664,184
349,236,000,000
1,953,182,889,000
61,000,000
7,475,690,000
124,566,098,000
486,449,000,000
21,814,000,000
17,819,956,000,000
2,985,000,000
794,762,000,000
1,905,356,000,000
262,328,275,313
88,116,000,000
1,876,609,156,086
39,933,944,001
262,002,945,414
18,694,428,454
376,587,773,395
3,865,598,166
10,773,565,413
19,518,220,785
198,546,701
438,190,136
7,047,051,055
250,173,375
758,124,885
101,351,008
265,380,390
1,357,145,600,779
27,551,185,441
52,855,341,802
168,328,191,381
415,349,618
1,017,993,250
4,354,705,288,762
152,039,551,583
32,713,196,600
135,000,000
7,500,000
410,308,686
2,980,140,766
780,632,288
2,747,203,407
1,024,950,000
2,193,028,709
7,862,639,076
666,228,725
186,640,040,680
15,721,419
183,753,453
630,000,000
134,224,318
3,140,555,737
495,000,000
1,115,352,382
2,712,350,893
630,500,000
610,684,287
4,593,739,175
435,000,000
13,028,463,000
135,000,000
68,331,271
699,817,763
141,583,358,000
3,532,902,000
28,198,884,000
78,643,713,000
2,190,550,000
30,499,569,000
186,250,000
110,889,713,000
8,628,501,000
14,306,887,327
5,084,445,839
56,133,988,919
4,912,590,724
13,246,575,602
313,157,402,000
11,438,921,000
116,046,016,446
23,158,218,653
910,049,000
6,993,320,579
144,518,121,170
18,032,452,023
7,170,412,000,000
3,016,879,000,000
176,620,000,000
33,939,000,000
6,438,204,000,000
6,191,000,000
5,147,000,000
656,435,000
386,664,276
13,402,953,660
610,000,000
261,853,138,473
5,708,223,095
17,030,274,991
3,718,845,000,000
283,928,000,000
588,033,000,000
5,139,501,000,000
1,321,967,300
4,210,085,590
310,982,610,000
32,523,084,000
1,313,060,059
51,706,228,000
17,341,512,141
829,043,776
53,677,000
1,616,074,064
353,037,094
587,000,000
167,165,370
1,095,581,289
7,965,193,000,000
182,239,000,000
117,021,856
330,227,000,000
187,031,309,009
15,921,376,888
88,924,356,218
187,500,000
194,023,363
59,942,089,000
1,324,255,019,000
137,487,151
6,158,838,536
15,365,298,638
254,099,981,706
408,435,613
42,409,531,450
5,192,000,000
299,169,000,000
1,464,605,444
3,335,723,622
49,889,201,954
57,399,504,787
24,908,000,000
640,701,000,000
4,211,813,964
8,807,178,284
165,399,834,404
209,950,059,769
16,246,044,946
25,817,130,414
4,882,088,624
613,169,519,040
0
236,177,000,000
2,436,000
98,196,753
25,083,647,825
57,186,688,082
5,333,347
39,256,460
3,182,906,045
16,791,358,464
27,182,718,233
90,921,978,072
8,767,526,052
74,728,445,958
9,666,636,263
20,445,395,113
3,488,000,000
54,873,000,000
632,072,000,000
241,975,000,000
871,544,000,000
5,527,058,000,000
26,161,329,443
37,457,158,373
2,044,507,904
95,475,321,283
5,100,847,000
116,885,457,386
48,035,969,683
4,614,276,422
303,870,441,657
17,019,680,000
166,058,368,000
6,955,264,548
28,254,764,849
103,072,000,000
561,000,000,000
114,184,000,000
1,696,599,000,000
1,556,764,951
20,854,423,200
713,000
155,504,977,000
1,047,081,796,000
301,537,000,000
14,894,000,000
684,482,000,000
2,784,564,076
18,173,461,550
22,104,387,166
275,817,695,401
2,321,931,058
24,583,864,753
3,681,199,601
24,508,047,844
3,901,247,001
12,757,829,831
650,817,000,000
14,461,188,028
213,961,331
3,656,852,976
140,050,075,000
15,628,753,061
510,000,000
653,036,812
153,290,676,154
79,943,801,544
163,668,316
292,443,142
10,225,294,806
3,266,473,338
20,800,830,831
1,510,681,096,432
492,916,202,000
99,865,014,000
2,595,250,869,000
973,500,000
806,724,749
281,544,457,907
806,724,749
281,544,457,907
2,606,165,000
160,721,296,000
973,500,000
1,236,342,000
24,817,592,202
2,641,132,099
399,738,441
31,496,685,991
27,330,165,741
5,637,337,784
369,884,012,627
2,470,923,000
11,848,843,707
19,527,236,917
310,128,931,000
54,220,555,000
2,104,853,188,000
5,719,589,668
924,210,122
134,921,927,459
56,478,153,237
604,768,581
89,842,325,912
57,224,373
22,071,687,896
107,227,222,273
500,000,000
2,523,687,247
44,131,294,814
17,256,110,646
788,885,866,270
380,112,837
10,862,576,758
10,717,368,522
453,902,656,025
3,570,261,596
41,468,003,875
1,088,391,826,233
56,519,689,852
778,181,862,365
29,817,058,000
33,967,848,000
320,279,315,000
3,310,200,000
56,135,302,000
59,365,248,803
1,700,677,559
141,512,854,274
49,452,166,638
350,382,324
17,110,438,458
10,000,000,000
2,309,009,137
7,056,810,287
88,504,689
44,503,420
15,000,000
672,392,533
3,816,849,453
2,045,521,723
22,068,430,417
89,564,153,364
15,579,375,610
55,812,817,342
44,997,165,121
954,575,000,000
161,773,000,000
1,818,827,000,000
632,500,000
130,508,660
186,084,307
3,856,645,000
1,329,811,000
2,834,042,000
1,395,277,808,000
752,835,147,000
6,566,794,592,000
2,423,774,000,000
503,930,000,000
3,991,734,000,000
65,869,806,440
2,816,112,058
1,850,771,796
33,799,551,954
92,240,125,736
15,383,337,545
81,312,465,903
751,533,000,000
9,248,000,000
3,772,000,000
736,740,000
4,348,986,469
49,558,640,813
117,542,110,299
19,000,293
3,991,551,816
41,609,300,332
14,297,006,823
41,694,487,001
1,691,324,003
38,206,606,090
47
48
49
50
Other
Assets
Total
Assets
Fund Borrowings/pinjaman yang diterima

Pinjaman Bank
Bank Payable
Claims
(Rp)
6,201,000,000
892,227,000,000
94,526,000,000
74,702,000,000
5,352,986,000,000
5,000,000,000
169,606,468,000
4,310,903,584,000
141,285,000,000
1,651,000,000
3,938,140,000,000
799,427,000,000
2,809,782,000
2,088,001,645,000
217,000,000,000
702,059,706,378
8,063,168,750,738
1,040,501,788,016
7,380,077,000
2,457,120,118,000
789,859,455,000
242,877,978
33,183,558,963
795,566,000,000
3,297,539,000
250,828,635,000
61,223,500,000
196,857,000,000
7,794,496,000,000
539,691,000,000
3,567,463,319
316,161,442,270
73,826,426,216
1,333,119,618
412,547,889,537
94,799,495,170
824,098,902,912
26,556,109,256,420
1,111,251,105,127
18,781,486,000
7,413,534,777,000
172,678,527,000
8,234,722,786
327,852,674,125
44,539,898,605
6,834,000,000
3,928,071,000,000
1,296,280,456
4,610,419,937,770
875,293,513,243
110,046,000,000
2,159,405,000,000
516,698,000,000
208,613,154,786
86,430,351,000
9,378,194,413,000
3,880,309,735,000
373,313,456,034
20,227,589,704,148
2,879,331,889,609
84,830,476,000
12,037,916,922,000
18,332,950
542,229,925,431
60,149,734,000
17,775,499,124,000
145,920,000,000
5,032,712,000,000
756,725,796,000
155,992,503,077
83,233,503,000
Payable
662,398,745
180,567,688,746
63,100,174,252
48,034,000,000
7,208,250,000,000
2,033,207,000,000
93,411,849,626
10,016,027,529,358
1,412,850,000,000
26,954,106,000
8,515,227,431,000
62,474,591,000
19,268,752,075
630,587,291,741
193,550,588,000
6,949,558,000
1,759,800,349,000
108,318,500,000
123,564,313,023
772,704,222,377
218,968,840,905
25,203,375,841
801,564,383,624
387,974,157,549
15,096,753,000
3,822,944,317,000
4,913,278,392,000
1,214,867,200
913,995,368,437
110,020,419,400
1,370,927,840,715
847,282,687,820
46,469,199,037
1,601,064,753,064
212,667,211,746
42,147,515
482,711,646,072
157,912,103,833
8,991,945,000
24,083,093,993
290,139,653,820
27,664,419
268,790,167,421
216,129,508,805
56,139,728
62,812,399,313
13,926,166,667
452,880,149,487
212,007,360,129
1,183,990,019,623
609,564,175,000
1,485,651,000,000
167,582,612,627
57,591,031,430
156,052,451,747
3,020,000
84,926,214,500
1,617,252,378
439,545,959,118
418,652,952
6,361,885,000
334,128,209,000
100,936,789,000
266,582,000
179,761,408,940
173,812,511,974
29,458,791,343
6,664,868,000
842,504,689,000
204,021,354,000
44,886,828,478
2,623,497,193,645
260,177,297,657
53,884,736,781
11,166,289,635
1,544,670,126,000
486,288,058,000
1,303,450,217
295,233,917,027
127,204,317,184
1,651,995,556
387,272,984,910
6,443,000,000
19,970,956,444
1,123,388,423,766
133,004,792,686
242,459,805,453
127,399,065,734
1,334,521,547
329,796,879,167
38,361,749,569
1,847,912,965
56,521,111,443
22,429,295,759
75,453,380,521
22,477,925,352
104,515,707
216,305,085,078
1,423,561,170
104,515,707
216,305,085,078
1,423,561,170
5,902,949,313
2,138,990,664,786
541,160,423,663
94,953,000,000
4,760,491,000,000
1,647,119,000,000
26,637,000,000
4,043,497,000,000
103,864,000,000
504,826,872,000
113,020,574,000
1,294,772,758,402
83,817,190,285
16,912,119,000,000
310,827,000,000
115,814,000,000
941,725,120
288,943,246,774
202,345,113,581
10,546,645,877
1,895,845,309,043
796,775,577,781
67,540,102,000
493,791,739,069
50,535,028,000
553,388,405,827
304,658,791,726
3,769,588,379,462
953,472,111,341
13,374,819,877
51,689,503,325,391
1,501,891,918,564
738,581,572,552
2,661,804,433,725
2,120,756,162,000
20,413,709,417,299
920,704,688,032
87,342,387,000
2,831,398,495,000
1,158,537,000
9,273,000
300,605,000
123,000
590,146,000,000
63,519,598,000,000
15,216,385,000,000
59,655,000,000
3,454,254,000,000
95,063,000,000
8,454,693,000,000
5,983,986,000
579,661,339,000
2,901,285,000
1,554,863,136,000
60,478,661,327
4,907,499,956,145
1,140,080,206,815
11,190,045,182
599,273,413,629
122,122,683,271
308,251,575
139,252,657,007
21,219,967,896
11,293,765,331
1,799,172,358,609
248,210,025,000
904,770,000
288,147,591,200
1,168,253,197
542,959,754,143
18,461,240,000
92,025,000
38,473,802,223
4,000,000,000
2,782,915,484
830,049,538,892
179,952,851,760
119,504,264,530
2,335,428,400,624
611,972,408,581
125,909,000
1,866,001,471,000
783,857,192,000
4,658,000,000
424,739,000,000
121,940,000,000
4,658,000,000
424,739,000,000
121,940,000,000
62,905,909,935
1,208,960,319,593
2,489,740,859
291,758,548,000
193,445,575,000
26,052,261,521
540,721,878,346
93,930,000,000
634,485,000
524,778,161,505
300,937,058,871
634,485,000
524,778,161,505
300,937,058,871
5,874,702,119,875
1,489,009,443,775
500,805,601
302,516,741,069
187,044,796,051
8,016,580,064
833,092,974,381
606,247,976,205
170,896,543,848
1,242,648,026,517
230,758,433,018
3,143,079,000
4,161,340,040,000
578,419,203,000
2,617,880,421
5,448,182,115,881
492,737,107,725
452,114,644
574,676,517,444
151,841,494,998
583,454,291,860
108,073,432,036
898,749,795,202
22,082,016,628
2,507,593,912,029
40,815,000
396,854,334,519
3,785,118,332
150,635,080,269
211,317,100,164
874,699,786
97,176,841,549
122,672,734,341
14,168,484,000
332,080,232,000
3,010,848,134
1,798,145,987,588
117,679,481,007
47,703,471,606
499,368,089,308
106,311,318,730
470,474,609,000
129,546,042,000
343,369,231
432,681,409,048
18,318,727,000
4,208,600,407
1,293,677,068,133
374,343,044,662
4,503,299,605
589,322,195,547
2,104,281,517
805,073,969,614
138,258,633,363
1,606,162,627
799,538,391,435
80,242,618,903
2,067,470,500
178,761,000,000
16,887,000,000
891,529,586,396
613,679,506,628
194,031,400,000
3,868,528,173,315
156,970,000
592,359,226,000
900,400,000,000
29,527,466,000,000
6,990,332,000,000
1,893,175,019,860
185,000,000,000
4,637,000,000
621,835,000,000
5,755,292,697
291,723,051,005
98,602,770,000
847,476,687
185,054,839,066
84,434,647,981
182,697,462,917
27,787,232,487
517,448,084,688
45,258,813,815
755,160,994,385
668,288,620,921
1,170,073,931
2,845,083,415
515,609,051,582
293,939,612,363
1,362,829,538,011
350,276,239,913
21,121,000,000
675,726,000,000
3,036,314,101
3,859,160,327,022
41,438,409,997
236,119,000,000
23,928,968,000,000
190,998,000,000
15,680,542,000,000
227,421,924,000
227,421,924,000
8,735,246,000
560,930,742,000
5,283,663,802
1,009,437,678,208
15,013,084,781
5,138,212,506,980
45,280,740,423
1,386,739,149,721
3,271,968,000
331,062,225,000
0
179,847,357,625
76,690,157,282
95,157,347,340
14,073,193,711
408,387,418
128,565,403,170
102,000,000,000
123,713,075,066
2,773,134,866,559
22,619,000,000
725,197,057,770
1,282,346,768
315,997,722,658
64,689,000,000
5,333,406,000,000
4,014,793,921
252,838,798,000
80,262,032,305
2,000,000,000
542,059,955,501
62,156,097,086
1,936,391,644
531,756,407,354
65,615,508,553
66,443,119,886
2,966,023,591,513
733,075,397,250
138,546,617,033
5,708,016,471,125
375,194,979,946
93,437,152
57,879,606,201
2,399,241,837
275,121,928,412
40,317,490,225
188,287,312,651
730,905,126,449
455,634,795
58,593,600,832
42,272,929,612
7,484,109,406,649
171,692,479,223
892,710,000
3,534,026,576,831
138,567,746,854
12,145,484,820
1,921,279,990,099
226,300,360,587
35,857,748,929
43,733,962,000
3,730,954,541,000
13,745,000,000
2,980,814,301
149,825,132,377
44,361,085,599
1,248,733,668
2,015,697,387,214
194,048,479,919
659,549,084,043
2,512,971,375,460
1,528,827,245,334
250,000,000
4,513,453,801,521
431,252,050,000
313,032,267,057
15,000,000,000
278,543,367,878
32,000,000,000
3,899,738,406
726,799,648,708
57,759,221,519
171,206,335,686
11,649,021,725
29,600,184,000
1,907,357,328,000
65,066,910,000
376,413,921,402
2,506,341,173,188
655,069,064,319
87,203,045,404
900,919,394,787
92,060,422,969
842,870,167
87,764,926,361
5,934,085,440
704,783,000
634,587,026,000
87,112,629,000
6,634,425,354
1,284,391,266,356
65,793,296,958
161,420,742,050
10,533,371,748,079
2,864,101,806,208
9,300,575,340
1,752,492,270,151
236,753,645,126
539,495,052,578
3,115,215,408,000
1,377,725,744
295,511,028,326
217,300,677,789
16,486,604,117
1,292,359,319,994
254,570,064,168
455,634,792
220,746,874,587
73,807,393,082
246,866,450
2,524,873,004,045
84,563,231,435
99,434,488,000
3,029,483,370,000
479,123,231,000
1,570,852,565,423
691,170,620
2,021,932,008,075
6,467,528,000
4,333,167,349,000
311,147,286,000
1,210,835,379,526
110,630,000,000
1,164,204,722,648
81,014,585,770
1,541,070,586,901
147,934,431,011
35,925,031,328
18,026,726,694
1,305,938,961,309
1,062,150,000
4,991,216,392,000
130,985,864,000
68,890,973,000
4,133,063,845,000
175,994,348,000
13,972,852,511
20,348,341,036,745
21,199,824,295
2,720,479,549,811
915,665,690,113
84,160,116,000
13,847,227,161,000
1,392,629,724,000
4,664,163,794,686
1,365,755,000,000
1,212,012,177,000
18,827,267,195,000
2,566,370,000,000
518,258,000,000
45,305,086,000,000
14,644,554,537
383,107,170,725
8,000,000,000
9,838,375,279
4,536,743,642,121
1,408,764,000,000
82,058,760,000,000
4,738,837,000,000
177,663,486,605
4,930,022,293,512
1,456,305,682,316
20,668,624,548,040
9,329,372,180,281
4,274,252,387
115,306,971,326
24,238,252,525
20,198,900,000
2,048,314,964,000
71,587,682,000
544,445,616,000
66,260,031,000
1,126,906,613,222
298,834,465,468
12,199,591,987
102,347,280,357
23,656,315,684
6,019,403,500
996,389,554,280
415,467,738,182
950,401,382,182
282,570,000,000
134,714,954,000
3,971,871,173,000
1,024,455,510,000
1,712,871
209,422,443,410
27,766,270,199
93,251,143,031
7,396,264,435
601,977,766,295
929,030,000,000
3,739,554,639
5,266,425,492,301
1,400,021,322,000
96,126,020,000
2,983,768,753,000
679,894,111,433
11,282,575,735,688
501,257,000,000
34,446,177,000,000
11,754,943,894
1,950,255,693,991
85,289,649,000
6,346,386,276,000
15,263,102,000
1,203,443,387,000
3,078,924,000,000
218,005,008,000,000
762,647,000,000
14,509,632,000,000
3,665,715,000,000
89,409,827,000,000
68,753,939,000
15,641,815,965,000
63,350,541,634
1,349,719,517,678
28,883,522,299
1,463,045,752,300
1,155,765,000,000
55,148,453,000,000
11,175,090,721
2,184,493,215,469
5,160,533,000,000
319,085,590,000,000
78,237,152,000
4,474,877,597,000
428,035,000,000
34,907,728,000,000
2,799,685,000,000
183,341,611,000,000
1,014,761,000,000
54,885,576,000,000
812,296,000,000
28,969,069,000,000
32,582,163,000
3,772,837,655,000
1,771,218,000,000
53,470,645,000,000
1,624,835,000,000
39,298,423,000,000
2,713,984,000,000
203,734,938,000,000
1,055,975,273
1,167,744,345,349
193,369,000,000
18,260,086,000,000
10,442,540,000
5,268,994,686,000
15,594,000,000
1,402,568,000,000
2,044,364,801,000
441,183,000,000
110,902,089,206
38,962,169,000,000
3,301,818,000,000
145,833,000,000
2,523,979,116,219
990,518,078,138
1,418,552,820,792
413,084,000
1,674,393,910,738
380,574,103,793
204,624,533
46,543,181,482
3,565,074,639
4,400,000
35,912,629,664
5,602,209,627
63,750,090
42,112,297,023
3,941,531,791
1,512,861,404,126
1,112,564,004,496
1,878,412,659
179,542,736,071
76,665,221,409
57,133,991,722
4,812,511,352,988
1,029,177,400,835
18,739,801,968
388,155,937,271
10,929,554,377
986,288,848
7,942,221,162,361
709,055,671,316
432,019,164
288,719,457,264
46,198,923,850
80,601,932,017
215,502,254
373,034,661,762
888,283,512
1,298,151,151,668
794,795,445
556,013,376,088
25,164,696,314
8,378,175,000
1,677,267,615,000
170,000,000,000
7,790,000
68,418,770,461
1,319,762,000
270,809,359,000
5,737,447,000
5,594,430,000
181,709,227,000
6,766,224,000
5,999,151,000
236,690,142,000
4,707,934,000
1,157,343,031
49,503,378,385
2,078,483,599
1,543,960,132
155,437,738,019
11,184,983,971
2,003,175,000
365,225,041,000
81,905,000
4,725,751,259
244,720,875,215
5,750,000,000
21,428,999,537
273,642,591
659,656,925,261
9,066,745,040
196,419,556,656
810,391,852
23,414,000,000
7,346,979,000,000
25,090,000,000
2,027,000,000
6,557,174,000,000
24,524,000,000
558,280,164
260,254,803,360
4,428,171,357
997,200,161,084
152,106,213,178
503,366,000,000
19,741,809,000,000
84,858,000,000
1,111,034,871
143,720,832,753
92,645,245,372
67,423,368,000
1,301,163,954,000
1,500,000,000
18,930,000
373,352,780,209
211,646,932
60,690,288,475
36,309,005,242
153,756,273,857
206,218,000,000
14,130,577,000,000
17,450,000,000
19,129,387,396
704,436,331,570
637,716,451
189,366,674
38,499,096,921
245,627,683,000
3,497,591,029,000
956,377,982,000
69,847,283,562
6,291,193,147
6,397,701,129
2,094,435,068,400
20,188,000
532,048,606,547
1,660,000,000
1,383,840,000,000
402,958,328
24,287,156,884
6,470,611,270
863,817,636,457
314,586,256,350
281,004,000,000
2,135,084,000,000
715,279,000,000
204,378,803
232,113,265,930
36,108,219,609
247,976,475
910,084,825,611
102,665,026,950
20,950,552,703
249,021,297,327
3,653,064,960
1,892,631,731
650,074,796,647
217,361,576,889
110,922,973
25,319,161,016
1,990,422,992
62,924,379,448
59,882,474
32,875,500,000
6,945,902,775
56,033,737,745
5,245,197,470
2,432,007,918
1,348,754,854,056
416,113,639,455
3,880,726,050
238,871,346,819
109,170,291,609
2,225,190,200
142,032,048,823
8,874,395,069
6,163,000,000
3,345,245,000,000
2,844,000,000
13,002,619,000,000
1,932,276,000,000
195,056,865
199,515,841,307
93,108,592,486
2,761,765,837
242,766,496,436
18,688,885,819
704,402,625,091
2,334,419,268
688,375,422,986
5,588,909,000
1,078,198,473,000
211,985,659,000
169,718,991,220
3,598,404,941
289,953,942,809
33,450,000,000
1,753,298,000,000
275,556,000,000
8,403,470,000,000
47,708,744,837
98,976,263,517
600,000,000
2,959,914,328,000
37,206,000,000
2,917,525,000,000
63,420,796,163
847,900,000,000
879,180,971,000
3,596,666,644
469,053,180,208
4,559,131,612
89,393,999,264
5,338,639,354
334,567,853,533
1,025,847,644
179,587,739,599
5,995,783,180
20,845,882,729
19,176,006,000
629,491,106,000
884,522,662
75,069,000
20,952,990,816
2,394,534,525
586,554,185,693
94,162,477,094
114,164,176,431
503,562,500
14,140,569,770
107,051,365,750
2,718,908,952,365
36,845,716,000
5,080,942,511,000
823,662,080,000
583,970,629,374
0
583,970,629,374
28,309,832,000
403,297,804,000
83,242,363,000
12,169,902,715
2,650,755,976
3,883,447,891
7,000,000,000
47,856,398,881
23,900,779,576
1,277,132,576,776
2,415,152,332
74,008,876,918
20,862,545,000
2,964,659,921,000
834,052,450,000
974,377,052
211,515,487,317
70,016,290,000
7,276,481,986
254,946,443,644
22,592,000,000
26,466,493,339
2,032,595,396
159,175,951,594
17,230,392,420
27,540,440,556
1,177,819,847,775
521,776,301,156
190,445,660,564
1,434,575,661
23,584,288,370
1,271,383,001,604
25,316,240,147
3,437,058,190
96,624,913,182
22,514,077,344
94,983,608,168
6,388,226,717,431
7,818,156,000
2,552,198,461,000
86,885,000
118,523,770,000
24,294,183,669
624,557,293,214
1,300,362,681
98,707,930,117
141,312,500
22,872,764,469
566,667,431
1,905,949,108
29,202,192,599
9,211,768,000
13,667,048,525
215,371,572,192
79,423,884,626
16,583,655,984
1,162,250,916,208
398,315,005,740
207,475,000,000
9,783,410,000,000
1,924,074,000,000
9,510,933,823
150,963,890,000
462,697,137,000
14,137,255,943,000
3,632,554,132,000
482,513,000,000
15,570,524,000,000
918,898,000,000
12,145,974,973
217,295,751,460
1,427,593,856
329,205,931,629
140,376,437,651
236,260,727,424
28,257,000,000
964,726,000,000
3,759,313,133
124,356,936,671
699,414,505
136,761,489,142
4,528,282,156
412,623,611,282
23,693,007,460
11,852,710,185
77,773,067,914
105,801,854,601,441
7,770,675,000
51
Reinsurances
Payable
52
Securities
Payables
53
54
55
Payables
Payables
Deposits
Untuk PER
to the Clearing and Guarantee Ins.from Brokers
from Customers
2,545,053,615,000
9,312,390,787,633
30,152,480,000,000
1,531,412,079,112
5,604,945,401,000
897,331,938,000
191,237,133,000,000
10,980,284,000,000
62,413,009,000,000
14,162,693,456,000
1,198,287,774,644
1,240,201,308,666
39,763,349,000,000
2,010,890,069,427
252,765,364,000,000
2,961,851,409,000
30,605,842,000,000
149,992,482,000,000
47,021,505,000,000
22,417,770,000,000
3,371,290,913,000
33,604,381,000,000
31,076,396,000,000
167,211,016,000,000
1,009,127,104,085
14,034,152,000,000
4,427,422,343,000
1,142,485,000,000
30,978,572,000,000
8,756,667,162
3,825,614,753,900
###############
91,833,506,500
337,337,830,135
19,410,615,000
20,322,742,617
75,758,624,482
184,697,522,165
140,349,978,500
453,568,808,515
103,167,907,000
121,935,064,152
16,291,585,000
387,779,898,000
5,752,193,000
34,000,000
6,211,853,538
775,209,000
18,555,732,000
55,953,081,000
356,257,108
5,195,302,006
6,745,376,000
12,375,242,594
12,765,064,698
9,801,579,161
10,886,000,000
2,346,000,000
47,838,101,000
42,729,459,722
181,068,865,000
112,758,880,086
181,069,000,000
121,144,000,000
3,572,735,000
21,197,246,266
62,631,534,000
4,913,221,000,000
12,447,544,000
27,984,946,147
56
57
Untuk PERBANKAN
Taxes
Fund Borrowings
58
59
60
Other Liabilities
Properti
Trade Payable
Current Liabilities
Payable
(Rp)
60,380,000,000
59,637,000,000
268,608,000,000
556,828,000,000
165,725,000,000
1,027,958,000,000
48,913,007,000
73,076,951,000
449,843,843,000
199,884,000,000
63,403,000,000
833,347,000,000
76,432,549,000
200,325,598,000
374,461,785,000
40,641,517,928
696,229,171,194
2,189,600,301,935
37,362,351,000
85,533,667,000
542,010,928,000
457,514,245
9,394,756,842
23,913,430,969
4,103,000,000
136,845,000,000
202,491,000,000
21,246,117,000
187,028,000
238,023,176,000
16,959,000,000
537,777,000,000
1,428,823,000,000
76,104,739
42,117,349,035
125,228,941,673
5,047,118,453
6,135,625,815
5,748,985
161,863,596
537,902,338
2,553,374,775
18,995,251,422
119,752,299,452
870,204,126,135
8,002,722,774,403
254,435,447,000
686,032,865,000
2,251,009,134,000
4,559,108,200
6,480,489,685
76,675,215,684
99,137,000,000
695,010,000,000
56,441,935,231
89,738,071,974
464,890,691,367
52,088,000,000
217,872,000,000
918,095,000,000
132,598,825,000
307,041,608,000
3,688,449,706,000
480,775,335,660
858,364,509,068
3,556,598,039,197
988,002,464,000
79,935,177,000
1,798,816,747,000
22,618,998,922
85,684,827,149
194,792,226,161
188,055,000,000
1,189,826,918,000
90,510,000,000
532,465,489,000
2,371,346,278,000
745,138,000,000
171,180,906,000
190,523,000,000
1,350,230,000,000
656,800,000
18,437,909,000
50,837,822,000
1,629,052,684
22,592,752,930
117,165,622,460
26,027,000,000
294,834,000,000
1,098,383,000,000
220,833,316,914
191,867,623,897
759,612,975,138
267,167,102,000
517,743,502,000
1,445,874,275,000
9,708,649,598
67,728,767,875
188,338,273,375
69,822,654,000
82,163,355,000
313,159,138,000
40,482,132,314
19,400,206,272
354,212,973,589
5,155,833,188
64,576,893,193
2,376,256,289,152
18,852,909,000
278,321,391,000
7,857,829,627,000
11,247,372,298
120,208,866,658
354,345,348,770
1,502,181,884
38,412,841,209
896,065,723,251
4,546,408,320
5,450,542,076
10,904,082,370
12,904,284,313
431,981,298,764
649,212,439,865
2,149,879,587
22,765,766,665
198,612,813,140
1,164,397
2,492,312,341
6,192,758,814
238,696,320
62,590,731,686
65,086,262,620
3,604,362,656
38,153,086,563
42,402,600,279
4,669,187,935
9,348,981,575
33,978,658,878
1,610,336,711
11,620,665,660
27,631,776,230
1,907,732,615
67,273,162,129
306,726,286,702
697,748,491
442,724,141,328
1,075,946,750,703
27,447,000,000
75,851,000,000
445,862,000,000
1,485,235,879
29,476,805,160
89,814,403,335
2,595,792,524
21,789,279,038
26,741,187,875
1,156,994,203
15,907,179,200
21,166,042,611
282,527,025
32,868,754,862
35,022,473,664
4,985,288,000
10,448,379,000
116,692,920,000
80,845,991
21,453,098,125
22,590,175,094
971,413,121
14,636,716,971
60,762,715,575
29,433,528,000
56,961,621,000
305,834,290,000
7,754,634,443
211,275,855,904
1,150,490,546,099
532,485,114
5,636,518,794
17,619,793,892
10,811,233,000
198,045,329,000
528,167,285,000
1,012,815,853
33,866,383,284
114,471,189,585
10,819,331,909
40,498,894,062
72,922,684,297
10,491,332,546
114,754,960,866
390,177,574,582
5,915,249,255
48,659,993,579
213,055,125,078
6,485,354,267
31,931,414,311
83,332,766,556
16,973,050
9,044,150,933
32,125,400,525
191,952,234
12,060,505,197
31,618,235,671
22,982,873,972
27,928,601,615
22,982,873,972
27,928,601,615
1,429,417,543
359,167,692,607
673,338,164,345
64,157,000,000
915,308,000,000
2,517,430,000,000
26,651,000,000
445,980,000,000
1,018,738,000,000
4,796,920,000
161,529,732,000
295,041,018,000
9,607,455,878
150,708,261,985
270,544,495,340
55,922,000,000
1,312,858,000,000
2,379,186,000,000
1,621,746,371
1,621,746,371
275,123,504
60,825,746,535
249,099,686,527
2,895,029,313
118,527,272,221
474,087,939,018
3,348,272,135
37,683,833,256
660,226,358,025
968,888,707
24,728,499,275
197,402,057,481
54,856,184,346
107,343,819,791
542,161,889,358
34,317,956,958
3,113,086,904,857
5,527,781,916,892
3,788,947,530
35,229,403,000
90,239,449,146
1,780,657,072
58,031,655,596
617,867,027,637
6,642,843,940
714,150,963,007
2,651,850,192,093
53,433,987,000
250,187,478,000
5,673,000
26,562,000
1,577,349,000,000
4,434,229,000,000
21,343,163,000,000
106,778,000,000
461,885,000,000
758,853,000,000
44,897,000,000
547,354,000,000
1,560,032,000,000
7,461,370,000
170,914,223,000
243,071,513,000
82,331,479,000
8,741,000
4,993,023,000
120,211,688,000
183,230,034,000
32,288,111,119
455,293,003,440
3,213,252,943,263
1,389,117,784
146,280,471,751
332,488,903,521
2,558,537,123
13,977,452,791
58,902,848,511
6,909,626,808
108,517,127,159
268,270,762,076
2,124,727,302
10,587,648,658
157,452,923,547
204,190,483
66,917,569,952
360,121,974,205
17,216,011
699,356,135
5,158,982,255
10,306,670,982
68,679,052,452
277,815,142,643
1,529,190,954
751,730,663,885
1,135,442,905,558
2,239,015,000
188,660,102,000
731,247,078,000
653,000,000
38,652,000,000
177,080,000,000
653,000,000
38,652,000,000
177,080,000,000
617,203,589
239,390,177,147
240,007,380,736
4,762,806,000
42,283,528,000
268,568,026,000
1,429,135,203
72,805,704,536
241,135,817,171
422,043,935,270
422,043,935,270
3,232,054,498
1,462,875,166,129
1,950,951,884,533
1,593,147,744
82,607,149,664
238,571,592,162
2,007,773,516
210,781,568,835
585,149,129,452
147,604,296
97,640,123,170
182,420,264,729
418,931,226
290,087,036,782
352,108,080,312
51,279,900
51,279,900
2,381,545,000
199,351,253,000
692,514,958,000
20,674,632,862
267,696,971,584
11,720,101,412,277
13,478,907,712
17,881,033,413
193,982,501,112
953,101,518
13,493,595,043
75,917,172,944
34,255,570,658
54,744,612,964
468,574,210,082
7,573,318,693
764,410,907,130
2,344,077,274,586
3,756,986,178
235,683,145,551
1,083,943,552,554
8,427,758,753
10,020,982,929
234,426,054,467
7,809,464,019
62,850,002,776
83,642,844,863
11,590,263,000
35,992,076,000
109,667,229,000
11,192,704,000
14,239,065,420
65,775,662,529
5,216,951,921
68,518,626,430
164,383,028,661
6,054,346,000
164,316,230,000
359,827,128,000
282,642,249
162,354,533,443
189,006,340,295
4,248,163,444
547,708,704,343
934,423,339,156
12,073,410,605
98,905,918,501
141,351,952,590
8,630,443,368
299,004,732,719
479,309,751,970
1,549,927,640
234,914,274,278
253,824,178,674
16,098,700
36,336,149,269
796,000,000
3,840,000,000
96,346,000,000
9,252,874,129
55,403,618,840
79,641,885,229
11,377,180,140
159,209,451,400
335,768,961,316
753,036,213
144,551,073,208
50,577,016,000
24,436,146,000
103,664,382,000
495,556,000,000
1,821,644,000,000
12,776,365,000,000
39,377,031,629
200,881,788,420
356,122,762,224
110,511,000,000
43,490,000,000
386,816,000,000
7,121,542,528
3,786,353,919
73,223,989,429
10,035,818,669
30,656,682,800
170,431,473,480
5,204,686,626
34,738,105,452
53,551,893,602
3,054,654,552
63,820,457,340
115,605,211,671
1,216,274,872
124,693,349,642
810,910,503,694
6,751,996,125
81,800,898,296
301,803,844,913
521,284,787
96,895,206,736
232,730,774,018
6,486,000,000
37,649,000,000
319,265,000,000
531,134,289,675
116,090,385,966
842,736,960,895
167,362,000,000
221,936,000,000
8,922,569,000,000
3,315,373,000,000
566,495,000,000
6,212,685,000,000
16,909,013,000
50,919,203,000
16,909,013,000
50,919,203,000
10,387,453,000
22,961,506,000
75,375,454,000
8,642,709,000
8,642,709,000
7,892,375,141
390,011,329,285
686,297,191,677
127,041,938,910
328,290,780,126
754,629,114,054
24,378,728,119
270,061,916,085
433,564,022,986
15,372,924,000
11,352,931,000
42,684,736,000
2,750,451,781
5,769,684,862
24,017,739,020
4,374,529,994
7,044,497,741
118,233,257,877
40,330,998,817
293,436,605,946
459,696,284,792
10,715,183,560
3,202,049,132
22,506,913,489
3,416,501,039
15,928,971,534
30,706,064,855
34,157,063,000
57,481,631,000
163,921,000,000
864,149,000,000
2,428,128,000,000
135,464,986
4,203,550,147
7,095,752,836
3,738,682,004
211,552,919,390
280,958,110,244
6,245,400,124
28,555,111,986
77,784,604,844
9,429,520,394
6,520,148,611
109,345,713,843
220,021,652,823
438,965,217
5,924,692,435
324,238,440
64,876,689,155
11,893,327
126,000,000
680,215,029
460,994,381
238,920,372
5,207,512,126
41,133,607,453
8,863,678,417
12,054,298,468
4,239,290,375
15,213,804,217
4,308,261,852
2,947,312,098
1,264,022,579
8,526,280,000
210,051,655,000
1,226,565,699
35,254,299,334
14,882,426,147
38,188,716,114
19,093,327,394
66,179,363,900
12,143,233,891
12,578,897,876
11,723,027,181
141,770,902,037
81,634,927,845
1,328,352,573
6,995,216,430
11,747,106,975
1,682,174,931
9,124,098,045
6,920,251,625
2,437,859,689
2,735,248,390
20,250,783,000
11,162,778,000
11,232,587,048
27,905,191,165
3,160,596,831
2,367,094,266
3,107,977,024
418,973,500
7,087,213,000
5,573,233,000
381,413,937,421
56,602,122,384
20,836,838,000
6,412,641,651
5,223,426,768
291,796,888,159
431,152,623,970
34,086,537,339
16,293,513,777
22,700,302,928
46,750,944,219
6,959,947,000
28,291,126,000
17,273,571,719
4,283,222,553
19,085,170,881
30,726,948,165
3,215,628,878
5,882,087,851
1,003,714,345
461,295,100
41,160,706,250
23,549,760,050
46,481,786,000
66,966,766,000
21,184,998,119
33,889,507,125
1,664,070,605
3,917,967,566
30,037,351,000
1,627,764,540,000
3,268,543,873,000
16,332,059,610
80,490,642,694
317,880,120,289
31,900,187,589
103,769,826,317
621,137,312,127
21,656,677,988
194,520,197,013
535,483,148,811
23,565,889,896
46,262,181,798
786,719,349,382
48,044,193,000
171,898,716,000
546,285,065,000
51,472,128,000
973,739,646,000
2,231,956,898,000
158,458,601,443
1,391,059,955,597
3,169,415,227,056
59,895,377,000
96,358,295,000
1,325,319,663,000
7,477,326,258
188,446,690,891
514,366,882,932
96,035,007,000
2,677,677,706,000
7,379,536,198,000
436,450,000,000
446,450,000,000
11,658,581,000,000
340,580,869
2,768,055,964
69,546,757,789
11,311,961,772
229,950,334,000
163,380,174,613
7,211,814,491
73,570,102,845
345,490,684,680
3,052,149,000,000
6,904,934,000,000
20,674,629,000,000
14,479,078,652
81,368,483,941
908,598,006,151
23,451,889,267
142,614,515,888
5,198,830,662,242
3,634,086,676
1,879,078,370
28,476,701,691
10,087,782,000
21,751,394,000
270,742,838,000
6,241,795,000
26,933,283,000
140,944,762,000
1,514,020,750
29,120,856,407
335,047,310,962
368,826,007
2,175,724,751
21,742,819,685
3,646,907,515
58,459,184,170
275,860,478,344
434,602,079
23,264,214,156
89,554,712,301
32,466,646,000
288,304,673,000
792,448,873,000
47,637,850,650
3,680,895,607
164,592,430,369
283,559,939
1,123,967,006
33,364,532,398
8,609,396,587
62,620,786,250
1,471,238,465,626
5,671,763,878
157,637,316,481
1,248,944,254,248
10,935,459,000
225,010,491,000
497,850,664,000
3,257,242,000
58,684,000,000
161,380,200,000
18,840,421,000
15,752,524,600
53,228,936,979
895,788,000,000
479,258,000,000
3,003,398,441
12,017,804,000
1,986,010,310
39,981,000
4,121,071,000
500,871,000,000
3,000,977,000
1,083,995,000,000
1,362,082,000,000
1,510,124,000,000
2,782,714,000,000
10,662,000,000
184,687,000,000
41,865,406,000
207,008,000,000
48,096,390,000
136,216,491,000
23,276,617,017
4,724,360,672
3,622,011,438
5,876,017,425
120,517,000,000
2,757,288,000,000
1,437,532,000,000
8,167,896,163
11,739,337,452
1,280,398,000,000
9,345,061,000,000
9,624,031,000,000
12,619,013,000
14,458,764,000
84,663,000,000
422,685,000,000
144,697,000,000
151,379,000,000
6,309,151,000,000
4,318,861,000,000
49,006,000,000
238,085,000,000
686,335,000,000
65,100,000,000
802,764,000,000
567,600,000,000
7,688,022,000
307,156,000,000
50,445,086,000
2,141,497,000,000
1,349,847,000,000
177,190,000,000
709,263,000,000
1,501,596,000,000
1,140,490,000,000
2,382,277,000,000
6,448,558,000,000
16,330,000,000
169,183,000,000
1,659,452,943
53,068,000,000
412,833,298
5,736,480,000
1,967,000,000
19,052,808,000
30,163,000,000
8,016,000,000
189,514,000,000
343,485,000,000
769,682,000,000
37,081,000,000
41,215,615,060
5,602,079,534
4,056,003,069
37,860,530
279,010,239
299,856,692
7,085,722,295
4,202,876
9,017,902,725
47,218,650,828
1,642,904,209
3,625,416,663
231,397,034
7,996,403,041
7,844,939,411,603
5,082,813,024
942,458,626
5,606,303,704
189,180,299
4,038,238,844
12,831,697,567
5,969,393,124
34,277,225,000
202,276,293
928,847,000
950,281,000
1,319,026,000
124,596,020
415,325,709
1,478,907,000
799,108,654
127,733,873
110,921,731
3,434,000,000
727,000,000
2,246,961,985
28,909,800,957
8,385,095,115
216,351,000,000
724,699,000,000
2,347,868,000,000
246,275,062
11,791,289,000
50,535,737,000
799,904,404,000
1,213,122,746
541,863,730
5,867,508,465
87,692,355
21,559,000,000
118,254,000,000
152,651,000,000
775,242,000,000
10,317,671,666
58,730,138,420
321,985,127,663
85,446,095
18,922,467,237
19,508,869,836
38,433,521,000
629,263,135,000
1,586,850,333,000
92,862,229
4,171,287,772
117,050,769,745
68,714,508,686
837,189,132,052
926,735,440,796
653,252,325
273,067,907,288
431,580,028,925
5,296,000,000
460,551,000,000
887,073,000,000
631,287,905
5,264,994,992
50,541,662,302
39,529,151,027
126,761,809,980
301,143,838,002
18,734,000,000
309,469,000,000
1,363,316,000,000
953,600,136
120,624,874,637
159,171,868,543
20,105,616,893
229,347,202,515
470,495,566,998
4,769,399,487
11,139,109,350
25,107,309,872
3,399,273,481
13,523,377,921
26,893,880,704
1,212,762,118
308,000,000
2,169,977,117
265,344,137
161,005,300
36,051,787,460
24,850,241
429,071,193
40,374,309
4,921,958,297
12,436,839,641
35,585,772,039
395,317,176,853
926,169,403,295
6,038,698,847
19,063,615,462
126,317,878,721
8,553,273,804
6,548,993,189
25,531,533,342
42,540,000,000
154,816,000,000
1,510,338,000,000
264,645,000,000
2,172,727,000,000
5,253,733,000,000
2,475,757,475
438,122,640
110,431,830,379
2,922,573,329
50,208,238,966
71,041,089,316
25,068,267,926
63,469,198,646
103,971,148,293
5,827,011,180
119,702,253,607
270,878,401,135
13,795,640,000
394,860,142,000
578,003,598,000
747,870,299
18,116,264,714
194,058,212,860
30,140,000,000
605,697,000,000
918,600,000,000
50,344,000,000
966,974,000,000
1,969,406,000,000
1,258,124,253
393,851,000,000
1,049,310,151
11,606,134,676
56,935,694,000
344,897,150,000
703,522,910,000
50,774,000,000
522,437,000,000
654,461,000,000
1,204,613,676
42,160,321,922
45,119,536,411
5,383,916,872
110,600,988,028
151,081,799,053
1,156,626,621
55,265,289,664
62,322,320,088
3,619,331,585
145,217,489,198
213,252,242,189
1,640,303,796
67,103,333,186
91,864,256,749
1,101,439,936
1,349,573,886
6,695,533,711
39,069,665,000
74,090,441,000
188,227,594,000
221,107,117
5,008,956,392
6,549,126,777
40,137,408,036
75,126,371,716
151,344,061,676
282,570,541
406,757,571
1,205,659,419
666,722,718
122,890,291
1,310,225,608
35,494,373,001
41,788,729,625
811,764,898,634
12,547,065,000
219,506,013,000
2,012,680,340
3,147,790,874
6,980,879,910
3,147,790,874
6,980,879,910
7,292,843,000
70,226,215,000
183,572,248,000
306,381,504
218,068,189
6,235,743,836
2,012,680,340
1,771,013,300
570,353,837
8,826,812,225
30,655,106,092
41,495,147,091
206,423,803,613
3,676,911,897
8,116,551,432
21,684,826,425
16,015,234,000
30,018,245,000
173,645,042,000
5,675,194,119
5,045,865,891
95,150,333,880
1,601,106,436
2,761,411,677
226,810,042
174,299,213
5,149,024,654
23,563,111,388
9,289,243,612
43,384,465,444
3,449,849,202
127,193,195,725
824,286,780,327
5,777,162,599
89,806,425,565
99,611,003,436
17,435,515,809
148,319,528,436
274,721,870,653
1,040,145,178
6,498,741,745
33,185,016,935
132,593,675,841
481,481,928,054
1,105,840,227,531
49,965,044,000
142,675,323,000
721,507,224,000
3,896,320,000
7,360,987,000
34,158,384,000
23,728,859,721
113,687,795,714
298,995,081,597
508,072,569
1,772,831,064
2,622,217,490
282,517,745
108,509,106
715,682,655
9,701,587
10,775,000
371,234,554
370,139,842
8,264,696,964
19,069,061,184
7,109,540,428
30,506,770,708
71,657,530,282
26,165,042,850
242,651,717,584
787,115,567,517
65,395,000,000
1,010,242,000,000
2,438,464,000,000
1,640,340,980
968,679,177
6,050,499,501
560,767,000
92,893,998,000
97,670,338,000
100,624,990,000
471,206,980,000
3,353,229,032,000
176,015,000,000
697,766,000,000
1,764,963,000,000
5,639,628,679
975,052,996
48,219,908,029
11,892,078,216
82,718,854,271
237,442,974,984
7,667,821,670
17,386,713,599
109,396,499,645
3,116,000,000
10,968,000,000
17,098,000,000
395,860,857
6,708,908,923
102,024,223,856
194,972,604
126,677,271
7,036,901,690
9,927,258,756
40,958,571,673
121,440,162,625
55,244,588
7,533,255,948
37,935,786,999,353
61
62
63
64
65
66
Current Ratio
Long Term
Liabilities
Total
Liabilities
DAR
Modal
Dasar
Modal
Dasar
(Shares)
(Rp)
(Rp)
2.57
29,882,000,000
298,490,000,000
0.33
4,000,000,000
400,000,000,000
1.60
122,617,000,000
1,150,575,000,000
3.17
1,474,470,799,000
1,924,314,642,000
0.21
4,000,000,000
2,000,000,000,000
0.45
15,000,000,000
1,500,000,000,000
1.21
789,766,000,000
1,623,113,000,000
0.41
1,600,000,000
800,000,000,000
2.52
220,571,956,000
595,033,741,000
0.28
5,500,000,000
1,100,000,000,000
1.72
2,345,312,534,213
4,534,912,836,148
0.56
5,000,000,000
1,000,000,000,000
1.81
976,208,261,000
1,518,219,189,000
0.62
6,400,000,000
800,000,000,000
0.95
2,480,489,421
26,393,920,390
0.80
80,000,000
80,000,000,000
1.50
385,337,000,000
587,828,000,000
0.74
100,000,000
100,000,000,000
0.00
11,825,204,000
249,848,380,000
1.00
6,500,000,000
650,000,000,000
2.84
4,825,722,000,000
6,254,545,000,000
0.80
26,000,000,000
2,600,000,000,000
1.67
3,416,610,019
128,645,551,692
0.41
2,000,000,000
200,000,000,000
8.44
890,308,887
7,025,934,702
0.02
3,465,600,000
384,000,000,000
162.52
169,312,711
331,176,307
0.00
3,200,000,000
320,000,000,000
7.07
1,350,972,348
20,346,223,770
0.10
1,000,000,000
200,000,000,000
1.42
5,350,528,129,480
13,353,250,903,883
0.50
20,000,000,000
10,000,000,000,000
1.59
756,901,421,000
3,007,910,555,000
0.41
3,000,000,000
1,500,000,000,000
1.76
76,785,475,234
153,460,690,918
0.47
1,500,000,000
300,000,000,000
4.43
421,789,000,000
1,116,799,000,000
0.28
8,000,000,000
4,000,000,000,000
2.60
1,938,061,041,133
2,402,951,732,500
0.52
6,000,000,000
3,000,000,000,000
1.08
277,169,000,000
1,195,264,000,000
0.55
22,500,000,000
2,250,000,000,000
0.65
2,337,494,501,000
6,025,944,207,000
0.64
55,000,000,000
5,500,000,000,000
1.97
10,529,413,708,932
14,093,964,812,645
0.70
4,000,000,000
400,000,000,000
4.47
1,474,300,753,000
3,273,117,500,000
0.27
38,000,000,000
3,800,000,000,000
1.11
114,062,529,613
308,854,755,774
0.57
449,000,000,000
44,900,000,000,000
2.53
2,344,445,614,000
4,715,791,892,000
0.27
39,745,354,880
993,633,872,000
2.91
323,163,000,000
1,673,393,000,000
0.33
1,000,000,000
500,000,000,000
3.05
54,437,767,000
105,275,589,000
0.14
4,440,000,000
1,014,000,000,000
0.79
21,314,539,310
138,480,161,770
0.77
9,240,000,000
1,260,000,000,000
1.33
3,852,510,000,000
4,950,893,000,000
0.69
30,651,600,000
15,325,800,000,000
2.96
2,308,951,317,658
3,068,564,292,796
0.31
8,000,000,000
4,000,000,000,000
3.64
349,766,118,000
1,795,640,393,000
0.21
20,000,000,000
2,000,000,000,000
0.77
205,006,072,344
393,344,345,719
0.62
1,500,000,000
150,000,000,000
2.84
146,165,100,000
459,324,238,000
0.26
600,000,000
300,000,000,000
0.72
75,511,503,275
429,724,476,864
0.56
918,000,000
459,000,000,000
0.12
324,722,527,384
2,700,978,816,536
3.37
680,000,000
340,000,000,000
0.18
168,417,256,000
8,026,246,883,000
2.10
2,000,000,000
1,000,000,000,000
1.35
242,409,417,162
596,754,765,932
0.65
150,000,000
150,000,000,000
0.89
28,179,692,249
924,245,415,500
0.67
418,000,000
209,000,000,000
3.15
1,149,928,848
12,054,011,218
0.26
460,000,000
46,000,000,000
1.54
86,137,404,911
736,231,095,835
0.46
320,000,000
320,000,000,000
1.45
208,501,187,383
407,114,000,523
0.84
308,000,000
154,000,000,000
0.29
9,876,335,346
16,069,094,160
0.67
136,000,000
136,000,000,000
2.25
613,657,004,462
678,743,267,082
2.34
600,000,000
300,000,000,000
5.85
5,773,810,051
48,176,410,330
0.18
1,500,000,000
150,000,000,000
5.41
12,281,193,737
46,259,852,615
0.21
200,000,000
200,000,000,000
1.85
6,039,508,865
33,671,285,095
0.54
38,000,000
38,000,000,000
0.79
8,244,263,949
314,970,550,651
0.70
600,000,000
138,000,000,000
1.00
1,994,818,959
1,077,941,569,662
0.91
73,468,000
73,468,000,000
1.49
375,493,000,000
821,987,000,000
0.55
4,200,000,000
525,000,000,000
1.64
4,562,549,000
94,376,952,335
0.56
1,000,000,000
100,000,000,000
4.13
14,288,235,370
41,029,423,245
0.26
540,000,000
135,000,000,000
3.07
2,864,068,974
24,030,111,585
0.28
800,000,000
40,000,000,000
2.18
35,992,846,751
71,015,320,415
0.16
1,500,000,000
750,000,000,000
1.33
31,186,155,000
147,879,075,000
0.44
12,000,000,000
600,000,000,000
6.55
1,071,036,056
23,661,211,150
0.13
220,000,000
110,000,000,000
2.03
29,708,898,767
90,471,614,342
0.52
1,000,000,000
200,000,000,000
1.81
58,855,990,000
364,690,280,000
0.43
3,600,000,000
360,000,000,000
1.08
214,119,470,842
1,364,610,016,941
0.52
1,160,000,000
580,000,000,000
1.23
1,716,872,254
19,336,666,146
0.36
600,000,000
60,000,000,000
1.25
322,732,460,000
850,899,745,000
0.55
2,000,000,000
1,000,000,000,000
0.86
50,458,908,489
164,930,098,074
0.56
4,000,000,000
400,000,000,000
2.41
137,744,452,973
210,667,137,270
0.54
100,000,000
50,000,000,000
0.99
245,512,716,230
635,690,290,812
0.57
600,000,000
300,000,000,000
0.14
36,188,419,948
249,243,545,026
1.03
1,300,000,000
325,000,000,000
3.06
16,787,376,354
100,120,142,910
0.30
1,750,000,000
87,500,000,000
1.19
674,568,577
32,799,969,102
0.58
620,000,000
62,000,000,000
0.77
4,628,846,571
36,247,082,242
0.48
320,000,000
160,000,000,000
4.49
9,250,904,645
37,179,506,260
0.17
2,493,655,000
249,365,500,000
9,250,904,645
37,179,506,260
6,345,000
634,500,000
1.08
484,491,754,053
1,157,829,918,398
0.54
3,000,000,000
300,000,000,000
1.23
1,165,066,000,000
3,682,496,000,000
0.77
8,000,000,000
400,000,000,000
2.45
2,068,936,000,000
3,087,674,000,000
0.76
2,000,000,000
2,000,000,000,000
0.98
22,075,929,000
317,116,947,000
0.63
585,868,160
58,586,816,000
2.41
18,192,405,431
288,736,900,771
0.22
65,864,572,256
8,831,637,901,700
2.02
2,968,366,000,000
5,347,552,000,000
0.32
27,900,000,000
27,900,000,000,000
0.44
67,971,239,899
350,101,022,518
1.21
750,000,000
150,000,000,000
1.15
802,958,649,645
1,277,046,588,663
0.67
1,800,000,000
1,800,000,000,000
0.10
419,808,261,968
1,080,034,619,993
2.19
10,000,000,000
1,000,000,000,000
1.86
157,391,381,912
354,793,439,393
0.64
1,600,000,000
200,000,000,000
1.92
1,931,342,377,757
2,473,504,267,115
0.66
5,000,000,000
2,500,000,000,000
1.28
27,812,124,853,175
33,339,906,770,067
0.65
20,000,000,000
20,000,000,000,000
4.04
735,517,962,763
825,757,411,909
0.55
2,500,000,000
1,000,000,000,000
0.38
2,755,738,581,786
3,373,605,609,423
1.27
7,909,747,595
6,000,000,000,025
2.53
12,405,700,059,604
15,057,550,251,697
0.74
5,000,000,000
5,000,000,000,000
1.53
1,364,464,597,000
1,614,652,075,000
0.57
1,688,307,072
1,688,307,072,000
144,863,000
171,425,000
179,245
179,244,832
0.91
10,168,573,000,000
31,511,736,000,000
0.50
6,000,000,000
3,000,000,000,000
2.16
335,881,000,000
1,094,734,000,000
0.32
2,000,000,000
1,000,000,000,000
2.21
4,508,847,000,000
6,068,879,000,000
0.72
12,000,000,000
6,000,000,000,000
1.35
37,065,571,000
280,137,084,000
0.48
41,000,000
41,000,000,000
4.98
279,122,000,000
462,352,034,000
0.30
700,000,000
350,000,000,000
0.84
1,292,658,611,193
4,505,911,554,456
0.92
3,800,000,000
1,900,000,000,000
1.07
187,941,263,761
520,430,167,282
0.87
150,000,000
150,000,000,000
1.70
2,509,964,000
61,412,812,511
0.44
85,000,000
42,500,000,000
1.32
242,959,855,517
511,230,617,593
0.28
13,300,000,000
1,862,000,000,000
1.10
35,366,521,200
192,819,444,747
0.67
80,000,000
80,000,000,000
1.05
53,271,264,916
413,393,239,121
0.76
1,500,000,000
150,000,000,000
0.88
5,690,587,295
10,849,569,550
0.28
724,800,000
181,200,000,000
1.71
37,760,602,234
316,556,735,053
0.38
2,000,000,000
200,000,000,000
0.60
760,197,789,992
1,895,640,695,550
0.81
5,040,000,000
2,040,000,000,000
0.56
833,783,922,000
1,565,031,000,000
0.84
1,000,000,000
500,000,000,000
1.03
154,675,000,000
331,755,000,000
0.78
3,500,000
3,500,000,000
1.03
154,675,000,000
331,755,000,000
0.78
6,500,000
6,500,000,000
2.73
503,718,845,632
743,726,226,368
0.62
10,000,000,000
1,000,000,000,000
0.69
45,876,443,000
314,444,469,000
1.08
392,944,000
196,472,000,000
1.39
28,485,051,381
269,620,868,552
0.50
3,000,000,000
0.15
13,442,274,423
435,486,209,693
0.83
5,214,400,000
846,857,000,000
0.15
13,442,274,423
435,486,209,693
0.83
8,408,400,000
1,051,050,000,000
1.18
1,685,052,205,292
3,636,004,089,825
0.62
1,000,000,000
500,000,000,000
0.77
85,186,971,462
323,758,563,624
1.07
1,200,000,000
600,000,000,000
1.13
105,023,827,443
690,172,956,895
0.83
1,781,760,000
178,176,000,000
1.15
301,961,833,572
484,382,098,301
0.80
2,900,000,000
450,000,000,000
1.13
229,990,791,033
582,098,871,345
0.47
4,000,000,000
2,000,000,000,000
2.41
2,148,864,574,000
2,841,379,532,000
0.68
8,500,000,000
4,250,000,000,000
0.12
805,724,306,718
12,525,825,718,995
2.30
247,145,100,800
16,000,000,000,000
1.94
44,190,474,818
238,172,975,930
0.41
1,152,000,000
576,000,000,000
0.82
133,264,048,050
209,181,220,994
0.36
560,000,000
280,000,000,000
0.92
204,216,275,553
672,790,485,635
0.75
2,000,000,000
500,000,000,000
0.48
423,825,499,692
2,767,902,774,278
1.10
930,000,000
465,000,000,000
0.03
977,530,872,558
2,061,474,425,112
5.19
1,440,000,000
720,000,000,000
0.30
17,945,669,407
252,371,723,874
1.68
14,670,000
14,670,000,000
0.63
206,169,167,484
289,812,012,347
2.98
344,000,000
172,000,000,000
2.29
14,713,431,000
124,380,660,000
0.37
20,000,000
20,000,000,000
0.96
11,313,448,680
77,089,111,209
0.66
2,800,000,000
280,000,000,000
2.56
152,458,318,434
316,841,347,095
0.63
5,748,000,000
1,000,000,000,000
1.01
23,382,812,000
383,209,940,000
0.81
600,000,000
300,000,000,000
1.05
21,265,234,791
210,271,575,086
0.49
1,374,918,822
300,000,000,000
1.14
3,824,376,846
938,247,716,002
0.73
500,000,000
500,000,000,000
3.09
7,920,788,000
149,272,740,590
0.25
321,000,000
321,000,000,000
1.39
16,861,292,141
496,171,044,111
0.62
2,000,000,000
1,000,000,000,000
1.67
23,335,768,737
277,159,947,411
0.35
4,920,000,000
738,000,000,000
36,336,149,269
0.45
404,000,000
202,000,000,000
0.81
300,000,000,000
0.34
15,309,000,000
111,655,000,000
0.62
590,000,000
590,000,000,000
7.09
297,935,528,390
377,577,413,619
0.42
45,000,000
45,000,000,000
1.36
58,873,154,248
394,642,115,564
0.64
476,000,000
238,000,000,000
9.27
2,539,570,224,766
2,684,121,297,974
0.69
18,173,936,000
908,696,800,000
4.17
27,880,683,000
131,545,065,000
0.22
20,000,000
20,000,000,000
0.92
5,899,543,000,000
18,679,042,000,000
0.63
30,000,000,000
3,000,000,000,000
2.93
428,911,165,248
785,784,161,117
0.42
3,000,000,000
1,500,000,000,000
0.59
37,212,000,000
424,028,000,000
0.68
21,070,000,000
21,070,000,000,000
2.22
103,851,585,184
178,413,730,034
0.61
1,440,000,000
720,000,000,000
0.41
14,657,213,147
185,088,686,627
1.00
2,000,000,000
1,000,000,000,000
1.53
32,748,100,547
86,299,994,149
0.47
2,500,000,000
250,000,000,000
1.77
43,222,491,554
158,827,703,225
0.31
3,000,000,000
300,000,000,000
0.02
127,027,795,653
937,938,299,347
1.24
16,042,500,000
2,160,000,000,000
0.75
102,740,779,519
404,544,624,432
0.78
1,797,500,000
400,000,000,000
2.37
297,760,937,935
530,491,711,953
0.39
7,500,000,000
1,500,000,000,000
1.57
20,301,000,000
339,566,000,000
0.50
88,000,000
88,000,000,000
3.72
1,474,903,906,586
2,317,640,867,481
0.60
21,546,000,000
1,077,300,000,000
1.93
866,866,000,000
9,789,435,000,000
0.41
2,316,000,000
1,158,000,000,000
1.78
1,401,703,000,000
7,614,388,000,000
0.49
6,300,000,000
630,000,000,000
2.97
17,801,052,000
68,720,255,000
0.30
11,988,000
11,988,000,000
2.97
17,801,052,000
68,720,255,000
0.30
972,000
972,000,000
5.36
23,325,087,000
98,700,541,000
0.18
560,000,000
280,000,000,000
1.31
31,577,120,875
717,874,312,552
0.71
10,000,000,000
1,000,000,000,000
4.98
366,559,019,698
1,121,539,025,638
0.22
17,000,000,000
850,000,000,000
2.06
45,147,528,200
478,711,551,186
0.35
20,000,000,000
2,000,000,000,000
6.17
8,144,943,000
50,829,679,000
0.15
22,400,000
22,400,000,000
1.45
4,195,451,126
28,213,190,146
0.30
1,600,000,000
160,000,000,000
0.77
8,533,251,388
126,766,509,265
0.99
5,000,000
5,000,000,000
4.05
98,673,021,884
558,369,306,676
0.20
6,000,000,000
300,000,000,000
17.61
29,049,922,915
51,556,836,404
0.07
723,840,000
361,920,000,000
7.68
5,720,289,325
36,426,354,180
0.12
800,000,000
100,000,000,000
4.05
8,750,945,000
66,232,576,000
0.26
1,500,000
1,500,000,000
1.11
211,159,000,000
2,639,287,000,000
0.49
7,630,000,000
76,300,000,000
6.27
10,327,819,273
17,423,572,109
0.22
200,000,000
100,000,000,000
1.24
38,680,459,836
319,638,570,080
0.59
600,000,000
300,000,000,000
2.90
63,633,955,234
141,418,560,078
0.27
2,000,000,000
1,000,000,000,000
#DIV/0!
1,262,527,217,240
0.43
2,400,000,000
2,400,000,000,000
#DIV/0!
1,508,297,334,566
0.26
22,400,000,000
2,800,000,000,000
#DIV/0!
21,544,474,891
0.37
2,000,000,000
200,000,000,000
110,095,669,542
0.40
2,800,000,000
1,000,000,000,000
#DIV/0!
933,655,252
0.00
796,000,000
398,000,000,000
#DIV/0!
94,573,718,931
0.13
12,000,000,000
1,200,000,000,000
#DIV/0!
10,852,716,866
0.19
2,297,000,000
500,000,000,000
1,276,669,781,790
0.17
10,000,000,000
5,000,000,000,000
376,127,676,295
0.11
3,000,000,000
750,000,000,000
518,184,137,104
0.27
7,912,000,000
1,978,000,000,000
#DIV/0!
113,225,040,651
0.50
2,000,000,000
200,000,000,000
#DIV/0!
1,819,756,242,000
0.49
5,183,464,000
2,591,732,000,000
0.44
45,218,980,387
#DIV/0!
0.00
234,356,774,258
#DIV/0!
96,532,355,646
0.64
1,200,000,000
120,000,000,000
#DIV/0!
0.59
14,897,427,801
890,136,159,016
0.44
12,000,000,000
6,000,000,000,000
#DIV/0!
2,014,226,269,696
0.80
10,000,000,000
5,000,000,000,000
#DIV/0!
2,341,873,641,221
0.52
2,000,000,000
1,000,000,000,000
#DIV/0!
104,062,008,450
0.33
191,895,719,434
0.69
240,000,000
120,000,000,000
462,231,608,767
0.64
7,520,000,000
1,900,000,000,000
#DIV/0!
26,879,592,984
0.16
4,420,000,000
520,000,000,000
#DIV/0!
717,503,759,000
0.38
5,000,000,000
500,000,000,000
#DIV/0!
847,028,099,939
0.34
29,800,000,000
3,000,000,000,000
#DIV/0!
0.00
5.64
80,817,671,346
440,000,000,000
697,712,169,879
0.77
4,000,000,000
2,000,000,000,000
#DIV/0!
9,851,589,096
0.11
1,500,000,000
150,000,000,000
#DIV/0!
465,861,192,000
0.73
4,000,000,000
500,000,000,000
#DIV/0!
825,782,847,011
0.64
2,700,000,000
1,350,000,000,000
#DIV/0!
5,998,957,936,036
0.57
16,000,000,000
4,000,000,000,000
#DIV/0!
1,008,511,002,362
0.58
3,200,000,000
1,600,000,000,000
#DIV/0!
337,468,686,601
0.63
7,000,000,000
3,500,000,000,000
0.98
641,110,047,495
4,400,000,000
2,019,121,996,000
0.65
12,500,000,000
1,250,000,000,000
#DIV/0!
1,789,171,662,000
595,517,873,584
2.02
330,000,000
165,000,000,000
#DIV/0!
758,855,834,451
0.59
8,000,000,000
800,000,000,000
#DIV/0!
30,765,274,997
0.14
1,080,033,500
520,000,000,000
#DIV/0!
3,420,497,647
0.05
15,000,000,000
1,500,000,000,000
#DIV/0!
271,729,269,682
0.11
32,704,500,000
4,250,000,000,000
#DIV/0!
1,518,262,533,000
0.50
10,000,000,000
1,000,000,000,000
#DIV/0!
832,712,822,086
0.53
4,100,000,000
1,000,000,000,000
#DIV/0!
1,318,022,624,877
0.65
4,000,000,000
2,000,000,000,000
1.21
519,267,945,000
3,787,811,818,000
0.87
5,440,000,000
544,000,000,000
2.64
68,559,913,844
386,440,034,133
0.32
10,000,000,000
1,000,000,000,000
1.53
31,379,525,032
652,516,837,159
0.56
6,000,000,000
600,000,000,000
0.83
346,838,990,298
918,749,733,666
0.60
1,600,000,000
800,000,000,000
1.38
67,565,076,145
854,284,425,527
0.65
5,000,000,000
500,000,000,000
6.17
2,676,076,274,000
3,222,361,339,000
0.65
32,000,000,000
3,200,000,000,000
1.65
544,947,490,000
2,776,904,388,000
0.67
16,000,000,000
1,600,000,000,000
1.17
10,014,684,297,874
13,311,531,748,143
0.65
14,000,000,000
7,000,000,000,000
0.98
1,131,942,826,551
1,295,323,001,164
0.48
7,200,000,000
3,600,000,000,000
3.08
6,307,223,283,000
7,632,542,946,000
0.55
19,040,000,000
9,520,000,000,000
1.80
2,274,588,312,352
2,788,955,195,284
0.60
42,111,652,195
5,211,165,219,500
0.23
6,982,924,929,000
14,362,461,127,000
0.76
22,650,000,000
2,265,000,000,000
0.93
16,804,405,000,000
28,462,986,000,000
0.63
20,000,000,000
2,000,000,000,000
1.35
64,278,448,779
133,825,206,568
0.35
2,400,000,000
240,000,000,000
4.27
2,395,066,716,743
2,740,557,401,423
0.60
60,000,000,000
6,000,000,000,000
0.77
18,330,790,000,000
39,005,419,000,000
0.48
80,000,000,000
20,000,000,000,000
1.73
2,509,219,714,889
3,417,817,721,040
0.69
4,000,000,000
1,000,000,000,000
0.70
12,154,212,189,289
17,353,042,851,531
0.84
14,676,480,000
917,280,000,000
0.78
31,204,703,997
59,681,405,688
0.52
150,000,000
150,000,000,000
1.90
387,716,315,000
658,459,153,000
0.32
6,000,000,000
300,000,000,000
1.08
155,991,147,000
296,935,909,000
0.55
2,520,000,000
252,000,000,000
0.49
253,266,913,274
588,314,224,236
0.52
2,400,000,000
600,000,000,000
0.81
15,248,064,670
36,990,884,355
0.36
800,000,000
80,000,000,000
0.55
373,577,268,731
649,437,747,075
0.65
4,560,000,000
570,000,000,000
2.91
249,454,642,124
339,009,354,425
0.36
1,000,000,000
100,000,000,000
2.27
806,002,304,000
1,598,451,177,000
0.40
600,000,000
300,000,000,000
0.07
122,909,638,938
287,502,069,307
1.37
730,000,000
365,000,000,000
0.36
7,789,596,875
41,154,129,273
0.44
869,670,008
103,000,000,000
0.28
64,032,743,127
1,535,271,208,753
2.55
400,000,000
200,000,000,000
1.72
1,635,458,862,637
2,884,403,116,885
0.55
40,000,000,000
4,000,000,000,000
1.71
182,455,449,000
680,306,113,000
0.49
410,400,000
205,200,000,000
#DIV/0!
2,737,775,663,000
0.92
6,000,000,000
600,000,000,000
#DIV/0!
10,650,724,718,712
0.94
13,550,000,000
1,502,424,000,000
#DIV/0!
32,476,453,000,000
0.94
22,887,540,178
2,500,000,000,000
#DIV/0!
1,579,376,056,916
0.81
8,000,000,000
800,000,000,000
#DIV/0!
5,809,671,734,000
0.92
20,000,000,000
2,000,000,000,000
#DIV/0!
1,022,508,732,000
0.85
4,000,000,000
400,000,000,000
#DIV/0!
197,563,277,000,000
0.91
44,000,000,000
5,500,000,000,000
#DIV/0!
13,349,003,000,000
0.92
67,500,000,000
5,265,000,000,000
#DIV/0!
78,239,344,000,000
0.88
17,782,400,000
10,000,000,000,000
#DIV/0!
14,521,027,661,000
0.93
800,000,000,000
80,000,000,000,000
#DIV/0!
1,233,531,161,932
0.91
1,990,000,000
199,000,000,000
#DIV/0!
1,283,236,186,120
0.88
2,500,000,000
250,000,000,000
#DIV/0!
49,629,389,000,000
0.90
476,608,857,231
12,864,765,605,400
#DIV/0!
2,052,167,144,089
0.94
1,000,000,000
250,000,000,000
#DIV/0!
289,835,512,000,000
0.91
32,000,000,000
16,000,000,000,000
#DIV/0!
3,533,225,670,000
0.79
4,946,974,000
650,000,000,000
#DIV/0!
31,968,591,000,000
0.92
1,800,000,000
900,000,000,000
#DIV/0!
166,094,416,000,000
0.91
34,502,504,527
15,000,000,000,000
#DIV/0!
49,678,787,000,000
0.91
50,886,460,336
2,900,000,000,000
#DIV/0!
25,600,443,000,000
0.88
9,600,000,000
1,200,000,000,000
#DIV/0!
3,461,175,647,000
0.92
400,000,000
200,000,000,000
#DIV/0!
45,150,760,000,000
0.84
59,000,000,000
5,900,000,000,000
#DIV/0!
35,336,070,000,000
0.90
18,138,856,834
2,600,000,000,000
#DIV/0!
184,297,303,000,000
0.90
30,000,000,000
15,000,000,000,000
#DIV/0!
1,043,090,917,542
0.89
1,000,000,000
200,000,000,000
#DIV/0!
14,702,432,000,000
0.81
18,000,000,000
4,500,000,000,000
#DIV/0!
4,865,423,624,000
0.92
5,178,000,000
517,800,000,000
#DIV/0!
1,186,893,000,000
0.85
55,337,748
293,290,064,400
#DIV/0!
35,033,213,000,000
0.90
12,800,798,000
1,700,000,000,000
#DIV/0!
2,077,205,000,000
0.63
4,000,000,000
400,000,000,000
#DIV/0!
1,320,689,108,358
0.52
1,000,000,000
500,000,000,000
#DIV/0!
619,318,675,269
0.44
4,800,000,000
1,200,000,000,000
#DIV/0!
612,504,972,607
0.37
4,160,000,000
1,040,000,000,000
#DIV/0!
4,585,820,992
0.10
200,000,000
100,000,000,000
31,784,309,454
0.89
156,000,000
78,000,000,000
#DIV/0!
30,273,589,442
0.72
100,000,000
50,000,000,000
#DIV/0!
1,202,131,759,669
0.79
4,000,000,000
400,000,000,000
#DIV/0!
86,331,498,973
0.48
1,600,000,000
160,000,000,000
#DIV/0!
4,460,564,491,433
0.93
5,000,000,000
500,000,000,000
2.58
24,698,587,159
#DIV/0!
318,155,525,666
0.82
2,200,000,000
220,000,000,000
7,846,365,541,541
0.99
2,120,000,000
212,000,000,000
#DIV/0!
594,053,674,313
0.84
1,060,000,000
106,000,000,000
#DIV/0!
57,216,430,139
0.20
2,770,840,000
430,984,000,000
#DIV/0!
40,404,964,657
0.50
500,000,000
100,000,000,000
#DIV/0!
291,700,082,747
0.78
1,440,000,000
144,000,000,000
#DIV/0!
1,011,811,738,149
0.78
640,000,000
160,000,000,000
#DIV/0!
369,876,395,509
0.67
2,500,000,000
250,000,000,000
#DIV/0!
1,234,850,358,000
0.74
13,600,000,000
680,000,000,000
#DIV/0!
12,741,596,970
0.19
540,000,000
108,000,000,000
#DIV/0!
166,059,605,000
0.61
622,575,360
193,847,328,000
#DIV/0!
108,129,462,000
0.60
320,000,000
160,000,000,000
#DIV/0!
131,751,464,000
0.56
760,000,000
190,000,000,000
#DIV/0!
20,584,425,678
0.42
1,000,000,000
50,000,000,000
#DIV/0!
67,316,318,231
0.43
1,000,000,000
200,000,000,000
#DIV/0!
168,902,242,000
0.46
3,840,000,000
384,000,000,000
#DIV/0!
142,893,003,230
0.58
220,000,000
110,000,000,000
#DIV/0!
120,370,999,575
0.18
350,000,000
175,000,000,000
#DIV/0!
98,314,940,475
0.50
450,000,000
90,000,000,000
#DIV/0!
2,590,794,000,000
0.35
9,492,000,000
2,373,000,000,000
#DIV/0!
2,351,156,000,000
0.36
47,920,000,000
5,990,000,000,000
#DIV/0!
137,519,456,259
0.53
850,000,000
170,000,000,000
0.00
1,426,129,938
#DIV/0!
4.19
6,617,961,000,000
#DIV/0!
1.32
9,698,563,000
#DIV/0!
0.46
14,723,412,857
640,644,063,210
0.64
4,000,000,000
400,000,000,000
8,965,829,000,000
0.45
20,900,000,000
2,090,000,000,000
124,933,334,748
0.87
748,199,893
3,000,000,000,000
809,602,967,000
0.62
10,078,560,000
2,880,000,000,000
153,454,205,046
0.41
8,874,000,000
4,437,000,000,000
20,590,921,322
0.34
6,534,691,200
486,114,048,000
#DIV/0!
25,622,890,958
0.17
8,000,000,000
3,200,000,000,000
#DIV/0!
11,664,888,000,000
0.83
21,513,629,568
2,849,487,360,000
1.18
6,021,686,359
328,006,814,022
0.47
6,711,459,120
1,342,291,824,000
1.94
199,182,000
19,708,051,836
0.51
440,000,000
44,000,000,000
1.16
412,981,585,000
1,999,831,918,000
0.57
7,500,000,000
750,000,000,000
0.31
389,606,592
117,440,376,337
1.68
10,510,000,000
1,223,000,000,000
1.91
40,198,348,247
967,284,680,929
0.46
9,120,000,000
456,000,000,000
1.08
2,671,907,825
434,251,936,750
0.82
1,000,000,000
100,000,000,000
1.15
115,976,000,000
1,003,049,000,000
0.72
1,680,000,000
168,000,000,000
0.36
7,277,458,868
57,819,121,170
2.38
120,710,400
60,355,200,000
2.57
242,584,193,378
543,728,031,380
0.63
696,000,000
174,000,000,000
0.83
81,027,000,000
1,444,343,000,000
0.68
2,400,000,000
600,000,000,000
1.39
2,705,237,391
161,877,105,934
0.70
2,184,000,000
218,400,000,000
1.31
124,172,606,312
594,668,173,310
0.65
1,200,000,000
600,000,000,000
7.79
5,584,624,104
30,691,933,976
0.12
2,000,000,000
200,000,000,000
1.20
228,301,402,583
255,195,283,287
0.39
1,418,000,000,000
49,630,000,000,000
11.52
66,375,242
2,236,352,359
0.09
400,000,000
40,000,000,000
0.94
7,263,019,330
43,507,770,877
0.69
200,000,000
100,000,000,000
10.48
429,071,193
0.06
7,971,707
7,971,707,000
2.93
1,558,173,510
13,995,013,151
0.25
1,000,000,000
100,000,000,000
1.30
122,284,501,709
1,048,453,905,004
0.78
2,000,000,000
200,000,000,000
1.14
34,436,410,802
160,754,289,523
0.67
224,000,000
224,000,000,000
4.67
595,860,421
26,127,393,763
0.18
250,000
250,000,000,000
1.15
978,631,000,000
2,488,969,000,000
0.74
2,500,000,000
250,000,000,000
1.34
1,962,699,000,000
7,216,432,000,000
0.55
6,000,000,000
1,500,000,000,000
1.47
6,468,257,730
116,900,088,109
0.59
1,000,000,000
100,000,000,000
1.06
82,100,741,776
153,141,831,092
0.63
1,800,000,000
900,000,000,000
5.54
13,550,042,000
117,521,190,293
0.17
4,800,000,000
480,000,000,000
1.27
44,199,135,139
315,077,536,274
0.46
1,260,000,000
630,000,000,000
1.52
90,389,263,000
668,392,861,000
0.62
6,000,000,000
600,000,000,000
0.82
92,547,710,729
286,605,923,589
0.99
1,340,000,000
134,000,000,000
0.93
190,284,000,000
1,108,884,000,000
0.63
900,000,000
450,000,000,000
2.25
3,130,036,000,000
5,099,442,000,000
0.61
10,800,000,000
5,400,000,000,000
1.56
10,661,169,951
22,267,304,627
0.22
132,000,000
132,000,000,000
2.15
1,030,617,493,000
1,734,140,403,000
0.59
4,000,000,000
2,000,000,000,000
2.81
109,084,000,000
763,545,000,000
0.26
28,000,000,000
1,400,000,000,000
0.85
4,430,084,405
49,549,620,816
0.78
960,000,000
240,000,000,000
1.17
172,561,587,666
323,643,386,719
0.69
1,320,000,000
330,000,000,000
0.62
23,919,653,775
86,241,973,863
0.96
104,000,000
52,000,000,000
1.37
24,374,246,587
237,626,488,776
0.71
1,900,000,000
190,000,000,000
1.64
2,515,445,578
94,379,702,327
0.53
960,000,000
480,000,000,000
0.97
20,449,729,749
27,145,263,460
1.30
80,000,000
10,000,000,000
1.28
63,905,052,000
252,132,646,000
0.40
600,000,000
60,000,000,000
0.41
8,716,428,297
15,265,555,074
0.73
1,500,000,000
150,000,000,000
0.41
166,209,535,550
317,553,597,226
0.54
2,000,000,000
1,000,000,000,000
7.38
825,816,272
2,031,475,691
0.02
2,280,000,000
228,000,000,000
1.91
8,243,750,018
9,553,975,626
0.68
500,000,000
56,125,000,000
0.61
605,754,606,839
1,417,519,505,473
0.52
3,430,400,000
1,715,200,000,000
#DIV/0!
3,089,137,637,000
0.61
3,000,000,000
1,500,000,000,000
2.63
19,566,283,527
26,547,163,437
0.05
3,826,000,000
823,700,000,000
2.63
19,566,283,527
26,547,163,437
0.05
600,000,000
90,000,000,000
1.05
49,985,243,000
233,557,491,000
0.58
1,000,000,000
150,000,000,000
1.53
64,793,923
6,300,537,759
0.52
60,000,000
6,000,000,000
0.56
2,410,879,696
11,237,691,921
0.23
1,000,000,000
100,000,000,000
2.65
256,193,735,264
462,617,538,877
0.36
5,759,999,998
1,440,000,000,000
1.46
47,459,461,235
69,144,287,660
0.93
883,232,000
441,616,000,000
4.17
1,084,764,018,000
1,258,409,060,000
0.42
5,000,000,000
1,000,000,000,000
0.73
28,213,849,268
123,364,183,148
0.58
496,000,000
248,000,000,000
51,059,560,954
0.20
972,500,000
362,500,000,000
6,335,757,965
0.24
120,000,000
60,000,000,000
0.00
0.22
1,186,733,311
1.51
26,954,730,918
70,339,196,362
0.44
2,400,000,000
240,000,000,000
0.38
11,256,729,554
835,543,509,881
0.71
1,497,200,000
748,600,000,000
1.72
5,889,507,000
105,500,510,436
0.55
1,000,000,000
100,000,000,000
2.00
734,353,531,764
1,009,075,402,417
0.79
7,956,652,412
1,989,163,103,000
1.56
3,488,315,337
36,673,332,272
0.38
1,400,000,000
140,000,000,000
3.83
1,345,520,562,386
2,451,360,789,917
0.38
40,000,000,000
4,000,000,000,000
2.05
592,417,017,000
1,313,924,241,000
0.51
6,000,000,000
1,500,000,000,000
1.66
17,617,261,000
51,775,645,000
0.44
2,400,000,000
240,000,000,000
1.34
11,485,837,305
310,480,918,902
0.50
2,500,000,000
250,000,000,000
28.19
2,069,388,719
4,691,606,209
0.05
1,500,000,000
150,000,000,000
20.53
7,498,112,501
8,213,795,156
0.36
736,000,000
184,000,000,000
1.41
1,898,751,000
2,269,985,554
4.01
1,027,892,500
122,665,000,000
0.94
7,085,726,020
26,154,787,204
0.90
1,280,000,000
32,000,000,000
1.11
56,054,240,237
127,711,770,519
0.59
2,000,000,000
200,000,000,000
1.28
32,265,718,068
819,381,285,585
0.70
2,650,000,000
132,500,000,000
2.16
3,894,758,000,000
6,333,222,000,000
0.65
24,324,696,000
3,742,500,000,000
1.29
988,446,767
7,038,946,268
0.74
4,000,000,000
100,000,000,000
1.41
30,081,939,000
127,752,277,000
0.85
380,000,000
254,507,500,000
1.25
3,894,618,936,000
7,247,847,968,000
0.51
44,393,176,000
10,000,000,000,000
4.08
4,664,868,000,000
6,429,831,000,000
0.41
15,000,000,000
1,500,000,000,000
2.81
49,473,700,458
0.23
5,411,800,000
563,680,000,000
0.96
33,335,170,527
270,778,145,511
0.82
800,000,000
80,000,000,000
1.29
26,709,987,000
136,106,486,645
0.58
1,600,000,000
80,000,000,000
54.41
6,380,000,000
23,478,000,000
0.02
1,170,000,000
3,100,000,000,000
0.00
2,680,594,084
104,704,817,940
0.84
5,069,810,400
960,000,000,000
14.94
1,339,446,813
8,383,690,633
0.06
200,000,000
100,000,000,000
2.88
111,038,745,798
232,478,908,423
0.56
2,400,000,000
240,000,000,000
0.64
118
792,021,909
8,325,277,857
52,721,457,764,836
0.11
17
1,160,700,000
116,070,000,000
67
68
Retained
Earnings
Total
Equity
(Rp)
(Rp)
69
70
INCOME STATEMENT
Total
Sales
Minority Interest
(Rp)
151,763,000,000
544,022,000,000
49,715,000,000
889,588,000,000
3,189,626,000,000
4,060,602,000,000
141,809,000,000
5,960,954,000,000
433,899,857,000
2,385,205,980,000
1,382,962,000
1,949,017,782,000
744,672,000,000
2,315,027,000,000
2,900,835,000,000
436,817,700,000
1,471,239,649,000
21,728,255,000
1,598,930,908,000
1,020,600,815,270
3,528,245,914,590
10,000,000
8,079,714,530,631
241,034,370,000
934,959,637,000
3,941,292,000
1,844,206,985,000
6,789,638,573
43,989,224,258
207,728,000,000
10,000,000
962,741,000,000
(29,884,856,427)
123,624,000,000
(191,257,944,000)
980,255,000
1,530,819,000,000
9,132,000,000
6,091,325,000,000
(16,631,230,255)
187,515,890,578
250,855,413,870
31,449,621,776
405,521,954,835
80,885,288,773
(22,132,978,804)
94,468,318,863
17,107,348,819
618,617,000,000
188,101,251,864
165,679,152
2,818,659,683
7,036,529,261,346
(83,087,654,728)
10,567,754,172,287
2,635,104,180,250
21,338,443,732,492
704,710,742,000
4,405,624,222,000
7,269,744,323,000
33,272,896,852
174,391,983,207
245,597,444,924
1,616,567,000,000
2,799,118,000,000
12,154,000,000
4,123,855,000,000
1,012,825,154,771
2,207,468,205,270
1,884,007,340,447
101,207,000,000
948,901,000,000
15,240,000,000
2,103,690,000,000
3,352,238,846,000
11,360,000
1,137,542,666,000
2,703,079,266,545
(98,227,731,000)
4,942,184,423,451
1,191,440,468,052
9,248,295,073,746
126,493,308
981,876,534
7,785,189,070,000
8,763,578,938,000
1,220,484,000
12,008,202,498,000
70,137,238,409
182,552,749,576
50,822,420,081
846,778,351,998
8,916,901,367,000
13,059,707,232,000
21,907,256,502,000
2,976,818,000,000
3,359,046,000,000
273,000,000
8,542,393,000,000
4,295,150,000
651,450,207,000
267,401,141,000
(489,301,583,020)
42,087,526,976
98,642,244,752
(7,565,000,000,000)
2,257,357,000,000
3,754,906,000,000
2,136,251,966,961
6,926,007,541,295
21,455,695,267
7,323,643,805,514
4,786,755,125,000
6,627,262,565,000
92,324,473,000
9,600,800,642,000
141,519,274,068
233,519,343,445
3,723,602,577
506,979,994,369
856,917,222,000
1,300,476,111,000
1,909,804,919,000
339,686,480,899
3,293,264,614
204,230,531,880
(2,155,664,432,912)
12,256,733,411
(1,899,414,432,912)
315,417,827,484
(5,025,910,566,000)
(4,203,302,566,000)
2,775,877,452,000
248,940,275,362
317,240,602,505
895,261,887,783
226,241,054,600
446,682,425,215
2,321,870,554,557
15,855,162,701
34,415,187,819
115,202,656,280
328,946,612,870
845,338,719,655
19,494,937,574
2,629,710,107,330
(28,875,940,987)
75,597,645,549
514,054,505,276
(32,786,000,167)
8,013,999,833
12,161,604,918
(468,487,709,029)
(388,603,613,262)
131,285,183,273
143,480,066,484
220,613,757,091
432,807,900,735
115,899,025,969
169,869,656,190
179,568,434,429
19,376,976,858
29,141,114,218
117,236,745,012
7,183,348,836
137,909,598,836
336,160,518,038
43,573,749,761
106,048,449,961
3,862,827,379,473
46,459,000,000
625,962,000,000
37,702,000,000
1,350,298,000,000
38,687,892,466
73,205,660,292
382,263,642,322
26,337,738,588
109,254,879,164
5,768,149,338
100,743,082,833
60,840,715,169
55,387,746
146,912,072,369
(1,055,904,775,633)
24,845,759,431
368,530,638,703
421,311,313,625
(168,151,895,000)
186,249,134,000
268,078,773,000
64,778,961,790
156,100,197,790
121,733,342,347
32,190,897,632
83,340,897,632
55,265,128,544
350,966,372,000
441,320,354,000
36,494,055,000
1,042,452,321,000
480,535,480,825
1,204,394,333,981
54,492,842,723
3,001,991,881,456
3,325,439,333
34,548,070,635
23,062,063,658
(35,518,135,000)
645,637,859,000
48,132,522,000
1,343,031,112,000
(4,064,105,015)
130,303,818,953
192,973,630,902
112,564,004,760
156,531,653,892
20,074,193,748
375,941,140,518
203,946,301,268
388,878,793,329
98,819,339,625
1,139,155,614,537
264,250,747,011
189,797,533,661
39,879,202,596
469,192,438,977
23,721,142,341
61,809,340,450
(119,701,645,774)
141,534,471,978
(2,974,640,359)
(6,783,739,573)
(10,721,851,721)
39,206,298,279
80,822,536,576
43,649,866,011
179,125,578,818
245,210,073,790
43,649,866,011
179,125,578,818
245,210,073,790
618,513,598,830
981,160,746,388
1,496,541,311,101
659,379,000,000
1,066,331,000,000
11,664,000,000
8,679,504,000,000
(932,984,000,000)
792,583,000,000
163,240,000,000
7,903,315,000,000
115,745,850,000
187,709,925,000
1,085,558,691,000
(2,763,658,955,648)
1,005,810,941,413
224,916,218
1,632,453,613,659
(2,595,493,000,000)
9,319,827,000,000
2,244,740,000,000
336,850,000,000
22,331,943
385,570,942,319
(1,044,146,695,478)
(174,127,103,901)
579,937,170,686
38,861,549,694
1,073,890,281,326
(1,254,086,889,168)
(598,408,905,672)
12,166,024,748
14,537,427,696
772,315,937,806
55,884,183,851
53,578,991,023
(61,180,107,687)
198,594,966,434
1,296,084,112,347
2,655,795,017,899
18,346,925,722,522
2,670,832,802
17,701,849,316,261
676,134,506,655
815,410,089,060
(711,801,175,698)
673,175,691,968
5,356,159,165,602
10,877,858,527,769
(5,289,060,489,000)
1,216,746,420,000
1,296,242,780,000
(561,531,000)
129,180,000
137,620,000
22,069,976,000,000
26,962,594,000,000
5,045,268,000,000
70,182,960,000,000
1,771,416,000,000
2,261,414,000,000
98,106,000,000
4,205,275,000,000
654,245,000,000
2,385,814,000,000
6,659,854,000,000
258,524,255,000
299,524,255,000
1,088,862,056,000
(2,326,116,145,810)
58,839,558,925
(2,450,208,818,535)
12,093,807,620
585,303,073,000
894,005,659,000
198,505,443,000
1,547,111,952,000
(396,352,513,000)
166,643,158,780
234,945,242,909
5,084,057,100,076
19,885,150,042
78,722,742,572
120,503,775
564,440,846,044
(6,966,224,894)
77,839,844,496
49,153,659,260
1,287,941,741,016
898,334,865,525
(9,355,865,122)
95,328,146,453
405,748,680,778
31,885,273,668
129,566,515,022
658,094,216,269
240,170,238,911
(48,983,340,972)
27,624,232,673
4,400,970,476
302,036,394,724
482,203,832,914
31,288,970,925
1,064,055,094,611
(1,030,851,682,450)
146,027,819,366
293,759,885,708
2,595,364,486,078
(1,648,801,982,000)
300,970,471,000
1,045,369,719,000
68,475,000,000
92,984,000,000
268,182,000,000
68,475,000,000
92,984,000,000
268,182,000,000
17,064,921,696
362,550,449,513
102,683,643,712
1,002,925,815,535
(73,309,027,000)
(22,695,181,000)
9,260,000
631,986,510,000
27,340,932,828
271,096,694,179
4,315,615
507,512,693,430
(967,369,558,727)
89,291,951,812
288,196,143,968
(967,369,558,727)
89,291,951,812
288,196,143,968
4,762,933,403,022
(320,538,959,484)
720,643,479,707
2,238,698,030,050
(21,386,488,062)
144,665,507
340,051,251,868
78,361,860,824
142,369,539,134
550,478,352
1,623,450,726,248
(387,569,633,888)
121,865,877,904
388,569,413,367
(858,802,516,524)
660,549,155,172
897,134,687,586
(1,256,169,300,000)
1,319,130,871,000
829,637,000
3,858,495,710,000
(14,953,516,804,314)
(7,077,643,603,114)
3,643,745,172,831
7,716,599,103
333,460,112,219
3,043,429,295
425,583,534,669
230,459,070,866
374,273,070,866
142,015,377,967
(62,298,343,918)
225,959,309,567
629,605,637,190
(1,246,989,934,195)
(260,308,862,249)
2,878,583,239,232
(1,842,170,071,493)
(1,664,620,090,593)
220,002,203,494
(174,785,503,701)
(101,736,643,605)
128,638,187,971
(235,635,170,798)
(192,635,170,798)
236,361,984,413
192,439,637,000
207,699,572,000
493,717,353,000
(61,925,505,292)
39,133,414,203
1,456,955,595
132,129,201,923
(666,995,806,110)
182,526,742,213
1,280,445,849,352
(27,161,512,000)
87,264,669,000
735,588,653,000
5,314,388,899
217,546,966,412
4,862,867,550
319,611,055,890
137,347,547,534
350,954,728,832
4,474,623,299
2,281,701,879,435
132,472,667,497
440,049,454,957
1,590,454,911,243
(148,579,394,575)
308,822,402,339
80,523,164
1,358,648,199,613
65,971,216,776
522,367,969,024
10,475,000
1,617,510,065,833
(90,291,877,749)
43,906,469,634
3,532,457,679
(527,859,000,000)
67,106,000,000
131,549,000,000
467,848,501,097
507,269,572,969
6,682,599,808
1,952,156,096,821
219,037,391,064
812,635,483,490
1,184,406,875,341
2,800,084,343,000
(34,560,434,250)
562,326,203,193
423,403,563,000
458,432,400,000
2,381,761,000
439,822,766,000
4,999,251,000,000
7,126,596,000,000
3,721,828,000,000
27,858,304,000,000
636,686,580,376
1,081,794,981,993
25,595,876,750
2,828,440,024,641
174,851,000,000
197,723,000,000
84,000,000
978,600,000,000
(698,227,610,163)
83,530,513,668
29,778,807,303
600,060,298,001
(671,529,621,432)
(23,169,765,011)
23,135,917,450
353,194,016,733
5,741,580,571
96,394,370,444
3,098,324
237,050,125,027
225,687,974,598
358,620,381,463
600,330,316,829
(725,861,945,604)
(182,950,938,492)
173,633,530
34,855,780,682
(159,936,925,433)
110,944,813,274
119,613,876
499,870,479,242
175,240,297,811
831,156,954,996
1,180,871,062
1,126,799,918,436
336,160,000,000
665,988,000,000
747,977,923,309
(98,311,000,000)
1,541,519,459,541
4,586,006,760,621
13,010,923,000,000
14,119,796,000,000
19,737,000,000
28,158,428,000,000
6,988,550,000,000
8,063,542,000,000
2,612,000,000
29,787,725,000,000
69,893,775,000
158,701,669,000
260,247,545,000
69,893,775,000
158,701,669,000
260,247,545,000
104,097,313,000
462,230,201,000
509,497,885,000
291,562,628,966
736,690
1,273,162,479,164
3,101,988,937,530
(93,464,477,210)
3,386,861,941,228
629,811,540,114
7,004,909,851,908
264,196,220,042
908,027,598,535
2,365,635,901,845
238,959,485,000
280,223,737,000
8,809,000
547,237,994,000
11,371,078,693
66,944,157,194
86,643,019,272
1,798,893,905
170,351,303,609
1,647,920,677,799
(2,581,161,238)
2,115,644,199,183
99,121,360,700
3,124,072,589,811
462,915,870,050
673,640,221,366
1,018,333,575,287
144,284,542,865
279,559,368,478
12,000,000
252,122,829,574
185,006,772,000
186,606,222,000
125,110,469,000
2,232,248,000,000
2,692,141,000,000
1,978,000,000
12,544,901,000,000
(9,461,539,804)
62,838,460,196
64,063,800,191
16,314,985,525
222,421,385,421
922,556,776,018
(193,967,495,599)
390,337,847,276
303,166,918,391
16,768,551,338
1,696,028,285,786
7,468,088,487
307,931,687,140
47,472,286,232
4,132,831,629,229
66,887,507,330
782,105,930,050
1,532,754,973
36,335,131,310
11,584,718,850
164,683,289,946
342,968,924
21,036,567,308
9,956,985,554
173,627,759,947
13,725,897,452
115,784,360,000
2,987,776,692
636,076,202,595
255,204,923
18,680,853,963
5,731,143,877
47,740,883,966
12,436,081,125
(388,679,767,195)
3,787,473,206,205
2,419,966,418,654
1,347,518,285,453
78,884,658,844
3,050,236,144,428
107,662,756,108
294,243,925,961
744,305,888,706
1,257,022,097,206
146,073,755,789
690,927,376,883
(666,290,132,470)
29,461,914,424
(569,114,768,000)
6,308,698,839
113,075,319,936
83,456,092,089
1,383,663,064,000
527,535,235,000
305,212,661,000
53,017,776,731
275,000,000
72,239,068,678
(454,715,104,024)
1,114,309,965,657
11,251,262,541
264,290,686,921
(1,066,840,039,555)
498,745,105,764
481,705,331,269
1,711,651,624,839
459,928,535,461
1,274,545,939,484
874,409,522,157
270,116,917
164,989,415,513
43,980,843,094
39,673,512,000
35,878,648,444
86,647,648,444
60,050,803,988
(524,737,111,863)
257,012,888,137
7,555,151,804
212,337,609,891
7,803,067,544
143,540,525,253
786,217,449
4,506,069,200
608,660,923,000
1,135,570,287,000
54,283,282,000
527,358,558,000
197,428,583,244
1,652,510,504,235
6,802,569,014
375,027,022,593
10,308,682,025
203,206,524,317
700,591
16,253,177,061
2,397,087,307
77,913,337,265
13,114,024,647
22,127,572,000
165,854,974,000
2,870,860,000
93,204,412,000
71,146,758,266
458,608,419,345
158,771,324,258
1,019,560,040,614
4,206,059,914,698
328,353,897,345
2,091,353,986,596
(492,976,519,555)
743,981,267,789
288,762,264,113
(2,752,907,468,023)
202,026,365,977
23,163,691,269
(468,010,073,000)
1,013,394,378,000
82,699,034,000
444,376,540,000
2,436,826,120
(381,306,845,258)
(300,006,845,258)
15,190,358,591
521,843,531,174
11,659,954,369
409,178,712,272
10,819,170,810
152,396,536,319
37,585,063,271
48,661,458,278
9,257,880,790
70,386,895,435
8,126,046,324
(75,738,947,185)
2,253,143,734,363
446,668,262,779
818,258,138,000
1,505,261,604,000
5,959,233,000
1,027,229,644,000
310,920,248,491
730,213,146,586
7,926,596,751
246,117,276,000
208,408,160,696
495,501,222,502
159,931,395,063
331,054,611,000
531,234,662,000
14,120,869,000
4,973,866,813,000
79,207,929,673
824,145,345,393
250,000,000
1,002,004,478,423
58,976,413,495
504,329,345,626
7,358,539,863
1,737,043,430,316
(123,199,440,900)
606,470,877,124
15,849,976,111
1,217,802,649,127
109,979,743,391
451,654,535,782
1,331,731,301,418
240,389,423,000
1,676,181,170,000
92,673,883,000
1,506,202,053,000
129,256,889,000
1,291,212,068,000
64,947,389,000
4,284,581,223,000
3,352,187,912,453
6,307,977,534,272
728,831,754,330
8,801,821,549,593
337,411,422,266
1,360,980,855,048
64,175,693,599
496,210,597,625
230,243,891,000
5,975,315,883,000
239,368,332,000
2,645,042,596,000
(846,869,953,697)
1,875,208,599,402
1,289,888,852,823
1,064,121,724,000
4,464,806,068,000
6,459,770,199,000
14,044,761,000,000
16,544,730,000,000
297,370,000,000
16,488,495,000,000
125,708,153,551
248,486,248,450
795,715,707
362,007,220,077
(1,012,608,508,218)
1,796,186,240,698
882,545,484,035
28,915,008,000,000
(802,780,018,507)
33,748,579,000,000
9,304,762,000,000
59,440,011,000,000
553,628,403,524
1,495,855,747,730
16,348,824,742
1,617,553,138,593
3,130,099,930,214
(37,180,142,984)
3,315,581,696,509
3,641,772,918,801
45,819,857,016
9,805,708,622
45,944,666,800
1,507,349,753,000
1,360,228,618,000
29,627,193,000
780,040,618,000
22,183,601,000
247,509,707,000
217,137,870,000
(62,452,908,251)
538,118,288,225
474,100,761
169,905,594,825
4,837,681,527
63,755,962,282
1,600,433,720
56,088,870,759
59,070,818,551
346,847,725,727
104,081,478
835,342,319,118
340,520,331,567
611,392,027,757
453,812,063,567
1,084,269,371,000
1,684,095,078,000
689,324,918,000
4,097,783,206,000
(759,531,380,792)
(78,871,400,702)
791,774,805
30,166,845,862
(24,207,532,895)
52,003,743,349
93,270,409
27,418,208,001
787,448,579,376
(1,118,847,438,459)
(933,293,442,459)
99,508,466,607
2,380,379,183,771
1,643,191,645
2,128,292,825,952
397,208,649,000
719,715,209,000
1,186,436,078,000
3,927,172,000
245,993,090,000
348,859,260,000
631,737,819,299
113,197,677
1,185,159,255,830
(440,877,514,034)
952,701,000,000
1,964,793,000,000
4,931,000,000
3,479,476,000,000
52,196,560,061
370,879,637,075
190,518,113,405
34,574,167,000
536,714,542,000
774,725,233,000
9,186,157,000
180,934,655,000
89,112,247,000
13,904,753,000,000
20,441,731,000,000
19,173,564,000,000
(1,433,666,000,000)
1,160,629,000,000
1,379,804,000,000
6,595,065,000,000
10,833,445,000,000
337,038,000,000
14,672,903,000,000
880,788,304,000
1,120,788,304,000
1,403,902,857,000
(4,094,098,608)
116,188,355,746
181,301,164,640
21,558,068,140
179,809,566,180
220,259,409,009
1,810,003,000,000
5,343,196,000,000
175,868,000,000
6,726,075,000,000
132,326,071,380
245,257,589,420
8,904,837,000,000
29,243,732,000,000
6,346,000,000
27,088,755,000,000
76,959,132,000
941,651,927,000
508,776,612,000
854,899,000,000
2,939,137,000,000
3,588,965,000,000
2,039,493,000,000
17,219,585,000,000
27,610,000,000
19,007,436,000,000
1,856,176,000,000
5,203,398,000,000
3,391,000,000
5,736,881,000,000
1,334,661,000,000
3,368,626,000,000
2,958,899,000,000
145,377,970,000
311,662,008,000
352,021,187,000
2,470,767,000,000
7,500,147,000,000
819,738,000,000
4,949,601,000,000
(3,725,969,000,000)
3,902,676,000,000
59,677,000,000
5,130,611,000,000
9,978,092,000,000
19,437,635,000,000
25,062,332,000,000
(6,867,326,829)
60,949,478,853
124,653,427,807
108,552,066,138
982,092,000,000
3,557,654,000,000
1,980,809,000,000
143,174,507,000
403,561,868,000
9,194,000
395,740,287,000
15,304,000,000
215,675,000,000
117,468,000,000
(7,248,506,000,000)
3,878,477,000,000
50,479,000,000
4,150,419,000,000
1,124,613,000,000
1,224,613,000,000
2,483,609,000,000
465,214,430,442
1,203,290,007,861
570,434,424,603
399,084,222,799
799,234,145,523
252,394,721,475
263,512,288,057
1,061,888,938,131
218,197,817,393
8,360,170,823
41,957,360,490
8,780,651,346
(28,546,679,790)
4,128,320,210
2,987,915,994
(15,011,292,419)
11,838,707,581
273,870,071
150,952,269,701
310,729,644,457
393,187,817,222
46,782,237,098
93,211,237,098
38,419,406,523
41,533,371,136
351,946,861,555
1,231,150,640,905
7,339,045,877
70,000,411,605
13,237,750,255
38,820,220,746
95,854,831,860
788,960
75,923,146,924
42,845,893,345
115,001,997,003
68,192,034,608
15,957,107,850
123,858,027,850
107,644,999,275
45,272,580,270
(14,064,308,247)
40,196,967,360
4,399,006,201
23,147,217,415
81,334,579,015
32,094,062,556
190,610,377,595
285,196,008,483
1,143,405,036
220,656,298,329
66,678,218,331
184,778,850,323
1,358,130,256
70,947,637,325
279,829,097,000
442,417,257,000
342,279,790,000
2,212,373,463
55,677,173,491
4,680,537,187
9,252,195,000
104,749,754,000
174,484,930,000
(7,722,676,000)
73,554,589,000
25,176,000
112,062,502,000
63,505,673,000
104,938,678,000
84,128,906,000
13,280,977,402
28,918,952,706
43,649,678,253
25,138,138,734
88,121,419,788
64,358,484,020
64,923,719,000
196,322,799,000
203,304,883,000
61,839,710,498
101,814,689,348
13,182,637
225,008,436,408
137,986,625,021
539,285,925,686
176,365,260,153
31,313,429,687
98,104,616,181
158,540,228,920
1,365,347,000,000
2,600,089,000,000
2,156,096,000,000
2,307,743,000,000
1,466,700,000,000
4,206,018,000,000
2,162,609,000,000
29,692,194,942
122,724,678,046
10,669,055
20,219,605,267
197,523,963,653
356,540,744,475
15,353,399
248,978,509,062
1,191,199,000,000
6,005,114,000,000
4,770,866,000,000
4,848,958,000,000
(2,010,869,831,938)
17,018,929,952
1,768,568,053
15,518,853,917
(1,729,766,784,000)
431,570,839,000
59,990,148,000
734,756,219,000
(859,290,760,939)
219,898,575,163
23,717,218,842
(117,461,852,282)
40,099,367,153
11,984,351,762
40,179,734,020
96,264,669,954
31,868,712,945
29,979,379,429
482,441,000,000
2,375,838,000,000
89,851,000,000
6,354,097,000,000
(16,010,053,779)
362,079,807,364
14,349,710,184
405,783,857,844
3,575,479,400
18,791,045,085
92,335,741,795
747,122,263,000
1,277,618,814,000
220,140,297,000
5,894,750,898,000
(356,891,135,655)
(47,592,682,431)
(410,344)
330,000,000
1,010,148,612,795
1,127,148,612,795
1,774,676
6,367,356,637,887
48,800,607,512
97,796,669,797
1,695,616,954,383
280,079,000,000
380,791,000,000
1,825,358,000,000
50,391,086,760
(33,531,964,286)
81,332,619,745
112,215,644,137
320,089,605,077
710,995,731,239
366,916,000,000
596,140,000,000
94,601,000,000
2,712,536,000,000
(10,044,861,582)
70,236,159,996
704,830,366,668
(14,752,683,699)
315,416,652,301
1,256,297,099,883
100,683,733,546
196,978,902,863
21,350,460,488
243,820,965,081
(22,601,546,721)
353,112,198,254
41,767,315,106
158,929,452,623
4,013,246,116
23,065,219,440
17,271,549
11,015,195,718
(26,664,512,214)
19,415,973,218
317,685
53,771,074,832
(2,103,749,352)
6,516,831,582
206,538,586
61,858,291
41,988,001,163
50,723,431
54,739,686,921
195,965,830,408
294,056,776,451
6,244,172,601
3,576,414,659,112
14,520,698,849
75,070,611,210
3,046,446,086
222,912,554,387
25,904,655,060
115,904,655,060
110,613,078,662
715,676,000,000
856,276,000,000
4,412,018,000,000
4,320,054,000,000
5,733,335,000,000
52,852,000,000
18,165,598,000,000
17,887,146,926
82,341,552,541
274,200,657
153,782,693,182
(707,311,442,262)
89,624,665,344
528,988,200,919
61,477,212,850
586,881,434,798
886,625,097,772
135,281,117,294
373,297,886,712
3,175,322,142,089
39,441,120,000
381,099,662,000
28,705,950,000
2,134,032,631,000
3,348,019,220
143,508,451,096
408,479,000,000
(63,666,880,780)
644,414,000,000
5,147,229,000,000
1,074,328,000,000
3,245,167,000,000
58,861,000,000
9,768,075,000,000
15,628,958,890
76,708,958,890
33,823,772,777
402,354,572,000
1,225,764,623,000
9,302,000
3,886,432,845,000
1,695,380,000,000
2,153,980,000,000
4,892,649,000,000
(95,808,144,587)
13,587,608,547
283,566,800
130,457,606,084
62,443,855,306
145,243,855,306
165,938,183
412,903,721,268
(26,974,978,800)
3,025,021,200
127,004,201
1,106,889,998,990
30,600,794,205
95,928,241,760
1,013,122,997
1,820,717,342,344
(91,453,935,728)
85,208,037,272
958,610,073,652
(6,299,380,731)
(11,166,258,076)
30,132,777,794
377,358,460,000
1,589,642,813,000
(41,384,564,258)
5,687,435,742
10,437,190,964
(303,527,240,811)
268,435,912,289
564,676,178
98,701,340,311
332,733,460,000
(36,521,118,392)
112,132,700,740
6,180,994,083
(5,947,998,557)
4,586,594,144
3,473,252,695
(478,572,331,520)
1,033,316,844,873
268,072,602,019
811,762,834,688
(1,235,543,687,000)
1,219,674,193,000
772,130,681,000
485,653,821,000
(322,372,868,367)
557,423,465,937
41,265,270,698
(322,372,868,367)
557,423,465,937
41,265,270,698
33,369,924,000
142,613,434,000
27,126,879,000
1,190,628,581,000
1,476,280,727
5,869,364,956
16,077,011,280
(14,829,550,594)
35,304,261,853
1,314,445,107
22,155,785,681
377,101,928,164
813,820,611,164
694,426,735
763,086,268,250
1,072,565,836
3,792,023,422
163,776,575,899
930,648,410,000
1,643,928,301,000
62,322,560,000
519,250,558,000
48,139,617,097
71,634,115,284
16,517,188,885
123,282,917,726
108,367,549,915
203,412,342,640
474,540,050
65,849,810,314
(40,712,138,138)
20,130,735,374
7,118,205,924
(115,962,090,924)
0
(39,123,859,333)
83,508,394,749
5,328,360,483
112,063,699,609
(57,815,816,292)
342,276,337,894
434,838,873,378
31,071,986,052
84,743,355,389
201,794,739
332,221,816,659
(521,258,267,641)
262,281,763,533
25,835,654
608,344,242,860
13,217,505,792
59,951,580,910
100,270,300,266
430,343,669,342
3,889,334,354,993
47,531,572,521
2,908,708,960,701
211,080,865,000
1,238,274,220,000
1,308,585,743,000
(27,841,173,000)
66,748,125,000
154,423,687,000
121,885,215,030
314,076,374,312
725,580,692,316
37,636,137,623
94,000,820,880
15,503,028
71,193,185,617
(29,016,308,235)
14,658,969,313
15,405,367,512
(41,172,130,191)
(1,703,318,123)
71,209,463
(14,360,839,421)
3,047,405,395
45,822,053,614
(19,298,999,629)
72,355,723,767
15,304,077,906
150,285,270,267
145,544,729,089
284,281,847,110
58,587,783,513
2,712,986,628,572
143,555,000,000
1,750,532,000,000
1,699,656,000,000
10,370,107,000,000
2,471,987,555
2,303,496,441
(60,645,853,013)
(50,528,160,000)
23,211,613,000
1,410,253,635,000
(1,909,064,670,000)
4,907,458,376,000
1,981,949,599,000
5,288,769,647,000
2,867,436,000,000
7,000,371,000,000
2,140,322,000,000
4,583,592,000,000
6,481,565,345
152,757,173,628
15,064,877,374
15,922,429,088
19,264,163,042
58,337,627,837
90,158,281
372,287,902,431
15,151,008,447
100,154,240,779
395,491,907,677
(1,918,572,000,000)
941,248,000,000
72,426,000,000
(318,113,345,919)
19,652,118,731
51,831,946,515
98,933,265,243
128,333,265,243
44,533,266
17,477,461,684
72,019,572,510
180,135,143,239
9,559,620
890,978,114,527
1,219,804,348
33,751,817,845,726
69,089,551,183
48,516,151,210,998
358,238,874
16,465,707,796
135,284,161,892,593
71
72
73
74
75
Cost of
Goods Sold
Gross
Profit
GPM
Operating Expenses
Underwriting
Revenues
(Rp)
#DIV/0!
490,307,000,000
399,281,000,000
44.88
161,066,000,000
2,773,747,000,000
3,187,207,000,000
53.47
281,162,000,000
1,278,975,125,000
670,042,657,000
34.38
181,171,454,000
1,810,836,000,000
1,089,999,000,000
37.58
99,099,000,000
1,104,495,049,000
494,435,859,000
30.92
90,035,458,000
5,854,466,480,518
2,225,248,050,113
27.54
562,006,153,626
1,401,539,953,000
442,667,032,000
24.00
190,209,103,000
38,648,317,190
5,340,907,068
12.14
8,057,320,882
687,245,000,000
275,496,000,000
28.62
182,343,000,000
4,973,110,000,000
1,118,215,000,000
#DIV/0!
18.36
640,078,000,000
3,902,012,000
202,598,328,839
48,257,085,031
19.24
36,587,376,942
36,098,940,258
44,786,348,515
55.37
13,874,911,082
20,244,892,024
(3,137,543,205)
(18.34)
5,789,753,067
33
1,805,685,295
1,012,974,388
35.94
26,197,954,327
14,234,283,875,357
7,104,159,857,135
33.29
3,276,941,656,143
5,317,289,232,000
1,952,455,091,000
26.86
803,384,186,000
177,030,862,130
68,566,582,794
27.92
25,767,304,866
2,474,529,000,000
1,649,326,000,000
39.99
703,778,000,000
1,165,794,612,651
718,212,727,796
38.12
86,815,883,738
1,704,945,000,000
398,745,000,000
18.95
254,391,000,000
795,209,787,000
342,332,879,000
30.09
219,337,330,000
5,779,389,535,198
3,468,905,538,548
37.51
1,255,632,912,204
613,588,442
368,288,092
133,308,516
4,794,958,334,000
7,213,244,164,000
60.07
417,152,629,000
485,267,420,938
361,510,931,060
42.69
215,153,480,050
6,431,924,273,000
15,475,332,229,000
70.64
513,749,936,000
5,366,348,000,000
3,176,045,000,000
37.18
443,404,000,000
238,169,075,000
29,232,066,000
10.93
14,912,253,000
78,952,565,504
19,689,679,248
19.96
23,257,598,890
15
2,492,805,000,000
1,262,101,000,000
33.61
741,638,000,000
4,569,998,519,300
2,753,645,286,214
37.60
1,168,831,622,531
5,600,143,971,000
4,000,656,671,000
41.67
1,603,808,434,000
349,699,977,900
157,280,016,469
31.02
61,604,578,467
1,365,228,647,000
544,576,272,000
28.51
298,091,632,000
157,998,379,600
46,232,152,280
22.64
30,354,083,243
263,546,536,206
51,871,291,278
16.45
32,599,254,520
2,417,069,489,000
358,807,963,000
12.93
464,884,237,000
655,988,707,821
239,273,179,962
26.73
95,945,723,909
2,180,467,592,168
141,402,962,389
6.09
71,066,706,182
98,857,022,437
16,345,633,843
14.19
4,457,492,134
2,247,369,670,076
382,340,437,254
14.54
121,849,571,668
431,549,185,218
82,505,320,058
16.05
43,420,157,719
(6.42)
2,262,504,641
12,942,131,082
(780,526,164)
121,965,805,843
9,319,377,430
7.10
33,280,079,521
362,803,926,959
70,003,973,776
16.17
14,504,312,496
109,281,138,293
70,287,296,136
39.14
39,754,766,350
102,425,500,972
14,811,244,040
12.63
5,283,136,684
284,080,902,989
52,079,615,049
15.49
18,746,313,701
3,778,921,498,611
83,905,880,862
2.17
42,381,869,739
1,136,511,000,000
213,787,000,000
15.83
66,931,000,000
349,105,593,315
33,158,049,007
8.67
14,829,137,603
81,834,859,353
18,908,223,480
18.77
19,305,147,552
121,052,676,883
25,859,395,486
17.60
20,510,350,245
404,513,885,965
16,797,427,660
3.99
14,451,295,204
182,338,107,000
85,740,666,000
31.98
31,838,069,000
108,726,571,930
13,006,770,417
10.68
13,369,110,969
47,370,809,375
7,894,319,169
14.28
38,229,671,022
740,539,346,000
301,912,975,000
28.96
140,992,676,000
2,674,341,436,014
327,650,445,442
10.91
208,563,070,876
19,705,652,064
3,356,411,594
14.55
1,871,697,503
1,144,786,597,000
198,244,515,000
14.76
103,954,083,000
173,649,572,165
19,324,058,737
10.01
8,739,469,632
303,847,315,377
72,093,825,141
19.18
45,215,977,581
982,640,962,513
156,514,652,024
13.74
99,974,055,595
289,211,171,837
(24,960,424,826)
(9.45)
16,025,185,925
414,499,794,585
54,692,644,392
11.66
26,366,945,106
53,854,249,490
7,955,090,960
12.87
4,994,844,840
77,766,041,673
3,056,494,903
3.78
7,731,530,751
217,501,934,982
27,708,138,808
11.30
19,202,097,613
217,501,934,982
27,708,138,808
11.30
19,202,097,613
1,305,810,987,397
190,730,323,704
12.74
109,562,324,021
7,477,099,000,000
1,202,405,000,000
13.85
722,658,000,000
6,467,391,000,000
1,435,924,000,000
18.17
995,422,000,000
974,392,790,000
111,165,901,000
10.24
54,587,551,000
1,473,863,801,507
158,589,812,152
9.71
109,672,944,328
251,922,000,000
84,928,000,000
25.21
126,812,000,000
331,472,093,158
54,098,849,161
14.03
77,736,852,322
884,423,346,685
189,466,934,641
17.64
100,390,213,229
17,093,222,679
651,259,633,649
(17.58)
9,126,964,225
121,056,304,157
(2,555,794,983)
15.67
83,071,654,002
2,121,715,556,901
534,079,460,998
20.11
120,361,686,886
13,839,306,003,479
3,862,543,312,782
21.82
1,747,296,150,333
663,201,098,462
152,208,990,598
18.67
39,319,840,636
(0.68)
84,030,302,810
677,779,483,391
(4,603,791,423)
9,386,827,776,013
1,491,030,751,756
13.71
1,098,925,128,576
800,850,475,000
495,392,305,000
38.22
148,688,334,000
85,025,000
52,595,000
15,786,000
(2)
53,693,688,000,000
16,489,272,000,000
23.49
7,987,786,000,000
3,402,551,000,000
802,724,000,000
19.09
430,525,000,000
5,484,650,000,000
1,175,204,000,000
17.65
510,455,000,000
976,475,019,000
112,387,037,000
10.32
53,779,853,000
1,351,587,480,000
195,524,472,000
12.64
111,203,618,000
4,383,368,612,581
700,688,487,495
13.78
661,068,052,639
454,717,479,966
109,723,366,078
19.44
50,348,616,408
32,926,114,869
16,227,544,391
33.01
10,803,544,680
739,853,940,247
158,480,925,278
17.64
67,802,245,230
357,897,873,633
47,850,807,145
11.79
20,091,036,604
619,935,506,121
38,158,710,148
5.80
26,359,400,408
17,930,056,343
(13,529,085,867)
(307.41)
26,740,598,011
820,276,078,899
243,779,015,712
22.91
93,795,387,332
2,363,984,335,130
231,380,150,948
8.92
182,360,916,920
1,019,265,297,000
26,104,422,000
2.50
58,681,669,000
252,791,000,000
15,391,000,000
5.74
34,050,000,000
252,791,000,000
15,391,000,000
5.74
34,050,000,000
984,459,834,986
18,465,980,549
1.84
8,443,977,996
559,524,826,000
72,461,684,000
11.47
60,342,824,000
475,438,016,639
32,074,676,791
6.32
28,343,968,193
324,210,227,203
(36,014,083,235)
(12.50)
32,245,254,484
324,210,227,203
(36,014,083,235)
(12.50)
32,245,254,484
4,330,101,050,513
432,832,352,509
9.09
331,256,933,447
294,482,349,648
45,568,902,220
13.40
24,349,428,985
1,449,045,589,335
174,405,136,913
10.74
124,885,273,040
401,733,503,518
(13,164,090,151)
(3.39)
46,443,539,249
846,800,192,145
50,334,495,441
5.61
33,185,628,331
3,629,068,425,000
229,427,285,000
5.95
134,410,754,000
3,818,088,987,554
(174,343,814,723)
(4.78)
279,603,306,825
310,483,382,523
115,100,152,146
27.05
51,330,364,524
103,503,654,695
38,511,723,272
27.12
11,465,222,682
576,238,489,412
53,367,147,778
8.48
34,603,668,993
2,859,999,891,316
18,583,347,916
0.65
158,034,233,141
258,129,711,536
(38,127,508,042)
(17.33)
24,751,560,502
128,889,287,732
(251,099,761)
(0.20)
9,356,744,999
212,097,049,229
24,264,935,184
10.27
22,497,923,236
274,022,768,000
219,694,585,000
44.50
158,000,795,000
124,107,821,052
8,021,380,871
6.07
8,322,402,512
1,178,534,758,339
101,911,091,013
7.96
49,837,623,610
634,495,732,000
101,092,921,000
13.74
49,997,858,000
299,259,354,116
20,351,701,774
6.37
6,819,534,907
2,067,548,083,171
214,153,796,264
9.39
129,233,660,107
1,437,527,595,232
152,927,316,011
9.62
37,199,347,281
1,181,301,983,095
177,346,216,518
13.05
82,260,301,548
1,533,651,818,950
83,858,246,883
5.18
38,061,743,184
10,912,156,694
(7,379,699,015)
(208.91)
1,261,311,983
30
131,830,000,000
(0.21)
122,752,000,000
119,189,715,973
6.11
29,919,003,693
723,170,926,431
89,464,557,059
11.01
46,741,392,922
2,241,356,649,924
558,727,693,076
19.95
19,358,215,230
1,832,966,380,848
(281,000,000)
242,304,944,000
197,517,822,000
44.91
136,905,923,000
21,281,752,000,000
6,576,552,000,000
23.61
3,682,124,000,000
2,199,880,212,358
628,559,812,283
22.22
389,846,469,140
536,028,000,000
442,572,000,000
45.23
309,419,000,000
530,728,130,957
69,332,167,044
11.55
41,543,351,994
321,431,278,677
31,762,738,056
8.99
36,370,827,359
195,973,818,446
41,076,306,581
17.33
42,208,844,205
516,167,664,795
84,162,652,034
14.02
57,015,323,673
33,138,572,549
1,717,208,133
4.93
51,710,658,301
411,780,010,584
88,090,468,658
17.62
32,191,768,969
804,228,233,740
322,571,684,696
28.63
248,830,127,390
441,712,000,000
224,276,000,000
33.68
255,406,000,000
3,581,028,758,931
1,004,978,001,690
21.91
661,658,766,253
23,074,633,000,000
5,083,795,000,000
18.05
2,555,118,000,000
21,005,260,000,000
8,782,465,000,000
29.48
3,205,187,000,000
110,341,717,000
149,905,828,000
57.60
69,535,674,000
110,341,717,000
149,905,828,000
57.60
69,535,674,000
184,255,338,000
325,242,547,000
63.84
257,583,067,000
983,208,144,681
289,954,334,483
22.77
245,244,681,142
3,453,279,199,660
3,551,630,652,248
50.70
2,422,276,109,762
1,717,630,506,289
648,005,395,556
27.39
570,505,678,071
228,994,452,000
318,243,542,000
58.15
194,391,037,000
31,011,940,651
55,631,078,621
64.21
51,470,622,708
88,348,863,593
82,002,440,016
48.14
64,192,436,239
1,844,478,324,134
1,279,594,265,677
40.96
959,033,966,495
615,240,867,225
403,092,708,062
39.58
251,506,667,995
111,987,651,128
140,135,178,446
55.58
121,699,468,672
71,722,354,000
53,388,115,000
42.67
4,608,703,000
6,247,189,000,000
6,297,712,000,000
50.20
3,520,352,000,000
64,414,979,633
(351,179,442)
(0.55)
9,738,701,161
825,876,146,509
96,680,629,509
10.48
63,322,557,426
252,893,734,757
50,273,183,634
16.58
36,295,009,792
26
233,773,920,504
74,157,766,636
24.08
42,696,946,790
460,963,497,148
321,142,432,902
41.06
150,634,360,638
8,017,828,950
3,566,889,900
30.79
2,098,884,467
10,198,689,899
10,837,877,409
51.52
7,310,767,484
107,062,189,704
8,722,170,296
7.53
4,434,600,680
11,650,964,914
7,029,889,049
37.63
7,791,128,363
9,895,234,692
2,540,846,433
20.43
2,940,603,435
752,241,495,307
595,276,790,146
44.18
270,066,940,685
107,367,215,040
186,876,710,921
63.51
83,552,373,367
384,192,609,259
306,734,767,624
44.39
103,931,550,780
55,378,658,946
28,077,433,143
33.64
15,164,666,236
235,115,122,000
70,097,539,000
22.97
120,218,369,000
61,987,548,070
10,251,520,608
14.19
5,708,529,561
165,599,153,251
98,691,533,670
37.34
72,520,898,513
309,247,416,531
172,457,914,738
35.80
309,247,416,531
675,460,369,132
599,085,570,352
47.00
449,208,482,380
23,716,397,964
15,957,114,036
40.22
4,533,459,364
34,306,413,143
25,744,390,845
42.87
14,686,178,201
124,447,817,924
87,889,791,967
41.39
55,574,665,153
2,813,758,800
1,692,310,400
37.56
1,119,672,233
292,430,407,000
234,928,151,000
44.55
84,546,591,000
196,928,169,456
178,098,853,137
47.49
110,741,893,191
15,265,678,442
987,498,619
6.08
14,474,547,575
8,538,189,950
4,575,834,697
34.89
3,371,941,195
45,185,300,000
48,019,112,000
51.52
34,443,546,000
78,538,438,239
80,232,886,019
50.53
39,624,981,508
985,224,114,979
1,106,129,871,617
52.89
645,008,391,263
180,428,436,588
89,678,408,268
31.06
54,211,735,300
92,688,785,726
(69,525,094,457)
(300.15)
6,199,257,315
210,762,644,000
233,613,896,000
52.57
44,282,033,000
874,735,743
1,562,090,377
64.10
2,224,800,842
269,127,767,101
140,050,945,171
34.23
59,721,210,264
37,233,446,851
11,428,011,427
23.48
11,476,956,517
6,592,926,075
1,533,120,249
18.87
2,106,482,144
283,679,437,454
162,988,825,325
36.49
70,150,114,451
501,418,447,000
525,811,197,000
51.19
255,038,521,000
111,241,363,984
134,875,912,016
54.80
5,260,360,334
127,193,023,023
32,738,372,040
20.47
44,500,848,530
4,516,923,770,000
495,456,143,000
9.96
204,361,729,000
877,945,301,144
124,059,177,279
12.38
19,182,891,698
1,460,422,784,670
276,620,645,646
15.92
140,049,302,978
1,066,852,170,911
150,950,478,216
12.40
101,561,520,346
1,252,753,169,701
101,591,924,992
7.63
56,425,968,288
1,171,471,710,000
334,730,343,000
22.22
156,779,273,000
3,925,624,207,000
376,306,390,000
8.78
135,694,418,000
28
3,798,009,061,074
5,003,812,488,519
56.85
1,922,122,054,599
281,226,387,022
214,984,210,603
43.33
281,226,387,022
1,629,093,174,000
1,015,949,422,000
38.41
1,629,093,174,000
971,599,871,852
318,288,980,971
24.68
971,599,871,852
4,699,988,173,000
1,759,782,026,000
27.24
4,699,988,173,000
11,968,891,000,000
4,519,604,000,000
27.41
11,968,891,000,000
287,705,176,888
74,302,043,189
20.53
40,883,498,338
715,006,695,406
167,538,788,629
18.98
715,006,695,406
32,967,303,000,000
26,472,708,000,000
44.54
32,967,303,000,000
1,072,894,944,973
544,658,193,620
33.67
116,113,761,402
2,504,680,594,684
1,137,092,324,117
31.22
239,021,215,552
22,246,729,133
23,697,937,667
51.58
24,745,307,688
492,773,239,000
287,267,379,000
36.83
87,280,529,000
129,734,622,000
87,403,248,000
40.25
72,321,855,000
138,286,412,039
31,619,182,786
18.61
18,607,029,313
36,542,371,144
19,546,499,615
34.85
10,218,258,859
704,752,578,312
130,589,740,806
15.63
40,963,058,911
397,490,456,061
56,321,607,506
12.41
397,490,456,061
3,495,877,428,000
601,905,778,000
14.69
321,788,043,000
26,656,644,018
3,510,201,844
11.64
10,440,022,198
27,311,187,193
107,020,808
0.39
11,447,739,021
676,280,705,167
111,167,874,209
14.12
70,466,846,458
1,696,656,158,979
431,636,666,973
20.28
1,696,656,158,979
962,254,459,000
224,181,619,000
18.90
105,295,001,000
8
336,680,719,000
12,178,541,000
3.49
336,680,719,000
1,154,700,488,660
30,458,767,170
2.57
1,154,700,488,660
2,951,355,000,000
528,121,000,000
15.18
2,951,355,000,000
161,428,834,485
29,089,278,920
15.27
161,428,834,485
740,325,784,000
34,399,449,000
4.44
740,325,784,000
71,562,853,000
17,549,394,000
19.69
71,562,853,000
12,842,304,000,000
6,331,260,000,000
33.02
12,842,304,000,000
1,288,195,000,000
91,609,000,000
6.64
1,288,195,000,000
11,069,143,000,000
3,603,760,000,000
24.56
11,069,143,000,000
1,124,346,593,000
1,124,346,593,000
279,556,264,000
19.91
207,385,295,585
(26,084,130,945)
(14.39)
207,385,295,585
174,123,051,137
46,136,357,872
20.95
174,123,051,137
6,406,184,000,000
319,891,000,000
4.76
6,406,184,000,000
233,295,244,260
11,962,345,160
4.88
233,295,244,260
20,875,838,000,000
6,212,917,000,000
22.94
20,875,838,000,000
450,071,440,000
58,705,172,000
11.54
450,071,440,000
2,842,849,000,000
746,116,000,000
20.79
2,842,849,000,000
17,739,788,000,000
1,267,648,000,000
6.67
17,739,788,000,000
4,744,467,000,000
992,414,000,000
17.30
4,744,467,000,000
2,609,552,000,000
349,347,000,000
11.81
2,609,552,000,000
305,640,113,000
46,381,074,000
13.18
305,640,113,000
3,591,202,000,000
1,358,399,000,000
27.44
3,591,202,000,000
4,349,934,000,000
780,677,000,000
15.22
4,349,934,000,000
17,506,329,000,000
7,556,003,000,000
30.15
17,506,329,000,000
98,837,771,226
11,268,705,822
10.38
98,837,771,226
1,377,581,000,000
603,228,000,000
30.45
1,377,581,000,000
337,708,749,000
58,031,538,000
14.66
337,708,749,000
81,465,000,000
36,003,000,000
30.65
81,465,000,000
3,033,366,000,000
1,117,053,000,000
26.91
3,033,366,000,000
1,682,790,000,000
800,819,000,000
32.24
1,682,790,000,000
291,833,509,058
278,600,915,545
48.84
291,833,509,058
140,567,617,434
111,827,104,041
44.31
140,567,617,434
123,950,431,535
94,247,385,858
43.19
123,950,431,535
9,757,224,633
(976,573,287)
(11.12)
9,757,224,633
9,314,543,919
(6,326,627,925)
(211.74)
9,314,543,919
(2,039,040,362)
(744.53)
2,312,910,433
2,312,910,433
281,567,392,430
111,620,424,792
28.39
281,567,392,430
23,862,593,158
14,556,813,365
37.89
23,862,593,158
(345,535,532,779)
(28.07)
1,576,686,173,684
1,576,686,173,684
9,801,820,931
3,435,929,324
25.96
9,801,820,931
36,872,530,186
39,050,616,738
51.43
36,872,530,186
45,860,097,607
22,331,937,001
32.75
45,860,097,607
34,742,928,063
10,529,652,207
23.26
2,046,943,466
2,216,965,127
2,182,041,074
49.60
2,216,965,127
14,952,411,567
17,141,650,989
53.41
14,952,411,567
49,475,591,966
171,180,706,363
77.58
49,475,591,966
15,531,006,017
55,416,631,308
78
15,531,006,017
188,195,765,000
154,084,025,000
45.02
188,195,765,000
3,636,085,087
1,044,452,100
22.31
3,636,085,087
155,512,022,000
18,972,908,000
10.87
155,512,022,000
155,656,612,000
135,392,390,000
(23,329,888,000)
(20.82)
135,392,390,000
102,995,095,000
86,353,924,000
(2,225,018,000)
(2.64)
86,353,924,000
75,854,060,000
0.13
43,591,482,293
42,752,613,564
43,591,482,293
58,195,960
73,190,941,099
(8,832,457,079)
(13.72)
73,190,941,099
60,124,859,291
185,027,782,000
18,277,101,000
8.99
185,027,782,000
180,247,320,000
207,932,583,601
17,075,852,807
7.59
207,932,583,601
215,941,642,944
161,045,768,742
15,319,491,411
8.69
161,045,768,742
141,984,372,158
147,552,757,543
10,987,471,377
6.93
147,552,757,543
148,370,268,921
1,755,337,000,000
552,406,000,000
23.94
1,755,337,000,000
1,420,736,000,000
1,703,640,000,000
458,969,000,000
21.22
1,703,640,000,000
1,354,186,000,000
14,291,929,103
5,927,676,164
29.32
14,291,929,103
88,349,856,200
160,628,652,862
64.52
88,349,856,200
3,734,831,000,000
1,114,127,000,000
22.98
3,734,831,000,000
15,379,827,448
139,026,469
0.90
15,379,827,448
712,234,007,000
22,522,212,000
3.07
712,234,007,000
3,789,893,159
19,927,325,683
84.02
3,789,893,159
5,370,823,834
6,613,527,928
55.18
5,787,776,932
24,191,602,497
80.69
5,787,776,932
5,768,052,000,000
586,045,000,000
9.22
5,768,052,000,000
31
355,429,260,321
50,354,597,523
12.41
55,218,562,397
90,028,896,781
2,306,845,014
2.50
1,593,892,955
5,149,113,689,000
745,637,209,000
12.65
352,346,253,000
300,000,000
30,000,000
9.09
1,500,182,188
5,575,831,343,409
791,525,294,478
12.43
484,341,455,734
1,616,901,494,038
78,715,460,345
4.64
42,992,761,604
1,477,638,000,000
347,720,000,000
19.05
211,100,000,000
63,659,651,977
17,672,967,768
21.73
16,847,872,920
587,648,507,088
123,347,224,151
17.35
82,537,444,128
2,195,855,000,000
516,681,000,000
19.05
328,348,000,000
639,635,027,785
65,195,338,883
9.25
45,195,654,954
1,007,775,686,333
248,521,413,550
19.78
227,570,003,395
120,221,708,742
123,599,256,339
50.69
78,270,661,431
82,895,768,647
76,033,683,976
47.84
46,874,952,870
7,947,979,517
3,067,216,201
27.85
3,055,922,471
39,920,521,529
13,850,553,303
25.76
11,530,704,275
(37.63)
1,204,802,605
38,976,744,812
284,254,806
15,762,942,109
(77,716,220)
28.80
8,983,537,354
3,158,065,347,446
418,349,311,666
11.70
336,381,039,154
135,278,301,074
87,634,253,313
39.31
69,424,560,632
70,437,921,603
40,175,157,059
36.32
9,842,849,224
3,978,638,000,000
433,380,000,000
9.82
244,012,000,000
14,918,211,000,000
3,247,387,000,000
17.88
850,200,000,000
133,629,413,889
20,153,279,293
13.11
6,371,950,116
479,154,353,419
49,833,847,500
9.42
66,755,737,649
559,482,978,073
327,142,119,699
36.90
230,275,705,650
2,942,242,598,633
233,079,543,456
7.34
345,379,171,853
1,870,268,487,000
263,764,144,000
12.36
194,132,911,000
114,314,537,218
101,348,862,105
70.62
117,741,850,260
4,035,116,000,000
1,112,113,000,000
21.61
1,032,698,000,000
7,188,981,000,000
2,579,094,000,000
26.40
2,171,086,000,000
26,157,613,766
7,666,159,011
22.67
5,853,050,307
2,389,361,218,000
1,497,071,627,000
38.52
1,239,887,159,000
3,568,532,000,000
1,324,117,000,000
27.06
956,598,000,000
87,696,796,439
42,760,809,645
32.78
41,682,281,494
221,189,470,315
191,714,250,953
46.43
148,336,916,767
1,032,498,131,873
74,391,867,117
6.72
86,044,622,318
1,742,150,867,851
78,566,474,493
4.32
66,116,209,351
915,137,443,620
43,472,630,032
4.53
39,420,812,422
15,120,036,935
15,012,740,859
49.82
16,920,036,836
618,732,896,000
970,909,917,000
61.08
836,251,489,000
2,894,067,928
7,543,123,036
72.27
7,746,975,427
35,399,255,255
63,302,085,056
64.13
93,546,364,234
1,850,150,768
4,330,843,315
70.07
5,189,782,604
1,633,588,913
1,839,663,782
52.97
2,436,759,382
327,242,467,033
484,520,367,655
59.69
394,545,362,304
312,216,097,000
173,437,724,000
35.71
237,508,688,000
14,214,432,678
27,050,838,020
65.55
23,427,386,490
14,214,432,678
27,050,838,020
65.55
23,427,386,490
1,082,604,321,000
108,024,260,000
9.07
83,299,187,000
14,872,114,126
1,204,897,155
7.49
840,403,159
13,017,902,352
9,137,883,329
41.24
7,147,782,500
408,142,512,328
354,943,755,922
46.51
173,981,325,842
58,990,920,764
104,785,655,135
63.98
99,840,155,714
160,853,982,000
358,396,576,000
69.02
93,686,483,000
35,746,274,081
87,536,643,645
71.00
33,725,245,950
22,848,499,892
43,001,310,422
65.30
26,459,489,312
3,657,323,129
3,460,882,795
48.62
4,965,214,880
62,257,869,883
49,805,829,726
44.44
37,556,832,208
181,214,125,251
253,624,748,127
58.33
193,128,679,486
287,123,384,397
45,098,432,262
13.57
35,296,049,396
659,035,575,419
(50,691,332,559)
(8.33)
659,035,575,419
76,805,691,932
23,464,608,334
23.40
16,223,902,934
2,068,323,192,800
840,385,767,901
28.89
2,068,323,192,800
986,767,442,000
321,818,301,000
24.59
986,767,442,000
84,557,245,000
69,866,442,000
45.24
64,276,070,000
440,264,989,663
285,315,702,653
39.32
190,266,260,614
41,180,189,964
30,012,995,653
42.16
26,710,749,019
6,103,356,079
9,302,011,433
60.38
9,086,060,844
54,839,452
16,370,011
22.99
1,254,272,333
34,799,183,009
11,022,870,605
24.06
13,135,428,547
70,123,076,213
80,162,194,054
53.34
80,006,678,171
2,429,558,331,532
283,428,297,040
10.45
172,475,599,151
7,681,047,000,000
2,689,060,000,000
25.93
2,247,546,000,000
2,878,334,165
(574,837,724)
(24.96)
2,878,334,165
1,393,627,029,000
16,626,606,000
1.18
7,855,927,000
3,081,283,996,000
2,207,485,651,000
41.74
1,345,343,352,000
3,602,397,000,000
981,195,000,000
21.41
3,602,397,000,000
5,983,141,278
9,939,287,810
62.42
7,760,346,556
284,966,871,537
87,321,030,894
23.46
59,700,798,550
346,362,434,910
49,129,472,767
12.42
346,362,434,910
66,878,000,000
5,548,000,000
7.66
44,753,000,000
20,576,722,461
31,255,224,054
60.30
29,577,570,206
4,023,409,087
13,454,052,597
76.98
4,023,409,087
780,965,769,912
110,012,344,615
12.35
54,103,603,703
12,399,586,847
4,066,120,949
24.69
179,668,862
1,085
2,115,095,224
76
77
78
79
80
Underwriting
Expenses
Underwriting
Income
Income
from Investments
Operating
Expenses
Insurance saja
344,706,331,000
1,087,858,101,278
3,205,929,000,000
181,264,752,231
725,420,994,000
82,138,387,000
16,327,398,000,000
1,167,954,000,000
13,471,200,000,000
1,331,336,134,000
175,353,275,551
215,732,214,472
5,547,373,000,000
227,790,564,195
23,928,549,000,000
497,385,039,000
3,343,898,000,000
14,877,720,000,000
5,053,465,000,000
2,623,282,000,000
334,163,400,000
4,349,268,000,000
4,096,153,000,000
23,240,631,000,000
104,457,678,944
1,836,772,000,000
352,274,850,000
101,444,000,000
3,330,009,000,000
107,110,093,000
48,546,519,000
18,828,318,000
48,401,929,000
99,119,164,000
3,875,931,000
9,067,407,000
36,273,226,000
44,999,384,000
30,854,676,000
8,274,846,000
41,354,540,000
31,700,652,481
11,051,961,083
897,064,689
11,890,829,812
41,205,338,472
18,919,520,819
4,233,624,729
31,985,602,627
151,649,234,000
28,598,086,000
23,057,563,000
33,378,548,000
146,530,194,774
69,411,448,170
9,066,793,464
61,402,388,827
125,978,063,390
16,006,308,768
34,380,887,995
35,067,705,352
126,398,433,345
21,971,835,576
10,169,959,999
21,154,324,198
1,634,539,000,000
(213,803,000,000)
887,007,000,000
120,798,000,000
1,598,219,000,000
(244,033,000,000)
808,423,000,000
105,421,000,000
81
82
83
84
85
Interest Expenses
Other Operating
Revenue
Other Operating
Expenses
Operating
Profit
Other Income
(Rp)
0
238,215,000,000
2,906,045,000,000
(144,941,417,000)
990,900,000,000
(156,111,000,000)
404,400,401,000
(92,615,996,000)
1,663,241,896,487
(150,918,452,559)
252,457,929,000
(113,810,213,000)
(2,716,413,814)
(1,479,709,330)
93,153,000,000
(14,103,000,000)
(3,902,012,000)
(79,817,793,000)
478,137,000,000
(53,032,000,000)
11,669,708,089
(8,558,144,410)
30,911,437,433
232,700,309
(8,927,296,272)
27,298,974
(25,184,979,939)
1,149,070,905,000
42,799,277,928
8,230,000,000
488,871,203,000
3,827,218,200,992
(17,362,000,000)
(27,337,244,906)
4,225,535,146,046
(306,918,115,000)
(9,549,060,994)
945,548,000,000
112,580,000,000
631,396,844,058
(197,997,684,386)
144,354,000,000
(51,641,000,000)
122,995,549,000
(174,788,042,000)
2,213,272,626,344
(1,160,690,060,953)
234,979,576
6,796,091,535,000
146,357,451,010
(123,228,587)
505,557,104,000
(21,848,445,119)
14,961,582,293,000
828,834,324,000
2,732,641,000,000
(105,059,000,000)
14,319,813,000
(11,751,716,000)
(3,567,919,642)
(6,558,821,442)
520,463,000,000
(333,961,000,000)
1,584,813,663,683
(178,600,888,377)
2,396,848,237,000
155,393,192,000
95,675,438,002
(32,587,170,872)
246,484,640,000
(23,668,860,000)
15,878,069,037
(17,000,851,763)
19,272,036,758
(93,195,690,133)
(106,076,274,000)
(925,908,986,000)
143,327,456,053
(60,308,949,317)
70,336,256,207
(24,095,623,301)
11,888,141,709
533,212,172
260,490,865,586
21,347,532,427
39,085,162,339
(39,447,680,876)
(3,043,030,805)
(147,863,904)
(23,960,702,091)
(8,248,429,795)
55,499,661,280
3,660,441,958
30,532,529,786
6,207,001,900
9,528,107,356
(615,249,312)
33,333,301,348
(21,769,321,365)
41,524,011,123
(44,233,258,984)
146,856,000,000
(74,292,000,000)
18,328,911,404
(4,116,755,013)
(396,924,072)
2,133,490,241
5,349,045,241
1,068,351,069
2,346,132,456
5,577,388,702
53,902,597,000
(15,786,219,000)
(362,340,552)
3,671,875,275
(30,335,351,853)
3,597,770,888
160,920,299,000
(6,837,511,000)
119,087,374,566
(71,833,711,511)
1,484,714,091
(1,600,671,161)
94,290,432,000
(68,296,074,000)
10,584,589,105
(17,157,083,495)
26,877,847,560
(10,227,687,421)
56,540,596,429
(40,174,063,770)
(40,985,610,751)
(22,433,956,070)
28,325,699,286
2,960,246,120
641,243,011
(2,559,087,745)
(4,675,035,848)
(1,097,598,377)
8,506,041,195
3,399,441,562
8,506,041,195
3,399,441,562
81,167,999,683
(57,989,147,621)
479,747,000,000
(189,149,000,000)
440,502,000,000
(149,430,000,000)
56,578,350,000
(15,069,302,000)
48,916,867,824
(2,085,618,047)
(41,884,000,000)
89,935,000,000
(23,638,003,161)
(29,512,003,692)
89,076,721,412
(57,409,102,930)
(11,682,759,208)
(64,830,007,580)
37,984,650,155
(35,903,857,249)
413,717,774,112
(235,201,051,053)
2,115,247,162,449
(1,064,299,198,575)
112,889,149,962
(73,543,595,697)
(88,634,094,233)
(130,141,063,479)
392,105,623,180
(314,079,164,063)
346,703,971,000
(147,633,406,000)
36,809,000
(15,674,000)
8,501,486,000,000
372,199,000,000
664,749,000,000
301,594,000,000
2,419,000,000
(541,121,000,000)
58,607,184,000
2,555,261,000
84,320,854,000
(17,543,657,000)
39,620,434,856
(9,062,011,719)
59,374,749,670
(38,184,409,869)
5,423,999,711
10,073,720,519
90,678,680,048
(47,102,176,788)
27,759,770,541
(19,096,208,903)
11,799,309,740
(7,713,358,194)
(40,269,683,878)
(1,209,611,613)
149,983,628,380
(10,292,869,596)
49,019,234,028
(139,311,389,981)
(32,577,247,000)
(88,009,410,000)
(18,659,000,000)
(19,244,000,000)
(18,659,000,000)
(19,244,000,000)
10,022,002,553
(186,339,733)
12,118,860,000
(42,897,278,000)
3,730,708,598
(24,894,863,595)
(68,259,337,719)
(68,695,491,283)
(68,259,337,719)
(68,695,491,283)
101,575,419,062
(69,753,223,953)
21,219,473,235
(11,466,372,231)
49,519,863,873
(19,962,233,912)
(59,607,629,400)
(20,653,626,566)
17,148,867,110
(13,926,764,721)
95,016,531,000
(51,843,970,000)
(453,947,121,548)
(619,062,514,705)
63,769,787,622
(6,092,020,354)
27,046,500,590
11,036,946,269
18,763,478,785
(52,183,007,037)
(139,450,885,225)
(178,451,855,955)
(62,879,068,544)
(16,420,119,759)
(9,607,844,760)
(9,581,627,149)
1,767,011,948
13,149,028,842
61,693,790,000
(7,755,214,000)
(301,021,641)
(5,531,418,660)
52,073,467,403
(10,554,211,327)
51,095,063,000
(13,677,032,000)
13,532,166,867
(4,585,353,846)
84,920,136,157
(7,171,886,283)
115,727,968,730
(4,572,610,354)
95,085,914,970
(17,903,305,755)
45,796,503,699
(11,094,869,548)
(8,641,010,998)
(3,610,271,221)
(123,033,000,000)
(28,953,000,000)
89,270,712,280
6,550,127,756
42,723,164,137
(6,582,938,243)
539,369,477,846
(240,487,025,077)
60,611,899,000
6,009,815,000
2,894,428,000,000
(829,199,000,000)
238,713,343,143
(28,885,411,114)
133,153,000,000
(2,002,000,000)
27,788,815,050
(18,491,352,543)
(4,608,089,303)
(1,978,030,993)
(1,132,537,624)
3,198,714,489
27,147,328,361
(3,890,245,111)
(49,993,450,168)
(7,747,145,279)
55,898,699,689
(37,035,903,413)
73,741,557,306
(34,638,442,281)
(31,130,000,000)
(17,023,000,000)
343,319,235,437
(62,235,296,969)
2,528,677,000,000
(323,836,000,000)
5,577,278,000,000
(232,275,000,000)
80,370,154,000
(2,871,184,000)
80,370,154,000
(2,871,184,000)
67,659,480,000
9,649,129,000
44,709,653,341
(22,635,522,450)
1,129,354,542,486
29,312,694,604
77,499,717,485
4,970,209,556
123,852,505,000
4,437,100,000
4,160,455,913
(1,536,011,530)
17,810,003,777
(11,509,152,306)
320,560,299,182
76,719,561,428
151,586,040,067
9,176,140,732
18,435,709,774
(3,482,109,813)
48,779,412,000
2,777,360,000,000
(4,637,883,000)
44,081,000,000
(10,089,880,603)
4,875,730,034
33,358,072,083
(11,546,467,926)
13,978,173,842
(11,416,956,481)
31,460,819,846
(3,334,855,875)
170,508,072,264
64,486,808,584
1,468,005,433
(171,608,918)
3,527,109,925
(7,021,616,302)
4,287,569,616
52,715,850
(761,239,314)
3,795,750,995
(399,757,002)
1,056,054,803
325,209,849,461
84,530,854,606
103,324,337,554
18,054,940,792
202,803,216,844
42,246,960,440
12,912,766,907
(50,120,830,000)
4,542,991,047
(3,211,777,898)
(151,139,909,000)
(838,213,183)
26,170,635,157
12,485,174,814
172,457,914,738
(50,046,812,208)
149,877,087,972
(13,012,195,929)
11,423,654,672
11,058,212,644
32,315,126,814
572,638,167
(6,696,594,537)
220,039,494
(8,818,368,176)
294,206,122
150,381,560,000
(1,162,963,000)
67,356,959,946
(34,922,616,215)
(797,488,817)
1,203,893,502
20,160,746,610
520,741,530
13,575,566,000
(4,246,236,000)
40,607,904,511
(28,524,834,938)
461,121,480,354
13,163,365,507
35,466,672,968
14,106,559,019
(75,724,351,772)
74,323,857,550
189,331,863,000
(78,235,896,000)
(662,710,465)
80,329,734,907
(27,447,999,486)
(31,324,732,942)
(48,945,090)
1,762,467,205
(573,361,895)
389,900,936
92,838,710,874
29,455,042,872
270,772,676,000
(36,900,286,000)
129,615,551,682
18,315,658,829
(11,762,476,490)
(86,527,156,080)
291,094,414,000
(137,256,599,000)
104,876,285,581
3,597,474,292
144,819,172,869
(8,340,940,909)
49,388,957,870
(32,730,673,815)
45,165,956,704
23,007,427,295
177,951,070,000
97,663,422,000
240,611,972,000
(52,664,291,000)
3,081,690,433,920
(627,871,483,306)
214,984,210,603
(39,820,055,456)
1,015,949,422,000
(613,892,739,000)
318,288,980,971
(98,596,380,672)
1,759,782,026,000
(1,241,750,821,000)
4,519,604,000,000
(1,589,988,000,000)
33,418,544,851
(20,922,131,822)
167,538,788,629
(110,697,050,835)
26,472,708,000,000
(877,055,000,000)
428,544,432,218
(176,847,831,045)
898,071,108,565
(1,047,370,021)
(129,989,397,145)
(23,883,011,443)
199,986,850,000
63,548,368,000
15,081,393,000
(9,483,687,000)
13,012,153,473
(2,386,904,199)
9,328,240,756
(2,962,229,897)
89,626,681,895
(56,931,603,006)
56,321,607,506
(20,570,672,145)
280,117,735,000
(46,449,500,000)
(6,929,820,354)
(11,340,718,213)
(5,780,925,956)
532,777,186
40,701,027,751
(35,525,130,712)
431,636,666,973
(318,600,114,521)
118,886,618,000
(14,693,640,000)
235,851,272,000
4,152,929,000
100,829,447,000
12,178,541,000
(696,376,000)
714,896,511,111
97,301,154,552
432,972,115,611
30,458,767,170
799,363,148
1,924,020,000,000
273,547,000,000
986,958,000,000
528,121,000,000
15,490,000,000
88,635,743,311
9,253,361,174
70,006,878,907
29,089,278,920
756,319,217
365,928,696,000
49,304,239,000
262,505,729,000
34,399,449,000
(1,638,314,000)
52,097,734,000
6,973,860,000
19,465,119,000
17,549,394,000
(29,479,000)
6,748,076,000,000
2,846,166,000,000
5,884,151,000,000
6,331,260,000,000
70,370,000,000
774,137,000,000
211,850,000,000
514,058,000,000
91,609,000,000
(40,638,000,000)
5,662,297,000,000
1,030,382,000,000
5,406,846,000,000
3,603,760,000,000
(290,235,000,000)
784,678,424,000
72,566,723,000
339,668,169,000
279,556,264,000
(1,385,470,000)
98,017,673,433
5,947,889,089
71,676,372,078
(26,084,130,945)
27,801,246,796
78,630,611,488
4,527,194,537
83,042,693,158
46,136,357,872
3,021,161,000,000
1,178,702,000,000
3,385,023,000,000
319,891,000,000
57,149,000,000
145,572,067,760
17,467,025,225
87,723,176,500
11,962,345,160
(4,745,210,687)
11,142,628,000,000
3,160,206,000,000
8,208,077,000,000
6,212,917,000,000
120,466,000,000
275,949,799,000
11,391,573,000
174,121,641,000
58,705,172,000
241,546,000
1,953,050,000,000
245,067,000,000
789,492,000,000
746,116,000,000
(96,000,000)
7,410,289,000,000
4,129,716,000,000
7,625,927,000,000
1,267,648,000,000
213,492,000,000
2,606,688,000,000
683,416,000,000
2,137,779,000,000
992,414,000,000
34,489,000,000
1,444,965,000,000
335,617,000,000
1,164,587,000,000
349,347,000,000
2,546,000,000
219,942,987,000
17,857,787,000
85,697,126,000
46,381,074,000
(624,111,000)
2,093,513,000,000
600,333,000,000
1,323,793,000,000
1,358,399,000,000
(49,187,000,000)
1,799,116,000,000
1,034,458,000,000
2,130,844,000,000
780,677,000,000
6,544,059,000,000
1,821,701,000,000
9,019,611,000,000
7,556,003,000,000
224,071,000,000
(450,558,200)
(43,879,000,000)
68,941,963,096
4,094,387,194
29,491,397,220
11,268,705,822
1,092,345,633
681,072,000,000
144,037,000,000
733,410,000,000
603,228,000,000
1,157,000,000
272,190,619,000
43,465,437,000
65,518,130,000
58,031,538,000
(55,325,000)
54,662,000,000
16,024,000,000
26,803,000,000
36,003,000,000
(19,947,000,000)
1,467,288,000,000
820,410,000,000
1,501,663,000,000
1,117,053,000,000
800,819,000,000
(59,933,000,000)
0
278,600,915,545
111,827,104,041
94,247,385,858
(976,573,287)
(6,326,627,925)
1,162,882,947
(18,589,883)
(2,039,040,362)
111,620,424,792
14,556,813,365
(345,535,532,779)
3,435,929,324
39,050,616,738
22,331,937,001
706,920,248
(3,109,698,008)
509,548,577
8,482,708,741
(5,015,539,121)
2,182,041,074
1,010,942,591
17,141,650,989
(4,006,617,273)
171,180,706,363
(70,043,370,591)
55,416,631,308
(6,798,274,726)
154,084,025,000
(30,749,574,000)
1,044,452,100
1,850,518,983
18,972,908,000
2,990,119,000
(23,329,888,000)
2,030,954,000
(2,225,018,000)
3,495,946,000
58,195,960
(8,832,457,079)
912,627,511
977,272,713
18,277,101,000
1,270,492,000
17,075,852,807
2,274,539,738
15,319,491,411
1,272,386,465
10,987,471,377
1,234,113,873
552,406,000,000
2,835,000,000
458,969,000,000
0
5,927,676,164
160,628,652,862
1,114,127,000,000
1,403,218,446
(24,101,873,858)
420,220,000,000
139,026,469
22,522,212,000
19,927,325,683
(11,061,534,638)
6,613,527,928
(3,913,081,131)
24,191,602,497
1,677,475,486
586,045,000,000
16,313,000,000
(4,863,964,874)
712,952,059
393,290,956,000
(1,470,182,188)
3,929,444,342
161,887,297
(55,112,041,000)
(10,740,435,280)
307,183,838,744
17,883,167,210
35,722,698,741
95,413,041
136,620,000,000
(62,189,000,000)
825,094,848
(688,876,471)
40,809,780,023
(25,579,279,103)
188,333,000,000
(65,029,000,000)
19,999,683,929
(5,989,040,533)
20,951,410,155
(14,019,766,591)
45,328,594,908
4,260,522,456
29,158,731,106
(5,477,818,654)
11,293,730
2,319,849,028
3,879,406,891
(3,229,277,555)
(1,282,518,825)
(177,095,518)
6,779,404,755
(862,702,159)
81,968,272,512
(6,245,388,129)
18,209,692,681
(14,622,639,363)
30,332,307,835
(3,013,644,015)
189,368,000,000
67,871,000,000
2,397,187,000,000
(354,875,000,000)
13,781,329,177
(13,559,840,479)
(16,921,890,149)
(7,686,756,985)
96,866,414,049
(11,668,564,149)
(18,519,143,143)
12,606,434,384
69,631,233,000
(15,603,647,000)
(16,392,988,155)
(29,280,992,289)
79,415,000,000
17,657,000,000
408,008,000,000
(202,629,000,000)
1,813,108,704
4,263,542,480
257,184,468,000
(105,568,877,000)
367,519,000,000
100,129,000,000
1,078,528,151
237,259,071
43,377,334,186
(24,703,221,894)
4,631,325,646
(2,015,439,303)
12,450,265,142
3,501,615,880
4,051,817,610
2,611,875,356
(1,907,295,977)
134,658,428,000
(203,852,391)
(30,244,279,178)
919,857,480
9,502,380,000
(484,987,309)
32,949,435,533
(858,939,289)
(597,095,600)
129,664,454
20,560,322
89,975,005,351
(17,129,265,567)
(64,070,964,000)
(296,423,675,000)
3,623,451,530
368,570,157
3,623,451,530
368,570,157
24,725,073,000
364,493,996
1,990,100,829
180,962,430,080
(6,949,684,000)
7,786,315
(834,034,507)
20,027,690,491
4,945,499,421
(3,581,851,595)
264,710,093,000
(56,778,372,000)
53,811,397,695
(20,182,974,501)
16,541,821,110
(5,733,446,573)
(1,504,332,085)
12,248,997,518
60,496,068,641
9,802,382,866
(50,691,332,559)
(956,135)
75,421,867
(51,420,071,822)
1,253,626,964
(128,281,177,550)
7,240,705,400
(833,206,228)
840,385,767,901
(268,661,397,454)
321,818,301,000
(113,134,348,000)
5,590,372,000
(1,564,977,000)
95,049,442,039
(5,490,096,961)
3,302,246,634
13,501,563,590
215,950,589
(14,075,691)
(1,237,902,322)
(260,699,497)
(2,112,557,942)
(316,553,433)
155,515,883
(13,562,196,377)
110,952,697,889
(11,409,167,445)
441,514,000,000
(260,533,000,000)
(574,837,724)
(1,125,482,213)
8,770,679,000
(742,057,000)
862,142,299,000
(257,229,374,000)
981,195,000,000
692,877,000,000
2,178,941,254
2,377,576,455
27,620,232,344
(18,184,780,462)
49,129,472,767
(4,018,389,514)
(39,205,000,000)
1,677,653,848
13,454,052,597
55,908,740,912
368,057,000,000
(1,033,804,980)
544,765,482
(2,158,308,943)
1,951,025,725
(1,951,198,273)
86
87
88
89
90
Beban Bunga
EBT
EBIT
Depreciation
awal
Depreciation
akhir
(Rp)
(Rp)
19,096,000,000
220,853,000,000
239,949,000,000
36,645,000,000
47,917,000,000
7,434,000,000
2,914,275,000,000
2,921,709,000,000
719,203,000,000
856,760,000,000
169,803,767,000
343,929,786,000
513,733,553,000
152,994,499,000
258,768,206,000
72,342,000,000
834,789,000,000
907,131,000,000
271,212,000,000
314,104,000,000
67,013,060,000
311,784,405,000
378,797,465,000
196,750,395,000
270,482,827,000
161,892,940,705
1,512,323,443,928
1,674,216,384,633
498,519,553,205
597,392,691,939
71,993,788,000
138,647,716,000
210,641,504,000
302,073,239,000
387,904,972,000
8,263,274,667
9,258,520,042
801,955,966
(4,196,123,144)
(3,394,167,178)
895,000,000
79,050,000,000
79,945,000,000
251,365,000,000
295,475,000,000
25,112,626,000
(83,719,805,000)
(58,607,179,000)
312,983,977,000
363,941,528,000
272,688,000,000
427,509,000,000
700,197,000,000
264,766,000,000
347,286,000,000
10,197,534,934
3,111,563,679
13,309,098,613
105,366,686,245
119,688,961,034
31,144,137,742
31,144,137,742
10,938,539,413
9,615,512,075
(8,899,997,298)
(8,899,997,298)
16,859,506,541
22,863,222,091
5,080,811,003
4,302,861,805
365,771,540,287
1,907,004,000
8,052,753,347,038
8,418,524,887,325
8,374,302,654,068
8,972,798,780,422
143,649,169,000
842,152,790,000
985,801,959,000
1,282,274,403,000
1,440,221,614,000
9,192,227,466
(52,522,224,845)
(50,615,220,845)
33,250,216,934
42,442,444,400
34,738,472,722
52,807,207,216
1,058,128,000,000
1,058,128,000,000
884,606,000,000
953,313,000,000
132,337,289,084
433,399,159,672
565,736,448,756
1,913,843,803,138
2,183,012,318,072
37,142,000,000
140,621,000,000
177,763,000,000
675,889,000,000
779,665,000,000
301,725,122,000
672,960,771,783
(51,792,493,000)
1,052,582,565,391
249,932,629,000
6,362,487,000
9,979,054,000
1,725,543,337,174
2,404,532,061,739
2,766,520,950,464
71,447,157
111,750,989
183,198,146
255,285,281
293,717,056
74,315,067,000
7,301,648,639,000
7,375,963,706,000
1,480,480,342,000
1,891,401,453,000
18,496,716,743
124,509,005,891
143,005,722,634
26,862,291,399
76,072,252,851
14,156,757,000
15,790,416,617,000
15,804,573,374,000
9,036,682,790,000
9,800,290,539,000
43,400,000,000
2,653,922,000,000
2,697,322,000,000
1,220,098,000,000
1,353,075,000,000
12,271,536,000
2,568,097,000
14,839,633,000
33,097,608,000
39,373,998,000
1,060,656,068
(14,954,180,682)
(13,893,524,614)
131,271,227,232
142,473,150,257
159,843,000,000
186,502,000,000
346,345,000,000
3,558,231,000,000
3,859,352,000,000
195,648,740,269
11,625,211,000
1,417,691,710,317
1,613,340,450,586
4,328,988,778,381
4,852,990,747,503
2,560,214,299,000
2,571,839,510,000
4,469,069,525,000
4,923,062,572,000
24,421,124,511
63,088,267,130
87,509,391,641
118,397,796,887
147,700,770,679
10,599,129,000
222,815,780,000
233,414,909,000
1,212,419,308,000
1,353,522,865,000
22,814,315,517
(1,122,782,726)
21,691,532,791
295,231,999,845
332,553,039,470
232,020,472
(73,923,653,375)
(73,691,632,903)
336,151,691,897
363,666,565,947
636,076,227,000
(1,031,985,260,000)
(395,909,033,000)
2,261,425,505,000
2,526,215,541,000
21,683,956,315
83,018,506,736
104,702,463,051
277,420,109,455
300,319,121,709
33,550,930,968
46,240,632,906
79,791,563,874
317,890,460,682
350,517,154,572
12,421,353,881
12,421,353,881
17,512,448,773
19,870,840,694
314,581,290,953
324,465,777,933
574,103,224,009
750,933,269,449
42,464,647,348
110,213,387,953
120,688,570,875
9,884,486,980
42,827,165,885
(362,518,537)
(3,190,894,709)
(3,190,894,709)
(32,209,131,886)
(32,209,131,886)
20,573,849,139
20,796,576,585
59,160,103,238
59,160,103,238
46,596,078,399
51,354,677,050
36,739,531,686
36,739,531,686
30,852,999,041
33,571,997,829
874,205,489
8,912,858,044
9,787,063,533
14,196,235,121
15,445,529,596
23,217,980,970
11,563,979,983
34,781,960,953
158,677,047,696
170,127,713,007
28,577,319,143
(2,709,247,861)
25,868,071,282
108,626,951,102
122,153,172,244
56,309,000,000
72,564,000,000
128,873,000,000
502,913,000,000
574,355,000,000
3,357,714,660
14,212,156,391
17,569,871,051
12,047,163,980
14,161,974,339
107,462,780
1,736,566,169
1,844,028,949
29,194,254,570
31,154,002,281
6,417,396,310
6,417,396,310
19,348,746,589
21,024,334,916
72,923,759
7,923,521,158
7,996,444,917
2,817,689,040
2,979,865,350
11,095,397,000
38,116,378,000
49,211,775,000
158,993,814,000
176,457,392,000
319,751,703
3,309,534,723
3,629,286,426
74,154,553,281
80,843,752,353
1,052,020,389
(26,737,580,965)
(25,685,560,576)
75,605,721,921
77,911,771,461
12,056,690,000
154,082,788,000
166,139,478,000
568,126,669,000
610,055,712,000
75,975,952,236
47,157,061,791
123,133,014,027
1,612,938,504,587
1,771,543,152,368
1,488,177,646
5,808,680,735
7,355,353,104
1,028,583,004,000
1,106,583,193,000
1,604,134,716
(115,957,070)
37,046,075,000
25,994,358,000
63,040,433,000
6,504,916,859
(21,397,063,196)
(14,892,146,337)
105,709,200,923
116,394,864,331
22,694,933,842
16,650,160,139
39,345,093,981
152,407,121,023
175,468,567,736
35,399,389,900
16,366,532,659
51,765,922,559
468,481,091,887
558,702,343,259
13,041,794,672
(63,419,566,821)
(50,377,772,149)
200,104,300,066
231,211,153,687
28,966,942,297
28,966,942,297
108,633,024,855
119,537,465,648
401,158,375
2,964,531,566
10,625,666,607
11,417,423,293
2,563,373,191
1,653,564,820
(5,772,634,225)
(4,119,069,405)
36,777,773,976
35,394,977,057
11,905,482,757
11,905,482,757
79,238,823,952
87,189,968,390
11,905,482,757
11,905,482,757
79,238,823,952
87,189,968,390
49,176,914,845
23,178,852,062
72,355,766,907
635,044,357,618
895,076,440,211
290,598,000,000
290,598,000,000
772,711,000,000
835,428,000,000
104,388,000,000
291,072,000,000
395,460,000,000
1,097,119,000,000
1,203,432,000,000
11,529,227,000
41,509,048,000
53,038,275,000
64,272,295,000
84,362,903,000
46,831,249,777
46,831,249,777
358,500,894,668
365,924,320,292
16,928,000,000
48,051,000,000
64,979,000,000
699,611,000,000
7,151,668,000,000
21,745,034,531
(61,044,903,168)
(39,299,868,637)
225,954,301,097
244,317,891,314
31,667,618,482
31,667,618,482
839,534,451,386
967,222,020,324
6,285,891,018
(76,606,628,340)
(70,320,737,322)
558,269,123,945
595,637,273,009
27,771,041,828
2,080,792,906
29,851,834,734
147,846,868,968
168,007,570,064
179,105,460,010
178,516,723,059
357,622,183,069
1,114,739,395,081
1,254,649,387,472
697,687,775,477
1,050,947,963,874
1,748,635,739,351
19,585,046,905,278
21,640,926,299,107
55,209,620,471
39,345,554,265
94,555,174,736
418,364,474,665
472,911,797,485
(218,775,157,712)
(218,553,186,144)
1,137,515,173,756
1,267,412,045,356
245,979,398,465
78,026,459,117
324,005,857,582
7,153,528,763,858
7,850,470,460,345
81,380,160,000
199,070,565,000
280,450,725,000
2,223,609,263,000
2,367,465,650,000
8,640,000
21,135,000
29,775,000
236,077,000
251,350,000
678,134,000,000
10,633,605,000,000
11,311,739,000,000
7,775,916,000,000
9,526,376,000,000
221,971,568
30,843,000,000
374,618,000,000
405,461,000,000
544,173,000,000
668,300,000,000
461,669,000,000
140,321,000,000
601,990,000,000
2,267,988,000,000
2,562,906,000,000
247,122,000
61,162,445,000
61,409,567,000
345,782,976,000
361,101,971,000
32,390,922,000
66,777,197,000
99,168,119,000
949,432,047,000
1,043,789,153,000
110,917,542,334
30,558,423,137
141,475,965,471
203,087,050,721
228,985,655,997
17,399,146,948
21,190,339,801
38,589,486,749
80,800,419,803
104,253,032,976
1,737,040,893
21,084,625,903
22,821,666,796
6,997,246,523
7,542,879,286
36,859,349,122
43,576,503,260
80,435,852,382
141,505,595,313
214,448,972,081
13,186,899,469
8,663,561,638
21,850,461,107
85,959,937,840
94,657,507,884
8,749,413,361
4,085,951,546
12,835,364,907
210,910,776,277
230,418,440,938
747,851,756
(41,479,295,491)
(40,731,443,735)
16,616,686,463
18,183,596,147
130,617,427,909
130,617,427,909
419,056,004,683
469,011,795,919
88,704,650,529
(82,683,425,530)
6,021,224,999
433,920,789,409
574,507,170,591
54,288,189,000
(120,586,657,000)
(66,298,468,000)
845,965,852,000
924,577,245,000
10,206,000,000
(37,903,000,000)
(27,697,000,000)
156,984,000,000
171,752,000,000
10,206,000,000
(37,903,000,000)
(27,697,000,000)
156,984,000,000
171,752,000,000
9,835,662,820
10,601,216,928
83,923,482,002
121,600,936,727
(30,778,418,000)
(7,539,110,000)
120,710,894,000
107,369,932,000
765,554,108
23,239,308,000
12,101,034,673
(21,164,154,997)
(9,063,120,324)
395,228,284,579
422,749,726,332
37,736,931,284
(136,954,829,002)
(99,217,897,718)
476,569,386,489
508,788,093,535
37,736,931,284
(136,954,829,002)
(99,217,897,718)
476,569,386,489
508,788,093,535
125,620,750,888
31,822,195,109
157,442,945,997
3,374,982,689,645
3,607,971,045,388
21,303,143,014
9,753,101,004
31,056,244,018
40,787,472,133
43,979,568,057
26,102,177,874
29,557,629,961
55,659,807,835
104,059,812,049
124,029,934,337
12,619,355,853
(80,261,255,966)
(67,641,900,113)
343,745,983,960
345,029,341,874
6,878,844,873
3,222,102,389
10,100,947,262
543,261,486,083
601,205,562,303
104,401,183,000
1,755,324,083,000
1,963,955,544,000
(883,958,268,809)
6,869,516,761,383
7,426,482,113,317
61,228,622,000
189,051,367,444
43,172,561,000
(1,073,009,636,253)
22,831,168,903
57,677,767,268
80,508,936,171
95,097,830,129
109,189,221,471
38,083,446,859
38,083,446,859
264,053,572,584
263,536,964,714
44,389,081,286
(33,419,528,252)
10,969,553,034
285,134,891,437
317,472,355,665
(317,902,741,180)
(317,902,741,180)
3,089,586,499,857
3,224,513,166,231
(79,299,188,303)
(78,170,432,608)
803,573,999,007
860,061,405,345
(19,189,471,909)
(19,189,471,909)
245,001,413,994
251,217,285,671
101,346,368
14,916,040,790
15,017,387,158
102,409,638,680
106,458,458,710
1,093,143,000
53,938,576,000
55,031,719,000
79,107,721,000
68,104,776,000
4,127,702,976
(5,832,440,301)
(1,704,737,325)
53,770,386,121
60,886,143,864
7,540,959,130
41,519,256,076
49,060,215,206
347,291,609,308
337,405,093,208
19,431,585,000
37,418,031,000
56,849,616,000
186,821,141,000
196,448,316,000
3,855,491,232
8,946,813,021
12,802,304,253
122,328,272,344
126,362,434,971
20,440,339,929
77,748,249,874
98,188,589,803
210,224,835,546
227,501,886,765
111,155,358,376
111,155,358,376
105,402,196,372
113,923,168,695
6,702,015,932
77,182,609,215
83,884,625,147
194,234,715,699
202,815,868,080
14,471,846,045
34,701,634,151
49,173,480,196
216,571,325,701
268,535,554,160
227,826,016
(21,201,900,475)
(20,974,074,459)
8,585,782,972
5,419,230,442
31,984,000,000
(151,986,000,000)
(120,002,000,000)
121,428,000,000
114,074,000,000
95,820,840,036
95,820,840,036
407,243,870,481
446,831,838,956
1,128,755,695
4,935,679,758
36,140,225,894
41,075,905,652
58,366,382,879
56,813,547,983
178,806,848,000
298,882,452,769
477,689,300,769
706,644,569,452
930,947,973,040
66,621,714,000
66,621,714,000
175,792,045,000
195,851,152,000
710,045,000,000
2,065,229,000,000
2,775,274,000,000
3,826,436,000,000
4,633,504,000,000
43,313,286,100
209,827,932,029
253,141,218,129
604,224,216,225
695,894,692,599
1,818,000,000
131,151,000,000
132,969,000,000
264,690,000,000
331,155,000,000
12,932,265,930
9,297,462,507
22,229,728,437
79,131,372,392
90,734,680,150
(6,586,120,296)
(6,162,018,510)
57,452,299,385
57,051,787,233
1,092,373,815
424,101,786
2,066,176,865
3,158,550,680
87,995,449,601
6,480,169,824
1,418,411,081
23,257,083,250
24,675,494,331
187,046,464,620
205,846,027,500
2,509,188,064
(57,740,595,447)
(55,231,407,383)
128,505,128,938
174,400,848,835
32,470,536,290
18,862,796,276
51,333,332,566
81,355,460,323
102,710,042,077
40,842,495,164
39,103,115,025
79,945,610,189
318,379,550,877
385,218,626,084
3,844,000,000
(48,153,000,000)
(44,309,000,000)
153,833,000,000
149,435,000,000
92,041,639,241
281,083,938,468
373,125,577,709
342,617,164,298
402,533,047,742
335,210,000,000
2,204,841,000,000
2,540,051,000,000
3,047,722,000,000
3,690,669,000,000
5,345,073,000,000
5,345,073,000,000
1,250,925,000,000
1,455,360,000,000
77,498,970,000
77,498,970,000
35,757,187,000
38,865,737,000
77,498,970,000
77,498,970,000
35,757,187,000
38,865,737,000
77,308,609,000
77,308,609,000
74,241,279,000
81,529,686,000
22,074,130,891
22,074,130,891
120,809,701,803
130,747,703,726
1,158,667,237,090
1,213,280,205,150
700,920,051,783
836,946,088,929
54,612,968,060
6,795,088,424
82,469,927,041
89,265,015,465
218,705,048,918
244,777,315,678
489,327,000
128,289,605,000
128,778,932,000
32,119,134,000
36,301,905,000
1,931,620,232
2,624,444,383
4,556,064,615
16,480,243,562
20,792,902,562
10,970,502,107
1,108,442,275
6,300,851,471
17,271,353,578
20,670,612,825
24,558,478,301
397,279,860,610
397,279,860,610
257,491,008,747
326,620,111,018
160,762,180,799
160,762,180,799
220,975,296,561
263,536,529,118
14,953,599,961
16,062,042,236
55,143,381,461
59,646,349,875
44,141,529,000
44,141,529,000
13,761,186,000
15,402,625,000
2,821,441,000,000
2,821,441,000,000
383,390,000,000
471,307,000,000
(5,214,150,569)
(5,214,150,569)
92,506,916,106
40,667,200,996
12,109,244,722
21,811,604,157
33,920,848,879
178,544,442,241
197,819,620,290
9,241,767,963
2,561,217,361
11,802,985,324
158,420,306,740
176,566,551,154
7,450,538,718
28,125,963,971
35,576,502,689
9,191,163,989
10,186,622,143
4,966,927,034
234,994,880,848
239,961,807,882
33,433,168,011
53,158,173,453
683,970,483
1,296,396,515
1,980,366,998
355,751,726
519,833,933
(3,494,506,377)
4,264,431,464
35,246,375,237
36,841,415,046
4,340,285,466
4,340,285,466
844,492,750
910,992,750
3,034,511,681
3,034,511,681
386,900,665
539,192,580
656,297,801
656,297,801
671,325,259
350,704,366
25,181,794,577
412,056,997,149
437,238,791,726
363,274,635,862
406,165,725,366
23,668,402,373
121,379,278,346
145,047,680,719
263,902,776,916
293,184,573,853
245,050,177,284
245,050,177,284
72,405,750,478
88,888,268,078
7,758,937,841
5,379,258,119
107,481,415,000
9,700,989,009
(201,260,739,000)
15,080,247,128
3,309,915,115
2,791,070,467
(93,779,324,000)
18,054,566,000
30,132,796,000
867,913,550
3,704,777,864
4,572,691,414
844,869,970
1,105,814,125
24,390,338,840
42,012,934,455
66,403,273,295
240,298,364,180
263,631,362,781
41,555,565,281
122,411,102,530
163,966,667,811
92,754,119,807
105,474,602,754
171,173,492,705
131,761,384,401
302,934,877,106
193,874,881,079
219,826,802,285
2,213,156,347
15,487,480,164
4,727,060,135
6,940,216,482
38,561,207,079
43,616,269,637
11,278,252,138
11,278,252,138
5,100,291,345
5,582,370,167
23,496,758,638
38,984,238,802
136,888,428,668
156,799,621,147
896,415,798
866,844,289
1,763,260,087
3,179,492,106
3,465,326,237
11,083,599,000
150,245,086,000
161,328,685,000
59,690,183,000
64,701,904,000
50,966,986,586
32,434,343,731
83,401,330,317
121,375,883,107
140,229,080,797
4,164,784,513
30,172,615,736
34,337,400,249
16,529,692,178
476,643,180,379
1,724,635,032
1,724,635,032
72,739,732
131,316,341
8,157,642,000
9,329,330,000
17,486,972,000
89,360,127,000
96,639,861,000
27,262,736,936
13,951,428,705
41,214,165,641
26,201,332,657
26,404,054,657
9,837,345,621
484,273,664,800
494,111,010,421
520,229,657,537
582,597,608,011
26,690,464,876
49,573,231,987
76,263,696,863
63,748,443,947
70,102,775,866
(1,400,494,222)
(1,400,494,222)
14,276,201,244
172,431,460
333,062,177,000
374,127,472,000
714,965,728
572,111,010
127,395,374,000
111,095,967,000
26,341,910,789
(28,110,709,951)
(1,768,799,162)
38,056,214,619
49,005,001,965
87,061,216,584
7,330,647,284
10,481,236,474
1,713,522,115
2,406,350,084
1,932,663,978
770,299,432
396,567,176
1,713,522,115
(183,460,959)
238,491,341,000
(183,460,959.00)
1,837,643,019
122,293,753,746
124,131,396,765
17,932,543,134
24,398,509,526
69,037,169,000
233,872,390,000
302,909,559,000
243,635,129,000
284,166,623,000
1,020,960,888
147,931,210,511
148,952,171,399
2,570,762,735
2,954,034,577
5,330,873,802
(98,289,632,570)
(92,958,758,768)
20,220,969,595
26,760,664,249
144,310,612,000
153,837,815,000
298,148,427,000
84,617,810,000
97,788,009,000
2,778,459,482
108,483,666,702
111,262,126,184
36,281,561,429
48,796,451,584
7,537,751,987
136,478,231,960
144,015,983,947
161,646,500,914
180,269,564,286
17,564,324,674
29,228,215,784
46,792,540,458
121,105,749,675
134,225,951,057
68,173,383,999
68,173,383,999
53,637,396,070
58,355,258,067
285,913,388,000
285,913,388,000
97,739,645,000
151,117,876,000
51,044,403,000
187,947,681,000
238,992,084,000
130,022,105,000
131,290,004,000
410,060,366,361
2,453,818,950,614
2,863,879,316,975
2,194,939,679,755
3,307,937,779,389
175,220,242,801
175,220,242,801
233,272,475,279
299,121,760,094
714,490,695,000
402,056,683,000
1,116,547,378,000
1,429,842,370,000
1,708,844,971,000
93,318,327,258
219,692,600,299
313,010,927,557
772,671,282,323
988,911,391,930
694,388,122,000
518,031,205,000
1,212,419,327,000
6,067,452,980,000
7,606,720,855,000
1,396,142,000,000
2,929,616,000,000
4,325,758,000,000
16,688,019,000,000
20,493,483,000,000
15,553,359,380
12,496,413,029
28,049,772,409
59,856,287,946
83,778,313,604
202,203,126,628
56,841,737,794
259,044,864,422
1,244,411,065,360
1,410,982,712,321
1,436,165,000,000
25,595,653,000,000
27,031,818,000,000
45,536,761,000,000
54,937,372,000,000
204,189,867,991
251,696,601,173
455,886,469,164
813,536,124,375
980,369,293,674
768,081,711,420
73,205,309,000
14,137,072,000
768,081,711,420
1,637,896,701,692
2,108,077,536,652
(24,930,381,464)
(24,930,381,464)
185,282,850,572
125,873,121,156
263,535,218,000
336,740,527,000
1,621,955,087,000
1,352,170,549,000
5,597,706,000
19,734,778,000
121,675,736,000
139,403,735,000
10,625,249,274
10,625,249,274
115,834,467,056
146,554,815,385
3,773,502,632
6,366,010,859
10,139,513,491
17,667,602,320
27,001,156,111
35,461,004,139
32,695,078,889
68,156,083,028
200,123,709,003
277,215,337,121
21,591,258,471
35,750,935,361
57,342,193,832
289,149,651,869
358,444,377,740
40,678,204,000
233,668,235,000
274,346,439,000
448,805,480,000
570,761,801,000
7,879,297,192
(12,710,746,310)
(4,831,449,118)
122,915,018,663
141,472,265,647
4,994,860,570
(10,807,941,027)
(5,813,080,457)
93,244,903,415
77,134,975,158
6,832,220,152
5,175,897,039
12,008,117,191
168,740,500,756
173,789,261,911
265,565,813,367
113,036,552,452
378,602,365,819
334,479,870,353
575,004,904,879
14,853,763,000
107,508,466,000
122,362,229,000
591,701,580,000
654,045,941,000
11,482,165,000
11,482,165,000
19,448,036,000
25,058,307,000
31,258,130,318
31,258,130,318
78,961,563,832
87,632,487,879
543,611,000,000
543,611,000,000
207,775,000,000
252,308,000,000
29,845,598,137
29,845,598,137
53,071,735,731
58,575,283,302
32,761,135,000
32,761,135,000
68,700,411,000
81,088,883,000
17,519,915,000
17,519,915,000
224,943,000
3,364,978,000
6,401,630,000,000
6,401,630,000,000
1,918,237,000,000
2,238,291,000,000
50,971,000,000
50,971,000,000
90,769,000,000
114,843,000,000
3,313,525,000,000
3,313,525,000,000
936,204,000,000
1,160,821,000,000
278,170,794,000
278,170,794,000
92,133,606,000
109,139,635,000
1,717,115,851
1,717,115,851
33,729,467,808
39,773,564,942
45,685,799,672
45,685,799,672
7,029,128,705
9,103,834,139
377,040,000,000
377,040,000,000
396,889,000,000
506,491,000,000
7,217,134,473
7,217,134,473
33,157,849,950
37,064,351,386
6,333,383,000,000
6,333,383,000,000
3,392,670,000,000
3,971,067,000,000
58,946,718,000
58,946,718,000
81,665,709,000
91,528,826,000
746,020,000,000
746,020,000,000
281,782,000,000
359,181,000,000
1,481,140,000,000
1,481,140,000,000
2,253,995,000,000
2,944,609,000,000
1,026,903,000,000
1,026,903,000,000
152,574,000,000
202,469,000,000
351,893,000,000
351,893,000,000
122,113,000,000
178,731,000,000
45,756,963,000
45,756,963,000
16,130,313,000
17,879,020,000
1,309,212,000,000
1,309,212,000,000
555,242,000,000
718,677,000,000
736,798,000,000
736,798,000,000
206,175,000,000
265,668,000,000
7,780,074,000,000
7,780,074,000,000
2,508,025,000,000
2,841,903,000,000
12,361,051,455
12,361,051,455
19,327,469,794
20,714,256,574
604,385,000,000
604,385,000,000
312,068,000,000
355,825,000,000
57,976,213,000
57,976,213,000
12,057,898,000
11,235,953,000
16,056,000,000
16,056,000,000
7,277,000,000
9,588,000,000
189,280,000,000
50,588,064,184
1,057,120,000,000
1,057,120,000,000
1,147,550,000,000
1,240,745,000,000
800,819,000,000
990,099,000,000
75,256,000,000
107,814,000,000
278,600,915,545
278,600,915,545
29,327,642,951
36,949,423,028
111,827,104,041
111,827,104,041
9,064,632,623
14,122,091,558
94,247,385,858
144,835,450,042
7,154,105,187
11,403,466,321
186,309,660
5,029,144,619
4,903,449,412
513,256,652
716,776,647
186,309,660
(6,345,217,808)
(2,039,040,362)
9,806,255,468
(6,345,217,808)
959,497,402
755,994,419
111,620,424,792
111,620,424,792
(2,039,040,362)
19,072,871,364
26,874,084,539
14,556,813,365
24,363,068,833
2,179,793,011
2,780,346,348
46,775,638,022
59,369,857,069
(345,535,532,779)
594,142,030
4,142,849,572
4,736,991,602
3,043,745,936
3,299,498,764
35,940,918,730
35,940,918,730
1,190,055,340
1,486,871,551
22,841,485,578
22,841,485,578
6,690,829,993
8,051,719,760
3,467,169,620
3,467,169,620
2,410,632,654
31,535,774,971
3,192,983,665
3,192,983,665
1,103,154,720
390,305,958
5,996,532,044
13,135,033,716
19,131,565,760
2,293,958,727
2,621,401,056
74,141,203,364
101,137,335,772
175,278,539,136
3,767,846,654
4,282,518,112
877,966,080
48,618,356,582
49,496,322,662
4,219,057,211
5,875,915,212
36,951,667,000
123,334,451,000
160,286,118,000
30,635,919,000
33,113,287,000
2,894,971,083
2,894,971,083
2,447,798,231
2,819,503,446
21,963,027,000
21,963,027,000
14,552,723,744
14,864,679,441
(21,298,934,000)
(21,298,934,000)
15,802,136,000
18,140,141,000
1,270,928,000
1,270,928,000
13,493,517,000
12,840,053,000
970,823,471
970,823,471
3,713,236,520
4,517,169,269
199,943,113
(7,855,184,366)
(7,855,184,366)
10,831,324,560
11,985,517,339
19,547,593,000
19,547,593,000
5,163,864,000
4,882,225,000
19,350,392,545
19,350,392,545
30,810,037,123
33,634,013,206
16,591,877,876
16,591,877,876
9,992,183,792
11,527,877,983
12,221,585,250
12,221,585,250
5,710,936,782
2,855,887,280
555,241,000,000
555,241,000,000
17,953,000,000
18,921,000,000
458,969,000,000
458,969,000,000
13,574,000,000
14,111,000,000
7,330,894,610
7,530,837,723
1,619,973,474
1,755,945,819
25,103,702,716
136,526,779,004
161,630,481,720
14,250,579,533
18,194,741,503
717,490,000,000
1,556,351,000,000
2,273,841,000,000
2,779,289,000,000
3,603,537,000,000
7,119,785,261
139,026,469
7,258,811,730
1,559,582,060
1,747,097,162
89,911,000
22,522,212,000
22,612,123,000
45,625,375,000
47,165,519,000
13,048,727,040
114,521,927,208
127,570,654,248
151,892,211
193,534,809
3,403,194,098
18,448,848,931
21,852,043,029
1,653,874,185
1,757,027,228
25,869,077,983
25,869,077,983
3,725,146,335
4,878,007,726
602,358,000,000
602,358,000,000
113,967,000,000
139,868,000,000
(934,520,532)
(934,520,532)
22,325,146,184
24,641,294,953
874,839,356
874,839,356
1,252,902,632
1,484,359,279
53,977,366,000
338,178,915,000
392,156,281,000
857,683,002,000
1,054,944,216,000
7,048,093,301
(12,210,617,468)
2,316,702,248
2,193,412,568
3,068,515,378
325,067,005,954
328,135,521,332
128,317,082,291
165,699,571,148
2,678,240,457
35,818,111,782
38,496,352,239
20,643,372,914
23,828,616,858
34,550,000,000
74,431,000,000
108,981,000,000
144,352,000,000
229,244,000,000
445,941,672
136,218,377
582,160,049
14,787,847,687
15,858,231,442
35,267,284,019
15,230,500,920
50,497,784,939
66,539,308,487
67,316,269,570
87,941,000,000
123,304,000,000
211,245,000,000
249,060,000,000
321,371,000,000
3,720,489,466
14,010,643,396
17,731,132,862
19,410,016,496
20,314,441,243
17,495,908,964
6,931,643,564
24,427,552,528
537,402,448,116
580,432,693,293
357,262,280
49,589,117,364
49,946,379,644
37,066,377,863
45,291,227,336
7,210,479,575
23,680,912,452
30,891,392,027
136,932,438,576
162,907,789,754
9,771,412
3,890,700,621
3,900,472,033
497,167,968
26,008,073
1,533,508,590
25,280,320,567
26,689,244,387
(5,162,524,167)
2,442,937,117
(909,428,527)
(1,459,614,343)
(1,459,614,343)
535,961,879
568,790,198
5,916,702,596
5,916,702,596
4,786,585,101
4,833,659,160
75,722,884,383
113,959,886,893
157,917,447,408
173,396,049,717
3,587,053,318
18,315,287,045
36,370,702,536
47,950,352,038
27,318,663,820
27,318,663,820
2,839,172,337
4,410,983,587
38,237,002,510
14,728,233,727
7,651,000,000
258,241,000,000
265,892,000,000
161,890,000,000
232,056,000,000
406,034,000,000
2,048,361,000,000
2,454,395,000,000
3,095,875,000,000
4,149,876,000,000
221,488,698
221,488,698
13,846,272,867
15,925,197,304
61,453,290,808
59,584,583,300
654,049,522
(24,608,647,134)
(23,954,597,612)
8,434,694,017
85,197,849,900
93,632,543,917
18,676,390,316
27,336,549,541
17,412,131,251
(5,912,708,759)
11,499,422,492
294,142,830,658
278,140,144,365
22,727,804,000
54,027,586,000
76,755,390,000
86,864,625,000
99,994,290,000
17,533,956,387
(45,673,980,444)
(28,140,024,057)
28,829,786,994
30,895,709,683
11,296,000,000
97,072,000,000
108,368,000,000
442,047,000,000
530,540,000,000
211,685,000,000
213,707,000,000
425,392,000,000
2,030,025,000,000
1,721,496,000,000
6,076,651,184
6,076,651,184
26,307,417,726
27,562,682,322
151,615,591,000
214,703,051,000
482,700,727,000
639,474,063,000
467,648,000,000
467,648,000,000
530,629,000,000
632,065,000,000
1,315,787,222
1,315,787,222
58,145,877,429
65,129,956,018
14,783,401,971
18,674,112,292
33,457,514,263
185,724,978,288
217,221,499,213
2,779,558,183
2,615,886,343
5,395,444,526
51,276,807,694
56,065,370,147
15,951,881,022
16,195,095,742
23,695,230,548
24,789,926,662
6,772,336,718
6,772,336,718
14,538,992,479
16,214,682,613
63,087,460,000
0
243,214,720
(987,438,497)
460,049,000
144,160,808,000
(688,839,700)
2,705,156,355
(987,438,497)
144,620,857,000
(688,839,700)
2,705,156,355
6,202,927,580
7,358,313,126
111,829,358,000
129,888,207,000
17,891,881,298
19,499,723,720
183,311,067,697
199,022,004,677
(729,274,835)
(576,535,278)
(729,274,835)
(576,535,278)
71,159,934,717
72,845,739,784
144,005,674,501
115,996,974,000
(360,494,639,000)
(244,497,665,000)
68,123,461,895
7,032,889,987
2,348,093,241
3,154,356,347
1,026,592,278,368
903,979,168,350
744,528,473,000
791,785,500,000
3,992,021,687
3,992,021,687
54,458,808,652
60,897,623,290
3,992,021,687
3,992,021,687
54,458,808,652
60,897,623,290
11,840,106,000
17,511,731,000
29,351,837,000
56,408,197,000
71,855,955,000
372,280,311
372,280,311
1,551,228,200
2,014,559,530
1,156,066,322
1,156,066,322
25,254,363,493
27,371,056,858
200,990,120,571
200,990,120,571
338,876,348,541
406,314,023,786
4,726,322,881
1,363,647,826
6,089,970,707
37,762,306,291
40,191,899,492
49,866,769,000
118,367,195,000
168,233,964,000
473,111,356,000
549,660,210,000
7,971,759,779
19,863,304,804
27,835,064,583
102,531,004,383
106,917,324,639
4,020,069,790
13,001,261,754
17,021,331,544
54,476,504,360
56,032,444,525
(1,505,288,220)
(1,505,288,220)
34,869,984,412
37,011,405,682
1,214,903,332
12,324,419,385
13,539,322,717
14,993,820,798
18,588,710,112
18,852,536,338
9,075,996,819
27,928,533,157
309,482,033,672
368,510,861,698
206,395,724
129,662,870,148
11,056,009,830
11,262,405,554
9,756,603,354
10,694,036,241
(178,972,510,109)
(49,309,639,961)
517,042,508,996
594,736,805,405
1,617,516,348
6,407,499,172
8,025,015,520
29,132,991,231
33,470,462,445
242,074,574,587
571,759,518,733
813,834,093,320.00
747,296,024,064
862,464,141,649
89,324,376,000
208,683,953,000
298,008,329,000.00
345,567,492,000
374,850,710,000
4,025,395,000
4,025,395,000
50,041,587,000
57,357,318,000
95,279,479,391
111,105,819,670
384,708,615,707
383,006,842,902
16,723,020,636
16,723,020,636
60,117,509,587
66,413,593,699
362,769,396
15,826,340,279
160,894,498
12,338,579,411
13,389,270,803
(1,498,601,819)
201,874,898
(1,498,601,819)
5,942,019,508
5,751,472,676
(2,429,111,375)
(2,429,111,375)
8,517,848,354
9,553,445,618
6,018,813,316
(13,406,680,494)
31,737,316,660
62,574,005,939
8,803,080,723
99,557,927,653
108,361,008,376
183,294,700,414
178,390,080,393
300,745,000,000
188,521,000,000
489,266,000,000
1,449,813,000,000
1,649,240,000,000
2,376,072,718
2,358,912,148
(1,700,319,937)
(7,387,867,178)
(1,700,319,937)
8,028,622,000
8,028,622,000
3,941,269,000
4,650,966,000
223,451,456,000
604,912,925,000
828,364,381,000
1,561,884,833,000
1,974,375,196,000
489,981,000,000
1,696,076,000,000
2,186,057,000,000
2,751,678,000,000
3,436,461,000,000
4,556,517,709
4,556,517,709
1,453,890,333
2,082,334,499
16,168,943,403
9,435,451,882
25,604,395,285
21,124,451,948
30,144,916,621
45,111,083,253
45,111,083,253
142,181,956,625
151,506,745,391
83,994,000,000
328,852,000,000
412,846,000,000
9,917,000,000
10,458,000,000
2,026,035,177
643,848,868
2,669,884,045
11,357,472,456
15,747,351,189
13,998,818,079
13,998,818,079
4,563,272,047
4,969,517,855
53,750,431,969
62,362,896,148
41,398,741,646
44,937,862,217
8,612,464,179
1,254,696,578
(172,548)
1,254,524,030
17,244,208,393,583
10,336,414,289
16,009,669,262
91
92
93
94
95
Depreciation
Akhir - awal
Depreciation
(dari beban usaha)
Amortization
Total
Depreciation
and Amortisation
EBITDA
(Rp)
11,272,000,000
11,334,000,000
137,557,000,000
146,433,000,000
105,773,707,000
56,592,028,000
42,892,000,000
102,353,000,000
73,732,432,000
78,645,619,000
98,873,138,734
111,422,405,587
85,831,733,000
19,431,697,000
11,334,000,000
251,283,000,000
146,433,000,000
3,068,142,000,000
76,023,725,000
589,757,278,000
102,353,000,000
1,009,484,000,000
78,645,619,000
457,443,084,000
137,355,668,465
1,811,572,053,098
72,496,188,000
72,496,188,000
283,137,692,000
995,245,375
995,245,375
995,245,375
44,110,000,000
39,291,000,000
39,291,000,000
25,933,262,878
(2,398,921,803)
119,236,000,000
50,957,551,000
51,064,651,000
51,064,651,000
82,520,000,000
121,534,000,000
121,534,000,000
821,731,000,000
14,322,274,789
14,878,457,686
14,878,457,686
28,187,556,299
(1,323,027,338)
4,637,010,738
4,637,010,738
35,781,148,480
6,003,715,550
6,719,843,652
6,719,843,652
(2,180,153,646)
(777,949,198)
1,867,877,975
598,496,126,354
610,618,435,868
157,947,211,000
1,867,877,975
802,974,977,545
(7,542,528,000)
(48,747,342,870)
1,413,593,413,413
9,832,118,300,738
157,071,244,000
157,071,244,000
1,142,873,203,000
18,068,734,494
18,560,659,556
18,560,659,556
61,003,103,956
68,707,000,000
68,707,000,000
68,707,000,000
1,126,835,000,000
269,168,514,934
270,475,796,782
270,475,796,782
836,212,245,538
103,776,000,000
119,426,000,000
84,973,368,000
262,736,368,000
3,616,567,000
361,988,888,725
373,162,761,453
127,053,232,000
376,985,861,000
373,162,761,453
2,098,706,098,627
38,431,775
39,618,087
39,618,087
222,816,233
410,921,111,000
459,996,238,000
9,765,978,000
469,762,216,000
7,845,725,922,000
49,209,961,452
49,208,897,791
5,550,279,744
54,759,177,535
197,764,900,169
763,607,749,000
770,436,524,000
511,138,780,000
16,315,712,154,000
132,977,000,000
147,102,000,000
147,102,000,000
2,844,424,000,000
6,276,390,000
6,276,390,000
6,276,390,000
21,116,023,000
11,201,923,025
11,373,831,779
11,373,831,779
301,121,000,000
383,826,000,000
383,826,000,000
730,171,000,000
524,001,969,122
557,889,324,547
409,362,829,878
2,022,703,280,464
453,993,047,000
441,474,238,000
441,474,238,000
3,013,313,748,000
29,302,973,792
29,667,869,623
29,667,869,623
117,177,261,264
141,103,557,000
142,560,581,000
142,811,441,000
376,226,350,000
37,321,039,625
40,370,641,025
40,370,641,025
62,062,173,816
27,514,874,050
25,908,159,679
25,908,159,679
(47,783,473,224)
264,790,036,000
271,820,782,000
271,820,782,000
(124,088,251,000)
22,899,012,254
55,427,832,206
55,427,832,206
160,130,295,257
32,626,693,890
35,273,141,144
35,273,141,144
115,064,705,018
2,358,391,921
2,358,391,921
2,358,391,921
14,779,745,802
176,830,045,440
41,105,731,051
42,918,615,400
367,384,393,333
10,475,182,922
10,475,182,922
10,475,182,922
52,939,830,270
250,860,000
1,812,884,349
(2,519,692,835)
(3,190,894,709)
(31,965,543,948)
222,727,446
222,727,446
243,587,938
4,758,598,651
4,758,598,651
4,758,598,651
63,918,701,889
2,718,998,788
2,833,484,795
2,833,484,795
39,573,016,481
1,249,294,475
1,249,294,475
1,249,294,475
11,036,358,008
11,450,665,311
518,239,808
518,239,808
35,300,200,761
13,526,221,142
15,513,249,344
15,513,249,344
41,381,320,626
71,442,000,000
71,442,000,000
71,442,000,000
200,315,000,000
2,114,810,359
2,114,810,358
2,114,810,358
19,684,681,409
1,959,747,711
2,057,065,555
2,057,065,555
3,901,094,504
1,675,588,327
1,769,156,834
1,870,124,061
8,287,520,371
162,176,310
425,176,310
425,176,310
8,421,621,227
17,463,578,000
17,694,228,000
17,694,228,000
66,906,003,000
6,689,199,072
6,689,199,072
6,689,199,072
10,318,485,498
2,306,049,540
3,347,540,881
3,347,540,881
(22,338,019,695)
100,967,227
41,929,043,000
43,478,845,000
43,478,845,000
209,618,323,000
158,604,647,781
110,957,892,180
110,957,892,180
234,090,906,207
1,546,672,369
1,880,110,364
1,880,110,364
3,368,288,010
78,000,189,000
50,218,102,000
53,988,521,000
117,028,954,000
10,685,663,408
10,854,533,228
10,854,533,228
(4,037,613,109)
23,061,446,713
30,139,708,020
901,277,891
31,040,985,911
70,386,079,892
90,221,251,372
91,923,859,583
448,613,760
92,372,473,343
144,138,395,902
31,106,853,621
31,106,853,621
31,106,853,621
(19,270,918,528)
10,904,440,793
15,304,919,402
15,304,919,402
44,271,861,699
791,756,686
1,586,676,628
1,586,676,628
4,551,208,194
3,770,419,000
(1,382,796,919)
3,627,448,208
7,951,144,438
7,973,618,983
7,951,144,438
7,973,618,983
260,032,082,593
3,627,448,208
(491,621,197)
7,973,618,983
19,879,101,740
7,973,618,983
19,879,101,740
109,519,281,102
109,519,281,102
181,875,048,009
62,717,000,000
106,504,000,000
106,504,000,000
397,102,000,000
106,313,000,000
152,073,000,000
152,073,000,000
547,533,000,000
20,090,608,000
20,181,196,000
20,181,196,000
73,219,471,000
7,423,425,624
34,510,900,337
34,510,900,337
81,342,150,114
6,452,057,000,000
32,186,000,000
32,186,000,000
97,165,000,000
18,363,590,217
19,374,967,125
19,374,967,125
(19,924,901,512)
127,687,568,938
104,333,028,792
104,333,028,792
136,000,647,274
37,368,149,064
29,987,194,076
29,987,194,076
(40,333,543,246)
20,160,701,096
20,161,701,096
20,161,701,096
50,013,535,830
139,909,992,391
140,752,635,725
140,752,635,725
498,374,818,794
2,055,879,393,829
2,074,201,185,534
2,074,201,185,534
3,822,836,924,885
54,547,322,820
54,547,322,820
54,547,322,820
149,102,497,556
129,896,871,600
129,896,871,600
129,896,871,600
(88,656,314,544)
696,941,696,487
728,412,930,237
728,412,930,237
1,052,418,787,819
143,856,387,000
169,278,268,000
6,527,367,000
175,805,635,000
456,256,360,000
15,273,000
17,972,000
693,000
18,665,000
48,440,000
1,750,460,000,000
2,304,686,000,000
2,304,686,000,000
13,616,425,000,000
124,127,000,000
104,231,000,000
104,231,000,000
509,692,000,000
294,918,000,000
297,144,000,000
297,144,000,000
899,134,000,000
15,318,995,000
28,070,265,000
28,070,265,000
89,479,832,000
94,357,106,000
81,122,466,000
81,122,466,000
180,290,585,000
25,898,605,276
51,056,746,911
51,056,746,911
192,532,712,382
23,452,613,173
23,486,821,189
23,486,821,189
62,076,307,938
545,632,763
545,632,763
231,413,000
23,053,079,796
72,943,376,768
72,984,326,768
72,984,326,768
153,420,179,150
9,620,189,013
31,470,650,120
19,512,014,661
32,347,379,568
8,697,570,044
8,847,717,229
19,507,664,661
19,512,014,661
772,471,784
1,566,909,684
1,566,909,684
1,566,909,684
(39,164,534,051)
49,955,791,236
55,095,806,398
55,095,806,398
185,713,234,307
140,586,381,182
140,860,902,204
140,860,902,204
146,882,127,203
78,611,393,000
78,866,831,000
78,866,831,000
12,568,363,000
14,768,000,000
18,498,000,000
18,498,000,000
(9,199,000,000)
14,768,000,000
18,498,000,000
18,498,000,000
(9,199,000,000)
37,677,454,725
37,435,714,132
37,435,714,132
48,036,931,060
(13,340,962,000)
11,309,233,000
11,588,952,000
4,049,842,000
279,719,000
27,521,441,753
27,941,367,381
27,941,367,381
18,878,247,057
32,218,707,046
32,372,707,146
32,218,707,046
32,372,707,146
32,372,707,146
(66,845,190,572)
32,372,707,146
(66,845,190,572)
232,988,355,743
3,192,095,924
261,369,667,705
261,369,667,705
418,812,613,702
3,839,175,924
3,839,175,924
34,895,419,942
19,970,122,288
21,467,990,752
23,343,796,703
79,003,604,538
1,875,805,951
1,283,357,914
29,256,559,246
29,256,559,246
(38,385,340,867)
57,944,076,220
59,251,188,061
59,251,188,061
69,352,135,323
208,631,461,000
208,845,418,000
208,845,418,000
313,246,601,000
556,965,351,934
557,063,351,934
557,063,351,934
(326,894,916,875)
14,091,391,342
16,989,385,607
16,989,385,607
97,498,321,778
15,484,853,373
15,484,853,373
53,568,300,232
32,337,464,228
(516,607,870)
32,683,064,227
32,683,064,227
43,652,617,261
134,926,666,374
150,474,449,551
228,902,856,151
(88,999,885,029)
56,487,406,338
55,761,354,849
55,761,354,849
(22,409,077,759)
6,215,871,677
6,215,871,677
6,215,871,677
(12,973,600,232)
4,048,820,030
4,048,820,030
4,048,820,030
19,066,207,188
(11,002,945,000)
10,132,827,000
10,132,827,000
65,164,546,000
7,115,757,743
7,115,757,743
7,115,757,743
5,411,020,418
(9,886,516,100)
16,965,629,330
16,965,629,330
66,025,844,536
9,627,175,000
13,019,556,000
13,019,556,000
69,869,172,000
4,034,162,627
4,034,162,627
4,034,162,627
16,836,466,880
17,277,051,219
18,035,464,115
18,035,464,115
116,224,053,918
8,520,972,323
16,078,120,098
16,078,120,098
127,233,478,474
8,581,152,381
9,703,004,231
6,665,384,773
90,550,009,920
51,964,228,459
45,120,775,192
45,120,775,192
94,294,255,388
(3,166,552,530)
840,015,881
840,015,881
(20,134,058,578)
(7,354,000,000)
23,290,000,000
23,290,000,000
(96,712,000,000)
39,587,968,475
75,040,997,390
75,040,997,390
170,861,837,426
(1,552,834,896)
224,303,403,588
11,901,734,886
11,901,734,886
52,977,640,538
224,303,403,588
224,303,403,588
701,992,704,357
20,059,107,000
20,099,628,000
20,099,628,000
86,721,342,000
807,068,000,000
591,786,000,000
425,285,000,000
3,200,559,000,000
91,670,476,374
93,496,180,749
93,496,180,749
346,637,398,878
66,465,000,000
68,552,000,000
68,552,000,000
201,521,000,000
11,603,307,758
10,312,538,036
19,152,857,261
41,382,585,698
(400,512,152)
3,683,610,823
3,683,610,823
(2,478,407,687)
(81,515,279,777)
6,519,867,221
6,519,867,221
9,678,417,901
24,675,494,331
18,799,562,880
45,895,719,897
35,079,752,888
35,079,752,888
(20,151,654,495)
21,354,581,754
21,354,581,754
21,354,581,754
72,687,914,320
66,839,075,207
67,701,640,534
67,701,640,534
147,647,250,723
(4,398,000,000)
19,974,000,000
19,974,000,000
(24,335,000,000)
59,915,883,444
66,065,783,030
66,065,783,030
439,191,360,739
642,947,000,000
692,063,000,000
692,063,000,000
3,232,114,000,000
204,435,000,000
274,162,000,000
274,162,000,000
5,619,235,000,000
3,108,550,000
7,519,670,000
7,519,670,000
85,018,640,000
3,108,550,000
7,519,670,000
7,519,670,000
85,018,640,000
7,288,407,000
13,102,583,000
2,455,392,000
15,557,975,000
92,866,584,000
9,938,001,923
10,176,039,028
10,176,039,028
32,250,169,919
136,026,037,146
165,490,424,579
10,104,038,779
175,594,463,358
1,388,874,668,508
26,072,266,760
28,679,685,131
6,038,739,059
34,718,424,190
123,983,439,655
4,182,771,000
7,486,191,000
7,486,191,000
136,265,123,000
4,312,659,000
5,095,757,120
5,095,757,120
9,651,821,735
3,887,865,476
6,137,043,089
6,137,043,089
23,408,396,667
69,129,102,271
62,002,157,161
62,002,157,161
459,282,017,771
42,561,232,557
51,923,189,236
52,224,690,748
212,986,871,547
4,502,968,414
5,623,797,773
5,623,797,773
21,685,840,009
1,641,439,000
2,333,176,000
87,917,000,000
109,670,000,000
301,501,512
14,453,000,000
2,333,176,000
46,474,705,000
124,123,000,000
2,945,564,000,000
(51,839,715,110)
1,461,546,239
1,461,546,239
(3,752,604,330)
19,275,178,049
19,784,998,942
19,784,998,942
53,705,847,821
18,146,244,414
18,146,244,414
18,146,244,414
29,949,229,738
995,458,154
995,458,154
995,458,154
36,571,960,843
19,725,005,442
20,199,987,784
20,199,987,784
260,161,795,666
164,082,207
164,082,207
164,082,207
2,144,449,205
1,595,039,809
2,400,331,047
2,400,331,047
6,664,762,511
66,500,000
66,500,000
66,500,000
4,406,785,466
152,291,915
152,291,915
152,291,915
3,186,803,596
(320,620,893)
196,060,107
196,060,107
852,357,908
42,891,089,504
50,220,366,868
50,220,366,868
487,459,158,594
29,281,796,937
29,888,525,645
29,888,525,645
174,936,206,364
16,482,517,600
16,745,211,028
16,745,211,028
261,795,388,312
(518,844,648)
12,078,230,000
471,623,340
471,623,340
12,409,334,000
12,409,334,000
260,944,155
273,828,931
23,332,998,601
24,516,576,012
12,720,482,947
16,306,389,490
25,951,921,206
25,335,803,741
3,092,252,827
21,861,385,415
15,551,870,468
(81,369,990,000)
273,828,931
4,846,520,345
27,608,828,839
94,012,102,134
16,306,389,490
180,273,057,301
47,197,189,156
350,132,066,262
5,055,062,558
4,146,825,044
482,078,822
520,775,541
19,911,192,479
19,070,908,320
2,589,413,428
4,146,825,044
11,087,041,526
520,775,541
11,799,027,679
21,660,321,748
60,644,560,550
285,834,131
285,834,131
285,834,131
2,049,094,218
5,011,721,000
5,452,764,000
5,452,764,000
166,781,449,000
18,853,197,690
20,104,610,706
20,104,610,706
103,505,941,023
460,113,488,201
6,424,096,107
6,424,096,107
40,761,496,356
58,576,609
64,176,609
64,176,609
1,788,811,641
7,279,734,000
7,336,817,000
7,336,817,000
24,823,789,000
202,722,000
1,492,357,861
1,492,357,861
42,706,523,502
72,116,398,067
53,973,494,770
83,109,580,338
577,220,590,759
6,354,331,919
7,121,960,481
7,121,960,481
83,385,657,344
312,318,050
312,318,050
41,420,040,000
41,420,040,000
50,191,957
50,191,957
(1,718,607,205)
3,210,892,908
650,577,460
87,711,794,044
(473,686,106)
570,888,574
570,888,574
2,284,410,689
(373,732,256)
105,735,162
105,735,162
(14,103,769,784)
41,065,295,000
(142,854,718)
3,150,589,190
29,136,085,568
(1,088,176,172)
279,911,381,000
(77,725,797)
6,465,966,392
6,466,681,892
6,466,681,892
130,598,078,657
40,531,494,000
42,717,059,000
42,717,059,000
345,626,618,000
383,271,842
671,060,588
671,060,588
149,623,231,987
6,539,694,654
6,641,113,866
6,641,113,866
(86,317,644,902)
13,170,199,000
9,802,578,291
9,802,578,291
307,951,005,291
12,514,890,155
13,247,482,661
13,247,482,661
124,509,608,845
18,623,063,372
21,506,972,562
21,506,972,562
165,522,956,509
13,120,201,382
13,339,449,681
13,339,449,681
60,131,990,139
4,717,861,997
5,977,701,730
5,977,701,730
74,151,085,729
53,378,231,000
26,349,980,000
26,349,980,000
312,263,368,000
1,267,899,000
23,847,595,000
23,847,595,000
262,839,679,000
1,112,998,099,634
1,011,747,663,537
1,011,747,663,537
3,875,626,980,512
65,849,284,815
75,752,277,327
75,752,277,327
250,972,520,128
279,002,601,000
280,107,075,000
280,107,075,000
1,396,654,453,000
216,240,109,607
216,240,109,607
216,240,109,607
529,251,037,164
1,539,267,875,000
1,295,834,670,000
1,295,834,670,000
2,508,253,997,000
3,805,464,000,000
4,071,893,000,000
349,816,000,000
4,421,709,000,000
8,747,467,000,000
23,922,025,658
22,273,472,198
3,807,254,915
26,080,727,113
54,130,499,522
166,571,646,961
173,769,248,660
75,167,741,327
248,936,989,987
507,981,854,409
9,400,611,000,000
9,402,303,000,000
4,758,067,000,000
14,160,370,000,000
41,192,188,000,000
166,833,169,299
206,813,898,226
206,813,898,226
662,700,367,390
470,180,834,960
524,176,408,568
30,034,912,776
441,319,765
554,211,321,344
(59,409,729,416)
15,995,814,806
(269,784,538,000)
117,536,948,000
117,536,948,000
454,277,475,000
17,727,999,000
14,434,280,000
14,434,280,000
34,169,058,000
30,720,348,329
4,801,900,316
4,801,900,316
15,427,149,590
9,333,553,791
9,899,292,927
9,899,292,927
20,038,806,418
77,091,628,118
79,640,976,737
80,065,335,228
148,221,418,256
69,294,725,871
72,704,884,240
72,704,884,240
130,047,078,072
121,956,321,000
131,420,020,000
131,420,020,000
405,766,459,000
18,557,246,984
19,469,246,984
2,296,206,456
21,765,453,440
16,934,004,322
(16,109,928,257)
14,959,415,377
129,724,875
15,089,140,252
9,276,059,795
5,048,761,155
5,048,761,155
5,048,761,155
17,056,878,346
240,525,034,526
241,599,186,705
241,599,186,705
620,201,552,524
62,344,361,000
99,963,847,000
99,963,847,000
222,326,076,000
5,610,271,000
5,659,597,000
5,659,597,000
17,141,762,000
8,670,924,047
17,035,620,989
17,035,620,989
48,293,751,307
44,533,000,000
47,886,000,000
47,886,000,000
591,497,000,000
5,503,547,571
6,864,638,727
6,864,638,727
36,710,236,864
12,388,472,000
12,931,367,000
9,073,000,000
41,834,135,000
3,140,035,000
3,164,323,000
3,164,323,000
20,684,238,000
320,054,000,000
381,210,000,000
381,210,000,000
6,782,840,000,000
24,074,000,000
20,688,000,000
20,688,000,000
71,659,000,000
3,313,525,000,000
224,617,000,000
424,358,491
16,437,134,571
1,322,293,032,764
(8,493,246,893)
17,006,029,000
21,640,256,000
21,640,256,000
299,811,050,000
6,044,097,134
7,962,946,323
7,962,946,323
9,680,062,174
2,074,705,434
2,574,588,648
2,574,588,648
48,260,388,320
109,602,000,000
114,090,000,000
114,090,000,000
491,130,000,000
3,906,501,436
4,629,226,343
4,629,226,343
11,846,360,816
578,397,000,000
583,877,000,000
583,877,000,000
6,917,260,000,000
9,863,117,000
21,917,885,000
21,917,885,000
80,864,603,000
77,399,000,000
80,055,000,000
80,055,000,000
826,075,000,000
690,614,000,000
682,849,000,000
682,849,000,000
49,895,000,000
84,041,000,000
84,041,000,000
1,110,944,000,000
56,618,000,000
63,222,000,000
63,222,000,000
415,115,000,000
1,748,707,000
3,636,307,000
3,636,307,000
49,393,270,000
163,435,000,000
185,578,000,000
185,578,000,000
1,494,790,000,000
59,493,000,000
117,832,000,000
117,832,000,000
854,630,000,000
333,878,000,000
440,245,000,000
440,245,000,000
8,220,319,000,000
1,386,786,780
2,372,797,744
2,372,797,744
14,733,849,199
43,757,000,000
44,968,000,000
44,968,000,000
649,353,000,000
6,541,225,000
6,541,225,000
64,517,438,000
16,056,000,000
(821,945,000)
2,311,000,000
93,195,000,000
135,284,000,000
135,284,000,000
1,192,404,000,000
32,558,000,000
36,240,000,000
36,240,000,000
1,026,339,000,000
7,621,780,077
8,927,146,760
8,927,146,760
287,528,062,305
5,057,458,935
5,395,584,448
5,976,140,886
117,803,244,927
4,249,361,134
3,165,128,951
3,165,128,951
148,000,578,993
(125,695,207)
471,585,472
471,585,472
203,519,995
241,651,137
241,651,137
(203,502,983)
580,556,438
657,895,132
(6,103,566,671)
52,134,015
52,134,015
7,801,213,175
8,257,542,992
8,257,542,992
119,877,967,784
600,553,337
629,952,426
629,952,426
24,993,021,259
12,594,219,047
13,039,982,862
13,039,982,862
13,039,982,862
255,752,828
332,202,828
657,231,274
5,394,222,876
296,816,211
487,451,287
487,451,287
36,428,370,017
1,360,889,767
2,138,706,888
2,138,706,888
24,980,192,466
29,125,142,317
10,142,200,520
10,142,200,520
13,609,370,140
27,808,536
27,808,536
3,220,792,201
327,442,329
1,006,524,329
1,006,524,329
20,138,090,089
514,671,458
1,210,503,158
1,210,503,158
176,489,042,294
1,656,858,001
1,913,371,200
1,913,371,200
51,409,693,862
2,477,368,000
3,590,860,000
3,590,860,000
163,876,978,000
371,705,215
371,705,215
371,705,215
3,266,676,298
311,955,697
3,760,600,000
3,760,600,000
25,723,627,000
2,338,005,000
3,113,542,000
3,113,542,000
(18,185,392,000)
(712,848,762)
(653,464,000)
325,028,446
(1,986,906,347)
2,732,400,000
2,732,400,000
4,003,328,000
803,932,749
903,421,869
903,421,869
1,874,245,340
1,154,192,779
1,219,225,904
1,219,225,904
(6,635,958,462)
1,259,866,000
1,259,866,000
20,807,459,000
2,823,976,083
3,891,695,273
3,891,695,273
23,242,087,818
1,535,694,191
1,552,373,691
1,552,373,691
18,144,251,567
(2,855,049,502)
1,733,069,764
1,733,069,764
13,954,655,014
968,000,000
1,586,000,000
1,586,000,000
556,827,000,000
537,000,000
1,064,000,000
1,064,000,000
460,033,000,000
135,972,345
1,404,813,381
1,404,813,381
8,935,651,104
(281,639,000)
3,944,161,970
3,949,518,376
824,248,000,000
417,506,000,000
187,515,102
492,314,684
1,540,144,000
8,937,788,000
79,884,848
79,884,848
63,081,000,000
11,701,523,000
3,949,518,376
165,580,000,096
480,587,000,000
2,754,428,000,000
492,314,684
7,751,126,414
20,639,311,000
43,251,434,000
79,884,848
127,650,539,096
103,153,043
103,153,043
103,153,043
21,955,196,072
1,152,861,391
1,152,861,391
1,152,861,391
27,021,939,374
25,901,000,000
31,963,000,000
51,024,000,000
653,382,000,000
19,061,000,000
2,316,148,769
5,054,913,365
19,615,619,483
24,670,532,848
23,736,012,316
231,456,647
231,456,648
231,456,648
1,106,296,004
197,261,214,000
122,211,901,000
122,211,901,000
514,368,182,000
151,086,481
151,086,481
37,382,488,857
42,758,090,477
42,758,090,477
370,893,611,809
3,185,243,944
3,499,683,521
3,499,683,521
41,996,035,760
84,892,000,000
90,034,000,000
90,034,000,000
199,015,000,000
1,070,383,755
1,321,453,685
1,321,453,685
1,903,613,734
776,961,083
6,100,587,311
6,100,587,311
56,598,372,250
72,311,000,000
72,593,000,000
72,593,000,000
283,838,000,000
904,424,747
1,266,120,577
1,266,120,577
18,997,253,439
43,030,245,177
49,468,363,353
49,468,363,353
73,895,915,881
8,224,849,473
8,974,433,387
8,974,433,387
58,920,813,031
25,975,351,178
25,981,648,053
25,981,648,053
56,873,040,080
732,557,142
732,557,142
4,633,029,175
1,810,199,511
1,810,199,511
3,343,708,101
(123,289,680)
(471,159,895)
1,408,923,820
(5,011,437,686)
32,828,319
32,828,319
32,828,319
(1,426,786,024)
47,074,059
712,839,416
712,839,416
6,629,542,012
15,478,602,309
21,413,077,167
5,396,986,605
26,810,063,772
140,769,950,665
11,579,649,502
12,445,286,443
1,367,247,861
13,812,534,304
32,127,821,349
1,571,811,250
1,580,519,584
1,580,519,584
28,899,183,404
70,166,000,000
107,493,000,000
107,493,000,000
373,385,000,000
1,054,001,000,000
1,335,101,000,000
1,335,101,000,000
3,789,496,000,000
2,078,924,437
2,339,252,987
2,339,252,987
2,560,741,685
(1,868,707,508)
4,330,731,796
5,837,879,044
(18,116,718,568)
1,507,147,248
8,660,159,225
8,959,063,119
8,959,063,119
102,591,607,036
(16,002,686,293)
3,413,542,308
3,413,542,308
14,912,964,800
13,129,665,000
17,076,391,000
17,076,391,000
93,831,781,000
2,065,922,689
4,525,595,362
4,525,595,362
88,493,000,000
123,266,000,000
123,266,000,000
231,634,000,000
(23,614,428,695)
(308,529,000,000)
324,414,000,000
324,414,000,000
749,806,000,000
1,255,264,596
1,485,811,120
1,485,811,120
7,562,462,304
156,773,336,000
175,136,864,000
175,136,864,000
389,839,915,000
101,436,000,000
101,870,000,000
101,870,000,000
569,518,000,000
6,984,078,589
6,984,078,589
6,984,078,589
8,299,865,811
31,496,520,925
31,496,520,925
31,496,520,925
64,954,035,188
4,788,562,453
6,196,165,557
6,196,165,557
11,591,610,083
1,094,696,114
3,515,535,224
3,515,535,224
19,710,630,966
1,675,690,134
1,675,690,134
1,675,690,134
8,448,026,852
1,155,385,546
385,461,955
9,528,666,668
9,914,128,623
8,926,690,126
18,058,849,000
18,301,827,000
47,230,603,000
65,532,430,000
210,153,287,000
1,607,842,422
1,607,842,423
1,607,842,423
919,002,723
15,710,936,980
11,169,838,751
11,169,838,751
13,874,995,106
(61,090,571,908)
806,263,106
1,397,563,108
1,397,563,108
891,274,454
668,288,273
891,274,454
314,739,176
(122,613,110,018)
97,418,460,148
8,666,709,461
106,085,169,609
250,090,844,110
47,257,027,000
5,773,524,000
32,711,076,000
38,484,600,000
(206,013,065,000)
6,438,814,638
6,438,814,638
6,438,814,638
10,430,836,325
6,438,814,638
6,438,814,638
6,438,814,638
10,430,836,325
15,447,758,000
17,621,794,000
17,621,794,000
46,973,631,000
463,331,330
424,865,184
424,865,184
797,145,495
2,116,693,365
2,236,181,665
2,236,181,665
3,392,247,987
67,437,675,245
69,680,978,662
69,680,978,662
270,671,099,233
2,429,593,201
4,602,383,133
18,498,621,989
24,588,592,696
76,548,854,000
77,649,592,000
77,649,592,000
245,883,556,000
4,386,320,256
9,520,472,856
9,520,472,856
37,355,537,439
1,555,940,165
9,426,735,268
9,426,735,268
26,448,066,812
2,141,421,270
2,141,421,270
2,141,421,270
636,133,050
3,594,889,314
5,747,478,288
59,028,828,026
59,773,314,342
13,896,238,856
1,426,233,790
7,173,712,078
20,713,034,795
59,773,314,342
87,701,847,499
937,432,887
1,711,490,592
1,711,490,592
12,973,896,146
77,694,296,409
80,555,690,480
80,555,690,480
31,246,050,519
4,337,471,214
4,816,794,413
4,816,794,413
12,841,809,933
115,168,117,585
111,077,278,592
126,831,441,887
940,665,535,207
29,283,218,000
39,780,000,000
39,780,000,000
337,788,329,000
7,315,731,000
7,373,907,000
7,623,614,000
11,649,009,000
(1,701,772,805)
64,906,811,111
64,906,811,111
176,012,630,781
6,296,084,112
6,564,483,076
6,564,483,076
23,287,503,712
1,050,691,392
938,431,371
938,431,371
1,301,200,767
13,569,787
13,569,787
(1,485,032,032)
1,035,597,264
1,514,957,057
1,514,957,057
(914,154,318)
30,836,689,279
31,070,748,026
93,645,261,683
86,257,394,505
(4,904,620,021)
22,066,370,531
22,066,370,531
130,427,378,907
389,630,000,000
389,630,000,000
878,896,000,000
84,500,215
84,500,215
(190,546,832)
199,427,000,000
(17,160,570)
709,697,000
709,804,000
412,490,363,000
420,175,164,000
684,783,000,000
390,955,000,000
628,444,166
647,444,166
15,754,163,295
249,707,000
62,574,513,657
6,227,000
59,615,000,000
(1,615,819,722)
716,031,000
8,744,653,000
420,175,164,000
1,248,539,545,000
450,570,000,000
2,636,627,000,000
647,444,166
5,203,961,875
9,020,464,673
9,212,644,824
9,212,644,824
34,817,040,109
9,324,788,766
16,207,826,852
16,207,826,852
61,318,910,105
541,000,000
587,000,000
587,000,000
413,433,000,000
4,389,878,733
4,389,878,733
4,389,878,733
7,059,762,778
406,245,808
406,245,808
406,245,808
14,405,063,887
3,539,120,571
12,012,110,711
12,012,110,711
74,375,006,859
5,673,254,973
1,254,524,030
96
97
98
99
100
Current Year
Tax
Deferred
Tax
Net
Tax
(Rp)
(Rp)
(Rp)
Income
from
Normal Activities
(Rp)
Minority
Interest
in net income/loss
of subsidiary
68,017,000,000
805,000,000
85,038,529,000
16,036,307,000
96,489,775,000
152,031,000,000
(1,839,000,000)
874,368,000,000
2,039,907,000,000
(66,479,000,000)
101,074,836,000
242,854,950,000
270,755,000,000
564,034,000,000
92,163,681,000
219,620,724,000
380,087,882,699
143,291,698,113
523,379,580,812
988,943,863,116
32,951,502,000
7,476,249,000
40,427,751,000
98,219,965,000
20,145,000,000
0
(4,326,094,000)
68,822,000,000
(604,922,678)
(604,922,678)
(30,895,000,000)
(10,750,000,000)
(992,733,000)
89,800,000,000
(1,429,653,000)
(1,429,653,000)
(82,290,152,000)
34,768,000,000
68,729,000,000
358,780,000,000
1,015,902,567
1,015,902,567
2,095,661,112
10,265,044,497
20,879,093,245
(59,672,503)
(4,537,734,000)
(3,591,200,466)
33,961,000,000
10,324,717,000
192,037,000
(987,000,000)
(3,469,667)
0
0
0
(1,207,580,068)
181,433,007,131
(43,477,209,195)
(1,207,580,068)
(6,687,350,932)
6,493,406,900
317,034,000,000
(7,692,417,230)
(45,834,873,913)
137,955,797,936
7,914,797,549,102
301,813,017,000
540,339,773,000
3,920,414,570
10,413,821,470
22,836,395,464
27,522,308
(19,714,000,000)
297,320,000,000
760,808,000,000
(601,000,000)
110,305,918,419
323,093,241,253
26,764,000,000
11,067,000,000
37,831,000,000
102,790,000,000
44,483,763,000
(211,914,018,000)
(167,430,255,000)
115,637,762,000
1,146,091,307,959
(343,331,441,536)
802,759,866,423
249,822,698,968
121,678,661
(36,450,944)
85,227,717
26,523,272
2,313,647,441,000
(144,119,129,000)
2,169,528,312,000
5,132,120,327,000
39,933,764,300
(2,166,591,617)
37,767,172,683
86,741,833,208
4,741,590,533,000
11,048,826,084,000
869,328,000,000
1,784,594,000,000
1,072,719,000
1,495,378,000
1,311,027,000
1,168,556,551
(483,170,370,723)
(238,308,000)
(2,781,000,000)
0
(188,179,978,116)
(19,978,764)
134,777,000
(21,965,364,769)
(2,000,000)
(2,615,401,148)
(2,615,401,148)
(12,338,779,534)
0
0
0
0
17,092,000,000
372,187,036,200
63,201,292,706
169,410,000,000
435,388,328,906
982,303,381,411
766,675,014,000
1,793,539,285,000
583,968,274
(18,130,961,000)
0
19,756,652,301
(926,807,521)
18,829,844,780
44,258,422,350
75,496,566,000
(5,814,446,000)
69,682,120,000
153,133,660,000
(6,261,852,158)
(6,261,852,158)
5,139,069,432
10,704,470,396
10,704,470,396
(84,628,123,771)
(18,337,273,000)
56,376,502,262
16,695,634,400
(2,181,081,365)
14,514,553,035
31,726,079,871
3,932,482,400
(294,789,312)
3,637,693,088
8,783,660,793
93,521,863,235
221,059,427,718
8,444,802,249
2,545,952,300
(3,242,841,366)
(696,889,066)
(873,154,716)
(873,154,716)
(2,317,739,993)
2,792,686,134
(35,001,818,020)
17,593,926,177
41,566,177,061
11,344,018,700
97,128,659
11,441,147,359
25,298,384,327
3,233,239,400
(262,587,468)
2,970,651,932
5,942,206,112
2,068,088,600
970,954,225
3,039,042,825
8,524,937,158
2,792,686,134
(725,458,207)
(725,458,207)
(1,546,251,297)
334,370,529
(903,882,323)
18,497,808,500
(40,503,396)
(1,013,647,987,000)
26,642,004,474
85,077,060,986
(825,529,157)
(1,983,789,654)
0
7,835,000,000
1,238,583,645
11,553,174,000
17,861,000,000
(9,216,993)
868,504,000
25,696,000,000
46,868,000,000
4,453,744,811
9,758,411,580
(691,000,000)
1,056,881,179
679,684,990
697,550,716
2,195,403,629
4,221,992,681
11,075,662
1,229,366,652
6,694,154,506
12,421,678,000
25,694,700,000
(558,748,368)
(558,748,368)
(2,296,328,530)
(2,296,328,530)
(24,441,252,435)
49,118,841,000
(1,520,241,000)
47,598,600,000
106,484,188,000
(12,299,556,000)
25,411,444,748
(12,329,141,335)
13,082,303,413
34,074,758,378
(870,654,684)
(77,517,881)
23,429,709,000
(13,431,127,000)
9,998,582,000
15,995,776,000
(77,517,881)
3,868,283,091
(38,439,189)
6,938,203,000
(1,987,842,672)
(1,987,842,672)
(19,409,220,524)
4,692,124,980
(1,315,355,130)
3,376,769,850
13,273,390,289
(2,892,932,941)
9,481,725,600
(2,958,842,847)
(9,070,935,358)
6,522,882,753
9,843,649,906
(10,866,438,177)
(52,553,128,644)
7,786,701,900
112,307,550
7,899,009,450
21,067,932,847
253,594,980
253,594,980
147,563,395
(5,641,615,300)
0
(1,336,466,530)
4,914,301,100
4,914,301,100
3,149,586,200
(1,336,466,530)
(4,436,167,695)
(780,385,759)
4,133,915,341
7,771,567,416
(780,385,759)
4,133,915,341
7,771,567,416
5,431,560,953
17,747,291,109
2,281,974,753
0
115,054,000,000
(16,947,000,000)
98,107,000,000
192,491,000,000
(4,105,000,000)
95,654,000,000
(23,895,000,000)
71,759,000,000
219,313,000,000
(38,551,000,000)
14,564,703,000
(1,206,685,000)
13,358,018,000
28,151,030,000
25,632,022,624
25,632,022,624
21,199,227,153
(2,784,591)
0
4,223,000,000
69,007,300
0
1,175,787,500
(705,000,000)
3,518,000,000
44,533,000,000
4,937,649,801
5,006,657,101
(66,051,560,269)
(7,710,512,055)
(7,710,512,055)
39,378,130,537
(11,774,008,433)
(75,702,444,469)
2,216,151,710
(904,183,871)
1,292,724,138
788,068,768
56,546,537,752
121,970,185,307
185,774,092,365
185,774,092,365
865,173,871,509
11,948,305,317
11,948,305,317
27,397,248,948
(36,218,162,123)
(182,556,995,589)
(16,715,692,082)
(16,715,692,082)
94,742,151,199
87,756,823,000
111,313,742,000
9,317,000
11,818,000
2,663,218,000,000
7,970,387,000,000
(1,451,114,000,000)
112,507,000,000
464,741,000,000
(28,425,000,000)
49,480,000,000
90,841,000,000
18,763,271,000
42,399,174,000
22,705,241,000
44,071,956,000
(4,923,244,000)
11,988,942,629
18,569,480,508
(17,186,627,659)
(28,032,805,371)
3,180,721,700
(130,600,186)
2,767,703,163
(198,637,291)
(36,218,162,123)
40,021,748,000
10,102,774,852
(904,183,871)
116,936,638
2,668,057
4,269,232,625
(498,088,918)
11,302,411,465
9,887,928,336
3,050,121,514
18,034,504,389
14,372,007,477
29,204,495,783
2,269,614,245
6,393,947,393
1,312,386,959
2,773,564,587
1,312,386,959
(6,711,405,357)
(6,711,405,357)
(34,767,890,134)
4,336,153,009
42,054,634,409
88,562,793,500
(8,237,828,290)
41,742,969,527
41,742,969,527
(124,426,395,057)
74,000,582,537
80,233,132,000
(200,819,789,000)
37,718,481,400
(103,000,000)
(103,000,000)
(37,800,000,000)
(103,000,000)
(103,000,000)
(37,800,000,000)
703,692,000
(7,732,158,000)
2,548,493,636
7,287,169,184
(7,028,466,000)
(23,749,952,000)
(1,725,965,773)
1,378,252,700
(7,237,096,699)
(5,858,843,999)
(15,305,310,998)
211,354,176
(137,166,183,178)
211,354,176
(137,166,183,178)
5,910,214,000
10,058,842,089
21,763,353,020
3,614,617,654
3,614,617,654
6,138,483,350
(118,665,753)
(1,069,621,677)
4,840,592,323
24,717,037,638
(79,383,881)
(24,164,376,222)
(56,096,879,744)
1,848,025,858
1,374,076,531
(14,310,512,000)
0
(44,977,272,856)
(44,977,272,856)
14,075,380,200
2,092,093,974
16,167,474,174
5,587,877,565
57,483,073,000
41,510,293,094
(2,326,033,935)
3,261,843,630
34,821,603,229
5,632,011,261
5,632,011,261
(39,051,539,513)
(15,916,687,731)
(15,916,687,731)
(301,986,053,449)
(6,909,212,825)
(6,909,212,825)
(72,389,975,478)
(14,366,880,530)
(14,366,880,530)
(4,822,591,379)
4,604,326,211
4,604,326,211
10,311,714,579
20,944,960,000
(1,584,062,000)
19,360,898,000
34,577,678,000
(515,558,274)
(515,558,274)
493,563,000
(1,028,032,363,397)
73,804
(5,316,882,027)
(114,419,507)
719,264,836
0
12,140,980,073
3,743,599,043
15,884,579,116
25,634,676,960
12,346,802,000
2,149,649,000
14,496,451,000
22,921,580,000
3,224,620,874
3,726,768,574
5,220,044,447
94,344,452
26,269,443,370
502,147,700
(2,381,575,841)
23,887,867,529
53,860,382,345
349,060,276
34,614,267,500
(925,525,367)
33,688,742,133
77,466,616,243
23,464,997,019
53,717,612,196
(16,388,195)
0
3,771,657,500
7,702,345,458
11,474,002,958
23,227,631,193
0
(829,101,020)
(829,101,020)
(20,372,799,455)
0
0
0
12,426,078,528
(154,851,000,000)
28,953,203,491
66,867,636,545
(954,801,446)
11,463,864,000
24,676,361,894
90,426,728,289
90,426,728,289
208,455,724,480
18,285,911,000
48,335,803,000
(1,005,091,000)
878,006,000,000
(181,164,000,000)
696,842,000,000
1,368,387,000,000
(387,270,000,000)
66,770,993,200
(3,560,767,425)
63,210,225,775
146,617,706,254
(5,028,568,551)
43,724,000,000
2,971,000,000
46,695,000,000
84,456,000,000
11,922,262,400
(2,346,529,097)
9,575,733,303
(278,270,796)
8,818,632,753
(15,404,753,049)
(3,676,028,901)
(3,676,028,901)
5,742,205,766
7,662,316,070
15,594,767,180
(17,170,210,274)
(40,570,385,173)
7,286,915,300
(962,214,528)
2,865,000,000
375,400,770
(17,170,210,274)
(71,000,000)
(8,367,424,053)
729,505,527
(625,195)
5,044,977
3,320,148,200
0
(225,314,809)
8,710,082,545
3,094,833,391
15,767,962,885
(8,238,324)
8,710,082,545
30,393,032,480
(76,387,904)
684,258,000,000
1,722,029,000,000
74,634,000,000
(9,798,000,000)
(13,935,000,000)
(34,218,000,000)
38,167,204,324
242,916,734,144
758,892,000,000
1,445,949,000,000
(2,364,000,000)
1,712,231,000,000
3,632,842,000,000
(8,824,000,000)
0
0
4,542,928,975
25,322,778,000
52,176,192,000
25,322,778,000
52,176,192,000
27,390,756,000
49,917,853,000
6,454,180,870
10,997,109,845
11,077,021,046
(213,998)
354,756,035,600
(7,736,038,386)
347,019,997,214
811,647,239,876
(105,953,043,197)
37,585,340,300
(7,304,848,604)
30,280,491,696
52,189,435,345
41,308,553,000
(2,504,970,000)
38,803,583,000
89,486,022,000
1,185,667,400
(304,706,886)
880,960,514
1,743,483,869
3,732,001,400
2,568,850,071
110,418,036,356
(1,126,312,303)
109,291,724,053
287,988,136,557
50,819,502,800
(1,289,609,818)
49,529,892,982
111,232,287,817
3,957,851,149
(134,261,184)
3,823,589,965
11,130,009,996
(1,494,000)
(9,630,413,157)
10,693,533,000
33,447,996,000
859,294,000,000
1,962,147,000,000
2,505,000,000
0
(20,956,382,705)
6,607,015,100
704,291,333
(9,838,984,975)
7,958,716,700
46,827,971,737
404,502,200
(157,410,782)
61,462,462,598
(24,043,997)
(20,956,382,705)
15,742,232,136
7,311,306,433
14,500,297,724
(9,838,984,975)
12,400,202,336
7,801,305,918
20,324,658,053
(35,354,439)
110,141,812,300
124,853,068,548
(4,209,155,654)
380,458,203
915,938,312
1,842,740,396
(5,337,246,773)
21,405,441
1,563,071,062
(221,528,999)
1,341,542,063
2,998,743,403
(596,696,789)
326,691,096
(171,604,297)
155,086,799
2,879,424,882
(42,793,869)
196,099,904
(27,954,021)
168,145,883
488,151,918
96,192,677,512
315,864,319,637
(147,903,211,062)
21,731,573,387
99,647,704,959
(8,638,804,247)
180,520,808,321
(9,014,859,885)
94,598,448,694
1,594,228,818
65,238,545,092
(709,176,129)
64,529,368,963
2,499,962,900
(160,035,491)
2,339,927,409
4,809,449,000
118,790,000
4,928,239,000
1,180,946,300
(127,372,788)
28,308,382,298
3,972,854,552
7,361,061,600
(206,188,978,000)
1,053,573,512
2,651,204,352
16,266,561,661
25,746,372,794
22,308,097,855
100,103,004,675
32,281,236,850
99,480,147,551
129,076,144,000
(40,541,789,368)
335,757,143
3,514,338,200
(93,030,741)
335,757,143
4,391,302,992
3,421,307,459
7,856,944,679
8,677,714,703
14,819,043,935
(7,008,600)
40,573,993,000
(617,747,000)
39,956,246,000
110,288,840,000
16,131,740,741
(14,525,254,437)
1,606,486,304
30,827,857,427
14,882,512,572
15,290,103,164
590,111,900
(20,080,500)
570,031,400
1,154,603,632
(71,607,000)
4,874,724,000
(7,008,600)
873,852,889
4,803,117,000
4,526,213,000
938,091,600
1,951,920,121
2,890,011,721
11,061,416,984
100,634,382,672
15,168,216,748
115,802,599,420
368,471,065,380
23,985,856,783
(4,773,300,898)
19,212,555,885
30,360,676,102
0
24,909,161,000
515,317,833
(2,244,419,696)
(78,430,747)
680,792
(161,205,000)
6,827
(1,570,746,000)
(15,443,598,685)
(165,529,074)
24,754,790,000
86,341,177,000
17,154,413,250
17,154,413,250
(45,265,123,201)
16,567,972,365
(3,618,502,273)
12,949,470,092
36,055,531,873
(970,191,081)
828,303,189
(132,908,654)
695,394,535
1,018,127,580
(174,849,854)
106,591,985
(37,734,146)
68,857,839
(154,371,000)
843,925,474
127,605,870
(2,671,576,000)
(252,318,798)
27,771,740,686
9,014,292,086
36,786,032,772
85,507,720,974
75,529,456,000
(2,365,060,000)
73,164,396,000
160,707,994,000
(868,898,000)
12,401,903,000
26,534,406,355
38,936,309,355
108,994,901,156
(79,914,261)
23,110,991,095
(121,400,623,665)
110,718,721
0
47,066,918,000
(6,140,121,000)
40,926,797,000
112,911,018,000
32,690,182,700
(483,260,798)
32,206,921,902
76,276,744,800
(1,309,615,000)
40,821,250,670
(2,059,848,168)
39,709,890,322
96,768,341,638
(2,210,482,598)
11,462,267,340
17,765,948,444
(6,040,214,191)
11,475,956,900
3,084,868,014
14,560,824,914
53,612,559,085
64,612,414,000
(5,741,118,000)
58,871,296,000
227,042,092,000
(14,307,358,000)
40,351,800,000
3,973,255,000
44,325,055,000
143,622,626,000
(14,483,717,000)
0
0
0
0
726,994,848,200
56,701,915,858
783,696,764,058
1,670,122,186,556
56,251,764,901
(1,355,991,313)
54,895,773,588
120,324,469,213
72,078,561,000
50,149,517,000
122,228,078,000
279,828,605,000
75,423,611,426
75,423,611,426
144,268,988,873
674,664,000
266,576,288,000
267,250,952,000
250,780,253,000
660,675,000,000
198,842,000,000
859,517,000,000
2,070,099,000,000
55,647,376
(2,453,951,189)
(2,398,303,813)
14,894,716,842
6,496,440,585
6,496,440,585
50,345,297,209
7,233,874,000,000
693,949,000,000
7,927,823,000,000
17,667,830,000,000
(97,557,245,909)
273,087,712
(1,846,870,000)
(28,056,000,000)
21,735,770
(4,810,812,000,000)
0
24,882,038,256
(1,171,850,688)
23,710,187,568
227,986,413,605
(3,427,986,319)
9,099,928,173
0
(364,074,571)
14,752,124,000
(863,422,000)
(364,074,571)
13,888,702,000
758,981,783,247
(24,566,306,893)
3,290,488,472
249,646,516,000
(9,638,242,000)
4,916,366,000
681,340,000
161,957,000
2,164,552,762
2,326,509,762
8,298,739,512
(141,216,976)
1,747,779
2,146,487,241
2,148,235,020
4,217,775,839
(106,125,339)
(5,341,068,298)
4,611,753,438
28,083,325,451
7,506,990,095
28,243,945,266
2,428,352,000
30,905,694,000
202,762,541,000
2,528,750,605
2,528,750,605
(15,239,496,915)
287,153,012
(2,607,788,358)
(2,607,788,358)
(8,200,152,669)
(75,419,090)
(2,225,211,120)
7,513,657,510
(2,337,760,471)
31,276,241,612
31,276,241,612
81,760,310,840
40,661,823,000
66,846,643,000
9,952,821,736
28,477,342,000
9,738,868,630
1,900,436
(67,099,488,000)
423,855
4,050,457,000
2,842,127,000
6,892,584,000
4,589,581,000
14,148,191,900
2,049,813,063
16,198,004,963
15,060,125,355
10,367,391
168,350,000,000
375,261,000,000
(135,000,000)
9,043,953,872
20,801,644,265
12,113,300,000
20,647,835,000
5,296,421,000
12,223,494,000
1,912,378,000,000
4,489,252,000,000
177,068,000,000
4,492,868,000
(8,718,000,000)
803,553,000
1,938,025,000,000
(25,647,000,000)
(5,975,000,000)
1,003,684,202
(5,975,000,000)
56,946,000,000
1,043,549,000,000
2,269,976,000,000
85,419,289,000
192,751,505,000
1,003,684,202
713,431,649
14,082,083,115
31,603,716,557
(153,061,000,000)
14,254,544,300
(172,461,185)
92,620,000,000
284,420,000,000
4,857,114,500
(3,898,502,786)
958,611,714
6,258,522,759
2,686,154,000,000
(700,262,000,000)
1,985,892,000,000
4,347,491,000,000
20,556,007,000
(2,353,739,000)
18,202,268,000
40,744,450,000
232,119,000,000
(6,818,000,000)
225,301,000,000
520,719,000,000
579,396,000,000
901,744,000,000
(3,816,000,000)
256,158,000,000
770,745,000,000
(264,000,000)
101,809,000,000
250,084,000,000
13,907,950,000
31,849,013,000
354,307,000,000
954,905,000,000
(102,653,000,000)
(9,887,000,000)
514,688,000,000
(160,381,000,000)
310,233,000,000
(82,347,000,000)
227,886,000,000
508,912,000,000
3,310,965,000,000
(368,892,000,000)
2,942,073,000,000
4,838,001,000,000
3,874,567,275
8,486,484,180
184,083,000,000
420,302,000,000
(2,883,672,000)
8,422,120,000
49,554,093,000
1,009,000,000
4,817,000,000
11,239,000,000
178,030,000,000
6,053,000,000
11,305,792,000
3,808,000,000
120,337,000,000
(1,267,000,000)
(234,000)
301,781,000,000
83,877,099,044
34,284,407,000
15,557,000,000
(1,655,576,379)
37,712,000
317,338,000,000
739,782,000,000
241,109,000,000
559,710,000,000
82,221,522,665
196,379,392,880
34,322,119,000
77,504,985,041
19,533,638,841
74,713,747,017
24,180,361,100
(4,646,722,259)
(129,774,027)
(129,774,027)
(5,957,057,849)
(5,957,057,849)
23,850,635,900
316,083,687
(388,159,959)
17,303,603
17,303,603
9,397,945,650
33,248,581,550
78,371,843,242
4,331,099,604
10,225,713,761
4,369,293,200
(38,193,596)
(104,168,604,834)
(104,168,604,834)
(1,877,000,000)
(2,056,343,965)
(241,366,927,945)
0
(4,935,993,546)
9,078,843,118
2,338,295,300
(4,935,993,546)
890,045,456
3,228,340,756
32,712,577,974
3,022,109,900
1,428,296,129
4,450,406,029
18,391,079,549
270,623,089
3,196,546,531
166,501,890
166,501,890
3,026,481,775
285,144
6,889,008
2,273,835,762
(144,861,765)
2,128,973,997
11,006,059,719
13,677,562,700
353,979,523
14,031,542,223
87,105,793,549
(185,000,803)
6,071,178,217
(214,449,026)
5,856,729,191
42,761,627,391
(156,289,976)
31,448,650,000
(3,833,172,000)
27,615,478,000
95,718,973,000
347,256,920
2,547,714,163
9,023,512,000
12,939,515,000
112,930,100
234,326,820
0
31,200,000
(9,034,522,000)
(9,003,322,000)
(12,295,612,000)
838,520,000
(2,606,053,000)
(1,767,533,000)
3,038,461,000
(338,150,400)
(338,150,400)
1,308,973,871
(1,883,335,645)
(1,883,335,645)
(365,807,361)
(5,971,848,721)
258,117,000
19,289,476,000
3,847,575,053
15,502,817,492
1,192,994,752
15,398,883,124
(365,807,361)
(97,000)
(44,267)
12,587,392,611
17,541,000,000
537,700,000,000
12,426,000,000
446,543,000,000
5,476,139,552
(196,101,000,000)
1,098,807,800
755,947,258
1,854,755,058
31,208,742,600
(907,088,515)
30,301,654,085
106,225,124,919
(2,902,033)
57,974,000,000
1,498,377,000,000
(803,135,000,000)
139,026,469
(210,216,522)
20,835,294,000
(1,809,233,000)
4,274,354,000
(2,587,436,000)
(40,620)
1,686,918,000
(40,620)
114,521,967,828
(681,164)
(124,845,784)
(124,845,784)
18,573,694,715
104,951,800
(163,580,743)
(58,628,943)
25,927,706,926
(10,626,256,655)
27,447,000,000
(30,623,000,000)
(3,176,000,000)
605,534,000,000
(71,640,000,000)
0
0
855,362,300
(2,719,946,529)
(1,864,584,229)
312,002,300
(387,202,539)
102,439,490,000
(1,455,295,000)
(3,629,165,972)
(3,629,165,972)
98,255,473,600
(4,838,625,308)
93,416,848,292
231,650,157,662
10,986,816,200
(59,049,655)
10,927,766,545
24,890,345,237
25,898,000,000
(989,000,000)
24,909,000,000
49,522,000,000
269,940,938
406,159,315
269,940,938
(75,200,239)
930,063,697
100,984,195,000
(629,466,457)
950,039,595
237,194,720,000
(8,581,451,496)
(44,133,498,000)
24,019
(100,759)
6,770,599,900
(1,054,004,711)
5,716,595,189
9,513,905,731
25,372,000,000
(4,624,000,000)
20,748,000,000
102,556,000,000
4,771,367,463
(369,438,573)
4,401,928,890
9,608,714,506
5,259,693,080
(127,259,469)
5,132,433,611
1,799,209,953
16,202,458,500
(890,789,155)
15,311,669,345
34,277,448,019
(4,265,108,573)
7,798,626,645
15,882,285,807
(814,246,718)
1,841,351,000
5,957,275,645
868,102,473
(23,991,778)
844,110,695
3,046,589,926
294,703,601
271,957,756
566,661,357
(1,476,089,884)
(345,363,241)
(1,114,251,102)
0
37,581,800
(345,363,241)
(30,886,000,000)
1,098,668
2,189,064,275
2,226,646,075
3,690,056,521
(158,009)
29,156,770,600
(2,447,840,282)
26,708,930,318
49,013,954,065
(1,823,248,441)
8,604,085,700
(201,808,212)
185,691,700
(95,083,217)
2,045,708,979
1,288,168,879
2,298,884,439
8,402,277,488
18,916,386,332
224,585,926
68,425,000,000
189,816,000,000
542,315,000,000
1,506,046,000,000
(13,009,000,000)
90,608,483
130,880,215
(971,497)
2,045,708,979
(26,654,356,113)
0
29,096,618,000
(3,967,208,452)
25,129,409,548
60,068,440,352
22,274,300
(9,971,828,118)
(9,949,553,818)
4,036,845,059
18,816,678,000
(1,949,176,000)
16,867,502,000
37,160,084,000
(12,374,472,065)
(33,299,508,379)
28,073,000,000
68,999,000,000
36,763,000,000
176,944,000,000
2,872,310,194
3,204,340,990
36,187,010,000
115,428,581,000
100,839,000,000
366,809,000,000
289,889,766
1,025,897,456
108,785,029
38,611,000,000
107,397,000,000
(1,848,000,000)
(6,558,000,000)
139,223,764
(3,665,421,000)
3,247,000,000
698,000
2,813,632,041
23,716,227
2,837,348,268
15,836,764,024
(16,135,162)
236,232,700
375,026,100
611,258,800
2,004,627,543
(12,451,675)
0
6,293,739,000
(1,630,710,915)
4,663,028,085
11,288,852,937
2,435,144,600
(304,063,752)
2,131,080,848
4,641,255,870
52,903,902
52,903,902
36,345,765,000
5,277,714,000
41,623,479,000
63,279,825
63,279,825
1,166,064
(2,749,143,702)
(2,747,977,638)
(148,935,345)
(1,040,342,399)
102,537,329,000
(752,119,525)
5,453,133,993
(8,047,819)
(279,472,612)
(279,472,612)
47,866,717
47,866,717
25,342,800,880
2,504,323,897
27,847,124,777
5,711,560,000
(5,316,032,000)
(449,802,223)
(624,401,995)
44,998,615,007
(18,339,945,530)
142,211,637,000
395,528,000
(360,890,167,000)
53,141,552,470
53,141,552,470
(49,149,530,783)
53,141,552,470
53,141,552,470
(49,149,530,783)
5,410,314,000
2,797,412,000
8,207,726,000
9,304,005,000
29,494,654
34,863,362
64,358,015
307,922,296
573,187,379
(2,210,281,000)
573,187,379
582,878,943
64,609,777,866
(4,836,678,384)
59,773,099,482
141,217,021,089
(349,902,764)
649,584,700
(240,062,948)
409,521,752
954,126,074
(790,715,451)
12,477,365,000
105,889,830,000
(4,436,346,000)
4,445,342,421
(82,522,051)
4,362,820,370
15,500,484,434
(3,265,239,915)
1,039,222,136
0
5,308,719,666
(50,093,664)
6,347,941,802
(50,093,664)
6,653,319,952
2,801,210,857
8,265,296,607
4,059,122,778
4,092,122,600
2,469,702,740
6,561,825,340
2,514,171,479
4,305,665,400
(537,169,386)
(49,675,582,669)
(49,675,582,669)
1,953,107,800
2,781,868,302
3,625,630,870
828,760,502
158,274,641
(1,455,194,556)
5,464,085,750
3,768,496,014
117,953,715
7,287,513,816
(129,296,927,440)
127,172,820,687
444,586,698,046
87,729,689,000
(6,046,773,000)
81,682,916,000
127,001,037,000
2,189,806,000
(717,841,000)
1,471,965,000
2,553,430,000
(899,913,335)
(5,179,049)
12,376,630
14,351,756
(17,127,027,286)
0
0
23,205,479,025
72,074,000,366
927,489,579
15,795,531,057
1,201,837,100
(274,347,521)
166,855,400
(1,255,771,216)
(1,088,915,816)
1,290,790,714
4,098,783,712
4,098,783,712
(5,597,385,531)
0
0
(79,373,983)
1,297,115,329
(14,703,795,823)
(4,405,389,660)
31,797,826,084
(1,429,179,452)
30,368,646,632
69,189,281,021
(40,709,197,460)
41,339,000,000
(3,881,000,000)
37,458,000,000
151,063,000,000
(89,746,000,000)
0
1,508,487,000
117,991,133,000
94,032,715
(765,276,000)
82,274,759,000
230,952,600
(102,170,106)
2,856,984,600
(1,829,131,843)
146,670,500
(1,183,873,045)
109,046,800
(94,438,200)
(79,373,983)
296,229
94,032,715
(2,349,737,392)
(1,794,352,652)
743,211,000
7,285,411,000
200,265,892,000
404,647,033,000
(181,289,057,000)
109,226,000,000
1,586,850,000,000
(119,240,000,000)
128,782,494
4,427,735,215
(944,348,685)
(25,375,193)
1,027,852,757
8,407,599,125
14,384,928,980
30,726,154,273
331,972,000,000
(1,037,202,545)
1,681,051,413
14,608,600
13,984,209,479
23,559,085
17,788,331,436
35,962,100,533
(1,953,925)
21,217,500
(210,716,380)
(189,498,880)
189,326,332
0
0
0
0
0
0
0
0
0
0
(993,454)
101
102
Others
Net
Income
(Rp)
103
104
Pls Kalo input PAID UP lihat NILAI NOMINAL juga !!!!

Paid-Up
Capital
Nominal
Real
Real
(Rp)
150,192,000,000
300,000,000,000
100
1,973,428,000,000
787,372,500,000
500
206,575,272,000
378,787,500,000
100
564,034,000,000
682,286,396,500
500
215,082,990,000
378,000,000,000
200
988,943,863,116
574,438,673,200
200
97,227,232,000
520,397,311,625
125
(3,591,200,466)
34,198,115,000
1,000
(200,000,000)
89,600,000,000
75,000,000,000
1,000
175,653,350,000
100
620,000,000
358,413,000,000
1,834,772,208,400
100
2,095,661,112
185,713,550,000
100
(36,471,715,000)
(82,290,152,000)
20,875,623,578
364,800,000,000 1,000 & 100
(7,692,417,230)
110,297,750,000
100
(44,666,317,362)
(5,632,562,000)
131,000,000
164,180,000,000
200
7,431,627,178,379
9,702,000,000,000
500
534,707,211,000
564,962,500,000
500
22,863,917,772
120,000,000,000
200
760,207,000,000
1,152,065,925,000
500
323,093,241,253
1,316,832,500,000
500
100,140,000,000
583,850,000,000
100
115,637,762,000
1,440,081,337,200
100
61,642,720,852
333,245,145,000
100
6,544,508
35,380,098
205,339,000
5,132,460,443,000
953,845,975,000
100
64,776,468,439
112,357,830,000
100
11,048,826,084,000
248,408,468,000
25
1,784,592,000,000
251,651,000,000
500
1,495,378,000
643,155,057,200 2,000 & 100
(12,338,779,534)
459,083,982,100 500 & 100
0
0
0
801,094,815
169,410,000,000
3,831,450,000,000
500
983,688,444,500
1,840,615,849,500
500
1,775,408,324,000
593,152,000,000
100
43,432,893,193
91,767,887,200
100
153,133,660,000
217,000,000,000
500
7,158,167,375
12,256,733,411
327,000,000,000
500
(84,628,123,771)
212,500,000,000
500
(1,013,647,987,000)
661,500,000,000
500
56,376,502,262
49,536,000,000
1,000
31,726,079,871
154,000,000,000
500
8,783,660,793
18,000,000,000
100
219,513,176,421
80,000,000,000
1,000
334,370,529
79,200,000,000
500
(2,317,739,993)
34,000,000,000
1,000
(35,001,818,020)
75,000,000,000
500
41,566,177,061
75,000,000,000
500
25,298,384,327
52,016,000,000
1,000
5,942,206,112
9,600,000,000
1,000
8,524,937,158
130,726,250,000
230
(1,983,789,654)
18,367,000,000
1,000
46,177,000,000
461,812,500,000
125
9,758,411,580
30,633,850,000
100
1,377,235,706
82,782,488,000
250
4,233,068,343
27,951,000,000
50
6,694,154,506
484,148,500,000
500
25,694,700,000
301,000,000,000
50
3,868,283,091
90,517,778,000
500
(24,441,252,435)
50,000,000,000
200
94,184,632,000
90,000,000,000
100
33,204,103,694
191,665,681,500
500
23,000,000,000
100
22,933,979,000
340,000,000,000
500
(19,409,220,524)
130,000,000,000
100
10,380,457,348
34,500,000,000
500
772,714,548
(38,439,189)
157,352,720,000
500
(52,553,128,644)
102,550,000,000
250
15,426,317,547
52,500,000,000
50
147,563,395
26,439,820,000
100
(4,436,167,695)
46,250,000,000
500
7,771,567,416
135,000,000,000
100
7,771,567,416
343,500,000
100
17,747,291,109
280,800,000,000
100
185,448,000,000
164,228,070,400
50
180,864,000,000
1,489,414,660,000
1,000
28,151,030,000
33,900,000,000
100
0
(2,938,000,000)
102,000,000
21,196,442,562
3,184,291,525,400 5,000 & 3,000 & 100
0
44,533,000,000
(66,048,892,212)
27,604,122,104
(73,486,292,759)
21,238,556,000
100,000,000,000
200
1,228,465,988,000
1,000
316,666,666,700
100
126,471,843,750
125
121,970,185,307
1,238,944,393,500
500
864,975,234,218
5,470,982,941,000
1,000
596,818,663,200
400
203,847,463,139
1,540,860,000,025 1,000 & 395
94,742,151,199
1,335,702,240,000
1,000
111,313,742,000
1,356,615,897,000
1,000
11,818,000
144,029,716
6,519,273,000,000
2,024,177,657,000
500
454,907,000,000
385,578,640,000
500
90,841,000,000
1,742,400,000,000
500
42,399,174,000
41,000,000,000
1,000
39,148,712,000
225,000,000,000
500
1,382,852,849
498,251,340,000
500
9,887,928,336
37,500,000,000
1,000
18,034,504,389
10,625,000,000
500
29,204,495,783
856,642,500,000
140
6,393,947,393
20,000,000,000
1,000
2,773,564,587
58,800,000,000
100
(34,767,890,134)
75,300,000,000
250
80,324,965,210
143,966,886,000
100
(50,425,812,520)
21,676,135,000
1,000
788,068,768
27,397,248,948
386,404,458,728
6,979,892,784,000
767,666,577,000 1000 & 250
(179,143,654,000)
167,778,725,000
500
(37,800,000,000)
3,500,000,000
1,000
(37,800,000,000)
6,500,000,000
1,000
5,561,203,411
339,520,593,000
100
(2,511,396,000)
49,118,000,000
500
(15,305,237,194)
846,857,568,040 500 & 110
(137,166,183,178)
140,124,109,875
125
21,763,353,020
327,175,853,500
500
6,019,817,597
293,576,350,000
500
24,637,653,757
44,544,000,000
100
261,106,700,000 500 & 100
1,374,076,531
766,285,500,000
500
57,976,636,000
1,944,589,779,500
500
(1,028,032,363,397)
72,877,973,463
100
(137,166,183,178)
(56,096,879,744)
41,116,500,000
201,520,872,000
2,283,248,477,500 500 & 2
41,395,873,587
320,858,755,000
500
34,821,603,229
134,400,000,000
500
2,064,960,487
209,176,750,000
250
(301,986,053,449)
465,000,000,000
500
(72,389,975,478)
180,000,000,000
500
68,055,382,084
8,068,500,000
1,000
10,311,714,579
43,000,000,000
500
34,577,678,000
13,000,000,000
1,000
(4,597,617,191)
100,000,000,000
100
0
25,634,676,960
22,921,580,000
5,314,388,899
675,843,188
825,923,510,700 500 & 180 & 100

75,600,000,000
500
211,400,000,000 963 & 148
54,209,442,621
205,583,400,000
1,000
77,466,616,243
306,000,000,000
1,000
53,701,224,001
415,560,259,500
500
23,903,474,381
265,717,200,000
150
98,000,000,000
500
(154,851,000,000)
589,896,800,000
1,000
65,912,835,099
13,162,473,000
1,000
24,676,361,894
148,750,000,000
500
208,455,724,480
620,185,566,000
50
0
(20,372,799,455)
0
0
0
(760,000,000)
47,330,712,000
16,013,181,000
1,000
980,357,000,000
944,418,900,000
100
141,589,137,703
383,292,000,000
500
84,385,000,000
21,070,000,000
1,000
(8,645,694,849)
720,000,000,000
500
(14,675,247,522)
608,137,066,500
500
5,741,580,571
69,074,050,000
100
15,594,767,180
131,000,000,000
100
(40,565,340,196)
543,362,600,000 2000 & 100
13,541,095,988
15,759,724,561
249,500,000,000 500 & 200
30,316,644,576
577,676,400,000
200
(34,218,000,000)
66,000,000,000
1,000
242,916,734,144
336,656,250,000
50
1,443,585,000,000
962,044,000,000
500
3,624,018,000,000
438,300,000,000
100
52,176,192,000
9,268,000,000
1,000
52,176,192,000
972,000,000
1,000
49,917,853,000
280,000,000,000
500
11,076,807,048
309,926,750,000
100
705,694,196,679
507,800,721,100
50
52,189,435,345
555,400,000,000
100
89,484,528,000
22,400,000,000
1,000
1,743,483,869
53,508,000,000
100
2,568,850,071
3,600,000,000
1,000
278,357,723,400
225,000,000,000
50
111,232,287,817
90,480,000,000
500
11,130,009,996
53,500,000,000
125
33,447,996,000
1,500,000,000
1,000
1,964,652,000,000
76,300,000,000
10
15,742,232,136
69,000,000,000
500
14,500,297,724
202,500,000,000
500
12,400,202,336
504,258,834,500
500
20,289,303,614
1,398,681,000,000
1,000
134,185,008,882
915,938,312
50,000,000,000
100
(5,315,841,332)
819,109,129,500
500
2,402,046,614
168,000,000,000
500
2,836,631,013
600,150,000,000
100
488,151,918
(10,883,712,673)
43,050,000,000 250 & 125
167,961,108,575
3,270,298,337,500
500
80,125,188,039
1,537,500,000,000
250
171,505,948,436
494,716,208,500
250
7,361,061,600
(354,376,000)
2,522,188,980,000 500 & 100
(77,467,210,000)
75,000,000,000
100
1,661,046,000,000
500
2,651,204,352
48,011,150,000
100
25,746,372,794
1,554,875,041,500
500
100,103,004,675
1,430,695,481,000
500
58,938,358,183
693,750,000,000
500
4,518,908,862
7,856,944,679
14,740,613,188
50,769,000,000
500
745,000,000,000 1,000 & 200
874,533,681
130,000,000,000
250
275,000,000,000
100
1,336,147,087,700 500 & 75
431,203,176
83,949,750,000
500
1,154,603,632
70,375,000,000
100
2,955,467,000
143,552,250,000
125
11,061,416,984
348,000,000,000
500
353,027,466,695
1,481,726,803,000
250
30,360,676,102
1,233,422,843,844
500
(2,409,948,770)
2,944,433,834,000
500
83,669,601,000
771,788,500,000
100
(45,265,123,201)
41,250,000,000
500
35,085,340,792
320,748,987,000
100
843,277,726
(252,318,798)
85,507,720,974
143,344,500,000 500 & 200

59,100,000,000
100
1,930,500,000,000 2,000 & 400 & 100
159,839,096,000
321,310,117,300
108,914,986,895
390,348,212,600 500 & 200
(121,289,904,944)
(10,964,249,000)
100
110,127,635,000
30,827,857,427
(21,227,009,736)
160,000,000,000
100
1,172,782,307,500
500
111,601,403,000
180,132,000,000
100
76,276,744,800
554,116,500,000
100
83,593,610,040
293,553,357,500
100
11,725,734,253
474,319,500,000
500
53,612,559,085
275,000,000,000
100
212,734,734,000
1,397,809,938,000
100
129,138,909,000
584,615,400,000
100
1,572,564,940,647
2,269,942,902,500
500
120,597,556,925
1,000,000,000,000
500
277,981,735,000
3,400,000,000,000
500
144,268,988,873
2,470,517,931,700 200 & 100
13,720,317,200
(1,294,126,818)
250,780,253,000
709,000,000,000
100
2,042,043,000,000
543,393,350,000
100
14,916,452,612
89,997,350,000
100
50,345,297,209
2,023,587,242,700
100
12,857,018,000,000
5,039,999,820,000
250
223,264,300,468
749,651,000,000
250
758,981,783,247
17,334,939,720
259,938,152,250
62.5
(21,275,818,421)
54,000,000,000
1,000
240,008,274,000
225,000,000,000
50
681,340,000
214,000,000,000
100
25,492,462,256
342,000,000,000
250
4,111,650,500
42,827,000,000
100
28,085,225,887
142,628,750,000
125
28,243,945,266
60,913,000,000
100
135,663,053,000
81,878,000,000
500
(14,952,343,903)
195,899,703,500
500
(8,275,571,759)
81,599,619,400 500 & 100
(2,337,760,471)
70,306,000,000
500
81,760,734,695
1,522,375,000,000
100
66,846,643,000
51,300,000,000
500
4,589,581,000
234,906,115,600
100
15,070,492,746
651,980,055,213
110.88
375,126,000,000
782,479,785,000 10,000 & 100
20,801,644,265
231,000,000,000
100
20,647,835,000
500,000,000,000
100
12,223,494,000
151,088,220,800
100
4,489,252,000,000
1,540,938,125,000
125
56,946,000,000
2,211,311,700,000
78
2,116,915,000,000
3,625,336,450,000 50000 & 500
192,751,505,000
240,000,000,000
100
713,431,649
81,375,000,000
100
31,603,716,557
150,000,000,000
100
404,757,000,000
3,235,999,629,150 900 & 225 & 225 & 22.5
6,258,522,759
125,304,750,000
250
4,346,224,000,000
10,374,775,871,000
500
40,744,450,000
520,719,000,000
897,928,000,000
412,955,800,000 500 & 100

812,721,594,000
500
7,789,288,493,625 7,500 & 7,500 & 375
770,481,000,000
971,807,116,100 5,000 & 50
250,084,000,000
726,821,793,125
125
31,849,013,000
158,275,000,000
500
852,252,000,000
2,021,119,338,400
100
499,025,000,000
1,300,533,636,250 12500 & 125
4,838,001,000,000
6,158,900,250,000
500
8,486,484,180
62,000,000,000
200
420,302,000,000
1,663,339,251,000
250
49,553,859,000
233,499,712,000
100
11,239,000,000
172,924,517,000
100
3,790,865,065
737,905,000,000
811,493,503,900 5,000 & 100 & 100
559,710,000,000
100,000,000,000
100
200,170,257,945
380,169,640,500
500
77,504,985,041
349,545,872,750
250
74,713,747,017
650,824,992,000
250
316,083,687
33,800,000,000
500
(388,159,959)
32,500,000,000
500
(2,056,343,965)
24,000,000,000
500
78,371,843,242
132,500,000,000
100
10,225,713,761
40,000,000,000
100
(241,366,927,945)
200,000,000,000
100
9,078,843,118
72,000,000,000
100
32,712,863,118
53,000,000,000
100
18,391,079,549
58,400,000,000
100
3,203,435,539
54,640,000,000
200
11,006,059,719
55,085,900,000
100
86,920,792,746
90,000,000,000
250
42,605,337,415
90,000,000,000
100
95,718,973,000
182,750,000,000
50
2,547,714,163
51,000,000,000
200
12,939,515,000
89,848,944,000 500 & 300
(12,295,709,000)
87,096,618,000
500
3,038,461,000
48,000,000,000
250
1,308,973,871
15,500,000,000
50
(5,971,848,721)
60,000,000,000
200
19,289,476,000
121,874,200,000
100
15,502,773,225
28,499,991,000
500
15,398,883,124
75,000,000,000
500
12,587,392,611
63,093,333,200
200
341,599,000,000
1,015,884,667,750
250
446,543,000,000
3,003,876,398,125
125
5,475,458,388
89,292,800,000
200
106,222,222,886
125,017,500,000
100
695,242,000,000
723,625,937,100
100
(71,190,053)
19,026,061,000
114,521,967,828
18,573,694,715
15,301,450,271
(540,000,000)
107,746,000,000 4,000 & 1,000
3,026,481,775
533,354,000,000
2,027,226,639,000 50,000 & 1,500

1,666,944,049,500 500 & 250
1,109,250,000,000
500
121,528,512,000 1,000 & 70

56,009,500,000
1,180,329,944,700 5000 & 100
400
300,597,240
(1,852,978,000)
375,400,510,000
200
950,039,595
11,000,000,000
100
191,208,244,000
312,000,000,000
100
(8,581,427,477)
5,371,005,612
305,886,574,000 300 & 100
231,650,056,903
114,000,000,000
50
24,890,345,237
48,000,000,000
100
49,522,000,000
84,000,000,000
100
406,159,315
15,088,800,000
500
9,513,905,731
108,001,461,000
250
71,670,000,000
195,000,000,000
250
9,608,714,506
72,800,000,000
100
1,799,209,953
319,908,951,000
500
30,012,339,446
60,000,000,000
100
20,439,044,701
354,500,000,015
35
3,047,688,594
18,500,000,000
100
(1,476,089,884)
38,000,000,000
500
(1,114,251,102)
7,971,707,000
1,000
3,689,898,512
40,453,750,000
100
47,190,705,624
91,849,275,000
100
2,523,470,365
58,800,000,000
1,000
18,916,386,332
90,000,000,000
100
189,816,000,000
139,500,000,000
100
1,493,037,000,000
712,902,275,000
250
129,908,718
52,000,000,000
100
(26,654,356,113)
634,475,488,500
500
60,068,440,352
171,500,000,000
100
4,176,068,823
234,000,000,000
500
33,494,663,000
289,503,780,000
100
(33,299,508,379)
67,014,900,000
100
68,999,000,000
164,710,000,000
500
180,191,000,000
2,355,961,000,000
500
3,204,340,990
58,212,000,000
1,000
115,429,279,000
830,000,000,000
500
366,809,000,000
353,200,000,000
50
1,134,682,485
85,000,000,000
250
15,820,628,862
82,800,000,000
250
1,992,175,868
26,000,000,000
500
11,139,917,592
57,000,000,000
100
4,641,255,870
176,610,390,000
500
(1,040,342,399)
10,000,000,000
125
44,625,000,000
100
47,071,966,400
100
559,663,084,000
500
102,537,329,000
(752,119,525)
5,445,086,174
(449,802,223)
(624,401,995)
26,658,669,477
(354,376,000)
(219,032,906,000)
(49,149,530,783)
(49,149,530,783)
159,400,000,000
100
14,031,250,000
112.25
1,159,368,000,000
500
965,019,600,000
500
294,549,750,000 500 & 200

900,000,000
150
7,093,724,000
60,000,000,000
150
307,922,296
3,000,000,000
100
48,800,000,000
100
700,832,658
140,867,118,325
400,000,000,000 500 & 250
163,410,623
110,404,000,000
500
101,453,484,000
710,000,000,000
200
12,235,244,519
64,862,885,500
500
6,811,594,593
140,000,000,000
500
(1,455,194,556)
41,000,000,000
500
3,159,209,443
115,200,000,000
100
2,514,171,479
407,987,000,000
500
7,282,334,767
46,522,400,000
100
506,403,412,750
250
3,639,982,626
35,000,000,000
100
427,459,670,760
1,375,000,000,000
100
127,001,037,000
473,437,500,000
250
2,553,430,000
72,500,000,000
100
72,074,000,366
134,878,050,000
100
15,795,827,286
57,511,250,000
100
(129,284,550,810)
1,290,790,714
46,000,000,000
250
(5,597,385,531)
30,666,250,000
250
(2,349,737,392)
9,850,000,000
25
(19,109,185,483)
78,785,152,500
100
28,480,083,561
102,096,296,150
50
61,317,000,000
(1,794,352,652)
7,285,411,000
223,357,976,000
1,467,610,000,000
3,483,386,530
1,550,057,875,000 500 & 125

42,025,000,000
25
73,503,957,150 1,000 & 650

5,467,681,440,000 2,500 & 350 & 100
1,374,884,455,000
100
140,920,000,000 1,000 & 100
8,382,223,932
32,000,000,000
100
30,726,154,273
22,107,236,100
50
331,972,000,000
1,681,051,413
1,447,174,803,750 5,000 & 2,250

334,161,400,000 250 & 25
14,007,768,564
25,000,000,000
500
35,960,146,608
77,000,000,000
100
188,332,878
10,136,174,227,062
67,951,375,000
100
105
106
107
108
Paid-Up
Capital
Real
(Shares)
Cash Flows from

Cash Flows from

Cash Flows from

Financing Activities
3,000,000,000
(40,808,000,000)
(40,123,000,000)
84,053,000,000
1,574,745,000
2,596,413,000,000
(822,966,000,000)
3,787,875,000
184,247,294,000
(2,465,864,893,000)
1,364,572,793
690,408,000,000
(310,806,000,000)
1,890,000,000
531,402,154,000
(127,206,316,000)
2,872,193,366
183,590,149,938
(1,069,096,003,670)
891,364,399,455
4,163,178,493
(55,829,318,000)
(81,879,456,000)
205,970,531,000
34,198,115
1,546,415,318
(1,618,265,583)
357,496,586
75,000,000
121,522,000,000
(100,713,000,000)
(78,297,000,000)
(9,745,188,000)
(21,583,000,000)
1,756,533,500
(737,670,000)
18,347,722,084
(1,144,064,000,000)
(1,836,810,000,000)
2,720,962,000,000
1,857,135,500
(52,032,224,672)
(11,089,104,406)
69,322,248,478
3,360,000,000
45,950,356,853
(50,956,239,776)
(2,251,200,000)
1,102,977,500
(18,838,325,731)
820,900,000
(112,628,324,414)
50,000,000
(958,151,000,000)
2,546,637,995,000
(10,612,950)
(3,109,045,365)
730,593,000
19,028,588,347
148,954,011,600
19,404,000,000
1,789,228,963,774
6,345,759,044,363
(7,264,159,034,961)
1,129,925,000
1,062,821,122,000
(1,137,645,658,000)
1,694,883,117,000
(63,131,291,691)
56,737,356,715
2,304,131,850
600,000,000
1,367,801,000,000
(882,137,876)
(182,106,000,000)
(256,549,000,000)
2,633,665,000
630,670,912,309
(1,288,721,727,338)
897,177,259,921
5,838,500,000
(142,145,000,000)
(126,713,000,000)
218,748,000,000
14,400,813,372
50,537,798,000
(1,266,936,821,000)
(736,855,448,000)
3,332,451,450
4,011,698,009,729
(4,256,990,602,971)
980,531,501,036
353,801
425,915,491
(451,957,809)
9,538,459,750
4,835,907,373,000
(262,350,439,000)
(1,113,989,181,000)
1,123,578,300
176,235,125,882
(101,521,711,989)
(58,396,004,689)
9,936,338,720
13,195,840,039,000
(963,723,823,000)
(13,960,973,666,000)
503,302,000
2,405,781,000,000
(103,684,000,000)
(796,431,000,000)
(17,630,529,000)
27,847,591,000
4,246,550,572
(10,574,402,000)
104,101,444
1,230,839,821
2,629,265,577
7,662,900,000
864,468,000,000
3,681,231,699
1,403,488,344,089
63,878,307,435
5,931,520,000
2,074,598,275,000
(285,007,981,000)
917,678,872
76,940,381,769
(77,353,294,057)
434,000,000
317,569,997,000
(149,588,887,000)
654,000,000
16,098,853,281
425,000,000
4,349,079,565
(2,476,941,504)
1,323,000,000
166,539,874,000
(133,484,757,000)
49,536,000
79,856,791,203
(29,708,479,675)
(77,075,974,746)
308,000,000
(67,657,238,554)
(3,394,527,042)
75,327,409,475
180,000,000
3,991,756,121
80,000,000
119,591,243,971
158,400,000
(1,311,666,268)
34,000,000
(2,524,831,059)
150,000,000
150,000,000
52,016,000
356,220,713
(142,138,000,000)
555,638,000
(2,264,769,616)
(327,820,000,000)
(1,226,030,451,280)
(710,899,231,000)
4,400,550,708
(123,168,350,000)
(16,403,393,594)
(295,604,346)
0
(357,136,990)
14,090,437,821
(123,652,895,732)
33,167,718,461
(30,291,361,391)
(21,365,000)
2,671,379,545
68,880,075,671
(14,500,050)
(68,656,102,000)
4,091,776,551
(2,116,554,845)
13,321,147,405
(4,185,763,459)
(5,136,854,000)
9,600,000
(312,236,970)
(2,885,723,544)
4,799,573,542
568,375,000
(17,339,552,921)
(97,704,775,200)
114,026,766,343
18,367,000
(61,446,650,211)
(10,265,832,484)
91,335,425,000
3,694,500,000
5,763,000,000
(254,159,000,000)
388,345,000,000
306,338,500
2,004,760,441
(10,714,164,741)
13,071,421,756
331,129,952
5,575,831,917
(513,849,984)
1,102,600,000
559,020,000
3,922,589,788
(4,062,725,662)
(46,967,508)
968,297,000
1,910,723,734
(335,317,423)
(349,704,417)
6,020,000,000
46,189,938,000
(26,369,400,000)
(23,383,933,000)
181,035,556
81,546,598
(8,770,955,226)
(97,954,677)
250,000,000
24,895,290,667
(2,156,997,987)
(21,669,762,018)
900,000,000
48,692,335,000
(46,003,763,000)
16,551,371,000
383,331,363
349,327,708,802
(28,374,794,014)
(241,324,217,838)
230,000,000
680,000,000
1,300,000,000
(2,126,775,144)
117,436,141,000
(81,000,000)
(33,342,758,000)
2,052,092,249
(76,237,005,000)
(7,861,288,338)
(2,068,849,005)
10,837,331,426
69,000,000
12,697,251,924
28,169,615,104
(50,714,230,775)
314,705,440
96,293,740,389
(66,182,965,804)
(31,184,045,111)
410,200,000
(3,821,098,065)
4,821,449,524
(1,032,661,587)
15,950,157,393
(22,062,788,408)
6,364,654,233
1,050,000,000
264,398,200
(1,279,818,057)
30,769,350
2,513,180,700
92,500,000
14,907,828,696
(29,066,562,002)
11,218,951,849
1,350,000,000
3,195,724,922
(3,274,957,310)
1,089,274,940
3,435,000
3,195,724,922
(3,274,957,310)
1,089,274,940
2,808,000,000
218,865,007,192
(69,931,888,547)
(95,130,120,686)
3,284,561,408
(540,185,000,000)
(551,937,000,000)
1,079,226,000,000
1,489,414,660
17,581,000,000
(76,981,000,000)
163,661,000,000
339,000,000
6,161,029,000
(57,304,037,000)
56,295,862,000
9,391,108,493
(70,005,643,267)
(20,207,103,009)
82,728,971,600
6,979,892,784
(54,786,000,000)
(8,385,535,000,000)
9,119,274,000,000
500,000,000
(397,213,098)
(3,002,050,461)
2,119,521,340
1,228,465,988
(66,752,440,537)
(193,040,419,894)
236,833,519,393
3,166,666,667
(31,312,441,662)
(32,153,000)
32,498,199,417
1,011,774,750
(99,973,970,266)
(45,793,044,421)
141,914,504,034
2,477,888,787
97,144,267,094
(96,800,114,928)
5,470,982,941
3,944,656,779,608
(3,530,251,956,498)
139,934,171,559
(601,904,984,901)
1,492,046,658
32,218,943,486
(40,428,439,187)
10,448,363,328
3,450,607,595
526,651,076,726
(526,926,796,626)
1,335,702,240
529,224,250,977
(744,140,851,789)
235,639,144,913
1,356,615,897
565,667,464,000
(196,244,865,000)
(357,451,050,000)
144,030
60,056,000
(20,835,000)
(37,950,000)
4,048,355,314
11,244,269,000,000
(3,030,042,000,000)
(6,817,284,000,000)
771,157,280
262,780,000,000
(32,986,000,000)
(96,212,000,000)
3,484,800,000
449,548,000,000
(958,830,000,000)
839,623,000,000
41,000,000
90,984,858,000
(79,084,336,000)
(24,071,672,000)
450,000,000
143,925,576,000
996,502,680
(82,881,008,001)
37,500,000
8,827,010,549
(1,572,125,633)
(1,624,792,574)
21,250,000
9,619,190,438
49,261,677,727
(3,600,000,000)
6,118,875,000
(43,769,781,207)
(267,088,517,697)
20,000,000
(28,756,835,797)
(2,867,877,629)
43,648,396,020
588,000,000
75,870,180,744
(22,026,074,749)
(54,732,674,583)
301,200,000
(5,725,155,403)
(874,580,000)
(9,782,473,015)
(49,677,479,000)
131,279,538,660
327,539,008,016
(7,670,000)
5,125,331,420
1,439,668,860
105,956,006,338
(114,776,198,621)
10,418,326,646
1,466,666,577
155,201,981,646
(57,403,367,276)
(94,429,698,494)
335,557,450
29,815,800,000
(6,993,465,000)
(19,471,681,000)
3,500,000
(7,112,000,000)
(29,378,000,000)
41,315,000,000
6,500,000
(7,112,000,000)
(29,378,000,000)
41,315,000,000
3,395,205,930
(110,344,245,370)
(39,644,600,000)
206,078,665,158
98,236,000
(34,857,862,000)
3,068,486,000
29,191,340,000
2,015,208,720
6,386,774,361
(16,457,038,227)
13,529,898,107
5,214,400,000
42,526,616,410
49,205,972,344
(93,295,689,551)
1,120,992,879
42,526,616,410
49,205,972,344
(93,295,689,551)
654,351,707
12,508,771,084
6,916,889,745
(14,085,426,913)
587,152,700
(21,336,767,422)
8,319,097,967
(20,025,324,429)
445,440,000
(94,554,708,018)
(55,787,213,180)
170,872,949,810
1,611,067,000
(46,005,216,411)
24,286,139,428
20,731,111,049
1,532,571,000
22,843,730,595
(101,374,838,979)
80,433,138,000
3,889,179,559
155,493,436,000
(76,420,002,000)
(24,893,373,000)
47,538,158,750
60,036,445,610
(5,594,552,015)
(61,365,047,338)
641,717,510
47,027,877,572
(17,754,624,157)
(30,225,393,513)
268,800,000
44,123,703,688
(52,769,508,708)
10,941,228,597
836,707,000
(19,082,633,505)
(5,791,663,924)
31,196,805,452
930,000,000
50,064,405,683
(90,427,985,467)
39,770,267,555
360,000,000
(19,739,247,545)
8,068,500
(4,178,023,614)
(7,746,743,300)
16,671,719,065
86,000,000
(3,754,814,324)
(2,556,517,850)
4,793,149,658
13,000,000
75,428,460,000
(44,649,211,000)
14,841,428,000
(1,850,070,403)
1,661,922,843
(41,666,666)
1,000,000,000
4,007,235,107
151,200,000
1,120,000,000
34,280,000
7,243,542,980
34,821,030,497
9,922,445,590
(61,761,274,439)
(13,578,928,000)
(12,951,130,000)
27,105,379,000
8,173,644,296
(14,099,805,339)
6,745,065,724
205,583,400
(226,385,546,489)
(11,323,242,446)
219,772,528,777
306,000,000
86,784,626,833
(5,443,717,548)
(12,282,948,987)
831,120,519
(3,030,549,828)
(39,227,887,465)
66,594,059,389
1,771,448,000
(75,503,937,727)
(86,634,251,248)
180,194,768,330
196,000,000
(5,837,773,863)
10,875,000
5,099,583,785
589,896,800
(76,215,000,000)
10,978,000,000
68,772,000,000
13,162,473
115,989,209,324
(101,640,991,665)
(8,260,746,944)
297,500,000
12,403,711,320
(93,671,017,770)
(84,520,266,090)
174,718,619,754
352,303,365,770
(919,929,441,514)
634,673,599,999
16,013,181
87,272,573,000
(20,465,271,000)
9,444,189,000
2,502,001,000,000
(6,266,997,000,000)
6,028,714,000,000
766,584,000
178,699,351,379
(192,623,255,254)
78,169,560,000
(77,986,000,000)
(109,837,000,000)
21,070,000
227,271,000,000
1,440,000,000
8,742,292,358
1,216,274,133
(6,830,519,300)
2,141,246,460
(20,226,164,000)
(1,697,945,667)
(888,011,067)
8,533,217,268
690,740,500
1,284,829,558
(4,049,341,928)
3,095,057,295
1,310,000,000
5,275,606,873
(47,489,001,119)
45,258,813,815
(6,717,009,989)
(2,419,590,345)
9,223,973,238
303,626,000
1,045,000,000
44,649,088,270
(119,728,794,391)
75,851,821,393
2,888,382,000
(63,543,756,329)
(43,172,525,929)
71,494,497,599
66,000,000
6,733,125,000
77,819,000,000
30,966,000,000
(19,000,000,000)
(552,085,102,941)
(121,478,247,564)
997,688,686,778
1,924,088,000
1,449,178,000,000
(423,241,000,000)
(983,513,000,000)
4,383,000,000
1,786,380,000,000
(1,455,950,000,000)
(934,615,000,000)
9,268,000
35,014,670,000
(20,725,783,000)
(25,600,000,000)
972,000
35,014,670,000
(20,725,783,000)
(25,600,000,000)
560,000,000
93,490,909,000
(33,149,363,000)
(63,245,827,000)
3,099,267,500
83,418,335,788
7,395,899,951
179,845,976,952
10,156,014,422
362,898,238,846
(42,271,083,212)
(473,789,467,691)
5,554,000,000
55,512,643,134
(28,202,146,346)
(13,177,968,742)
22,400,000
69,052,324,000
(7,915,962,000)
(45,071,634,000)
535,080,000
2,154,893,240
(4,676,474,093)
4,283,292,070
(8,006,272,967)
15,966,158,426
4,500,000,000
3,600,000
294,712,577,526
(4,920,893,506)
(76,625,200,768)
(121,037,455,918)
180,960,000
178,542,842,753
(62,716,332,401)
(45,207,104,450)
428,000,000
16,550,490,276
(6,765,407,138)
(1,435,319,492)
1,500,000
1,981,524,000
(3,149,381,000)
(10,000,000,000)
7,630,000,000
2,250,013,000,000
(1,191,516,000,000)
(1,637,785,000,000)
138,000,000
(6,526,829,115)
2,540,385,411
405,000,000
16,407,376,449
1,365,061,777
(10,977,511,152)
1,008,517,669
14,710,781,055
(32,416,636,411)
18,556,050,987
77,613,627,903
1,398,681,000
(214,501,752,126)
483,739,680,337
19,621,889,800
(1,679,444,249,953)
(355,673,484,309)
3,045,356,869,338
500,000,000
(8,737,179,490)
(13,058,233,186)
21,757,964,772
1,638,218,259
(4,874,998,924)
(5,193,255,453)
24,190,626,375
336,000,000
57,304,742,331
(19,581,565,067)
6,001,500,000
37,054,108,203
(313,751,762,696)
357,013,425,903
176,400,000
2,639,500,730
(411,196,650)
103,508,000
6,540,596,675
178,029,746,350
(726,345,953,483)
2,074,955,502,141
6,150,000,000
103,039,239,635
(720,960,429,875)
2,151,750,819,211
1,978,864,834
33,325,730,349
(65,858,064,127)
21,416,248,751
750,000,000
6,648,523,882
3,322,092,000
505,471,998,000
480,111,500
1,477,070,161
(379,585,021,000)
26,602,944,489
(102,348,111,000)
(4,064,956,825)
(35,306,603,870)
41,040,787,920
3,109,750,083
17,366,736,032
7,228,228,212
(14,406,835,513)
2,861,390,962
(189,383,926,393)
(535,783,479,317)
724,004,783,510
1,387,500,000
227,761,742,420
41,046,673,744
(72,551,260,692)
1,600,000,000
101,538,000
1,745,000,000
520,000,000
5,684,644,918
(11,779,341,339)
55,639,743,663
(295,247,004)
(50,994,887,976)
(36,261,700)
(10,528,780,106.00)
1,099,749,332
44,597,845,780
12,259,244,600
(48,270,432,747)
0
2,750,000,000
84,535,378,000
(9,460,367,000)
13,780,872,551
47,872,613,252
(450,331,765,772)
407,757,344,419
167,899,500
(1,224,461,171)
(480,331,973,801)
484,664,534,359
703,750,000
(7,263,159,380)
(14,245,110,000)
21,991,102,373
(20,997,220,000)
(59,352,078,000)
2,035,755,951
(2,656,914,624)
1,148,418,000
143,423,339,000
696,000,000
3,424,370,988
5,926,907,212
(62,141,490,000)
(129,717,631,862)
(494,830,961,728)
1,225,879,350,592
2,466,845,688
(255,669,122)
(27,702,116,099)
28,016,938,471
5,888,867,668
(1,005,365,779)
7,717,885,000
47,303,233,000
82,500,000
(98,338,934)
3,207,489,870
(104,792,385,395)
0
244,622,812,000
57,935,498
(51,103,810,464)
0
(368,418,787,000)
79,137,763
290,893,348,363
326,722,500
9,633,341,267
(415,539,626)
(46,080,670)
591,000,000
2,688,236,135
85,447,150
(18,327,101)
9,509,500,000
(119,069,131,352)
84,946,333,656
(19,950,000,000)
3,213,101,173
112,760,309,000
(385,548,836,000)
455,008,961,000
1,051,741,063
35,405,786,845
(487,251,516,371)
661,334,906,459
2,345,564,615
48,786,737,258
24,502,858,232
1,801,320,000
605,832,065,000
(51,471,575,000)
52,110,398,000
5,541,165,000
(54,865,553,350)
(27,710,897,396)
408,170,463,498
2,935,533,575
(47,745,022,763)
(183,669,566,453)
324,005,421,879
948,639,000
(4,427,976,456)
(8,217,111,731)
(40,712,408,859)
57,686,754,166
2,750,000,000
22,923,760,896
(68,015,678,057)
(41,250,000,000)
13,978,099,380
(101,958,857,000)
(1,493,374,996,000)
2,867,820,434,000
5,846,154,000
627,126,807,000
(57,558,190,000)
458,507,635,000
4,539,885,805
2,926,542,619,715
(2,525,454,997,813)
123,029,022,057
2,000,000,000
244,088,695,704
(932,438,750,037)
6,800,000,000
489,734,991,000
50,527,455,000
18,953,676,867
556,902,919,862
(2,023,535,311,389)
1,522,871,187,463
7,090,000,000
3,959,360,100,000
(7,127,273,804,000)
3,382,880,193,000
5,433,933,500
8,273,929,000,000
(7,290,386,000,000)
4,236,950,000,000
899,973,500
23,631,276,883
(42,763,127,342)
15,279,671,933
20,235,872,427
155,623,821,190
(688,993,675,779)
20,159,999,280
27,727,272,000,000
(15,138,863,000,000)
2,998,604,000
446,193,693,333
(1,128,049,186,662)
706,598,848,708
3,199,376,137,000
525,977,627,999
(10,957,038,000,000)
796,347,484,610
4,159,010,436
689,546,786,913
(9,671,930,058,889)
10,076,715,145,907
54,000,000
6,656,887,187
3,814,293,500
(11,288,242,346)
4,500,000,000
120,060,811,000
312,930,152,000
(272,100,153,000)
(4,803,177,000)
(146,552,395,000)
118,042,516,000
428,270,000
9,708,342,928
(33,434,613,106)
25,722,248,350
1,141,030,000
95,427,140,499
(142,829,506,241)
53,951,026,286
609,130,000
47,878,613,705
40,994,860,002
(36,249,285,232)
163,756,000
412,348,397,000
(123,757,988,000)
(112,585,664,000)
391,799,407
7,158,614,496
2,140,000,000
1,368,000,000
655,666,202
(389,813,992)
4,467,766,258
(5,937,981,048)
(2,504,116,452)
3,027,281,021
140,612,000
11,698,592,956
(5,525,394,375)
20,223,602,439
15,223,750,000
166,024,465,031
(2,169,291,462,973)
2,731,039,483,274
102,600,000
226,894,291,000
(43,826,607,000)
(114,732,839,000)
2,349,061,156
158,816,473,000
(62,955,703,000)
(62,827,567,000)
5,880,051,003
(90,393,221,558)
(18,923,469,254)
86,723,533,250
5,712,338,028
(2,197,021,000,000)
3,679,579,000,000
(50,428,000,000)
2,310,000,000
34,255,108,520
(10,530,830,411)
5,000,000,000
(86,348,263,000)
252,185,618,000
(2,006,212,000)
1,510,882,208
(37,777,858,000)
(19,711,042,000)
95,772,917,000
12,327,505,000
8,806,087,000,000
(2,534,824,000,000)
(1,758,173,000,000)
28,350,150,000
(312,179,000,000)
5,033,072,900
(4,925,871,000,000)
2,400,000,000
(458,718,469,000)
(23,209,184,000)
40,000,000,000
813,750,000
(16,398,327,966)
(14,239,847,234)
13,974,296,582
1,500,000,000
(4,084,640,967)
36,591,846,848
48,663,702,731
(4,296,487,000,000)
2,279,339,000,000
1,945,511,000,000
501,219,000
(43,637,717,497)
59,080,088,490
1,501,421,496
20,749,551,742
5,803,964,000,000
(15,754,000,000)
(6,930,000,000)
5,058,435,000,000
338,455,000,000
325,208,000,000
(932,100,000,000)
4,507,288,000,000
2,576,532,000
(839,228,740,000)
(46,521,428,000)
889,080,949,000
1,625,443,188
(277,639,000,000)
913,016,000,000
254,125,000,000
15,273,940,510
10,187,279,000,000
(10,135,662,000,000)
12,322,602,658
(1,071,176,000,000)
1,389,329,000,000
5,814,574,345
(1,075,825,000,000)
316,550,000
20,211,193,384
7,743,125,924
12,317,800,500
310,000,000
6,653,357,004
423,328,103,000
(1,909,516,000,000)
(29,790,000,000)
23,986,231,000,000
23,634,201,391
(1,125,418,000,000)
587,382,000,000
3,680,888,000,000
(227,172,000,000)
968,196,000,000
(367,213,990,000)
(457,180,000,000)
3,065,765,000,000
410,565,000,000
(628,756,000,000)
(17,304,540,391)
1,296,632,000,000
33,100,000,000
(4,007,508,000,000)
0
(128,664,000,000)
2,334,997,120
3,083,289,000
(74,406,892,000)
232,384,000,000
1,729,245,170
1,328,000,000
(2,752,000,000)
57,005,000,000
3,915,733,039
844,494,000,000
(686,715,000,000)
322,410,000,000
1,000,000,000
(1,820,752,000,000)
(63,852,000,000)
1,914,998,000,000
760,339,281
(520,586,082,627)
(14,297,926,316)
559,427,055,510
1,398,183,491
(116,834,308,310)
(6,917,520,669)
160,041,118,093
2,603,299,968
(750,850,747,470)
(4,987,619,283)
759,300,105,869
67,600,000
21,718,428,160
(644,168,832)
(10,093,361,799)
65,000,000
9,411,087,327
23,196,175
(9,631,566,346)
48,000,000
1,325,000,000
400,000,000
792,093,519
(254,405,348,569)
13,550,547,725
(316,276,914)
(24,398,268,123)
(966,887,809)
(10,385,756,384)
305,462,762,991
(12,157,137,256)
2,000,000,000
(787,165,014,205)
720,000,000
(5,398,074,051)
1,761,723,835
1,731,892,410
530,000,000
9,989,657,609
6,590,322,887
584,000,000
(42,286,609,449)
(2,355,405,808)
146,820,561,256
75,422,200
78,867,287,988
(186,161,697,570)
108,788,892,286
273,200,000
380,212,022
58,379,502
817,603,447,721
550,859,000
(14,065,653,580)
(2,972,681,016)
16,335,360,440
360,000,000
(121,138,340,575)
(987,556,791)
134,424,977,347
900,000,000
(22,184,311,796)
(3,055,530,581)
24,836,633,793
3,655,000,000
221,947,264,000
(266,130,274,000)
24,772,094,000
255,000,000
12,306,730,372
(9,848,506,013)
275,914,080
28,876,014,000
(17,158,976,000)
174,193,236
(15,075,768,000)
18,150,206,000
192,000,000
(13,719,097,000)
7,011,529,000
427,798,000
310,000,000
2,560,671,182
2,109,342,235
(770,478,124)
(1,657,500,000)
0
(1,027,850,000)
300,000,000
8,491,880,465
(4,867,325,255)
(3,326,490,941)
1,218,742,000
15,359,014,000
(13,979,177,000)
1,769,200,000
56,999,982
21,017,512,548
(10,095,358,966)
(9,360,866,363)
150,000,000
(1,390,633,057)
704,867,652
(456,498,459)
315,466,666
(41,866,714,305)
44,288,577,292
(3,154,666,660)
4,063,538,671
530,979,000,000
(531,293,000,000)
8,333,000,000
24,031,011,185
513,893,000,000
(512,448,000,000)
8,249,000,000
446,464,000
7,201,924,763
23,998,939,027
2,830,266,665
1,250,175,000
14,173,097,394
(182,074,160,754)
171,200,857,363
7,236,259,371
233,179,000,000
(5,035,900,000,000)
6,411,700,000,000
(12,902,047,495)
(13,518,960,900)
34,006,616,727
5,226,336,198
73,562,338,000
(70,279,946,000)
2,218,500,000
13,770,710,367
(32,032,376,712)
728,744,426
1,326,326,400
9,860,608,729
(100,890,252)
140,023,750
(5,786,701,270)
933,935,892
4,822,055,415
(183,106,000,000)
(229,287,000,000)
(801,247,000)
18,578,906,352
(9,800,000,000)
(140,023,750)
456,467,000,000
1,877,002,550
110,000,000
3,120,000,000
1,445,508,580
(43,144,238,526)
(7,099,272,158)
220,433,195,000
(226,414,157)
(37,041,230,762)
6,638,294,311
(472,851,823,000)
0
85,220,022,657
455,655,800
343,432,353,000
0
2,280,000,000
4,890,036,859
(50,893,600,297)
(59,812,973,204)
480,000,000
34,746,796,463
(36,080,526,622)
(4,334,534,684)
840,000,000
215,454,000,000
(32,180,000,000)
(160,072,000,000)
(29,173,933)
(490,360,392)
30,177,600
(737,954,231)
432,005,844
34,794,324,996
915,550,179
780,000,000
51,188,000,000
(287,183,000,000)
236,432,000,000
728,000,000
4,572,600,781
(2,969,493,903)
13,137,409,398
639,817,902
(55,710,740,671)
(7,539,642,621)
54,058,765,488
600,000,000
13,852,368,881
(6,693,588,051)
(11,130,947,676)
10,128,571,429
28,970,346,774
(199,978,063,690)
185,000,000
3,725,668,415
12,331,813,155
76,000,000
13,635,495,692
7,971,707
(1,262,853,790)
(145,114,945)
0
(29,929,861,595)
179,383,837,635
0
(4,412,500,000)
0
404,537,500
2,939,474,887
(3,467,722,049)
918,492,750
(93,591,599,961)
(10,442,942,306)
105,773,877,640
58,800,000
18,758,671,058
(8,365,735,250)
(21,916,308,446)
900,000,000
(10,871,462,767)
1,395,000,000
2,851,609,100
(86,553,000,000)
2,657,778,000,000
(127,022,333)
(222,641,000,000)
(1,016,525,000,000)
520,000,000
(1,964,658,993)
113,717,000
1,268,950,977
(7,072,991,579)
7,007,717,712
1,715,000,000
(11,562,928,193)
468,000,000
2,895,037,800
(179,173,851,803)
64,345,127,554
(5,444,864,579)
(6,063,813,000)
(15,060,599,000)
(610,387,574)
11,456,972,940
318,830,000,000
(1,453,973,000,000)
1,807,677,106
(789,167,668)
282,358,395,998
(730,959,287)
132,970,722,000
670,149,000
(22,329,567,012)
(4,241,282,614)
24,500,000,000
329,420,000
253,587,000,000
(58,618,000,000)
(145,000,000,000)
4,711,922,000
1,267,586,000,000
(496,907,000,000)
762,165,000,000
58,212,000
1,960,614,156
1,660,000,000
344,625,477,000
(313,334,543,000)
146,189,183,000
7,064,000,000
537,619,000,000
(207,769,000,000)
(193,762,000,000)
340,000,000
(941,308,246)
10,120,608,507
38,415,267
(1,611,391,857)
616,746,644
331,200,000
101,640,443,121
(46,973,275,028)
(22,744,401,501)
52,000,000
12,243,670,276
(1,852,996,040)
(8,190,884,731)
570,000,000
(5,018,588,734)
28,927,651,172
(2,203,421,189)
353,220,780
8,241,401,410
18,300,191,429
(2,507,025,959)
80,000,000
2,884,948,033
(1,205,048,049)
(1,520,276,581)
446,250,000
233,817,124,000
(141,337,940,000)
(15,996,885,000)
470,719,664
915,302,915
(100,707,675)
(1,645,444,230)
1,119,326,168
26,457,406,315
(32,339,506,037)
18,794,794,204
1,594,000,000
(807,675,253)
1,253,404,702
(1,996,000)
125,000,000
113,319,240
(617,367,380)
2,318,736,000
132,591,710,164
(30,150,219,144)
(19,473,294,980)
67,726,880
1,930,039,200
610,249,080,000
(389,795,527,000)
(181,619,492,000)
1,216,792,500
4,764,390,755
(4,646,517,046)
(249,530,125)
6,000,000
4,764,390,755
(4,646,517,046)
(249,530,125)
400,000,000
4,959,216,000
(17,267,601,000)
14,523,665,000
30,000,000
2,181,444,880
(1,932,174,200)
488,000,000
2,850,463,283
(2,797,216,196)
201,553,694
1,599,999,998
186,086,398,277
(113,077,616,074)
98,544,034,108
220,808,000
22,635,617,556
(10,438,256,634)
(13,225,923,928)
3,550,000,000
129,977,602,000
(514,072,065,000)
520,460,674,000
129,725,771
28,548,454,162
(10,301,727,349)
(10,459,297,250)
280,000,000
18,787,104,121
82,000,000
719,656,778
1,152,000,000
(3,250,922,972)
815,974,000
(66,478,199,063)
503,760,000
(81,982,066)
7,585,161,371
(313,418,492,581)
(433,952,602)
(4,242,761,059)
339,981,850,319
465,224,000
4,186,528,774
2,025,613,651
26,837,391,202
34,628,267,204
(36,149,730,302)
350,000,000
12,938,409,382
(7,708,683,377)
(4,828,520,933)
13,750,000,000
76,515,502,158
(897,301,882,301)
1,947,595,647,449
1,893,750,000
142,122,367,000
(136,464,824,000)
518,550,206,000
725,000,000
14,294,129,000
(912,873,000)
(12,852,051,000)
1,348,780,500
121,785,351,893
(71,193,711,058)
(53,415,554,454)
575,112,500
15,979,464,262
(11,751,595,260)
(690,062,622)
184,000,000
351,233,383
(331,672,502)
507,393,383
122,665,000
(915,335,057)
(39,914,497)
1,358,928,976
394,000,000
787,851,525
2,041,925,923
(970,811,094)
(1,884,420,000)
(788,199,122)
10,436,391,131
(2,651,792,140)
39,545,176,527
(22,019,862,974)
(93,361,429,662)
(28,819,243,622)
175,712,619,706
(585,903,000,000)
601,798,000,000
6,785,159,000
1,363,551,000,000
1,681,000,000
61,317,793
31,180,050
(4,889,366,331)
(3,078,651,702)
(82,651,850)
101,533,011
5,952,441,000
(793,308,000)
26,970,278,400
648,925,963,000
(3,920,440,817,000)
3,598,768,693,000
(752,876,000)
13,748,844,550
237,602,000,000
(2,451,451,000,000)
3,851,013,000,000
1,184,200,000
14,231,547,267
(5,946,695,486)
1,144,399,504
320,000,000
(23,038,636,882)
(4,755,374,998)
30,035,997,339
442,144,722
62,073,026,207
(20,372,033,120)
(33,942,243,675)
450,166,463
(52,204,000,000)
955,703,000,000
(846,040,000,000)
2,566,456,000
11,019,066,629
(12,350,007,269)
10,248,940,565
50,000,000
6,171,870,561
(61,812,465)
770,000,000
15,347,745,373
(32,968,566,779)
(4,770,035,086)
23,000,450,008
679,513,750
13,114,103,025
9,535,830,463,649
(439,714,897)
(16,997,650,994)
-11,366,053,969,603
3,864,768,180,518
109
110
Net Increase in
111

112

untuk publikasi
Paid-Up
Capital
Adjusted
(Rp)
3,122,000,000
6,189,000,000
9,311,000,000
300,000,000,000
815,296,000,000
195,440,000,000
1,012,772,000,000
787,372,500,000
265,020,396,000
106,235,338,000
363,426,097,000
378,787,500,000
301,305,000,000
257,054,000,000
558,359,000,000
682,286,396,500
394,450,650,000
64,237,583,000
458,688,233,000
378,000,000,000
5,858,545,723
323,764,478,647
329,623,024,370
574,438,673,200
68,261,757,000
151,592,417,000
220,400,373,000
520,367,811,625
285,646,321
1,114,160,498
1,399,806,819
34,198,115,000
(774,000,000)
14,004,000,000
13,232,000,000
75,000,000,000
42,923,000
102,396,000
145,319,000
175,653,350,000
585,462,000,000
334,502,000,000
1,834,607,208,400
6,200,919,400
4,304,749,998
10,505,669,398
185,713,550,000
(7,257,082,923)
14,481,417,363
7,224,334,440
364,800,000,000
206,945,068
386,594,734
110,297,750,000
(259,912,000,000)
179,649,666
33,216,641,821
3,147,176,647
36,363,818,468
164,180,000,000
870,828,973,176
482,639,195,637
1,353,468,168,813
9,702,000,000,000
1,620,058,581,000
506,327,764,000
2,126,386,345,000
564,962,500,000
14,251,837,285
6,975,764,433
120,000,000,000
929,146,000,000
(7,276,072,852)
1,295,035,000,000
2,222,819,000,000
1,152,065,925,000
239,126,444,892
242,356,088,126
412,957,160,486
1,316,832,500,000
(50,110,000,000)
157,058,000,000
106,948,000,000
(1,953,254,471,000)
735,238,907,794
620,896,485,000
455,088,071,000
1,440,081,337,200
1,773,775,813,290
2,509,014,721,084
333,245,145,000
78,059,126
188,318,910
266,378,036
3,459,567,753,000
1,138,182,108,000
4,743,875,109,000
953,845,975,000
16,317,409,204
19,095,096,658
35,412,505,862
112,357,830,000
4,500,925,664,000
2,772,068,214,000
248,408,468,000
178,158,000,000
1,734,159,000,000
251,651,000,000
6,741,149,000
6,383,809,000
(1,728,857,450,000)
1,505,666,000,000
(357,340,000)
641,155,057,200
720,716,674
1,140,802,663
1,861,519,337
615,419,910,500
394,510,000,000
287,284,000,000
681,794,000,000
3,831,450,000,000
262,849,392,200
43,386,264,747
307,758,755,702
1,840,615,849,500
1,078,691,063,000
1,743,589,294,000
2,822,280,357,000
593,152,000,000
3,987,638,420
1,508,478,950
5,496,117,370
91,767,887,200
44,812,760,000
64,235,086,000
109,832,114,000
217,000,000,000
251,097,687
232,188,389
483,286,076
327,000,000,000
1,576,533,715
1,134,196,970
2,710,730,685
212,500,000,000
33,055,117,000
76,905,989,000
109,958,514,000
661,500,000,000
(26,927,663,218)
85,483,143,941
58,555,480,723
49,536,000,000
1,064,740
29,213,792
4,275,643,879
28,288,785,466
32,555,859,234
154,000,000,000
3,634,619,131
4,584,902,629
8,219,521,760
18,000,000,000
10,028,786,060
270,204,670,867
275,164,706,848
80,000,000,000
1,564,690,802
3,955,518,097
5,520,208,899
79,200,000,000
125,183,486
126,837,912
252,021,398
34,000,000,000
209,473,621
593,575,408
803,049,029
75,000,000,000
1,975,221,706
2,500,580,510
4,601,227,566
75,000,000,000
3,998,529,946
59,153,793,167
63,152,323,113
52,016,000,000
1,601,613,028
1,717,561,860
3,319,174,888
9,600,000,000
(1,017,561,778)
2,996,118,727
1,978,556,949
284,187,500,000
19,622,942,305
51,966,612,732
71,589,555,037
18,367,000,000
139,949,000,000
13,998,000,000
153,947,000,000
461,812,500,000
4,362,017,456
4,808,929,334
9,170,946,790
30,633,850,000
6,164,581,933
24,114,933,736
30,571,349,190
82,782,488,000
(187,103,382)
6,482,926,822
6,295,823,440
27,951,000,000
738,083,266
3,308,645,259
4,046,728,525
484,148,500,000
(3,563,395,000)
7,162,245,000
3,679,063,000
301,000,000,000
(8,787,363,305)
18,109,853,414
9,322,490,109
90,517,778,000
590,227,058
1,658,757,720
50,000,000,000
1,068,530,662
19,239,943,000
32,160,090,000
51,544,321,000
90,000,000,000
82,810,388,055
101,475,643,595
184,286,031,650
191,665,681,500
331,431,068
175,748,173
23,000,000,000
124,565,430,000
140,286,383,000
340,000,000,000
(155,682,895)
7,856,378,000
5,812,238,095
6,719,432,178
130,000,000,000
(9,847,363,747)
907,194,083
37,893,457,696
28,878,006,281
34,500,000,000
(1,073,270,526)
12,174,771,889
11,101,501,363
157,352,720,000
(32,310,128)
3,223,881,168
3,191,571,040
102,550,000,000
252,023,218
32,742,911,285
33,325,906,372
52,500,000,000
1,249,530,984
1,000,381,896
2,202,693,312
26,439,820,000
(2,939,781,457)
8,144,749,097
5,204,967,640
46,250,000,000
1,010,042,552
20,951,890,927
21,961,933,479
135,000,000,000
1,010,042,552
20,951,890,927
21,961,933,479
343,500,000
53,802,997,959
16,696,399,093
71,004,844,794
280,800,000,000
(12,896,000,000)
145,581,000,000
132,685,000,000
164,228,070,400
104,261,000,000
203,207,000,000
249,617,000,000
1,489,414,660,000
5,152,854,000
7,325,110,000
8,592,013,000
33,900,000,000
(7,476,118,592)
16,679,001,980
9,051,640,386
3,184,291,525,400
357,153,000,000
1,036,106,000,000
2,617,459,794,000
(1,279,742,219)
11,929,272,887
10,649,530,668
100,000,000,000
(22,959,341,038)
88,517,804,035
65,558,462,997
1,228,465,988,000
1,153,604,755
4,857,636,732
6,011,241,487
316,666,666,700
(3,852,510,653)
11,153,663,583
7,301,152,930
126,471,843,750
140,278,323,725
29,759,574,375
170,037,898,100
1,238,944,393,500
(187,500,161,791)
382,911,671,347
195,411,509,556
5,470,982,941,000
3,471,601,447
5,550,451,128
746,023,329,000
1,989,660,619
1,713,940,719
3,450,607,595,000
20,722,544,101
278,331,261,620
299,053,805,721
1,335,702,240,000
11,971,549,000
80,259,299,000
92,230,848,000
1,356,615,897,000
1,271,000
8,521,000
9,792,000
144,029,716
1,396,943,000,000
4,530,446,000,000
5,979,242,000,000
2,024,177,657,000
133,582,000,000
228,024,000,000
367,564,000,000
385,578,640,000
330,341,000,000
240,122,000,000
572,947,000,000
1,584,000,000,000
(12,171,150,000)
75,212,328,000
63,260,400,000
41,000,000,000
93,373,517,000
159,578,083,000
252,951,600,000
225,000,000,000
38,616,057,644
193,485,801,556
232,101,859,200
498,251,340,000
678,953,000,000
2,238,867,627
(275,719,900)
5,630,092,342
8,931,944,230
14,562,036,572
37,500,000,000
55,280,868,165
9,090,448,000
64,371,316,165
10,625,000,000
16,680,709,112
372,392,769
17,053,101,881
856,642,500,000
12,023,682,594
10,895,972,376
22,919,654,970
20,000,000,000
5,516,489,388
4,627,920,800
294,000,000,000
(888,568,588)
652,229,375
44,735,392
75,300,000,000
1,598,134,363
(607,493,983)
7,309,824,676
8,907,959,039
143,966,886,000
3,368,915,876
15,704,401,105
19,337,993,879
767,666,577,000
3,350,654,000
5,070,503,000
8,564,251,000
167,778,725,000
4,825,000,000
3,560,000,000
8,535,000,000
3,500,000,000
4,825,000,000
3,560,000,000
8,535,000,000
6,500,000,000
56,089,819,788
21,946,964,182
78,036,783,970
339,520,593,000
(2,598,036,000)
7,259,018,000
4,660,982,000
49,118,000,000
3,459,634,241
12,163,540,059
15,623,174,300
201,520,872,000
(1,563,100,797)
2,936,376,930
1,373,276,133
846,857,568,040
(1,563,100,797)
2,936,376,930
1,373,276,133
140,124,375,000
5,340,233,916
26,473,804,339
31,814,038,255
327,175,853,500
(33,042,993,884)
36,073,290,015
3,030,296,131
293,576,350,000
20,531,028,612
14,236,669,119
36,903,507,593
44,544,000,000
3,051,395,811
2,134,184,661
261,106,700,000
1,902,029,616
(987,965,934)
4,322,053,142
6,233,252,809
766,285,500,000
54,180,061,000
30,416,180,000
87,985,596,000
1,944,589,779,500
(6,923,153,743)
40,571,016,492
31,509,078,109
2,283,248,477,500
(952,140,098)
11,687,883,065
10,735,742,967
320,858,755,000
2,295,423,577
12,364,161,133
14,659,584,710
134,400,000,000
6,322,508,023
2,992,606,553
9,315,114,576
209,176,750,000
(593,312,229)
18,555,392,324
17,962,080,095
600,975,000,000
(12,461,424,565)
14,103,700,013
1,521,546,399
180,000,000,000
4,625,767,021
1,657,765,515
6,283,532,536
8,068,500,000
(1,518,182,516)
2,389,022,984
870,840,468
43,000,000,000
45,620,677,000
4,619,183,000
50,239,860,000
13,000,000,000
(229,814,226)
503,793,836
292,729,313
100,000,000,000
(17,017,798,352)
40,064,516,142
22,043,135,110
900,502,319,260
1,568,072,000
2,143,393,000
75,600,000,000
575,321,000
3,488,959,446
4,307,864,127
211,400,000,000
(17,936,260,158)
818,904,681
43,709,384,043
30,815,361,823
205,583,400,000
70,113,963,742
61,751,924,687
131,865,888,429
306,000,000,000
24,335,622,096
35,678,712,528
50,077,878,098
415,560,259,500
18,056,579,355
15,830,614,821
34,271,623,176
265,717,200,000
756,054,364
15,099,202
98,000,000,000
3,535,000,000
490,000,000
4,025,000,000
589,896,800,000
6,087,470,715
36,576,849,174
44,200,124,158
13,162,473,000
(727,315,078)
(3,472,664,106)
16,341,458,593
12,868,794,487
148,750,000,000
67,047,524,255
515,457,640,569
582,505,164,824
620,185,566,000
46,581,138,000
117,968,365,000
164,549,503,000
16,013,181,000
2,263,718,000,000
1,796,689,000,000
4,536,937,000,000
944,418,900,000
64,245,656,125
54,255,385,079
120,002,105,073
383,292,000,000
39,448,000,000
4,759,000,000
44,207,000,000
21,070,000,000
9,185,593,151
33,778,163,520
42,963,756,671
720,000,000,000
814,686,901
8,999,374,027
9,814,060,928
608,137,066,500
330,544,925
6,764,185,151
7,094,730,076
345,370,250,000
3,045,419,569
4,250,912,951
7,296,332,520
131,000,000,000
87,372,904
878,460,209
965,833,113
543,362,600,000
772,115,272
(35,221,784,659)
13,999,491,149
14,709,469,752
249,500,000,000
75,213,787,855
39,992,003,196
577,676,400,000
89,785,000,000
12,806,000,000
102,599,000,000
66,000,000,000
324,125,336,273
273,691,401,940
593,803,498,850
336,656,250,000
47,446,000,000
439,140,000,000
486,586,000,000
962,044,000,000
(604,185,000,000)
1,005,445,000,000
401,260,000,000
438,300,000,000
(11,311,113,000)
24,219,148,000
12,797,929,000
9,268,000,000
(11,311,113,000)
24,219,148,000
12,797,929,000
972,000,000
(2,904,281,000)
167,708,740,000
164,663,699,000
280,000,000,000
270,660,212,691
90,873,073,338
361,265,502,897
309,926,750,000
1,261,454,016,042
1,116,346,134,197
507,800,721,100
14,132,528,046
210,381,277,934
224,513,805,980
555,400,000,000
16,064,728,000
79,189,092,000
95,253,820,000
22,400,000,000
1,761,711,217
348,691,399
2,110,402,616
53,508,000,000
(153,162,312,057)
3,038,991,953
1,692,918,825
4,731,910,778
3,600,000,000
117,239,481,597
834,752,889,810
951,992,371,407
225,000,000,000
70,619,405,902
33,531,932,746
104,859,857,682
90,480,000,000
8,349,763,646
79,634,667,922
87,984,431,568
53,500,000,000
(70,430,018,000)
1,500,000,000
(579,288,000,000)
(11,167,857,000)
1,014,379,000,000
(59,262,161,000)
437,224,000,000
76,300,000,000
(3,986,443,704)
4,849,249,169
750,650,819
69,000,000,000
6,794,927,074
5,112,776,617
11,907,703,691
202,500,000,000
850,195,631
5,020,486,571
5,921,588,250
504,258,834,500
346,851,556,114
7,992,193,207
354,843,749,321
1,712,881,000,000
1,010,239,135,076
32,637,089,690
1,042,876,224,766
2,522,188,980,000
218,235,583
180,787,679
14,122,371,998
(37,447,904)
2,199,107,762
16,321,479,760
819,109,129,500
37,723,177,264
276,594,998
37,999,772,262
168,000,000,000
80,315,771,410
250,924,793
80,566,696,203
600,000,000,000
2,331,812,080
2,982,950,095
5,314,762,175
43,050,000,000
1,526,639,295,008
759,944,279,552
2,289,226,087,732
3,270,298,337,500
1,533,829,628,971
77,384,008,013
1,633,108,719,708
1,537,500,000,000
156,170,379,637
145,054,294,610
989,432,417,000
34,728,538,532
5,060,925,351
39,789,463,883
75,000,000,000
23,538,866,000
30,091,161,000
54,223,936,000
1,661,046,000,000
(11,116,085,027)
1,669,227,225
168,601,389
1,837,828,614
48,011,150,000
10,188,128,731
28,280,614,280
38,491,811,817
1,554,878,041,500
13,017,009,144
53,252,628,975
66,269,638,119
1,430,695,481,000
196,257,155,472
289,218,086,231
487,264,276,125
693,750,000,000
(712,397,278)
443,641,561
(3,159,469,190.00)
9,821,736,048
9,109,338,770
160,000,000,000
523,611,035
967,252,596
50,769,000,000
23,604,776,274
20,479,774,300
745,000,000,000
804,502,328
280,728,389
1,085,230,717
130,000,000,000
12,933,521,000
35,754,478,000
48,688,013,000
275,000,000,000
4,688,643,878
81,385,885,996
86,074,529,874
2,672,294,175,400
3,108,099,387
959,976,973
4,068,387,580
83,949,750,000
482,832,993
790,615,445
1,273,759,658
70,375,000,000
63,074,041,000
5,463,452,000
68,680,321,000
143,552,250,000
2,803,212,315
8,122,395,704
10,975,716,989
348,000,000,000
679,579,848,681
1,349,407,328,222
2,028,987,176,903
1,730,215,169,500
59,153,250
34,846,184,798
34,905,338,048
1,233,422,844,000
(1,005,365,779)
1,037,071,254
31,705,475
2,944,433,834,000
(76,492,742,000)
220,801,477,000
146,830,226,000
771,788,500,000
38,734,327
11,857,109
50,591,436
41,250,000,000
134,997,152,504
18,642,264,777
153,639,417,281
320,748,987,000
9,171,720,971
11,460,240,602
20,631,961,573
143,344,500,000
2,755,356,184
3,844,271,249
6,599,627,433
59,100,000,000
(54,072,797,696)
67,583,622,160
13,510,824,464
1,930,500,000,000
182,220,434,000
115,582,788,000
301,319,634,000
321,310,117,300
209,489,176,933
665,413,696
210,154,590,629
390,348,212,600
68,861,619,034
38,124,012,364
106,985,631,398
1,172,782,307,500
0
606,470,888,000
174,004,576,000
784,297,752,000
180,132,000,000
325,594,012,752
103,529,188,193
429,123,200,945
554,116,500,000
92,590,832,663
90,063,755,505
182,654,588,168
293,553,357,500
8,757,233,576
126,507,065,438
135,948,051,846
474,319,500,000
(86,341,917,161)
217,446,782,493
131,355,845,180
275,000,000,000
1,272,486,581,000
608,359,429,000
1,880,206,286,000
1,397,802,138,000
1,028,076,252,000
336,744,452,000
1,364,820,704,000
584,615,400,000
524,116,643,959
670,943,452,625
1,232,204,290,922
2,269,942,902,500
18,248,794,375
133,410,240,171
151,659,034,546
1,000,000,000,000
3,739,638,583,000
260,389,712,000
4,000,028,295,000
3,400,000,000,000
56,238,795,936
239,424,066,284
295,662,862,220
2,470,070,904,500
214,966,489,000
587,176,395,000
805,768,794,000
709,000,000,000
5,220,493,000,000
2,807,260,000,000
8,053,006,000,000
543,393,350,000
14,171,161,673
10,434,193,545
89,997,350,000
(3,852,178,526)
(7,392,226,590)
1,631,371,000,000
859,881,059,264
852,668,943,331
2,023,587,242,700
8,315,836,000,000
10,140,791,000,000
5,039,999,820,000
266,335,665,627
438,521,472,586
749,651,000,000
0
172,185,806,959
1,094,331,873,931
(817,061,659)
886,090,706,964
1,980,422,580,895
259,938,152,250
2,692,318,239
1,875,256,580
54,000,000,000
160,890,810,000
85,160,759,000
246,051,569,000
225,000,000,000
(33,313,056,000)
37,550,592,000
4,237,536,000
214,960,500,000
342,000,000,000
1,995,978,172
541,890,601
2,537,868,773
42,800,000,000
6,548,660,544
7,566,109,126
14,114,769,670
142,628,750,000
52,624,188,475
37,530,109,109
90,154,297,584
60,913,000,000
176,004,745,000
783,547,392,000
959,552,137,000
81,878,000,000
5,688,399,706
985,507,308
6,673,907,014
195,899,703,500
133,350,577
207,817,199
341,167,776
81,599,619,400
26,396,801,020
60,372,586,945
86,769,387,965
70,306,000,000
727,368,928,277
104,757,260,871
831,941,463,720
1,522,375,000,000
68,334,845,000
134,946,013,000
203,280,858,000
51,300,000,000
33,032,842,000
195,721,126,000
228,753,968,000
260,463,840,000
(22,593,157,562)
907,175,279,116
887,928,402,222
651,980,055,216
1,432,130,000,000
2,751,532,000,000
4,183,662,000,000
692,054,385,000
16,794,278,109
195,263,747,287
212,058,025,396
231,000,000,000
163,831,143,000
563,522,478,000
727,353,621,000
500,000,000,000
38,284,017,000
16,417,911,000
54,701,928,000
377,720,552,020
4,513,090,000,000
24,341,245,000,000
28,854,335,000,000
3,083,269,080,808
10,522,000,000
1,156,276,000,000
1,189,153,000,000
2,211,311,682,194
457,772,000,000
5,356,458,000,000
5,814,230,000,000
3,562,274,500,000
(441,927,653,000)
2,143,650,869,000
1,701,723,216,000
(16,663,878,618)
122,527,114,329
105,863,235,711
81,358,080,808
32,507,205,881
73,638,247,564
106,145,453,445
150,000,000,000
(71,637,000,000)
4,628,061,000,000
4,584,652,000,000
17,867,731,155,000
16,943,792,489
192,162,718,493
209,106,510,982
125,560,353,535
9,379,152,000,000
26,093,258,000,000
35,472,410,000,000
10,405,411,704,040
3,330,781,000
242,563,364,000
245,894,145,000
412,955,800,000
889,502,000,000
2,910,927,000,000
3,800,429,000,000
812,721,593,939
3,732,505,000,000
18,281,520,000,000
22,014,025,000,000
7,042,193,577,375
90,981,000,000
3,776,321,000,000
3,867,302,000,000
748,604,369,200
479,753,000,000
1,851,950,000,000
2,331,703,000,000
726,821,793,056
56,114,113,000
395,416,102,000
451,530,215,000
158,275,000,000
699,069,000,000
2,168,661,000,000
2,867,730,000,000
2,015,618,877,172
413,875,000,000
3,123,540,000,000
3,537,415,000,000
1,300,533,636,250
19,349,910,000,000
17,662,210,000,000
37,012,120,000,000
6,161,152,752,525
6,329,661,000
92,939,052,678
100,621,093,875
62,000,000,000
50,563,000,000
1,231,910,000,000
1,282,473,000,000
1,663,339,142,424
161,060,397,000
186,580,445,000
347,640,842,000
233,499,711,919
55,581,000,000
52,190,000,000
108,158,000,000
172,924,516,970
480,189,000,000
3,544,605,000,000
4,024,794,000,000
811,493,503,900
30,394,000,000
345,919,000,000
376,313,000,000
100,000,000,000
24,543,046,567
83,645,941,434
108,686,501,517
380,169,640,500
36,864,603,067
57,893,629,875
94,758,232,942
349,545,872,750
3,461,739,116
22,211,387,857
25,673,126,973
650,824,992,000
10,980,897,529
8,754,596,305
19,735,493,834
33,800,000,000
270,960,057
73,677,213
32,500,000,000
(197,282,844)
475,816,605
19,280,378
495,096,983
24,000,000,000
26,659,146,299
31,364,519,765
58,023,666,064
132,500,000,000
426,522,660
2,485,995,953
2,912,518,613
40,000,000,000
20,052,677,132
80,459,514,691
100,512,191,823
200,000,000,000
(1,904,457,806)
5,189,343,228
3,284,885,422
72,000,000,000
16,579,980,496
17,655,501,393
34,235,481,889
53,000,000,000
102,178,545,999
32,553,828,073
134,732,374,072
58,400,000,000
1,494,482,704
21,681,609
1,516,164,313
107,746,000,000
438,591,524
6,509,051,673
6,947,643,197
54,640,000,000
(702,974,156)
2,867,792,132
2,164,817,976
55,085,900,000
5,509,362,223
17,854,149,872
90,000,000,000
(403,208,584)
1,007,588,237
604,379,653
90,000,000,000
(19,410,916,000)
12,344,787,649
167,692,849,933
148,281,933,933
182,750,000,000
800,724,359
19,691,119,221
20,491,843,580
51,000,000,000
11,717,038,000
7,691,428,000
19,408,466,000
137,957,040,000
2,104,282,000
3,625,315,000
5,729,597,000
87,096,618,000
(6,279,770,000)
11,061,773,000
4,782,003,000
48,000,000,000
3,899,535,293
2,848,444,885
6,747,980,178
15,500,000,000
298,064,269
4,395,596,198
4,693,660,467
60,000,000,000
3,149,037,000
15,829,243,000
18,978,280,000
121,874,200,000
1,561,287,219
9,908,127,142
11,469,414,361
28,499,991,000
(1,142,263,864)
2,018,080,912
875,817,048
75,000,000,000
(732,803,673)
1,245,969,001
522,662,298
63,093,333,200
8,019,000,000
50,536,000,000
58,555,000,000
1,017,063,792,750
9,694,000,000
39,588,000,000
49,282,000,000
3,003,876,398,125
34,031,130,455
19,180,475,954
53,211,606,409
89,292,800,000
3,299,794,003
40,332,103,731
43,631,897,734
125,017,500,000
1,608,979,000,000
1,595,899,000,000
3,223,898,000,000
723,625,937,100
7,585,608,332
2,450,602,335
10,036,210,667
2,027,226,639,000
2,919,266,000
35,972,504,000
38,891,770,000
1,666,944,049,500
317,240,007
2,165,369,839
2,482,609,846
1,109,250,000,000
(40,281,523)
746,185,602
705,904,079
121,528,512,000
(4,992,789,128)
5,261,811,008
269,021,880
56,009,500,000
633,217,000,000
677,760,000,000
1,166,353,635,500
44,074,000,000
382,775,000,015
5,106,114,500
(5,322,047)
10,160,758,858
15,266,873,358
375,400,510,000
49,116,680
43,794,633
11,000,000,000
118,640,508,000
213,198,024,000
312,000,000,000
(226,414,157)
269,565,907
43,151,750
433,652,574,000
(105,816,536,642)
235,342,383,530
133,938,332,566
114,000,000,000
(5,668,264,843)
9,304,522,978
3,636,258,135
48,000,000,000
23,202,000,000
78,098,332,782
101,300,332,782
420,000,000,000
(1,257,488,556)
2,215,701,577
958,213,021
15,088,800,000
5,780,013,580
30,779,351,406
36,559,364,986
108,001,461,000
91,013,725,000
437,000,000
83,507,000,000
102,264,000,000
195,000,000,000
14,740,516,276
11,756,112,725
28,975,829,001
72,800,000,000
(9,191,617,804)
34,672,681,525
25,481,063,721
319,908,951,000
(3,972,166,846)
67,371,552,689
63,399,385,843
60,000,000,000
8,376,120,719
4,502,868,281
12,878,989,000
382,775,000,015
16,057,481,570
6,981,627,730
23,039,109,300
18,500,000,000
9,077,880,747
2,859,160,472
11,937,041,219
38,000,000,000
(1,262,853,790)
5,460,351,053
4,349,345,570
7,971,707,000
(1,138,634,736)
3,795,637,987
2,657,003,251
40,453,750,000
1,739,335,373
29,134,383,078
30,873,718,451
91,849,275,000
(11,523,372,638)
18,727,544,947
7,204,172,309
58,800,000,000
190,820,375
649,308,215
458,487,840
9,636,000,000
72,967,000,000
82,603,000,000
139,500,000,000
187,280,000,000
914,887,000,000
1,036,406,000,000
712,902,275,000
(43,264,887)
1,319,440,803
1,276,175,916
52,000,000,000
(854,441,535)
5,063,535,463
4,209,093,928
634,475,488,500
0
91,621,616,002
8,017,214,001
99,647,519,425
171,500,000,000
58,169,303,688
101,574,224,708
158,663,578,001
234,000,000,000
111,846,310,000
28,865,273,000
140,711,583,000
289,503,780,000
(2,070,849,626)
(35,884,397,211)
(37,955,246,837)
67,014,900,000
49,969,000,000
98,847,000,000
148,823,000,000
164,710,000,000
1,532,844,000,000
1,230,858,000,000
2,763,702,000,000
2,355,961,000,000
10,469,830,806
2,335,313,413
12,700,827,409
58,212,000,000
177,480,117,000
160,808,747,000
338,612,752,000
830,000,000,000
136,088,000,000
552,947,000,000
693,200,000,000
353,200,000,000
5,213,125,652
4,926,979,317
85,000,000,000
31,922,766,592
24,033,841,118
56,784,411,007
82,800,000,000
2,199,789,505
7,923,142,475
10,036,736,105
26,000,000,000
21,705,641,249
62,620,376,111
84,326,017,360
57,000,000,000
24,034,566,880
39,117,849,206
64,116,685,084
176,610,390,000
(286,146,335)
159,623,403
2,091,508,128
2,251,131,531
10,000,000,000
76,482,299,000
98,340,482,000
174,835,763,000
44,625,000,000
1,830,592,233
999,743,243
47,071,966,400
3,296,983,341
16,209,677,823
326,400,000,000
(830,848,990)
12,912,694,482
443,733,449
(436,321,260)
52,357,355,228
1,085,889,716
159,400,000,000
860,180,743
423,859,483
14,031,250,000
82,968,196,040
246,346,082,797
332,347,587,346
1,159,368,000,000
38,834,061,000
50,783,345,000
89,802,712,000
965,019,600,000
(131,656,416)
904,294,820
772,638,404
294,549,664,600
(131,656,416)
904,294,820
772,638,404
900,000,000
2,215,280,000
36,283,869,000
39,519,629,000
60,000,000,000
249,270,680
391,138,821
640,409,501
3,000,000,000
254,800,781
715,655,529
973,387,248
48,800,000,000
171,552,816,311
100,116,551,468
271,669,367,779
399,999,999,000
6,463,207,903
5,446,471,401
110,404,000,000
136,366,211,000
172,422,870,000
308,789,081,000
710,000,000,000
7,787,429,563
25,723,221,809
33,510,651,372
64,862,885,500
17,406,444,121
13,867,683,649
31,274,127,770
140,000,000,000
203,722,110
180,288,157
384,010,267
41,000,000,000
(1,028,563,006)
4,101,587,440
4,110,305,522
115,200,000,000
(39,914,841,325)
91,477,340
121,714,412,936
81,799,571,611
407,987,000,000
2,427,518,558
29,779,767,632
32,207,286,190
46,522,400,000
25,315,928,104
9,920,181,823
35,236,109,927
506,403,412,750
401,205,072
21,013,997,505
21,415,202,577
35,393,600,000
1,126,809,267,306
508,182,498,827
1,634,991,766,133
1,375,000,000,000
524,207,749,000
201,659,398,000
725,867,147,000
473,437,500,000
529,205,000
983,538,000
1,512,743,000
72,500,000,000
(2,823,913,619)
151,615,322,660
151,020,113,887
134,878,050,000
3,537,806,380
17,403,679,195
20,941,485,575
57,511,250,000
526,954,264
297,114,075
824,068,339
46,000,000,000
403,679,422
6,318,664
409,998,086
30,666,250,000
2,895,232,660
1,690,065,751
4,585,298,411
9,850,000,000
14,446,661,851
5,102,918,292
17,018,020,828
78,785,152,500
53,531,946,422
106,396,862,208
159,928,808,630
102,096,296,150
1,379,446,000,000
1,433,573,000,000
2,813,019,000,000
1,550,057,875,000
9,845,993
10,628,461
20,474,454
42,025,000,000
4,406,257,000
2,160,905,000
7,030,108,000
73,503,957,150
327,253,839,000
556,676,491,000
883,930,330,000
5,467,681,440,000
1,637,164,000,000
1,536,160,000,000
3,173,504,000,000
1,374,573,455,000
9,429,251,285
17,604,404,015
27,033,655,300
100,409,200,000
2,241,985,459
2,281,457,158
4,523,442,617
32,000,000,000
7,758,749,412
65,670,649,879
73,021,665,536
22,107,236,100
57,459,000,000
61,855,000,000
119,314,000,000
1,447,174,804,650
8,917,999,925
797,437,160
9,715,437,085
334,161,400,000
1,340,023,010
11,027,072,358
12,367,095,368
25,000,000,000
5,379,628,602
47,481,465,948
52,861,094,550
77,000,000,000
(4,323,262,866)
5,231,683,902
908,421,036
67,951,375,000
1,447,174,804,650
2,059,756,235,321
113
114
115
untuk publikasi
Paid-Up
Capital
Adjusted
(Shares)
Adjusted
116
2,226,656
Stocks List
28-Dec-2007
Closing
Price
28-Dec-2007
(untuk akhir minggu) (Rp)
117
118
untuk BBS
Ann. EPS
Real
BV
Real
0
100
3,000,000,000
3,000,000,000
2,000
50
181
0
500
1,574,745,000
1,574,745,000
28,000
1,253
2,579
100
3,787,875,000
3,787,875,000
2,275
55
630
500
1,364,572,793
1,364,572,793
10,650
413
1,697
200
1,890,000,000
1,890,000,000
3,450
114
778
200
2,872,193,366
2,872,193,366
6,000
344
1,228
125
4,162,942,493
4,162,942,493
630
23
225
(105)
199
0
1,000
34,198,115
34,198,115
205
1,000
75,000,000
75,000,000
2,900
1,195
2,770
0
100
1,756,533,500
1,756,533,500
165
(47)
100
18,346,072,084
18,346,072,084
430
20
83
100
1,857,135,500
1,857,135,500
78
101
3,360,000,000
3,360,000,000
265
121
1,102,977,500
139
(7)
86
1000 & 100
0
100
1,102,977,500
0
200
820,900,000
820,900,000
1,230
(54)
229
500
19,404,000,000
19,404,000,000
6,000
383
545
500
1,129,925,000
1,129,925,000
18,900
473
3,899
200
600,000,000
600,000,000
800
38
291
500
2,304,131,850
2,304,131,850
12,000
330
1,215
500
2,633,665,000
2,633,665,000
2,100
123
838
17
163
100
14,400,813,372
14,400,813,372
1,490
233
100
3,332,451,450
3,332,451,450
5,150
18
1,483
100
9,538,459,750
9,538,459,750
4,475
538
919
100
1,123,578,300
1,123,578,300
700
58
162
250
993,633,872
993,633,872
96,250
1,112
1,314
500
503,302,000
503,302,000
28,700
3,546
6,674
4,246,550,572
210
153
0
2000 & 100
4,246,550,572
500
1,230,839,821
1,230,839,821
87
(10)
34
0
500
7,662,900,000
7,662,900,000
1,750
22
295
500
3,681,231,699
3,681,231,699
8,200
267
1,881
100
5,931,520,000
5,931,520,000
5,600
299
1,117
100
917,678,872
917,678,872
380
47
254
500
434,000,000
434,000,000
3,200
353
2,996
500
654,000,000
654,000,000
1,110
500
425,000,000
425,000,000
175
19
519
(199)
(4,469)
(766)
(3,177)
500
1,323,000,000
1,323,000,000
340
1,000
49,536,000
49,536,000
8,000
1,138
6,404
500
308,000,000
308,000,000
950
103
1,450
100
180,000,000
180,000,000
185
49
191
1,000
80,000,000
80,000,000
30,000
2,744
10,567
500
158,400,000
158,400,000
285
477
1,000
34,000,000
34,000,000
560
(68)
236
500
150,000,000
150,000,000
240
(233)
(2,591)
100
750,000,000
750,000,000
355
277
1,471
1,000
52,016,000
52,016,000
2,100
486
3,266
1,000
9,600,000
9,600,000
2,100
619
3,036
500
568,375,000
568,375,000
505
15
243
1,000
18,367,000
18,367,000
5,500
(108)
5,774
0
125
3,694,500,000
3,694,500,000
310
12
169
100
306,338,500
306,338,500
1,520
32
239
250
331,129,952
331,129,952
390
330
50
559,020,000
559,020,000
123
109
500
968,297,000
968,297,000
325
381
50
6,020,000,000
6,020,000,000
360
31
500
181,035,556
181,035,556
280
21
862
200
250,000,000
250,000,000
860
(98)
333
100
900,000,000
900,000,000
1,250
105
490
500
383,331,363
383,331,363
2,800
87
3,142
100
230,000,000
230,000,000
69
(0)
150
500
680,000,000
680,000,000
460
34
949
100
1,300,000,000
1,300,000,000
70
(15)
500
69,000,000
69,000,000
990
150
2,269
500
314,705,440
314,705,440
740
1,236
250
410,200,000
410,200,000
400
(128)
(17)
50
1,050,000,000
1,050,000,000
119
15
181
100
264,398,200
264,398,200
390
90
100
500
92,500,000
92,500,000
220
(48)
424
100
1,350,000,000
1,350,000,000
10
133
100
3,435,000
3,435,000
10
2,262
52,147
100
2,808,000,000
2,808,000,000
174
349
0
50
3,284,561,408
3,284,561,408
1,060
56
325
1,000
1,489,414,660
1,489,414,660
770
121
532
100
339,000,000
339,000,000
880
83
554
9,391,108,493
9,391,108,493
67
107
2,617,459,794
2,800
1,335
5000 & 3000 & 100
0
1,000
2,617,459,794
200
500,000,000
500,000,000
200
1,000
1,228,465,988
1,228,465,988
3,225
(132)
(122)
22
472
100
3,166,666,667
3,166,666,667
125
1,011,774,750
1,011,774,750
360
(31)
(189)
117
196
0
500
2,477,888,787
2,477,888,787
1,780
49
523
1,000
5,470,982,941
5,470,982,941
840
158
3,353
500
1,492,046,658
1,492,046,658
270
18
453
1,000
3,450,607,595
3,450,607,595
335
59
(206)
1,000
1,335,702,240
1,335,702,240
990
71
4,010
1,000
1,356,615,897
1,356,615,897
720
82
897
144,030
500
4,048,355,314
4,048,355,314
27,300
1,610
6,660
0
500
771,157,280
771,157,280
3,325
590
2,932
500
3,168,000,000
3,168,000,000
490
26
685
1,000
41,000,000
41,000,000
13,000
1,034
7,305
500
450,000,000
450,000,000
1,900
87
1,987
500
996,502,680
996,502,680
1,170
167
1,000
37,500,000
37,500,000
1,450
264
2,099
500
21,250,000
21,250,000
1,600
849
3,663
140
6,118,875,000
6,118,875,000
215
210
1,000
20,000,000
20,000,000
1,850
320
4,766
500
588,000,000
588,000,000
133
220
250
301,200,000
301,200,000
190
(115)
92
100
1,439,668,860
1,439,668,860
430
56
335
0
1000 & 250
1,466,666,577
1,466,666,577
106
(34)
100
500
335,557,450
335,557,450
1,300
(534)
897
1,000
3,500,000
3,500,000
2,650
(14,400)
26,567
1,000
6,500,000
6,500,000
5,000
(7,754)
14,305
100
3,395,205,930
3,395,205,930
1,170
500
98,236,000
98,236,000
190
1.6
107
(26)
(231)
100
500 & 110
2,015,208,720
2,015,208,720
80
(7.59)
135
5,214,405,164
5,214,405,164
67
(26)
17
125
1,120,995,000
1,120,995,000
52
(122)
80
500
654,351,707
654,351,707
730
33
500
587,152,700
587,152,700
400
10
(36)
100
445,440,000
445,440,000
355
55
320
1,611,067,000
1,611,067,000
250
(35)
76
1,532,571,000
1,532,571,000
400
0.9
431
500 & 100

500
500
3,421
3,889,179,559
3,889,179,559
175
15
339
47,538,158,750
47,538,158,750
50
(22)
(149)
500
641,717,510
641,717,510
560
65
520
500
268,800,000
268,800,000
1,310
130
1,392
250
836,707,000
836,707,000
400
270
500
1,201,950,000
1,201,950,000
315
(325)
(280)
500
360,000,000
360,000,000
2,950
(201)
(4,624)
1,000
8,068,500
8,068,500
3,500
(598)
(12,609)
500
86,000,000
86,000,000
900
120
(2,240)
2,660
500 & 2
0
1,000
13,000,000
13,000,000
23,000
100
1,000,000,000
1,000,000,000
175
(5)
15,977
39
0
500 & 180
500
963 & 148
4,007,235,107
4,007,235,107
90
46
151,200,000
151,200,000
470
152
577
1,120,000,000
1,120,000,000
120
194
1,000
205,583,400
205,583,400
1,450
264
1,707
1,000
306,000,000
306,000,000
1,150
253
1,438
500
831,120,519
831,120,519
810
65
372
150
1,771,448,000
1,771,448,000
650
13
295
500
196,000,000
196,000,000
500
(104)
224
1,000
589,896,800
589,896,800
730
(263)
114
1,000
13,162,473
13,162,473
129,500
5,008
38,539
2000 & 100
500
297,500,000
297,500,000
800
83
736
50
12,403,711,320
12,403,711,320
250
17
95
1,000
16,013,181
16,013,181
16,000
2,956
28,628
100
9,444,189,000
9,444,189,000
2,575
104
755
500
766,584,000
766,584,000
1,750
185
1,411
4,005
9,384
1,000
21,070,000
21,070,000
55,000
500
1,440,000,000
1,440,000,000
51
(6)
500
1,216,274,133
1,216,274,133
450
(12)
(19)
500
690,740,500
690,740,500
75
140
100
1,310,000,000
1,310,000,000
370
12
274
303,626,000
303,626,000
95
(178)
(603)
58
500 & 200

200
1,045,000,000
1,045,000,000
750
15.1
106
2,888,382,000
2,888,382,000
650
10
288
1,000
66,000,000
66,000,000
4,600
50
6,733,125,000
6,733,125,000
560
(518)
36
5,093
229
500
1,924,088,000
1,924,088,000
8,500
750
7,338
100
4,383,000,000
4,383,000,000
14,300
827
1,840
0
1,000
9,268,000
9,268,000
10,500
5,630
17,124
1,000
972,000
972,000
65,000
53,679
163,273
500
560,000,000
560,000,000
1,600
89
825
100
3,099,267,500
3,099,267,500
205
94
50
10,156,014,422
10,156,014,422
1,260
69
333
100
5,554,000,000
5,554,000,000
305
163
1,000
22,400,000
22,400,000
52,500
3,995
12,510
100
535,080,000
535,080,000
81
125
1,000
3,600,000
3,600,000
21,500
714
500
50
4,500,000,000
4,500,000,000
750
62
470
500
180,960,000
180,960,000
8,400
615
3,723
125
428,000,000
428,000,000
295
26
653
1,000
1,500,000
1,500,000
2,250
44,597
124,404
10
7,630,000,000
7,630,000,000
6,750
257
353
500
138,000,000
138,000,000
135
114
455
500
405,000,000
405,000,000
275
36
549
500
1,008,517,669
1,008,517,669
160
12
387
17,128,810,000
17,128,810,000
200
15
1,213
19,621,889,800
19,621,889,800
620
211
73
500
1,638,218,259
1,638,218,259
84
(3)
101
500
336,000,000
336,000,000
149
517
100
6,000,000,000
6,000,000,000
210
106
176,400,000
176,400,000
265
271
500
6,540,596,675
6,540,596,675
890
26
579
250
6,150,000,000
6,150,000,000
600
13
496
500
1,978,864,834
1,978,864,834
980
87
635
0
100
500 & 100
250 & 125
100
750,000,000
750,000,000
335
10
151
500
3,322,092,000
3,322,092,000
625
(23)
417
100
480,111,500
480,111,500
300
110
500
3,109,756,083
3,109,756,083
930
358
500
2,861,390,962
2,861,390,962
540
35
174
500
1,387,500,000
1,387,500,000
910
42
1,234
100
500
1000 & 200
1,600,000,000
1,600,000,000
125
103
101,538,000
101,538,000
450
77
853
1,745,000,000
1,745,000,000
475
147
250
520,000,000
520,000,000
100
276
100
2,750,000,000
2,750,000,000
1,530
40
413
13,780,872,551
13,780,872,551
230
120
500
167,899,500
167,899,500
500
1,210
100
703,750,000
703,750,000
78
111
125
1,148,418,000
1,148,418,000
150
144
500
696,000,000
696,000,000
640
16
659
100
17,302,151,695
17,302,151,695
690
60
710
500
2,466,845,688
2,466,845,688
490
12
302
500
5,888,867,668
5,888,867,668
81
(0)
34
100
7,717,885,000
7,717,885,000
500
11
500
82,500,000
82,500,000
150
(549)
100
3,207,489,870
3,207,489,870
415
11
163
326,722,500
326,722,500
152
466
591,000,000
591,000,000
170
(0)
119
9,509,500,000
9,509,500,000
660
237
3,213,101,173
3,213,101,173
1,170
50
468
1,051,741,063
1,051,741,063
2,000
104
694
2,345,564,615
2,345,564,615
240
(52)
89
1000 & 150
500 & 200

100
500 & 100
100
500 & 200
500
131
(3,636)
0
100
1,801,320,000
1,801,320,000
1,360
62
295
100
5,541,165,000
5,541,165,000
225
14
149
100
2,935,533,575
2,935,533,575
1,520
28
172
500
948,639,000
948,639,000
1,020
12
639
100
2,750,000,000
2,750,000,000
590
19
164
100
13,978,021,380
13,978,021,380
1,420
15
120
100
5,846,154,000
5,846,154,000
570
22
221
0
500
4,539,885,805
4,539,885,805
15,350
346
1,389
500
2,000,000,000
2,000,000,000
2,200
60
680
500
6,800,000,000
6,800,000,000
1,900
41
879
18,953,676,867
18,953,676,867
420
99
100
7,090,000,000
7,090,000,000
2,175
35
630
100
5,433,933,500
5,433,933,500
8,650
376
3,045
100
899,973,500
899,973,500
225
17
276
100
20,235,872,427
20,235,872,427
260
89
250
20,159,999,280
20,159,999,280
10,150
638
1,674
2,998,604,000
650
74
499
0
200 & 100
0
250
2,998,604,000
62.5
4,159,010,436
4,159,010,436
2,650
182
797
1,000
54,000,000
54,000,000
260
(394)
849
50
4,500,000,000
4,500,000,000
610
53
302
100
2,149,605,000
2,149,605,000
110
116
250
1,368,000,000
1,368,000,000
840
19
393
100
428,000,000
428,000,000
465
10
149
125
1,141,030,000
1,141,030,000
425
25
304
100
609,130,000
609,130,000
830
46
1,004
500
163,756,000
163,756,000
6,900
828
10,284
500
391,799,407
391,799,407
240
(38)
(201)
655,666,202
655,666,202
85
(13)
79
305
(17)
500 & 100
0
500
140,612,000
140,612,000
100
15,223,750,000
15,223,750,000
680
156
500
102,600,000
102,600,000
5,700
652
7,015
110.88
2,349,060,606
2,325,570,000
235
105
110.88
5,880,051,003
5,821,250,493
100
107
10000 & 100
(6,637)
5,713,219,185
5,656,086,993
560
66
344
100
2,310,000,000
2,286,900,000
270
161
100
5,000,000,000
4,950,000,000
131
107
250
1,510,882,208
1,495,773,386
106
120
250
12,333,076,323
12,209,745,560
7,300
364
1,658
78
28,350,149,772
28,066,648,274
68
41
5,032,806,242
4,982,478,180
8,000
421
2,152
80
467
100
813,580,808
805,445,000
70
143
100
1,500,000,000
1,485,000,000
148
21
120
50000 & 500
5000 & 1250 & 1250 & 125
48,648,461,344
48,161,976,731
285
110
250
502,241,414
497,219,000
500
12
264
500
20,810,823,408
20,602,715,174
3,500
209
1,409
2,576,527,273
2,550,762,000
960
16
365
1,625,443,188
1,609,188,756
3,150
320
1,808
7500 & 7500 & 375
15,273,940,510
15,121,201,105
1,970
59
1,127
5000 & 50
12,364,901,721
12,241,252,704
900
63
422
125
5,814,574,344
5,756,428,601
900
43
579
500
316,550,000
313,384,500
1,510
101
985
100
20,156,188,772
19,954,626,884
680
42
371
7,743,125,923
7,665,694,664
890
64
504
500
12,322,305,505
12,199,082,450
7,400
393
1,578
500 & 100

500
12500 & 125

200
310,000,000
306,900,000
900
27
402
250
6,653,356,570
6,586,823,004
1,030
63
535
100
2,334,997,119
2,311,647,148
152
21
173
100
1,729,245,170
1,711,952,718
225
125
5000 & 100 & 100
3,915,733,039
3,876,575,709
2,175
188
990
1,000,000,000
2,200
560
1,225
0
100
1,000,000,000
500
760,339,281
760,339,281
1,290
263
1,583
250
1,398,183,491
1,398,183,491
370
55
572
250
2,603,299,968
2,603,299,968
310
29
408
500
67,600,000
67,600,000
920
621
500
65,000,000
65,000,000
550
(6)
64
500
48,000,000
48,000,000
500
(43)
247
100
1,325,000,000
1,325,000,000
240
59
235
100
400,000,000
400,000,000
380
26
233
100
2,000,000,000
2,000,000,000
370
(121)
176
0
100
720,000,000
720,000,000
105
13
97
100
530,000,000
530,000,000
560
62
181
100
584,000,000
584,000,000
375
31
197
75,422,200
75,422,200
172
42
1,642
200
273,200,000
273,200,000
230
11
147
100
550,859,000
550,859,000
205
20
148
250
360,000,000
360,000,000
1,340
241
792
100
900,000,000
900,000,000
370
47
205
4000 & 1000
50
3,655,000,000
3,655,000,000
305
26
121
200
255,000,000
255,000,000
104
10
218
500
275,914,080
275,914,080
220
47
380
500
174,193,236
174,193,236
315
(71)
422
250
192,000,000
192,000,000
290
16
547
50
310,000,000
310,000,000
225
93
200
300,000,000
300,000,000
420
(20)
294
100
1,218,742,000
1,218,742,000
83
16
161
500
56,999,982
56,999,982
1,060
272
1,786
500
150,000,000
150,000,000
540
103
3,595
200
315,466,666
315,466,666
225
40
311
250
4,068,255,171
4,068,255,171
330
84
640
125
24,031,011,185
24,031,011,185
195
19
175
480
12
275
0
0
200
446,464,000
446,464,000
100
1,250,175,000
1,250,175,000
780
85
285
100
7,236,259,371
7,236,259,371
1,050
96
830
728,744,426
728,744,426
750
(0)
23
5,226,336,198
5,226,336,198
90
83
2,218,500,000
2,218,500,000
108
52
99
1,326,326,400
1,326,326,400
175
14
30
140,023,750
140,023,750
335
109
687
4,682,292,819
4,682,292,819
810
111
493
50000 & 1500

500 & 250
500
1000 & 70
400
5000 & 100
0
200
1,877,002,550
1,877,002,550
390
193
100
110,000,000
110,000,000
135
171
100
3,120,000,000
3,120,000,000
1,380
61
409
300
1,445,508,580
1,445,508,580
25
(6)
(33)
50
2,280,000,000
2,280,000,000
770
102
494
100
480,000,000
480,000,000
600
52
204
500
840,000,000
840,000,000
740
59
500
30,177,600
30,177,600
650
13
250
432,005,844
432,005,844
550
22
741
250
780,000,000
780,000,000
440
92
764
100
728,000,000
728,000,000
98
13
96
500
639,817,902
639,817,902
700
493
100
600,000,000
600,000,000
790
50
328
10,128,571,429
10,128,571,429
235
35
100
185,000,000
185,000,000
700
16
125
500
76,000,000
76,000,000
210
(19)
255
(140)
817
100 & 35
453
(1,111)
1,000
7,971,707
7,971,707
1,000
100
404,537,500
404,537,500
150
104
100
918,492,750
918,492,750
320
51
320
1,000
58,800,000
58,800,000
1,600
43
1,277
21
129
100
1,395,000,000
1,395,000,000
1,240
136
614
250
2,851,609,100
2,851,609,100
10,900
524
2,011
100
520,000,000
520,000,000
75
158
500
1,268,950,977
1,268,950,977
86
(21)
71
0
100
1,715,000,000
1,715,000,000
870
35
342
500
468,000,000
468,000,000
2,100
798
100
2,895,037,800
2,895,037,800
205
12
132
100
670,149,000
670,149,000
100
500
329,420,000
329,420,000
4,500
209
(66)
5
1,956
500
4,711,922,000
4,711,922,000
690
38
689
1,000
58,212,000
58,212,000
710
55
1,318
500
1,660,000,000
1,660,000,000
700
70
738
50
7,064,000,000
7,064,000,000
850
52
305
250
340,000,000
340,000,000
180
40
250
331,200,000
331,200,000
2,000
48
439
500
52,000,000
52,000,000
250
38
58
0
100
570,000,000
570,000,000
255
20
168
500
353,220,780
353,220,780
130
13
241
125
80,000,000
80,000,000
150
100
446,250,000
446,250,000
2,450
(13)
(79)
230
846
800
58,839,958
58,839,958
830
(2)
12
500
652,800,000
652,800,000
385
240
100
1,594,000,000
1,594,000,000
130
(0)
70
112.25
125,000,000
125,000,000
870
(5)
37
500
2,318,736,000
2,318,736,000
740
11
446
500
1,930,039,200
1,930,039,200
1,000
(187)
632
1,216,792,073
1,216,792,073
106
(40)
458
150
6,000,000
6,000,000
600
(8,192)
92,904
150
400,000,000
400,000,000
890
18
357
100
30,000,000
30,000,000
330
10
196
500 & 200
100
488,000,000
488,000,000
122
72
250
1,599,999,996
1,599,999,996
1,100
88
509
500
220,808,000
220,808,000
400
200
3,550,000,000
3,550,000,000
1,800
29
463
500
129,725,771
129,725,771
900
94
552
500
280,000,000
280,000,000
320
24
726
500
82,000,000
82,000,000
700
(18)
245
0
100
1,152,000,000
1,152,000,000
230
72
500
815,974,000
815,974,000
940
419
100
465,224,000
465,224,000
126
16
182
250
2,025,613,651
2,025,613,651
440
(64)
129
100
353,936,000
353,936,000
125
10
171
100
13,750,000,000
13,750,000,000
810
31
283
250
1,893,750,000
1,893,750,000
940
67
654
100
725,000,000
725,000,000
138
92
0
100
1,348,780,500
1,348,780,500
590
53
233
100
575,112,500
575,112,500
405
27
163
250
184,000,000
184,000,000
600
80
250
122,665,000
122,665,000
170
(46)
(14)
25
394,000,000
394,000,000
1,010
(6)
100
787,851,525
787,851,525
85
(24)
92
50
2,041,925,923
2,041,925,923
184
14
139
6,785,159,000
6,785,159,000
102
258
1,681,000,000
1,681,000,000
50
(1)
500 & 125

25
0
1000 & 650
2500 & 350 & 100
100
1000 & 100
101,533,011
101,533,011
710
72
229
26,970,278,400
26,970,278,400
290
182
13,745,734,550
13,745,734,550
1,050
107
509
1,184,200,000
1,184,200,000
690
129
0
100
320,000,000
320,000,000
175
26
182
50
442,144,722
442,144,722
50
69
227
5000 & 2250
450,166,463
450,166,463
460
737
2,091
2,566,456,000
2,566,456,000
107
500
50,000,000
50,000,000
580
280
2,567
100
770,000,000
770,000,000
450
47
234
250 & 25
100
679,513,750
679,513,750
305
1,130,512,610,552
383
408,972
102
119
120
untuk publikasi
Annualized
Earning per
Shares (EPS)
(Rp)
121
Book
Value
(BV)
(Rp)
122
449.75
Price
Earning
Ratio (PER)
(x)
Market Cap
28-Dec-2007
123
Annualized
Net Income
50
181
39.95
6,000,000,000,000.00
150,192,000,000.00
1,253
2,579
22.34
44,092,860,000,000.00
1,973,428,000,000.00
55
630
41.72
8,617,415,625,000.00
206,575,272,000.00
413
1,697
25.77
14,532,700,245,450.00
564,034,000,000.00
114
778
30.32
6,520,500,000,000.00
215,082,990,000.00
344
1,228
17.43
17,233,160,196,000.00
988,943,863,116.00
23
225
26.97
2,622,653,770,590.00
97,227,232,000.00
(105)
199
(1.95)
1,195
2,770
2.43
7,010,613,575.00
217,500,000,000.00
289,828,027,500.00
(3,591,200,466.00)
89,600,000,000.00
(47)
(3.52)
20
83
22.01
7,888,810,996,120.00
358,413,000,000.00
101
69.12
144,856,569,000.00
2,095,661,112.00
121
42.65
890,400,000,000.00
20,875,623,578.00
(7)
86
(19.93)
153,313,872,500.00
(7,692,417,230.00)
1,009,707,000,000.00
(82,290,152,000.00)
(54)
229
(22.61)
383
545
15.67
116,424,000,000,000.00
7,431,627,178,379.00
(44,666,317,362.00)
473
3,899
39.94
21,355,582,500,000.00
534,707,211,000.00
38
291
20.99
480,000,000,000.00
22,863,917,772.00
330
1,215
36.37
27,649,582,200,000.00
760,207,000,000.00
123
838
17.12
5,530,696,500,000.00
323,093,241,253.00
100,140,000,000.00
233
185.56
21,457,211,924,280.00
115,637,762,000.00
18
1,483
278.41
17,162,124,967,500.00
61,642,720,852.00
538
919
8.32
42,684,607,381,250.00
5,132,460,443,000.00
58
162
12.14
786,504,810,000.00
64,776,468,439.00
11,120
13,143
8.66
95,637,260,180,000.00
11,048,826,084,000.00
3,546
6,674
8.09
14,444,767,400,000.00
1,784,592,000,000.00
153
596.35
891,775,620,120.00
1,495,378,000.00
(10)
34
(8.68)
22
295
79.16
13,410,075,000,000.00
267
1,881
30.69
30,186,099,931,800.00
983,688,444,500.00
299
1,117
18.71
33,216,512,000,000.00
1,775,408,324,000.00
47
254
8.03
348,717,971,360.00
43,432,893,193.00
353
2,996
9.07
1,388,800,000,000.00
153,133,660,000.00
519
19
107,083,064,427.00
(12,338,779,534.00)
169,410,000,000.00
59.23
725,940,000,000.00
12,256,733,411.00
(199)
(4,469)
(0.88)
74,375,000,000.00
(84,628,123,771.00)
(766)
(1,013,647,987,000.00)
(3,177)
(0.44)
449,820,000,000.00
1,138
6,404
7.03
396,288,000,000.00
56,376,502,262.00
103
1,450
9.22
292,600,000,000.00
31,726,079,871.00
49
191
3.79
33,300,000,000.00
8,783,660,793.00
2,744
10,567
10.93
2,400,000,000,000.00
219,513,176,421.00
477
135.01
45,144,000,000.00
334,370,529.00
(68)
236
(233)
(1.03)
36,000,000,000.00
(35,001,818,020.00)
55
294
6.41
266,250,000,000.00
41,566,177,061.00
486
3,266
4.32
109,233,600,000.00
25,298,384,327.00
619
3,036
3.39
20,160,000,000.00
5,942,206,112.00
15
243
33.67
287,029,375,000.00
8,524,937,158.00
(50.92)
101,018,500,000.00
(1,983,789,654.00)
(108)
(2,591)
(8.21)
5,774
12
169
24.80
1,145,295,000,000.00
46,177,000,000.00
32
239
47.72
465,634,520,000.00
9,758,411,580.00
330
93.77
129,140,681,280.00
1,377,235,706.00
109
16.24
68,759,460,000.00
4,233,068,343.00
381
47.01
314,696,525,000.00
6,694,154,506.00
31
84.34
2,167,200,000,000.00
25,694,700,000.00
21
862
13.10
50,689,955,680.00
3,868,283,091.00
(98)
333
(8.80)
215,000,000,000.00
(24,441,252,435.00)
105
490
11.94
1,125,000,000,000.00
94,184,632,000.00
87
3,142
32.33
1,073,327,816,400.00
33,204,103,694.00
(0)
150
(412.86)
15,870,000,000.00
34
949
13.64
312,800,000,000.00
22,933,979,000.00
100
(15)
(38,439,189.00)
(4.69)
91,000,000,000.00
(19,409,220,524.00)
150
2,269
6.58
68,310,000,000.00
10,380,457,348.00
1,236
301.38
232,882,025,600.00
772,714,548.00
(128)
(17)
(3.12)
164,080,000,000.00
(52,553,128,644.00)
15
181
8.10
124,950,000,000.00
15,426,317,547.00
90
698.79
103,115,298,000.00
147,563,395.00
(48)
424
(4.59)
20,350,000,000.00
(4,436,167,695.00)
133
1.74
13,500,000,000.00
7,771,567,416.00
2,262
52,147
0.00
34,350,000.00
7,771,567,416.00
349
27.53
488,592,000,000.00
17,747,291,109.00
56
325
18.77
3,481,635,092,480.00
185,448,000,000.00
121
532
6.34
1,146,849,288,200.00
180,864,000,000.00
83
554
10.60
298,320,000,000.00
28,151,030,000.00
107
29.68
629,204,269,031.00
21,196,442,562.00
17
3,561
164.57
7,328,887,423,200.00
44,533,000,000.00
(132)
(122)
22
472
(31)
1
(1.51)
100,000,000,000.00
(66,048,892,212.00)
143.52
3,961,802,811,300.00
27,604,122,104.00
(189)
(11.63)
1,140,000,000,120.00
(97,981,723,678.67)
196
150.21
118,377,645,750.00
788,068,768.00
49
523
36.16
4,410,642,040,860.00
121,970,185,307.00
158
3,353
5.31
4,595,625,670,440.00
864,975,234,218.00
18
453
14.70
402,852,597,660.00
27,397,248,948.00
59
(206)
5.67
1,155,953,544,325.00
203,847,463,139.00
71
4,010
13.96
1,322,345,217,600.00
94,742,151,199.00
82
897
8.77
976,763,445,840.00
111,313,742,000.00
1,610
6,660
16.95
110,520,100,072,200.00
6,519,273,000,000.00
590
2,932
5.64
2,564,097,956,000.00
454,907,000,000.00
29
753
17.09
1,552,320,000,000.00
90,841,000,000.00
1,034
7,305
12.57
533,000,000,000.00
42,399,174,000.00
87
1,987
21.84
855,000,000,000.00
39,148,712,000.00
167
843.12
1,165,908,135,600.00
1,382,852,849.00
264
2,099
5.50
54,375,000,000.00
9,887,928,336.00
849
3,663
1.89
34,000,000,000.00
18,034,504,389.00
210
45.05
1,315,558,125,000.00
29,204,495,783.00
320
4,766
5.79
37,000,000,000.00
6,393,947,393.00
220
28.20
78,204,000,000.00
2,773,564,587.00
(115)
92
(1.65)
57,228,000,000.00
(34,767,890,134.00)
56
335
7.71
619,057,609,800.00
80,324,965,210.00
(34)
100
(3.08)
155,466,657,162.00
(50,425,812,520.00)
(534)
897
(2.44)
436,224,685,000.00
(179,143,654,000.00)
(14,400)
26,567
(0.18)
9,275,000,000.00
(50,400,000,000.00)
(7,754)
14,305
(0.64)
32,500,000,000.00
(50,400,000,000.00)
1.6
107
(26)
(231)
714.30
(7.43)
3,972,390,938,100.00
18,664,840,000.00
5,561,203,410.94
(2,511,396,000.00)
(8)
135
(10.53)
161,216,697,600.00
(15,305,237,194.00)
(26)
17
(2.55)
349,365,145,988.00
(137,166,183,178.00)
(122)
80
(0.42)
58,291,740,000.00
(137,166,183,178.00)
33
21.95
477,676,746,110.00
21,763,353,020.00
10
3,421
(36)
39.01
234,861,080,000.00
6,019,817,597.00
55
320
6.42
158,131,200,000.00
24,637,653,757.00
(7.18)
402,766,750,000.00
(56,096,879,744.00)
613,028,400,000.00
1,374,076,531.00
(35)
76
431
446.14
15
339
11.74
(22)
(149)
(2.31)
680,606,422,825.00
65
520
8.68
359,361,805,600.00
41,395,873,587.00
130
1,392
10.11
352,128,000,000.00
34,821,603,229.00
270
162.08
334,682,800,000.00
2,064,960,487.00
2,376,907,937,500.00
57,976,636,000.00
(1,028,032,363,397.00)
(251)
(217)
(1.25)
378,614,250,000.00
(301,986,053,449.00)
(201)
(4,624)
(14.67)
1,062,000,000,000.00
(72,389,975,478.00)
(598)
(12,609)
(5.86)
28,239,750,000.00
68,055,382,084.00
120
(2,240)
7.51
77,400,000,000.00
10,311,714,579.00
2,660
8.65
299,000,000,000.00
34,577,678,000.00
39
(38.06)
175,000,000,000.00
(4,597,617,191.00)
46
14.07
360,651,159,630.00
25,634,676,960.00
152
577
3.10
71,064,000,000.00
22,921,580,000.00
(5)
15,977
194
25.29
134,400,000,000.00
5,314,388,899.00
264
1,707
5.50
298,095,930,000.00
54,209,442,621.00
253
1,438
4.54
351,900,000,000.00
77,466,616,243.00
65
372
12.54
673,207,620,390.00
53,701,224,001.00
13
295
48.17
1,151,441,200,000.00
23,903,474,381.00
(104)
224
(4.81)
98,000,000,000.00
(20,372,799,455.00)
(263)
114
(2.78)
430,624,664,000.00
(154,851,000,000.00)
5,008
38,539
83
736
9.64
238,000,000,000.00
24,676,361,894.00
17
95
14.88
3,100,927,830,000.00
208,455,724,480.00
2,956
28,628
5.41
256,210,896,000.00
47,330,712,000.00
104
755
24.81
24,318,786,675,000.00
980,357,000,000.00
185
1,411
9.47
1,341,522,000,000.00
141,589,137,703.00
4,005
9,384
13.73
1,158,850,000,000.00
84,385,000,000.00
(6)
25.86
1,704,540,253,500.00
65,912,835,099.00
58
(8.49)
73,440,000,000.00
(8,645,694,849.00)
(12)
(19)
(37.30)
547,323,359,850.00
(14,675,247,522.00)
140
9.02
51,805,537,500.00
5,741,580,571.00
12
274
31.08
484,700,000,000.00
15,594,767,180.00
(178)
(603)
(0.53)
28,844,470,000.00
(54,087,120,261.33)
15.1
106
49.73
783,750,000,000.00
15,759,724,561.00
10
288
61.93
1,877,448,300,000.00
30,316,644,576.00
(518)
5,093
(8.87)
303,600,000,000.00
(34,218,000,000.00)
36
229
15.52
3,770,550,000,000.00
242,916,734,144.00
750
7,338
11.33
16,354,748,000,000.00
1,443,585,000,000.00
827
1,840
17.29
62,676,900,000,000.00
3,624,018,000,000.00
5,630
17,124
1.87
97,314,000,000.00
52,176,192,000.00
53,679
163,273
1.21
63,180,000,000.00
52,176,192,000.00
89
825
17.95
896,000,000,000.00
49,917,853,000.00
94
57.36
635,349,837,500.00
11,076,807,048.00
69
333
18.13
12,796,578,171,720.00
705,694,196,679.00
163
32.46
1,693,970,000,000.00
52,189,435,345.00
3,995
12,510
13.14
1,176,000,000,000.00
89,484,528,000.00
125
24.86
43,341,480,000.00
1,743,483,869.00
714
500
30.13
77,400,000,000.00
2,568,850,071.00
62
470
12.12
3,375,000,000,000.00
278,357,723,400.00
615
3,723
13.67
1,520,064,000,000.00
111,232,287,817.00
26
653
11.34
126,260,000,000.00
11,130,009,996.00
44,597
124,404
0.05
3,375,000,000.00
66,895,992,000.00
257
353
26.21
51,502,500,000,000.00
1,964,652,000,000.00
114
455
1.18
18,630,000,000.00
15,742,232,136.00
36
549
7.68
111,375,000,000.00
14,500,297,724.00
12
387
13.01
161,362,827,040.00
12,400,202,336.00
99
168.85
3,425,762,000,000.00
20,289,303,614.00
211
90.66
12,165,571,676,000.00
134,185,008,882.00
(3)
101
(25.89)
137,610,333,756.00
(5,315,841,332.00)
517
20.84
50,064,000,000.00
2,402,046,614.00
106
444.19
1,260,000,000,000.00
2,836,631,013.00
271
95.76
46,746,000,000.00
488,151,918.00
26
579
34.66
5,821,131,040,750.00
167,961,108,575.00
13
496
46.05
3,690,000,000,000.00
80,125,188,039.00
87
635
11.31
1,939,287,537,320.00
171,505,948,436.00
915,938,312.00
10
151
34.13
(23)
417
(26.80)
251,250,000,000.00
110
54.33
144,033,450,000.00
2,651,204,352.00
358
112.33
2,892,073,157,190.00
25,746,372,794.00
35
174
15.44
1,545,151,119,480.00
100,103,004,675.00
42
1,234
21.42
1,262,625,000,000.00
58,938,358,183.00
2,076,307,500,000.00
7,361,061,600.00
(77,467,210,000.00)
103
44.26
200,000,000,000.00
4,518,908,862.00
77
853
5.82
45,692,100,000.00
7,856,944,679.00
147
56.23
828,875,000,000.00
14,740,613,188.00
276
59.46
52,000,000,000.00
874,533,681.00
40
413
38.21
4,207,500,000,000.00
110,127,635,000.00
120
102.82
3,169,600,686,730.00
30,827,857,427.00
1,210
194.69
83,949,750,000.00
431,203,176.00
111
47.54
54,892,500,000.00
1,154,603,632.00
144
58.29
172,262,700,000.00
2,955,467,000.00
16
659
40.27
445,440,000,000.00
11,061,416,984.00
20
243
33.82
11,938,484,669,550.00
353,027,466,695.00
12
302
39.81
1,208,754,387,120.00
30,360,676,102.00
(0)
34
(197.93)
131
46.12
11
(549)
(3,636)
11
163
(0.27)
37.94
476,998,281,108.00
3,858,942,500,000.00
12,375,000,000.00
1,331,108,296,050.00
(2,409,948,770.00)
83,669,601,000.00
(45,265,123,201.00)
35,085,340,792.00
466
58.89
49,661,820,000.00
843,277,726.00
(0)
119
(398.19)
100,470,000,000.00
(252,318,798.00)
237
73.40
6,276,270,000,000.00
85,507,720,974.00
50
468
23.52
3,759,328,372,410.00
159,839,096,000.00
104
694
19.31
2,103,482,126,000.00
108,914,986,895.00
(52)
89
(4.64)
62
295
21.95
2,449,795,200,000.00
111,601,403,000.00
14
149
16.35
1,246,762,125,000.00
76,276,744,800.00
28
172
53.38
4,462,011,034,000.00
83,593,610,040.00
12
639
82.52
967,611,780,000.00
11,725,734,253.00
19
164
30.26
1,622,500,000,000.00
53,612,559,085.00
15
120
93.30
19,848,790,359,600.00
212,734,734,000.00
22
221
25.80
3,332,307,780,000.00
129,138,909,000.00
346
1,389
44.31
69,687,247,106,750.00
1,572,564,940,647.00
60
680
36.48
4,400,000,000,000.00
120,597,556,925.00
41
879
46.48
12,920,000,000,000.00
277,981,735,000.00
99
55.18
7,960,544,284,140.00
144,268,988,873.00
35
630
61.49
15,420,750,000,000.00
250,780,253,000.00
376
3,045
23.02
47,003,524,775,000.00
2,042,043,000,000.00
17
276
13.58
202,494,037,500.00
14,916,452,612.00
562,935,507,600.00
(121,289,904,944.00)
89
104.50
5,261,326,831,020.00
50,345,297,209.00
638
1,674
15.92
204,623,992,692,000.00
12,857,018,000,000.00
74
499
8.73
1,949,092,600,000.00
223,264,300,468.00
182
797
14.52
(394)
849
(0.66)
53
302
11.44
11,021,377,655,400.00
14,040,000,000.00
2,745,000,000,000.00
758,981,783,247.00
(21,275,818,421.00)
240,008,274,000.00
115
347.05
236,456,550,000.00
681,340,000.00
19
393
45.08
1,149,120,000,000.00
25,492,462,256.00
10
149
48.40
199,020,000,000.00
4,111,650,500.00
25
304
17.27
484,937,750,000.00
28,085,225,887.00
46
1,004
17.90
505,577,900,000.00
28,243,945,266.00
828
10,284
8.33
1,129,916,400,000.00
135,663,053,000.00
(38)
(201)
(6.29)
94,031,857,680.00
(14,952,343,903.00)
(13)
79
(6.73)
55,731,627,170.00
(8,275,571,759.00)
(18.35)
42,886,660,000.00
(2,337,760,471.00)
(17)
(6,637)
156
126.62
10,352,150,000,000.00
81,760,734,695.00
652
7,015
8.75
584,820,000,000.00
66,846,643,000.00
105
120.28
546,508,950,000.00
4,589,581,000.00
107
39.02
582,125,049,300.00
15,070,492,746.00
66
344
8.53
3,167,408,716,080.00
375,126,000,000.00
161
29.98
617,463,000,000.00
20,801,644,265.00
107
31.72
648,450,000,000.00
20,647,835,000.00
120
13.10
158,551,978,916.00
12,223,494,000.00
364
1,657
20.05
89,131,142,588,000.00
4,489,252,000,000.00
41
33.85
1,908,532,082,632.00
56,946,000,000.00
421
2,153
19.02
39,859,825,440,000.00
2,116,915,000,000.00
143
79.83
56,381,150,000.00
713,431,649.00
21
120
7.02
219,780,000,000.00
31,603,716,557.00
192,751,505,000.00
110
34.25
13,726,163,368,335.00
404,757,000,000.00
12
263
40.12
248,609,500,000.00
6,258,522,759.00
209
1,405
16.76
72,109,503,109,000.00
4,346,224,000,000.00
16
365
60.71
2,448,731,520,000.00
40,744,450,000.00
320
1,808
9.83
5,068,944,581,400.00
520,719,000,000.00
59
1,127
33.51
29,788,766,176,850.00
897,928,000,000.00
62
421
14.44
11,017,127,433,600.00
770,481,000,000.00
43
579
20.93
5,180,785,740,900.00
250,084,000,000.00
101
985
15.01
473,210,595,000.00
31,849,013,000.00
42
372
16.08
13,569,146,281,120.00
852,252,000,000.00
64
504
13.81
6,822,468,250,960.00
499,025,000,000.00
393
1,577
18.85
90,273,210,130,000.00
4,838,001,000,000.00
27
402
32.88
276,210,000,000.00
8,486,484,180.00
63
535
16.30
6,784,427,694,120.00
420,302,000,000.00
21
173
7.16
351,370,366,496.00
49,553,859,000.00
125
34.62
385,189,361,550.00
11,239,000,000.00
188
990
11.54
8,431,552,167,075.00
737,905,000,000.00
560
1,225
3.93
2,200,000,000,000.00
559,710,000,000.00
263
1,583
4.90
980,837,672,490.00
200,170,257,945.00
55
572
6.67
517,327,891,670.00
77,504,985,041.00
29
408
10.80
807,022,990,080.00
74,713,747,017.00
621
196.76
62,192,000,000.00
316,083,687.00
(6)
64
(92.10)
35,750,000,000.00
(388,159,959.00)
(43)
247
(11.67)
24,000,000,000.00
(2,056,343,965.00)
59
235
4.06
318,000,000,000.00
78,371,843,242.00
26
233
14.86
152,000,000,000.00
10,225,713,761.00
(121)
176
(3.07)
740,000,000,000.00
(241,366,927,945.00)
13
97
8.33
75,600,000,000.00
9,078,843,118.00
62
181
9.07
296,800,000,000.00
32,712,863,118.00
31
197
11.91
219,000,000,000.00
18,391,079,549.00
42
1,642
4.05
12,972,618,400.00
3,203,435,539.00
11
147
20.76
62,836,000,000.00
3,026,481,775.00
20
148
10.26
112,926,095,000.00
11,006,059,719.00
241
792
5.55
482,400,000,000.00
86,920,792,746.00
47
205
7.82
333,000,000,000.00
42,605,337,415.00
26
121
11.65
1,114,775,000,000.00
95,718,973,000.00
10
218
10.41
26,520,000,000.00
2,547,714,163.00
47
380
4.69
60,701,097,600.00
12,939,515,000.00
(71)
422
(4.46)
54,870,869,340.00
(12,295,709,000.00)
16
547
18.33
55,680,000,000.00
3,038,461,000.00
93
53.29
69,750,000,000.00
1,308,973,871.00
(20)
294
(21.10)
126,000,000,000.00
(5,971,848,721.00)
16
161
5.24
101,155,586,000.00
19,289,476,000.00
272
1,786
3.90
60,419,980,920.00
15,502,773,225.00
103
3,595
5.26
81,000,000,000.00
15,398,883,124.00
40
311
5.64
70,979,999,850.00
12,587,392,611.00
84
639
3.93
1,342,524,206,430.00
341,599,000,000.00
19
175
10.49
4,686,047,181,075.00
446,543,000,000.00
12
275
39.14
214,302,720,000.00
5,475,458,388.00
85
285
9.18
975,136,500,000.00
106,222,222,886.00
96
830
10.93
7,598,072,339,550.00
695,242,000,000.00
(0)
23
83
24.72
470,370,257,820.00
19,026,061,000.00
52
99
2.09
239,598,000,000.00
114,521,967,828.00
(7,677.45)
546,558,319,500.00
(71,190,053.00)
14
30
12.50
232,107,120,000.00
18,573,694,715.00
109
687
3.07
46,907,956,250.00
15,301,450,271.00
114
507
7.11
3,792,657,183,390.00
533,354,000,000.00
193
2,435.26
732,030,994,500.00
300,597,240.00
171
15.63
14,850,000,000.00
950,039,595.00
61
409
22.52
4,305,600,000,000.00
191,208,244,000.00
(6)
(33)
(4.21)
36,137,714,500.00
(8,581,427,477.00)
102
494
7.58
1,755,600,000,000.00
231,650,056,903.00
52
204
11.57
288,000,000,000.00
24,890,345,237.00
453
12.55
621,600,000,000.00
49,522,000,000.00
48.29
19,615,440,000.00
406,159,315.00
59
13
(1,111)
22
741
24.97
237,603,214,200.00
9,513,905,731.00
92
764
4.79
343,200,000,000.00
71,670,000,000.00
13
96
7.42
71,344,000,000.00
9,608,714,506.00
493
248.93
447,872,531,400.00
1,799,209,953.00
50
328
15.79
474,000,000,000.00
30,012,339,446.00
35
116.45
2,380,214,285,815.00
20,439,044,701.00
16
125
42.49
129,500,000,000.00
3,047,688,594.00
(19)
255
(10.81)
15,960,000,000.00
(1,476,089,884.00)
(140)
817
(7.15)
7,971,707,000.00
(1,114,251,102.00)
104
16.45
60,680,625,000.00
3,689,898,512.00
51
320
6.23
293,917,680,000.00
47,190,705,624.00
43
1,277
37.28
94,080,000,000.00
2,523,470,365.00
18,916,386,332.00
136
614
9.11
1,729,800,000,000.00
189,816,000,000.00
524
2,011
20.82
31,082,539,190,000.00
1,493,037,000,000.00
158
300.21
39,000,000,000.00
129,908,718.00
(21)
71
35
342
24.84
1,492,050,000,000.00
60,068,440,352.00
798
235.34
982,800,000,000.00
4,176,068,823.00
12
132
17.72
593,482,749,000.00
33,494,663,000.00
67,014,900,000.00
(44,399,344,505.33)
(66)
209
(4.09)
(1.51)
109,129,784,022.00
(26,654,356,113.00)
1,956
21.48
1,482,390,000,000.00
68,999,000,000.00
38
689
18.04
3,251,226,180,000.00
180,191,000,000.00
55
1,318
12.90
41,330,520,000.00
3,204,340,990.00
70
738
10.07
1,162,000,000,000.00
115,429,279,000.00
52
305
16.37
6,004,400,000,000.00
366,809,000,000.00
40
53.94
61,200,000,000.00
1,134,682,485.00
48
439
41.87
662,400,000,000.00
15,820,628,862.00
38
58
6.53
13,000,000,000.00
1,992,175,868.00
20
168
13.05
145,350,000,000.00
11,139,917,592.00
13
241
9.89
45,918,701,400.00
4,641,255,870.00
(13)
(79)
(11.53)
230
846
10.66
12,000,000,000.00
(13)
97
(64.93)
48,837,165,140.00
411
46.16
251,328,000,000.00
1,093,312,500,000.00
(1,040,342,399.00)
102,537,329,000.00
(752,119,525.00)
5,445,086,174.00
(0)
70
(460.69)
207,220,000,000.00
108,750,000,000.00
(449,802,223.00)
(5)
37
(174.17)
11
446
64.36
1,715,864,640,000.00
26,658,669,477.00
(624,401,995.00)
(113)
632
(8.81)
1,930,039,200,000.00
(219,032,906,000.00)
(40)
458
(2.62)
128,979,959,738.00
(49,149,530,783.00)
(8,192)
92,904
(0.07)
3,600,000,000.00
(49,149,530,783.00)
18
357
50.19
356,000,000,000.00
7,093,724,000.00
10
196
32.15
9,900,000,000.00
307,922,295.56
72
84.95
59,536,000,000.00
700,832,658.00
88
509
12.49
1,759,999,995,600.00
140,867,118,325.00
540.50
88,323,200,000.00
163,410,623.00
29
463
62.98
6,390,000,000,000.00
101,453,484,000.00
94
552
9.54
116,753,193,900.00
12,235,244,519.00
24
726
13.15
89,600,000,000.00
6,811,594,593.00
(18)
245
(39.44)
57,400,000,000.00
(1,455,194,556.00)
72
83.87
264,960,000,000.00
3,159,209,443.00
419
305.08
767,015,560,000.00
2,514,171,479.00
16
182
8.05
58,618,224,000.00
(64)
129
(6.89)
891,270,006,440.00
7,282,334,767.00
10
169
12.15
44,242,000,000.00
3,639,982,626.00
31
283
26.06
11,137,500,000,000.00
427,459,670,760.00
67
654
14.02
1,780,125,000,000.00
127,001,037,000.00
92
39.18
100,050,000,000.00
2,553,430,000.00
53
233
11.04
795,780,495,000.00
72,074,000,366.00
27
163
14.75
232,920,562,500.00
15,795,827,286.00
(129,284,550,810.00)
80
85.53
110,400,000,000.00
1,290,790,714.00
(46)
(14)
(3.73)
20,853,050,000.00
(5,597,385,531.00)
(6)
(169.36)
397,940,000,000.00
(2,349,737,392.00)
(24)
92
(3.50)
66,967,379,625.00
(19,109,185,483.00)
14
139
13.19
375,714,369,832.00
28,480,083,561.00
258
11.29
692,086,218,000.00
61,317,000,000.00
(46.84)
84,050,000,000.00
(1,794,352,652.00)
(1)
72
229
9.89
72,088,437,810.00
7,285,411,000.00
182
35.02
7,821,380,736,000.00
223,357,976,000.00
107
509
9.83
14,433,021,277,500.00
1,467,610,000,000.00
129
234.57
817,098,000,000.00
3,483,386,530.00
26
182
6.68
56,000,000,000.00
8,382,223,932.00
69
227
0.72
22,107,236,100.00
30,726,154,273.00
737
2,091
0.62
207,076,572,980.00
331,972,000,000.00
163.36
274,610,792,000.00
1,681,051,413.00
280
2,567
2.07
29,000,000,000.00
14,007,768,564.00
47
234
9.64
346,500,000,000.00
35,960,146,608.00
102
1,100.45
207,251,693,750.00
188,332,878.00
1,988,307,165,492,630.00
104,685,934,439,197.00
19.92
385
122,950
420,350
524
124
125
untuk publikasi
Price
to Book
Value (PBV)
(x)
126
Debt to
Equity
(DER)
(x)
127
128
Solvability Ratio
DER
Annualized
Sub ROA
ROE
Sektor
(x)
(%)
(%)
19
(587)
129
130
NPM
OPM
(%)
(%)
#DIV/0!
#DIV/0!
131
132
PER
Weighted
Average
(x)
PBV
Weighted
Average
(x)
1
11.03
0.55
0.55
16.83
27.61
16.88
26.78
0.106011
0.029267
0.85
10.86
0.28
0.28
36.87
48.60
33.11
48.75
0.031123
0.015126
3.61
0.81
0.81
4.79
8.66
10.60
25.08
0.139772
0.012105
6.28
0.70
0.70
14.32
24.36
19.44
34.16
0.031100
0.007577
4.43
0.40
0.40
10.30
14.62
13.45
25.29
0.050683
0.007409
4.88
1.29
1.29
12.26
28.03
12.24
20.59
0.044272
0.012409
2.81
1.62
1.62
3.96
10.40
5.27
13.69
0.099329
0.010329
3.36
1.03
3.89
3.89
(10.82)
(52.89)
(8.16)
(6.18)
(0.000059)
0.000031
1.05
2.83
2.83
11.26
43.13
9.31
9.68
0.000161
0.000069
65
295.67
254.88
254.88
(32.81)
(8,395)
(0.005472)
0.459391
5.15
4.09
4.09
4.60
23.41
#DIV/0!
5.88
#DIV/0!
7.85
0.357187
0.083629
0.77
0.69
0.69
0.66
1.12
0.84
4.65
0.113550
0.001269
2.20
0.02
0.02
5.06
5.15
25.81
38.22
0.126768
0.006526
1.62
0.00
(8.11)
(8.14)
(44.97)
(52.18)
(0.019445)
0.001583
(91)
(38)
(1,584.67)
0.00
0.00
13
22
1
5.37
0.11
0.11
(21.41)
(23.75)
(893.51)
(0.016415)
0.003898
11.02
1.26
1.26
27.98
70.32
34.83
17.94
0.268890
0.189093
4.85
0.68
0.68
7.21
12.14
7.36
15.81
0.039918
0.004845
2.75
0.88
0.88
6.97
13.11
9.31
17.43
0.011142
0.001461
9.88
0.40
0.40
19.35
27.16
18.43
22.93
0.074129
0.020133
2.51
1.09
1.09
7.01
14.64
17.15
33.51
0.039878
0.005837
1.26
1.26
4.64
10.55
4.76
6.86
6.40
1.80
1.80
1.23
3.45
10.17
10.81
2.363661
0.081536
3.47
2.85
2.85
0.30
1.25
0.67
23.93
0.820687
0.010236
4.87
0.37
0.37
42.64
58.57
42.74
56.60
0.070170
0.041095
4.31
1.69
1.69
11.95
35.48
7.65
17.28
0.012067
0.004282
7.32
0.36
0.36
62.16
84.60
50.43
68.30
0.007608
0.006436
4.30
0.50
0.50
35.46
53.13
20.89
31.99
0.003604
0.001914
1.37
0.16
0.20
0.23
0.56
5.36
2.240090
0.005142
0.73
1.73
0.16
2.54
3.29
3.29
0.35
(6.83)
(29.32)
(12.51)
(3.62)
(0.009449)
0.002770
1.26
21.65
(8.25)
3.22
2.35
7.50
4.51
13.86
0.536550
0.040267
0.97
5.94
2.19
2.19
4.36
0.44
0.44
9.82
14.20
13.43
21.64
0.099923
0.014192
5.01
0.27
0.27
20.85
26.79
18.49
24.97
0.098163
0.026297
1.49
1.68
1.68
6.89
18.60
8.57
18.87
0.006517
0.001212
1.07
0.35
0.35
8.70
11.78
8.02
12.91
0.003482
0.000410
0.31
2.14
1.27
1.27
1.59
3.61
6.00
7.77
0.034263
0.001236
(0.04)
(1.42)
(1.42)
(10.56)
4.46
(26.83)
6.11
(0.000330)
(0.000015)
(0.11)
(1.91)
(1.91)
(26.51)
24.12
(36.52)
(3.82)
(0.000519)
(0.000125)
1.25
1.88
1.88
6.17
17.77
6.30
16.01
0.000308
0.000055
2.09
0.66
2.07
2.07
2.31
7.10
1.37
3.03
0.002513
0.000178
0.97
0.35
0.35
18.90
25.52
7.62
10.32
0.000604
0.000154
2.84
0.87
0.87
13.71
25.97
8.35
9.91
0.000774
0.000201
0.60
5.39
5.39
0.07
0.44
0.07
7.60
0.018917
0.000084
2.38
2.01
2.01
(9.62)
(28.92)
(19.06)
(25.02)
(0.000247)
0.000071
(0.09)
(1.75)
(1.75)
(12.06)
9.01
(26.66)
(18.25)
(0.000136)
(0.000012)
1.21
0.22
0.22
15.46
18.84
9.60
12.82
0.004249
0.000801
0.64
0.27
0.27
11.71
14.89
14.09
17.00
0.000199
0.000030
0.69
1.16
1.16
9.46
20.39
5.07
8.13
0.000029
0.000006
2.08
2.28
2.28
1.88
6.18
2.54
9.92
0.016928
0.001046
0.95
10.16
10.16
(0.17)
(1.87)
(0.05)
1.07
(0.000827)
0.000015
0.76
1.83
1.31
1.31
3.11
7.38
3.42
10.88
0.081054
0.005979
6.36
1.29
1.29
5.82
13.33
2.55
4.79
0.012930
0.001724
1.18
0.38
0.38
0.88
1.26
1.37
(0.39)
0.027465
0.000346
1.13
0.39
0.39
4.98
6.96
2.88
3.64
0.008032
0.000559
0.85
0.19
0.19
1.52
1.82
1.59
0.56
0.040265
0.000731
11.64
0.79
0.79
7.69
13.80
9.58
20.11
0.449135
0.061962
0.32
0.15
0.15
2.15
2.48
3.18
(0.30)
0.002098
0.000052
2.58
1.09
1.09
(14.06)
(29.33)
(44.23)
(54.89)
(0.001945)
0.000570
2.55
0.83
0.83
11.18
21.34
9.03
15.44
0.009509
0.002029
0.89
1.13
1.13
1.27
2.76
1.11
3.97
0.010961
0.000302
0.46
0.56
0.56
(0.07)
(0.11)
(0.17)
6.44
(0.083995)
0.000093
0.48
1.32
1.32
1.48
3.55
1.71
7.02
0.008204
0.000291
0.70
1.27
1.27
(6.57)
(14.90)
(10.06)
5.48
(0.005391)
0.000803
0.44
1.35
1.35
2.68
6.63
2.76
7.15
0.000402
0.000027
(2)
0.60
1.63
1.63
0.07
(24.19)
(36.74)
(36.74)
(21.67)
0.66
0.53
0.53
4.68
4.35
1.38
1.38
0.26
0.20
0.07
4.96
0.083897
0.000167
(19.89)
(15.51)
(0.001133)
(0.008776)
8.13
3.29
6.04
0.007523
0.000611
0.62
0.24
4.79
0.163428
0.001017
774.69
0.52
0.92
0.92
(5.88)
(11.31)
(5.49)
(5.78)
(0.000375)
0.000042
0.08
0.21
0.21
3.59
4.34
3.17
3.47
0.002074
0.000090
0.00
0.21
0.21
3.59
4.34
3.17
3.47
0.000000
0.000000
0.50
1.18
1.18
0.83
1.81
1.19
5.42
0.068381
0.001237
2
3.27
3.45
3.45
3.90
17.39
2.14
5.53
0.054546
0.009486
1.45
3.90
3.90
4.47
22.82
2.29
5.57
0.008354
0.001906
1.59
1.69
1.69
5.58
15.00
2.59
5.21
0.003178
0.000477
0.63
0.29
0.29
1.64
2.11
1.30
3.00
0.246587
0.005197
0.48
13.22
(12.43)
0.381031
0.001821
(17.13)
(6.13)
(0.000670)
(0.000723)
2.57
8.29
0.155958
0.007423
(0.59)
0.79
0.57
0.57
0.26
(1.63)
(5.72)
(5.72)
(22.86)
6.83
2.20
2.20
1.46
4.76
(1.91)
(1.80)
(1.80)
(19.84)
16.37
(80.36)
(0.032590)
(0.005336)
0.60
1.79
1.79
0.14
0.40
0.10
4.92
0.134436
0.000533
107.96
(505.50)
0.72
3.40
1.91
1.91
3.24
9.41
4.59
15.58
0.079260
0.007459
0.25
1.82
1.82
1.67
4.71
4.89
11.95
0.025712
0.001212
0.60
1.22
1.22
1.82
4.05
3.36
13.84
0.019406
0.000786
(1.62)
(4.74)
(4.74)
7.66
(28.64)
30.28
(13.17)
0.017308
(0.004957)
0.25
2.81
2.81
0.46
1.77
0.87
3.60
0.016491
0.000292
0.80
1.33
1.33
3.93
9.15
8.59
26.75
0.010530
0.000963
(1.77)
(8.86)
(31.64)
(23.66)
1.56
4
4.10
1.17
1.17
10.26
24.18
9.29
12.11
0.060708
0.014679
1.13
0.48
0.48
13.17
20.12
10.82
8.85
0.003845
0.000773
0.65
2.54
2.54
1.07
3.81
1.36
9.98
0.047886
0.001823
1.78
0.94
0.94
7.31
14.16
3.89
5.38
0.000456
0.000065
0.96
0.52
0.52
2.52
4.38
2.53
5.45
0.008693
0.000381
7.00
27.04
27.04
0.03
0.83
0.03
0.78
0.743176
0.006167
0.69
6.61
6.61
1.65
12.56
1.75
10.52
0.000182
0.000023
0.44
0.79
0.79
12.95
23.17
36.69
11.03
0.000035
0.000008
1.02
0.40
0.40
1.62
2.27
3.25
10.09
0.243813
0.005529
0.39
2.02
2.02
2.22
6.71
1.58
6.84
0.000102
0.000007
0.60
3.19
3.19
0.51
2.14
0.42
1.79
0.014665
0.000314
2.07
0.39
0.39
(90.37)
(125.86)
(915.02)
(0.000439)
0.000552
1.28
0.66
0.66
9.68
16.66
14.10
0.009814
0.001635
(790.01)
7.55
0
1.06
12.98
12.98
(2.16)
(34.53)
(1.94)
1.89
(0.004000)
0.001381
1.45
5.20
5.20
(9.60)
(59.52)
(17.14)
(3.12)
(0.000723)
0.000430
0.10
3.57
3.57
(11.87)
(54.20)
(14.09)
(6.96)
(0.000001)
0.000000
0.35
3.57
3.57
(11.87)
(54.20)
(14.09)
(6.96)
(0.000004)
0.000002
10.96
2.05
2.05
0.46
1.53
0.55
1.00
2.145230
0.032906
(0.82)
(13.86)
(13.86)
(0.86)
11.07
(0.40)
1.92
(0.000646)
(0.000071)
0.59
0.99
0.99
(2.83)
(5.65)
(3.02)
0.74
(0.018776)
0.001060
3.91
4.88
4.88
(26.14)
(153.62)
(47.59)
(23.69)
(0.011748)
0.018047
0.65
4.88
4.88
(26.14)
(153.62)
(47.59)
(23.69)
(0.000421)
0.000647
0.21
1.62
1.62
0.37
0.97
0.46
2.13
0.012704
0.000124
(10.98)
(15.14)
(15.14)
1.99
(28.15)
1.77
6.24
0.020263
(0.005704)
1.11
4.85
4.85
2.96
17.31
1.52
3.05
0.002529
0.000438
3.31
3.97
3.97
(9.25)
(46.03)
(14.44)
(15.34)
(0.010232)
0.004710
0.93
0.88
0.88
0.11
0.21
0.15
1.91
0.604804
0.001258
0.52
2.15
2.15
1.39
4.40
1.50
2.46
0.040386
0.001775
(0.34)
(1.77)
(1.77)
(18.87)
14.53
(28.21)
(12.46)
(0.097224)
(0.014122)
1.08
0.71
0.71
7.20
12.41
9.73
14.98
0.004928
0.000612
0.94
0.56
0.56
5.97
9.30
24.52
19.04
0.002404
0.000224
1.48
2.98
2.98
0.23
0.91
0.33
2.98
0.119955
0.001096
(1.45)
(10.63)
(10.63)
(12.04)
116.01
(10.49)
(4.84)
(0.001333)
(0.001546)
(0.64)
(1.24)
(1.24)
(18.24)
4.35
(32.90)
(28.58)
(0.004672)
(0.000203)
(0.28)
(2.48)
(2.48)
45.18
(66.89)
(3.75)
(7.47)
(0.000042)
(0.000002)
(0.40)
(1.50)
(1.50)
10.61
(5.35)
4.36
0.75
0.000571
(0.000031)
1.44
0.60
0.60
10.41
16.65
7.00
12.50
0.000099
0.000017
4.47
1.97
1.97
(3.91)
(11.75)
(3.48)
(0.23)
(0.033669)
0.003956
0.35
1.95
1.98
1.74
1.74
5.13
14.04
2.00
4.07
0.049869
0.007004
0.81
4.39
4.39
4.87
26.27
3.12
6.95
0.000415
0.000109
0.62
0.97
0.97
1.23
2.44
1.66
4.23
0.025055
0.000612
0.85
2.67
2.67
4.19
15.45
2.38
3.72
0.001000
0.000154
0.80
0.34
0.34
13.15
17.60
4.87
7.28
0.001230
0.000216
2.18
1.61
1.61
6.67
17.39
3.95
7.00
0.009216
0.001603
2.99
4.58
1.48
2.83
0.075480
0.003454
(25.39)
(46.40)
(0.000834)
0.000387
5.76
14.55
(93.53)
(0.001451)
0.003348
4.57
0.000301
0.000039
1
2.20
0.53
0.53
0.83
2.23
0.83
0.83
2.51
(576.73)
0.28
(244.62)
3.22
0.86
6.42
1.66
1.66
(86.62)
(230.76)
(117.71)
3.36
0.74
0.74
7.39
12.99
3.38
1.09
1.80
1.80
4.02
11.27
3.04
5.26
0.002538
0.000286
2.62
2.27
2.27
5.39
17.60
7.44
19.26
0.163213
0.028725
0.56
0.29
0.29
7.99
10.32
10.76
13.78
0.000077
0.000008
3.41
2.62
2.62
3.32
13.76
3.52
10.39
0.207227
0.028507
1.24
0.73
0.73
7.48
13.09
5.01
8.44
0.006425
0.000841
5.86
2.14
2.14
13.57
42.68
8.62
13.61
0.000256
0.000109
0.88
2.14
2.14
(2.96)
(10.35)
(1.44)
4.63
(0.010820)
0.001120
(23.62)
(7.99)
(7.99)
(7.93)
63.34
(4.16)
(1.30)
(0.040125)
(0.025414)
0.54
0.90
0.90
3.14
5.96
2.42
(0.48)
0.005513
0.000328
1.35
0.44
0.44
3.01
4.35
2.60
4.52
0.036016
0.001566
(0.16)
(5.13)
(7.16)
29.56
(0.000143)
(0.000042)
(116.38)
(143.43)
7.06
3.65
3.65
3.06
14.21
3.15
11.18
0.045970
0.006530
2.26
0.64
0.64
2.22
3.65
2.69
6.54
0.158222
0.005771
1.04
0.90
1.01
1.01
(5.06)
(10.18)
(5.14)
(4.67)
(0.000518)
0.000053
2.45
1.50
1.50
6.29
15.76
5.30
7.49
0.092446
0.014568
1.16
0.69
0.69
6.03
10.22
5.13
8.98
0.019282
0.001971
7.77
0.94
0.94
23.11
44.94
12.17
18.72
0.067052
0.030135
7.57
0.61
0.43
0.43
22.94
32.88
20.05
30.88
0.000015
0.000005
0.40
0.43
0.43
22.94
32.88
20.05
30.88
0.000001
0.000000
1.94
0.21
0.21
8.90
10.80
9.80
13.28
0.008891
0.000960
2.18
2.46
2.46
1.10
3.80
0.87
3.51
0.157247
0.005974
3.78
0.33
0.33
13.73
20.84
10.07
16.12
0.162902
0.033943
1.87
0.53
0.53
3.76
5.75
2.21
3.28
0.159461
0.009165
4.20
0.18
0.18
27.03
31.93
16.35
22.63
0.000260
0.000083
0.65
0.42
0.42
1.83
2.60
2.01
4.80
0.011766
0.000306
43.03
70.47
70.47
2.00
142.80
1.51
10.45
0.000096
0.000137
1.60
0.26
0.26
10.04
13.16
8.91
10.26
0.048262
0.006350
2.26
0.08
0.08
15.34
16.51
10.92
14.89
0.002187
0.000361
0.45
0.13
0.13
3.52
3.98
4.41
7.31
0.004295
0.000171
0.39
0.02
0.35
0.35
26.46
35.85
26.73
38.99
0.000000
0.000000
19.13
0.98
0.98
36.84
72.98
15.66
22.14
0.176926
0.129116
0.30
0.28
0.28
19.61
25.05
24.57
(15.75)
0.000144
0.000036
0.50
1.44
1.44
2.68
6.52
1.57
3.62
0.002752
0.000179
0.41
0.36
0.36
2.33
3.18
4.09
4.61
0.011609
0.000369
1.69
4.11
(35.49)
5.61
0.69
1.30
1
2.02
0.74
0.74
0.68
1.20
6.59
10.22
2.558243
0.030604
2.94
0.36
0.36
2.35
3.25
17.16
21.80
1.573599
0.051092
0.59
0.59
1.58
2.52
7.91
12.67
0.84
0.67
0.67
(1.93)
(3.23)
(25.27)
16.77
(0.037512)
0.001211
0.29
0.01
0.01
1.28
1.38
2.07
3.70
0.006195
0.000086
1.98
0.15
0.15
0.39
0.45
15.18
(4.07)
2.357456
0.010513
0.98
0.23
0.23
0.83
1.02
3.93
(3.21)
0.014942
0.000153
1.54
0.34
0.34
2.24
4.43
12.46
24.13
0.200512
0.008892
1.21
0.12
0.12
2.27
2.63
27.23
35.12
0.250528
0.006581
1.54
0.41
0.41
8.93
13.64
24.82
29.35
0.019793
0.002700
2.22
1.00
1.00
3.25
6.51
8.82
15.47
0.022644
0.001474
1.50
1.32
1.32
(2.08)
(5.60)
(25.38)
(16.42)
(0.078761)
0.004410
2.72
1.82
1.82
1.77
5.00
3.67
6.29
0.023072
0.001154
2.60
0.80
0.80
1.28
2.31
9.74
9.90
0.308990
0.007139
3.10
4.04
4.04
3.98
20.07
20.78
35.80
0.039068
0.007841
0.74
1.37
1.37
1.31
3.44
4.62
11.76
0.026293
0.000905
1.21
0.63
0.63
1.44
2.74
11.39
28.79
0.062638
0.001716
0.53
2.21
2.21
2.82
9.07
13.08
18.41
0.000522
0.000047
3.23
1.80
1.80
2.03
5.74
6.94
15.22
0.086795
0.004978
0.36
0.19
0.19
0.51
0.61
19.41
12.71
0.027350
0.000167
3.71
0.63
0.63
5.77
9.70
20.88
28.52
0.092936
0.009013
1.92
0.51
0.51
1.23
1.87
8.22
17.96
1.253322
0.023381
0.41
3.43
3.43
0.05
0.21
2.65
(4.91)
0.028914
0.000061
0.70
0.13
0.13
1.32
1.48
8.80
9.18
0.029595
0.000439
1.04
2.81
2.81
0.47
1.78
3.17
14.57
0.059209
0.001055
0.97
1.80
1.80
0.86
2.41
6.97
25.58
0.024792
0.000598
2.84
1.43
1.43
3.35
8.39
16.88
22.05
0.517566
0.043441
1.62
1.36
1.36
1.73
4.08
10.51
12.28
0.086875
0.003545
2.36
1.67
1.67
(0.45)
(1.19)
(10.40)
(326.91)
(1.031016)
0.012299
3.81
1.99
1.99
2.69
8.26
(0.04)
(1.99)
(1.99)
(15.32)
15.09
2.55
1.45
1.45
2.71
6.72
0.33
0.20
0.20
0.38
1.43
0.05
0.05
(0.34)
2.79
0.12
0.12
3.39
2.50
1.01
1.01
5.28
2.88
1.14
1.14
6.93
2.70
6.32
6.32
18.83
42.61
0.314864
0.025996
(27.20)
(0.000020)
(0.000003)
8.57
19.63
0.107641
0.007237
0.55
1.73
(0.10)
0.017020
0.000094
(0.36)
(3.11)
(7.06)
(0.208161)
0.000746
3.80
19.14
20.78
0.617417
0.023431
10.62
15.56
26.36
0.066846
0.007098
14.92
44.25
52.66
0.017967
0.002680
(6.00)
(58.20)
(75.84)
(7.35)
(0.009630)
0.005604
(1,857.54)
2
4.61
7.13
7.13
2.58
21.01
2.24
5.85
0.034976
0.007348
1.51
0.47
0.47
6.30
9.26
7.61
10.47
0.080116
0.007415
8.85
1.29
1.29
7.18
16.58
4.81
8.34
0.138602
0.022974
1.60
1.51
1.51
0.76
1.93
0.96
4.06
0.069245
0.001339
3.59
1.89
1.89
4.11
11.87
4.03
3.39
0.073617
0.008738
11.84
1.92
1.92
4.26
12.69
14.12
11.81
1.153628
0.146414
2.58
2.15
2.15
3.12
10.00
3.01
5.62
0.133439
0.013346
2.00
6.91
3.91
15.90
7.73
24.93
17.87
35.01
0.177957
0.044364
1.14
2
11.05
2.11
2.11
1.11
3.23
0.95
0.95
4.43
8.86
24.30
43.33
0.064546
0.005719
2.16
1.28
1.28
2.01
4.65
10.51
38.41
0.279563
0.013006
4.25
1.49
1.49
3.09
7.69
11.18
24.68
0.925098
0.071172
3.45
3.22
3.22
1.33
5.62
3.88
27.24
0.385641
0.021661
2.84
1.72
1.72
4.51
12.34
12.38
27.41
0.110638
0.013656
0.81
0.54
0.54
3.89
6.00
4.12
9.23
0.010807
0.000649
2.93
1.53
1.53
1.11
2.80
5.70
18.98
1.870608
0.052431
6.06
1.16
1.16
15.67
38.10
21.63
44.54
0.283812
0.108123
4.53
14.93
13.80
26.49
0.023156
0.003456
1.63
1.06
1.30
2.28
2.28
3.32
5.23
5.23
3.67
22.89
20.84
24.66
0.053422
0.012229
0.31
1.30
1.30
(18.45)
(46.43)
2.02
0.48
0.48
11.72
17.64
(46.31)
(2.28)
(0.000032)
0.000015
30.77
25.64
0.045525
0.008033
0.96
1.20
1.20
0.13
2.14
1.09
1.09
2.26
0.28
0.31
6.95
0.659889
0.001817
4.74
15.00
7.66
0.054546
0.002584
3.12
0.58
0.58
4.02
6.45
7.33
16.63
0.018325
0.001182
1.40
1.87
0.83
0.55
1.87
2.82
8.10
3.36
10.73
0.017427
0.001411
0.55
2.97
4.62
6.22
12.41
0.009645
0.000446
0.67
0.95
0.95
3.42
8.06
3.31
6.84
0.001206
0.000097
(1.19)
(3.65)
(3.65)
(7.14)
18.96
(49.57)
(22.97)
(0.002179)
(0.000413)
1.07
0.79
0.79
(8.87)
(15.91)
(30.18)
(41.36)
(0.003906)
0.000622
(0.05)
(1.65)
(1.65)
(0.39)
0.25
(0.30)
5.17
(0.002282)
(0.000006)
4.35
1.21
1.21
1.55
3.43
3.84
20.28
1.705030
0.058564
0.81
0.95
0.95
4.77
9.29
5.63
10.02
0.000794
0.000074
3.34
10.96
14.32
7.98
6.35
9
2.24
11.13
11.13
0.15
1.87
1.32
3.49
0.249924
0.004663
0.93
16.86
16.86
0.13
2.39
1.27
2.57
0.202936
0.004841
1.63
16.53
16.53
1.09
19.09
10.78
15.18
0.043102
0.008229
1.68
4.26
4.26
1.07
5.61
10.92
15.27
0.061265
0.003436
1.22
10.82
10.82
0.33
3.85
2.67
4.44
0.140301
0.005397
0.89
5.65
5.65
1.02
6.76
13.72
19.69
0.017510
0.001183
4.40
9.66
9.66
2.06
21.96
23.41
33.02
0.218784
0.048048
1.66
11.50
11.50
0.39
4.91
4.13
6.64
0.848948
0.041653
3.72
7.22
7.22
2.37
19.54
14.43
24.56
0.084670
0.016545
12.96
12.96
1.23
17.20
13.73
19.91
0.49
10.62
10.62
0.05
0.61
0.39
(14.39)
0.057448
0.000353
1.23
7.14
7.14
2.16
17.58
14.35
20.95
0.009320
0.001638
2.59
9.29
9.29
0.73
7.58
6.02
4.76
1.474054
0.111662
1.90
15.51
15.51
0.29
4.73
2.55
4.88
0.017826
0.000843
2.49
9.91
9.91
1.36
14.86
16.04
22.94
0.308503
0.045850
2.63
3.75
3.75
0.91
4.33
8.01
11.54
0.138356
0.005987
1.74
10.88
10.88
1.49
17.72
14.51
20.79
0.014138
0.002505
1.75
9.65
9.65
0.49
5.21
4.72
6.67
0.452743
0.023609
2.14
9.55
9.55
1.40
14.81
13.43
17.30
0.157974
0.023392
1.55
7.60
7.60
0.86
7.42
8.45
11.81
0.107626
0.007990
1.53
11.11
11.11
0.84
10.22
9.05
13.18
0.004202
0.000429
1.83
6.02
6.02
1.59
11.36
17.22
27.44
0.286736
0.032582
1.77
9.05
9.05
1.27
12.79
9.73
15.22
0.094586
0.012094
4.69
9.48
9.48
2.37
24.89
19.30
30.15
0.205435
0.051132
2.24
8.37
8.37
0.73
6.81
7.82
10.38
0.009015
0.000614
1.93
4.13
4.13
2.30
11.81
21.22
30.45
0.095958
0.011337
0.88
12.06
12.06
0.94
12.28
12.52
14.66
0.014793
0.001816
1.80
5.50
5.50
0.80
5.21
9.57
30.65
0.052953
0.002759
2.20
9.03
1.80
1.70
0.82
0.65
9.03
1.89
19.03
17.78
26.91
0.039977
0.007606
1.70
16.95
45.71
22.54
32.24
0.003477
0.001589
1.10
1.10
7.93
16.64
35.09
48.84
0.003296
0.000548
0.77
0.77
5.46
9.70
30.71
44.31
0.008255
0.000801
0.76
0.58
0.58
4.46
7.04
34.24
43.19
0.024873
0.001750
1.48
0.11
0.11
0.68
0.75
3.60
(11.12)
0.011765
0.000089
8.66
7.70
7.70
(1.08)
(9.40)
(12.99)
(211.74)
(0.005295)
0.000498
2.03
2.56
2.56
(4.88)
(17.37)
(750.85)
(744.53)
(0.000496)
0.000086
1.02
3.87
3.87
5.18
25.22
19.93
28.39
0.004756
0.001199
1.63
0.93
0.93
5.70
10.97
26.62
37.89
0.005259
0.000577
2.10
12.67
12.67
(5.02)
(68.58)
(19.60)
(28.07)
(0.005424)
0.003720
3.20
10.52
1.08
4.55
4.55
2.34
12.97
68.58
25.96
0.005303
0.000688
3.10
81.86
81.86
0.41
34.13
43.09
51.43
0.004253
0.001452
1.90
5.17
5.17
2.59
15.99
26.97
32.75
0.006151
0.000984
0.10
0.46
0.46
1.11
2.59
7.08
18.74
0.000270
0.000007
1.56
1.01
1.01
3.75
7.53
68.80
49.60
0.005017
0.000378
1.39
3.59
3.59
2.95
13.53
34.29
53.41
0.005000
0.000677
1.69
3.55
3.55
6.70
30.48
39.39
77.58
0.001767
0.000539
1.80
2.00
2.00
7.66
23.06
60.05
78.11
0.006222
0.001435
2.52
2.79
2.79
5.71
21.64
27.97
45.02
0.037653
0.008146
0.48
0.23
0.23
3.72
4.58
54.43
22.31
0.002348
0.000107
0.58
1.59
1.59
4.78
12.35
7.42
10.87
0.001145
0.000141
0.75
1.47
1.47
(6.77)
(16.72)
(10.97)
(20.82)
(0.000688)
0.000115
0.53
1.26
1.26
1.28
2.90
3.61
(2.64)
0.003112
0.000090
2.41
0.71
0.71
2.64
4.53
3.00
0.13
0.014612
0.000661
1.43
0.76
0.76
(3.84)
(6.78)
(9.28)
(13.72)
(0.005599)
0.000379
0.52
0.86
0.86
5.28
9.83
9.49
8.99
0.005653
0.000555
0.59
1.40
1.40
6.33
15.23
6.89
7.59
0.000197
0.000030
0.15
0.22
0.22
2.33
2.86
8.73
8.69
0.000698
0.000020
0.72
1.00
1.00
6.41
12.83
7.94
6.93
0.001574
0.000202
0.52
1.00
1.00
4.65
13.14
14.80
23.94
0.014143
0.001858
1.11
0.56
0.56
6.81
10.62
20.65
21.22
0.223069
0.023683
1.75
1.12
1.12
2.10
4.46
27.08
29.32
0.015457
0.000690
2.73
1.80
1.80
10.65
29.79
42.66
64.52
0.010152
0.003024
1.27
1.49
1.49
3.52
11.58
14.34
22.98
0.069953
0.008099
32.11
7.34
7.34
(0.05)
(0.42)
(0.46)
0.90
(4.948995)
0.020702
1.09
1.88
1.88
1.46
4.41
2.59
3.07
0.114291
0.005039
1.09
0.70
0.70
30.67
52.08
482.86
84.02
0.004106
0.002138
5.79
0.51
0.51
30.60
46.32
154.98
55.18
0.014661
0.006791
0.49
0.27
0.27
9.95
15.90
51.04
80.69
0.000380
0.000060
1.60
4.91
4.91
3.77
22.45
8.39
9.22
0.029452
0.006612
0.98
(9.04)
(6.06)
(93.74)
(22.06)
0.08
0.07
(1.20)
4.043281
0.003357
1.30
2.02
0.91
0.91
0.04
0.79
1.05
1.05
2.47
5.06
1.03
0.77
0.001521
0.000077
3.37
1.57
1.57
5.47
14.97
3.24
6.67
0.062145
0.009301
(0.76)
(2.47)
(2.47)
(12.29)
18.03
(0.005385)
(0.000971)
1.56
0.86
0.86
11.06
20.55
3.64
4.82
0.015285
0.003141
2.94
4.44
4.44
4.68
25.45
1.47
2.11
0.004913
0.001250
1.63
2.63
2.63
3.58
13.01
2.71
7.48
0.009326
0.001213
(0.58)
(1.72)
(1.72)
1.67
(1.21)
0.50
1.01
0.001289
(0.000016)
0.74
1.70
1.70
1.10
2.97
1.34
5.74
0.009544
0.000284
0.58
2.42
2.42
3.36
12.02
2.64
6.94
0.003304
0.000397
1.02
2.30
2.30
4.14
13.68
1.36
2.84
0.004781
0.000654
1.42
1.89
1.89
0.20
0.57
0.14
1.67
0.140881
0.000804
2.41
0.16
0.16
12.05
15.24
12.31
18.59
0.008382
0.001277
6.74
0.72
0.72
3.14
5.79
12.86
18.35
1.043346
0.060392
5.61
0.10
0.10
12.04
13.21
27.67
0.10
0.006953
0.000919
0.82
2.24
2.24
(2.35)
(7.60)
(2.75)
4.31
(0.000727)
0.000055
1.22
0.07
0.07
(16.04)
(17.10)
(539.49)
(620.96)
(0.000050)
0.000009
1.45
0.33
0.33
6.59
8.79
6.74
12.38
0.005885
0.000517
1.00
3.57
3.57
3.50
16.05
1.32
2.29
0.005060
0.000812
1.25
2.14
2.14
1.06
3.36
1.13
8.17
0.001939
0.000065
0.23
0.23
13.32
16.32
17.10
27.42
2.02
2.91
2.91
5.67
22.17
4.30
4.29
0.011245
0.002493
5.42
1.26
1.26
11.48
26.04
8.22
13.20
0.052512
0.013675
0.47
1.42
1.42
0.07
0.16
0.08
8.96
0.138087
0.000218
1.22
1.71
1.71
(10.98)
(29.74)
(5.04)
(3.20)
(0.004596)
0.001367
10.68
2.54
0.20
0.20
8.53
10.24
6.77
10.93
0.037681
0.003857
2.63
0.84
0.84
0.61
1.12
0.13
(0.58)
0.097424
0.001090
1.56
1.75
1.75
3.11
8.79
1.57
3.26
0.045374
0.003988
20.02
85.60
85.60
(15.31)
(1,326)
(23.20)
(11.42)
(0.000895)
0.011865
2.30
1.72
1.72
3.94
10.71
1.34
1.54
0.006260
0.000670
1.00
1.57
1.57
2.14
5.55
1.84
4.18
0.075203
0.004176
0.54
0.29
0.29
3.24
4.18
9.47
5.36
0.000664
0.000028
0.95
1.41
1.41
3.90
9.42
2.97
6.62
0.014782
0.001392
2.79
0.35
0.35
12.57
17.03
7.50
7.51
0.102283
0.017418
4.50
3.65
3.65
1.79
8.35
0.87
0.83
0.016221
0.001355
4.56
2.23
2.23
3.37
10.89
3.83
10.51
0.012266
0.001336
4.30
28.51
28.51
2.23
65.86
0.18
0.42
0.000300
0.000198
3.86
1.52
2.48
2.48
3.33
11.61
0.61
0.68
0.006579
0.000764
0.54
1.11
1.11
2.58
5.45
0.48
0.42
0.003091
0.000168
(1.90)
(4.31)
(4.31)
(4.99)
16.51
(3.45)
(6.33)
(0.000816)
(0.000135)
2.90
0.67
0.67
16.29
27.17
6.45
8.47
0.004209
0.001144
8.59
2.68
2.68
(3.59)
(13.22)
(7.21)
(1.95)
(0.003380)
0.000447
0.94
1.18
1.18
0.93
2.03
5.52
(30.64)
0.026653
0.000541
1.85
0.02
0.02
(0.39)
(0.40)
(7.28)
(13.90)
(0.649566)
0.002606
23.71
2.08
2.08
(4.42)
(13.61)
(17.98)
(17.19)
(0.019257)
0.002622
1.66
1.37
1.37
0.98
2.58
3.28
11.08
0.132014
0.003406
1.58
2.53
2.53
(4.31)
(17.96)
(45.10)
(13.19)
(0.015043)
0.002702
0.23
0.05
0.05
(8.42)
(8.82)
(119.11)
8.78
(0.002825)
0.000249
0.01
0.05
0.05
(8.42)
(8.82)
(119.11)
8.78
(0.000000)
0.000000
2.50
1.64
1.64
1.76
4.97
0.60
2.08
0.017757
0.000883
1.69
1.07
1.07
2.53
5.25
1.92
2.27
0.000853
0.000045
1.69
0.32
0.32
1.46
1.99
3.16
8.98
0.036670
0.000728
2.16
0.57
0.57
11.03
17.31
18.46
23.71
0.017683
0.003061
82.35
64.47
64.47
0.22
15.24
0.10
3.02
0.105568
0.016084
3.89
0.77
0.77
3.42
6.17
19.54
50.98
0.197782
0.012206
1.63
1.72
1.72
5.78
17.08
9.92
43.65
0.001095
0.000187
0.44
0.25
0.25
2.67
3.35
10.34
25.12
0.003258
0.000109
2.85
0.31
0.31
(5.50)
(7.23)
(20.44)
(21.13)
(0.002861)
0.000207
1
3.17
0.84
0.84
1.98
3.78
2.82
10.93
0.085463
0.003233
2.24
2.44
2.44
0.21
0.73
0.58
13.91
0.220196
0.001617
0.69
1.24
1.24
3.82
8.59
2.19
2.95
0.003312
0.000285
3.40
3.85
3.85
(10.17)
(49.29)
(21.25)
(8.33)
(0.012352)
0.006089
0.74
0.61
0.61
3.77
6.07
3.63
7.22
0.003805
0.000231
2.86
0.63
0.63
6.69
10.99
14.70
28.89
0.316898
0.034829
1.44
1.06
1.06
4.98
10.26
9.71
24.59
0.023480
0.002408
1.50
0.78
0.78
2.15
3.83
1.65
3.62
0.025128
0.000961
2.22
2.53
0.99
0.99
11.54
22.95
9.93
13.10
0.013173
0.003023
2.48
0.05
0.05
16.00
16.80
22.19
4.64
0.007501
0.001261
0.56
5.64
7.53
0.56
(12.24)
(1.33)
0.013921
0.001226
(7,860.45)
(1,738.40)
(0.000404)
(0.001328)
130.58
8.58
8.58
(8.05)
(77.11)
(5.13)
(4.61)
(0.059023)
0.045510
0.93
1.77
1.77
1.32
2.88
2.88
(8.87)
(26.41)
(12.72)
0.10
(0.002442)
0.000645
2.45
10.02
1.05
4.09
0.023828
0.002387
0.40
3.62
3.62
0.63
3.50
0.59
34.00
2.85
2.85
(18.87)
(72.59)
(77.90)
4.26
0.067743
0.002373
(24.96)
(0.069650)
0.050557
(1.33) (987.77)
8.81
328.62
8.38
1.40
2
3.11
5.50
5.50
4.83
31.39
0.52
0.62
0.000889
0.000279
1.59
1.48
1.48
1.58
4.55
4.22
16.30
0.835395
0.038022
2.06
0.92
0.92
9.43
20.96
32.02
21.41
0.119575
0.025069
5.35
0.32
0.32
1.60
2.28
21.88
13.68
0.245710
0.005603
2
0.96
4.64
4.64
2.55
14.37
2.25
7.42
0.001891
0.000272
0.22
1.36
1.36
13.01
30.68
7.77
12.42
0.000281
0.000086
0.22
0.02
0.02
34.41
35.27
458.36
(54.13)
0.000248
0.000088
13.97
5.33
5.33
1.35
8.55
3.24
3.24
0.370847
0.031722
0.23
0.07
0.07
10.24
10.92
80.15
76.98
0.000092
0.000010
1.92
1.29
1.29
8.71
19.96
4.04
6.27
0.006563
0.001310
3.00
0.12
0.12
0.24
0.27
1.14
11.85
3.60
388
108
90
207
524
10
116
0.661447
0.001803
42.37
3.56
0
0
0
0
0
0
0
0
0
0
0
0
13521780065
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-33447996000
0
0
0
0
0

LISTED STOCKS
Statement
Year
Date
End
Total
Assets
(Billi
11
13

ASRI
12/31/08 A Dec
3,057
ELTY
12/31/08 A Dec
8,335
BAPA
3 Bekasi Asri Pemula Tbk *)
12/31/08 A Dec
127
BIPP
12/31/08 A Dec
217
BMSR
12/31/08 A Dec
543
BKDP
6 Bukit Darmo Property Tbk *)
12/31/08 A Dec
926
BSDE
7 Bumi Serpong Damai Tbk
12/31/08 A Dec
4,381
CTRA
12/31/08 A Dec
8,108
CTRP
12/31/08 A Dec
3,625
CTRS
12/31/08 A Dec
2,159
CKRA
11 Citra Kebun Raya Agri Tbk
12/31/08 A Dec
1,288
COWL
12/31/08 A Dec
207
SCBD
12/31/08 A Dec
4,079
DART
12/31/08 A Dec
2,775
DUTI
15 Duta Pertiwi Tbk
12/31/08 A Dec
4,514
FMII
12/31/08 A Dec
307
KPIG
17 Global Land Development Tbk
12/31/08 A Dec
2,019
GMTD
12/31/08 A Dec
287
OMRE
12/31/08 A Dec
772
DILD
12/31/08 A Dec
2,111
JAKA
09/30/08
Dec
173
JRPT
12/31/08 A Dec
2,211
JIHD
23 JIHD Tbk
12/31/08 A Dec
5,487
KIJA
12/31/08
Dec
2,961
LCGP
12/31/08 A Dec
185
LAMI
12/31/08 A Dec
639
LPCK
12/31/08 A Dec
1,401
LPKR
12/31/08 A Dec
11,788
MDLN
12/31/08 A Dec
1,846
PTRA
12/31/08 A Dec
543
PWON
31 Pakuwon Jati Tbk *)
12/31/08 A Dec
3,563
PWSI
12/31/08 A Dec
277
GPRA
12/31/08 A Dec
1,409
RBMS
12/31/08 A Dec
118
RODA
35 Royal Oak Development Asia Tbk
12/31/08 A Dec
1,595
BKSL
36 Sentul City Tbk
12/31/08
Dec
2,543
SMRA
12/31/08 A Dec
3,630
SIIP
12/31/08 A Dec
1,791
SMDM
12/31/08 A Dec
2,032
ADHI
12/31/08 A Dec
5,125
DGIK
12/31/08 A Dec
1,378
JKON
12/31/08 A Dec
1,369
SSIA
12/31/08 A Dec
2,251
TOTL
12/31/08 A Dec
1,338
WIKA
6 Wijaya Karya (Persero) Tbk
12/31/08 A Dec
5,771
10
11
12
Total
Liabilities
14
Equity
Sales
(Billion Rp)
15
16
13
14
15
16
Operating
Net
Paid-Up
Ann.
Profit
Income
Capital
EPS
(mill. Sh)
20
(Rp)
21
17
18
17
18
19
BV
PER
PBV
DER
(Rp)
22
(x)
23
(x)
24
(x)
25
216
4.59
0.97
1.45
205
5.00
0.93
1.00
1,294
1,755
435
55
59
17,129
102
14.56
0.49
0.74
3,134
4,508
1,054
226
272
19,916
14
226
5.27
0.32
0.70
69
58
52
650
89
211.03
1.63
1.19
97
120
31
(43)
1,638
(27)
73
(1.88)
0.68
0.81
23
521
19.6
(1)
(27)
1,159
(23)
449
(14.18)
0.73
0.04
285
640
195
10
6,024
106
363.71
0.47
0.45
2,306
2,075
1,386
412
223
10,936
20
190
4.65
0.50
1.11
1,508
3,998
1,303
291
202
6,557
31
610
5.97
0.30
0.38
262
3,238
325
99
188
6,150
30
526
4.23
0.25
0.08
619
1,401
581
180
144
1,979
73
708
2.17
0.22
0.44
52
1,226
33
(7)
15
5,057
2.88
242
22.54
0.27
0.04
89
119
84
11
754
158
46.74
2.60
0.74
2,425
1,287
773
63
(97)
3,322
387
(21.62)
1.63
1.88
(29.1)
2,136
639
372
139
101
2,861
35
223
7.09
1.12
3.35
1,838
2,266
1,062
102
40
1,850
22
1,225
46.15
0.82
0.81
(26)
1,600
(16)
87
(4.62)
0.86
0.89
(108)
3,526
(31)
474
(10.49)
0.68
0.21
79
914
1.86
0.16
2.09
124
139
43
348
1,671
46.7
194
93
60
11
547
217
191
20
(40)
1,745
(23)
125
(20.97)
3.81
2.51
967
1,128
299
42
14
3,110
363
87.81
1.10
0.86
(17.7)
102
28
144
0.9
0.9
520
278
45.81
0.36
0.20
923
1,234
649
215
148
2,750
54
449
9.30
1.11
0.75
3,717
1,176
970
47
(44)
1,930
(23)
609
(9.68)
0.36
3.16
1,365
1,590
461
107
(62)
13,781
(5)
115
(11.04)
0.43
0.86
19
165
11
(0.7)
1,408
(1)
117
(97.44)
0.43
0.12
456
174
113
15
1,148
152
10.50
0.56
2.62
929
473
277
70
14
696
20
679
10.07
0.30
1.96
6,928
4,500
2,553
465
371
17,302
21
260
37.32
3.08
1.54
805
1,041
237
34
3,057
341
64.16
0.15
0.77
346
197
(2)
(5)
5,889
(1)
34
(64.97)
1.49
1.75
2,472
1,004
100
(429.12)
599
(323)
867
530
454
162
(9)
10,033
(1)
(2.1)
(23)
83
(275)
308
60
11
0.94
11
107
28
265
1,299
52
1.0
3,207
327
(10)
(11)
13,475
(3,912)
165
4.05
2.46
(0.51)
(0.04)
(1.86)
95.91
2.06
1.64
328
32.83
0.30
0.10
(1)
96
(84.63)
0.68
0.20
344
2,199
80
(20)
(16)
9,510
(2)
231
(39.94)
0.29
0.16
2,054
1,569
1,267
221
94
6,436
15
244
11.35
0.68
1.31
997
786
107
82
55
4,207
13
187
15.61
1.10
1.27
515
1,022
120
(17)
4,007
(4)
255
(23.58)
0.39
0.50
4,525
584
6,640
368
81
1,801
19
284
2.25
1.22
2.80
45
324
5.97
0.83
7.75
513
865
1,353
781
581
2,338
119
61
173
102
5,541
11
156
4.55
0.32
0.59
2,936
35
198
23.01
4.04
1.35
1,491
737
1,753
121
(12)
1,176
(10)
626
(42.21)
0.67
2.02
892
445
1,893
4,304
1,385
6,559
59
17
2,750
162
13.92
0.54
2.00
288
156
5,846
27
237
8.24
0.93
3.11
20
21
22
23
24
25
26
27
28
DATA BALANCE SHEET
Annualized
ROA
ROE
PER
NPM
OPM
Weighted
PBV
Cash and
Weighted TATO
Average
Average
(x)
30
(x)
31
Cash Equivalents
(%)
26
(%)
27
(%)
28
(%)
29
(24)
14
13
0.1811
0.0061
315,988,925,242
26
21
0.0762
0.0046
740,310,018,950
18
0.0996
0.0008
1,120,892,892
(20)
(36)
(142)
14
(0.0022)
0.0008
3,703,183,052
(5)
(5)
(138)
(5)
(0.0119)
0.0006
60,357,902,834
32
33
34
1.5913
0.0021
25,320,881,008
11
16
30
0.0369
0.0040
9,510,494,230,000
16
22
0.0284
0.0014
2,464,341,405,339
58
31
0.0189
0.0011
1,667,715,185,859
10
25
31
0.0031
0.0003
179,660,858,640
1.1
1.2
45
(21)
0.0828
0.0010
190,404,465
14
0.0256
0.0014
17,467,339,442
(8)
(13)
(0.0522)
0.0039
162,645,252,000
16
27
37
0.0147
0.0023
55,533,789,463
10
0.0620
0.0011
606,835,934,490
(2.4)
(8.5)
(19)
(61)
14
(0.0054)
0.0010
698,284,134
(5)
(6)
(231)
(38)
(0.0269)
0.0017
9,357,649,686
13
19
0.0001
0.0000
1,359,482,968
(5)
(18)
(21)
10
(0.0266)
0.0048
16,386,651,768
14
0.1983
0.0025
62,179,469,883
22
23
0.0173
0.0001
153,284,365
12
23
33
0.0186
0.0022
72,463,511,000
(0.8)
(4)
(5)
(0.0136)
0.0005
210,322,427,000
(2)
(4)
(14)
23
(0.1105)
0.0043
30,260,906,097
(0)
(0)
(6)
(0.0996)
0.0004
1,055,957,883
14
0.0088
0.0005
71,963,824,000
25
0.0051
0.0002
14,704,292,975
15
18
0.4690
0.0386
1,699,917,347,675
0.1424
0.0003
31,570,936,080
(0.2778)
0.0064
348,202,147
0.0295
266,274,891,000
(0.8)
(2)
(0)
(1)
(8)
1
-
14
-
(2)
(1,114)
4
36
(3.1268)
(103)
(0.00003)
19
0.2234
0.0048
(0.000002)
37,184,471
102,951,135,533
0.8
0.9
0.0078
0.0001
5,949,559,618
(0.7)
(0.8)
(20)
(19)
(0.8282)
0.0067
146,320,941,271
(1)
(1)
(20)
(26)
(0.2758)
0.0020
9,198,000,864
17
0.0530
0.0032
260,829,563,000
52
77
0.0477
0.0034
59,062,946,761
(1)
(2)
(14)
(0.0686)
0.0011
96,946,011,634
14
0.0078
0.0011
364,904,002,740
0.0183
0.0013
298,568,580,011
18
0.0491
0.0086
174,405,630,644
(1)
(2)
(1)
(0.0361)
0.0006
218,387,183,794
0.0278
0.0011
289,621,389,908
11
0.0350
0.0039
1,051,432,167,000
1.6
29
30
31
32
Premium
Reinsurance
Other
Receivables
Receivables
Receivable
SECURITIES
Time Deposit
35
36
41,862,522,098
37
38
2,947,880,676
578,332,606,381
23,800,000
3,206,121,621
0
392,329,005
4,260,357,000
48,509,362,682
3,978,394,056
4,235,728,230
0
38,160,921,600
7,132,471,000
75,866,137,680
8,006,228,687
25,340,000
4,472,925,856
616,120,134
10,698,848,454
10,495,494,210
17,643,133,049
1,220,893,190
1,800,546,000
13,378,394,000
38,562,225,965
0
3,920,952,000
979,075,637
552,271,203,410
11,615,118,040
42,591,355
288,718,329,000
3,121,331,000
685,943,945
2,306,683,280
0
8,851,297,230
3,128,262,568
11,086,016,585
72,346,534,000
879,356,435
37,735,369,008
53,695,604,276
5,956,527,542
13,035,254,392
20,968,721,622
2,390,617,594
85,800,618,000
33
34
35
Recievables
Recievables
Recievables
36
Account
Receivables

39
from Brokers
from Customers
40
41
42
11,864,420,064
708,512,721,413
2,724,214,873
5,958,170,158
19,742,937,727
69,208,601,312
13,173,060,000
13,148,088,196
7,238,826,162
73,281,784,880
39,990,376,097
0
54,306,182,000
10,738,487,403
32,256,254,949
4,765,849,801
14,755,742,032
13,746,789,458
11,120,850,375
51,470,873,724
16,054,926,370
11,919,816,000
70,964,836,000
24,280,860,637
6,271,251,900
1,887,087,000
53,680,477,670
800,234,908,287
308,582,505,992
0
40,691,197,000
821,628,025
166,594,662,954
3,945,695,792
5,230,223,500
17,938,105,570
36,530,180,068
59,664,915,666
87,722,512,000
73,542,052,827
12,252,109,671
1,116,258,629,561
75,611,414,069
296,047,467,919
177,928,538,226
190,157,789,734
1,039,101,991,000
37
38
39
Total
Inventories
Current Assets
40
Placements
Receivables
with Other Banks
di AL
and Bank Indonesia

43
44
14,812,300,740
1,532,865,892,928
1,334,675,330,444
2,139,277,438,394
45
10,395,063,009
9,164,291,779
189,680,645
13,902,605,257
19,742,937,727
1,557,897,700
90,552,111,850
69,600,930,317
168,813,928,979
17,433,417,000
1,689,566,086,000
61,657,450,878
1,850,906,389,416
11,217,220,218
3,706,869,224
77,517,513,110
827,839,716,430
39,990,376,097
5,298,258,414
38,160,921,600
112,708,094,172
61,438,653,000
1,585,996,411,000
86,604,625,083
291,007,186,987
40,262,483,636
1,199,354,060,334
4,791,189,801
16,062,451,203
19,228,667,888
14,362,909,592
1,705,435,219,552
558,519,805,794
466,440,465,178
132,244,951,328
21,819,698,829
1,816,259,334
61,966,367,934
595,522,305,219
17,275,819,560
64,196,786,973
13,720,362,000
804,319,712,000
84,343,230,000
1,701,790,655,000
62,843,086,602
539,256,480,631
10,563,792,900
36,990,318,308
25,305,592,000
399,250,709,000
56,971,166,457
837,321,837,442
1,364,552,901,527
5,330,086,982,218
320,197,624,032
244,402,725,674
42,591,355
464,149,949,139
43,812,528,000
3,476,616,000
1,507,571,970
90,588,828,283
191,867,441,486
999,230,528,203
3,945,695,792
33,591,293,572
135,263,153,049
50,789,749,074
70,750,932,251
1,099,772,210,786
160,882,177,000
653,760,564,000
74,421,409,262
388,137,896,068
372,466,655,000
46
49,987,478,679
884,472,687
1,476,694,451,995
580,233,658,847
4,652,976,411,278
309,861,069,424
139,422,449,784
1,114,198,482,212
441,406,490,720
4,525,443,779
711,908,423,214
81,567,941,611
986,221,295,617
304,961,753,348
1,477,075,440,000
1,147,299,863,062
1,350,022,508,000
5,229,930,307,000
67,110,344,012,269
41
42
43
44
47
Loans
Investments
Consumer Financing
Receivables
Diberikan
Piutang
48
49
pembiayaan konsumen
50
7,249,079,423
388,750,919,532
95,492,108,000
7,584,000,000
99,000,000,000
109,153,957,000
182,359,884,414
126,057,009,414
56,684,125,000
697,000,000,000
53,790,985,000
46,549,712,961
450,012,753,498
1,445,613,044,504
49,162,575,067
169,908,011,062
8,849,499,000
1,806,398,853,000
1,106,509,000
0
28,000,467,000
24,148,722,951
371,419,800,296
378,922,774,979
40,662,888,552
34,409,400,000
194,180,204,139
3,592,000,000
31,895,920,000
65,266,380,000
12,689,673,767
225,000,000
143,707,989,014
226,711,818,386
9,370,809,427
19,306,913,262
91,652,995,245
19,708,510,000
45
46
47
48

Deferred Tax
Fixed
Other
Total
Assets
Assets
Assets
(Rp)
51
52
53
54
6,232,152,179
34,673,169,895
687,679,525
3,056,536,740,640
62,122,669,394
952,389,020,143
153,332,572,759
8,334,991,485,092
439,536,454
1,122,912,901
127,212,980,516
845,449,781
78,986,727,201
1,309,373,589
375,000,000
216,882,532,228
34,913,184,335
416,856,055,766
1,712,400,662
9,698,893,000
102,324,270,000
26,187,049,535
1,326,929,510,574
19,632,345,015
7,294,694,240
543,472,914,016
925,683,059,578
4,381,085,317,000
97,785,017,785
8,108,443,360,876
845,284,982,246
9,575,970,442
3,625,080,672,129
444,108,171,937
27,724,818,532
2,159,220,314,884
174,985,122
4,332,780,416
212,765,758,256
1,287,523,728,705
1,864,575,451
1,939,157,949
5,687,276,517
207,447,390,282
25,836,072,000
737,169,945,000
83,609,123,000
4,078,616,800,000
3,263,704,993
309,210,308,476
401,905,860,410
2,774,514,489,772
46,593,408,260
239,692,794,302
250,000,000
4,513,527,428,217
1,350,735,809
2,019,232,332,119
339,807,520
56,669,724,400
7,117,773,131
519,418,941,616
306,912,077,511
4,086,667
3,311,837,734
5,067,951,607
188,757,579,055
19,336,703,773
771,688,606,838
4,949,702,426
334,755,942,383
4,797,279,867
2,111,152,441,704
12,030,015,000
68,296,271,000
30,195,150,000
2,211,213,226,000
29,827,162,000
1,410,263,973,000
87,891,290,000
5,487,044,343,000
8,827,867,303
315,352,494,964
867,310,690,686
2,961,051,648,319
1,969,758,463
2,679,392,714
184,596,262,049
5,365,857,000
82,268,313,000
529,883,000
639,351,512,000
2,248,742,998
21,763,048,481
7,196,972,469
1,401,408,806,528
176,978,576,919
1,268,960,681,947
193,980,608,178
11,787,777,210,609
16,445,082,354
102,084,387,940
20,365,269,227
1,846,259,737,784
829,383,653
184,655,474
543,403,104,642
56,661,787,000
1,445,501,014,000
3,562,501,143,000
166,930,740
7,850,983,148
1,382,112,617
276,786,963,689
9,521,799,334
42,900,221,953
14,608,710,204
1,409,097,674,907
466,451,236
1,666,318,183
168,000,000
118,304,745,665
7,903,835,431
39,001,132,661
1,594,813,607,122
287,040,432,423
1,975,310,848
173,425,405,756
3,562,051,477
39,982,521,242
2,543,182,987,219
41,185,752,000
311,835,944,000
104,293,685,000
3,629,969,131,000
24,596,428,452
11,297,346,692
1,791,366,932,641
4,208,372,385
166,356,158,687
931,779,256
2,031,549,057,065
318,869,135,920
166,809,583,460
1,987,451,290
5,125,368,541,520
86,388,512,240
59,035,693,100
1,378,179,489,324
98,833,636,901
158,068,247,057
43,832,796,815
1,369,148,932,912
26,781,618,654
608,748,272,474
2,251,369,383,772
56,265,248,078
59,364,359,270
715,738,689
1,337,630,638,957
349,849,990,000
335,877,846,000
57,002,513,000
5,771,423,810,000
121,030,424,126,761
49
50
51
52
Securities
Claims
Reinsurances
Payables
Payable
Payable
Pinjaman Bank
Bank Payable
55
723,762,597,250
656,690,363,690
42,142,174,946
32,067,490,225
250,000,000,000
175,828,091,445
58,000,000,000
117,828,091,445
3,042,761,431
36,000,000,000
0
1,759,534,876,866
284,852,500,000
15,000,000,000
99,184,005,000
31,500,000,000
40,880,365,036
359,021,055,664
13,396,788,309
126,551,610,000
941,564,076,000
1,105,189,804,078
0
47,028,911,000
0
226,190,325,210
3,650,000,000
217,300,677,789
205,724,225,916
0
10,446,450,869
864,578,408,000
56
57
58
217,249,868,999
199,518,689,638
87,050,858,579
416,664,893,527
30,000,000,000
53
54
55
56
57
Untuk PERBANKAN
Payables
Payables
from Brokers
from Customers
59
Deposits
60
Taxes
Fund Borrowings
Payable
61
62
13,436,057,203
175,850,085,487
425,341,062
4,840,185,458
268,798,449
1,827,771,134
27,615,153,000
45,769,175,173
26,739,235,531
14,035,010,609
1,535,605,595
1,496,637,978
16,903,964,000
13,194,903,089
37,867,546,160
1,519,483,209
2,164,118,102
14,110,842,223
6,500,577,188
13,207,119,564
2,437,859,689
32,135,952,000
21,055,214,000
12,499,353,270
2,932,462,036
6,970,622,000
8,458,853,023
180,305,520,657
48,569,529,538
19,801,687,697
5,489,236,000
9,603,340,873
9,580,452,043
1,704,484,360
2,222,778,494
14,133,707,288
16,723,477,000
8,506,929,274
63
1,942,434,090
42,143,681,688
21,098,893,880
25,671,006,016
29,789,613,791
46,586,396,739
106,675,119,000
58
59
60
61
62
Current Liabilities
Current Ratio
Long Term
Properti
Other Liabilities
Trade Payable
Liabilities
(Rp)
64
65
66
#DIV/0!
7,156,354,488
#DIV/0!
20,174,339,840
#DIV/0!
84,922,794,742
#DIV/0!
40,736,160,000
#DIV/0!
9,053,789,331
#DIV/0!
301,358,190
176,464,791,327
9.66
7,175,867,169
77.83
5,639,821,055
#DIV/0!
167,464,400,000
#DIV/0!
17,056,240,819
#DIV/0!
10,495,534,090
#DIV/0!
1,592,450,136
44,610,765,180
#DIV/0!
45,445,915,924
1,248,030,489
7,304,347,672
85,950,162,405
#DIV/0!
3,251,734,650
6,941,509,000
10,408,831,861
#DIV/0!
5,484,230,026
870,665,902,000
0.16
52,518,610,610
3,567,669,775
12,107,225,549
68
451,791,888,489
86,228,995,449
860,959,169,000
67
10.26
302,651,666,271
#DIV/0!
418,362,395,177
0.00
47,213,270,042
#DIV/0!
2,735,248,390
#DIV/0!
33,643,697,000
#DIV/0!
177,445,926,000
#DIV/0!
62,946,203,534
#DIV/0!
433,336,000
#DIV/0!
4,895,749,000
#DIV/0!
9,262,064,639
#DIV/0!
368,253,848,082
#DIV/0!
35,463,004,480
#DIV/0!
48,872,018,375
#DIV/0!
46,172,324,000
1,291,613,455
4,283,222,553
410,547,555,000
#DIV/0!
0.91
18,107,359,285
#DIV/0!
3,337,643,870
#DIV/0!
8,688,005,501
#DIV/0!
103,402,462,732
#DIV/0!
60,244,967,000
#DIV/0!
8,506,929,274
#DIV/0!
128,294,063,598
2,061,710,838,000
2,861,412,544
#DIV/0!
2,355,604,843,807
3,963,050,896,862
1.17
562,418,088,475
91,411,073,422
462,037,618,512
2.13
50,914,827,428
108,054,537,189
742,704,629,311
1.50
38,424,038,547
266,494,073,066
973,631,790,841
0.73
503,356,942,550
112,915,391,897
825,535,318,337
1.39
66,916,848,273
1,306,997,104,000
3,620,586,590,000
1.44
683,439,809,000
43,129,852,080,696
131
63
64
65
66
Total
DAR
Modal
Modal
Retained
Dasar
Dasar
Earnings
Liabilities
(Rp)
(Shares)
67
(Rp)
(Rp)
69
70
71
72
73
1,294,145,712,916
0.42
24,000,000,000
2,400,000,000,000
75,583,459,875
3,133,653,335,382
0.38
22,400,000,000
2,800,000,000,000
319,571,857,602
69,226,571,342
0.54
2,000,000,000
200,000,000,000
1,979,378,860
96,637,827,310
0.45
2,800,000,000
1,000,000,000,000
(709,625,394,070)
22,531,459,945
0.04
1,344,000,000
672,000,000,000
(17,027,923,334)
285,365,507,830
0.31
12,000,000,000
1,200,000,000,000
3,815,980,789
2,305,955,731,000
0.53
20,000,000,000
2,000,000,000,000
496,901,198,000
1,507,524,536,330
0.19
10,000,000,000
5,000,000,000,000
(186,460,389,006)
262,414,953,732
0.07
12,000,000,000
3,000,000,000,000
266,423,493,424
618,888,399,905
0.29
7,912,000,000
1,978,000,000,000
888,632,512,114
51,786,632,349
0.04
6,297,000,000
1,500,000,000,000
20,314,920,383
88,551,709,969
0.43
2,000,000,000
200,000,000,000
34,579,709,164
2,425,199,424,000
0.59
5,183,464,000
2,591,732,000,000
(665,914,471,000)
2,135,992,724,347
0.77
10,000,000,000
5,000,000,000,000
(965,989,471,631)
1,837,737,121,055
0.41
3,000,000,000
1,500,000,000,000
914,497,115,151
124,138,398,359
0.40
4,400,000,000
440,000,000,000
(25,687,590,916)
348,097,582,195
0.17
4,000,000,000
2,000,000,000,000
(97,262,323,775)
194,197,672,284
0.68
240,000,000
120,000,000,000
546,656,458,775
0.71
7,520,000,000
1,900,000,000,000
(564,255,310,973)
967,384,459,303
0.46
12,000,000,000
6,000,000,000,000
(440,549,781,873)
42,073,760,139
28,245,543,554
0.16
4,420,000,000
520,000,000,000
8,654,395,734
922,774,488,000
0.42
5,000,000,000
500,000,000,000
718,141,196,000
3,716,631,748,000
0.68
3,000,000,000
1,500,000,000,000
(534,574,110,000)
1,364,968,500,822
0.46
29,800,000,000
3,000,000,000,000
135,004,454,639
19,221,198,996
0.10
1,500,000,000
150,000,000,000
1,483,591,503
455,917,660,000
0.71
4,000,000,000
500,000,000,000
30,274,538,000
928,622,106,033
0.66
2,700,000,000
1,350,000,000,000
85,320,199,416
6,927,810,882,453
0.59
40,000,000,000
4,000,000,000,000
1,390,432,374,371
804,896,162,213
0.44
3,200,000,000
1,600,000,000,000
(490,594,211,773)
345,897,209,388
0.64
7,000,000,000
3,500,000,000,000
(2,757,530,011,105)
2,472,258,393,000
0.69
12,500,000,000
1,250,000,000,000
599,488,764,012
2.17
330,000,000
165,000,000,000
(404,001,800,322)
867,488,892,881
0.62
8,000,000,000
800,000,000,000
23,353,043,933
11,784,626,255
599,931,000
11,076,362,368
0.09
1,080,033,500
520,000,000,000
264,533,264,348
0.17
15,000,000,000
1,500,000,000,000
(1,250,381,460)
344,344,458,274
0.14
32,704,500,000
4,250,000,000,000
(129,194,168,540)
2,054,374,823,000
0.57
10,000,000,000
1,000,000,000,000
877,002,489,000
996,889,388,687
0.56
16,400,000,000
1,000,000,000,000
366,164,590,557
514,580,344,948
0.25
4,700,000,000
2,350,000,000,000
4,525,468,985,337
0.88
5,440,000,000
544,000,000,000
384,320,075,836
512,952,445,940
0.37
10,000,000,000
1,000,000,000,000
120,995,515,664
781,128,667,858
0.57
6,000,000,000
600,000,000,000
137,734,538,280
1,490,892,717,169
0.66
1,600,000,000
800,000,000,000
(134,903,659,962)
892,452,166,610
0.67
5,000,000,000
500,000,000,000
106,806,080,186
4,304,026,399,000
0.75
16,000,000,000
1,600,000,000,000
246,892,633,000
62,134,441,744,358
16
(1,010,532,281,161)
38,669,871,154,860
68
69
70
71
72
Total
Cost of
Gross
Sales
Goods Sold
Profit
INCOME STATEMENT
Total
Equity
Minority Interest
(Rp)
(Rp)
74
77
(Rp)
78
79
80
1,754,843,194,323
7,547,833,401
435,324,684,827
324,157,854,719
111,166,830,108
4,507,678,769,758
693,659,379,952
1,053,840,389,404
543,018,625,063
510,821,764,341
57,985,239,129
1,170,045
52,251,587,100
35,856,055,710
16,395,531,390
119,625,394,070
619,310,848
30,683,297,976
17,002,690,569
13,680,607,407
520,941,454,071
19,606,272,980
17,224,259,054
2,382,013,926
640,008,724,942
308,826,806
195,482,025,228
168,291,837,834
27,190,187,394
2,075,129,586,000
1,386,110,523,000
744,459,323,000
641,651,200,000
3,997,768,704,394
2,603,150,120,152
1,303,221,368,441
681,583,531,060
621,637,837,381
3,237,774,979,008
124,890,739,389
324,579,967,633
107,034,518,286
217,545,449,347
1,401,348,720,614
138,983,194,365
581,174,900,313
284,965,902,654
296,208,997,659
1,225,514,130,654
10,222,965,702
32,560,763,500
29,539,837,230
3,020,926,270
118,893,258,676
2,421,636
83,805,635,201
50,575,770,508
33,229,864,693
1,286,863,361,000
366,554,015,000
772,758,393,000
372,476,028,000
400,282,365,000
638,521,765,425
371,712,663,749
232,331,746,202
139,380,917,547
2,265,862,762,505
409,927,544,657
1,062,378,872,385
487,242,701,480
575,136,170,905
139,031,707,680
43,741,971,472
42,561,259,450
30,607,789,695
11,953,469,755
1,671,069,226,540
65,523,384
46,666,329,984
64,383,269,303
(17,716,939,319)
92,842,760,139
60,084,104,695
33,517,045,553
26,567,059,142
217,494,689,027
7,537,459,036
190,843,805,226
111,179,680,789
79,664,124,437
1,128,426,094,838
15,341,887,563
298,611,163,310
175,324,620,606
123,286,542,704
144,391,853,443
788,008,759
3,861,432,800
2,161,109,630
1,700,323,170
1,234,250,685,000
54,188,053,000
648,573,117,000
333,066,072,000
315,507,045,000
1,175,816,496,000
594,596,099,000
970,093,852,000
464,786,754,000
505,307,098,000
1,590,086,375,630
5,996,771,867
460,719,727,736
226,047,248,863
234,672,478,873
165,200,063,053
175,000,000
11,263,504,456
6,399,389,875
4,864,114,581
174,001,940,000
9,431,912,000
112,946,502,000
47,365,538,000
65,580,964,000
472,786,700,495
276,557,519,426
153,314,308,614
123,243,210,812
4,500,494,272,136
359,472,056,020
2,553,306,718,090
1,334,494,092,559
1,218,812,625,531
1,041,363,575,571
237,129,684,761
126,475,666,914
110,654,017,847
197,403,822,895
102,072,359
1,351,699,171
513,565,022
838,134,149
1,003,924,981,000
86,317,769,000
453,811,684,000
226,556,958,000
227,254,726,000
2,037,812,760
932,942,999
1,104,869,761
11,602,565,510
308,174,176,555
173,044,652,310
135,129,524,245
107,219,920,891
8,462,406
27,600,939,842
19,755,661,684
7,845,278,158
1,299,031,803,589
31,248,539,185
51,833,269,565
24,638,553,397
27,194,716,168
(322,701,800,322)
530,006,216,516
2,198,838,528,945
80,110,391,344
48,691,950,082
31,418,441,262
1,569,184,346,000
6,409,962,000
1,267,062,897,000
756,300,539,000
510,762,358,000
786,365,853,769
8,111,690,185
106,889,772,174
17,226,027,705
89,663,744,469
1,022,025,762,950
494,942,949,167
120,469,221,153
71,363,742,199
49,105,478,954
584,279,189,639
15,620,366,544
6,639,941,610,900
6,095,668,546,767
572,520,652,428
864,977,043,384
250,000,000
1,353,284,358,271
1,197,140,164,172
162,847,134,965
580,595,433,876
7,424,831,178
2,337,791,167,552
1,997,706,979,136
340,084,188,416
736,624,952,426
23,851,714,177
1,753,279,906,706
1,464,488,425,157
288,791,481,549
445,178,472,347
1,893,460,568,404
1,792,117,553,234
101,343,015,170
1,384,641,206,000
82,756,205,000
6,559,077,280,000
6,113,046,734,000
442,931,521,000
53,317,913,389,665
164,663,156,335,155
73
74
75
76
77
GPM
Operating Expenses
Underwriting
Underwriting
Underwriting
Income
Revenues
Expenses
Income
from Investments
81
82
38
25.54
55,882,829,357
48.47
284,786,762,921
31.38
7,171,594,210
44.59
9,512,857,604
12.15
3,338,875,951
13.91
16,928,972,804
46.29
229,636,353,000
47.70
330,639,056,061
67.02
118,277,678,389
50.97
116,068,201,639
9.28
9,950,772,961
39.65
21,748,706,543
51.80
336,923,178,000
37.50
232,331,746,202
54.14
472,656,065,530
28.09
6,173,104,317
(37.97)
64,383,269,303
44.22
15,068,949,600
41.74
59,991,019,003
41.29
80,929,851,005
44.03
821,416,215
48.65
100,237,418,000
52.09
458,516,506,000
50.94
127,512,358,922
43.18
3,965,937,617
58.06
50,093,550,000
44.56
53,034,290,925
47.73
753,359,631,367
46.66
76,328,680,423
62.01
3,295,748,117
50.08
65,065,283,000
54.22
3,212,902,806
43.85
75,428,674,187
28.42
6,902,857,430
52.47
36,891,043,896
39.22
51,870,961,108
40.31
289,895,603,000
83.88
7,421,906,880
83
84
78
85
86
40.76
43,581,798,654
8.62
204,612,898,288
12.03
43,786,387,494
14.55
174,157,675,773
16.47
168,122,588,215
5.35
59,352,418,103
6.75
155,001,293,000
1,098
79
80
81
82
83
Operating
Interest Expenses
Other Operating
Other Operating
Revenue
Expenses
Expenses
Insurance saja
87
88
89
90
91
84
85
86
87
88
Operating
Other Income
Beban Bunga
EBT
EBIT
Profit
(Rp)
(Rp)
92
(Rp)
94
95
96
97
55,284,000,751
24,201,974,794
17,927,047,217
79,485,975,545
97,413,022,762
226,035,001,420
132,291,358,840
48,368,407,914
358,326,360,260
406,694,768,174
9,223,937,180
(5,778,374,039)
6,341,143,557
3,445,563,141
9,786,706,698
4,167,749,803
(45,303,681,839)
4,581,745,141
(41,135,932,036)
(36,554,186,895)
(29,663,028,801)
(29,663,028,801)
(956,862,025)
(28,706,166,776)
10,261,214,590
(9,031,482,794)
625,092,027
1,229,731,796
1,854,823,823
412,014,847,000
(107,887,673,000)
176,358,251,000
304,127,174,000
480,485,425,000
290,998,781,320
211,631,670,541
14,270,498,535
505,944,671,634
520,215,170,169
99,267,770,958
140,575,756,045
12,121,176,792
239,843,527,003
251,964,703,795
180,140,796,020
23,162,406,440
203,303,202,460
203,303,202,460
13,912,737,952
13,912,737,952
11,481,158,150
(6,929,846,691)
20,842,584,643
(593,557,229)
4,827,904,244
10,887,600,921
15,715,505,165
63,359,187,000
(283,988,870,000)
94,902,548,000
(220,629,683,000)
(125,727,135,000)
139,380,917,547
(13,641,329,734)
15,395,682,238
125,739,587,813
141,135,270,051
102,480,105,375
27,698,554,879
140,973,025,566
142,214,206,813
283,187,232,379
5,780,365,438
(18,038,914,078)
1,199,619,979
(12,258,548,640)
(11,058,928,661)
(17,716,939,319)
(26,676,238,974)
5,547,326,113
(109,740,491,629)
(104,193,165,516)
11,944,162,284
11,944,162,284
11,498,109,542
446,052,742
19,673,105,434
(49,288,346,462)
12,624,144,916
(29,615,241,028)
(16,991,096,112)
42,356,691,699
(3,842,451,009)
31,169,024,098
44,978,320,239
76,147,344,337
936,262,869
878,906,955
(31,043,905)
215,269,627,000
(5,720,298,000)
46,790,592,000
(221,911,359,000)
107,160,119,951
(129,868,845,282)
898,176,964
(1,801,492,368)
847,863,050
1,784,125,919
209,788,236,000
209,788,236,000
98,503,011,000
(175,120,767,000)
(76,617,756,000)
94,871,346,540
(22,708,725,331)
72,162,621,209
(903,315,404)
(903,315,404)
15,487,414,000
7,602,828,000
9,653,460,000
23,090,242,000
32,743,702,000
70,208,919,887
(50,784,217,561)
90,014,169,606
27,732,324,322
117,746,493,928
465,452,994,164
(3,225,538,668)
34,498,280,529
471,685,528,610
506,183,809,139
34,325,337,424
9,901,498,500
26,613,137,258
44,226,835,924
70,839,973,182
(2,457,613,968)
(2,099,104,236)
(4,556,718,204)
(4,556,718,204)
162,189,443,000
(128,467,126,000)
33,722,317,000
33,722,317,000
(2,108,033,045)
(3,557,861,107)
10,536,764,316
(5,665,894,152)
4,870,870,164
59,700,850,058
(27,498,043,151)
36,971,897,620
32,202,806,907
69,174,704,527
942,420,728
(9,696,327,728)
821,332,485
88,042,144
(8,746,015,031)
1,763,753,213
(18,442,342,759)
1,851,795,357
(18,442,342,759.00)
(20,452,519,846)
8,003,087,644
5,242,678,987
(12,449,432,202)
220,866,755,000
(50,047,584,000)
76,024,660,000
170,819,171,000
246,843,831,000
(7,206,753,215)
82,241,837,589
(2,202,236,153)
677,440,748
80,039,601,436
80,717,042,184
5,523,680,300
(9,494,499,138)
3,428,879,911
367,907,754,140
(245,368,615,876)
106,289,369,109
119,060,747,471
(21,982,934,058)
173,440,866,890
(3,174,551,164)
120,668,893,334
(126,953,608,322)
59,056,966,516
(6,509,646,551)
287,930,228,000
(31,515,351,000)
(3,970,818,838)
(541,938,927)
122,539,138,264
228,828,507,373
22,013,865,988
97,748,895,797
119,762,761,785
8,141,385,476
170,266,315,726
178,407,701,202
31,335,474,912
13,406,158,577
44,741,633,489
52,547,319,965
52,547,319,965
44,024,039,000
256,414,877,000
300,438,916,000
20,377,338,799,329
89
90
91
92
93
Depreciation
Depreciation
awal
akhir
Depreciation
Depreciation
Amortization
Akhir - awal
(dari beban usaha)
98
99
100
10,186,622,143
11,817,091,119
1,630,468,976
1,856,055,249
50,850,871,134
82,660,185,566
31,809,314,432
32,996,965,288
669,529,301
1,147,432,209
477,902,908
478,158,916
36,841,415,046
40,957,154,403
4,115,739,357
4,119,380,266
910,922,750
698,705,000
(212,217,750)
101
539,192,580
820,148,249
280,955,669
307,577,482
50,913,469,000
12,719,165,000
12,637,121,000
243,698,185,753
280,109,801,556
36,411,615,803
33,795,280,962
130,717,034,241
146,114,483,376
15,397,449,135
15,949,279,335
88,888,268,078
106,469,805,661
17,581,537,583
18,687,598,380
54,477,458
345,750,508
350,704,366
405,181,824
678,639,784
24,651,344,000
91,144,931,000
105,474,602,754
219,826,802,285
(2,912,603,116)
219,379,273
66,500,000
38,194,304,000
3,591,242,900
102
611,659,638
774,715
66,493,587,000
67,091,489,000
48,908,047,000
121,079,245,500
15,604,642,746
228,551,648,214
237,957,181,009
18,130,378,724
28,549,739,444
1,065,291,046
2,015,269,244
6,463,119,246
4,447,850,002
4,477,850,002
476,643,180,379
489,506,640,140
12,863,459,761
12,777,289,200
3,720,494,756
5,582,370,167
5,837,527,561
255,157,394
143,857,491,691
161,373,530,117
17,516,038,426
18,723,615,035
2,614,969,193
266,220,243,029
286,771,166,752
20,550,923,723
11,162,765,481
3,393,886,975
3,667,323,536
273,436,561
201,997,299
11,582,558,000
13,665,567,000
2,083,009,000
2,084,019,000
786,304,048,000
885,583,185,000
99,279,137,000
105,973,165,000
139,762,706,156
159,707,331,403
19,944,625,247
20,341,521,600
131,316,341
196,224,709
64,908,368
64,908,368
96,639,861,000
105,460,437,000
8,820,576,000
8,821,836,000
23,838,053,690
26,609,108,850
2,771,055,160
2,996,204,514
582,597,608,011
619,451,118,174
36,853,510,163
97,883,072,068
70,102,775,866
77,584,282,981
7,481,507,115
7,489,694,616
172,431,460
203,823,203
31,391,743
31,391,743
203,289,483,000
225,551,829,000
22,262,346,000
22,542,838,000
572,111,010
600,755,680
28,644,670
46,338,674
10,481,236,474
15,141,854,849
4,660,618,375
4,686,654,217
1,932,663,978
1,304,942,574
367,395,138
12,989,182,605
(627,721,404)
12,621,787,467
327,966,738
1,167,858,965
24,398,509,526
30,692,911,148
6,294,401,622
6,750,271,228
88,868,845,000
109,957,233,000
21,088,388,000
28,416,527,000
2,954,034,577
3,728,911,760
774,877,183
774,877,183
48,908,047,000
72,573,567,527
26,760,664,249
33,135,351,887
6,374,687,638
7,254,322,952
97,788,009,333
125,479,730,072
27,691,720,739
20,682,320,786
48,796,451,584
64,949,283,737
16,152,832,153
17,902,613,645
180,269,566,285
198,829,395,191
18,559,828,906
25,006,285,982
134,225,951,057
516,300,262,660
382,074,311,603
1,378,956,500
3,986,165,630
237,923,110
53,294,570,329
59,249,634,857
5,955,064,528
7,117,768,316
131,290,004,000
169,027,814,000
37,737,810,000
37,737,811,000
94
95
96
97
98
Total
EBITDA
Current Year
Deferred
Net
Tax
Tax
Tax
Depreciation
and Amortisation
(Rp)
103
(Rp)
(Rp)
104
105
(Rp)
106
107
1,856,055,249
99,269,078,011
19,183,322,900
1,407,999,194
20,591,322,094
32,996,965,288
439,691,733,462
90,636,426,563
(11,253,472,590)
81,844,192,107
478,158,916
10,264,865,614
506,825,507
2,491,995,135
2,998,820,642
4,338,759,539
(32,215,427,356)
2,071,939,875
66,500,000
(29,596,528,801)
10,277,750
6,426,050
(1,407,583,233)
2,078,365,925
(1,397,305,483)
307,577,482
2,162,401,305
259,138,226
108,767,590
367,905,816
12,637,121,000
493,122,546,000
67,758,622,000
12,906,755,000
80,665,377,000
33,795,280,962
554,010,451,131
107,443,590,001
497,568,952
107,941,158,953
15,949,279,335
267,913,983,130
18,687,598,380
221,990,800,840
57,088,445,301
606,129,195
345,750,508
14,258,488,460
612,434,353
16,327,939,518
3,591,242,900
678,639,784
4,269,882,684
(9,727,599,000)
33,519,777,000
3,631,759,000
37,151,536,000
38,078,282,920
20,896,166,072
58,974,448,992
13,938,030,815
13,938,030,815
115,999,536,000
228,551,648,214
369,686,918,265
29,615,030,490
312,802,262,869
4,477,850,002
(6,581,078,659)
16,497,783,956
(87,695,381,560)
503,470,425
12,447,632,709
35,088,124,896
(818,580,473)
57,694,574,496
(818,580,473)
24,889,019,889
(1,904,941,219)
3,583,742,000
337,624,589
3,921,366,589
21,338,584,228
4,347,488,116
9,900,950,856
11,162,765,481
87,310,109,818
25,596,088,622
201,997,299
1,986,123,218
2,084,019,000
211,872,255,000
57,978,897,000
4,088,283,000
62,067,180,000
154,881,212,000
78,263,456,000
34,480,929,000
19,485,593,000
53,966,522,000
20,341,521,600
92,504,142,809
18,140,719,682
21,574,683,592
39,715,403,274
64,908,368
(838,407,036)
(5,256,450)
(181,094,000)
(181,094,000)
8,821,836,000
41,565,538,000
7,322,107,000
2,996,204,514
120,742,698,442
5,123,363,100
8,435,520,072
13,558,883,172
170,456,639,595
676,640,448,734
46,771,645,647
28,055,895,172
74,827,540,819
7,489,694,616
78,329,667,798
31,391,743
(4,525,326,461)
(88,301,000)
(5,256,450)
7,233,806,000
41,844,528,142
0
(24,539,703)
(24,539,703)
22,542,838,000
56,265,155,000
46,338,674
4,917,208,838
17,029,060,912
17,029,060,912
650,577,460
69,825,281,987
13,783,970,071
7,106,050,573
20,890,020,644
2,179,762,095
877,283,000
(78,627,855)
(17,274,483,794)
108,947,300
(8,191,367,886)
327,966,738
1,167,858,965
6,750,271,228
(456,481,987)
39,572,980,000
798,655,145
(8,082,420,586)
35,615,600
3,229,779,553
3,265,395,153
28,416,527,000
275,260,358,000
64,062,558,000
11,928,162,000
75,990,720,000
774,877,183
81,491,919,367
175,645,100
24,434,520,836
24,610,165,936
7,254,322,952
6,712,384,025
14,179,460,242
20,682,320,786
249,510,828,159
69,464,993,715
17,902,613,645
137,665,375,430
25,006,285,982
203,413,987,184
5,365,122,130
50,106,755,619
(29,920,215,829)
39,544,777,886
34,554,613,942
2,358,492,114
36,913,106,056
37,835,955,757
10,308,576,385
67,969,143,388
27,064,077,917
7,355,691,426
59,903,011,391
17,716,830,665
17,447,166,759
35,163,997,424
37,737,811,000
338,176,727,000
72,726,644,000
9,034,916,000
81,761,560,000
99
100
Income
Minority
Others
Net
from
Interest
Income
Normal Activities
in net income/loss
(Rp)
108
101
of subsidiary
(efek penyesuaian proforma)
109
110
102
(Rp)
111
58,894,653,451
(79,744,914)
58,814,908,537
276,482,168,153
(4,378,584,972)
272,099,571,370
446,742,499
(118,612)
446,623,887
(43,214,297,961)
(28,265,723,318)
861,825,980
(276,341,924)
(43,490,639,885)
1,280,814,430
(26,984,908,888)
(33,621,883)
828,204,097
223,461,797,000
223,461,797,000
398,003,512,681
(195,784,134,492)
202,219,378,189
204,755,402,107
(17,216,567,528)
187,538,834,579
145,608,627,964
(1,282,004,556)
144,326,623,408
14,731,318,425
(147,541,920)
14,583,776,505
6,617,718,237
(257,781,219,000)
6,617,718,237
160,981,516,000
(96,799,703,000)
100,850,567,924
83,239,757,821
100,850,567,924
(43,152,164,827)
40,087,592,994
(26,196,579,455)
238,871,622
(25,957,707,833)
(107,835,550,410)
264,544,610
(107,571,005,800)
8,022,795,695
(39,516,191,884)
19,382,231,617
853,119,500
147,721,056,000
(229,087,289,000)
8,022,795,695
(2,007,226)
(39,518,199,110)
(5,216,909,466)
14,165,322,151
(1,791,311)
851,328,189
96,842,000
177,334,878,000
147,817,898,000
7,894,714,000
(43,857,697,000)
(62,424,128,605)
(62,424,128,605)
(722,221,404)
(722,221,404)
15,856,436,000
(6,561,052,000)
14,173,441,150
396,857,987,791
9,295,384,000
14,173,441,150
(25,985,654,034)
370,872,333,757
2,382,307,782
2,382,307,782
(4,532,178,501)
(4,532,178,501)
(5,850,663,000)
(3,618,734,000)
(22,694,955,064)
11,312,786,263
965,098,068
(10,359,922,173)
(9,469,397,000)
(22,694,955,064)
57,388,949
357,377
(148,340,077)
(15,714,827,355)
11,370,175,212
965,455,445
(10,508,262,250)
(15,714,827,355)
94,828,451,000
(687,269,000)
94,141,182,000
55,429,435,500
(185,093,435)
55,244,342,065
(18,150,279,080)
1,158,273,334
(16,992,005,746)
(1,511,865,370)
81,482,495,008
(234,020,145)
102,063,152,193
0
82,994,360,378
60,835,789,741
102,297,172,338
(13,657,919,340)
60,835,789,741
1,953,700,278
(11,704,219,062)
(18,618,922,000)
156,034,395,000
17,383,322,541
174,653,317,000
17,383,322,541
11,404,711,962,964
103
104
105
Paid-Up
106
Paid-Up
Capital
Nominal
Capital
Cash Flows from
Real
Real
Real
(Rp)
(Shares)
112
113
114
1,712,881,000,000
100
17,128,810,000
2,551,607,447,300 500 & 100
19,916,074,473
115
56,686,359,444
(1,057,406,702,136)
65,000,000,000
100
650,000,000
8,388,345,061
819,109,129,500
500
1,638,218,259
6,108,965,420
579,600,000,000
500
1,159,200,000
(796,065,702)
602,449,495,000
100
6,024,494,950
(65,925,167,599)
1,093,562,287,000
100
10,935,622,870
582,844,638,000
3,278,374,457,500
500
6,556,748,915
369,387,812,248
1,537,500,000,000
250
6,150,000,000
62,728,293,550
494,716,208,500
250
1,978,864,834
99,721,838,158
5,056,800,000
(25,895,045,966)
1,263,150,000,000 250 & 125

75,437,590,000
100
754,375,900
8,352,879,520
1,661,046,000,000
500
3,322,092,000
639,939,609,000
1,430,695,481,000
500
2,861,390,962
(249,382,613,813)
925,000,000,000
500
1,850,000,000
293,093,057,003
160,000,000,000
100
1,600,000,000
1,762,944,750,000
500
3,525,889,500
137,729,438,366
50,769,000,000
500
101,538,000
2,785,585,725
745,000,000,000 1,000 & 200
(5,016,264,569)
1,745,000,000
(12,409,868,476)
3,109,756,083
10,106,500,731
1,554,878,041,500
500
130,000,000,000
250
520,000,000
275,000,000,000
100
2,750,000,000
35,123,185,000
965,019,600,000
500
1,930,039,200
672,328,537,000
13,780,872,551
133,444,082,822
1,336,147,087,700 500 & 75
(1,020,600,558)
140,750,000,000
100
1,407,500,000
143,552,250,000
125
1,148,418,000
81,256,851,000
348,000,000,000
500
696,000,000
70,591,142,839
1,730,215,169,500
100
17,302,151,695
(239,041,705,492)
1,528,422,844,000
500
3,056,845,688
249,430,788,101
2,944,433,834,000
500
5,888,867,668
522,463,356
1,003,325,050,000
100
10,033,250,500
128,102,033,000
41,250,000,000
500
82,500,000
29,853,035
320,748,987,000
100
3,207,489,870
8,475,993,708
326,722,500
(2,430,139,776)
100
13,474,800,000
(62,498,580,234)
9,509,500,000
(190,722,473,319)
6,435,787,592
(345,011,480,000)
4,206,964,252
(24,080,603,036)
143,344,500,000 500 & 200

1,347,480,000,000
1,930,500,000,000 2,000 & 400 & 100
643,578,759,200
390,348,212,600 125 & 50
100
(286,362,269)
2,003,391,915,500
500
4,006,783,831
12,478,182,980
180,132,000,000
100
1,801,320,000
(3,306,167,858)
554,116,500,000
100
5,541,165,000
(171,376,275,474)
293,553,357,500
100
2,935,533,575
88,230,522,678
588,156,180,000
500
1,176,312,360
(43,989,347,292)
275,000,000,000
100
2,750,000,000
156,236,405,265
584,615,400,000
100
5,846,154,000
(454,503,975,000)
15,154,092,291,589
107
108
109
110
Cash Flows from
Cash Flows from
Net Increase in
118
119
116
(86,208,830,809)
(74,798,997,123)
(836,307,754)
(477,262,128)
117
(9,332,352,714)
829,639,493,443
(7,289,468,912)
(38,854,824,079)
354,843,749,321
(302,566,205,816)
1,042,876,224,766
262,568,395
858,324,497
(18,250,000,000)
(12,618,296,708)
16,321,479,760
(339,350,000,096)
400,461,236,536
60,315,170,738
37,999,772,262
(101,386,614,802)
114,237,211,276
(53,074,571,125)
78,395,452,133
(82,110,918,000)
174,775,630,000
675,509,350,000
275,096,083,000
(215,446,993,972)
12,211,732,222
166,152,550,498
2,289,226,087,732
1,633,108,719,708
(10,544,897,959)
(80,567,746,854)
(28,384,351,263)
(160,085,029,215)
94,969,755,087
34,606,564,030
(907,276,854,301)
928,047,542,557
(24,844,202,533)
(5,841,510,705)
(361,146,836,000)
(172,489,209,000)
145,054,294,610
(5,124,357,710)
5,314,762,175
(22,332,833,718)
39,800,173,160
106,303,564,000
54,223,936,000
213,343,142,561
(16,431,580,874)
(12,735,848,656)
66,269,638,119
3,779,910,298
(192,194,192,891)
104,678,774,410
487,264,276,125
(1,002,353,300)
5,954,387,466
(1,357,739,965,938)
1,225,300,100,898
(268,543,953)
(2,124,811,400)
(64,230,403)
762,514,537
5,289,573,326
4,068,076,360
392,230,372
967,252,596
(9,632,419,014.00)
17,848,233,783
(4,194,053,707)
20,479,774,300
(69,188,003,314)
81,926,355,866
22,844,853,283
38,491,811,817
2,153,597,605
(1,189,438,882)
(59,738,196,000)
42,784,872,000
18,169,861,000
54,293,599,000
(389,000,182,000)
(166,882,947,000)
116,445,408,000
89,802,712,000
(479,790,247,375)
315,522,444,870
(25,804,886,616)
86,074,529,874
(70,083,785,000)
70,152,656,714
(217,490,555)
1,273,448,438
(24,099,543,000)
(65,855,335,000)
(8,698,027,000)
68,680,321,000
(3,085,733,865)
(64,335,266,601)
3,170,142,373
10,975,716,989
(273,799,625,602)
(67,692,372,466)
(580,533,703,560)
2,028,987,176,903
(234,685,066,170)
(18,080,123,899)
(3,334,401,968)
34,905,338,048
(205,966,684)
24,708,553,000
0
(35,659,736,000)
(56,441,835)
209,726,200
316,496,672
31,705,475
117,150,850,000
146,830,225,000
(64,260,000)
21,000,000
(13,406,965)
50,591,436
(185,576,344,405)
125,508,572,254
(51,591,778,443)
154,542,913,976
(2,768,012,347)
20,631,961,573
95,490,051,994
6,599,627,433
481,198,000
(1,343,694,976,381)
(819,070,571)
1,501,683,608,609
95,042,095,899
91,367,553,820
(4,312,823,600)
13,510,824,464
(180,552,877,000)
469,201,930,000
(56,362,427,000)
305,472,542,000
(152,287,177,042)
25,276,136,210
(151,091,643,868)
210,154,590,629
(1,009,125,439)
(21,508,677,305)
(10,039,619,764)
106,985,631,398
(82,137,873,089)
(321,169,977,221)
(406,614,018,168)
784,297,751,668
(15,426,490,398)
56,248,144,938
(130,554,620,934)
429,123,200,945
(89,245,038,633)
(7,234,441,569)
(8,248,957,524)
182,654,588,168
15,387,840,387
142,079,948,092
(64,523,773,054)
123,900,960,733
25,797,877,036
(23,859,385,976)
158,174,896,325
(119,869,929,000)
260,985,368,000
(313,388,536,000)
-13,165,745,211,821
-2,030,551,867,544
9,033,987,789
131,355,845,181
1,364,820,703,000
111
112
113
114
115
untuk publikasi
Paid-Up
Paid-Up
Stocks List
Capital
Capital
30-Dec-2008
Adjusted
Adjusted
Adjusted
(Rp)
120
(Shares)
125
127
128
(untuk akhir minggu)

130
0
315,988,925,242
1,712,881,000,000
740,310,018,950
2,551,607,357,300 500 & 100
100
17,128,810,000
17,128,810,000
19,916,074,473
19,916,074,473
1,120,892,892
65,000,000,000
100
650,000,000
650,000,000
3,703,183,052
819,109,129,500
500
1,638,218,259
1,638,218,259
60,357,902,834
579,600,000,000
500
1,159,200,000
1,159,200,000
25,320,881,008
602,449,495,000
100
6,024,494,950
6,024,494,950
951,049,423,000
1,093,562,287,000
100
10,935,622,870
10,935,622,870
2,464,341,405,339
3,278,374,457,500
500
6,556,748,915
6,556,748,915
1,667,715,185,859
1,537,500,000,000
250
6,150,000,000
6,150,000,000
179,660,858,640
989,432,417,000
500
1,978,864,834
1,978,864,834
5,056,800,000
5,056,800,000
17,467,339,442
190,404,465
653,100,000,000 250 & 125

75,437,590,000
100
754,375,900
754,375,900
162,645,252,000
1,661,046,000,000
500
3,322,092,000
3,322,092,000
53,533,789,463
1,430,695,481,000
500
2,861,390,962
2,861,390,962
606,835,934,490
925,000,000,000
500
1,850,000,000
1,850,000,000
698,284,134
160,000,000,000
100
1,600,000,000
1,600,000,000
9,357,649,686
1,762,944,750,000
500
3,525,889,500
3,525,889,500
1,359,482,968
50,769,000,000
500
101,538,000
101,538,000
1,745,000,000
1,745,000,000
3,109,756,083
3,109,756,083
16,386,651,768
745,000,000,000 1000 & 200
62,179,469,883
1,554,878,041,500
500
153,284,365
130,000,000,000
250
520,000,000
520,000,000
72,463,511,000
275,000,000,000
100
2,750,000,000
2,750,000,000
210,322,427,000
965,019,600,000
500
1,930,039,200
1,930,039,200
60,260,906,097
13,780,872,551
13,780,872,551
1,055,957,883
140,750,000,000
100
1,407,500,000
1,407,500,000
71,963,824,000
143,552,250,000
125
1,148,418,000
1,148,418,000
14,704,292,975
348,000,000,000
500
696,000,000
696,000,000
1,699,917,347,675
1,730,215,169,500
100
17,302,151,695
17,302,151,695
31,570,936,080
1,528,422,844,000
500
3,056,845,688
3,056,845,688
348,202,147
2,944,433,834,000
500
5,888,867,668
5,888,867,668
268,514,724,000
1,003,325,050,000
100
10,033,250,500
10,033,250,500
37,184,471
41,250,000,000
500
82,500,000
82,500,000
102,951,135,533
320,748,987,000
100
3,207,489,870
3,207,489,870
326,722,500
326,722,500
100
13,474,800,000
13,474,800,000
9,509,500,000
9,509,500,000
6,435,787,592
6,435,787,592
4,206,964,252
4,206,964,252
5,949,559,618
102,089,679,427
9,198,000,864
260,829,563,000
59,062,946,761
2,672,294,175,400 1000 & 150
143,344,500,000 500 & 200

1,347,480,000,000
1,930,500,000,000 500 & 100
643,578,759,200
390,348,212,600 125 & 50
100
96,946,011,634
2,003,391,915,500
500
4,006,783,831
364,904,002,739
180,132,000,000
100
1,801,320,000
1,801,320,000
298,568,580,011
554,116,500,000
100
5,541,165,000
5,541,165,000
174,405,630,644
293,553,357,500
100
2,935,533,575
2,935,533,575
218,387,183,794
588,156,180,000
500
1,176,312,360
1,176,312,360
289,621,389,908
275,000,000,000
100
2,750,000,000
2,750,000,000
1,051,432,167,000
584,615,400,000
100
5,846,154,000
5,846,154,000
4,006,783,831
116
117
118
119
120
121
untuk publikasi
Closing
Price
Ann. EPS
Real
BV
Real
30-Dec-2008
(Rp)
132
Annualized
Book
Price
Earning per
Value
Earning
Shares (EPS)
(BV)
Ratio (PER)
(Rp)
136
(Rp)
141
(x)
144
133
134
50
102
102
14.56
72
14
226
14
226
5.27
145
89
89
211.03
50
(27)
73
(27)
73
(1.88)
330
(23)
449
(23)
449
(14.18)
50
106
106
363.71
95
20
190
20
190
4.65
184
31
610
31
610
5.97
129
30
526
30
526
4.23
158
73
708
73
708
2.17
65
242
242
22.54
410
158
158
46.74
630
(29)
387
(29)
387
(21.62)
250
35
223
35
223
7.09
1,000
22
1,225
22
1,225
46.15
75
(16)
87
(16)
87
(4.62)
320
(31)
474
(31)
474
(10.49)
147
79
914
79
914
1.86
475
(23)
125
(23)
125
(20.97)
400
363
363
87.81
100
278
278
45.81
500
54
449
54
449
9.30
220
(119)
609
(23)
609
(9.68)
50
(5)
115
(5)
115
(11.04)
50
(1)
117
(1)
117
(97.44)
85
152
152
10.50
205
20
679
20
679
10.07
800
21
260
21
260
37.32
50
341
341
64.16
50
(1)
34
(1)
34
(64.97)
100
(429.12)
405
(1)
140
(275)
340
100
(3,912)
165
97
66
(1)
(1)
(275)
(3,912)
(0.51)
165
95.91
328
328
32.83
96
(1)
96
(84.63)
66
(2)
231
(2)
231
(39.94)
166
15
244
15
244
11.35
205
13
187
13
187
15.61
100
(4)
255
(4)
255
(23.58)
270
45
324
45
324
5.97
50
11
156
11
156
4.55
800
35
198
35
198
23.01
420
(10)
626
(10)
626
(42.21)
88
162
162
13.92
220
27
237
27
237
8.24
345,695
166,343
531,317
306
122
123
124
125
126
127
128
untuk publikasi
Market Cap
30-Dec-2008
150
Annualized
Price
Debt to
DER
Net Income
to Book
Equity
Sub
Value (PBV)
(DER)
Sektor
(x)
152
(x)
159
(x)
160
151
1.45
Annualized
ROA
ROE
(%)
170
(%)
171
0.75
0.24
1
856,440,500,000.00
58,814,908,537.00
0.49
0.74
0.74
1.92
3.35
1,433,957,362,056.00
272,099,571,370.00
0.32
0.70
0.70
3.26
6.04
94,250,000,000.00
446,623,887.00
1.63
1.19
1.19
0.35
0.77
81,910,912,950.00
(43,490,639,885.00)
0.68
0.81
0.81
(20.05)
(36.36)
382,536,000,000.00
(26,984,908,888.00)
0.73
0.04
0.04
(4.97)
(5.18)
301,224,747,500.00
828,204,097.00
0.47
0.45
0.45
0.09
0.13
1,038,884,172,650.00
223,461,797,000.00
0.50
1.11
1.11
5.10
10.77
1,206,441,800,360.00
202,219,378,189.00
0.30
0.38
0.38
2.49
5.06
793,350,000,000.00
187,538,834,579.00
0.25
0.08
0.08
5.17
5.79
312,660,643,772.00
144,326,623,408.00
0.22
0.44
0.44
6.68
10.30
328,692,000,000.00
14,583,776,505.00
0.27
0.04
0.04
1.13
1.19
309,294,119,000.00
6,617,718,237.00
2.60
0.74
0.74
3.19
5.57
(96,799,703,000.00)
1.63
1.88
1.88
(2.37)
(7.52)
715,347,740,500.00
100,850,567,924.00
1.12
3.35
3.35
3.63
15.79
1,850,000,000,000.00
40,087,592,994.00
0.82
0.81
0.81
0.89
1.77
120,000,000,000.00
(25,957,707,833.00)
0.86
0.89
0.89
(8.46)
(18.67)
1,128,284,640,000.00
(107,571,005,800.00)
0.68
0.21
0.21
(5.33)
(6.44)
2,092,917,960,000.00
14,926,086,000.00
8,022,795,695.00
0.16
2.09
2.09
2.80
8.64
828,875,000,000.00
(39,518,199,110.00)
3.81
2.51
2.51
(5.12)
(18.17)
14,165,322,151.00
1.10
0.86
0.86
0.67
1.26
52,000,000,000.00
1,135,104,252.00
0.36
0.20
0.20
0.65
0.79
1,375,000,000,000.00
147,817,898,000.00
1.11
0.75
0.75
6.68
11.98
424,608,624,000.00
(43,857,697,000.00)
0.36
3.16
3.16
(0.80)
(3.73)
689,043,627,550.00
(62,424,128,605.00)
0.43
0.86
0.86
(2.11)
(3.93)
70,375,000,000.00
(722,221,404.00)
0.43
0.12
0.12
(0.39)
(0.44)
1,243,902,433,200.00
97,615,530,000.00
9,295,384,000.00
0.56
2.62
2.62
1.45
5.34
142,680,000,000.00
14,173,441,150.00
0.30
1.96
1.96
1.01
3.00
13,841,721,356,000.00
370,872,333,757.00
3.08
1.54
1.54
3.15
8.24
152,842,284,400.00
2,382,307,782.00
0.15
0.77
0.77
0.13
0.23
294,443,383,400.00
(4,532,178,501.00)
1.49
1.75
1.75
(0.83)
(2.30)
4,063,466,452,500.00
(9,469,397,000.00)
4.05
2.46
2.46
(0.27)
(0.94)
11,550,000,000.00
(22,694,955,064.00)
(0.04)
(1.86)
(1.86)
(8.20)
7.03
11,370,175,212.00
2.06
1.64
1.64
0.81
2.15
965,455,445.00
1,090,546,555,800.00
0.30
0.10
0.10
0.82
0.90
889,336,800,000.00
31,692,082,500.00
(10,508,262,250.00)
0.68
0.20
0.20
(0.66)
(0.81)
627,627,000,000.00
(15,714,827,355.00)
0.29
0.16
0.16
(0.62)
(0.71)
1,068,340,740,272.00
94,141,182,000.00
0.68
1.31
1.31
2.59
6.00
862,427,671,660.00
55,244,342,065.00
1.10
1.27
1.27
3.08
7.03
400,678,383,100.00
(16,992,005,746.00)
0.39
0.50
0.50
(0.84)
(1.66)
486,356,400,000.00
81,482,495,008.00
0.83
7.75
7.75
1.59
13.95
277,058,250,000.00
60,835,789,741.00
0.32
2,348,426,860,000.00
102,063,152,193.00
4.04
0.59
0.59
4.41
7.03
1.35
1.35
7.45
17.58
(11,704,219,062.00)
0.67
2.02
2.02
(0.52)
(1.59)
242,000,000,000.00
1,286,153,880,000.00
17,383,322,541.00
0.54
2.00
2.00
1.30
3.90
156,034,395,000.00
0.93
3.11
3.11
2.70
11.27
494,051,191,200.00
50
52
280
555
129
130
131
132
1.61
Annualized
NPM
(%)
172
OPM
(%)
PER
PBV
Weighted
Weighted
Average
Average
(x)
173
175
(x)
177
(23.83)
8.34
13.51
12.70
0.181140
0.006071
25.82
21.45
0.076224
0.004601
0.85
17.65
0.099616
0.000767
(141.74)
13.58
(0.002241)
0.000815
(137.63)
(4.88)
(0.011934)
0.000618
0.42
5.25
1.591299
0.002059
16.12
29.72
0.036922
0.003976
15.52
22.33
0.028409
0.001437
57.78
30.58
0.018894
0.001094
24.83
31.00
0.003113
0.000321
44.79
(21.28)
0.082770
0.000985
7.90
13.70
0.025605
0.001425
(12.53)
8.20
(0.052164)
0.003924
27.13
37.50
0.014740
0.002328
3.77
9.65
0.062003
0.001097
(60.99)
13.58
(0.005372)
0.001003
(230.51)
(37.97)
(0.026858)
0.001729
13.35
19.14
0.000137
0.000012
(20.71)
10.31
(0.026581)
0.004830
4.74
14.18
0.198319
0.002490
22.05
22.76
0.017300
0.000136
22.79
33.19
0.018577
0.002225
(4.52)
4.82
(0.013570)
0.000506
(13.55)
23.26
(0.110471)
0.004337
(6.41)
7.97
(0.099603)
0.000435
8.23
13.71
0.008758
0.000468
5.12
25.39
0.005088
0.000153
14.53
18.23
0.468968
0.038646
1.00
(335.29)
(2.09)
(1,113.69)
3.69
14.48
0.142429
0.000326
(181.82)
(0.277846)
0.006379
35.74
(3.126755)
0.029493
(103.45)
19.37
(0.000030) (0.000002)
0.223419
0.004793
3.50
3.41
0.007789
0.000070
(20.27)
(18.71)
(0.828201)
0.006700
(19.62)
(25.53)
(0.275821)
0.001971
7.43
17.43
0.053041
0.003182
51.68
76.94
0.047696
0.003351
(14.10)
4.59
(0.068616)
0.001141
1.23
5.54
0.007808
0.001089
4.50
8.80
0.018327
0.001289
4.37
7.42
0.049054
0.008623
(0.67)
6.88
(0.036060)
0.000573
0.92
3.12
0.027803
0.001086
2.38
4.39
0.034996
0.003944
206
347

LISTED STOCKS
Statement
Year
Date
End
Total
Assets

ASRI
12/31/09
Dec
3,560
ELTY
12/31/09
Dec
11,593
BAPA
3 Bekasi Asri Pemula Tbk
12/31/09
Dec
135
BIPP
12/31/09
Dec
195
BMSR
12/31/09
Dec
781
BKDP
6 Bukit Darmo Property Tbk
12/31/09
Dec
861
BCIP
7 Bumi Citra Permai Tbk
12/31/09
Dec
167
BSDE
8 Bumi Serpong Damai Tbk
12/31/09
Dec
4,593
CTRA
12/31/09
Dec
8,554
CTRP
12/31/09
Dec
3,652
CTRS
12/31/09
Dec
2,269
CKRA
12 Citra Kebun Raya Agri Tbk *)
12/31/09
Dec
1,300
COWL
12/31/09
Dec
208
SCBD
12/31/09
Dec
3,803
DART
12/31/09
Dec
3,213
DUTI
16 Duta Pertiwi Tbk
12/31/09
Dec
4,430
FMII
12/31/09
Dec
307
KPIG
18 Global Land Development Tbk
12/31/09
Dec
2,088
GMTD
12/31/09
Dec
306
OMRE
12/31/09
Dec
745
DILD
12/31/09
Dec
2,140
JRPT
12/31/09
Dec
2,585
JIHD
23 JIHD Tbk
12/31/09
Dec
5,137
KIJA
12/31/09
Dec
3,194
LCGP
12/31/09
Dec
182
LAMI
12/31/09
Dec
610
LPCK
12/31/09
Dec
1,551
LPKR
12/31/09
Dec
12,128
MKPI
29 Metropolitan Kentjana Tbk
12/31/09
Dec
1,664
MDLN
12/31/09
Dec
1,771
PTRA
31 New Century Development Tbk *)
12/31/09
Dec
544
PWON
32 Pakuwon Jati Tbk
12/31/09
Dec
3,477
PWSI
12/31/09
Dec
275
GPRA
12/31/09
Dec
1,323
RBMS
35 Ristia Bintang Mahkotasejati Tbk *)
12/31/09
Dec
119
RODA
36 Royal Oak Development Asia Tbk *)
12/31/09
Dec
1,494
BKSL
37 Sentul City Tbk *)
12/31/09
Dec
2,784
SMRA
12/31/09
Dec
4,460
SIIP
12/31/09
Dec
1,638
SMDM
12/31/09
Dec
2,048
ADHI
12/31/09
Dec
5,629
DGIK
12/31/09
Dec
1,495
JKON
12/31/09
Dec
1,539
PTPP
4 PP (Persero) Tbk
12/31/09
Dec
4,126
SSIA
12/31/09
Dec
2,235
TOTL
12/31/09
Dec
1,290
WIKA
7 Wijaya Karya (Persero) Tbk
12/31/09
Dec
5,701
10
11
12
Total
Liabilities
Equity
Sales
13
14
15
16
17
Operating
Net
Paid-Up
Ann.
Profit
Income
Capital
EPS
(mill. Sh)
(Rp)
(Rp)
26
253
18.12
1.17
(Billion Rp)
BV
18
PER
(x)
PBV
(x)
25
244
19.45
1.16
1,625
1,927
404
111
94
17,863
108
19.95
0.97
5,794
4,643
1,059
167
132
19,917
233
29.06
0.83
68
67
64
16
14
103
4.85
0.65
95
99
31
(22)
1,638
(13)
60
(3.76)
0.83
292
488
1,213.8
(20)
1,159
(17)
421
(11.75)
0.47
228
633
31
(6)
(7)
6,024
(1)
105
(128.67)
1.46
32
135
74
15
1,200
112
32.73
2.09
2,253
2,340
1,271
456
309
10,936
28
214
31.17
4.11
1,593
4,647
1,332
284
136
7,583
18
613
26.98
0.79
217
3,312
337
111
74
6,150
12
539
20.31
0.45
669
1,458
391
63
57
1,979
29
737
17.67
0.69
65
1,224
(6)
(1)
5,057
242
(482.37)
0.56
650
(0.28)
76
131
99
22
14
754
18
174
19.29
2.01
1,485
1,552
1,922
661
265
3,322
79.9
467
7.89
1.35
2,548
666
314
133
30
2,861
11
233
18.48
0.84
1,527
2,479
1,003
303
212
1,850
115
1,340
23
242
17
261
1,827
55.7
4.3
128
3,526
201
105
63
17
13
102
444
301
202
26
84
1,745
(1)
(9)
1,600
5.93
0.51
151
(15.99)
0.59
36
518
8.69
0.61
133
1,029
1.11
0.14
48
173
8.33
2.32
(6)
953
1,154
387
61
26
3,110
371
77.71
1.72
1,171
1,351
662
231
192
2,750
70
491
11.48
1.63
2,605
1,491
2,125
647
315
1,930
163
773
3.74
0.79
1,588
1,606
393
47
16
13,781
117
100.19
1.02
24
158
12
112
(66.04)
0.44
(1.51)
(1.07)
1,408
(0.76)
410
187
135
35
12.6
1,148
11
162
8.66
0.58
1,053
498
323
96
26
696
37
716
6.10
0.31
6,839
4,887
2,565
481
388
17,302
22
282
22.74
1.81
538
1,126
681
328
236
948
249
1,187
11.03
2.32
727
1,044
293
66
3,057
341
162.22
0.37
346
198
1.1
2,231
1,151
697
2
5,889
34
296.06
1.48
205
(1)
147
10,033
15
115
36.95
4.71
(2.3)
(14)
(0.32)
(0.01)
58
31
3,207
10
175
14.35
0.80
348
209.11
0.22
611
(336)
748
561
305
114
12
(0.46)
0.1
327
180
1,300
27
(16)
13,475
0.0
96
1,840.38
0.56
500
2,282
163
22
10,017
228
395.44
0.43
2,735
1,718
1,198
318
167
6,437
26
267
23.08
2.25
800
829
43
4,207
10
197
9.76
0.51
(7)
83
(166)
(4,078)
531
1,024
119
4,007
256
141.06
0.32
4,889
731
7,715
537
166
1,801
36
314
11.21
1.25
92
406
4.46
1.01
577
916
1,289
127
67
864
664
2,699
191
126
5,541
12
165
7.22
0.53
2,936
43
226
17.01
3.23
3,578
548
4,203
368
163
0.00
0.00
1,417
758
1,484
798
492
1,731
86
18
1,176
15
644
18.72
0.43
92
52
2,750
19
179
9.83
1.04
4,065
1,533
6,591
485
189
5,846
32
262
10.04
1.24
19
20
21
DER
23
24
Annualized
ROA
(x)
22
ROE
25
PER
NPM
OPM
Weighted
26
PBV
Weighted TATO
Average
Average
(x)
(x)
27
28
Cash and
Cash Equivalents
(%)
(%)
(%)
(%)
0.84
23
27
0.2427
0.0118
430,593,199,256
1.25
12
16
0.3942
0.0112
760,415,537,235
1.20
0.87
1.01
13
14
26
0.0021
0.0003
4,721,848,772
0.96
(11)
(22)
(71)
16
(0.0042)
0.0009
1,724,489,087
0.60
(3)
(4)
(2)
(0.0093)
0.0004
11,366,800,016
0.36
(1)
(1)
(23)
(19)
(0.5279)
0.0060
2,515,076,982
0.24
12
20
0.0268
0.0017
20,951,613,722
0.96
13
24
36
0.2321
0.0306
1,049,739,003,000
0.34
10
21
0.1393
0.0041
2,009,261,897,754
0.07
22
33
0.0850
0.0019
1,264,488,715,978
0.46
0.05
3
(0.1)
15
16
0.0238
0.0009
199,186,548,917
(0.1)
(17)
(74)
(1.6611)
0.0019
214,517,225
0.58
10
14
22
0.0099
0.0010
10,720,181,551
0.96
7.0
17
14
34
0.0178
0.0031
114,973,107,000
3.83
10
42
0.0360
0.0016
149,641,802,884
0.62
0.09
5
(2.93)
21
30
0.0075
0.0006
616,766,627,760
(4)
(53)
(5)
(0.0174)
0.0006
560,168,970
0.14
230
0.0209
0.0015
15,777,506,567
1.92
13
21
27
0.0001
0.00001
8,783,143,019
1.47
11
28
41
13
0.0099
0.0028
31,670,103,723
0.83
16
0.1646
0.0037
39,838,352,562
0.87
14
29
35
0.0215
0.0030
258,060,538,000
1.75
6.1
21
15
30
0.0049
0.0010
172,735,725,000
0.99
12
0.9402
0.0096
43,874,479,985
0.15
(1)
(1)
(9)
(12)
(0.0633)
0.0004
1,217,582,807
2.20
26
0.0068
0.0005
52,923,664,000
2.11
30
0.0029
0.0001
29,626,902,296
1.40
15
19
0.2679
0.0213
1,533,259,921,843
0.48
14.2
21.0
34.7
48
0.0071
0.0015
57,039,756,453
0.70
0.1
0.2
23
0.3377
0.0008
25,346,109,138
1.74
0.2
1.94
13
(1.82)
(5)
1.33
0.05
0.1
0.14
0.22
1.1873
0.0060
32,290,181
21
29
0.2525
0.0322
200,607,293,000
(769)
(130)
(0.00002)
10
19
0.0313
0.0017
17,365,968,016
0.1
(4)
0.0465
0.00005
15,799,399,743
0.0
0.0
(57)
16.8876
0.0051
6,296,577,593
14
2.6974
0.0029
13,804,380,620
1.59
10
14
27
0.1012
0.0099
633,169,242,000
0.96
1,165
(182)
0.0280
0.0015
3,308,950,450
(0.000001)
11,695,963
0.52
0.1
0.3849
0.0009
133,569,629,980
6.69
2.9
23
0.0055
0.0012
306,902,360,957
0.63
10
0.0273
0.0020
352,442,392,651
1.30
19
0.0340
0.0065
382,461,594,026
6.53
30
0.0000
0.0000
446,261,742,644
1.87
0.0150
0.0003
209,695,741,176
1.62
11
0.0184
0.0019
433,957,837,413
2.65
12
0.0400
0.0049
1,210,888,160,000
3.04
29
30
31
32
Time Deposit
Premium
Reinsurance
Other
Receivables
Receivables
Receivable
115,090,864,269
3,280,028,606
593,573,891,319
2,950,000
2,575,916,535
69,135,064,163
2,693,845,319
382,013,912
2,803,987,000
20,885,386,497
8,669,839,391
5,452,881,817
8,950,371,080
37,206,660,914
7,846,217,000
68,222,506,176
7,022,200,841
15,645,082,552
23,503,789,793
1,759,137,298
6,168,856,773
7,050,685,135
38,874,063,000
12,664,197,000
11,119,542,910
0
5,088,022,000
1,037,199,466
5,893,283,214,333
1,097,136,545
8,114,415,259
540,136,355
36,785,808,000
2,637,976,000
882,183,392
1,217,734,994
4,034,181,420
2,935,300,653
5,259,086,387
89,914,205,000
936,622,423,319
6,293,390,714
82,255,357,000
1,131,293,000
14,624,504,535
25,181,728,889
38,408,500,626
7,372,066,680
76,428,845,000
33
34
35
Recievables
Recievables
Recievables
36
Account
Receivables
from Brokers
from Customers
21,870,017,567
884,706,632,435
5,202,807,402
7,993,343,920
182,130,873,775
69,903,137,307
20,335,374,037
8,215,806,000
113,066,221,915
8,801,674,382
49,983,301,228
20,072,567,446
223,013,319,000
15,653,464,788
30,715,327,736
97,100,704
26,077,992,548
26,547,707,487
12,439,986,939
83,608,852,600
16,954,858,000
240,832,585,000
38,253,224,574
3,770,416,005
4,314,063,000
67,433,324,857
538,135,627,311
28,634,040,992
212,057,661,392
0
42,326,754,000
0
218,443,031,488
3,235,505,223
0
1,912,590,213
36,186,861,281
142,710,367,969
43,704,492,000
219,725,000
13,962,595,067
1,333,080,711,588
72,004,311,807
333,761,474,188
684,096,922,001
105,043,742,638
170,509,807,628
872,070,756,000
37
38
39
Total
Inventories
Current Assets
Receivables
40
Placements
with Other Banks
di AL
and Bank Indonesia
25,512,242,156
1,841,950,096,119
1,554,880,541,377
1,697,868,067,485
29,013,984,509
10,569,260,455
7,883,290,865
20,989,475,771
251,265,937,938
13,029,966,728
310,384,318,569
72,596,982,626
20,717,387,949
58,296,835,664
11,019,793,000
1,734,151,735,000
133,951,608,412
2,075,315,685,595
17,471,513,773
2,865,390,605
55,436,183,045
897,703,600,431
29,022,938,526
760,366,677
37,206,660,914
105,714,048,619
230,859,536,000
1,376,264,927,000
83,875,970,964
413,155,596,662
37,737,528,577
1,099,180,342,611
15,742,183,256
20,053,966,736
49,581,782,341
1,558,106,015,093
543,003,906,872
462,613,426,161
28,306,844,785
130,344,119,113
18,608,843,712
1,675,838,338
90,659,537,735
662,456,096,793
61,558,292,000
815,925,126,000
253,496,782,000
1,492,188,435,000
49,372,767,484
509,595,607,471
5,466,574,505
89,477,115,966
40,969,858,000
377,166,426,000
70,515,227,881
930,788,320,688
6,492,548,453,392
230,805,594,045
29,731,177,537
59,651,063,170
117,225,284,169
220,172,076,651
215,396,117,409
540,136,355
464,437,319,056
44,964,730,000
2,486,435,000
882,183,392
89,933,132,407
225,014,417,391
860,787,685,255
3,235,505,223
29,141,092,924
115,408,277,996
51,905,195,496
147,969,454,356
1,151,547,735,803
136,159,404,000
712,901,120,000
936,842,148,319
819,530,031,103
329,936,637,000
20,496,811,237
1,062,283,803
1,789,278,521,093
510,173,578,566
73,135,604,807
5,204,366,361,603
1,093,872,232,550
360,113,969,843
144,113,716,132
1,247,199,010,265
979,198,900,135
1,275,007,488,204
3,934,911,270,796
358,542,949,489
5,358,792,296
320,485,909,755
1,353,338,781,000
643,253,773,421
1,118,027,890,144
1,044,472,772,000
4,962,530,398,000
70,328,321,937,469
41
42
43
44
Loans
Investments
Consumer Financing
Receivables
Diberikan
Piutang
pembiayaan konsumen
0
342,250,975,810
77,313,508,000
164,237,270,410
70,600,000,000
0
38,360,000,000
376,090,467,968
365,671,717,967
0
500,000,000,000
1,206,639,220,000
190,858,846,998
469,284,440,200
1,478,917,351,418
49,163,168,181
218,033,488,952
9,800,122,000
519,206,468,000
9,351,305,761
0
23,584,401,000
24,766,496,251
498,496,367,809
1,329,975,150
433,147,395,669
0
30,687,038,705
31,968,600,000
197,858,163,591
24,595,164,406
12,085,410,901
0
10,972,303,124
1,275,000,000
180,131,862,513
227,617,375,910
0
18,210,495,859
28,259,050,000
22,822,230,683
75,721,436,680
121,508,510,000
45
46
47
48
Deferred Tax
Fixed
Other
Total
Assets
Assets
Assets
(Rp)
19,802,115,517
50,899,850,756
72,449,320,925
3,559,964,928,251
252,796,481,036
4,615,514,120,951
85,231,201,587
11,592,631,487,233
729,227,069
812,435,364
63,347,620,578
513,185,713
134,883,970,713
195,067,947,425
16,796,613,887
628,990,964
8,550,042,030
780,671,839,151
7,887,920,667
445,957,709,856
4,433,845,077
861,240,867,371
418,895,709
9,141,489,898
166,677,118,442
41,966,788,000
113,330,418,000
58,003,828,306
1,524,697,443,132
260,186,739,645
4,592,836,482,000
8,553,946,343,429
26,949,385,559
967,078,302,762
11,312,245,417
3,651,888,611,993
18,389,945,121
490,511,425,769
27,667,057,192
2,268,629,009,246
151,925,056
3,946,206,324
212,765,758,256
1,299,520,888,803
4,275,859,043
1,329,936,554
13,445,364,390
207,505,008,227
16,487,911,000
715,445,577,000
63,659,225,000
3,803,478,613,000
3,765,251,236
87,253,341,315
665,698,683,484
3,213,315,053,678
48,357,569,898
251,461,060,981
250,000,000
4,429,503,290,693
122,562,587
53,337,819,513
4,414,418,633
528,253,766,929
10,232,876
3,310,723,961
7,691,958,016
144,291,499,718
13,749,307,798
13,875,575,000
19,546,539,000
15,207,806,500
307,232,167,755
2,258,302,605
2,088,221,069,234
305,635,686,223
15,911,374,104
744,866,369,493
142,580,200,001
9,950,654,231
2,140,126,674,921
23,727,637,000
36,192,573,000
2,585,475,177,000
1,374,921,420,000
60,705,559,000
5,137,438,904,000
646,938,737,217
862,011,873,477
3,193,997,429,182
14,585,600
1,635,643,363
308,114,521
181,903,260,317
5,367,138,000
82,267,962,000
1,931,844,000
610,489,273,000
1,200,011,759
22,068,786,105
11,142,346,462
1,551,020,489,441
230,805,594,045
1,245,661,350,665
197,543,333,175
12,127,644,010,796
30,454,350,179
320,184,567,693
6,245,724,784
95,237,905,190
812,091,153
141,142,231
42,421,470,000
1,559,359,538,000
1,663,732,806,949
32,516,223,942
1,770,704,521,774
3,476,869,704,000
544,472,085,870
1,597,166
7,893,989,184
1,375,375,843
274,691,805,600
4,393,068,577
160,311,149,978
13,669,405,568
1,323,187,899,971
7,283,000
337,547,623
119,183,355,777
7,499,133,639
36,343,981,917
1,494,416,508,472
1,983,637,759
34,110,054,088
2,784,021,782,131
91,521,556,000
308,637,298,000
100,816,702,000
4,460,277,206,000
22,758,096,328
10,523,851,542
73,328,500,000
1,637,620,850,055
3,907,683,620
169,229,545,311
855,147,257
2,048,242,028,932
428,624,390,356
80,870,374,694
1,950,664,622
5,629,454,335,393
103,639,615,026
54,433,919,708
1,494,791,050,488
111,135,717,629
200,126,448,631
44,731,057,165
1,538,696,405,885
217,983,806,529
78,861,891,981
46,359,852,751
635,606,504,090
35,686,055,815
56,545,121,642
2,773,061,454
1,289,548,788,907
403,823,207,000
332,207,429,000
52,924,232,000
5,700,613,602,000
4,125,551,419,349
2,235,441,508,554
128,129,853,947,616
49
50
51
Claims
Reinsurances
Payable
Payable
Pinjaman Bank
Bank Payable
803,969,667,086
2,437,786,416,513
37,859,508,059
31,510,363,914
68,932,945,052
171,302,249,229
12,949,557,371
250,000,000,000
125,027,890,663
0
125,027,890,663
3,042,761,431
28,700,000,000
0
2,004,000,000,000
63,500,000,000
18,449,831,250
78,139,395,891
24,650,000,000
35,093,646,698
351,078,431,160
0
808,283,316,000
1,320,467,753,498
0
27,950,000,000
156,497,625,000
162,854,617,822
459,111,000,000
217,300,677,789
145,885,766,458
36,538,865,725
699,678,222,000
13,663,134,833
0
241,442,000,000
120,409,910,035
480,055,574,090
518,562,302,283
0
52
53
54
55
Payables
Payables
Payables
Deposits
from Brokers
from Customers
56
57
58
59
60
Taxes
Fund Borrowings
Other Liabilities
Trade Payable
Current Liabilities
Payable
(Rp)
21,756,639,552
19,063,163,642
220,235,933,542
718,561,894,846
643,438,923
4,056,194,793
3,170,064,724
91,851,512,774
2,659,560,631
182,217,949,175
192,807,480
31,245,161,377
2,262,817,431
2,790,255,341
14,492,663,000
22,130,408,000
24,135,351,417
11,693,628,779
7,431,749,632
14,971,939,850
5,432,419,687
3,483,316,295
25,490,786,229
266,787,490
1,276,857,369
16,535,870,000
77,560,244,000
65,467,355,642
8,163,027,760
9,492,761,283
1,308,226,978
642,929,388
2,585,630,577
3,528,762,185
7,783,919,715
570,121,695
5,871,347,602
120,728,568,904
20,736,954,649
43,518,993,064
8,134,073,000
22,658,008,000
21,894,541,000
620,729,048,000
28,340,255,723
858,056,123
7,685,738,398
6,165,642,000
16,829,619,648
148,238,887,532
294,507,158,707
1,721,473,661
3,945,409,476
53,873,625,862
37,344,661,543
64,593,832
12,207,182,000
10,207,094,174
1,286,846,344
323,616,728
4,283,222,553
10,505,039,321
22,360,078
473,066,110,782
46,724,623,575
77,956,197,000
8,528,107,577
350,501,186,210
6,735,807,000
20,527,852,765
19,818,392,669
47,863,646,262
87,340,716,000
6,757,079,431
5,449,277,000
32,911,824,507
17,924,767,617
609,980,402,000
26,524,374,506
9,383,062,788
130,507,741,014
791,152,294
3,765,690,603
6,859,658,772
7,857,581,358
54,374,988,014
51,202,291,000
62,785,270,000
6,105,144,061
1,542,179,302
348,467,649,000
2,648,182,322
7,777,973,910
48,079,807,415
2,849,718,515,699
4,352,268,432,391
13,730,936,201
138,425,364,000
536,231,467,209
32,838,020,378
132,984,728,098
826,846,755,033
12,066,740,670
2,153,988,029,730
3,015,594,155,139
38,689,091,173
191,957,376,293
594,236,358,202
37,642,452,237
65,011,127,246
726,276,324,082
207,151,667,000
1,163,019,910,000
3,435,524,547,000
37,854,862,991,406
61
62
63
64
65
Current Ratio
Long Term
Total
DAR
Modal
Liabilities
Liabilities
Dasar
(Rp)
(Shares)
#DIV/0!
1,624,836,939,293
0.46
24,000,000,000
#DIV/0!
5,794,138,576,947
0.50
22,400,000,000
67,913,846,335
0.50
2,000,000,000
95,159,957,461
0.49
2,800,000,000
#DIV/0!
292,366,648,251
0.37
1,344,000,000
#DIV/0!
228,060,356,892
0.26
12,000,000,000
#DIV/0!
31,834,268,389
0.19
2,000,000,000
#DIV/0!
2,252,711,053,000
0.49
20,000,000,000
#DIV/0!
1,592,920,577,772
0.19
10,000,000,000
217,001,853,625
0.06
12,000,000,000
668,515,502,988
0.29
7,912,000,000
65,165,020,522
0.05
6,297,000,000
#DIV/0!
76,268,736,991
0.37
2,000,000,000
#DIV/0!
1,485,079,299,000
0.39
5,183,464,000
#DIV/0!
2,547,691,892,986
0.79
10,000,000,000
#DIV/0!
1,526,827,732,872
0.34
3,000,000,000
#DIV/0!
22,579,970,549
0.07
4,400,000,000
260,964,765,551
0.12
4,000,000,000
201,135,136,649
0.66
240,000,000
443,586,723,750
0.60
7,520,000,000
#DIV/0!
953,053,841,761
0.45
12,000,000,000
#DIV/0!
1,171,406,154,000
0.45
5,000,000,000
#DIV/0!
2,605,153,981,000
0.51
3,000,000,000
#DIV/0!
1,587,542,493,672
0.50
29,800,000,000
#DIV/0!
23,610,615,538
0.13
1,500,000,000
#DIV/0!
410,279,214,000
0.67
4,000,000,000
#DIV/0!
1,052,565,442,769
0.68
2,700,000,000
6,838,712,415,878
0.56
40,000,000,000
538,079,891,267
0.32
3,410,000,000
726,985,490,461
0.41
3,200,000,000
#DIV/0!
0.23
11.94
3,308,444,687
86,494,112,611
#DIV/0!
16.50
9.67
32,253,196,015
213,101,119,289
#DIV/0!
0.17
93,085,537,540
#DIV/0!
0.25
65,013,780,485
#DIV/0!
#DIV/0!
346,062,801,199
0.64
7,000,000,000
2,230,960,555,000
0.64
30,000,000,000
#DIV/0!
611,114,137,011
2.22
330,000,000
#DIV/0!
747,638,411,809
0.57
8,000,000,000
#DIV/0!
5,372,502,675
0.05
1,080,033,500
#DIV/0!
179,556,295,273
0.12
15,000,000,000
#DIV/0!
500,157,163,370
0.18
32,704,500,000
#DIV/0!
2,735,479,178,000
0.61
10,000,000,000
#DIV/0!
800,128,499,638
0.49
16,400,000,000
0.95
1,882,492,906,000
#DIV/0!
531,449,631,717
0.26
4,700,000,000
1.20
536,312,892,751
4,888,581,325,142
0.87
5,440,000,000
2.04
40,830,351,154
577,061,818,363
0.39
10,000,000,000
1.51
37,318,801,446
864,165,556,479
0.56
6,000,000,000
1.30
561,950,595,142
3,577,544,750,281
0.87
15,000,000,000
1.08
741,687,452,270
1,417,350,428,266
0.63
1,600,000,000
1.54
71,293,365,761
797,569,689,843
0.62
5,000,000,000
1.44
629,374,265,000
4,064,898,812,000
0.71
16,000,000,000
210
60,120,227,989,457
14
66
67
68
Modal
Retained
Total
Dasar
Earnings
Equity
(Rp)
(Rp)
(Rp)
69
Minority Interest
2,400,000,000,000
167,391,507,018
1,927,423,349,146
7,704,639,812
2,800,000,000,000
451,827,770,407
4,642,528,114,569
1,155,964,795,717
10,961,521,752
66,967,385,723
2,738,655
1,000,000,000,000
200,000,000,000
(731,588,545,238)
99,111,426,227
796,563,737
672,000,000,000
(36,757,009,132)
488,305,083,815
107,085
1,200,000,000,000
(3,347,424,572)
632,845,322,281
335,188,198
200,000,000,000
12,301,898,786
134,842,850,053
2,000,000,000,000
761,897,041,000
2,340,125,429,000
5,000,000,000,000
(50,132,720,779)
4,647,175,913,621
2,313,849,852,036
3,000,000,000,000
340,623,845,870
3,311,975,331,454
122,911,426,914
1,978,000,000,000
945,751,056,276
1,458,467,264,776
141,646,241,482
1,500,000,000,000
18,889,196,614
1,224,088,406,885
10,267,461,396
131,233,935,239
2,335,997
2,591,732,000,000
200,000,000,000
(400,563,786,000)
1,552,214,046,000
766,185,268,000
5,000,000,000,000
(935,803,032,475)
665,623,160,692
2,479,238,194,734
423,437,363,087
242,124,527,456
42,527,669,750
1,500,000,000,000
440,000,000,000
46,920,385,727
1,126,483,566,697
(34,694,771,140)
2,000,000,000,000
30,612,236,992
1,827,110,058,522
146,245,161
120,000,000,000
50,769,000,000
104,500,549,574
1,900,000,000,000
(480,470,354,257)
301,279,645,743
6,000,000,000,000
(414,937,498,158)
1,154,038,378,553
33,034,454,607
500,000,000,000
(39,861,000,000)
1,350,942,839,000
63,126,184,000
1,500,000,000,000
(219,408,083,000)
1,490,982,523,000
1,041,302,400,000
3,000,000,000,000
151,373,014,519
1,606,454,935,510
(5,423,826,771)
158,292,644,779
150,000,000,000
500,000,000,000
42,876,786,000
186,604,188,000
13,605,871,000
1,350,000,000,000
111,001,305,593
498,455,046,672
4,000,000,000,000
1,778,485,869,998
4,887,241,499,265
401,690,095,653
341,000,000,000
1,161,182,899,005
1,125,652,444,073
471,609
1,043,719,031,313
1,600,000,000,000
(488,238,756,031)
3,500,000,000,000
(2,756,535,090,980)
3,000,000,000,000
147,222,056,000
198,398,743,020
10,541,651
1,150,547,106,000
95,362,043,000
165,000,000,000
(417,722,331,411)
(336,422,331,411)
800,000,000,000
54,649,416,987
561,302,589,570
14,246,898,592
520,000,000,000
11,901,811,188
113,802,769,313
8,083,789
1,500,000,000,000
(855,006,510)
1,299,523,862,324
15,336,350,875
4,250,000,000,000
(126,737,003,376)
2,282,497,070,964
1,367,547,797
1,000,000,000,000
1,025,037,869,000
1,717,776,902,000
7,021,126,000
1,000,000,000,000
409,260,383,796
829,461,647,008
8,030,703,409
2,350,000,000,000
(1,008,174,682,206)
1,024,408,361,905
492,384,035,310
9,673,350,312
544,000,000,000
528,868,066,623
731,199,659,939
1,000,000,000,000
172,588,849,405
916,451,732,125
1,277,500,000
600,000,000,000
232,879,587,505
663,910,083,341
10,620,766,065
1,500,000,000,000
167,660,669,068
548,006,669,068
800,000,000,000
(117,305,036,119)
758,093,078,970
59,998,001,318
500,000,000,000
153,403,565,215
491,832,010,501
147,088,563
1,600,000,000,000
386,017,420,000
1,532,941,234,000
102,773,556,000
48,168,281,472,713
61,951,884,415,902
70
71
72
73
74
GPM
Operating Expenses
Total
Cost of
Gross
Sales
Goods Sold
Profit
(Rp)
(Rp)
38
403,627,361,250
241,598,561,345
162,028,799,905
40.14
51,387,593,913
1,059,003,993,596
560,906,036,017
498,097,957,579
47.03
331,347,014,456
63,588,845,258
39,714,825,885
23,874,019,373
37.54
7,644,843,483
30,513,313,314
16,955,368,982
13,557,944,332
44.43
8,749,734,906
1,213,837,804,955
1,154,131,063,437
59,706,741,518
4.92
53,495,156,605
31,173,107,021
21,290,245,211
9,882,861,810
31.70
15,880,867,048
73,941,222,364
47,892,543,423
26,048,678,941
35.23
11,322,693,676
1,270,592,451,000
637,957,452,000
632,634,999,000
49.79
176,177,078,000
1,332,371,525,317
733,065,104,427
599,306,420,890
44.98
315,469,134,861
337,414,915,317
127,481,152,224
209,933,763,093
62.22
98,502,218,678
391,451,881,878
228,561,765,368
162,890,116,510
41.61
99,642,590,940
8,464,200,000
7,854,000,000
610,200,000
7.21
6,899,398,991
98,931,430,006
49,962,486,909
48,968,943,097
49.50
26,890,630,129
1,922,056,432,000
901,619,684,000
1,020,436,748,000
53.09
359,237,618,000
314,355,357,529
181,094,874,285
133,260,483,244
42.39
181,094,874,285
1,002,554,493,801
366,718,860,261
635,835,633,540
63.42
332,618,567,680
16,959,011,510
11,373,677,663
5,585,333,847
32.93
6,440,946,312
55,666,363,429
51,341,898,872
4,324,464,557
7.77
51,341,898,872
63,013,041,199
31,908,642,948
31,104,398,251
49.36
14,342,166,196
202,367,772,456
116,730,474,662
85,637,297,794
42.32
59,607,925,370
386,818,650,740
224,690,707,581
162,127,943,159
41.91
100,816,474,275
662,062,576,000
306,350,593,000
355,711,983,000
53.73
124,353,291,000
2,124,875,298,000
988,691,638,000
1,136,183,660,000
53.47
488,881,406,000
392,566,008,511
228,577,803,568
163,988,204,943
41.77
117,162,978,518
12,205,193,327
9,176,654,591
3,028,538,736
24.81
4,543,130,108
134,898,800,000
54,852,025,000
80,046,775,000
59.34
44,752,868,000
323,158,797,330
174,939,302,388
148,219,494,942
45.87
51,972,916,884
2,565,101,010,425
1,378,533,339,426
1,186,567,670,999
46.26
705,860,900,053
680,612,913,553
279,494,510,287
401,118,403,266
58.93
73,268,011,959
292,726,441,382
140,395,591,958
152,330,849,424
52.04
86,278,625,371
1,097,739,414
680,598,436
417,140,978
38.00
1,699,124,316
697,388,204,000
434,072,903,000
263,315,301,000
37.76
58,384,562,000
1,785,185,874
1,271,014,554
514,171,320
28.80
2,840,956,278
305,373,225,589
159,417,593,498
145,955,632,091
47.80
88,031,855,410
11,856,905,833
7,562,163,969
4,294,741,864
36.22
4,751,832,607
27,419,173,764
13,573,929,163
13,845,244,601
50.49
29,447,955,301
162,658,608,611
83,616,393,941
79,042,214,670
48.59
56,691,937,538
1,197,692,629,000
593,272,474,000
604,420,155,000
50.47
286,050,182,000
3,700,000,000
2,151,083,248
1,548,916,752
41.86
8,288,846,745
118,668,413,505
70,602,156,920
48,066,256,585
40.50
43,927,103,050
7,714,613,580,798
7,059,134,834,802
751,880,195,413
9.75
215,060,844,608
1,288,573,678,538
1,122,814,181,613
177,606,420,584
13.78
50,946,833,090
2,699,279,335,409
2,311,882,371,643
395,413,352,513
14.65
204,469,981,965
4,203,312,721,990
3,860,773,231,712
466,649,012,252
11.10
98,750,333,428
1,484,101,908,482
1,136,302,985,673
347,798,922,809
23.43
261,621,374,281
1,730,572,704,266
1,564,622,574,716
170,454,071,367
9.85
78,379,619,503
6,590,857,284,000
5,967,731,531,000
645,733,410,000
9.80
160,782,419,000
172,574,052,674,492
931
75
76
77
78
79
Underwriting
Underwriting
Revenues
Expenses
Underwriting
Income
Operating
Income
from Investments
Expenses
Insurance saja
80
81
82
83
84
Interest Expenses
Other Operating
Other Operating
Operating
Revenue
Expenses
Profit
(Rp)
110,641,205,992
166,750,943,123
16,229,175,890
4,808,209,426
6,211,584,913
(5,998,005,238)
14,725,985,265
456,457,921,000
283,837,286,029
111,431,544,415
63,247,525,570
(6,289,198,991)
22,078,312,968
661,199,130,000
133,260,483,244
303,217,065,860
(855,612,465)
4,324,464,557
16,762,232,055
26,029,372,424
61,311,468,884
231,358,692,000
647,302,254,000
46,825,226,425
(1,514,591,372.00)
35,293,907,000
96,246,578,058
480,706,770,946
327,850,391,307
66,052,224,053
(1,281,983,338)
204,930,739,000
(2,326,784,958)
57,923,776,681
(457,090,743)
(15,602,710,700)
22,350,277,132
318,369,973,000
(6,739,929,993)
4,139,153,535
536,819,350,805
126,659,587,494
190,943,370,548
367,898,678,824
86,177,548,528
92,074,451,864
484,950,991,000
85
86
87
88
89
Other Income
Beban Bunga
EBT
EBIT
Depreciation
awal
(Rp)
(Rp)
7,169,727,289
26,228,525,041
117,810,933,281
144,039,458,322
11,817,091,119
36,418,410,496
30,760,317,647
203,169,353,619
233,929,671,266
86,151,199,360
(5,714,561,538)
5,773,872,685
10,514,614,352
16,288,487,037
1,147,432,209
(24,665,611,161)
4,247,497,996
(19,857,401,735)
(15,609,903,739)
40,957,154,403
(15,412,188,750)
(15,412,188,750)
698,705,000
(21,623,773,663)
(6,371,111,202)
(6,371,111,202)
820,148,249
(2,415,656,423)
(373,105,964)
3,084,093,968
12,310,328,842
15,394,422,810
971,508,244
(80,289,204,000)
67,430,383,000
376,168,717,000
443,599,100,000
68,337,161,000
18,505,793,345
9,094,439,107
298,743,712,375
307,838,151,482
458,084,962,773
3,417,226,561
4,634,807,263
114,848,770,976
119,483,578,239
146,114,483,375
16,168,482,703
4,017,332,924
79,416,008,273
83,433,341,197
106,469,805,662
7,860,593,604
122,759,135
1,571,394,613
1,694,153,748
405,181,824
4,096,258,074
18,637,495,284
22,733,753,358
2,928,693,699
115,888,664,000
(3,440,817,684)
59,054,292,000
777,087,794,000
836,142,086,000
91,144,931,000
(76,213,134,094)
22,097,612,438
57,047,349,150
79,144,961,588
310,892,390,523
(11,419,884,693)
98,141,468,098
325,072,333,288
423,213,801,386
382,028,142,334
12,089,391,843
627,075,311
11,233,779,378
11,860,854,689
6,463,119,246
31,142,559,645
6,442,923,776
127,492,986,969
133,935,910,745
489,506,640,140
18,490,211,218
18,490,211,218
5,837,527,561
101,111,757,257
106,707,762,235
161,373,530,117
1,727,979,163
75,082,384,833
5,596,004,978
(16,865,766,687)
47,266,703,662
(1,978,536,000)
58,611,180,087
105,877,883,749
129,651,108,713
230,330,779,000
230,330,779,000
71,213,312,000
253,227,861,000
59,063,392,000
900,530,115,000
959,593,507,000
963,724,309,000
460,680,315
114,466,047,757
47,285,906,740
161,751,954,497
160,487,629,675
748,266,823
(766,324,549.00)
(766,324,549)
242,092,917
(10,223,175,000)
5,076,313,000
25,070,732,000
30,147,045,000
105,460,437,000
(59,977,368,513)
89,014,184,112
41,174,742,846
130,188,926,958
26,609,108,850
30,730,599,291
10,239,639,529
526,658,019,870
536,897,659,399
619,451,118,174
(21,433,172,749)
29,348,223,166
306,417,218,558
335,765,441,724
324,945,210,892
(50,708,106,626)
31,167,648,525
15,344,117,427
46,511,765,952
77,584,282,981
2,146,310,596
(1,825,157,000)
864,327,258
864,327,258
203,823,203
203,105,582,000
203,105,582,000
226,501,611,000
(11,711,622,412)
10,536,764,196
(14,038,407,370)
(3,501,643,174)
(23,945,587,115)
34,151,808,523
33,978,189,566
68,129,998,089
15,141,854,849
52,006,596
709,651,607
761,658,203
1,304,942,574
1,166,742,350
13,555,353,923
(2,047,356,777)
(2,047,356,777.00)
600,755,680
12,989,182,605
(12,843,670,882)
13,769,923,660
9,506,606,250
23,276,529,910
30,692,911,148
(75,373,777,000)
122,590,357,000
242,996,196,000
365,586,553,000
109,957,233,000
(91,414,216)
310,536,388
(6,831,344,209)
(6,520,807,821)
3,728,911,760
3,158,594,614
2,945,433,487
7,297,748,149
10,243,181,636
33,135,351,887
(205,046,001,996)
107,845,979,596
331,773,348,809
439,619,328,405
125,479,730,072
(23,222,330,335)
30,191,107,596
104,342,814,683
134,533,922,279
64,949,283,737
5,585,316,407
15,648,391,360
196,528,686,955
212,177,078,315
198,829,395,190
(97,518,232,788)
76,519,478,178
270,380,446,036
346,899,924,214
47,125,896,140
25,493,045,407
41,615,086,393
112,830,314,772
154,445,401,165
516,300,262,660
12,030,841,611
1,321,353,381
104,105,293,475
105,426,646,856
59,249,634,857
(136,841,998,000)
51,764,196,000
348,108,993,000
399,873,189,000
168,888,168,000
26,944,701,035,311
90
91
92
93
Depreciation
akhir
Depreciation
Depreciation
Amortization
Akhir - awal
(dari beban usaha)
94
Total
Depreciation
and Amortisation
13,504,571,778
1,687,480,659
2,050,748,502
2,050,748,502
481,278,863,478
395,127,664,118
59,335,269,916
59,335,269,916
1,577,286,241
429,854,032
429,854,032
429,854,032
41,261,563,268
304,408,865
3,348,731,280
3,348,731,280
7,300,113,052
6,601,408,052
97,694,974
14,495,990,359
14,593,685,333
1,292,067,351
471,919,102
471,919,102
471,919,102
2,441,877,371
1,470,369,127
1,470,369,127
1,470,369,127
86,269,211,000
17,932,050,000
14,196,917,000
14,196,917,000
508,334,654,342
50,249,691,569
41,544,801,247
41,544,801,247
162,007,542,274
15,893,058,899
18,269,640,633
18,269,640,633
125,386,079,825
18,916,274,163
18,074,030,696
18,074,030,696
1,071,008,841
665,827,017
665,827,016
665,827,016
3,681,147,408
752,453,709
752,453,709
1,704,373
754,158,082
162,116,507,000
70,971,576,000
72,427,388,000
169,421,144,000
241,848,532,000
350,273,005,289
39,380,614,766
13,876,277,397
429,290,196,366
47,262,054,032
28,090,035,389
9,648,773,973
3,185,654,727
3,351,654,727
503,531,913,889
14,025,273,749
14,174,424,494
4,160,600,173
18,335,024,667
6,158,752,284
321,224,723
371,043,373
71,524,620
503,470,425
178,540,339,001
17,166,808,884
17,874,422,132
2,605,578,677
20,480,000,809
326,636,655,547
196,985,546,834
15,186,822,724
41,269,758,490
56,456,581,214
79,904,976,000
8,691,664,000
2,289,168,000
1,150,511,942,000
186,787,633,000
113,929,101,000
185,902,890,412
25,415,260,737
26,297,312,221
26,297,312,221
364,939,809
122,846,892
145,637,517
145,637,517
115,518,117,000
10,057,680,000
10,292,150,000
10,292,150,000
30,430,001,007
3,820,892,157
3,906,805,645
3,906,805,645
720,751,144,553
101,300,026,379
103,421,260,392
384,922,652,304
59,977,441,412
604,772,323
604,772,323
84,848,367,713
7,264,084,732
7,312,288,603
7,312,288,603
247,336,447
43,513,244
43,513,244
249,988,369,000
23,486,758,000
23,542,836,000
13,876,277,397
1,677,515,351
29,767,550,740
3,351,654,727
2,289,168,000
169,421,144,000
105,239,833,462
283,350,245,000
208,661,093,854
43,513,244
3,616,020,000
27,158,856,000
679,489,797
78,734,117
83,264,115
83,264,115
24,097,354,466
8,955,499,617
9,636,479,832
650,577,460
293,729,296
293,729,296
1,236,498,134
(68,444,440)
17,966,756,140
4,977,573,535
5,023,716,660
5,023,716,660
37,663,319,134
6,970,407,986
6,875,865,977
6,875,865,977
137,257,824,000
27,300,591,000
33,387,960,000
33,387,960,000
4,609,163,660
880,251,900
880,252,905
880,252,905
39,585,479,091
6,450,127,204
7,075,419,008
7,075,419,008
150,116,633,928
24,636,903,856
10,938,456,174
10,938,456,174
85,727,327,705
20,778,043,968
20,815,743,968
20,815,743,968
207,021,359,749
8,191,964,559
32,083,915,181
32,083,915,181
51,112,975,869
3,987,079,729
3,987,079,729
3,987,079,729
555,196,785,647
38,896,522,987
1,240,363,113
63,670,822,987
4,421,188,130
6,354,417,744
6,354,417,744
209,734,908,000
40,846,740,000
44,146,733,000
44,146,733,000
3,624,998,117
4,865,361,230
95
96
97
98
EBITDA
Current Year
Deferred
Net
Tax
Tax
Tax
(Rp)
(Rp)
(Rp)
146,090,206,824
22,833,308,062
800,269,759
293,264,941,182
12,452,170,732
(Rp)
13
(1,860,465,095)
23,633,577,821
42,191,863,772
16,718,341,069
1,530,822,850
1,530,822,850
(12,261,172,459)
1,740,409,903
32,708,356
1,773,118,259
(818,503,417)
1,329,755,840
2,987,964,070
4,317,719,910
(5,899,192,100)
749,153,015
23,300,131
772,453,146
16,864,791,937
3,695,566,573
457,796,017,000
43,624,445,000
67,430,383,000
349,382,952,729
73,099,524,004
(1,838,873,741)
137,753,218,872
71,260,650,263
27,010,349,347
101,507,371,893
17,793,611,464
(1,962,704)
17,791,648,760
2,359,980,764
23,106,187,738
(20,153,565,051)
2,952,622,687
23,487,911,440
4,946,571,500
4,946,571,500
1,077,990,618,000
108,428,467,000
3,676,332,000
112,104,799,000
93,021,238,985
26,860,909,994
452,981,352,126
57,877,672,557
57,877,672,557
15,212,509,416
597,066,746
23,848,509,681
24,445,576,427
4,098,867,298
905,870,485
152,270,935,412
18,993,681,643
13,265,821,902
127,187,763,044
5,004,737,783
17,326,800,541
162,334,464,963
19,810,453,091
232,619,947,000
36,687,188,000
36,687,188,000
1,242,943,752,000
111,453,688,000
26,803,042,000
138,256,730,000
188,049,266,718
30,471,648,508
445,698,352
30,917,346,860
299,276,079
299,276,079
(620,687,032)
40,439,195,000
7,985,463,000
309,062,000
8,294,525,000
134,095,732,603
14,889,958,153
603,678,516
15,493,636,669
745,558,753,253
82,284,732,636
7,887,894,906
90,172,627,542
336,370,214,047
64,225,976,599
5,767,449,119
69,993,425,718
53,824,054,555
907,840,502
12,988,661,685
0
(58,461,667)
230,264,438,000
(3,418,379,059)
(58,461,667)
47,439,183,000
(317,876,280)
(317,876,280)
68,780,575,549
3,083,031,472
954,452,420
4,037,483,892
1,055,387,499
592,845,292
592,845,292
2,976,359,883
(2,204,886,969)
30,152,395,887
6,794,338,210
398,974,513,000
75,272,772,000
(479,564,000)
185,000,000
(50,136,879,767)
(5,640,554,916)
255,101,876
(2,204,886,969)
7,049,440,086
74,793,208,000
(49,951,879,767)
17,318,600,644
7,524,063,051
450,557,784,579
156,787,818,519
155,349,666,247
37,599,178,252
244,260,993,496
32,482,881,426
12,061,771,384
168,849,589,903
37,599,178,252
(66,154,501)
350,887,003,943
71,469,850,774
107,120,230,798
159,310,762,395
58,647,884,053
111,781,064,600
52,077,999,087
444,019,922,000
37,459,198,000
0
(19,740,201,000)
52,077,999,087
141,585,048,000
99
100
101
102
Income
Minority
Others
Net
from
Interest
Income
Normal Activities
in net income/loss
(Rp)
of subsidiary
(Rp)
94,177,355,460
(156,806,411)
94,020,549,049
160,977,489,847
(28,721,577,042)
132,255,912,805
8,983,791,502
(21,630,519,994)
(19,729,908,660)
(7,143,564,348)
(1,648,610)
8,982,142,892
(177,252,889)
(21,807,772,883)
822,862
(19,729,085,798)
(19,841,013)
(7,163,405,361)
8,614,762,269
8,614,762,269
308,738,334,000
308,738,334,000
227,483,062,112
(91,155,393,885)
136,327,668,227
87,838,421,629
(13,638,069,183)
74,200,352,446
61,624,359,513
(4,505,815,351)
57,118,544,162
(1,381,228,074)
13,690,923,784
664,982,995,000
(44,495,694)
(1,425,723,768)
85,640
13,691,009,424
(399,632,310,000)
265,350,685,000
30,186,439,156
30,186,439,156
267,194,660,731
(55,208,209,185)
(13,211,797,049)
1,214,301,723
114,227,165,067
(5,436,624)
211,986,451,546
2,990,315,102
13,652,832,324
13,485,473,435
83,784,956,716
(9,007,180,224)
127,874,560,767
13,485,473,435
83,784,956,716
38,800,726,996
(13,188,452,281)
25,612,274,715
193,643,591,000
(1,938,131,000)
191,705,460,000
762,273,385,000
(447,107,358,000)
315,166,027,000
16,368,559,880
16,368,559,880
(1,065,600,628)
(1,065,600,628)
16,776,207,000
(4,173,959,000)
12,602,248,000
25,681,106,177
436,485,392,328
25,681,106,177
(48,431,896,701)
236,423,792,840
2,355,455,742
922,788,925
155,666,399,000
388,053,495,627
0
236,423,792,840
2,355,455,742
71,746,484
(9,044,274,000)
(13,720,531,090)
994,535,409
146,622,125,000
(13,720,531,090)
29,940,705,674
1,355,667,380
31,296,373,054
116,806,315
378,617
117,184,932
157,530,192
237,844,758
2,457,166,164
395,374,950
2,457,166,164
168,202,988,000
(860,245,000)
167,342,743,000
43,120,535,558
(24,742,319)
43,095,793,239
(226,314,902)
2,583,913,857
2,357,598,955
2,605,974,346
165,529,733,252
125,058,836,181
909,315,582
125,968,151,763
163,260,215,238
163,260,215,238
0
162,923,758,906
66,743,636,431
54,182,430,719
66,743,636,431
(36,583,806,876)
52,027,294,388
206,523,945,000
17,598,623,843
52,027,294,388
(17,301,869,000)
189,222,076,000
16,527,902,806,976
103
104
105
Paid-Up
106
Paid-Up
Capital
Nominal
Capital
Cash Flows from
Real
Real
Real
(Rp)
1,786,310,188,800
(Shares)
100
2,551,685,947,300 500 & 100
17,863,101,888
126,231,731,326
19,916,859,473
(365,677,947,540)
65,000,002,000
100
650,000,020
819,109,129,500
500
1,638,218,259
(355,008,629)
579,600,000,000
500
1,159,200,000
(10,596,914,236)
602,449,497,000
100
6,024,494,970
(55,864,837,039)
120,000,000,000
100
1,200,000,000
(38,934,926,933)
1,093,562,287,000
100
10,935,622,870
239,242,777,000
3,791,453,998,500
500
7,582,907,997
373,785,695,913
1,537,500,000,000
250
6,150,000,000
138,676,652,011
494,716,208,500
250
1,978,864,834
22,950,808,160
5,056,800,000
28,586,910,041
1,263,150,000,000 250 & 125
24,824,672,443
75,437,590,000
100
754,375,900
8,957,435,448
1,661,046,000,000
500
3,322,092,000
321,545,684,000
1,430,695,481,000
500
2,861,390,962
(68,047,212,728)
925,000,000,000
500
1,850,000,000
309,646,127,132
160,000,000,000
100
1,600,000,000
(1,378,272,312)
1,762,944,750,000
500
3,525,889,500
12,038,249,588
50,769,000,000
500
101,538,000
16,234,019,151
1,745,000,000
15,352,807,668
745,000,000,000 1,000 & 200

1,554,878,041,500
500
3,109,756,083
21,252,628,323
275,000,000,000
100
2,750,000,000
377,493,848,000
965,019,600,000
500
1,336,147,087,700 500 & 75
1,930,039,200
357,654,772,000
13,780,872,551
(33,309,747,196)
140,750,000,000
100
1,407,500,000
(202,514,541.00)
143,552,250,000
125
1,148,418,000
26,757,944,000
348,000,000,000
500
696,000,000
67,554,133,296
1,730,215,169,500
100
17,302,151,695
115,733,565,255
94,819,400,000
100
948,194,000
263,853,186,546
1,528,422,843,844
500
3,056,845,688
144,090,913,646
2,944,433,834,000
500
5,888,867,668
1,003,325,050,000
100
10,033,250,500
41,250,000,000
500
82,500,000
320,748,987,000
100
3,207,489,870
143,344,500,000 500 & 200

1,347,480,000,000
326,722,500
100
1,981,250,859,800 2,000 & 400 & 100

643,680,063,800
390,348,212,600 125 & 50
100
(315,911,966)
82,835,045,000
334,511,492
(10,623,700,937)
251,616,493
13,474,800,000
(57,739,409,525)
10,017,008,598
(117,011,989,335)
6,436,800,638
572,891,906,000
4,206,964,252
(11,577,790,288)
2,003,391,915,500
500
4,006,783,831
33,649,126,478
180,132,000,000
100
1,801,320,000
(150,791,957,628)
554,116,500,000
100
5,541,165,000
51,033,740,764
293,553,357,500
100
2,935,533,575
305,886,803,736
380,346,000,000
100
3,803,460,000
24,237,854,391
588,156,180,000
500
1,176,312,360
(67,756,385,148)
275,000,000,000
100
2,750,000,000
195,612,509,747
584,636,750,000
100
5,846,367,500
877,697,205,000
17,805,292,132,980
107
108
109
110
Cash Flows from
Cash Flows from
Net Increase in
(156,840,256,743)
145,212,799,431
114,604,274,014
315,988,925,242
(1,494,071,966,319)
1,879,855,432,144
20,105,518,285
740,310,018,950
(36,168,200)
(21,187,548,363)
(551,545,426)
(558,954,197)
3,600,955,880
1,120,892,892
(1,465,508,252)
3,189,997,339
(39,861,149,199)
1,329,820,617
(49,128,242,818)
60,357,902,834
(1,173,573,192)
34,232,606,205
(22,805,804,026)
25,320,881,008
(169,231,850)
57,709,629,517
18,605,470,734
2,346,142,988
44,956,267,000
(1,167,403,135,477)
(419,590,020,681)
(9,630,187,941)
(810,049,500)
(168,233,077,000)
115,965,967,000
420,964,081,544
(372,653,358,020)
2,464,341,405,339
(58,000,000,000)
(338,913,368,670)
1,667,715,185,859
5,935,070,058
19,255,690,277
179,660,858,640
24,112,761
190,404,465
(27,752,747,780)
951,049,423,000
(143,232,314)
(15,561,361,025)
(6,747,157,891)
17,467,339,442
(63,301,473,000)
(297,449,224,000)
(39,205,013,000)
162,645,252,000
(264,078,555,943)
468,949,495,053
96,108,013,421
53,533,789,463
25,068,637,728
606,835,934,490
55,430,270,154
(340,007,759,558)
(30,871,655,522)
32,111,812,670
(3,081,861,662)
(2,536,531,045)
6,419,856,881
9,357,649,686
(335,125,600)
(8,475,233,500)
7,423,660,051
1,359,482,968
(33,167,482,266)
15,399,597,113
16,386,651,768
33,214,271,711.00
(138,115,164)
698,284,134
(32,993,395,373)
(11,786,459,746)
(23,527,226,796)
63,725,916,272
(93,424,176,000)
(98,472,550,000)
185,597,122,000
72,463,511,000
(87,990,864,000)
(296,969,254,000)
(27,305,346,000)
210,322,427,000
(241,966,042,034)
260,634,207,038
(16,386,426,112)
60,260,906,097
105,513,360
(5,825,483,000)
258,626,105
161,624,924
1,055,957,883
(32,055,932,000)
(11,123,471,000)
71,963,824,000
(52,458,030,357)
15,487,973,200
14,704,292,975
(118,138,581,449)
60,176,167,384
57,771,151,190
1,699,917,347,675
(114,188,490,356)
(144,760,236,779)
4,904,459,411
55,143,349,390
(89,969,043,192)
(60,346,697,436)
(6,224,826,982)
31,570,936,080
391,870,261
0
(7,987,200,000)
0
(124,381,398,000)
(315,911,966)
348,202,147
(49,533,553,000)
260,867,968,000
(112,000,000)
(248,000,000)
(25,488,508)
37,184,471
(7,610,297,540)
(63,616,723,159)
(81,850,721,636)
102,951,135,533
10,416,520,000
(818,296,368)
(4,621,988,302)
(77,662,965,851)
1,994,459,168
119,623,909,923
(10,284,582,000)
(57,417,482,777)
9,849,840,125
(140,024,363,678)
5,949,559,618
146,320,941,271
4,606,379,756
9,198,000,864
(180,664,189,000)
381,943,135,000
260,829,563,000
13,241,276,754
(55,753,996,311)
59,062,946,761
26,251,083,031
(23,276,591,163)
36,623,618,346
96,946,011,634
(32,995,443,277)
115,991,131,517
(67,796,269,388)
364,904,002,740
(16,230,601,069)
19,070,672,945
53,873,812,640
298,568,580,011
(103,432,304,549)
6,118,442,716
208,572,941,903
174,405,630,644
36,253,936,907
201,150,815,310
261,642,606,608
185,654,228,761
(78,865,818,699)
123,989,123,240
(22,633,080,607)
218,387,183,794
(45,811,167,876)
(5,376,887,875)
144,424,453,996
289,621,389,908
(206,664,638,000)
(511,576,574,000)
159,455,993,000
1,051,432,167,000
-7,522,781,403,726
-8,488,631,957,413
1,727,005,547,622
111
112
113
114
Paid-Up
115
Paid-Up
Stocks List
Capital
Nilai Nominal (Rp)
Capital
30-Dec-2009
Adjusted
Adjusted
Adjusted
(Rp)
430,593,199,256
1,747,012,588,800
760,415,537,235
2,551,685,857,300 500 & 100
(Shares)
100
17,863,101,888
17,863,101,888
19,916,859,473
19,916,859,473
4,721,848,772
65,000,002,000
100
650,000,020
650,000,020
1,724,489,087
819,109,129,500
500
1,638,218,259
1,638,218,259
11,366,798,016
579,600,000,000
500
1,159,200,000
1,159,200,000
2,515,076,982
602,449,497,000
100
6,024,494,970
6,024,494,970
20,951,613,722
120,000,000,000
100
1,200,000,000
1,200,000,000
1,049,739,003,000
1,093,562,287,000
100
10,935,622,870
10,935,622,870
2,009,261,897,754
3,496,499,852,500
500
7,582,907,997
7,582,907,997
1,264,488,715,978
1,537,500,000,000
250
6,150,000,000
6,150,000,000
989,432,417,000
500
1,978,864,834
1,978,864,834
5,056,800,000
5,056,800,000
198,916,548,917
214,517,226
1,263,150,000,000 250 & 125
10,720,181,551
75,437,590,000
100
754,375,900
754,375,900
114,973,107,000
1,661,046,000,000
500
3,322,092,000
3,322,092,000
149,641,802,884
1,430,695,481,000
500
2,861,390,962
2,861,390,962
616,766,627,760
925,000,000,000
500
1,850,000,000
1,850,000,000
560,168,970
160,000,000,000
100
1,600,000,000
1,600,000,000
15,777,506,567
1,762,944,750,000
500
3,525,889,500
3,525,889,500
8,783,143,019
50,769,000,000
500
101,538,000
101,538,000
1,745,000,000
1,745,000,000
31,670,103,723
745,000,000,000 1000 & 200
39,838,352,562
1,554,878,041,500
500
3,109,756,083
3,109,756,083
258,060,537,000
275,000,000,000
100
2,750,000,000
2,750,000,000
965,019,600,000
500
172,735,725,000
43,874,479,985
1,336,147,087,700 500 & 75
1,930,039,200
1,930,039,200
13,780,872,551
13,780,872,551
1,217,582,807
140,750,000,000
100
1,407,500,000
1,407,500,000
52,923,664,000
143,552,250,000
125
1,148,418,000
1,148,418,000
29,626,902,296
348,000,000,000
500
696,000,000
696,000,000
1,533,259,921,843
1,730,215,169,500
100
17,302,151,695
17,302,151,695
57,039,756,453
94,819,400,000
100
948,194,000
948,194,000
25,346,109,098
1,528,422,844,000
500
3,056,845,688
3,056,845,688
32,290,181
2,944,433,834,000
500
5,888,867,668
5,888,867,668
203,278,194,000
1,003,325,050,000
100
10,033,250,500
10,033,250,500
11,695,963
41,250,000,000
500
82,500,000
82,500,000
21,100,413,897
320,748,987,000
100
3,207,489,870
3,207,489,870
15,799,399,743
143,344,500,000 500 & 200
326,722,500
326,722,500
13,474,800,000
13,474,800,000
10,017,008,598
10,017,008,598
6,436,800,638
6,436,800,638
4,206,964,252
4,206,964,252
6,296,577,593
13,804,380,620
633,169,242,000
3,308,950,450
1,347,480,000,000
100
1,981,250,859,800 2,000 & 400 & 100

643,680,063,800
390,348,212,600 125 & 50
100
133,569,629,980
2,003,391,915,500
500
4,006,783,831
4,006,783,831
306,902,360,957
180,132,000,000
100
1,801,320,000
1,801,320,000
352,442,392,651
554,116,500,000
100
5,541,165,000
5,541,165,000
382,461,594,026
293,553,357,500
100
2,935,533,575
2,935,533,575
209,695,741,176
588,156,180,000
500
1,176,312,360
1,176,312,360
433,957,837,413
275,000,000,000
100
2,750,000,000
2,750,000,000
1,210,888,160,000
584,636,750,000
100
5,846,367,500
5,846,367,500
446,171,742,644
116
117
118
Closing Price
Ann. EPS
BV
30-Dec-2009
Real
119
Real
(Rp)
120
121
Annualized
Book
Price
Earning per
Value
Earning
Shares (EPS)
(BV)
Ratio (PER)
(Rp)
(Rp)
(x)
105
108
108
19.95
193
233
233
29.06
67
14
103
14
103
4.85
50
(13)
60
(13)
60
(3.76)
200
(17)
421
(17)
421
(11.75)
153
(1)
105
(1)
105
(128.67)
235
112
112
32.73
880
28
214
28
214
31.17
485
18
613
18
613
26.98
245
12
539
12
539
20.31
510
29
737
29
737
17.67
136
(0)
242
(0)
242
(482.37)
350
18
174
18
174
19.29
630
80
467
80
467
7.89
195
11
233
11
233
18.48
680
115
1,340
115
1,340
90
(6)
151
(6)
5.93
151
(15.99)
315
36
518
36
518
8.69
147
133
1,029
133
1,029
1.11
400
48
173
48
173
8.33
640
371
371
77.71
800
70
491
70
491
11.48
610
395
773
163
773
3.74
119
117
117
100.19
50
(1)
112
(1)
112
(66.04)
95
11
162
11
162
8.66
225
37
716
37
716
6.10
510
22
282
22
282
22.74
2,750
249
1,187
249
1,187
11.03
125
341
341
162.22
50
34
34
296.06
540
15
115
15
115
36.95
54
(166)
140
10
(4,078)
175
(166)
10
(4,078)
175
14.35
(0.32)
75
0.4
348
0.4
348
209.11
54
0.03
96
0.03
96
1,840.38
97
0.2
228
0.2
228
395.44
600
26
267
26
267
23.08
100
10
197
10
197
9.76
83
256
256
141.06
410
92
406
92
406
4.46
87
12
165
12
165
7.22
730
43
226
43
226
17.01
43
144
280
15
644
15
644
18.72
186
19
179
19
179
9.83
325
32
262
32
262
10.04
823,246
192,901
441,534
662
122
123
Market Cap
30-Dec-2009
124
125
126
Annualized
Price
Debt to
Net Income
to Book
Equity
Value (PBV)
(DER)
(x)
(x)
127
Annualized
ROA
(%)
1.13
1,875,625,698,240.00
94,020,549,049.00
0.97
2.64
3,843,953,878,289.00
132,255,912,805.00
0.83
1.14
43,550,001,340.00
8,982,142,892.00
0.65
6.66
81,910,912,950.00
(21,807,772,883.00)
0.83
(11.18)
231,840,000,000.00
(19,729,085,798.00)
0.47
(2.53)
921,747,730,410.00
(7,163,405,361.00)
1.46
(0.83)
282,000,000,000.00
8,614,762,269.00
2.09
5.17
9,623,348,125,600.00
308,738,334,000.00
4.11
6.72
3,677,710,378,545.00
136,327,668,227.00
0.79
1.59
1,506,750,000,000.00
74,200,352,446.00
0.45
2.03
1,009,221,065,340.00
57,118,544,162.00
0.69
2.52
(1,425,723,768.00)
0.56
(0.11)
687,724,800,000.00
264,031,565,000.00
13,691,009,424.00
2.01
6.60
2,092,917,960,000.00
265,350,685,000.00
1.35
6.98
557,971,237,590.00
30,186,439,156.00
0.84
0.94
1,258,000,000,000.00
211,986,451,546.00
0.51
4.79
0.59
(2.93)
144,000,000,000.00
(9,007,180,224.00)
1,110,655,192,500.00
127,874,560,767.00
0.61
6.12
14,926,086,000.00
13,485,473,435.00
0.14
4.41
698,000,000,000.00
83,784,956,716.00
2.32
11.25
1,990,243,893,120.00
25,612,274,715.00
1.72
1.20
2,200,000,000,000.00
191,705,460,000.00
1.63
7.41
1,177,323,912,000.00
315,166,027,000.00
0.79
6.13
1,639,923,833,569.00
16,368,559,880.00
1.02
0.51
70,375,000,000.00
(1,065,600,628.00)
0.44
(0.59)
109,099,710,000.00
12,602,248,000.00
0.58
2.06
156,600,000,000.00
25,681,106,177.00
0.31
1.66
8,824,097,364,450.00
388,053,495,627.00
1.81
3.20
2,607,533,500,000.00
236,423,792,840.00
2.32
14.21
382,105,711,000.00
2,355,455,742.00
0.37
0.13
294,443,383,400.00
994,535,409.00
1.48
0.18
5,417,955,270,000.00
146,622,125,000.00
4.71
4.22
(13,720,531,090.00)
(0.01)
(4.99)
449,048,581,800.00
4,455,000,000.00
31,296,373,054.00
0.80
2.37
24,504,187,500.00
117,184,932.00
0.22
0.10
727,639,200,000.00
395,374,950.00
0.56
0.03
971,649,834,006.00
2,457,166,164.00
0.43
0.09
3,862,080,382,800.00
167,342,743,000.00
2.25
3.75
420,696,425,200.00
43,095,793,239.00
0.51
2.63
332,563,057,973.00
2,357,598,955.00
0.32
0.12
738,541,200,000.00
165,529,733,252.00
1.01
2.94
482,081,355,000.00
66,743,636,431.00
0.53
4.47
2,142,939,509,750.00
125,968,151,763.00
3.23
8.19
163,260,215,238.00
3.96
329,367,460,800.00
17,598,623,843.00
0.43
0.79
511,500,000,000.00
52,027,294,388.00
1.04
4.03
1,900,069,437,500.00
189,222,076,000.00
1.24
3.32
121
44
335
128
129
130
131
PER
PBV
NPM
OPM
Weighted
Weighted
Average
Average
(x)
(x)
Annualized
ROE
(%)
(%)
(%)
132
5.53
8.90
4.46
4.88
23.29
27.41
0.242672
0.011838
2.85
12.49
15.75
0.394206
0.011230
13.41
14.13
25.52
0.002146
0.000288
(22.00)
(71.47)
15.76
(0.004190)
0.000922
(4.04)
(1.63)
0.51
(0.009276)
0.000375
(1.13)
(22.98)
(19.24)
(0.527900)
0.005975
6.39
11.65
19.92
0.026750
0.001709
13.19
24.30
35.92
0.232123
0.030625
2.93
10.23
21.30
0.139305
0.004087
2.24
21.99
33.03
0.085045
0.001905
3.92
14.59
16.16
0.023810
0.000932
(0.12)
(16.84)
(74.30)
(1.661093)
0.001935
10.43
13.84
22.32
0.009907
0.001034
17.09
13.81
34.40
0.017844
0.003050
4.54
9.60
42.39
0.036018
0.001633
8.55
21.14
30.24
0.007476
0.000639
(3.72)
(53.11)
(5.05)
(0.017419)
0.000648
7.00
229.72
7.77
0.020855
0.001460
12.90
21.40
26.60
0.000077
0.000010
27.81
41.40
12.86
0.009900
0.002753
2.22
6.62
15.85
0.164560
0.003652
14.19
28.96
34.95
0.021491
0.003050
21.14
14.83
30.46
0.004910
0.001038
1.02
4.17
11.93
0.940218
0.009580
(0.67)
(8.73)
(12.41)
(0.063301)
0.000426
6.75
9.34
26.16
0.006770
0.000457
5.15
7.95
29.78
0.002890
0.000149
7.94
15.13
18.74
0.267928
0.021274
21.00
34.74
48.17
0.007122
0.001496
0.23
0.80
22.56
0.337692
0.000762
0.50
90.60
(116.78)
1.187277
0.005952
12.74
21.02
29.39
0.252474
0.032174
4.08
(768.58)
(130.34)
5.58
10.25
18.97
0.031340
0.001747
0.10
0.99
(3.86)
0.046525
0.000048
0.03
1.44
(56.90)
16.887606
0.005138
0.11
1.51
13.74
2.697442
0.002904
26.58
0.101163
0.009855
(182.16)
0.027967
0.001453
9.74
13.97
5.20
1,164.75
(0.000018) (0.000001)
0.23
1.99
3.49
0.384892
0.000886
22.64
2.15
6.96
0.005473
0.001239
7.28
5.18
9.83
0.027255
0.001985
18.97
4.67
7.07
0.034008
0.006452
29.79
3.88
8.75
2.32
1.19
5.81
0.014992
0.000348
10.58
3.01
5.32
0.018411
0.001948
12.34
2.87
7.36
0.039978
0.004935
745
173
128
Rate $ Dec 10 = 8978
Rate $ Sep 10 = 8924

Rate $ June 10 = 9083
Rate $ Mar 10 = 9115
APLN
ASRI
ELTY
BAPA
BIPP
BKDP
BCIP
BSDE
CTRA
CTRP
CTRS
CKRA
COWL
SCBD
DART
DUTI
FMII
KPIG
GMTD
OMRE
DILD
JRPT
JIHD
KIJA
LCGP
LAMI
LPCK
LPKR
EMDE
MKPI
MDLN
PWON
PWSI
GPRA
RBMS
RDTX
BKSL
SMRA
SIIP
SMDM
ADHI
DGIK
JKON
PTPP
SSIA
TOTL
WIKA
LISTED STOCKS

1 Agung Podomoro Land Tbk.
2 Alam Sutera Realty Tbk [S]
4 Bekasi Asri Pemula Tbk [S]
5 Bhuwanatala Indah Permai Tbk [S]
6 Bukit Darmo Property Tbk [S]
7 Bumi Citra Permai Tbk [S]
8 Bumi Serpong Damai Tbk [S]
9 Ciputra Development Tbk [S]
11 Ciputra Surya Tbk [S]
12 Citra Kebun Raya Agri Tbk [S] *)
13 Cowell Development Tbk [S]
14 Danayasa Arthatama Tbk [S]
16 Duta Pertiwi Tbk [S]
17 Fortune Mate Indonesia Tbk [S]
18 Global Land Development Tbk [S]
19 Gowa Makassar Tourism Development Tbk [S]
20 Indonesia Prima Property Tbk [S]
21 Intiland Development Tbk [S]
22 Jaya Real Property Tbk [S]
23 Jakarta Int'l Hotel & Dev. Tbk [S]
24 Kawasan Industri Jababeka Tbk [S]
25 Laguna Cipta Griya Tbk [S]
26 Lamicitra Nusantara Tbk [S]
28 Lippo Karawaci Tbk [S]
29 Megapolitan Developments Tbk. [S]
30 Metropolitan Kentjana Tbk [S]
31 Modernland Realty Ltd. Tbk [S]
33 Pakuwon Jati Tbk
35 Perdana Gapuraprima Tbk [S]
36 Ristia Bintang Mahkotasejati Tbk [S]
37 Roda Vivatex Tbk [S]
38 Sentul City Tbk [S]
39 Summarecon Agung Tbk [S]
40 Suryainti Permata Tbk *)
41 Suryamas Dutamakmur Tbk [S] *)
2 Duta Graha Indah Tbk [S]
3 Jaya Konstruksi Manggala Pratama Tbk [S]
4 PP (Persero) Tbk
5 Surya Semesta Internusa Tbk [S]
6 Total Bangun Persada Tbk [S]
7 Wijaya Karya (Persero) Tbk [S]
Financial
Statement
Date
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
09/30/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
09/30/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
12/31/10
**) Fiscal
Year
End
Assets
Total
Liabilities
10
11
Equity
Sales
12
Operating
Profit
13
14
Net
Income
Paid-Up
Capital
Ann.
EPS
(mill. Sh)
(Rp)
50
50
12
16
4
20
(3)
(2.0)
16
23
17
25
44
(0.4)
11
23
9
144
(2)
46
272
61
34
96
32
5
(0)
17
94
24
7
277
2
27
(43)
11
1
636
2.3
34
0
(0)
53
105
13
39
42
98
24
47
(Billion Rp)
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
Dec
7,565
4,588
17,064
136
191
1,018
192
11,695
9,378
3,823
2,609
1,300
267
3,476
2,562
4,723
348
2,092
359
768
4,599
3,296
4,776
3,336
171
605
1,670
16,155
681
1,818
1,844
3,937
274
1,185
117
852
4,814
6,140
1,712
2,063
3,430
2,372
6,583
61
97
289
38
4,279
2,126
260
923
67
136
943
1,823
1,517
69
139
231
360
975
1,671
2,031
1,667
13
376
1,106
7,976
342
534
796
2,369
614
575
8
138
690
3,982
874
302
3,851
2,208
8,022
75
94
729
154
6,132
4,905
3,449
1,545
1,223
130
1,629
739
2,747
237
1,953
128
407
3,578
1,524
1,552
1,669
158
206
564
7,710
322
1,284
1,048
1,429
(340)
593
110
714
4,107
2,140
830
1,270
1,939
765
1,368
54
30
45
84
2,477
1,693
356
593
100
1,112
349
1,007
11
71
118
380
843
774
1,352
597
11
129
405
3,125
162
710
163
1,228
0.5
309
16
261
444
1,695
2
160
293
343
242
16
3
(12)
25
870
342
109
105
(2)
12
254
127
341
(5)
22
30
129
258
282
212
71
(1)
36
114
721
52
333
23
469
(4)
55
0
128
137
378
(6)
(2)
242
290
179
13
(5)
(15)
19
394
258
155
87
(2)
8
76
27
267
(5)
163
28
106
350
265
61
62
(1)
19
65
525
25
263
5
274
(4)
35
0.5
171
65
233
1
(2)
20,500
17,863
39,920
650
1,638
7,315
1,201
17,497
15,166
6,150
1,979
5,057
755
3,322
2,861
1,850
2,721
3,526
102
1,745
10,366
2,750
1,930
13,781
1,408
1,148
696
21,628
3,350
948
3,057
10,033
83
3,207
327
269
28,543
6,873
4,207
4,007
Dec
Dec
Dec
Dec
Dec
Dec
Dec
4,928
1,959
1,953
5,444
2,383
1,589
6,286
4,060
988
1,193
4,182
1,429
989
4,370
861
970
743
1,262
869
558
1,802
5,675
1,355
2,686
4,401
1,690
1,541
6,023
551
134
180
392
161
101
478
189
71
115
202
116
81
285
1,801
5,541
2,936
4,842
1,176
3,410
6,003
15
16
17
BV
18
PER
19
PBV
20
21
DER
(x)
7.54
6.32
32.63
18.14
35.07
12.81
(15.84)
(57.68)
15.78
39.93
20.58
17.42
15.66
(199.70)
10.97
21.72
19.78
14.55
(46.07)
8.54
0.61
2.80
12.57
13.49
24.83
26.62
(130.47)
11.69
4.21
27.99
0.00
10.10
121.70
33.01
(1.24)
12.22
56.47
3.30
47.51
32.09
731.48
(220.08)
13.46
8.65
11.47
20.36
19.21
9.46
10.77
14.33
(x)
1.39
1.27
2.05
2.39
0.78
2.17
0.88
1.16
1.92
2.57
1.08
0.78
0.88
0.36
0.71
1.02
0.72
1.41
1.03
0.71
0.13
0.73
1.23
2.35
0.98
0.99
0.45
1.08
0.49
1.91
0.00
2.07
0.71
6.32
(0.01)
0.72
0.24
0.79
0.76
3.50
0.45
0.32
2.01
1.90
0.83
3.16
3.07
1.26
1.56
2.27
(x)
0.99
0.75
0.89
1.07
0.82
0.82
1.04
0.40
0.25
0.70
0.43
0.08
0.60
0.05
1.05
0.58
2.47
0.55
0.29
0.07
1.80
0.88
0.27
1.10
1.31
1.00
0.08
1.83
1.96
1.03
1.06
0.42
0.76
1.66
(1.81)
0.97
0.07
0.19
0.17
1.86
1.05
0.24
2.36
4.71
1.02
1.61
3.31
1.64
1.77
2.43
23
Annualized
ROE
NPM
ROA
(Rp)
326
324
188
124
201
115
57
100
128
350
323
561
781
242
173
490
258
1,485
87
554
1,263
233
345
554
804
121
112
179
810
356
96
1,354
343
142
(4,121)
185
335
2,658
144
311
197
317
338
478
175
253
261
739
164
300
22
24
OPM
(%)
4
(%)
9
(%)
1
(%)
41
3
6
1
9
(2.7)
(1.4)
10
3
3
4
3
(0.2)
3
2
1
6
(2)
8
8
14
8
8
1
2
(0.3)
3
4
3
4
14
0.3
7
(1)
3
0.4
20
1.4
4
0.0
(0.1)
6
13
2
17
(6)
(2.0)
12
6
5
5
6
(0.2)
6
5
4
10
(2)
8
22
26
10
17
4
4
(0.3)
9
12
7
8
20
0.6
19
12
38
13
23
(17)
(33)
22
16
15
44
15
32
54
49
41
37
38
53
62
43
62
39
4
4
6
4
5
5
5
6
0.4
24
1.6
11
0.1
(0)
22
7
16
16
13
14
16
51
55
36
73
18
31
48
52
48
54
55
42
15
57
44
49
58
57
44
46
37
45
43
54
48
44
43
32
0.34122
0.16531
0.71420
0.00425
(0.01324)
(0.21522)
0.00967
0.35638
0.15919
0.05464
0.01581
(0.51515)
0.00423
0.03680
0.02887
0.01373
(0.06395)
0.01536
0.00003
0.00249
0.06647
0.01893
0.02444
0.18714
(0.09368)
0.00685
0.00149
0.30886
0.00000
0.00489
0.18977
0.16895
(0.00005)
0.01999
0.00941
0.00045
0.69172
0.11250
1.56981
(0.44983)
14
14
14
12
28
13
11
0.00795
0.03242
0.03048
0.04746
0.00568
0.01873
0.04388
8
7
8
27
(48)
229
23
28
42
34
5
10
(5)
15
16
17
15
37
3
22
(777)
11
3
66
15
14
32
(1)
3
5
4
5
7
5
5
PER
Weighted
Average
(x)
25
PBV
Weighted
Average
(x)
26
TATO
27
28
29
30
31
Cash and
Cash Equivalents
Time Deposit
Premium
Reinsurance
Receivables
Receivables
0.02143
0.02174
0.01591
0.00072
0.00073
0.00435
0.00117
0.02292
0.00837
0.00246
0.00089
0.00092
0.00027
0.00173
0.00105
0.00133
0.00144
0.00128
0.00001
0.00065
0.00651
0.00329
0.00097
0.00697
0.00032
0.00063
0.00017
0.02105
0.00000
0.00100
0.00111
0.03234
(0.00000)
0.00119
0.00004
0.00011
0.01103
0.01228
0.00097
0.00065
1,869,837,911,826
732,356,776,190
860,557,957,179
2,840,311,588
2,526,518,136
139,316,778,879
917,504,791
3,545,384,624,435
2,235,938,145,227
1,296,947,271,675
251,613,988,641
529,170,773
12,377,343,899
136,679,384,000
21,532,220,850
756,672,698,794
2,370,679,100
58,589,534,371
40,540,288,769
76,946,892,803
88,781,611,954
758,054,399,000
180,059,773,000
80,530,998,507
743,522,685
58,852,944,000
35,489,063,225
3,660,087,191,120
30,280,024,157
117,342,772,631
30,241,503,079
312,956,339,000
19,006,720
21,814,837,307
18,822,355,347
143,834,800,816
190,979,298,885
1,120,483,310,000
106,834,449
142,021,274,919
0.00175
0.00236
0.00473
0.00758
0.00076
0.00271
0.00694
242,117,620,949
662,479,405,061
603,659,042,070
959,608,929,729
244,929,185,300
488,213,578,157
1,227,704,869,000
9,396,194,636
143,292,253,276
29,914,478,000
32
Other
33
34
35
Recievables Recievables Recievables
36
37
Account
Receivables
Total
Receivables
di AL
Receivable
from Clearing and Guarantee
from
Institutions
Brokers
from Customers
17,685,391,181
3,353,353,519
566,891,395,417
3,850,000
199,118,031
1,254,734,294
407,129,696
22,255,592,504
19,656,022,691
8,592,157,341
3,266,702,265
12,037,291,080
40,115,836,285
4,667,517,000
89,230,620,916
13,141,291,388
47,990,356
301,030,613,776
4,199,228,182
5,628,554,360
149,233,292,680
9,421,074,000
7,207,484,000
26,231,434,562
0
3,938,548,000
1,364,308,227
141,624,955,538
401,653,917
656,038,675
39,817,282,982
6,655,853,000
856,271,842
9,431,073,780
742,151,120
37,799,535,860
121,955,210,000
36,176,374
3,608,726,340
416,239,349,169
11,339,451,980
1,168,427,204,266
5,942,063,832
8,576,757,375
91,120,961,158
9,274,543,963
80,376,206,445
179,296,995,188
12,471,855,087
62,020,049,909
20,072,567,446
0
35,354,326,000
15,618,462,911
31,538,044,238
676,435,275
19,658,542,945
26,971,878,791
26,783,671,922
413,983,838,432
12,444,546,000
61,819,836,000
44,416,171,968
1,821,487,505
3,756,437,000
60,858,018,929
661,687,646,280
121,999,551,686
26,236,342,311
232,509,026,402
117,158,203,000
0
88,845,632,389
4,279,085,882
33,559,257,224
133,112,179,412
89,372,219,000
0
10,323,962,360
433,924,740,350
14,692,805,499
1,746,360,375,177
37,506,310,589
8,775,875,406
92,375,695,452
9,681,673,659
102,631,798,949
198,953,017,879
21,064,012,428
65,286,752,174
32,109,858,526
40,115,836,285
40,021,843,000
104,849,083,827
44,679,335,626
724,425,631
320,689,156,721
31,171,106,973
32,412,226,282
563,217,131,112
21,865,620,000
69,027,320,000
70,647,606,530
3,106,373,005
55,761,024,000
64,055,548,680
812,685,849,680
122,401,205,603
26,892,380,986
272,326,309,384
123,814,056,000
856,271,842
110,004,634,239
4,279,085,882
34,301,408,344
170,911,715,272
216,974,002,000
36,176,374
14,815,266,978
109,068,930,959
1,291,869,021
24,039,449,118
25,129,599,492
37,933,931,368
41,235,610,601
70,107,915,000
1,092,731,325,583
212,098,083,313
364,359,339,560
800,497,516,536
148,892,844,025
195,249,912,028
899,690,382,000
1,657,387,065,691
213,389,952,334
393,462,654,398
2,051,472,713,092
453,312,900,446
411,981,475,331
1,422,090,094,000
38
39
Inventories
Current Assets
40
41
42
2,087,960,772,463
28,826,942,066
1,186,040,666,718
20,376,099,860
77,313,508,000
0
80,376,206,445
535,290,407,107
542,127,490,475
0
500,000,000,000
1,389,199,974,118
756,479,227,820
##########
395,295,749,180
61,766,216,479
550,791,467
100,105,612,595
1,509,428,092,994
6,463,971,760
0
853,256,824,000
1,079,100,903,000
183,394,480,510
1,088,284,811,240
1,211,602,000,203
186,343,267,588
423,459,398,968
26,271,672,000
454,900,815,000
8,930,873,130
0
19,742,468,000
25,568,654,464
1,052,209,590,986
14,902,948,427
1,125,686,780,299
419,631,334,506
1,996,240,123,000
0
141,927,380,486
177,601,993,084
190,691,394,887
2,927,075,000
89,855,072,786
878,946,473,560
25,786,760,550
21,473,977,149
1,222,818,540,940
1,308,433,357,000
892,902,139,487
1,320,761,768
44
Placements
Loans
Investments Consumer Financing
with Other Banks
Receivables
and Bank Indonesia
Diberikan
Piutang
pembiayaan konsumen
0
2,186,131,292,579
1,557,527,766,718
7,862,830,778
162,151,242,732
74,376,685,054
2,883,392,139,609
2,154,509,310,604
3,046,847,775
968,889,253,474
760,366,677
124,028,112,783
1,203,486,526,000
413,415,817,983
1,047,233,723,780
28,438,900,261
0
144,181,982,253
1,912,745,418
1,172,470,036,795
850,723,872,000
1,319,953,782,000
503,760,004,630
81,737,944,232
357,373,432,000
1,044,699,723,414
7,068,539,007,802
147,187,525,803
43
524,376,493,000
213,382,583,178
132,898,845,381
1,558,284,489,587
1,282,418,473,000
3,431,000,000
225,000,000
3,943,832,511,662
1,487,036,814,695
1,556,768,835,745
5,229,927,193,374
765,168,533,764
1,365,427,830,952
5,122,672,881,000
46,234,039,381
324,917,566,885
87,250,506,527
287,388,867,414
122,636,693,045
150,750,863,760
150,108,294,000
93,753,697,115,404
45
46
47
Prepaid Taxes & Expenses

Pajak & Biaya dibayar dimuka
Fixed
Assets
Other
Assets
iayaan konsumen
142,849,305,409
59,767,838,300
598,651,968,346
0
1,220,875,540
8,087,232,375
732,498,273
120,270,924,183
121,986,343,012
61,002,194,348
34,313,760,086
151,925,057
8,309,878,171
10,836,993,000
4,842,533,779
50,821,117,085
41,088,111
15,017,058,088
2,286,572,411
10,353,230,165
12,230,380,060
21,772,905,000
13,727,299,000
9,453,238,939
14,705,600
6,788,441,000
1,547,869,113
255,637,355,778
18,149,298,492
33,366,839,467
20,094,358,567
50,917,504,000
10,172,100
6,415,474,122
22,000,002
8,285,514,369
11,178,254,150
140,909,621,000
19,910,539,458
7,408,023,914
681,208,501,647
148,063,359,247
5,639,422,127,074
355,862,657
60,377,234,538
495,319,917,581
12,061,911,498
365,037,962,807
2,012,889,541,100
1,280,672,973,337
646,025,466,322
3,529,982,575
5,404,006,635
677,846,677,000
80,167,195,842
734,327,030,074
51,171,720,714
471,401,619,660
3,052,049,724
131,580,142,110
144,366,782,041
31,825,005,000
1,328,370,650,000
1,469,955,466,032
1,506,237,136
72,318,456,000
55,080,067,341
1,206,374,544,429
33,637,615,685
162,219,683,313
87,809,502,941
736,173,082,000
7,825,883,324
9,910,409,289
291,002,169
500,216,234,181
28,622,195,245
379,106,473,000
11,024,951,593
170,311,394,864
532,274,762
322,432,994,515
318,588,557,863
361,395,759,824
135,120,440,999
100,900,664,061
262,857,699,108
17,701,803,651
36,518,299,126
360,711,110,000
186,401,376,095
83,385,467,313
262,224,230,352
77,126,920,371
658,511,574,544
61,240,178,801
405,546,470,000
8,386,778,168
513,185,713
3,331,327,258
11,803,000
4,237,528,180
276,140,469,897
11,763,664,339
40,695,334,112
212,287,200,626
25,267,191,964
303,612,645,000
84,635,561,689
250,000,000
0
2,029,953,957
17,589,678,487
6,774,590,338
47,390,555,000
315,147,034,000
188,397,433,765
266,795,623
180,082,000
20,634,010,641
269,536,413,368
2,557,380,784
55,205,862,851
0
1,379,861,340
6,166,646,158
118,368,678,000
73,328,500,000
908,621,303
16,042,277,325
13,082,675,755
75,040,438,000
48
49
50
Claims
Total
Assets
Pinjaman Bank
Bank Payable
Payable
(Rp)
7,564,619,668,057
4,587,986,472,840
17,064,195,774,257
136,358,827,789
191,368,442,289
1,017,544,318,408
191,717,227,775
11,694,747,901,551
9,378,342,136,927
3,823,458,770,185
2,609,229,793,505
1,299,766,428,446
266,939,286,532
3,475,736,555,000
2,561,931,438,242
4,723,365,274,851
347,819,730,887
2,091,913,170,503
358,990,245,785
767,521,532,169
4,599,239,260,454
3,295,717,307,000
4,776,300,970,000
3,335,857,281,974
170,698,531,956
604,528,491,000
1,670,033,142,093
16,155,384,919,926
681,206,698,582
1,818,211,227,559
1,844,258,669,639
3,937,325,624,000
274,339,398,068
1,184,685,940,567
117,301,086,414
852,447,473,948
4,814,315,153,733
6,139,640,438,000
1,711,579,194,331
2,063,046,866,205
1,944,336,108,792
669,173,585,928
555,912,691,597
27,516,348,125
31,509,813,710
202,822,744,220
15,624,748,824
143,500,000,000
282,159,076,889
0
271,159,076,889
3,042,761,431
32,038,000,000
443,398,178,000
1,469,001,083,694
128,500,000,000
17,131,093,282
61,645,847,763
11,450,000,000
33,566,699,730
255,089,473,135
0
0
1,258,973,151,833
4,927,696,202,275
1,959,238,097,462
1,952,978,239,516
5,444,073,899,824
2,382,641,539,976
1,589,349,600,405
6,286,304,902,000
40,000,000,000
265,901,634,202
326,162,781,703
657,656,385,367
529,933,788,863
29,890,555,000
3,375,862,742,114
178,973,528,863
60,152,558,450
252,902,245,743
535,051,950,000
217,300,677,789
81,397,757,572
288,915,720,072
475,395,230,000
11,863,886,016
159,855,943,461,247
51
52
53
54
55
56
Reinsuranc
es
Payables
Payables
Payables
Deposits
Taxes
to
Payable
the Clearing and Guarantee
from Brokers
Ins. from Customers
57
58
Fund Borrowings
Other Liabilities
Payable
79,147,444,475
669,173,585,928
256,758,512,669
522,164,389
1,834,947,459
3,364,533,400
511,027,447
34,292,998,273
34,184,176,342
8,341,229,228
10,515,853,526
25,616,767,947
1,516,906,712
12,304,287,000
30,303,885,045
10,155,557,319
220,352,874
4,729,438,223
10,889,645,318
27,815,228,763
57,506,886,250
24,904,544,000
17,738,864,000
14,193,029,692
496,441,562
4,474,595,000
16,470,225,090
202,293,996,406
43,529,296,022
3,594,575,920
53,640,677,123
29,603,454,000
12,108,738,496
6,774,693,588
223,502,651
2,521,597,084
60,948,024,641
43,451,998,000
6,955,267
4,651,863,200
74,492,267,233
15,626,009,892
21,314,027,981
7,227,147,611
25,061,124,158
43,346,596,920
144,603,233,000
##########
##########
##########
##########
##########
59
60
Trade Payable
Current Liabilities
61
Current Ratio
62
63
64
Long Term
Liabilities
Total
Liabilities
DAR
(Rp)
219,229,577,078
26,212,138,951
387,603,089,842
445,906,522
0
47,654,745,971
1,958,921,457
15,539,903,697
27,157,406,998
54,848,610,467
10,077,115,179
266,787,490
25,268,968,104
25,195,741,000
11,277,100,662
7,758,980,431
626,363,043
1,924,709,160
129,284,300
5,793,343,637
44,796,222,076
25,340,566,000
37,850,117,000
49,185,506,654
2,998,097,126
8,665,676,000
15,726,785,111
275,531,113,435
31,535,826,881
12,231,736,183
27,539,035,939
13,615,459,000
11,158,905,551
38,206,459,406
2,025,832,882
15,218,093,440
54,044,401,310
181,664,820,000
1,188,135,227
5,662,778,001
2,214,233,943,866
312,844,982,076
163,737,144,866
2,384,645,829,654
210,044,931,394
53,922,774,868
1,221,035,954,000
94,318,544,861
177,624,196,620
33,042,264,964
43,238,505,971
288,395,490,574
446,120,908,574
501,458,461,000
98,038,937,265
3,450,703,172,062
973,125,998,333
1,152,755,976,213
3,729,101,968,314
750,818,664,763
907,072,934,682
3,642,026,776,000
(Rp)
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.22
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
7.82
#DIV/0!
22.89
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
9.14
#DIV/0!
0.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0.40
#DIV/0!
1.05
#DIV/0!
#DIV/0!
#DIV/0!
2.18
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
1.14
1.53
1.35
1.40
1.02
1.51
1.41
2,563,483,309
82,479,248,078
33,966,419,089
95,364,421,224
71,773,433,962
87,890,948,507
1,867,278,397,000
39,956,192,602
609,238,056,719
14,829,653,791
39,795,567,967
453,129,050,812
678,092,292,615
82,047,702,752
727,510,182,000
3,429,716,170,244
2,371,565,533,395
6,582,727,429,196
61,454,215,438
96,882,028,170
288,574,630,835
38,142,735,472
4,279,479,007,171
2,126,198,451,219
260,103,444,698
923,159,325,377
67,008,684,053
136,439,106,769
943,112,298,000
1,822,921,411,078
1,516,691,341,922
68,953,390,416
138,602,927,195
230,775,653,290
360,168,924,536
975,083,341,729
1,670,597,684,000
2,031,153,042,000
1,667,278,794,418
12,945,266,989
375,632,796,000
1,106,266,652,673
7,975,967,598,988
342,264,427,303
534,011,857,081
795,924,187,916
2,368,736,858,000
614,284,612,253
575,473,168,831
7,785,558,474
137,995,129,867
690,153,913,712
3,982,107,010,000
873,653,067,888
301,627,718,935
0.45
0.52
0.39
0.45
0.51
0.28
0.20
0.37
0.23
0.07
0.35
0.05
0.51
0.27
0.71
0.32
0.20
0.07
0.64
0.47
0.21
0.51
0.43
0.50
0.08
0.62
0.66
0.49
0.50
0.29
0.43
0.60
2.24
0.49
0.07
0.16
0.14
0.65
0.51
0.15
4,059,941,228,781
987,955,652,124
1,192,551,544,180
4,182,231,019,126
1,428,910,957,378
989,120,637,434
4,369,536,958,000
0.82
0.50
0.61
0.77
0.60
0.62
0.70
44,234,658,931,112
159
66,745,483,533,272
14
65
66
67
68
69
Modal
Dasar
Modal
Dasar
Retained
Earnings
Total
Equity
Minority Interest
(Shares)
(Rp)
(Rp)
(Rp)
57,400,000,000
240,000,000
94,400,000,000
2,000,000,000
2,800,000,000
12,000,000,000
2,000,000,000
40,000,000,000
20,000,000,000
12,000,000,000
7,912,000,000
6,297,000,000
2,000,000,000
5,183,464,000
10,000,000,000
3,000,000,000
4,400,000,000
4,000,000,000
240,000,000
7,520,000,000
24,000,000,000
5,000,000,000
3,000,000,000
29,800,000,000
1,500,000,000
4,000,000,000
2,700,000,000
64,000,000,000
10,000,000,000
3,410,000,000
3,200,000,000
30,000,000,000
330,000,000
8,000,000,000
1,080,033,500
560,000,000
125,204,500,000
10,000,000,000
16,400,000,000
4,700,000,000
5,740,000,000,000
24,000,000,000
10,000,000,000,000
200,000,000,000
1,000,000,000,000
1,200,000,000,000
200,000,000,000
4,000,000,000,000
5,000,000,000,000
3,000,000,000,000
1,978,000,000,000
1,500,000,000,000
200,000,000,000
2,591,732,000,000
5,000,000,000,000
1,500,000,000,000
440,000,000,000
2,000,000,000,000
120,000,000,000
1,900,000,000,000
6,000,000,000,000
500,000,000,000
1,500,000,000,000
3,000,000,000,000
150,000,000,000
500,000,000,000
1,350,000,000,000
6,400,000,000,000
1,000,000,000,000
341,000,000,000
1,600,000,000,000
3,000,000,000,000
165,000,000,000
800,000,000,000
520,000,000,000
280,000,000,000
13,500,000,000,000
1,000,000,000,000
1,000,000,000,000
2,350,000,000,000
280,442,403,346
448,272,970,763
604,066,728,471
18,892,490,640
(736,759,625,581)
(23,582,501,238)
30,946,026,033
1,088,781,700,666
207,725,839,481
477,638,954,198
1,032,017,994,686
17,331,787,785
46,018,810,557
(324,074,744,000)
(9,062,854,816,225)
1,393,524,787,191
(40,010,154,095)
198,603,614,442
77,445,592,495
(374,397,392,367)
(64,445,576,029)
1,065,620,310,000
(157,990,919,000)
213,496,566,565
(5,963,206,583)
61,929,064,000
176,308,788,341
2,254,001,459,123
49,023,059,831
1,319,729,353,801
(483,623,305,777)
425,732,487,000
(421,245,214,185)
86,614,571,443
12,370,469,092
570,843,459,719
(71,060,576,870)
1,207,160,683,000
409,772,251,467
(1,010,014,529,125)
5,440,000,000
10,000,000,000
6,000,000,000
15,000,000,000
1,600,000,000
5,000,000,000
16,000,000,000
544,000,000,000
1,000,000,000,000
600,000,000,000
1,500,000,000,000
800,000,000,000
500,000,000,000
1,600,000,000,000
668,355,224,933
226,094,187,531
307,146,215,668
315,432,777,857
(1,716,881,902)
213,550,897,242
608,452,745,000
3,851,144,340,343
2,208,304,812,891
8,021,729,230,422
74,898,354,611
93,535,821,999
728,585,452,111
153,571,017,300
6,132,282,084,400
4,905,035,697,481
3,448,990,439,782
1,544,734,203,186
1,222,530,998,056
130,498,532,869
1,628,703,088,000
739,010,027,164
2,747,476,068,597
236,809,144,501
1,953,308,462,538
128,214,592,495
407,352,607,633
3,578,415,114,182
1,523,617,799,000
1,552,399,687,000
1,668,578,487,556
157,753,264,967
205,656,466,000
563,766,489,420
7,709,908,346,666
322,381,175,277
1,284,198,898,869
1,048,334,481,723
1,429,057,537,000
(339,945,214,185)
593,268,298,906
109,507,827,217
714,452,344,081
4,106,828,848,477
2,139,886,827,000
829,973,514,679
1,269,905,313,455
861,113,484,045
970,004,955,338
742,957,823,722
1,261,842,880,698
869,080,379,878
558,420,313,453
1,801,623,781,000
283,759,157,470
8,116,126,554
2,459,739,114,639
6,257,740
950,592,120
384,235,462
3,475,003
1,282,986,809,980
2,347,107,988,227
114,364,885,705
141,336,264,942
10,226,746,337
1,646,894
903,921,169,000
0
459,197,864,332
42,057,195,970
1,780,770
0
0
45,740,804,543
101,501,824,000
1,192,748,241,000
0
0
23,239,229,000
0
469,508,974,272
16,561,096,002
471,609
0
139,531,229,000
0
15,944,472,830
7,700,723
0
17,332,391,544
17,646,601,000
7,952,611,764
491,513,833,815
6,641,489,449
1,277,490,000
17,468,871,614
0
84,650,202,720
41,808,649,518
115,144,163,000
58,882,497,114,452
83,896,370,627,140
70
71
72
73
Total
Sales
Cost of
Goods Sold
Gross
Profit
GPM
(Rp)
(Rp)
74
75
Operating Expenses Underwriting

Revenues
#DIV/0!
1,938,719,002,217
765,213,105,542
1,367,555,681,767
54,492,641,149
29,952,546,757
44,770,782,701
84,192,319,546
2,477,202,549,758
1,692,687,370,087
355,667,588,781
593,300,319,788
0
100,491,339,731
1,111,782,389,000
348,907,476,419
1,007,355,373,926
11,034,329,400
71,088,343,127
118,479,352,068
380,208,336,908
842,715,805,156
773,528,772,000
1,352,104,734,000
597,419,779,479
11,005,548,488
128,970,729,000
404,660,239,328
3,125,312,604,025
162,370,634,513
710,284,182,299
163,093,692,944
1,228,007,783,000
453,327,524
309,333,090,543
15,781,552,358
260,801,945,138
443,547,589,878
1,695,443,952,000
1,584,340,000
159,647,745,811
1,327,166,246,382
349,046,060,909
698,282,199,482
32,251,899,495
18,854,217,135
27,868,057,074
39,855,454,322
940,509,230,380
957,985,199,480
135,099,221,458
364,785,889,768
0
48,965,686,707
504,929,152,000
221,606,131,160
276,830,466,284
9,055,046,362
48,928,889,692
62,006,212,567
184,314,503,298
436,448,175,217
352,823,880,000
610,992,561,000
348,332,580,500
9,407,441,334
55,145,053,000
225,641,211,221
1,601,542,288,803
68,222,371,530
308,435,443,449
91,367,249,392
663,998,092,000
284,520,463
169,442,875,147
9,061,135,576
120,384,707,237
231,004,501,254
947,778,293,000
903,026,389
107,877,695,321
611,552,755,835
416,167,044,633
669,273,482,285
22,240,741,654
11,098,329,622
16,902,725,627
44,336,865,224
1,536,693,319,378
734,702,170,607
220,568,367,323
228,514,430,020
0
51,525,653,024
606,853,237,000
127,301,345,259
730,524,907,642
1,979,283,038
22,159,453,435
56,473,139,501
195,893,833,610
406,267,629,939
420,704,892,000
741,112,173,000
249,087,198,979
1,598,107,154
73,825,676,000
179,019,028,107
1,523,770,315,222
94,148,262,983
401,848,738,850
71,726,443,552
564,009,691,000
168,807,061
139,890,215,396
6,720,416,782
140,417,237,901
212,543,088,624
747,665,659,000
681,313,611
51,770,050,490
31.54
54.39
48.94
40.81
37.05
37.75
52.66
62.03
43.40
62.02
38.52
#DIV/0!
51.27
54.58
36.49
72.52
17.94
31.17
47.66
51.52
48.21
54.39
54.81
41.69
14.52
57.24
44.24
48.76
57.98
56.58
43.98
45.93
37.24
45.22
42.58
53.84
47.92
44.10
43.00
32.43
318,169,119,998
73,088,401,771
427,559,881,442
6,704,552,203
8,488,136,637
29,363,342,696
19,049,735,975
666,218,808,691
392,882,907,146
111,951,282,990
123,081,682,076
2,211,705,996
39,741,583,497
352,833,222,000
221,606,131,160
389,930,278,551
6,993,533,463
48,928,889,692
26,562,244,512
67,090,284,378
148,181,132,371
139,050,281,000
529,458,425,000
178,075,572,689
2,522,869,358
37,715,068,000
65,516,426,200
802,410,993,415
42,511,050,516
68,661,152,552
48,296,792,781
95,138,157,000
3,727,356,983
84,494,105,616
6,576,275,611
12,773,374,355
75,695,800,554
370,007,130,000
6,782,474,323
53,416,601,169
5,674,980,407,618
1,355,108,712,261
2,686,424,443,842
4,401,228,558,349
1,690,095,966,013
1,541,101,217,520
6,022,921,894,000
4,964,348,195,778
1,180,018,093,795
2,302,400,111,664
3,983,231,854,106
1,211,694,376,818
1,345,290,234,680
5,390,011,533,000
769,110,357,146
191,041,066,284
385,841,790,072
514,623,993,183
478,401,589,195
196,161,256,751
673,068,232,000
13.55
14.10
14.36
11.69
28.31
12.73
11.18
218,275,930,685
56,619,809,373
205,581,930,454
122,429,598,751
317,565,147,894
94,896,869,322
195,457,021,000
209,682,252,049,993
1,217
76
77
78
79
80
81
82
83
Underwriting Underwriting Income

Operating
Interest Expenses
Other Operating
Other Operating
Expenses
Income from InvestmentsExpenses
Revenue
Expenses
Insurance saja
84
85
86
87
88
Operating
Profit
Other Income
Beban Bunga
EBT
EBIT
(Rp)
(Rp)
(Rp)
293,383,635,837
343,078,642,862
241,713,600,843
15,536,189,451
2,610,192,985
(12,460,617,069)
25,287,129,249
870,474,510,687
341,819,263,461
108,617,084,333
105,432,747,944
(2,211,705,996)
11,784,069,527
254,020,015,000
127,301,345,259
340,594,629,091
(5,014,250,425)
22,159,453,435
29,910,894,989
128,803,549,232
258,086,497,568
281,654,611,000
211,653,748,000
71,011,626,290
(924,762,204)
36,110,608,000
113,502,601,907
721,359,321,807
51,637,212,467
333,187,586,298
23,429,650,771
468,871,534,000
(3,558,549,922)
55,396,109,780
144,141,171
127,643,863,546
136,847,288,070
377,658,529,000
(6,101,160,712)
(1,646,550,679)
41,952,090,404
(12,896,649,929)
(16,058,532,127)
(1,017,095,309)
(5,997,511,553)
(364,602,088)
(2,199,777,422)
(11,950,497,200)
137,638,399,705
91,351,096,839
18,929,444,839
638,275,789
1,640,752,009
29,539,507,000
(71,178,256,901)
15,649,688,930
(1,754,357,796)
16,579,933,004
2,997,641,186
1,380,148,991
117,782,877,234
23,691,247,000
71,420,473,000
21,835,394,435
657,534,643
229,188,000
(34,131,212,983)
(8,261,717,543)
(17,520,114,806)
(3,247,315,276)
(14,285,972,619)
(83,319,342,000)
29,907,995
(15,557,129,374)
1,113,211,285
62,367,482,341
(33,386,485,817)
(33,747,402,000)
6,659,253,208
4,220,049,122
550,834,426,461
134,421,256,911
180,259,859,618
392,194,394,432
160,836,441,301
101,264,387,429
477,611,211,000
(230,014,075,723)
(23,952,527,731)
(11,182,241,485)
(65,528,070,194)
33,836,856,756
25,398,754,850
(4,285,177,000)
13,024,550,396
32,295,093,461
53,652,019,959
2,484,426,499
4,226,552,644
189,679,954,947
6,464,484,350
0
3,721,263,259
14,494,948
5,211,922,026
18,578,875,000
72,055,041,643
80,409,089,173
0
6,434,803,285
5,627,275,730
32,541,058,754
18,595,463,000
80,192,135,057
44,647,882
3,101,198,000
69,853,658,081
64,344,556,845
10,972,082,088
11,348,296,236
17,110,880,177
0
23,194,554,991
241,388,889
0
201,123,000
16,293,873,072
107,312,461,479
31,232,440,608
42,888,873,840
9,611,427,000
383,258,294,631
330,181,992,933
225,655,068,716
14,519,094,142
(3,387,318,568)
(12,825,219,157)
23,087,351,827
662,111,432,147
482,272,893,555
199,968,181,172
124,362,192,783
(1,573,430,207)
13,424,821,536
283,559,522,000
56,123,088,358
391,426,425,996
(6,768,608,221)
169,365,514,547
32,908,536,175
130,183,698,223
429,026,013,175
306,417,408,000
283,074,221,000
92,847,020,725
(267,227,561)
36,339,796,000
85,250,987,137
719,253,651,770
34,117,097,661
329,940,271,022
9,143,678,152
385,552,192,000
(3,528,641,927)
39,838,980,406
1,257,352,456
190,011,345,887
103,460,802,253
343,911,127,000
558,092,496
2,573,498,443
396,282,845,027
362,477,086,394
279,307,088,675
17,003,520,641
839,234,076
(12,825,219,157)
23,087,351,827
851,791,387,094
488,737,377,905
199,968,181,172
128,083,456,042
(1,558,935,259)
18,636,743,562
302,138,397,000
128,178,130,001
471,835,515,169
(6,768,608,221)
175,800,317,832
32,908,536,175
135,810,973,953
461,567,071,929
306,417,408,000
301,669,684,000
173,039,155,782
(222,579,679)
39,440,994,000
155,104,645,218
783,598,208,615
45,089,179,749
341,288,567,258
26,254,558,329
385,552,192,000
(3,528,641,927)
63,033,535,397
1,257,352,456
190,252,734,776
103,460,802,253
344,112,250,000
558,092,496
18,867,371,515
320,820,350,738
111,195,420,744
169,077,618,133
326,666,324,238
195,858,098,854
126,664,752,386
473,326,034,000
428,132,812,217
142,427,861,352
169,077,618,133
326,666,324,238
238,746,972,694
126,664,752,386
482,937,461,000
34,691,944,556,069
89
90
91
92
93
Depreciation
awal
Depreciation
akhir
Depreciation
Akhir - awal
Depreciation
(dari beban usaha)
Amortization
5,737,210,323
13,504,571,778
481,278,863,478
1,577,286,241
41,261,563,268
1,292,067,351
2,441,877,371
636,793,294,067
508,334,654,342
353,378,117,058
125,386,079,825
806,320,755
3,681,147,408
162,116,507,000
350,273,005,289
429,290,196,366
9,648,773,973
503,531,913,889
6,158,752,284
193,979,723,582
54,264,930,919
15,697,923,143
588,184,474,939
1,962,599,670
44,666,946,410
1,871,181,542
3,950,568,599
707,531,259,285
563,725,885,119
384,886,306,343
143,235,727,307
1,487,232,590
4,880,471,343
236,390,656,000
366,877,841,635
470,863,003,311
11,777,001,772
513,769,870,874
6,684,256,771
209,751,064,011
3,934,339,042
2,591,576,812
108,736,453,200
79,904,976,000
1,150,511,942,000
185,902,890,412
364,939,809
115,518,117,000
30,430,001,007
720,751,144,553
18,406,691,781
384,922,652,303
77,322,001,563
465,787,689,000
676,489,797
24,097,354,465
1,236,498,134
309,345,107,239
37,663,319,134
405,541,019,000
4,609,163,660
39,585,479,091
93,665,790,000
1,347,187,294,000
185,902,890,412
498,562,036
126,304,135,000
34,531,083,341
808,428,507,527
29,297,085,090
461,843,799,887
85,016,577,484
533,335,904,000
643,284,758
32,568,836,710
1,345,796,921
279,273,776,203
44,864,632,410
486,365,100,000
3,265,358,009
41,897,901,810
48,527,720,596
2,193,351,365
106,905,611,461
385,313,429
3,405,383,142
579,114,191
1,508,691,228
70,737,965,218
55,391,230,777
31,508,189,285
17,849,647,482
680,911,835
1,199,323,935
74,274,149,000
16,604,836,346
41,572,806,945
2,128,227,799
10,237,956,985
525,504,487
15,771,340,429
0
13,760,814,000
196,675,352,000
218,310,801,877
133,622,227
10,786,018,000
4,101,082,334
87,677,362,974
10,890,393,309
76,921,147,584
7,694,575,921
67,548,215,000
(33,205,039)
8,471,482,245
109,298,787
(30,071,331,036)
7,201,313,276
80,824,081,000
(1,343,805,651)
2,312,422,719
150,116,633,928
85,727,327,705
207,021,359,749
70,219,507,427
672,252,816,809
75,796,142,343
209,734,908,000
137,591,512,945
112,171,171,307
243,247,583,827
78,290,470,593
673,816,229,564
82,016,138,504
239,367,875,000
(12,525,120,983)
26,443,843,602
36,226,224,078
8,070,963,166
1,563,412,755
6,219,996,161
29,632,967,000
12,964,477,814
27,584,034,102
43,312,330,593
5,292,859,105
51,650,931,871
9,327,770,504
51,085,378,000
3,425,287,725
579,114,191
1,598,691,228
48,711,468,024
59,296,962,854
19,572,902,775
18,050,663,238
416,223,748
1,199,323,935
74,380,168,000
51,178,263,766
2,453,227,799
13,822,667,400
525,504,487
16,366,877,544
2,362,115,000
122,391,249,000
41,804,086,751
133,622,227
10,991,257,000
4,610,158,817
110,882,421,537
2,494,771,613
78,847,269,172
3,367,407,187
68,483,149,000
37,420,459
3,370,753,381
109,298,787
34,365,637,472
7,288,573,683
44,666,965,000
436,861,016
7,547,663,843
12,352,591,712
225,284,778,000
1,114,652,165
563,730,223
85,604,321
2,599,330,451
225,284,778,000
134,504,453,123
1,959,084,000
94
95
96
97
98
Total
Depreciation
and Amortisation
EBITDA
Current Year
Tax
Deferred
Tax
Net
Tax
(Rp)
(Rp)
(Rp)
(Rp)
16,286,930,754
2,591,576,812
108,736,453,200
0
3,425,287,725
579,114,191
1,598,691,228
48,711,468,024
59,296,962,854
19,572,902,775
18,050,663,238
416,223,748
1,199,323,935
299,664,946,000
0
52,292,915,931
2,453,227,799
14,386,397,623
611,108,808
18,966,207,995
0
2,362,115,000
347,676,027,000
41,804,086,751
133,622,227
10,991,257,000
4,610,158,817
245,386,874,660
2,494,771,613
78,847,269,172
3,367,407,187
70,442,233,000
37,420,459
3,370,753,381
109,298,787
34,365,637,472
7,288,573,683
44,666,965,000
436,861,016
7,547,663,843
412,569,775,781
365,068,663,206
388,043,541,875
17,003,520,641
4,264,521,801
(12,246,104,966)
24,686,043,055
900,502,855,118
548,034,340,759
219,541,083,947
146,134,119,280
(1,142,711,511)
19,836,067,497
601,803,343,000
128,178,130,001
524,128,431,100
(4,315,380,422)
190,186,715,455
33,519,644,983
154,777,181,948
461,567,071,929
308,779,523,000
649,345,711,000
214,843,242,533
(88,957,452)
50,432,251,000
159,714,804,035
1,028,985,083,275
47,583,951,362
420,135,836,430
29,621,965,516
455,994,425,000
(3,491,221,468)
66,404,288,778
1,366,651,243
224,618,372,248
110,749,375,936
388,779,215,000
994,953,512
26,415,035,358
12,964,477,814
27,584,034,102
43,312,330,593
5,292,859,105
51,650,931,871
9,327,770,504
51,085,378,000
441,097,290,031
170,011,895,454
212,389,948,726
331,959,183,343
290,397,904,565
135,992,522,890
534,022,839,000
38,260,655,277
14,697,576,993
0
92,999,988,553
1,026,038,781
(34,932,951,308)
0
(52,754,386)
(47,437,766)
0
0
22,322,078
28,331,367,691
121,405,386
(151,369,638)
(96,711,701)
70,200,687,000
0
61,097,749,807
0
(866,108,000)
0
0
(1,534,467,956)
5,341,329,401
(5,280,147)
42,618,307,000
73,489,559,000
37,011,751,158
7,753,482,000
19,702,487,813
136,239,927,283
9,863,673,355
67,092,476,256
0
(3,878,343,000)
(6,288,282,479)
0
(99,322,000)
241,016,576
(11,507,194,293)
0
0
0
0
6,944,289,246
(5,759,153)
0
19,127,590,977
20,487,977,357
109,755,890,000
79,217,000
(16,014,366)
(186,796,125)
(181,402,000)
0
128,427,480,739
16,258,688,000
2,199,307,656
0
(4,091,581,626)
46,035,899,585
171,181,570,000
0
(9,096,786,000)
1,682,487,778
1,885,580,511
100,675,781,750
39,286,694,058
15,269,082,970
1,836,132,467
1,629,733,392
1,838,142,745
4,444,749,577
142,407,463,599
93,022,310,631
30,772,184,586
28,179,998,053
24,693,685
5,024,556,986
69,334,579,000
29,215,185,978
61,097,749,807
(982,751,486)
6,437,323,252
5,336,049,254
24,110,736,333
58,578,634,282
42,618,307,000
69,611,216,000
30,723,468,679
272,152,251
7,654,160,000
19,943,504,389
124,732,732,990
9,863,673,355
67,092,476,256
4,528,227,898
67,822,478,000
(5,759,153)
6,944,289,246
789,077,618
19,111,576,611
20,301,181,232
109,574,488,000
79,217,000
5,258,546,854
130,626,788,395
40,653,261,368
53,359,373,461
125,018,415,449
55,535,576,917
46,035,899,585
162,084,784,000
99
100
101
102
Income
from
Normal Activities
(Rp)
Minority
Interest
in net income/loss
of subsidiary
Others
Net
Income
282,582,512,881
290,895,298,875
210,385,985,746
12,682,961,675
(5,017,051,960)
(14,663,361,902)
18,642,602,250
519,703,968,548
389,250,582,924
169,195,996,586
96,182,194,730
(1,598,123,892)
8,400,264,550
214,224,943,000
26,907,902,380
330,328,676,189
(5,785,856,735)
162,928,191,295
27,572,486,921
106,072,961,890
370,447,378,893
263,799,101,000
213,463,005,000
62,123,552,046
(539,379,812)
28,685,636,000
65,307,482,748
594,520,918,780
24,253,424,306
262,847,794,766
4,615,450,254
317,729,714,000
(3,522,882,774)
32,894,691,160
468,274,838
170,899,769,276
83,159,621,021
234,336,639,000
478,875,496
(2,685,048,411)
0
190,193,562,343
70,542,159,376
115,718,244,672
201,647,908,789
140,322,521,937
80,628,852,801
311,241,250,000
(Rp)
(40,697,938,067)
(411,486,743)
(31,681,383,886)
(2,083,539)
(154,028,383)
(49,047,264)
1,524,997
(125,300,763,793)
(131,291,005,236)
(13,824,897,257)
(9,004,189,721)
(35,136,143)
689,103
(137,735,901,000)
(63,287,455,695)
470,473,780
188,122,845
0
(19,955,456,764)
1,124,359,000
(152,045,841,000)
0
(9,633,358,000)
(69,175,132,762)
251,606,806
0
0
0
(44,169,186,000)
2,277,953,265
383,066
(17,670,392,246)
(858,743,000)
32,992,175
846,201,492
(709,923,732)
(354,146,459)
0
(24,734,367,720)
143,479,226
(26,319,058,000)
241,884,574,814
290,483,812,132
178,704,601,860
12,680,878,136
(5,171,080,343)
(14,712,409,166)
18,644,127,247
394,403,204,755
257,959,577,688
155,371,099,329
87,178,005,009
(1,633,260,035)
8,400,953,653
76,489,042,000
26,907,902,380
267,041,220,494
(5,315,382,955)
163,116,314,140
27,572,486,921
106,072,961,890
350,491,922,129
264,923,460,000
61,417,164,000
62,123,552,046
(539,379,812)
19,052,278,000
65,307,482,748
525,345,786,018
24,505,031,112
262,847,794,766
4,615,450,254
273,560,528,000
(3,522,882,774)
35,172,644,425
468,657,904
170,899,769,276
65,489,228,775
233,477,896,000
511,867,671
(1,838,846,919)
189,483,638,611
70,542,159,376
115,364,098,213
201,647,908,789
115,588,154,217
80,772,332,027
284,922,192,000
22,827,189,749,705
103
104
105
106
107
Paid-Up
Capital
Real
(Rp)
Nominal
Real
Paid-Up
Capital
Real
(Shares)
Cash Flows from

Cash Flows from

2,050,000,000,000
1,786,310,188,800
4,551,977,139,000
65,000,002,000
819,109,129,500
683,099,225,200
120,000,000,000
1,749,699,659,200
3,791,453,998,500
1,537,500,000,000
494,716,208,500
1,263,150,000,000
75,522,698,000
1,661,046,000,000
1,430,695,481,000
925,000,000,000
272,100,000,000
1,762,944,750,000
50,769,000,000
745,000,000,000
2,591,463,402,500
275,000,000,000
965,019,600,000
1,336,147,087,700
140,750,000,000
143,552,250,000
348,000,000,000
2,162,768,961,900
250,000,000,000
94,819,400,000
1,528,422,844,000
1,003,325,050,000
41,250,000,000
320,748,987,000
143,344,500,000
134,400,000,000
3,833,840,501,000
687,314,084,000
390,348,212,600
2,003,391,915,500
180,132,000,000
554,116,500,000
293,553,357,500
484,243,650,000
588,156,180,000
341,000,000,000
600,154,050,000
100
100
500 & 100
100
500 & 100
100
100
100
250
250
250
250 & 125
100
500
500
500
100
500
500
1,000 & 200
250
100
500
500 & 75
100
125
500
100
100
100
500
100
500
100
500 & 200
500
2,000 & 400 & 100
100
125 & 50
500
100
100
100
100
500
100
100
20,500,000,000
17,863,101,888
39,919,771,390
650,000,020
1,638,218,259
6,830,992,252
1,200,000,000
17,496,996,592
15,165,815,994
6,150,000,000
1,978,864,834
5,056,800,000
755,226,980
3,322,092,000
2,861,390,962
1,850,000,000
2,721,000,000
3,525,889,500
101,538,000
1,745,000,000
10,365,853,610
2,750,000,000
1,930,039,200
13,780,872,551
1,407,500,000
1,148,418,000
696,000,000
21,627,689,619
2,500,000,000
948,194,000
3,056,845,688
10,033,250,500
82,500,000
3,207,489,870
326,722,500
268,800,000
28,542,905,010
6,873,140,840
4,206,964,252
4,006,783,831
(878,683,711,612)
796,865,491,375
(2,208,637,400,758)
15,498,483,793
1,775,404,334
(26,951,014,877)
(18,079,402,380)
759,666,347,857
609,302,275,237
157,294,272,376
85,395,292,842
(782,860,959)
10,923,642,835
84,197,060,000
60,737,782,206
279,191,566,362
(13,584,048,422)
13,167,401,400
48,588,859,250
120,251,670,077
(281,183,722,896)
658,108,015,000
91,578,408,000
101,391,989,297
8,436,750,291.00
33,930,963,000
248,446,261,967
(689,995,773,786)
8,101,389,707
415,766,322,325
(70,499,054,320)
538,644,223,000
(29,198,143)
118,639,720,766
3,110,117,235
150,935,043,606
(145,915,771,431)
654,388,839,000
(11,230,521,085)
36,794,337,397
(489,863,317,661)
(356,565,680,879)
(2,054,001,618,980)
(11,949,000)
(972,825,081)
20,658,678,084
(3,296,606,568)
(2,785,102,423,120)
(542,483,756,482)
(78,775,059,637)
(177,999,832,553)
(385,702,442)
(5,273,394,016)
10,165,037,000
567,108,420,503
(41,181,847,363)
(32,596,737,480)
56,049,372,540
(209,975,000)
(8,967,825,446.00)
(120,674,350,908)
(23,644,863,000)
(25,969,501,000)
(86,143,444,931)
(4,216,000)
2,965,682,000
(32,248,093,030)
(93,733,631,489)
(13,411,293,042)
(197,685,776,004)
(14,655,909,885)
(434,881,624,000)
41,258,900
38,615,502,669
(62,753,333)
(88,233,699,664)
(1,569,422,455,156)
(120,870,205,000)
(9,543,552,736)
(809,576,045)
1,801,320,000
5,541,165,000
2,935,533,575
4,842,436,500
1,176,312,360
3,410,000,000
6,001,540,500
(30,755,924,856)
354,838,827,883
122,099,460,744
66,876,718,076
93,707,935,480
199,297,631,542
209,923,753,000
(44,768,374,332)
(70,825,895,962)
(79,816,977,646)
(192,988,643,495)
(58,018,612,661)
(89,208,750,856)
(417,105,956,000)
26,531,793,160,170
-7,512,267,300,993
108
109
Cash Flows from

Net Increase in
Financing Activities Cash & Cash Equivalent
110
111


2,853,220,853,240
(138,536,233,562)
4,362,781,439,682
(17,368,071,977)
(550,204)
143,094,038,690
1,341,900,017
4,525,976,391,776
164,491,296,671
(24,600,000,000)
145,031,979,435
1,483,216,949
(3,993,086,471)
(70,432,409,000)
(755,640,954,768)
(95,258,938,697)
47,991,296,032
(25,404,746,136)
(16,621,738,500)
(65,924,025,202)
451,312,874,478
(134,469,282,000)
(61,010,660,000)
21,522,674,677
(8,906,594,413)
(29,104,657,000)
(210,125,000,000)
2,953,056,766,427
19,516,487,654
(167,372,540,000)
90,050,358,146
10,440,294,000
(4,750,000)
(156,513,800,025)
(24,408,298)
(1,737,780,889)
1,895,302,224,073
(44,050,142,000)
17,571,957,820
(27,533,116,413)
1,484,673,823,967
301,763,576,934
100,142,419,944
(1,881,537,184)
802,029,049
136,801,701,897
(20,034,108,931)
2,500,540,316,513
231,309,815,426
53,919,212,739
52,427,439,724
314,653,548
1,657,162,348
23,929,688,000
(128,109,582,034)
142,750,780,302
1,810,510,130
43,812,027,804
31,757,145,750
45,359,819,429
49,454,800,674
499,993,860,000
4,598,247,000
36,656,518,522
(474,060,122)
7,791,988,000
6,073,168,937
2,169,327,361,152
14,206,584,319
50,708,006,321
4,895,393,941
114,202,893,000
7,310,757
741,423,410
3,022,955,604
60,963,563,053
179,963,997,486
489,468,492,000
(3,202,116,001)
8,451,644,939
388,519,496,182
430,593,199,256
760,415,537,235
4,721,848,772
1,724,489,087
2,515,076,982
20,951,613,722
1,749,073,952,154
2,009,261,897,754
1,264,488,715,978
199,186,548,917
214,517,224
10,720,181,551
114,973,107,000
149,641,802,884
616,766,627,760
560,168,970
15,777,506,567
8,783,143,019
31,670,103,723
39,838,352,562
258,060,538,000
172,735,725,000
43,874,479,985
1,217,582,807
52,923,664,000
29,626,902,296
1,533,259,921,843
16,073,439,839
57,039,756,453
25,346,109,138
203,278,194,000
11,695,963
21,100,413,897
15,799,399,743
82,871,237,764
11,015,301,399
633,169,242,000
3,308,950,450
133,569,629,980
10,334,152,207
26,024,080,539
179,231,175,152
638,976,614,118
(6,141,391,221)
(55,984,029,075)
223,998,912,000
(65,190,146,981)
310,037,012,460
221,513,658,250
512,864,688,699
29,547,931,598
54,104,851,611
16,816,709,000
306,902,360,957
352,442,392,651
382,461,594,026
446,261,742,644
209,695,741,176
433,957,837,413
1,210,888,160,162
1,869,837,911,826
732,356,776,190
860,557,957,179
2,840,311,588
2,526,518,136
139,316,778,879
917,504,791
3,545,384,624,435
2,235,938,145,227
1,296,947,271,675
251,613,988,641
529,170,772
12,377,343,899
138,679,384,000
21,532,220,850
756,672,698,794
2,370,679,100
59,589,534,371
40,540,288,769
76,946,892,803
88,781,611,954
758,054,398,000
180,059,773,000
80,530,998,507
743,522,685.00
58,852,944,000
35,489,063,225
3,660,087,191,120
30,280,024,158
117,342,772,631
30,241,503,079
316,803,380,000
19,006,720
21,841,837,307
18,822,355,347
143,834,800,817
190,979,298,885
1,120,483,310,000
106,834,449
142,021,274,919
0
242,117,620,949
662,479,405,111
603,659,042,070
959,608,929,729
244,929,185,300
488,213,578,157
1,227,704,869,162
-6,881,816,607,084
12,106,979,815,458
112
113
114
115
116
117
untuk BBS
Paid-Up
Capital
Adjusted
(Rp)
Nilai Nominal (Rp)

Adjusted
2,050,000,000,000
1,747,012,588,800
4,551,977,049,000
65,000,002,000
819,109,129,500
731,502,225,200
120,106,400,000
1,749,699,659,200
3,496,499,852,500
1,537,500,000,000
989,432,417,000
1,263,150,000,000
75,522,698,000
1,661,046,000,000
1,430,695,481,000
925,000,000,000
272,100,000,000
1,762,944,750,000
50,769,000,000
745,000,000,000
2,591,463,402,500
275,000,000,000
965,019,600,000
1,336,147,087,700
140,750,000,000
143,552,250,000
348,000,000,000
2,162,768,961,900
335,000,000,000
94,819,400,000
1,528,422,844,000
1,003,325,050,000
41,250,000,000
320,749,150,200
143,344,500,000
134,400,000,000
3,833,840,501,000
687,314,084,000
390,348,212,600
2,003,391,915,500
180,132,000,000
554,116,500,000
293,553,357,500
484,243,650,000
588,156,180,000
341,000,000,000
600,319,500,000
Paid-Up
Capital
Adjusted
(Shares)
100
20,500,000,000
100
17,863,101,888
500 & 100
39,919,771,390
100
650,000,020
500
1,638,218,259
100
7,315,022,252
100
1,201,064,000
100
17,496,996,592
250
15,165,815,994
250
6,150,000,000
500
1,978,864,834
250 & 125
5,056,800,000
100
755,226,980
500
3,322,092,000
500
2,861,390,962
500
1,850,000,000
100
2,721,000,000
500
3,525,889,500
500
101,538,000
1000 & 200
1,745,000,000
250
10,365,853,610
100
2,750,000,000
500
1,930,039,200
500 & 75
13,780,872,551
100
1,407,500,000
125
1,148,418,000
500
696,000,000
100
21,627,689,619
100
3,350,000,000
100
948,194,000
500
3,056,845,688
100
10,033,250,500
500
82,500,000
100
3,207,491,502
500 & 200
326,722,500
500
268,800,000
2,000 & 400 & 10028,542,905,010
100
6,873,140,840
125 & 50
4,206,964,252
500
4,006,783,831
100
100
100
100
500
100
100
1,801,320,000
5,541,165,000
2,935,533,575
4,842,436,500
1,176,312,360
3,410,000,000
6,003,195,000
Stocks List
31-Dec-10
Closing Price
31-Dec-10
(Rp)
20,500,000,000
17,863,101,888
39,919,771,390
650,000,020
1,638,218,259
7,315,022,252
1,201,064,000
17,496,996,592
15,165,815,994
6,150,000,000
1,978,864,834
5,056,800,000
755,226,980
3,322,092,000
2,861,390,962
1,850,000,000
2,721,000,000
3,525,889,500
101,538,000
1,745,000,000
10,365,853,610
2,750,000,000
1,930,039,200
13,780,872,551
1,407,500,000
1,148,418,000
696,000,000
21,627,689,619
385
295
157
250
50
116
245
900
350
440
690
86
122
500
186
2,100
90
395
165
170
425
1,300
790
120
50
194
395
680
948,194,000
3,056,845,688
10,033,250,500
82,500,000
3,207,491,502
326,722,500
268,800,000
28,542,905,010
6,873,140,840
4,206,964,252
4,006,783,831
2,800
245
900
53
134
81
2,100
109
1,090
89
101
1,801,320,000
5,541,165,000
2,935,533,575
4,842,436,500
1,176,312,360
3,410,000,000
5,973,867,500
910
146
800
800
930
255
680
Ann. EPS
Real
12
16
4
20
(3)
1
16
23
17
25
44
(0)
11
23
9
144
(2)
46
272
61
34
96
111
5
(0)
17
94
24
10
277
2
27
(43)
11
1.4
636
2.3
34
0
(0)
105
13
39
42
98
24
47
806,675
118
119
120
121
untuk publikasi
untuk publikasi
BV
Annualized
Real Earning per
Shares (EPS)
(Rp)
188
124
201
115
57
(27)
128
350
323
561
781
242
173
490
258
1,485
87
554
1,263
233
345
554
804
121
112
179
810
356
129
1,354
343
142
(4,121)
185
335
2,658
144
311
197
317
478
175
253
261
739
164
300
12
16
4
20
(3)
(2)
16
23
17
25
44
(0)
11
23
9
144
(2)
46
272
61
34
96
32
5
(0)
17
94
24
7
277
2
27
(43)
11
1.4
636
2.3
34
0
(0)
105
13
39
42
98
24
47
478
175
253
261
739
164
300
123
124
307.99
Book
Price
Value
Earning
(BV) Ratio (PER)
(Rp)
(x)
188
124
201
115
57
100
128
350
323
561
781
242
173
490
258
1,485
87
554
1,263
233
345
554
804
121
112
179
810
356
96
1,354
343
142
(4,121)
185
335
2,658
144
311
197
317
122
Market Cap
31-Dec-2010
Annualized
Net Income
Price
to Book
Value (PBV)
(x)
32.63
18.14
35.07
12.81
(15.84)
(57.68)
15.78
39.93
20.58
17.42
15.66
(199.70)
10.97
21.72
19.78
14.55
(46.07)
8.54
0.61
2.80
12.57
13.49
24.83
26.62
(130.47)
11.69
4.21
27.99
0.00
10.10
121.70
33.01
(1.24)
12.22
56.47
3.30
47.51
32.09
731.48
(220.08)
7,892,500,000,000.00
5,269,615,056,960.00
6,267,404,108,230.00
162,500,005,000.00
81,910,912,950.00
848,542,581,232.00
294,260,680,000.00
15,747,296,932,800.00
5,308,035,597,900.00
2,706,000,000,000.00
1,365,416,735,460.00
434,884,800,000.00
92,137,691,560.00
1,661,046,000,000.00
532,218,718,932.00
3,885,000,000,000.00
244,890,000,000.00
1,392,726,352,500.00
16,753,770,000.00
296,650,000,000.00
4,405,487,784,250.00
3,575,000,000,000.00
1,524,730,968,000.00
1,653,704,706,120.00
70,375,000,000.00
222,793,092,000.00
274,920,000,000.00
14,706,828,940,920.00
0.00
2,654,943,200,000.00
748,927,193,560.00
9,029,925,450,000.00
4,372,500,000.00
429,803,861,268.00
26,464,522,500.00
564,480,000,000.00
3,111,176,646,090.00
7,491,723,515,600.00
374,419,818,428.00
404,685,166,931.00
241,884,574,814.00
290,483,812,132.00
178,704,601,860.00
12,680,878,136.00
(5,171,080,343.00)
(14,712,409,166.00)
18,644,127,247.00
394,403,204,755.00
257,959,577,688.00
155,371,099,329.00
87,178,005,009.00
(2,177,680,046.67)
8,400,953,653.00
76,489,042,000.00
26,907,902,380.00
267,041,220,494.00
(5,315,382,955.00)
163,116,314,140.00
27,572,486,921.00
106,072,961,890.00
350,491,922,129.00
264,923,460,000.00
61,417,164,000.00
62,123,552,046.00
(539,379,812.00)
19,052,278,000.00
65,307,482,748.00
525,345,786,018.00
24,505,031,112.00
262,847,794,766.00
6,153,933,672.00
273,560,528,000.00
(3,522,882,774.00)
35,172,644,425.00
468,657,904.00
170,899,769,276.00
65,489,228,775.00
233,477,896,000.00
511,867,671.00
(1,838,846,919.00)
2.05
2.39
0.78
2.17
0.88
1.16
1.92
2.57
1.08
0.78
0.88
0.36
0.71
1.02
0.72
1.41
1.03
0.71
0.13
0.73
1.23
2.35
0.98
0.99
0.45
1.08
0.49
1.91
0.00
2.07
0.71
6.32
(0.01)
0.72
0.24
0.79
0.76
3.50
0.45
0.32
8.65
11.47
20.36
19.21
9.46
10.77
14.33
1,639,201,200,000.00
809,010,090,000.00
2,348,426,860,000.00
3,873,949,200,000.00
1,093,970,494,800.00
869,550,000,000.00
4,062,229,900,000.00
189,483,638,611.00
70,542,159,376.00
115,364,098,213.00
201,647,908,789.00
115,588,154,217.00
80,772,332,027.00
284,922,192,000.00
1.90
0.83
3.16
3.07
1.26
1.56
2.27
145,032
416,425
533
136
125
126
127
128
129
130
ROA
Annualized
ROE
NPM
OPM
Solvability Ratio
Debt to
Equity
(DER)
(x)
0.99
(%)
4.08
(%)
8.53
0.89
1.07
0.82
0.82
1.04
0.40
0.25
0.70
0.43
0.08
0.60
0.05
1.05
0.58
2.47
0.55
0.29
0.07
1.80
0.88
0.27
1.10
1.31
1.00
0.08
1.83
1.96
1.03
1.06
0.42
0.76
1.66
(1.81)
0.97
0.07
0.19
0.17
1.86
1.05
0.24
3.20
6.33
1.05
9.30
(2.70)
(1.45)
9.72
3.37
2.75
4.06
3.34
(0.17)
3.15
2.20
1.05
5.65
(1.53)
7.80
7.68
13.82
7.62
8.04
1.29
1.86
(0.32)
3.15
3.91
3.25
3.60
14.46
0.33
6.95
(1.28)
2.97
0.40
20.05
1.36
3.80
0.03
(0.09)
6.28
13.15
2.23
16.93
(5.53)
(2.02)
12.14
6.43
5.26
4.50
5.64
(0.18)
6.44
4.70
3.64
9.72
(2.24)
8.35
21.50
26.04
9.79
17.39
3.96
3.72
(0.34)
9.26
11.58
6.81
7.60
20.47
0.59
19.14
1.04
5.93
0.43
23.92
1.59
10.91
0.06
(0.14)
4.71
1.02
1.61
3.31
1.64
1.77
2.43
3.85
3.60
5.91
3.70
4.85
5.08
4.53
22.00
7.27
15.53
15.98
13.30
14.46
15.81
(%)
0.82
(%)
41.15
12.48
37.96
13.07
23.27
(17.26)
(32.86)
22.14
15.92
15.24
43.68
14.69
31.54
54.39
48.94
40.81
37.05
37.75
52.66
62.03
43.40
62.02
38.52
8.36
6.88
7.71
26.51
(48.17)
229.46
23.27
27.90
41.59
34.25
4.54
10.40
(4.90)
14.77
16.14
16.81
15.09
37.01
2.83
22.28
(777.12)
11.37
2.97
65.53
14.76
13.77
32.31
(1.15)
51.27
54.58
36.49
72.52
17.94
31.17
47.66
51.52
48.21
54.39
54.81
41.69
14.52
57.24
44.24
48.76
57.98
56.58
43.98
45.93
37.24
45.22
42.58
53.84
47.92
44.10
43.00
32.43
3.34
5.21
4.29
4.58
6.84
5.24
4.73
13.55
14.10
14.36
11.69
28.31
12.73
11.18
46
406
642
321
1,217
1
Afiliasi
meta
=Input data
Income Statement
=chek data
Cash Flow
=rumus new listed

LISTED STOCKS
Statement
Year
Date
End
Total
Assets
Change
=rumus ratioSector
(Billion Rp)
230
231
232
233 APLN
1 Agung Podomoro Land Tbk. [S]
12/31/11
Dec
234 ASRI
2 Alam Sutera Realty Tbk. [S]
12/31/11
Dec
6,008
235 ELTY
3 Bakrieland Development Tbk. [S]
12/31/11
Dec
17,708
236 BAPA
4 Bekasi Asri Pemula Tbk. [S]
12/31/11
Dec
148
237 BEST
5 Bekasi Fajar Industrial Estate Tbk. [S]
12/31/11
Dec
1,644
238 BIPP
6 Bhuwanatala Indah Permai Tbk. [S]
12/31/11
Dec
197
239 BKDP
7 Bukit Darmo Property Tbk. [S]
12/31/11
Dec
976
240 BCIP
8 Bumi Citra Permai Tbk. [S]
12/31/11
Dec
238
241 BSDE
9 Bumi Serpong Damai Tbk. [S]
12/31/11
Dec
12,787
242 CTRA
10 Ciputra Development Tbk. [S]
12/31/11
Dec
11,525
243 CTRP
11 Ciputra Property Tbk.
12/31/11
Dec
4,315
244 CTRS
12 Ciputra Surya Tbk. [S]
12/31/11
Dec
3,529
245 COWL
13 Cowell Development Tbk. [S]
12/31/11
Dec
386
246 SCBD
14 Danayasa Arthatama Tbk. [S]
12/31/11
Dec
3,478
247 DART
15 Duta Anggada Realty Tbk.
12/31/11
Dec
4,104
248 DUTI
16 Duta Pertiwi Tbk. [S]
12/31/11
Dec
5,188
249 FMII
17 Fortune Mate Indonesia Tbk. [S]
12/31/11
Dec
352
250 KPIG
18 Global Land Development Tbk. [S]
12/31/11
Dec
1,949
251 GMTD
19 Gowa Makassar Tourism Development Tbk. [S]
12/31/11
Dec
487
252 GWSA
20 Greenwood Sejahtera Tbk. [S]
12/31/11
Dec
1,737
253 OMRE
21 Indonesia Prima Property Tbk. [S]
12/31/11
Dec
738
254 DILD
22 Intiland Development Tbk. [S]
12/31/11
Dec
5,692
255 JIHD
23 Jakarta International Hotel & Dev. Tbk.
12/31/11
Dec
4,362
256 JRPT
24 Jaya Real Property Tbk. [S]
12/31/11
Dec
4,084
257 KIJA
25 Kawasan Industri Jababeka Tbk. [S]
12/31/11
Dec
5,597
258 LCGP
26 Laguna Cipta Griya Tbk. [S]
12/31/11
Dec
170
259 LAMI
27 Lamicitra Nusantara Tbk. [S]
12/31/11
Dec
592
260 LPCK
28 Lippo Cikarang Tbk. [S]
12/31/11
Dec
2,042
261 LPKR
29 Lippo Karawaci Tbk. [S]
12/31/11
Dec
18,259
262 EMDE
30 Megapolitan Developments Tbk. [S]
12/31/11
Dec
921
263 MTSM
31 Metro Realty Tbk. [S]
12/31/11
Dec
122
264 MKPI
32 Metropolitan Kentjana Tbk. [S]
12/31/11
Dec
2,139
265 MTLA
33 Metropolitan Land Tbk. [S]
12/31/11
Dec
1,730
266 MDLN
34 Modernland Realty Ltd. Tbk. [S]
12/31/11
Dec
2,410
267 PWON
35 Pakuwon Jati Tbk. [S]
12/31/11
Dec
5,745
268 PWSI
36 Panca Wiratama Sakti Tbk.
12/31/11
Dec
275
269 GPRA
37 Perdana Gapuraprima Tbk. [S]
12/31/11
Dec
1,236
270 RBMS
38 Ristia Bintang Mahkotasejati Tbk. [S]
12/31/11
Dec
136
271 RDTX
39 Roda Vivatex Tbk. [S]
12/31/11
Dec
1,082
272 BKSL
40 Sentul City Tbk. [S]
12/31/11
Dec
5,290
273 SMRA
41 Summarecon Agung Tbk. [S]
12/31/11
Dec
8,099
274 SIIP
42 Suryainti Permata Tbk.
09/30/11
Dec
1,819
275 SMDM
43 Suryamas Dutamakmur Tbk. [S]
12/31/11
Dec
2,455
276
10,787
277 ADHI
1 Adhi Karya (Persero) Tbk.
12/31/11
Dec
6,113
278 DGIK
2 Duta Graha Indah Tbk.
12/31/11
Dec
1,486
279 JKON
3 Jaya Konstruksi Manggala Pratama Tbk. [S]
12/31/11
Dec
2,228
280 PTPP
4 PP (Persero) Tbk.
12/31/11
Dec
6,933
281 SSIA
5 Surya Semesta Internusa Tbk. [S]
12/31/11
Dec
2,938
282 TOTL
6 Total Bangun Persada Tbk. [S]
12/31/11
Dec
1,897
283 WIKA
7 Wijaya Karya (Persero) Tbk. [S]
12/31/11
Dec
8,323
10
11
12
Total
Liabilities
Equity
Sales
13
14
15
16
Operating
Net
Paid-Up
Ann.
Profit
Income
Capital
EPS
(mill. Sh)
(Billion Rp)
17
18
BV
PER
PBV
(Rp)
(Rp)
(x)
(x)
64
417
12.14
1.42
66
436
11.56
1.32
5,759
5,029
3,824
888
685
20,500
33
245
10.48
1.43
3,221
2,787
1,381
694
603
17,863
34
156
13.63
2.95
6,806
10,902
2,017
107
15
39,920
273
324.59
0.44
67
81
31
650
124
16.30
1.19
749
895
476
158
120
0.00
0.00
123
74
25
(0.1)
(20)
1,638
(12)
45
(4.06)
1.10
268
708
18
(20)
(21)
7,315
(3)
97
(40.47)
1.19
55
183
55
2.4
1,429
128
371.05
4.84
4,530
8,257
2,806
961
1,012
17,497
58
472
16.94
2.08
3,877
7,647
2,178
539
494
15,166
33
504
16.58
1.07
708
3,607
440
134
169
6,150
27
586
17.88
0.84
1,580
1,949
805
247
199
1,979
101
985
8.64
0.88
222
164
181
42
33
755
44
217
5.33
1.08
873
2,605
689
110
73
3,322
22
784
22.83
0.64
1,860
2,243
419
154
61
2,861
21
784
20.38
0.55
1,624
3,564
1,118
413
423
1,850
228
1,926
7.88
0.93
103
249
24
(1)
2,721
(0)
91
(523.15)
1.13
138
1,811
81
24
53
3,526
15
514
45.68
1.34
314
173
189
58
49
102
483
1,708
1.37
0.39
520
1,216
258
98
208
7,801
27
156
7.47
1.28
236
502
356
113
91
1,745
52
288
5.09
0.92
1,893
3,799
939
188
147
10,366
28
366
8.96
0.70
1,051
3,312
955
88
70
2,329
30
1,422
20.66
0.44
2,184
1,900
893
398
347
2,750
126
691
17.45
3.18
2,096
3,502
1,148
449
326
19,817
16
177
11.55
1.08
14
156
(1.3)
(1.6)
1,408
(1)
111
(53.07)
0.53
308
284
160
64
55
1,148
48
247
4.71
0.91
1,221
821
902
305
258
696
370
1,180
4.83
1.52
8,850
9,409
4,190
928
580
23,078
25
408
26.26
1.62
377
544
100
3,350
162
212.71
0.99
39
83
25
233
19
356
33.91
1.80
650
1,489
826
405
323
948
341
1,570
8.51
1.85
377
1,352
542
188
157
7,579
21
178
11.86
1.37
1,224
1,187
505
150
92
3,057
30
388
7.97
0.62
3,372
2,373
1,478
470
379
10,033
38
237
19.88
3.17
(2.5)
(1.8)
(2.82)
(0.01)
617
(342)
83
(22)
(4,142)
585
652
389
79
45
3,207
14
203
11.16
0.77
10
125
16
(1)
16
327
49
384
1.76
0.22
254
828
296
133
114
269
424
3,082
6.37
0.88
696
4,595
458
126
137
31,397
146
60.95
1.81
5,622
2,477
2,359
564
1,024
795
399
2,056
270
389
6,873
57
360
21.93
3.44
(4)
(43)
4,207
(14)
189
(6.59)
0.47
46
35
4,007
513
15.03
0.25
52
304
15.10
1.99
5,123
990
6,695
414
183
1,801
101
550
5.72
1.05
526
960
1,099
61
5,541
173
30.81
0.51
1,369
860
3,200
205
137
2,936
47
293
29.98
4.78
5,508
1,425
6,232
655
240
4,842
50
294
9.78
1.65
1,737
1,201
2,879
385
273
4,705
58
255
12.42
2.82
1,224
674
1,569
172
124
3,410
36
198
7.87
1.44
6,104
2,219
7,742
654
402
6,027
67
368
9.15
1.66
19
20
21
DER
23
24
Annualized
ROA
(x)
22
ROE
NPM
OPM
25
26
PER
PBV
Weighted
Weighted
Average
Average
(x)
(x)
(%)
(%)
(%)
(%)
10
(59)
43
1.15
6.35
13.62
17.91
36.82
0.09754
0.01329
1.16
10.03
21.63
43.64
58.97
0.11061
0.02392
0.62
0.08
0.13
0.73
47.50
5.88533
0.00790
0.83
3.99
7.30
19.26
51.56
0.00481
0.00035
0.84
7.27
13.36
25.12
40.73
0.00000
0.00000
1.66
(10.23)
(27.16)
(79.36)
39.49
(0.00302)
0.00082
0.38
(2.13)
(2.93)
(117.30)
24.41
(0.13448)
0.00395
0.30
1.01
1.30
4.31
45.90
0.24082
0.00314
0.55
7.92
12.26
36.07
63.61
0.13461
0.01650
0.51
4.29
6.46
22.68
47.88
0.11419
0.00738
0.20
3.91
4.67
38.32
63.58
0.04994
0.00233
0.81
5.65
10.23
24.77
49.39
0.00776
0.00079
1.35
8.64
20.34
18.39
47.53
0.00183
0.00037
0.34
2.09
2.79
10.56
71.59
0.03445
0.00096
0.83
1.49
2.72
14.59
36.71
0.02649
0.00072
0.46
8.15
11.86
37.82
73.96
0.00662
0.00079
0.41
(0.15)
(0.22)
(2.25)
39.79
(0.64656)
0.00139
0.08
2.73
2.94
65.78
29.10
0.07316
0.00215
1.81
10.07
28.30
25.94
48.42
0.00006
0.00002
0.43
11.96
17.08
80.48
51.59
0.02648
0.00452
0.47
12.31
18.09
25.49
52.00
0.00403
0.00073
0.50
5.18
7.76
15.70
38.43
0.04221
0.00328
0.32
1.60
2.11
7.32
67.70
0.02185
0.00046
1.15
8.49
18.24
38.82
54.83
0.02180
0.00398
0.60
5.83
9.31
28.40
53.43
0.10392
0.00968
0.09
(0.92)
(1.00)
(30.93)
14.77
(0.03393)
0.00034
1.09
9.26
19.32
34.34
60.60
0.00246
0.00048
1.49
12.62
31.37
28.55
43.09
0.00153
0.00048
0.94
3.18
6.16
13.84
45.26
0.27530
0.01697
0.69
0.27
0.46
2.53
58.91
0.32365
0.00150
0.47
3.60
5.30
17.68
29.24
0.00359
0.00019
0.44
15.10
21.70
39.10
58.63
0.00367
0.00080
0.28
9.05
11.58
28.91
53.94
0.04082
0.00473
1.03
3.82
7.76
18.24
52.83
0.01107
0.00086
1.42
6.59
15.95
25.61
49.71
0.09059
0.01445
(1.80)
(0.65)
(0.00011)
(0.00000)
0.92
0.68
0.90
3.63
6.88
11.52
46.39
0.01625
0.00112
0.08
11.74
12.72
101.48
46.98
0.00026
0.00003
0.31
10.53
13.75
38.50
49.44
0.00078
0.00011
0.15
2.58
2.97
29.82
51.63
0.86916
0.02582
2.27
4.80
15.69
16.48
44.38
0.06845
0.01074
1.29
(3.12)
(7.14)
38.90
(0.01259)
0.00090
0.19
1.41
1.69
40.15
0.02736
0.00046
2.46
(3,713.27)
12.84
27
5.17
18
12
0.00468
0.00086
0.55
12
0.07754
0.00129
1.59
6.15
15.95
4.28
14.12
0.03997
0.00637
3.86
3.46
16.85
3.85
12.61
0.02150
0.00362
1.45
9.28
22.71
9.47
27.18
0.02654
0.00603
1.82
6.51
18.33
7.87
16.12
0.01219
0.00223
2.75
4.83
18.11
5.19
11.17
0.02505
0.00453
28
29
30
31
32
Cash and
Time Deposit
Premium
Reinsurance
Other
Receivables
Receivables
Receivable
Cash Equivalents
1,834,227,199,000
844,906,352,691
597,128,042,339
36,921,975,000
225,058,290,710
13,605,005,656
829,867,929,992
7,427,938,501
7,127,636
60,060,378,361
808,109,724
3,803,696,607
10,000,000
88,866,456,451
1,735,703,251
1,845,520,010
387,553,988
3,479,092,438,056
12,085,453,184
2,109,129,637,191
47,538,192,683
868,097,298,556
8,180,501,402
452,731,319,485
8,530,459,655
137,464,571,770
881,486,712
207,161,512,000
8,572,916,000
20,349,557,532
136,873,292,375
1,060,088,159,162
5,975,642,608
369,230,738
350,449,323
12,114,018,843
104,000,085,482
87,936,662,595
3,923,815,528
496,319,472,902
107,506,540,823
76,222,177,742
5,187,127,361
106,174,916,664
129,316,492,421
255,807,250,000
11,799,224,000
867,287,349,000
8,751,711,000
127,545,483,579
22,356,961,892
806,090,787
20,622,385,500
49,047,718,000
1,799,202,000
37,357,605,877
1,341,004,284
2,174,560,697,339
358,920,595,562
184,748,958,187
245,876,411
39,501,990,909
872,624,354
117,021,709,413
2,769,891,239
343,233,728,000
732,581,000
94,034,608,289
32,069,956,476
621,021,073,000
7,870,085,000
5,327,668
853,776,962
47,321,406,983
1,363,347,721
2,162,064,005
25,880,510,382
771,540,630
88,819,872,426
31,947,606,351
1,495,900,816,000
40,090,573,000
444,036,412
30,453,890
162,921,932,000
2,498,363,000
552,203,272,822
112,304,991,314
292,245,264,809
4,839,507,147
768,524,802,296
40,907,486,031
1,306,110,014,096
25,939,636,740
584,074,787,171
50,071,992,780
661,096,154,514
42,244,206,197
1,244,316,237,000
69,504,434,000
33
34
35
Recievables
Recievables
Recievables
from Brokers
from Customers
36
37
38
39
Account
Total
Inventories
Current Assets
Receivables
Receivables
di AL
1,112,689,593,000
1,149,611,568,000
6,338,439,000
7,990,877,013
21,595,882,669
2,395,213,061,781
1,166,377,037,039
2,040,438,218,061
1,816,318,578,119
6,662,412,257
38,023,029,533
9,602,928,392
10,411,038,116
9,379,124,512
9,389,124,512
3,146,571
58,915,089,450
60,867,330,998
172,302,099,172
12,986,350,098
13,373,904,086
98,341,234,146
74,892,058,151
86,977,511,335
3,012,273,393,424
277,277,894,330
324,816,087,013
2,675,218,498,778
19,143,783,509
30,786,451,389
3,158,313,581
112,683,965,859
121,214,425,514
1,209,152,919,183
881,486,712
144,699,253,476
31,686,286,000
40,259,202,000
1,215,567,293,000
16,201,202,234
153,074,494,609
560,605,929,509
26,095,597,964
32,071,240,572
1,085,088,900,043
31,900,491,706
1,449,707,327,309
17,628,233,135
1,017,537,662,629
8,343,453,331
8,693,902,654
25,454,660,593
129,454,746,075
19,478,358,030
23,402,173,558
171,406,403,686
39,991,537,133
147,498,077,956
464,510,656,477
0
103,014,327,068
193,590,013,296
11,878,785,276
17,065,912,637
2,567,409,929
325,885,107,430
458,837,660,082
1,579,406,374,198
46,235,540,000
58,034,764,000
1,333,090,347,000
11,234,498,000
19,986,209,000
1,010,240,380,000
85,507,850,760
107,864,812,652
554,015,993,308
2,127,567,000
22,749,952,500
80,321,861,363
4,384,407,000
88,033,578,000
331,696,530,000
72,656,750,011
75,682,780,849
1,359,250,346,889
564,635,560,727
923,556,156,289
7,892,170,591,837
105,106,237,000
160,676,981,541
224,806,082,461
1,130,410,839
2,003,035,193
44,243,743,096
40,303,970,884
43,073,862,123
191,629,806,774
55,481,919,000
56,650,138,000
1,068,644,000
258,167,729,332
290,237,685,808
463,028,849,649
108,926,033,000
116,796,118,000
3,120,864,000
853,776,962
89,855,072,786
145,124,946,853
146,488,294,574
860,096,832,227
5,161,424,980
5,161,424,980
23,354,916,412
908,711,937,000
1,064,528,116,010
35,864,477,694
36,636,018,324
15,643,795,010
278,111,594,382
310,059,200,733
1,124,722,148,990
87,346,180,425
34,427,117,000
82,776,283,000
2,741,082,409,000
30,453,890
1,015,416,839,790
17,736,133,000
21,041,416,000
1,493,885,000
1,023,196,725,298
1,657,079,695,285
68,562,178,399
5,377,659,563,432
181,227,403,357
186,066,910,504
85,251,291,904
1,052,355,362,825
374,066,736,008
420,578,434,178
98,837,258,477
1,772,853,450,070
995,877,969,850
1,284,674,613,696
1,586,309,420,113
6,636,861,092,157
280,336,434,287
619,991,118,610
8,261,983,863
1,445,771,978,037
245,949,500,594
411,129,785,364
564,330,240
1,605,217,343,821
350,596,042,945
420,573,213,510
872,775,160,000
5,838,851,683,000
40
41
Placements
with Other Banks

and Bank Indonesia
42
43
Loans
Investments
Diberikan
3,118,512,801,000
57,476,272,612
778,051,724,687
0
77,316,476,000
0
636,701,992,715
1,233,459,692,595
540,176,900,928
572,802,863,144
15,537,943,072
1,048,507,968,000
1,095,409,440,788
1,058,721,756,382
531,917,000
1,276,370,919,971
471,854,072,603
210,893,178,472
449,272,088,233
1,097,501,400,000
324,135,684,000
6,744,406,931
23,295,106,000
44,041,656,320
2,963,651,159,879
81,393,418,334
38,519,788,125
255,586,758,000
447,391,797,711
2,033,471,555,000
0
134,986,306,400
55,503,099,484
56,080,000
1,559,624,033,408
1,929,124,841,000
3,431,000,000
225,000,000
197,643,654,334
348,442,083,638
5,857,500,000
243,697,370,357
514,112,129,556
216,983,131,394
164,989,352,000
44
45
46
47
Consumer Financing
Prepaid Taxes & Expenses
Fixed
Other
Receivables
Pajak & Biaya dibayar dimuka
Assets
Assets
Piutang
pembiayaan konsumen
163,175,794,000
2,169,127,979,000
7,237,310,000
115,274,986,041
341,513,657,163
806,319,033,111
1,211,706,563,854
5,601,213,500,324
410,648,431,581
282,535,275
671,037,841
19,277,923,716
74,026,554,863
4,432,265,445
75,989,873,620
513,185,713
6,191,010,904
528,794,645,610
1,479,927,370
2,223,895,000
349,751,463
580,496,751
13,622,688,896
196,665,331,501
486,919,701,181
5,849,263,678
227,062,070,552
2,383,992,116,329
442,464,954,322
112,074,679,042
1,808,561,916,030
20,661,037,915
72,003,476,173
381,691,214,767
70,732,157,563
23,990,088,141
4,880,154,131
58,212,108,709
8,182,700,000
625,275,021,000
308,083,128,000
149,936,973
12,827,968,722
62,577,984,770
61,135,828,270
205,746,262,420
250,000,000
46,002,214
48,877,616,969
20,588,748,378
486,735,326,576
2,039,274,412
7,224,360,947
2,716,929,726
24,788,800,865
34,674,934,182
101,325,860,354
17,836,616,377
4,776,590,974
6,674,539,419
131,359,583,489
42,495,696,110
171,634,355,989
6,230,617,474
10,809,464,000
1,254,350,165,000
322,707,147,000
33,918,015,000
55,627,735,000
83,219,554,000
18,380,878,049
1,836,952,980,394
90,490,897,179
14,705,600
1,384,696,277
486,355,888
6,670,458,000
65,898,657,000
930,373,000
9,160,090,918
50,852,951,512
39,352,973,585
305,216,674,671
210,276,495,852
419,508,452,837
10,940,560,177
34,957,153,055
1,272,356,700
18,423,578,164
54,249,989,618
31,534,235,238
1,530,593,331,200
839,321,727
20,768,240,000
165,731,102,000
1,411,452,000
42,380,358,705
2,872,027,977
124,683,075,466
98,085,082,000
1,659,292,063,000
13,694,000
13,699,600
7,811,709,960
1,380,855,137
10,621,582,226
9,661,748,437
3,027,686,015
6,875,000
813,749,765
9,129,776,709
823,851,611,286
5,553,111,120
45,363,159,972
224,583,042,000
304,426,776,000
254,769,180,000
1,021,469,114
10,615,001,480
73,328,500,000
10,095,414,000
216,096,851,000
1,077,551,000
432,663,541,228
220,861,285,831
225,015,196,962
77,453,455,282
18,154,442,426
151,223,466,568
304,001,440,434
261,640,000,293
75,996,724,937
19,908,566,818
482,930,227,067
906,637,796
23,858,796,731
26,689,555,521
84,301,990,975
45,690,096,324
359,031,468,000
753,148,442,000
417,005,950,000
48
49
50
51
Total
Claims
Reinsurances
Assets
Pinjaman Bank
Payable
Payable
Bank Payable
(Rp)
10,787,265,542,000
2,237,695,734,000
6,007,548,091,185
554,227,157,300
17,707,949,598,417
3,339,392,146,706
148,084,624,723
23,259,487,896
1,643,945,423,275
250,909,273,880
197,342,817,672
976,488,666,616
194,602,829,886
237,541,563,214
32,717,495,293
12,787,376,914,156
97,000,000,000
11,524,866,822,316
801,939,388,346
4,314,646,971,261
241,079,166,667
3,529,028,283,751
489,760,221,679
385,681,565,146
35,577,062,000
3,478,445,408,000
373,595,608,000
4,103,893,859,060
1,523,692,311,354
5,188,186,444,790
97,000,000,000
351,807,802,149
20,091,255,448
1,948,666,123,846
61,602,663,081
487,193,845,496
1,736,519,690,851
169,899,085,661
738,221,345,249
33,854,168,964
5,691,909,741,708
1,024,169,452,131
4,362,366,221,000
373,595,608,000
4,084,414,957,000
5,597,356,750,923
1,496,782,785,628
169,796,417,571
892,789,512
591,979,523,000
2,041,958,524,823
140,000,000,000
18,259,171,414,884
920,627,561,553
247,443,496,791
122,140,554,026
2,138,597,313,933
89,101,918,449
1,729,840,278,000
146,562,499,000
2,410,399,588,075
342,573,086,880
5,744,711,035,000
1,085,337,621,000
274,910,191,540
217,300,677,789
1,236,255,766,968
119,423,648,580
135,937,211,458
1,082,292,152,075
100,000,000,000
5,290,382,916,872
336,713,750,229
8,099,174,681,000
841,780,461,000
1,819,043,433,932
2,454,961,990,000
50,729,817,000
6,112,953,591,126
192,017,279,999
1,485,580,913,441
140,408,099,808
2,228,434,922,345
372,293,205,361
6,933,353,587,843
912,002,614,231
2,937,938,049,768
466,116,962,471
1,897,418,630,991
8,322,979,571,000
52
53
54
55
Payables
Payables
Payables
Deposits
from Brokers
from Customers
56
57
58
59
60
Taxes
Fund Borrowings
Other Liabilities
Trade Payable
Current Liabilities
Payable
(Rp)
122,644,313,000
479,553,595,000
27,600,261,113
35,518,697,494
299,345,702,741
491,661,801,974
1,452,407,540
4,535,948,318
5,379,740,070
57,099,967,700
975,118,198
95,133,890,607
5,984,361,832
29,971,827,008
642,423,903
2,098,266,137
36,468,946,165
44,601,957,025
52,363,900,875
27,962,855,820
13,155,881,530
65,308,007,018
16,995,056,098
11,117,441,498
2,298,656,814
23,459,383,393
12,691,626,000
229,838,082,000
32,953,883,000
6,669,830,232
10,865,798,741
25,625,788,489
13,846,215,011
5,991,608,534
156,428,117
2,202,378,512
1,634,090,547
5,368,886,022
6,992,284,868
462,660,261
5,997,411,319
6,763,617,162
7,323,476,423
107,999,005,320
269,321,568,000
38,959,347,000
28,360,136,933
89,011,690,273
4,100,432,000
189,947,525,767
44,344,155,000
36,709,173,000
475,626,586
45,056,085,993
154,231,391,104
43,073,161,421
17,945,477,000
370,786,697,414
3,479,505,147
6,746,390,000
9,203,612,000
20,468,450,982
203,543,249,576
166,090,643,179
416,870,564,924
43,053,558,097
17,420,684,817
262,267,389
936,606,618
13,254,316,857
7,164,418,279
9,941,131,779
528,789,039,733
26,518,622,000
27,203,846,000
54,230,977,000
98,840,624,981
35,188,559,000
12,110,769,137
65,240,747,000
3,269,229,799
640,044,131,000
11,158,905,550
11,183,110,394
57,808,510,178
138,216,579
1,852,563,920
2,007,661,936
11,802,196,415
34,798,575,296
56,419,670,026
37,844,822,000
246,765,162,000
18,895,531,087
6,160,005,338
4,621,637,000
18,127,884,000
373,898,573,010
203,332,477,826
58,219,886,358
3,132,496,023,685
7,372,397,633
55,169,327,937
4,875,487,799,723
456,878,311,622
21,938,060,931
189,238,019,498
1,322,237,602,517
21,425,023,619
3,463,502,716,209
5,095,936,514,266
36,687,797,937
219,660,353,932
867,167,317,211
52,767,062,538
72,367,935,489
1,143,439,969,445
148,102,128,000
2,119,187,552,000
5,127,208,872,000
61
62
63
64
65
Current Ratio
Long Term
Total
DAR
Modal
Liabilities
Liabilities
Dasar
(Rp)
(Shares)
#DIV/0!
5,758,534,675,000
0.53
57,400,000,000
#DIV/0!
3,220,676,176,805
0.54
24,000,000,000
#DIV/0!
6,805,878,160,103
0.38
94,400,000,000
#DIV/0!
67,278,760,287
0.45
200,000,000,000
749,078,767,536
0.46
28,000,000,000
123,039,162,721
0.62
2,800,000,000
268,302,945,015
0.27
12,000,000,000
#DIV/0!
54,508,596,786
0.23
2,800,000,000
#DIV/0!
4,530,152,109,517
0.35
40,000,000,000
3,877,432,633,502
0.34
20,000,000,000
707,681,803,226
0.16
12,000,000,000
#DIV/0!
1,580,085,122,032
0.45
7,912,000,000
#DIV/0!
221,859,863,217
0.58
2,000,000,000
#DIV/0!
873,061,390,000
0.25
5,183,464,000
#DIV/0!
1,860,457,475,509
0.45
10,000,000,000
#DIV/0!
1,624,203,044,707
0.31
3,000,000,000
#DIV/0!
102,940,301,735
0.29
4,400,000,000
137,740,414,957
0.07
4,000,000,000
#DIV/0!
313,753,011,628
0.64
240,000,000
#DIV/0!
520,427,579,466
0.30
23,000,000,000
#DIV/0!
0.19
27,905,272,114
#DIV/0!
#DIV/0!
2.74
4.30
0.54
336,895,105,812
92,684,328,964
235,932,319,585
0.32
7,520,000,000
#DIV/0!
45,984,793,818
1,892,907,650,386
0.33
24,000,000,000
#DIV/0!
1,050,554,569,000
0.24
3,000,000,000
#DIV/0!
2,184,096,658,000
0.53
5,000,000,000
#DIV/0!
2,095,654,333,962
0.37
29,800,000,000
#DIV/0!
13,607,823,795
0.08
1,500,000,000
#DIV/0!
308,265,963,000
0.52
4,000,000,000
#DIV/0!
1,220,511,284,273
0.60
2,700,000,000
#DIV/0!
8,850,153,220,430
0.48
64,000,000,000
10,000,000,000
#DIV/0!
376,799,481,929
0.41
3.34
25,933,692,366
39,188,009,223
0.32
132,000,000
0.36
121,131,002,503
649,920,042,236
0.30
3,410,000,000
377,424,844,000
0.22
20,000,000,000
1,223,825,378,848
0.51
3,200,000,000
3,371,575,568,000
0.59
30,000,000,000
#DIV/0!
#DIV/0!
1.42
2,731,531,437,000
#DIV/0!
616,640,580,984
2.24
330,000,000
210,784,261,540
584,682,834,550
0.47
8,000,000,000
10,463,791,598
0.08
1,080,033,500
50,583,681,254
253,916,159,080
0.23
560,000,000
#DIV/0!
695,846,681,418
0.13
125,204,500,000
#DIV/0!
5,622,074,731,000
0.69
10,000,000,000
#DIV/0!
1,023,720,684,960
0.56
16,400,000,000
#DIV/0!
398,908,022,000
0.16
4,700,000,000
2.85
#DIV/0!
0.43
1.10
247,098,000,816
5,122,585,800,539
0.84
5,440,000,000
2.30
68,860,215,755
525,738,527,377
0.35
10,000,000,000
1.34
46,635,484,822
1,368,873,087,339
0.61
6,000,000,000
1.30
411,977,223,837
5,507,913,738,103
0.79
15,000,000,000
1.67
869,621,488,184
1,736,788,805,395
0.59
6,400,000,000
1.40
80,259,848,678
1,223,699,818,123
0.64
5,000,000,000
1.14
976,394,824,000
6,103,603,696,000
0.73
16,000,000,000
66
67
68
Modal
Retained
Total
Dasar
Earnings
Equity
(Rp)
(Rp)
(Rp)
69
Minority Interest
5,740,000,000,000
863,001,038,000
5,028,730,867,000
2,400,000,000,000
977,938,471,449
2,786,871,914,380
10,000,000,000,000
989,318,818,820
10,902,071,438,314
20,000,000,000,000
24,793,493,753
80,805,864,436
2,800,000,000,000
193,852,165,653
894,866,655,739
1,000,000,000,000
(755,115,199,588)
74,303,654,951
1,200,000,000,000
(44,275,426,658)
708,185,721,601
280,000,000,000
33,306,651,760
183,032,966,428
4,000,000,000,000
1,828,866,781,662
8,257,224,804,639
5,000,000,000,000
441,554,821,940
7,647,434,188,814
3,000,000,000,000
593,170,033,103
3,606,965,168,035
1,978,000,000,000
1,171,032,693,145
1,948,943,161,719
200,000,000,000
79,370,243,551
163,821,701,929
2,591,732,000,000
2,605,384,018,000
5,000,000,000,000
3,131,161,621
2,243,436,383,551
1,500,000,000,000
1,747,140,887,015
3,563,983,400,083
248,867,500,414
440,000,000,000
(296,371,315,000)
(42,739,054,088)
2,000,000,000,000
244,194,525,450
1,810,925,708,889
120,000,000,000
122,671,833,868
173,440,833,868
2,300,000,000,000
187,336,956,902
1,216,092,111,385
1,900,000,000,000
(279,460,974,336)
502,289,025,664
6,000,000,000,000
78,218,170,830
3,799,002,091,322
1,500,000,000,000
(138,733,221,000)
3,311,811,652,000
500,000,000,000
1,324,718,622,000
1,900,318,299,000
3,000,000,000,000
544,012,911,057
3,501,702,416,961
150,000,000,000
(6,109,657,800)
156,188,593,776
500,000,000,000
98,839,291,000
283,713,560,000
1,350,000,000,000
433,989,539,471
821,447,240,550
6,400,000,000,000
2,907,500,486,689
9,409,018,194,454
1,000,000,000,000
51,786,066,888
543,828,079,624
132,000,000,000
21,860,557,938
82,952,544,803
341,000,000,000
1,524,207,255,020
1,488,677,271,697
2,000,000,000,000
337,246,284,000
1,352,415,434,000
1,600,000,000,000
(353,648,954,646)
1,186,574,209,227
3,000,000,000,000
667,747,635,000
2,373,135,467,000
165,000,000,000
423,030,389,444
(341,730,389,444)
800,000,000,000
120,684,011,160
651,572,932,418
125,473,419,860
520,000,000,000
(1,589,625,610)
280,000,000,000
684,803,911,133
828,375,992,995
13,500,000,000,000
64,506,987,570
4,594,536,235,454
1,000,000,000,000
1,531,470,030,000
2,477,099,950,000
1,000,000,000,000
367,179,297,177
795,322,748,971
1,494,600,000,000
20,214,076,000
2,056,053,968,000
544,000,000,000
790,783,857,101
990,367,790,587
1,000,000,000,000
215,670,746,866
959,842,386,064
600,000,000,000
403,917,828,323
859,561,835,006
1,500,000,000,000
479,029,759,605
1,425,439,849,740
800,000,000,000
234,590,590,422
1,201,149,244,373
500,000,000,000
288,363,592,260
673,718,812,868
1,600,000,000,000
854,681,104,000
2,219,375,875,000
1,325,924,590,253,720
70
71
72
73
74
GPM
Operating Expenses
Total
Cost of
Gross
Sales
Goods Sold
Profit
(Rp)
(Rp)
#DIV/0!
3,824,099,116,000
2,416,178,373,000
1,407,920,743,000
36.82
519,696,515,000
1,381,046,263,518
566,655,685,963
814,390,577,555
58.97
120,770,120,237
2,017,319,021,475
1,059,110,566,343
958,208,455,132
47.50
850,807,585,904
30,644,388,574
14,845,294,568
15,799,094,006
51.56
8,205,854,917
475,956,741,240
282,101,696,527
193,855,044,713
40.73
36,133,486,335
25,431,706,095
15,389,996,706
10,041,709,389
39.49
10,125,677,557
17,718,809,789
13,393,646,172
4,325,163,617
24.41
23,956,368,396
55,368,904,547
29,954,655,038
25,414,249,509
45.90
16,758,509,315
2,806,339,356,563
1,021,278,370,406
1,785,060,986,157
63.61
824,505,606,459
2,178,331,003,289
1,135,338,808,147
1,042,992,195,142
47.88
503,533,468,043
439,841,775,753
160,175,449,660
279,666,326,093
63.58
146,076,105,474
804,768,631,805
407,254,305,352
397,514,326,453
49.39
150,468,082,809
181,227,641,077
95,095,082,835
86,132,558,242
47.53
43,749,654,023
688,935,681,000
195,727,233,000
493,208,448,000
71.59
382,875,079,000
418,674,256,293
264,990,192,600
153,684,063,693
36.71
153,684,063,693
1,117,683,055,738
291,002,515,238
826,680,540,500
73.96
413,795,910,473
23,782,855,500
14,318,964,542
9,463,890,958
39.79
9,113,396,026
80,956,007,412
57,395,083,328
23,560,924,084
29.10
57,395,083,328
189,240,721,933
97,615,873,935
91,624,847,998
48.42
33,129,031,274
258,090,167,331
124,954,118,892
133,136,048,439
51.59
35,409,149,614
356,344,278,906
171,056,793,180
185,287,485,726
52.00
72,086,256,492
939,161,250,098
578,274,894,548
360,886,355,550
38.43
173,251,810,380
955,254,685,000
308,555,484,000
646,699,201,000
67.70
558,588,597,000
893,170,154,000
403,487,025,000
489,683,129,000
54.83
92,144,952,000
1,148,295,925,907
534,730,594,003
613,565,331,904
53.43
164,714,350,000
5,058,948,712
4,311,608,042
747,340,670
14.77
2,070,951,638
159,633,209,000
62,901,732,000
96,731,477,000
60.60
32,325,494,000
902,455,446,998
513,603,262,818
388,852,184,180
43.09
84,340,076,238
4,189,580,354,855
2,293,260,256,746
1,896,320,098,109
45.26
968,323,966,017
99,585,429,829
40,919,221,417
58,666,208,412
58.91
51,167,033,293
24,859,280,733
17,590,502,969
7,268,777,764
29.24
3,450,538,574
826,143,531,266
341,750,192,507
484,393,338,759
58.63
79,655,633,337
541,780,576,000
249,534,510,000
292,246,066,000
53.94
104,051,954,000
504,637,348,122
238,013,505,899
266,623,842,223
52.83
116,591,075,203
1,478,104,635,000
743,405,041,000
734,699,594,000
49.71
264,829,046,000
389,474,167,604
208,793,412,855
180,680,754,749
46.39
#DIV/0!
2,457,221,249
102,009,389,393
15,724,942,574
8,337,433,862
7,387,508,712
46.98
8,410,380,927
295,908,494,634
149,611,080,968
146,297,413,666
49.44
12,938,018,556
457,832,705,353
221,458,386,498
236,374,318,855
51.63
110,506,474,115
2,359,330,713,000
1,312,185,440,000
1,047,145,273,000
44.38
482,670,705,000
1,147,320,000
700,959,009
446,360,991
38.90
4,456,770,188
269,786,893,000
161,470,182,000
108,316,711,000
40.15
61,987,406,000
6,695,112,327,923
5,960,704,136,739
799,042,008,389
11.93
1,099,417,633,431
976,566,728,692
132,350,575,835
12.04
385,497,929,411
71,475,330,279
3,200,479,479,540
2,761,822,067,045
451,889,323,510
14.12
246,859,442,267
6,231,897,707,375
5,526,135,624,010
785,921,672,088
12.61
130,981,268,643
2,878,775,284,823
2,096,389,788,159
782,385,496,664
27.18
397,295,981,873
1,569,453,329,087
1,325,209,172,206
252,986,588,963
16.12
80,750,847,970
7,741,827,272,000
6,978,414,331,000
864,934,975,000
11.17
211,193,809,000
75
76
77
78
79
Underwriting
Underwriting
Revenues
Expenses
Underwriting
Income
Operating
Income
from Investments
Expenses
Insurance saja
80
81
82
83
84
Interest Expenses
Other Operating
Other Operating
Operating
Revenue
Expenses
Profit
(Rp)
888,224,228,000
693,620,457,318
107,400,869,228
7,593,239,089
157,721,558,378
(83,968,168)
(19,631,204,779)
8,655,740,194
960,555,379,698
539,458,727,099
133,590,220,619
247,046,243,644
42,382,904,219
110,333,369,000
153,684,063,693
412,884,630,027
350,494,932
23,560,924,084
58,495,816,724
97,726,898,825
113,201,229,234
187,634,545,170
88,110,604,000
397,538,177,000
448,850,981,904
(1,323,610,968)
64,405,983,000
304,512,107,942
927,996,132,092
7,499,175,119
3,818,239,190
404,737,705,422
188,194,112,000
150,032,767,020
469,870,548,000
(2,457,221,249)
78,671,365,356
(1,022,872,215)
133,359,395,110
125,867,844,740
564,474,568,000
(4,010,409,197)
46,329,305,000
413,544,078,978
60,875,245,556
205,029,881,243
654,940,403,445
385,089,514,791
172,235,740,993
653,741,166,000
85
86
87
88
Other Income
Beban Bunga
EBT
EBIT
(Rp)
(Rp)
(22,477,255,543)
114,391,550,000
888,224,228,000
1,002,615,778,000
62,443,270,221
671,143,201,775
733,586,471,996
225,234,038,447
107,400,869,228
332,634,907,675
7,593,239,089
7,593,239,089
172,536,243,604
(15,193,343,637)
30,008,028,863
142,528,214,741
(17,889,627,704)
22,798,513,663
(17,973,595,872)
4,824,917,791
(19,631,204,779)
(19,631,204,779)
(3,246,175,642)
3,884,473,217
5,409,564,552
9,294,037,769
153,378,138,143
1,170,230,504,942
1,323,608,643,085
79,318,782,198
618,777,509,297
618,777,509,297
70,335,601,877
203,925,822,496
203,925,822,496
26,169,540,588
239,543,797,962
265,713,338,550
2,475,684,262
42,382,904,219
44,858,588,481
31,174,969,000
127,555,403,000
158,730,372,000
155,769,312,937
(7,502,445,682)
17,221,986,000
(54,109,816,858)
99,574,246,835
99,574,246,835
568,282,557,012
22,571,951,723
78,920,162,955
489,362,394,057
350,494,932
350,494,932
28,773,232,541
7,389,462,201
52,334,156,625
59,723,618,826
58,495,816,724
58,495,816,724
124,960,158,689
222,687,057,514
222,687,057,514
113,201,229,234
113,201,229,234
(9,566,091,092)
48,300,574,331
198,562,902,312
246,863,476,643
35,995,933,000
47,189,716,000
124,106,585,000
171,296,301,000
397,538,177,000
397,538,177,000
363,268,521,380
443,366,363,723
(85,582,460,524)
80,097,842,343
(72,262,769)
5,624,735
(2,932,360,296)
56,814,172,966
(1,395,873,737)
(1,390,249,002)
64,405,983,000
64,405,983,000
21,792,329,080
301,579,747,646
323,372,076,726
776,546,729
984,810,305,058
985,586,851,787
16,423,046,701
7,499,175,119
23,922,221,820
2,113,353,173
(4,462,321,613)
5,931,592,363
5,931,592,363
1,049,056,715
400,275,383,809
401,324,440,524
20,327,259,000
188,194,112,000
208,521,371,000
116,143,435,198
116,143,435,198
469,870,548,000
469,870,548,000
(33,889,331,822)
75,426,517
853,046
(22,274,695,841)
16,053,804,238
(12,149,453,241)
(2,381,794,732)
(2,380,941,686)
56,396,669,515
72,450,473,753
(13,172,325,456)
(13,172,325,456)
133,487,034,959
133,487,034,959
156,853,638,596
156,853,638,596
(33,558,837,000)
96,204,425,000
530,915,731,000
627,120,156,000
(38,535,298,120)
(42,545,707,317)
(42,545,707,317)
46,329,305,000
46,329,305,000
127,639,849
30,985,793,856
(87,164,405,503)
87,164,405,503
326,379,673,475
(19,355,240,058)
16,857,280,050
41,520,005,498
58,377,285,548
205,029,881,243
205,029,881,243
418,475,955,725
418,475,955,725
385,089,514,791
390,469,591,262
172,235,740,993
172,235,740,993
629,606,984,000
629,606,984,000
(236,464,447,720)
5,380,076,471
(24,134,182,000)
413,544,078,978
0.00001
89
90
91
92
Depreciation
Depreciation
Depreciation
Depreciation
awal
akhir
Akhir - awal
(dari beban usaha)
9,701,434,000
32,294,650,000
22,593,216,000
15,697,923,143
20,216,602,413
4,518,679,270
19,045,814,000
3,469,375,856
578,894,515,086
764,898,538,343
186,004,023,257
188,955,834,905
1,962,599,653
2,370,201,969
407,602,316
407,602,316
15,546,530,617
19,031,622,936
3,485,092,319
3,485,092,319
44,666,946,410
27,041,448,253
(17,625,498,157)
3,508,181,549
1,871,181,542
3,422,843,540
1,551,661,998
1,551,819,938
3,950,568,599
4,995,040,397
1,044,471,798
1,880,123,392
707,531,259,285
784,758,087,768
77,226,828,483
44,921,841,140
357,485,567,982
405,910,347,661
48,424,779,679
53,449,357,316
179,759,462,011
199,138,474,158
19,379,012,147
20,973,863,056
143,235,727,307
164,395,202,045
21,159,474,738
23,602,194,528
4,880,471,343
7,210,558,104
2,330,086,761
2,454,586,761
236,390,656,000
310,817,581,000
74,426,925,000
76,174,736,000
59,184,429,582
43,379,937,838
(15,804,491,744)
3,501,071,359
470,863,003,311
519,570,327,186
48,707,323,875
46,759,211,356
11,777,001,772
14,117,856,617
2,340,854,845
2,340,854,845
513,769,870,874
528,655,164,794
14,885,293,920
13,968,518,726
6,684,256,771
7,177,893,969
493,637,198
493,637,198
3,006,747,609
107,940,198
193,401,154,404
206,194,419,899
12,793,265,495
103,441,177,127
117,128,956,804
13,687,779,677
18,236,850,051
1,108,632,752,000
1,197,822,473,000
89,189,721,000
126,927,983,000
(2,898,807,411)
394,204,079
15,191,189,711
17,249,090,000
19,340,332,000
2,091,242,000
3,200,314,000
216,902,656,343
271,357,570,716
54,454,914,373
47,681,821,438
498,562,036
632,834,845
134,272,809
134,272,809
126,304,135,000
133,821,834,000
7,517,699,000
8,602,452,000
34,531,083,341
42,197,271,670
7,666,188,329
8,188,457,402
854,674,614,057
1,038,978,977,842
184,304,363,785
129,979,202,575
10,083,210,842
13,691,525,535
3,608,314,693
2,199,841,245
30,050,032,270
30,986,888,983
936,856,713
110,540,960
461,483,799,886
548,700,350,966
87,216,551,080
87,113,963,610
80,469,950,000
89,252,580,000
8,782,630,000
9,464,030,000
91,655,690,214
101,224,789,458
9,569,099,244
9,744,429,399
274,691,024,000
301,129,847,000
26,438,823,000
27,027,865,000
643,284,757
593,198,122
18,967,077,215
21,259,310,798
(50,086,635)
4,036,458
2,292,233,583
3,490,761,871
231,709,068
1,345,796,921
1,423,557,965
77,761,044
275,699,758,329
306,443,902,061
30,744,143,732
231,709,068
44,864,632,410
53,249,015,215
8,384,382,805
8,384,382,805
177,616,464,000
171,344,547,000
(6,271,917,000)
40,930,799,000
3,265,358,009
3,679,343,122
413,985,113
414,760,113
41,897,902,000
56,742,702,000
14,844,800,000
15,122,884,000
137,591,512,945
129,770,287,419
(7,821,225,526)
4,601,680,567
112,171,171,307
135,353,414,305
23,182,242,998
28,733,078,785
243,247,583,827
284,175,088,562
40,927,504,735
48,841,586,124
80,670,651,896
84,326,007,796
3,655,355,900
8,415,718,503
673,816,229,564
752,145,266,462
78,329,036,898
51,628,841,706
69,890,819,148
78,126,378,279
8,235,559,131
13,143,087,053
239,367,875,000
294,475,460,000
55,107,585,000
68,444,869,000
93
Amortization
94
95
96
Total
EBITDA
Current Year
Depreciation
Tax
and Amortisation
(Rp)
(Rp)
9,872,181,000
28,917,995,000
1,031,533,773,000
3,469,375,856
737,055,847,852
68,406,592,318
188,955,834,905
521,590,742,580
100,517,047,436
407,602,316
8,000,841,405
1,691,987,004
3,485,092,319
176,021,335,923
22,953,554,406
3,508,181,549
8,333,099,340
2,286,930,234
263,293,537
1,815,113,475
(17,816,091,304)
1,170,247,422
1,880,123,392
11,174,161,161
3,021,900,427
44,921,841,140
1,368,530,484,225
53,449,357,316
672,226,866,613
20,973,863,056
224,899,685,552
23,602,194,528
289,315,533,078
2,454,586,761
47,313,175,242
301,459,514,000
460,189,886,000
3,501,071,359
103,075,318,194
47,873,863,521
616,156,420,533
66,956,991,565
2,340,854,845
2,691,349,777
1,235,497,777
317,647,270
14,286,165,996
74,009,784,822
99,017,357
592,654,555
59,088,471,279
394,204,079
223,081,261,593
2,621,751,334
17,812,941,045
131,014,170,279
3,092,252,827
21,329,102,878
268,192,579,521
55,863,634,000
182,791,617,000
354,087,918,000
60,125,758,000
3,200,314,000
400,738,491,000
50,839,432,000
47,681,821,438
491,048,185,161
57,396,174,338
225,284,778,000
1,114,652,165
134,272,809
8,602,452,000
123,631,941,314
40,369,454,813
56,052,642,000
9,421,799,388
(1,255,976,193)
73,008,435,000
9,698,321,000
8,188,457,402
331,560,534,128
43,986,271,731
129,979,202,575
1,115,566,054,362
175,560,142,390
2,199,841,245
26,122,063,065
4,979,271,491
110,540,960
6,042,133,323
87,113,963,610
488,438,404,134
9,464,030,000
217,985,401,000
77,273,232,590
9,744,429,399
125,887,864,597
1,424,412,000
28,452,277,000
498,322,825,000
4,036,458
3,490,761,871
231,709,068
(12,940,616,388)
231,709,068
133,718,744,027
19,419,258,345
8,384,382,805
165,238,021,401
20,897,763,830
40,930,799,000
668,050,955,000
146,156,457,000
414,760,113
15,122,884,000
(2,376,905,228)
75,941,235,624
(42,130,947,204)
61,452,189,000
0
11,542,004,782
0
11,996,581,000
4,601,680,567
418,145,759,545
143,686,951,437
14,353,332,333
72,730,617,881
33,526,192,788
48,841,586,124
253,871,467,367
22,760,123,403
8,415,718,503
426,891,674,228
51,628,841,706
442,098,432,968
13,143,087,053
185,378,828,046
68,444,869,000
698,051,853,000
249,568,409,000
97
98
99
100
Deferred
Net
Net Income
Minority Interest
Tax
Tax
from
in net income/loss of subsidiary
Normal Activities
(Rp)
(Rp)
0
(67,866,081,896)
(Rp)
203,321,472,000
684,902,756,000
68,406,592,318
602,736,609,457
32,650,965,540
74,749,903,688
1,691,987,004
5,901,252,085
22,953,554,406
119,574,660,335
(68,592,227)
2,218,338,007
(20,191,933,879)
(17,486,229)
1,152,761,193
(20,783,965,972)
0
1,134,480,153
(152,720,457)
(1,257,000,000)
0
(349,282,043)
3,021,900,427
2,387,664,125
158,196,682,792
1,012,033,822,150
124,766,421,467
494,011,087,830
35,367,042,642
168,558,779,854
40,216,734,356
199,327,063,606
9,061,382,053
33,321,522,166
54,795,642,000
72,759,761,000
35,761,925,006
63,812,321,829
66,956,991,565
422,405,402,492
886,215,734
6,739,585,062
(10,668,037)
(5,926,493,000)
0
(20,258,819,877)
(110,203,000)
(535,720,802)
45,594,571,563
9,411,131,351
49,084,685,373
14,964,051,586
207,723,005,928
22,358,868,270
90,842,360,964
51,158,119,914
147,404,782,398
54,199,265,000
69,907,320,000
50,839,432,000
346,698,745,000
37,137,354,461
326,131,166,919
168,797,453
(1,564,671,190)
9,588,118,000
54,817,865,000
(87,275,215)
43,898,996,516
257,680,751,130
(4,844,186,258)
170,715,956,132
814,094,348,926
4,979,271,491
2,519,903,628
(596,619,472)
1,537,027,715
4,394,564,648
77,273,232,590
323,002,151,219
31,586,302,000
156,607,810,000
24,097,695,017
92,045,740,181
91,339,101,000
378,531,447,000
(596,619,472)
(1,785,175,260)
11,542,004,782
107,325,200
19,526,583,545
113,960,451,414
(494,161,494)
20,403,602,336
136,450,036,260
(3,947,370,000)
142,209,087,000
388,706,644,000
788,113,029
0
(320,445,000)
57,366,000
11,676,136,000
44,854,664,733
(13,960,438,485)
0
0
(42,603,073,317)
34,653,169,000
0
(2,323,892,168)
(10,907,919,000)
143,686,951,437
182,692,722,038
33,526,192,788
7,993,812,710
67,926,004,280
137,103,876,963
178,252,781,343
240,223,174,382
106,914,188,896
278,175,325,895
48,721,191,096
123,514,549,897
238,660,490,000
390,946,494,000
101
102
103
Others
Total Comprehensive
Income
Paid-Up
0
(60,114,579,909)
0
9,174,711
(Rp)
104
Capital
Nominal
Real
Real
(Rp)
684,902,756,000
2,050,000,000,000
100
602,736,609,457
1,786,310,188,800
100
14,635,323,779
4,551,977,226,500 500 & 100
5,901,252,085
65,000,002,000
100
119,574,660,335
700,000,000,000
1,000
(20,182,759,168)
819,109,129,500
500
(20,783,965,972)
731,502,225,200
100
2,387,664,125
142,893,500,000
100
267,237,913
1,012,301,060,063
1,749,699,659,200
100
494,011,087,830
3,791,453,998,500
250
168,558,779,854
1,537,500,000,000
250
199,327,063,606
494,716,208,500
250
33,321,522,166
75,522,698,000
100
72,759,761,000
1,661,046,000,000
500
61,076,589,057
1,430,695,481,000
500
422,672,640,405
925,000,000,000
500
272,100,000,000
100
53,253,737,702
1,762,944,750,000
500
49,084,685,373
50,769,000,000
500
207,723,005,928
780,076,000,000
100
27,828,674
147,432,611,072
2,591,463,402,500
250
69,907,320,000
1,164,520,241,000
500
346,698,745,000
275,000,000,000
100
0
(2,735,732,772)
267,237,913
(535,720,802)
7,659,166,139
90,842,360,964
326,131,166,919
745,000,000,000 1,000 & 200
1,788,848,750,975 500 & 75
(1,564,671,190)
140,750,000,000
100
54,817,865,000
143,552,250,000
125
257,680,751,130
348,000,000,000
500
579,917,275,793
2,307,768,961,900
100
2,519,903,628
335,000,000,000
100
4,394,564,648
58,212,000,000
1,000
323,002,151,219
94,819,400,000
100
156,607,810,000
757,933,300,000
100
92,045,740,181
1,528,422,844,000
500
378,531,447,000
1,203,990,060,000
100
(234,177,073,133)
(1,785,175,260)
41,250,000,000
500
44,854,664,733
320,749,150,200
100
29,918,330,405
15,957,891,920
143,344,500,000 500 & 200
(36,802,500)
113,923,648,914
61,544,529
136,511,580,789
134,400,000,000
388,706,644,000
687,314,084,000
(42,603,073,317)
390,348,212,600 125 & 50
34,653,169,000
500
4,119,240,501,000 2,000 & 400 & 100
1,274,157,258,000
100
318
(97,722,608)
182,594,999,430
180,132,000,000
100
8,003,684,101
554,116,500,000
100
137,103,876,963
293,553,357,500
100
240,223,174,382
484,243,650,000
100
272,758,950,923
588,156,180,000
125
123,514,549,897
341,000,000,000
100
10,881,434,000
401,827,928,000
602,726,750,000
100
9,871,391
0
(5,416,374,972)
105
106
107
108
Paid-Up
Capital
Cash Flows from
Cash Flows from
Cash Flows from
Real
(Shares)
20,500,000,000
(313,502,448,000)
17,863,101,888
1,419,007,133,264
39,919,772,265
(1,268,893,315,704)
(1,252,419,934,000)
(1,111,444,632,730)
610,644,005,219
1,538,127,854,000
(195,012,924,033)
394,548,249,732
650,000,020
4,399,876,746
(722,777,500)
910,527,667
700,000,000
549,088,660,643
(702,700,030,557)
189,684,020,936
1,638,218,259
(57,998,151,268)
6,035,143,449
53,240,186,290
7,315,022,252
(6,724,186,233)
(35,026,390,027)
(8,699,746,168)
1,428,935,000
(37,712,727,954)
(4,840,246,280)
43,480,989,453
17,496,996,592
984,957,071,642
(67,234,835,765)
(987,179,289,277)
15,165,815,994
886,887,364,440
(1,414,901,228,184)
400,540,379,977
6,150,000,000
5,056,488,162
(551,248,984,075)
114,976,467,300
1,978,864,834
269,366,414,497
(318,172,837,134)
252,244,827,663
755,226,980
107,047,598,359
17,138,009,304
3,322,092,000
225,302,511,000
(56,095,400,000)
2,861,390,962
(32,575,733,569)
21,365,615,817
1,850,000,000
373,657,602,615
81,201,218,270
(153,906,470,958)
29,108,791,785
899,672,968
(99,571,067,000)
9,061,041,017
2,721,000,000
(5,867,559,475)
(25,242,680,672)
3,525,889,500
17,365,391,244
(57,586,793,949)
(7,254,112,823)
101,538,000
87,320,230,591
(24,864,025,865)
(15,059,830,900)
(3,260,385,755)
(516,586,136,676)
987,276,904,417
7,800,760,000
1,745,000,000
37,658,483,199
(12,421,163,667)
(25,996,257,474)
10,365,853,610
(226,548,671,029)
(191,977,448,295)
435,796,002,741
2,329,040,482
284,702,649,000
(90,831,501,000)
(118,636,841,000)
2,750,000,000
311,723,404,000
(102,528,975,000)
(99,961,488,000)
13,780,872,551
461,715,269,277
(645,647,360,121)
241,681,225,476
1,407,500,000
(57,106,418.00)
1,148,418,000
49,935,271,000
(12,731,950)
(5,239,373,000)
132,406,470
(55,076,925,000)
696,000,000
478,557,047,120
(22,619,041,477)
23,077,689,619
374,527,460,106
(2,905,342,041,622)
1,037,745,192,843
(454,078,056,422)
3,350,000,000
251,676,966,847
(64,508,494,192)
(32,699,538,625)
58,212,000
6,865,204,297
(4,218,132,087)
(3,374,624,000)
948,194,000
523,643,970,727
(401,464,453,425)
(120,450,675,000)
7,579,333,000
103,934,683,000
(107,449,833,000)
371,514,605,000
3,056,845,688
164,249,328,991
(88,460,917,538)
12,039,900,600
346,238,989,000
(1,476,006,065,000)
82,500,000
3,207,491,502
(22,185,255)
9,319,357,493
40,000,000
(5,939,193,102)
(55,944,752,119)
1,431,449,906,000
(31,493,797)
22,126,405,285
326,722,500
659,580,414
(17,304,052,500)
268,800,000
153,084,070,257
(364,360,700,424)
93,322,339,733
(15,819,256)
31,396,905,010
(452,925,899,173)
(17,148,036,454)
367,914,509,168
6,873,140,840
749,301,225,000
(749,193,519,000)
366,160,140,000
4,206,964,252
56,702,847,492
(4,035,000)
4,006,783,830
6,767,446,000
(4,002,250,000)
(14,444,655,251)
18,135,461,000
1,801,320,000
(276,408,767,398)
(381,555,200)
5,541,165,000
(197,219,826,956)
(20,017,958,477)
400,245,232,854
2,935,533,575
226,388,828,442
(67,894,685,591)
4,842,436,500
146,244,079,601
59,004,906,332
140,807,523,524
4,705,249,440
591,509,968,216
(102,548,543,555)
(145,985,896,585)
3,410,000,000
274,964,595,301
(47,444,986,936)
(54,852,381,197)
6,027,267,500
838,418,778,000
(815,528,514,000)
(6,278,896,000)
(152,996,354,819)
6,229,105,467
109
110
111
112
Net Increase in
Capital
Adjusted
Paid-Up
(Rp)
1,874,982,700,000
1,834,227,199,000
2,050,000,000,000
112,549,576,501
(27,794,528,000)
732,356,776,190
844,906,352,691
1,786,310,188,800
(263,701,060,753)
860,557,957,179
597,128,042,339
4,551,977,136,500
4,587,626,913
2,840,311,558
7,427,938,471
65,000,002,000
36,072,651,022
23,987,727,339
60,060,378,361
1,277,178,471
(50,450,322,428)
928,015,219
2,526,518,136
3,803,696,607
819,109,129,500
139,316,778,879
88,866,456,451
731,502,225,200
917,504,791
1,845,520,010
142,893,500,000
(69,457,053,400)
3,545,384,624,435
3,479,082,438,056
1,749,699,659,200
(127,473,483,767)
2,235,938,145,227
2,109,129,637,191
3,496,499,852,500
(431,216,028,613)
1,296,947,271,675
868,097,298,556
1,537,500,000,000
203,438,405,026
251,613,988,640
452,731,319,484
989,432,417,000
125,085,280,631
12,377,343,899
137,464,571,770
75,522,698,000
69,636,044,000
136,679,384,000
207,161,512,000
1,661,046,000,000
(1,182,663,318)
21,532,220,850
20,349,557,532
1,430,695,481,000
756,672,698,794
1,060,088,159,162
925,000,000,000
(2,001,448,362)
2,370,679,099
369,230,737
272,100,000,000
(47,475,515,528)
59,589,534,371
12,114,018,843
1,762,944,750,000
47,396,373,826
40,540,288,769
87,936,662,595
50,769,000,000
467,430,381,986
28,889,090,916
496,319,472,902
780,076,000,000
300,952,349,927
76,946,892,803
76,222,177,742
745,000,000,000
17,269,883,417
(758,937,942)
88,781,611,954
106,174,916,664
2,591,463,402,500
1,164,520,241,000
75,234,307,000
180,059,773,000
255,807,250,000
109,232,941,000
758,054,399,000
867,287,349,000
275,000,000,000
46,644,239,579
80,530,998,507
127,545,483,579
1,788,848,750,975
743,522,685
806,090,787
140,750,000,000
58,852,944,000
49,047,718,000
143,552,250,000
62,568,102
(10,381,027,000)
1,859,949,221
35,489,063,225
37,357,605,877
348,000,000,000
3,660,087,191,120
2,174,560,697,339
2,307,768,961,900
30,280,024,157
184,748,958,187
335,000,000,000
40,072,463,957
39,501,990,909
232,848,000,000
1,728,842,302
117,342,772,631
117,021,709,413
94,819,400,000
367,999,455,000
9,680,888,000
343,233,728,000
757,933,300,000
(1,493,069,388,673)
154,468,934,030
(727,551,790)
19,843,659,334
74,190,948,953
94,034,608,287
1,528,422,844,000
301,682,830,000
325,370,239,000
626,927,737,000
1,003,325,050,000
19,006,720
5,327,668
41,250,000,000
21,814,837,307
47,321,406,983
320,749,150,200
143,344,500,000
(13,679,052)
25,506,569,676
(16,660,291,342)
18,822,355,347
2,162,064,005
(117,954,290,434)
143,834,800,816
25,880,510,382
134,400,000,000
(102,159,426,459)
190,979,298,885
88,819,872,426
3,834,125,901,000
366,267,846,000
1,116,886,523,000
1,482,154,969,000
687,314,084,000
42,254,157,241
106,834,449
42,360,991,690
390,348,212,600
20,900,657,000
142,021,275,000
162,921,932,000
2,003,391,915,500
123,454,910,256
242,117,620,949
369,625,131,834
180,132,000,000
(370,234,140,252)
662,479,405,061
292,245,264,809
554,116,500,000
164,723,248,318
603,659,042,070
768,524,802,296
293,553,357,500
346,056,509,457
959,608,929,729
1,306,110,014,096
484,243,650,000
342,975,528,076
244,929,185,300
584,074,787,171
588,156,180,000
172,667,227,168
488,213,578,157
661,096,154,514
341,000,000,000
16,611,368,000
1,227,704,869,000
1,244,316,237,000
602,711,350,000
1,447,174,804,650
113
114
115
116
117
Paid-Up
Stocks List
31-Dec-11
Closing Price
31-Dec-11
(Rp)
Ann. EPS
Nilai Nominal (Rp)
Capital
Adjusted
Adjusted
Real
(Shares)
100
20,500,000,000
100
17,863,101,888
500 & 100
39,919,772,265
100
650,000,020
20,500,000,000
17,863,101,888
39,919,772,265
650,000,020
350
460
119
148
33
34
0
9
171
500
1,638,218,259
100
7,315,022,252
100
1,428,935,000
100
17,496,996,592
250
15,165,815,994
250
6,150,000,000
500
1,978,864,834
100
755,226,980
500
3,322,092,000
500
2,861,390,962
500
1,850,000,000
100
2,721,000,000
500
3,525,889,500
500
101,538,000
100
7,800,760,000
250
10,365,853,610
500
2,329,040,482
100
2,750,000,000
1000 & 200
1,745,000,000
500 & 75
19,816,894,728
100
1,407,500,000
125
1,148,418,000
500
696,000,000
100
23,077,689,619
100
3,350,000,000
1,000
232,848,000
100
948,194,000
100
7,579,333,000
500
3,056,845,688
100
10,033,250,500
500
82,500,000
100
3,207,491,502
500 & 200
326,722,500
500
2,000 & 400 & 100

100
125 & 50
268,800,000
31,396,905,010
6,873,140,840
4,206,964,252
500
4,006,783,831
1,638,218,259
7,315,022,252
1,428,935,000
17,496,996,592
15,165,815,994
6,150,000,000
1,978,864,834
755,226,980
3,322,092,000
2,861,390,962
1,850,000,000
2,721,000,000
3,525,889,500
101,538,000
7,800,760,000
1,745,000,000
10,365,853,610
2,329,040,482
2,750,000,000
19,816,894,728
1,407,500,000
1,148,418,000
696,000,000
23,077,689,619
3,350,000,000
232,848,000
948,194,000
7,579,333,000
3,056,845,688
10,033,250,500
82,500,000
3,207,491,502
326,722,500
268,800,000
31,396,905,010
6,873,140,840
4,206,964,252
4,006,783,831
50
115
620
980
540
490
870
235
500
435
1,800
103
690
660
199
265
255
620
2,200
190
59
225
1,790
660
160
640
2,900
245
240
750
61
156
86
2,700
265
1,240
89
130
(12)
(3)
2
58
33
27
101
44
22
21
228
(0)
15
483
27
52
28
30
126
24
(1)
48
370
25
1
75
341
21
30
31
(22)
14
49
424
4
57
(14)
9
100
1,801,320,000
100
5,541,165,000
100
2,935,533,575
100
4,842,436,500
125
4,705,249,440
100
3,410,000,000
100
6,027,113,500
2,201,659,997,232
1,801,320,000
5,541,165,000
2,935,533,575
4,842,436,500
4,705,249,440
3,410,000,000
6,027,113,500
580
89
1,400
485
720
285
610
101
3
47
50
58
36
67
118
119
BV
120
121
122
Annualized
Book
Price
Earning per
Value
Earning
Shares (EPS)
(BV)
Ratio (PER)
(Rp)
(Rp)
(x)
245
33
245
10.48
7,175,000,000,000.00
156
34
156
13.63
8,217,026,868,480.00
273
273
324.59
4,750,452,899,535.00
124
124
16.30
96,200,002,960.00
45
(12)
45
(4.06)
81,910,912,950.00
97
(3)
97
(40.47)
841,227,558,980.00
128
128
371.05
885,939,700,000.00
472
58
472
16.94
17,147,056,660,160.00
504
33
504
16.58
8,189,540,636,760.00
586
27
586
17.88
3,013,500,000,000.00
985
101
985
8.64
1,721,612,405,580.00
217
44
217
5.33
177,478,340,300.00
784
22
784
22.83
1,661,046,000,000.00
784
21
784
20.38
1,244,705,068,470.00
1,926
228
1,926
7.88
3,330,000,000,000.00
Real
Market Cap
31-Dec-2011
1,278
91
(0)
91
(523.15)
514
15
514
45.68
280,263,000,000.00
1,708
483
1,708
1.37
67,015,080,000.00
156
27
156
7.47
1,552,351,240,000.00
288
52
288
5.09
462,425,000,000.00
366
28
366
8.96
2,643,292,670,550.00
1,422
30
1,422
20.66
1,444,005,098,840.00
691
126
691
17.45
6,050,000,000,000.00
254
16
177
11.55
3,765,209,998,320.00
111
(1)
111
(53.07)
83,042,500,000.00
247
48
247
4.71
258,394,050,000.00
1,180
370
1,180
4.83
1,245,840,000,000.00
408
25
408
26.26
15,231,275,148,540.00
536,000,000,000.00
2,432,863,755,000.00
162
162
212.71
1,425
19
356
33.91
149,022,720,000.00
1,570
341
1,570
8.51
2,749,762,600,000.00
178
21
178
11.86
1,856,936,585,000.00
388
30
388
7.97
733,642,965,120.00
197
38
237
19.88
7,524,937,875,000.00
(4,142)
203
(22)
14
(4,142)
(2.82)
203
11.16
5,032,500,000.00
500,368,674,312.00
384
49
384
1.76
28,098,135,000.00
3,082
424
3,082
6.37
725,760,000,000.00
146
146
60.95
8,320,179,827,650.00
360
57
360
21.93
8,522,694,641,600.00
189
(14)
189
(6.59)
374,419,818,428.00
513
513
15.03
520,881,898,030.00
550
101
550
5.72
173
173
30.81
1,044,765,600,000.00
493,163,685,000.00
293
47
293
29.98
4,109,747,005,000.00
294
50
294
9.78
2,348,581,702,500.00
255
58
255
12.42
3,387,779,596,800.00
198
36
198
7.87
971,850,000,000.00
368
67
368
9.15
3,676,539,235,000.00
19.10
3,537,294,213,564,290.00
123
124
125
126
Annualized
Price
Debt to
Net Income
to Book
Equity
Value (PBV)
(DER)
(x)
(x)
0.92
127
128
129
130
Annualized
ROA
ROE
NPM
OPM
(%)
(%)
(%)
(%)
4.89
9.60
(58.93)
43.37
684,902,756,000.00
1.43
1.15
6.35
13.62
17.91
36.82
602,736,609,457.00
2.95
1.16
10.03
21.63
43.64
58.97
14,635,323,779.00
0.44
0.62
0.08
0.13
0.73
47.50
5,901,252,085.00
1.19
0.83
3.99
7.30
19.26
51.56
0.84
7.27
13.36
25.12
40.73
119,574,660,335.00
(20,182,759,168.00)
1.10
1.66
(10.23)
(27.16)
(79.36)
39.49
(20,783,965,972.00)
1.19
0.38
(2.13)
(2.93)
(117.30)
24.41
2,387,664,125.00
4.84
0.30
1.01
1.30
4.31
45.90
1,012,301,060,063.00
2.08
0.55
7.92
12.26
36.07
63.61
494,011,087,830.00
1.07
0.51
4.29
6.46
22.68
47.88
168,558,779,854.00
0.84
0.20
3.91
4.67
38.32
63.58
199,327,063,606.00
0.88
0.81
5.65
10.23
24.77
49.39
33,321,522,166.00
1.08
1.35
8.64
20.34
18.39
47.53
72,759,761,000.00
0.64
0.34
2.09
2.79
10.56
71.59
61,076,589,057.00
0.55
0.83
1.49
2.72
14.59
36.71
422,672,640,405.00
0.93
0.46
8.15
11.86
37.82
73.96
1.13
0.41
(0.15)
(0.22)
(2.25)
39.79
53,253,737,702.00
1.34
0.08
2.73
2.94
65.78
29.10
49,084,685,373.00
0.39
1.81
10.07
28.30
25.94
48.42
207,723,005,928.00
1.28
0.43
11.96
17.08
80.48
51.59
(535,720,802.00)
90,842,360,964.00
0.92
0.47
12.31
18.09
25.49
52.00
294,865,222,144.00
0.70
0.50
5.18
7.76
15.70
38.43
69,907,320,000.00
0.44
0.32
1.60
2.11
7.32
67.70
346,698,745,000.00
3.18
1.15
8.49
18.24
38.82
54.83
326,131,166,919.00
1.08
0.60
5.83
9.31
28.40
53.43
(1,564,671,190.00)
0.53
0.09
(0.92)
(1.00)
(30.93)
14.77
54,817,865,000.00
0.91
1.09
9.26
19.32
34.34
60.60
257,680,751,130.00
1.52
1.49
12.62
31.37
28.55
43.09
579,917,275,793.00
1.62
0.94
3.18
6.16
13.84
45.26
2,519,903,628.00
0.99
0.69
0.27
0.46
2.53
58.91
4,394,564,648.00
1.80
0.47
3.60
5.30
17.68
29.24
323,002,151,219.00
1.85
0.44
15.10
21.70
39.10
58.63
156,607,810,000.00
1.37
0.28
9.05
11.58
28.91
53.94
92,045,740,181.00
0.62
1.03
3.82
7.76
18.24
52.83
378,531,447,000.00
3.17
1.42
6.59
15.95
25.61
49.71
(1,785,175,260.00)
(0.01)
(1.80)
(0.65)
0.52
44,854,664,733.00
0.77
0.90
3.63
6.88
11.52
46.39
15,957,891,920.00
0.22
0.08
11.74
12.72
101.48
46.98
113,923,648,914.00
0.88
0.31
10.53
13.75
38.50
49.44
136,511,580,789.00
1.81
0.15
2.58
2.97
29.82
51.63
388,706,644,000.00
3.44
2.27
4.80
15.69
16.48
44.38
(56,804,097,756.00)
0.47
1.29
(3.12)
(7.14)
34,653,169,000.00
0.25
0.19
1.41
1.69
(3,713.27)
12.84
38.90
40.15
182,594,999,430.00
1.05
5.17
2.99
18.44
2.73
11.93
16,007,368,202.00
0.51
0.55
1.08
1.67
0.73
12.04
137,103,876,963.00
4.78
1.59
6.15
15.95
4.28
14.12
240,223,174,382.00
1.65
3.86
3.46
16.85
3.85
12.61
272,758,950,923.00
2.82
1.45
9.28
22.71
9.47
27.18
123,514,549,897.00
1.44
1.82
6.51
18.33
7.87
16.12
401,827,928,000.00
1.66
2.75
4.83
18.11
5.19
11.17
1.88
250,036,900,858,036.00

Bei 2006-2011

Hochgeladen von

Dokumentinformationen

Originaltitel

Copyright

Verfügbare Formate

Dieses Dokument teilen

Dokument teilen oder einbetten

Freigabeoptionen

Stufen Sie dieses Dokument als nützlich ein?

Sind diese Inhalte unangemessen?

Copyright:

Verfügbare Formate

Bei 2006-2011

Hochgeladen von

Copyright:

Verfügbare Formate

Code

Adhi Karya (Persero) Tbk

Adhi Karya (Persero) Tbk

Adhi Karya (Persero) Tbk

Adhi Karya (Persero) Tbk

Adhi Karya (Persero) Tbk

Bhuwanatala Indah Permai Tbk

Bhuwanatala Indah Permai Tbk

Bhuwanatala Indah Permai Tbk

Bhuwanatala Indah Permai Tbk

Bhuwanatala Indah Permai Tbk

Sentul City Tbk

Sentul City Tbk

Sentul City Tbk

Sentul City Tbk

Sentul City Tbk

Ciputra Development Tbk

Ciputra Development Tbk

Ciputra Development Tbk

Ciputra Development Tbk

Ciputra Development Tbk

Ciputra Surya Tbk

Ciputra Surya Tbk

Ciputra Surya Tbk

Ciputra Surya Tbk

Ciputra Surya Tbk

Duta Anggada Realty Tbk

Duta Anggada Realty Tbk

Duta Anggada Realty Tbk

Duta Anggada Realty Tbk

Duta Anggada Realty Tbk

Intiland Development Tbk

Intiland Development Tbk

Intiland Development Tbk

Intiland Development Tbk

Intiland Development Tbk

Duta Pertiwi Tbk

Duta Pertiwi Tbk

Duta Pertiwi Tbk

Duta Pertiwi Tbk

Duta Pertiwi Tbk

Bakrieland Development Tbk

Bakrieland Development Tbk

Bakrieland Development Tbk

Bakrieland Development Tbk

Bakrieland Development Tbk

Fortune Mate Indonesia Tbk

Fortune Mate Indonesia Tbk

Fortune Mate Indonesia Tbk

Fortune Mate Indonesia Tbk

Fortune Mate Indonesia Tbk

Gowa Makassar Tourism Development Tbk

Gowa Makassar Tourism Development Tbk

Gowa Makassar Tourism Development Tbk

Gowa Makassar Tourism Development Tbk

Gowa Makassar Tourism Development Tbk

Jaya Real Property Tbk

Jaya Real Property Tbk

Jaya Real Property Tbk

Jaya Real Property Tbk

Jaya Real Property Tbk

Kawasan Industri Jababeka Tbk

Kawasan Industri Jababeka Tbk