P.T. Bank Pan Indonesia Tbk
IDX:PNBN.JK
1900 (IDR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 16,501,339 | 17,351,786 | 13,765,643 | 14,740,199 | 15,359,732 | 15,869,690 | 18,291,205 | 25,546,652 | 21,770,027 | 17,263,464 | 21,126,632 | 18,467,319 | 17,360,882 | 18,065,150 | 9,007,983 | 6,221,669 | 3,540,727 | 5,473,627 | 6,095,447 | 1,787,295 |
Short Term Investments
| -7,870,438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 8,630,901 | 17,351,786 | 13,765,643 | 14,740,199 | 15,359,732 | 15,869,690 | 18,291,205 | 25,546,652 | 21,770,027 | 17,263,464 | 21,126,632 | 18,467,319 | 17,360,882 | 18,065,150 | 9,007,983 | 6,221,669 | 3,540,727 | 5,473,627 | 6,095,447 | 1,787,295 |
Net Receivables
| 1,683,525 | 0 | 0 | 0 | 0 | 0 | 2,325,249 | 2,149,059 | 2,407,712 | 2,743,717 | 2,993,662 | 1,883,573 | 1,596,333 | 3,020,367 | 2,434,013 | 2,385,048 | 1,718,101 | 221,052 | 216,358 | 107,451 |
Inventory
| 0 | -34,491,718 | -36,055,636 | -38,425,789 | -36,862,752 | -35,925,225 | -32,035,030 | -35,613,023 | -29,300,768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 169,024 | 0 | 0 | 0 | 0 | 1,028,943 | 838,230 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 10,314,426 | 18,889,408 | 16,136,254 | 17,117,332 | 17,964,710 | 18,297,389 | 20,196,885 | 27,695,711 | 24,177,739 | 20,007,181 | 24,120,294 | 20,350,892 | 22,821,394 | 21,085,517 | 11,441,996 | 8,606,717 | 5,258,828 | 5,694,679 | 6,311,805 | 1,894,746 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,002,144 | 10,176,936 | 10,642,361 | 10,326,085 | 10,531,554 | 10,485,748 | 9,948,415 | 10,092,664 | 9,481,758 | 2,869,780 | 2,800,638 | 2,506,265 | 1,805,408 | 1,763,280 | 1,702,829 | 1,671,786 | 1,564,421 | 1,337,488 | 1,201,767 | 1,086,901 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,918 | 9,918 | 9,918 | 9,918 | 9,917 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 522,482 | 425,974 | 320,981 | 214,431 | 145,333 | 119,975 | 138,176 | 120,553 | 110,850 | 76,614 | 57,250 | 26,915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 522,482 | 425,974 | 320,981 | 214,431 | 145,333 | 119,975 | 138,176 | 130,471 | 120,768 | 86,532 | 67,168 | 36,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 39,711,144 | 34,189,828 | 37,516,824 | 43,722,845 | 18,266,701 | 12,853,337 | 32,751,466 | 21,934,107 | 19,586,139 | 25,208,562 | 22,550,388 | 12,214,455 | 27,434,084 | 27,241,972 | 22,639,295 | 16,640,436 | 15,084,772 | 11,466,294 | 12,527,862 | 8,650,753 |
Tax Assets
| 0 | 609,846 | 419,208 | 101,209 | 31,552 | 23,562,680 | 343,389 | 335,480 | 252,584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -50,235,770 | -609,846 | -419,208 | -101,209 | -31,552 | -23,510,870 | -343,389 | -335,480 | -252,584 | -28,164,874 | -25,418,194 | -14,757,552 | -29,239,492 | -29,005,252 | -24,342,124 | -18,312,222 | -16,649,193 | -12,803,782 | -13,729,629 | -9,737,654 |
Total Non-Current Assets
| 232,315,153 | 44,792,738 | 48,480,166 | 54,263,361 | 28,943,588 | 23,510,870 | 42,838,057 | 32,157,242 | 29,188,665 | 28,164,874 | 25,418,194 | 14,757,552 | 29,239,492 | 29,005,252 | 24,342,124 | 18,312,222 | 16,649,193 | 12,803,782 | 13,729,629 | 9,737,654 |
Total Assets
| 222,010,050 | 212,431,881 | 204,462,542 | 218,067,091 | 211,287,370 | 207,204,418 | 213,541,797 | 199,175,053 | 183,120,540 | 172,581,667 | 164,055,578 | 148,792,615 | 124,754,179 | 108,947,955 | 77,857,418 | 64,391,915 | 53,470,645 | 40,514,765 | 36,919,444 | 23,937,439 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 223,927 | 223,658 | 151,472 | 301,711 | 422,087 | 470,736 | 396,886 | 432,791 | 403,216 | 295,971 | 250,522 | 247,010 | 264,904 | 649,337 | 686,929 | 1,071,219 | 1,179,090 | 657,013 | 249,619 | 198,688 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 221,735 | 222,169 | 140,359 | 108,670 | 274,298 | 309,404 | 163,470 | 251,771 | 242,473 | 300,564 | 269,083 | 254,787 | 268,626 | 136,305 | 227,052 | 94,822 | 307,156 | 202,261 | 83,779 | 212,054 |
Deferred Revenue
| 0 | 231,417 | 279,140 | 309,459 | 604,279 | 680,055 | 827,902 | 1,077,384 | 423,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -445,662 | -445,827 | -291,831 | -410,381 | -696,385 | -780,140 | -560,356 | -684,562 | -645,689 | -596,535 | -519,605 | -501,797 | -533,530 | -785,642 | -913,981 | -1,166,041 | -1,486,246 | -859,274 | -333,398 | -410,742 |
Total Current Liabilities
| 68,066,183 | 223,658 | 151,472 | 301,711 | 422,087 | 470,736 | 396,886 | 432,791 | 403,216 | 295,971 | 250,522 | 303,956 | 1,108,907 | 649,337 | 686,929 | 1,071,219 | 1,170,769 | 554,653 | 249,619 | 198,688 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 18,428,177 | 20,923,779 | 22,069,108 | 0 | 0 | 0 | 7,229,755 | 3,631,384 | 0 | 6,876,769 | 0 | 0 | 0 | 0 | 0 | 0 | 1,875,593 |
Deferred Revenue Non-Current
| 203,084 | 231,417 | 279,140 | 309,459 | 604,279 | 680,055 | 827,902 | 1,077,384 | 423,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,299,565 | -231,417 | 8,815,572 | 18,101,959 | 20,319,500 | 21,389,053 | 12,982,712 | 12,647,449 | 9,328,451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -6,502,649 | 0 | -9,094,712 | -18,428,177 | -20,923,779 | -22,069,108 | -13,810,614 | -13,724,833 | -9,751,814 | -7,229,755 | 48,073,859 | 0 | -6,876,769 | 0 | 0 | 0 | 0 | 0 | 0 | -1,875,593 |
Total Non-Current Liabilities
| 6,502,649 | 223,658 | 9,094,712 | 18,411,418 | 20,923,779 | 22,069,108 | 13,810,614 | 13,724,833 | 9,751,814 | 11,080,822 | 12,617,713 | 13,388,527 | 6,876,769 | 7,468,500 | 3,123,774 | 4,680,953 | 3,293,560 | 2,673,525 | 1,964,238 | 2,108,827 |
Total Liabilities
| 168,697,565 | 161,715,787 | 155,914,795 | 170,606,759 | 166,845,656 | 166,457,301 | 177,253,066 | 164,974,253 | 152,314,331 | 149,352,964 | 144,097,145 | 131,144,850 | 108,866,048 | 95,635,577 | 66,210,409 | 55,664,960 | 45,150,760 | 33,399,634 | 32,102,803 | 19,058,225 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 266,079 | 106,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,408,765 | 2,033,530 | 2,021,119 | 2,008,179 | 1,606,543 | 1,606,543 |
Retained Earnings
| 36,611,051 | 34,059,727 | 30,996,274 | 28,850,755 | 27,746,429 | 24,421,806 | 21,307,516 | 18,889,464 | 16,482,118 | 15,018,819 | 12,663,047 | 10,403,118 | 8,435,575 | 6,420,867 | 4,762,569 | 3,847,271 | 2,470,767 | 1,618,515 | 966,502 | 910,535 |
Accumulated Other Comprehensive Income/Loss
| 7,244,903 | 7,492,307 | 8,600,457 | 9,381,736 | 7,774,003 | 7,469,764 | 6,821,287 | 6,870,217 | 6,014,372 | -266,079 | -106,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,440,097 | 3,440,097 | 3,440,097 | 3,440,097 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 3,444,330 | 3,089,630 | 3,444,330 | 3,592,496 | 3,444,330 | 3,258,980 | 3,570,446 | 2,054,215 | 2,281,394 | 2,242,574 | 1,251,719 | 1,251,719 |
Total Shareholders Equity
| 49,704,816 | 47,400,896 | 45,445,593 | 44,223,351 | 41,374,558 | 37,746,095 | 33,981,898 | 31,614,893 | 28,351,199 | 20,975,566 | 18,550,018 | 16,404,379 | 14,241,057 | 12,239,609 | 10,741,780 | 7,935,016 | 7,500,147 | 6,614,388 | 4,384,651 | 4,521,675 |
Total Equity
| 53,312,485 | 50,716,094 | 48,547,747 | 47,460,332 | 44,441,714 | 40,747,117 | 36,288,731 | 34,200,800 | 30,806,209 | 23,228,703 | 19,958,433 | 17,647,765 | 15,888,131 | 13,312,378 | 11,647,009 | 8,726,955 | 8,319,885 | 7,115,131 | 4,816,641 | 4,879,214 |
Total Liabilities & Shareholders Equity
| 222,010,050 | 212,431,881 | 204,462,542 | 218,067,091 | 211,287,370 | 207,204,418 | 213,541,797 | 199,175,053 | 183,120,540 | 172,581,667 | 164,055,578 | 148,792,615 | 124,754,179 | 108,947,955 | 77,857,418 | 64,391,915 | 53,470,645 | 40,514,765 | 36,919,444 | 23,937,439 |