PT Paninvest Tbk Balance Sheet

Financials in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Cash & Equivalents	19,118,386	23,250,831	21,766,237	21,612,341	7,119,949	6,545,576	Upgrade
Investment Securities	55,458,369	57,798,529	40,420,500	46,283,948	23,154,180	22,918,362	Upgrade
Trading Asset Securities	9,953,711	15,900,055	11,920,118	6,817,003	3,919,643	3,829,776	Upgrade
Total Investments	65,412,080	73,698,584	52,340,618	53,100,951	27,073,823	26,748,138	Upgrade
Gross Loans	148,002,794	151,918,752	151,527,877	139,175,592	6,667	2,883	Upgrade
Allowance for Loan Losses	-7,756,088	-7,693,284	-8,480,446	-6,810,592	-	-	Upgrade
Other Adjustments to Gross Loans	-2,355,974	-2,421,900	-2,512,824	-1,920,797	-	-	Upgrade
Net Loans	137,890,732	141,803,568	140,534,607	130,444,203	6,667	2,883	Upgrade
Property, Plant & Equipment	10,180,463	10,176,750	10,283,549	10,463,983	248,447	256,930	Upgrade
Other Intangible Assets	759,939	596,550	522,482	425,974	214,649	232,172	Upgrade
Accrued Interest Receivable	-	-	1,156,518	1,131,632	50,320	93,637	Upgrade
Other Receivables	1,051,092	1,019,505	776,276	648,002	219,473	247,399	Upgrade
Other Current Assets	1,877,584	1,553,942	1,844,169	2,291,822	85,769	6,887	Upgrade
Long-Term Deferred Tax Assets	136,942	194,942	781,238	642,649	-	-	Upgrade
Other Real Estate Owned & Foreclosed	-	-	2,884,811	2,426,296	-	-	Upgrade
Other Long-Term Assets	7,555,016	8,095,561	3,408,378	3,043,250	255,830	76,500	Upgrade
Total Assets	243,982,234	260,390,233	236,301,404	226,231,385	35,275,479	34,211,725	Upgrade
Accrued Expenses	419,395	215,176	225,172	358,544	63,335	53,664	Upgrade
Interest Bearing Deposits	140,070,666	142,918,352	137,363,185	135,223,843	-	-	Upgrade
Non-Interest Bearing Deposits	225	220	212	217	-	-	Upgrade
Total Deposits	140,070,891	142,918,572	137,363,397	135,224,060	-	-	Upgrade
Short-Term Borrowings	8,282,555	21,232,645	9,778,377	2,437,860	-	-	Upgrade
Current Portion of Long-Term Debt	-	1,156,748	3,733,760	5,359,142	-	-	Upgrade
Current Portion of Leases	-	601	5,895	4,563	4,864	4,190	Upgrade
Current Income Taxes Payable	172,083	189,244	255,646	260,305	4,227	3,686	Upgrade
Accrued Interest Payable	257,007	351,931	223,927	223,658	-	-	Upgrade
Other Current Liabilities	2,409,200	2,203,747	2,644,110	2,990,747	3,522,508	3,406,052	Upgrade
Long-Term Debt	8,155,282	6,947,368	2,768,889	4,529,398	-	-	Upgrade
Long-Term Leases	21,439	811	669	4,967	9,530	14,992	Upgrade
Long-Term Unearned Revenue	95,539	94,412	60,972	45,054	-	-	Upgrade
Pension & Post-Retirement Benefits	951,989	987,614	988,150	460,939	43,793	53,750	Upgrade
Long-Term Deferred Tax Liabilities	-	-	-	-	9,908	20,583	Upgrade
Other Long-Term Liabilities	14,932,238	15,422,788	14,331,587	13,628,933	781,809	948,740	Upgrade
Total Liabilities	175,927,992	191,888,315	172,583,635	165,562,459	4,476,567	4,537,669	Upgrade
Common Stock	1,017,081	1,017,081	1,017,081	1,017,081	1,017,081	1,017,081	Upgrade
Additional Paid-In Capital	47,668	47,668	47,668	47,668	47,668	47,668	Upgrade
Retained Earnings	13,446,417	13,230,103	11,839,020	10,950,209	13,227,863	12,408,540	Upgrade
Treasury Stock	-610	-610	-610	-610	-	-	Upgrade
Comprehensive Income & Other	6,836,553	8,230,295	6,969,354	6,995,423	4,112,940	4,141,151	Upgrade
Total Common Equity	21,347,109	22,524,537	19,872,513	19,009,771	18,405,552	17,614,440	Upgrade
Minority Interest	46,707,133	45,977,381	43,845,256	41,659,155	12,393,360	12,059,616	Upgrade
Shareholders' Equity	68,054,242	68,501,918	63,717,769	60,668,926	30,798,912	29,674,056	Upgrade
Total Liabilities & Equity	243,982,234	260,390,233	236,301,404	226,231,385	35,275,479	34,211,725	Upgrade
Total Debt	16,459,276	29,338,173	16,287,590	12,335,930	14,394	19,182	Upgrade
Net Cash (Debt)	18,278,988	11,020,582	22,753,401	28,793,346	11,031,598	10,385,070	Upgrade
Net Cash Growth	20.16%	-51.57%	-20.98%	161.01%	6.23%	3.23%	Upgrade
Net Cash Per Share	4493.00	2708.88	5592.82	7077.45	2711.58	2552.67	Upgrade
Filing Date Shares Outstanding	4,068	4,068	4,068	4,068	4,068	4,068	Upgrade
Total Common Shares Outstanding	4,068	4,068	4,068	4,068	4,068	4,068	Upgrade
Book Value Per Share	5247.15	5536.56	4884.69	4672.63	4524.11	4329.66	Upgrade
Tangible Book Value	20,587,170	21,927,987	19,350,031	18,583,797	18,190,903	17,382,268	Upgrade
Tangible Book Value Per Share	5060.36	5389.93	4756.27	4567.92	4471.35	4272.59	Upgrade

Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Banks template. Financial Sources.