PT Panin Financial Tbk (IDX:PNLF)

PT Panin Financial Tbk Balance Sheet

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	18,205,379	22,361,847	20,940,789	20,837,759	5,988,442	5,615,213
Investment Securities	55,212,548	56,103,858	40,074,790	46,040,928	22,889,103	22,541,737
Trading Asset Securities	9,266,753	15,733,268	11,748,309	6,624,992	3,492,791	3,265,231
Total Investments	64,479,301	71,837,126	51,823,099	52,665,920	26,381,894	25,806,968
Gross Loans	147,611,796	151,532,371	151,208,351	138,973,844	6,667	2,883
Allowance for Loan Losses	-7,756,088	-7,693,284	-8,480,446	-6,810,592	-	-
Other Adjustments to Gross Loans	-1,964,976	-2,035,519	-2,193,298	-1,719,049	-	-
Net Loans	137,890,732	141,803,568	140,534,607	130,444,203	6,667	2,883
Property, Plant & Equipment	10,096,633	10,092,798	10,199,112	10,379,024	162,991	170,972
Accrued Interest Receivable	1,220,703	1,183,619	1,203,410	1,125,988	45,881	88,197
Other Receivables	968,421	939,160	397,723	319,324	300,317	232,139
Other Current Assets	1,907,487	1,596,956	1,875,185	2,318,787	17,440	10,030
Long-Term Deferred Tax Assets	136,942	194,942	781,238	642,650	-	-
Other Real Estate Owned & Foreclosed	3,215,203	3,217,358	3,181,406	2,734,573	-	-
Other Long-Term Assets	3,209,080	3,173,666	3,114,456	2,517,913	73,748	221,544
Total Assets	242,150,252	257,058,615	234,576,028	224,412,397	33,192,581	32,381,721
Accrued Expenses	419,032	214,811	224,884	358,125	116,926	99,197
Interest Bearing Deposits	140,019,018	142,751,429	137,230,282	135,133,044	-	-
Non-Interest Bearing Deposits	225	106,190	58,599	217	-	-
Total Deposits	140,019,243	142,857,619	137,288,881	135,133,261	-	-
Short-Term Borrowings	8,282,555	21,232,645	9,778,377	2,437,860	-	-
Current Portion of Long-Term Debt	1,243,602	1,156,748	3,733,760	5,359,142	-	-
Current Portion of Leases	3,759	601	5,895	4,563	4,864	4,190
Current Income Taxes Payable	171,458	188,619	255,646	258,944	4,212	3,323
Accrued Interest Payable	257,007	351,931	223,927	223,658	-	-
Other Current Liabilities	5,699,156	5,769,492	6,195,791	6,187,455	3,468,213	3,341,392
Long-Term Debt	6,911,680	6,947,368	2,768,889	4,529,398	-	-
Long-Term Leases	17,680	811	669	4,967	9,530	14,992
Long-Term Unearned Revenue	95,539	94,412	60,972	79,343	-	-
Pension & Post-Retirement Benefits	951,989	987,614	988,150	460,939	43,370	53,328
Long-Term Deferred Tax Liabilities	-	-	-	-	9,908	20,583
Other Long-Term Liabilities	11,746,521	11,971,482	10,866,161	10,529,853	736,152	967,446
Total Liabilities	175,979,595	191,940,811	172,595,086	165,567,508	4,429,768	4,536,463
Common Stock	4,002,759	4,002,759	4,002,759	4,002,759	4,002,759	4,002,759
Retained Earnings	19,105,320	18,664,126	16,999,975	15,489,492	17,928,243	16,600,430
Treasury Stock	-610	-610	-610	-610	-	-
Comprehensive Income & Other	6,855,517	6,785,133	6,858,459	6,859,642	4,692,306	5,085,680
Total Common Equity	29,962,986	29,451,408	27,860,583	26,351,283	26,623,308	25,688,869
Minority Interest	36,207,671	35,666,396	34,120,359	32,493,606	2,139,505	2,156,389
Shareholders' Equity	66,170,657	65,117,804	61,980,942	58,844,889	28,762,813	27,845,258
Total Liabilities & Equity	242,150,252	257,058,615	234,576,028	224,412,397	33,192,581	32,381,721
Total Debt	16,459,276	29,338,173	16,287,590	12,335,930	14,394	19,182
Net Cash (Debt)	16,692,687	9,967,615	21,755,367	27,829,482	9,473,239	8,890,162
Net Cash Growth	-6.57%	-54.18%	-21.83%	193.77%	6.56%	7.26%
Net Cash Per Share	521.29	311.27	679.39	869.07	295.83	277.63
Filing Date Shares Outstanding	32,022	32,022	32,022	32,022	32,022	32,022
Total Common Shares Outstanding	32,022	32,022	32,022	32,022	32,022	32,022
Book Value Per Share	935.70	919.72	870.04	822.91	831.40	802.22
Tangible Book Value	29,962,986	29,451,408	27,860,583	26,351,283	26,623,308	25,688,869
Tangible Book Value Per Share	935.70	919.72	870.04	822.91	831.40	802.22

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