Toba Pulp Lestari Tbk PT
IDX:INRU
Balance Sheet
Balance Sheet Decomposition
Toba Pulp Lestari Tbk PT
Toba Pulp Lestari Tbk PT
Balance Sheet
Toba Pulp Lestari Tbk PT
| Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||
| Cash & Cash Equivalents |
9
|
11
|
13
|
9
|
10
|
8
|
8
|
8
|
7
|
3
|
9
|
2
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
|
| Cash Equivalents |
9
|
11
|
13
|
9
|
10
|
8
|
8
|
8
|
7
|
0
|
6
|
0
|
6
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
9
|
11
|
11
|
13
|
11
|
6
|
4
|
2
|
5
|
2
|
3
|
0
|
0
|
3
|
2
|
2
|
2
|
2
|
5
|
19
|
7
|
10
|
|
| Accounts Receivables |
6
|
8
|
9
|
12
|
10
|
5
|
2
|
1
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
18
|
6
|
9
|
|
| Other Receivables |
4
|
3
|
1
|
1
|
1
|
1
|
2
|
0
|
1
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
|
| Inventory |
18
|
17
|
18
|
19
|
16
|
20
|
15
|
19
|
38
|
26
|
31
|
0
|
0
|
31
|
26
|
54
|
38
|
29
|
43
|
37
|
48
|
44
|
|
| Other Current Assets |
3
|
3
|
4
|
5
|
4
|
11
|
11
|
9
|
13
|
12
|
13
|
0
|
0
|
13
|
13
|
36
|
7
|
4
|
6
|
12
|
3
|
5
|
|
| Total Current Assets |
39
|
42
|
45
|
46
|
41
|
45
|
38
|
38
|
62
|
48
|
49
|
0
|
0
|
49
|
41
|
92
|
47
|
35
|
54
|
69
|
58
|
59
|
|
| PP&E Net |
287
|
277
|
268
|
262
|
247
|
254
|
245
|
240
|
246
|
253
|
271
|
0
|
0
|
271
|
281
|
301
|
411
|
412
|
403
|
389
|
412
|
398
|
|
| PP&E Gross |
287
|
277
|
268
|
262
|
247
|
254
|
245
|
240
|
246
|
253
|
271
|
0
|
0
|
0
|
0
|
301
|
411
|
412
|
403
|
389
|
412
|
398
|
|
| Accumulated Depreciation |
198
|
206
|
220
|
236
|
251
|
270
|
285
|
305
|
324
|
337
|
351
|
365
|
0
|
0
|
0
|
421
|
436
|
456
|
476
|
493
|
510
|
526
|
|
| Intangible Assets |
0
|
0
|
0
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
16
|
6
|
7
|
9
|
11
|
12
|
12
|
12
|
12
|
13
|
19
|
0
|
0
|
19
|
18
|
18
|
22
|
18
|
17
|
10
|
11
|
7
|
|
| Total Assets |
342
N/A
|
326
-5%
|
320
-2%
|
318
-1%
|
301
-6%
|
312
+4%
|
297
-5%
|
291
-2%
|
321
+10%
|
315
-2%
|
339
+8%
|
0
N/A
|
0
N/A
|
339
N/A
|
340
+0%
|
411
+21%
|
481
+17%
|
465
-3%
|
475
+2%
|
468
-1%
|
481
+3%
|
464
-3%
|
|
| Liabilities | |||||||||||||||||||||||
| Accounts Payable |
13
|
8
|
5
|
7
|
6
|
13
|
14
|
16
|
19
|
14
|
11
|
0
|
0
|
11
|
9
|
29
|
40
|
17
|
14
|
13
|
11
|
14
|
|
| Accrued Liabilities |
32
|
6
|
9
|
11
|
11
|
12
|
6
|
6
|
6
|
6
|
6
|
0
|
0
|
6
|
6
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
|
| Short-Term Debt |
24
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
2
|
2
|
1
|
2
|
10
|
3
|
2
|
2
|
28
|
30
|
50
|
0
|
0
|
50
|
13
|
18
|
49
|
27
|
7
|
8
|
34
|
21
|
|
| Total Current Liabilities |
72
|
16
|
15
|
20
|
27
|
28
|
22
|
24
|
53
|
66
|
67
|
0
|
0
|
67
|
28
|
51
|
93
|
48
|
25
|
25
|
50
|
38
|
|
| Long-Term Debt |
85
|
134
|
130
|
127
|
97
|
95
|
94
|
92
|
90
|
72
|
97
|
0
|
0
|
104
|
141
|
184
|
231
|
255
|
289
|
303
|
318
|
334
|
|
| Deferred Income Tax |
0
|
16
|
40
|
45
|
46
|
44
|
38
|
33
|
33
|
32
|
33
|
33
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
1
|
1
|
1
|
1
|
2
|
13
|
18
|
17
|
18
|
22
|
13
|
0
|
0
|
5
|
6
|
6
|
6
|
7
|
4
|
4
|
4
|
3
|
|
| Total Liabilities |
158
N/A
|
166
+5%
|
185
+12%
|
193
+4%
|
171
-11%
|
181
+5%
|
171
-5%
|
165
-3%
|
194
+18%
|
192
-1%
|
177
-8%
|
0
N/A
|
0
N/A
|
177
N/A
|
175
-1%
|
241
+38%
|
330
+37%
|
311
-6%
|
319
+3%
|
332
+4%
|
371
+12%
|
375
+1%
|
|
| Equity | |||||||||||||||||||||||
| Common Stock |
296
|
319
|
319
|
330
|
333
|
334
|
334
|
334
|
334
|
334
|
336
|
0
|
0
|
336
|
336
|
336
|
336
|
336
|
336
|
336
|
336
|
336
|
|
| Retained Earnings |
514
|
539
|
563
|
573
|
562
|
560
|
565
|
565
|
565
|
568
|
527
|
0
|
0
|
527
|
525
|
521
|
540
|
536
|
535
|
556
|
582
|
603
|
|
| Additional Paid In Capital |
402
|
379
|
379
|
368
|
358
|
357
|
356
|
356
|
356
|
356
|
355
|
0
|
0
|
355
|
355
|
355
|
355
|
355
|
355
|
355
|
355
|
355
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
|
| Total Equity |
185
N/A
|
160
-14%
|
135
-16%
|
125
-7%
|
129
+4%
|
131
+2%
|
126
-4%
|
126
+0%
|
126
N/A
|
123
-2%
|
162
+32%
|
0
N/A
|
0
N/A
|
162
N/A
|
165
+2%
|
170
+3%
|
151
-12%
|
154
+2%
|
156
+1%
|
136
-13%
|
110
-19%
|
89
-19%
|
|
| Total Liabilities & Equity |
342
N/A
|
326
-5%
|
320
-2%
|
318
-1%
|
301
-6%
|
312
+4%
|
297
-5%
|
291
-2%
|
321
+10%
|
315
-2%
|
339
+8%
|
0
N/A
|
0
N/A
|
339
N/A
|
340
+0%
|
411
+21%
|
481
+17%
|
465
-3%
|
475
+2%
|
468
-1%
|
481
+3%
|
464
-3%
|
|
| Shares Outstanding | |||||||||||||||||||||||
| Common Shares Outstanding |
1 032
|
1 237
|
1 240
|
1 333
|
1 357
|
1 372
|
1 374
|
1 374
|
1 374
|
1 374
|
1 389
|
0
|
0
|
1 389
|
1 389
|
1 389
|
1 389
|
1 389
|
1 389
|
1 389
|
1 389
|
1 389
|
|