Humpuss Intermoda Transportasi Tbk PT
IDX:HITS
Balance Sheet
Balance Sheet Decomposition
Humpuss Intermoda Transportasi Tbk PT
Humpuss Intermoda Transportasi Tbk PT
Balance Sheet
Humpuss Intermoda Transportasi Tbk PT
| Dec-2001 | Dec-2002 | 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 |
23
|
21
|
13
|
8
|
13
|
10
|
26
|
21
|
5
|
44
|
25
|
9
|
12
|
12
|
21
|
21
|
11
|
13
|
11
|
0
|
0
|
11
|
43
|
42
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
21
|
21
|
11
|
13
|
11
|
0
|
0
|
0
|
29
|
22
|
|
| Cash Equivalents |
23
|
21
|
13
|
8
|
13
|
10
|
26
|
21
|
5
|
44
|
25
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
14
|
19
|
|
| Short-Term Investments |
0
|
1
|
1
|
9
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
12
|
4
|
8
|
10
|
12
|
10
|
5
|
4
|
2
|
13
|
7
|
|
| Total Receivables |
12
|
12
|
16
|
8
|
6
|
6
|
6
|
5
|
10
|
19
|
4
|
6
|
7
|
3
|
8
|
5
|
6
|
9
|
8
|
11
|
15
|
11
|
22
|
30
|
|
| Accounts Receivables |
12
|
12
|
16
|
8
|
6
|
6
|
6
|
5
|
10
|
19
|
4
|
6
|
7
|
3
|
8
|
5
|
6
|
9
|
8
|
11
|
15
|
11
|
22
|
30
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
5
|
7
|
|
| Other Current Assets |
13
|
19
|
19
|
25
|
20
|
17
|
21
|
25
|
10
|
3
|
7
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
2
|
20
|
4
|
4
|
|
| Total Current Assets |
49
|
53
|
50
|
50
|
40
|
33
|
54
|
52
|
26
|
67
|
37
|
20
|
29
|
28
|
35
|
35
|
30
|
38
|
33
|
39
|
44
|
65
|
87
|
90
|
|
| PP&E Net |
185
|
173
|
163
|
158
|
175
|
168
|
133
|
199
|
124
|
128
|
125
|
128
|
129
|
93
|
92
|
115
|
136
|
154
|
146
|
156
|
153
|
131
|
153
|
170
|
|
| PP&E Gross |
185
|
173
|
163
|
158
|
175
|
168
|
133
|
199
|
124
|
128
|
125
|
128
|
129
|
93
|
92
|
115
|
136
|
154
|
146
|
156
|
153
|
131
|
153
|
170
|
|
| Accumulated Depreciation |
116
|
128
|
140
|
152
|
164
|
180
|
143
|
163
|
180
|
194
|
200
|
178
|
168
|
158
|
159
|
174
|
185
|
212
|
210
|
220
|
228
|
242
|
251
|
268
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Note Receivable |
10
|
10
|
16
|
3
|
5
|
5
|
7
|
9
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
16
|
16
|
12
|
13
|
14
|
15
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
0
|
12
|
9
|
6
|
5
|
0
|
4
|
6
|
7
|
13
|
13
|
14
|
|
| Other Long-Term Assets |
6
|
7
|
11
|
47
|
15
|
17
|
23
|
13
|
75
|
1
|
1
|
6
|
2
|
1
|
8
|
9
|
3
|
4
|
4
|
4
|
7
|
6
|
4
|
6
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Assets |
250
N/A
|
243
-3%
|
240
-1%
|
257
+7%
|
235
-8%
|
224
-5%
|
217
-3%
|
273
+26%
|
229
-16%
|
195
-15%
|
163
-17%
|
303
+86%
|
159
-47%
|
134
-16%
|
144
+7%
|
165
+15%
|
176
+6%
|
197
+12%
|
204
+3%
|
223
+9%
|
224
+0%
|
230
+3%
|
272
+18%
|
297
+9%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
1
|
0
|
1
|
1
|
3
|
2
|
2
|
2
|
7
|
8
|
7
|
12
|
5
|
4
|
3
|
6
|
4
|
7
|
6
|
12
|
9
|
10
|
14
|
14
|
|
| Accrued Liabilities |
3
|
3
|
4
|
1
|
2
|
4
|
3
|
8
|
15
|
15
|
5
|
5
|
8
|
3
|
16
|
4
|
4
|
7
|
6
|
13
|
11
|
10
|
11
|
11
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
2
|
2
|
5
|
4
|
5
|
|
| Current Portion of Long-Term Debt |
21
|
23
|
23
|
34
|
23
|
18
|
18
|
44
|
12
|
2
|
4
|
6
|
9
|
8
|
12
|
15
|
20
|
23
|
24
|
33
|
19
|
9
|
11
|
17
|
|
| Other Current Liabilities |
3
|
4
|
3
|
3
|
6
|
14
|
5
|
10
|
3
|
51
|
53
|
8
|
11
|
6
|
7
|
7
|
3
|
6
|
7
|
9
|
11
|
27
|
8
|
12
|
|
| Total Current Liabilities |
27
|
29
|
32
|
40
|
34
|
37
|
29
|
64
|
39
|
75
|
70
|
30
|
32
|
21
|
37
|
31
|
31
|
45
|
46
|
68
|
52
|
61
|
48
|
60
|
|
| Long-Term Debt |
164
|
139
|
115
|
117
|
92
|
59
|
41
|
55
|
47
|
45
|
47
|
46
|
52
|
41
|
30
|
44
|
48
|
42
|
39
|
32
|
53
|
35
|
61
|
72
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Minority Interest |
3
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
14
|
15
|
15
|
16
|
16
|
22
|
23
|
43
|
46
|
|
| Other Liabilities |
0
|
0
|
2
|
3
|
0
|
2
|
1
|
3
|
3
|
7
|
1
|
187
|
55
|
53
|
56
|
55
|
55
|
57
|
56
|
55
|
55
|
55
|
55
|
55
|
|
| Total Liabilities |
194
N/A
|
172
-11%
|
152
-11%
|
163
+7%
|
128
-21%
|
101
-21%
|
73
-28%
|
125
+72%
|
92
-27%
|
130
+41%
|
121
-7%
|
266
+120%
|
141
-47%
|
118
-16%
|
126
+7%
|
144
+15%
|
149
+3%
|
159
+7%
|
156
-2%
|
171
+9%
|
182
+6%
|
173
-5%
|
207
+20%
|
233
+13%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
22
|
25
|
27
|
24
|
23
|
25
|
24
|
21
|
25
|
26
|
26
|
24
|
86
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
96
|
|
| Retained Earnings |
65
|
85
|
105
|
110
|
117
|
145
|
160
|
126
|
145
|
79
|
54
|
48
|
100
|
99
|
95
|
3
|
8
|
19
|
28
|
33
|
27
|
34
|
38
|
38
|
|
| Additional Paid In Capital |
1
|
2
|
2
|
1
|
1
|
1
|
1
|
7
|
8
|
8
|
8
|
58
|
59
|
65
|
65
|
30
|
30
|
30
|
30
|
30
|
30
|
31
|
32
|
32
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
10
|
10
|
11
|
10
|
9
|
10
|
11
|
11
|
10
|
11
|
11
|
11
|
11
|
10
|
9
|
9
|
9
|
9
|
5
|
0
|
0
|
|
| Other Equity |
32
|
41
|
46
|
31
|
25
|
39
|
31
|
3
|
30
|
37
|
35
|
34
|
102
|
36
|
37
|
37
|
37
|
38
|
38
|
38
|
42
|
37
|
37
|
38
|
|
| Total Equity |
56
N/A
|
71
+27%
|
88
+23%
|
94
+7%
|
107
+14%
|
122
+14%
|
144
+18%
|
148
+2%
|
137
-7%
|
65
-52%
|
42
-36%
|
37
-11%
|
18
-51%
|
16
-12%
|
18
+11%
|
21
+16%
|
27
+28%
|
38
+44%
|
47
+24%
|
52
+9%
|
42
-20%
|
57
+37%
|
65
+14%
|
63
-2%
|
|
| Total Liabilities & Equity |
250
N/A
|
243
-3%
|
240
-1%
|
257
+7%
|
235
-8%
|
224
-5%
|
217
-3%
|
273
+26%
|
229
-16%
|
195
-15%
|
163
-17%
|
303
+86%
|
159
-47%
|
134
-16%
|
144
+7%
|
165
+15%
|
176
+6%
|
197
+12%
|
204
+3%
|
223
+9%
|
224
+0%
|
230
+3%
|
272
+18%
|
297
+9%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
4 673
|
4 673
|
4 673
|
4 352
|
4 352
|
4 352
|
4 352
|
4 352
|
4 352
|
4 352
|
4 352
|
4 352
|
4 460
|
6 792
|
6 792
|
6 792
|
6 800
|
6 838
|
6 838
|
6 838
|
6 838
|
6 948
|
7 101
|
7 101
|
|