[1210000] Statement of financial position presented using current and non-current - Gen

Laporan posisi keuangan

31 December 2017 31 December 2016
Aset
Aset lancar
Kas dan setara kas 1,895,069,568,040 610,989,176,180
Wesel tagih
Investasi jangka pendek 0 0
Dana yang dibatasi penggunaannya
lancar
Aset keuangan lancar
Aset keuangan lancar yang
diukur pada nilai wajar melalui
laba
Aset rugi
keuangan dimiliki hingga
jatuh keuangan
Aset tempo lancar
lancar tersedia
untuk dijual
Aset keuangan lancar lainnya
Aset keuangan derivatif lancar
Piutang usaha
Piutang usaha pihak ketiga 164,515,198,562 138,850,856,494

Piutang usaha pihak berelasi 160,402,331,673 141,530,530,025

Piutang sewa pembiayaan lancar
Piutang retensi
Piutang retensi pihak ketiga
Piutang retensi pihak berelasi

Tagihan bruto pemberi kerja

Tagihan bruto pemberi kerja
pihak ketiga
Tagihan bruto pemberi kerja
pihak berelasi
Piutang subsidi
Piutang nasabah lancar
Piutang nasabah lancar pihak
ketiga
Piutang nasabah lancar pihak
berelasi
Piutang margin
Piutang dari lembaga kliring dan
penjaminan

Piutang premi dan reasuransi

 Piutang dividen dan bunga

Piutang lainnya

Piutang lainnya pihak ketiga 13,032,991,162 3,572,146,022

Piutang lainnya pihak berelasi

Persediaan lancar
Persediaan hewan ternak lancar

Persediaan aset real estat lancar

Persediaan lancar lainnya 50,264,253,248 50,746,886,585

Biaya dibayar dimuka lancar 7,951,582,514 2,135,085,115
Jaminan
Uang muka lancar
Uang muka lancar atas investasi

Uang muka lancar atas

pembelian aset tetap

Uang muka lancar lainnya 4,581,832,732 1,320,105,980

Pajak dibayar dimuka lancar 24,119,681,088 269,551,656

Klaim atas pengembalian pajak

lancar
Biaya pengupasan tanah yang
ditangguhkan lancar
Biaya mobilisasi yang ditangguhkan
lancar
Aset pengampunan pajak lancar
Aset non-keuangan lancar lainnya
Aset tidak lancar atau kelompok
lepasan diklasifikasikan sebagai
dimiliki untuk dijual

Aset tidak lancar atau kelompok

lepasan diklasifikasikan sebagai
dimiliki untuk didistribusikan kepada
pemilik

Jumlah aset lancar 2,319,937,439,019 949,414,338,057

Aset tidak lancar
Piutang sewa pembiayaan tidak
lancar
Dana yang dibatasi penggunaannya 22,302,214,074 21,790,509,512
tidak lancar
Dana cadangan perawatan pesawat
Piutang dari pihak berelasi
Piutang dari pemegang saham
Piutang nasabah tidak lancar
Piutang nasabah tidak lancar
pihak ketiga
Piutang nasabah tidak lancar
pihak berelasi
Piutang tidak lancar lainnya
Piutang tidak lancar lainnya
pihak ketiga
Piutang tidak lancar lainnya 0 0
pihak berelasi
Investasi yang dicatat dengan
menggunakan metode ekuitas
Investasi pada entitas anak, ventura
bersama, dan entitas asosiasi
Investasi pada entitas anak
Investasi pada entitas ventura
bersama
Investasi pada entitas asosiasi 14,508,000,000 0

Uang muka tidak lancar

Uang muka tidak lancar atas
investasi
Uang muka tidak lancar atas
pembelian aset tetap
Uang muka tidak lancar lainnya
Aset keuangan tidak lancar
Aset keuangan tidak lancar yang
diukur pada nilai wajar melalui
laba rugi

Aset keuangan tidak lancar

dimiliki hingga jatuh tempo
Aset keuangan tidak lancar
tersedia untuk dijual
Aset keuangan tidak lancar 14,516,584,372 6,409,937,499
lainnya
Aset keuangan derivatif tidak lancar
Biaya dibayar dimuka tidak lancar
Pajak dibayar dimuka tidak lancar
Aset pajak tangguhan
Persediaan tidak lancar
Persediaan hewan ternak tidak
lancar
Aset real estat tidak lancar

Persediaan tidak lancar lainnya

Hewan ternak produksi
Hutan tanaman industri
 Hutan tanaman industri
menghasilkan
Hutan tanaman industri belum
menghasilkan
Tanaman perkebunan
Tanaman perkebunan
menghasilkan
Tanaman perkebunan belum
menghasilkan
Properti investasi
Aset tetap 1,993,663,314,016 1,842,722,492,525

Aset ijarah
Agunan yang diambil alih
Aset minyak dan gas bumi
Aset eksplorasi dan evaluasi
Hak konsesi jalan tol
Properti pertambangan
Biaya pengupasan tanah yang
ditangguhkan tidak lancar
Biaya mobilisasi yang ditangguhkan
tidak lancar
Beban tangguhan
Beban tangguhan hak atas tanah
Beban tangguhan atas biaya
eksplorasi dan pengembangan
Beban tangguhan atas biaya
pengelolaan hak pengusahaan
hutan
Beban tangguhan atas biaya
pengelolaan dan reklamasi
lingkungan hidup
Beban tangguhan lainnya
Klaim atas pengembalian pajak
tidak lancar
Aset imbalan pasca kerja
Goodwill
Aset takberwujud selain goodwill 62,295,673,598 62,056,464,165

Aset pengampunan pajak tidak

lancar
Aset tidak lancar non-keuangan 132,350,484,332 37,247,116,960
lainnya
Jumlah aset tidak lancar 2,239,636,270,392 1,970,226,520,661
Jumlah aset 4,559,573,709,411 2,919,640,858,718

Liabilitas dan ekuitas

Liabilitas
Liabilitas jangka pendek
Pinjaman jangka pendek 0
Utang trust receipts
Utang usaha
Utang usaha pihak ketiga 95,574,720,224 110,777,948,813
Utang usaha pihak berelasi 54,496,677,667 61,675,545,442
Utang lainnya
Utang lainnya pihak ketiga 103,448,215,037 83,714,622,240
Utang lainnya pihak 8,811,309,470 782,140,497
Uang berelasi
muka pelanggan jangka
pendek
Uang muka pelanggan
jangka pendek pihak ketiga

Uang muka pelanggan

jangka pendek pihak
Utangberelasi
dividen
Liabilitas keuangan jangka 833,280,849
pendek lainnya
Beban akrual jangka pendek 138,278,119,910 50,840,874,863
Liabilitas imbalan pasca kerja
jangka pendek
Utang pajak 7,791,273,454 11,877,411,678

Utang cukai
Utang proyek
Utang kepada lembaga kliring
dan penjaminan
Utang nasabah
Utang nasabah pihak
ketiga
Utang nasabah pihak
berelasi
Utang reasuransi
Liabilitas anjak piutang
Uang jaminan jangka pendek
Pendapatan diterima dimuka
jangka pendek
Liabilitas bruto kepada pemberi
kerja
Liabilitas bruto kepada
pemberi kerja pihak ketiga

Liabilitas bruto kepada

pemberi kerja pihak
berelasi
Pendapatan ditangguhkan
jangka pendek
Provisi jangka pendek
Provisi jangka pendek
pelapisan jalan tol
 Provisi jangka pendek
biaya pengembalian dan
pemeliharaan pesawat

Provisi jangka pendek

pembangunan prasarana,
fasilitas umum, dan sosial

Provisi jangka pendek

biaya pembongkaran aset
tetap
Provisi jangka pendek
restorasi dan rehabilitasi
Provisi jangka pendek
lainnya
Liabilitas pembayaran berbasis
saham
Liabilitas jangka panjang yang
jatuh tempo dalam satu tahun

Liabilitas jangka panjang 119,270,800,000

yang jatuh tempo dalam
satu tahun atas utang bank

Liabilitas jangka panjang

yang jatuh tempo dalam
satu tahun atas pinjaman
beragunan
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas pinjaman
tanpa agunan
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas penerusan
pinjaman
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas pinjaman
dari pemerintah republik
indonesia
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas pinjaman
subordinasi
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas liabilitas
kerja sama operasi
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas liabilitas
pembebasan tanah
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas utang
pembiayaan konsumen
 Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas liabilitas
sewa pembiayaan
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas utang listrik
swasta
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas utang
retensi
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas wesel
bayar
Liabilitas jangka panjang 499,505,415,478 0
yang jatuh tempo dalam
satu tahun atas utang
obligasi
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas sukuk
Liabilitas jangka panjang
yang jatuh tempo dalam
satu tahun atas pinjaman
lainnya
Utang pihak berelasi jangka
pendek
Utang pemegang saham jangka
pendek
Liabilitas keuangan derivatif
jangka pendek
Liabilitas pengampunan pajak
lancar
Liabilitas non-keuangan jangka
pendek lainnya

Liabilitas yang secara langsung

berhubungan dengan aset tidak
lancar atau kelompok lepasan
yang diklasifikasikan sebagai
dimiliki untuk dijual atau dimiliki
untuk didistribusikan kepada
pemilik
Jumlah liabilitas jangka pendek 1,027,176,531,240 320,501,824,382

Liabilitas jangka panjang

Liabilitas keuangan derivatif
jangka panjang
Liabilitas pajak tangguhan 77,378,693,668 62,892,779,031

Utang pihak berelasi jangka

panjang
Utang pemegang saham jangka
panjang
Liabilitas jangka panjang setelah
dikurangi bagian yang jatuh
tempo dalam satu tahun
Liabilitas jangka panjang
atas utang bank
Liabilitas jangka panjang
atas penerusan pinjaman
Liabilitas jangka panjang
atas pinjaman beragunan
Liabilitas jangka panjang
atas pinjaman tanpa
agunan
Liabilitas jangka panjang
atas pinjaman dari
pemerintah republik
indonesia
Liabilitas jangka panjang
atas pinjaman subordinasi
Liabilitas jangka panjang
atas liabilitas kerja sama
operasi
Liabilitas jangka panjang
atas liabilitas pembebasan
tanah
Liabilitas jangka panjang
atas utang pembiayaan
konsumen
Liabilitas jangka panjang
atas liabilitas sewa
pembiayaan
Liabilitas jangka panjang
atas utang listrik swasta
Liabilitas jangka panjang
atas utang retensi
Liabilitas jangka panjang
atas wesel bayar
Liabilitas jangka panjang 498,209,629,859 995,987,913,319
atas utang obligasi
Liabilitas jangka panjang
atas sukuk
Liabilitas jangka panjang
atas pinjaman lainnya
Obligasi konversi
Pendapatan diterima dimuka
jangka panjang
Uang jaminan jangka panjang 23,018,934,806 23,799,065,169
Uang muka pelanggan jangka
panjang

Uang muka pelanggan

jangka panjang pihak
ketiga
Uang muka pelanggan
jangka panjang pihak
berelasi
 Pendapatan ditangguhkan
jangka panjang
Provisi jangka panjang
Provisi pelapisan jalan tol
jangka panjang
Provisi biaya
pengembalian dan
pemeliharaan pesawat
jangka panjang
Provisi pembangunan
prasarana, fasilitas umum,
dan sosial jangka panjang

Provisi biaya
pembongkaran aset tetap
jangka panjang
Provisi restorasi dan
rehabilitasi jangka panjang
Provisi jangka panjang
lainnya
Biaya pengupasan tanah yang
masih harus dibayar
Liabilitas kepada pemegang polis

Kewajiban imbalan pasca kerja 109,811,309,791 73,707,504,791

jangka panjang

Liabilitas pengampunan pajak

tidak lancar
Liabilitas keuangan jangka
panjang lainnya

Liabilitas non-keuangan jangka 3,872,894,618

panjang

Jumlah liabilitas jangka panjang 712,291,462,742 1,156,387,262,310

Jumlah liabilitas 1,739,467,993,982 1,476,889,086,692

Ekuitas
Ekuitas yang diatribusikan kepada
pemilik entitas induk
Saham biasa 123,729,777,760 101,236,000,000

Saham preferen
Tambahan modal disetor 1,458,867,087,549 173,001,428,035

Saham tresuri (0) (767,101,075)

Uang muka setoran modal

Opsi saham
Cadangan revaluasi
Cadangan selisih kurs (1,787,954,179) (1,913,807,323)
penjabaran
Cadangan perubahan nilai wajar
aset keuangan tersedia untuk
dijual
 Cadangan keuntungan
(kerugian) investasi pada
instrumen ekuitas
Cadangan pembayaran berbasis
saham

Cadangan lindung nilai arus kas

Cadangan pengukuran kembali
program imbalan pasti
Cadangan lainnya
Komponen ekuitas lainnya
Saldo laba (akumulasi kerugian)

Saldo laba yang telah 8,000,000,000 6,000,000,000

ditentukan penggunaannya
Saldo laba yang belum 1,185,185,012,557 1,121,741,662,038
ditentukan penggunaannya
Jumlah ekuitas yang 2,773,993,923,687 1,399,298,181,675
diatribusikan kepada pemilik
entitas induk
Proforma ekuitas
Kepentingan non-pengendali 46,111,791,742 43,453,590,351

Jumlah ekuitas 2,820,105,715,429 1,442,751,772,026

Jumlah liabilitas dan ekuitas 4,559,573,709,411 2,919,640,858,718
non-current - General Industry
Komparatif
Statement of financial position Naik/Turun
Rp.
Assets
Current assets
Cash and cash equivalents 1,284,080,391,860
Notes receivable 0
Short-term investments 0
Current restricted funds
0
Current financial assets 0
Current financial assets at fair value through profit or
loss 0
Current financial assets held-to-maturity investments 0
Current financial assets available-for-sale
0
Other current financial assets
0
Current derivative financial assets 0
Trade receivables 0
Trade receivables third parties
25,664,342,068
Trade receivables related parties 18,871,801,648
Current finance lease receivables 0
Retention receivables 0
Retention receivables third parties 0
Retention receivables related parties
0
Unbilled receivables 0
Unbilled receivables third parties
0
Unbilled receivables related parties
0
Receivables on subsidy 0
Current customer receivables 0
Current customer receivables third parties
0
Current customer receivables related parties
0
Margin receivables
0
Receivables from clearing and settlement guarantee
institution
0
Premium and reinsurance receivables
0
 Dividends and interest receivables
0
Other receivables
0
Other receivables third parties
9,460,845,140
Other receivables related parties
0
Current inventories 0
Current livestock inventories
0
Current real estate assets
0
Current inventories (482,633,337)
Current prepaid expenses 5,816,497,399
Guarantees 0
Current advances 0
Current advances on investments
0
Current advances on purchase of property, plant and
equipment
0
Other current advances
3,261,726,752
Current prepaid taxes
23,850,129,432
Current claims for tax refund
0
Current deferred stripping costs
0
Current deferred mobilisation costs
0
Current tax amnesty assets
0
Other current non-financial assets 0
Non-current assets or disposal groups classified as held-
for-sale

0
Non-current assets or disposal groups classified as held-
for-distribution to owners

0
Total current assets 1,370,523,100,962
Non-current assets 0
Non-current finance lease receivables
0
Non-current restricted funds
511,704,562
Aircraft maintenance reserve funds 0
Receivables from related parties 0
 Receivables from stockholders 0
Non-current customer receivables 0
Non-current customer receivables third parties
0
Non-current customer receivables related parties
0
Other non-current receivables 0
Other non-current receivables third parties
0
Other non-current receivables related parties
0
Investments accounted for using equity method
0
Investments in subsidiaries, joint ventures and associates
0
Investments in subsidiaries 0
Investments in joint ventures
0
Investments in associates 14,508,000,000
Non-current advances 0
Non-current advances on investments
0
Non-current advances on purchase of property, plant
and equipment 0
Other non-current advances 0
Non-current financial assets 0
Non-current financial assets at fair value through profit
or loss
0
Non-current financial assets held-to-maturity
0
Non-current financial assets available-for-sale
0
Other non-current financial assets 8,106,646,873
Non-current derivative financial assets 0
Non-current prepaid expenses 0
Non-current prepaid taxes 0
Deferred tax assets 0
Non-current inventories
0
Non-current livestock inventories
0
Non-current real estate assets
0
Non-current inventories 0
Livestock production 0
Industrial timber plantations 0
 Industrial timber plantations mature
0
Industrial timber plantations immature
0
Plantation assets 0
Plantation assets mature 0
Plantation assets immature 0
Investment properties 0
Property, plant and equipment 150,940,821,491
Ijarah assets 0
Foreclosed assets 0
Oil and gas assets 0
Exploration and evaluation assets 0
Toll road concession rights
0
Mining properties 0
Non-current deferred stripping costs
0
Non-current deferred mobilisation costs
0
Deferred charges 0
Deferred charges on landrights 0
Deferred charges on exploration and development
expenditures
0
Deferred charges on cost on forest
0
Deferred charges on environmental and reclamation
expenditures
0
Other deferred charges 0
Non-current claims for tax refund
0
Post-employment benefit assets 0
Goodwill 0
Intangible assets other than goodwill
239,209,433
Non-current tax amnesty assets 0
Other non-current non-financial assets
95,103,367,372
Total non-current assets 269,409,749,731
Total assets 1,639,932,850,693
Liabilities and equity 0
Liabilities 0
Current liabilities 0
Short-term loans 0
Trust receipts payables 0
 Trade payables 0
Trade payables third parties (15,203,228,589)
Trade payables related parties (7,178,867,775)
Other payables 0
Other payables third parties 19,733,592,797
Other payables related parties 8,029,168,973
Current advances from customers
0
Current advances from customers third parties
0
Current advances from customers related parties
0
Dividends payable 0
Other current financial liabilities
(833,280,849)
Current accrued expenses 87,437,245,047
Short-term post-employment benefit obligations
0
Taxes payable (4,086,138,224)
Excise payable 0
Project payables 0
Payables to clearing and settlement guarantee
institution
0
Payables to customers
0
Payables to customers third parties 0
Payables to customers related parties 0
Reinsurance payables 0
Factoring payables 0
Current deposits 0
Current unearned revenue
0
Due to customers 0
Due to customers third parties

0
Due to customers related parties

0
Current deferred revenue
0
Current provisions
0
Current provisions for overlay
0
 Current provisions for aircraft return and
maintenance funds
0
Current provisions for infrastructure development,
public and social facilities

0
Current provisions for asset dismantling costs
0
Current provisions for restoration and
rehabilitation 0
Other current provisions 0
Share-based payment liabilities
0
Current maturities of long-term liabilities
0
Current maturities of bank loans

119,270,800,000
Current maturities of secured loans

0
Current maturities of unsecured loans

0
Current maturities of step loans

0
Current maturities of loans from government of
the republic of indonesia

0
Current maturities of subordinated loans

0
Current maturities of joint operations liabilities

0
Current maturities of land acquisition liabilities

0
Current maturities of consumer financing
payables

0
 Current maturities of finance lease liabilities

0
Current maturities of electricity purchase payables

0
Current maturities of retention payables

0
Current maturities of notes payable

0
Current maturities of bonds payable

499,505,415,478
Current maturities of sukuk

0
Current maturities of other borrowings

0
Current due to related parties
0
Current due to stockholders
0
Short-term derivative financial liabilities
0
Current tax amnesty liabilities
0
Other current non-financial liabilities
0
Liabilities directly associated with non-current assets or
disposal groups classified as held-for-sale or as held-
for-distribution to owners

0
Total current liabilities
706,674,706,858
Non-current liabilities
0
Long-term derivative financial liabilities
0
Deferred tax liabilities
14,485,914,637
Non-current due to related parties 0
Non-current due to stockholders

0
 Long-term liabilities net of current maturities

0
Long-term bank loans
0
Long-term step loans
0
Long-term secured loans
0
Long-term unsecured loans
0
Long-term loans from government of the republic
of indonesia
0
Long-term subordinated loans
0
Long-term joint operations liabilities
0
Long-term land acquisition liabilities
0
Long-term consumer financing payables
0
Long-term finance lease liabilities

0
Long-term electricity purchase payables
0
Long-term retention payables
0
Long-term notes payable
0
Long-term bonds payable
(497,778,283,460)
Long-term sukuk
0
Long-term other borrowings
0
Convertible bonds 0
Non-current unearned revenue
0
Non-current deposits (780,130,363)
Non-current advances from customers
0
Non-current advances from customers third
parties
0
Non-current advances from customers related
parties 0
 Non-current deferred revenue
0
Non-current provisions 0
Non-current provisions for overlay
0
Non-current provisions for aircraft return and
maintenance funds

0
Non-current provisions for infrastructure
development, public and social facilities
0
Non-current provisions for asset dismantling costs
0
Non-current provisions for restoration and
rehabilitation 0
Other non-current provisions 0
Accrued stripping costs
0
Liabilities to policyholders
0
Long-term post-employment benefit obligations
36,103,805,000
Non-current tax amnesty liabilities
0
Other non-current financial liabilities
0
Other non-current non-financial liabilities

3,872,894,618
Total non-current liabilities
(444,095,799,568)
Total liabilities
262,578,907,290
Equity 0
Equity attributable to equity owners of parent entity
0
Common stocks
22,493,777,760
Preferred stocks 0
Additional paid-in capital
1,285,865,659,514
Treasury stocks
(767,101,075)
Advances in capital stock 0
Stock options
0
Revaluation reserves 0
Reserve of exchange differences on translation
125,853,144
Reserve for changes in fair value of available-for-sale
financial assets
0
Reserve of gains (losses) from investments in equity
instruments
0
Reserve of share-based payments

0
Reserve of cash flow hedges 0
Reserve of remeasurements of defined benefit plans
0
Other reserves
0
Other components of equity 0
Retained earnings (deficit)
0
Appropriated retained earnings
2,000,000,000
Unappropriated retained earnings
63,443,350,519
Total equity attributable to equity owners of parent
entity
1,374,695,742,012
Proforma equity 0
Non-controlling interests 2,658,201,391
Total equity 1,377,353,943,403
Total liabilities and equity
1,639,932,850,693
 Common Size
Naik/Turun Rasio 2017
%

2.10164179975867 3.10164179975867 41.56%

0 #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

0.184833876549469 1.18483387654947 3.61%

0.133340853345681 1.13334085334568 3.52%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

 #DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

2.64850459128291 3.64850459128291 0.29%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
-0.009510599949646 0.990489400050354 1.10%
2.72424614744223 3.72424614744223 0.17%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

2.47080673931952 3.47080673931952 0.10%

88.4807379257948 89.4807379257948 0.53%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

1.44354582190828 2.44354582190828 50.88%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

0.023482909461948 1.02348290946195 0.49%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
 #DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.32%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

1.2646998312019 2.2646998312019 0.32%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
 #DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
0.081911857104524 1.08191185710452 43.72%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
0.003854706132853 1.00385470613285 1.37%
#DIV/0! #DIV/0! 0.00%

2.5533081519875 3.5533081519875 2.90%

0.136740495017098 1.1367404950171 49.12%
0.561689923538434 1.56168992353843 100.00%
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
 #DIV/0! #DIV/0!
-0.137240567747503 0.862759432252497 2.10%
-0.116397313125525 0.883602686874475 1.20%
#DIV/0! #DIV/0! 0.00%
0.235724563630307 1.23572456363031 2.27%
10.2656351432983 11.2656351432983 0.19%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

-1 0 0.00%
1.71982180248895 2.71982180248895 3.03%

#DIV/0! #DIV/0! 0.00%

-0.344025982661574 0.655974017338426 0.17%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 2.62%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

 #DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 10.96%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

2.20490073097284 3.20490073097284 22.53%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

0.230327151386646 1.23032715138665 1.70%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

 #DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

-0.499783458015287 0.500216541984713 10.93%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

-0.032779874228681 0.967220125771319 0.50%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

 #DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

0.489825359064501 1.4898253590645 2.41%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.08%

-0.384037263330689 0.615962736669311 15.62%
0.177791893552505 1.1777918935525 38.15%
#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

0.222191490774033 1.22219149077403 2.71%
#DIV/0! #DIV/0! 0.00%
7.43268812355616 8.43268812355616 32.00%
-1 0 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
-0.065760613666541 0.934239386333459 -0.04%

#DIV/0! #DIV/0! 0.00%

 #DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%

#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%
#DIV/0! #DIV/0! 0.00%

0.333333333333333 1.33333333333333 0.18%

0.056557898013465 1.05655789801347 25.99%

0.98241801498409 1.98241801498409 60.84%

#DIV/0! #DIV/0! 0.00%
0.061173343089217 1.06117334308922 1.01%
0.954671461930583 1.95467146193058 61.85%
0.561689923538434 1.56168992353843 100.00%
 2016

20.93%
0.00%
0.00%

0.00%
0.00%

0.00%
0.00%

0.00%
0.00%
0.00%
0.00%

4.76%
4.85%
0.00%
0.00%
0.00%

0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
 0.00%

0.00%

0.12%

0.00%
0.00%

0.00%
0.00%
1.74%
0.07%
0.00%
0.00%

0.00%

0.00%
0.05%

0.01%

0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00%
32.52%
0.00%
0.00%

0.75%
0.00%
0.00%
0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%

0.00%

0.00%
0.00%

0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00%

0.00%
0.22%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%
0.00%
0.00%
0.00%
0.00%
 0.00%

0.00%
0.00%
0.00%
0.00%
0.00%
63.11%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%

0.00%
0.00%
0.00%

0.00%

0.00%

0.00%
0.00%

0.00%
0.00%
0.00%
2.13%
0.00%

1.28%
67.48%
100.00%
3.79%
2.11%
0.00%
2.87%
0.03%

0.00%

0.00%

0.00%
0.00%

0.03%
1.74%

0.00%
0.41%
0.00%
0.00%

0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%

0.00%
0.00%

0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

0.00%

0.00%

0.00%
0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
0.00%

0.00%

0.00%
0.00%

0.00%

0.00%

10.98%
0.00%

0.00%
2.15%
0.00%

0.00%
 0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

0.00%

34.11%

0.00%

0.00%
0.00%

0.00%
0.82%

0.00%

0.00%

0.00%
 0.00%
0.00%

0.00%

0.00%

0.00%

0.00%

0.00%
0.00%

0.00%
0.00%

2.52%

0.00%

0.00%

0.00%
39.61%
50.58%
0.00%

0.00%
3.47%
0.00%
5.93%
0.03%
0.00%
0.00%
0.00%
-0.07%

0.00%
 0.00%

0.00%
0.00%

0.00%
0.00%
0.00%
0.00%

0.21%

38.42%

47.93%
0.00%
1.49%
49.42%
100.00%