PT Bank Woori Saudara Indonesia 1906 Tbk (IDX:SDRA)

IDX:SDRA 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	1,376,433	2,133,478	2,237,586	2,264,521	2,600,630	1,623,772
Investment Securities	4,893,260	5,365,294	4,347,526	4,660,999	3,354,533	2,180,842
Total Investments	4,893,260	5,365,294	4,347,526	4,660,999	3,354,533	2,180,842
Gross Loans	47,059,711	46,883,720	43,993,498	40,067,272	33,817,250	30,011,903
Allowance for Loan Losses	-858,569	-807,046	-718,380	-613,739	-387,670	-432,834
Net Loans	46,201,142	46,076,674	43,275,118	39,453,533	33,429,580	29,579,069
Property, Plant & Equipment	322,509	343,570	353,324	367,719	398,057	448,354
Goodwill	1,474,492	1,474,492	1,474,492	1,474,492	1,474,492	1,474,492
Other Intangible Assets	192,022	204,443	232,998	276,192	283,774	302,039
Accrued Interest Receivable	253,271	228,162	212,992	195,036	145,747	137,740
Other Receivables	494,609	495,416	138,497	172,825	319,870	360,564
Restricted Cash	2,085,388	2,026,876	2,233,661	2,245,036	1,317,798	1,115,558
Other Current Assets	278,302	224,966	236,034	306,297	394,303	739,468
Long-Term Deferred Tax Assets	38,841	38,841	-	-	-	-
Other Real Estate Owned & Foreclosed	59,734	59,734	61,300	66,037	66,988	71,909
Other Long-Term Assets	245,975	60,889	18,653	16,737	15,799	20,132
Total Assets	57,915,978	58,732,835	54,822,181	51,499,424	43,801,571	38,053,939
Accrued Expenses	66,262	69,032	63,482	38,069	52,006	44,051
Interest Bearing Deposits	30,873,008	31,947,496	31,195,004	28,796,216	23,848,219	18,492,282
Non-Interest Bearing Deposits	404,004	526,828	275,676	95,182	84,969	84,638
Total Deposits	31,277,012	32,474,324	31,470,680	28,891,398	23,933,188	18,576,920
Short-Term Borrowings	974,360	96,571	175,000	-	3,878,075	4,292,000
Current Portion of Long-Term Debt	8,049,200	-	-	-	2,925,250	1,405,000
Current Portion of Leases	2,068	3,002	8,591	8,748	28,366	57,547
Current Income Taxes Payable	74,973	56,195	40,499	27,538	36,120	31,525
Accrued Interest Payable	201,917	308,067	225,244	122,830	66,983	104,339
Other Current Liabilities	614,012	423,660	625,228	583,862	709,215	961,326
Long-Term Debt	2,796,800	11,488,000	11,895,335	11,834,610	2,850,500	5,231,500
Pension & Post-Retirement Benefits	24,382	24,382	23,661	23,420	22,941	21,182
Long-Term Deferred Tax Liabilities	-	-	10,897	23,945	32,788	45,964
Total Liabilities	44,087,319	44,951,650	44,549,099	41,568,671	34,544,380	30,782,968
Common Stock	1,469,219	1,469,219	856,823	856,823	856,823	658,092
Additional Paid-In Capital	6,617,184	6,617,184	4,172,986	4,172,986	4,172,986	2,946,911
Retained Earnings	5,742,256	5,694,782	5,243,273	4,900,944	4,227,382	3,665,968
Shareholders' Equity	13,828,659	13,781,185	10,273,082	9,930,753	9,257,191	7,270,971
Total Liabilities & Equity	57,915,978	58,732,835	54,822,181	51,499,424	43,801,571	38,053,939
Total Debt	11,822,428	11,587,573	12,078,926	11,843,358	9,682,191	10,986,047
Net Cash (Debt)	-10,445,995	-8,860,768	-9,078,398	-8,103,409	-6,486,316	-9,171,704
Net Cash Per Share	-733.06	-696.66	-1059.57	-945.78	-916.41	-1393.66
Filing Date Shares Outstanding	14,692	14,692	8,568	8,568	8,568	6,581
Total Common Shares Outstanding	14,692	14,692	8,568	8,568	8,568	6,581
Book Value Per Share	941.23	937.99	1198.97	1159.02	1080.41	1104.86
Tangible Book Value	12,162,145	12,102,250	8,565,592	8,180,069	7,498,925	5,494,440
Tangible Book Value Per Share	827.80	823.72	999.69	954.70	875.20	834.90

Updated Feb 28, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.