Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
A THESIS
Presented as Partial Fulfillment of the Requirements to Obtain the Bachelor
Degree in Accounting Department
By
ANDIKAPUTRI KUSUMA WARDHANI
Student Number: 04312011
DEPARTMENT OF ACCOUNTING
INTERNATIONAL PROGRAM
FACULTY OF ECONOMICS
ISLAMIC UNIVERSITY OF INDONESIA
YOGYAKARTA
2008
By
ANDIKAPUTRI KUSUMA WARDHANI
Student Number
: 04312011
Approved by
Content Advisor,
Language Advisor
ii
iii
DECLARATION OF AUTHENTICITY
Herein I declare the originality of this thesis; there is no other work which has
ever which presented to obtain any university degree, and in my concern there is
neither one elses opinion nor published written work, except acknowledged
quotations relevant to the topic of this thesis which have been stated or listed on
this thesis bibliography. If in the future this statement is not proven as is
supposed to be, I am willing to accept any sanction complying with the
determined regulation for its consequence
iv
ACKNOWLEDGEMENTS
encountered difficulties. You are amazing women, my best friend and the best
mom in the world for me.
temperamental girl, we will together until the end OK? Thank you for sleeping
together for 21 years. My brother Dek Adi be nice and be mature ya and thank
you for keeping the laptop and printer work well. Bro and Sis thank you for
rendering me the sense and the value of brotherhood. I am glad to be one of
them.
I debt special thanks to Maulana Dihaan Tadiska (Liuk) The love you
gave comforts me deep inside my soul, you teach me how to love and make
me confident with my self, you just like Sunshine in the cloudy day. Thank you for
have been accompanying me for 6 years 3 months and together we make our
dreams come true. Also mas Diskas familiy; Tante Istiqomah, Om Munadjad, Mb
Ririn thank you for rendering the books and for sharing your experience, Dek
Ditto and Dek Nanin.
To my entire friend at Accounting International Program 2004, who are
inspiring me in making this thesis, thank you for all of the inspirations and ideas
that I used in my thesis, especially for Sari who teach me about Regression,
Amita and Nuri that always give attention to me, Diat for our many discussions
and providing me brotherly advises and tips that helped me a lot in staying at
the right track, Rika who helped me much in getting things formal in a correct
way and Seto my friends under Ms Yuni thesis advisory, and for all my friends
good luck with your thesis.
Finally, to all of the lectures who have shared their knowledge and staff
in International Program, thank you and may Allah bless you all.
vi
TABLE OF CONTENT
PAGE OF TITLE ..
APPROVAL PAGE ..
ii
LEGALIZATION PAGE .
iii
DECLARATION OF AUTHENTICITY .
iv
ACKNOWLEDGMENTS
vii
28
34
34
34
41
viii
51
52
57
57
ix
LIST OF TABLES
xi
LIST OF FIGURES
Figure 1.1: Cash Flows Classified by Major Activities .. 19
Figure 1.2 : General Process under the Direct Approach .. 22
Figure 1.3 : General Process of the Indirect Approach .. 22
Figure 4.1 : P Plot 47
Figure 4.2 : Heteroscedastisity Test .. 50
xii
LIST OF APPENDICES
Appendic 1: List of Companies ... 1
Appendic 2: Data for Each Variable .. 2
Appendic 3: Coefficient Regression 12
xiii
ABSTRACT
The purpose of this study is to examine the ability of cash flows component from
operating activity to predict the future cash flows which done by manufacturing
companies that have been go public in Indonesia based on their financial
statements. As much as 76 manufacturing firm listed in the Jakarta Stock
Exchange each year were taken as sample using a purposive sampling method.
The statistical method used to test hypotheses is a multi linier regression. There
are four equations that will be used in the research. The result of this study for
the first equation shows that cash flow in current year positively and significantly
has ability to predict future cash flows, for second equation cash flows components
(core and non-core) do reflect different information relating to future cash flows.
For third equation we also find that the disaggregation of cash flow into aggregate
cash flows and accrual components significantly enhances cash flow prediction.
Hence, for the fourth equation the inclusion of cash flow components and accrual
components provide significant improvement in cash flow prediction than aggregate
cash flows and accrual components alone.
Keywords: Cash Flows, Accruals, Cash Flow Prediction, Core and Non-Core Cash
Flows, Cash Flow Variability
xiv
ABSTRAK
Tujuan dari penelitian ini adalah menguji kemampuan komponen arus kas dari
aktivitas operasi untuk memprediksi arus kas di masa depan dengan
menggunakan laporan keuangan perusahaan manufaktur di Indonesia.
Penelitian ini mengambil 76 perusahaan manufaktur yang terdaftar di Bursa
Efek Jakarta sebagai sample dengan cara metode purposive sampling. Metode
yang digunakan untuk menguji hipotesis adalah regresi multi linear. Ada empat
persamaan yang digunakan dalam penelitian ini. Hasil dari penelitian ini untuk
persamaan pertama yaitu arus kas di tahun tertentu secara positif dan signifikan
mempunyai kemampuan untuk memprediksi arus kas di masa depan. Untuk
persamaan yang kedua yaitu komponen arus kas (inti dan bukan inti)
menunjukkan informasi yang berbeda dalam memprediksi arus kas dimasa
depan. Untuk persamaan yang ketiga yaitu pengujian sample dengan
memisahkan arus kas menjadi kumpulan arus kas dan komponen akrual hasilnya
menunjukkan secara sigifikan meningkatkan prediksi arus kas. Dan untuk
persamaan yang keempat yaitu penggabungan komponen arus kas dan
komponen akrual menunjukkan peningkatan yang signifikan dalm memprediksi
arus kas daripada kumpulan arus kas dan component akrual.
Kata kunci: Arus Kas, Memprediksi Arus Kas, Arus Kas Inti dan Bukan Inti,
Kemampuan Arus Kasi
CHAPTER I
INTRODUCTION
International
Accounting
Standard
7.1
is
the
presentation of cash flow statement. Then, starting from January 1, 1995 the
IAI (Indonesian Institute of Accountants) requires companies to publish
statement of cash flow.
Reporting the source, uses, and net increase or decrease in cash will
help investor, creditors, and others know what is happening to a companys
most liquid resource. Cash flow information is also useful to evaluate the
companys ability to produce cash and cash equivalent and make possible for
the user to develop the model to evaluate and to compare the present value of
the future cash flow, and thereby, firm value.
Key principles specified by IAS 7 for the preparation of a cash flow statement are
as follows:
Operating activities are the main revenue-producing activities of the
enterprise that are not investing or financing activities, so operating cash flows
includes cash received from customers and cash paid to suppliers and employees
[IAS 7.14] Operating activities include the production, sales and delivery of the
company's product as well as collecting payment from its customers. This could
include purchasing raw materials, building inventory, advertising and shipping
the product.
Investing activities are the acquisition and disposal of long-term assets
and other investments that are not considered to be cash equivalents [IAS 7.6]
flows from operating activity into core and non-core cash flow based on the
recommendation which is stated by AICPA (American Institute of Certified
Public Accountants) that firms should distinguish between the financial effect
of a companys core (major or central operation) and non-core (peripheral or
incidental activities) operating activities from cash flows, thereby, presenting
the best possible information in which to analyze trends in a firm without the
potential distortive effects of non-core activities.
This research defines the variable from financial statement to be core
and non-core cash flows. Core cash flow which the data taken from income
statement is defined as cash flow related to sales, cost of good sold and
operating expenses while non-core cash flow which the data taken from
statement of cash flows is defined as cash flow related to interest, taxes and
other expenses. And then address the issue of whether cash flow components
(core and non-core cash flows) have similar persistence and persist more than
non-core cash flows related to taxes and other expenses. It also explains that
the persistence of the coefficients for non-core cash flow components is
significantly less than those for core cash flow components. The result is
relevant to academic researchers using cash flow prediction models to
measure financial reporting quality and it also relevant to financial statement
users interested in better predicting a firms future cash flows.
The explanation above is about research done by Hollie and Cheng
(2004) who used data from Compustat annual industrial, research and full
coverage files and specifically data from Manufacture Company in America.
For this research, I try to implement the Hollie and Cheng theories in
Indonesia which has different company and accounting method. In America,
they usually use indirect method in presenting statement of cash flows but in
Indonesia the presentation of statements of cash flow should be presented by
using direct method. A different method in accounting will affect the form of
financial statement and the calculation. Direct method cannot reflect the
existence of core and non-core components, it only gives direct information
about non-core components. Because of that condition, this research will
make calculation for the core component from combination of income
statement and balance sheet.
Based on above explanation, I am interested to examine the ability of the
component of cash flow from operation which is defined as core component and
non-core component to predict the future cash flows. The research will be done at
the Jakarta Stock exchange as a developing market. According to the
background, the writer entitled this thesis Predicting Future Cash Flows
Using Cash Flows from Operating Activity Components
1.3. Problem Formulation
Based on the main idea and argumentation from the background
above I will be proposing a formulating problem such as:
1. Does aggregate cash flow from operating activities have the ability to predict
the future cash flows manufacturing companies listed on Jakarta stock Exchange?
2. Do cash flow components (core and non core) have different persistence
level in predicting the future cash flows of manufacturing companies listed on
Jakarta stock Exchange?
3. Do aggregate cash flows are incrementally informative beyond accruals
components in predicting the future cash flows of manufacturing companies
listed on Jakarta stock Exchange?
4. Do cash flows component are incrementally informative beyond accruals
components in predicting the future cash flows of manufacturing companies
listed on Jakarta stock Exchange?
1.4. Problem Limitation
To avoid misunderstanding and misappropriates in this research, the
research will restrict the scope and size of proposed study as follows;
1. This research will obtain the data from the manufacturing
companies, which are listed in Jakarta Stock Exchange (JSX) from 2003 until
2006.
2. The published financial reporting in the year ended on 31st December
includes the statement of cash flows for 2003-2006.
1.5.Research Objectives
The objectives of this research are:
1. Aggregate cash flow from operating activities has ability to predict future
cash flows.
2. Cash flow components (core and non core) have different persistence level in
predicting the future cash flows.
3. Aggregate cash flows are incrementally informative beyond accruals
components in predicting the future cash flows.
4. Cash flows component are incrementally informative beyond accruals
components in predicting the future cash flows.
1.6. Research Contribution
The benefits or advantages of the research are:
1. This research is relevant for the management of the firm to make decisions.
Such as to determine whether their prediction of future operations can deliver
sufficient cash flow to settle a debt, to maintain company operations, or to
pay dividend.
2. This research is also relevant to academic researchers to extend the model in
predicting the future cash flows to assess the financial reporting quality of the
firm.
3. This research is relevant for financial statement users to assess the effect of
company operating activities toward the financial position of the company
and toward the amount of cash and cash equivalent .
1.7 Definition of Terms
Key word: Cash flow, Statement of cash flow, core cash flow, noncore cash flow, Accrual basis, direct method of reporting cash flow, indirect
method of reporting cash flows. The writer will elaborate more about this
term.
1) Cash Flows are a cash or cash equivalent inflow and outflows.
2) The Statement of cash flows is reports a firms major cash inflows and
outflow for a period. It provides useful information about a firms ability to
generate cash from operation, maintains and expands its operating capacity,
meets its financial obligations, and pays dividends. The Statement of cash flows
also provide information to managers in evaluating past operations, in planning
future investing and financing activities. The statement of cash flows reports cash
flows by three types of activities: cash flows from operating activities are cash
flows from transaction that affect net income. Examples of such transaction
include the purchase and sale of merchandise. Cash flows from investing
activities are cash flows from transaction that affect the investment in non current
assets. Examples of cash inflows include the sale and purchase of plant assets,
such as equipment and buildings and for cash outflows include payments to
acquire plan assets and investment. Cash flows from financing activities are cash
flows from transaction that affect the equity and debt of the entity. Examples of
cash inflow include the issuance or retirement of equity and debt securities, for
cash outflows are the payment of cash dividend, and the payment of debt (Fess &
Warren 21st edition).
3) Core cash flow is a cash flow related to sales, cost of good sold and
operating expenses.
10
4) Non-Core cash flow is a cash flow related to interest, taxes and other
expenses.
5) Accrual basis is Basis of accounting, whose revenues are recognized in
the period earned and expenses are recognized in the period incurred in the
process of generating revenues.
6) Direct method reports the source of operating cash and the uses of
operating cash. The major source of operating cash is received from customers.
The major uses of operating cash include cash paid to supplier for merchandise
and service and cash paid to employees for wages.
7) Indirect method reports the operating cash flows from net income and
adjusting it for revenues and expenses that do not involve the receipt or payment
of cash.
CHAPTER II
REVIEW OF RELATED LITERATURE
2.1 Introduction
This chapter contains the previous studies and the relevant theories used
in conducting this research about the predicting the future cash flows. The first
part presents the theoretical review that gives us the insight of the findings from
experts and other researchers. Several lessons can be found in such findings,
especially those related to cash flows and its components. The second part is
related to the theoretical framework that provides better understanding in
11
financial statement and cash flows. The theoretical frame work will be explained
step by step started from financial statements, statement of cash flow, cash flow
from operations, presentation of cash flow from operation: direct and indirect
method, information content: cash flows and accrual earnings.
12
flow includes as a primitive valuation construct argue that and cash flow
prediction is fundamental to assessing firm value.
Brooks (1981) used a time series analysis to investigate if addition of
earnings information to past cash flows would give better predictions of future
cash flows than would past cash flows alone. Based on quarterly Compustat data
for thirty firms, the researcher did not find a general improvement in the ability
to forecast cash flows when earnings information was added. Bowen et al. (1986)
assessed the ability of accrual earnings and five measures of cash flow to predict
one- and two-period ahead cash flows against a random walk prediction of
CFFO. A final sample of 324 firms on Compustat for the period 1971-1981 was
used. The results indicated that the traditional measures of cash flows (i.e., net
income plus depreciation and amortization(NIDPR) and WCFO) were
statistically superior predictors of future CFFO than either earnings or CFFO and
the random walk models performed as well as (and often better than) models
based on other flow variables. Thus, the results did not support the FASB's
assertions of superiority of earnings for predicting future cash flows. The British
study by Arnold et al.(1991) and the Australian study by Percy and Stokes
(1992), who used the research methodology applied by Bowen et al. (1986),
provide consistent results with that of Bowen et al. (1986).
The other literature that examines the association between earnings
and cash flows in predicting the future earnings and future cash flows that
applied in Indonesia, for example in the research done by Syafriadi (2000). By
using earning and cash flow as research variables, shows that earnings as an
13
superior to cash flow from operations in explaining future cash flows, stock
return, etc. This statement carried as FASB statement declared that using earning
to predict future cash flows is much better compared to the use of cash flows as
predictor.
14
There are two researches that agree and disagree with the statement
declared by FASB. First, researches that agree using earning as a better predictor
in predicting future cash flow than the cash flows itself is Greenberg, et al.
(1986), and who disagree with FASB statement is (Finger, 1994; and
Burgstahler, 1998). They states that current cash flows have more predictive
ability when predicting future cash flows than current earnings in the shorthorizon.
The researcher tries to implement the American model which is used
by Hollie and Cheng (2004) in Indonesia. Both Hollie and Cheng suggest that
both current periods of earnings and current period of cash flows are important
determinants in predicting the future cash flows. They classify cash flow from
operations into two components; core and non-core cash flows and then they
address the issue or not whether those components reflect different
information relating to future cash flows. They also provide evidence as to
whether cash flows components are incrementally informative beyond accrual
components and aggregated cash flows alone in predicting future cash flows.
Although this research use some literatures as references and use
research done by Hollie and Cheng (2004) as basis, there are some differences
between this research and other research as follows;
1. Samples used in this research are manufacturing companies listed in Jakarta
Stock Exchange (JSX) from 2003-2006.
2. This research tries to implement AICPA recommendation that firms should
distinguish between the financial effects of companys core (major or central
15
16
financial reports has also assumed that information regarding wealth and or
economic transactions of an enterprise is relevant for the many data needs of
the users. To be relevant, information must be logically related to a given
decision (Kam, 1986). SAK through its framework for the preparation and
presentation of financial statements points out that the information has the
relevance quality when it influences the users economic decisions by helping
them in evaluating past, present or future events or confirming, or correcting
their past evaluation.
Thus, to be relevant the information presented in financial statement
must fulfill certain criterias:
1. The information must have predictive values; it means its resulted from it has
a basic to predict the future.
2. Feed back values, it means that the information must have value to evaluate
the previous things.
3. Timeliness, the measurement of timeliness is when the information content
still reflects economic position when the statement is presented (Kam, 1982).
If the accounting information is relevant, so that it can predict the
future activities of the company and can reduce the uncertainty about the
variables in decision process, then it is important to test the ability of cash
flow component, as a part of financial statement, to predict future cash flow.
That is why the hypothesis of this research can be generated as follows:
17
H1
= Cash flow from operating activities have the ability to predict the future
cash
H2
flows.
= Cash flow components (core and non core) have different persistence
level in predicting the future cash flows.
H3
H4
18
entity. Financial statements display either the financial position of the entity at a
point in time or various kinds of changes in financial position of the entity over a
period of time.
The financial statements required under GAAP (Generally Accepted
Accounting Principles) are:
1) Balance Sheet also called the statement of financial position, reports an
entitys assets, liabilities, and equity at the end of each accounting period.
2) The income statement reports revenues, expenses, gain, losses, and the
resulting net income or loss. Thus it summarizes a companys earnings
performance during an accounting period.
3) The statement of changes in owners equity summarizes transaction affecting
owners equity during an accounting period.
4) Statement of cash flows summarizes cash inflows and outflows from
operating activities, investing activities, and financing activities during the
accounting period.
19
companys net income and its net cash flows; and 4) determine the effect on a
companys financial position of its investing and financing transaction during
period (Weygand & Kieso, 12th ed.).
The statement of cash flows must provide information about a companys
operating, investing, and financing activities. In an effort to respond to the
common practice of investing idle and cash in highly liquid assets, Statement
No.95 requires that companies treat cash and cash equivalents as a single pool for
reporting purposes.
Statement of cash flows is useful for both internal party (management)
and external party (investor and creditor). Management use the statement of
cash flows to appraise liquidity, determine the dividend policy, and evaluate
the impact of the decision relate to the main policy in investing and financing
activities. External parties use the statement of cash flows as the basic to
evaluate the firms ability in producing cash and cash equivalent.
Figure 1.1
Cash Flows Classified by Major Activities
INFLOWS
Operating activities:
Collection from customer
debt
Receipts of interest and dividends
securities
Other operating cash receipts
Investing activities:
Collections on loans
Financing activities:
Issuance of long term
Issuance
of
equity
20
Pool of Cash
OUTFLOWS
Operating activities:
Payments suppliers
Payments to employees
entitys
Interest payments
Investing activities:
Purchase of productive assets
Purchase of Debt or equity
Financing activities:
Payment of dividends
Acquisition of an
making loans
Repayment of amounts
borrowed
21
5.
22
is more consistent with the objective of SFAS 95. Supporters of the direct
method contend that it is more revealing of a companys ability to generate
sufficient cash from operations to pay debts, reinvest in operations, and make
distributions to owners. Detractors point out that many corporate providers of
financial statements do not currently collect information that would allow them
to determine the information necessary to prepare the direct method. More
important, the direct method effectively presents income statement information
on a cash rather than an accrual basis and may erroneously suggest that net cash
flow from operations is as good as, or better than, net income as a measure of
performance (Mahoney, Sever and Theis, 1988).
The indirect or reconciliation method focuses on the difference between
net income and net cash flow from operations. Advocates of the indirect method
note that it provides a useful link among the statement of cash flows, the income
statement, and the balance sheet. Critics point out that the direct method requires
a supplemental disclosure to present a reconciliation of net income and net cash.
The incremental cost of providing the additional information disclosed in the
direct method is, however, not significant.
Figure 1.2
General Process under the Direct Approach of Adjusting Accrual-Basis Income
Statement Accounts to obtain ash Flows from Operating Activities
Income Statement
Accounts (Accrual Basis)
23
Revenues
Statement
N/I
Statement
of cash flows
+ decrease in inventory
- increase in inventories
cash flows
from op.
24
FASB, 1978, par. 43, 44, accounting earnings and its components provide a
better indication of a firm's ability to generate future cash flows than information
about cash flows themselves.
From many researches there are three predictive ability of accrual-based
information to that of cash flow information:
1 Bankruptcy prediction (Casey and Bartczak, 1984)
2 Predicting security returns (Board and Day, 1989)
3 Predicting operating cash flows (Murdoch and Krause, 1990)
The accrual accounting data also can give the information that is useful for:
1. Predicting the risky sign in financial sector.
2. Detecting the risk, size and schedule in deciding credits.
3. Predicting credits rate.
4. Assessing company performance.
5. Presenting additional information in capital market.
Besides predicting companys prospectus using earning, we can use
cash flows information to figure out;
1. Financial structure and ability to detect the amount and time for cash
flow to adapt with different conditions and opportunities.
2. Changes in company net assets
3. Firm ability in producing cash and cash equivalent
But from the comparison between accrual earnings and cash flows and
those entire strengths of accrual measurement process, from an extensive
25
research found that cash flows information to determine the corporate earning
has crucial complimentary information to accrual information. Eight
advantages of cash flows are set out below:
1. Cash-flow accounting would rely on the price/discounted flow ration there is
more reliable investment indicator than the present price/earning ratio
because of the arbitrary allocations which are used to compute the present
accrual earnings per share figure and the international differences in the
computation of earning per share.
2. In contrast to accrual-based earnings, cash-flow accounting retains money as
the unit of measurement, which is familiar and not confusing to people.
3. If the investors interest is in the survival of the firm, together with their
ability to provide a stream of dividend, then cash-flow accounting will prove
more useful by providing accounting information about the current and
anticipated cash positions of the firm. Liquidity assessment is a critical aspect
of performance evaluation in the sense that cash flow and net profit are the
end result of a firms activities.
4. Cash flow does not require price-level adjustments (which can distort
reported profit figures if inflation adjustments are not made), because cash
transactions reflect prices of the period in which they occur. It is however;
appropriate to the note that some general price level adjustment is needed for
cash plans occurring in different periods.
5. Cash flow information fits as an important variable in the decision models of
various users because of the concerns associated with the firms ability to pay
26
CHAPTER III
RESEARCH METHOD
27
28
29
30
that they can support the analysis of the problem (they will be described later in
chapter IV). All acquired data are reflecting the existing problems of cash flow
from operating activities and the future cash flows, and the cash flow
components (core and non core) in predict future cash flow.
3.5 Research Data and Variables
To specify the object, this research used the companys financial
statement that issued yearly as data and several requirements must be fulfilled
are:
1. The companies were listed in Jakarta Stock Exchange starting from
January 2003 until 2006.
2. The companies must publish the financial report in the year ended on 31st
December along with the presentation of statement of cash flow minimum in 2
years in a row, from period 2003-2006.
The data that chosen from financial statement were as follow:
1) Balance sheet from the accounting year 2003 (ended in December 31
2003) to the accounting year 2006 (ended in December 31 2006), the variable
are account receivable, account payable, change in inventory, depreciation
expense and amortization.
2) Income statement from the accounting year 2003 (ended in December 31
2003) to the accounting year 2006 (ended in December 31 2006), the variable are
sales, cost of good sold, operating expense, and earning.
31
32
33
34
This variable is presented in the balance sheet in the part of fix assets,
but if not this variable can be found in the notes.
13) OTHER-not all other accruals
This variable is calculated as:
EARN- (CF+ AR+ INV- AP-DEPR)
35
36
errors (in relation to the coefficients themselves), which means the coefficients
can not be estimated with great precision or accuracy.
According to Gujarati (1995), as a rule of thumb of this test is high
pair wise correlation among regression. If the pair wise or zero order
correlation coefficient between two repressors is high, for example, in excess
of 0.8, the only multicollinearity is serious problem
3.7.2 The Heteroscedasticity Test
Heteroscedasticity occurs when there is relationship between one or more
independent variable with error or the heteroscedasticity symptom will appear
when the residual (el) has the different variance from one observation to another.
The existence of heteroscedasticity causes the regression coefficient estimation
becomes inefficient. Thus, the objective of this test is to find whether there is no
difference in the standard value of deviation of dependent variable in each
independent variable value. The fit better regression model is Homoskedasticity,
it means that residual variance is same from one residual observation to another
(Ghozali, 2005). Heteroscedasticity can be detected by analyzing the coefficient
of the Spearmans correlation tests. Also it can use the scatter diagram and the
park test.
3.7.3 Normality Testing
This normality test aimed to measure whether in the regression model,
disturbance variable or residual have normal distribution. In the normality test
there are two ways to detect whether the residual have been normally distributed
or not trough graphical analysis and statistics analysis (Ghozali, 2005).
37
38
39
b.) Second analysis is to measure the different persistence level between cash
flow components core and non-core.
The framework is taken here since this research tries to define core and
non-core cash flow in parallel with the classification of income statement. Core
cash flow is defined based on their close relation to operating activities.
Second is to measure the different persistence level between cash flow
components (core and non core) in predicting the future cash flows. In this
research, the researcher defined core cash flows as cash flow related to sales, cost
of good sold, and operating expenses and non-core cash flow as cash flow related
to interest, taxes and other expenses.
The variables that are used:
Dependent Variable : Aggregate cash flow from operating activities from year
t+1.
Independent Variable :
40
In This case:
=Intercept from the regression line.
= Variable coefficient.
= residual error.
c.) Measure the superiority of aggregates cash flows beyond accruals components
in predicting the future cash flows.
The framework of this analysis is to provide the evidence as to whether
cash flow components are incrementally informative beyond accrual components
and aggregated cash flow alone in predicting the future cash flows.
Dependent Variable : Aggregate cash flow from operating activities from year
t+1.
Independent Variable :
41
d.) The fourth is to measure the superiority of cash flows component (core and
non-core) beyond accruals components in predicting the future cash flows.
The assumption of this analysis is to investigate whether core and
non-core components of cash flows from operation persist differently and
improve predictability. To determine whether the components of cash flows
enhance cash flow predictability we investigate whether the role of cash flow
components is additive to the role of accrual components when predicting
the future cash flows.
The framework of this analysis is to provide evidences as to whether cash
flow components are incrementally informative beyond accrual components and
aggregated cash flow alone in predicting the future cash flows.
Dependent Variable : Aggregate cash flow from operating activities from year
t+1.
Independent Variable :
42
Also
written
as:
ACC = AR
3.6
In this case:
=Intercept from the regression line.
= Variable coefficient.
43
= residual error.
3.8. Formulated Hypothesis and Hypothesis Testing
3.8.1. Formulated Hypothesis
Based on the problem statements and the review of the related
literature, so that the alternative hypothesis and the null hypothesis that are
proposed in this research are:
1. Ho : Cash flow from operating activities doesnt have the ability to predict
future cash flows.
Ha : Cash flow from operating activities have the ability to predict future cash
flows.
2. Ho : Cash flow components (core and non core) doesnt have the same
persistence level in predicting the future cash flows.
Ha : Cash flow components (core and non core) have different persistence
level in predicting the future cash flows.
3. Ho : Aggregate cash flows are not incrementally informative beyond accruals
components in predicting the future cash flows.
Ha : Aggregate cash flows are incrementally informative beyond accruals
components in predicting the future cash flows.
4. Ho : Cash flows component are not incrementally informative beyond
accruals components in predicting the future cash flows.
Ha : Cash flows component are incrementally informative beyond accruals
components in predicting the future cash flows.
44
45
46
Ho is rejected when:
F test > p-value < (5%)
47
CHAPTER IV
REASEARCH FINDINGS, DISCUSSION, AND IMPLICATIONS
This chapter will explain about the early process of gathering data,
measurement of variables used in this research, data analysis and the
interpretation of hypothesis testing which consists of explanations about research
findings, discussion and research implications.
The data that are used in this research include of the information of cash
flow components from the companies (228 companies) in the JSX at the period
of 2004 - 2006, the data include of cash flow from operating activities, sales, cost
of good sold, cash flow from operating expense, cash flow related with interest
payment, cash flow related to tax payment, earning, account receivable, account
payable, inventory, depreciation expense and amortization over the period of
2004 - 2006.
Table 4.1
The Election of Research Sample
Explanation
The number
of company
138
(49)
(12)
(1)
76
48
CFOt+1
N
228
Minimum
-881326274910
Maximum
28993107000000
Mean
414776814916.42
Std. Deviation
2350537732458.19
CFOt
228
-308805952513
19418506000000
281662735978.03
1354587699154.11
C_Sales
228
-37453779230000
289732771000000
3172625093150.72
19674363726709.58
C_COGS
228
-401272000000
253941430000000
2672139898403.53
16999349559296.17
C_OE
228
-260116587092
27786821000000
398051042564.08
1904747645839.79
C_INT
228
40997800
10385535000000
95553239969.94
696456873716.98
C_TAX
228
14319802
7592511000000
85915665674.22
517538797521.71
C_OTHER
228
-34386349210000
570020562000000
6142290826541.76
38312991874625.44
A_AR
228
-308805952513
19418506000000
281662735978.03
1354587699154.11
A_AP
228
-9801602410000
18944023500000
22935375950.89
1530697403836.51
A_INV
228
-28806588360000
63363122880000
230561553539.39
4691095755392.40
DEPRE
228
678214279
156780566000000
1569522873505.67
10552647734228.80
OTHER
228
-43136200000000
171555000000000
1294041195159.88
11931046634823.40
Valid N
(listwise)
228
As we can see from table 4.1, the amount of sample, which is used in this
research, is 228. From variable CFOt and CFOt+1 that represent the amount of
aggregate cash flows from operations in current year and aggregate cash flows
from operations in the future, shows that in average, the mean for period t+1 that
is 4.15E+011 are greater than the mean in period t that is 2.82E+011. It indicates
that there is an increasing amount of aggregate cash flow from operations during
the periods of research. And the means from all variables represents overall
change during the period of research.
49
0.8
1.0
0.6
0.4
0.8
0.6
0.4
0.2
0.2
0.0
0.0
0.0
0.2
0.4
0.6
0.8
0.0
1.0
0.2
0.6
0.8
1.0
1.0
0.8
0.4
0.6
0.4
0.8
0.6
0.4
0.2
0.2
0.0
0.0
0.0
0.2
0.4
0.6
0.8
1.0
0.0
0.2
0.4
0.6
0.8
1.0
50
Based on the figure 4.1 that contains of four diagrams shown above, the
dots are spreadly distributing roundabout diagonal line and the distribution is in
line with diagonal line. From the result, it can be concluded that the data
distribution is closely normal or has fulfilled the normality assumption.
4.3 Classical Asumption Test
Classical assumption test is done to know whether the data used has been
free from autocorrelation, multicollinearity, and heteroscedasticity problem. If
the classic assumption cannot be fulfilled, it will cause bias in the research result.
The result of the classical assumption below will describe the validity of the data
used for the research.
4.3.1 Multicollinearity Test
Multicollienearity test is one of tests to know whether in the regression
model there is correlation or linier relationship amongst independent variables
( free variable) which are cash flow from operating activities, sales, cost of good
sold, cash flow from operating expense, cash flow related with interest payment,
cash flow related to tax payment, earning, account receivable, account payable,
inventory, depreciation expense (Ghozali,2005).
Multicollinearity test can be seen from the tolerance value and variance
inflation facto (VIF) (Ghozali, 2005). If the test result shows that there is no
tolerance value which is less than 10 % or VIF calculation result shows that there
is no VIF value which is more than 5 for each independent variable, so in the
regression model there is no multicollinearity indication amongst independent
variable (Santoso,2000 cited in Eddy R, 2005).
51
This is the multicolliniearity test result that use tolerance value and
variance inflation factor (VIF) by using SPSS software 13.0
Table 4.3
Multicollinearity Test
Equation 3.1
Equation 3.2
Coefficients (a)
Coefficients (a)
Model
Tolerance
1
Collinearity Statistics
Collinearity Statistics
Model
(Constant)
VIF
(Constant)
C_CFOt+1
1.000
1.000
.996
1.004
C_CGS
.978
1.023
C_OE
.522
1.914
C_INT
.930
1.075
C_TAX
.947
1.056
C_OTHER
.494
2.024
Equation 3.4
Coefficients(a)
Coefficients(a)
Tolerance
VIF
(Constant)
C_CFOt
A_ AR
A_ AP
.997
.998
.998
VIF
C_SALES
Equation 3.3
Collinearity Statistics
Tolerance
Depre
Other
.968
1.033
Collinearity Statistics
.950
1.052
Tolerance
VIF
(Constant)
1.003
C_SALES
.996
1.004
1.002
C_CGS
.978
1.023
1.002
C_OE
.495
2.020
.929
1.077
A_ Inv
.996
1.004
C_INT
Depre
.996
1.004
C_TAX
.943
1.061
1.003
C_OTHER
.469
2.133
A_ AR
.995
1.005
A_ AP
.987
1.013
A_ Inv
.986
1.015
Other
.997
52
Based on the multicollinearity test result in the table 4.2 above, it is known
that all variables for each equation have tolerance value more than 10 % and VIF
value less than 5 for each independent variable. Finally, we can conclude that
there is no multicollinearity indication.
4.3.2 Heteroscedastisity Test
Heteroscedastisity test is done to test whether in the regression model a
variance equality from certain residual observation compared to other experience
observation (the variance is not constant through time). Heteroscedasticity test
result using SPSS 13.0 is follow:
Figure 4.2
Equation 3.1
Equation 3.2
Scatterplot
Scatterplot
4
5.0
2.5
0.0
-2.5
-5.0
-2
-4
-6
-4
-2
Equation 3.3
-2
Equation 3.4
53
Scatterplot
Scatterplot
-2
-4
-6
-2
-4
-6
-4
-2
-2
The figure 4.2 shows that there is no clear pattern, and the dots
spreadly distribute in the above and under 0 in the Y axis. So, we can
conclude that there is no heteroscedastisity indication in the regression model
and result proves that the data was valid and it will give a reliable estimated
model parameter.
Regression
Residual
Total
Sum of
Squares
,068
1,092
1,160
df
5
223
228
Mean Square
,014
,004
F
2,767
Sig.
,018a
In the F test, if the F significant value is less than 0,05 so the alternative
hypothesis cannot be rejected or with = 5% independent variables statistically
54
altogether can influence dependent variable. In the above table, it is shown that
p-value is 0,018 in the = 5%. It means that independent variable CFOt
simultaneously and significantly influence dependent variable CFOt+1, there is
future cash flows.
Model
1
R
.797(a)
R Square
.335
Adjusted R
Square
.332
Std. Error of
the Estimate
.59859
Durbin-Watson
1.949
t-Statistics
CFOt
0.921
23.579
-value
Significance
level
0.001
Significant
55
In the F test, if the F significant value is less than 0,05 so the alternative
hypothesis cannot be rejected or with = 5% independent variables statistically
altogether can influence dependent variable. In the above table, it is shown that
p-value is 0,001 in the = 5%. It means that independent variables (CFOt)
simultaneously
regression analysis, table 4.4 shows that the coefficient of CFOt () the amount is
0.921. It means that CFOt positively affect the amount of CFOt+1. And it means
that an increase in one value of CFOt, it will cause the increase amount of CFOt+1
by 0.921, holding by other variables constant. This indicates that more than 90%
of current years cash flows will persist to next years cash flows. The results
also lead to a conclusion that there are sufficient evidences to prove that cash
flow from operation have the ability to predict the future cash flow. This is
consistent with the prior research done by Hollie and Cheng (2004) which stated
that the aggregate cash flow is significantly positive in the prediction equation.
Through the Adjusted R2 which is stated in Hollie and Cheng research,
independent variable (CFOt) explains 28.69% of the variation in the next period
cash flows.
4.4.2 The Second Hypothesis to Measure the Different Persistence Level
between Cash Flow Components (Core and Non-core) in Predicting
Future Cash Flow
This research defines core cash flow component are cash flow from: sales
(C_SALES), cost of good sold (C_COGS), and operating and administrative
expenses (C_OE). The non-core cash flow components are interest (C_INT),
56
taxes (C_TAX), and other expenses (C_OTHER). After finding all the variables
needed and stacking the data, the test for the second hypothesis is done by
identifying the significance level of core and non-core component of cash flow
from operation on aggregate cash flow from operation in future year (CFOt).
Regression
Residual
Total
Sum of
Squares
,071
1,112
1,183
df
7
221
228
Mean Square
,002
,007
F
2,821
Sig.
,009a
In the F test, if the F significant value is less than 0,05 so the alternative
hypothesis cannot be rejected or with = 5% independent variables statistically
altogether can influence dependent variable. In the above table, it is shown that
p-value is 0,008 in the = 5%. It means that independent variables consisting of
C_SALES, C_OOGS, C_OE, C_TAX, C_INT, C_OTHER simultaneously and
significantly influence dependent variable, there is CFOt+1 or future cash flows.
4.4.2.2 Coefficient Determination
Table 4.8
57
Model Summary(b)
Adjusted R
Std. Error of
Square
the Estimate
R
R Square
Durbin-Watson
.823(a)
.477
.464
.53758
1.675
a Predictors: (Constant), C_Sales, C_COGS, C_OE, C_Int, C_Tax, C_Other
b Dependent Variable: CFOt+1
Model
1
Independent
Variables
t-Statistics
C_SALES
C_COGS
C_OE
C_INT
C_TAX
C_OTHER
0.879
0.571
0.522
0.169
0.141
0.109
9.569
7.263
7.169
1.796
1.523
1.235
-value
Significance level
0.001
0.033
0.006
0.003
0.002
0.001
Significant
Significant
Significant
Significant
Significant
Significant
Table 4.6 shows the coefficient (slope or i ) and p-value result of all
independent variables (C_SALES, C_COGS, C_OE, C_INT, C_TAX,
C_OTHER). From those result we know that both core and non-core
58
component of cash flow from operation are significantly affecting the future
cash flow.
For core cash flows, the coefficient for C_SALES is 0.879 with a tstatistic 9.569. The coefficient for C_COGS is 0.571 with a t-statistic 7.263 and
the coefficient for C_OE is 0.522 with a t-statistic 7.169. From that information,
we can conclude that the persistence of C_SALES has greater variability
compare than C_OE and C_COGS. This is different with the result from research
which is done by Hollie and Cheng (2004) which stated that C_OE has greater
variability compare than C_SALES and C_COGS. This difference could be
caused because the research held in different country and different periods.
For non-core cash flow, the coefficient on C_INT, C_TAX and
C_OTHER have a value 0.169, 0.141 and 0.109 respectively. Thus they have a tstatistic of 1.796, 1.523 and 1.235 respectively. This values indicate that C_INT
has the greatest persistent between C_TAX and C_OTHER. This is in accordance
with the result of research Hollie and Chengs research (2004). According to
Hollie and Cheng, this is in accordance with FASB statement through SFAS
No.95, which stated that in deciding the reporting of statement of cash flow,
FASB chooses to include cash flow, related to interest in the operating section.
For the result of C_TAX variable is different with what Hollie and Cheng said,
they stated that C_TAX does not persist to the next period. According to them,
this concurs with the characteristic of taxes. It can depend on the sources of
income that the tax are levied on and depends on the firms tax strategy. The
result also lead to a conclusion that there are sufficient evidences to prove that
59
cash flow components (core and non core) persist similarly among each other but
persist more than non-core cash flows in predicting the future cash flows.
4.4.3
Regression
Residual
Total
Sum of
Squares
,084
1,181
1,265
df
3
225
228
Mean Square
,005
,012
F
2,749
Sig.
,017a
In the F test, if the F significant value is less than 0,05 so the alternative
hypothesis cannot be rejected or with = 5% independent variables statistically
altogether can influence dependent variable. In the above table, it is shown that
p-value is 0,008 in the = 5%. It means that independent variables consisting of
CFO, A_AR, A_AP, A_INV, DEPRE, OTHER simultaneously and significantly
influence dependent variable, there is CFOt+1 or future cash flows.
4.4.3.2 Coefficient Determination
Table 4.11
60
Model Summary(b)
Adjusted R
Std. Error of
Square
the Estimate
R
R Square
Durbin-Watson
.807(a)
.592
.572
.51723
1.081
a Predictors: (Constant : A_AR, A_AP, A_Inv., A_Depre, A_Other
b Dependent Variable: CFOt+1
Model
1
R increased from 46.4% for Equation (2) to 57.2% for Equation (3), an increase
of almost 12% in explaining the variation of next years cash flows.
4.4.3.3 Regression Analysis
Table 4.12
-value
Independent
Variables
t-Statistics
CFOT
A_AR
A_AP
A_INV
DEPR
OTHER
0.744
0.616
0.428
0.325
0.292
0.278
9.139
8.387
5.298
0.593
0.738
0.872
0.005
0.018
0.000
0.000
0.072
0.558
Significance level
Significant
Significant
Significant
Significant
Not Significant
Not Significant
Table 4.7 shows that CFOt, A_AR, A_AP and A_INV are significant to
the hypothesis alternative (Ha). We find that the coefficient for CFOt has average
0.744 with t-statistics. It indicates that almost 75% of current year cash flows will
persist to next years cash flows once effects of the accrual components are
controlled. Same with Hollie and Cheng, who found that the coefficient for CFOt
has greatest value among all variables, here we can see that A_AR also has a
61
Model
1
Regression
Sum of
Squares
,071
Df
11
Mean Square
,013
,016
Residual
1,112
223
Total
1,183
228
F
4,926
Sig.
.029(a)
a Predictors: (Constant), C_SALES, C_COGS, C_OE, C_TAX, C_INT, C_OTHER, A_AR, A_AP,
A_INV, DEPRE, OTHER
b Dependent Variable: lgcfot1
In the F test, if the F significant value is less than 0,05 so the alternative
hypothesis cannot be rejected or with = 5% independent variables statistically
altogether can influence dependent variable. In the above table, it is shown that
p-value is 0,015 in the = 5%. It means that independent variables consisting of
C_SALES, C_OOGS, C_OE, C_TAX, C_INT, C_OTHER, A_AR, A_AP,
A_INV, DEPRE, and OTHER simultaneously
62
Table 4.14
Model Summary(b)
Model
1
R
.833(a)
R Square
.721
Adjusted R
Square
.694
Std. Error of
the Estimate
.56488
Durbin-Watson
1.912
Equation (4) assesses whether cash flow components (core and n0n-core)
reflect different information in predicting future cash flows with accrual
2
components in the model. The adjusted R increased from 57.2% for Equation (3)
to 69.4% for Equation (4), an increase of almost 8 % in explaining the variation
of next years cash flows.
4.4.4.3 Regression Analysis
Table 4.15
Independent
Variables
tStatistics
-value
Significance level
C_SALES
Significant
0.001
Significant
C_OE
C_INT
C_TAX
C_OTHER
A_AR
A_AP
A_INV
DEPR
OTHER
0.581
0.216
0.251
0.178
0.236
0.212
0.194
0.317
0.115
10.689
8.374
5.103
3.060
3.349
2.947
1.848
1.789
0.702
0.236
0.024
0.000
C_COGS
0.899
0.685
0.005
0.000
0.010
0.003
0.014
0.000
0.027
0.095
0.688
Significant
Significant
Significant
Significant
Significant
Significant
Significant
Not Significant
Not Significant
This research finds that all components of cash flow are significant. For
the accrual components, DEPRE and OTHER are not significant. The
63
significance level of cash flow components have the same sign to those reported
in equation (2) and the significance level for accrual components also same with
equation (3). When we add accrual components, all coefficients get larger. For
example, coefficients of the core items (C_Sales, C_COGS and C_OE) increase
from (0.879, 0.571 and 0.522) to (0.899, 0.685 and 0.581), a 10% increase,
coefficients of C_INT, C_TAX and C_OTHER increase from (0.169, 0.141 and
0.109) to (0.216, 0.251 and 0.178). Comparing the coefficients for the accrual
components between equation (3) and (4) reveals that magnitude of the
coefficients of A_AR, A_AP, A_INV and OTHER decrease from (0.616, 0.428,
0.325 and 0.278) to (0.236, 0.212, 0.194 and 0,115). However, the coefficients of
DEPR increase from (0.292) to (0.317). This implies the significance of shortterm accruals and OTHER in equation 3 is partly due to their correlations to cash
flows while this is not the case for long-term accruals. This is same with the
result of Hollie and Chengs research (2004). The result from their research
shows that all cash flow components become larger when they add accrual
components. They stated that by adding omitted variables it will improve the
performance model and the impact on coefficients of the original variables
depend on whether the significance of the original variables from the original
model is due to their correlation to added omitted variables. From that result, we
can derive the conclusion for the fourth equation in this research that cash flow
components are incrementally informative beyond accrual components in
predicting the future cash flow.
4.5 Pair-west Test
64
Table 4.16
Pair-wise Test of Differences in Adjusted R-squares for Equations 1, 2, 3
and 4
Equation 2
13.97%
17.22%
20.90%
20.84
31.83
38.61
<.0001
<.0001
<.0001
12.32%
14.95%
19.42
27.69
<.0001
<.0001
12.13%
19.51
<.0001
65
CHAPTER V
CONCLUSIONS AND RECOMMENDATIONS
66
a.
The research that has been done in the period of 2003-2006 with the
total sample of 228 companies which were listed in the Jakarta Stock
Exchange conclude that there were sufficient evidence to prove the first
hypothesis that the aggregate cash flow in current year has the ability to
predict the future cash flow.
b.
c.
d.
The superiority of cash flow components to predict the future cash flow
compare than accrual components can be predicted through the equation
3.4. All cash flows components are significant to the dependent variable
(future cash flow or CFOt+1), each component gives positive coefficient
to the dependent variable. So this is more significant compare than
accrual components that almost all are not significant.
67
68
BIBLIOGRAPHY
Arnold, A.J., C.D.B. Clubb, S. Manson and R.T. Wearing, [1991], "The
Relationship Between Earnings, Funds Flows and Cash Flows: Evidence
for the UK, "Accounting and Business Research, Vol. 22, No. 85, pp. 1319.
Barth, M. E., D. Cram, and K. Nelson, 2001. Accruals and the Prediction of
Future Cash Flows. The Accounting Review 76 (January): 27-58.
Belkaouli, Ahmed Riahi, Teori Akuntansi, Buku 2, Salemba Empat, Jakarta, 2001.
Board, J.L.G., and J.F.S. Day (1989), "The Information Content of Cash Flow
Figures," Accounting and Business Research 20 (77), 3-11.
Bowen, R. M., D. Burgstahler, and L. A. Daley, 1986. Evidence on the
relationships between earnings and various measures of cash flow. The
Accounting Review 61: 713-725.
Brooks, J.E., [1981], "An Empirical Investigation of the Usefulness of Earnings in
Predicting Future Enterprise Cash Flows" (PhD Dissertation, Michigan
State University, 1981) (Cited Greenberg et al., 1986).
Burgstahler, D., J. Jiambalvo, and Y. Pyo, 1998. The informativeness of cash
flows for future cash flows. Working paper, University of Washington.
Casey, Cornelius J., and Norman J. Bartczak (1984), "Cash Flow--It's Not the
Bottom Line," Harvard Business Review July-August 1984, 61-66.
Cheng, C. S. Agnes, and Hollie, Dana, 2004. The Usefulness of Core and NonCore Cash Flows in Predicting Future Cash Flows. Working Paper,
University of Houston.
Dechow, P. M., S. P. Kothari, and R. L.Watts. 1998. The relation between
earnings and cash flows. Journal of Accounting and Economics 25: 133168.
DeFond, Mark, and Hung, 2003. An Empirical Analysis of Analysts Cash Flow
Forecasts. Journal of Accounting and Economics 35: 73-100.
Eddy Rismanda Sembiring, Karakteristik Perusahaan dan Pengungkapan
Pertanggungjawaban Sosial (Studi Empiris pada Perusahaan-Perusahaan
yang terdaftar Bursa Efek Jakarta), Simposium Nasional Akuntansi 8,
Solo, September, 2005, Hal 379 395.
69
Emory, C.W., Cooper, D.R. (1991), Business Research Methods, 4th ed., Irwin,
Boston, MA., .
FASB. Statement of Cash Flows, Statement of Financial Accounting Standards
No. 95, Stamford, CT, 1987
Fess, Phipiln E., and Warren, Carl s., (2001). Accounting Principles. United
Stated of America: South-Western Publishing Co.
Finger, Catherine, 1994. The Ability of Earnings to Predict Future Earnings and
Cash Flow. Journal of Accounting Research 32 (Autumn): 210-223.
Greenberg, R. R., G. L. Johnson, and K. Ramesh, 1986. Earnings versus cash flow as a predictor of
future cash flow measures. Journal of Accounting, Auditing, and Finance 1: 266-277
70
Parawiyati., dan Z. Baridwan. 1998. Kemampuan Laba dan Arus Kas dalam
Memprediksi Laba dan Arus Kas Perusahaan Go Publik di Indonesia.
Jurnal Riset Akuntansi Indonesia, vol. 1, no. 1 (Januari). pp. 1-11.
Percy, M. and D.J. Stokes, [1992], "Further Evidence on Empirical Relationships
Between Earnings and Cash Flows", Accounting and Finance, Vol. 32,
Issue 1, May, pp. 27- 49.
Sloan, R., 1996. Do stock prices fully reflect information in accruals and cash
flows about future earnings? The Accounting Review 71: 289-315.
Syafriadi. 2000. Kemampuan Earning dan Arus Kas Dalam Memprediksi
Earnings dan Arus Kas Masa Depan Study di Bursa Efek Jakarta, Jurnal
Bisnis dan Akuntansi, 2 (1): 76 - 88.
71
72
73
74
APPENDIC 1
LMPI
List of Companies
LMSH
LIONMESH (LMSH).
LPIN
MLBI
MLIA
MRAT
MYOR
MAYORA (MYOR)
MYRX
MYTX
PAFI
PICO
ADES
ADMG
POLYCHEM (ADMG)
AISA
ALMI
AMFG
ARGO
ARNA
AUTO
BATI
BIMA
BRAM
BRNA
BERLINA (BRNA).
BRPT
DPNS
DSUC
DYNA
DYNAPLAST (DYNA).
ESTI
EVERSHINE (ESTI)
FASW
GGRM
GJTL
HDTX
IGAR
IKAI
IKBI
INAF
INDOFARMA (INAF)
INAI
INDF
INDS
INDOSPRING (INDS)
INKP
INTP
JECC
JPFA
KAEF
KDSI
KICI
KKGI
KLBF
LAPD
POLY
PRAS
PSDN
PYFA
RICY
SCCO
SUCACO (SCCO)
SIMA
SKLT
SMCB
SMGR
SMSM
SOBI
SPMA
SUPARMA (SPMA)
SQMI
SRSN
STTP
TBMS
TEJA
TFCO
TIFICO (TFCO)
TIRT
TKIM
TOTO
TRST
TSPC
ULTJ
ULTRAJAYA (ULTJ)
UNIC
UNVR
75
APPENDIC 2
Data for Each Variable
Company
C_CFOt+1
2006
C_CFOt
2005
2004
C_SALES
2005
2004
2003
C_COGS
2005
2004
2003
2005
2004
2003
ADES
-1.3E+11
-1E+11
1.6E+10
-1E+11
1.6E+10
9.53E+09
1.4E+11
1.15E+11
1.721E+11
1.2E+11
1.07E+11
1.07E+11
ADMG
-9.4E+10
2.9E+11
6.6E+11
2.9E+11
6.6E+11
2.43E+11
4.34E+12
4.62E+12
3.078E+12
3.74E+12
3.88E+12
2.86E+12
AISA
1.9E+09
1.6E+10
1.4E+10
1.6E+10
1.4E+10
-6.91E+09
2.44E+11
2.12E+11
1.37E+11
1.9E+11
1.79E+11
1.04E+11
ALMI
-1.5E+11
2E+11
5.3E+10
2E+11
5.3E+10
-3.6E+10
1.71E+12
1.13E+12
8.928E+11
1.24E+12
1.02E+12
8.23E+11
AMFG
5.2E+10
2.2E+11
3.1E+11
2.2E+11
3.1E+11
1.69E+11
1.89E+12
1.49E+12
1.301E+12
1.15E+12
9.29E+11
9.04E+11
ARGO
2.5E+09
3.9E+10
-9E+10
3.9E+10
-9E+10
1.15E+11
9.69E+11
9.54E+11
1.019E+12
9.64E+11
1.02E+12
1.04E+12
ARNA
3.9E+10
5.9E+10
3.1E+10
5.9E+10
3.1E+10
4.29E+10
3.29E+11
1.94E+11
1.819E+11
2E+11
1.38E+11
1.26E+11
AUTO
2.7E+11
2E+11
1.2E+11
2E+11
1.2E+11
9.08E+10
3.78E+12
2.82E+12
2.009E+12
3.13E+12
2.36E+12
1.74E+12
BATI
-8.5E+10
7.9E+10
6.3E+10
7.9E+10
6.3E+10
1.75E+11
8.16E+11
5.59E+11
5.8E+11
-4E+11
3.13E+11
2.9E+11
BIMA
3.4E+09
4.9E+09
8.9E+09
4.9E+09
8.9E+09
-2.11E+10
3.85E+10
2.16E+10
1.927E+10
3.65E+10
3.68E+10
4.14E+10
BRAM
1.9E+11
1.4E+11
1.7E+11
1.4E+11
1.7E+11
1.3E+11
1.71E+12
1.47E+12
1.145E+12
1.38E+12
1.17E+09
9.86E+11
BRNA
2.2E+10
2.1E+10
3.5E+10
2.1E+10
3.5E+10
4.75E+10
2.79E+11
2.67E+11
1.993E+11
2.19E+11
1.97E+11
1.6E+11
BRPT
-2.4E+11
-3E+11
8.8E+10
-3E+11
8.8E+10
6.56E+10
7.53E+11
1.28E+12
1.896E+12
8.08E+11
1.04E+12
1.89E+12
DPNS
7.6E+09
5.3E+09
7.4E+09
5.3E+09
7.4E+09
9.77E+09
7.69E+10
6.9E+10
9.06E+10
6.38E+10
5.92E+10
5.64E+10
DSUC
3.1E+10
7.6E+09
-2E+10
7.6E+09
-2E+10
6.24E+09
4.62E+11
5.22E+11
5.122E+11
4E+11
3.87E+11
4.05E+11
DYNA
8.2E+10
9.3E+10
1.3E+11
9.3E+10
1.3E+11
8.5E+10
8.97E+11
7.21E+11
5.566E+11
7.5E+11
5.7E+11
4.3E+11
ESTI
-2.4E+09
-2E+10
3.7E+10
-2E+10
3.7E+10
4.31E+10
4.62E+11
4.9E+11
3.628E+11
4.5E+10
4.64E+11
3.91E+11
FASW
8.9E+10
1E+11
1.2E+11
1E+11
1.2E+11
1.61E+11
1.52E+12
1.4E+12
1.136E+12
1.25E+12
1.19E+12
1.04E+12
GGRM
1.9E+12
1.6E+12
8.3E+11
1.6E+12
8.3E+11
2.11E+12
2.45E+13
2.41E+13
2.307E+13
1.97E+13
1.95E+13
1.86E+13
3E+11
2.5E+11
5.9E+11
2.5E+11
5.9E+11
5.64E+11
4.78E+12
6.71E+12
6.116E+12
4.1E+12
5.68E+12
4.86E+12
GJTL
76
HDTX
1.2E+10
3.1E+10
5.2E+10
3.1E+10
5.2E+10
1.48E+10
8.65E+11
7.65E+11
5.058E+11
8.38E+11
7.49E+11
6.03E+11
IGAR
2.8E+07
8.2E+09
-7E+09
8.2E+09
-7E+09
4.36E+10
4.47E+11
3.71E+11
3.459E+11
3.88E+11
3.14E+11
2.86E+11
IKAI
2.4E+10
4.7E+10
-1E+09
4.7E+10
-1E+09
5.79E+10
2.83E+11
2.37E+11
1.579E+11
2.15E+11
1.82E+11
1.77E+11
IKBI
5E+10
1.5E+10
1.3E+10
1.5E+10
1.3E+10
7.35E+09
1.44E+12
8.79E+11
5.309E+11
1.34E+12
9.17E+11
5.55E+11
INAF
7.3E+10
5.5E+10
1.6E+11
5.5E+10
1.6E+11
4.07E+10
6.66E+11
6.48E+11
5.213E+11
4.85E+11
4.73E+11
3.61E+11
INAI
8.3E+10
3.4E+10
1.1E+10
3.4E+10
1.1E+10
-7.24E+09
4.24E+11
4.41E+11
2.808E+11
4.36E+11
4.38E+11
2.93E+11
INDF
1.5E+12
8E+11
1.8E+12
8E+11
1.8E+12
1.56E+12
1.81E+13
1.77E+13
1.794E+13
1.43E+13
1.33E+13
1.34E+13
INDS
-6.5E+10
6.4E+09
-5E+08
6.4E+09
-5E+08
5.82E+09
5.03E+11
2.86E+11
1.999E+11
3.82E+11
2.67E+11
1.9E+11
INKP
4.2E+12
1.7E+12
9.6E+11
1.7E+12
9.6E+11
1.78E+12
1.17E+13
1.45E+13
1.317E+13
1.2E+13
1.21E+13
1.19E+13
INTP
1.2E+12
1.3E+12
1.3E+12
1.3E+12
1.3E+12
1.39E+12
5.53E+12
4.5E+12
4.032E+12
3.57E+12
3.09E+12
2.76E+11
JECC
2.4E+09
2.4E+10
1.7E+10
2.4E+10
1.7E+10
2.29E+10
4.5E+11
3.53E+11
2.628E+11
3.7E+11
3.11E+11
2.54E+11
JPFA
2E+11
1.5E+11
2E+11
1.5E+11
2E+11
-2.26E+10
5.29E+12
4.55E+12
4.409E+12
4.43E+12
3.94E+12
3.8E+12
KAEF
1.4E+11
3.1E+10
7.5E+10
3.1E+10
7.5E+10
3.15E+11
1.71E+12
1.91E+12
1.773E+12
1.24E+12
1.28E+12
1.27E+12
KDSI
2.9E+10
1.8E+10
-6E+08
1.8E+10
-6E+08
-1.04E+09
6.21E+11
5.32E+11
5.012E+11
5.63E+11
4.92E+11
4.69E+11
KICI
3.6E+09
1.2E+09
1.3E+10
1.2E+09
1.3E+10
-5.31E+09
9.08E+10
8.74E+10
7.974E+10
8.57E+10
8.4E+10
8.51E+10
KKGI
5.4E+09
5.4E+09
1.5E+09
5.4E+09
1.5E+09
3.27E+10
1.37E+11
1.72E+11
1.373E+11
8.86E+10
1.29E+11
1.24E+11
KLBF
6.4E+11
4.4E+11
4.3E+11
4.4E+11
4.3E+11
5.07E+11
5.67E+12
3.42E+12
2.812E+12
2.91E+12
1.46E+12
1.27E+12
LAPD
5E+08
3.8E+09
-3E+09
3.8E+09
-3E+09
6.49E+08
8.52E+10
8.34E+10
5.72E+10
7.87E+10
8.44E+10
5.39E+10
LMPI
6.1E+09
4.7E+07
1.8E+09
4.7E+07
1.8E+09
1.98E+10
2.56E+11
2E+11
2.307E+11
2.23E+11
2.09E+11
2.08E+11
LMSH
9.8E+08
-5E+08
7.2E+09
-5E+08
7.2E+09
3.75E+09
1.03E+11
8.12E+09
6.252E+10
9.21E+10
7.62E+10
5.94E+10
LPIN
-2.6E+09
-7E+09
2.7E+09
-7E+09
2.7E+09
1.62E+09
4.22E+10
3.85E+10
5.101E+10
3.51E+10
3.11E+10
2.38E+10
MLBI
1.7E+11
1.4E+11
1.5E+11
1.4E+11
1.5E+11
1.1E+11
8.3E+11
6.93E+11
5.308E+11
4.78E+11
4.02E+11
2.91E+11
MLIA
1.1E+11
1.8E+11
4.5E+11
1.8E+11
4.5E+11
2.21E+11
2.78E+12
2.62E+12
2.112E+12
2.14E+12
1.96E+12
1.8E+12
MRAT
2.3E+09
1.2E+10
2.2E+10
1.2E+10
2.2E+10
1.52E+10
2.17E+11
2.51E+11
2.251E+11
9.32E+10
1.12E+11
9.88E+10
MYOR
2.4E+10
1.6E+11
1E+11
1.6E+11
1E+11
1.28E+11
1.84E+12
1.37E+12
1.047E+12
1.33E+12
1.04E+12
8.05E+11
MYRX
1E+11
1E+11
3.4E+10
1E+11
3.4E+10
2.22E+10
3.95E+11
3.67E+11
2.783E+11
3.75E+11
3.21E+11
2.68E+11
77
MYTX
1.2E+11
8.9E+10
4.9E+10
8.9E+10
4.9E+10
1.89E+10
2.28E+12
2.12E+13
1.852E+12
2.12E+12
2E+12
1.81E+12
PAFI
3.6E+09
3.4E+08
4.5E+10
3.4E+08
4.5E+10
-1.8E+10
4.35E+11
4.07E+11
3.804E+11
4.46E+11
4.06E+11
4.09E+11
PICO
-3.4E+10
1.5E+10
3E+10
1.5E+10
3E+10
-6.45E+09
2.83E+11
1.81E+11
1.426E+11
1.95E+11
1.6E+11
1.55E+11
POLY
-8.8E+11
-1E+11
1.8E+10
-1E+11
1.8E+10
2.2E+11
3.72E+12
1.87E+12
2.041E+12
3.32E+12
7.67E+10
2.42E+12
PRAS
5.7E+10
3.4E+10
5.1E+10
3.4E+10
5.1E+10
2.05E+10
6.65E+11
4.72E+11
3.384E+11
6.43E+11
4.89E+11
3.43E+11
PSDN
5.1E+09
8.6E+09
1.8E+10
8.6E+09
1.8E+10
-5.67E+10
3.91E+11
2.65E+11
8.208E+10
3.26E+11
2.19E+11
7.64E+10
PYFA
-2.7E+09
1.6E+09
4.5E+09
1.6E+09
4.5E+09
3.97E+09
4.39E+10
3.13E+10
2.628E+10
1.62E+10
1.32E+10
1.03E+10
RICY
1.2E+10
1E+10
5.6E+09
1E+10
5.6E+09
1.49E+10
3.12E+11
1.96E+11
1.937E+11
2.13E+11
1.57E+11
1.73E+11
SCCO
1.3E+11
1.5E+10
5.7E+10
1.5E+10
5.7E+10
8.35E+09
1.24E+12
9.12E+11
5.89E+11
1.21E+12
9.63E+11
5.69E+11
SIMA
3.6E+08
6.9E+09
1.8E+09
6.9E+09
1.8E+09
1.32E+10
9.59E+10
7.16E+10
6.415E+10
7.71E+10
6.33E+10
5.39E+10
SKLT
3.4E+09
2.5E+09
1.2E+09
2.5E+09
1.2E+09
-2.85E+09
1.93E+11
1.65E+11
1.481E+11
1.37E+11
1.14E+11
1.31E+11
SMCB
4.5E+11
2.1E+11
1.2E+11
2.1E+11
1.2E+11
3.11E+10
2.78E+12
2.34E+12
2.163E+12
2.3E+12
2.2E+12
2.02E+12
SMGR
1.6E+12
1.2E+12
8.5E+11
1.2E+12
8.5E+11
1.11E+12
7.16E+12
5.84E+12
5.474E+12
4.64E+12
4.01E+12
3.56E+12
SMSM
7.4E+10
1.5E+11
4.9E+10
1.5E+11
4.9E+10
5.83E+10
9.41E+11
7.23E+11
6.047E+11
6.64E+11
5.56E+11
4.84E+11
SOBI
3.4E+10
1.2E+11
1.3E+11
1.2E+11
1.3E+11
2.91E+10
7.2E+12
5.5E+11
4.621E+11
5.44E+11
4.15E+11
4.04E+11
SPMA
9.9E+09
1.1E+10
-2E+09
1.1E+10
-2E+09
2.3E+10
5.81E+11
5.62E+11
4.694E+11
4.78E+11
4.55E+11
3.96E+11
SQMI
1.8E+08
2.7E+09
2.6E+10
2.7E+09
2.6E+10
-7.36E+08
2.02E+10
5.08E+10
2.973E+10
1.92E+10
4.3E+10
3.15E+10
SRSN
3.6E+10
5.4E+09
-6E+09
5.4E+09
-6E+09
1.28E+10
2.59E+11
1.13E+11
1.458E+11
2.1E+11
1.56E+11
1.37E+11
STTP
1.4E+10
5.1E+09
7.2E+09
5.1E+09
7.2E+09
1.307E+12
6.33E+11
7.26E+11
6.743E+11
5.54E+11
5.91E+11
5.74E+11
TBMS
2.9E+11
4.7E+10
5.1E+10
4.7E+10
5.1E+10
-6.53E+10
2.62E+12
1.71E+12
9.589E+11
2.81E+12
1.76E+12
9.82E+11
TEJA
5.9E+10
-3E+09
2.5E+11
-3E+09
2.5E+11
1.69E+10
6.26E+10
1.63E+11
6.175E+11
1.43E+11
3.05E+11
6.54E+11
TFCO
-3.1E+11
3.9E+12
2.1E+11
3.9E+12
2.1E+11
1.3E+11
6.97E+12
2.86E+12
2.043E+12
2.76E+12
2.71E+12
2.25E+12
TIRT
7.2E+10
-1E+11
3E+10
-1E+11
3E+10
6.71E+09
7.23E+11
7.06E+11
3.704E+11
7.65E+11
6.55E+11
3.67E+11
TKIM
3.7E+11
7.5E+11
9.5E+11
7.5E+11
9.5E+11
4.01E+11
1.31E+12
9.18E+12
8.647E+12
7.63E+12
6.93E+12
6.76E+12
TOTO
9.9E+10
4.6E+10
4.6E+10
4.6E+10
4.6E+10
5.69E+10
6.6E+11
5.42E+11
4.472E+11
5.44E+11
4.18E+11
3.47E+11
TRST
1.5E+11
-3E+10
1.8E+10
-3E+10
1.8E+10
1.36E+11
9.04E+11
8.13E+11
7.388E+11
9.15E+11
7.63E+11
6.18E+11
78
TSPC
2.3E+11
3E+11
4.2E+11
3E+11
4.2E+11
3.21E+11
6.86E+08
1.99E+11
1.965E+12
1.41E+12
1.3E+12
1.16E+12
ULTJ
1.1E+11
3.6E+10
3.6E+10
3.6E+10
3.6E+10
4.04E+09
6.41E+11
5.28E+11
4.647E+11
4.96E+11
3.72E+11
3.31E+11
UNIC
2.9E+13
1.9E+13
4.2E+10
1.9E+13
4.2E+10
3.14E+11
2.9E+14
-3.7E+13
2.492E+12
2.54E+14
2.49E+12
2.12E+12
UNVR
2.2E+12
1.7E+12
1.4E+12
1.7E+12
1.4E+12
1.26E+12
9.8E+12
9.02E+12
8.094E+12
5.1E+12
4.32E+12
3.91E+12
(C_INT)
2005
5.988E+09
3.728E+10
2.476E+10
1.519E+10
795327000
2.471E+10
1.586E+10
2.216E+10
614000000
40997800
5.232E+10
2.707E+10
5.272E+10
41859914
2.085E+10
3.089E+10
6.862E+09
8.34E+10
5.158E+11
1.382E+11
2004
2E+09
3E+10
1.9E+10
2.7E+10
9E+09
3E+10
1.2E+10
1.1E+10
2.1E+09
6.3E+08
5E+10
-1.1E+10
1.6E+11
-9.7E+07
2E+10
1.7E+10
4.4E+09
7.5E+10
3.2E+11
1.4E+11
2003
100000000
3.152E+10
2.319E+10
2.415E+10
1.256E+10
9.267E+10
1.325E+10
9.63E+09
6.847E+09
2.106E+09
2.85E+10
1.055E+10
5.543E+10
151952878
1.707E+10
1.913E+10
6.644E+09
8.724E+10
3.46E+11
1.136E+11
(C_TAX)
2005
328000000
3.02E+10
3.977E+09
1.156E+10
1.163E+11
4.854E+09
1.301E+10
1.033E+11
1.737E+10
235518118
4.298E+10
7.183E+09
1.279E+10
6.323E+09
2.437E+09
1.721E+10
1.212E+10
289636145
7.85E+11
5.786E+10
Company
ADES
ADMG
AISA
ALMI
AMFG
ARGO
ARNA
AUTO
BATI
BIMA
BRAM
BRNA
BRPT
DPNS
DSUC
DYNA
ESTI
FASW
GGRM
GJTL
(C_OE)
2005
1.41E+11
1.2E+11
1.25E+10
6.1E+10
2.6E+11
5.61E+10
4E+10
4.26E+11
-2.6E+11
9.94E+09
1.56E+11
3.67E+10
2.25E+11
1.58E+10
9.84E+10
8.2E+10
2.76E+10
1.17E+11
1.99E+12
3.31E+11
2004
8.9E+10
1.4E+11
2.3E+10
4.6E+10
2.3E+11
5.8E+10
2.7E+10
3.3E+11
2.8E+11
8.5E+09
1.6E+11
1.7E+11
2.1E+11
1.6E+10
1.1E+11
7.3E+10
3.1E+10
1E+11
1.9E+12
4.4E+11
2003
8.2E+10
1.74E+11
1.83E+10
5.5E+10
2.15E+11
7.02E+10
2.77E+10
2.59E+11
2.26E+11
1.01E+10
1.61E+11
2.37E+10
2.79E+11
1.85E+11
1.17E+11
6.84E+10
2.52E+10
8.99E+10
1.59E+12
6.06E+11
2004
70000000
2.12E+10
1.25E+09
7.74E+09
8.08E+10
7E+09
1.21E+10
6.74E+10
2.49E+10
8122887
1.69E+10
3.76E+09
9.09E+09
-6.42E+08
7.6E+09
2.91E+10
2.28E+10
58228312
8.72E+11
6.63E+10
2003
2.14E+09
2.08E+10
2.21E+08
2.08E+10
1.33E+11
4.7E+09
5.21E+09
9.54E+10
6.49E+10
22880268
2.92E+10
1.2E+10
3.22E+10
1.62E+09
5.31E+09
2.74E+10
1.41E+10
6.16E+09
8.26E+11
3.5E+10
(C_OTHER)
2005
5.41E+11
7.98E+12
4.6E+11
2.85E+12
3.19E+12
1.98E+12
5.39E+11
7.27E+12
9.5E+10
8.04E+10
3.2E+12
5.48E+11
2.16E+12
1.58E+11
9.76E+11
1.68E+12
5.73E+11
2.87E+12
4.59E+13
9.16E+12
2004
3E+11
8E+12
4.2E+11
2.2E+12
2.4E+12
2.2E+12
3.5E+11
5.5E+12
1.1E+12
5.9E+10
1.5E+12
5.9E+11
2.6E+12
1.4E+11
1.1E+12
1.3E+12
9.7E+11
2.6E+12
4.6E+13
1.2E+13
2003
3.5E+11
5.9E+12
2.9E+11
1.9E+12
2.4E+12
2.1E+12
3.1E+11
4E+12
9.9E+11
9.4E+10
2.2E+12
3.6E+11
4.1E+12
3.2E+11
1.1E+12
1E+12
7.6E+11
2.2E+12
4.2E+13
1.1E+13
79
HDTX
IGAR
IKAI
IKBI
INAF
INAI
INDF
INDS
INKP
INTP
JECC
JPFA
KAEF
KDSI
KICI
KKGI
KLBF
LAPD
LMPI
LMSH
LPIN
MLBI
MLIA
MRAT
MYOR
MYRX
MYTX
PAFI
PICO
3.4E+10
2.55E+10
4.17E+10
3.46E+10
1.64E+11
3.6E+10
2.76E+12
-3.6E+10
1.81E+12
8.06E+10
4.21E+10
7.11E+11
4.92E+11
5.75E+10
1.43E+10
2.1E+10
1.9E+12
4.29E+09
3.25E+10
4.82E+09
1.16E+10
2.48E+11
4.98E+11
1.02E+11
2.83E+11
2.78E+10
1.8E+11
4.99E+10
1.53E+10
3.2E+10
2.5E+10
3.7E+10
3.4E+10
1.7E+11
3E+10
2.5E+12
3.1E+10
1.6E+12
6.9E+11
3.7E+10
5.6E+11
5.2E+11
6E+10
1.6E+10
3E+10
1.2E+12
3.9E+09
3.5E+10
3.8E+09
9.5E+09
2.1E+11
5.4E+11
1.1E+11
2.1E+11
2.4E+10
1.8E+11
5.4E+10
1.7E+10
3.39E+10
2.84E+10
3.83E+10
3.87E+10
1.85E+11
3.28E+10
2.46E+12
2.31E+10
1.38E+12
5.82E+11
2.68E+10
5.66E+11
4.5E+11
6.05E+10
1.71E+10
2.67E+10
1.06E+12
3.52E+09
3.39E+10
3.46E+09
8.56E+09
1.67E+11
4.73E+11
1.03E+11
1.48E+11
2.54E+10
1.65E+11
3.91E+10
1.82E+10
3.446E+09
5.097E+09
1.926E+10
344854390
1.62E+10
2.803E+10
8.549E+11
5.502E+09
6.211E+11
3.904E+10
1.784E+10
-1.14E+10
7.542E+09
1.397E+10
43302341
5.307E+09
9.881E+10
2.148E+09
5.345E+09
759242639
755462045
892000000
7.13E+09
1.3E+09
3.309E+10
1.168E+09
1.025E+11
554465600
2.064E+10
1.4E+09
3.7E+09
5.6E+09
2.8E+09
2.8E+10
1.9E+10
9.2E+11
3.6E+09
1.5E+11
1.3E+10
1.7E+10
8E+10
3.6E+09
1.7E+10
5.3E+08
2.8E+08
8.6E+10
1.1E+09
7.6E+09
6E+08
8.8E+08
5.6E+09
9.8E+09
1.7E+09
5.1E+10
1.4E+10
8.5E+10
2.2E+09
1.7E+10
4.904E+09
8.191E+09
2.384E+09
5.452E+09
3.525E+10
1.839E+10
1.015E+12
2.975E+09
1.843E+11
1.743E+10
1.296E+10
7.722E+10
1.162E+10
3.912E+09
2.283E+09
437066110
6.574E+10
3.507E+09
2.329E+10
697266608
2.179E+09
4E+09
1.376E+10
2.039E+09
6.782E+10
1.835E+10
5.512E+10
1.078E+09
8.419E+10
2.753E+09
1.266E+10
4.668E+09
3.404E+10
7.623E+09
8.252E+09
5.326E+11
1.075E+10
4.12E+11
3.883E+11
3.686E+09
-4.38E+09
4.447E+10
62877877
386720657
744359783
5.586E+11
464648556
1.021E+10
4.435E+09
661521291
5.307E+10
5.546E+09
3.382E+09
3.84E+10
7.034E+09
2.372E+09
441507972
553951147
5.28E+09
1.52E+10
8.56E+08
7.9E+09
5.11E+09
7.47E+09
2.89E+11
7.15E+09
1.15E+11
3.18E+11
3.83E+09
5.12E+10
2.95E+10
8.22E+08
1.45E+09
1.14E+09
2.86E+11
14319802
7.54E+09
1.7E+09
3.76E+09
3.47E+10
1.49E+10
9.87E+09
2.73E+10
1.01E+10
1.02E+10
4.12E+08
1.59E+09
4.11E+09
1.5E+10
7.95E+08
5.32E+09
2.56E+10
6.88E+09
3.21E+11
1.43E+10
6.54E+10
3.35E+11
1.46E+09
4.66E+10
1.47E+10
2.18E+09
2.86E+09
1.61E+09
2.09E+11
6.65E+08
9.52E+09
1.09E+09
3.77E+09
4.07E+10
4.41E+09
7.95E+09
2.47E+10
1.5E+09
1.67E+09
3.7E+08
24255561
1.71E+12
8.7E+11
5.17E+11
2.83E+12
1.28E+12
8.98E+11
3.58E+13
8.6E+11
2.48E+13
8.29E+12
8.6E+11
1.03E+13
3.46E+12
1.24E+12
1.9E+11
2.47E+11
1.07E+13
1.67E+11
5.27E+11
2.05E+11
9.76E+10
1.47E+12
5.26E+12
4.05E+11
3.37E+12
7.03E+11
4.59E+12
9.32E+11
4.99E+11
1.5E+12
7.4E+11
4.6E+11
1.8E+12
1.2E+12
9.2E+11
3.3E+13
5.9E+11
2.8E+13
7.3E+12
7.1E+11
9E+12
3.7E+12
1.1E+12
1.8E+11
3.3E+11
6.1E+12
1.8E+11
4.6E+11
8.3E+10
8.1E+10
1.2E+12
4.7E+12
4.6E+11
2.6E+12
7E+11
2.3E+13
8.3E+11
3.5E+11
1.1E+12
6.4E+11
3.2E+11
1.1E+12
1.1E+12
6.4E+11
3.4E+13
4.2E+11
2.5E+13
3.9E+12
5.3E+11
8.9E+12
3.2E+12
1E+12
1.9E+11
2.6E+11
4.9E+12
1.2E+11
4.9E+11
1.2E+11
8.8E+10
9.2E+11
4.2E+12
4.2E+11
2E+12
5.7E+11
3.9E+12
8.5E+11
4.1E+11
80
POLY
PRAS
PSDN
PYFA
RICY
SCCO
SIMA
SKLT
SMCB
SMGR
SMSM
SOBI
SPMA
SQMI
SRSN
STTP
TBMS
TEJA
TFCO
TIRT
TKIM
TOTO
TRST
TSPC
ULTJ
UNIC
UNVR
-2.6E+11
2.67E+10
3.25E+10
2.06E+10
-4.6E+10
5.1E+10
7.45E+09
3.79E+10
5.76E+11
1.35E+12
-7.8E+10
1.02E+11
3.87E+10
3.24E+09
3.54E+10
6.73E+10
5E+10
4.49E+10
1E+11
-1.1E+11
1.06E+12
8.29E+10
8.58E+10
7.31E+11
1.55E+11
2.27E+11
2.63E+12
2.5E+12
2.5E+10
2.9E+10
1.8E+10
3.9E+10
5.1E+10
8E+09
3.2E+10
2.4E+11
1.1E+12
7E+10
8.8E+10
3.6E+10
1.5E+09
1.5E+10
5.1E+10
3.8E+10
1.4E+11
9E+10
3.7E+10
1.2E+12
6.6E+10
6.7E+09
6.8E+11
8.8E+10
2.1E+11
2.4E+12
3.98E+11
1.93E+10
2.78E+10
1.51E+10
3.41E+10
4.97E+10
7.12E+09
3.26E+10
2.38E+11
9.64E+11
6.43E+10
6.78E+10
3.21E+10
1.89E+09
2.17E+10
7.73E+10
3.45E+10
1.53E+11
7.36E+10
2.39E+10
1.12E+12
5.88E+10
5.76E+10
5.87E+11
7.36E+10
1.04E+13
2.82E+10
3.613E+09
8.564E+09
5.599E+09
858232968
1.397E+09
1.773E+10
557081317
354017216
1.293E+11
2.243E+11
2.235E+10
7.096E+09
4.693E+10
583401571
1.067E+10
2.919E+09
1.076E+10
135014823
7.894E+10
3.69E+10
4.855E+11
1.107E+10
4.972E+10
5.31E+10
5.354E+10
1.131E+11
3.612E+10
1.3E+10
7.3E+09
4.3E+09
6E+09
2.2E+10
1.9E+10
5.7E+08
3.3E+08
1E+11
2.7E+11
1.7E+10
8.3E+09
3.3E+10
5E+08
2.6E+09
7.2E+09
5.5E+09
4.7E+09
4.3E+10
2E+10
6E+10
7E+09
6.7E+10
3.8E+10
7.7E+10
5.1E+10
7.2E+10
7.801E+10
1.08E+10
2.349E+10
7.488E+09
9.911E+09
1.15E+10
706559552
1.248E+09
8.472E+10
3.221E+11
1.668E+10
6.608E+09
2.43E+10
1.255E+09
2.234E+09
2.659E+09
4.209E+09
8.757E+09
3.336E+10
1.427E+10
5.978E+10
7.14E+09
8.498E+09
4.159E+10
8.046E+10
7.593E+12
7.371E+11
3.212E+10
8.436E+09
978892385
502191977
1.237E+09
666091626
894118336
115955383
7.539E+09
3.996E+11
2.038E+10
3.75E+10
635875925
219848520
1.732E+10
9.842E+09
5.865E+09
2.618E+09
8.472E+09
4.801E+09
6.461E+10
2.185E+10
8.191E+09
2.063E+11
6.925E+09
2.751E+11
5.895E+09
2.35E+10
8.03E+09
4.04E+08
6.11E+08
1.73E+08
7.63E+09
2.4E+09
1.24E+08
2.47E+10
1.74E+11
1.41E+10
1.86E+10
5.15E+08
5.55E+08
3.03E+09
1.03E+10
9.11E+09
1.18E+08
3.87E+10
1.6E+09
5.9E+10
2.76E+10
5.1E+09
2.11E+11
3.91E+09
1.04E+11
5.12E+11
1.23E+10
5.77E+09
1.58E+09
5.82E+08
1.85E+08
8.31E+09
1.21E+08
2.66E+08
4.18E+09
1.32E+11
3.23E+10
2.09E+10
6.65E+08
2.45E+09
3.53E+08
1.03E+10
4.46E+10
5.87E+08
4.34E+10
3.75E+08
4.71E+10
1.63E+10
2.63E+09
1.71E+10
4.25E+09
-5.7E+14
-1.7E+13
6.92E+12
1.32E+12
7.48E+11
8.06E+10
4.72E+11
2.51E+12
1.75E+11
3.66E+11
5.58E+12
1.26E+13
1.42E+12
7.77E+12
1.13E+12
4.07E+10
5.27E+11
1.26E+12
5.45E+12
2.57E+11
5.98E+12
1.56E+12
9.79E+12
1.27E+12
1.99E+12
2.11E+12
1.32E+12
-3.4E+13
1.46E+13
4.5E+12
9.5E+11
5E+11
6.5E+10
4.1E+11
1.9E+12
1.4E+11
3.1E+11
4.8E+12
1.1E+13
1.3E+12
9.5E+11
1.1E+12
7E+10
2.9E+11
1.4E+12
3.5E+12
3.6E+11
5.5E+12
1.4E+12
1.6E+13
1E+12
1.6E+12
2E+12
1E+12
4.7E+12
1.4E+13
4.7E+12
7E+11
2.7E+11
5.6E+10
4E+11
1.2E+12
1.1E+11
3.2E+11
4.5E+12
9.3E+12
1.1E+12
9.3E+11
9E+11
6.8E+10
2.9E+11
1.4E+12
2.1E+12
1.4E+12
4.3E+12
7.7E+11
1.6E+13
8.2E+11
1.3E+12
3.4E+12
9.5E+11
-2E+13
-2E+12
81
Company
ADES
ADMG
AISA
ALMI
AMFG
ARGO
ARNA
AUTO
BATI
BIMA
BRAM
BRNA
BRPT
DPNS
DSUC
DYNA
ESTI
FASW
GGRM
GJTL
HDTX
IGAR
IKAI
IKBI
INAF
INAI
A_ AR
2005
-1.3E+11
2.89E+11
1.57E+10
1.97E+11
2.23E+11
3.93E+10
5.86E+10
2E+11
7.88E+10
4.9E+09
1.37E+11
2.06E+10
-3.1E+11
5.3E+09
7.64E+09
9.27E+10
-1.9E+10
1E+11
1.58E+12
2.47E+11
3.05E+10
8.2E+09
4.7E+10
1.51E+10
5.49E+10
3.39E+10
2004
1.64E+10
6.62E+11
1.42E+10
5.3E+10
3.07E+11
-9.2E+10
3.13E+10
1.23E+11
6.25E+10
8.86E+09
1.7E+11
3.48E+10
8.79E+10
7.4E+09
-2E+10
1.3E+11
3.74E+10
1.2E+11
8.35E+11
5.91E+11
5.25E+10
-7.3E+09
-1.5E+09
1.34E+10
1.59E+11
1.06E+10
2003
9.53E+09
2.43E+11
-6.9E+09
-3.6E+10
1.69E+11
1.15E+11
4.29E+10
9.08E+10
1.75E+11
-2.1E+10
1.3E+11
4.75E+10
6.56E+10
9.77E+09
6.24E+09
8.5E+10
4.31E+10
1.61E+11
2.11E+12
5.64E+11
1.48E+10
4.36E+10
5.79E+10
7.35E+09
4.07E+10
-7.2E+09
A_ AP
2005
1.53E+11
-1E+10
-1.5E+10
-4.9E+11
-8.6E+10
1.57E+10
-4.7E+10
-8.5E+09
-1.8E+11
2.46E+09
8.64E+10
1.55E+10
4.61E+11
4.38E+09
-3.5E+09
2.69E+10
7.32E+10
7.56E+09
-4.3E+11
3.95E+11
3.81E+09
-2.4E+10
-7.2E+10
-3E+10
1.23E+11
2.62E+10
2004
-8.9E+09
-5.5E+10
-5.3E+09
5.94E+10
5.81E+09
1.32E+11
1.19E+10
6.56E+10
-2E+10
2.07E+10
3.94E+10
1.52E+10
-5.5E+10
-5.8E+09
2.32E+10
4.41E+10
-4.8E+09
1.21E+09
-1.5E+11
1.3E+11
-1.5E+11
1.41E+09
-7E+09
5.81E+10
1.85E+10
1.27E+10
2003
8.82E+09
7.13E+09
1.64E+10
-1.4E+10
-8.1E+09
6.71E+10
4.85E+09
1.18E+11
2.23E+10
-1.7E+09
2.81E+10
2.05E+09
-2.5E+10
9.83E+09
-3E+10
3.24E+10
1.04E+10
1.6E+08
1.59E+10
1.6E+10
4.51E+11
1.38E+10
-7.5E+08
6.15E+10
5.2E+10
-1.3E+12
A_ Inv
2005
3.13E+11
8.79E+11
1.99E+10
-5.6E+11
1.96E+11
1.69E+11
-2.8E+10
4.15E+11
-1.8E+11
1.26E+10
4.2E+11
6.74E+10
9.02E+11
4.52E+10
-1.3E+10
1.96E+11
1.86E+11
2.14E+11
5.84E+11
1.27E+12
1.97E+11
3.21E+10
-2.2E+10
5.39E+10
3.29E+11
7.08E+10
2004
1.41E+10
-2.4E+10
-3.9E+10
-8.3E+10
1.22E+11
-1.1E+09
1.33E+09
9.52E+10
-9.6E+10
-1.4E+10
1.35E+11
8.83E+09
-1.3E+11
4.78E+09
-4.6E+09
1.16E+10
4.47E+10
5.34E+10
1.17E+12
-6.8E+11
7.62E+09
-8.3E+09
-9.2E+09
2.49E+10
7.24E+09
1.13E+10
2003
-2.2E+09
-1.4E+10
1.7E+10
7.87E+10
7.85E+09
4.28E+10
1.01E+09
1.48E+11
4.54E+10
-4.2E+08
2.99E+10
2.9E+09
-5.5E+09
9.86E+09
5.62E+09
4.71E+10
3.11E+09
5.33E+09
1.35E+12
-3.6E+11
-2.3E+10
2.96E+10
1.81E+10
3.27E+10
-3.3E+10
4.83E+10
DEPRE
2005
1.14E+11
1.55E+12
6.01E+10
2.83E+11
1.12E+12
7.66E+11
9.53E+10
5.13E+11
1.46E+11
9.61E+10
8.56E+11
1.32E+11
1.01E+12
2.74E+10
2.28E+11
3.86E+11
3.38E+10
9.96E+11
2.44E+12
1.99E+12
5.54E+11
9.39E+10
3.63E+11
9.64E+10
1.12E+11
1.17E+11
2004
1.58E+11
1.36E+12
3.89E+10
2.5E+11
9.96E+11
6.78E+08
7.53E+10
4.02E+11
1.3E+11
8.94E+10
7.72E+11
1.09E+11
1.01E+12
2.68E+10
2.11E+11
3.19E+11
4.03E+11
8.87E+11
2.01E+12
1.87E+12
4.78E+11
8.04E+10
3.18E+11
1.01E+11
1.01E+11
1.04E+11
2003
2.28E+11
1.59E+12
2.26E+10
2.04E+11
8.74E+11
5.83E+11
6E+10
3.18E+11
1.22E+11
7.84E+10
6.61E+11
8.86E+10
9.65E+11
2.47E+10
1.92E+11
2.58E+11
3.5E+11
7.54E+11
1.69E+12
2.8E+12
4.13E+11
7.54E+10
2.73E+11
8.84E+10
9.44E+10
9.13E+10
82
INDF
INDS
INKP
INTP
JECC
JPFA
KAEF
KDSI
KICI
KKGI
KLBF
LAPD
LMPI
LMSH
LPIN
MLBI
MLIA
MRAT
MYOR
MYRX
MYTX
PAFI
PICO
POLY
PRAS
PSDN
PYFA
RICY
SCCO
8.01E+11
6.41E+09
1.73E+12
1.32E+12
2.4E+10
1.48E+11
3.06E+10
1.83E+10
1.24E+09
5.4E+09
4.41E+11
3.76E+09
47385673
-5.5E+08
-7.3E+09
1.45E+11
1.81E+11
1.17E+10
1.57E+11
1.03E+11
8.9E+10
3.4E+08
1.55E+10
-1E+11
3.41E+10
8.59E+09
1.57E+09
1.03E+10
1.49E+10
1.84E+12
-4.8E+08
9.63E+11
1.3E+12
1.71E+10
2E+11
7.5E+10
-6.1E+08
1.31E+10
1.46E+09
4.25E+11
-3.4E+09
1.79E+09
7.15E+09
2.69E+09
1.5E+11
4.49E+11
2.19E+10
1.04E+11
3.36E+10
4.85E+10
4.51E+10
3.02E+10
1.79E+10
5.1E+10
1.81E+10
4.54E+09
5.59E+09
5.72E+10
1.56E+12
5.82E+09
1.78E+12
1.39E+12
2.29E+10
-2.3E+10
3.15E+11
-1E+09
-5.3E+09
3.27E+10
5.07E+11
6.49E+08
1.98E+10
3.75E+09
1.62E+09
1.1E+11
2.21E+11
1.52E+10
1.28E+11
2.22E+10
1.89E+10
-1.8E+10
-6.5E+09
2.2E+11
2.05E+10
-5.7E+10
3.97E+09
1.49E+10
8.35E+09
1.72E+12
-7.8E+10
1.7E+12
-1.3E+11
-2.9E+10
1.08E+11
1.54E+11
-8.4E+09
1.42E+10
-2.4E+09
1.83E+11
-3.6E+09
7.8E+09
9.22E+09
-2.6E+09
2.78E+10
2.02E+11
8.39E+08
-1.9E+11
-6.8E+10
-1.3E+10
4.8E+10
-3.5E+10
-6.6E+11
4.02E+10
6.06E+09
-1.3E+09
-3.5E+09
1.59E+11
-9.8E+11
7.21E+10
2.82E+11
-1.7E+10
4.86E+10
7.32E+10
-2.8E+10
1.18E+10
22622068
-1.6E+09
1.55E+11
3.59E+09
1.04E+10
-1.1E+09
-7.2E+08
1.03E+10
-2.7E+10
-4.7E+09
2.67E+10
-1E+11
6.25E+10
2.07E+10
2.18E+10
2.14E+09
2.69E+10
-1E+09
2.13E+08
7.95E+09
1.38E+10
-1.7E+11
6.08E+10
-9.7E+11
7.96E+10
1.53E+10
1.55E+10
-4.2E+10
2.61E+10
1.74E+09
-3.9E+09
4.82E+10
-2E+09
3.65E+09
2.19E+09
2.25E+09
2.44E+10
2.71E+10
7.95E+09
7.1E+10
8.21E+10
1.9E+11
3.53E+10
-1.2E+10
1.35E+11
-2.6E+09
8.28E+08
6.26E+08
-1.8E+09
1.49E+11
4.09E+12
-4.1E+10
3.34E+12
4.19E+10
5.16E+10
4.71E+11
4E+11
6E+10
3.52E+10
2.62E+09
7.56E+11
-5.4E+08
4.88E+10
2.71E+10
-2.4E+09
1.29E+11
9.04E+11
9.07E+10
8.76E+10
-9.9E+10
1.85E+11
1.59E+11
2.27E+10
-3.2E+10
2.87E+11
3.61E+10
7.34E+09
4.4E+10
4.19E+11
4.07E+11
3.42E+10
-3.8E+11
1.99E+11
2.14E+10
1.16E+11
2.1E+10
6.79E+09
1.59E+09
3.75E+09
5.53E+11
-3.9E+09
9.95E+10
2.63E+09
4.96E+09
-9.4E+08
1.53E+11
-7E+08
-1.3E+10
-7.4E+09
-7.1E+09
2.03E+10
2.72E+10
-1.5E+10
1.77E+10
2.45E+10
1.74E+09
4.7E+10
2.35E+10
6.61E+10
4.63E+10
-5.9E+10
2.83E+09
-1.2E+09
4.73E+10
-8.6E+10
2.14E+10
1.04E+10
-1.1E+10
1.41E+11
3.53E+09
-8.8E+10
2.7E+09
1.66E+09
1.12E+10
-1.3E+10
-4E+09
6.18E+10
3.49E+10
1.05E+10
1.6E+10
-5.4E+09
-2.4E+10
9.08E+09
6.62E+09
5.83E+08
9.2E+09
1.11E+10
3.26E+12
6.55E+10
1.87E+13
3.85E+12
1.73E+11
9.73E+11
1.93E+11
1.61E+11
9.3E+10
7.43E+10
5.72E+11
8.93E+09
1.41E+11
1.3E+10
6.71E+09
2.25E+11
1.98E+09
4.96E+10
5.26E+11
4.47E+11
2.97E+11
3.36E+11
1.46E+11
6.29E+12
1.97E+11
6.68E+10
1.3E+10
8.06E+10
1.91E+11
2.89E+12
5.09E+10
1.66E+13
3.39E+12
1.64E+11
8.54E+11
1.66E+11
1.43E+11
7.89E+10
7.19E+10
3.94E+11
7.36E+09
1.66E+11
1.17E+10
6.99E+09
2.19E+11
1.72E+12
4.33E+10
4.49E+11
4.24E+11
1.65E+11
2.98E+11
8.86E+10
5.71E+12
1.61E+11
7.82E+10
9.66E+09
7.17E+10
1.73E+11
2.37E+12
4.51E+10
1.46E+13
2.91E+12
1.63E+11
7.32E+11
1.7E+11
1.22E+11
6.6E+10
6.89E+10
3.5E+11
6.1E+09
1.44E+11
1.06E+10
6.81E+09
1.96E+11
1.48E+12
3.74E+10
3.8E+11
3.97E+11
4.29E+10
2.59E+11
1.09E+11
5.1E+12
1.28E+11
7.05E+10
7.62E+09
6.41E+10
1.56E+11
83
SIMA
SKLT
SMCB
SMGR
SMSM
SOBI
SPMA
SQMI
SRSN
STTP
TBMS
TEJA
TFCO
TIRT
TKIM
TOTO
TRST
TSPC
ULTJ
UNIC
UNVR
6.91E+09
2.53E+09
2.1E+11
1.22E+12
1.54E+11
1.19E+11
1.15E+10
2.74E+09
5.38E+09
5.1E+09
4.69E+10
-3.4E+09
3.94E+12
-1.3E+11
7.52E+11
4.57E+10
-2.8E+10
2.98E+11
3.57E+10
4.23E+10
1.42E+12
1.77E+09
1.19E+09
1.15E+11
8.51E+11
4.91E+10
1.26E+11
-1.8E+09
2.6E+10
-5.9E+09
7.22E+09
5.06E+10
2.51E+11
2.13E+11
2.98E+10
9.49E+11
4.61E+10
1.81E+10
4.25E+11
3.56E+10
3.14E+11
1.26E+12
1.32E+10
-2.8E+09
3.11E+10
1.11E+12
5.83E+10
2.91E+10
2.3E+10
-7.4E+08
1.28E+10
-2.7E+10
-6.5E+10
1.69E+10
1.3E+11
6.71E+09
4.01E+11
5.69E+10
1.36E+11
3.21E+11
4.04E+09
-9.8E+12
8.79E+10
-1.2E+10
-4.5E+08
1.47E+11
-1.3E+09
-1.8E+11
-7.7E+10
-1.1E+10
2.07E+10
3.13E+10
1.1E+10
2.5E+11
-1.3E+10
-8E+12
3.67E+11
-1.8E+11
5.41E+10
2.23E+11
-1.3E+10
7.11E+10
1.89E+13
2.33E+11
6.88E+09
3.03E+09
3.41E+10
1.23E+11
-6.3E+09
-4.4E+09
7.6E+09
-9E+08
1.34E+11
-5.1E+09
4.57E+11
1.19E+10
-5.6E+10
-4.1E+09
-3.9E+09
-4.9E+11
-1.1E+10
8.19E+10
1.11E+10
1.87E+11
4.88E+10
2.73E+09
4.49E+09
6.95E+09
-9.6E+10
7.47E+09
1.39E+10
6.21E+08
-3E+10
-4.1E+09
6.31E+09
-1.6E+11
-2.6E+11
3.89E+11
5.01E+10
-4.9E+11
5.18E+11
1.17E+11
1.59E+11
-3.1E+08
-2.9E+13
-2.7E+09
-5.4E+09
2.5E+10
3.81E+11
5.56E+11
-1.3E+11
-7E+09
5.19E+10
7.97E+10
4.69E+10
1.09E+11
5.81E+11
3.72E+08
-1.1E+13
6.06E+11
1.4E+12
1.55E+11
4.93E+11
2.72E+10
1.71E+11
6.34E+13
7.59E+11
-5.1E+07
2.7E+09
9.13E+10
1.21E+11
-4.1E+10
5.32E+10
2.64E+10
-2E+09
6.45E+10
7.39E+08
3.73E+10
-1.3E+10
2.22E+10
6.06E+10
-1.9E+11
1.64E+11
4.78E+10
8.98E+10
1.94E+10
4.12E+11
-4.6E+09
1.56E+09
-2.3E+08
2.69E+11
8.74E+11
6.56E+10
-2.7E+10
2.03E+10
-3.8E+09
-3.3E+10
-1.7E+10
3.68E+10
-9E+10
-9.6E+09
1.23E+11
4.43E+11
-1.2E+11
9.33E+10
9.53E+08
6.38E+09
1.57E+14
3.43E+11
3.39E+10
8.94E+10
3.18E+12
4.15E+12
3.69E+11
5.14E+11
3.67E+11
1.5E+10
1.42E+11
1.62E+11
9.1E+10
7.35E+11
3.13E+12
1.54E+11
6.85E+12
2.26E+11
5.44E+11
2.14E+11
2.56E+11
1.47E+12
2.95E+11
3.14E+10
8.25E+10
2.8E+12
3.72E+12
3.25E+11
4.57E+11
3.18E+11
1.21E+10
3.63E+10
1.37E+11
7.35E+10
6.58E+11
2.98E+12
1.29E+11
5.44E+12
1.89E+11
4.65E+11
1.9E+11
1.96E+11
1.34E+12
3.92E+10
2.93E+10
8.37E+10
2.43E+12
3.3E+12
2.8E+11
4.07E+11
2.75E+11
8.61E+09
3.32E+10
1.12E+11
5.72E+10
5.79E+11
2.83E+12
1.06E+11
5.44E+12
1.64E+11
3.97E+11
1.73E+11
1.45E+11
-1.7E+14
1.01E+12
84
Company
ADES
ADMG
AISA
ALMI
AMFG
ARGO
ARNA
AUTO
BATI
BIMA
BRAM
BRNA
BRPT
DPNS
DSUC
DYNA
ESTI
FASW
GGRM
GJTL
HDTX
IGAR
IKAI
IKBI
INAF
INAI
INDF
INDS
INKP
INTP
JECC
JPFA
KAEF
KDSI
KICI
KKGI
KLBF
LAPD
LMPI
LMSH
LPIN
MLBI
MLIA
MRAT
MYOR
(OTHER)
2005
7.1E+10
6.5E+11
2.5E+10
3.2E+11
6.2E+11
8.3E+11
4E+10
-3E+11
1.3E+11
9.9E+10
3.8E+11
7.4E+10
-1E+11
-2E+10
2.9E+11
1.9E+11
-7E+10
7.8E+11
-5E+11
9.4E+11
2.7E+11
2E+10
3.4E+11
-1E+10
-1E+11
9.3E+10
6.5E+11
3.5E+10
1.7E+13
2.9E+12
9.5E+10
5.6E+11
-1E+11
8.7E+10
8.3E+10
7.3E+10
-7E+11
9.3E+09
8.1E+10
-9E+09
1.8E+10
3.7E+10
-7E+11
-5E+10
2E+11
2004
2.8E+11
9.1E+11
6.9E+10
3.8E+11
6.7E+11
1.3E+11
6.1E+10
1.1E+11
2.2E+11
1.7E+11
5.9E+11
8.5E+10
1.1E+12
-1E+10
2.4E+11
2.9E+11
3.7E+11
8.3E+11
-1E+12
2.2E+12
2.7E+11
5.9E+10
3.3E+11
1.3E+11
1E+11
1.2E+11
9.7E+11
1.1E+11
2E+13
3.1E+12
1.9E+11
9.7E+11
3.9E+10
1.8E+11
9.6E+10
6.7E+10
-4E+11
1.4E+10
1.3E+11
2.5E+09
4.5E+09
1.4E+11
2.2E+12
2.6E+10
4E+11
2003
2.54E+11
1.33E+12
2.3E+10
1.08E+11
6.23E+11
6.75E+11
3.43E+10
-8.3E+09
3.07E+10
1.25E+11
5.63E+11
7.04E+10
8.4E+11
7.4E+09
1.83E+11
1.68E+11
3.99E+11
7.41E+11
-2.3E+12
2.52E+12
8.77E+11
2.36E+10
2.16E+11
2.47E+11
3.49E+11
-1.3E+12
1.11E+12
5.28E+10
1.7E+13
2E+12
1.87E+11
8.73E+11
1.34E+11
1.61E+11
6.79E+10
7.72E+10
-2.8E+11
-6.5E+08
2.7E+11
7.64E+09
8.09E+09
7.7E+10
1.69E+12
3.41E+10
2.66E+11
MYRX
MYTX
PAFI
PICO
POLY
PRAS
PSDN
PYFA
RICY
SCCO
SIMA
SKLT
SMCB
SMGR
SMSM
SOBI
SPMA
SQMI
SRSN
STTP
TBMS
TEJA
TFCO
TIRT
TKIM
TOTO
TRST
TSPC
ULTJ
UNIC
UNVR
4.9E+11
2.7E+11
2.6E+11
8.7E+10
6.5E+12
-6E+10
3.9E+10
3E+09
-4E+09
-1E+11
2.5E+10
-3E+10
2.6E+12
2.6E+12
2.4E+11
4E+11
3E+11
-4E+10
1E+11
5.3E+10
-2E+11
5.8E+11
6.3E+12
-9E+10
5.1E+12
6.2E+10
2.6E+11
-1E+11
1.5E+11
1.7E+14
-1E+12
3.3E+11
3.8E+11
3.6E+11
1E+11
7.8E+12
1.6E+11
6.3E+10
6.7E+09
5.3E+09
2E+11
3.6E+10
1.3E+11
3.3E+12
3.7E+12
2.9E+11
3.6E+11
3.6E+11
1.2E+10
1.4E+11
1E+11
4.9E+11
1E+12
3.1E+12
5.3E+10
6.5E+12
-5E+11
3.8E+11
-1E+11
1.8E+11
-4E+13
-2E+12
4.68E+11
2.22E+11
3.33E+11
1.32E+11
6.42E+12
1.02E+11
7.87E+10
6.32E+09
4.93E+10
2.72E+11
5.8E+10
7.85E+10
2E+12
1.77E+12
1.4E+11
3.97E+11
2.33E+11
-2.1E+10
8.04E+10
8.89E+10
-1.5E+11
7.01E+11
3.13E+12
2.38E+10
4.93E+12
7.5E+11
2.87E+11
-1E+11
1.28E+11
9.94E+11
-1.7E+12
85
APPENDIC 3
Coefficient Regression
First Equation
Coefficients(a)
Unstandardized
Coefficients
Model
1
(Constant)
Standardized
Coefficients
B
1.077
Std. Error
0.236
.921
.069
CFOt
Sig.
Correlations
Beta
Zero-order
.803
24.236
.029
23.579
.001
.803
Partial
.203
Collinearity Statistics
Part
.103
Tolerance
1.000
VIF
1.000
Second Equation
Coefficients(a)
Unstandardized
Coefficients
Model
B
1
Standardized
Coefficients
(Constant)
.920
Std. Error
.083
C_SALES
0.879
.070
C_COGS
0.571
.062
C_OE
0.522
C_INT
0.169
C_TAX
0.141
Sig.
Correlations
Zeroorder
Beta
Partial
Collinearity Statistics
Part
Tolerance
VIF
3.958
.000
.142
9.569
.001
.665
.162
.002
.996
1.004
.207
7.263
.033
.703
.232
.034
.978
1.023
.085
.039
7.169
.006
.589
.040
.022
.522
1.914
.020
.418
1.796
.083
.800
.162
.092
.930
1.075
.058
.027
1.523
.072
.714
.018
.010
.947
1.056
86
C_OTHER
0.109
.027
.201
1.235
Third Equation
.061
.770
.155
.088
.494
2.024
Coefficients(a)
Unstandardized
Coefficients
Model
1
Standardized
Coefficients
B
1.181
Std. Error
.091
CFOt
.744
.066
A_AR
.616
.030
A_AP
.428
A_INV
.325
DEPRE
OTHER
(Constant)
Sig.
Beta
Correlations
Zero-order
Partial
Collinearity Statistics
Part
Tolerance
VIF
1.709
.009
.766
9.139
.005
.494
.401
.252
.997
1.003
.000
8.387
.018
.381
.214
.126
.998
1.002
.079
.466
5.298
.000
.405
273
.164
.998
1.002
.165
.495
.593
.000
.630
.375
.234
.996
1.004
.292
.028
.055
.738
.072
.738
.484
.319
.996
1.004
.278
.034
.028
.872
.558
.211
.050
.028
.997
1.003
Fourth Equation
Coefficients(a)
Unstandardized
Coefficients
Model
B
1
Standardized
Coefficients
(Constant)
.950
Std. Error
.036
C_SALES
.899
.005
C_COGS
.685
.012
C_OE
.581
C_INT
.216
C_TAX
.251
Sig.
Beta
Correlations
Zero-order
Partial
Collinearity Statistics
Part
Tolerance
VIF
19.432
.024
.155
10.689
.000
.666
.193
.099
.996
1.004
.173
8.374
.001
.728
.211
.108
.978
1.023
.006
.237
5.103
.005
.742
.041
.020
.495
2.020
.017
.241
3.060
.000
.759
.265
.138
.929
1.077
.021
.220
3.349
.010
.548
.265
.139
.943
1.061
87
C_OTHER
.178
.030
-.318
2.947
.003
.440
-.261
-.136
.469
2.133
A_AR
.236
.004
.569
1.848
.014
.666
.260
.135
.995
1.005
A_AP
.212
.014
-.435
1.789
.000
.558
-.260
-.135
.987
1.013
A_INV
.194
.011
.111
0.702
.027
.755
.019
.010
.986
1.015
DEPRE
.317
.006
-.062
0.236
.095
.452
-.070
-.035
.968
1.033
OTHER
.115
.035
-.020
0.024
.688
.735
-.015
-.008
.950
1.052
88
89
90