PT Alkindo Naratama Tbk
IDX:ALDO.JK
520 (IDR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 77,671.099 | 59,182.067 | 84,444.079 | 115,840.88 | 85,686.516 | 38,065.994 | 40,964.658 | 40,360.275 | 79,630.476 | 53,102.863 | 99,377.964 | 96,169.853 | 69,631.372 | 52,783.742 | 45,005.124 | 25,095.517 | 12,333.609 | 19,498.411 | 17,324.764 | 18,838.992 | 23,446.582 | 20,244.402 | 27,958.498 | 12,089.898 | 8,617.966 | 7,617.067 | 6,605.374 | 9,115.362 | 6,982.282 | 5,449.518 | 4,958.587 | 9,022.51 | 9,204.757 | 12,423.002 | 10,783.263 | 8,658.474 | 15,979.065 | 13,439.119 | 11,246.135 | 9,410.876 | 11,476.534 | 11,218.124 | 11,571.987 | 7,466.541 | 6,144.136 | 8,490.051 | 8,435.299 | 5,119.824 | 7,384.121 | 7,104 | 6,759.302 | 5,264.252 |
Short Term Investments
| 12,149.759 | 13,179.495 | 12,723.618 | 12,372.882 | 12,461.168 | 12,059.868 | 14,459.52 | 15,101.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 89,820.858 | 72,361.561 | 97,167.697 | 128,213.762 | 98,147.684 | 50,125.861 | 55,424.178 | 55,462.035 | 79,630.476 | 53,102.863 | 99,377.964 | 96,169.853 | 69,631.372 | 52,783.742 | 45,005.124 | 25,095.517 | 12,333.609 | 19,498.411 | 17,324.764 | 18,838.992 | 23,446.582 | 20,244.402 | 27,958.498 | 12,089.898 | 8,617.966 | 7,617.067 | 6,605.374 | 9,115.362 | 6,982.282 | 5,449.518 | 4,958.587 | 9,022.51 | 9,204.757 | 12,423.002 | 10,783.263 | 8,658.474 | 15,979.065 | 13,439.119 | 11,246.135 | 9,410.876 | 11,476.534 | 11,218.124 | 11,571.987 | 7,466.541 | 6,144.136 | 8,490.051 | 8,435.299 | 5,119.824 | 7,384.121 | 7,104 | 6,759.302 | 5,264.252 |
Net Receivables
| 395,661.734 | 386,508.522 | 396,499.836 | 367,823.753 | 390,703.095 | 346,018.345 | 355,336.656 | 273,624.735 | 283,379.697 | 329,095.425 | 334,523.92 | 324,853.804 | 304,937.612 | 293,701.707 | 304,054.728 | 288,884.784 | 255,394.608 | 253,461.496 | 285,517.159 | 230,491.209 | 230,308.106 | 262,148.672 | 263,763.422 | 262,020.306 | 202,073.83 | 217,093.962 | 215,910.989 | 192,425.625 | 182,194.259 | 197,808.65 | 194,487.092 | 182,427.386 | 175,805.031 | 200,528.254 | 182,439.006 | 154,802.31 | 140,179.216 | 155,429.153 | 146,052.065 | 139,752.114 | 147,419.307 | 140,939.549 | 111,223.341 | 108,397.948 | 88,592.233 | 84,412.139 | 73,965.521 | 74,780.709 | 0 | 0 | 0 | 0 |
Inventory
| 431,177.851 | 437,543.555 | 393,617.607 | 371,396.691 | 406,359.634 | 397,485.293 | 339,829.676 | 362,228.383 | 350,215.157 | 317,880.481 | 287,469.508 | 258,888.05 | 262,762.058 | 269,590.499 | 199,025.176 | 207,219.415 | 243,247.901 | 254,656.439 | 223,542.805 | 257,163.047 | 254,359.176 | 233,969.369 | 209,529.494 | 144,342.697 | 129,875.539 | 144,352.651 | 128,774.312 | 131,015.702 | 109,371.578 | 116,524.008 | 108,055.556 | 95,547.717 | 89,692.91 | 81,048.443 | 91,219.663 | 79,554.209 | 77,122.35 | 72,093.9 | 81,820.607 | 75,858.975 | 73,411.603 | 77,745.826 | 61,912.277 | 60,023.257 | 42,650.589 | 35,448.563 | 34,065.375 | 32,360.685 | 32,337.086 | 32,235.63 | 32,179.238 | 34,667.767 |
Other Current Assets
| 8,247.109 | 6,325.701 | 46,586.907 | 9,382.054 | 12,691.624 | 19,405.556 | 17,178.95 | 22,795.747 | 310,076.374 | 352,223.197 | 360,966.339 | 30,322.078 | 317,817.136 | 320,760.546 | 324,314.154 | 304,210.941 | 266,342.285 | 266,992.094 | 300,443.023 | 251,210.381 | 253,916.286 | 24,313.934 | 286,423.366 | 216,911.752 | 213,657.375 | 230,395.832 | 231,342.378 | 208,531.273 | 196,354.485 | 245,364.191 | 213,401.326 | 193,687.833 | 184,603.393 | 208,034.123 | 195,219.307 | 159,447.313 | 146,353.711 | 159,865.634 | 167,950.266 | 160,075.939 | 165,187.411 | 158,109.568 | 126,949.225 | 128,095.86 | 90,582.486 | 85,921.836 | 80,443.777 | 66,889.689 | 60,641.397 | 68,682.202 | 62,854.916 | 65,221.516 |
Total Current Assets
| 924,907.551 | 902,739.339 | 933,872.046 | 876,816.259 | 907,902.037 | 813,035.056 | 767,769.459 | 714,110.899 | 739,922.007 | 723,206.541 | 747,813.812 | 710,233.785 | 650,210.566 | 643,134.786 | 568,344.454 | 536,525.873 | 521,923.795 | 541,146.944 | 541,310.592 | 527,212.419 | 531,722.045 | 540,676.376 | 523,911.359 | 373,344.346 | 352,150.88 | 382,365.55 | 366,722.064 | 348,662.337 | 312,708.344 | 367,337.717 | 326,415.469 | 298,258.06 | 283,501.06 | 301,505.568 | 297,222.234 | 247,659.995 | 239,455.126 | 245,398.652 | 261,017.009 | 245,345.79 | 250,075.548 | 247,073.518 | 200,433.489 | 195,585.659 | 139,377.211 | 129,860.45 | 122,944.451 | 104,370.198 | 100,362.604 | 108,021.832 | 101,793.456 | 105,153.534 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,060,473.981 | 846,061.599 | 849,156.97 | 852,286.516 | 843,395.351 | 850,549.034 | 858,516.072 | 849,985.772 | 802,906.479 | 703,371.211 | 585,302.104 | 495,847.625 | 454,636.428 | 443,014.513 | 415,821.03 | 411,439.849 | 409,788.853 | 390,188.239 | 393,193.929 | 393,219.455 | 394,660.511 | 388,364.876 | 380,667.115 | 149,708.895 | 149,041.657 | 150,474.757 | 150,631.549 | 147,610.456 | 149,661.93 | 108,994.429 | 111,186.956 | 111,122.446 | 111,517.009 | 113,570.631 | 115,352.972 | 117,612.2 | 133,507.997 | 128,024.051 | 112,258.5 | 110,792.834 | 112,102.666 | 111,623.733 | 109,304.255 | 105,216.294 | 83,716.029 | 81,848.887 | 76,063.178 | 75,470.395 | 74,623.916 | 74,743.464 | 75,910.045 | 76,863.086 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 25,117.774 | 23,056.582 | 18,535.054 | 17,924.629 | 11,787.644 | 8,181.933 | 6,708.102 | 2,799.437 | 3,542.417 | 3,214.818 | 3,047.08 | 2,638.483 | 2,952.223 | 2,703.709 | 3,824.306 | 3,961.34 | 2,374.605 | 2,477.397 | 2,592.29 | 2,961.482 | 2,270.59 | 0 | 2,152.68 | 1,532.265 | 2,457.692 | 2,497.043 | 2,498.07 | 2,416.801 | 1,164.363 | 1,098.06 | 1,017.933 | 933.484 | 750.539 | 710.549 | 698.858 | 738.624 | 674.927 | 633.755 | 591.236 | 570.556 | 546.961 | 527.466 | 512.445 | 500.314 | 455.379 | 449.964 | 444.314 | 443.074 | 377.592 | 369.633 | 374.031 | 394.431 |
Other Non-Current Assets
| 4,608.789 | 4,632.914 | 4,664.539 | 4,675.164 | 2,042.509 | 2,063.134 | 2,073.759 | 1,910.842 | 1,964.624 | 2,081.22 | 2,162.067 | 2,089.549 | 12,668.527 | 3,703.556 | 1,620.106 | 1,624.905 | 1,648.198 | 1,672.246 | 1,696.67 | 1,721.094 | 154.768 | 3,974.738 | 3,309.84 | 1,543.809 | 8.671 | 9.801 | 10.932 | 12.063 | 13.194 | 14.325 | 15.456 | 16.587 | 23.854 | 12.273 | 18.82 | 0 | 51.805 | 69.564 | 87.734 | 105.086 | 122.794 | 140.306 | 219.416 | 176.965 | 2,633.671 | 2,692.586 | 2,839.174 | 4,613.075 | 6,418.671 | 5,802.32 | 2,918.856 | 1,950.847 |
Total Non-Current Assets
| 1,090,200.544 | 873,751.094 | 872,356.563 | 874,886.309 | 857,225.503 | 860,794.101 | 867,297.932 | 854,696.051 | 808,413.52 | 708,667.249 | 590,511.252 | 500,575.657 | 470,257.177 | 449,421.778 | 421,265.442 | 417,026.094 | 413,811.656 | 394,337.881 | 397,482.889 | 397,902.031 | 397,085.868 | 392,339.614 | 386,129.634 | 152,784.969 | 151,508.02 | 152,981.602 | 153,140.552 | 150,039.32 | 150,839.488 | 110,106.815 | 112,220.345 | 112,072.516 | 112,291.402 | 114,293.453 | 116,070.65 | 118,350.824 | 134,234.729 | 128,727.37 | 112,937.47 | 111,468.475 | 112,772.42 | 112,291.505 | 110,036.116 | 105,893.573 | 86,805.08 | 84,991.437 | 79,346.666 | 80,526.544 | 81,420.178 | 80,915.417 | 79,202.932 | 79,208.364 |
Total Assets
| 2,015,108.095 | 1,776,490.433 | 1,806,228.609 | 1,751,702.568 | 1,765,127.54 | 1,673,829.156 | 1,635,067.392 | 1,568,806.95 | 1,548,335.527 | 1,431,873.79 | 1,338,325.063 | 1,210,809.442 | 1,120,467.743 | 1,092,556.564 | 989,609.896 | 953,551.967 | 935,735.451 | 935,484.826 | 938,793.481 | 925,114.45 | 928,807.913 | 933,015.99 | 910,040.993 | 526,129.315 | 503,658.9 | 535,347.152 | 519,862.616 | 498,701.657 | 463,547.832 | 477,444.532 | 438,635.814 | 410,330.577 | 395,792.462 | 415,799.021 | 413,292.884 | 366,010.819 | 373,689.856 | 374,126.022 | 373,954.479 | 356,814.266 | 362,847.968 | 359,365.023 | 310,469.605 | 301,479.232 | 226,182.29 | 214,851.887 | 202,291.117 | 184,896.743 | 181,782.782 | 188,937.25 | 180,996.388 | 184,361.898 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 315,287.942 | 302,590.073 | 338,558.853 | 306,861.38 | 330,592.984 | 296,432.401 | 251,497.557 | 211,343.504 | 268,405.197 | 254,119.791 | 280,439.599 | 241,048.113 | 194,499.633 | 266,025.39 | 209,791.316 | 188,420.601 | 156,406.834 | 163,038.15 | 178,616.531 | 159,834.778 | 181,748.676 | 186,763.043 | 199,450.159 | 146,727.881 | 121,508.904 | 169,794.409 | 159,988.107 | 158,994.735 | 116,010.362 | 146,254.824 | 140,003.632 | 136,922.78 | 115,159.876 | 121,958.489 | 126,080.808 | 84,661.529 | 75,938.53 | 85,538.356 | 100,941.121 | 103,798.389 | 113,050.845 | 122,173.145 | 93,938.611 | 92,214.118 | 79,673.675 | 72,563.625 | 67,449.279 | 52,595.653 | 53,641.451 | 54,512.523 | 52,928.444 | 44,618.933 |
Short Term Debt
| 395,189.483 | 389,418.243 | 347,281.956 | 337,048.345 | 306,105.338 | 286,032.803 | 278,488.449 | 242,645.877 | 230,615.271 | 192,244.972 | 144,035.74 | 127,699.027 | 157,941.757 | 100,815.597 | 95,806.603 | 89,924.461 | 117,678.412 | 121,431.148 | 108,452.943 | 105,817.01 | 106,582.544 | 121,874.207 | 95,466.601 | 79,072.887 | 95,997.183 | 92,357.689 | 86,121.696 | 74,658.685 | 87,965.656 | 76,694.815 | 66,948.706 | 56,014.691 | 69,591.871 | 92,077.42 | 91,309.915 | 87,837.203 | 103,757.22 | 106,542.626 | 91,007.985 | 72,340.408 | 77,143.114 | 70,147.913 | 57,223.271 | 53,461.042 | 25,318.395 | 28,834.416 | 29,338.3 | 29,902.91 | 28,278.178 | 33,131.77 | 30,155.01 | 38,071.583 |
Tax Payables
| 0 | 259.732 | 8,228.38 | 3,488.341 | 7,078.856 | 5,736.235 | 7,977.593 | 6,527.529 | 4,445.815 | 2,618.864 | 9,799.366 | 11,615.531 | 8,991.945 | 8,252.744 | 11,482.363 | 10,629.374 | 5,014.232 | 4,155.267 | 16,479.526 | 15,988.584 | 10,607.695 | 0 | 8,310.41 | 3,965.735 | 3,288.826 | 2,372.858 | 3,406.994 | 2,965.1 | 3,183.838 | 3,100.467 | 3,033.88 | 3,361.638 | 4,791.53 | 2,748.244 | 2,580.143 | 1,744.359 | 1,606.932 | 1,269.428 | 2,403.296 | 2,457.336 | 2,228.24 | 2,045.532 | 4,362.194 | 3,643.094 | 2,377.973 | 1,911.67 | 1,941.837 | 1,663.414 | 1,646.806 | 1,641.07 | 2,059.34 | 1,717.888 |
Deferred Revenue
| 1,069.835 | 707.163 | 562.251 | 796.771 | 1,116.562 | 1,454.332 | 743.307 | 1,105.369 | 692.185 | 1,302.477 | 606.884 | 439.022 | 1,021.841 | 2,468.738 | 3,242.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,283.383 | 0 | 0 |
Other Current Liabilities
| 32,698.456 | 36,171.758 | 43,607.129 | 35,301.945 | 36,898.195 | 39,414.661 | 48,980.286 | 52,912.89 | 13,951.702 | 10,806.496 | 16,083.53 | 18,756.183 | 14,202.637 | 15,811.536 | 15,876.422 | 25,541.52 | 19,095.379 | 18,703.845 | 24,930.325 | 25,424.424 | 14,646.558 | 13,993.599 | 13,934.365 | 5,653.028 | 5,401.263 | 5,106.492 | 7,086.643 | 8,397.772 | 5,857.217 | 7,898.368 | 8,420.274 | 8,819.196 | 5,931.692 | 3,657.436 | 3,735.598 | 11,715.737 | 2,242.182 | 2,782.484 | 2,924.24 | 8,463.891 | 2,785.556 | 3,170.815 | 6,387.057 | 4,807.782 | 3,583.063 | 3,405.343 | 2,688.055 | 2,799.642 | 1,992.235 | 467.743 | 5,695.271 | 4,302.459 |
Total Current Liabilities
| 744,245.717 | 728,887.237 | 730,010.188 | 680,008.441 | 674,713.079 | 623,334.197 | 579,709.599 | 508,007.639 | 513,664.356 | 458,473.735 | 441,165.753 | 387,942.346 | 367,665.868 | 385,121.261 | 324,716.896 | 303,886.582 | 293,180.625 | 303,173.143 | 311,999.8 | 291,076.213 | 302,977.777 | 322,630.849 | 308,851.125 | 231,453.796 | 222,907.35 | 267,258.591 | 253,196.446 | 242,051.192 | 209,833.235 | 230,848.007 | 215,372.613 | 201,756.668 | 190,683.439 | 217,693.346 | 221,126.322 | 184,214.469 | 181,937.932 | 194,863.466 | 194,873.346 | 184,602.687 | 192,979.515 | 195,491.872 | 157,548.939 | 150,482.941 | 108,575.133 | 104,803.384 | 99,475.635 | 85,298.205 | 83,911.865 | 92,395.419 | 88,778.725 | 86,992.976 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 196,221.474 | 208,505.478 | 220,373.66 | 230,901.258 | 251,401.444 | 266,108.951 | 271,734.307 | 277,022.906 | 253,662.677 | 212,279.406 | 149,241.888 | 100,754.317 | 77,470.133 | 63,353.471 | 34,384.457 | 35,234.707 | 49,100.816 | 57,696.524 | 65,869.727 | 83,827.885 | 96,601.193 | 104,577.626 | 110,588.253 | 14,056.242 | 15,058.32 | 15,995.064 | 17,028.089 | 18,310.306 | 19,742.226 | 20,887.987 | 1,041.598 | 746.098 | 857.619 | 2,499 | 3,647.353 | 5,181.766 | 9,068.071 | 9,450.87 | 9,692.773 | 8,457.966 | 10,423.83 | 8,627.766 | 9,874.405 | 7,702.25 | 2,336.304 | 2,730.241 | 2,949.329 | 2,877.701 | 3,839.26 | 4,833.544 | 5,617.634 | 6,860.567 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303,270.75 | 0 | 0 | 224,792.531 | 226,626.534 | 221,060.087 | 181,691.339 | 191,309.28 | 0 | 184,075.3 | 211,443.671 | 202,231.415 | 245,896.801 | 228,866.828 | 215,164.659 | 183,774.457 | 201,691.918 | 205,632.141 | 192,015.15 | 183,753.722 | 211,337.404 | 213,521.883 | 167,046.417 | 4,805.488 | 182,344.189 | 181,926.654 | 167,387.55 | 179,489.327 | 183,471.364 | 3,409.159 | 137,799.807 | 102,603.066 | 98,618.656 | 93,791.717 | 79,586.192 | 1,968.405 | 82,785.462 | 0 | 75,820.774 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 252.543 | 245.943 | 147.571 | 224.961 | 0 | 65.278 | 0 | 102.898 | 0 | 216.766 | 0 | 0 | 191.899 | 146.24 | 139.661 | 132.565 | 420.747 | 0 | 253.207 | 300.855 | 216.352 | 260.234 | 214.886 | 178.455 | 459.335 | 369.734 | 278.6 | 176.223 | 140.406 | 199.505 | 221.488 | 270.549 | 280.415 | 285.922 | 329.679 | 293.281 | 280.803 | 221.928 | 210.267 | 173.102 | 52.7 | 49.144 | 46.533 | 34.67 | 34.069 | 25.288 | 0 | 9.175 |
Other Non-Current Liabilities
| 29,838.337 | 30,452.254 | 32,952.266 | 30,855.236 | 16,943.939 | 17,447.656 | 18,270.005 | 18,382.499 | 22,984.39 | 21,808.453 | 20,934.042 | 18,607.32 | 20,395.486 | -285,160.158 | 23,963.991 | 24,307.031 | -208,462.034 | -210,236.87 | -204,824.918 | -165,019.858 | -178,730.319 | 13,190.403 | -171,624.062 | -202,715.467 | -192,755.103 | -237,218.714 | -219,392.635 | -206,425.778 | -176,465.815 | -194,567.81 | -198,701.987 | -185,251.463 | -177,437.302 | -205,373.976 | -207,824.727 | -161,631.409 | -0 | -177,832.6 | -177,660.938 | -163,349.874 | -175,723.153 | -179,892.388 | -0 | -134,562.167 | -99,964.63 | -96,071.195 | -91,351.887 | -77,205.779 | -0 | -80,867.509 | 1,821.618 | -73,896.68 |
Total Non-Current Liabilities
| 226,059.811 | 238,957.732 | 253,325.926 | 261,756.494 | 268,597.926 | 283,802.55 | 290,151.884 | 295,630.365 | 276,647.067 | 234,153.137 | 170,175.93 | 119,464.535 | 97,865.62 | 81,680.829 | 58,348.448 | 59,541.737 | 65,623.211 | 74,232.429 | 82,244.557 | 100,631.931 | 109,600.9 | 117,768.029 | 123,292.698 | 23,085.301 | 24,750.984 | 24,933.385 | 26,717.168 | 27,227.642 | 27,510.204 | 28,381.829 | 8,250.351 | 7,686.008 | 7,314.445 | 8,661.933 | 9,565.997 | 10,867.323 | 14,153.974 | 14,248.381 | 14,288.168 | 12,788.923 | 14,470.806 | 12,428.67 | 13,493.831 | 11,112.992 | 5,027.44 | 5,326.846 | 5,435.693 | 5,292.784 | 5,841.734 | 6,776.784 | 7,439.252 | 8,793.836 |
Total Liabilities
| 970,305.528 | 967,844.97 | 983,336.115 | 941,764.935 | 943,311.005 | 907,136.747 | 869,861.483 | 803,638.004 | 790,311.423 | 692,626.873 | 611,341.684 | 507,406.881 | 465,531.487 | 466,802.09 | 383,065.344 | 363,428.319 | 358,803.836 | 377,405.572 | 394,244.356 | 391,708.143 | 412,578.678 | 440,398.878 | 432,143.823 | 254,539.098 | 247,658.334 | 292,191.976 | 279,913.614 | 269,278.834 | 237,343.439 | 259,229.836 | 223,622.964 | 209,442.676 | 197,997.885 | 226,355.279 | 230,692.319 | 195,081.792 | 196,091.906 | 209,111.846 | 209,161.514 | 197,391.61 | 207,450.321 | 207,920.542 | 171,042.77 | 161,595.933 | 113,602.574 | 110,130.23 | 104,911.328 | 90,590.989 | 89,753.599 | 99,172.204 | 96,217.977 | 95,786.811 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,974.46 | 1,864.229 | 2,184.862 | 3,029.685 | 0 | 0 | 96.947 | 475.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 251.495 | 248.296 | 274.16 | 300.312 | 0 | 0 | 0 | 402.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 135,035.687 | 135,035.687 | 135,035.687 | 135,035.687 | 135,035.647 | 131,685.637 | 131,685.631 | 131,685.631 | 131,685.607 | 131,685.602 | 131,685.602 | 131,685.602 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 110,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 | 55,000 |
Retained Earnings
| 447,946.838 | 337,246.387 | 351,456.317 | 338,564.746 | 350,580.984 | 345,445.431 | 342,233.911 | 340,889.319 | 332,537.28 | 312,317.289 | 300,286.22 | 276,900.979 | 259,887.88 | 236,135.813 | 222,430.344 | 207,810.544 | 191,703.995 | 176,917.902 | 166,708.549 | 158,550.637 | 144,416.783 | 126,311.845 | 114,401.85 | 103,829.399 | 95,374.261 | 87,488.87 | 86,900.891 | 80,460.375 | 77,882.398 | 73,776.043 | 74,671.008 | 67,290.157 | 67,564.476 | 63,315.254 | 59,432.376 | 53,134.794 | 47,747.17 | 45,251.549 | 39,617.808 | 39,332.52 | 37,889.1 | 37,336.355 | 32,896.874 | 29,070.565 | 25,432.659 | 22,205.591 | 17,702.589 | 15,489.205 | 100 | 11,814.596 | 8,393.645 | 6,264.75 |
Accumulated Other Comprehensive Income/Loss
| 127,269.59 | 2,893 | 2,193 | 2,793 | 2,793 | 2,793 | 2,693 | 2,693 | 2,693 | 2,693 | 2,593 | 2,593 | -2,974.46 | -1,864.229 | -2,184.862 | -3,029.685 | 551.32 | 227.187 | -96.947 | -475.012 | 1,599.238 | 1,313.059 | 1,269.819 | 173,659.825 | 1,040.372 | 1,304.522 | 804.837 | 1,012.467 | 1,792.168 | 1,780.06 | 1,767.953 | 1,602.845 | -251.495 | -248.296 | -274.16 | -300.312 | 7,481.021 | 3,533.691 | 6,786.406 | -402.304 | 5,230.686 | 4,648.613 | 2,245.488 | 5,576.868 | 1,846.538 | 330.863 | 175.554 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 327,129.873 | 327,129.873 | 327,729.873 | 327,129.873 | 327,129.513 | 280,641.077 | 282,458.179 | 283,692.338 | 284,883.943 | 286,482.826 | 286,482.826 | 286,482.826 | 137,982.777 | 139,093.008 | 138,772.375 | 141,340.278 | 146,164.118 | 146,813.091 | 147,892.781 | 147,514.716 | 147,989.728 | 147,789.728 | 147,889.728 | -155,345.636 | 17,013.11 | 17,013.11 | 17,013.11 | 17,013.11 | 17,013.11 | 17,013.11 | 17,013.11 | 17,013.11 | 15,963.805 | 15,967.004 | 15,941.14 | 15,814.988 | 16,210.157 | 16,210.157 | 16,210.157 | 21,331.72 | 16,210.157 | 16,210.157 | 16,210.157 | 16,210.157 | 16,650.167 | 16,650.167 | 16,650.167 | 16,791.912 | 30,318.744 | 16,650.167 | 16,650.167 | 20,114.115 |
Total Shareholders Equity
| 1,037,381.989 | 802,304.948 | 816,414.878 | 803,523.306 | 815,539.144 | 760,565.144 | 759,070.721 | 758,960.288 | 751,799.83 | 733,178.717 | 721,047.648 | 697,662.406 | 507,870.657 | 485,228.821 | 471,202.72 | 459,150.822 | 448,419.433 | 433,958.179 | 424,601.33 | 416,065.353 | 404,005.748 | 385,414.632 | 373,561.397 | 177,143.588 | 168,427.742 | 160,806.502 | 159,718.838 | 153,485.952 | 151,687.676 | 147,569.212 | 148,452.071 | 140,906.112 | 138,528.28 | 134,282.258 | 130,373.516 | 123,949.782 | 126,438.349 | 119,995.397 | 117,614.372 | 115,664.239 | 114,329.944 | 113,195.125 | 106,352.519 | 105,857.59 | 98,929.364 | 94,186.621 | 89,528.309 | 87,281.117 | 85,418.744 | 83,464.762 | 80,043.811 | 81,378.865 |
Total Equity
| 1,044,802.567 | 808,645.464 | 822,892.494 | 809,937.633 | 821,816.535 | 766,692.409 | 765,205.909 | 765,168.946 | 758,024.104 | 739,246.917 | 726,983.379 | 703,402.561 | 654,936.256 | 625,754.474 | 606,544.552 | 590,123.648 | 576,931.615 | 558,079.254 | 544,549.125 | 533,406.306 | 516,229.235 | 492,617.112 | 477,897.17 | 271,590.217 | 256,000.565 | 243,155.176 | 239,949.002 | 229,422.823 | 226,204.393 | 218,214.696 | 215,012.85 | 200,887.9 | 197,794.577 | 189,443.742 | 182,600.565 | 170,929.027 | 177,597.95 | 165,014.176 | 164,792.965 | 159,422.656 | 155,397.648 | 151,444.481 | 139,426.835 | 139,883.299 | 112,579.717 | 104,721.657 | 97,379.79 | 94,305.754 | 92,029.184 | 89,765.046 | 84,778.411 | 88,575.086 |
Total Liabilities & Shareholders Equity
| 2,015,108.095 | 1,776,490.433 | 1,806,228.609 | 1,751,702.568 | 1,765,127.54 | 1,673,829.156 | 1,635,067.392 | 1,568,806.95 | 1,548,335.527 | 1,431,873.79 | 1,338,325.063 | 1,210,809.442 | 1,120,467.743 | 1,092,556.564 | 989,609.896 | 953,551.967 | 935,735.451 | 935,484.826 | 938,793.481 | 925,114.45 | 928,807.913 | 933,015.99 | 910,040.993 | 526,129.315 | 503,658.9 | 535,347.152 | 519,862.616 | 498,701.657 | 463,547.832 | 477,444.532 | 438,635.814 | 410,330.577 | 395,792.462 | 415,799.021 | 413,292.884 | 366,010.819 | 373,689.856 | 374,126.022 | 373,954.479 | 356,814.266 | 362,847.968 | 359,365.023 | 310,469.605 | 301,479.232 | 226,182.29 | 214,851.887 | 202,291.117 | 184,896.743 | 181,782.782 | 188,937.25 | 180,996.388 | 184,361.898 |