PT Asuransi Multi Artha Guna Tbk
IDX:AMAG.JK
346 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
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
| 519,110.036 | 755,044.772 | 779,356.656 | 784,761.293 | 852,533.056 | 874,498.619 | 904,187.158 | 865,137.328 | 810,027.81 | 820,280.437 | 578,794.702 | 478,698.836 | 692,169.539 | 154,749.157 | 1,002,410.482 | 448,002.699 | 319,933.349 | 123,625.308 | 42,965.502 | 426,359.999 | 68,903.295 | 41,252.213 | 66,521.167 | 73,411.082 | 59,754.188 | 69,731.143 | 61,418.035 | 73,615.472 | 41,400.46 | 48,760.306 | 52,831.381 | 26,526.182 | 24,388.29 | 28,749.948 | 18,403.579 | 28,531.579 | 20,856.869 | 12,128.778 | 12,044.162 | 13,093.223 | 9,628.345 | 8,674.095 | 9,788.721 | 5,333.212 | 7,369.239 | 6,716.209 | 5,593.593 | 10,331.064 | 8,068.5 | 682,500.307 | 666,261.828 |
Short Term Investments
| 451,813.494 | 1,472,434.918 | 1,452,568.861 | 1,422,074.517 | 1,426,466.324 | 1,405,653.289 | 1,204,180.568 | 1,108,727.947 | 1,152,418.65 | 1,172,940.694 | 1,310,271.076 | 1,308,929.335 | 1,320,985.174 | 1,274,422.188 | 1,220,246.688 | 1,243,415.322 | 1,375,213.332 | 1,271,882.389 | 1,101,096.933 | 0 | 793,885.382 | 783,440.491 | 830,862.602 | 1,171,147.162 | 1,206,511.94 | 1,046,813.769 | 1,160,297.83 | 1,141,855.709 | 1,062,880.328 | 0 | 885,128.475 | 1,064,023.254 | 996,005.757 | 737,168.318 | 656,913.499 | 558,508.395 | 661,590.656 | 463,859.679 | 446,867.922 | 445,759.951 | 452,366.632 | 0 | 446,424.673 | 448,074.003 | 341,501.277 | 287,951.028 | 279,763.138 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 744,050.755 | 2,227,479.69 | 2,231,925.517 | 2,206,835.81 | 2,278,999.38 | 2,280,151.908 | 2,108,367.726 | 1,973,865.275 | 1,962,446.46 | 1,993,221.131 | 1,889,065.778 | 1,787,628.171 | 2,013,154.713 | 1,429,171.345 | 2,222,657.17 | 1,691,418.021 | 1,695,146.681 | 1,395,507.697 | 1,144,062.435 | 426,359.999 | 862,788.677 | 824,692.704 | 897,383.769 | 1,244,558.244 | 1,266,266.128 | 1,116,544.912 | 1,221,715.865 | 1,215,471.181 | 1,104,280.788 | 48,760.306 | 937,959.856 | 1,090,549.436 | 1,020,394.047 | 765,918.266 | 675,317.078 | 587,039.974 | 682,447.525 | 475,988.457 | 458,912.084 | 458,853.174 | 461,994.977 | 8,674.095 | 456,213.394 | 453,407.215 | 348,870.516 | 294,667.237 | 285,356.731 | 10,331.064 | 8,068.5 | 682,500.307 | 666,261.828 |
Net Receivables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Inventory
| 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 |
Other Current Assets
| 1,520,466.479 | 1,870,658.699 | 1,609,610.63 | 1,327,118.569 | 1,738,917.718 | 1,697,865.452 | 1,686,452.364 | 1,782,530.43 | 1,955,092.06 | 1,997,879.837 | 1,633,393.682 | 1,703,491.029 | 1,941,021.281 | 2,224,513.464 | 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 |
Total Current Assets
| 1,520,466.479 | 2,227,479.69 | 2,231,925.517 | 2,206,835.81 | 2,278,999.38 | 2,280,151.908 | 2,108,367.726 | 1,973,865.275 | 1,962,446.46 | 1,993,221.131 | 1,889,065.778 | 1,787,628.171 | 2,013,154.713 | 1,429,171.345 | 2,222,657.17 | 1,691,418.021 | 1,695,146.681 | 1,395,507.697 | 1,144,062.435 | 426,359.999 | 862,788.677 | 824,692.704 | 897,383.769 | 1,244,558.244 | 1,266,266.128 | 1,116,544.912 | 1,221,715.865 | 1,215,471.181 | 1,104,280.788 | 48,760.306 | 937,959.856 | 1,090,549.436 | 1,020,394.047 | 765,918.266 | 675,317.078 | 587,039.974 | 682,447.525 | 475,988.457 | 458,912.084 | 458,853.174 | 461,994.977 | 8,674.095 | 456,213.394 | 453,407.215 | 348,870.516 | 294,667.237 | 285,356.731 | 10,331.064 | 8,068.5 | 682,500.307 | 666,261.828 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 116,026.293 | 118,385.733 | 121,174.846 | 123,216.419 | 124,693.806 | 126,345.068 | 124,080.912 | 126,165.543 | 128,083.941 | 130,420.151 | 132,982.776 | 135,648.724 | 138,505.93 | 140,099.462 | 135,847.56 | 155,003.565 | 158,093.88 | 161,325.933 | 152,082.335 | 155,549.056 | 156,458.104 | 158,719.939 | 161,222.128 | 159,032.538 | 161,722.983 | 164,522.712 | 167,302.129 | 171,798.643 | 173,212.261 | 174,201.912 | 174,883.737 | 163,434.701 | 165,287.106 | 167,368.068 | 76,680.401 | 78,038.198 | 79,962.977 | 76,501.451 | 78,305.203 | 79,674.356 | 79,903.6 | 81,972.593 | 66,062.956 | 65,637.733 | 62,692.182 | 63,459.431 | 64,155.475 | 13,411.47 | 12,938.61 | 10,533.044 | 10,658.417 |
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 |
Intangible Assets
| 691.852 | 803.811 | 418.155 | 520.828 | 640.832 | 761.578 | 735.321 | 918.377 | 1,101.434 | 1,284.491 | 1,390.204 | 1,720.797 | 2,051.389 | 2,381.982 | 1,016.741 | 884,353.455 | 887,793.309 | 891,233.164 | 894,599.507 | 897,297.088 | 900,179.523 | 900,533.032 | 903,103.798 | 904,208.807 | 905,660.078 | 907,111.349 | 908,562.62 | 908,562.62 | 908,606.261 | 908,562.62 | 908,612.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 691.852 | 803.811 | 418.155 | 520.828 | 640.832 | 761.578 | 735.321 | 918.377 | 1,101.434 | 1,284.491 | 1,390.204 | 1,720.797 | 2,051.389 | 2,381.982 | 1,016.741 | 884,353.455 | 887,793.309 | 891,233.164 | 894,599.507 | 897,297.088 | 900,179.523 | 900,533.032 | 903,103.798 | 904,208.807 | 905,660.078 | 907,111.349 | 908,562.62 | 908,562.62 | 908,606.261 | 908,562.62 | 908,612.495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,725,177.551 | 1,518,821.409 | 1,498,955.352 | 1,468,461.008 | 1,472,852.815 | 1,452,039.78 | 1,250,567.059 | 1,155,114.438 | 1,198,805.141 | 1,219,327.185 | 1,356,657.567 | 1,355,315.826 | 1,367,371.665 | 1,320,808.679 | 1,266,633.179 | 1,312,812.167 | 1,451,511.317 | 1,354,410.143 | 1,189,221.751 | 0 | 896,271.873 | 829,927.982 | 878,172.44 | 1,218,534.053 | 1,253,398.431 | 1,093,995.16 | 1,207,075.65 | 1,188,193.284 | 1,181,759.703 | 0 | 1,120,533.479 | 1,535,189.875 | 1,464,651.612 | 1,199,058.212 | 1,115,524.034 | 1,030,288.638 | 927,450.594 | 581,239.989 | 561,840.557 | 557,933.109 | 562,518.951 | 0 | 531,820.814 | 555,434.06 | 454,652.083 | 400,009.216 | 385,382.175 | 351,936.933 | 382,892.646 | 311,371.357 | 159,562.227 |
Tax Assets
| 30,275.629 | 30,275.629 | 30,275.629 | 30,676.037 | 30,676.037 | 30,676.037 | 30,676.037 | 35,122.221 | 35,122.221 | 35,122.221 | 35,122.221 | 33,710.46 | 33,863.952 | 33,859.181 | 34,317.851 | 0 | 0 | 2,601.298 | 2,039.337 | 0 | 2,333.573 | 6,493.072 | 2,356.34 | 13,342.576 | 17,575.996 | 14,010.958 | 16,093.235 | 34,461.061 | 25,438.064 | 0 | 26,920.594 | 10,716.674 | 9,017.332 | 12,621.453 | 18,390.203 | 14,279.899 | 12,486.644 | 5,923.447 | 2,152.011 | 0 | 0 | 0 | 5,351.228 | 6,333.14 | 3,214.651 | 8,970.598 | 0 | 8,187.752 | 7,888.487 | 8,548.889 | 7,337.757 |
Other Non-Current Assets
| 5,062.627 | -1,668,286.582 | -1,650,823.982 | -1,622,874.292 | -1,628,863.49 | -1,609,822.463 | -1,406,059.329 | -1,317,320.579 | -1,363,112.737 | -1,386,154.048 | -1,526,152.768 | -1,526,395.807 | -1,541,792.936 | -1,497,149.304 | -1,437,815.331 | -2,352,169.187 | -2,497,398.506 | -2,409,570.538 | -2,237,942.93 | 3,236,366.893 | -1,955,243.073 | -1,895,674.025 | -1,944,854.706 | -2,295,117.974 | -2,338,357.488 | -2,179,640.179 | -2,299,033.634 | -2,303,015.608 | -2,289,016.289 | 2,638,876.518 | -2,230,950.305 | -1,709,341.25 | -1,638,956.05 | -1,379,047.733 | -1,210,594.638 | -1,122,606.735 | -1,019,900.215 | -663,664.887 | -642,297.771 | -637,607.465 | -642,422.551 | 1,455,221.453 | -603,234.998 | -627,404.933 | -520,558.916 | -472,439.245 | -449,537.65 | -373,536.155 | -403,719.743 | -330,453.29 | -177,558.401 |
Total Non-Current Assets
| 1,877,233.952 | 1,668,286.582 | 1,650,823.982 | 1,622,874.292 | 1,628,863.49 | 1,609,822.463 | 1,406,059.329 | 1,317,320.579 | 1,363,112.737 | 1,386,154.048 | 1,526,152.768 | 1,526,395.807 | 1,541,792.936 | 1,497,149.304 | 1,437,815.331 | 2,352,169.187 | 2,497,398.506 | 2,409,570.538 | 2,237,942.93 | 4,289,213.037 | 1,955,243.073 | 1,895,674.025 | 1,944,854.706 | 2,295,117.974 | 2,338,357.488 | 2,179,640.179 | 2,299,033.634 | 2,303,015.608 | 2,289,016.289 | 3,721,641.05 | 2,230,950.305 | 1,709,341.25 | 1,638,956.05 | 1,379,047.733 | 1,210,594.638 | 1,122,606.735 | 1,019,900.215 | 663,664.887 | 642,297.771 | 637,607.465 | 642,422.551 | 1,537,194.046 | 603,234.998 | 627,404.933 | 520,558.916 | 472,439.245 | 449,537.65 | 373,536.155 | 403,719.743 | 330,453.29 | 177,558.401 |
Total Assets
| 3,397,700.431 | 6,260,366.658 | 5,116,000.794 | 5,209,912.231 | 5,150,803.406 | 5,264,310.398 | 4,705,846.343 | 4,870,050.289 | 4,967,686.114 | 5,115,286.204 | 4,652,817.906 | 4,875,962.57 | 5,310,387.835 | 5,366,697.43 | 4,737,130.041 | 4,966,667.996 | 4,935,622.22 | 5,092,165.098 | 4,626,630.367 | 4,715,573.036 | 4,716,055.81 | 4,618,152.769 | 4,280,729.979 | 4,455,520.209 | 4,339,498.842 | 4,296,362.488 | 3,886,960.94 | 4,015,905.755 | 3,834,250.005 | 3,770,401.356 | 3,436,388.457 | 2,909,352.774 | 2,959,350.656 | 2,913,705.79 | 2,627,811.764 | 2,570,047.917 | 2,574,488.86 | 1,757,431.6 | 1,651,782.487 | 1,543,301.091 | 1,550,294.607 | 1,545,868.141 | 1,478,728.388 | 1,438,391.797 | 1,433,530.681 | 1,432,430.287 | 1,349,457.388 | 1,329,067.843 | 1,246,749.503 | 1,119,709.612 | 1,051,934.823 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 324,818.559 | 299,837.358 | 218,824.752 | 292,493.693 | 276,552.857 | 210,438.234 | 162,602.865 | 254,943.244 | 235,060.735 | 262,836.252 | 206,602.693 | 303,625.375 | 300,843.084 | 474,480.635 | 207,266.033 | 361,176.792 | 297,661.59 | 459,674.68 | 223,252.871 | 0 | 369,026.402 | 349,021.588 | 210,794.282 | 286,723.357 | 391,449.96 | 384,754.728 | 239,779.183 | 350,197.741 | 326,978.874 | 0 | 154,868.848 | 71,769.642 | 155,111.871 | 176,971.77 | 82,002.345 | 60,203.917 | 53,923.013 | 6,288.366 | 8,886.972 | 3,386.535 | 4,307.944 | 0 | 3,261.423 | 7,526.258 | 6,743.693 | 10,355.659 | 10,674.255 | 45,754.41 | 51,441.899 | 312,226.88 | 33,681.039 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,929.606 | 104,377.282 | 78,585.957 | 269,833.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,483.426 | 5,857.479 | 6,899.043 | 6,307.567 | 2,667.732 | 13,317.64 | 16,840.172 | 9,234.254 | 7,830.065 | 14,942.189 | 14,110.924 | 9,659.767 | 10,888.872 | 57,040.382 | 52,779.343 | 7,858.592 | 5,020.215 | 5,277.837 | 3,982.533 | 0 | 8,849.902 | 17,976.446 | 9,222.542 | 5,747.825 | 7,110.059 | 3,275.719 | 3,672.073 | 18,042.457 | 8,060.705 | 0 | 6,030.663 | 5,381.593 | 3,575.776 | 6,121.439 | 4,217.726 | 6,253.404 | 6,410.384 | 8,442.551 | 5,464.191 | 5,949.447 | 4,513.686 | 0 | 6,762.38 | 17,409.358 | 12,349.496 | 10,956.135 | 5,802.473 | 18,714.764 | 9,154.17 | 12,020.334 | 9,058.374 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202,673.087 | 199,248.093 | 222,257.127 | 204,647.066 | 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 |
Other Current Liabilities
| 503,825.905 | -299,837.358 | -218,824.752 | -292,493.693 | -276,552.857 | -210,438.234 | -162,602.865 | -254,943.244 | -235,060.735 | -262,836.252 | -206,602.693 | -303,625.375 | -300,843.084 | -474,480.635 | -207,266.033 | -361,176.792 | -297,661.59 | -459,674.68 | -223,252.871 | 0 | -369,026.402 | -349,021.588 | -210,794.282 | -286,723.357 | -391,449.96 | -384,754.728 | -239,779.183 | -350,197.741 | -326,978.874 | 0 | -154,868.848 | -71,769.642 | -155,111.871 | -176,971.77 | -82,402.345 | -60,203.917 | -53,923.013 | -6,288.366 | -9,286.972 | -3,386.535 | -4,307.944 | 0 | -3,261.423 | -7,526.258 | -6,743.693 | -10,355.659 | -10,674.255 | -45,754.41 | -51,441.899 | -312,226.88 | -33,681.039 |
Total Current Liabilities
| 828,644.464 | 299,837.358 | 218,824.752 | 292,493.693 | 276,552.857 | 210,438.234 | 162,602.865 | 254,943.244 | 235,060.735 | 262,836.252 | 206,602.693 | 303,625.375 | 300,843.084 | 474,480.635 | 207,266.033 | 361,176.792 | 297,661.59 | 459,674.68 | 223,252.871 | 86,183.444 | 369,026.402 | 349,021.588 | 210,794.282 | 286,723.357 | 391,449.96 | 384,754.728 | 239,779.183 | 350,197.741 | 326,978.874 | 51,842.156 | 154,868.848 | 71,769.642 | 155,111.871 | 176,971.77 | 82,402.345 | 60,203.917 | 53,923.013 | 6,288.366 | 9,286.972 | 3,386.535 | 4,307.944 | 25,701.53 | 3,261.423 | 7,526.258 | 6,743.693 | 10,355.659 | 10,674.255 | 45,754.41 | 51,441.899 | 312,226.88 | 33,681.039 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 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 | 33.311 | 133.313 | 233.315 | 333.316 | 33.318 | 533.321 | 633.323 | 733.325 | 433.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,078.687 | 4,551.984 | 4,404.703 | 274.275 |
Deferred Revenue Non-Current
| 360,097.067 | 361,156.805 | 350,295.836 | 335,586.315 | 311,425.124 | 293,632.074 | 274,325.076 | 257,603.915 | 237,823.46 | 217,784.68 | 202,673.087 | 199,248.093 | 198,803.802 | 204,647.066 | 221,250.654 | 238,880.77 | 259,853.81 | 286,733.221 | 296,839.983 | 0 | 305,428.165 | 304,517.498 | 293,802.481 | 277,831.643 | 265,444.764 | 266,741.817 | 271,685.764 | 274,850.548 | 266,598.426 | 0 | 255,792.198 | 263,522.195 | 278,401.165 | 279,951.131 | 280,724.1 | 284,567.141 | 289,605.149 | 198,827.657 | 189,687.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198,851.685 | 181,199.704 | 0 | 7,104.402 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,823.116 | 147.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,411.736 | 3,074.057 | 0 | 0 | 0 | 0 | 0 | 703.827 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 538,307.642 | -361,156.805 | -350,295.836 | -335,586.315 | -311,425.124 | -83,193.84 | -111,722.211 | -2,660.671 | -2,762.725 | 45,051.572 | 3,929.606 | -199,248.093 | -198,803.802 | -204,647.066 | -221,250.654 | -240,703.886 | -260,001.771 | -286,733.221 | -296,839.983 | 0 | -305,428.165 | -304,517.498 | -293,802.481 | -277,831.643 | -265,444.764 | -266,741.817 | -271,685.764 | -274,850.548 | -266,598.426 | 0 | -255,825.509 | -263,655.508 | -278,634.48 | -280,284.447 | -280,757.418 | -285,100.462 | -290,238.472 | -199,560.982 | -190,120.426 | -4,411.736 | -3,074.057 | 0 | 0 | 0 | 0 | 0 | -703.827 | -202,930.372 | -185,751.688 | -4,404.703 | -7,378.677 |
Total Non-Current Liabilities
| 898,404.709 | 361,156.805 | 350,295.836 | 335,586.315 | 311,425.124 | 210,438.234 | 162,602.865 | 254,943.244 | 235,060.735 | 262,836.252 | 206,602.693 | 199,248.093 | 198,803.802 | 204,647.066 | 221,250.654 | 240,703.886 | 260,001.771 | 286,733.221 | 296,839.983 | 0 | 305,428.165 | 304,517.498 | 293,802.481 | 277,831.643 | 265,444.764 | 266,741.817 | 271,685.764 | 274,850.548 | 266,598.426 | 0 | 255,825.509 | 263,655.508 | 278,634.48 | 280,284.447 | 280,757.418 | 285,100.462 | 290,238.472 | 199,560.982 | 190,120.426 | 4,411.736 | 3,074.057 | 0 | 0 | 0 | 0 | 0 | 703.827 | 202,930.372 | 185,751.688 | 4,404.703 | 7,378.677 |
Total Liabilities
| 1,727,049.173 | 4,502,602.317 | 3,410,344.046 | 3,525,010.09 | 3,479,690.894 | 3,542,721.162 | 3,005,509.45 | 3,236,263.25 | 3,338,179.91 | 3,245,997.697 | 2,793,055.857 | 3,049,716.375 | 3,477,219.778 | 3,322,885.211 | 2,730,755.387 | 3,072,657.427 | 2,951,491.728 | 3,218,047.992 | 2,675,535.753 | 86,183.444 | 2,817,052.6 | 2,813,252.608 | 2,454,424.995 | 2,665,565.312 | 2,563,238.859 | 2,445,127.971 | 2,032,951.536 | 2,178,330.031 | 2,027,217.627 | 51,842.156 | 1,672,629.954 | 1,117,998.449 | 1,258,422.524 | 1,296,484.152 | 1,119,285.041 | 1,127,559.813 | 1,159,155.34 | 690,810.927 | 617,447.272 | 620,127.427 | 665,741.61 | 25,701.53 | 616,653.759 | 626,570.183 | 634,875.174 | 604,971.151 | 584,235.474 | 583,639.389 | 569,673.041 | 453,346.025 | 415,529.801 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,354.113 | 0 | 0 | 0 | 12,039.699 | 0 | 29,497.457 | 22,415.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,303.738 | 41,139.262 | 40,810.962 | 24,717.872 | 0 | 33,143.754 | 0 | 0 | 24,174.957 | 8,627.935 | 2,298.716 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 500,155.252 | 332,273.31 | 332,273.31 | 297,765.462 | 290,571.105 | 290,127.958 | 290,127.858 | 290,127.825 | 290,078.568 | 288,802.021 | 287,329.738 | 287,328.999 | 287,328.976 | 287,328.976 | 287,328.976 |
Retained Earnings
| 842,504.914 | 917,795.09 | 874,750.252 | 841,375.195 | 782,662.648 | 844,711.966 | 829,398.157 | 792,305.374 | 739,804.095 | 948,371.597 | 911,932.956 | 870,069.155 | 839,217.973 | 1,060,180.38 | 1,015,572.113 | 989,400.229 | 1,100,788.976 | 1,083,239.869 | 1,061,365.422 | 1,093,524.687 | 1,020,580.476 | 1,017,708.51 | 994,305.112 | 1,017,221.004 | 996,444.143 | 977,188.934 | 966,058.197 | 946,416.628 | 904,837.058 | 948,891 | 885,880.707 | 907,838.594 | 850,415.489 | 800,919.064 | 758,599.111 | 720,396.017 | 692,913.133 | 652,107.196 | 598,545.393 | 577,474.805 | 544,414.282 | 552,680.847 | 496,772.779 | 460,422.302 | 441,013.176 | 450,156.107 | 381,817.392 | 379,411.519 | 319,226.849 | 304,082.75 | 284,407.609 |
Accumulated Other Comprehensive Income/Loss
| 236.413 | 11,461.045 | 720.523 | 5,399.305 | 50,322.223 | 38,749.629 | 32,811.095 | 3,354.024 | 51,540.164 | 82,754.931 | 109,170.918 | 112,874.781 | 150,569.982 | 140,251.737 | 182,571.191 | 96,378.99 | 78,110.166 | -14,354.113 | 84,497.842 | 76,212.454 | 73,191.384 | -12,039.699 | 32,768.522 | -29,497.457 | -22,415.51 | 74,814.233 | 88,719.857 | 91,927.746 | 102,963.97 | 87,525.294 | 81,646.446 | 87,284.381 | 54,281.293 | 23,071.224 | -43,303.738 | -41,139.262 | -40,810.962 | -24,717.872 | 285,612.605 | -33,143.754 | 0 | -27,862.558 | -24,174.957 | -8,627.935 | -2,298.716 | 19,595.939 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 327,754.679 | 328,352.954 | 330,030.721 | 337,972.389 | 337,972.389 | 337,972.389 | 337,972.389 | 337,972.389 | 338,006.693 | 338,006.727 | 338,502.923 | 343,147.007 | 343,224.85 | 343,224.85 | 308,076.098 | 308,076.098 | 305,076.098 | 290,721.985 | 305,076.098 | 263,076.098 | 305,076.098 | 287,036.399 | 299,076.098 | 272,578.641 | 279,660.588 | 299,076.098 | 299,076.098 | 299,076.098 | 299,076.098 | 263,076.098 | 296,076.098 | 296,076.098 | 296,076.098 | 293,076.098 | 249,772.36 | 221,936.835 | 222,265.135 | 82,240.167 | -182,096.093 | 47,933.397 | 49,567.61 | 75,349.023 | 75,173.992 | 61,271.487 | 67,563.763 | 68,905.069 | 96,074.784 | 78,687.936 | 70,520.637 | 74,951.861 | 64,668.437 |
Total Shareholders Equity
| 1,670,651.258 | 1,757,764.341 | 1,705,656.748 | 1,684,902.141 | 1,671,112.512 | 1,721,589.236 | 1,700,336.893 | 1,633,787.039 | 1,629,506.204 | 1,869,288.507 | 1,859,762.049 | 1,826,246.195 | 1,833,168.057 | 2,043,812.219 | 2,006,374.654 | 1,894,010.569 | 1,984,130.492 | 1,874,117.106 | 1,951,094.614 | 1,932,968.491 | 1,899,003.21 | 1,804,900.161 | 1,826,304.984 | 1,789,954.897 | 1,776,259.983 | 1,851,234.517 | 1,854,009.404 | 1,837,575.724 | 1,807,032.378 | 1,799,647.644 | 1,763,758.503 | 1,791,354.325 | 1,700,928.132 | 1,617,221.638 | 1,508,526.723 | 1,442,488.104 | 1,415,333.52 | 1,066,620.673 | 1,034,335.215 | 923,173.664 | 884,552.997 | 890,295.27 | 862,074.629 | 811,821.614 | 798,655.507 | 827,459.136 | 765,221.914 | 745,428.454 | 677,076.462 | 666,363.587 | 636,405.022 |
Total Equity
| 1,670,651.258 | 1,757,764.341 | 1,705,656.748 | 1,684,902.141 | 1,671,112.512 | 1,721,589.236 | 1,700,336.893 | 1,633,787.039 | 1,629,506.204 | 1,869,288.507 | 1,859,762.049 | 1,826,246.195 | 1,833,168.057 | 2,043,812.219 | 2,006,374.654 | 1,894,010.569 | 1,984,130.492 | 1,874,117.106 | 1,951,094.614 | 1,932,968.491 | 1,899,003.21 | 1,804,900.161 | 1,826,304.984 | 1,789,954.897 | 1,776,259.983 | 1,851,234.517 | 1,854,009.404 | 1,837,575.724 | 1,807,032.378 | 1,799,647.644 | 1,763,758.503 | 1,791,354.325 | 1,700,928.132 | 1,617,221.638 | 1,508,526.723 | 1,442,488.104 | 1,415,333.52 | 1,066,620.673 | 1,034,335.215 | 923,173.664 | 884,552.997 | 890,295.27 | 862,074.629 | 811,821.614 | 798,655.507 | 827,459.136 | 765,221.914 | 745,428.454 | 677,076.462 | 666,363.587 | 636,405.022 |
Total Liabilities & Shareholders Equity
| 3,397,700.431 | 6,260,366.658 | 5,116,000.794 | 5,209,912.231 | 5,150,803.406 | 5,264,310.398 | 4,705,846.343 | 4,870,050.289 | 4,967,686.114 | 5,115,286.204 | 4,652,817.906 | 4,875,962.57 | 5,310,387.835 | 5,366,697.43 | 4,737,130.041 | 4,966,667.996 | 4,935,622.22 | 5,092,165.098 | 4,626,630.367 | 2,019,151.935 | 4,716,055.81 | 4,618,152.769 | 4,280,729.979 | 4,455,520.209 | 4,339,498.842 | 4,296,362.488 | 3,886,960.94 | 4,015,905.755 | 3,834,250.005 | 1,851,489.8 | 3,436,388.457 | 2,909,352.774 | 2,959,350.656 | 2,913,705.79 | 2,627,811.764 | 2,570,047.917 | 2,574,488.86 | 1,757,431.6 | 1,651,782.487 | 1,543,301.091 | 1,550,294.607 | 915,996.8 | 1,478,728.388 | 1,438,391.797 | 1,433,530.681 | 1,432,430.287 | 1,349,457.388 | 1,329,067.843 | 1,246,749.503 | 1,119,709.612 | 1,051,934.823 |