PT Alam Sutera Realty Tbk
IDX:ASRI.JK
248 (IDR) • At close September 20, 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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,199,550.563 | 579,914.484 | 1,503,048.753 | 1,349,313.631 | 1,345,445.321 | 1,749,483.51 | 1,788,012.515 | 1,679,837.559 | 1,512,319.849 | 1,532,502.515 | 991,033.286 | 837,332.741 | 700,447.17 | 770,188.757 | 624,675.918 | 960,304.949 | 888,029.535 | 2,138,583.667 | 1,208,672.506 | -1,085,945.143 | 1,108,396.377 | 468,950.516 | 459,009.21 | 563,364.499 | 676,493.562 | 752,150.01 | 718,086.444 | 827,637.969 | 1,145,923.383 | 1,054,932.145 | 1,189,458.923 | 1,281,806.934 | 429,623.123 | 257,256.3 | 638,388.319 | 235,274.054 | 536,216.565 | 1,466,841.662 | 880,753.891 | 1,050,434.262 | 1,552,347.816 | 1,681,856.584 | 890,181.387 | 839,594.051 | 1,671,119.157 | 3,012,856.788 | 1,641,315.519 | 2,093,474.299 | 2,648,653.808 | 844,906.353 |
Short Term Investments
| 438,095.756 | 434,993.085 | 435,629.279 | 480,106.484 | 462,321.253 | 496,373.572 | 477,315.6 | 457,915.22 | 374,243.017 | 718,873.743 | 670,803.565 | 639,595.835 | 240,471.514 | 227,475.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15,014.468 | 0 | 0 | 418,773.405 | 409,746.562 | 0 | 0 | 98,369.711 | 93,721.18 | 0 | 78,348.868 | 77,953.858 | 106,973.425 | 76,422.19 | 285,073.993 |
Cash and Short Term Investments
| 1,637,646.319 | 579,914.484 | 1,938,678.032 | 1,349,313.631 | 1,345,445.321 | 1,749,483.51 | 1,788,012.515 | 1,679,837.559 | 1,512,319.849 | 1,532,502.515 | 991,033.286 | 837,332.741 | 700,447.17 | 770,188.757 | 624,675.918 | 960,304.949 | 888,029.535 | 2,138,583.667 | 1,208,672.506 | -1,085,945.143 | 1,108,396.377 | 468,950.516 | 459,009.21 | 563,364.499 | 676,493.562 | 752,150.01 | 718,086.444 | 827,637.969 | 1,145,923.383 | 1,054,932.145 | 1,189,458.923 | 1,281,806.934 | 429,623.123 | 257,256.3 | 638,388.319 | 250,288.522 | 536,216.565 | 1,466,841.662 | 1,299,527.296 | 1,460,180.824 | 1,552,347.816 | 1,681,856.584 | 988,551.098 | 933,315.231 | 1,671,119.157 | 3,091,205.656 | 1,719,269.377 | 2,200,447.724 | 2,725,075.998 | 1,129,980.346 |
Net Receivables
| 68,056.671 | 38,901.929 | 58,610.884 | 49,724.524 | 45,041.336 | 51,279.427 | 58,836.045 | 110,830.225 | 68,696.545 | 72,718.114 | 148,126.38 | 79,712.897 | 93,620.517 | 89,688.845 | 65,563.563 | 78,853.308 | 82,121.177 | 84,908.686 | 82,298.588 | 925,619.516 | 107,587.94 | 330,359.188 | 211,615.274 | 216,116.686 | 215,020.161 | 214,275.769 | 210,269.322 | 334,403.661 | 351,761.361 | 192,083.245 | 178,069.874 | 153,608.442 | 157,162.377 | 155,594.159 | 119,787.944 | 82,249.359 | 120,258.065 | 195,714.332 | 129,963.54 | 104,973.696 | 109,675.344 | 83,836.477 | 82,481.154 | 305,360.546 | 21,422.386 | 20,965.888 | 8,930.409 | 0 | 0 | 144,950.301 |
Inventory
| 1,091,079.429 | 829,095.003 | 774,749.622 | 1,119,650.913 | 1,103,893.048 | 1,261,678.3 | 1,180,518.129 | 1,022,989.851 | 687,142.176 | 743,809.456 | 868,755.237 | 1,255,226.253 | 1,273,593.912 | 1,251,278.844 | 1,013,400.109 | 988,403.496 | 542,805.554 | 448,773.673 | 394,514.789 | 461,670.693 | 695,586.56 | 526,108.68 | 414,571.442 | 607,112.181 | 745,505.203 | 839,605.557 | 960,844.008 | 881,423.032 | 1,054,493.08 | 951,932.085 | 1,208,483.784 | 1,065,068.219 | 1,163,585.315 | 1,125,757.835 | 1,156,083.239 | 1,272,122.699 | 1,331,356.02 | 1,399,429.517 | 930,601.753 | 424,944.738 | 573,757.311 | 979,165.596 | 937,152.522 | 947,081.604 | 2,744,337.768 | 1,720,124.016 | 1,661,094.319 | 1,005,403.536 | 2,082,175.601 | 2,395,213.062 |
Other Current Assets
| 141,691.696 | -0.003 | 133,262.79 | 146,785.576 | 144,280.334 | 142,314.833 | 131,496.021 | 690,831.169 | 562,937.472 | 905,598.591 | 1,174,615.02 | 1,016,372.326 | 973,595.32 | 528,354.146 | 517,925.125 | 513,216.902 | 516,638.576 | 618,855.176 | 917,843.439 | 2,172,118.336 | 910,003.005 | 1,082,004.014 | 576,267.504 | 621,668.599 | 625,121.681 | 636,109.742 | 639,027.83 | 832,863.655 | 879,529.06 | 607,414.759 | 684,366.544 | 810,483.499 | 844,575.53 | 893,320.085 | 904,446.001 | 805,111.768 | 854,724.501 | 922,265.189 | 957,962.106 | 850,957.689 | 950,235.922 | 888,316.591 | 874,417.11 | 944,113.695 | 765,248.278 | 610,497.926 | 525,382.535 | 491,993.202 | 191,908.343 | 1,162,111.122 |
Total Current Assets
| 2,938,474.115 | 2,686,385.868 | 2,905,301.328 | 3,514,345.766 | 3,460,077.008 | 3,701,129.642 | 3,636,178.31 | 3,393,658.579 | 2,762,399.497 | 3,181,910.562 | 3,034,403.543 | 3,108,931.32 | 2,947,636.402 | 2,549,821.747 | 2,156,001.152 | 2,461,925.347 | 1,947,473.665 | 3,206,212.516 | 2,521,030.734 | 2,473,463.402 | 2,713,985.942 | 2,077,063.21 | 1,449,848.156 | 1,792,145.279 | 2,047,120.446 | 2,227,865.309 | 2,317,958.282 | 2,541,924.656 | 3,079,945.523 | 2,614,278.989 | 3,082,309.251 | 3,157,358.652 | 2,437,783.968 | 2,276,334.22 | 2,698,917.559 | 2,327,522.989 | 2,722,297.086 | 3,788,536.368 | 3,188,091.155 | 2,736,083.251 | 3,076,341.049 | 3,549,338.771 | 2,800,120.73 | 2,824,510.53 | 5,180,705.203 | 5,421,827.598 | 3,905,746.231 | 3,697,844.462 | 4,999,159.942 | 4,832,254.831 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,154,435.195 | 1,871,971.695 | 12,972,360.515 | 1,819,008.94 | 1,749,987.677 | 1,795,742.881 | 1,758,390.952 | 1,677,794.28 | 1,624,985.516 | 1,563,151.321 | 1,572,328.527 | 1,547,972.337 | 1,538,222.006 | 1,546,132.156 | 1,549,268.733 | 1,594,073.577 | 1,601,493.353 | 1,632,813.421 | 1,627,329.018 | 1,521,085.549 | 1,544,413.551 | 1,528,693.623 | 1,521,467.188 | 1,574,198.141 | 1,553,756.006 | 1,613,658.248 | 1,551,142.404 | 1,604,081.637 | 1,379,893.855 | 1,303,547.159 | 1,309,854.597 | 1,315,022.013 | 1,183,248.246 | 1,227,153.432 | 1,194,884.127 | 1,171,167.535 | 1,468,171.662 | 1,449,123.387 | 1,438,022.316 | 1,431,565.143 | 1,172,192.132 | 1,210,035.394 | 1,448,895.377 | 1,713,251.491 | 1,667,356.797 | 1,841,700.669 | 1,642,936.782 | 100,525.232 | 49,212.518 | 341,513.657 |
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 |
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 | 11,281.455 | 0 | 0 |
Goodwill and Intangible Assets
| -0 | -1,732,809.488 | 0 | -1,731,197.178 | -1,679,065.386 | -1,709,435.882 | -1,803,473.33 | -1,724,629.065 | -1,715,441.309 | -1,709,671.723 | -1,727,253.843 | -1,041,474.607 | -1,050,335.309 | -1,438,212.464 | 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 | 11,281.455 | 0 | 0 |
Long Term Investments
| 1,574,756.704 | 1,730,089.791 | 1,694,555.82 | 1,728,400.495 | 1,676,349.817 | 1,706,781.059 | 1,800,875.442 | 1,724,629.065 | 1,715,441.309 | 1,707,134.088 | 1,724,741.453 | 1,037,723.914 | 1,046,787.66 | 1,434,865.785 | 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 | -106,353.425 | 0 | 0 |
Tax Assets
| 2,774.789 | 2,719.697 | 2,654.256 | 2,796.683 | 2,715.569 | 2,654.823 | 2,597.888 | 2,580.662 | 2,534.732 | 2,537.635 | 2,512.39 | 3,750.693 | 3,547.649 | 3,346.679 | 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 | -11,281.455 | 0 | 0 |
Other Non-Current Assets
| 4,241,068.913 | 17,600,605.317 | 4,664,019.201 | 17,268,223.876 | 17,108,883.829 | 16,893,988.599 | 16,904,356.009 | 17,138,076.572 | 17,450,615.917 | 17,370,626.454 | 17,327,242.644 | 17,044,203.548 | 16,982,461.4 | 17,355,220.609 | 17,521,544.986 | 17,617,240.826 | 17,882,267.856 | 18,014,538.143 | 17,745,912.253 | 17,811,836.593 | 17,337,507.627 | 17,499,554.844 | 17,919,610.22 | 17,661,932.882 | 17,385,608.08 | 17,150,518.219 | 16,859,329.801 | 16,244,605.825 | 16,430,096.795 | 16,268,454.777 | 15,793,966.834 | 15,501,976.135 | 15,219,369.674 | 15,052,291.159 | 14,816,068.44 | 13,586,018.394 | 13,019,359.169 | 12,218,907.066 | 12,298,253.483 | 12,179,938.209 | 11,533,240.948 | 10,738,002.314 | 10,179,066.46 | 9,496,668.327 | 6,775,353.207 | 6,317,344.418 | 5,397,734.231 | 6,559,772.379 | 3,998,445.71 | 833,779.603 |
Total Non-Current Assets
| 18,973,035.601 | 19,472,577.012 | 19,333,589.792 | 19,087,232.816 | 18,858,871.506 | 18,689,731.48 | 18,662,746.961 | 18,818,451.514 | 19,078,136.165 | 18,933,777.775 | 18,899,571.171 | 18,592,175.885 | 18,520,683.406 | 18,901,352.765 | 19,070,813.719 | 19,211,314.403 | 19,483,761.209 | 19,647,351.564 | 19,373,241.271 | 19,332,922.142 | 18,881,921.178 | 19,028,248.467 | 19,441,077.408 | 19,236,131.023 | 18,939,364.086 | 18,764,176.467 | 18,410,472.205 | 17,848,687.462 | 17,809,990.65 | 17,572,001.936 | 17,103,821.431 | 16,816,998.148 | 16,402,617.92 | 16,279,444.591 | 16,010,952.567 | 14,757,185.929 | 14,487,530.831 | 13,668,030.453 | 13,736,275.799 | 13,611,503.352 | 12,705,433.08 | 11,948,037.708 | 11,627,961.837 | 11,209,919.818 | 8,442,710.004 | 8,159,045.087 | 7,040,671.013 | 6,553,944.186 | 4,047,658.228 | 1,175,293.261 |
Total Assets
| 21,911,509.716 | 22,158,962.88 | 22,238,891.12 | 22,601,578.582 | 22,318,948.514 | 22,390,861.122 | 22,298,925.271 | 22,212,110.093 | 21,840,535.662 | 22,115,688.337 | 21,933,974.714 | 21,701,107.205 | 21,468,319.808 | 21,451,174.512 | 21,226,814.871 | 21,673,239.75 | 21,431,234.874 | 22,853,564.08 | 21,894,272.005 | 21,806,385.544 | 21,595,907.12 | 21,105,311.677 | 20,890,925.564 | 21,028,276.302 | 20,986,484.532 | 20,992,041.776 | 20,728,430.487 | 20,390,612.118 | 20,889,936.173 | 20,186,280.925 | 20,186,130.682 | 19,974,356.8 | 18,840,401.888 | 18,555,778.811 | 18,709,870.126 | 17,084,708.918 | 17,209,827.917 | 17,456,566.821 | 16,924,366.954 | 16,347,586.603 | 15,781,774.129 | 15,497,376.479 | 14,428,082.567 | 14,034,430.348 | 13,623,415.207 | 13,580,872.685 | 10,946,417.244 | 10,251,788.648 | 9,046,818.17 | 6,007,548.091 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 265,551.184 | 343,720.799 | 357,360.769 | 319,042.633 | 269,426.93 | 290,715.004 | 265,462.369 | 264,051.247 | 222,091.531 | 268,660.013 | 233,418.423 | 229,701.199 | 177,908.88 | 227,008.621 | 210,330.549 | 170,196.706 | 223,054.272 | 215,323.242 | 222,480.87 | 196,409.609 | 211,099.071 | 255,541.974 | 226,129.772 | 166,917.543 | 177,881.97 | 175,064.928 | 201,249.084 | 160,739.872 | 247,917.444 | 268,032.249 | 347,618.256 | 464,847.893 | 701,551.344 | 764,267.292 | 1,033,020.899 | 233,917.833 | 305,067.823 | 112,995.551 | 160,587.425 | 150,699.994 | 169,473.777 | 168,017.235 | 165,088.747 | 50,896.619 | 69,336.409 | 105,162.273 | 35,257.449 | 26,031.068 | 43,170.478 | 35,518.697 |
Short Term Debt
| 4,248,878.294 | 661,748.704 | 555,338.086 | 275,768.647 | 274,556.212 | 274,384.582 | 272,121.189 | 453,221.267 | 455,493.282 | 678,360.501 | 683,771.99 | 558,075.353 | 930,420.478 | 496,518.447 | 499,788.363 | 1,937,803.294 | 1,865,415.823 | 285,467.177 | 290,713.158 | 331,523.48 | 407,261.565 | 1,462,612.276 | 468,928.232 | 479,384.029 | 436,391.617 | 501,384.029 | 476,572.386 | 485,152.67 | 494,569.011 | 450,077.157 | 464,975.209 | 3,395,294.481 | 430,482.913 | 336,797.391 | 258,127.222 | 184,847.635 | 184,847.635 | 184,847.635 | 184,847.635 | 221,347.635 | 224,147.635 | 224,147.635 | 224,147.635 | 224,147.635 | 224,147.635 | 450,147.635 | 455,597.635 | 218,900 | 254,558.242 | 554,227.157 |
Tax Payables
| 455.467 | 23,408.92 | 1,319.484 | 39,547.811 | 13,845.08 | 24,639.125 | 30,366.5 | 22,714.263 | 17,779.809 | 44,442.864 | 30,791.913 | 25,705.293 | 32,747.793 | 32,430.215 | 39,273.33 | 41,791.894 | 39,500.872 | 43,502.951 | 118,642.053 | 27,968.316 | 38,760.15 | 31,746.315 | 23,294.442 | 38,388.482 | 41,111.008 | 66,081.7 | 44,341.667 | 33,346.648 | 62,243.313 | 61,333.418 | 111,327.899 | 77,872.503 | 21,906.026 | 45,133.058 | 49,885.428 | 47,369.722 | 32,525.643 | 65,212.025 | 36,366.447 | 100,361.462 | 45,933.06 | 78,928.771 | 67,572.322 | 105,925.086 | 105,415.064 | 32,890.64 | 65,299.03 | 64,801.191 | 38,759.506 | 27,600.261 |
Deferred Revenue
| 1,949,321.858 | 1,570,111.465 | 1,883,211.698 | 2,542,423.573 | 2,591,361.659 | 2,458,682.379 | 2,401,542.8 | 2,116,135.934 | 1,721,485.107 | 1,866,541.38 | 1,836,909.212 | 25,705.293 | 32,747.793 | 32,430.215 | 39,273.33 | 41,791.894 | 1,440,580.014 | 1,526,845.295 | 1,299,847.409 | 1,582,501.637 | 1,392,173.073 | 1,516,873.714 | 1,429,476.966 | 1,793,247.483 | 2,060,686.118 | 2,343,890.383 | 2,365,657.653 | 33,346.648 | 62,243.313 | 61,333.418 | 111,327.899 | 77,872.503 | 21,906.026 | 45,133.058 | 49,885.428 | 47,369.722 | 32,525.643 | 65,212.025 | 36,366.447 | 100,361.462 | 45,933.06 | 78,928.771 | 67,572.322 | 105,925.086 | 105,415.064 | 32,890.64 | 65,299.03 | 64,801.191 | 38,759.506 | 27,600.261 |
Other Current Liabilities
| 900,917.129 | 963,931.638 | 892,251.513 | 931,811.438 | 810,802.172 | 926,164.205 | 778,577.119 | 951,969.625 | 791,967.821 | 1,005,496.41 | 879,163.803 | 2,877,430.228 | 2,728,643.003 | 2,712,564.271 | 2,448,769.189 | 2,493,383.215 | 110,764.05 | 110,764.05 | 110,764.05 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 2,347,480.521 | 2,736,417.87 | 2,310,126.607 | 2,510,300.732 | 2,169,037.398 | 2,510,887.72 | 1,951,804.369 | 2,411,433.664 | 2,227,673.12 | 2,111,491.265 | 2,222,951.479 | 2,421,308.725 | 2,043,090.202 | 2,070,303.89 | 2,585,975.995 | 3,261,846.411 | 2,784,577.6 | 3,802,019.07 | 3,451,268.896 | 2,606,831.971 | 2,370,371.026 | 1,546,181.128 | 54,071.241 |
Total Current Liabilities
| 7,364,668.465 | 3,539,512.606 | 3,688,162.066 | 4,069,046.291 | 3,946,146.973 | 3,949,946.17 | 3,717,703.477 | 3,785,378.073 | 3,191,037.741 | 3,819,058.304 | 3,633,263.428 | 3,690,912.073 | 3,869,720.154 | 3,468,521.554 | 3,198,161.431 | 4,643,175.109 | 3,639,814.159 | 2,138,399.764 | 1,923,805.487 | 2,210,434.726 | 2,110,533.709 | 3,335,027.964 | 2,224,534.97 | 2,539,549.055 | 2,774,959.705 | 3,120,339.34 | 3,143,479.123 | 3,026,719.711 | 3,541,147.638 | 3,089,569.431 | 3,434,222.096 | 6,107,052.275 | 3,664,828.003 | 3,098,002.11 | 3,752,467.213 | 2,693,808.31 | 2,633,932.366 | 2,586,006.69 | 2,803,110.232 | 2,515,499.293 | 2,509,858.362 | 3,057,069.636 | 3,718,655.115 | 3,165,546.94 | 4,200,918.178 | 4,039,469.444 | 3,162,986.085 | 2,680,103.285 | 1,882,669.354 | 671,417.357 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,992,087.549 | 5,699,911.952 | 5,699,495.37 | 6,109,372.693 | 6,041,267.04 | 6,168,702.797 | 6,388,454.325 | 7,013,772.256 | 6,881,168.553 | 6,829,861.867 | 6,821,348.336 | 6,996,635.357 | 6,863,864.698 | 7,377,904.012 | 7,183,259.436 | 6,188,903.118 | 6,001,042.778 | 9,595,452.857 | 7,613,911.027 | 7,784,817.824 | 7,821,242.782 | 6,254,149.525 | 7,308,739.856 | 7,596,714.98 | 7,431,424.776 | 7,207,575.42 | 7,194,175.549 | 7,244,559.543 | 7,251,894.875 | 7,396,719.724 | 7,511,201.134 | 4,173,529.019 | 7,165,551.64 | 7,173,523.885 | 7,290,520.944 | 7,111,097.638 | 6,289,161.431 | 7,023,613.344 | 6,606,187.102 | 6,446,670.678 | 6,252,813.302 | 5,886,980.138 | 4,586,541.021 | 4,348,290.059 | 3,663,769.152 | 4,099,997.418 | 1,948,834.093 | 620,708.242 | 0 | 0 |
Deferred Revenue Non-Current
| 558,715.815 | 911,688.692 | 887,508.845 | 874,690.872 | 833,364.702 | 915,674.938 | 871,140.733 | 966,366.753 | 1,216,546.852 | 990,770.274 | 1,145,512.075 | 944,012.387 | 775,665.827 | 722,564.524 | 666,650.349 | 581,016.113 | 1,080,979.258 | 1,126,929.422 | 999,856.86 | 883,025.913 | 803,162.659 | 651,737.071 | 650,818.351 | 520,471.104 | 523,461.457 | 626,975.378 | 515,092.818 | 409,176.873 | 797,447.458 | 953,590.845 | 669,675.7 | 779,769.919 | 734,337.862 | 1,056,134.6 | 948,721.317 | 1,121,643.903 | 1,432,835.976 | 1,072,950.187 | 1,036,935.984 | 1,227,015.466 | 1,180,253.782 | 853,109.362 | 731,026.05 | 1,153,785.094 | 527,469.259 | 263,791.336 | 1,064,903.676 | 1,169,978.401 | 2,932,588.31 | 0 |
Deferred Tax Liabilities Non-Current
| 10,294.06 | 7,648.958 | 10,443.249 | 7,721.159 | 7,876.869 | 8,012.209 | 8,143.738 | 0 | 0 | 9,964.371 | 8,950.931 | 6,464.103 | 5,673.83 | 8,973.698 | 4,883.99 | 28,817.11 | 12,679.001 | 19,440.065 | 17,968.585 | 25,751.684 | 10,223.158 | 8,661.179 | 8,444.761 | 8,967.896 | 8,486.812 | 3,528.004 | 8,088.809 | 8,580.934 | 8,575.162 | 4,209.555 | 10,136.843 | 1,969.005 | 14,197.825 | 2,470.561 | 13,688.835 | 1,715.259 | 3,574.596 | 3,340.137 | 29,024.602 | 7,366.107 | 8,134.197 | 1,661.481 | 9,841.19 | 847.913 | 19,573.795 | 4,075.672 | 4,055.124 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 690,171.598 | 685,947.283 | 682,095.828 | 683,619.14 | 678,980.859 | 675,732.088 | 670,858.433 | 796,158.06 | 793,679.391 | 791,140.895 | 788,808.708 | 821,120.679 | 816,471.875 | 801,096.183 | 787,711.755 | 790,853.884 | 788,557.082 | 785,709.787 | 776,510.432 | 1,146,401.032 | 1,144,926.26 | 1,144,253.327 | 1,147,030.518 | 1,145,469.771 | 1,153,870.153 | 1,161,891.726 | 1,294,902.608 | 1,375,805.806 | 1,374,659.568 | 1,375,569.691 | 1,373,049.828 | 1,564,854.379 | 112,082.767 | 107,283.755 | 102,062.155 | 83,752.563 | 83,084.053 | 79,457.781 | 77,915.1 | 66,622.962 | 56,263.113 | 52,734.386 | 50,234.497 | 45,360.502 | 21,982.439 | 37,656.944 | 33,763.532 | 1,604,396.571 | 284,060.756 | 2,549,258.82 |
Total Non-Current Liabilities
| 3,251,269.022 | 7,305,196.885 | 7,279,543.292 | 7,675,403.864 | 7,561,489.47 | 7,768,122.032 | 7,938,597.229 | 8,776,297.069 | 8,891,394.796 | 8,621,737.407 | 8,764,620.05 | 8,768,232.526 | 8,461,676.23 | 8,910,538.417 | 8,642,505.53 | 7,589,590.225 | 7,883,258.119 | 11,527,532.131 | 9,408,246.904 | 9,839,996.453 | 9,779,554.859 | 8,058,801.102 | 9,115,033.486 | 9,271,623.751 | 9,117,243.198 | 8,999,970.528 | 9,012,259.784 | 9,038,123.156 | 9,432,577.063 | 9,730,089.815 | 9,564,063.505 | 6,520,122.322 | 8,026,170.094 | 8,339,412.801 | 8,354,993.251 | 8,318,209.363 | 7,808,656.056 | 8,179,361.449 | 7,750,062.788 | 7,747,675.213 | 7,497,464.394 | 6,794,485.367 | 5,377,642.758 | 5,548,283.568 | 4,232,794.645 | 4,405,521.37 | 3,051,556.425 | 3,395,083.213 | 3,216,649.067 | 2,549,258.82 |
Total Liabilities
| 10,615,937.487 | 10,844,709.491 | 10,967,705.358 | 11,744,450.155 | 11,507,636.443 | 11,718,068.202 | 11,656,300.706 | 12,561,675.142 | 12,082,432.537 | 12,440,795.711 | 12,397,883.478 | 12,459,144.599 | 12,331,396.384 | 12,379,059.971 | 11,840,666.961 | 12,232,765.334 | 11,523,072.278 | 13,665,931.895 | 11,332,052.391 | 12,050,431.179 | 11,890,088.568 | 11,393,829.066 | 11,339,568.456 | 11,811,172.806 | 11,892,202.903 | 12,120,309.868 | 12,155,738.907 | 12,064,842.867 | 12,973,724.701 | 12,819,659.246 | 12,998,285.601 | 12,627,174.597 | 11,690,998.097 | 11,437,414.911 | 12,107,460.464 | 11,012,017.673 | 10,442,588.422 | 10,765,368.139 | 10,553,173.02 | 10,263,174.506 | 10,007,322.756 | 9,851,555.003 | 9,096,297.873 | 8,713,830.508 | 8,433,712.823 | 8,444,990.814 | 6,214,542.51 | 6,075,186.498 | 5,099,318.42 | 3,220,676.177 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 11,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 99,755.45 | 139,096.421 | 139,093.571 | 139,093.571 | 124,820.709 | 164,160.227 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 39,339.518 | 0 | 0 | 0 | 0 |
Common Stock
| 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,964,941.189 | 1,786,310.189 |
Retained Earnings
| 8,524,508.288 | 8,648,383.887 | 8,506,163.915 | 8,181,942.001 | 8,139,340.767 | 8,003,239.224 | 7,973,214.235 | 6,998,900.102 | 7,107,750.954 | 7,027,038.471 | 6,888,454.855 | 6,595,317.944 | 6,489,881.311 | 6,423,873.707 | 6,735,849.574 | 6,788,047.55 | 7,254,195.216 | 6,533,367.887 | 7,904,283.188 | 7,100,576.878 | 7,050,028.737 | 7,056,027.888 | 6,894,694.323 | 6,561,221.358 | 6,437,648.695 | 6,216,625.925 | 5,917,605.512 | 5,668,954.572 | 5,260,294.649 | 4,754,005.342 | 4,575,276.672 | 4,719,578.354 | 4,615,876.695 | 4,584,876.106 | 4,057,176.58 | 3,522,027.909 | 3,913,796.375 | 3,878,460.688 | 3,597,979.558 | 3,319,479.709 | 3,015,925.506 | 2,950,028.557 | 2,640,107.474 | 2,630,988.921 | 2,510,798.86 | 2,455,053.271 | 2,050,203.501 | 1,596,340.165 | 1,383,494.553 | 977,938.471 |
Accumulated Other Comprehensive Income/Loss
| 12,000 | -99,755.45 | 11,000 | 11,000 | 11,000 | 10,000 | 10,000 | 10,000 | 10,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -99,755.45 | -139,096.421 | -139,093.571 | -139,093.571 | -124,820.709 | -164,160.227 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | -39,339.518 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 676,623.405 | 676,623.405 | 676,623.405 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 576,867.955 | 585,867.955 | 585,867.955 | 584,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 583,867.955 | 582,867.955 | 582,867.955 | 582,867.955 | 582,867.955 | 542,452.477 | 542,452.477 | 561,120.135 | 457,399.825 | 457,399.825 | 432,333.169 | 432,333.169 | 557,153.878 | 555,153.878 | 555,153.878 | 555,153.878 | 555,153.878 | 553,153.878 | 553,153.878 | 553,153.878 | 553,153.878 | 553,153.878 | 553,153.878 | 552,797.879 | 552,797.879 | -26,278.347 |
Total Shareholders Equity
| 11,178,072.882 | 11,201,193.031 | 11,158,728.509 | 10,734,751.145 | 10,692,149.911 | 10,555,048.368 | 10,525,023.379 | 9,550,709.246 | 9,659,560.098 | 9,577,847.615 | 9,439,263.999 | 9,146,127.088 | 9,040,690.455 | 8,974,682.851 | 9,286,658.718 | 9,338,856.694 | 9,804,004.36 | 9,082,177.031 | 10,453,092.332 | 9,649,386.022 | 9,598,837.881 | 9,604,837.032 | 9,443,503.467 | 9,110,030.502 | 8,986,457.839 | 8,764,435.069 | 8,465,414.656 | 8,216,763.716 | 7,808,103.793 | 7,261,399.008 | 7,082,670.338 | 7,245,639.678 | 7,038,217.709 | 7,007,217.12 | 6,454,450.938 | 5,919,302.267 | 6,435,891.442 | 6,398,555.755 | 6,118,074.625 | 5,839,574.776 | 5,536,020.573 | 5,468,123.624 | 5,158,202.541 | 5,149,083.988 | 5,028,893.927 | 4,973,148.338 | 4,568,298.568 | 4,114,079.233 | 3,901,233.621 | 2,737,970.314 |
Total Equity
| 11,295,572.229 | 11,314,253.389 | 11,271,185.762 | 10,857,128.427 | 10,811,312.071 | 10,672,792.92 | 10,642,624.565 | 9,650,434.951 | 9,758,103.125 | 9,674,892.626 | 9,536,091.236 | 9,241,962.606 | 9,136,923.424 | 9,072,114.541 | 9,386,147.91 | 9,440,474.416 | 9,908,162.596 | 9,187,632.185 | 10,562,219.614 | 9,755,954.365 | 9,705,818.552 | 9,711,482.611 | 9,551,357.108 | 9,217,103.496 | 9,094,281.629 | 8,871,731.908 | 8,572,691.58 | 8,325,769.251 | 7,916,211.472 | 7,366,621.679 | 7,187,845.081 | 7,347,182.203 | 7,149,403.791 | 7,118,363.9 | 6,602,409.662 | 6,072,691.245 | 6,767,239.495 | 6,691,198.682 | 6,371,193.934 | 6,084,412.097 | 5,774,451.373 | 5,645,821.476 | 5,331,784.694 | 5,320,599.84 | 5,189,702.384 | 5,135,881.871 | 4,731,874.734 | 4,176,602.15 | 3,947,499.75 | 2,786,871.914 |
Total Liabilities & Shareholders Equity
| 21,911,509.716 | 22,158,962.88 | 22,238,891.12 | 22,601,578.582 | 22,318,948.514 | 22,390,861.122 | 22,298,925.271 | 22,212,110.093 | 21,840,535.662 | 22,115,688.337 | 21,933,974.714 | 21,701,107.205 | 21,468,319.808 | 21,451,174.512 | 21,226,814.871 | 21,673,239.75 | 21,431,234.874 | 22,853,564.08 | 21,894,272.005 | 21,806,385.544 | 21,595,907.12 | 21,105,311.677 | 20,890,925.564 | 21,028,276.302 | 20,986,484.532 | 20,992,041.776 | 20,728,430.487 | 20,390,612.118 | 20,889,936.173 | 20,186,280.925 | 20,186,130.682 | 19,974,356.8 | 18,840,401.888 | 18,555,778.811 | 18,709,870.126 | 17,084,708.918 | 17,209,827.917 | 17,456,566.821 | 16,924,366.954 | 16,347,586.603 | 15,781,774.129 | 15,497,376.479 | 14,428,082.567 | 14,034,430.348 | 13,623,415.207 | 13,580,872.685 | 10,946,417.244 | 10,251,788.648 | 9,046,818.17 | 6,007,548.091 |