PT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk
IDX:BJBR.JK
995 (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 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23,488,283 | 20,288,474 | 23,506,815 | 16,221,891 | 17,645,886 | 18,665,365 | 24,743,687 | 21,668,406 | 27,583,499 | 23,546,589 | 29,778,226 | 20,596,715 | 13,784,194 | 16,131,685 | 18,443,456 | 23,295,205 | 10,745,717 | 12,998,848 | 18,136,738 | 16,101,538 | 16,316,432 | 16,022,604 | 23,259,216 | 19,457,255 | 16,822,110 | 19,646,869 | 26,748,588 | 21,357,243 | 20,801,633 | 19,981,462 | 20,780,755 | 16,256,958 | 15,373,318 | 12,314,096 | 12,409,126 | 17,056,889 | 17,149,922 | 20,454,982 | 12,844,811 | 15,716,882 | 14,565,471 | 13,881,060 | 9,864,900 | 14,343,943 | 14,986,362 | 12,399,545 | 14,769,592 | 14,090,407 | 15,093,898 | 21,877,014 | 13,286,818 |
Short Term Investments
| -7,659,843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,828,440 | 20,288,474 | 23,506,815 | 16,221,891 | 17,645,886 | 18,665,365 | 24,743,687 | 21,668,406 | 27,583,499 | 23,546,589 | 29,778,226 | 20,596,715 | 13,784,194 | 16,131,685 | 18,443,456 | 23,295,205 | 10,745,717 | 12,998,848 | 18,136,738 | 16,101,538 | 16,316,432 | 16,022,604 | 23,259,216 | 19,457,255 | 16,822,110 | 19,646,869 | 26,748,588 | 21,357,243 | 20,801,633 | 19,981,462 | 20,780,755 | 16,256,958 | 15,373,318 | 12,314,096 | 12,409,126 | 17,056,889 | 17,149,922 | 20,454,982 | 12,844,811 | 15,716,882 | 14,565,471 | 13,881,060 | 9,864,900 | 14,343,943 | 14,986,362 | 12,399,545 | 14,769,592 | 14,090,407 | 15,093,898 | 21,877,014 | 13,286,818 |
Net Receivables
| 2,547,526 | 2,076,225 | 2,248,612 | 2,236,127 | 2,060,733 | 2,276,002 | 2,175,899 | 1,754,867 | 1,531,423 | 1,550,843 | 1,843,763 | 1,564,417 | 1,659,197 | 1,678,813 | 1,751,663 | 1,843,155 | 1,717,506 | 1,642,616 | 1,694,709 | 1,751,105 | 1,900,493 | 1,226,374 | 1,528,781 | 944,421 | 791,377 | 827,970 | 932,688 | 783,265 | 900,120 | 707,741 | 797,130 | 788,585 | 679,938 | 718,829 | 720,950 | 590,723 | 461,361 | 459,742 | 472,197 | 542,563 | 537,484 | 684,977 | 463,081 | 483,614 | 491,345 | 466,945 | 417,960 | 2,626,712 | 0 | 0 | 78,715 |
Inventory
| -18,375,966 | -22,151,980 | -25,755,427 | -21,425,898 | -22,851,310 | -25,991,444 | -34,584,572 | -25,514,430 | -32,560,006 | -36,406,205 | -35,972,803 | -28,022,886 | -23,749,105 | -22,590,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,261,759 | 22,151,980 | 28,822,956 | 21,425,898 | 22,851,310 | 25,991,444 | 34,584,572 | 25,514,430 | 32,560,006 | 36,406,205 | 35,972,803 | 28,022,886 | 23,749,105 | 22,590,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,261,759 | 22,364,699 | 28,822,956 | 18,458,018 | 19,706,619 | 20,941,367 | 26,919,586 | 23,423,273 | 29,114,922 | 25,097,432 | 31,621,989 | 22,161,132 | 15,443,391 | 17,810,498 | 20,195,119 | 25,138,360 | 12,463,223 | 14,641,464 | 19,831,447 | 17,852,643 | 18,216,925 | 17,248,978 | 24,787,997 | 20,401,676 | 17,613,487 | 20,474,839 | 27,681,276 | 22,140,508 | 21,701,753 | 20,689,203 | 21,577,885 | 17,045,543 | 16,053,256 | 13,032,925 | 13,130,076 | 17,647,612 | 17,611,283 | 20,914,724 | 13,317,008 | 16,259,445 | 15,102,955 | 14,566,037 | 10,327,981 | 14,827,557 | 15,477,707 | 12,866,490 | 15,187,552 | 16,717,119 | 15,093,898 | 21,877,014 | 13,365,533 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,064,520 | 5,039,264 | 4,795,493 | 4,739,769 | 4,678,425 | 4,617,361 | 4,563,249 | 4,523,187 | 4,560,688 | 4,516,981 | 4,556,358 | 4,382,935 | 4,362,604 | 4,368,207 | 4,415,348 | 4,057,832 | 4,063,688 | 4,069,789 | 3,344,225 | 3,242,549 | 3,238,546 | 3,243,723 | 3,271,751 | 3,021,600 | 2,954,279 | 2,928,587 | 2,925,337 | 2,867,311 | 2,862,084 | 2,735,286 | 2,740,397 | 2,451,282 | 2,638,211 | 1,047,702 | 1,023,314 | 1,149,313 | 1,147,828 | 1,164,718 | 1,184,605 | 1,195,194 | 1,201,410 | 1,186,751 | 1,152,902 | 1,112,420 | 1,115,731 | 1,094,227 | 1,033,983 | 564,172 | 550,316 | 547,970 | 559,884 |
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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 168,395,327 | 38,717,272 | 150,303,725 | 33,982,858 | 34,556,978 | 34,493,031 | 31,913,996 | 32,437,973 | 30,822,018 | 27,080,402 | 21,451,560 | 31,326,530 | 30,273,770 | 25,280,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 809,208 | 33,735,249 | 879,698 | 29,383,730 | 30,018,966 | 30,053,646 | 27,540,496 | 27,959,687 | 26,327,308 | 22,675,510 | 17,013,803 | 27,058,648 | 26,017,792 | 21,040,563 | 11,520,584 | 20,264,960 | 15,780,449 | 10,840,710 | 8,896,114 | 9,535,266 | 9,313,822 | 10,125,823 | 8,658,041 | 6,976,909 | 9,775,501 | 9,922,007 | 7,743,187 | 8,708,799 | 9,720,356 | 10,683,965 | 9,237,279 | 12,489,014 | 11,541,733 | 13,160,573 | 12,866,448 | 11,109,140 | 6,484,870 | 8,719,044 | 7,153,119 | 6,415,127 | 8,953,862 | 9,659,073 | 10,316,225 | 6,903,404 | 3,174,599 | 3,936,755 | 4,170,712 | 3,406,382 | 5,144,949 | 3,795,919 | 13,134,550 |
Tax Assets
| 30,963 | 57,241 | 62,046 | 140,641 | 140,413 | 177,976 | 189,749 | 44,901 | 65,978 | 112,089 | 118,601 | 115,053 | 106,626 | 128,269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Assets
| 3,703,994 | -38,774,513 | 3,431,570 | -34,123,499 | -34,697,391 | -34,671,007 | -32,103,745 | -32,482,874 | -30,887,996 | -27,192,491 | -21,570,161 | -31,441,583 | -30,380,396 | -25,408,770 | -15,935,932 | -24,322,792 | -19,844,137 | -14,910,499 | -12,240,339 | -12,777,815 | -12,552,368 | -13,369,546 | -11,929,792 | -9,998,509 | -12,729,780 | -12,850,594 | -10,668,524 | -11,576,110 | -12,582,440 | -13,419,251 | -11,977,676 | -14,940,296 | -14,179,944 | -14,208,275 | -13,889,762 | -12,258,453 | -7,632,698 | -9,883,762 | -8,337,724 | -7,610,321 | -10,155,272 | -10,845,824 | -11,469,127 | -8,015,824 | -4,290,330 | -5,030,982 | -5,204,695 | -3,970,554 | -5,695,265 | -4,343,889 | -13,694,434 |
Total Non-Current Assets
| 178,004,012 | 38,774,513 | 159,472,532 | 34,123,499 | 34,697,391 | 34,671,007 | 32,103,745 | 32,482,874 | 30,887,996 | 27,192,491 | 21,570,161 | 31,441,583 | 30,380,396 | 25,408,770 | 15,935,932 | 24,322,792 | 19,844,137 | 14,910,499 | 12,240,339 | 12,777,815 | 12,552,368 | 13,369,546 | 11,929,792 | 9,998,509 | 12,729,780 | 12,850,594 | 10,668,524 | 11,576,110 | 12,582,440 | 13,419,251 | 11,977,676 | 14,940,296 | 14,179,944 | 14,208,275 | 13,889,762 | 12,258,453 | 7,632,698 | 9,883,762 | 8,337,724 | 7,610,321 | 10,155,272 | 10,845,824 | 11,469,127 | 8,015,824 | 4,290,330 | 5,030,982 | 5,204,695 | 3,970,554 | 5,695,265 | 4,343,889 | 13,694,434 |
Total Assets
| 207,265,771 | 202,500,821 | 188,295,488 | 179,309,597 | 177,694,139 | 175,861,947 | 181,241,291 | 170,207,367 | 172,372,991 | 167,457,375 | 158,356,097 | 159,257,242 | 150,444,303 | 143,624,360 | 140,934,002 | 147,582,014 | 125,319,643 | 123,025,958 | 123,536,474 | 123,560,258 | 120,700,455 | 117,756,475 | 120,191,387 | 114,084,111 | 113,434,959 | 116,811,385 | 114,980,168 | 114,213,357 | 108,600,466 | 104,764,175 | 102,318,457 | 101,567,723 | 97,201,827 | 95,710,213 | 88,697,430 | 95,635,768 | 95,940,499 | 87,559,168 | 75,836,537 | 78,730,812 | 78,580,912 | 78,899,266 | 70,958,233 | 75,859,917 | 73,421,299 | 68,407,192 | 70,840,878 | 67,708,134 | 61,254,879 | 63,680,346 | 54,448,658 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 279,749 | 354,758 | 285,191 | 238,436 | 245,149 | 245,703 | 254,160 | 170,513 | 169,349 | 170,996 | 168,674 | 257,835 | 0 | 190,785 | 221,713 | 216,583 | 173,366 | 186,590 | 169,389 | 185,829 | 176,490 | 158,148 | 183,446 | 145,399 | 136,645 | 155,783 | 199,370 | 167,935 | 164,400 | 157,400 | 162,024 | 126,949 | 125,424 | 156,307 | 157,099 | 180,414 | 211,505 | 184,677 | 121,632 | 149,926 | 164,066 | 189,444 | 132,722 | 187,862 | 139,170 | 122,418 | 129,272 | 0 | 154,363 | 156,607 | 78,715 |
Short Term Debt
| 16,185,776 | 340,595 | 12,924,500 | 8,124,232 | 15,448,034 | 8,984,709 | 12,541,572 | 11,405,717 | 7,244,125 | 10,799,311 | 11,744,193 | 8,546,083 | 10,084,472 | 7,141,938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 80,158 | 95,640 | 82,472 | 70,370 | 62,128 | 71,025 | 139,733 | 180,213 | 189,806 | 86,034 | 131,537 | 151,186 | 106,262 | 99,809 | 79,415 | 45,806 | 23,987 | 86,426 | 45,675 | 119,844 | 134,532 | 51,467 | 80,050 | 54,374 | 1,977 | 111,927 | 64,545 | 97,691 | 87,011 | 116,469 | 29,133 | 79,216 | 52,624 | 121,330 | 131,544 | 60,902 | 51,812 | 89,666 | 106,459 | 52,105 | 38,562 | 78,805 | 102,803 | 90,425 | 180,205 | 96,381 | 46,216 | 16,846 | 74,010 | 51,244 | 54,679 |
Deferred Revenue
| 16,177 | 14,163 | 16,838 | 19,388 | 17,763 | 18,040 | 19,264 | 15,187 | 24,651 | 21,070 | 8,092 | 3,801 | 88,020 | 100,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 61,961,271 | -354,758 | 53,460,301 | -8,143,620 | -15,465,797 | -9,002,749 | -12,560,836 | -11,420,904 | -7,268,776 | -10,820,381 | -11,752,285 | -8,549,884 | 48,413,767 | -7,242,112 | 427,057 | -216,583 | -173,366 | -186,590 | -169,389 | -185,829 | -176,490 | -158,148 | -183,446 | -145,399 | -136,645 | -155,783 | -199,370 | -167,935 | -164,400 | -157,400 | -162,024 | -126,949 | -125,424 | -156,307 | -157,099 | -180,414 | -211,505 | -184,677 | -121,632 | -149,926 | -164,066 | -189,444 | -132,722 | -187,862 | -139,170 | -122,418 | -129,272 | 0 | -154,363 | -156,607 | -78,715 |
Total Current Liabilities
| 78,442,973 | 354,758 | 66,686,830 | 238,436 | 245,149 | 245,703 | 254,160 | 170,513 | 169,349 | 170,996 | 168,674 | 257,835 | 58,586,259 | 190,785 | 648,770 | 216,583 | 173,366 | 186,590 | 169,389 | 185,829 | 176,490 | 158,148 | 183,446 | 145,399 | 136,645 | 155,783 | 199,370 | 167,935 | 164,400 | 157,400 | 162,024 | 126,949 | 125,424 | 156,307 | 157,099 | 180,414 | 211,505 | 184,677 | 121,632 | 149,926 | 164,066 | 189,444 | 132,722 | 187,862 | 139,170 | 122,418 | 129,272 | 377,376 | 154,363 | 156,607 | 78,715 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 21,205,591 | 25,442,632 | 18,822,508 | 23,688,762 | 24,125,907 | 24,018,534 | 23,534,688 | 23,643,525 | 21,288,048 | 19,890,912 | 18,145,513 | 17,455,732 | 17,559,412 | 17,164,833 | 17,087,597 | 16,099,041 | 14,202,926 | 13,863,868 | 13,278,036 | 11,077,561 | 11,045,026 | 10,981,013 | 10,947,962 | 7,651,581 | 7,710,562 | 7,169,908 | 7,479,344 | 4,671,047 | 2,632,569 | 2,579,866 | 2,559,163 | 1,549,002 | 1,538,987 | 1,537,898 | 2,159,513 | 2,166,741 | 2,177,369 | 2,169,145 | 2,179,843 | 2,075,998 | 2,484,618 | 2,458,873 | 2,722,943 | 2,696,669 | 2,691,297 | 2,632,636 | 2,627,523 | 5,356,670 | 2,910,782 | 2,917,708 | 3,867,504 |
Deferred Revenue Non-Current
| 16,177 | 14,163 | 16,838 | 19,388 | 17,763 | 18,040 | 19,264 | 15,187 | 24,651 | 21,070 | 8,092 | 3,801 | 88,020 | 100,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 79,482,487 | 25,428,469 | 74,176,880 | 23,669,374 | 24,108,144 | -18,040 | -19,264 | -15,187 | -24,651 | -21,070 | -8,092 | 17,451,931 | 138,502,449 | 17,064,659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 11,999,966 | -25,442,632 | 13,143,414 | -23,688,762 | -24,125,907 | -23,772,831 | -23,280,528 | -23,473,012 | -21,118,699 | -19,719,916 | -17,976,839 | -17,455,732 | -17,559,412 | -17,164,833 | -17,087,597 | -16,099,041 | -14,202,926 | -13,863,868 | -13,278,036 | -11,077,561 | -11,045,026 | -10,981,013 | -10,947,962 | -7,651,581 | -7,710,562 | -7,169,908 | -7,479,344 | -4,671,047 | -2,632,569 | -2,579,866 | -2,559,163 | -1,549,002 | -1,538,987 | -1,537,898 | -2,159,513 | -2,166,741 | -2,177,369 | -2,169,145 | -2,179,843 | -2,075,998 | -2,484,618 | -2,458,873 | -2,722,943 | -2,696,669 | -2,691,297 | -2,632,636 | -2,627,523 | -5,356,670 | -2,910,782 | -2,917,708 | -3,867,504 |
Total Non-Current Liabilities
| 112,704,221 | 25,442,632 | 106,159,640 | 23,688,762 | 24,125,907 | 245,703 | 254,160 | 170,513 | 169,349 | 170,996 | 168,674 | 17,455,732 | 138,590,469 | 17,164,833 | 128,928,202 | 16,099,041 | 14,202,926 | 13,863,868 | 13,278,036 | 11,077,561 | 11,045,026 | 10,981,013 | 10,947,962 | 7,651,581 | 7,710,562 | 7,169,908 | 7,479,344 | 4,671,047 | 2,632,569 | 2,579,866 | 2,559,163 | 1,549,002 | 1,538,987 | 1,537,898 | 2,159,513 | 2,166,741 | 2,177,369 | 2,169,145 | 2,179,843 | 2,075,998 | 2,484,618 | 2,458,873 | 2,722,943 | 2,696,669 | 2,691,297 | 2,632,636 | 2,627,523 | 61,965,792 | 2,910,782 | 2,917,708 | 3,867,504 |
Total Liabilities
| 191,147,194 | 185,585,701 | 172,846,470 | 164,297,053 | 162,815,471 | 160,663,751 | 166,495,305 | 156,247,937 | 158,770,568 | 154,137,749 | 145,272,064 | 146,861,684 | 138,590,469 | 131,436,202 | 128,928,202 | 136,416,977 | 114,624,238 | 112,016,330 | 111,493,845 | 112,675,768 | 110,148,692 | 106,050,371 | 108,906,072 | 102,507,563 | 102,302,971 | 107,120,084 | 104,875,193 | 104,239,954 | 98,870,738 | 95,507,540 | 92,644,229 | 91,914,849 | 87,856,492 | 88,328,266 | 80,940,212 | 88,379,725 | 88,968,751 | 80,783,012 | 68,752,930 | 72,054,790 | 72,143,111 | 72,611,791 | 64,239,968 | 69,417,000 | 67,333,952 | 62,694,545 | 64,832,038 | 61,965,792 | 55,860,147 | 58,615,285 | 49,061,559 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135,945 | 135,945 | 0 | 0 | 0 | 124,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,630,361 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,459,697 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 | 2,424,073 |
Retained Earnings
| 4,406,097 | 5,050,447 | 4,622,656 | 4,281,999 | 3,767,243 | 4,319,608 | 3,947,964 | 3,476,894 | 2,874,328 | 2,239,813 | 3,657,863 | 3,044,915 | 2,547,846 | 3,787,448 | 3,308,127 | 2,567,460 | 2,174,695 | 2,057,231 | 2,909,072 | 2,482,542 | 2,151,651 | 419,537 | 911,978 | 1,086,545 | 647,639 | 206,488 | 956,477 | 813,674 | 568,981 | 457,618 | 1,313,633 | 1,871,934 | 1,563,245 | 1,154,633 | 1,530,866 | 892,155 | 611,146 | 416,169 | 1,134,377 | 732,155 | 494,559 | 343,601 | 1,394,943 | 1,115,994 | 745,386 | 388,318 | 1,207,467 | 2,480,598 | 2,135,210 | 1,805,494 | 2,127,146 |
Accumulated Other Comprehensive Income/Loss
| 4,154,723 | 1,655,593 | 4,329,251 | 4,148,477 | 4,523,534 | 4,284,343 | 4,198,297 | 3,841,853 | 4,069,790 | 4,391,027 | 3,658,871 | 3,710,527 | 3,657,054 | 2,752,716 | 2,059,429 | 1,956,609 | 1,881,289 | 1,660,769 | 1,840,152 | 1,762,951 | 1,762,952 | 1,762,952 | 1,762,952 | 2,535,287 | 2,532,235 | 1,533,556 | 1,534,228 | 1,544,079 | 1,544,465 | 1,450,589 | 1,450,686 | 1,421,950 | 1,421,468 | -135,945 | -135,945 | 2,827 | 0 | 0 | -124,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,994,522 | 6,636,459 | 3,977,609 | 3,982,453 | 3,982,453 | 3,982,453 | 3,982,453 | 4,014,278 | 4,014,278 | 4,014,278 | 3,259,943 | 3,139,505 | 3,139,505 | 3,139,505 | 4,132,271 | 4,132,271 | 4,132,271 | 4,783,919 | 4,783,919 | 4,129,535 | 4,129,535 | 7,013,926 | 6,101,948 | 5,484,010 | 5,484,010 | 5,484,056 | 5,149,657 | 5,149,658 | 5,149,658 | 4,885,102 | 4,443,435 | 3,893,886 | 3,893,886 | 3,757,941 | 3,757,941 | 3,893,885 | 3,893,885 | 3,893,885 | 3,484,586 | 3,484,586 | 3,484,586 | 3,484,586 | 2,865,205 | 2,865,204 | 2,884,821 | 2,865,868 | 2,343,613 | 823,423 | 823,423 | 823,423 | 823,423 |
Total Shareholders Equity
| 15,185,703 | 15,972,860 | 15,559,877 | 15,043,290 | 14,903,591 | 15,216,765 | 14,759,075 | 13,963,386 | 13,588,757 | 13,275,479 | 13,036,374 | 12,354,644 | 11,804,102 | 12,139,366 | 11,959,524 | 11,116,037 | 10,647,952 | 10,961,616 | 11,992,840 | 10,834,725 | 10,503,835 | 11,656,112 | 11,236,575 | 11,529,915 | 11,087,957 | 9,648,173 | 10,064,435 | 9,931,484 | 9,687,177 | 9,217,382 | 9,631,827 | 9,611,843 | 9,302,672 | 7,336,647 | 7,712,880 | 7,212,940 | 6,929,104 | 6,734,127 | 7,043,036 | 6,640,814 | 6,403,218 | 6,252,260 | 6,684,221 | 6,405,271 | 6,054,280 | 5,678,259 | 5,975,153 | 5,728,094 | 5,382,706 | 5,052,990 | 5,374,642 |
Total Equity
| 16,118,577 | 16,915,120 | 15,449,018 | 15,012,544 | 14,878,668 | 15,198,196 | 14,745,986 | 13,959,430 | 13,602,423 | 13,319,626 | 13,084,033 | 12,395,558 | 11,853,834 | 12,188,158 | 12,005,800 | 11,165,037 | 10,695,405 | 11,009,628 | 12,042,629 | 10,884,490 | 10,551,763 | 11,706,104 | 11,285,315 | 11,576,548 | 11,131,988 | 9,691,301 | 10,104,975 | 9,973,403 | 9,729,728 | 9,256,635 | 9,674,228 | 9,652,874 | 9,345,335 | 7,381,947 | 7,757,218 | 7,256,043 | 6,971,748 | 6,776,156 | 7,083,607 | 6,676,022 | 6,437,801 | 6,287,475 | 6,718,265 | 6,442,917 | 6,087,347 | 5,712,647 | 6,008,840 | 5,742,342 | 5,394,732 | 5,065,061 | 5,387,099 |
Total Liabilities & Shareholders Equity
| 207,265,771 | 202,500,821 | 188,295,488 | 179,309,597 | 177,694,139 | 175,861,947 | 181,241,291 | 170,207,367 | 172,372,991 | 167,457,375 | 158,356,097 | 159,257,242 | 150,444,303 | 143,624,360 | 140,934,002 | 147,582,014 | 125,319,643 | 123,025,958 | 123,536,474 | 123,560,258 | 120,700,455 | 117,756,475 | 120,191,387 | 114,084,111 | 113,434,959 | 116,811,385 | 114,980,168 | 114,213,357 | 108,600,466 | 104,764,175 | 102,318,457 | 101,567,723 | 97,201,827 | 95,710,213 | 88,697,430 | 95,635,768 | 95,940,499 | 87,559,168 | 75,836,537 | 78,730,812 | 78,580,912 | 78,899,266 | 70,958,233 | 75,859,917 | 73,421,299 | 68,407,192 | 70,840,878 | 67,708,134 | 61,254,879 | 63,680,346 | 54,448,658 |