PT Bank Maybank Indonesia Tbk
IDX:BNII.JK
236 (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
| 17,106,320 | 13,463,529 | 14,502,712 | 15,436,713 | 13,288,570 | 14,702,819 | 15,811,042 | 14,851,091 | 19,694,462 | 14,074,848 | 24,335,054 | 19,077,166 | 25,175,023 | 18,496,898 | 24,635,613 | 20,342,775 | 16,726,534 | 20,951,760 | 18,248,323 | 17,524,765 | 18,203,935 | 20,365,229 | 17,685,962 | 12,784,085 | 14,417,092 | 18,107,514 | 16,000,361 | 15,103,739 | 19,207,006 | 16,081,651 | 18,769,566 | 18,102,953 | 20,287,556 | 21,357,651 | 28,108,341 | 26,368,586 | 25,161,991 | 24,976,356 | 18,941,843 | 19,200,883 | 16,291,798 | 17,375,787 | 18,682,281 | 20,428,116 | 22,106,983 | 23,570,396 | 20,403,576 | 18,164,138 | 16,866,688 | 15,093,232 | 9,092,938 |
Short Term Investments
| -8,282,596 | -8,892,303 | -26,719,334 | 0 | 0 | 0 | 0 | -560,709 | -521,086 | -553,801 | -560,650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,823,724 | 4,571,226 | -12,216,622 | 15,436,713 | 13,288,570 | 14,702,819 | 15,811,042 | 14,851,091 | 19,694,462 | 14,074,848 | 24,335,054 | 19,077,166 | 25,175,023 | 18,496,898 | 24,635,613 | 20,342,775 | 16,726,534 | 20,951,760 | 18,248,323 | 17,524,765 | 18,203,935 | 20,365,229 | 17,685,962 | 12,784,085 | 14,417,092 | 18,107,514 | 16,000,361 | 15,103,739 | 19,207,006 | 16,081,651 | 18,769,566 | 18,102,953 | 20,287,556 | 21,357,651 | 28,108,341 | 26,368,586 | 25,161,991 | 24,976,356 | 18,941,843 | 19,200,883 | 16,291,798 | 17,375,787 | 18,682,281 | 20,428,116 | 22,106,983 | 23,570,396 | 20,403,576 | 18,164,138 | 16,866,688 | 15,093,232 | 9,092,938 |
Net Receivables
| 6,768,176 | 2,075,333 | 2,067,318 | 2,094,849 | 2,032,500 | 2,047,323 | 2,085,837 | 2,354,274 | 2,250,256 | 2,415,503 | 3,291,553 | 2,333,130 | 2,738,059 | 2,508,486 | 2,513,808 | 2,433,781 | 2,477,617 | 2,217,213 | 2,712,004 | 2,791,251 | 2,784,108 | 2,715,642 | 2,723,977 | 2,730,732 | 2,617,848 | 2,544,715 | 2,699,154 | 2,342,749 | 5,089,955 | 2,019,359 | 2,170,411 | 2,284,331 | 2,628,276 | 2,409,639 | 2,443,281 | 2,105,944 | 2,315,248 | 2,144,903 | 2,190,472 | 2,183,396 | 2,249,000 | 2,255,334 | 2,225,580 | 2,278,543 | 1,222,595 | 1,867,667 | 1,368,349 | 5,406,668 | 984,707 | 5,253,417 | 5,339,373 |
Inventory
| -15,591,900 | -6,646,559 | 10,149,304 | -23,566,575 | -22,307,999 | -22,612,591 | -21,952,851 | -22,076,394 | -26,723,493 | -25,782,814 | -35,080,945 | -27,308,492 | -34,645,045 | -41,551,553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,030,066 | 20,555,539 | 21,785,878 | 23,566,575 | 22,307,999 | 22,612,591 | 21,952,851 | 22,637,103 | 27,244,579 | 26,336,615 | 35,641,595 | 27,308,492 | 34,645,045 | 41,551,553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,030,066 | 20,555,539 | 21,785,878 | 17,531,562 | 15,321,070 | 16,750,142 | 17,896,879 | 17,766,074 | 22,465,804 | 17,044,152 | 28,187,257 | 21,410,296 | 27,913,082 | 21,005,384 | 27,149,421 | 22,776,556 | 19,204,151 | 23,168,973 | 20,960,327 | 20,316,016 | 20,988,043 | 23,080,871 | 20,409,939 | 15,514,817 | 17,034,940 | 20,652,229 | 18,699,515 | 17,446,488 | 24,296,961 | 18,101,010 | 20,939,977 | 20,387,284 | 22,915,832 | 23,767,290 | 30,551,622 | 28,474,530 | 27,477,239 | 27,121,259 | 21,132,315 | 21,384,279 | 18,540,798 | 19,631,121 | 20,907,861 | 22,706,659 | 23,329,578 | 25,438,063 | 21,771,925 | 23,570,806 | 17,851,395 | 20,346,649 | 14,432,311 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,829,265 | 3,796,008 | 3,828,224 | 3,557,288 | 3,574,325 | 3,599,925 | 3,637,070 | 3,493,284 | 3,492,065 | 3,515,577 | 3,581,831 | 3,410,848 | 3,480,111 | 3,496,335 | 3,574,920 | 3,602,738 | 3,629,598 | 3,690,681 | 2,989,850 | 2,931,747 | 2,949,526 | 2,969,070 | 2,994,922 | 2,602,814 | 2,609,972 | 2,649,361 | 2,669,782 | 2,670,362 | 2,723,121 | 2,671,372 | 2,698,308 | 2,706,641 | 2,732,015 | 2,743,217 | 1,286,306 | 1,213,746 | 1,197,429 | 1,215,659 | 1,263,959 | 1,260,745 | 1,259,725 | 1,270,650 | 1,222,289 | 1,382,175 | 1,380,641 | 1,368,210 | 1,423,405 | 936,784 | 924,887 | 917,325 | 922,883 |
Goodwill
| 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 0 | 0 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 7,128 | 0 | 0 | 0 |
Intangible Assets
| 326,264 | 328,988 | 356,496 | 218,164 | 222,539 | 207,041 | 215,197 | 166,956 | 171,813 | 173,664 | 187,043 | 185,138 | 193,233 | 196,364 | 205,574 | 215,978 | 225,321 | 205,197 | 221,972 | 211,565 | 187,539 | 175,091 | 179,213 | 190,039 | 204,631 | 210,360 | 228,472 | 204,293 | 217,099 | 234,456 | 249,899 | 235,693 | 189,953 | 195,048 | 205,146 | 199,327 | 205,122 | 210,981 | 214,468 | 172,472 | 179,930 | 183,386 | 164,285 | 109,358 | 101,496 | 108,369 | 106,962 | 67,570 | 0 | 0 | 67,869 |
Goodwill and Intangible Assets
| 333,392 | 336,116 | 363,624 | 225,292 | 229,667 | 214,169 | 222,325 | 174,084 | 178,941 | 180,792 | 194,171 | 192,266 | 200,361 | 203,492 | 212,702 | 223,106 | 232,449 | 212,325 | 229,100 | 218,693 | 194,667 | 182,219 | 186,341 | 197,167 | 211,759 | 217,488 | 235,600 | 211,421 | 224,227 | 234,456 | 249,899 | 242,821 | 197,081 | 202,176 | 212,274 | 206,455 | 212,250 | 218,109 | 221,596 | 179,600 | 187,058 | 190,514 | 171,413 | 116,486 | 108,624 | 115,497 | 114,090 | 68,619 | 72,925 | 76,338 | 67,869 |
Long Term Investments
| 1,788,189 | 979,135 | 980,991 | 34,033,101 | 33,813,910 | 30,705,747 | 29,750,913 | 30,160,414 | 32,607,123 | 33,220,514 | 31,727,350 | 29,593,487 | 29,229,239 | 30,513,582 | 26,649,438 | 23,110,080 | 18,144,185 | 18,544,298 | 16,340,846 | 18,239,395 | 16,715,708 | 14,639,256 | 14,674,393 | 15,658,298 | 17,392,224 | 16,448,661 | 19,517,460 | 18,215,327 | 19,062,376 | 17,105,443 | 17,079,055 | 17,733,201 | 15,170,622 | 18,013,984 | 9,822,902 | 9,401,779 | 8,644,590 | 9,172,829 | 10,438,834 | 13,005,688 | 15,752,984 | 14,839,059 | 14,160,946 | 11,536,599 | 9,490,155 | 9,620,452 | 10,061,752 | 7,866,012 | 8,342,014 | 7,898,749 | 15,288,374 |
Tax Assets
| 732,295 | 665,376 | 690,557 | 715,534 | 594,193 | 565,191 | 614,711 | 633,601 | 480,904 | 437,129 | 34,382,052 | 487,893 | 447,048 | 466,084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 153,447,829 | 151,321,220 | 144,153,796 | -715,534 | -594,193 | -565,191 | -614,711 | -1,194,310 | -1,001,990 | -990,930 | -34,942,702 | -487,893 | -447,048 | -466,084 | -30,437,060 | -26,935,924 | -22,006,232 | -22,447,304 | -19,559,796 | -21,389,835 | -19,859,901 | -17,790,545 | -17,855,656 | -18,458,279 | -20,213,955 | -19,315,510 | -22,422,842 | -21,097,110 | -22,009,724 | -20,011,271 | -20,027,262 | -20,682,663 | -18,099,718 | -20,959,377 | -11,321,482 | -10,821,980 | -10,054,269 | -10,606,597 | -11,924,389 | -14,446,033 | -17,199,767 | -16,300,223 | -15,554,648 | -13,035,260 | -10,979,420 | -11,104,159 | -11,599,247 | -8,871,415 | -9,339,826 | -8,892,412 | -16,279,126 |
Total Non-Current Assets
| 160,130,970 | 157,097,855 | 150,017,192 | 37,815,681 | 37,617,902 | 34,519,841 | 33,610,308 | 33,267,073 | 35,757,043 | 36,363,082 | 34,942,702 | 33,196,601 | 32,909,711 | 34,213,409 | 30,437,060 | 26,935,924 | 22,006,232 | 22,447,304 | 19,559,796 | 21,389,835 | 19,859,901 | 17,790,545 | 17,855,656 | 18,458,279 | 20,213,955 | 19,315,510 | 22,422,842 | 21,097,110 | 22,009,724 | 20,011,271 | 20,027,262 | 20,682,663 | 18,099,718 | 20,959,377 | 11,321,482 | 10,821,980 | 10,054,269 | 10,606,597 | 11,924,389 | 14,446,033 | 17,199,767 | 16,300,223 | 15,554,648 | 13,035,260 | 10,979,420 | 11,104,159 | 11,599,247 | 8,871,415 | 9,339,826 | 8,892,412 | 16,279,126 |
Total Assets
| 189,161,036 | 177,653,394 | 171,803,070 | 170,051,640 | 165,619,397 | 161,543,054 | 160,813,918 | 164,862,144 | 167,327,953 | 159,746,219 | 168,758,476 | 153,974,476 | 161,608,884 | 173,707,555 | 173,224,412 | 177,330,727 | 164,121,476 | 181,467,751 | 169,082,830 | 177,850,794 | 183,638,683 | 188,430,528 | 177,532,858 | 173,288,558 | 171,735,638 | 175,775,078 | 173,253,491 | 169,480,467 | 171,322,332 | 164,889,321 | 166,678,902 | 163,115,084 | 161,791,641 | 160,511,056 | 157,619,013 | 153,915,013 | 149,816,210 | 149,370,481 | 143,318,466 | 144,377,392 | 144,745,672 | 139,915,599 | 140,546,751 | 129,680,232 | 121,335,111 | 118,244,310 | 115,772,908 | 105,507,274 | 102,025,264 | 96,515,613 | 94,919,111 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 96,276 | 149,134 | 138,158 | 250,863 | 216,232 | 123,903 | 186,099 | 163,518 | 167,406 | 310,451 | 194,987 | 208,791 | 296,316 | 360,192 | 402,846 | 422,471 | 470,354 | 558,004 | 583,458 | 675,958 | 687,424 | 685,873 | 653,403 | 587,030 | 575,957 | 554,031 | 536,774 | 583,954 | 547,882 | 483,193 | 559,112 | 521,663 | 537,147 | 540,020 | 579,283 | 510,180 | 560,508 | 493,079 | 531,900 | 513,060 | 423,431 | 386,847 | 460,220 | 396,028 | 355,554 | 348,667 | 355,415 | 831,635 | 0 | 1,131,207 | 932,119 |
Short Term Debt
| 24,894,346 | 16,867,009 | 13,040,420 | 13,293,414 | 12,951,851 | 16,092,267 | 13,448,457 | 15,360,793 | 15,078,917 | 11,603,896 | 12,584,138 | 11,385,225 | 7,386,989 | 13,627,995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 219,016 | 253,897 | 395,225 | 525,719 | 386,734 | 353,572 | 422,139 | 440,763 | 301,921 | 266,763 | 222,417 | 592,422 | 382,120 | 340,193 | 221,494 | 299,210 | 409,361 | 323,831 | 193,017 | 495,443 | 325,755 | 326,910 | 168,883 | 507,371 | 439,572 | 347,338 | 198,800 | 601,334 | 426,608 | 700,788 | 575,819 | 467,640 | 296,382 | 224,893 | 180,109 | 254,758 | 282,807 | 281,081 | 172,978 | 173,116 | 268,158 | 324,222 | 254,805 | 554,266 | 419,113 | 375,936 | 207,132 | 430,644 | 0 | 209,800 | 105,675 |
Deferred Revenue
| 36,051 | 32,232 | 35,948 | 35,690 | 34,846 | 34,857 | 33,868 | 32,379 | 28,897 | 130,592 | 26,676 | 36,263 | 31,242 | 36,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 61,514,912 | 60,212,348 | 60,716,685 | -13,329,104 | -12,986,697 | -16,127,124 | -13,482,325 | -15,393,172 | -15,023,440 | -11,659,428 | -12,536,294 | -11,421,488 | -7,418,231 | -13,664,768 | -402,846 | -422,471 | -470,354 | -558,004 | -583,458 | -675,958 | -687,424 | -685,873 | -653,403 | -587,030 | -575,957 | -554,031 | -536,774 | -583,954 | -547,882 | -483,193 | -559,112 | -521,663 | -537,147 | -540,020 | -579,283 | -510,180 | -560,508 | -493,079 | -531,900 | -513,060 | -423,431 | -386,847 | -460,220 | -396,028 | -355,554 | -348,667 | -355,415 | -831,635 | 0 | -1,131,207 | -932,119 |
Total Current Liabilities
| 86,541,585 | 77,260,723 | 73,931,211 | 250,863 | 216,232 | 123,903 | 186,099 | 163,518 | 251,780 | 385,511 | 269,507 | 208,791 | 296,316 | 360,192 | 402,846 | 422,471 | 470,354 | 558,004 | 583,458 | 675,958 | 687,424 | 685,873 | 653,403 | 587,030 | 575,957 | 554,031 | 536,774 | 583,954 | 547,882 | 483,193 | 559,112 | 521,663 | 537,147 | 540,020 | 579,283 | 510,180 | 560,508 | 493,079 | 531,900 | 513,060 | 423,431 | 386,847 | 460,220 | 396,028 | 355,554 | 348,667 | 355,415 | 831,635 | 0 | 1,131,207 | 932,119 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,176,253 | 5,674,305 | 5,849,756 | 11,866,867 | 11,446,580 | 14,944,714 | 16,119,836 | 13,846,776 | 14,641,587 | 12,288,288 | 13,422,772 | 12,386,379 | 13,892,265 | 12,431,222 | 15,206,026 | 17,501,344 | 18,970,421 | 22,273,962 | 21,090,804 | 23,159,047 | 21,775,931 | 23,455,242 | 23,657,867 | 24,451,869 | 21,899,464 | 22,638,694 | 19,771,280 | 20,226,763 | 18,638,947 | 13,188,829 | 12,994,157 | 18,678,693 | 19,090,133 | 15,637,205 | 16,345,922 | 17,372,742 | 15,929,549 | 15,662,993 | 16,797,891 | 17,173,947 | 14,724,234 | 13,811,228 | 13,572,995 | 13,524,772 | 13,329,656 | 12,499,487 | 12,393,699 | 4,885,943 | 13,177,516 | 4,931,941 | 11,525,103 |
Deferred Revenue Non-Current
| 36,051 | 32,232 | 35,948 | 35,690 | 34,846 | 34,857 | 33,868 | 32,379 | 28,897 | 130,592 | 26,676 | 36,263 | 31,242 | 36,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54,402,204 | 57,312,257 | 55,116,307 | 11,831,177 | 11,411,734 | -34,857 | -33,868 | -32,379 | -28,897 | -130,592 | -26,676 | 12,350,116 | 13,861,023 | 12,394,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,080,836 | 6,881,784 | 6,073,814 | -11,866,867 | -11,446,580 | -14,820,811 | -15,933,737 | -13,683,258 | -14,389,807 | -11,902,777 | -13,153,265 | -12,386,379 | -13,892,265 | -12,431,222 | -15,206,026 | -17,501,344 | -18,970,421 | -22,273,962 | -21,090,804 | -23,159,047 | -21,775,931 | -23,455,242 | -23,657,867 | -24,451,869 | -21,899,464 | -22,638,694 | -19,771,280 | -20,226,763 | -18,638,947 | -13,188,829 | -12,994,157 | -18,678,693 | -19,090,133 | -15,637,205 | -16,345,922 | -17,372,742 | -15,929,549 | -15,662,993 | -16,797,891 | -17,173,947 | -14,724,234 | -13,811,228 | -13,572,995 | -13,524,772 | -13,329,656 | -12,499,487 | -12,393,699 | -4,885,943 | -13,177,516 | -4,931,941 | -11,525,103 |
Total Non-Current Liabilities
| 72,695,344 | 69,900,578 | 67,075,825 | 11,866,867 | 11,446,580 | 123,903 | 186,099 | 163,518 | 251,780 | 385,511 | 269,507 | 12,386,379 | 13,892,265 | 12,431,222 | 15,206,026 | 17,501,344 | 18,970,421 | 22,273,962 | 21,090,804 | 23,159,047 | 21,775,931 | 23,455,242 | 23,657,867 | 24,451,869 | 21,899,464 | 22,638,694 | 19,771,280 | 20,226,763 | 18,638,947 | 13,188,829 | 12,994,157 | 18,678,693 | 19,090,133 | 15,637,205 | 16,345,922 | 17,372,742 | 15,929,549 | 15,662,993 | 16,797,891 | 17,173,947 | 14,724,234 | 13,811,228 | 13,572,995 | 13,524,772 | 13,329,656 | 12,499,487 | 12,393,699 | 4,885,943 | 93,489,533 | 4,931,941 | 11,525,103 |
Total Liabilities
| 159,236,929 | 147,161,301 | 141,007,036 | 140,014,085 | 135,580,217 | 132,011,119 | 131,279,968 | 136,050,886 | 138,824,392 | 131,290,518 | 140,033,353 | 125,982,771 | 134,216,414 | 146,556,280 | 146,000,782 | 150,690,927 | 137,871,931 | 155,816,688 | 142,397,914 | 151,985,386 | 158,147,688 | 163,374,568 | 152,442,167 | 149,452,954 | 148,492,449 | 154,537,851 | 152,478,451 | 149,124,921 | 151,417,771 | 145,508,544 | 147,406,296 | 144,544,098 | 143,628,460 | 142,737,130 | 141,875,745 | 138,748,892 | 134,825,538 | 134,563,500 | 128,668,415 | 131,596,153 | 131,937,262 | 127,262,257 | 128,138,350 | 117,725,065 | 111,294,020 | 108,378,883 | 106,105,415 | 96,616,079 | 93,489,533 | 88,295,776 | 86,965,108 |
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 | 0 | 241,472 | 260,824 | 230,827 | 286,450 | 315,187 | 133,003 | 95,457 | 97,932 | 150,492 | 148,833 | 141,401 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,855,908 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,665,370 | 3,512,940 | 3,512,940 | 3,512,940 | 3,512,940 | 3,512,940 | 3,407,411 | 3,407,411 | 3,407,411 | 3,407,411 | 3,407,411 | 3,407,411 | 3,407,411 |
Retained Earnings
| 16,410,903 | 16,839,016 | 17,066,952 | 16,627,302 | 16,340,625 | 15,946,387 | 15,969,288 | 15,410,375 | 15,009,436 | 14,734,406 | 14,839,662 | 14,257,023 | 13,705,058 | 13,575,274 | 13,467,483 | 13,103,783 | 12,814,338 | 12,415,131 | 13,356,962 | 12,623,904 | 12,271,171 | 11,929,297 | 12,172,815 | 11,475,612 | 10,910,988 | 10,898,852 | 10,435,758 | 10,080,422 | 9,630,201 | 9,121,821 | 9,040,872 | 8,385,998 | 7,950,993 | 7,593,416 | 7,149,514 | 6,602,677 | 6,398,606 | 6,300,978 | 5,989,649 | 5,630,871 | 5,627,148 | 5,557,502 | 5,368,385 | 4,921,722 | 4,504,141 | 4,253,323 | 3,944,106 | 3,657,705 | 3,327,457 | 3,069,401 | 2,802,779 |
Accumulated Other Comprehensive Income/Loss
| 772,869 | 924,218 | 998,149 | 767,781 | 1,072,349 | 967,246 | 947,420 | 808,841 | 915,514 | 1,151,756 | 1,306,149 | 1,330,020 | 1,290,879 | 1,187,465 | 2,405,166 | 2,190,667 | 2,089,534 | 1,869,328 | 2,019,653 | 1,964,910 | 1,967,610 | 1,867,257 | 1,781,857 | 1,250,976 | 1,233,565 | 1,335,799 | 1,353,961 | 1,313,866 | 1,326,833 | 1,319,792 | 1,320,777 | 1,276,652 | 1,309,616 | 1,338,756 | -241,472 | -260,824 | -230,827 | -286,450 | -315,187 | -133,003 | -95,457 | -97,932 | -150,492 | -148,833 | -141,401 | 60,963 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8,337,311 | 8,337,311 | 8,337,311 | 8,279,998 | 8,280,377 | 8,280,377 | 8,280,377 | 8,281,944 | 8,281,944 | 8,281,944 | 8,299,420 | 8,138,932 | 8,138,932 | 8,138,932 | 7,109,036 | 7,109,036 | 7,109,036 | 7,109,036 | 7,016,910 | 7,016,910 | 7,016,910 | 7,016,910 | 6,907,182 | 6,907,182 | 6,907,182 | 5,008,680 | 5,008,680 | 5,008,680 | 5,008,680 | 5,008,680 | 4,989,197 | 4,989,197 | 4,989,197 | 4,932,243 | 4,690,771 | 4,671,419 | 4,701,416 | 4,610,867 | 4,787,181 | 3,427,778 | 3,465,324 | 3,385,594 | 3,333,034 | 3,334,693 | 1,951,502 | 1,972,081 | 2,147,149 | 1,677,508 | 1,652,204 | 1,585,575 | 1,577,884 |
Total Shareholders Equity
| 29,376,991 | 29,956,453 | 30,258,320 | 29,530,989 | 29,549,259 | 29,049,918 | 29,052,993 | 28,357,068 | 28,062,802 | 28,024,014 | 28,301,139 | 27,581,883 | 26,990,777 | 26,757,579 | 26,837,593 | 26,259,394 | 25,868,816 | 25,249,403 | 26,249,433 | 25,461,632 | 25,111,599 | 24,669,372 | 24,717,762 | 23,489,678 | 22,907,643 | 20,908,701 | 20,463,769 | 20,068,338 | 19,631,084 | 19,115,663 | 19,016,216 | 18,317,217 | 17,915,176 | 17,529,785 | 15,505,655 | 14,939,466 | 14,765,392 | 14,577,215 | 14,442,200 | 12,571,589 | 12,605,412 | 12,456,036 | 12,214,359 | 11,769,355 | 9,863,054 | 9,693,778 | 9,498,666 | 8,742,624 | 8,387,072 | 8,062,387 | 7,788,074 |
Total Equity
| 29,924,107 | 30,492,093 | 30,796,034 | 30,037,555 | 30,039,180 | 29,531,935 | 29,533,950 | 28,811,258 | 28,503,561 | 28,455,701 | 28,725,123 | 27,991,705 | 27,392,470 | 27,151,275 | 27,223,630 | 26,639,800 | 26,249,545 | 25,651,063 | 26,684,916 | 25,865,408 | 25,490,995 | 25,055,960 | 25,090,691 | 23,835,604 | 23,243,189 | 21,237,227 | 20,775,040 | 20,355,546 | 19,904,561 | 19,380,777 | 19,272,606 | 18,570,986 | 18,163,181 | 17,773,926 | 15,743,268 | 15,166,121 | 14,990,672 | 14,806,981 | 14,650,051 | 12,781,239 | 12,808,410 | 12,653,342 | 12,408,401 | 11,955,167 | 10,041,091 | 9,865,427 | 9,667,493 | 8,891,195 | 8,535,731 | 8,219,837 | 7,954,003 |
Total Liabilities & Shareholders Equity
| 189,161,036 | 177,653,394 | 171,803,070 | 170,051,640 | 165,619,397 | 161,543,054 | 160,813,918 | 164,862,144 | 167,327,953 | 159,746,219 | 168,758,476 | 153,974,476 | 161,608,884 | 173,707,555 | 173,224,412 | 177,330,727 | 164,121,476 | 181,467,751 | 169,082,830 | 177,850,794 | 183,638,683 | 188,430,528 | 177,532,858 | 173,288,558 | 171,735,638 | 175,775,078 | 173,253,491 | 169,480,467 | 171,322,332 | 164,889,321 | 166,678,902 | 163,115,084 | 161,791,641 | 160,511,056 | 157,619,013 | 153,915,013 | 149,816,210 | 149,370,481 | 143,318,466 | 144,377,392 | 144,745,672 | 139,915,599 | 140,546,751 | 129,680,232 | 121,335,111 | 118,244,310 | 115,772,908 | 105,507,274 | 102,025,264 | 96,515,613 | 94,919,111 |