PT Duta Anggada Realty Tbk.
IDX:DART.JK
171 (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
| 32,010.331 | 33,119.224 | 10,391.968 | 38,785.899 | 5,944.21 | 17,042.181 | 5,939.351 | 2,428.122 | -9,385.042 | -12,856.711 | 48,176.225 | 75,022.76 | 68,116.777 | 55,205.671 | 112,343.294 | 30,173.064 | 38,469.33 | 28,858.544 | 57,965.053 | 71,426.576 | 34,439.511 | 105,938.843 | 110,253.203 | 107,112.135 | 48,872.816 | 45,638.686 | 46,621.211 | 50,730.897 | 61,678.911 | 83,560.532 | 63,369.591 | 113,603.058 | 109,096.334 | 99,908.35 | 109,126.808 | 63,895.297 | 67,509.67 | 66,348.56 | 71,881.602 | 84,271.804 | 34,014.942 | 108,497.973 | 50,681.57 | 68,091.001 | 62,163.954 | 50,540.007 | 31,744.35 | 32,548.905 | 27,610.897 | 83,249.555 | 45,629.432 | 20,349.558 |
Short 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 | 3,903.75 | 3,903.75 | 4,944.75 | 0 | 0 | 0 | 51,399.469 |
Cash and Short Term Investments
| 32,010.331 | 33,119.224 | 10,391.968 | 38,785.899 | 5,944.21 | 17,042.181 | 5,939.351 | 2,428.122 | -9,385.042 | -12,856.711 | 48,176.225 | 75,022.76 | 68,116.777 | 55,205.671 | 112,343.294 | 30,173.064 | 38,469.33 | 28,858.544 | 57,965.053 | 71,426.576 | 34,439.511 | 105,938.843 | 110,253.203 | 107,112.135 | 48,872.816 | 45,638.686 | 46,621.211 | 50,730.897 | 61,678.911 | 83,560.532 | 63,369.591 | 113,603.058 | 109,096.334 | 99,908.35 | 109,126.808 | 63,895.297 | 67,509.67 | 66,348.56 | 71,881.602 | 84,271.804 | 34,014.942 | 108,497.973 | 50,681.57 | 68,091.001 | 62,163.954 | 54,443.757 | 35,648.1 | 37,493.655 | 27,610.897 | 83,249.555 | 45,629.432 | 71,749.027 |
Net Receivables
| 26,458.287 | 25,874.131 | 71,568.122 | 24,117.556 | 79,401.149 | 77,949.22 | 103,009.662 | 115,921.197 | 123,551.582 | 126,574.147 | 113,732.16 | 108,012.38 | 196,075.094 | 175,994.16 | 175,966.364 | 144,675.076 | 148,198.466 | 172,240.348 | 178,961.456 | 170,469.837 | 290,951.638 | 225,088.807 | 241,424.862 | 198,074.171 | 183,510.89 | 274,856.623 | 307,656.914 | 281,612.133 | 240,375.248 | 211,996.332 | 210,727.759 | 196,353.661 | 247,399.797 | 216,584.372 | 257,666.327 | 238,361.096 | 344,661.238 | 373,449.353 | 309,270.708 | 291,854.891 | 378,157.388 | 342,276.312 | 389,350.74 | 380,850.084 | 219,443.176 | 303,181.215 | 281,390.773 | 219,295.408 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 40,352.394 | 40,359.155 | 51,404.183 | 40,305.335 | 23,215.072 | 23,231.749 | 23,816.321 | 5,828.42 | 5,823.725 | 5,819.608 | 5,823.29 | 5,828.659 | 5,942.166 | 6,720.282 | 6,826.496 | 9,417.444 | 13,356.027 | 13,364.401 | 13,391.987 | 13,367.161 | 14,970.646 | 14,970.624 | 14,717.351 | 21,196.082 | 21,189.929 | 24,710.996 | 24,707.51 | 34,336.544 | 44,412.816 | 57,864.487 | 77,730.483 | 208,827.985 | 203,564.763 | 200,779.849 | 189,548.314 | 522,741.8 | 527,869.951 | 477,659.642 | 513,804.291 | 522,707.336 | 531,747.739 | 519,456.681 | 564,422.762 | 590,511.97 | 527,136.911 | 510,731.888 | 524,459.04 | 637,626.685 | 694,699.375 | 636,182.943 | 560,605.93 |
Other Current Assets
| -58,468.618 | -58,993.355 | 215.259 | -114,307.638 | 121.76 | 121.76 | 121.76 | 121.76 | 215.86 | 1,031.21 | 156.71 | 34.431 | 35.081 | 77.804 | 96.562 | 694.081 | 33.998 | 39.933 | 176.266 | 407.507 | 483.281 | 482.531 | 482.531 | 486.152 | 480.481 | 480.481 | 480.481 | 478.081 | 7,604.056 | 7,602.476 | 3,355.376 | 2,224.751 | 25.987 | 146.27 | 74.097 | 146.27 | 511.611 | 673.956 | 1,733.645 | 1,710.085 | 2,301.047 | 3,941.951 | 3,941.951 | 3,701.015 | 3,494.009 | 4,027.727 | 3,909.809 | 3,899.656 | 150,815.718 | 254,959.83 | 280,314.67 | 153,224.432 |
Total Current Assets
| 0 | 124,214.602 | 122,534.504 | 124,122.818 | 125,772.454 | 118,328.233 | 132,302.522 | 142,287.4 | 120,210.82 | 120,572.371 | 167,884.703 | 188,892.861 | 270,055.611 | 237,219.801 | 295,126.502 | 182,368.717 | 196,119.238 | 214,494.852 | 250,467.176 | 255,695.907 | 339,241.591 | 346,480.827 | 367,131.22 | 320,389.809 | 254,060.269 | 342,165.719 | 379,469.602 | 357,528.621 | 343,994.759 | 347,572.156 | 335,317.213 | 389,911.953 | 565,350.103 | 520,203.755 | 567,647.081 | 491,950.977 | 935,424.319 | 968,341.82 | 860,545.597 | 891,641.071 | 937,180.713 | 986,463.975 | 963,430.942 | 1,017,064.862 | 875,613.109 | 888,789.61 | 831,680.57 | 785,147.759 | 816,053.3 | 1,032,908.761 | 962,127.045 | 785,579.388 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,046,487.626 | 4,049,752.176 | 3,724,433.094 | 4,074,105.26 | 3,746,651.499 | 3,755,032.456 | 3,764,939.694 | 3,775,493.485 | 3,793,245.127 | 3,816,467.418 | 3,826,077.638 | 3,836,763.341 | 3,844,866.252 | 3,850,879.271 | 3,856,555.782 | 3,866,718.275 | 3,855,780.871 | 3,869,750.717 | 3,883,734.94 | 3,893,007.861 | 4,011,923.603 | 3,942,124.09 | 3,875,413.743 | 3,801,946.627 | 4,225,057.513 | 4,117,429.314 | 4,008,664.65 | 3,919,128.958 | 3,562,132.487 | 3,521,049.466 | 3,413,175.289 | 3,340,664.211 | 3,174,407.833 | 3,061,675.224 | 3,588,912.36 | 3,489,308.941 | 2,887,561.187 | 2,844,891.92 | 2,803,406.954 | 2,713,249.802 | 2,480,626.764 | 2,397,548.335 | 2,281,514.738 | 2,168,563.785 | 2,162,736.104 | 2,095,488.553 | 2,043,524.185 | 2,032,381.853 | 2,149,257.409 | 2,112,042.264 | 2,056,711.09 | 1,941,314.994 |
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 | -26,562.734 | 2,009,905.946 | -31,666.958 | -33,914.371 | -30,347.836 | -40,353.965 | -43,576.775 | -44,216.998 | 0 | 0 | 0 | -22,437.355 | -21,398.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 26,562.734 | 26,373.166 | 31,666.958 | 33,914.371 | 30,347.836 | 40,353.965 | 43,576.775 | 44,216.998 | 0 | 0 | 0 | 22,437.355 | 21,398.631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,634.17 | 110,503.74 | 88,431.075 | 0 | 0 | 0 | 0 |
Tax Assets
| 70,057.869 | 71,854.047 | 71,576.846 | 70,036.109 | 70,349.134 | 75,355.658 | 78,446.606 | 80,386.709 | 76,222.528 | 76,417.495 | 76,090.455 | 76,197.201 | 71,886.361 | 68,468.617 | 63,306.408 | 57,872.138 | 56,147.384 | 47,873.471 | 39,869.851 | 37,921.23 | 32,684.096 | 22,515.982 | 20,525.644 | 17,117.639 | 13,770.341 | 13,200.296 | 12,272.116 | 11,164.732 | 9,531.512 | 9,217.485 | 7,122 | 5,350.328 | 2,979.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,667.622 | 7,412.139 | 9,024.59 | 0 |
Other Non-Current Assets
| -4,116,545.495 | 2,024,463.831 | 2,373,690.667 | 12,426.337 | 2,401,468.358 | 2,433,210.204 | 2,442,075.022 | 2,464,512.503 | 2,497,733.756 | 2,500,669.208 | 2,514,460.598 | 2,502,181.187 | 2,514,433.948 | 2,525,705.924 | 2,537,185.243 | 2,549,161.852 | 2,566,685.232 | 2,566,084.798 | 2,584,665.687 | 2,694,326.293 | 2,698,626.984 | 2,733,926.661 | 2,752,697.075 | 2,765,832.319 | 2,041,999.176 | 2,055,014.398 | 2,070,163.541 | 2,073,023.298 | 2,299,480.675 | 2,309,137.133 | 2,320,006.588 | 2,330,331.104 | 2,348,218.518 | 2,354,485.279 | 1,726,521.129 | 1,758,603.323 | 1,698,599.014 | 1,517,177.032 | 1,493,970.925 | 1,509,382.785 | 1,545,505.954 | 1,531,836.153 | 1,544,179.894 | 1,582,820.991 | 1,589,161.017 | 1,379,321.267 | 1,381,920.872 | 1,387,200.76 | 1,264,383.855 | 1,313,335.907 | 1,352,033.657 | 1,376,999.477 |
Total Non-Current Assets
| 0 | 6,146,070.054 | 6,169,700.607 | 6,192,846.818 | 6,218,468.991 | 6,263,598.318 | 6,285,461.322 | 6,320,392.697 | 6,367,201.411 | 6,393,554.121 | 6,416,628.691 | 6,415,141.729 | 6,431,186.561 | 6,445,053.812 | 6,457,047.433 | 6,473,752.265 | 6,478,613.487 | 6,483,708.986 | 6,508,270.478 | 6,625,255.384 | 6,743,234.683 | 6,698,566.733 | 6,648,636.462 | 6,584,896.585 | 6,280,827.03 | 6,185,644.008 | 6,091,100.307 | 6,003,316.988 | 5,871,144.674 | 5,839,404.084 | 5,740,303.877 | 5,676,345.643 | 5,525,605.591 | 5,416,160.503 | 5,315,433.489 | 5,247,912.264 | 4,586,160.201 | 4,362,068.952 | 4,297,377.879 | 4,222,632.587 | 4,026,132.718 | 3,929,384.488 | 3,825,694.632 | 3,751,384.776 | 3,751,897.121 | 3,595,443.99 | 3,535,948.797 | 3,508,013.688 | 3,418,308.886 | 3,432,790.31 | 3,417,769.336 | 3,318,314.471 |
Total Assets
| 6,240,770.969 | 6,270,284.656 | 6,292,235.111 | 6,316,969.636 | 6,344,241.445 | 6,381,926.551 | 6,417,763.844 | 6,462,680.097 | 6,487,412.231 | 6,514,126.492 | 6,584,513.394 | 6,604,034.59 | 6,701,242.172 | 6,682,273.613 | 6,752,173.935 | 6,656,120.982 | 6,674,732.725 | 6,698,203.838 | 6,758,737.654 | 6,880,951.291 | 7,082,476.274 | 7,045,047.56 | 7,015,767.682 | 6,905,286.394 | 6,534,887.299 | 6,527,809.727 | 6,470,569.909 | 6,360,845.609 | 6,215,139.433 | 6,186,976.24 | 6,075,621.09 | 6,066,257.596 | 6,090,955.694 | 5,936,364.258 | 5,883,080.57 | 5,739,863.241 | 5,521,584.52 | 5,330,410.772 | 5,157,923.476 | 5,114,273.658 | 4,963,313.431 | 4,915,848.463 | 4,789,125.574 | 4,768,449.638 | 4,627,510.23 | 4,484,233.6 | 4,367,629.367 | 4,293,161.447 | 4,234,362.186 | 4,465,699.071 | 4,379,896.381 | 4,103,893.859 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 40,536.901 | 43,341.544 | 47,909.902 | 54,782.09 | 57,313.799 | 57,653.278 | 60,696.372 | 65,229.927 | 67,297.405 | 73,347.848 | 78,792.947 | 86,785.33 | 87,629.902 | 91,996.388 | 106,716.153 | 84,649.034 | 119,248.77 | 108,499.749 | 110,127.432 | 111,232.26 | 121,087.111 | 130,485.188 | 153,944.358 | 69,046.496 | 65,965.098 | 76,769.589 | 74,191.616 | 88,798.944 | 98,511.656 | 102,288.739 | 136,751.668 | 136,895.291 | 132,375.258 | 105,440.642 | 105,901.47 | 134,803.748 | 147,599.704 | 67,803.548 | 99,991.653 | 63,823.684 | 18,463.141 | 27,398.098 | 46,549.799 | 8,379.565 | 9,867.584 | 10,807.532 | 20,788.352 | 4,084.143 | 3,549.951 | 7,400.179 | 5,991.609 |
Short Term Debt
| 858,884.039 | 555,826.75 | 548,963.375 | 332,273.867 | 238,666.423 | 327,082.176 | 557,796.298 | 505,834.948 | 478,925.912 | 696,025.768 | 645,872.074 | 890,193.639 | 574,964.366 | 466,102.416 | 434,373.846 | 222,571.423 | 232,363.443 | 514,168.3 | 1,121,082.035 | 1,109,722.291 | 460,159.355 | 529,435.003 | 495,719.131 | 485,552.349 | 303,486.031 | 292,919.712 | 239,453.657 | 446,537.542 | 427,365.171 | 421,218.232 | 372,425.67 | 301,379.525 | 528,364.457 | 572,395.661 | 509,724.309 | 468,678.111 | 186,359.328 | 167,391.375 | 135,500 | 124,500 | 181,000 | 172,500 | 165,000 | 162,000 | 578,520.85 | 265,233.2 | 456,983.25 | 355,509 | 0 | 0 | 1,147.5 | 2,267 |
Tax Payables
| 0 | 78,938.627 | 71,313.045 | 69,247.67 | 72,233.422 | 65,017.471 | 98,290.821 | 92,657.066 | 94,297.474 | 98,962.619 | 94,016.713 | 88,821.686 | 96,079.391 | 89,082.325 | 88,460.026 | 91,900.116 | 84,509.259 | 61,486.549 | 57,842.969 | 57,431.553 | 52,334.345 | 42,004.866 | 38,422.431 | 37,348.845 | 47,436.71 | 42,887.318 | 37,759.221 | 48,659.337 | 51,997.569 | 53,379.858 | 51,992.517 | 56,207.929 | 30,475.559 | 19,709.36 | 21,544.266 | 25,416.828 | 36,519.758 | 35,627.758 | 36,738.973 | 39,997.897 | 41,129.979 | 39,360.735 | 35,450.237 | 35,090.375 | 26,365.506 | 25,704.322 | 26,095.015 | 24,462.012 | 17,855.516 | 23,471.503 | 23,057.372 | 25,625.788 |
Deferred Revenue
| 0 | 507,316.127 | 451,528.192 | 114,922.889 | 382,078.337 | 345,338.201 | 74,519.812 | 73,015.301 | 68,294.694 | 64,349.189 | 0 | 211,903.68 | 223,309.88 | 213,416.305 | 223,883.889 | 203,549.719 | 249,117.812 | 236,904.856 | 189,913.128 | 192,078.504 | 170,591.362 | 148,066.09 | 156,815.729 | 162,909.794 | 147,458.925 | 137,469.155 | 133,388.9 | 137,679.586 | 140,171.794 | 234,230.599 | 137,867.167 | 136,941.939 | 145,996.942 | 135,680.998 | 122,500.899 | 146,706.686 | 217,110.424 | 180,153.911 | 201,499.184 | 232,365.235 | 219,762.267 | 277,701.411 | 244,058.046 | 271,644.995 | 298,054.69 | 252,368.929 | 229,980.236 | 258,389.196 | 0 | 0 | 23,057.372 | 25,625.788 |
Other Current Liabilities
| -858,884.039 | 39,263.475 | 23,493.216 | 328,491.196 | 35,536.111 | 37,036.111 | 415,284.961 | 356,312.291 | 294,961.62 | 245,208.701 | 332,618.003 | 106,178.858 | 96,526.738 | 62,211.963 | 29,247.962 | 76,503.588 | 27,096.164 | 19,515.55 | 18,606.047 | 20,105.497 | 17,153.159 | 18,284.644 | 16,481.784 | 11,779.565 | 19,124.555 | 10,685.234 | 15,924.77 | 8,051.219 | 22,746.138 | 28,024.388 | 23,539.426 | 30,068.211 | 38,690.976 | 39,166.309 | 40,448.607 | 19,496.89 | 14,034.644 | 15,661.869 | 20,216.337 | 22,668.362 | 34,775.299 | 20,939.357 | 27,496.716 | 24,554.196 | 38,576.895 | 35,634.237 | 34,366.453 | 39,989.61 | 383,422.199 | 664,963.056 | 537,589.806 | 302,880.767 |
Total Current Liabilities
| 0 | 1,142,943.253 | 1,067,326.327 | 823,597.854 | 711,062.961 | 766,770.287 | 1,105,254.349 | 995,858.912 | 907,412.153 | 1,072,881.063 | 1,051,837.925 | 1,287,069.124 | 981,586.314 | 829,360.586 | 779,502.085 | 609,340.883 | 593,226.453 | 889,837.476 | 1,438,100.959 | 1,432,033.724 | 759,136.136 | 816,872.848 | 799,501.832 | 814,186.066 | 539,116.007 | 507,039.199 | 465,536.916 | 666,459.963 | 679,082.047 | 781,984.875 | 636,121.002 | 605,141.343 | 849,947.666 | 879,618.226 | 778,114.457 | 740,783.157 | 552,308.144 | 510,806.859 | 425,019.069 | 479,525.25 | 499,361.25 | 489,603.909 | 463,952.86 | 504,748.99 | 923,532 | 563,103.95 | 732,137.471 | 674,676.158 | 387,506.342 | 668,513.006 | 569,194.857 | 336,765.164 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,580,366.601 | 2,892,803.251 | 2,909,076.5 | 3,135,048.246 | 3,233,985.166 | 3,150,543.933 | 2,928,708.042 | 2,982,688.55 | 3,011,694.566 | 2,753,806.251 | 2,804,925.244 | 2,520,154.06 | 2,839,224.938 | 2,868,958.606 | 2,900,710.303 | 2,908,181.516 | 2,908,874.885 | 2,629,417.57 | 2,026,908.773 | 2,074,476.769 | 2,722,320.912 | 2,586,473.19 | 2,582,434.722 | 2,457,646.946 | 2,355,505.468 | 2,380,486.156 | 2,379,959.123 | 2,070,213.435 | 1,937,994.093 | 1,807,353.849 | 1,752,260.532 | 1,783,616.007 | 1,730,035.1 | 1,537,268.353 | 1,611,117.424 | 1,496,245.855 | 1,324,128.974 | 1,349,394.681 | 1,312,598.717 | 1,310,507.253 | 1,236,180.879 | 1,236,100.182 | 1,237,875.432 | 1,254,137.394 | 809,338.406 | 908,662.432 | 659,129.203 | 707,572.753 | 1,041,393.889 | 1,535,060.191 | 1,559,223.123 | 1,523,692.311 |
Deferred Revenue Non-Current
| 200,043.433 | 173,959.949 | 48,970.265 | 158,379.582 | 39,550.527 | 45,409.665 | 7,425.603 | 1,644.918 | 3,057.405 | 3,373.751 | 1,347.177 | 1,223.897 | 6,343.919 | 6,009.978 | 6,084.845 | 5,336.906 | 8,938.751 | 4,103.271 | 4,265.734 | 3,475.848 | 4,341.45 | 4,791.993 | 1,969.609 | 3,060.26 | 7,520.27 | 6,877.809 | 3,574.836 | 4,080.044 | 4,140.257 | 6,273.187 | 5,306.821 | 3,628.246 | 3,320.027 | 1,781.866 | 4,467.401 | 4,867.419 | 7,451.333 | 8,627.111 | 10,347.836 | 12,341.388 | 14,334.872 | 16,705.075 | 18,426.65 | 20,315.326 | 19,730.878 | 21,262.567 | 23,151.311 | 25,039.95 | 0 | 0 | 0 | 57,882.472 |
Deferred Tax Liabilities Non-Current
| 0 | -587,116.503 | 9,529.126 | -491,323.987 | 8,845.221 | 8,540.019 | 0 | 0 | 0 | 0 | 0 | 11,033.871 | 14,123.182 | 13,689.812 | 13,256.441 | 12,823.071 | 11,990.861 | 18,006.35 | 17,346.82 | 16,691.824 | 16,703.174 | 15,511.002 | 14,914.916 | 14,318.83 | 17,444.066 | 16,760.845 | 16,077.624 | 15,394.403 | 15,671.447 | 15,013.769 | 14,356.091 | 13,698.413 | 13,254.459 | 12,671.313 | 12,088.168 | 11,505.022 | 147,438.369 | 11,643.084 | 13,069.218 | 13,069.218 | 11,831.526 | 10,941.975 | 10,941.975 | 10,941.975 | 9,850.306 | 9,850.306 | 9,850.306 | 9,416.319 | 0 | 0 | 0 | -82,346.579 |
Other Non-Current Liabilities
| -2,780,410.034 | 1,059,546.747 | 594,880.415 | 952,738.834 | 546,252.589 | 525,601.132 | 395,156.247 | 400,141.445 | 389,297.501 | 395,875.31 | 331,371.492 | 281,266.176 | 248,917.579 | 251,038.926 | 235,294.798 | 206,329.825 | 130,404.837 | 38,364.412 | 39,648.153 | 39,144.815 | 38,478.208 | 39,824.671 | 39,032.918 | 40,159.277 | 39,966.032 | 47,075.834 | 40,904.347 | 45,230.34 | 42,866.999 | 39,219.057 | 37,489.564 | 36,825.047 | 37,361.811 | 40,689.707 | 36,502.134 | 58,057.962 | 60,835.407 | 59,351.381 | 56,716.368 | 52,002.11 | 49,706.226 | 61,268.583 | 53,204.701 | 51,628.193 | 33,912.371 | 35,671.027 | 33,912.371 | 38,739.551 | -1,041,393.889 | 0 | -0 | 24,464.107 |
Total Non-Current Liabilities
| 0 | 3,539,193.444 | 3,562,456.306 | 3,754,842.675 | 3,828,633.503 | 3,730,094.749 | 3,331,289.892 | 3,384,474.913 | 3,404,049.472 | 3,153,055.312 | 3,137,643.913 | 2,813,678.004 | 3,108,609.618 | 3,139,697.322 | 3,155,346.387 | 3,132,671.318 | 3,060,209.334 | 2,689,891.603 | 2,088,169.48 | 2,133,789.256 | 2,781,843.744 | 2,646,600.856 | 2,638,352.165 | 2,515,185.313 | 2,420,435.836 | 2,451,200.644 | 2,440,515.93 | 2,134,918.222 | 2,000,672.796 | 1,867,859.862 | 1,809,413.008 | 1,837,767.713 | 1,783,971.397 | 1,592,411.239 | 1,664,175.127 | 1,570,676.258 | 1,539,854.083 | 1,429,016.257 | 1,392,732.139 | 1,387,919.969 | 1,312,053.503 | 1,325,015.815 | 1,320,448.758 | 1,337,022.888 | 872,831.961 | 975,446.332 | 726,043.191 | 780,768.573 | 1,041,393.889 | 1,535,060.191 | 1,559,223.122 | 1,523,692.311 |
Total Liabilities
| 4,719,492.471 | 4,682,136.697 | 4,629,782.633 | 4,578,440.529 | 4,539,696.464 | 4,496,865.036 | 4,436,544.241 | 4,380,333.825 | 4,311,461.625 | 4,225,936.375 | 4,189,481.838 | 4,100,747.128 | 4,090,195.932 | 3,969,057.908 | 3,934,848.472 | 3,742,012.201 | 3,653,435.787 | 3,579,729.079 | 3,526,270.439 | 3,565,822.98 | 3,540,979.88 | 3,463,473.704 | 3,437,853.997 | 3,329,371.379 | 2,959,551.843 | 2,958,239.843 | 2,906,052.846 | 2,801,378.185 | 2,679,754.843 | 2,649,844.737 | 2,445,534.01 | 2,442,909.056 | 2,633,919.063 | 2,472,029.465 | 2,442,289.584 | 2,311,459.415 | 2,092,162.227 | 1,939,823.116 | 1,817,751.208 | 1,867,445.219 | 1,811,414.753 | 1,814,619.724 | 1,784,401.618 | 1,841,771.878 | 1,796,363.961 | 1,538,550.282 | 1,458,180.662 | 1,455,444.731 | 1,428,900.231 | 2,203,573.197 | 2,128,417.979 | 1,860,457.476 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.483 | 199.483 | 199.483 | 0 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 199.483 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,570,695.481 | 1,430,695.481 | 1,430,695.481 | 1,430,695.481 |
Retained Earnings
| -519,479.23 | -452,610.144 | -378,106.61 | -302,230.463 | -236,035.829 | -155,520.576 | -59,363.692 | 41,761.512 | 135,578.03 | 247,815.797 | 354,655.59 | 462,910.355 | 571,068.722 | 673,236.588 | 777,345.157 | 874,127.479 | 989,173.15 | 1,086,349.066 | 1,200,339.663 | 1,282,998.855 | 1,509,365.255 | 1,549,441.65 | 1,546,779.869 | 1,544,779.418 | 1,544,197.565 | 1,538,431.518 | 1,534,378.125 | 1,529,328.109 | 1,505,245.841 | 1,506,992.331 | 1,600,947.039 | 1,593,507.866 | 1,429,428.595 | 1,436,725.396 | 1,414,180.257 | 1,402,292.476 | 1,400,259.623 | 1,361,424.093 | 1,315,056.903 | 1,221,713.074 | 1,126,783.35 | 1,076,112.626 | 980,606.482 | 902,558.64 | 807,049.325 | 918,723.624 | 883,489.011 | 183,459.414 | 132,415.256 | 21,520.565 | 8,019.863 | 3,131.162 |
Accumulated Other Comprehensive Income/Loss
| 15,958.015 | 15,958.015 | 15,958.015 | 15,958.015 | 15,977.648 | 15,977.648 | 15,977.648 | 15,977.648 | 15,759.625 | 15,759.625 | 15,759.625 | 15,759.625 | 15,358.803 | 15,358.803 | 15,358.803 | 7,659.32 | -199.483 | -199.483 | -199.483 | 8,505.771 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | -199.483 | 0 | 0 | 0 | 0 | 0 | 3,049.792 | 3,049.792 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 2,862.75 | 2,862.75 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 454,133.542 | 454,133.542 | 453,934.059 | 454,133.542 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 453,934.059 | 461,633.542 | 461,434.059 | 461,434.059 | 461,434.059 | 452,928.288 | 461,434.059 | 461,434.059 | 460,434.059 | 460,434.059 | 460,434.059 | 460,434.059 | 459,434.059 | 459,434.059 | 459,434.059 | 459,434.059 | 458,434.059 | 458,633.542 | 456,401.463 | 456,401.463 | 455,401.463 | 455,401.463 | 455,401.463 | 455,401.463 | 454,401.463 | 454,401.463 | 454,401.463 | 454,401.463 | 453,401.463 | 453,401.463 | 453,401.463 | 453,401.463 | 452,401.463 | 1,083,561.821 | 1,102,351.219 | 809,909.828 | 812,763.058 | 809,609.741 |
Total Shareholders Equity
| 1,521,307.808 | 1,588,176.894 | 1,662,480.945 | 1,738,556.575 | 1,804,571.359 | 1,885,086.612 | 1,981,243.496 | 2,082,368.7 | 2,175,967.195 | 2,288,204.962 | 2,395,044.755 | 2,503,299.52 | 2,611,057.065 | 2,713,224.931 | 2,817,333.5 | 2,914,115.822 | 3,021,302.69 | 3,118,478.606 | 3,232,469.203 | 3,315,128.395 | 3,541,494.795 | 3,581,571.19 | 3,577,909.409 | 3,575,908.958 | 3,575,327.105 | 3,569,561.058 | 3,564,507.665 | 3,559,457.649 | 3,535,375.381 | 3,537,121.871 | 3,630,076.579 | 3,622,836.889 | 3,456,525.539 | 3,463,822.34 | 3,440,277.201 | 3,428,389.42 | 3,429,406.359 | 3,390,570.829 | 3,340,153.847 | 3,246,810.018 | 3,151,880.294 | 3,101,209.57 | 3,004,703.426 | 2,926,655.584 | 2,831,146.269 | 2,945,683.318 | 2,909,448.705 | 2,837,716.716 | 2,805,461.956 | 2,262,125.874 | 2,251,478.402 | 2,243,436.384 |
Total Equity
| 1,521,278.498 | 1,588,147.959 | 1,662,452.478 | 1,738,529.107 | 1,804,544.981 | 1,885,061.515 | 1,981,219.603 | 2,082,346.272 | 2,175,950.606 | 2,288,190.117 | 2,395,031.556 | 2,503,287.462 | 2,611,046.24 | 2,713,215.705 | 2,817,325.463 | 2,914,108.781 | 3,021,296.938 | 3,118,474.759 | 3,232,467.215 | 3,315,128.311 | 3,541,496.394 | 3,581,573.856 | 3,577,913.685 | 3,575,915.015 | 3,575,335.456 | 3,569,569.884 | 3,564,517.063 | 3,559,467.424 | 3,535,384.59 | 3,537,131.503 | 3,630,087.08 | 3,623,348.54 | 3,457,036.631 | 3,464,334.793 | 3,440,790.986 | 3,428,403.826 | 3,429,422.293 | 3,390,587.656 | 3,340,172.268 | 3,246,828.439 | 3,151,898.678 | 3,101,228.739 | 3,004,723.956 | 2,926,677.76 | 2,831,146.269 | 2,945,683.318 | 2,909,448.705 | 2,837,716.716 | 2,805,461.956 | 2,262,125.874 | 2,251,478.402 | 2,243,436.384 |
Total Liabilities & Shareholders Equity
| 6,240,770.969 | 6,270,284.656 | 6,292,235.111 | 6,316,969.636 | 6,344,241.445 | 6,381,926.551 | 6,417,763.844 | 6,462,680.097 | 6,487,412.231 | 6,514,126.492 | 6,584,513.394 | 6,604,034.59 | 6,701,242.172 | 6,682,273.613 | 6,752,173.935 | 6,656,120.982 | 6,674,732.725 | 6,698,203.838 | 6,758,737.654 | 6,880,951.291 | 7,082,476.274 | 7,045,047.56 | 7,015,767.682 | 6,905,286.394 | 6,534,887.299 | 6,527,809.727 | 6,470,569.909 | 6,360,845.609 | 6,215,139.433 | 6,186,976.24 | 6,075,621.09 | 6,066,257.596 | 6,090,955.694 | 5,936,364.258 | 5,883,080.57 | 5,739,863.241 | 5,521,584.52 | 5,330,410.772 | 5,157,923.476 | 5,114,273.658 | 4,963,313.431 | 4,915,848.463 | 4,789,125.574 | 4,768,449.638 | 4,627,510.23 | 4,484,233.6 | 4,367,629.367 | 4,293,161.447 | 4,234,362.186 | 4,465,699.071 | 4,379,896.381 | 4,103,893.859 |