
Enel Chile S.A.
SSE:ENELCHILE.SN
55.3 (CLP) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CLP.
2025 Q1 | 2024 Q4 | 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 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 383,399.319 | 476,531.434 | 288,487.576 | 441,927.997 | 563,291.29 | 293,911.449 | 427,091.115 | 605,903.768 | 875,213.699 | 235,379.726 | 283,596.272 | 292,439.639 | 309,975.14 | 307,626.36 | 333,879.463 | 279,373.346 | 332,036.013 | 401,918.842 | 355,819.022 | 665,226.441 | 235,684.5 | 177,951.647 | 127,638.6 | 190,868.715 | 245,171.924 | 199,418.835 | 102,362.057 | 412,168.999 | 419,456.026 | 272,087.378 | 129,147.282 | 355,878.241 | 245,999.192 | 220,291.997 | 185,982.803 | 154,570.533 | 144,261.845 | 85,160.333 | 132,985.927 |
Short Term Investments
| 0 | 8,582.94 | 62,700.315 | 59,692.973 | 156,971.147 | 67,736.634 | 8,237.396 | 15,733.556 | 14,197.609 | 284.627 | 6,674.262 | 9,564.634 | 4,746.409 | 246.401 | 4,477.024 | 2,387.976 | 3,562.529 | 936.546 | 935.218 | 1,011.934 | 991.505 | 988.279 | 1,011.425 | 1,011.916 | 1,240.542 | 1,240.138 | 187.708 | 187.707 | 974,781.956 | 185.913 | 173.302 | 185.78 | 466.747 | 462.801 | 433.395 | 434.449 | 434.617 | 16,236.49 | 989.104 | 948.789 |
Cash and Short Term Investments
| 0 | 391,982.259 | 539,231.749 | 348,180.549 | 598,899.144 | 631,027.924 | 302,148.845 | 442,824.671 | 620,101.377 | 875,498.326 | 242,053.988 | 293,160.906 | 297,186.048 | 310,221.541 | 312,103.384 | 336,267.439 | 282,935.875 | 332,972.559 | 402,856.333 | 356,830.956 | 666,713.733 | 236,672.779 | 179,389.656 | 128,650.516 | 192,109.257 | 246,412.062 | 199,962.146 | 102,903.817 | 1,386,950.955 | 419,641.939 | 272,260.68 | 129,333.062 | 356,344.988 | 246,461.993 | 220,725.392 | 186,417.252 | 155,005.15 | 160,498.335 | 86,149.437 | 133,934.716 |
Net Receivables
| 0 | 1,594,204.094 | 100,367.139 | 1,838,344.384 | 0 | 1,404,997.261 | 1,813,921.382 | 1,986,414.82 | 1,856,529.694 | 1,445,590.163 | 1,558,886.639 | 1,181,917.128 | 940,260.076 | 656,611.208 | 716,493.33 | 628,386.417 | 525,501.477 | 578,838.915 | 0 | 506,822.197 | 0 | 501,869.282 | 0 | 618,573.938 | 0 | 458,065.65 | 380,256.789 | 331,995.757 | 371,450.998 | 412,690.56 | 474,255.872 | 475,355.817 | 456,605.262 | 509,716.648 | 449,288.001 | 0 | 510,261.937 | 641,815.238 | 625,017.448 | 640,681.994 |
Inventory
| 0 | 81,700.251 | 0 | 98,664.958 | 64,292.696 | 98,107.574 | 120,258.748 | 160,152.101 | 158,294.87 | 77,916.093 | 148,289.325 | 91,234.279 | 73,975.623 | 31,247.71 | 83,758.693 | 67,382.334 | 81,330.401 | 23,310.029 | 28,738.537 | 23,097.497 | 57,080.352 | 39,672.25 | 79,822.179 | 75,458.441 | 64,014.783 | 56,961.643 | 60,456.665 | 68,219.015 | 48,654.164 | 39,686.942 | 36,782.135 | 37,445.485 | 56,063.056 | 37,539.596 | 68,943.982 | 34,906.897 | 40,884.549 | 42,616.615 | 35,549.475 | 43,677.878 |
Other Current Assets
| 2,360 | 225,495.9 | 2,556,029 | 133,712.497 | 91,432.251 | 98,140.394 | 499,230.971 | 467,519.882 | 159,048.059 | 135,134.31 | 485,070.032 | 74,115.939 | 122,002.7 | 39,741.22 | 39,406.628 | 44,276.333 | 60,109.671 | 13,642.351 | 141,766.017 | 48,228.073 | 203,236.669 | 15,137.33 | 1,166,530 | 266,796.261 | 1,134,260 | 64,074.996 | 131,951.003 | 224,139.464 | 135,980.467 | 187,322.344 | 73,440.199 | 82,121.329 | 207,600.906 | 72,808.7 | 126,976.628 | 812,267 | 154,843.464 | -11,508.668 | 18,117.584 | 24,568.91 |
Total Current Assets
| 2,360 | 2,234,218.853 | 2,556,029 | 2,418,902.388 | 2,431,752 | 2,370,971.259 | 2,735,560 | 3,056,911 | 2,793,974 | 3,064,242 | 2,434,300 | 1,640,428 | 1,433,425 | 1,268,253 | 1,151,762 | 1,076,313 | 1,024,503.814 | 1,026,401 | 1,083,670 | 1,046,389.793 | 1,411,122 | 1,018,213 | 1,166,530 | 1,089,479 | 1,134,260 | 996,947.772 | 772,271 | 726,904 | 1,943,036.584 | 1,059,341.785 | 856,738.886 | 724,255.693 | 942,454.487 | 866,526.937 | 865,934 | 812,267 | 860,995 | 848,991.835 | 764,833.944 | 842,863.498 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 7,825,472.042 | 0 | 7,532,428.235 | 7,601,732.205 | 7,119,237.375 | 6,983,832.334 | 6,531,076.814 | 6,634,071.436 | 6,806,052.426 | 6,913,962.089 | 6,926,267.942 | 6,165,185.014 | 6,271,477.622 | 5,840,354.264 | 5,418,917.983 | 5,289,033.38 | 5,088,998.664 | 5,078,557.88 | 5,004,623.963 | 5,625,336.892 | 5,360,319.624 | 5,229,770.526 | 5,102,543.971 | 5,301,672.846 | 5,308,647.633 | 5,139,558.913 | 5,108,023.908 | 3,589,158.875 | 3,585,687.137 | 3,533,305.614 | 3,459,327.258 | 3,472,727.866 | 3,476,128.634 | 3,463,189.177 | 3,465,260.834 | 3,426,255.561 | 3,429,167.797 | 3,349,115.618 | 3,283,760.776 |
Goodwill
| 0 | 889,242.912 | 885,296.668 | 887,139.466 | 888,617.903 | 884,464.658 | 885,114.492 | 881,462.934 | 881,000.886 | 883,613.429 | 887,700.413 | 924,577.206 | 918,765.347 | 921,078.198 | 919,568.529 | 916,250.096 | 916,321.565 | 915,705.369 | 918,830.41 | 920,153.696 | 921,530.64 | 917,352.974 | 916,358.002 | 914,484.179 | 914,345.843 | 915,044.725 | 913,739.652 | 913,265.489 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 | 887,257.655 |
Intangible Assets
| 0 | 293,348.456 | 265,752.554 | 257,890.027 | 260,582.886 | 195,009.5 | 185,723.356 | 179,287.601 | 182,544.366 | 191,441.263 | 196,397.069 | 210,261.143 | 191,514.748 | 191,221.555 | 178,983.029 | 169,492.337 | 168,720.807 | 165,114.521 | 137,569.756 | 137,910.952 | 138,868.864 | 132,278.593 | 120,032.876 | 113,864.325 | 113,647.603 | 115,372.393 | 105,470.932 | 99,320.535 | 53,157.989 | 55,170.904 | 43,758.342 | 43,340.876 | 42,902.893 | 44,470.75 | 41,065.641 | 41,249.668 | 41,347.528 | 42,879.326 | 37,725.489 | 36,525.522 |
Goodwill and Intangible Assets
| 0 | 1,182,591.368 | 1,151,049.222 | 1,145,029.493 | 1,149,200.789 | 1,079,474.158 | 885,114.492 | 881,462.934 | 881,000.886 | 1,075,054.692 | 887,700.413 | 924,577.206 | 1,110,280.095 | 1,112,299.753 | 1,098,551.558 | 1,085,742.433 | 1,085,042.372 | 1,080,819.89 | 1,056,400.166 | 1,058,064.648 | 1,060,399.504 | 1,049,631.567 | 1,036,390.878 | 1,028,348.504 | 1,027,993.446 | 1,030,417.118 | 1,019,210.584 | 1,012,586.024 | 940,415.644 | 942,428.559 | 931,015.997 | 930,598.531 | 930,160.548 | 931,728.405 | 928,323.296 | 928,507.323 | 928,605.183 | 930,136.981 | 924,983.144 | 923,783.177 |
Long Term Investments
| 0 | 1,203,777.627 | 1,220,167.745 | 1,276,231.472 | 41,084.951 | 947,974.872 | 782,676.84 | 728,067.663 | 769,908.72 | 20,079.287 | 658,657.33 | 703,844.916 | 614,810.627 | 12,282.076 | 502,045.278 | 400,806.923 | 445,304.91 | 15,319.283 | 15,406.08 | 10,388.332 | 9,716.885 | 10,277.811 | 11,482.87 | 11,265.269 | 15,900.739 | 15,915.571 | 15,571.772 | 21,574.715 | 14,713.887 | 15,335.722 | 20,819.122 | 21,670.136 | 23,080.001 | 22,032.551 | 33,620.904 | 32,668.492 | 35,364.668 | 48,750.36 | 50,724.152 | 43,398.157 |
Tax Assets
| 0 | 125,239.871 | 0 | 338,724.472 | 0.356 | 337,115.274 | 322,726.8 | 722,018.686 | 489,393.371 | 65,877.629 | 625,061.64 | 673,810.683 | 407,428.963 | 179,700.736 | 499,301.645 | 370,316.123 | 349,127.155 | 108,013.945 | -0.115 | 0 | -0.471 | 21,848.239 | -0.26 | 0.128 | -0.197 | 19,171.23 | 0.331 | -0.202 | 1,998.572 | 2,837.792 | 22,929.76 | 24,017.263 | -0.319 | 21,796.517 | -0.145 | 0.338 | 0.017 | 22,392.339 | 20,249.553 | 12,965.095 |
Other Non-Current Assets
| 10,491 | 148,597.823 | 7,713,191.033 | 231,927.642 | 1,318,202.699 | 238,393.864 | 16,103.534 | -379,243.097 | -168,887.413 | 834,273.966 | 106,164.528 | -4,304.747 | -160,771.699 | 656,310.813 | -189,359.745 | -165,456.462 | 64,460.868 | 584,919.218 | 691,182.989 | 725,261.355 | 605,016.19 | 397,697.759 | 215,368.986 | 140,665.128 | 132,333.166 | 116,920.84 | 212,067.4 | 193,412.555 | 88,910.57 | 89,142.013 | 89,470.266 | 112,977.634 | 106,396.904 | 80,497.968 | 99,464.768 | 90,339.013 | 70,850.571 | 46,029.558 | 39,391.406 | 19,964.042 |
Total Non-Current Assets
| 10,491 | 10,485,678.731 | 10,084,408 | 10,524,341.314 | 10,110,221 | 9,722,195.543 | 8,990,454 | 8,483,383 | 8,605,487 | 8,801,338 | 9,191,546 | 9,224,196 | 8,136,933 | 8,232,071 | 7,750,893 | 7,110,327 | 7,232,968.685 | 6,878,071 | 6,841,547 | 6,798,338.298 | 7,300,469 | 6,839,775 | 6,493,013 | 6,282,823 | 6,477,900 | 6,491,072.392 | 6,386,409 | 6,335,597 | 4,635,197.548 | 4,635,431.223 | 4,597,540.759 | 4,548,590.822 | 4,532,365 | 4,532,184.075 | 4,524,598 | 4,516,776 | 4,461,076 | 4,476,477.035 | 4,384,463.873 | 4,283,871.247 |
Total Assets
| 12,851 | 12,719,897.584 | 12,640,438 | 12,943,243.702 | 12,541,973 | 12,093,166.802 | 11,726,014 | 11,540,294 | 11,399,462 | 11,865,580 | 11,625,846 | 10,864,624 | 9,570,358 | 9,500,324 | 8,902,655 | 8,186,640 | 8,257,472.499 | 7,904,472 | 7,925,217 | 7,844,728.091 | 8,711,591 | 7,857,988 | 7,659,543 | 7,372,302 | 7,612,160 | 7,488,020.164 | 7,158,680 | 7,062,501 | 6,578,234.132 | 5,694,773.008 | 5,454,279.645 | 5,272,846.515 | 4,775,216.646 | 5,398,711.012 | 5,390,532 | 5,329,043 | 5,322,071 | 5,325,468.87 | 5,149,297.817 | 5,126,734.745 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 1,530,434.532 | 1,276,271.825 | 1,310,243.133 | 1,868,444.313 | 912,730.441 | 1,170,493.536 | 1,325,324.49 | 1,447,393.268 | 1,095,309.762 | 1,123,487.46 | 1,070,454.438 | 866,135.831 | 517,348.309 | 677,460.928 | 578,157.008 | 553,267.762 | 326,437.03 | 472,011.081 | 523,456.016 | 468,994.26 | 417,181.392 | 494,331.454 | 476,699.304 | 479,150.747 | 466,123.261 | 316,538.449 | 387,035.997 | 244,276.84 | 427,450.041 | 294,170.706 | 279,431.54 | 324,158.168 | 325,005.098 | 456,291.737 | 494,126.649 | 425,824.688 | 435,495.477 | 323,560.019 | 381,026.633 |
Short Term Debt
| 0 | 26,886.119 | 491,690.346 | 447,597.431 | 0 | 566,358.506 | 798,501.407 | 804,599.457 | 0 | 74,998.624 | 2,207,179.174 | 1,652,927.999 | 1,095,142.994 | 86,287.787 | 496,537.259 | 245,906.143 | 187,766.515 | 159,084.703 | 218,868.748 | 171,090.379 | 201,178.509 | 164,404.334 | 66,042.157 | 176,900.681 | 268,946.979 | 329,262.093 | 413,483.073 | 97,174.399 | 20,336.691 | 17,255.692 | 20,384.941 | 17,914.422 | 18,978.998 | 18,013.114 | 18,901.529 | 148,347.957 | 187,170.147 | 18,446.637 | 21,384.656 | 143,170.408 |
Tax Payables
| 0 | 0 | 0 | 101,927.548 | 160,362.196 | 160,107.212 | 85,981.497 | 87,223.54 | 365,080.178 | 359,920.898 | 10,951.488 | 11,501.569 | 18,471.024 | 25,890.67 | 9,119.138 | 5,650.454 | 75,913.25 | 112,477.085 | 0 | 0 | 0 | 18,040.339 | 0 | 0 | 0 | 19,420.523 | 0 | 0 | 124,736.354 | 110,442.374 | 77,013.839 | 60,988.36 | 0 | 95,577.833 | 0 | 0 | 0 | 37,296.975 | 27,990.507 | 61,125.168 |
Deferred Revenue
| 0 | 0 | 0 | 25,023.509 | 21,976.795 | 22,773.676 | 17,572.518 | 13,592.008 | 7,329.47 | 6,705.056 | 7,620.697 | 7,496.776 | 7,183.873 | 3,670.633 | 6,493.658 | 6,369.6 | 4,241.278 | 547,486.678 | 0.218 | 0 | -0.113 | 263,646.047 | -0.413 | 0.199 | -0.379 | 269,366.094 | 0.343 | -0.033 | 392,511.706 | 430,573.501 | 238,788.35 | 191,436.088 | -0.446 | 330,356.774 | -0.254 | 0.369 | 0.08 | 384,024.394 | 396,174.967 | 351,501.295 |
Other Current Liabilities
| 2,072 | 686,166.75 | 443,824.829 | 306,098.425 | 876,311.491 | 1,132,257.965 | 461,158.56 | 753,831.513 | 1,063,577.554 | 1,631,557.54 | 600,019.878 | 417,249.994 | 300,375.151 | 1,499,128.818 | 381,439.675 | 380,455.395 | 222,513.774 | 440,817.371 | 286,560.285 | 213,375.517 | 368,516.231 | 441,673.787 | 349,855.389 | 302,584.161 | 372,339.274 | 402,658.275 | 248,716.794 | 166,633.604 | 282,244.741 | 261,668.539 | 178,548.384 | 147,204.07 | 325,981.834 | 318,650.602 | 136,131.734 | 81,112.394 | 174,192.165 | 362,323.165 | 406,300.975 | 334,761.486 |
Total Current Liabilities
| 2,072 | 2,243,487.401 | 2,211,787 | 2,088,962.498 | 2,905,118 | 2,793,918.344 | 2,516,135 | 2,970,979 | 2,876,051 | 3,168,492 | 3,941,638 | 3,152,134 | 2,280,125 | 2,132,326 | 1,564,557 | 1,210,169 | 1,043,702.579 | 1,045,480 | 946,434 | 907,921.912 | 1,038,689 | 1,041,300 | 910,229 | 892,293 | 1,120,437 | 1,217,464.152 | 969,302 | 650,844 | 671,594.626 | 816,816.646 | 570,117.87 | 505,538.392 | 669,119 | 757,246.647 | 611,325 | 723,587 | 787,187 | 853,562.254 | 779,236.157 | 920,083.695 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 2,636,465.844 | 3,613,657.864 | 4,249,334.143 | 2,345,713.805 | 3,183,228.187 | 3,772,773.656 | 3,313,632.498 | 3,081,114.723 | 3,547,564.888 | 3,672,928.885 | 3,710,965.504 | 3,161,900.23 | 2,017,362.73 | 3,416,557.762 | 2,985,249.737 | 2,736,724.941 | 2,692,491.395 | 3,132,467.169 | 1,907,571.571 | 3,381,735.968 | 2,522,045.743 | 2,609,721.844 | 2,452,455.59 | 2,171,500.36 | 1,703,044.158 | 2,086,778.413 | 2,437,483.553 | 1,684,994.101 | 781,978.145 | 812,210.548 | 843,858.793 | 814,590.356 | 854,016.751 | 906,733.117 | 924,303.013 | 898,647.076 | 826,380.628 | 817,272.53 | 743,672.174 |
Deferred Revenue Non-Current
| 0 | 36,481.946 | 0 | 45,324.744 | 49,620.626 | 52,287.807 | 55,826.253 | 59,277.291 | 8,694.51 | 1,752,967.478 | -18,479.333 | -167,429.67 | -114,547.172 | 1,805,590.035 | -171,599.784 | -174,619.305 | 43,520.291 | 1,583,202.008 | 0 | 0 | 0 | 1,103,979.055 | 0 | 0 | 0 | 615,041.366 | 0 | 0 | 152,877.102 | 157,528.319 | 158,982.004 | 169,622.919 | 0 | 176,745.458 | 0 | 0 | 0 | 208,088.16 | 204,827.955 | 120,081.848 |
Deferred Tax Liabilities Non-Current
| 0 | 171,414.578 | 417,732.869 | 436,944.489 | 442,398.03 | 431,958.429 | 417,597.634 | 807,442.079 | 618,402.24 | 199,016.494 | 412,557.509 | 525,857.483 | 450,784.713 | 197,416.95 | 454,577.872 | 416,858.631 | 404,270.949 | 168,057.562 | 0 | 0 | 0 | 249,284.641 | 0 | 0 | 0 | 278,080.054 | 0 | 0 | 171,618.082 | 172,223.681 | 197,469.343 | 196,627.818 | 0 | 199,364.794 | 0 | 0 | 0 | 235,101.356 | 227,628.896 | 255,222.666 |
Other Non-Current Liabilities
| 5,204 | 2,477,082.878 | 1,260,833.267 | 1,188,427.493 | 1,885,974.539 | 1,130,333.529 | 310,134.457 | -97,484.868 | 162,402.399 | -1,191,399.86 | 654,036.115 | 444,924.088 | 439,103.983 | 1,135.285 | 601,433.238 | 386,426.949 | 414,768.335 | -1,179,033.965 | 540,042.831 | 2,416,285.396 | 568,834.032 | 298,074.276 | 386,692.156 | 382,950.41 | 444,111.64 | 226.653 | 437,382.587 | 409,156.447 | 171,927.865 | -20,735.44 | 164,777.106 | 151,952.478 | 354,584.644 | -51,656.28 | 367,703.883 | 396,658.987 | 404,632.924 | 235,537.045 | 3,262.507 | 258,831.237 |
Total Non-Current Liabilities
| 5,204 | 5,150,030.668 | 5,292,224 | 5,920,030.869 | 4,723,707 | 4,538,362.186 | 4,556,332 | 4,082,867 | 4,066,644 | 4,308,149 | 4,326,965 | 4,366,767 | 3,795,351 | 4,021,505 | 4,017,991 | 3,549,534 | 3,555,764.225 | 3,264,717 | 3,672,510 | 3,803,553.895 | 3,950,570 | 3,069,404 | 2,996,414 | 2,835,406 | 2,615,612 | 2,596,392.231 | 2,524,161 | 2,846,640 | 2,009,799.068 | 1,090,994.705 | 1,135,969.658 | 1,165,434.19 | 1,169,175 | 1,178,470.723 | 1,274,437 | 1,320,962 | 1,303,280 | 1,270,005.833 | 1,252,991.888 | 1,122,585.259 |
Total Liabilities
| 7,276 | 7,393,518.069 | 7,504,011 | 8,008,993.367 | 7,628,825 | 7,332,280.53 | 7,072,467 | 7,053,846 | 6,942,695 | 7,476,641 | 8,268,603 | 7,518,901 | 6,075,476 | 6,153,831 | 5,582,548 | 4,759,703 | 4,599,466.804 | 4,310,197 | 4,618,944 | 4,711,475.807 | 4,989,259 | 4,110,704 | 3,906,643 | 3,727,699 | 3,736,049 | 3,813,856.383 | 3,493,463 | 3,497,484 | 2,681,393.694 | 1,907,811.351 | 1,706,087.528 | 1,670,972.582 | 1,838,294 | 1,935,717.37 | 1,885,762 | 2,044,549 | 2,090,467 | 2,123,568.087 | 2,032,228.045 | 2,042,668.954 |
Equity: | ||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.567 | 0 | 0 | 0 | 0.527 | 0 | 0.088 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,882,103.47 | 3,954,491.479 | 3,954,491.479 | 3,954,491.479 | 3,954,491.479 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 | 2,229,108.975 |
Retained Earnings
| 0 | 2,476,493.821 | 2,311,317.145 | 2,647,132.413 | 3,066,417.896 | 2,522,999.097 | 2,355,239.113 | 1,690,240.798 | 2,220,049.103 | 2,474,432.817 | 1,359,752.026 | 1,259,505.212 | 1,268,676.442 | 1,603,186.295 | 1,067,561.194 | 1,209,298.396 | 1,396,308.972 | 1,747,437.805 | 1,573,306.012 | 1,471,416.973 | 2,079,096.309 | 2,008,103.651 | 2,012,507.545 | 1,855,338.339 | 2,089,338.641 | 1,914,797.613 | 1,870,331.57 | 1,783,623.609 | 1,818,594.665 | 1,751,605.583 | 1,754,976.619 | 1,675,522.49 | 1,685,998.092 | 1,569,375.291 | 1,599,736.094 | 1,461,424.667 | 1,439,188.388 | 1,322,162.479 | 1,278,364.066 | 1,171,971.677 |
Accumulated Other Comprehensive Income/Loss
| 0 | -971,840.545 | -974,722.86 | -1,500,624.65 | -2,374,820.639 | -1,527,450.081 | -1,458,221.934 | -938,850.714 | -1,498,595.382 | -2,259,335.392 | -1,706,767.574 | -1,612,813.326 | -1,459,739.438 | -2,387,421.412 | -1,428,261.65 | -1,458,762.768 | -1,424,240.763 | -2,277,625.485 | -2,387,642.141 | -2,454,297.858 | -2,515,774.346 | -2,405,509.135 | -2,401,152.706 | -2,341,590.475 | -2,359,097.638 | -2,375,672.564 | -2,335,616.128 | -2,343,275.007 | -988,072.794 | -997,330.548 | -1,017,014.701 | -1,036,620.291 | -1,038,321.545 | -1,035,092.978 | -1,043,074.799 | -1,053,861.08 | -1,065,103.777 | -958,589.952 | -979,516.732 | -928,879.218 |
Other Total Stockholders Equity
| 5,193 | -427,958.325 | -428,759.755 | 3,041,984.381 | 0.273 | 394,851.968 | 2,750,091.336 | 2,588,175.244 | 2,614,901.246 | 0 | 1,754,603.685 | 1,654,357.095 | 1,663,528.472 | 0 | 1,589,116.639 | 1,604,150.405 | -445,061.83 | 0 | 1,573,305.671 | 0 | -448,268.127 | 0 | -0.309 | 1,855,338.005 | 2,016,950.632 | -72,388.009 | 1,797,943.561 | 1,711,235.528 | 0 | 0 | 0 | 0 | 60,137.124 | 0 | -0.27 | 0.438 | 0.414 | 0 | 0 | 0 |
Total Shareholders Equity
| 5,193 | 4,958,798.421 | 4,789,938 | 4,599,332.116 | 4,573,701 | 4,446,079.918 | 4,340,783 | 4,195,117 | 4,165,098 | 4,097,201 | 3,086,533 | 3,082,352 | 3,245,123 | 3,097,868 | 3,076,824 | 3,188,622 | 3,409,109.849 | 3,351,916 | 3,067,767 | 2,899,222.585 | 3,445,426 | 3,484,698 | 3,493,458 | 3,395,851 | 3,612,345 | 3,421,228.519 | 3,416,819 | 3,322,452 | 3,059,630.846 | 2,983,384.01 | 2,967,070.893 | 2,868,011.174 | 2,936,922.646 | 2,763,391.288 | 2,785,770 | 2,636,673 | 2,603,194 | 2,592,681.502 | 2,527,956.309 | 2,472,201.434 |
Total Equity
| 5,575 | 5,326,379.515 | 5,136,427 | 4,934,250.335 | 4,913,148 | 4,760,886.272 | 4,653,547 | 4,486,448 | 4,456,767 | 4,388,939 | 3,357,243 | 3,345,723 | 3,494,882 | 3,346,493 | 3,320,107 | 3,426,937 | 3,658,005.695 | 3,594,275 | 3,306,273 | 3,133,252.284 | 3,722,332 | 3,747,284 | 3,752,900 | 3,644,603 | 3,876,111 | 3,674,163.781 | 3,665,217 | 3,565,017 | 3,896,840.438 | 3,786,961.657 | 3,748,192.117 | 3,601,873.933 | 3,696,662.42 | 3,462,993.642 | 3,504,770 | 3,284,494 | 3,231,604 | 3,201,900.783 | 3,117,069.772 | 3,084,065.791 |
Total Liabilities & Shareholders Equity
| 12,851 | 12,719,897.584 | 12,640,438 | 12,943,243.702 | 12,541,973 | 12,093,166.802 | 11,726,014 | 11,540,294 | 11,399,462 | 11,865,580 | 11,625,846 | 10,864,624 | 9,570,358 | 9,500,324 | 8,902,655 | 8,186,640 | 8,257,472.499 | 7,904,472 | 7,925,217 | 7,844,728.091 | 8,711,591 | 7,857,988 | 7,659,543 | 7,372,302 | 7,612,160 | 7,488,020.164 | 7,158,680 | 7,062,501 | 6,578,234.132 | 5,694,773.008 | 5,454,279.645 | 5,272,846.515 | 4,775,216.646 | 5,398,711.012 | 5,390,532 | 5,329,043 | 5,322,071 | 5,325,468.87 | 5,149,297.817 | 5,126,734.745 |