PT Nusantara Infrastructure Tbk
IDX:META.JK
238 (IDR) • At close July 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 217,829.16 | 263,044.998 | 186,325.101 | 277,088.04 | 454,115.247 | 523,370.408 | 616,074.306 | 665,007.444 | 725,331.411 | 986,018.534 | 307,787.01 | 330,068.325 | 396,772.404 | 366,324.551 | 452,344.241 | 513,467.436 | 548,538.948 | 590,392.899 | 587,000.738 | 607,256.799 | 629,376.214 | 663,793.521 | 193,969.099 | 583,571.608 | 574,325.919 | 637,198.284 | 471,118.096 | 527,315.126 | 525,521.085 | 624,321.538 | 652,825.815 | 780,190.858 | 631,538.779 | 637,430.397 | 580,044.496 | 557,633.238 | 603,411.052 | 640,543.439 | 632,354.28 | 968,630.29 | 816,601.389 | 512,543.267 | 616,818.096 | 692,942.86 | 725,628.465 | 322,810.253 |
Short Term Investments
| 5,000 | 0 | 34,015.069 | 28,072.677 | 26,638.307 | 29,916.868 | 31,965.968 | 33,810.159 | 35,039.619 | 34,015.069 | 32,375.788 | 34,834.709 | 36,064.169 | 43,850.751 | 42,908.36 | 34,507.047 | 29,999.026 | 59,833.735 | 63,839.026 | 64,751.576 | 40,572.19 | 56,555.174 | 44,670.391 | 43,850.751 | 53,686.434 | 58,604.275 | 212,725.08 | 215,081.484 | 217,483.465 | 150,022.604 | 162,939.848 | 160,658.348 | 160,744.022 | 155,433.351 | 158,113.067 | 160,075.604 | 160,523.725 | 158,831.589 | 62,264.09 | 62,166.95 | 60,143.577 | 58,750.442 | 12,161 | 12,847.125 | 13,988.75 | 15,005.5 |
Cash and Short Term Investments
| 222,829.16 | 263,044.998 | 220,340.17 | 305,160.717 | 480,753.554 | 553,287.275 | 648,040.274 | 698,817.602 | 760,371.029 | 1,020,033.603 | 340,162.798 | 364,903.034 | 432,836.574 | 410,175.303 | 495,252.6 | 547,974.483 | 578,537.975 | 650,226.634 | 650,839.764 | 672,008.376 | 669,948.405 | 720,348.695 | 238,639.49 | 627,422.359 | 628,012.353 | 695,802.558 | 683,843.176 | 742,396.61 | 743,004.55 | 774,344.142 | 815,765.664 | 940,849.207 | 792,282.802 | 792,863.748 | 738,157.563 | 717,708.842 | 763,934.776 | 799,375.028 | 694,618.37 | 1,030,797.24 | 876,744.966 | 571,293.709 | 628,979.096 | 705,789.985 | 739,617.215 | 337,815.753 |
Net Receivables
| 135,258.591 | 154,302.136 | 289,763.768 | 228,442.151 | 258,866.362 | 378,690.093 | 170,884.849 | 26,297 | 26,639 | 25,530 | 25,024 | 29,564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 327,639.584 | 0 | 329,268.059 | 0 | 0 | 0 | 0 | 0 | 653,954.36 | 577,407.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196,628.866 | 538,907.35 | 0 | 0 | 0 | 10,634.302 | 0 |
Inventory
| 10,935.133 | 11,121.828 | 11,042.917 | 10,688.301 | 12,641.103 | 12,892.927 | 10,672.161 | 10,093.372 | 10,203.748 | 9,516.203 | 8,445.88 | 6,846.496 | 6,696 | 8,372.811 | 5,639.708 | 6,108.966 | 6,274.72 | 2,531.158 | 4,453.822 | 1,518.273 | 1,781.612 | 2,486.139 | 1,272.803 | 0 | 23,942.517 | 19,972.76 | 14,936.269 | 12,334.755 | 16,437.962 | 13,078.651 | 29,839.183 | 24,810.58 | 16,712.771 | 11,529.568 | 8,784.514 | 12,889.338 | 10,616.354 | 4,717.617 | 8,835.675 | 7,059.098 | 4,750.457 | 0 | 0 | 0 | 9,500 | 0 |
Other Current Assets
| 14,730.61 | 14,155.452 | 8,287.681 | 8,629.085 | 1,868.9 | 1,868.9 | 527,446.894 | 316,051.693 | 290,613.092 | 235,392.098 | 1,019,506.234 | 251,086.386 | 254,872.266 | 225,252.985 | 260,925.168 | 244,138.889 | 291,181.478 | 160,904.521 | 301,479.065 | 279,283.228 | 0 | 333,928.716 | -0 | 308,171.574 | 476,189.995 | 546,612.977 | 688,091.159 | 693,867.966 | -0 | 46,555.018 | 820,325.986 | 827,757.194 | 842,612.781 | 603,264.339 | 543,889.017 | 542,588.367 | 503,232.974 | 478,574.168 | 639,125.577 | 162,749.068 | -0 | 18,516.236 | 148,085.278 | 141,922.269 | 91,028.468 | 10,497.707 |
Total Current Assets
| 383,753.494 | 442,624.414 | 529,434.537 | 552,920.254 | 754,129.92 | 946,739.195 | 1,186,159.329 | 1,024,962.668 | 1,061,187.869 | 1,264,941.905 | 1,368,114.912 | 622,835.916 | 694,404.84 | 643,801.099 | 761,817.477 | 798,222.338 | 875,994.172 | 813,662.313 | 956,772.651 | 952,809.877 | 999,369.601 | 1,056,763.55 | 569,180.352 | 935,593.934 | 1,128,144.865 | 1,262,388.296 | 1,386,870.603 | 1,448,599.331 | 1,413,396.872 | 1,411,385.702 | 1,665,930.833 | 1,793,416.981 | 1,651,608.354 | 1,407,657.655 | 1,290,831.093 | 1,273,186.547 | 1,277,784.104 | 1,282,666.812 | 1,342,579.621 | 1,397,234.272 | 1,420,402.773 | 896,246.626 | 789,964.34 | 862,772.863 | 850,779.984 | 459,858.622 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 174,169.026 | 150,163.423 | 183,691.928 | 235,472.366 | 278,582.57 | 324,326.003 | 438,118.1 | 196,455.623 | 424,480.696 | 221,216.935 | 199,230.122 | 198,048.465 | 232,623.438 | 238,117.354 | 679,392.049 | 675,011.024 | 655,581.885 | 741,663.879 | 751,417.669 | 734,963.115 | 703,344.276 | 657,371.951 | 773,513.515 | 564,789.918 | 1,697,329.899 | 1,706,546.856 | 219,950.664 | 217,484.225 | 234,733.465 | 216,427.415 | 171,572.714 | 152,380.445 | 130,584.646 | 176,500.479 | 292,456.362 | 256,821.837 | 179,550.396 | 136,739.71 | 128,371.027 | 115,338.958 | 47,447.774 | 35,769.06 | 128,472.406 | 52,357.98 | 18,552.599 | 17,903.604 |
Goodwill
| 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 52,361.307 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 58,995.371 | 41,428.801 | 14,261.651 | 295,260.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 105,408.651 | 8,147.474 | 8,147.474 | 2,013.104 | 2,013.104 | 0 | 0 |
Intangible Assets
| 157,512.913 | 158,012.538 | 4,686,406.133 | 4,361,742.855 | 4,177,588.477 | 4,002,593.024 | 3,378,373.567 | 3,405,789.748 | 3,433,307.847 | 3,458,117.484 | 3,490,697.651 | 3,510,242.915 | 3,466,196.307 | 3,343,417.531 | 3,222,311.036 | 3,001,883.927 | 2,826,578.507 | 2,290,478.037 | 1,971,669.395 | 1,388,230.689 | 1,425,241.078 | 1,384,434.746 | 1,420,998.049 | 1,384,139.933 | 1,380,424.987 | 1,628,055.265 | 1,626,917.111 | 1,628,602.554 | 1,623,760.924 | 1,625,813.447 | 1,627,106.705 | 1,485,878.175 | 1,432,743.42 | 1,380,935.231 | 1,304,878.594 | 1,276,373.178 | 1,231,547.939 | 1,244,972.975 | 1,255,991.665 | 1,164,805.81 | 1,178,920.576 | 1,193,308.203 | 1,221,575.606 | 1,183,967.083 | 1,185,631.341 | 1,189,636.82 |
Goodwill and Intangible Assets
| 209,874.22 | 210,373.845 | 4,738,767.44 | 4,414,104.162 | 4,229,949.784 | 4,054,954.331 | 3,430,734.874 | 3,458,151.055 | 3,485,669.153 | 3,510,478.79 | 3,543,058.957 | 3,569,238.286 | 3,525,191.678 | 3,402,412.902 | 3,281,306.407 | 3,060,879.298 | 2,885,573.878 | 2,349,473.408 | 2,030,664.766 | 1,447,226.06 | 1,484,236.449 | 1,443,430.116 | 1,462,426.85 | 1,398,401.584 | 1,675,685.404 | 1,628,055.265 | 1,626,917.111 | 1,628,602.554 | 1,623,760.924 | 1,625,813.447 | 1,627,106.705 | 1,485,878.175 | 1,432,743.42 | 1,380,935.231 | 1,304,878.594 | 1,276,373.178 | 1,231,547.939 | 1,244,972.975 | 1,255,991.665 | 1,270,214.461 | 1,187,068.05 | 1,201,455.678 | 1,223,588.71 | 1,185,980.187 | 1,185,631.341 | 1,189,636.82 |
Long Term Investments
| 3,585,901.956 | 3,486,186.485 | 4,931,050.88 | 4,966,268.631 | 5,028,924.775 | 5,127,040.453 | 899,872.138 | 874,574.925 | 863,237.954 | 851,373.338 | 858,976.482 | 843,385.506 | 826,449.851 | 807,591.726 | 791,355.558 | 793,481.846 | 817,451.703 | 771,480.689 | 747,514.251 | 771,366.654 | 761,218.117 | 734,187.881 | 728,488.099 | 375,462.617 | 361,796.972 | 347,512.655 | 188,646.143 | 174,491.288 | 158,201.727 | 208,721.027 | 208,889.998 | 202,994.624 | 192,968.313 | 189,883.819 | 177,085.731 | 171,931.711 | 170,458.268 | 167,785.012 | 261,039.607 | 79,898.981 | 285,695.833 | 263,707.09 | 303,989.716 | 302,413.062 | 285,976.389 | 284,223.999 |
Tax Assets
| 2,648.332 | 3,276.714 | 4,559.685 | 5,285.886 | 6,986.751 | 6,249.18 | 8,685.569 | 9,082.58 | 9,599.48 | 9,877.083 | 10,138.211 | 6,488.866 | 6,300.321 | 5,761.763 | 6,353.322 | 6,712.353 | 6,903.352 | 6,356.325 | 23,300.661 | 35,038.394 | 37,153.328 | 37,544.719 | 74,065.943 | 70,000.131 | 75,682.987 | 75,682.987 | 87,917.268 | 82,795.515 | 78,927.043 | 86,085.359 | 77,089.404 | 75,299.226 | 73,782.767 | 71,720.85 | 68,554.816 | 67,406.015 | 58,410.635 | 61,047.512 | 65,395.007 | 60,172.875 | 51,175.332 | 67,127.392 | 30,408.62 | 57,445.236 | 31,719.043 | 51,357.513 |
Other Non-Current Assets
| 16,605.096 | 26,617.876 | 716,429.763 | 706,240.338 | 706,438.684 | 694,192.779 | 780,526.761 | 1,009,388.103 | 751,517.207 | 729,440.955 | 732,870.503 | 739,279.6 | 741,951.824 | 748,998.549 | 360,515.029 | 377,418.528 | 377,462.74 | 394,763.164 | 375,025.097 | 430,239.212 | 294,879.954 | 376,392.9 | 164,461.73 | 164,158.988 | 298,607.871 | 300,110.575 | 2,274,998.863 | 2,128,120.19 | 2,070,558.132 | 1,973,252.339 | 1,851,909.244 | 1,786,698.107 | 1,657,620.61 | 1,613,496.283 | 1,293,219.206 | 1,249,970.179 | 1,198,436.868 | 1,181,684.978 | 499,145.529 | 710,871.526 | 309,681.828 | 115,275.912 | 13,892.251 | 14,388.798 | 51,369.417 | 16,547.173 |
Total Non-Current Assets
| 3,989,198.629 | 3,876,618.343 | 10,574,499.694 | 10,327,371.383 | 10,250,882.563 | 10,206,762.745 | 5,557,937.441 | 5,547,652.286 | 5,534,504.49 | 5,322,387.101 | 5,344,274.276 | 5,356,440.723 | 5,332,517.112 | 5,202,882.294 | 5,118,922.365 | 4,913,503.049 | 4,742,973.557 | 4,263,737.466 | 3,927,922.443 | 3,418,833.435 | 3,280,832.124 | 3,248,927.567 | 3,202,956.139 | 2,572,813.239 | 4,109,103.132 | 4,057,908.339 | 4,398,430.049 | 4,231,493.772 | 4,166,181.29 | 4,110,299.587 | 3,936,568.065 | 3,703,250.577 | 3,487,699.755 | 3,432,536.662 | 3,136,194.71 | 3,022,502.92 | 2,838,404.106 | 2,792,230.187 | 2,209,942.837 | 2,236,496.801 | 1,881,068.817 | 1,683,335.132 | 1,700,351.703 | 1,612,585.263 | 1,573,248.789 | 1,559,669.108 |
Total Assets
| 4,372,952.124 | 4,319,242.757 | 11,103,934.231 | 10,880,291.637 | 11,005,012.482 | 11,153,501.94 | 6,744,096.771 | 6,572,614.954 | 6,595,692.359 | 6,587,329.006 | 6,712,389.188 | 5,979,276.639 | 6,026,921.952 | 5,846,683.393 | 5,880,739.842 | 5,711,725.386 | 5,618,967.729 | 5,077,399.779 | 4,884,695.094 | 4,371,643.312 | 4,280,201.725 | 4,305,691.117 | 3,772,136.491 | 3,508,407.173 | 5,237,247.996 | 5,320,296.635 | 5,785,300.652 | 5,680,093.104 | 5,579,578.163 | 5,521,685.289 | 5,602,498.898 | 5,496,667.558 | 5,139,308.109 | 4,840,194.317 | 4,427,025.803 | 4,295,689.467 | 4,116,188.209 | 4,074,896.999 | 3,552,522.458 | 3,633,731.072 | 3,301,471.59 | 2,579,581.758 | 2,490,316.043 | 2,475,358.126 | 2,424,028.773 | 2,019,527.73 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,816.099 | 12,048.42 | 158,533.208 | 237,078.889 | 335,240.728 | 369,635.981 | 19,253.255 | 21,693.197 | 70,458.202 | 78,365.92 | 132,407.58 | 116,527.278 | 97,292.217 | 105,952.126 | 16,615.782 | 20,035.519 | 16,264.683 | 53,794.124 | 25,321.51 | 31,944.338 | 28,130.915 | 28,632.56 | 20,698.072 | 9,126.611 | 28,196.641 | 26,034.855 | 20,461.059 | 24,016.151 | 41,015.061 | 43,661.724 | 51,766.109 | 45,912.044 | 47,784.129 | 37,547.183 | 10,135.574 | 12,166.354 | 22,256.393 | 15,746.173 | 15,091.041 | 12,539.78 | 9,755.032 | 5,932.937 | 690.008 | 742.862 | 189.621 | 189.621 |
Short Term Debt
| 40,055.537 | 56,636.044 | 4,176,841.109 | 4,175,896.494 | 1,025,049.383 | 1,120,938.195 | 662,477.461 | 386,522.496 | 391,676.986 | 407,429.894 | 358,528.011 | 171,291.133 | 237,367.246 | 171,904.149 | 81,983.504 | 93,265.834 | 59,756.534 | 88,628.155 | 120,364.588 | 149,669.32 | 190,795.763 | 235,587.315 | 264,987.934 | 227,475.734 | 269,765.408 | 262,334.965 | 216,584.94 | 203,691.561 | 193,391.841 | 217,030.31 | 170,889.019 | 168,773.277 | 166,627.319 | 204,533.751 | 146,467.232 | 141,083.101 | 137,947.409 | 144,909.714 | 119,229.52 | 228,873.798 | 224,148.313 | 80,781.839 | 79,739.377 | 73,109.233 | 67,237.216 | 53,034.708 |
Tax Payables
| 5,720.76 | 4,436.639 | 68,554.556 | 40,402.245 | 69,019.373 | 97,526.79 | 79,701.07 | 63,906.234 | 43,929.76 | 37,419.462 | 26,319.249 | 22,213.323 | 32,273.483 | 22,637.018 | 22,408.291 | 20,870.349 | 28,156.443 | 23,697.613 | 14,105.708 | 19,799.25 | 29,321.585 | 27,933.457 | 29,048.811 | 41,579.045 | 25,138.941 | 21,358.836 | 17,648.96 | 18,704.705 | 29,088.124 | 29,426.047 | 13,570.233 | 13,144.868 | 12,984.259 | 15,451.286 | 11,579.732 | 14,368.135 | 21,772.243 | 23,391.323 | 24,300.148 | 22,703.07 | 22,540.386 | 17,983.204 | 31,276.678 | 8,035.986 | 19,822.291 | 12,559.697 |
Deferred Revenue
| 4,689.892 | 1,579.078 | 163,064.123 | 149,351.431 | 166,246.852 | 1,160.315 | 4,503.316 | 3,642.23 | 0 | 0 | 26,319.249 | 22,213.323 | 32,273.483 | 22,637.018 | 22,408.291 | 20,870.349 | 28,156.443 | 23,697.613 | 465,053.504 | 79,612.378 | 103,307.064 | 128,091.803 | 101,756.392 | 120,750.599 | 152,629.219 | 171,007.195 | 17,648.96 | 211,678.838 | 29,088.124 | 29,426.047 | 473,211.117 | 13,144.868 | 12,984.259 | 15,451.286 | 11,579.732 | 14,368.135 | 21,772.243 | 23,391.323 | 71,786.323 | 22,703.07 | 58,988.692 | 12,514.036 | 40,982.732 | 199,671.03 | 214,671.304 | 196,038.669 |
Other Current Liabilities
| 37,022.075 | 47,091.164 | 190,000 | 190,000 | 190,000 | 441,435.302 | 166,721.184 | 140,244.57 | 140,771.942 | 113,705.304 | 80,982.618 | 86,163.218 | 311,366.726 | 199,504.569 | 534,040.324 | 619,876.944 | 642,211.637 | 315,518.894 | 1,483.161 | 1,278.445 | 0 | 3,847.291 | 852.661 | 508.821 | 2,116.286 | 2,508.945 | 233,655.437 | 1,399.151 | 178,663.259 | 163,232.504 | -0 | 460,284.231 | 439,685.317 | 299,298.021 | 168,374.744 | 189,075.057 | 189,092.002 | 193,818.63 | 45,800 | 20,435.793 | 4,477.66 | 20,902.107 | 4,477.66 | 4,477.66 | 4,477.66 | 6,154.602 |
Total Current Liabilities
| 86,583.603 | 117,354.706 | 4,688,438.439 | 4,752,326.814 | 1,716,536.963 | 1,933,169.794 | 852,955.216 | 552,102.493 | 602,907.13 | 599,501.119 | 598,237.458 | 396,194.952 | 678,299.672 | 499,997.862 | 655,047.901 | 754,048.646 | 746,389.297 | 481,638.786 | 612,222.764 | 262,504.481 | 322,233.742 | 396,158.968 | 388,295.059 | 357,861.764 | 452,707.553 | 461,885.96 | 488,350.396 | 440,785.701 | 442,158.285 | 453,350.585 | 695,866.244 | 688,114.419 | 667,081.024 | 556,830.24 | 336,557.281 | 356,692.646 | 371,068.047 | 377,865.841 | 251,906.884 | 284,552.442 | 297,369.696 | 120,130.92 | 125,889.777 | 278,000.785 | 286,575.8 | 255,417.6 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 459,632.416 | 455,960.163 | 2,878,438.611 | 2,555,259.865 | 5,632,899.104 | 5,532,054.401 | 2,255,690.371 | 2,418,368.646 | 2,429,006.049 | 2,455,747.015 | 2,571,076.552 | 2,034,960.342 | 1,809,210.443 | 1,839,762.651 | 1,714,787.278 | 1,494,297.545 | 1,411,577.067 | 1,271,288.161 | 974,578.244 | 864,706.385 | 815,742.431 | 821,186.649 | 832,818.75 | 666,533.5 | 2,139,128.846 | 2,162,904.58 | 2,147,957.539 | 2,135,002.748 | 2,141,940.569 | 2,153,274.911 | 1,926,133.682 | 1,882,289.26 | 1,652,034.036 | 1,531,350.614 | 1,454,056.166 | 1,355,363.248 | 1,258,921.745 | 1,252,707.894 | 1,107,735.16 | 1,130,002.987 | 1,096,416.352 | 656,687.29 | 669,571.178 | 671,251.406 | 686,941.876 | 704,014.867 |
Deferred Revenue Non-Current
| 3,407.543 | 3,396.623 | 17,678.773 | 6,147.903 | 7,372.172 | 4,193.504 | 3,109.548 | 3,086.748 | 4,170.8 | 4,038.018 | 3,073.978 | 3,056.578 | 3,045.993 | 4,108.56 | 3,038.377 | 2,979.518 | 3,005.56 | 3,518.274 | 3,009.511 | 2,964.153 | 2,956.295 | 3,168.292 | 2,932.47 | 2,747.644 | 53,057.758 | 64,515.007 | 66,164.835 | 71,884.093 | 64,618.034 | 64,022.346 | 54,412.737 | 53,992.168 | 35,904.414 | 33,396.978 | 30,495.549 | 26,818.306 | 9,220.031 | 13,866.901 | 1,208.411 | 31,100.774 | 1,185.527 | 1,169.384 | 7,741.076 | 7,611.292 | 7,213.339 | 6,815.385 |
Deferred Tax Liabilities Non-Current
| 8,373.377 | 9,084.598 | 87,162.876 | 86,744.158 | 87,208.147 | 84,048.647 | 76,440.572 | 76,322.365 | 76,943.717 | 78,464.392 | 78,849.232 | 74,261.484 | 71,760.928 | 67,352.088 | 80,894.559 | 76,912.281 | 74,934.11 | 70,680.592 | 70,371.544 | 67,330.154 | 64,033.614 | 60,393.023 | 57,819.474 | 55,319.142 | 51,914.711 | 47,794.902 | 142,436.185 | 122,052.849 | 120,081.303 | 118,824.165 | 86,490.103 | 86,886.41 | 84,419.221 | 84,299.225 | 55,882.956 | 52,054.082 | 44,626.907 | 44,099.756 | 40,644.057 | 41,782.516 | 29,821.612 | 30,379.84 | 5,997.743 | 5,356.84 | 4,752.061 | 4,185.578 |
Other Non-Current Liabilities
| 42,732.392 | 41,944.567 | 129,829.21 | 128,610.431 | 119,000.013 | 117,488.899 | 97,150.268 | 94,353.275 | 91,886.274 | 88,115.293 | 88,219.046 | 85,596.166 | 83,338.868 | 80,354.342 | 72,512.839 | 66,974.363 | 57,238.682 | 56,487.143 | 47,374.244 | 46,856.152 | 44,088.221 | 45,527.88 | 40,387.542 | 43,233.656 | 48,768.655 | 47,973.698 | 40,986.768 | 40,968.136 | 40,065.882 | 40,219.148 | 39,556.765 | 38,836.419 | 37,713.312 | 29,827.748 | 29,104.835 | 28,695.554 | 26,893.075 | 21,083.693 | 15,285.463 | 13,829.28 | 11,041.601 | 14,810.166 | 900 | 900 | 900 | 900 |
Total Non-Current Liabilities
| 514,145.728 | 510,385.951 | 3,113,109.469 | 2,776,762.358 | 5,846,479.435 | 5,737,785.451 | 2,432,390.759 | 2,592,131.034 | 2,602,006.84 | 2,626,364.718 | 2,741,218.809 | 2,197,874.571 | 1,967,356.233 | 1,991,577.642 | 1,871,233.053 | 1,641,163.707 | 1,546,755.418 | 1,401,974.17 | 1,095,333.543 | 981,856.843 | 926,820.56 | 930,275.844 | 933,958.236 | 767,833.941 | 2,292,869.969 | 2,323,188.187 | 2,397,545.327 | 2,369,907.826 | 2,366,705.789 | 2,376,340.57 | 2,106,593.287 | 2,062,004.257 | 1,810,070.983 | 1,678,874.565 | 1,569,539.506 | 1,462,931.191 | 1,339,661.759 | 1,331,758.244 | 1,164,873.091 | 1,216,715.557 | 1,138,465.093 | 703,046.68 | 684,209.996 | 685,119.539 | 699,807.275 | 715,915.83 |
Total Liabilities
| 600,729.331 | 627,740.657 | 7,801,547.908 | 7,529,089.172 | 7,563,016.398 | 7,670,955.245 | 3,285,345.974 | 3,144,233.527 | 3,204,913.97 | 3,225,865.837 | 3,339,456.267 | 2,594,069.523 | 2,645,655.905 | 2,491,575.504 | 2,526,280.954 | 2,395,212.353 | 2,293,144.715 | 1,883,612.956 | 1,707,556.307 | 1,244,361.323 | 1,249,054.302 | 1,326,434.812 | 1,322,253.295 | 1,125,695.706 | 2,745,577.522 | 2,785,074.147 | 2,885,895.723 | 2,810,693.527 | 2,808,864.074 | 2,829,691.155 | 2,802,459.531 | 2,750,118.676 | 2,477,152.007 | 2,235,704.806 | 1,906,096.787 | 1,819,623.837 | 1,710,729.806 | 1,709,624.085 | 1,416,779.974 | 1,501,267.999 | 1,435,834.789 | 823,177.6 | 810,099.773 | 963,120.323 | 986,383.076 | 971,333.429 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,239,749.574 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 1,066,497.032 | 959,455.01 | 958,750.521 | 958,614.787 |
Retained Earnings
| 421,753.366 | 341,683.615 | 419,285.408 | 465,670.554 | 545,831.006 | 576,152.676 | 569,277.351 | 539,152.289 | 523,048.387 | 503,773.539 | 510,959.284 | 522,632.477 | 522,741.424 | 497,639.009 | 522,462.347 | 503,074.966 | 506,779.796 | 466,184.741 | 460,210.15 | 419,340.037 | 375,469.607 | 326,451.768 | 350,467.233 | 304,235.879 | 282,939.967 | 241,620.25 | 507,042.561 | 478,267.437 | 400,288.806 | 353,276.105 | 348,775.81 | 313,883.533 | 241,938.343 | 204,955.716 | 176,811.849 | 146,060.373 | 102,394.739 | 76,024.066 | 64,143.689 | 33,583.441 | -539.866 | -16,099.308 | 21,039.987 | -57,577.245 | 18,252.495 | -76,201.873 |
Accumulated Other Comprehensive Income/Loss
| 485,039.419 | 485,039.419 | 474,865.397 | 467,379.355 | 467,878.568 | 470,386.995 | 468,214.863 | 476,294.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 1,529,067.996 | 1,529,067.996 | 384,632.839 | 384,632.839 | 384,632.839 | 384,632.839 | 384,632.839 | 384,632.839 | 854,677.693 | 853,893.81 | 855,397.101 | 855,592.57 | 854,481.778 | 859,892.159 | 853,961.987 | 841,137.89 | 873,190.773 | 896,787.894 | 892,481.458 | 894,424.334 | 873,962.988 | 885,947.03 | 541,863.882 | 539,982.7 | 564,691.032 | 569,506.505 | 604,332.693 | 618,622.192 | 612,601.332 | 605,509.362 | 582,486.256 | 558,040.62 | 579,183.756 | 578,204.381 | 576,005.83 | 578,404.83 | 580,281.08 | 584,546.573 | 576,302.092 | 575,215.435 | 474,427.309 | 474,731.309 | 376,826.377 | 424,222.79 | 414,720.82 | 123,089.989 |
Total Shareholders Equity
| 3,675,610.354 | 3,595,540.603 | 2,518,533.218 | 2,557,432.322 | 2,638,091.987 | 2,670,922.084 | 2,661,874.626 | 2,639,829.291 | 2,617,475.653 | 2,597,416.922 | 2,606,105.959 | 2,617,974.621 | 2,616,972.776 | 2,597,280.741 | 2,616,173.907 | 2,583,962.43 | 2,619,720.142 | 2,602,722.209 | 2,592,441.182 | 2,553,513.944 | 2,489,182.169 | 2,452,148.371 | 1,958,828.146 | 1,910,715.61 | 1,914,128.031 | 1,877,623.787 | 2,177,872.286 | 2,163,386.661 | 2,079,387.17 | 2,025,282.499 | 1,997,759.097 | 1,938,421.185 | 1,887,619.13 | 1,849,657.128 | 1,819,314.71 | 1,790,962.234 | 1,749,172.85 | 1,727,067.671 | 1,706,942.812 | 1,675,295.907 | 1,540,384.474 | 1,525,129.033 | 1,464,363.396 | 1,326,100.555 | 1,391,723.835 | 1,005,502.903 |
Total Equity
| 3,772,222.793 | 3,691,502.1 | 3,302,386.323 | 3,351,202.465 | 3,441,996.084 | 3,482,546.696 | 3,458,750.797 | 3,428,381.428 | 3,390,778.389 | 2,597,416.922 | 2,606,105.959 | 2,617,974.621 | 2,616,972.776 | 2,597,280.741 | 2,616,173.907 | 2,583,962.43 | 2,619,720.142 | 2,602,722.209 | 2,592,441.182 | 2,553,513.944 | 2,489,182.169 | 2,452,148.371 | 1,958,828.146 | 1,910,715.61 | 1,914,128.031 | 1,877,623.787 | 2,177,872.286 | 2,163,386.661 | 2,079,387.17 | 2,025,282.499 | 1,997,759.097 | 1,938,421.185 | 1,887,619.13 | 1,849,657.128 | 1,819,314.71 | 1,790,962.234 | 1,749,172.85 | 1,727,067.671 | 1,706,942.812 | 1,675,295.907 | 1,540,384.474 | 1,525,129.033 | 1,464,363.396 | 1,326,100.555 | 1,391,723.835 | 1,005,502.903 |
Total Liabilities & Shareholders Equity
| 4,372,952.124 | 4,319,242.757 | 11,103,934.231 | 10,880,291.637 | 11,005,012.482 | 11,153,501.94 | 6,744,096.771 | 6,572,614.954 | 6,595,692.359 | 6,587,329.006 | 6,712,389.188 | 5,979,276.639 | 6,026,921.952 | 5,846,683.393 | 5,880,739.842 | 5,711,725.386 | 5,618,967.729 | 5,077,399.779 | 4,884,695.094 | 4,371,643.312 | 4,280,201.725 | 4,305,691.117 | 3,772,136.491 | 3,508,407.173 | 5,237,247.996 | 5,320,296.635 | 5,785,300.652 | 5,680,093.104 | 5,579,578.163 | 5,521,685.289 | 5,602,498.898 | 5,496,667.558 | 5,139,308.109 | 4,840,194.317 | 4,427,025.803 | 4,295,689.467 | 4,116,188.209 | 4,074,896.999 | 3,552,522.458 | 3,633,731.072 | 3,301,471.59 | 2,579,581.758 | 2,490,316.043 | 2,475,358.126 | 2,424,028.773 | 2,019,527.73 |