PT Metropolitan Land Tbk
IDX:MTLA.JK
426 (IDR) • At close September 19, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 618,103 | 689,990 | 742,319 | 666,472 | 622,366 | 550,529 | 756,141 | 613,108 | 673,190 | 751,835 | 652,366 | 435,496 | 441,514 | 431,498 | 492,110 | 359,450 | 319,853 | 419,538 | 727,634 | 231,491.926 | 212,205.259 | 272,063.407 | 338,464.403 | 316,934.911 | 414,553.339 | 564,637.13 | 462,939.49 | 233,784.455 | 244,880.454 | 270,635.702 | 310,437.081 | 205,030.141 | 209,826.199 | 201,191.902 | 216,358.346 | 190,858.992 | 225,543.088 | 166,095.814 | 302,173.032 | 194,346.731 | 315,299.598 | 211,216.373 | 382,391.421 | 385,196.38 | 189,328.139 | 159,874.207 | 229,996.114 | 164,350.394 | 327,302.391 |
Short Term Investments
| 134,972 | 85,312 | 102,470 | 101,462 | 126,217 | 155,651 | 137,962 | 138,902 | 164,200 | 163,569 | 167,311 | 167,206 | 130,576 | 104,650 | 104,607 | 106,702 | 130,155 | 94,636 | 149,160 | 90,435.075 | 90,422.012 | 79,364.142 | 201,710.843 | 0 | 0 | 0 | 210,836.55 | 134,276.06 | 90,270.579 | 68,171.487 | 59,991.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44,325.479 | 44,304.11 | 44,238.685 | 0 | 52,067.671 | 0 |
Cash and Short Term Investments
| 753,075 | 775,302 | 844,789 | 767,934 | 748,583 | 706,180 | 894,103 | 752,010 | 837,390 | 915,404 | 819,677 | 602,702 | 572,090 | 536,148 | 596,717 | 466,152 | 450,008 | 514,174 | 876,794 | 321,927.001 | 302,627.271 | 351,427.549 | 540,175.246 | 316,934.911 | 414,553.339 | 564,637.13 | 462,939.49 | 233,784.455 | 244,880.454 | 270,635.702 | 310,437.081 | 205,030.141 | 209,826.199 | 201,191.902 | 216,358.346 | 190,858.992 | 225,543.088 | 166,095.814 | 302,173.032 | 194,346.731 | 315,299.598 | 211,216.373 | 382,391.421 | 429,521.859 | 233,632.249 | 204,112.892 | 229,996.114 | 216,418.065 | 327,302.391 |
Net Receivables
| 176,594 | 242,026 | 198,273 | 142,206 | 152,348 | 141,813 | 160,907 | 214,197 | 217,597 | 227,930 | 198,439 | 461,156 | 255,239 | 319,353 | 135,072 | 163,568 | 134,672 | 158,831 | 105,227 | 179,013.287 | 279,504.947 | 160,575.917 | 163,676 | 209,082.216 | 202,189.747 | 157,497.489 | 288,230.276 | 146,171.857 | 184,652.099 | 183,255.62 | 187,118.481 | 243,279.302 | 255,482.94 | 224,952.15 | 224,864.84 | 292,271.4 | 290,090.787 | 296,543.145 | 324,037.076 | 245,964.173 | 282,048.685 | 211,954.188 | 158,314.949 | 167,275.515 | -44,304.11 | 117,401.69 | 87,936.643 | 68,754.786 | 137,052.251 |
Inventory
| 3,077,443 | 2,953,409 | 2,929,513 | 3,022,268 | 3,082,573 | 2,736,030 | 2,707,883 | 2,405,729 | 2,402,604 | 2,359,783 | 2,307,073 | 2,385,719 | 2,374,773 | 2,363,131 | 2,332,400 | 2,348,490 | 2,336,034 | 2,401,880 | 2,312,005 | 2,156,261.578 | 2,008,489.084 | 1,947,531.368 | 1,964,564.297 | 1,644,639.733 | 1,660,796.721 | 1,604,988.178 | 1,703,033.306 | 1,608,328.09 | 1,587,894.48 | 1,583,310.619 | 1,625,983.495 | 1,583,321.566 | 1,545,140.427 | 1,550,013.013 | 1,502,645.453 | 1,401,963.69 | 1,340,368.457 | 1,277,900.168 | 1,177,104.053 | 1,121,055.631 | 1,036,401.819 | 888,159.702 | 887,812.528 | 809,905.751 | 804,626.118 | 815,330.415 | 802,095.555 | 1,044.75 | 1,813.339 |
Other Current Assets
| -929,669 | -3,970,737 | -3,972,575 | -3,932,408 | -3,983,504 | -3,584,023 | -3,762,893 | 275,632 | 302,126 | 276,266 | 259,520 | 543,006 | 306,221 | 350,380 | 299,734 | 397,264 | 372,215 | 367,216 | 301,955 | 369,195.2 | 438,835.98 | 274,094.211 | 270,838.389 | 268,212.624 | 287,006.687 | 236,456.799 | 379,063.155 | 194,125.73 | 226,362.868 | 239,010.002 | 236,100.614 | 296,992.633 | 322,288.499 | 285,210.975 | 293,087.318 | 0.001 | -0.001 | 339,657.293 | 368,410.66 | 290,997.054 | -0.001 | -0.001 | 197,449.312 | 0.002 | 181,905.172 | -0.001 | 129,925.11 | 113,231.222 | -0.001 |
Total Current Assets
| 4,070,358 | 3,996,567 | 3,993,627 | 3,982,600 | 4,058,349 | 3,690,875 | 3,806,290 | 3,433,371 | 3,542,120 | 3,551,453 | 3,386,270 | 3,531,427 | 3,253,084 | 3,249,659 | 3,228,851 | 3,211,906 | 3,158,257 | 3,283,270 | 3,490,754 | 2,847,383.779 | 2,749,952.335 | 2,573,053.128 | 2,775,577.932 | 2,229,787.268 | 2,362,356.747 | 2,406,082.107 | 2,545,035.951 | 2,036,238.275 | 2,059,137.802 | 2,092,956.323 | 2,172,521.19 | 2,085,344.34 | 2,077,255.125 | 2,036,415.89 | 2,012,091.117 | 1,885,094.083 | 1,856,002.331 | 1,783,653.275 | 1,847,687.745 | 1,606,399.416 | 1,633,750.101 | 1,311,330.262 | 1,467,653.261 | 1,406,703.127 | 1,175,859.429 | 1,136,844.996 | 1,162,016.779 | 399,448.823 | 466,167.98 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 789,479 | 802,586 | 1,703,186 | 770,252 | 768,973 | 771,443 | 712,719 | 674,842 | 636,420 | 642,593 | 607,049 | 540,490 | 523,149 | 494,619 | 497,402 | 486,831 | 381,443 | 380,741 | 385,178 | 359,102.702 | 361,627.279 | 369,288.014 | 366,199.466 | 381,558.002 | 490,337.387 | 428,152.243 | 464,239.332 | 433,729.84 | 469,954.067 | 384,574.433 | 396,482.733 | 380,496.343 | 367,599.952 | 367,259.041 | 371,372.525 | 359,368.626 | 350,754.571 | 334,089.811 | 328,796.688 | 311,485.626 | 320,081.053 | 288,623.005 | 272,650.495 | 218,487.775 | 209,313.236 | 181,773.718 | 182,135.334 | 248,173.698 | 168,815.842 |
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 |
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 |
Goodwill and Intangible Assets
| 0 | 1,489,237 | 1,179,477 | 1,469,710 | 1,516,196 | 75,899 | 57,951 | 0 | 0 | 0 | 1,318,071 | 1,551,599 | 1,473,439 | 1,376,999 | 1,284,452 | 1,430,887 | 1,429,492 | 1,415,531 | 1,520,180 | 1,446,892.619 | 1,416,555.78 | 1,426,000.758 | 1,527,645.276 | -375,598.295 | -377,675.506 | -282,396.379 | -73,851.257 | -47,629.763 | -49,389.316 | -70,425.838 | -51,222.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -63,231.751 | -62,323.759 | 0 | -44,576.601 | 1,032,657.296 | 880,671.708 | 729,476.572 | -67,409.784 | 0 | 0 |
Long Term Investments
| 0 | 29,246 | 250,918 | -22,077 | -46,605 | -75,899 | -57,951 | -58,225 | -82,963 | 142,905 | 142,171 | -84,839 | -47,422 | 13,849 | 136,562 | -20,578 | -4,327 | 29,479 | -48,077 | 32,559.377 | 29,279.309 | 13,711.813 | -106,133.77 | 375,598.295 | 377,675.506 | 282,396.379 | 73,851.257 | 47,629.763 | 49,389.316 | 70,425.838 | 51,222.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63,231.751 | 62,323.759 | 0 | 44,576.601 | 8,241.894 | 8,078.707 | 9,347.992 | 67,409.784 | 0 | 0 |
Tax Assets
| 1,777 | 1,777 | 1,777 | 3,000 | 3,000 | 3,000 | 3,000 | 353 | 353 | 353 | 353 | 812 | 812 | 812 | 812 | 380 | 380 | 380 | 380 | 287 | 212.902 | 237.593 | 277.414 | 246.82 | 319.559 | 313.818 | 247.093 | 796.024 | 701.182 | 545.422 | 260.886 | 2,675.338 | 3,162.334 | 3,004.751 | 3,401.222 | 2,813.411 | 2,800.938 | 3,665.217 | 1,776.34 | 1,037.737 | 2,226.042 | 792.016 | 513.009 | 724.415 | 650.963 | 652.264 | 616.188 | 0 | 1,021.375 |
Other Non-Current Assets
| 2,472,945 | 984,240 | 91,726 | 707,511 | 683,773 | 2,234,975 | 2,213,886 | 2,519,262 | 2,560,176 | 2,309,829 | 955,634 | 828,365 | 830,203 | 790,888 | 784,404 | 770,492 | 845,740 | 764,000 | 758,949 | 688,976.775 | 666,669.854 | 652,885.994 | 630,396.422 | 2,317,466.221 | 2,159,316.53 | 1,998,936.597 | 1,864,307.8 | 1,704,766.75 | 1,564,786.428 | 1,508,870.91 | 1,363,264.464 | 1,331,453.553 | 1,319,188.619 | 1,290,924.319 | 1,233,877.714 | 1,177,989.716 | 1,135,137.998 | 1,093,817.315 | 1,072,456.97 | 1,083,654.583 | 1,037,610.292 | 1,137,331.327 | 1,093,667.406 | 3,947.865 | 4,153.413 | 2,804.936 | 670,984.848 | -248,173.698 | 1,145,387.417 |
Total Non-Current Assets
| 3,264,201 | 3,307,086 | 3,227,084 | 2,928,396 | 2,925,337 | 3,009,418 | 2,929,605 | 3,136,232 | 3,113,986 | 3,095,680 | 3,023,278 | 2,836,427 | 2,780,181 | 2,677,167 | 2,703,632 | 2,668,012 | 2,652,728 | 2,590,131 | 2,616,610 | 2,527,818.473 | 2,474,345.124 | 2,462,124.172 | 2,418,384.808 | 2,699,271.043 | 2,649,973.476 | 2,427,402.658 | 2,328,794.225 | 2,139,292.614 | 2,035,441.677 | 1,893,990.765 | 1,760,008.083 | 1,714,625.234 | 1,689,950.905 | 1,661,188.111 | 1,608,651.461 | 1,540,171.753 | 1,488,693.507 | 1,431,572.343 | 1,403,029.998 | 1,396,177.946 | 1,359,917.387 | 1,426,746.348 | 1,366,830.91 | 1,264,059.245 | 1,102,868.027 | 924,055.482 | 853,736.37 | 248,173.698 | 1,315,224.634 |
Total Assets
| 7,334,559 | 7,303,653 | 7,220,711 | 6,910,996 | 6,983,686 | 6,700,293 | 6,735,895 | 6,569,603 | 6,656,106 | 6,647,133 | 6,409,548 | 6,367,854 | 6,033,265 | 5,926,826 | 5,932,483 | 5,879,918 | 5,810,985 | 5,873,401 | 6,107,364 | 5,375,202.252 | 5,224,297.459 | 5,035,177.3 | 5,193,962.74 | 4,929,058.311 | 5,012,330.223 | 4,833,484.765 | 4,873,830.176 | 4,175,530.889 | 4,094,579.479 | 3,986,947.088 | 3,932,529.273 | 3,799,969.574 | 3,767,206.03 | 3,697,604.001 | 3,620,742.578 | 3,425,265.836 | 3,344,695.838 | 3,215,225.618 | 3,250,717.743 | 3,002,577.362 | 2,993,667.488 | 2,738,076.61 | 2,834,484.171 | 2,670,762.372 | 2,278,727.456 | 2,060,900.478 | 2,015,753.149 | 1,840,626.452 | 1,781,392.614 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 81,784 | 124,085 | 87,964 | 75,374 | 67,672 | 91,059 | 96,076 | 71,229 | 52,524 | 79,724 | 64,680 | 11,571 | 7,448 | 10,077 | 47,063 | 10,398 | 8,380 | 30,441 | 47,493 | 11,906.646 | 12,614.828 | 12,957.257 | 58,164.616 | 13,325.098 | 15,459.272 | 17,674.288 | 44,340.019 | 17,215.797 | 19,857.196 | 20,217.734 | 18,172.986 | 10,781.745 | 13,643.335 | 32,708.901 | 28,342.254 | 33,851.407 | 51,329.73 | 32,396.511 | 38,631.652 | 39,019.76 | 55,471.479 | 79,278.345 | 94,266.885 | 20,916.487 | 22,107.994 | 21,330.699 | 36,686.022 | 21,232.572 | 20,084.178 |
Short Term Debt
| 359,717 | 489,445 | 520,100 | 408,171 | 383,670 | 310,227 | 486,020 | 541,375 | 560,900 | 523,087 | 422,953 | 528,675 | 434,255 | 492,512 | 590,234 | 518,974 | 445,228 | 337,063 | 527,368 | 348,182.145 | 438,509.456 | 257,653.913 | 362,516.039 | 333,833.333 | 405,118.12 | 303,333.333 | 562,169.201 | 601,639.023 | 593,334.412 | 535,296.778 | 516,611.111 | 573,690.217 | 549,099.999 | 472,099.999 | 445,849.998 | 451,999.999 | 369,249.999 | 326,999.999 | 398,749.998 | 286,749.999 | 251,249.999 | 168,499.999 | 276,999.999 | 255,249.999 | 157,999.999 | 63,153.796 | 71,229.999 | 0 | 0 |
Tax Payables
| 22,135 | 22,177 | 21,621 | 26,828 | 24,245 | 24,429 | 37,461 | 64,093 | 60,245 | 59,878 | 59,801 | 94,685 | 63,734 | 53,207 | 29,185 | 49,110 | 29,656 | 31,706 | 53,732 | 20,223.284 | 27,914.845 | 23,737.338 | 38,469.873 | 25,455.185 | 31,252.16 | 25,239.075 | 66,927.615 | 29,194.241 | 29,342.298 | 32,327.274 | 51,826.805 | 36,335.197 | 45,584.024 | 40,335.837 | 52,371.362 | 39,258.209 | 47,891.81 | 39,235.842 | 48,797.048 | 32,204.968 | 41,505.869 | 32,942.773 | 31,479.452 | 30,698.041 | 33,274.808 | 21,063.622 | 26,646.265 | 0 | 20,129.999 |
Deferred Revenue
| 1,369,875 | 778,629 | 689,666 | 550,296 | 806,693 | 678,510 | 640,461 | 660,939 | 847,921 | 0 | 0 | 0 | 646,109 | 479,516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 452,777.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 298,674.854 | 326,551.122 | 328,336.302 | 0 | 0 | 301,421.275 | 258,709.498 | 0 | 299,774.861 | 0 | 166,606.762 | 0 | 0 | 0 |
Other Current Liabilities
| -359,717 | 166,212 | 240,494 | 281,446 | 348,139 | 194,020 | 214,972 | 224,483 | 177,819 | 1,011,909 | 903,529 | 1,006,686 | 175,884 | 169,949 | 588,227 | 646,992 | 617,708 | 725,390 | 683,034 | 608,491.584 | 444,250.13 | 0.275 | 481,201.155 | 260,491.153 | 316,883.121 | 313,402.499 | 404,039.788 | 329,603.823 | 309,975.193 | 275,142.463 | 302,495.203 | 303,989.111 | 341,310.521 | 371,236.734 | 392,666.474 | 0.001 | -0.001 | -0.002 | 314,693.934 | 264,162.428 | 0.001 | 0.001 | 275,698.85 | -0.001 | 212,879.055 | -0.001 | 180,487.231 | 235,526.549 | 192,268.657 |
Total Current Liabilities
| 1,451,659 | 1,558,371 | 1,538,224 | 1,315,287 | 1,606,174 | 1,273,816 | 1,437,529 | 1,498,026 | 1,639,164 | 1,614,720 | 1,391,162 | 1,546,932 | 1,263,696 | 1,152,054 | 1,225,524 | 1,176,364 | 1,071,316 | 1,092,894 | 1,257,895 | 968,580.375 | 895,374.414 | 723,389.223 | 901,881.81 | 607,649.584 | 737,460.513 | 634,410.12 | 1,010,549.008 | 948,458.643 | 923,166.801 | 830,656.975 | 837,279.3 | 888,461.073 | 904,053.855 | 876,045.634 | 866,858.726 | 784,526.261 | 747,130.85 | 687,732.81 | 752,075.584 | 589,932.187 | 608,142.754 | 506,487.843 | 646,965.734 | 575,941.346 | 392,987.048 | 251,091.256 | 288,403.252 | 256,759.121 | 212,352.835 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 475,506 | 446,984 | 413,184 | 425,746 | 414,074 | 459,439 | 425,835 | 333,563 | 371,672 | 433,523 | 482,959 | 467,210 | 541,688 | 522,972 | 501,588 | 580,117 | 661,950 | 724,553 | 855,780 | 635,802.409 | 597,520.261 | 649,541.818 | 701,340.803 | 748,263.983 | 792,590.853 | 827,883.948 | 627,023.986 | 442,572.948 | 459,974.484 | 472,922.762 | 503,735.514 | 470,842.293 | 462,871.224 | 485,251.475 | 482,558.509 | 424,359.695 | 415,159.679 | 390,500.491 | 415,658.536 | 434,425.709 | 454,245.114 | 355,323.951 | 365,264.014 | 346,131.53 | 189,304.774 | 118,591.606 | 97,285.355 | 69,500 | 136,999.999 |
Deferred Revenue Non-Current
| 734,074 | 66,971 | 701,572 | 56,912 | 49,536 | 10,899 | 50,483 | 49,289 | 49,476 | 48,982 | 56,480 | 44,742 | 43,900 | 42,184 | 48,977 | 50,832 | 70,502 | 74,037 | 74,012 | 89,685.691 | 90,271.808 | 81,799.235 | 91,064.468 | 251,756.189 | 245,537.977 | 213,303.575 | 181,439.253 | 107,554.618 | 78,721.463 | 73,285.723 | 52,991.88 | 55,322.703 | 55,185.572 | 32,623.581 | 36,276.188 | 45,622.882 | 35,691.893 | 30,623.215 | 37,296.671 | 29,103.324 | 31,662.475 | 23,661.333 | 24,421.86 | 31,070.613 | 43,770.42 | 56,931.342 | 47,590.676 | 0 | 23,949.41 |
Deferred Tax Liabilities Non-Current
| 9,014 | 9,014 | 9,014 | 6,056 | 6,056 | 6,056 | 6,056 | 5,924 | 5,924 | 5,924 | 5,924 | 3,967 | 3,967 | 3,967 | 3,967 | 3,865 | 3,865 | 3,865 | 3,865 | 4,411.44 | 4,416.006 | 4,123.468 | 3,628.271 | 4,093.934 | 3,647.917 | 3,415.31 | 3,250.48 | 2,671.778 | 2,092.028 | 1,901.73 | 2,006.527 | 1,252.476 | 1,083.316 | 1,455.575 | 1,181.101 | 22,109.543 | -30,271.843 | 20,725.945 | 365.489 | -137,759.274 | 61,820.168 | 33,362.162 | -18,418.99 | -101,035.657 | 30,016.195 | 29,359.998 | -36,960.01 | 0 | 2,685.007 |
Other Non-Current Liabilities
| -612,844 | 53,669 | -590,425 | 65,036 | 60,131 | 95,617 | 61,320 | 54,354 | 58,112 | 64,270 | 66,849 | 63,453 | 66,143 | 72,834 | 75,490 | 61,374 | 62,239 | 66,388 | 65,961 | 59,904.094 | 58,871.494 | 62,044.52 | 57,284.981 | 66,189.403 | 61,531.336 | 56,873.27 | 52,215.203 | 43,055.234 | 41,227.879 | 39,657.979 | 34,113.522 | 28,032.941 | 28,066.423 | 26,776.907 | 20,651.329 | -0.001 | 51,943.318 | 0.001 | 8,185.187 | 175,716.857 | -0.001 | -0.001 | 51,496.244 | 134,603.981 | 0.001 | 0.001 | 65,614.268 | -69,500 | -0.001 |
Total Non-Current Liabilities
| 605,750 | 576,638 | 533,345 | 553,750 | 529,797 | 572,011 | 543,694 | 443,130 | 485,184 | 552,699 | 612,212 | 579,372 | 655,698 | 641,957 | 630,022 | 696,188 | 798,556 | 868,843 | 999,618 | 789,803.634 | 751,079.569 | 797,509.041 | 853,318.523 | 1,070,303.509 | 1,103,308.083 | 1,101,476.103 | 863,928.922 | 595,854.578 | 582,015.854 | 587,768.194 | 592,847.443 | 555,450.413 | 547,206.535 | 546,107.538 | 540,667.127 | 492,092.119 | 472,523.047 | 441,849.652 | 461,505.883 | 501,486.616 | 547,727.756 | 412,347.445 | 422,763.128 | 410,770.467 | 263,091.39 | 204,882.947 | 173,530.289 | 69,500 | 163,634.415 |
Total Liabilities
| 2,057,409 | 2,135,009 | 2,071,569 | 1,869,037 | 2,135,971 | 1,845,827 | 1,981,223 | 1,941,156 | 2,124,348 | 2,167,419 | 2,003,374 | 2,126,304 | 1,919,394 | 1,794,011 | 1,855,546 | 1,872,552 | 1,869,872 | 1,961,737 | 2,257,513 | 1,758,384.009 | 1,646,453.983 | 1,520,898.264 | 1,755,200.333 | 1,677,953.093 | 1,840,768.596 | 1,735,886.223 | 1,874,477.93 | 1,544,313.221 | 1,505,182.655 | 1,418,425.169 | 1,430,126.743 | 1,443,911.486 | 1,451,260.39 | 1,422,153.172 | 1,407,525.853 | 1,276,618.38 | 1,219,653.897 | 1,129,582.462 | 1,213,581.467 | 1,091,418.803 | 1,155,870.51 | 918,835.288 | 1,069,728.862 | 986,711.813 | 656,078.438 | 455,974.203 | 461,933.541 | 362,496.889 | 375,987.25 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 9,569 | 0 | 7,409 | 7,409 | 9,409 | 9,409 | 6,335 | 8,335 | 8,335 | 8,335 | 11,039 | 11,184 | 13,207 | 30,207 | 23,276 | 23,276 | 23,276 | 23,276 | 19,798.985 | 19,806.509 | 21,977.594 | 18,721 | 32,956.362 | 29,580.872 | 26,205.381 | 22,829.891 | 13,075.316 | 13,075.316 | 13,075.316 | 9,373.152 | 6,437.286 | 6,437.286 | 6,437.286 | 2,168.164 | 0 | 0 | 0 | 842.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,513 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 765,512.633 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 | 757,933.3 |
Retained Earnings
| 3,859,451 | 3,749,550 | 3,759,775 | 3,642,868 | 3,477,053 | 3,491,189 | 3,423,021 | 3,296,403 | 3,205,427 | 3,156,179 | 3,094,780 | 2,925,244 | 2,807,285 | 2,829,943 | 2,779,191 | 2,698,493 | 2,644,615 | 2,616,209 | 2,561,144 | 2,327,441.446 | 2,284,646.056 | 2,227,207.807 | 2,148,129.321 | 1,968,764.282 | 1,900,792.263 | 1,824,441.573 | 1,735,791.342 | 1,435,840.283 | 1,396,096.802 | 1,392,025.285 | 1,326,685.82 | 1,223,906.989 | 1,185,616.786 | 1,146,932.776 | 1,081,840.541 | 1,018,206.519 | 1,020,976.6 | 982,918.546 | 933,795.288 | 849,774.362 | 783,463.348 | 770,637.504 | 717,113.124 | 639,876.761 | 582,386.66 | 568,289.122 | 519,635.708 | 447,107.425 | 379,876.544 |
Accumulated Other Comprehensive Income/Loss
| -7,569 | -9,569 | -9,569 | -7,409 | -7,409 | -9,409 | -9,409 | -6,335 | -8,335 | -8,335 | -8,335 | -11,039 | -11,184 | -13,207 | -30,207 | -23,276 | -23,276 | -23,276 | -23,276 | -19,798.985 | -19,806.509 | -21,977.594 | -18,721 | -32,956.362 | -29,580.872 | -26,205.381 | -22,829.891 | -13,075.316 | -13,075.316 | -13,075.316 | -9,373.152 | -6,437.286 | -6,437.286 | -6,437.286 | -2,168.164 | 2,895.126 | 2,895.126 | 2,895.126 | -842.365 | 3,158.319 | 3,158.319 | 3,158.05 | 2,895.126 | 2,497.788 | 2,103.4 | 1,709.012 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 257,964 | 248,395 | 257,964 | 250,555 | 250,555 | 248,555 | 248,555 | 251,629 | 249,629 | 249,629 | 249,629 | 246,925 | 246,780 | 244,757 | 244,757 | 251,688 | 249,688 | 249,688 | 249,688 | 253,164.536 | 253,157.012 | 248,985.927 | 252,242.554 | 238,007.159 | 241,382.649 | 242,758.14 | 246,133.63 | 255,888.205 | 255,888.205 | 253,888.205 | 257,590.369 | 260,526.235 | 260,526.235 | 258,526.235 | 262,795.357 | 264,963.52 | 244,878.288 | 242,878.288 | 245,773.414 | 242,878.288 | 242,878.288 | 240,878.288 | 240,878.288 | 240,878.288 | 240,878.288 | 238,878.288 | 239,192.913 | 237,878.288 | 237,878.287 |
Total Shareholders Equity
| 4,875,359 | 4,763,458 | 4,773,683 | 4,658,936 | 4,493,121 | 4,505,257 | 4,437,089 | 4,313,545 | 4,220,569 | 4,171,321 | 4,109,922 | 3,937,682 | 3,819,578 | 3,840,213 | 3,789,461 | 3,715,694 | 3,659,816 | 3,631,410 | 3,576,345 | 3,346,118.615 | 3,303,315.701 | 3,241,706.367 | 3,165,884.508 | 2,972,284.074 | 2,907,687.545 | 2,832,712.346 | 2,747,437.605 | 2,457,241.121 | 2,417,497.64 | 2,411,426.123 | 2,349,788.822 | 2,249,945.857 | 2,211,655.654 | 2,170,971.644 | 2,110,148.531 | 2,051,577.798 | 2,026,683.314 | 1,986,625.26 | 1,937,502.002 | 1,853,744.269 | 1,787,433.255 | 1,772,607.142 | 1,718,819.838 | 1,641,186.137 | 1,583,301.648 | 1,566,809.722 | 1,516,761.921 | 1,442,919.013 | 1,375,688.131 |
Total Equity
| 5,277,150 | 5,168,644 | 5,149,142 | 5,041,959 | 4,847,715 | 4,854,466 | 4,754,672 | 4,628,447 | 4,531,758 | 4,479,714 | 4,406,174 | 4,241,550 | 4,113,871 | 4,132,815 | 4,076,937 | 4,007,366 | 3,941,113 | 3,911,664 | 3,849,851 | 3,616,818.243 | 3,577,843.476 | 3,514,279.036 | 3,438,762.407 | 3,251,105.218 | 3,171,561.627 | 3,097,598.542 | 2,999,352.246 | 2,631,217.668 | 2,589,396.824 | 2,568,521.919 | 2,502,402.53 | 2,356,058.088 | 2,315,945.64 | 2,275,450.829 | 2,213,216.725 | 2,148,647.456 | 2,125,041.941 | 2,085,643.156 | 2,037,136.276 | 1,911,158.559 | 1,837,796.978 | 1,819,241.322 | 1,764,755.309 | 1,684,050.559 | 1,622,649.018 | 1,604,926.275 | 1,553,819.608 | 1,478,129.563 | 1,405,405.364 |
Total Liabilities & Shareholders Equity
| 7,334,559 | 7,303,653 | 7,220,711 | 6,910,996 | 6,983,686 | 6,700,293 | 6,735,895 | 6,569,603 | 6,656,106 | 6,647,133 | 6,409,548 | 6,367,854 | 6,033,265 | 5,926,826 | 5,932,483 | 5,879,918 | 5,810,985 | 5,873,401 | 6,107,364 | 5,375,202.252 | 5,224,297.459 | 5,035,177.3 | 5,193,962.74 | 4,929,058.311 | 5,012,330.223 | 4,833,484.765 | 4,873,830.176 | 4,175,530.889 | 4,094,579.479 | 3,986,947.088 | 3,932,529.273 | 3,799,969.574 | 3,767,206.03 | 3,697,604.001 | 3,620,742.578 | 3,425,265.836 | 3,344,695.838 | 3,215,225.618 | 3,250,717.743 | 3,002,577.362 | 2,993,667.488 | 2,738,076.61 | 2,834,484.171 | 2,670,762.372 | 2,278,727.456 | 2,060,900.478 | 2,015,753.149 | 0 | 1,781,392.614 |