PT Pelayaran Nelly Dwi Putri Tbk
IDX:NELY.JK
466 (IDR) • At close September 20, 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 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 90,394.86 | 53,065.67 | 53,735.986 | 6,386.647 | 14,676.355 | 24,554.966 | 16,823.655 | 42,055.289 | 26,521.708 | 40,808.927 | 98,608.04 | 103,972.099 | 95,553.974 | 73,000.764 | 52,883.916 | 51,788.24 | 57,625.977 | 51,881.867 | 44,447.676 | 24,174.751 | 31,122.522 | 44,392.324 | 35,166.504 | 60,441.559 | 54,767.129 | 42,144.746 | 25,839.022 | 20,541.115 | 43,539.903 | 43,923.699 | 45,325.264 | 38,787.394 | 44,131.708 | 34,236.9 | 18,258.811 | 21,482.52 | 24,690.11 | 33,534.308 | 32,347.171 | 39,386.384 | 52,170.544 | 38,140.065 | 50,460.332 | 65,455.552 | 74,419.32 | 76,375.957 | 21,431.557 |
Short Term Investments
| 5,854.079 | 6,734.34 | 6,374.429 | 5,799.622 | 6,167.468 | 6,314.981 | 8,038.821 | 8,974.874 | 9,574.146 | 6,604.916 | 7,256.16 | 6,585.285 | 6,232.862 | 5,950.737 | 5,014.6 | 4,379.023 | 3,952.095 | 5,818.621 | 6,525.01 | 8,147.716 | 6,987.724 | 7,157.609 | 8,780.766 | 8,714.832 | 2,626.371 | 15,200 | 15,200 | 19,840 | 19,680 | 15,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,500 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 96,248.94 | 59,800.009 | 60,110.415 | 12,186.268 | 20,843.822 | 30,869.947 | 24,862.476 | 51,030.163 | 36,095.854 | 47,413.844 | 105,864.199 | 110,557.384 | 101,786.835 | 78,951.501 | 57,898.516 | 56,167.262 | 61,578.072 | 57,700.488 | 50,972.686 | 32,322.466 | 38,110.246 | 51,549.933 | 43,947.27 | 69,156.39 | 61,216.155 | 58,355.636 | 41,995.513 | 41,312.713 | 63,999.869 | 59,940.149 | 45,325.264 | 38,787.394 | 44,131.708 | 34,236.9 | 18,258.811 | 21,482.52 | 24,690.11 | 33,534.308 | 32,347.171 | 39,386.384 | 52,170.544 | 61,640.065 | 50,460.332 | 65,455.552 | 74,419.32 | 76,375.957 | 21,431.557 |
Net Receivables
| 42,013.869 | 44,096.931 | 46,281.843 | 56,210.622 | 65,403.713 | 33,335.335 | 27,594.472 | 17,541.912 | 10,546.008 | 13,598.638 | 19,992.548 | 23,012.458 | 34,252.671 | 29,753.83 | 35,423.45 | 42,641.366 | 30,821.931 | 38,490.811 | 45,870.63 | 68,410.337 | 65,800.023 | 49,480.018 | 48,865.723 | 42,919.15 | 44,245.545 | 33,825.204 | 40,959.373 | 51,099.162 | 38,862.18 | 31,974.936 | 37,977.436 | 34,836.296 | 36,495.686 | 40,150.563 | 46,033.894 | 43,825.865 | 43,137.089 | 43,019.847 | 45,589.747 | 44,743.056 | 40,380.755 | 42,196.255 | 61,501.006 | 49,224.699 | 42,792.709 | 37,545.895 | 29,221.608 |
Inventory
| 41,099.657 | 33,836.38 | 32,566.649 | 31,720.274 | 40,639.684 | 43,380.525 | 38,630.337 | 37,328.738 | 45,488.626 | 19,044.926 | 14,532.854 | 18,365.959 | 17,382.933 | 15,707.419 | 23,978.803 | 22,676.534 | 20,289.86 | 16,253.369 | 13,176.538 | 20,411.254 | 24,260.09 | 16,990.972 | 21,610.213 | 10,613.332 | 8,141.48 | 9,004.334 | 14,350.482 | 16,623.62 | 10,382.087 | 8,325.612 | 8,021.064 | 10,056.432 | 11,227.655 | 11,404.708 | 13,334.611 | 15,207.518 | 12,870.893 | 13,699.597 | 15,616.768 | 22,596.209 | 21,689.417 | 17,880.636 | 13,785.841 | 12,849.038 | 10,725.972 | 8,737.86 | 6,194.325 |
Other Current Assets
| 18,751.531 | 23,742.479 | 19,209.756 | 26,796.849 | 31,826.949 | 38,014.634 | 30,772.137 | 27,559.377 | 18,065.097 | 19,649.691 | 27,643.363 | 12,797.644 | 13,121.219 | 27,873.975 | 26,910.726 | 32,126.142 | 23,866.109 | 27,386.895 | 23,717.086 | 26,244.994 | 29,106.254 | 31,180.23 | 39,891.101 | 28,970.671 | 18,826.598 | 10,931.298 | 4,843.669 | 9,271.937 | 6,856.794 | 4,208.557 | 3,490.845 | 3,292.893 | 3,149.496 | 6,644.739 | 8,395.457 | 8,587.774 | 7,698.017 | 5,984.813 | 8,989.216 | 8,098.672 | 9,905.733 | 10,750.526 | 19,582.903 | 18,215.624 | 12,956.038 | 14,988.295 | 9,471.561 |
Total Current Assets
| 198,113.997 | 161,475.8 | 158,168.663 | 126,914.013 | 158,714.168 | 145,600.442 | 121,859.422 | 133,460.19 | 110,195.584 | 99,707.099 | 168,032.964 | 164,733.445 | 166,543.657 | 146,335.989 | 139,196.895 | 149,232.282 | 132,603.878 | 134,012.941 | 127,211.93 | 139,241.336 | 150,288.889 | 142,043.544 | 145,533.541 | 142,944.711 | 128,607.123 | 111,105.582 | 101,192.546 | 117,375.834 | 119,320.963 | 103,632.804 | 94,814.61 | 86,973.016 | 95,004.545 | 92,436.909 | 86,022.772 | 89,103.677 | 88,396.109 | 96,238.566 | 102,542.902 | 114,824.321 | 124,146.448 | 132,467.481 | 145,330.081 | 145,744.913 | 140,894.04 | 137,648.006 | 66,319.051 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 661,625.02 | 661,198.128 | 638,612.324 | 608,353.473 | 571,686.071 | 497,399.887 | 504,405.561 | 425,390.057 | 426,001.55 | 410,683.203 | 393,269.864 | 390,638.362 | 402,456.965 | 421,189.883 | 412,235.511 | 406,243.946 | 416,359.009 | 392,627.67 | 383,689.41 | 371,903.97 | 347,074.838 | 331,525.744 | 301,295.285 | 290,685.561 | 298,473.322 | 300,461.286 | 306,459.134 | 295,013.668 | 300,008.848 | 304,897.967 | 309,868.568 | 319,217.246 | 324,179.509 | 329,046.92 | 355,184.349 | 344,642.21 | 344,707.545 | 345,763.473 | 349,200.148 | 352,903.69 | 338,255.926 | 301,911.619 | 288,410.52 | 292,105.858 | 292,719.826 | 293,637.151 | 287,920.481 |
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 |
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 |
Goodwill and Intangible Assets
| 0 | 0 | -7,608.04 | 608,353.473 | 571,686.071 | 497,399.887 | 504,405.561 | 425,390.057 | -39,797.523 | -42,391.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,640 | 6,580 | 7,560 | 8,540 | 9,470 | 10,400 | 33,603.4 | 35,703.4 | 39,569 | 42,169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 48.04 | 40.524 | 33.008 | 25.492 | 241.253 | 234.888 | 228.523 | 222.158 | 534.346 | 530.382 | 526.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | 0 | 7,608.04 | -608,353.473 | -571,686.071 | -497,399.887 | -504,405.561 | -425,390.057 | 39,797.523 | 42,391.158 | -0 | 0 | 0 | 522.455 | 844.407 | 838.696 | 832.986 | 827.275 | 787.218 | 783.541 | 779.864 | 776.187 | 1,136.044 | 1,133.176 | 1,130.309 | 4,719.714 | 978.987 | 970.661 | 962.335 | 954.009 | 662.727 | 659.395 | 750.73 | 747.398 | 801.276 | 801.276 | 801.276 | 831.961 | 706.109 | 706.109 | 706.109 | 706.109 | 587.005 | 587.005 | 587.005 | -293,637.151 | -287,920.481 |
Total Non-Current Assets
| 667,265.02 | 667,778.128 | 646,220.363 | 616,933.996 | 581,189.079 | 507,825.379 | 538,250.214 | 461,328.345 | 465,799.073 | 453,074.361 | 393,804.209 | 391,168.744 | 402,983.383 | 421,712.338 | 413,079.918 | 407,082.643 | 417,191.995 | 393,454.945 | 384,476.628 | 372,687.512 | 347,854.702 | 332,301.931 | 302,431.328 | 291,818.737 | 299,603.63 | 305,181 | 307,438.121 | 295,984.329 | 300,971.183 | 305,851.976 | 310,531.295 | 319,876.641 | 324,930.239 | 329,794.318 | 355,985.625 | 345,443.486 | 345,508.821 | 346,595.434 | 349,906.257 | 353,609.799 | 338,962.035 | 302,617.729 | 288,997.524 | 292,692.862 | 293,306.831 | 293,637.151 | 287,920.481 |
Total Assets
| 865,379.018 | 829,253.928 | 804,389.026 | 743,848.009 | 739,903.247 | 653,425.82 | 660,109.636 | 594,788.535 | 575,994.657 | 552,781.46 | 561,837.173 | 555,902.189 | 569,527.04 | 568,048.326 | 552,276.813 | 556,314.925 | 549,795.873 | 527,467.887 | 511,688.558 | 511,928.848 | 498,143.591 | 474,345.475 | 447,964.869 | 434,763.448 | 428,210.753 | 416,286.582 | 408,630.667 | 413,360.163 | 420,292.146 | 409,484.78 | 405,345.905 | 406,849.657 | 419,934.784 | 422,231.227 | 442,008.397 | 434,547.163 | 433,904.93 | 442,833.999 | 452,449.159 | 468,434.12 | 463,108.484 | 435,085.21 | 434,327.606 | 438,437.775 | 434,200.87 | 431,872.163 | 356,070.722 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,068.947 | 8,551.135 | 7,622.327 | 7,077.908 | 9,968.163 | 4,778.884 | 7,297.239 | 7,142.408 | 12,333.777 | 5,534.278 | 4,161.174 | 3,383.178 | 2,582.386 | 2,886.604 | 2,956.383 | 7,036.966 | 4,997.337 | 9,647.626 | 5,076.163 | 5,958.609 | 10,547.803 | 15,621.551 | 15,470.002 | 8,916.412 | 12,441.162 | 6,049.275 | 8,003.458 | 7,236.588 | 7,684.176 | 5,150.181 | 3,138.934 | 3,314.966 | 7,271.531 | 3,308.539 | 3,535.858 | 6,456.563 | 6,424.494 | 7,148.936 | 4,119.907 | 6,966.328 | 9,457.949 | 7,583.363 | 7,025.189 | 6,366.872 | 3,750.14 | 4,235.372 | 9,518.601 |
Short Term Debt
| 12,846.42 | 12,732.958 | 11,809.604 | 11,722.464 | 19,254.159 | 7,079.733 | 37,420.787 | 11,920.787 | 11,920.787 | 11,920.787 | 11,920.787 | 11,831.587 | 12,548.197 | 12,280.597 | 11,343.997 | 9,914.73 | 10,736.73 | 8,432.597 | 12,872.259 | 9,953.368 | 8,325.946 | 2,891.417 | 2,218 | 3,418 | 4,618 | 7,317.381 | 9,248.18 | 10,395.197 | 12,474.65 | 13,927.17 | 13,400.54 | 15,216.803 | 18,327.224 | 21,384.269 | 29,164.29 | 31,225.253 | 35,659.334 | 40,958.683 | 44,610.378 | 52,786.619 | 47,517.683 | 44,954.78 | 43,713.619 | 35,768.758 | 35,002.3 | 0 | 0 |
Tax Payables
| 1,965.815 | 1,594.038 | 2,709.761 | 2,621.044 | 1,344.865 | 680.625 | 1,357.175 | 51.857 | 550.168 | 550.168 | 528.117 | 338.136 | 370.016 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2,709.243 | 1,626.808 | 5,638.127 | 5,926.013 | 11,165.952 | 6,505.403 | 4,884.508 | 2,217.131 | 1,033.205 | 2,998.632 | 4,766.056 | 3,527.744 | 2,498.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 26,757.062 | 37,666.64 | 24,994.426 | 25,471.56 | 17,382.824 | 17,395.365 | 17,464.576 | 36,689.143 | 8,592.333 | 5,459.892 | 2,287.512 | 2,004.179 | 4,645.823 | 6,597.954 | 3,144.221 | 12,762.079 | 6,429.387 | 5,099.323 | 7,555.293 | 21,356.228 | 7,749.213 | 5,013.333 | 7,875.536 | 19,053.651 | 6,062.607 | 5,033.788 | 3,875.75 | 5,609.941 | 6,683.433 | 3,785.381 | 4,530.092 | 5,440.691 | 5,135.725 | 4,525.066 | 4,821.952 | 15,033.449 | 6,903.766 | 4,859.555 | 5,151.856 | 18,150.283 | 8,255.094 | 4,888.558 | 5,243.342 | 27,447.351 | 6,032.091 | 40,595.554 | 40,147.972 |
Total Current Liabilities
| 48,381.673 | 60,577.541 | 50,064.484 | 50,197.945 | 57,771.098 | 35,759.386 | 67,067.11 | 57,969.469 | 33,880.101 | 25,913.588 | 23,135.528 | 20,746.686 | 22,274.741 | 21,765.155 | 17,444.601 | 29,713.775 | 22,163.454 | 23,179.546 | 25,503.714 | 37,268.204 | 26,622.962 | 23,526.301 | 25,563.537 | 31,388.063 | 23,121.769 | 18,400.443 | 21,127.388 | 23,241.727 | 26,842.259 | 22,862.732 | 21,069.567 | 23,972.461 | 30,734.48 | 29,217.873 | 37,522.101 | 52,715.265 | 48,987.595 | 52,967.174 | 53,882.141 | 77,903.229 | 65,230.726 | 57,426.701 | 55,982.151 | 69,582.981 | 44,784.531 | 44,830.926 | 49,666.573 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,749.197 | 29,790.673 | 32,823.504 | 35,823.315 | 39,190.48 | 27,776.867 | 41,795.859 | 22,276.055 | 25,256.252 | 28,236.449 | 31,216.645 | 34,196.842 | 36,192.828 | 39,337.06 | 42,563.309 | 45,991.292 | 46,809.141 | 33,743.123 | 35,742.204 | 34,698.453 | 28,398.404 | 18,347.013 | 0 | 0 | 0 | 1,018 | 2,690.612 | 4,363.224 | 6,035.835 | 8,335.381 | 12,506.356 | 15,808.421 | 19,010.486 | 22,262.551 | 21,573.918 | 27,626.473 | 34,869.796 | 41,760.106 | 52,291.124 | 50,433.856 | 55,734.326 | 44,933.351 | 53,483.413 | 45,786.269 | 58,024.422 | 64,049.617 | 54,753.026 |
Deferred Revenue Non-Current
| 1,407.794 | 1,619.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 40.435 | 45.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7,221.219 | 6,962.764 | 6,804.929 | 6,535.058 | 6,261.386 | 6,097.315 | 7,402.79 | 7,142.417 | 6,969.044 | 6,708.671 | 9,093.186 | 8,784.58 | 8,472.474 | 8,196.5 | 9,187.891 | 8,977.689 | 8,878.849 | 8,513.803 | 9,824.372 | 9,762.364 | 9,336.925 | 9,087.27 | 0 | 0 | 0 | 11,790.976 | 11,624.637 | 11,103.103 | 10,574.728 | 10,317.947 | 10,253.181 | 10,608.393 | 10,109.704 | 9,608.815 | 30,200.527 | 9,730.602 | 9,369.877 | 10,539.722 | 8,802.765 | 8,526.003 | 8,119.863 | 7,748.299 | 7,672.08 | 7,209.602 | 6,769.955 | -64,049.617 | -54,753.026 |
Total Non-Current Liabilities
| 35,418.646 | 38,418.902 | 39,628.433 | 42,358.372 | 45,451.867 | 33,874.182 | 49,198.649 | 29,418.472 | 32,225.296 | 34,945.12 | 40,309.831 | 42,981.422 | 44,665.302 | 47,533.559 | 51,751.2 | 54,968.981 | 55,687.99 | 42,256.926 | 45,566.576 | 44,460.817 | 37,735.329 | 27,434.283 | 0 | 0 | 0 | 12,808.976 | 14,315.249 | 15,466.327 | 16,610.564 | 18,653.328 | 22,759.537 | 26,416.814 | 29,120.19 | 31,871.366 | 51,774.445 | 37,357.076 | 44,239.673 | 52,299.828 | 61,093.889 | 58,959.86 | 63,854.189 | 52,681.649 | 61,155.493 | 52,995.871 | 64,794.377 | 64,049.617 | 54,753.026 |
Total Liabilities
| 83,800.318 | 98,996.444 | 89,692.917 | 92,556.317 | 103,222.965 | 69,633.568 | 116,265.758 | 87,387.941 | 66,105.397 | 60,858.708 | 63,445.359 | 63,728.108 | 66,940.044 | 69,298.715 | 69,195.801 | 84,682.757 | 77,851.444 | 65,436.472 | 71,070.291 | 81,729.021 | 64,358.291 | 50,960.584 | 25,563.537 | 31,388.063 | 23,121.769 | 31,209.419 | 35,442.637 | 38,708.054 | 43,452.822 | 41,516.06 | 43,829.104 | 50,389.275 | 59,854.67 | 61,089.238 | 89,296.546 | 90,072.341 | 93,227.268 | 105,267.002 | 114,976.031 | 136,863.089 | 129,084.915 | 110,108.35 | 117,137.643 | 122,578.853 | 109,578.908 | 115,233.803 | 110,380.399 |
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 | 0 |
Common Stock
| 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 235,000 | 200,000 |
Retained Earnings
| 519,319.604 | 467,943.517 | 452,286.661 | 388,835.071 | 374,243.506 | 321,318.252 | 282,259.397 | 245,812.789 | 248,277.847 | 230,253.361 | 237,987.135 | 231,756.669 | 242,144.19 | 238,251.213 | 223,714.891 | 212,236.189 | 212,511.733 | 202,567.755 | 182,850.302 | 172,408.098 | 175,959.63 | 165,534.497 | 153,141.535 | 134,485.526 | 135,215.144 | 126,927.802 | 115,175.125 | 111,923.373 | 114,193.857 | 110,424.179 | 106,625.606 | 101,922.031 | 105,546.364 | 105,907.224 | 98,217.766 | 89,985.134 | 86,206.568 | 83,100.791 | 83,006.773 | 77,069.487 | 79,527.616 | 70,482.795 | 62,703.286 | 61,386.157 | 70,163.038 | 62,188.273 | 47,504.05 |
Accumulated Other Comprehensive Income/Loss
| 7,117.359 | 7,184.919 | 7,273.63 | 7,334.143 | 7,369.655 | 7,430.168 | 6,550.708 | 6,602.415 | 6,629.121 | 6,680.827 | 5,431.214 | 5,467.84 | 5,504.475 | 5,541.12 | 4,444.006 | 4,478.955 | 4,513.894 | 4,548.852 | 2,861.291 | 2,897.954 | 2,934.617 | 2,971.281 | 1,024.079 | 1,068.83 | 1,587.283 | 3,399.829 | 3,339.97 | 8,040.447 | 7,940.925 | 2,826.675 | -0 | -0 | -0 | 700.713 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -1,995.706 | -1,995.706 | -1,995.706 | 0 | 0 |
Other Total Stockholders Equity
| 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 19,432.841 | 20,668.393 | 20,668.393 | 20,668.393 | 19,432.841 | 19,355.838 | 19,378.173 | 19,400.507 | 19,422.841 | 19,601.516 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 19,244.166 | 21,239.873 | 21,239.873 | 21,239.873 | 19,244.166 | -1,995.706 |
Total Shareholders Equity
| 780,869.805 | 729,561.277 | 713,993.132 | 650,602.055 | 636,046.002 | 583,181.261 | 543,242.947 | 506,848.045 | 509,339.809 | 491,367.029 | 497,851.191 | 491,657.35 | 502,081.507 | 498,225.175 | 482,591.738 | 471,147.985 | 471,458.468 | 461,549.449 | 440,144.435 | 429,738.893 | 433,327.088 | 422,938.619 | 409,834.006 | 391,222.749 | 392,470.82 | 384,760.472 | 372,870.933 | 374,341.993 | 376,535.288 | 367,673.696 | 361,227.122 | 356,166.198 | 359,790.53 | 360,852.103 | 352,461.933 | 344,229.301 | 340,450.734 | 337,344.958 | 337,250.939 | 331,313.653 | 333,771.782 | 324,726.962 | 316,947.452 | 315,630.323 | 324,407.204 | 316,432.44 | 245,508.343 |
Total Equity
| 781,578.699 | 730,257.484 | 714,696.109 | 651,291.692 | 636,680.282 | 583,792.253 | 543,843.877 | 507,400.594 | 509,889.26 | 491,922.751 | 498,391.814 | 492,174.08 | 502,586.997 | 498,749.612 | 483,081.012 | 471,632.169 | 471,944.429 | 462,031.415 | 440,618.267 | 430,199.826 | 433,785.3 | 423,384.891 | 410,238.401 | 391,626.192 | 392,791.411 | 385,077.163 | 373,188.03 | 374,652.109 | 376,839.323 | 367,968.72 | 361,516.801 | 356,460.382 | 360,080.114 | 361,141.989 | 352,711.851 | 344,474.822 | 340,677.663 | 337,566.997 | 337,473.129 | 331,571.031 | 334,023.569 | 324,976.86 | 317,189.962 | 315,858.922 | 324,621.962 | 316,638.359 | 245,690.323 |
Total Liabilities & Shareholders Equity
| 865,379.018 | 829,253.928 | 804,389.026 | 743,848.009 | 739,903.247 | 653,425.82 | 660,109.636 | 594,788.535 | 575,994.657 | 552,781.46 | 561,837.173 | 555,902.189 | 569,527.04 | 568,048.326 | 552,276.813 | 556,314.925 | 549,795.873 | 527,467.887 | 511,688.558 | 511,928.848 | 498,143.591 | 474,345.475 | 447,964.869 | 434,763.448 | 415,913.18 | 416,286.582 | 408,630.667 | 413,360.163 | 420,292.146 | 409,484.78 | 405,345.905 | 406,849.657 | 419,934.784 | 422,231.227 | 442,008.397 | 434,547.163 | 433,904.93 | 442,833.999 | 452,449.159 | 468,434.12 | 463,108.484 | 435,085.21 | 434,327.606 | 438,437.775 | 434,200.87 | 0 | 0 |