
PT Perdana Karya Perkasa Tbk
IDX:PKPK.JK
625 (IDR) • At close July 23, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
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 | 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
| 47,496.043 | 31,458.239 | 30,861.807 | 31,253.069 | 203,189.882 | 207,737.05 | 267.69 | 551.495 | 1,455.184 | 132.309 | 222.416 | 859.53 | 4,290.527 | 59.969 | 286.452 | 456.327 | 346.861 | 843.136 | 832.174 | 4,195.914 | 1,093.848 | 1,267.508 | 1,547.954 | 1,137.001 | 1,403.521 | 641.949 | 2,285.975 | 2,619.126 | 816.135 | 584.357 | 496.362 | 1,774.107 | 1,868.277 | 2,280.073 | 2,143.663 | 431.512 | 2,441.452 | 2,241.727 | 3,547.897 | 2,924.104 | 2,485.629 | 2,410.64 | 1,310.981 | 6,340.638 | 1,853.429 | 5,944.489 | 17,559.784 | 17,327.955 | 20,246.939 | 16,625.429 |
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 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 47,496.043 | 31,458.239 | 30,861.807 | 31,253.069 | 203,189.882 | 207,737.05 | 267.69 | 551.495 | 1,455.184 | 132.309 | 222.416 | 859.53 | 4,290.527 | 59.969 | 286.452 | 456.327 | 346.861 | 843.136 | 832.174 | 4,195.914 | 1,093.848 | 1,267.508 | 1,547.954 | 1,137.001 | 1,403.521 | 641.949 | 2,285.975 | 2,619.126 | 816.135 | 584.357 | 496.362 | 1,774.107 | 1,868.277 | 2,280.073 | 2,143.663 | 431.512 | 2,441.452 | 2,241.727 | 3,547.897 | 2,924.104 | 2,485.629 | 2,410.64 | 1,310.981 | 6,340.638 | 1,853.429 | 5,944.489 | 17,559.784 | 17,327.955 | 20,246.939 | 16,625.429 |
Net Receivables
| 53,395.826 | 62,880.719 | 23,555.194 | 5,541.759 | 9,005.941 | 5,453.473 | 30,715.526 | 32,263.613 | 21,356.596 | 2,960.398 | 0 | 6,223.349 | 1,756.965 | 3,292.844 | 2,652.078 | 2,696.856 | 5,917.977 | 15,125.782 | 10,311.967 | 3,899.633 | 3,458.818 | 10,087.424 | 16,043.194 | 15,275.332 | 13,893.558 | 14,706.302 | 15,051.61 | 18,086.645 | 19,790.053 | 17,273.515 | 17,448.568 | 16,724.245 | 18,614.062 | 20,632.749 | 16,742.89 | 25,482.55 | 26,160.611 | 56,081.358 | 56,349.084 | 107,321.103 | 125,733.526 | 126,900.004 | 125,441.645 | 159,625.942 | 187,259.142 | 200,867.495 | 190,063.116 | 164,342.335 | 173,505.795 | 175,488.141 |
Inventory
| 44,377.737 | 60,864.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -416.561 | 0 | 0 | 164.243 | 164.243 | 164.243 | 164.243 | 3,547.373 | 7,699.054 | 6,603.277 | 7,969.769 | 12,733.647 | 12,946.733 | 10,197.209 | 10,190.693 | 11,881.413 | 13,397.773 | 13,704.888 | 15,150.402 | 16,223.247 | 17,201.492 | 18,091.691 | 18,028.048 | 6,385.838 | 6,924.381 | 20,503.694 | 19,374.124 | 20,197.426 | 22,187.623 | 16,499.827 | 21,759.999 | 15,175.852 | 21,420.638 | 30,151.904 | 22,697.288 | 19,750.357 |
Other Current Assets
| 29,141.054 | 62,533.456 | 12,283.567 | 2,507.436 | 1,568.69 | 1,264.254 | 12,919.486 | 13,445.318 | 16,696.134 | 15,383.274 | 12,852.334 | 932.778 | 1,085.694 | 0 | 416.561 | 1,309.548 | 1,505.049 | 8,490.128 | 7,585.35 | 6,519.145 | 8,066.123 | 13,641.849 | 17,786.887 | 13,712.736 | 13,465.862 | 15,341.91 | 21,171.955 | 14,535.334 | 17,078.427 | 37,691.036 | 38,849.107 | 28,787.414 | 25,800.717 | 36,566.027 | 27,295.308 | 22,181.988 | 22,933.866 | 30,667.549 | 31,539.796 | 37,687.24 | 39,595.796 | 49,208.037 | 55,927.918 | 68,215 | 45,817.12 | 39,373.132 | 33,747.862 | 35,631.214 | 46,653.12 | 38,412.439 |
Total Current Assets
| 174,410.66 | 217,736.489 | 61,559.826 | 38,048.546 | 213,112.702 | 213,822.65 | 37,847.959 | 39,942.767 | 31,564.847 | 18,475.981 | 13,074.75 | 7,576.768 | 6,617.839 | 3,352.813 | 2,938.53 | 4,016.237 | 6,752.83 | 22,571.13 | 17,293.964 | 14,778.935 | 12,783.032 | 28,544.154 | 37,075.677 | 36,728.346 | 36,732.71 | 43,423.808 | 43,587.683 | 45,438.314 | 41,985.982 | 51,234.69 | 52,686.809 | 60,990.654 | 61,433.458 | 61,806.225 | 63,383.353 | 66,187.741 | 69,563.977 | 95,376.472 | 98,361.158 | 168,436.141 | 187,189.075 | 198,716.107 | 204,868.167 | 250,681.407 | 256,689.69 | 261,360.968 | 262,791.4 | 247,453.408 | 263,103.142 | 250,276.367 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 410,332.849 | 327,208.611 | 245,791.862 | 237,846.045 | 38,048.868 | 38,210.931 | 38,817.439 | 39,418.232 | 40,024.402 | 40,630.573 | 41,236.744 | 30,954.014 | 41,722.07 | 42,235.851 | 42,768.352 | 43,608.355 | 43,833.355 | 39,576.891 | 39,576.891 | 39,801.891 | 40,251.891 | 42,027.56 | 40,476.89 | 40,476.89 | 40,476.891 | 40,476.89 | 40,476.89 | 40,476.89 | 40,975.208 | 42,923.735 | 46,518.53 | 48,702.545 | 50,886.563 | 54,178.123 | 54,046.623 | 59,040.544 | 64,034.468 | 68,722.517 | 73,502.665 | 78,020.609 | 83,062.961 | 91,327.082 | 91,327.082 | 69,813.085 | 81,564.789 | 101,346.829 | 106,624.033 | 111,901.238 | 117,178.443 | 149,649.798 |
Goodwill
| 1,558.333 | 1,558.333 | 1,558.333 | 1,558.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Goodwill and Intangible Assets
| 1,558.333 | 1,558.333 | 1,558.333 | 1,558.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,213.934 | 18,112.835 | 18,051.862 | 17,970.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 287.751 | 0 | -18,051.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,222.443 | 16,257.277 | 21,376.08 | 20,847.06 | 20,836.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.018 | 35.956 | 18,088.755 | 37.831 | 38.768 | 39.706 | 40.644 | 41.581 | 42.518 | 1,504.456 | 1,405.394 | 45.831 | 0 | 0 | 0 | 0 | 18,069.539 | 20,472.578 | 20,093.531 | 21,098.688 | 18,620.636 | 54,153.475 | 50,623.11 | 50,700.056 | 50,684.909 | 50,743.521 | 50,660.879 | 50,875.971 | 54,402.112 | 49,612.429 | 49,211.594 | 46,223.482 | 45,382.746 | 49,003.135 | 47,250.382 | 41,154.973 | 37,000.119 | 37,636.567 | 41,005.172 | 37,712.368 | 33,584.801 | 27,622.316 | 24,725.966 | 24,574.223 | 23,294.323 | 20,811.901 | 15,224.508 | 24,993.18 | -117,178.443 | -149,649.798 |
Total Non-Current Assets
| 430,427.885 | 346,915.735 | 265,438.95 | 257,413.142 | 38,087.636 | 38,250.637 | 38,858.083 | 39,459.813 | 40,066.92 | 42,135.029 | 42,642.138 | 47,222.287 | 57,979.347 | 63,611.931 | 63,615.412 | 64,444.745 | 61,902.894 | 60,049.469 | 59,670.422 | 60,900.579 | 58,872.527 | 96,181.035 | 91,100 | 91,176.946 | 91,161.8 | 91,220.411 | 91,137.769 | 91,352.861 | 95,377.32 | 92,536.164 | 95,730.124 | 94,926.027 | 96,269.309 | 103,181.258 | 101,297.005 | 100,195.517 | 101,034.587 | 106,359.084 | 114,507.837 | 115,732.977 | 116,647.762 | 118,949.398 | 116,053.048 | 94,387.308 | 104,859.112 | 122,158.73 | 121,848.541 | 136,894.418 | 117,178.443 | 149,649.798 |
Total Assets
| 604,838.545 | 564,652.224 | 326,998.776 | 295,461.688 | 251,200.338 | 252,073.287 | 76,706.042 | 79,402.58 | 71,631.767 | 60,611.01 | 55,716.888 | 54,799.055 | 64,597.186 | 66,964.744 | 66,553.942 | 68,460.982 | 68,655.724 | 82,620.599 | 76,964.386 | 75,679.514 | 71,655.559 | 124,725.189 | 128,175.677 | 127,905.292 | 127,894.51 | 134,644.219 | 134,725.452 | 136,791.175 | 137,363.302 | 143,770.854 | 148,416.933 | 155,916.681 | 157,702.767 | 164,987.483 | 164,680.358 | 166,383.258 | 170,598.564 | 201,735.556 | 212,868.995 | 284,169.118 | 303,836.837 | 317,665.505 | 320,921.215 | 345,068.715 | 361,548.802 | 383,519.698 | 384,639.941 | 384,347.826 | 396,379.847 | 409,389.783 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 85,757.14 | 123,256 | 14,091.395 | 2,093.277 | 0 | 644.566 | 693 | 693 | 4,108.463 | 3,320.51 | 2,874.9 | 5,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 199.141 | 617.434 | 1,121.391 | 1,121.391 | 1,121.391 | 950.157 | 968.875 | 2,178.988 | 3,203.123 | 4,471.679 | 10,330.212 | 3,019.001 | 6,258.53 | 13,710.033 | 11,298.66 | 11,275.099 | 12,643.995 | 11,273.089 |
Short Term Debt
| 0 | 180,695.788 | 64,761.634 | 48,161.549 | 0 | 0 | 0 | -13,396.467 | -12,703.467 | -17,225 | -9,375 | 0 | 0 | 0 | 0 | 314.067 | 1,668.192 | 6,454.793 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78,694.471 | 84,765.467 | 83,618.935 | 34.428 | 63.118 | 91.808 | 80,869.019 | 80,351.83 | 80,897.709 | 137,387.305 | 138,602.824 | 135,302.465 | 136,348.844 | 139,405.662 | 149,057.661 | 160,057.261 | 157,598.212 | 170,460.943 | 0 | 0 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,553.246 | 3,202.83 | 6,736.605 | 3,336.69 | 3,917.458 | 5,129.473 | 14,703.467 | 14,703.467 | 14,703.467 | 17,975 | 10,125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 256,399.052 | 22,548.996 | 10,555.331 | 459.725 | 2,172.628 | 1,244.292 | 29,945.123 | 30,291.984 | 17,269.381 | 742.553 | 1,543.063 | 1,829.525 | 466.098 | 871.781 | 93.104 | 80.58 | 82.602 | 93.5 | 82.609 | 86.98 | 87.477 | 22.944 | 86.529 | 85.856 | 130.855 | 86.045 | 85.853 | 2,867.612 | 2,867.466 | 2,991.044 | 2,980.044 | 2,946.333 | 3,092.333 | 3,651.111 | 3,851.111 | 4,051.794 | 4,273.512 | 8,565.549 | 9,501.855 | 9,973.798 | 14,094.828 | 16,475.968 | 16,138.587 | 19,645.182 | 21,037.322 | 24,121.026 | 24,570.886 | 15,593.3 | 188,597.935 | 179,862.83 |
Total Current Liabilities
| 345,709.438 | 329,703.614 | 102,881.57 | 57,387.931 | 6,090.086 | 7,018.331 | 45,341.59 | 47,688.451 | 38,081.311 | 22,788.063 | 15,292.963 | 7,329.525 | 466.098 | 871.781 | 93.104 | 394.647 | 1,750.794 | 6,548.293 | 82.609 | 2,086.98 | 87.477 | 222.085 | 285.67 | 284.997 | 329.996 | 285.186 | 284.994 | 3,066.753 | 3,066.607 | 3,190.185 | 81,873.656 | 87,910.941 | 86,910.409 | 4,302.973 | 5,035.62 | 5,264.993 | 86,263.922 | 89,867.536 | 91,368.439 | 149,540.091 | 155,900.775 | 156,250.112 | 162,817.643 | 162,069.845 | 176,353.513 | 197,888.32 | 193,467.758 | 197,329.342 | 201,241.93 | 191,135.919 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 22,085.749 | 22,085.749 | 22,085.749 | 22,283.721 | 22,437.222 | 4,562.222 | 24,119.08 | 26,749.731 | 24,959.563 | 25,138.723 | 25,153.722 | 32,631.525 | 58,357.912 | 56,022.968 | 56,022.968 | 70,659.748 | 70,669.748 | 70,689.748 | 70,699.748 | 73,719.748 | 73,814.748 | 73,840.074 | 73,907.978 | 74,154.476 | 0 | 0 | 0 | 80,154.476 | 80,201.891 | 80,248.546 | 0 | 0 | 0 | 74.594 | 97.546 | 0 | 131.974 | 8,611.578 | 8,558.215 | 8,626.57 | 14,305.297 | 14,764.096 | 17,793.534 | 21,960.182 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,968.588 | 2,523.623 | 1,748.323 | 1,748.323 | 1,748.323 | 1,654.887 | 977.658 | 813.227 | 813.227 | 466.026 | 466.026 | 0 | 0.001 | 1,487.757 | 1,445.073 | 1,402.389 | 1,359.705 | 1,344.023 | 1,301.645 | 1,259.266 | 1,216.887 | 1,451.337 | 1,396.229 | 1,341.121 | 1,286.013 | 1,291.548 | 1,216.226 | 1,140.903 | 1,065.681 | 1,119.064 | 0 | 0 | 0 | 954.501 | 920.796 | 920.795 | 0 | 0 | 0 | 381.375 | 3,803.158 | 0 | 673.461 | 980.91 | 1,478.693 | 1,426.477 | 1,374.261 | 1,328.466 | -17,793.534 | -21,960.182 |
Total Non-Current Liabilities
| 2,968.588 | 2,523.623 | 1,748.323 | 1,748.323 | 1,748.323 | 1,654.887 | 23,063.407 | 22,898.976 | 22,898.976 | 22,749.747 | 22,903.248 | 4,562.222 | 24,119.081 | 28,237.488 | 26,404.636 | 26,541.112 | 26,513.427 | 33,975.548 | 59,659.557 | 57,282.234 | 57,239.855 | 72,111.085 | 72,065.977 | 72,030.869 | 71,985.761 | 75,011.296 | 75,030.974 | 74,980.977 | 74,973.659 | 75,273.54 | 0 | 0 | 0 | 81,108.977 | 81,122.687 | 81,169.341 | 0 | 0 | 0 | 455.969 | 3,900.704 | 0 | 805.435 | 9,592.488 | 10,036.908 | 10,053.047 | 15,679.558 | 16,092.562 | 17,793.534 | 21,960.182 |
Total Liabilities
| 348,678.026 | 332,227.237 | 104,629.893 | 59,136.254 | 7,838.409 | 8,673.218 | 68,404.997 | 70,587.427 | 60,980.287 | 45,537.81 | 38,196.211 | 11,891.747 | 24,585.179 | 29,109.269 | 26,497.74 | 26,935.759 | 28,264.221 | 40,523.841 | 59,742.166 | 59,369.214 | 57,327.332 | 72,333.17 | 72,351.647 | 72,315.866 | 72,315.757 | 75,296.482 | 75,315.968 | 78,047.73 | 78,040.266 | 78,463.725 | 81,873.656 | 87,910.941 | 86,910.409 | 85,411.95 | 86,158.307 | 86,434.334 | 86,263.922 | 89,867.536 | 91,368.439 | 149,996.06 | 159,801.479 | 156,250.112 | 163,623.078 | 171,662.333 | 186,390.421 | 207,941.367 | 209,147.316 | 213,421.904 | 221,555.145 | 218,780.7 |
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 | 0 | 0 | 0 |
Common Stock
| 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 240,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 120,000 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 107,873.7 | 120,000 |
Retained Earnings
| -129,524.06 | -145,521.617 | -152,827.326 | -139,412.555 | -136,350.422 | -136,312.282 | -132,671.306 | -132,157.198 | -130,320.871 | -125,899.151 | -123,451.674 | -95,866.223 | -98,761.524 | -100,419.774 | -98,219.046 | -96,750.025 | -96,883.745 | -95,150.573 | -94,015.555 | -94,927.475 | -96,909.548 | -58,607.114 | -55,175.103 | -55,409.707 | -55,420.38 | -51,565.83 | -51,504.083 | -52,170.122 | -51,590.531 | -45,578.204 | -45,473.741 | -43,933.899 | -41,159.158 | -31,369.055 | -32,422.537 | -30,995.665 | -27,429.625 | -2,412.921 | 7,245.041 | 20,210.262 | 34,283.702 | 46,779.137 | 43,346.922 | 59,452.589 | 61,203.305 | 61,623.255 | 61,536.283 | 56,988.884 | 60,866.539 | 76,671.401 |
Accumulated Other Comprehensive Income/Loss
| 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | -1,198.82 | -1,198.82 | -1,697.103 | -1,697.103 | -1,697.103 | -2,697.103 | -2,725.02 | 9,401.279 | 9,401.279 | 9,401.279 | 9,162.637 | 9,162.637 | 9,162.637 | 9,162.637 | 9,077.071 | 9,077.071 | 9,077.071 | 9,077.071 | 9,048.837 | 9,048.837 | 9,049.812 | 9,108.092 | 9,108.092 | 9,108.092 | 9,108.093 | 9,108.092 | 12,126.3 | 12,126.3 | 12,126.3 | 7,915.16 | 12,126.3 | 12,126.3 | 12,126.3 | 12,126.3 | 12,126.3 | 12,126.3 | 12,126.3 | 0 | 0 |
Other Total Stockholders Equity
| 108,983.186 | 108,983.187 | 109,983.187 | 108,983.187 | 138,712.351 | 138,712.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | 19,972.351 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -18,163.504 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | -6,037.204 | 6,089.096 | -6,037.204 |
Total Shareholders Equity
| 220,459.126 | 204,461.57 | 196,155.861 | 210,570.632 | 243,361.929 | 243,400.069 | 8,301.045 | 8,815.153 | 10,651.48 | 15,073.2 | 17,520.677 | 42,907.308 | 40,012.007 | 37,855.474 | 40,056.202 | 41,525.223 | 40,391.503 | 42,096.758 | 17,222.22 | 16,310.3 | 14,328.227 | 52,392.019 | 55,824.03 | 55,589.426 | 55,578.753 | 59,347.737 | 59,409.484 | 58,743.445 | 59,323.036 | 65,307.129 | 65,411.592 | 66,952.409 | 69,785.43 | 79,575.533 | 78,522.051 | 79,948.924 | 83,514.963 | 111,549.875 | 121,207.837 | 134,173.058 | 144,035.358 | 160,741.933 | 157,309.718 | 173,415.385 | 175,166.101 | 175,586.051 | 175,499.079 | 170,951.68 | 174,829.335 | 190,634.197 |
Total Equity
| 256,160.519 | 232,424.987 | 222,368.883 | 236,325.434 | 243,361.929 | 243,400.069 | 8,301.045 | 8,815.153 | 10,651.48 | 15,073.2 | 17,520.677 | 42,907.308 | 40,012.007 | 37,855.474 | 40,056.202 | 41,525.223 | 40,391.503 | 42,096.758 | 17,222.22 | 16,310.3 | 14,328.227 | 52,392.019 | 55,824.03 | 55,589.426 | 55,578.753 | 59,347.737 | 59,409.484 | 58,743.445 | 59,323.036 | 65,307.129 | 65,411.592 | 66,952.409 | 69,785.43 | 79,575.533 | 78,522.051 | 79,948.924 | 83,514.963 | 111,549.875 | 121,207.837 | 134,173.058 | 144,035.358 | 160,741.933 | 157,298.137 | 173,406.382 | 175,158.381 | 175,578.331 | 175,492.625 | 170,925.922 | 174,824.702 | 190,609.084 |
Total Liabilities & Shareholders Equity
| 604,838.545 | 564,652.224 | 326,998.776 | 295,461.688 | 251,200.338 | 252,073.287 | 76,706.042 | 79,402.58 | 71,631.767 | 60,611.01 | 55,716.888 | 54,799.055 | 64,597.186 | 66,964.743 | 66,553.942 | 68,460.982 | 68,655.724 | 82,620.599 | 76,964.386 | 75,679.514 | 71,655.559 | 124,725.189 | 128,175.677 | 127,905.292 | 127,894.51 | 134,644.219 | 134,725.452 | 136,791.175 | 137,363.302 | 143,770.854 | 148,416.933 | 155,916.681 | 157,702.767 | 164,987.483 | 164,680.358 | 166,383.258 | 170,598.564 | 201,417.411 | 212,868.995 | 284,169.118 | 303,836.837 | 317,665.505 | 320,921.215 | 345,068.715 | 361,548.802 | 383,519.698 | 384,639.941 | 384,347.826 | 0 | 0 |