PT PP (Persero) Tbk
IDX:PTPP.JK
430 (IDR) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
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 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,283,353.55 | 4,505,747.057 | 4,061,913.093 | 4,289,705.228 | 2,954,792.479 | 2,871,035.969 | 3,986,356.978 | 5,441,315.032 | 4,645,023.473 | 5,389,791.667 | 4,907,120.313 | 6,603,375.866 | 5,313,767.159 | 5,473,594.656 | 5,194,969.442 | 7,512,097.583 | 5,503,449.42 | 4,939,054.422 | 6,939,022.662 | 9,105,081.988 | 4,357,110.875 | 4,981,675.347 | 6,364,357.349 | 8,647,426.55 | 6,204,888.688 | 5,335,114.813 | 7,102,088.54 | 9,383,493.939 | 6,138,138.302 | 6,662,224.9 | 6,595,278.004 | 9,125,168.951 | 2,306,301.283 | 2,171,298.98 | 1,315,045.742 | 3,025,394.461 | 1,720,982.937 | 1,997,309.878 | 1,043,573.91 | 2,408,126.222 | 1,153,524.735 | 1,028,308.768 | 851,720.841 | 2,396,801.814 | 577,063.748 | 859,196.49 | 750,107.512 | 1,303,123.93 | 632,502.87 | 527,410.248 | 571,486.936 | 1,306,110.014 | 610,890.179 | 530,687.139 | 654,578.943 | 959,608.93 |
Short Term Investments
| 202,297.059 | 202,214.549 | 202,509.116 | 209,603.985 | 221,807.919 | 194,709.514 | 177,234.991 | 193,954.892 | 141,145.084 | 96,160.306 | 99,939.01 | 68,257.741 | 88,574.482 | 81,400.067 | 286,325.101 | 61,138.854 | 52,410.847 | 63,907.147 | 64,798.017 | 42,000 | 0 | 29,190.846 | 25,146.128 | 388,800 | 388,800 | 388,800 | 103,800 | 203,800 | 263,800 | 126,695 | 199,800 | 298,908.828 | 268,267.626 | 228,050 | 161,200 | 276,900 | 191,800 | 260,900 | 223,200 | 202,500 | 140,461.611 | 140,461.611 | 227,161.611 | 176,080.053 | 291,611.336 | 108,800 | 121,800 | 141,200 | 87,700 | 61,200 | 30,200 | 30,200 | 30,200 | 72,700 | 7,700 | 150,000 |
Cash and Short Term Investments
| 3,485,650.609 | 4,707,961.606 | 4,264,422.21 | 4,499,309.213 | 2,954,792.479 | 2,871,035.969 | 4,163,591.969 | 5,441,315.032 | 4,786,168.557 | 5,485,951.973 | 5,007,059.323 | 6,671,633.607 | 5,402,341.641 | 5,554,994.723 | 5,481,294.544 | 7,512,097.583 | 5,555,860.267 | 5,002,961.569 | 7,003,820.679 | 9,147,081.988 | 4,357,110.875 | 5,010,866.194 | 6,389,503.477 | 8,647,426.55 | 6,204,888.688 | 5,335,114.813 | 7,102,088.54 | 9,383,493.939 | 6,138,138.302 | 6,662,224.9 | 6,595,278.004 | 9,125,168.951 | 2,306,301.283 | 2,171,298.98 | 1,315,045.742 | 3,025,394.461 | 1,720,982.937 | 1,997,309.878 | 1,043,573.91 | 2,408,126.222 | 1,153,524.735 | 1,028,308.768 | 851,720.841 | 2,396,801.814 | 577,063.748 | 859,196.49 | 750,107.512 | 1,303,123.93 | 720,202.87 | 588,610.248 | 601,686.936 | 1,336,310.014 | 641,090.179 | 603,387.139 | 662,278.943 | 1,109,608.93 |
Net Receivables
| 15,666,648.3 | 13,684,119.211 | 14,539,439.186 | 14,283,209.283 | 19,316,660.784 | 17,270,756.097 | 17,551,296.016 | 16,020,456.283 | 17,703,597.813 | 18,315,308.313 | 18,026,855.474 | 16,145,418.841 | 19,411,478.047 | 19,782,318.503 | 18,873,150.48 | 16,887,397.477 | 19,087,489.809 | 20,711,495.104 | 20,087,103.412 | 26,216,323.579 | 24,723,747.811 | 27,203,995.118 | 25,415,033.109 | 24,223,059.871 | 23,268,221.464 | 22,471,054.337 | 19,698,257.53 | 18,082,547.725 | 17,064,744.433 | 14,853,195.305 | 13,621,517.291 | 12,542,221.112 | 12,936,495.375 | 11,355,521.141 | 10,811,768.1 | 9,888,651.625 | 10,204,209.791 | 9,518,044.223 | 9,199,799.749 | 8,560,477.409 | 8,833,961.14 | 8,553,043.604 | 8,707,716.446 | 7,725,160.759 | 8,394,716.465 | 6,670,672.106 | 6,391,073.036 | 141,200 | 0 | 0 | 0 | 0 | 0 | 0 | 2,926,238.136 | 2,610,050.662 |
Inventory
| 10,301,414.587 | 10,153,292.972 | 10,451,568.128 | 10,529,418.386 | 11,539,926.58 | 11,280,999.618 | 11,300,001.322 | 10,929,926.629 | 11,288,775.887 | 10,939,272.082 | 10,913,115.726 | 10,914,691 | 7,977,956.353 | 7,696,682.492 | 9,713,877.473 | 9,525,411.108 | 9,971,982.922 | 9,807,129.535 | 9,680,217.416 | 6,338,315.937 | 6,310,492.404 | 5,919,279.235 | 5,336,215.899 | 4,659,429.626 | 3,890,158.152 | 4,832,022.262 | 4,173,973.97 | 2,420,508.274 | 2,829,956.593 | 2,845,383.625 | 2,668,267.485 | 2,655,638.456 | 2,610,765.339 | 2,628,109.06 | 2,585,471.812 | 2,498,625.335 | 2,549,581.111 | 2,715,651.969 | 2,579,033.496 | 2,570,345.608 | 1,936,277.945 | 2,005,987.754 | 1,960,056.747 | 1,777,419.374 | 1,874,139.377 | 1,824,858.44 | 1,787,676.354 | 1,565,641.704 | 1,771,089.403 | 1,733,654.773 | 1,664,601.869 | 1,586,309.42 | 1,613,460.271 | 1,580,341.375 | 1,547,989.513 | 1,509,428.093 |
Other Current Assets
| 457,410.061 | 1,953,305.652 | 1,981,853.284 | 1,979,312.038 | -0 | 2 | 24.883 | 24.883 | 24.883 | 24.883 | 24.883 | 24.883 | 24.883 | 411.851 | 67.124 | 32.383 | 309.404 | 694.093 | 2,725.573 | 2,868.88 | 3,320,550.616 | 22,147.771 | 4,564.621 | 4,567.116 | 4,419.672 | 21,243.04 | 21,243.04 | 21,299.158 | 23,873.155 | 24,057.255 | 24,014.551 | 20,996.121 | 20,285.267 | 20,683.167 | 17,118.459 | 17,864.013 | 13,628.204 | 11,014.725 | 7,539.346 | 6,231.178 | 8,969.745 | 6,142.684 | 3,769.155 | 2,203.584 | 2,203.584 | 2,233.256 | 1,639.586 | 5,178,979.567 | 5,366,426.486 | 4,743,420.125 | 4,195,448.429 | 3,714,241.658 | 3,344,026.073 | 3,239,963.462 | 51.022 | 839.508 |
Total Current Assets
| 31,316,152.035 | 30,498,679.441 | 31,237,282.808 | 31,291,248.92 | 33,811,379.843 | 31,422,793.685 | 33,014,914.19 | 32,391,722.827 | 33,778,567.139 | 34,740,557.25 | 33,947,055.406 | 33,731,768.331 | 32,791,800.925 | 33,034,407.569 | 34,068,389.622 | 33,924,938.551 | 34,615,642.402 | 35,522,280.3 | 36,773,867.079 | 41,704,590.385 | 38,711,901.707 | 38,156,288.317 | 37,145,317.106 | 37,534,483.163 | 33,367,687.977 | 32,659,434.453 | 30,995,563.08 | 29,907,849.096 | 26,056,712.483 | 24,384,861.085 | 22,909,077.332 | 24,344,024.64 | 17,873,847.264 | 16,175,612.347 | 14,729,404.114 | 15,430,535.435 | 14,488,402.044 | 14,242,020.795 | 12,829,946.5 | 13,545,180.417 | 11,932,733.564 | 11,593,482.81 | 11,523,263.189 | 11,901,585.531 | 10,848,123.175 | 9,356,960.291 | 8,930,496.487 | 8,188,945.201 | 7,857,718.76 | 7,065,685.145 | 6,461,737.234 | 6,636,861.092 | 5,598,576.522 | 5,423,691.976 | 5,136,557.614 | 5,229,927.193 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,042,698.047 | 9,796,689.452 | 9,452,643.927 | 9,310,754.771 | 5,708,280.774 | 6,303,986.688 | 6,354,344.269 | 6,493,297.943 | 6,785,176.339 | 6,845,953.568 | 6,891,361.843 | 6,877,769.825 | 8,365,549.878 | 8,309,119.358 | 8,314,892.919 | 8,358,783.774 | 8,499,083.522 | 8,510,860.906 | 8,549,749.418 | 8,419,769.589 | 8,673,822.59 | 8,116,728.381 | 7,840,530.34 | 7,687,529.123 | 8,357,242.841 | 6,631,130.75 | 5,986,909.551 | 5,789,644.335 | 5,686,063.931 | 4,448,203.708 | 4,316,198.888 | 4,177,882.677 | 3,486,165.459 | 3,250,794.534 | 3,122,099.699 | 2,989,066.253 | 809,636.482 | 743,475.904 | 507,955.657 | 493,575.829 | 442,862.473 | 429,854.115 | 145,111.113 | 141,882.278 | 163,460.018 | 143,142.023 | 51,853.322 | 72,775.407 | 73,675.01 | 74,848.513 | 75,617.315 | 75,996.725 | 75,719.196 | 76,548.366 | 77,402.551 | 77,126.92 |
Goodwill
| 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 277,036.235 | 295,703.301 | 295,703.301 | 295,703.301 | 295,703.301 | 300,619.288 | 300,636.465 | 300,636.465 | 300,636.465 | 280,452.427 | 277,036.235 | 277,036.235 | 277,036.235 | 330,316.989 | 327,844.501 | 277,036.235 | 277,036.235 | 421,637.554 | 30,172.721 | 30,172.721 | 30,172.721 | 0 | 0 | 0 | 30,172.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,831,463.335 | 5,837,797.697 | 5,845,427.052 | 5,852,455.155 | 5,821,881.146 | 5,833,341.785 | 5,810,171.926 | 5,244,803.016 | 4,874,780.004 | 4,383,248.744 | 3,827,030.224 | 3,382,899.231 | 2,660,251.943 | 2,178,953.623 | 1,955,830.521 | 1,755,251.448 | 1,038,010.314 | 704,228.607 | 332,375.86 | 302,509.57 | 91,726.509 | 84,076.017 | 81,355.465 | 76,096.359 | 102,091.927 | 46,065.153 | 46,062.153 | 40,450.476 | 16,958.506 | 15,806.494 | 15,501.686 | 12,939.186 | 5,228.5 | 1,895.934 | 1,142.447 | 1,121.447 | 1,121.447 | 1,004.8 | 0 | 881.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 6,108,499.57 | 6,114,833.931 | 6,122,463.287 | 6,129,491.389 | 6,098,917.38 | 6,110,378.02 | 6,087,208.161 | 5,521,839.251 | 5,151,816.239 | 4,660,284.978 | 4,104,066.459 | 3,659,935.466 | 2,955,955.244 | 2,474,656.923 | 2,251,533.822 | 2,050,954.748 | 1,338,629.602 | 1,004,865.072 | 633,012.326 | 603,146.035 | 372,178.936 | 361,112.252 | 358,391.7 | 353,132.594 | 432,408.916 | 373,909.654 | 323,098.388 | 317,486.711 | 438,596.06 | 45,979.215 | 45,674.407 | 43,111.907 | 5,228.5 | 1,895.934 | 1,142.447 | 1,121.447 | 1,121.447 | 1,004.8 | 0 | 881.771 | 0 | 411,087.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 11,438,588.819 | 11,363,612.128 | 9,829,142.962 | 9,789,109.559 | 9,968,642.707 | 9,993,253.344 | 4,706,295.926 | 9,182,193.941 | 4,573,758.667 | 4,526,845.291 | 4,363,714.256 | 4,265,093.427 | 4,673,091.781 | 4,499,195.149 | 4,112,723.831 | 4,505,385.851 | 4,579,904.337 | 4,266,104.279 | 4,033,757.204 | 3,795,505.355 | 3,070,154.076 | 3,393,366.804 | 2,947,082.581 | 2,384,912.435 | 1,806,407.925 | 1,702,325.218 | 1,806,979.309 | 1,599,876.908 | 893,345.251 | 1,141,512.653 | 951,256.316 | 611,713.647 | 405,005.261 | 426,994.259 | 290,578.945 | 69,033.085 | 79,392.394 | -45,707.606 | -8,007.606 | 12,692.394 | -13,860.415 | -13,860.415 | -113,644.015 | -62,562.458 | -179,567.008 | 2,509.329 | -40,155.671 | -59,555.671 | -6,779.748 | 18,522.129 | 84,224.103 | 259,294.095 | 56,820.35 | -34,679.65 | 27,070.35 | -115,229.65 |
Tax Assets
| 0 | 5,837,797.697 | 5,845,427.052 | 5,852,455.155 | -9,968,642.707 | -9,993,253.344 | -4,706,295.926 | -9,182,193.941 | 0 | 0 | 0 | 3,313,318.096 | 1,066,921.444 | 761,595.294 | 942,695.266 | 733,368.81 | 953,554.891 | 867,506.642 | 859,228.376 | 833,108.816 | 0 | 124.704 | 124.704 | 124.704 | 16,435.298 | 16,435.298 | 16,435.298 | 16,292.168 | 19,604.649 | 19,538.958 | 19,461.519 | 19,461.519 | 448,490.959 | 342,212.971 | 274,694.678 | 391,062.971 | 195,412.9 | 264,529.556 | 0 | -881.771 | 0 | 1,082.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 4,430.194 | -5,833,331.776 | -5,840,976.948 | -5,848,017.22 | 13,698,950.951 | 13,801,442.517 | 13,237,301.251 | 13,205,523.12 | 7,841,221.838 | 7,500,963.513 | 7,293,885.165 | 3,725,958.59 | 6,340,993.216 | 6,318,333.335 | 4,056,564.061 | 3,899,018.917 | 4,029,318.978 | 3,947,483.062 | 3,879,476.827 | 3,809,428.254 | 4,011,243.397 | 3,476,861.594 | 4,223,640.895 | 4,588,968.883 | 4,632,723.212 | 2,671,750.824 | 2,889,541.03 | 4,151,631.697 | 2,258,498.034 | 1,784,815.884 | 1,938,549.128 | 2,036,572.177 | 253,602.592 | 247,992.592 | 247,992.592 | 247,992.592 | 285,663.62 | 172,372.12 | 579,922.794 | 560,416.211 | 411,145.612 | 0 | 497,423.687 | 434,764.05 | 507,913.663 | 330,258.135 | 358,715.591 | 348,685.588 | 272,309.056 | 211,525.128 | 151,767.711 | -38,798.325 | 135,937.318 | 178,419.756 | 111,209.167 | 252,249.436 |
Total Non-Current Assets
| 26,594,216.63 | 27,279,601.432 | 25,408,700.279 | 25,233,793.655 | 25,506,149.106 | 26,215,807.224 | 25,678,853.68 | 25,220,660.314 | 24,351,973.084 | 23,534,047.35 | 22,653,027.723 | 21,842,075.404 | 23,402,511.563 | 22,362,900.059 | 19,678,409.898 | 19,547,512.1 | 19,400,491.33 | 18,596,819.961 | 17,955,224.15 | 17,460,958.049 | 16,127,398.998 | 15,348,193.736 | 15,369,770.22 | 15,014,667.74 | 15,245,218.192 | 11,395,551.744 | 11,022,963.576 | 11,874,931.819 | 9,296,107.926 | 7,440,050.418 | 7,271,140.259 | 6,888,741.927 | 4,598,492.771 | 4,269,890.29 | 3,936,508.361 | 3,698,276.348 | 1,371,226.844 | 1,135,674.774 | 1,079,870.846 | 1,066,684.434 | 840,147.67 | 828,163.275 | 528,890.785 | 514,083.87 | 491,806.673 | 475,909.487 | 370,413.242 | 361,905.324 | 339,204.318 | 304,895.77 | 311,609.128 | 296,492.496 | 268,476.864 | 220,288.472 | 215,682.068 | 214,146.706 |
Total Assets
| 57,910,368.664 | 57,778,280.872 | 56,645,983.087 | 56,525,042.575 | 59,317,528.949 | 57,638,600.909 | 58,693,767.87 | 57,612,383.141 | 58,130,540.223 | 58,274,604.6 | 56,600,083.129 | 55,573,843.735 | 56,194,312.488 | 55,397,307.628 | 53,746,799.52 | 53,472,450.651 | 54,016,133.731 | 54,119,100.261 | 54,729,091.229 | 59,165,548.434 | 54,839,300.705 | 53,504,482.053 | 52,515,087.325 | 52,549,150.903 | 48,612,906.169 | 44,054,986.197 | 42,018,526.656 | 41,782,780.915 | 35,352,820.409 | 31,824,911.503 | 30,180,217.59 | 31,232,766.567 | 22,472,340.036 | 20,445,502.637 | 18,665,912.475 | 19,128,811.782 | 15,859,628.887 | 15,377,695.569 | 13,909,817.346 | 14,611,864.851 | 12,772,881.234 | 12,421,646.085 | 12,052,153.973 | 12,415,669.401 | 11,339,929.847 | 9,832,869.779 | 9,300,909.729 | 8,550,850.525 | 8,196,923.078 | 7,370,580.916 | 6,773,346.362 | 6,933,353.588 | 5,867,053.386 | 5,643,980.448 | 5,352,239.682 | 5,444,073.9 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15,665,096.142 | 15,341,014.957 | 16,671,393.483 | 15,230,762.642 | 15,141,043.075 | 13,909,206.19 | 15,562,734.676 | 15,184,127.427 | 15,308,214.853 | 15,639,074.31 | 16,623,317.867 | 16,067,182.383 | 16,431,843.18 | 16,053,447.544 | 15,274,498.913 | 15,526,186.022 | 11,635,331.554 | 15,050,812.018 | 15,524,666.437 | 13,810,260.151 | 17,578,509.18 | 17,723,689.431 | 18,024,411.365 | 19,571,489.359 | 9,572,560.633 | 7,088,298.281 | 6,987,353.779 | 8,301,831.718 | 7,594,090.539 | 5,343,799.235 | 5,111,134.551 | 6,116,329.487 | 4,250,684.512 | 4,754,814.151 | 4,303,010.727 | 5,742,697.707 | 4,348,176.604 | 4,298,030.162 | 3,838,644.245 | 5,036,956.999 | 3,601,870.737 | 3,761,377.27 | 3,698,823.504 | 4,489,324.441 | 4,278,926.649 | 2,549,538.931 | 2,361,318.383 | 2,343,887.639 | 2,748,912.024 | 2,334,778.235 | 2,366,817.103 | 3,265,194.58 | 1,489,983.511 | 1,435,481.115 | 1,608,084.68 | 2,384,645.83 |
Short Term Debt
| 6,802,461.998 | 6,920,996.735 | 6,537,815.578 | 7,978,413.11 | 6,371,334.147 | 2,812,333.188 | 7,922,837.74 | 18,137,572.968 | 13,868,360.827 | 12,292,109.576 | 11,195,212.231 | 11,196,872.39 | 10,896,017.796 | 10,237,757.323 | 8,793,632.235 | 8,488,957.727 | 11,585,734.258 | 7,770,053.255 | 7,652,731.887 | 6,438,881.306 | 6,590,561.604 | 6,053,545.753 | 4,619,940.142 | 4,013,717.614 | 3,187,096.846 | 3,952,328.506 | 3,881,946.205 | 3,657,542.604 | 3,855,560.812 | 3,819,917.816 | 3,567,039.05 | 3,869,927.941 | 4,101,890.812 | 3,396,294.996 | 2,295,888.394 | 1,829,861.926 | 2,319,054.004 | 2,642,486.281 | 2,231,141.24 | 1,597,331.476 | 2,997,415.258 | 3,142,691.101 | 2,606,476.962 | 1,477,726.134 | 2,267,041.453 | 2,185,873.932 | 1,057,124.256 | 1,271,576.176 | 2,610,118.783 | 2,479,470.053 | 1,853,934.148 | 1,243,403.864 | 1,948,363.739 | 1,784,124.751 | 1,385,228.996 | 1,009,805.035 |
Tax Payables
| 0 | 884,254.553 | 911,018.566 | 883,897.4 | 1,594,431.291 | 990,841.266 | 961,653.49 | 946,569.287 | 878,680.34 | 874,478.393 | 883,903.276 | 808,731.327 | 791,154.741 | 757,372.808 | 688,742.811 | 660,390.147 | 717,441.27 | 732,393.619 | 745,817.148 | 945,575.373 | 0 | 956,860.105 | 897,353.35 | 885,208.258 | 811,335.512 | 837,265.112 | 741,693.836 | 716,134.973 | 643,021.306 | 558,864.136 | 493,682.514 | 473,387.085 | 470,749.579 | 408,663.333 | 362,802.675 | 347,781.839 | 314,020.145 | 288,567.591 | 267,757.894 | 255,011.645 | 242,286.672 | 235,165.007 | 230,242.651 | 233,958.822 | 242,838.985 | 203,453.029 | 173,637.962 | 152,275.503 | 133,286.575 | 117,828.726 | 109,052.834 | 120,159.155 | 65,450.495 | 83,248.877 | 71,232.704 | 67,017.099 |
Deferred Revenue
| 564,695.07 | 590,389.996 | 1,834,896.08 | 1,633,857.598 | 3,632,697.718 | 7,033,221.55 | 1,219,015.599 | 1,427,899.71 | 1,116,930.465 | 1,363,897.585 | 1,294,230.776 | 2,344,547.53 | 3,585,073.102 | 3,535,740.42 | 3,333,228.964 | 3,286,598.259 | 6,676,035 | 4,336,786.838 | 4,420,230.561 | 9,503,785.473 | 0 | 2,133,177.069 | 2,365,503.953 | 2,197,776.462 | 8,814,476.645 | 8,697,524.378 | 8,141,062.651 | 8,328,434.876 | 5,359,914.776 | 5,958,645.781 | 5,868,636.884 | 5,795,686.587 | 4,240,506.961 | 2,923,987.761 | 3,692,695.947 | 3,534,074.576 | 2,647,949.474 | 2,269,378.24 | 2,599,676.17 | 3,196,898.598 | 1,946,196.788 | 1,711,646.8 | 2,110,214.917 | 2,805,826.254 | 986,753.492 | 1,581,034.993 | 2,704,096.168 | 2,410,879.68 | -2,748,912.024 | 510,278.756 | 480,089.042 | 580,040.654 | 620,603.71 | 602,071.652 | 487,116.843 | 331,602.455 |
Other Current Liabilities
| 2,119,799.309 | 2,233,485.167 | 2,064,047.903 | 2,149,178.276 | 501,750.663 | 548,304.163 | 1,911,344.758 | -7,985,796.452 | 1,795,520.494 | 1,799,515.272 | 1,729,172.258 | 536,978.666 | 591,534.04 | 588,504.262 | 624,833.792 | 685,084.921 | 688,629.552 | 664,703.651 | 694,904.922 | 738,065.913 | 2,771,410.659 | 580,795.882 | 599,489.4 | 739,901.78 | 424,186.756 | 343,419.606 | 509,783.979 | 412,005.638 | 41,564.922 | 70,183.541 | 99,306.894 | 96,655.05 | 7,197.194 | 7,190.682 | 7,510.024 | 7,779.344 | 7,476.131 | 7,700.327 | 7,339.807 | 7,309.64 | 0 | 13,751.762 | 4,891.72 | 3,135.995 | 4,299.544 | 10,689.102 | 5,015.208 | 5,998.617 | 3,230,415.257 | 18,444.108 | 14,422.481 | 7,297.416 | 8,341.352 | 81,238.827 | 11,532.956 | 3,048.649 |
Total Current Liabilities
| 25,152,052.519 | 25,085,886.855 | 27,108,153.043 | 26,992,211.626 | 25,646,825.604 | 24,303,065.09 | 26,615,932.773 | 26,763,803.653 | 32,089,026.639 | 31,094,596.742 | 30,841,933.132 | 30,145,580.969 | 31,504,468.118 | 30,415,449.549 | 28,026,193.903 | 27,986,826.929 | 30,585,730.364 | 27,822,355.761 | 28,292,533.807 | 30,490,992.844 | 26,940,481.442 | 26,491,208.136 | 25,609,344.86 | 26,522,885.216 | 21,998,320.88 | 20,081,570.771 | 19,520,146.615 | 20,699,814.836 | 16,851,131.05 | 15,192,546.373 | 14,646,117.379 | 15,878,599.067 | 12,600,279.479 | 11,082,287.591 | 10,299,105.092 | 11,114,413.553 | 9,322,656.213 | 9,217,595.009 | 8,676,801.462 | 9,838,496.713 | 8,545,482.783 | 8,629,466.933 | 8,420,407.104 | 8,776,012.824 | 7,537,021.138 | 6,327,136.957 | 6,127,554.015 | 6,032,342.111 | 5,840,534.04 | 5,342,971.152 | 4,715,262.774 | 5,095,936.514 | 4,067,292.311 | 3,902,916.345 | 3,491,963.476 | 3,729,101.968 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,265,232.88 | 13,974,773.251 | 12,077,867.03 | 11,699,452.973 | 14,791,405.423 | 15,070,143.175 | 13,753,816.214 | 12,577,680.829 | 8,417,667.98 | 9,600,101.414 | 8,616,480.49 | 8,609,032.988 | 9,170,033.036 | 9,539,408.415 | 10,434,069.158 | 10,216,894.757 | 8,244,276.295 | 11,022,204.393 | 11,116,143.099 | 10,125,343.68 | 10,118,920.41 | 9,364,735.582 | 9,094,923.013 | 8,279,486.673 | 9,739,751.962 | 7,615,813.547 | 6,230,174.074 | 5,436,607.915 | 4,429,282.148 | 3,323,751.702 | 3,245,241.469 | 3,092,286.629 | 2,769,639.045 | 2,497,517.96 | 2,037,316.833 | 1,938,916.432 | 1,915,653.081 | 1,824,315.051 | 1,865,545.99 | 1,505,382.38 | 1,320,703.576 | 1,028,365.962 | 792,304.008 | 812,504.874 | 1,230,000 | 1,227,541.954 | 1,130,000 | 530,000 | 530,000 | 250,000 | 250,000 | 150,000 | 181,401.25 | 206,401.25 | 281,401.25 | 169,213.75 |
Deferred Revenue Non-Current
| 2,325,192.32 | 2,551,833.429 | 1,553,147.132 | 2,236,904.688 | 2,529,835.442 | 2,876,038.616 | 2,905,083.714 | 2,934,584.744 | 2,385,939.664 | 2,485,400.393 | 2,255,056.36 | 2,071,589.371 | 989,119.823 | 1,024,975.582 | 919,168.731 | 969,575.071 | 744,478.028 | 878,003.713 | 942,333.209 | 1,025,563.683 | 0 | 918,103.265 | 995,330.896 | 980,422.09 | 1,077,446.203 | 887,788.457 | 1,109,905.348 | 878,680.224 | 890,074.813 | 923,723.62 | 1,002,682.524 | 775,054.367 | 934,972.039 | 1,024,488.468 | 870,012.691 | 911,779.723 | 1,037,709.843 | 963,755.211 | 842,066.178 | 830,416.265 | 720,495.706 | 732,818.115 | 752,834.026 | 826,458.462 | 780,289.695 | 559,319.573 | 344,961.803 | 310,171.526 | 358,670.319 | 354,163.427 | 347,337.996 | 243,292.614 | 359,506.71 | 296,821.012 | 286,333.669 | 266,478.84 |
Deferred Tax Liabilities Non-Current
| 610,101.079 | 595,578.699 | 164,229.98 | 167,283.73 | 895,057.498 | 212,149.753 | 0 | 0 | 0 | 0 | 0 | 209,527.765 | 156,298.166 | 155,692.806 | 155,424.845 | 155,886.52 | 49,631.767 | 55,126.99 | 54,652.173 | 54,800.404 | 0 | 37,392.63 | 37,554.637 | 38,196.926 | 32,350.156 | 31,195.889 | 24,227.617 | 25,759.537 | 1,126.851 | 927.7 | 746.867 | 395.303 | 395.304 | 402,917.228 | 78.546 | 113.843 | 0 | 1,728.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -344,961.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 351,349.038 | 310,613.749 | 424,868.086 | 285,798.225 | 356,657.433 | 261,240.764 | 540,065.997 | 515,261.615 | 534,280.466 | 534,073.874 | 439,472.122 | 207,962.96 | 172,241.345 | 143,401.585 | 142,912.798 | 136,277.282 | 139,172.133 | 141,728.468 | 159,381.061 | 142,714.585 | 1,143,538.534 | 288,553.549 | 275,070.281 | 412,548.022 | 505,888.541 | 702,193.865 | 495,203.853 | 498,807.919 | 687,891.256 | 673,632.52 | 664,014.19 | 690,273.695 | 436,396.384 | 24,859.57 | 201,586.003 | 44,515.997 | 24,846.808 | 38,510.564 | 41,517.252 | 47,299.318 | 37,818.172 | 26,086 | 40,427.864 | 15,945.934 | 11,347.924 | 12,468.835 | 344,961.803 | 22,487.855 | 15,923.921 | 12,416.885 | 7,047.241 | 18,684.61 | 12,678.221 | 7,635.186 | 6,520.762 | 17,436.461 |
Total Non-Current Liabilities
| 17,551,875.317 | 17,432,799.129 | 14,220,112.227 | 14,389,439.616 | 18,572,955.796 | 18,419,572.308 | 17,198,965.925 | 16,027,527.189 | 11,337,888.11 | 12,619,575.681 | 11,311,008.972 | 11,098,113.085 | 10,487,692.371 | 10,863,478.388 | 11,651,575.532 | 11,478,633.631 | 9,177,558.224 | 12,097,063.564 | 12,272,509.542 | 11,348,422.351 | 11,262,458.944 | 10,608,785.027 | 10,402,878.827 | 9,710,653.712 | 11,355,436.862 | 9,236,991.759 | 7,859,510.892 | 6,839,855.595 | 6,008,375.067 | 4,922,035.542 | 4,912,685.05 | 4,558,009.993 | 4,141,402.772 | 3,949,783.226 | 3,108,994.073 | 2,895,325.995 | 2,978,209.732 | 2,828,309.1 | 2,749,129.42 | 2,383,097.962 | 2,079,017.454 | 1,787,270.076 | 1,585,565.898 | 1,654,909.271 | 2,021,637.62 | 1,799,330.361 | 1,474,961.803 | 862,659.381 | 904,594.24 | 616,580.312 | 604,385.236 | 411,977.224 | 553,586.181 | 510,857.449 | 574,255.68 | 453,129.051 |
Total Liabilities
| 42,703,927.836 | 42,518,685.984 | 41,328,265.27 | 41,381,651.242 | 44,219,781.4 | 42,722,637.398 | 43,814,898.698 | 42,791,330.842 | 43,426,914.749 | 43,714,172.424 | 42,152,942.104 | 41,243,694.054 | 41,992,160.489 | 41,278,927.936 | 39,677,769.436 | 39,465,460.56 | 39,763,288.587 | 39,919,419.325 | 40,565,043.349 | 41,839,415.195 | 38,202,940.386 | 37,099,993.163 | 36,012,223.687 | 36,233,538.928 | 33,353,757.742 | 29,318,562.53 | 27,379,657.507 | 27,539,670.431 | 22,859,506.117 | 20,114,581.916 | 19,558,802.429 | 20,436,609.06 | 16,741,682.251 | 15,032,070.817 | 13,408,099.165 | 14,009,739.548 | 12,300,865.945 | 12,045,904.109 | 11,425,930.882 | 12,221,594.675 | 10,624,500.238 | 10,416,737.009 | 10,005,973.001 | 10,430,922.095 | 9,558,658.758 | 8,126,467.319 | 7,602,515.819 | 6,895,001.493 | 6,745,128.28 | 5,959,551.464 | 5,319,648.01 | 5,507,913.738 | 4,620,878.492 | 4,413,773.794 | 4,066,219.156 | 4,182,231.019 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 4,701,954.964 | 899,418.343 | 899,418.343 | 899,418.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29,322.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 619,989.735 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 | 484,243.65 |
Retained Earnings
| 1,104,446.12 | 984,158.993 | 1,413,136.741 | 1,318,522.573 | 239,729.245 | 368,118.363 | 305,920.373 | 271,698.789 | 141,020.62 | 86,963.622 | 294,152.533 | 265,976.723 | 129,416.317 | 86,040.379 | 167,018.275 | 128,752.519 | 26,367.495 | 15,944.404 | 898,432.597 | 930,322.561 | 5,518,389.001 | 363,377.899 | 1,677,629.923 | 1,501,973.077 | 874,672.629 | 479,752.202 | 1,609,246.723 | 1,453,140.729 | 989,979.447 | 572,547.618 | 130,152.812 | 1,023,369.47 | 566,819.151 | 355,340.723 | 98,169.53 | 740,323.182 | 378,111.828 | 161,155.239 | 625,484.061 | 531,950.801 | 290,119.989 | 146,686.015 | 482,138.168 | 420,707.825 | 218,348.292 | 143,479.662 | 42,544.879 | 309,682.844 | 505,384.71 | 464,619.362 | 507,288.249 | 479,029.76 | 299,764.792 | 283,796.552 | 339,610.423 | 201,647.909 |
Accumulated Other Comprehensive Income/Loss
| 4,033,678.534 | 4,079,177.654 | 3,574,431.754 | 3,562,382.534 | 3,473,425.019 | 3,170,917.396 | 3,188,924.008 | 3,215,111.119 | 3,250,349.715 | 3,232,350.203 | 2,941,464.174 | 2,946,577.032 | 2,968,889.532 | 2,975,367.67 | 2,848,537.971 | 2,107,481.34 | 2,227,288.148 | 2,212,436.202 | 2,258,015.447 | 2,200,353.376 | 2,135,005.181 | 2,141,989.681 | 2,113,493.582 | 2,161,390.396 | 2,044,258.532 | 2,049,734.445 | 2,050,905.291 | 2,060,810.677 | 1,489,240.889 | 1,539,273.08 | 1,540,567.937 | 1,405,342.815 | 1,504,476.919 | 1,478,289.115 | 1,427,470.795 | 1,418,864.658 | 222,045.114 | 206,461.938 | 0 | -29,322.996 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,519,408.079 | 5,321,944.7 | 5,321,944.7 | 5,321,944.7 | 6,999,211.766 | 7,046,848.793 | 7,046,848.793 | 7,046,982.883 | 7,041,370.33 | 7,020,712.006 | 7,020,712.006 | 7,020,712.006 | 7,014,998.417 | 7,037,521.762 | 7,037,521.762 | 7,768,017.345 | 8,053,672.401 | 8,047,903.783 | 7,061,775.4 | 9,683,786.154 | 4,705,290.716 | 9,683,975.472 | 8,482,399.816 | 8,482,399.816 | 8,482,949.097 | 8,482,991.725 | 7,319,779.265 | 7,319,779.265 | 7,323,827.259 | 7,324,642.135 | 7,324,642.135 | 6,747,154.589 | 2,334,392.624 | 2,332,195.876 | 2,479,000.512 | 1,738,445.424 | 1,771,996.143 | 1,798,586.784 | 1,373,026.143 | 1,373,026.143 | 1,373,026.143 | 1,373,026.143 | 1,078,869.421 | 1,078,869.421 | 1,078,679.027 | 1,078,679.027 | 1,171,605.397 | 861,922.552 | 462,166.453 | 462,166.453 | 462,166.453 | 462,166.453 | 462,166.453 | 462,166.453 | 462,166.453 | 575,951.322 |
Total Shareholders Equity
| 11,979,477.433 | 11,904,689.425 | 11,828,921.273 | 11,722,257.885 | 11,332,355.766 | 11,205,874.288 | 11,161,682.91 | 11,153,782.526 | 11,052,730.4 | 10,960,015.566 | 10,876,318.448 | 10,853,255.496 | 10,733,294.001 | 10,718,919.547 | 10,673,067.743 | 10,624,240.94 | 10,927,317.779 | 10,896,274.125 | 10,838,213.179 | 13,434,451.826 | 12,978,674.634 | 12,809,332.787 | 12,893,513.056 | 12,765,753.025 | 12,021,869.994 | 11,632,468.108 | 11,599,921.013 | 11,453,720.406 | 10,423,037.331 | 10,056,452.568 | 9,615,352.619 | 9,795,856.609 | 4,889,932.344 | 4,650,069.363 | 4,488,884.487 | 4,381,876.914 | 2,856,396.735 | 2,650,447.611 | 2,482,753.854 | 2,389,220.594 | 2,147,389.782 | 2,003,955.808 | 2,045,251.239 | 1,983,820.897 | 1,781,270.97 | 1,706,402.339 | 1,698,393.926 | 1,655,849.047 | 1,451,794.812 | 1,411,029.464 | 1,453,698.352 | 1,425,439.862 | 1,246,174.894 | 1,230,206.655 | 1,286,020.526 | 1,261,842.881 |
Total Equity
| 15,206,440.828 | 15,259,594.889 | 15,317,717.817 | 15,143,391.333 | 15,097,747.549 | 14,915,963.511 | 14,878,869.173 | 14,821,052.298 | 14,703,625.474 | 14,560,432.177 | 14,447,141.025 | 14,330,149.681 | 14,202,151.999 | 14,118,379.691 | 14,069,030.084 | 14,006,990.091 | 14,252,845.144 | 14,199,680.936 | 14,164,047.88 | 17,326,133.239 | 16,636,360.319 | 16,404,488.89 | 16,502,863.638 | 16,315,611.975 | 15,259,148.427 | 14,736,423.667 | 14,638,869.149 | 14,243,110.485 | 12,493,314.292 | 11,710,329.587 | 10,621,415.161 | 10,796,157.507 | 5,730,657.785 | 5,413,431.821 | 5,257,813.309 | 5,119,072.234 | 3,558,762.943 | 3,331,791.46 | 2,483,886.463 | 2,390,270.175 | 2,148,380.996 | 2,004,909.076 | 2,046,180.972 | 1,984,747.306 | 1,781,271.09 | 1,706,402.46 | 1,698,393.911 | 1,655,849.032 | 1,451,794.798 | 1,411,029.452 | 1,453,698.352 | 1,425,439.85 | 1,246,174.894 | 1,230,206.655 | 1,286,020.526 | 1,261,842.881 |
Total Liabilities & Shareholders Equity
| 57,910,368.664 | 57,778,280.872 | 56,645,983.087 | 56,525,042.575 | 59,317,528.949 | 57,638,600.909 | 58,693,767.87 | 57,612,383.141 | 58,130,540.223 | 58,274,604.6 | 56,600,083.129 | 55,573,843.735 | 56,194,312.488 | 55,397,307.628 | 53,746,799.52 | 53,472,450.651 | 54,016,133.731 | 54,119,100.261 | 54,729,091.229 | 59,165,548.434 | 54,839,300.705 | 53,504,482.053 | 52,515,087.325 | 52,549,150.903 | 48,612,906.169 | 44,054,986.197 | 42,018,526.656 | 41,782,780.915 | 35,352,820.409 | 31,824,911.503 | 30,180,217.59 | 31,232,766.567 | 22,472,340.036 | 20,445,502.637 | 18,665,912.475 | 19,128,811.782 | 15,859,628.887 | 15,377,695.569 | 13,909,817.346 | 14,611,864.851 | 12,772,881.234 | 12,421,646.085 | 12,052,153.973 | 12,415,669.401 | 11,339,929.847 | 9,832,869.779 | 9,300,909.729 | 8,550,850.525 | 8,196,923.078 | 7,370,580.916 | 6,773,346.362 | 6,933,353.588 | 5,867,053.386 | 5,643,980.448 | 5,352,239.682 | 5,444,073.9 |