PT Sat Nusapersada Tbk
IDX:PTSN.JK
206 (IDR) • At close October 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21.903 | 15.749 | 18.617 | 22.605 | 16.939 | 21.095 | 13.79 | 13.219 | 8.539 | 8.447 | 11.927 | 8.657 | 5.007 | 7.592 | 7.937 | 4.013 | 7.848 | 1.245 | 1.922 | 1.058 | 2.247 | 4.046 | 8.291 | 9.731 | 6.083 | 2.19 | 1.632 | 1.169 | 2.833 | 3.375 | 1.792 | 1.8 | 2.424 | 2.533 | 1.437 | 6.009 | 1.171 | 1.75 | 0.619 | 1.337 | 0.881 | 0.517 | 2.589 | 4.574 | 2.55 | 6.543 | 8.072 | 5.835 |
Short Term Investments
| 5.349 | 10.516 | 10.433 | 3.22 | 3.328 | 3.32 | 3.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 5.4 | 6.4 | 7.4 | 8.4 | 9.1 | 8.5 | 5.5 | 5.5 | 1.1 | 5.55 | 9.15 | 12 | 12.3 | 12.3 | 11 | 6.95 | 6.05 | 7.65 | 2.35 | 0 | 0 |
Cash and Short Term Investments
| 27.253 | 26.265 | 29.05 | 25.825 | 20.266 | 24.414 | 16.969 | 13.219 | 8.539 | 8.447 | 11.927 | 8.657 | 5.007 | 7.592 | 7.937 | 4.013 | 7.848 | 1.245 | 1.922 | 1.058 | 2.247 | 4.046 | 8.291 | 9.731 | 6.083 | 3.19 | 4.632 | 6.569 | 9.233 | 10.775 | 10.192 | 10.9 | 10.924 | 8.033 | 6.937 | 7.109 | 6.721 | 10.9 | 12.619 | 13.637 | 13.181 | 11.517 | 9.539 | 10.624 | 10.2 | 8.893 | 8.072 | 5.835 |
Net Receivables
| 13.102 | 15.157 | 10.348 | 17.667 | 19.59 | 16.6 | 13.587 | 215,359 | 245,743 | 284,528 | 450,723 | 292,145 | 20.073 | 23.986 | 15.834 | 33.779 | 22.157 | 20.435 | 30.436 | 44.45 | 76.102 | 64.096 | 100.818 | 113.783 | 33.564 | 15.286 | 8.599 | 10.157 | 12.013 | 9.958 | 10.647 | 11.617 | 10.094 | 11.986 | 7.984 | 9.989 | 9.366 | 11.341 | 8.796 | 14.722 | 16.683 | 21.546 | 19.233 | 25.419 | 26.072 | 30.459 | 28.676 | 26.376 |
Inventory
| 12.039 | 12.218 | 13.787 | 14.825 | 20.765 | 20.441 | 19.495 | 20.868 | 18.957 | 19.888 | 24.313 | 21.66 | 20.844 | 19.852 | 13.202 | 22.084 | 27.322 | 31.072 | 37.59 | 100.413 | 109.036 | 85.433 | 106.947 | 140.525 | 48.517 | 9.808 | 9.483 | 11.264 | 10.459 | 9.522 | 11.469 | 10.187 | 10.275 | 10.387 | 11.137 | 13.635 | 18.452 | 13.287 | 11.705 | 9.27 | 9.087 | 11.723 | 12.105 | 13.156 | 17.064 | 11.205 | 12.442 | 11.541 |
Other Current Assets
| 0 | 2.531 | 2.587 | 0 | -0 | 0 | 1.1 | -0 | 0 | -0 | 33.702 | 25.222 | 28.628 | 0 | 21.265 | 37.837 | 26.065 | 26.025 | 35.258 | 47.937 | -0 | 66.791 | 103.947 | -0 | 0 | 0 | 11.498 | -0 | 0 | -0 | 10.974 | 12.077 | -0 | 0 | 11.961 | 3.503 | 1.822 | 1.309 | 0.344 | 0.255 | 0.229 | 0.392 | 0.298 | 0.302 | 0.46 | 0.373 | 0.263 | 0.307 |
Total Current Assets
| 55.833 | 56.171 | 55.772 | 58.318 | 60.621 | 61.456 | 51.151 | 49.293 | 45.097 | 50.373 | 69.941 | 55.539 | 54.478 | 51.429 | 42.404 | 63.934 | 61.235 | 58.341 | 74.77 | 149.408 | 187.385 | 156.27 | 219.186 | 264.039 | 88.163 | 28.285 | 25.613 | 27.99 | 31.705 | 30.254 | 32.636 | 33.165 | 31.293 | 30.406 | 30.035 | 34.236 | 36.361 | 36.837 | 33.464 | 37.883 | 39.18 | 45.178 | 41.175 | 49.501 | 53.797 | 50.929 | 49.454 | 44.059 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 91.633 | 92.174 | 92.475 | 95.022 | 96.598 | 96.309 | 92.222 | 95.049 | 97.072 | 98.111 | 98.814 | 98.748 | 90.427 | 87.298 | 86.506 | 87.152 | 88.528 | 85.789 | 85.857 | 81.896 | 76.602 | 74.432 | 67.806 | 58.629 | 50.187 | 42.352 | 40.412 | 39.015 | 37.025 | 33.997 | 32.955 | 33.606 | 32.705 | 33.251 | 33.188 | 30.301 | 29.712 | 30.659 | 31.629 | 33.102 | 34.146 | 35.563 | 37.162 | 38.771 | 40.005 | 41.287 | 42.52 | 43.023 |
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 |
Intangible Assets
| 0.791 | 0.874 | 0.992 | 1.077 | 1.078 | 1.186 | 1.223 | 1.244 | 1.34 | 1.37 | 1.236 | 0.934 | 0.559 | 0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.791 | 0.874 | 0.992 | 1.077 | 1.078 | 1.186 | 1.223 | 1.244 | 1.34 | 1.37 | 1.236 | 0.934 | 0.559 | 0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.67 | 2.718 | 0 | 0 | 2.848 | 0 | 0 | 0 | 0 | 0 | -1.236 | 0.52 | 0.527 | 0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.208 | 0.128 | 0.124 | 0.147 | 0.144 | 0.137 | 0.125 | 0.207 | 0.197 | 0.189 | 0.129 | 0.422 | 0.377 | 0.299 | 0.243 | 0.132 | 0.131 | 0.109 | 0.119 | 0.115 | 0.109 | 0.101 | 0.093 | 0.38 | 0.503 | 0.923 | 0.799 | 0.518 | 0.395 | 0.234 | 0.03 | 0.034 | 0.029 | 0.028 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -0 | -0 | 2.771 | 2.81 | -0 | 2.9 | 2.895 | 2.941 | 2.992 | 3.039 | 4.315 | 2.599 | 0 | 0.211 | 0.474 | 0.557 | 0.489 | 0.486 | 0.504 | 0.507 | 0.513 | 0.498 | 0.491 | 0.403 | 0.379 | 0.373 | 0.38 | 0.384 | 0.389 | 0.394 | 0.4 | 0.283 | 0.264 | 0.267 | 0.268 | 0.296 | 0.305 | 0.306 | 0.3 | 0.312 | 0.31 | 0.309 | 0.293 | 0.284 | 0.261 | 0.263 | -42.52 | -43.023 |
Total Non-Current Assets
| 95.302 | 95.895 | 96.363 | 99.055 | 100.668 | 100.532 | 96.465 | 99.442 | 101.601 | 102.71 | 103.258 | 103.224 | 91.89 | 88.511 | 87.223 | 87.841 | 89.148 | 86.385 | 86.48 | 82.518 | 77.224 | 75.032 | 68.39 | 59.413 | 51.07 | 43.648 | 41.59 | 39.917 | 37.809 | 34.625 | 33.385 | 33.924 | 32.999 | 33.546 | 33.48 | 30.598 | 30.017 | 30.965 | 31.929 | 33.414 | 34.456 | 35.872 | 37.456 | 39.054 | 40.266 | 41.55 | 42.52 | 43.023 |
Total Assets
| 151.135 | 152.066 | 152.135 | 157.373 | 161.29 | 161.988 | 147.616 | 148.735 | 146.698 | 153.083 | 173.2 | 158.763 | 146.368 | 139.94 | 129.627 | 151.775 | 150.383 | 144.726 | 161.25 | 231.926 | 264.609 | 231.302 | 287.576 | 323.451 | 139.233 | 71.932 | 67.204 | 67.908 | 69.514 | 64.88 | 66.02 | 67.088 | 64.292 | 63.952 | 63.516 | 64.833 | 66.378 | 67.803 | 65.393 | 71.297 | 73.636 | 81.05 | 78.631 | 88.555 | 94.062 | 92.48 | 92.236 | 87.764 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.665 | 8.057 | 8.642 | 13.228 | 17.445 | 17.144 | 13.147 | 13.121 | 14.717 | 18.645 | 38.832 | 24.614 | 24.24 | 20.43 | 13.054 | 35.355 | 31.831 | 31.998 | 50.507 | 124.886 | 163.577 | 133.522 | 191.145 | 233.381 | 65.278 | 9.75 | 7.038 | 8.134 | 10.549 | 8.121 | 10.022 | 11.43 | 9.635 | 8.078 | 8.33 | 9.387 | 13.267 | 13.956 | 12.128 | 16.979 | 18.044 | 23.994 | 23.153 | 29.892 | 35.482 | 34.811 | 33.865 | 29.298 |
Short Term Debt
| 5.525 | 5.49 | 5.411 | 5.327 | 5.929 | 8.851 | 4.991 | 6.432 | 4.394 | 4.362 | 7.612 | 6.027 | 4.88 | 6.085 | 6.477 | 4.968 | 6.398 | 8.953 | 6.063 | 5.812 | 0.176 | 1.398 | 1.376 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.447 | 0.759 | 1.076 | 1.318 | 1.147 | 1.123 | 1.013 | 0.97 | 1.37 | 1.083 | 0.799 | 0.584 | 0.503 | 0.449 | 0.369 | 0.182 | 0.345 | 0.686 | 0.39 | 0.483 | 0.291 | 2.748 | 2.741 | 2.719 | 0.27 | 0.692 | 0.536 | 0.586 | 0.465 | 0.696 | 0.632 | 0.12 | 0.122 | 0.225 | 0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 3.907 | 4.742 | 4.485 | 4.979 | 6.909 | 0 | 0 | 0 | 0 | 0 | 9.811 | 11.679 | 5.433 | 4.643 | 2.931 | 4.175 | 4.855 | 1.541 | 5.685 | 3.114 | 10.387 | 12.029 | 2.741 | 0 | 0.27 | 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
| 0 | 0 | 0 | 0 | 0 | 7.451 | 3.838 | 4.438 | 8.723 | 10.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.76 | 0 | 0.614 | 0 | 0 | 7.695 | 9.315 | 5.247 | 6.041 | 4.8 | 5.292 | 4.982 | 3.512 | 2.636 | 3.476 | 2.589 | 2.994 | 3.056 | 3.11 | 1.744 | 1.943 | 0.678 | 0.798 | 1.185 | 1.447 | 1.158 | 1.515 | 2.17 | 2.076 | 2.217 | 3.108 |
Total Current Liabilities
| 19.097 | 18.29 | 18.539 | 23.535 | 30.283 | 33.447 | 21.976 | 23.99 | 27.834 | 33.988 | 56.255 | 42.32 | 34.553 | 31.157 | 22.463 | 44.498 | 43.085 | 44.252 | 62.256 | 134.426 | 174.142 | 146.949 | 202.957 | 242.695 | 72.795 | 15.791 | 11.838 | 13.426 | 15.531 | 11.633 | 12.658 | 14.906 | 12.224 | 11.072 | 11.386 | 12.498 | 15.012 | 15.899 | 12.806 | 17.777 | 19.229 | 25.442 | 24.31 | 31.407 | 37.652 | 36.887 | 36.082 | 32.406 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 15.506 | 16.894 | 18.282 | 19.663 | 20.339 | 18.554 | 18.605 | 19.881 | 20.09 | 21.204 | 21.188 | 22.512 | 19.521 | 18.409 | 18.106 | 19.351 | 20.593 | 22.025 | 22.444 | 20.889 | 13.241 | 8.01 | 8.223 | 6.698 | 6.943 | 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 Non-Current
| 0 | 5.949 | 0 | 6.34 | 6.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.316 | 0 | 4.552 | 0 | 0 | 6.233 | 6.449 | 6.684 | 0 | 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 | 0.02 | 0.178 | 0.181 | 0.198 | 0.27 | 0.426 | 0 | 0 | 0 | 0.028 | 0 | 0 | 0 | 0 | 0.08 | 0.085 | 0.241 | 0.174 | 0.179 | 0.107 | 0.08 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.038 | 0.228 | 0.429 | 0.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5.576 | -0 | 6.263 | -0 | -0 | 6.959 | 6.938 | 9.3 | 6.31 | 6.281 | 5.947 | 6.968 | 6.635 | 6.396 | 6.367 | -0 | 5.408 | -0 | 5.824 | 4.731 | 0 | 0 | 0 | 6.432 | 6.593 | 4.956 | 4.836 | 3.468 | 3.36 | 3.215 | 3.066 | 2.963 | 2.795 | 2.648 | 2.427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 21.082 | 22.863 | 24.723 | 26.184 | 27.219 | 25.784 | 25.969 | 29.182 | 26.399 | 27.485 | 27.164 | 29.481 | 26.156 | 24.804 | 24.473 | 24.746 | 26.086 | 26.818 | 28.443 | 25.799 | 19.581 | 14.539 | 14.967 | 13.13 | 13.535 | 4.956 | 4.836 | 3.468 | 3.36 | 3.215 | 3.068 | 3.001 | 3.023 | 3.077 | 3.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 40.179 | 41.153 | 43.261 | 49.719 | 57.502 | 59.231 | 47.945 | 53.172 | 54.234 | 61.473 | 83.419 | 71.801 | 60.708 | 55.962 | 46.936 | 69.244 | 69.171 | 71.07 | 90.699 | 160.225 | 193.723 | 161.488 | 217.924 | 255.825 | 86.331 | 20.747 | 16.673 | 16.893 | 18.891 | 14.848 | 15.725 | 17.907 | 15.247 | 14.149 | 14.449 | 12.498 | 15.012 | 15.899 | 12.806 | 17.777 | 19.229 | 25.442 | 24.31 | 31.407 | 37.652 | 36.887 | 38.559 | 34.522 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1.013 | 0.789 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.002 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 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
| 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 | 32.33 |
Retained Earnings
| 46.484 | 46.664 | 44.624 | 43.403 | 39.537 | 38.704 | 35.618 | 31.51 | 28.553 | 27.699 | 25.869 | 23.05 | 21.837 | 20.156 | 18.869 | 18.708 | 17.408 | 17.515 | 14.409 | 15.559 | 14.744 | 13.924 | 13.762 | 11.737 | 3.531 | 1.814 | 1.159 | 1.643 | 1.251 | 0.682 | 0.945 | -0.048 | -0.184 | 0.584 | -0.152 | -0.083 | -1.298 | -0.803 | -0.588 | 1.579 | 2.295 | 3.069 | 2.323 | 1.828 | 1.035 | 0.463 | 0.996 | 0.56 |
Accumulated Other Comprehensive Income/Loss
| -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0.001 | -0.001 | -0.002 | -0 | -0.001 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0.013 | 0 | -2.819 | -2.819 | -2.819 | 0 | 0 |
Other Total Stockholders Equity
| 31.128 | 31.128 | 31.916 | 31.916 | 31.917 | 31.719 | 31.718 | 31.719 | 31.577 | 31.577 | 31.577 | 31.577 | 31.488 | 31.488 | 31.488 | 31.487 | 31.47 | 23.806 | 23.807 | 23.807 | 23.807 | 23.555 | 23.555 | 23.554 | 17.036 | 17.036 | 17.036 | 17.036 | 17.037 | 17.014 | 17.014 | 16.898 | 16.898 | 16.888 | 16.888 | 16.834 | 16.834 | 16.834 | 16.834 | 16.834 | 16.834 | 16.834 | 16.834 | 23.169 | 23.169 | 23.169 | 20.35 | 20.35 |
Total Shareholders Equity
| 110.953 | 110.91 | 108.871 | 107.649 | 103.783 | 102.752 | 99.666 | 95.558 | 92.459 | 91.606 | 89.776 | 86.957 | 85.655 | 83.974 | 82.686 | 82.526 | 81.207 | 73.651 | 70.546 | 71.696 | 70.881 | 69.809 | 69.647 | 67.621 | 52.897 | 51.18 | 50.525 | 51.009 | 50.617 | 50.026 | 50.289 | 49.18 | 49.044 | 49.802 | 49.066 | 49.081 | 47.867 | 48.361 | 48.577 | 50.743 | 51.459 | 52.246 | 51.487 | 54.508 | 53.714 | 53.143 | 53.676 | 53.24 |
Total Equity
| 110.956 | 110.913 | 108.874 | 107.654 | 103.787 | 102.757 | 99.671 | 95.563 | 92.464 | 91.611 | 89.781 | 86.962 | 85.66 | 83.979 | 82.691 | 82.531 | 81.212 | 73.656 | 70.551 | 71.701 | 70.886 | 69.814 | 69.652 | 67.626 | 52.902 | 51.185 | 50.53 | 51.015 | 50.623 | 50.031 | 50.295 | 49.181 | 49.045 | 49.803 | 49.067 | 49.082 | 47.868 | 48.362 | 48.578 | 50.744 | 51.46 | 52.247 | 51.488 | 54.509 | 53.716 | 53.144 | 53.677 | 53.241 |
Total Liabilities & Shareholders Equity
| 151.135 | 152.066 | 152.135 | 157.373 | 161.29 | 161.988 | 147.616 | 148.735 | 146.698 | 153.083 | 173.2 | 158.763 | 146.368 | 139.94 | 129.627 | 151.775 | 150.383 | 144.726 | 161.25 | 231.926 | 264.609 | 231.302 | 287.576 | 323.451 | 139.233 | 71.932 | 67.204 | 67.908 | 69.514 | 64.88 | 66.02 | 67.088 | 64.292 | 63.952 | 63.516 | 61.58 | 62.879 | 64.262 | 61.384 | 68.521 | 70.689 | 77.689 | 75.799 | 85.916 | 91.368 | 90.031 | 92.236 | 87.764 |