PT Pakuwon Jati Tbk

IDX:PWON.JK

520 (IDR) • At close September 20, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32010 Q42010 Q32009 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 8,956,102.3428,192,572.5347,633,001.0177,150,447.7297,309,086.9777,467,221.0317,444,244.9537,909,897.1737,671,216.4427,037,613.8186,443,643.4535,927,087.9125,801,783.0553,194,753.6452,886,903.1453,834,099.3864,003,385.7764,372,864.6174,313,284.5753,926,471.8544,894,624.2174,793,124.3084,460,081.3534,124,214.6184,319,579.9333,734,076.5963,406,223.4053,066,164.4142,780,665.9032,854,998.4152,432,450.7042,253,906.5682,202,863.1241,861,368.5262,071,163.5312,649,987.412,643,830.2322,835,635.4832,809,034.1714,503,412.5952,280,127.3932,180,718.282,126,205.5891,995,580.2421,779,819.9181,539,036.0171,315,146.1181,070,905.22893,570.801922,593.068621,021.073496,356.544312,956.339237,837.216200,607.293
Short Term Investments 388,566.897629,219.607731,722.41383,324.927395,037.293379,455.133355,281.572401,492.85394,454.6773,631.1054,965.0318,188.9498,549.473795,706.8805,611.9290360,181.82266,049.680698.3162,705.87919,050.436243.55140.4393,492.9057,305.91526,430.58826,364.91229,967.45932,236.33830,768.72813,736.52313,131.88512,903.97843,335.24562,324.41741,350.646122,123.83287,955.148139,207.7937,710.1277,376.5857,720.7267,658.4647,239.6437,343.63289,467.385086,346.24969,688.843,482.37729,914.47826,207.436,785.808
Cash and Short Term Investments 9,344,669.2398,821,792.1418,364,723.4277,533,772.6567,309,086.9777,467,221.0317,444,244.9537,909,897.1737,765,671.1197,041,244.9236,443,643.4535,935,276.8615,810,332.5283,194,753.6452,886,903.1453,839,711.3154,003,385.7764,733,046.4394,379,334.2553,926,471.8544,895,322.5334,795,830.1874,479,131.7894,124,458.1684,319,720.3723,737,569.5013,413,529.323,092,595.0022,807,030.8152,884,965.8742,464,687.0422,284,675.2962,216,599.6471,874,500.4112,084,067.5092,693,322.6552,706,154.6492,876,986.1292,931,158.0034,591,367.7432,419,335.1862,188,428.4072,133,582.1742,003,300.9681,787,478.3821,546,275.661,322,489.751,160,372.605893,570.8011,008,939.317690,709.873539,838.921342,870.817264,044.616237,393.101
Net Receivables 299,883.41245,213.6262,088.761,105,261.269226,629.638220,157.031228,612.642204,698.935222,892.534265,975.5094,965.031280,057.365294,648.128274,998.781101,923.579166,412.095148,032.794177,036.95807,903.7641,534,944.427518,272.024437,800.667413,854.143410,355.736361,253.854413,026.049448,497.029481,800.765456,157.388976,936.653185,527.013908,882.432272,546.198383,756.817267,679.776383,624.876369,256.699405,865.996262,955.54190,686.22177,895.279155,554.921149,289.157226,957.22159,504.239631,243.77127,672.383159,407.777139,673.496263,409.6780165,378.016174,731.56113,488.69887,386.2
Inventory 4,312,627.4914,508,715.5834,169,159.4063,893,517.4393,873,679.7863,836,198.023,779,452.4463,763,360.9393,883,807.9483,921,118.333,980,700.0944,068,016.9324,302,052.5514,415,621.6474,511,998.6234,247,903.7184,529,569.54,438,907.0373,531,077.0753,545,932.7453,417,582.7343,783,492.1793,576,277.3833,666,174.7023,820,475.4573,781,921.2253,741,162.6323,300,199.8073,242,656.5883,023,002.0782,859,709.622,582,136.3072,644,660.7282,589,554.8022,254,347.3452,014,265.471,919,527.6951,800,570.641,671,766.4621,213,816.2231,186,686.5681,112,314.0251,051,080.776882,600.169884,957.1910,284.603963,171.3764,119.7094,070.2743,569.3693,120.8643,457.0232,927.0752,621.6522,486.435
Other Current Assets -9,644,552.649-13,575,721.324-12,795,971.593-0.001-12,032,159.483-12,140,391.679-12,046,349.13983,521.368959,441.8761,009,805.181,023,731.81,140,780.1261,174,293.6791,222,495.2551,191,122.0631,211,825.1081,229,705.259912,891.8291,732,176.039580,462.3791,447,165.2281,404,127.2721,417,378.4521,447,447.6391,307,937.9391,260,734.3261,272,913.6891,338,343.811,215,958.5620.001802,455.885-0.001995,812.5811,080,188.6181,070,146.8841,120,474.081,124,590.6261,084,425.862904,066.761563,583.158538,155.757709,415.619525,653.071569,105.059745,250.2610.001423,608.475336,847.735316,837.71-0.001214,881.25,692.5653,847.0412,416.6822,670.901
Total Current Assets 14,434,223.55413,868,782.89713,055,426.29812,532,551.36312,254,551.58112,362,394.22112,253,466.07912,656,779.4812,608,920.94311,972,168.43311,453,040.37811,144,073.91911,286,678.7588,832,870.5478,590,023.8319,299,440.1419,762,660.53510,084,845.3059,642,587.3699,587,811.4059,760,070.4959,983,449.6389,472,787.6249,238,080.5099,448,133.7688,780,225.0528,427,605.6417,731,138.6197,265,645.9656,884,904.6066,126,852.5475,775,694.0345,857,072.9565,544,243.8315,408,561.7385,828,062.2055,750,272.975,761,982.6315,506,991.2266,368,767.1244,144,177.5114,010,158.0513,710,316.0213,455,006.1963,417,685.7433,087,804.0342,709,269.6011,501,340.0491,354,152.2811,275,918.363908,711.937714,366.525524,376.493382,571.648329,936.637
Non-Current Assets:
Property, Plant & Equipment, Net 2,854,597.4722,608,712.4072,590,082.5062,632,103.2452,639,483.4582,590,574.9122,353,499.9692,327,594.522,331,028.272,349,180.8122,336,469.3762,374,852.6192,376,474.6532,372,828.7312,366,088.9582,264,192.0342,447,729.5452,212,194.2882,233,294.9072,256,191.771,984,083.2541,939,269.891,867,657.2011,815,192.1661,957,608.1021,920,753.0591,981,087.161,905,867.5251,868,735.9811,794,821.4861,830,614.2982,224,655.3972,911,191.1252,779,477.5552,745,645.8712,622,661.552,534,486.2341,879,100.2191,496,721.321,146,368.437986,809.9491,033,411.2991,010,863.8931,173,513.0621,160,757.8261,178,481.0031,094,069.263862,256.4061,009,581.657992,499.8742,480,306.925657,704.6351,170,494.6051,820,730.342,298,695.667
Goodwill 0000000000000000000000000000000000000000000003,485,127.6913,469,220.40300000000
Intangible Assets 0000000000000000000000000000000000000001,678.4671,706.3841,725.1321,753.837001,342.3181,364.87900000000
Goodwill and Intangible Assets 15,376,418.62214,732,985.77915,037,719.2712,642,482.313-1,774,838.645-1,319,726.508-1,027,606.934-276,186.536-92,844.826012,135,850.13612,196,093.01812,411,774.478-384,645.819-133,696.26611,578,764.774-115,988.46611,731,586.23911,428,711.212-94,741.55811,435,024.65111,155,973.78311,318,559.44710,969,917.26210,794,925.60910,929,816.92410,868,353.85810,838,062.65110,697,108.51610,707,657.78910,648,731.38800008,996,981.618,587,557.0788,504,101.6578,369,679.2671,678.4671,706.3841,725.1321,753.8373,674,560.1313,499,483.9333,486,470.0093,470,585.2820000001,386.7810
Long Term Investments 1,518,847.8761,665,922.3861,569,297.6611,109,244.0241,774,838.6451,319,726.5081,027,606.934276,186.53692,844.826155,258.28152,894.953150,251.314146,095.294384,645.819133,696.266117,226.343115,988.466-244,985.60951,529.65694,741.55883,286.1770,114.79254,784.66795,692.90784,907.91363,426.72760,658.71520,484.42423,041.56722,435.47822,573.781-15,087.46919,879.96621,252.71421,651.588-6,039.094-24,279.89-2,412.484-84,652.511-71,800.764128,558.377261,535.513261,154.537271,142.697-7,343.723-6,836.579-7,127.936-1,216.8870-49,857.685-46,690.002-41,714.387000
Tax Assets 46,877.58250,283.0551,223.97248,172.49448,461.6149,080.81253,158.57752,461.23953,849.18655,047.03553,547.64356,996.89757,422.22857,543.47458,229.21957,163.86756,971.13554,819.25557,849.61257,481.74657,385.23357,916.06558,323.14957,539.83657,763.72358,721.85959,303.14660,280.84960,512.50860,696.14561,899.876000070.92770.92894.5794.574,016,636.631300.828248.459248.45947.86296.06547.86247.86200000000
Other Non-Current Assets 11,856.12466,942.355407,037.2763,091,395.56216,641,420.28116,229,089.87315,942,055.29114,997,363.64214,728,528.62814,802,438.3922,734,278.6432,752,745.7062,757,146.52515,399,211.87915,444,463.3692,729,589.27214,225,097.9812,723,725.4592,681,180.58713,754,183.5522,257,459.7532,251,488.832,245,968.1362,440,897.8942,126,879.1672,119,031.8431,961,709.2161,981,764.6651,970,213.8612,004,105.9411,983,469.76412,095,243.28311,113,856.51110,960,501.72710,602,263.271,607,408.8361,486,102.5741,473,428.1251,481,908.6661,321,709.264,637,421.674,325,791.0814,313,908.661474,682.329431,206.204300,046.146298,975.8444,729,264.1344,256,582.094,008,190.2852,402,382.1752,736,900.6482,242,454.5261,611,856.452848,237.4
Total Non-Current Assets 19,808,597.67219,524,845.97719,655,360.68519,523,397.63819,329,365.34918,868,745.59718,348,713.83717,377,419.40117,113,406.08417,361,924.51917,413,040.75117,530,939.55417,748,913.17817,829,584.08417,868,781.54616,746,936.2916,729,798.66116,477,339.63216,452,565.97416,067,857.06815,817,239.06115,474,763.3615,545,292.615,379,240.06515,022,084.51415,091,750.41214,931,112.09514,806,460.11414,619,612.43314,589,716.83914,547,289.10714,304,811.21114,044,927.60213,761,231.99613,369,560.72913,221,083.82912,583,936.92411,854,312.08711,263,751.3126,414,592.0315,754,797.2085,622,711.4845,587,929.3875,593,946.0815,084,200.3054,958,208.4414,856,550.3155,590,303.6535,266,163.7474,950,832.4744,835,999.0983,352,890.8963,412,949.1313,433,973.5733,146,933.067
Total Assets 34,242,821.22633,393,628.87432,710,786.98332,055,949.00131,583,916.9331,231,139.81830,602,179.91630,034,198.88129,722,327.02729,334,092.95228,866,081.12928,675,013.47329,035,591.93626,662,454.63126,458,805.37726,046,376.43126,492,459.19626,562,184.93726,095,153.34325,655,668.47325,577,309.55625,458,212.99825,018,080.22424,617,320.57424,470,218.28223,871,975.46423,358,717.73622,537,598.73321,885,258.39821,474,621.44520,674,141.65420,080,505.24519,902,000.55819,305,475.82718,778,122.46719,049,146.03418,334,209.89417,616,294.71816,770,742.53812,783,359.1559,898,974.7199,632,869.5359,298,245.4089,048,952.2778,501,886.0488,046,012.4757,565,819.9167,091,643.7026,620,316.0286,226,750.8375,744,711.0354,067,257.4213,937,325.6243,816,545.2213,476,869.704
Liabilities & Equity:
Current Liabilities:
Account Payables 247,886.787234,692.214200,804.633204,792.442211,599.085247,070.048212,831.03273,504.286181,394.935224,967.537215,293.779220,190.273274,117.457339,397.177347,559.503278,779.641306,648.659331,005.236334,050.513364,954.042317,295.389392,604.515295,781.938326,550.442333,820.358371,957.967364,134.878349,526.163292,681.24267,528.279211,649.226188,555.919238,745.064238,169.042198,258.709197,629.309218,593.436178,230.696133,696.678106,670.561105,438.989115,102.09254,754.09165,072.89460,563.73845,611.93233,928.96757,452.51391,825.56199,193.497,711.15553,682.42927,590.72330,642.45191,765.194
Short Term Debt 6,604.64314,475.86212,940.13915,633.3339,916.1647,315.0874,183.402-2,049,592.651-2,220,844.354049,962.23799,881.804206,009.83319,696.639397,479.389485,481.155553,073.339652,212.141912,058.356951,076.324951,482.423897,313.51646,528.164652,277.586610,259.209474,568.001401,946.773493,626.672503,969.314651,849.207769,456.459705,530.531705,948.484610,518.658536,423.64504,575.578520,602.843517,374.604514,191.751440,870.107412,582.918395,753.836373,959.3351,084.24308,223.244273,116.095263,170.196236,621.5930625,974.749297,273.15385,615.15588,010.1186,320.71818,523.05
Tax Payables 83,349.18778,699.61871,658.45442,358.19969,266.7285,250.84867,491.2867,446.5683,502.55577,119.3959,653.24744,608.57849,746.42654,142.40867,558.91937,622.62433,375.35373,523.45978,391.45886,825.37764,636.15679,056.49787,982.34962,829.11368,407.67581,006.3998,574.45172,757.11881,316.30790,133.14477,840.14871,366.6342,410.98760,847.5650,444.93949,478.00174,231.87468,024.37176,753.33646,933.78642,668.99838,767.53153,744.77143,353.28149,593.06342,547.72228,912.29830,580.00936,602.84536,477.86535,188.55925,713.36229,603.45412,300.55712,207.182
Deferred Revenue -6,604.6431,880,171.8761,846,150.6511,933,038.8411,995,428.2522,057,592.7971,992,814.7462,049,592.6512,220,844.3540044,608.5783,857,792.66454,142.40867,558.91937,622.62433,375.3533,253,951.27678,391.45886,825.3772,991,772.54279,056.49787,982.34962,829.11368,407.67581,006.3998,574.45172,757.11881,316.30790,133.14477,840.14871,366.6342,410.98760,847.5650,444.93949,478.00174,231.87468,024.37176,753.33646,933.78642,668.99838,767.53153,744.77143,353.28149,593.0631,695,480.63328,912.298159,739.779078,137.96379,053.17567,979.605253,262.35265,954.276110,473.882
Other Current Liabilities 2,704,824.244560,897.525472,245.295513,680.458705,327.397539,694.234423,670.8842,485,005.2992,667,667.9172,944,906.7342,753,724.9263,425,265.210.0013,714,273.6333,524,100.4252,571,575.8463,044,323.893-0.0012,048,596.3062,209,041.65-0.0012,848,780.2643,066,088.673,166,834.7283,889,480.6573,957,107.8754,048,522.0883,543,916.7393,674,034.2443,488,835.9673,559,316.0743,400,002.2243,815,460.843,713,846.7633,638,550.6183,429,009.8143,691,172.5443,312,407.0583,188,505.6332,264,463.4832,397,317.0192,376,224.8512,367,409.0752,365,485.9011,941,725.651-0.0011,692,276.167174,102.368649,426.476,660.568166,006.6515,692.565132,595.286127,871.315127,705.523
Total Current Liabilities 2,952,711.0312,690,237.4772,532,140.7182,667,145.0742,922,270.8982,851,672.1662,633,500.0642,558,509.5852,849,062.8523,169,874.2713,018,980.9423,789,945.8654,337,919.9524,427,509.8574,336,698.2363,373,459.2663,937,421.2444,237,168.6523,373,096.6333,611,897.3934,260,550.3534,217,754.7864,096,381.1214,208,491.8694,901,967.8994,884,640.2334,913,178.194,459,826.6924,552,001.1054,498,346.5974,618,261.9074,365,455.3044,802,565.3754,623,382.0234,423,677.9064,180,692.7024,504,600.6974,076,036.7293,913,147.3982,858,937.9372,958,007.9242,925,848.312,849,867.2372,824,996.3162,360,105.6962,014,208.6592,018,287.628627,916.253741,252.031809,966.68640,044.131512,969.754501,458.461410,788.76348,467.649
Non-Current Liabilities:
Long Term Debt 6,535,531.426,306,430.1036,129,757.0376,184,629.3815,988,488.3596,003,699.8286,272,708.9466,053,122.7775,891,772.1095,690,491.3145,656,870.9235,668,908.2825,743,267.4453,615,468.5333,546,539.0653,796,770.73,746,535.1344,374,307.0823,884,631.8554,086,564.6884,249,643.3594,486,010.0934,933,664.9695,216,566.2985,105,821.7384,912,798.5185,025,599.4985,096,818.2094,928,107.5855,031,658.2644,470,508.6344,465,014.8954,386,981.6984,100,382.1364,371,669.8215,123,532.5394,502,025.8844,456,917.8964,082,205.394,189,442.0341,828,652.2091,898,427.1122,040,681.5232,106,016.1982,113,584.9222,186,396.0142,162,420.7111,831,328.3571,964,780.0771,559,924.044953,633.621898,627.709447,041.85872,968.14440,587.95
Deferred Revenue Non-Current 2,490,540.1152,371,229.422,392,324.29843,965.381790,031.392788,610.081771,085.308753,660.304747,937.564695,681.555826,171.762571,950.216581,456.215527,232.177746,402.6931,395,780.3681,534,935.574950,365.521501,684.958375,728.699351,235.617371,948.472467,722.856504,722.936499,418.355433,953.063422,210.129498,743.056493,307.394391,371.369400,984.087428,188.019356,398.324362,098.709356,724.503316,652.703297,156.093305,794.093335,151.644200,225.823225,819.26209,295.884214,981.171177,605.898341,331.719325,263.448178,605.1181,046,262.715331,548.203717,267.637610,033.023320,183.136317,512.778304,119.891275,848.424
Deferred Tax Liabilities Non-Current -2,933,737.524-2,661,845.294-2,503,748.535000000000000000000000000000023,000.09122,924.75222,693.22222,560.10921,334.03621,715.35721,546.30821,933.60821,368.01621,420.48521,521.26121,446.35521,176.04520,896.54320,735.7820,367.1121,704.45821,420.38619,519.45419,405.9319,064.09918,271.89616,422.29716,422.297
Other Non-Current Liabilities 1,847,035.6081,503,103.3711,364,979.107215,855.018214,831.474213,283.388206,609.587193,917.748194,483.352190,523.155185,619.043244,108.078247,672.049239,195.427230,470.112242,562.45240,034.529239,377.141240,096.84220,702.164216,069.215209,965.839208,629.812212,851.476210,323.845209,283.099206,239.894155,155.955153,776.559167,194.043164,693.226189,739.881133,379.244134,277.809148,434.151419,121.46127,744.888118,717.905135,233.71881,311.03876,629.71170,994.08568,760.2459,488.17158,107.92251,339.09751,603.8655,923.264868,592.312571,952.2651,148,458.863544,859.2851,084,451.873765,960.3831,149,634.235
Total Non-Current Liabilities 7,939,369.6197,518,917.67,383,311.8997,244,449.786,993,351.2257,005,593.2977,250,403.8417,000,700.8296,834,193.0256,576,696.0246,668,661.7286,484,966.5766,572,395.7094,381,896.1374,523,411.875,435,113.5185,521,505.2375,564,049.7444,626,413.6534,682,995.5514,816,948.1915,067,924.4045,610,017.6375,934,140.715,815,563.9385,556,034.685,654,049.5215,750,717.225,575,191.5385,590,223.6765,036,185.9475,105,942.8864,899,684.0184,619,451.8764,899,388.5845,880,640.7384,948,642.2224,902,976.2024,574,524.364,492,346.9112,152,521.6652,200,238.3422,345,869.2892,364,286.3122,533,921.1062,583,734.3392,412,996.7393,555,218.7943,186,340.9782,868,663.42,731,531.4371,782,734.2291,867,278.3971,959,470.7111,882,492.906
Total Liabilities 10,892,080.6510,209,155.0779,915,452.6179,911,594.8549,915,622.1239,857,265.4639,883,903.9059,559,210.4149,683,255.8779,746,570.2959,687,642.6710,274,912.44110,910,315.6618,809,405.9948,860,110.1068,808,572.7849,458,926.4819,801,218.3967,999,510.2868,294,892.9449,077,498.5449,285,679.199,706,398.75810,142,632.57910,717,531.83710,440,674.91310,567,227.71110,210,543.91210,127,192.64310,088,570.2739,654,447.8549,471,398.199,702,249.3939,242,833.8999,323,066.4910,061,333.449,453,242.9198,979,012.9318,487,671.7587,351,284.8485,110,529.5895,126,086.6525,195,736.5265,189,282.6284,894,026.8024,597,942.9984,431,284.3674,183,135.0473,927,593.0093,678,630.083,371,575.5682,295,703.9832,368,736.8582,370,259.4712,230,960.555
Equity:
Preferred Stock 0007,036.41715,470.60441,830.85439,076.31439,630.2280000000000000009,794.67510,490.28211,264.13611,297.065000019,438.0912,292.20701,746.535341,188.25914,355.4865,368.1159,062.1800000737,168.406737,168.406000000000
Common Stock 1,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,203,990.061,003,325.051,003,325.051,003,325.051,003,325.05
Retained Earnings 17,983,591.00717,902,606.2717,571,692.46316,940,103.75116,551,748.10916,362,388.5115,767,007.0615,612,250.43715,175,316.61814,792,419.3414,421,810.4413,761,236.86213,504,898.77213,276,956.1813,040,262.37212,741,810.66312,608,097.08412,228,723.29313,393,006.03812,823,649.28912,038,625.41311,732,546.65211,011,590.25610,249,103.8459,597,999.9139,321,533.2848,758,678.9438,307,595.9337,786,403.4027,451,498.7757,103,616.2976,745,408.7546,328,818.3076,193,787.9225,650,567.5735,555,858.1945,143,323.8744,934,574.5524,605,953.653,406,137.9192,996,173.4292,697,641.4172,308,166.4582,070,035.9181,810,576.0941,653,798.4531,344,904.9611,173,858.712960,340.766838,203.611667,747.635633,634.295425,732.487324,120.353147,222.056
Accumulated Other Comprehensive Income/Loss -86,923.428-73,794.291-41,297.279-7,036.417-15,470.604-41,830.854-39,076.314-39,630.22846,346.37745,319.03945,198.44117,924.22815,948.55516,710.13120,032.4726,618.1165,502.9878,797.9174,173.95413,106.09913,047.65313,173.68811,343.726-9,794.675-10,490.282-11,264.136-11,297.0654,490.9174,210.1098,806.6298,947.38-19,438.091-2,292.207664.467-1,746.535-341,188.259-14,355.486-5,368.115-9,062.18000-0-0-737,168.406-737,168.406000000000
Other Total Stockholders Equity 362,194.103362,194.103362,194.103368,670.172360,235.985333,875.735336,630.275336,076.361375,706.589375,706.589375,706.589375,706.589375,706.589375,706.589371,194.103371,194.103370,194.103370,194.103370,194.103370,194.103370,194.103369,194.103369,194.103359,399.428358,703.821356,929.967356,897.038368,194.103368,194.103367,194.103367,194.103347,756.012364,901.896366,194.103364,447.56825,005.844351,838.617359,825.988363,131.975365,194.103365,194.103364,194.103364,194.103364,194.103364,194.103363,194.103363,194.103362,194.103363,194.103362,194.101362,194.1030000
Total Shareholders Equity 19,462,851.74219,394,996.14219,096,579.34718,512,763.98318,115,974.15417,900,254.30517,307,627.39517,152,316.85816,801,359.64416,417,435.02816,046,705.5315,358,857.73915,100,543.97614,873,362.9614,635,479.00714,323,612.94214,187,784.23413,811,705.37314,971,364.15514,410,939.55113,625,857.22913,318,904.50312,596,118.14511,812,493.33311,160,693.79410,882,453.31110,319,566.0419,884,271.0139,362,797.6749,031,489.5678,683,747.848,297,154.8267,897,710.2637,764,636.5527,219,005.2016,784,854.0986,699,152.5516,498,390.66,173,075.6854,975,322.0824,565,357.5924,265,825.583,876,350.6213,638,220.0813,378,760.2573,220,982.6162,912,089.1242,740,042.8752,527,524.9292,404,387.7722,233,931.7981,636,959.3451,429,057.5371,327,445.4031,150,547.106
Total Equity 23,350,740.57623,184,473.79722,795,334.36622,144,354.14721,668,294.80721,373,874.35520,718,276.01120,474,988.46720,039,071.1519,587,522.65719,178,438.45918,400,101.03218,125,276.27517,853,048.63717,598,695.27117,237,803.64717,033,532.71516,760,966.54118,095,643.05717,360,775.52916,499,811.01216,172,533.80815,311,681.46614,474,687.99513,752,686.44513,431,300.55112,791,490.02512,327,054.82111,758,065.75511,386,051.17211,019,693.810,609,107.05510,199,751.16510,062,641.9289,455,055.9778,987,812.5948,880,966.9758,637,281.7878,283,070.785,432,074.3074,788,445.134,506,782.8834,102,508.8823,859,669.6493,607,859.2463,448,069.4773,134,535.5492,908,508.6552,692,723.0192,548,120.7572,373,135.4671,771,553.4381,568,588.7661,446,285.751,245,909.149
Total Liabilities & Shareholders Equity 34,242,821.22633,393,628.87432,710,786.98332,055,949.00131,583,916.9331,231,139.81830,602,179.91630,034,198.88129,722,327.02729,334,092.95228,866,081.12928,675,013.47329,035,591.93626,662,454.63126,458,805.37726,046,376.43126,492,459.19626,562,184.93726,095,153.34325,655,668.47325,577,309.55625,458,212.99825,018,080.22424,617,320.57424,470,218.28223,871,975.46423,358,717.73622,537,598.73321,885,258.39821,474,621.44520,674,141.65420,080,505.24519,902,000.55819,305,475.82718,778,122.46719,049,146.03418,334,209.89417,616,294.71816,770,742.53812,783,359.1559,898,974.7199,632,869.5359,298,245.4089,048,952.2778,501,886.0488,046,012.4757,565,819.9167,091,643.7026,620,316.0286,226,750.8375,744,711.0354,067,257.4213,937,325.6243,816,545.2213,476,869.704