PT Pakuwon Jati Tbk
IDX:PWON.JK
432 (IDR) • At close November 14, 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 | 2010 Q4 | 2010 Q3 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,770,644.075 | 8,956,102.342 | 8,192,572.534 | 7,633,001.017 | 7,150,447.729 | 7,309,086.977 | 7,467,221.031 | 7,444,244.953 | 7,909,897.173 | 7,671,216.442 | 7,037,613.818 | 6,443,643.453 | 5,927,087.912 | 5,801,783.055 | 3,194,753.645 | 2,886,903.145 | 3,834,099.386 | 4,003,385.776 | 4,372,864.617 | 4,313,284.575 | 3,926,471.854 | 4,894,624.217 | 4,793,124.308 | 4,460,081.353 | 4,124,214.618 | 4,319,579.933 | 3,734,076.596 | 3,406,223.405 | 3,066,164.414 | 2,780,665.903 | 2,854,998.415 | 2,432,450.704 | 2,253,906.568 | 2,202,863.124 | 1,861,368.526 | 2,071,163.531 | 2,649,987.41 | 2,643,830.232 | 2,835,635.483 | 2,809,034.171 | 4,503,412.595 | 2,280,127.393 | 2,180,718.28 | 2,126,205.589 | 1,995,580.242 | 1,779,819.918 | 1,539,036.017 | 1,315,146.118 | 1,070,905.22 | 893,570.801 | 922,593.068 | 621,021.073 | 496,356.544 | 312,956.339 | 237,837.216 | 200,607.293 |
Short Term Investments
| 101,408.33 | 388,566.897 | 629,219.607 | 731,722.41 | 383,324.927 | 395,037.293 | 379,455.133 | 355,281.572 | 401,492.853 | 94,454.677 | 3,631.105 | 4,965.031 | 8,188.949 | 8,549.473 | 795,706.88 | 0 | 5,611.929 | 0 | 360,181.822 | 66,049.68 | 0 | 698.316 | 2,705.879 | 19,050.436 | 243.55 | 140.439 | 3,492.905 | 7,305.915 | 26,430.588 | 26,364.912 | 29,967.459 | 32,236.338 | 30,768.728 | 13,736.523 | 13,131.885 | 12,903.978 | 43,335.245 | 62,324.417 | 41,350.646 | 122,123.832 | 87,955.148 | 139,207.793 | 7,710.127 | 7,376.585 | 7,720.726 | 7,658.464 | 7,239.643 | 7,343.632 | 89,467.385 | 0 | 86,346.249 | 69,688.8 | 43,482.377 | 29,914.478 | 26,207.4 | 36,785.808 |
Cash and Short Term Investments
| 8,872,052.405 | 9,344,669.239 | 8,821,792.141 | 8,364,723.427 | 7,533,772.656 | 7,309,086.977 | 7,467,221.031 | 7,444,244.953 | 7,909,897.173 | 7,765,671.119 | 7,041,244.923 | 6,443,643.453 | 5,935,276.861 | 5,810,332.528 | 3,194,753.645 | 2,886,903.145 | 3,839,711.315 | 4,003,385.776 | 4,733,046.439 | 4,379,334.255 | 3,926,471.854 | 4,895,322.533 | 4,795,830.187 | 4,479,131.789 | 4,124,458.168 | 4,319,720.372 | 3,737,569.501 | 3,413,529.32 | 3,092,595.002 | 2,807,030.815 | 2,884,965.874 | 2,464,687.042 | 2,284,675.296 | 2,216,599.647 | 1,874,500.411 | 2,084,067.509 | 2,693,322.655 | 2,706,154.649 | 2,876,986.129 | 2,931,158.003 | 4,591,367.743 | 2,419,335.186 | 2,188,428.407 | 2,133,582.174 | 2,003,300.968 | 1,787,478.382 | 1,546,275.66 | 1,322,489.75 | 1,160,372.605 | 893,570.801 | 1,008,939.317 | 690,709.873 | 539,838.921 | 342,870.817 | 264,044.616 | 237,393.101 |
Net Receivables
| 0 | 185,744.958 | 105,704.149 | 110,433.776 | 107,991.471 | 117,658.253 | 112,811.293 | 101,574.666 | 107,931.194 | 123,249.108 | 132,787.424 | 105,828.175 | 163,314.718 | 125,417.429 | 111,330.504 | 101,923.579 | 166,412.095 | 148,032.794 | 0 | 807,903.764 | 557,478.355 | 518,272.024 | 437,800.667 | 413,854.143 | 503,272.819 | 450,302.73 | 495,267.513 | 524,406.27 | 540,933.783 | 514,680.073 | 335,360.144 | 238,658.838 | 182,679.875 | 272,546.198 | 383,756.817 | 267,679.776 | 383,624.876 | 369,256.699 | 405,865.996 | 262,955.54 | 190,686.22 | 177,895.279 | 155,554.921 | 149,289.157 | 226,957.22 | 159,504.239 | 241,381.375 | 127,672.383 | 159,407.777 | 0 | 0 | -63,782.136 | 0 | 174,731.56 | 0 | 0 |
Inventory
| 4,547,036.394 | 4,312,627.491 | 4,508,715.583 | 4,169,159.406 | 3,893,517.439 | 3,873,679.786 | 3,836,198.02 | 3,779,452.446 | 3,763,360.939 | 3,883,807.948 | 3,921,118.33 | 3,980,700.094 | 4,068,016.932 | 4,302,052.551 | 4,415,621.647 | 4,511,998.623 | 4,247,903.718 | 4,529,569.5 | 4,438,907.037 | 3,531,077.075 | 3,545,932.745 | 3,417,582.734 | 3,783,492.179 | 3,576,277.383 | 3,666,174.702 | 3,820,475.457 | 3,781,921.225 | 3,741,162.632 | 3,300,199.807 | 3,242,656.588 | 3,023,002.078 | 2,859,709.62 | 2,582,136.307 | 2,644,660.728 | 2,589,554.802 | 2,254,347.345 | 2,014,265.47 | 1,919,527.695 | 1,800,570.64 | 1,671,766.462 | 1,213,816.223 | 1,186,686.568 | 1,112,314.025 | 1,051,080.776 | 882,600.169 | 884,957.1 | 910,284.603 | 963,171.376 | 4,119.709 | 4,070.274 | 3,569.369 | 3,120.864 | 3,457.023 | 2,927.075 | 2,621.652 | 2,486.435 |
Other Current Assets
| 1,114,828.113 | 922,419.325 | 1,003,593.338 | 1,022,440.087 | 997,269.798 | 943,937.951 | 946,163.877 | 928,194.014 | 875,590.174 | 841,287.076 | 880,648.861 | 922,868.656 | 985,654.357 | 1,057,425.723 | 1,111,164.751 | 1,089,198.484 | 1,051,024.942 | 1,081,672.465 | 912,891.829 | 924,272.275 | 977,466.072 | 929,591.52 | 969,032.484 | 1,007,574.745 | 1,037,335.453 | 946,824.524 | 1,260,734.326 | 831,722.575 | 808,840.615 | 712,643.401 | 655,491.219 | 632,665.21 | 740,471.285 | 737,002.906 | 709,563.686 | 815,371.086 | 780,184.449 | 817,658.344 | 719,910.512 | 725,235.053 | 460,852.086 | 499,468.271 | 561,570.825 | 383,740.499 | 349,868.565 | 745,250.261 | 631,243.771 | 423,608.475 | 336,847.735 | 456,511.206 | 263,409.677 | 278,663.336 | 171,070.581 | 221,538.702 | 115,905.38 | 90,057.101 |
Total Current Assets
| 14,533,916.912 | 14,434,223.554 | 13,868,782.897 | 13,055,426.298 | 12,532,551.363 | 12,254,551.581 | 12,362,394.221 | 12,253,466.079 | 12,656,779.48 | 12,608,920.943 | 11,972,168.433 | 11,453,040.378 | 11,144,073.919 | 11,286,678.758 | 8,832,870.547 | 8,590,023.831 | 9,299,440.141 | 9,762,660.535 | 10,084,845.305 | 9,642,587.369 | 9,587,811.405 | 9,760,070.495 | 9,983,449.638 | 9,472,787.624 | 9,238,080.509 | 9,448,133.768 | 8,780,225.052 | 8,427,605.641 | 7,731,138.619 | 7,265,645.965 | 6,884,904.606 | 6,126,852.547 | 5,775,694.034 | 5,857,072.956 | 5,544,243.831 | 5,408,561.738 | 5,828,062.205 | 5,750,272.97 | 5,761,982.631 | 5,506,991.226 | 6,368,767.124 | 4,144,177.511 | 4,010,158.051 | 3,710,316.021 | 3,455,006.196 | 3,417,685.743 | 3,087,804.034 | 2,709,269.601 | 1,501,340.049 | 1,354,152.281 | 1,275,918.363 | 908,711.937 | 714,366.525 | 524,376.493 | 382,571.648 | 329,936.637 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,830,849.618 | 2,854,597.472 | 2,608,712.407 | 2,590,082.506 | 2,632,103.245 | 2,639,483.458 | 2,590,574.912 | 2,353,499.969 | 2,327,594.52 | 2,331,028.27 | 2,349,180.812 | 2,336,469.376 | 2,374,852.619 | 2,376,474.653 | 2,372,828.731 | 2,366,088.958 | 2,264,192.034 | 2,447,729.545 | 2,212,194.288 | 2,233,294.907 | 2,256,191.77 | 1,984,083.254 | 1,939,269.89 | 1,867,657.201 | 1,815,192.166 | 1,957,608.102 | 1,920,753.059 | 1,981,087.16 | 1,905,867.525 | 1,868,735.981 | 1,794,821.486 | 1,830,614.298 | 2,224,655.397 | 2,911,191.125 | 2,779,477.555 | 2,745,645.871 | 2,622,661.55 | 2,534,486.234 | 1,879,100.219 | 1,496,721.32 | 1,146,368.437 | 986,809.949 | 1,033,411.299 | 1,010,863.893 | 1,173,513.062 | 1,160,757.826 | 1,178,481.003 | 1,094,069.263 | 862,256.406 | 1,009,581.657 | 992,499.874 | 2,480,306.925 | 657,704.635 | 1,170,494.605 | 1,820,730.34 | 2,298,695.667 |
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 | 3,485,127.691 | 3,469,220.403 | 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 | 1,678.467 | 1,706.384 | 1,725.132 | 1,753.837 | 0 | 0 | 1,342.318 | 1,364.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 15,376,418.622 | 14,732,985.779 | 15,037,719.27 | 12,642,482.313 | -1,774,838.645 | -1,319,726.508 | -1,027,606.934 | -276,186.536 | -92,844.826 | 0 | 12,135,850.136 | 12,196,093.018 | 12,411,774.478 | -384,645.819 | -133,696.266 | 11,578,764.774 | -115,988.466 | 11,731,586.239 | 11,428,711.212 | -94,741.558 | 11,435,024.651 | 11,155,973.783 | 11,318,559.447 | 10,969,917.262 | 10,794,925.609 | 10,929,816.924 | 10,868,353.858 | 10,838,062.651 | 10,697,108.516 | 10,707,657.789 | 10,648,731.388 | 0 | 0 | 0 | 0 | 8,996,981.61 | 8,587,557.078 | 8,504,101.657 | 8,369,679.267 | 1,678.467 | 1,706.384 | 1,725.132 | 1,753.837 | 3,674,560.131 | 3,499,483.933 | 3,486,470.009 | 3,470,585.282 | 0 | 0 | 0 | 0 | 0 | 0 | 1,386.781 | 0 |
Long Term Investments
| 1,572,951.347 | 1,518,847.876 | 1,665,922.386 | 1,569,297.661 | 1,109,244.024 | 1,774,838.645 | 1,319,726.508 | 1,027,606.934 | 276,186.536 | 92,844.826 | 155,258.28 | 152,894.953 | 150,251.314 | 146,095.294 | 384,645.819 | 133,696.266 | 117,226.343 | 115,988.466 | -244,985.609 | 51,529.656 | 94,741.558 | 83,286.17 | 70,114.792 | 54,784.667 | 95,692.907 | 84,907.913 | 63,426.727 | 60,658.715 | 20,484.424 | 23,041.567 | 22,435.478 | 22,573.781 | -15,087.469 | 19,879.966 | 21,252.714 | 21,651.588 | -6,039.094 | -24,279.89 | -2,412.484 | -84,652.511 | -71,800.764 | 128,558.377 | 261,535.513 | 261,154.537 | 271,142.697 | -7,343.723 | -6,836.579 | -7,127.936 | -1,216.887 | 0 | -49,857.685 | -46,690.002 | -41,714.387 | 0 | 0 | 0 |
Tax Assets
| 44,951.496 | 46,877.582 | 50,283.05 | 51,223.972 | 48,172.494 | 48,461.61 | 49,080.812 | 53,158.577 | 52,461.239 | 53,849.186 | 55,047.035 | 53,547.643 | 56,996.897 | 57,422.228 | 57,543.474 | 58,229.219 | 57,163.867 | 56,971.135 | 54,819.255 | 57,849.612 | 57,481.746 | 57,385.233 | 57,916.065 | 58,323.149 | 57,539.836 | 57,763.723 | 58,721.859 | 59,303.146 | 60,280.849 | 60,512.508 | 60,696.145 | 61,899.876 | 0 | 0 | 0 | 0 | 70.927 | 70.928 | 94.57 | 94.57 | 4,016,636.631 | 300.828 | 248.459 | 248.459 | 47.862 | 96.065 | 47.862 | 47.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 15,531,676.907 | 11,856.12 | 466,942.355 | 407,037.276 | 3,091,395.562 | 16,641,420.281 | 16,229,089.873 | 15,942,055.291 | 14,997,363.642 | 14,728,528.628 | 14,802,438.392 | 2,734,278.643 | 2,752,745.706 | 2,757,146.525 | 15,399,211.879 | 15,444,463.369 | 2,729,589.272 | 14,225,097.981 | 2,723,725.459 | 2,681,180.587 | 13,754,183.552 | 2,257,459.753 | 2,251,488.83 | 2,245,968.136 | 2,440,897.894 | 2,126,879.167 | 2,119,031.843 | 1,961,709.216 | 1,981,764.665 | 1,970,213.861 | 2,004,105.941 | 1,983,469.764 | 12,095,243.283 | 11,113,856.511 | 10,960,501.727 | 10,602,263.27 | 1,607,408.836 | 1,486,102.574 | 1,473,428.125 | 1,481,908.666 | 1,321,709.26 | 4,637,421.67 | 4,325,791.081 | 4,313,908.661 | 474,682.329 | 431,206.204 | 300,046.146 | 298,975.844 | 4,729,264.134 | 4,256,582.09 | 4,008,190.285 | 2,402,382.175 | 2,736,900.648 | 2,242,454.526 | 1,611,856.452 | 848,237.4 |
Total Non-Current Assets
| 19,980,429.368 | 19,808,597.672 | 19,524,845.977 | 19,655,360.685 | 19,523,397.638 | 19,329,365.349 | 18,868,745.597 | 18,348,713.837 | 17,377,419.401 | 17,113,406.084 | 17,361,924.519 | 17,413,040.751 | 17,530,939.554 | 17,748,913.178 | 17,829,584.084 | 17,868,781.546 | 16,746,936.29 | 16,729,798.661 | 16,477,339.632 | 16,452,565.974 | 16,067,857.068 | 15,817,239.061 | 15,474,763.36 | 15,545,292.6 | 15,379,240.065 | 15,022,084.514 | 15,091,750.412 | 14,931,112.095 | 14,806,460.114 | 14,619,612.433 | 14,589,716.839 | 14,547,289.107 | 14,304,811.211 | 14,044,927.602 | 13,761,231.996 | 13,369,560.729 | 13,221,083.829 | 12,583,936.924 | 11,854,312.087 | 11,263,751.312 | 6,414,592.031 | 5,754,797.208 | 5,622,711.484 | 5,587,929.387 | 5,593,946.081 | 5,084,200.305 | 4,958,208.441 | 4,856,550.315 | 5,590,303.653 | 5,266,163.747 | 4,950,832.474 | 4,835,999.098 | 3,352,890.896 | 3,412,949.131 | 3,433,973.573 | 3,146,933.067 |
Total Assets
| 34,514,346.28 | 34,242,821.226 | 33,393,628.874 | 32,710,786.983 | 32,055,949.001 | 31,583,916.93 | 31,231,139.818 | 30,602,179.916 | 30,034,198.881 | 29,722,327.027 | 29,334,092.952 | 28,866,081.129 | 28,675,013.473 | 29,035,591.936 | 26,662,454.631 | 26,458,805.377 | 26,046,376.431 | 26,492,459.196 | 26,562,184.937 | 26,095,153.343 | 25,655,668.473 | 25,577,309.556 | 25,458,212.998 | 25,018,080.224 | 24,617,320.574 | 24,470,218.282 | 23,871,975.464 | 23,358,717.736 | 22,537,598.733 | 21,885,258.398 | 21,474,621.445 | 20,674,141.654 | 20,080,505.245 | 19,902,000.558 | 19,305,475.827 | 18,778,122.467 | 19,049,146.034 | 18,334,209.894 | 17,616,294.718 | 16,770,742.538 | 12,783,359.155 | 9,898,974.719 | 9,632,869.535 | 9,298,245.408 | 9,048,952.277 | 8,501,886.048 | 8,046,012.475 | 7,565,819.916 | 7,091,643.702 | 6,620,316.028 | 6,226,750.837 | 5,744,711.035 | 4,067,257.421 | 3,937,325.624 | 3,816,545.221 | 3,476,869.704 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 244,251.068 | 247,886.787 | 234,692.214 | 200,804.633 | 204,792.442 | 211,599.085 | 247,070.048 | 212,831.032 | 73,504.286 | 181,394.935 | 224,967.537 | 215,293.779 | 220,190.273 | 274,117.457 | 339,397.177 | 347,559.503 | 278,779.641 | 306,648.659 | 331,005.236 | 334,050.513 | 364,954.042 | 317,295.389 | 392,604.515 | 295,781.938 | 326,550.442 | 333,820.358 | 371,957.967 | 364,134.878 | 349,526.163 | 292,681.24 | 267,528.279 | 211,649.226 | 188,555.919 | 238,745.064 | 238,169.042 | 198,258.709 | 197,629.309 | 218,593.436 | 178,230.696 | 133,696.678 | 106,670.561 | 105,438.989 | 115,102.092 | 54,754.091 | 65,072.894 | 60,563.738 | 45,611.932 | 33,928.967 | 57,452.513 | 91,825.561 | 99,193.4 | 65,240.747 | 53,682.429 | 22,490.239 | 30,642.451 | 91,765.194 |
Short Term Debt
| 6,165.461 | 6,604.643 | -1,865,696.014 | -1,833,210.512 | -1,917,405.508 | -1,985,512.088 | -2,050,277.71 | -1,988,631.344 | 0 | 0 | 0 | 49,962.237 | 55,273.226 | 206,009.83 | 265,554.231 | 397,479.389 | 447,858.531 | 519,697.986 | 652,212.141 | 833,666.898 | 864,250.947 | 951,482.423 | 818,257.013 | 558,545.815 | 589,448.473 | 541,851.534 | 393,561.611 | 303,372.322 | 420,869.554 | 422,653.007 | 651,849.207 | 691,616.311 | 705,530.531 | 663,537.497 | 549,671.098 | 485,978.701 | 455,097.577 | 446,370.969 | 449,350.233 | 437,438.414 | 393,936.321 | 369,913.92 | 356,986.305 | 320,214.529 | 307,730.959 | 308,223.244 | 273,116.095 | 263,170.196 | 236,621.593 | 0 | 625,974.749 | 297,273.15 | 385,615.155 | 88,010.1 | 186,320.718 | 18,523.05 |
Tax Payables
| 53,731.791 | 83,349.187 | 78,699.618 | 71,658.454 | 42,358.199 | 69,266.72 | 85,250.848 | 67,491.28 | 67,446.56 | 83,502.555 | 77,119.39 | 59,653.247 | 44,608.578 | 49,746.426 | 54,142.408 | 67,558.919 | 37,622.624 | 33,375.353 | 73,523.459 | 78,391.458 | 86,825.377 | 64,636.156 | 79,056.497 | 87,982.349 | 62,829.113 | 68,407.675 | 81,006.39 | 98,574.451 | 72,757.118 | 81,316.307 | 90,133.144 | 77,840.148 | 71,366.63 | 42,410.987 | 60,847.56 | 50,444.939 | 49,478.001 | 74,231.874 | 68,024.371 | 76,753.336 | 46,933.786 | 42,668.998 | 38,767.531 | 53,744.771 | 43,353.281 | 49,593.063 | 42,547.722 | 28,912.298 | 30,580.009 | 36,602.845 | 36,477.865 | 35,188.559 | 25,713.362 | 29,603.454 | 12,300.557 | 12,207.182 |
Deferred Revenue
| 0 | -6,604.643 | 1,880,171.876 | 1,846,150.651 | 1,933,038.841 | 1,995,428.252 | 2,057,592.797 | 1,992,814.746 | 2,049,592.651 | 2,220,844.354 | 0 | 0 | 44,608.578 | 3,857,792.664 | 54,142.408 | 67,558.919 | 37,622.624 | 33,375.353 | 3,253,951.276 | 78,391.458 | 86,825.377 | 2,991,772.542 | 79,056.497 | 87,982.349 | 62,829.113 | 68,407.675 | 81,006.39 | 98,574.451 | 72,757.118 | 81,316.307 | 90,133.144 | 77,840.148 | 71,366.63 | 42,410.987 | 60,847.56 | 50,444.939 | 49,478.001 | 74,231.874 | 68,024.371 | 76,753.336 | 46,933.786 | 42,668.998 | 38,767.531 | 53,744.771 | 43,353.281 | 49,593.063 | 1,695,480.633 | 28,912.298 | 159,739.779 | 0 | 78,137.963 | 79,053.175 | 67,979.605 | 253,262.352 | 65,954.276 | 110,473.882 |
Other Current Liabilities
| 2,456,282.221 | 2,614,870.414 | 482,197.907 | 400,586.841 | 471,322.259 | 636,060.677 | 454,443.386 | 356,179.604 | 2,417,558.739 | 2,584,165.362 | 2,867,787.344 | 2,694,071.679 | 3,380,656.632 | -49,746.425 | 3,660,131.225 | 3,456,541.506 | 2,533,953.222 | 3,010,948.54 | 3,180,427.816 | 1,970,204.848 | 2,122,216.273 | 2,927,136.385 | 2,769,723.767 | 2,978,106.321 | 3,104,005.615 | 3,821,072.982 | 3,876,101.485 | 3,949,947.637 | 3,471,159.621 | 3,592,717.937 | 3,488,835.967 | 3,481,475.926 | 3,328,635.594 | 3,773,049.853 | 3,652,999.203 | 3,588,105.679 | 3,379,531.813 | 3,616,940.67 | 3,244,382.687 | 3,111,752.297 | 2,217,529.697 | 2,354,648.021 | 2,337,457.32 | 2,313,664.304 | 2,322,132.62 | 1,941,725.651 | 1,652,932.91 | 1,692,276.167 | 303,262.138 | 612,823.625 | 48,320.666 | 242,341.675 | 47,958.808 | 361,354.668 | 181,525.034 | 225,972.223 |
Total Current Liabilities
| 2,760,430.541 | 2,952,711.031 | 2,690,237.477 | 2,532,140.718 | 2,667,145.074 | 2,922,270.898 | 2,851,672.166 | 2,633,500.064 | 2,558,509.585 | 2,849,062.852 | 3,169,874.271 | 3,018,980.942 | 3,789,945.865 | 4,337,919.952 | 4,427,509.857 | 4,336,698.236 | 3,373,459.266 | 3,937,421.244 | 4,237,168.652 | 3,373,096.633 | 3,611,897.393 | 4,260,550.353 | 4,217,754.786 | 4,096,381.121 | 4,208,491.869 | 4,901,967.899 | 4,884,640.233 | 4,913,178.19 | 4,459,826.692 | 4,552,001.105 | 4,498,346.597 | 4,618,261.907 | 4,365,455.304 | 4,802,565.375 | 4,623,382.023 | 4,423,677.906 | 4,180,692.702 | 4,504,600.697 | 4,076,036.729 | 3,913,147.398 | 2,858,937.937 | 2,958,007.924 | 2,925,848.31 | 2,849,867.237 | 2,824,996.316 | 2,360,105.696 | 2,014,208.659 | 2,018,287.628 | 627,916.253 | 741,252.031 | 809,966.68 | 640,044.131 | 512,969.754 | 501,458.461 | 410,788.76 | 348,467.649 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,030,644.111 | 6,547,900.284 | 6,320,346.424 | 6,145,209.081 | 6,184,629.381 | 5,988,488.359 | 6,003,699.828 | 6,272,708.946 | 6,053,122.777 | 5,891,772.109 | 5,690,491.314 | 5,656,870.923 | 5,668,908.282 | 5,743,267.445 | 3,615,468.533 | 3,546,539.065 | 3,796,770.7 | 3,746,535.134 | 4,374,307.082 | 3,884,631.855 | 4,086,564.688 | 4,249,643.359 | 4,486,010.093 | 4,933,664.969 | 5,216,566.298 | 5,105,821.738 | 4,912,798.518 | 5,025,599.498 | 5,096,818.209 | 4,928,107.585 | 5,031,658.264 | 4,470,508.634 | 4,465,014.895 | 4,386,981.698 | 4,100,382.136 | 4,371,669.821 | 5,123,532.539 | 4,502,025.884 | 4,456,917.896 | 4,082,205.39 | 4,189,442.034 | 1,828,652.209 | 1,898,427.112 | 2,040,681.523 | 2,106,016.198 | 2,113,584.922 | 2,186,396.014 | 2,162,420.711 | 1,831,328.357 | 1,964,780.077 | 1,559,924.044 | 953,633.621 | 898,627.709 | 447,041.85 | 872,968.14 | 440,587.95 |
Deferred Revenue Non-Current
| 1,164,867.017 | 2,490,540.115 | 2,371,229.42 | 2,392,324.29 | 843,965.381 | 790,031.392 | 788,610.081 | 771,085.308 | 753,660.304 | 747,937.564 | 695,681.555 | 826,171.762 | 571,950.216 | 581,456.215 | 527,232.177 | 746,402.693 | 1,395,780.368 | 1,534,935.574 | 950,365.521 | 501,684.958 | 375,728.699 | 351,235.617 | 371,948.472 | 467,722.856 | 504,722.936 | 499,418.355 | 433,953.063 | 422,210.129 | 498,743.056 | 493,307.394 | 391,371.369 | 400,984.087 | 428,188.019 | 356,398.324 | 362,098.709 | 356,724.503 | 316,652.703 | 297,156.093 | 305,794.093 | 335,151.644 | 200,225.823 | 225,819.26 | 209,295.884 | 214,981.171 | 177,605.898 | 341,331.719 | 325,263.448 | 178,605.118 | 1,046,262.715 | 331,548.203 | 717,267.637 | 610,033.023 | 320,183.136 | 317,512.778 | 304,119.891 | 275,848.424 |
Deferred Tax Liabilities Non-Current
| 0 | -2,933,737.524 | -2,661,845.294 | -2,503,748.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,000.091 | 22,924.752 | 22,693.222 | 22,560.109 | 21,334.036 | 21,715.357 | 21,546.308 | 21,933.608 | 21,368.016 | 21,420.485 | 21,521.261 | 21,446.355 | 21,176.045 | 20,896.543 | 20,735.78 | 20,367.11 | 21,704.458 | 21,420.386 | 19,519.454 | 19,405.93 | 19,064.099 | 18,271.896 | 16,422.297 | 16,422.297 |
Other Non-Current Liabilities
| 260,314.589 | 1,391,469.335 | 252,721.162 | 248,963.324 | 1,059,820.399 | 1,004,862.866 | 1,001,893.469 | 977,694.895 | 947,578.052 | 194,483.352 | 886,204.71 | 1,011,790.805 | 816,058.294 | 247,672.049 | 239,195.427 | 230,470.112 | 1,638,342.818 | 1,774,970.103 | 1,189,742.662 | 741,781.798 | 596,430.863 | 567,304.832 | 581,914.311 | 676,352.668 | 212,851.476 | 709,742.2 | 643,236.162 | 628,450.023 | 653,899.011 | 647,083.953 | 558,565.412 | 164,693.226 | 189,739.881 | 133,379.244 | 134,277.809 | 148,434.151 | 757,108.199 | 127,744.888 | 446,058.306 | 492,318.97 | 302,904.877 | 323,869.456 | 301,811.23 | 305,187.766 | 258,270.114 | 420,336.184 | 397,338.325 | 51,603.8 | 655,923.264 | 868,592.312 | 571,952.265 | 1,148,458.863 | 544,859.285 | 1,084,451.873 | 765,960.383 | 1,149,634.235 |
Total Non-Current Liabilities
| 7,455,825.717 | 7,939,369.619 | 7,518,917.6 | 7,383,311.899 | 7,244,449.78 | 6,993,351.225 | 7,005,593.297 | 7,250,403.841 | 7,000,700.829 | 6,834,193.025 | 6,576,696.024 | 6,668,661.728 | 6,484,966.576 | 6,572,395.709 | 4,381,896.137 | 4,523,411.87 | 5,435,113.518 | 5,521,505.237 | 5,564,049.744 | 4,626,413.653 | 4,682,995.551 | 4,816,948.191 | 5,067,924.404 | 5,610,017.637 | 5,934,140.71 | 5,815,563.938 | 5,556,034.68 | 5,654,049.521 | 5,750,717.22 | 5,575,191.538 | 5,590,223.676 | 5,036,185.947 | 5,105,942.886 | 4,899,684.018 | 4,619,451.876 | 4,899,388.584 | 5,880,640.738 | 4,948,642.222 | 4,902,976.202 | 4,574,524.36 | 4,492,346.911 | 2,152,521.665 | 2,200,238.342 | 2,345,869.289 | 2,364,286.312 | 2,533,921.106 | 2,583,734.339 | 2,412,996.739 | 3,555,218.794 | 3,186,340.978 | 2,868,663.4 | 2,731,531.437 | 1,782,734.229 | 1,867,278.397 | 1,959,470.711 | 1,882,492.906 |
Total Liabilities
| 10,216,256.258 | 10,892,080.65 | 10,209,155.077 | 9,915,452.617 | 9,911,594.854 | 9,915,622.123 | 9,857,265.463 | 9,883,903.905 | 9,559,210.414 | 9,683,255.877 | 9,746,570.295 | 9,687,642.67 | 10,274,912.441 | 10,910,315.661 | 8,809,405.994 | 8,860,110.106 | 8,808,572.784 | 9,458,926.481 | 9,801,218.396 | 7,999,510.286 | 8,294,892.944 | 9,077,498.544 | 9,285,679.19 | 9,706,398.758 | 10,142,632.579 | 10,717,531.837 | 10,440,674.913 | 10,567,227.711 | 10,210,543.912 | 10,127,192.643 | 10,088,570.273 | 9,654,447.854 | 9,471,398.19 | 9,702,249.393 | 9,242,833.899 | 9,323,066.49 | 10,061,333.44 | 9,453,242.919 | 8,979,012.931 | 8,487,671.758 | 7,351,284.848 | 5,110,529.589 | 5,126,086.652 | 5,195,736.526 | 5,189,282.628 | 4,894,026.802 | 4,597,942.998 | 4,431,284.367 | 4,183,135.047 | 3,927,593.009 | 3,678,630.08 | 3,371,575.568 | 2,295,703.983 | 2,368,736.858 | 2,370,259.471 | 2,230,960.555 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 7,036.417 | 15,470.604 | 41,830.854 | 39,076.314 | 39,630.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,794.675 | 10,490.282 | 11,264.136 | 11,297.065 | 0 | 0 | 0 | 0 | 19,438.091 | 2,292.207 | 0 | 1,746.535 | 341,188.259 | 14,355.486 | 5,368.115 | 9,062.18 | 0 | 0 | 0 | 0 | 0 | 737,168.406 | 737,168.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,203,990.06 | 1,003,325.05 | 1,003,325.05 | 1,003,325.05 | 1,003,325.05 |
Retained Earnings
| 18,799,776.679 | 17,983,591.007 | 17,902,606.27 | 17,571,692.463 | 16,940,103.751 | 16,551,748.109 | 16,362,388.51 | 15,767,007.06 | 15,612,250.437 | 15,175,316.618 | 14,792,419.34 | 14,421,810.44 | 13,761,236.862 | 13,504,898.772 | 13,276,956.18 | 13,040,262.372 | 12,741,810.663 | 12,608,097.084 | 12,228,723.293 | 13,393,006.038 | 12,823,649.289 | 12,038,625.413 | 11,732,546.652 | 11,011,590.256 | 10,249,103.845 | 9,597,999.913 | 9,321,533.284 | 8,758,678.943 | 8,307,595.933 | 7,786,403.402 | 7,451,498.775 | 7,103,616.297 | 6,745,408.754 | 6,328,818.307 | 6,193,787.922 | 5,650,567.573 | 5,555,858.194 | 5,143,323.874 | 4,934,574.552 | 4,605,953.65 | 3,406,137.919 | 2,996,173.429 | 2,697,641.417 | 2,308,166.458 | 2,070,035.918 | 1,810,576.094 | 1,653,798.453 | 1,344,904.961 | 1,173,858.712 | 960,340.766 | 838,203.611 | 667,747.635 | 633,634.295 | 425,732.487 | 324,120.353 | 147,222.056 |
Accumulated Other Comprehensive Income/Loss
| 0 | -86,923.428 | -73,794.291 | -41,297.279 | -7,036.417 | -15,470.604 | -41,830.854 | -39,076.314 | -39,630.228 | 46,346.377 | 45,319.039 | 45,198.441 | 17,924.228 | 15,948.555 | 16,710.131 | 20,032.472 | 6,618.116 | 5,502.987 | 8,797.917 | 4,173.954 | 13,106.099 | 13,047.653 | 13,173.688 | 11,343.726 | -9,794.675 | -10,490.282 | -11,264.136 | -11,297.065 | 4,490.917 | 4,210.109 | 8,806.629 | 8,947.38 | -19,438.091 | -2,292.207 | 664.467 | -1,746.535 | -341,188.259 | -14,355.486 | -5,368.115 | -9,062.18 | 0 | 0 | 0 | -0 | -0 | -737,168.406 | -737,168.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 312,006.429 | 362,194.103 | 288,399.812 | 360,681.617 | 355,157.686 | 331,252.895 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 358,911.914 | 362,194.103 | 354,690.803 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 342,756.012 | 364,901.896 | 366,858.57 | 364,447.568 | -320,182.415 | 337,483.131 | 356,825.988 | 357,179.625 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | 362,194.103 | -372,974.303 | -373,974.303 | 363,194.103 | 362,194.103 | 363,194.103 | 362,194.101 | 362,194.103 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 20,315,773.168 | 19,462,851.742 | 19,394,996.142 | 19,096,579.347 | 18,512,763.983 | 18,115,974.154 | 17,900,254.305 | 17,307,627.395 | 17,152,316.858 | 16,801,359.644 | 16,417,435.028 | 16,046,705.53 | 15,358,857.739 | 15,100,543.976 | 14,873,362.96 | 14,635,479.007 | 14,323,612.942 | 14,187,784.234 | 13,811,705.373 | 14,971,364.155 | 14,410,939.551 | 13,625,857.229 | 13,318,904.503 | 12,596,118.145 | 11,812,493.333 | 11,160,693.794 | 10,882,453.311 | 10,319,566.041 | 9,884,271.013 | 9,362,797.674 | 9,031,489.567 | 8,683,747.84 | 8,297,154.826 | 7,897,710.263 | 7,764,636.552 | 7,219,005.201 | 6,784,854.098 | 6,699,152.551 | 6,498,390.6 | 6,173,075.685 | 4,975,322.082 | 4,565,357.592 | 4,265,825.58 | 3,876,350.621 | 3,638,220.081 | 3,378,760.257 | 3,220,982.616 | 2,912,089.124 | 2,740,042.875 | 2,527,524.929 | 2,404,387.772 | 2,233,931.798 | 1,636,959.345 | 1,429,057.537 | 1,327,445.403 | 1,150,547.106 |
Total Equity
| 24,298,090.022 | 23,350,740.576 | 23,184,473.797 | 22,795,334.366 | 22,144,354.147 | 21,668,294.807 | 21,373,874.355 | 20,718,276.011 | 20,474,988.467 | 20,039,071.15 | 19,587,522.657 | 19,178,438.459 | 18,400,101.032 | 18,125,276.275 | 17,853,048.637 | 17,598,695.271 | 17,237,803.647 | 17,033,532.715 | 16,760,966.541 | 18,095,643.057 | 17,360,775.529 | 16,499,811.012 | 16,172,533.808 | 15,311,681.466 | 14,474,687.995 | 13,752,686.445 | 13,431,300.551 | 12,791,490.025 | 12,327,054.821 | 11,758,065.755 | 11,386,051.172 | 11,019,693.8 | 10,609,107.055 | 10,199,751.165 | 10,062,641.928 | 9,455,055.977 | 8,987,812.594 | 8,880,966.975 | 8,637,281.787 | 8,283,070.78 | 5,432,074.307 | 4,788,445.13 | 4,506,782.883 | 4,102,508.882 | 3,859,669.649 | 3,607,859.246 | 3,448,069.477 | 3,134,535.549 | 2,908,508.655 | 2,692,723.019 | 2,548,120.757 | 2,373,135.467 | 1,771,553.438 | 1,568,588.766 | 1,446,285.75 | 1,245,909.149 |
Total Liabilities & Shareholders Equity
| 34,514,346.28 | 34,242,821.226 | 33,393,628.874 | 32,710,786.983 | 32,055,949.001 | 31,583,916.93 | 31,231,139.818 | 30,602,179.916 | 30,034,198.881 | 29,722,327.027 | 29,334,092.952 | 28,866,081.129 | 28,675,013.473 | 29,035,591.936 | 26,662,454.631 | 26,458,805.377 | 26,046,376.431 | 26,492,459.196 | 26,562,184.937 | 26,095,153.343 | 25,655,668.473 | 25,577,309.556 | 25,458,212.998 | 25,018,080.224 | 24,617,320.574 | 24,470,218.282 | 23,871,975.464 | 23,358,717.736 | 22,537,598.733 | 21,885,258.398 | 21,474,621.445 | 20,674,141.654 | 20,080,505.245 | 19,902,000.558 | 19,305,475.827 | 18,778,122.467 | 19,049,146.034 | 18,334,209.894 | 17,616,294.718 | 16,770,742.538 | 12,783,359.155 | 9,898,974.719 | 9,632,869.535 | 9,298,245.408 | 9,048,952.277 | 8,501,886.048 | 8,046,012.475 | 7,565,819.916 | 7,091,643.702 | 6,620,316.028 | 6,226,750.837 | 5,744,711.035 | 4,067,257.421 | 3,937,325.624 | 3,816,545.221 | 3,476,869.704 |