PT Surya Citra Media Tbk
IDX:SCMA.JK
127 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,249,468.688 | 722,419.855 | 408,390.015 | 634,487.659 | 1,530,461.502 | 2,040,850.504 | 2,293,933.63 | 2,330,537.676 | 2,430,601.285 | 2,288,696.938 | 2,541,838.337 | 3,232,180.51 | 765,207.89 | 737,427.738 | 769,660.21 | 677,880.2 | 801,777.405 | 708,127.78 | 872,852.693 | 544,543.346 | 726,042.578 | 732,645.323 | 1,119,358.714 | 829,557.962 | 762,220.677 | 489,627.918 | 397,619.121 | 233,516.75 | 521,460.633 | 222,864.537 | 339,155.784 | 454,731.888 | 1,048,268.949 | 780,658.492 | 1,052,335.4 | 685,721.894 | 1,187,261.327 | 775,205.198 | 1,512,111.567 | 1,246,109.484 | 905,569.508 | 1,209,196.582 | 1,176,618.699 | 1,043,282.766 | 1,118,687.934 | 813,446.592 | 1,140,810.173 | 927,422.915 | 641,539.775 | 1,004,692.751 | 854,060.493 | 716,716.772 |
Short Term Investments
| 1,424,345.117 | 2,378,012.25 | 2,453,109.044 | 2,236,164.512 | 834,319.972 | 218,004.236 | 199,249.757 | 249,038.214 | 234,465.348 | 920,361.249 | 118,146.811 | 88,833.492 | 66,282.048 | 68,761.769 | 82,863.078 | 72,998.842 | 270,893.661 | 190,259.457 | 75,324.213 | 84,301.577 | -193,723.57 | -172,276.508 | 0 | -588.357 | 0 | 0 | 0 | 0 | -187,425.567 | -175,933.486 | -206,576.468 | -177,434.568 | -271,453.168 | -190,256.296 | -153,593.961 | -165,299.602 | -173,480.23 | -180,129.733 | -181,056.282 | 2,540.928 | 2,494.358 | 0 | 2,297.247 | 0 | 0 | 6,000 | 9,000 | 9,000 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,673,813.805 | 3,100,432.105 | 2,861,499.059 | 2,870,652.171 | 2,364,781.474 | 2,258,854.74 | 2,493,183.387 | 2,579,575.89 | 2,665,066.633 | 3,209,058.187 | 2,659,985.148 | 3,321,014.002 | 831,489.938 | 806,189.507 | 852,523.288 | 750,879.042 | 1,072,671.066 | 898,387.237 | 948,176.906 | 628,844.923 | 726,042.578 | 732,645.323 | 1,119,358.714 | 829,557.962 | 762,220.677 | 489,627.918 | 397,619.121 | 233,516.75 | 521,460.633 | 222,864.537 | 339,155.784 | 454,731.888 | 1,048,268.949 | 780,658.492 | 1,052,335.4 | 685,721.894 | 1,187,261.327 | 775,205.198 | 1,512,111.567 | 1,248,650.412 | 908,063.866 | 1,209,196.582 | 1,178,915.946 | 1,043,282.766 | 1,118,687.934 | 819,446.592 | 1,149,810.173 | 936,422.915 | 641,539.775 | 1,004,692.751 | 854,060.493 | 716,716.772 |
Net Receivables
| 2,541,801.066 | 2,503,168.471 | 2,666,841.012 | 2,674,925.401 | 2,598,455.619 | 2,629,605.241 | 2,462,701.793 | 2,669,578.155 | 2,203,669 | 2,118,233 | 1,984,476 | 1,952,539 | 1,731,385 | 1,955,016.836 | 1,794,948.278 | 1,853,245.269 | 1,488,244.667 | 1,537,783.003 | 1,763,138.366 | 1,731,250.697 | 1,741,172.738 | 1,991,149.912 | 1,596,799.694 | 1,628,298.722 | 1,659,597.31 | 1,926,338.334 | 1,684,751.51 | 1,530,461.177 | 1,638,030.692 | 1,899,710.076 | 1,447,552.718 | 1,484,303.134 | 1,518,374.768 | 1,503,961.179 | 1,321,298.724 | 1,380,266.486 | 1,350,002.53 | 1,424,255.59 | 1,308,236.005 | 1,269,771.119 | 1,370,914.328 | 1,579,983.808 | 1,164,667.766 | 995,301.383 | 1,046,116.684 | 1,066,832.278 | 703,519.42 | 1,002,929.651 | 735,615.094 | 0 | 0 | 0 |
Inventory
| 1,228,736.318 | 1,181,462.277 | 1,142,255.488 | 1,205,587.26 | 1,190,725.494 | 1,233,116.604 | 1,182,246.762 | 1,096,640.814 | 1,003,916.512 | 977,861.778 | 902,228.623 | 783,592.566 | 733,462.309 | 705,361.012 | 707,054.537 | 670,617.97 | 903,053.051 | 887,703.98 | 959,393.531 | 924,637.957 | 952,567.406 | 983,306.892 | 962,840.989 | 942,701.827 | 884,927.059 | 837,566.19 | 800,894.313 | 765,984.81 | 850,552.745 | 809,019.707 | 792,863.818 | 689,290.667 | 623,736.819 | 596,050.227 | 550,606.246 | 532,656.198 | 509,177.615 | 516,925.755 | 481,240.665 | 462,439.039 | 446,690.824 | 436,630.442 | 401,388.298 | 374,638.776 | 351,789.115 | 301,592.679 | 243,821.408 | 222,674.098 | 218,483.54 | 194,147.892 | 172,211.411 | 164,426.802 |
Other Current Assets
| 799,161.72 | 790,333.265 | 756,933.631 | 675,941.544 | 783,890.979 | 868,392.544 | 1,057,383.664 | 1,283,337.939 | 200,000 | 3,533,237.908 | 3,233,809.978 | 2,555,749.898 | 2,222,824.542 | 2,266,439.164 | 2,124,607.861 | 2,187,543.725 | 1,773,395.205 | 1,842,884.494 | 2,101,222.322 | 2,005,848.745 | 2,168,662.047 | 2,258,556.163 | 1,742,631.22 | 1,654,535.395 | 1,871,317.466 | 2,178,096.186 | 1,937,583.998 | 1,709,104.873 | 1,821,613.439 | 2,111,258.634 | 1,676,954.183 | 1,808,158.314 | 1,725,568.828 | 1,783,732.516 | 1,560,012.232 | 1,625,121.446 | 1,547,488.055 | 1,622,922.23 | 1,510,633.884 | 1,489,276.473 | 1,579,980.694 | 1,790,579.394 | 1,358,766.659 | 1,152,245.826 | 1,182,175.373 | 1,156,217.284 | 782,246.65 | 757,944.136 | 795,760.631 | 716,419.812 | 617,570.006 | 653,108.162 |
Total Current Assets
| 7,243,512.909 | 7,575,396.118 | 7,427,529.19 | 7,427,106.376 | 6,939,380.069 | 6,991,745.66 | 7,196,867.968 | 7,629,132.798 | 7,903,742.31 | 7,720,157.873 | 6,796,023.749 | 6,660,356.466 | 3,787,776.789 | 3,777,989.683 | 3,684,185.686 | 3,609,040.737 | 3,749,119.322 | 3,628,975.711 | 4,008,792.759 | 3,559,331.625 | 3,847,272.031 | 3,974,508.378 | 3,824,830.923 | 3,426,795.184 | 3,518,465.202 | 3,505,290.294 | 3,136,097.432 | 2,708,606.433 | 3,193,626.817 | 3,143,142.878 | 2,808,973.785 | 2,952,180.869 | 3,397,574.596 | 3,160,441.235 | 3,162,953.878 | 2,843,499.538 | 3,243,926.997 | 2,915,053.183 | 3,503,986.116 | 3,200,365.924 | 2,934,735.384 | 3,436,406.418 | 2,939,070.903 | 2,570,167.368 | 2,652,652.422 | 2,277,256.555 | 2,175,878.231 | 1,917,041.149 | 1,655,783.946 | 1,915,260.455 | 1,643,841.91 | 1,534,251.736 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,064,290.8 | 2,076,718.492 | 2,085,262.631 | 2,085,231.245 | 2,037,651.252 | 2,025,275.901 | 1,967,835.481 | 1,908,167.644 | 1,883,467.057 | 1,844,770.078 | 1,831,366.675 | 1,795,923.921 | 1,753,899.214 | 1,748,662.406 | 1,717,643.53 | 1,712,820.008 | 1,559,054.363 | 1,574,677.031 | 1,568,698.332 | 1,561,866.913 | 1,564,342.723 | 1,280,503.137 | 1,178,068.016 | 1,176,848.81 | 1,071,714.212 | 1,070,313.979 | 1,050,258.509 | 1,067,438.782 | 1,028,860.606 | 1,034,615.909 | 1,023,045.517 | 992,282.39 | 983,676.285 | 973,923.07 | 974,289.455 | 981,619.24 | 957,687.324 | 803,297.1 | 792,817.305 | 797,642.222 | 770,180.201 | 770,614.998 | 762,869.201 | 755,599.138 | 752,337.276 | 753,510.418 | 325,180.843 | 330,606.973 | 325,502.82 | 312,781.305 | 319,168.168 | 328,681.442 |
Goodwill
| 619,097.802 | 802,257.259 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,097.802 | 619,035.868 | 619,035.868 | 614,608.659 | 614,608.659 | 637,542.133 | 637,542.133 | 594,071.177 | 594,071.177 | 594,071.177 | 594,071.177 | 549,151.734 | 549,151.734 | 549,151.734 | 549,151.734 | 549,151.734 | 549,151.734 | 988,027.504 | 988,027.504 | 988,027.504 | 457,208.041 | 457,208.039 | 449,889.412 | 449,889.412 | 449,889.412 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 442,299.895 | 445,237.356 | 442,299.895 | 0 | 0 | -2,937.461 |
Intangible Assets
| 548,600.721 | 547,595.495 | 550,455.574 | 548,450.388 | 591,673.322 | 594,108.884 | 593,142.129 | 588,549.769 | 598,755.679 | 590,989.004 | 591,797.215 | 593,520.324 | 630,865.561 | 631,881.694 | 631,148.326 | 632,479.872 | 639,934.818 | 641,337.069 | 640,971.477 | 642,411.42 | 674,284.009 | 674,571.693 | 674,859.377 | 675,147.061 | 721,382.035 | 721,669.719 | 721,957.403 | 722,245.088 | 988,027.504 | 988,027.504 | 988,027.504 | 457,208.041 | 457,208.039 | 449,889.412 | 449,889.412 | 449,889.412 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 442,299.895 | 442,299.895 | 12,655.684 | 0 | 0 | 445,237.356 |
Goodwill and Intangible Assets
| 1,167,698.523 | 1,166,693.297 | 1,169,553.376 | 1,167,548.19 | 1,210,771.124 | 1,213,206.686 | 1,212,239.931 | 1,207,647.571 | 1,217,853.481 | 1,210,086.806 | 1,210,895.017 | 1,212,618.126 | 1,249,901.429 | 1,250,917.562 | 1,245,756.985 | 1,247,088.531 | 1,277,476.951 | 1,278,879.202 | 1,235,042.654 | 1,236,482.597 | 1,268,355.186 | 1,268,642.87 | 1,224,011.111 | 1,224,298.795 | 1,270,533.769 | 1,270,821.453 | 1,271,109.137 | 1,271,396.822 | 988,027.504 | 988,027.504 | 988,027.504 | 457,208.041 | 457,208.039 | 449,889.412 | 449,889.412 | 449,889.412 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 445,237.356 | 442,299.895 | 442,299.895 | 442,299.895 | 442,299.895 | 442,299.895 | 442,299.895 |
Long Term Investments
| 187,490.999 | 187,921.901 | 180,745.383 | 155,922.141 | -579,193.546 | -65,777.879 | -42,482.06 | -92,743.252 | -87,628.003 | -773,181.332 | 25,431.397 | 32,355.416 | -10,107.431 | -12,005.268 | 46,965.929 | 47,062.564 | -190,008.971 | -110,504.22 | 63,665.622 | 48,785.205 | 364,994.511 | 339,489.413 | 169,049.799 | 151,489.579 | 151,579.677 | 148,236.186 | 143,205.082 | 135,873.199 | 311,828.896 | 300,802.088 | 331,445.07 | 302,303.17 | 395,503.9 | 314,307.028 | 277,644.691 | 189,693.115 | 198,042.31 | 204,131.965 | 205,283.688 | 21,516.171 | 185,921.786 | 166,942.546 | 164,383.123 | 163,684.067 | 164,038.613 | 155,261.47 | 152,241.825 | 152,736.995 | 154,944.753 | 154,582.374 | 154,171.316 | 156,519.133 |
Tax Assets
| 127,999.39 | 118,908.373 | 126,453.301 | 129,518.963 | 1,026.195 | 367,221.917 | 42,482.06 | 92,743.252 | 24,883.981 | 15,103.946 | 30,214.798 | 24,500.505 | 44,539.439 | 30,788.6 | 38,029.256 | 39,190.063 | 60,810.184 | 58,788.812 | 65,863.431 | 60,065.77 | 47,425.081 | 13,679.416 | -169,049.799 | -151,489.579 | -151,579.677 | -148,236.186 | -143,205.082 | -135,873.199 | 85,581.767 | 86,973.813 | 100,185.453 | 87,652.859 | 72,806.15 | 70,684.41 | 83,880.17 | 73,324.888 | 70,500.918 | 63,783.438 | 75,993.801 | 69,496.782 | 60,146.536 | 57,810.284 | 64,954.813 | 59,543.474 | 53,038.576 | 49,533.207 | 35,110.089 | 37,032.848 | 35,558.373 | 28,531.123 | 23,424.139 | 32,146.618 |
Other Non-Current Assets
| 170,288.302 | 170,731.87 | 124,721.371 | 87,179.259 | 900,291.827 | 23,781.364 | 259,843.768 | 214,149.114 | 416,823.235 | 1,077,375.424 | 250,319.076 | 187,686.536 | 162,056.706 | 133,691.642 | 127,283.242 | 111,701.591 | 434,711.962 | 357,967.113 | 245,852.065 | 250,191.963 | 22,328.935 | 24,573.842 | 338,119.602 | 310,283.795 | 327,919.868 | 344,827.07 | 347,849.191 | 338,365.841 | 39,595.728 | 41,550.23 | 29,468.631 | 28,984.612 | 27,626.04 | 29,393.325 | 31,078.065 | 27,937.383 | 27,842.929 | 18,995.682 | 20,074.471 | 194,177.216 | 22,589.601 | 16,816.695 | 15,644.456 | 15,934.973 | 16,544.98 | 17,313.155 | 12,636.636 | 13,454.542 | 18,348.173 | 17,240.045 | 17,509.822 | 17,323.031 |
Total Non-Current Assets
| 3,717,768.014 | 3,720,973.933 | 3,686,736.062 | 3,625,399.798 | 3,570,546.852 | 3,563,707.989 | 3,439,919.18 | 3,329,964.329 | 3,455,399.751 | 3,374,154.922 | 3,348,226.963 | 3,253,084.504 | 3,200,289.357 | 3,152,054.942 | 3,175,678.942 | 3,157,862.757 | 3,142,044.489 | 3,159,807.938 | 3,179,122.104 | 3,157,392.448 | 3,267,446.436 | 2,926,888.678 | 2,740,198.729 | 2,711,431.4 | 2,670,167.849 | 2,685,962.502 | 2,669,216.837 | 2,677,201.445 | 2,453,894.501 | 2,451,969.544 | 2,472,172.175 | 1,868,431.072 | 1,936,820.414 | 1,838,197.245 | 1,816,781.793 | 1,722,464.038 | 1,699,310.837 | 1,535,445.541 | 1,539,406.621 | 1,528,069.747 | 1,484,075.48 | 1,457,421.879 | 1,453,088.949 | 1,439,999.008 | 1,431,196.801 | 1,420,855.606 | 967,469.288 | 976,131.253 | 976,654.014 | 955,434.742 | 956,573.34 | 976,970.119 |
Total Assets
| 10,961,280.923 | 11,296,370.051 | 11,114,265.252 | 11,052,506.174 | 10,509,926.921 | 10,555,453.649 | 10,636,787.148 | 10,959,097.127 | 11,359,142.061 | 11,094,312.795 | 10,144,250.712 | 9,913,440.97 | 6,988,066.146 | 6,930,044.625 | 6,859,864.628 | 6,766,903.494 | 6,891,163.811 | 6,788,783.649 | 7,187,914.863 | 6,716,724.073 | 7,114,718.467 | 6,901,397.056 | 6,565,029.652 | 6,138,226.584 | 6,188,633.051 | 6,191,252.796 | 5,805,314.269 | 5,385,807.878 | 5,647,521.318 | 5,595,112.422 | 5,281,145.96 | 4,820,611.941 | 5,334,395.01 | 4,998,638.48 | 4,979,735.671 | 4,565,963.576 | 4,943,237.834 | 4,450,498.724 | 5,043,392.737 | 4,728,435.671 | 4,418,810.864 | 4,893,828.297 | 4,392,159.852 | 4,010,166.376 | 4,083,849.223 | 3,698,112.161 | 3,143,347.519 | 2,893,172.402 | 2,632,437.96 | 2,870,695.197 | 2,600,415.25 | 2,511,221.855 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 515,680.601 | 541,977.323 | 613,252.443 | 579,712.248 | 453,664.868 | 521,572.779 | 510,402.725 | 576,918.694 | 571,768.552 | 625,491.872 | 565,138.979 | 491,937.969 | 419,011.467 | 418,154.378 | 406,496.337 | 351,952.333 | 323,453.646 | 314,808.927 | 466,719.432 | 407,313.226 | 465,040.048 | 434,639.049 | 379,487.371 | 368,893.049 | 362,726.609 | 281,164.488 | 326,553.993 | 297,623.776 | 287,435.861 | 356,605.256 | 324,772.313 | 245,914.32 | 255,004.187 | 204,764.947 | 169,583.923 | 155,068.387 | 185,496.723 | 268,123.496 | 224,635.183 | 230,805.795 | 227,306.046 | 215,872.49 | 191,881.377 | 197,640.801 | 202,597.304 | 203,133.981 | 192,775.703 | 159,750.869 | 101,446.053 | 122,250.171 | 114,849.356 | 121,185.022 |
Short Term Debt
| 8,907.448 | 4,606.212 | 9,981.476 | 10,625.822 | 10,024.947 | 10,043.112 | 7,207.246 | 301,748.551 | 32,276.606 | 4,555.018 | 5,113.203 | 7,063.268 | 1,395.001 | 15,852.382 | 16,456.36 | 201,295.789 | 11,277.313 | 60.892 | 10,913.069 | 11,537.627 | 11,960.381 | 23,305.489 | 21,943.992 | 16,438.019 | 20,828.455 | 17,714.269 | 18,888.213 | 64,973.386 | 106,092.911 | 157,008.02 | 157,259.776 | 206,845.929 | 238,584.816 | 146,051.828 | 147,270.171 | 149,560.635 | 119,681.212 | 96,318.248 | 96,117.324 | 101,629.729 | 114,253.203 | 101,062.69 | 76,121.376 | 51,484.463 | 656.209 | 1,209.942 | 0 | 608.067 | 0 | 574,955.292 | 574,763.659 | 574,572.025 |
Tax Payables
| 0 | 43,901.159 | 48,003.241 | 35,912.038 | 94,831.222 | 140,388.71 | 101,448.245 | 100,026.836 | 91,059.134 | 111,572.939 | 121,275.476 | 175,150.706 | 140,503.284 | 129,615.645 | 255,698.858 | 175,486.096 | 131,712.909 | 57,872.57 | 91,459.894 | 72,115.583 | 105,794.289 | 94,627.531 | 107,403.214 | 58,992.955 | 128,945.11 | 72,978.85 | 102,035.627 | 64,290.8 | 74,632.218 | 121,860.205 | 94,736.347 | 95,026.7 | 124,653.923 | 128,435.458 | 116,847.673 | 133,887.909 | 97,655.151 | 107,098.32 | 137,966.346 | 126,580.771 | 129,439.823 | 148,451.602 | 138,679.533 | 91,904.258 | 103,622.637 | 80,824.336 | 64,336.406 | 69,575.109 | 61,671.61 | 26,491.075 | 7,705.691 | 53,026.631 |
Deferred Revenue
| 186,335.226 | 43,901.159 | 48,003.241 | 35,912.038 | 1,183,877.285 | 1,373,076.039 | 0 | 0 | 0 | 0 | 0 | 943,697.746 | 840,459.369 | 785,826.81 | 944,614.687 | 795,392.067 | 663,132.485 | 516,594.487 | 606,145.133 | 480,682.502 | 530,630.598 | 532,724.382 | 410,439.265 | 363,577.262 | 444,737.523 | 880,533.928 | 434,846.88 | 368,719.244 | 424,285.448 | 507,944.135 | 510,104.779 | 514,217.017 | 528,084.138 | 526,915.019 | 599,452.907 | 510,590.179 | 471,930.502 | 448,894.191 | 519,665.61 | 478,001.806 | 483,553.037 | 1,245,768.572 | 500,547.784 | 434,786.194 | 409,255.713 | 373,117.511 | 0 | -608.067 | 0 | 26,491.075 | 201,806.637 | 53,026.631 |
Other Current Liabilities
| 1,366,151.616 | 1,973,848.166 | 1,509,263.956 | 1,651,963.409 | 276,017.626 | 205,109.928 | 1,235,873.076 | 1,204,307.674 | 1,231,619.113 | 1,153,193.117 | 1,122,557.075 | 254,997.749 | 88,496.931 | 58,475.149 | 134,331.085 | 193,834.761 | 44,638.758 | 58,440.127 | 64,872.247 | 89,436.794 | 68,333.173 | 58,454.309 | 52,496.67 | 55,240.967 | 25,799.218 | 25,473.307 | 30,447.331 | 12,019.932 | 11,466.153 | 14,406.716 | 15,287.544 | 23,490.334 | 14,669.75 | 17,061.788 | 10,550.239 | 45,250.466 | 18,503.789 | 19,069.716 | 9,639.172 | 8,720.454 | 10,568.702 | 16,365.505 | 21,200.69 | 21,788.164 | 18,086.317 | 9,227.481 | 241,392.288 | 256,397.645 | 317,341.912 | 487,356.477 | 5,169.061 | 222,973.121 |
Total Current Liabilities
| 2,077,074.891 | 2,564,332.86 | 2,180,501.116 | 2,278,213.517 | 1,923,584.726 | 2,109,801.858 | 1,753,483.047 | 2,082,974.919 | 1,835,664.271 | 1,783,240.007 | 1,692,809.257 | 1,697,696.732 | 1,349,362.768 | 1,278,308.719 | 1,501,898.469 | 1,542,474.95 | 1,042,502.202 | 889,904.433 | 1,148,649.881 | 988,970.149 | 1,075,964.2 | 1,049,123.229 | 864,367.298 | 804,149.297 | 854,091.805 | 1,204,885.992 | 810,736.417 | 743,336.338 | 829,280.373 | 1,035,964.127 | 1,007,424.412 | 990,467.6 | 1,036,342.891 | 894,793.582 | 926,857.24 | 860,469.667 | 795,612.226 | 832,405.651 | 850,057.289 | 819,157.784 | 835,680.988 | 1,579,069.257 | 789,751.227 | 705,699.622 | 630,595.543 | 586,688.915 | 434,167.991 | 416,148.514 | 418,787.965 | 1,211,053.015 | 896,588.713 | 971,756.799 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 9,174.076 | 9,174.076 | 9,174.076 | 3,861.98 | 3,859.868 | 2,258.462 | 2,745.109 | 517,260.415 | 546,323.148 | 546,323.824 | 605,747.63 | 409,152.869 | 758,324.521 | 907,997.345 | 1,122,768.759 | 0 | 8.576 | 21.099 | 36.632 | 53.327 | 216.846 | 294.756 | 442.135 | 2,304.68 | 2,304.68 | 2,304.274 | 2,051.029 | 3,244.33 | 3,257.958 | 3,245.502 | 470.361 | 927.633 | 928.087 | 928.336 | 928.288 | 905.12 | 905.12 | 1,504.752 | 1,504.752 | 2,843.314 | 2,843.314 | 1,122.404 | 667.91 | 2,034.841 | 2,208.648 | 250,000 | 3,478.46 | 250,000 | 0 | 0 | 1,905.298 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 110,944.874 | 111,033.548 | 110,978.823 | 110,937.045 | 0 | 9,810.434 | 3,290.491 | 13,434.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,777.943 | 41,043.125 | 71,418.728 | 81,562.842 | 62,054.28 | 74,289.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 188,239.252 | 179,236.676 | 170,579.034 | 171,609.631 | 174,764.69 | 168,391.235 | 160,092.93 | 150,646.701 | 165,118.144 | 158,224.282 | 153,671.642 | 148,819.888 | 232,050.362 | 223,248.79 | 214,064.605 | 205,073.237 | 277,067.409 | 264,683.961 | 250,717.561 | 239,118.765 | 245,287.829 | 232,965.191 | 198,678.822 | 189,639.512 | 181,992.891 | 176,427.837 | 168,582.695 | 160,737.553 | 143,104.172 | 137,685.817 | 131,407.206 | 124,265.824 | 120,471.402 | 255,653.967 | 273,760.182 | 290,889.909 | 325,619.72 | 366,133.619 | 392,583.561 | 429,585.107 | 448,928.14 | 468,532.425 | 491,251.404 | 514,341.606 | 747,293.366 | 742,606.686 | 39,797.424 | 285,106.151 | 36,846.78 | 32,821.549 | 36,340.072 | 33,288.322 |
Total Non-Current Liabilities
| 299,184.126 | 299,444.3 | 290,731.933 | 291,720.752 | 178,626.67 | 182,061.537 | 165,641.883 | 166,826.315 | 682,378.559 | 704,547.43 | 699,995.466 | 754,567.518 | 641,203.231 | 981,573.311 | 1,122,061.95 | 1,327,841.996 | 277,067.409 | 264,692.537 | 250,738.66 | 239,155.397 | 245,341.156 | 233,182.037 | 240,751.521 | 231,124.772 | 255,716.299 | 260,295.359 | 232,941.249 | 237,078.28 | 146,348.502 | 140,943.775 | 134,652.708 | 124,736.185 | 121,399.035 | 256,582.054 | 274,688.518 | 291,818.197 | 326,524.84 | 367,038.739 | 394,088.313 | 431,089.859 | 451,771.454 | 471,375.739 | 492,373.808 | 515,009.516 | 749,328.207 | 744,815.334 | 289,797.424 | 288,584.611 | 286,846.78 | 32,821.549 | 36,340.072 | 35,193.62 |
Total Liabilities
| 2,376,259.017 | 2,863,777.16 | 2,471,233.049 | 2,569,934.269 | 2,102,211.396 | 2,291,863.395 | 1,919,124.93 | 2,249,801.234 | 2,518,042.83 | 2,487,787.437 | 2,392,804.723 | 2,452,264.25 | 1,990,565.999 | 2,259,882.03 | 2,623,960.419 | 2,870,316.946 | 1,319,569.611 | 1,154,596.97 | 1,399,388.541 | 1,228,125.546 | 1,321,305.356 | 1,282,305.266 | 1,105,118.819 | 1,035,274.069 | 1,109,808.104 | 1,465,181.351 | 1,043,677.666 | 980,414.618 | 975,628.875 | 1,176,907.902 | 1,142,077.12 | 1,115,203.785 | 1,157,741.926 | 1,151,375.636 | 1,201,545.758 | 1,152,287.864 | 1,122,137.066 | 1,199,444.39 | 1,244,145.602 | 1,250,247.643 | 1,287,452.442 | 2,050,444.996 | 1,282,125.035 | 1,220,709.138 | 1,379,923.75 | 1,331,504.249 | 723,965.415 | 704,733.125 | 705,634.745 | 1,243,874.564 | 932,928.785 | 1,006,950.419 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 739,705.695 | 738,954.565 | 738,954.565 | 738,954.565 | 738,954.565 | 738,733.615 | 738,733.615 | 738,733.615 | 738,733.615 | 738,439.015 | 738,439.015 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 731,080.062 | 487,500 | 487,500 | 487,500 | 487,500 | 483,602.416 | 483,602.416 |
Retained Earnings
| 7,080,258.283 | 6,898,564.175 | 7,079,262.087 | 6,888,755.62 | 6,790,746.457 | 6,623,511.067 | 7,032,656.954 | 6,965,994.686 | 6,950,405.832 | 6,736,073.58 | 6,563,495.668 | 6,278,652.52 | 5,995,153.427 | 5,658,572.677 | 5,263,722.874 | 4,932,188.298 | 4,697,501.321 | 4,385,806.635 | 4,096,408.208 | 3,784,887.824 | 4,090,159.026 | 3,865,219.489 | 3,935,943.337 | 3,535,987.916 | 3,532,755.481 | 3,188,129.153 | 3,215,586.152 | 2,856,400.883 | 3,203,507.025 | 2,948,705.933 | 2,675,088.865 | 2,373,980.793 | 2,832,807.705 | 2,514,138.861 | 2,449,026.599 | 2,087,622.139 | 2,512,296.097 | 2,172,419.225 | 2,745,448.967 | 2,420,821.214 | 2,072,743.514 | 1,782,855.86 | 2,032,287.093 | 1,713,867.296 | 1,593,999.181 | 1,255,623.23 | 1,357,481.297 | 1,126,538.47 | 879,678.072 | 585,805.238 | 630,364.272 | 467,143.266 |
Accumulated Other Comprehensive Income/Loss
| 2,304,594.545 | 2,309,146.534 | 2,303,441.181 | 2,299,423.983 | 2,304,412.806 | 2,300,274.964 | 2,297,830.189 | 2,299,963.581 | 2,364,801.121 | 2,324,672.705 | 1,854,838.352 | 1,832,940.084 | 89,560.88 | 92,424.184 | 41,809.08 | 23,722.036 | 1,658.713 | 5,173.526 | 5,521.929 | 5,521.929 | 9,234.203 | 9,718.729 | 9,718.729 | 244,952.827 | 19,790.707 | 19,882.507 | 19,974.308 | 20,066.108 | 28,588.003 | 28,716.578 | 28,808.379 | 28,900.179 | 35,362.103 | 35,453.903 | 35,735.163 | 36,395.34 | 29,292.68 | 27,632.026 | 0 | 37,942.579 | 0 | 0 | 0 | 0 | 30,058.726 | 30,058.726 | -0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -2,439,125.378 | -2,439,125.378 | -2,439,125.378 | -2,439,125.378 | -2,462,400.465 | -2,462,400.465 | -2,462,400.465 | -2,462,400.465 | -2,462,400.465 | -2,462,400.465 | -2,463,099.765 | -2,463,099.765 | -2,463,842.998 | -2,459,057.54 | -2,450,280.127 | -2,422,660.907 | -463,206.155 | -97,760.389 | 350,900.445 | 378,984.196 | 380,789.829 | 394,367.52 | 259,003.692 | 59,456.184 | 294,592.011 | 294,592.011 | 293,592.011 | 293,592.011 | 293,592.011 | 293,592.011 | 292,592.011 | 292,592.011 | 292,265.516 | 292,265.516 | 291,265.516 | 291,265.516 | 291,376.138 | 294,864.832 | 293,864.832 | 255,922.253 | 293,864.832 | 293,864.832 | 292,864.832 | 292,864.832 | 292,864.833 | 292,864.873 | 573,675.088 | 573,675.088 | 559,036.288 | 552,917.638 | 552,917.638 | 552,917.638 |
Total Shareholders Equity
| 7,685,433.145 | 7,508,291.026 | 7,683,283.585 | 7,488,759.92 | 7,372,464.493 | 7,201,091.261 | 7,607,792.373 | 7,543,263.497 | 7,592,512.183 | 7,338,051.515 | 6,694,939.95 | 6,388,198.534 | 4,359,825.874 | 4,030,893.886 | 3,594,206.392 | 3,272,203.992 | 4,974,687.494 | 5,031,953.387 | 5,191,564.197 | 4,908,127.564 | 5,218,622.073 | 5,007,744.753 | 4,935,745.82 | 4,571,476.989 | 4,578,218.261 | 4,233,683.733 | 4,260,232.533 | 3,901,139.064 | 4,256,767.101 | 4,002,094.584 | 3,727,569.317 | 3,426,553.045 | 3,891,515.386 | 3,572,938.342 | 3,507,107.34 | 3,146,363.057 | 3,564,044.977 | 3,225,996.145 | 3,770,393.861 | 3,445,766.108 | 3,097,688.408 | 2,807,800.754 | 3,056,231.987 | 2,737,812.19 | 2,648,002.802 | 2,309,626.891 | 2,418,656.385 | 2,187,713.558 | 1,926,214.36 | 1,626,222.876 | 1,666,884.326 | 1,503,663.32 |
Total Equity
| 8,585,021.906 | 8,432,592.891 | 8,643,032.203 | 8,482,571.905 | 8,407,715.525 | 8,263,590.254 | 8,717,662.218 | 8,709,295.893 | 8,841,099.231 | 8,606,525.358 | 7,751,445.989 | 7,461,176.72 | 4,997,500.147 | 4,670,162.595 | 4,235,904.209 | 3,896,586.548 | 5,571,594.2 | 5,634,186.679 | 5,788,526.322 | 5,488,598.527 | 5,793,413.111 | 5,619,091.79 | 5,459,910.833 | 5,102,952.515 | 5,078,824.947 | 4,726,071.445 | 4,761,636.603 | 4,405,393.26 | 4,671,892.443 | 4,418,204.52 | 4,139,068.84 | 3,705,408.156 | 4,176,653.084 | 3,847,262.844 | 3,778,189.913 | 3,413,675.712 | 3,821,100.768 | 3,251,054.334 | 3,799,247.135 | 3,478,188.028 | 3,131,358.422 | 2,843,383.301 | 3,110,034.817 | 2,789,457.238 | 2,703,925.473 | 2,366,607.912 | 2,419,382.104 | 2,188,439.277 | 1,926,803.215 | 1,626,820.633 | 1,667,486.465 | 1,504,271.436 |
Total Liabilities & Shareholders Equity
| 10,961,280.923 | 11,296,370.051 | 11,114,265.252 | 11,052,506.174 | 10,509,926.921 | 10,555,453.649 | 10,636,787.148 | 10,959,097.127 | 11,359,142.061 | 11,094,312.795 | 10,144,250.712 | 9,913,440.97 | 6,988,066.146 | 6,930,044.625 | 6,859,864.628 | 6,766,903.494 | 6,891,163.811 | 6,788,783.649 | 7,187,914.863 | 6,716,724.073 | 7,114,718.467 | 6,901,397.056 | 6,565,029.652 | 6,138,226.584 | 6,188,633.051 | 6,191,252.796 | 5,805,314.269 | 5,385,807.878 | 5,647,521.318 | 5,595,112.422 | 5,281,145.96 | 4,820,611.941 | 5,334,395.01 | 4,998,638.48 | 4,979,735.671 | 4,565,963.576 | 4,943,237.834 | 4,450,498.724 | 5,043,392.737 | 4,728,435.671 | 4,418,810.864 | 4,893,828.297 | 4,392,159.852 | 4,010,166.376 | 4,083,849.223 | 3,698,112.161 | 3,143,347.519 | 2,893,172.402 | 2,632,437.96 | 2,870,695.197 | 2,600,415.25 | 2,511,221.855 |