PT Sekar Bumi Tbk
IDX:SKBM.JK
414 (IDR) • At close January 15, 2025
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 231,644.232 | 261,367.169 | 329,195.476 | 289,420.624 | 311,177.117 | 338,947.609 | 341,912.549 | 282,270.231 | 249,891.081 | 247,796.425 | 258,710.813 | 216,907.259 | 86,489.57 | 231,068.647 | 139,045.818 | 176,646.722 | 137,479.962 | 113,355.063 | 182,110.821 | 170,632.055 | 149,027.325 | 156,810.767 | 159,243.949 | 268,820.928 | 229,581.62 | 256,428.393 | 258,179.164 | 278,614.714 | 252,731.463 | 212,579.115 | 311,490.39 | 94,527.9 | 49,580.905 | 66,401.42 | 70,446.793 | 107,598.436 | 88,739.149 | 93,993.872 | 89,578.24 | 125,050.844 | 117,636.104 | 114,114.944 | 72,087.026 | 91,980.401 | 40,540.56 | 57,908.152 | 48,918.867 | 36,949.541 | 25,338.813 |
Short Term Investments
| 0 | 0 | -3,437.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21,080.974 | -20,329.25 | -11,887.645 | -11,267.527 | -12,988.106 | -9,486.76 | -12,233.667 | 0 | 1,500 | -32,333.029 | -26,624.996 | -27,536.566 | -31,116.314 | 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 |
Cash and Short Term Investments
| 231,644.232 | 261,367.169 | 329,195.476 | 289,420.624 | 311,177.117 | 338,947.609 | 341,912.549 | 282,270.231 | 249,891.081 | 247,796.425 | 258,710.813 | 216,907.259 | 86,489.57 | 231,068.647 | 139,045.818 | 176,646.722 | 137,479.962 | 113,355.063 | 182,110.821 | 172,132.055 | 149,027.325 | 156,810.767 | 159,243.949 | 268,820.928 | 229,581.62 | 256,428.393 | 258,179.164 | 278,614.714 | 252,731.463 | 212,579.115 | 311,490.39 | 94,527.9 | 49,580.905 | 66,401.42 | 70,446.793 | 107,598.436 | 88,739.149 | 93,993.872 | 89,578.24 | 125,050.844 | 117,636.104 | 114,114.944 | 72,087.026 | 91,980.401 | 40,540.56 | 57,908.152 | 48,918.867 | 36,949.541 | 25,338.813 |
Net Receivables
| 53,774.996 | 249,656.235 | 221,083.818 | 243,767.971 | 243,032.277 | 333,789.652 | 311,740.298 | 448,775.394 | 471,006.486 | 416,572.788 | 506,563.101 | 451,033.594 | 494,633.147 | 379,231.678 | 400,864.197 | 360,402.133 | 374,756.99 | 282,131.074 | 267,793.766 | 277,933.472 | 207,207.889 | 187,958.324 | 236,849.813 | 245,715.958 | 220,041.093 | 177,257.584 | 184,311.78 | 200,512.105 | 148,386.539 | 130,892.52 | 123,890.605 | 158,097.017 | 110,216.303 | 128,096.182 | 96,817.699 | 94,300.352 | 114,170.55 | 133,707.218 | 101,528.089 | 109,126.959 | 157,056.284 | 129,580.463 | 143,400.331 | 138,194.772 | 106,475.378 | 78,981.98 | 66,875.694 | 61,419.259 | 0 |
Inventory
| 501,168.669 | 614,007.52 | 463,872.072 | 509,883.74 | 452,650.213 | 483,461.366 | 494,850.497 | 457,088.998 | 449,673.805 | 373,635.894 | 350,109.551 | 438,730.784 | 467,761.768 | 402,505.418 | 382,336.823 | 388,035.142 | 426,470.367 | 400,874.385 | 408,067.506 | 410,800.636 | 426,905.215 | 365,833.111 | 355,002.31 | 302,148.568 | 292,793.638 | 296,845.106 | 291,789.195 | 293,162.797 | 291,928.023 | 253,390.787 | 243,935.116 | 238,247.341 | 189,275.562 | 140,486.225 | 112,414.665 | 108,659.591 | 118,072.609 | 97,950.449 | 113,396.626 | 111,766.911 | 95,907.564 | 120,298.507 | 115,546.363 | 88,932.45 | 83,245.362 | 70,440.159 | 72,779.792 | 54,917.731 | 49,643.556 |
Other Current Assets
| 288,306.035 | 24,994.298 | 26,280.413 | 30,389.281 | 48,201.128 | 49,961.011 | 38,007.319 | 25,418.824 | 46,127.9 | 44,000.876 | 32,574.639 | 25,022.908 | 30,318.214 | 51,084.583 | 31,082.604 | 24,712.794 | 46,321.977 | 31,076.261 | 28,174.649 | 24,206.056 | 48,817.05 | 65,357.068 | 47,277.553 | 22,677.026 | 68,978.526 | 65,173.201 | 53,768.841 | 64,349.981 | 57,327.685 | 59,173.985 | 53,554.852 | 28,397.499 | 50,339.872 | 43,352.962 | 44,673.742 | 24,361.698 | 53,639.856 | 42,582.102 | 43,320.14 | 33,551.993 | 26,099.525 | 4,826.228 | 4,412.338 | 19,361.257 | 8,671.687 | 16,307.04 | 14,123.576 | 13,196.934 | 0 |
Total Current Assets
| 1,074,893.932 | 1,148,783.336 | 1,069,617.959 | 1,073,290.266 | 1,103,227.022 | 1,236,773.19 | 1,247,501.779 | 1,263,255.238 | 1,259,020.753 | 1,110,971.497 | 1,179,503.313 | 1,158,132.11 | 1,096,277.668 | 1,065,467.085 | 965,791.815 | 953,792.484 | 986,985.93 | 849,939.597 | 906,016.03 | 889,743.651 | 831,957.479 | 775,959.269 | 798,373.625 | 851,410.217 | 811,394.877 | 795,704.284 | 788,048.98 | 836,639.597 | 750,373.71 | 656,036.407 | 732,870.963 | 519,269.757 | 399,412.642 | 378,336.788 | 324,352.898 | 341,723.785 | 383,143.659 | 369,945.687 | 349,337.454 | 379,496.708 | 405,696.739 | 368,820.141 | 335,446.058 | 338,468.88 | 238,932.987 | 223,637.331 | 202,697.929 | 166,483.465 | 136,871.191 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 437,828.131 | 448,826.238 | 453,588.853 | 449,687.913 | 453,904.911 | 464,007.246 | 447,317.471 | 448,442.969 | 449,814.96 | 465,516.733 | 464,907.593 | 473,842.682 | 471,133.374 | 478,306.619 | 474,159.994 | 476,179.53 | 468,091.732 | 475,052.53 | 483,435.653 | 606,380.189 | 604,899.261 | 599,157.554 | 595,957.635 | 584,086.567 | 574,379.449 | 540,250.652 | 505,714.455 | 497,397.024 | 950,007.365 | 468,814.477 | 451,971.481 | 444,694.895 | 432,697.053 | 426,483.199 | 412,015.188 | 393,331.493 | 326,158.454 | 303,342.842 | 271,668.066 | 250,714.045 | 176,788.774 | 162,398.599 | 149,644.425 | 149,864.272 | 143,633.243 | 119,711.626 | 115,782.851 | 115,829.754 | 87,728.442 |
Goodwill
| 228,451.88 | 229,924.22 | 231,396.559 | 232,868.899 | 234,341.238 | 235,813.578 | 237,285.917 | 238,758.257 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 244,647.614 | 245,500 | 245,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 508.39 | 516.22 | 464.051 | 144.413 | 150.119 | 155.824 | 162.468 | 170.611 | 180.631 | 191.151 | 203.972 | 219.955 | 236.366 | 255.445 | 274.525 | 293.605 | 312.685 | 331.764 | 350.844 | 369.924 | 587.168 | 820.912 | 885.519 | 1,036.189 | 1,545.384 | 1,583.88 | 1,721.038 | 1,896.943 | 2,119.7 | 2,316.333 | 2,547.966 | 2,779.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 228,960.27 | 230,440.44 | 231,860.61 | 233,013.312 | 234,491.357 | 235,969.402 | 237,448.385 | 238,928.868 | 244,828.246 | 244,838.766 | 244,851.586 | 244,867.569 | 244,883.98 | 244,903.06 | 244,922.14 | 244,941.219 | 244,960.299 | 244,979.379 | 244,998.458 | 245,017.538 | 245,234.782 | 245,468.527 | 245,533.133 | 245,683.803 | 246,192.999 | 246,231.494 | 246,368.653 | 246,544.558 | 246,767.314 | 247,816.333 | 248,047.966 | 2,779.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 41,738.478 | 42,239.107 | 47,296.7 | 43,384.699 | 45,237.182 | 45,237.182 | 45,582.682 | 45,928.259 | 46,423.213 | 47,147.5 | 47,615.838 | 69,097.614 | 69,376.45 | 61,457.222 | 61,280.651 | 60,223.131 | 56,273.789 | 59,020.696 | 46,787.029 | 6,270.455 | 46,604.629 | 47,230.346 | 48,280.966 | 52,180.664 | 5,174.08 | 8,688.586 | 6,392.099 | 7,823.764 | 4,343.575 | 6,335.121 | 0 | 9,525.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 31,124.98 | 22,617.686 | 20,489.501 | 20,028.609 | 20,590.395 | 18,644.415 | 19,361.756 | 21,475.211 | 23,762.426 | 22,862.08 | 22,643.434 | 24,003.036 | 32,692.379 | 31,900.245 | 30,507.954 | 33,049.418 | 36,352.629 | 38,770.57 | 37,189.287 | 35,853.756 | 38,002.088 | 37,448.664 | 34,513.797 | 35,198.066 | 34,348.733 | 32,841.169 | 33,395.455 | 31,647.873 | 29,839.882 | 27,964.583 | 0 | 23,709.545 | 22,611.633 | 20,802.4 | 17,444.431 | 14,998.878 | 16,942.709 | 16,588.726 | 9,401.496 | 9,182.205 | 7,040.944 | 0 | 0 | 5,985.344 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 13,709.879 | 7,130.86 | 3,892.388 | 20,217.675 | 17,486.825 | 17,759.612 | 18,646.296 | 24,169.033 | 7,626.383 | 20,844.405 | 22,410.967 | 485.109 | 573.868 | 600.187 | 644.673 | 474.765 | 0 | 474.765 | 16,756.337 | 37,117.764 | 2,731.771 | 2,722.652 | 2,764.654 | 2,806.655 | 2,848.656 | 2,890.657 | 2,932.659 | 2,974.66 | -463,658.95 | 1,585.929 | 47,357.414 | 1,677.5 | 9,226.138 | 12,372.607 | 11,642.739 | 14,430.094 | 3,790.467 | 5,451.21 | 9,184.912 | 10,141.073 | 4,943.074 | 10,739.113 | 10,368.442 | 3,334.061 | 6,568.031 | 5,447.174 | 5,065.035 | -115,829.754 | -87,728.442 |
Total Non-Current Assets
| 753,361.739 | 751,254.33 | 757,128.052 | 766,332.207 | 771,710.67 | 781,617.857 | 768,356.59 | 778,944.339 | 772,455.228 | 801,209.485 | 802,429.418 | 812,296.01 | 818,660.051 | 817,167.332 | 811,515.411 | 814,868.063 | 805,678.448 | 818,297.939 | 829,166.764 | 930,639.702 | 937,472.53 | 932,027.743 | 927,050.185 | 919,955.755 | 862,943.916 | 830,902.558 | 794,803.321 | 786,387.878 | 767,299.187 | 752,516.443 | 747,376.862 | 482,387.255 | 464,534.825 | 459,658.206 | 441,102.358 | 422,760.464 | 346,891.631 | 325,382.778 | 290,254.474 | 270,037.324 | 188,772.792 | 173,137.712 | 160,012.866 | 159,183.677 | 150,201.274 | 125,158.8 | 120,847.886 | 115,829.754 | 87,728.442 |
Total Assets
| 1,828,255.67 | 1,900,037.667 | 1,826,746.01 | 1,839,622.474 | 1,874,937.692 | 2,018,391.046 | 2,015,858.368 | 2,042,199.577 | 2,031,475.981 | 1,912,180.982 | 1,981,932.731 | 1,970,428.12 | 1,914,937.719 | 1,882,634.417 | 1,777,307.226 | 1,768,660.547 | 1,792,664.378 | 1,668,237.536 | 1,735,182.794 | 1,820,383.353 | 1,769,430.009 | 1,707,987.012 | 1,725,423.81 | 1,771,365.972 | 1,674,338.793 | 1,626,606.842 | 1,582,852.301 | 1,623,027.475 | 1,517,672.897 | 1,408,552.85 | 1,480,247.825 | 1,001,657.012 | 863,947.466 | 837,994.994 | 765,455.257 | 764,484.249 | 730,035.29 | 695,328.465 | 639,591.928 | 649,534.031 | 594,469.532 | 541,957.853 | 495,458.924 | 497,652.558 | 389,134.261 | 348,796.131 | 323,545.815 | 288,961.558 | 240,855.307 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 119,574.955 | 198,250.676 | 149,394.394 | 118,991.085 | 127,069.745 | 195,331.062 | 243,041.081 | 231,892.646 | 277,415.596 | 176,154.795 | 261,284.02 | 227,357.789 | 232,636.881 | 211,171.296 | 171,580.846 | 182,031.843 | 200,021.958 | 156,779.829 | 137,235.464 | 169,085.617 | 115,960.537 | 90,738.126 | 110,000.696 | 109,863.013 | 122,715.202 | 117,509.572 | 83,200.056 | 140,224.61 | 128,786.874 | 132,063.688 | 101,187.927 | 144,285.025 | 103,524.349 | 140,102.089 | 75,781.053 | 82,708.712 | 97,645.194 | 82,584.418 | 68,359.656 | 73,723.45 | 91,244.325 | 105,102.821 | 91,229.951 | 80,645.459 | 72,493.374 | 49,043.369 | 44,553.929 | 36,265.702 | 48,536.979 |
Short Term Debt
| 555,001.435 | 496,543.196 | 480,720.703 | 541,139.396 | 572,809.244 | 629,935.675 | 519,124.481 | 592,423.83 | 577,297.269 | 563,618.834 | 550,454.766 | 608,019.546 | 560,017.429 | 559,722.833 | 490,883.354 | 479,882.209 | 489,535.981 | 427,222.969 | 508,897.435 | 469,392.931 | 461,640.949 | 431,790.795 | 422,264.195 | 466,903.667 | 343,769.873 | 315,521.296 | 339,978.97 | 337,189.049 | 283,742.921 | 243,920.168 | 246,601.646 | 242,840.631 | 206,592.934 | 191,412.455 | 186,845.388 | 188,071.407 | 151,905.527 | 146,771.851 | 138,685.731 | 147,482.194 | 155,923.37 | 134,639.301 | 127,834.376 | 144,376.679 | 106,656.377 | 112,589.683 | 92,759.585 | 0 | 0 |
Tax Payables
| 2,175.78 | 2.409 | 6,700.61 | 1,627.721 | 4,854.452 | 1,889.768 | 19,805.297 | 18,618.925 | 11,812.041 | 9,696.626 | 10,040.68 | 4,580.865 | 1,532.693 | 1,786.043 | 4,983.69 | 4,401.918 | 5,919.224 | 4,284.806 | 4,795.906 | 2,925.03 | 3,492.85 | 2,392.707 | 8,107.524 | 6,553.49 | 1,299.605 | 6,436.592 | 906.386 | 364.491 | 2,123.36 | 2,854.97 | 0 | 3,463.677 | 3,262.204 | 2,720.562 | 4,146.287 | 4,867.21 | 1,634.254 | 4,832.679 | 1,326.56 | 12,852.646 | 7,270.151 | 0 | 0 | 16,301.697 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1,882.586 | 1,764.219 | 2,442.095 | 334.124 | 921.146 | 2,444.711 | 2,621.527 | 2,771.533 | 3,587.882 | 2,522.353 | 2,561.521 | 2,552.617 | 4,650.433 | 3,698.756 | 2,409.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24,244.424 | 25,692.72 | 21,567.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 36,318.822 | 47,302.318 | 19,968.148 | 23,102.194 | 19,362.169 | 39,390.171 | 61,815.823 | 30,146.163 | 24,639.507 | 35,514.878 | 37,741.81 | 40,691.843 | 43,951.05 | 34,273.052 | 26,111.433 | 34,704.868 | 38,709.072 | 37,348.46 | 35,976.098 | 27,527.924 | 49,351.687 | 36,747.963 | 26,919.745 | 32,186.656 | 70,738.62 | 49,206.95 | 36,889.299 | 33,818.6 | 26,098.284 | 30,482.285 | 30,276.301 | 78,390.468 | 21,358.973 | 22,632.378 | 25,704.068 | 22,770.05 | -1,270.549 | -7,948.33 | 9,890.618 | 22,865.89 | 19,096.177 | 16,088.663 | 27,308.712 | 29,815.949 | 15,825.512 | 12,590.689 | 26,614.739 | 97,410.278 | 55,553.856 |
Total Current Liabilities
| 714,953.579 | 743,862.819 | 659,225.951 | 685,194.519 | 725,016.756 | 868,991.387 | 846,408.209 | 875,853.097 | 894,752.295 | 787,507.486 | 862,082.798 | 883,202.66 | 842,788.486 | 810,651.981 | 695,968.449 | 701,020.837 | 734,186.235 | 625,636.065 | 686,904.904 | 668,931.502 | 630,446.023 | 561,669.59 | 567,292.161 | 615,506.826 | 538,523.3 | 488,674.41 | 460,974.712 | 511,596.751 | 440,751.44 | 409,321.111 | 378,065.874 | 468,979.801 | 334,738.46 | 356,867.485 | 292,476.796 | 298,417.38 | 274,158.85 | 251,933.339 | 239,829.758 | 256,924.18 | 273,534.023 | 255,830.785 | 246,373.038 | 271,139.785 | 194,975.263 | 174,223.741 | 163,928.253 | 133,675.98 | 104,090.835 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 17,041.763 | 16,653.856 | 21,496.533 | 11,222.666 | 11,054.76 | 10,774.038 | 11,604.895 | 15,303.026 | 19,059.188 | 20,865.857 | 25,205.842 | 25,718.004 | 21,578.845 | 22,749.26 | 25,056.593 | 24,794.454 | 12,900.656 | 14,047.959 | 22,652.715 | 39,055.363 | 35,919.659 | 44,356.047 | 48,929.378 | 47,712.178 | 26,223.332 | 27,228.608 | 24,112.229 | 24,782.784 | 16,620.532 | 11,332.358 | 111,231.463 | 106,283.828 | 106,977.112 | 77,520.909 | 72,523.152 | 78,755.914 | 73,949.252 | 62,661.473 | 44,378.14 | 50,126.415 | 5,919.534 | 6,062.173 | 6,245.05 | 17,499.106 | 6,616.288 | 6,981.397 | 7,203.798 | 5,624.611 | 5,624.611 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.45 | 17.02 | 48.73 | 80.439 | 100.549 | 120.658 | 140.768 | 160.878 | 559,638.582 | 477,710.866 | 481,537.364 | 528,489.216 | 439,647.017 | 405,214.567 | 398,338.123 | 451,627.648 | 397,918.521 | 364,280.026 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 1,886.752 | 1,949.34 | 2,013.556 | 134.888 | 130.274 | 158.764 | 191.002 | 225.568 | 307.176 | 334.392 | 363.833 | 395.925 | 419.204 | 462.008 | 1,798.149 | 565.286 | 614.726 | 587.692 | 728.675 | 1,003.228 | 659.978 | 371.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 76,132.902 | 75,952.422 | 75,597.733 | 75,926.071 | 80,676.76 | 79,902.921 | 78,635.203 | 77,077.744 | 74,347.748 | 72,111.14 | 70,575.222 | 68,887.075 | 88,106.104 | 85,636.63 | 83,172.063 | 80,557.589 | 76,454.103 | 75,311.564 | 73,976.101 | 76,019.304 | 68,819.407 | 69,666.655 | 68,153.02 | 67,005.13 | 70,335.091 | 67,946.418 | 65,555.08 | 62,407.252 | 57,890.311 | 62,663.932 | 55,001.154 | 58,004.096 | 58,323.112 | 52,853.419 | 54,755.848 | 43,223.516 | 59,748.551 | 54,335.361 | 30,833.559 | 24,573.66 | 19,932.901 | 19,521.355 | 18,980.214 | 7,889.452 | 19,786.165 | 16,971.952 | 17,581.809 | -5,624.611 | -5,624.611 |
Total Non-Current Liabilities
| 93,174.665 | 92,606.277 | 97,094.266 | 87,148.737 | 91,731.52 | 90,676.959 | 90,240.099 | 92,380.77 | 95,293.687 | 94,926.337 | 97,794.62 | 94,739.967 | 109,821.672 | 108,561.674 | 108,468.387 | 105,658.05 | 89,762.484 | 89,814.574 | 97,133.417 | 115,631.47 | 105,158.27 | 114,484.709 | 118,880.547 | 115,282.594 | 97,173.149 | 95,762.718 | 90,395.984 | 88,193.264 | 75,170.821 | 74,367.761 | 166,232.618 | 164,287.925 | 165,300.224 | 130,374.328 | 127,279 | 121,979.43 | 133,697.803 | 116,996.834 | 75,211.699 | 74,700.075 | 25,852.435 | 25,583.528 | 25,225.264 | 25,388.558 | 26,402.454 | 23,953.35 | 24,785.607 | 5,624.611 | 5,624.611 |
Total Liabilities
| 808,128.244 | 836,469.096 | 756,320.216 | 772,343.256 | 816,748.276 | 959,668.346 | 936,648.308 | 968,233.867 | 990,045.982 | 882,433.823 | 959,877.418 | 977,942.627 | 952,610.158 | 919,213.655 | 804,436.836 | 806,678.887 | 823,948.719 | 715,450.639 | 784,038.321 | 784,562.972 | 735,604.293 | 676,154.299 | 686,172.707 | 730,789.419 | 635,696.449 | 584,437.128 | 551,370.696 | 599,790.015 | 515,922.261 | 483,688.872 | 544,298.491 | 633,267.725 | 500,038.684 | 487,241.812 | 419,755.796 | 420,396.809 | 407,856.653 | 368,930.173 | 315,041.457 | 331,624.255 | 299,386.458 | 281,414.313 | 271,598.302 | 296,528.343 | 221,377.717 | 198,177.091 | 188,713.86 | 161,281.794 | 126,274.656 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 7,987.969 | 0 | 7,987.969 | 7,987.969 | 7,987.969 | 7,987.969 | 7,787.969 | 7,787.969 | 9,122.982 | 9,122.982 | 9,122.982 | 9,122.982 | 9,122.982 | 9,122.982 | 18,018.094 | 18,018.094 | 16,291.861 | 16,291.861 | 19,181.719 | 19,181.719 | 16,134.852 | 16,134.852 | 25,688.343 | 25,688.343 | 23,532.862 | 23,532.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,175.665 | 19,186.053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 173,010.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 172,600.322 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 93,653.089 | 86,573.639 | 86,573.639 | 85,949.189 | 85,949.189 | 85,139.189 | 85,139.189 | 85,139.189 |
Retained Earnings
| 287,302.418 | 328,694.435 | 334,945.222 | 331,450.31 | 324,417.053 | 324,666.755 | 345,850.144 | 341,007.958 | 306,954.294 | 295,199.251 | 288,631.933 | 261,021.339 | 232,417.964 | 233,017.426 | 242,239.108 | 232,076.968 | 245,318.634 | 229,296.146 | 235,867.484 | 234,658.203 | 231,920.151 | 230,116.112 | 230,534.399 | 230,381.622 | 226,644.348 | 230,480.393 | 221,680.282 | 215,372.236 | 174,805.958 | 186,732.115 | 184,259.79 | 189,918.992 | 185,969.106 | 172,560.399 | 165,559.836 | 162,311.09 | 160,172.258 | 161,327.943 | 147,343.977 | 141,193.96 | 117,685.003 | 93,365.911 | 87,469.362 | 77,711.044 | 46,311.766 | 29,004.619 | 22,336.253 | 18,987.06 | 14,906.384 |
Accumulated Other Comprehensive Income/Loss
| 0 | -7,987.969 | -7,987.969 | -7,987.969 | -7,987.969 | -7,987.969 | -7,987.969 | -7,987.969 | -7,787.969 | -7,787.969 | -9,122.982 | -9,122.982 | -9,122.982 | -9,122.982 | -9,122.982 | -9,122.982 | -18,018.094 | -18,018.094 | -16,291.861 | -16,291.861 | -19,181.719 | -19,181.719 | -16,134.852 | -16,134.852 | -25,688.343 | -25,688.343 | -23,532.862 | -23,532.862 | 2,210.32 | 2,210.32 | 2,210.32 | 2,210.32 | 0 | 0 | 0 | 0 | -22,175.665 | -19,186.053 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 493,750.446 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 501,738.415 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 500,955.315 | 514,434.875 | 24,962.035 | 24,962.035 | 24,962.035 | 24,962.035 | 24,962.035 | 24,962.035 | 24,962.035 | 24,962.035 | 33,382.166 | 24,962.035 | 24,962.035 | 4,718.52 | 10,714.264 | 3,032.505 | 3,032.505 | 845.505 | 845.505 | -100,045.573 |
Total Shareholders Equity
| 954,063.186 | 995,455.203 | 1,001,705.99 | 998,211.078 | 991,177.821 | 991,427.523 | 1,012,610.912 | 1,007,768.726 | 973,915.062 | 962,160.019 | 954,257.687 | 926,647.094 | 898,043.718 | 898,643.18 | 906,671.762 | 896,509.622 | 900,856.176 | 884,833.689 | 893,131.259 | 891,921.978 | 886,294.068 | 884,490.029 | 887,955.183 | 887,802.407 | 874,511.641 | 878,347.686 | 871,703.057 | 865,395.011 | 850,571.914 | 862,498.072 | 873,505.306 | 310,744.436 | 304,584.23 | 291,175.522 | 284,174.96 | 280,926.214 | 256,611.717 | 260,757.014 | 265,959.101 | 259,809.084 | 236,300.127 | 211,981.035 | 178,761.521 | 169,003.203 | 135,293.459 | 117,986.313 | 108,320.947 | 104,971.754 | 100,045.573 |
Total Equity
| 1,020,127.426 | 1,063,568.57 | 1,070,425.794 | 1,067,279.218 | 1,058,189.416 | 1,058,722.701 | 1,079,210.061 | 1,073,965.71 | 1,041,429.999 | 1,029,747.159 | 1,022,055.313 | 992,485.493 | 962,327.561 | 963,420.762 | 972,870.39 | 961,981.659 | 968,715.66 | 952,786.898 | 951,144.473 | 1,035,820.381 | 1,033,825.717 | 1,031,832.713 | 1,039,251.102 | 1,040,576.553 | 1,038,642.344 | 1,042,169.714 | 1,031,481.605 | 1,023,237.46 | 1,001,750.636 | 924,863.978 | 935,949.333 | 368,389.287 | 363,908.783 | 350,753.181 | 345,699.461 | 344,087.44 | 322,178.637 | 326,398.292 | 324,550.471 | 317,909.776 | 295,083.074 | 260,543.54 | 223,860.622 | 201,124.215 | 167,756.544 | 150,619.04 | 134,831.955 | 127,679.763 | 100,045.573 |
Total Liabilities & Shareholders Equity
| 1,828,255.67 | 1,900,037.667 | 1,826,746.01 | 1,839,622.474 | 1,874,937.692 | 2,018,391.046 | 2,015,858.368 | 2,042,199.577 | 2,031,475.981 | 1,912,180.982 | 1,981,932.731 | 1,970,428.12 | 1,914,937.719 | 1,882,634.417 | 1,777,307.226 | 1,768,660.547 | 1,792,664.378 | 1,668,237.536 | 1,735,182.794 | 1,820,383.353 | 1,769,430.009 | 1,707,987.012 | 1,725,423.81 | 1,771,365.972 | 1,674,338.793 | 1,626,606.842 | 1,582,852.301 | 1,623,027.475 | 1,517,672.897 | 1,408,552.85 | 1,480,247.825 | 1,001,657.012 | 863,947.466 | 837,994.994 | 765,455.257 | 764,484.249 | 730,035.29 | 695,328.465 | 639,591.928 | 649,534.031 | 594,469.532 | 541,957.853 | 495,458.924 | 497,652.558 | 389,134.261 | 348,796.131 | 323,545.815 | 0 | 0 |