PT Trias Sentosa Tbk
IDX:TRST.JK
490 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 21,212 | 30,441 | 23,258 | 45,888 | 47,790 | 69,692 | 56,957 | 41,063 | 30,803.79 | 28,067.051 | 37,730.406 | 39,844.82 | 31,832.999 | 25,992.549 | 27,625.731 | 33,359.583 | 26,699.469 | 30,115.764 | 40,942.47 | 27,763.35 | 48,627.706 | 63,111.052 | 74,464.257 | 123,688.905 | 141,041.792 | 158,974.114 | 156,288.491 | 35,033.39 | 35,355.247 | 32,479.444 | 23,448.175 | 53,522.21 | 69,569.741 | 66,577.371 | 41,790.559 | 73,794.484 | 55,600.536 | 56,379.917 | 57,475.389 | 102,528.696 | 51,480.3 | 52,567.004 | 49,893.786 | 46,831.447 | 46,821.14 | 36,937.16 | 43,985.468 | 44,289.308 | 54,633.141 | 27,534.158 | 40,807.311 |
Short Term Investments
| 0 | 1,642 | 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 |
Cash and Short Term Investments
| 21,212 | 30,441 | 23,258 | 45,888 | 47,790 | 69,692 | 56,957 | 41,063 | 30,803.79 | 28,067.051 | 37,730.406 | 39,844.82 | 31,832.999 | 25,992.549 | 27,625.731 | 33,359.583 | 26,699.469 | 30,115.764 | 40,942.47 | 27,763.35 | 48,627.706 | 63,111.052 | 74,464.257 | 123,688.905 | 141,041.792 | 158,974.114 | 156,288.491 | 35,033.39 | 35,355.247 | 32,479.444 | 23,448.175 | 53,522.21 | 69,569.741 | 66,577.371 | 41,790.559 | 73,794.484 | 55,600.536 | 56,379.917 | 57,475.389 | 102,528.696 | 51,480.3 | 52,567.004 | 49,893.786 | 46,831.447 | 46,821.14 | 36,937.16 | 43,985.468 | 44,289.308 | 54,633.141 | 27,534.158 | 40,807.311 |
Net Receivables
| 715,521 | 728,898 | 697,545 | 608,338 | 627,247 | 618,883 | 664,171 | 692,164 | 736,549 | 801,919 | 867,252 | 741,166 | 683,772 | 794,950.265 | 744,724.696 | 633,466.124 | 685,188.096 | 759,619.728 | 741,751.806 | 631,248.535 | 685,666.496 | 669,315.394 | 663,896.914 | 611,663.755 | 672,963.763 | 647,150.426 | 595,082.818 | 522,873.506 | 522,699.212 | 536,222.975 | 522,007.994 | 504,450.977 | 468,344 | 523,802.374 | 503,332.449 | 481,007.638 | 587,429.455 | 558,762.562 | 585,907.22 | 568,834.901 | 620,834.932 | 688,067.295 | 613,002.972 | 587,140.431 | 521,989.376 | 462,775.785 | 419,319.521 | 338,909.501 | 0 | 413,079.111 | 376,346.405 |
Inventory
| 871,043 | 851,451 | 792,968 | 808,724 | 909,547 | 1,005,078 | 1,017,047 | 1,188,514 | 1,155,863.881 | 1,090,292.887 | 907,261.99 | 909,936.206 | 898,860.984 | 942,470.126 | 824,026.54 | 659,317.027 | 732,485.345 | 677,155.38 | 786,682.881 | 721,238.224 | 778,404.312 | 723,612.59 | 686,611.42 | 747,525.281 | 725,091.128 | 644,378.81 | 612,942.937 | 630,688.428 | 631,980.948 | 636,127.969 | 629,336.596 | 621,015.089 | 599,399.138 | 545,429.038 | 490,652.615 | 581,817.477 | 666,408.62 | 530,861.722 | 519,458.097 | 509,899.016 | 561,565.484 | 574,022.671 | 486,625.524 | 558,872.7 | 534,819.795 | 383,525.626 | 390,442.884 | 380,896.443 | 449,172.948 | 381,987.176 | 343,665.496 |
Other Current Assets
| 22,920 | 15,894 | 83,358 | 21,555 | 12,782 | 41,097 | 36,507 | 48,053 | 146,373.803 | 172,460.187 | 151,359.204 | 123,296.623 | 6,541.922 | 4,295.721 | 9,235.325 | 10,942.364 | 14,453.359 | 5,237.3 | 6,953.914 | 14,247.741 | 4,870.875 | 6,503.197 | 7,327.27 | 11,272.618 | 5,555.492 | 6,124.079 | 8,727.022 | 1,131.701 | 4,244.098 | 5,795.96 | 7,079.062 | 1,011.615 | 6,832.993 | 20,235.072 | 7,549.419 | 1,147.119 | 14,579.619 | 13,072.934 | 8,689.983 | 1,030.302 | 5,887.111 | 6,731.606 | 4,361.858 | 1,612.531 | 10,904.916 | 29,207.414 | 9,918.948 | 413,279.485 | 0 | 36,413.718 | 14,023.013 |
Total Current Assets
| 1,630,696 | 1,626,684 | 1,637,456 | 1,484,505 | 1,616,039 | 1,744,912 | 1,804,053 | 2,006,812 | 2,069,590.474 | 2,092,739.124 | 1,963,603.6 | 1,814,243.649 | 1,739,553.525 | 1,767,708.661 | 1,605,612.292 | 1,337,085.098 | 1,458,826.269 | 1,472,128.172 | 1,576,331.071 | 1,394,497.85 | 1,517,569.388 | 1,462,542.234 | 1,432,299.861 | 1,494,150.559 | 1,544,652.175 | 1,456,627.43 | 1,373,041.268 | 1,189,727.025 | 1,194,279.505 | 1,210,626.348 | 1,181,871.826 | 1,179,999.892 | 1,144,145.871 | 1,156,043.855 | 1,043,325.043 | 1,137,766.718 | 1,324,018.229 | 1,159,077.135 | 1,171,530.69 | 1,182,292.915 | 1,239,767.826 | 1,321,388.576 | 1,153,884.14 | 1,194,457.109 | 1,114,535.228 | 912,445.985 | 863,666.82 | 838,465.235 | 927,391.517 | 859,014.163 | 774,842.225 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,223,625 | 3,511,219 | 3,438,326 | 3,402,592 | 3,493,012 | 3,410,336 | 3,387,649 | 3,483,034 | 3,407,334.26 | 3,232,739.806 | 2,844,581.466 | 2,717,100.509 | 2,737,210.747 | 2,780,503.173 | 2,758,256.313 | 2,748,561.937 | 2,855,140.771 | 2,771,822.298 | 3,215,957.075 | 2,784,760.153 | 2,778,673.449 | 2,721,405.216 | 2,674,982.182 | 2,535,555.929 | 2,244,665.632 | 2,150,328.288 | 2,059,480.969 | 1,992,196.958 | 1,975,761.7 | 1,937,704.467 | 1,966,266.494 | 2,025,462.702 | 1,933,586.233 | 1,972,463.592 | 2,005,100.041 | 2,101,159.762 | 2,279,409.196 | 2,107,983.148 | 2,059,217.303 | 1,980,022.881 | 1,943,815.2 | 1,942,573.919 | 1,841,842.152 | 1,991,932.354 | 1,836,557.667 | 1,569,286.973 | 1,452,011.218 | 1,266,886.999 | 1,243,443.045 | 1,255,299.312 | 1,227,143.452 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,835.585 | 0 | 0 |
Goodwill and 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,835.585 | 0 | 0 |
Long Term Investments
| 136,368 | 147,490 | 140,185 | 130,620 | 125,724 | 118,257 | 122,000 | 123,791 | 95,240.464 | 90,819.504 | 85,999.678 | 85,009.445 | 81,986.825 | 78,302.989 | 80,673.476 | 85,810.702 | 93,241.194 | 94,609.655 | 111,026.343 | 98,128.119 | 128,734.893 | 96,827.369 | 94,565.378 | 94,784.687 | 90,488.73 | 87,436.584 | 83,478.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 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 |
Other Non-Current Assets
| 50,975 | 40,857 | 32,743 | 27,139 | 27,628 | 74,448 | 66,929 | 163,436 | 43,353.001 | 21,009.532 | 12,519.338 | 12,478.35 | 41,087.86 | 17,262.243 | 56,764.278 | 51,844.651 | 70,483.073 | 92,348.659 | 164,228.226 | 71,636.766 | 125,398.542 | 115,954.551 | 139,686.916 | 160,410.412 | 170,841.917 | 185,779.209 | 153,125.148 | 150,981.953 | 112,091.975 | 121,515.869 | 103,768.046 | 85,133.631 | 194,264.025 | 160,430.39 | 155,834.008 | 118,433.019 | 94,617.11 | 70,037.564 | 106,786.168 | 98,969.699 | 76,958.242 | 76,464.371 | 90,307.179 | 74,530.042 | 59,013.418 | 28,162.737 | 83,287.454 | 82,776.805 | -1,245,278.63 | 124,954.213 | 89,268.838 |
Total Non-Current Assets
| 3,410,968 | 3,699,566 | 3,611,254 | 3,560,351 | 3,646,364 | 3,603,041 | 3,576,578 | 3,770,261 | 3,545,927.725 | 3,344,568.842 | 2,943,100.483 | 2,814,588.303 | 2,860,285.432 | 2,876,068.405 | 2,895,694.067 | 2,886,217.29 | 3,018,865.039 | 2,958,780.612 | 3,491,211.644 | 2,954,525.038 | 3,032,806.884 | 2,934,187.136 | 2,909,234.476 | 2,790,751.028 | 2,505,996.278 | 2,423,544.081 | 2,296,084.513 | 2,143,178.911 | 2,087,853.676 | 2,059,220.336 | 2,070,034.541 | 2,110,596.333 | 2,127,850.258 | 2,132,893.982 | 2,160,934.05 | 2,219,592.782 | 2,374,026.306 | 2,178,020.712 | 2,166,003.471 | 2,078,992.58 | 2,020,773.442 | 2,019,038.291 | 1,932,149.331 | 2,066,462.396 | 1,895,571.085 | 1,597,449.71 | 1,535,298.672 | 1,349,663.804 | 1,245,278.63 | 1,380,253.525 | 1,316,412.29 |
Total Assets
| 5,041,664 | 5,326,250 | 5,248,710 | 5,044,856 | 5,262,403 | 5,347,953 | 5,380,631 | 5,777,073 | 5,615,518.199 | 5,437,307.966 | 4,906,704.082 | 4,628,831.952 | 4,599,838.958 | 4,643,777.066 | 4,501,306.36 | 4,223,302.388 | 4,477,691.308 | 4,430,908.784 | 5,067,542.715 | 4,349,022.888 | 4,550,376.272 | 4,396,729.37 | 4,341,534.337 | 4,284,901.587 | 4,050,648.454 | 3,880,171.511 | 3,669,125.78 | 3,332,905.936 | 3,282,133.181 | 3,269,846.684 | 3,251,906.367 | 3,290,596.224 | 3,271,996.129 | 3,288,937.837 | 3,204,259.092 | 3,357,359.5 | 3,698,044.536 | 3,337,097.847 | 3,337,534.16 | 3,261,285.495 | 3,260,541.269 | 3,340,426.867 | 3,086,033.471 | 3,260,919.505 | 3,010,106.313 | 2,509,895.695 | 2,398,965.492 | 2,188,129.039 | 2,247,012.43 | 2,239,267.688 | 2,091,254.515 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 370,982 | 343,648 | 390,526 | 325,756 | 410,975 | 480,203 | 406,969 | 529,993 | 539,295.934 | 657,864.993 | 586,091.865 | 512,779.255 | 567,189.82 | 711,175.167 | 600,457.225 | 433,866.428 | 485,136.896 | 528,943.677 | 527,608.718 | 466,998.602 | 507,715.86 | 428,026.96 | 462,771.742 | 486,043.452 | 476,606.517 | 483,828.444 | 386,550.637 | 384,189.886 | 399,140.049 | 422,424.733 | 415,508.872 | 365,124.448 | 471,621.883 | 348,999.966 | 272,187.002 | 265,387.62 | 530,193.862 | 434,995.129 | 383,765.758 | 365,444.351 | 459,507.578 | 497,164.353 | 456,723.731 | 373,067.811 | 409,919.265 | 308,653.535 | 355,732.918 | 208,965.232 | 312,386.347 | 342,964.965 | 274,755.745 |
Short Term Debt
| 1,218,818 | 1,287,699 | 1,220,817 | 1,154,372 | 1,129,738 | 1,183,645 | 1,113,444 | 1,436,041 | 1,367,674.499 | 1,126,836.402 | 982,557.655 | 954,037.593 | 799,789.309 | 709,250.803 | 674,149.422 | 659,590.862 | 685,192.212 | 727,947.756 | 865,520.755 | 722,167.109 | 805,393.61 | 750,253.634 | 705,132.751 | 742,547.341 | 713,128.287 | 608,039.11 | 587,728.483 | 529,681.009 | 475,918.154 | 448,434.541 | 428,539.842 | 497,222.346 | 417,651.169 | 541,348.502 | 501,225.233 | 551,899.511 | 485,051.718 | 434,168.467 | 496,900.814 | 544,316.519 | 517,948.674 | 509,028.474 | 511,098.299 | 634,442.109 | 479,781.701 | 378,425.095 | 287,818.432 | 387,818.004 | 0 | 327,085.546 | 228,568.764 |
Tax Payables
| 0 | 4,753 | 5,879 | 1,312 | 8,924 | 2,759 | 6,397 | 4,428 | 6,818.508 | 6,537.739 | 5,282.279 | 1,470.432 | 6,320.434 | 1,489.29 | 1,761.867 | 1,011.037 | 2,278.772 | 777.019 | 594.102 | 979.158 | 729.869 | 427.859 | 728.405 | 1,844.485 | 1,626.252 | 397.064 | 2,498.901 | 1,981.05 | 1,913.056 | 1,274.633 | 1,170.089 | 2,096.792 | 273.107 | 299.136 | 5,590.548 | 1,851.347 | 2,203.97 | 1,477.522 | 1,814.283 | 3,335.757 | 6,696.385 | 2,878.915 | 6,402.395 | 6,254.47 | 5,183.469 | 4,892.916 | 3,882.585 | 4,452.119 | 0 | 1,803.596 | 2,159.112 |
Deferred Revenue
| 2,674 | 1,396 | 2,516 | 1,199 | 513 | 95 | 845 | 576 | 743.417 | 1,430.921 | 2,128.138 | 2,255.57 | 2,324.627 | 903.424 | 5,336.366 | 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 |
Other Current Liabilities
| 83,975 | 74,209 | 77,074 | 77,762 | 69,148 | 71,295 | 80,979 | 54,002 | 68,541.313 | 126,080.054 | 91,972.824 | 78,162.249 | 105,459.039 | 51,516.692 | 63,456.931 | 70,133.194 | 49,497.234 | 70,934.891 | 118,272.325 | 111,208.616 | 117,353.904 | 122,095.87 | 116,308.932 | 85,484.097 | 54,272.601 | 37,419.618 | 57,302.529 | 54,550.176 | 40,505.512 | 50,340.304 | 44,284.744 | 47,432.52 | 38,491.795 | 41,828.029 | 48,604.089 | 52,249.593 | 50,443.34 | 50,766.544 | 52,116.944 | 45,414.922 | 41,859.216 | 70,864.764 | 51,070.994 | 37,563.765 | 48,173.896 | 50,538.352 | 73,945.212 | 46,546.613 | 399,729.643 | 52,178.749 | 31,434.359 |
Total Current Liabilities
| 1,676,449 | 1,706,952 | 1,690,933 | 1,559,089 | 1,610,374 | 1,735,238 | 1,602,237 | 2,020,612 | 1,976,255.163 | 1,912,212.37 | 1,662,750.483 | 1,547,234.667 | 1,474,762.794 | 1,472,846.085 | 1,343,399.945 | 1,163,590.484 | 1,219,826.343 | 1,327,826.324 | 1,511,401.799 | 1,300,374.327 | 1,430,463.374 | 1,300,376.464 | 1,284,213.425 | 1,314,074.89 | 1,244,007.405 | 1,129,287.171 | 1,031,581.649 | 968,421.072 | 915,563.714 | 921,199.578 | 888,333.458 | 909,779.314 | 927,764.847 | 932,176.497 | 822,016.324 | 869,536.724 | 1,065,688.92 | 919,930.14 | 932,783.516 | 955,175.793 | 1,019,315.468 | 1,077,057.591 | 1,018,893.024 | 1,045,073.685 | 937,874.863 | 737,616.981 | 717,496.563 | 643,329.85 | 712,115.99 | 722,229.26 | 534,758.869 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 678,694 | 685,620 | 729,731 | 735,935 | 771,559 | 788,535 | 855,967 | 713,406 | 687,100.611 | 722,762.02 | 516,506.318 | 424,773.665 | 503,967.553 | 517,317.532 | 566,959.374 | 582,615.993 | 661,144.121 | 602,220.493 | 725,605.788 | 639,187.233 | 655,421.02 | 655,234.807 | 586,948.412 | 472,515.607 | 233,545.875 | 255,482.151 | 258,949.751 | 112,995.253 | 129,454.061 | 128,679.297 | 140,577.533 | 148,278.772 | 160,641.407 | 158,387.8 | 171,635.767 | 199,253.508 | 226,833.627 | 230,303.506 | 231,018.301 | 259,365.394 | 273,566.851 | 307,312.773 | 206,645.417 | 242,098.572 | 270,652.472 | 214,791.859 | 130,087.285 | 7,816.857 | 0 | 13,475.011 | 15,658.284 |
Deferred Revenue Non-Current
| -678,694 | 4,280 | 0 | 6,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726,847.521 | 769,984.021 | 567,019.38 | 367,222.009 | 342,112.69 | 491,208.189 | 468,876.43 | 382,707.108 | 477,730.238 | 339,482.366 | 391,831.238 | 559,961.511 | 738,283.417 | 622,179.469 | 507,375.921 | 591,531.137 | 522,300.721 | 505,422.903 | 469,448.386 | 480,695.615 | 458,315.244 | 462,692.393 | 335,419.724 | 340,700.819 | 502,648.594 | 376,492.611 | 393,735.607 | 406,530.076 | 491,219.015 | 487,432.172 | 572,175.974 | 537,453.937 | 469,871.239 | 1,948.242 | 361,730.979 | 437,436.558 | 0 | 488,880.319 | 319,277.454 |
Deferred Tax Liabilities Non-Current
| 176,690 | 188,474 | 175,356 | 165,704 | 133,726 | 133,273 | 135,377 | 144,440 | 133,793.087 | 123,066.942 | 131,461.246 | 136,533.281 | 136,164.055 | 133,124.417 | 140,627.894 | 143,619.288 | 167,072.298 | 163,462.752 | 198,647.256 | 167,271.371 | 179,958.212 | 183,563.42 | 189,124.843 | 196,113.675 | 217,905.512 | 214,205.934 | 207,953.448 | 209,344.506 | 223,303.421 | 236,757.074 | 234,022.795 | 233,372.407 | 270,316.401 | 269,268.275 | 266,356.744 | 277,332.804 | 285,763.359 | 262,367.479 | 255,912.664 | 243,865.4 | 212,670.386 | 211,447.881 | 189,000.639 | 227,957.412 | 149,177.256 | 147,089.919 | 151,733.087 | 151,529.822 | 0 | 167,695.181 | 168,388.772 |
Other Non-Current Liabilities
| 59,631 | 54,241 | 55,314 | 53,571 | 47,021 | 46,839 | 49,532 | 50,057 | 65,156.882 | 59,766.377 | 60,434.522 | 57,602.285 | -662,508.26 | -705,774.287 | -501,788.365 | -300,555.821 | -275,273.492 | -425,548.743 | -402,216.283 | -314,978.087 | -413,064.903 | -274,721.913 | -327,957.176 | -495,148.712 | -666,671.803 | -552,165.381 | -439,375.803 | -524,955.529 | -452,515.826 | -437,592.031 | -400,728.922 | -413,885.067 | -399,766.901 | -405,792.628 | -280,245.477 | -286,385.045 | -459,343.677 | -333,812.586 | -351,347.777 | -365,144.351 | -451,789.037 | -449,021.17 | -536,913.967 | -501,341.241 | -434,457.916 | 35,481.663 | -327,663.594 | -404,976.507 | 0 | -459,966.234 | -291,335.204 |
Total Non-Current Liabilities
| 915,015 | 932,615 | 960,401 | 961,350 | 952,306 | 968,647 | 1,040,876 | 907,903 | 886,050.581 | 905,595.338 | 708,402.086 | 618,909.231 | 704,470.869 | 714,651.683 | 772,818.282 | 792,901.47 | 895,055.617 | 831,342.69 | 990,913.191 | 874,187.624 | 900,044.567 | 903,558.681 | 839,947.317 | 733,442.081 | 523,063 | 539,702.173 | 534,903.317 | 388,915.366 | 422,542.377 | 433,267.243 | 443,319.791 | 448,461.726 | 489,506.15 | 484,555.84 | 493,166.758 | 530,902.086 | 555,901.903 | 535,351.01 | 529,318.795 | 544,616.519 | 525,667.214 | 557,171.657 | 430,908.063 | 506,168.68 | 455,243.051 | 399,311.684 | 315,887.756 | 191,806.73 | 0 | 210,084.277 | 211,989.305 |
Total Liabilities
| 2,591,464 | 2,639,567 | 2,651,334 | 2,520,439 | 2,562,680 | 2,703,885 | 2,643,113 | 2,928,515 | 2,862,305.743 | 2,817,807.708 | 2,371,152.568 | 2,166,143.898 | 2,179,233.664 | 2,187,497.768 | 2,116,218.227 | 1,956,491.953 | 2,114,881.96 | 2,159,169.014 | 2,502,314.99 | 2,174,561.951 | 2,330,507.942 | 2,203,935.144 | 2,124,160.742 | 2,047,516.971 | 1,767,070.405 | 1,668,989.344 | 1,566,484.966 | 1,357,336.439 | 1,338,106.092 | 1,354,466.821 | 1,331,653.249 | 1,358,241.04 | 1,417,270.997 | 1,416,732.337 | 1,315,183.082 | 1,400,438.81 | 1,621,590.823 | 1,455,281.15 | 1,462,102.311 | 1,499,792.312 | 1,544,982.683 | 1,634,229.248 | 1,449,801.088 | 1,551,242.365 | 1,393,117.914 | 1,136,928.665 | 1,033,384.319 | 835,136.58 | 712,115.99 | 932,313.537 | 746,748.173 |
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 |
Common Stock
| 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 | 280,800 |
Retained Earnings
| 1,077,317 | 1,104,544 | 1,118,157 | 1,111,975 | 1,257,266 | 1,284,579 | 1,368,337 | 1,370,564 | 1,385,122.796 | 1,332,399.717 | 1,342,110.424 | 1,290,685.712 | 1,247,639.31 | 1,258,896.919 | 1,189,311.68 | 1,148,366.144 | 1,119,009.792 | 1,121,754.319 | 1,091,480.672 | 1,093,762.391 | 1,092,798.34 | 1,074,709.974 | 1,073,365.676 | 1,062,851.856 | 1,030,637.732 | 1,022,885.11 | 1,012,598.951 | 999,422.237 | 977,627.458 | 974,768.439 | 983,952.058 | 976,262.555 | 970,247.652 | 958,634.846 | 962,803.539 | 957,507.688 | 950,735.014 | 944,667.22 | 951,458.488 | 947,245.578 | 969,777.847 | 959,302.061 | 954,580.815 | 932,201.101 | 922,111.228 | 917,334.613 | 935,771.636 | 928,315.549 | 964,955.038 | 940,506.569 | 978,273.74 |
Accumulated Other Comprehensive Income/Loss
| 839,733 | 1,044,461 | 936,388 | 890,253 | 913,802 | 836,128 | 845,407 | 957,560 | 882,126.589 | 812,764.566 | 726,494.252 | 711,438.618 | 725,639.853 | 753,088.377 | 755,623.327 | 677,456.805 | 799,778.099 | 701,045.096 | 1,025,236.17 | 639,232.922 | 679,278.114 | 674,791.599 | 696,287.641 | 727,028.57 | 805,477.127 | 740,749.638 | 640,775.821 | 608,465.35 | 598,717.721 | 572,929.514 | 569,619.15 | 589,410.719 | 517,795.57 | 546,888.744 | 560,590.562 | 633,731.092 | 761,036.789 | 572,467.568 | 559,291.451 | 444,524.902 | 381,098.829 | 382,213.648 | 317,969.658 | 413,794.129 | 331,195.261 | 94,950.507 | 67,127.627 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 79,882 | 79,882 | 92,882 | 79,882 | 79,882 | 79,882 | 79,882 | 79,882 | 79,881.91 | 79,881.91 | 79,881.91 | 79,881.91 | 79,881.91 | 79,881.91 | 79,881.91 | 89,881.91 | 89,881.91 | 88,881.91 | 88,881.91 | 88,881.91 | 87,881.91 | 87,881.91 | 87,881.91 | 87,881.91 | 86,881.91 | 86,881.91 | 86,881.91 | 86,881.91 | 86,881.91 | 86,881.91 | 85,881.91 | 85,881.91 | 85,881.91 | 85,881.91 | 84,881.91 | 84,881.91 | 83,881.91 | 83,881.91 | 83,881.91 | 88,922.703 | 83,881.91 | 83,881.91 | 82,881.91 | 82,881.91 | 82,881.91 | 79,881.91 | 81,881.91 | 143,876.911 | -1,245,755.038 | 85,647.581 | 85,432.602 |
Total Shareholders Equity
| 2,277,732 | 2,509,687 | 2,428,227 | 2,362,910 | 2,531,750 | 2,481,389 | 2,574,426 | 2,688,806 | 2,627,931.296 | 2,505,846.194 | 2,429,286.586 | 2,362,806.24 | 2,333,961.073 | 2,372,667.206 | 2,305,616.917 | 2,196,504.859 | 2,289,469.801 | 2,192,481.325 | 2,486,398.752 | 2,102,677.223 | 2,140,758.365 | 2,118,183.483 | 2,138,335.228 | 2,158,562.336 | 2,203,796.77 | 2,131,316.658 | 2,021,056.682 | 1,975,569.497 | 1,944,027.09 | 1,915,379.863 | 1,920,253.118 | 1,932,355.184 | 1,854,725.132 | 1,872,205.5 | 1,889,076.011 | 1,956,920.69 | 2,076,453.713 | 1,881,816.698 | 1,875,431.849 | 1,761,493.183 | 1,715,558.586 | 1,706,197.619 | 1,636,232.384 | 1,709,677.14 | 1,616,988.399 | 1,372,967.03 | 1,365,581.173 | 1,352,992.459 | 1,245,755.038 | 1,306,954.15 | 1,344,506.342 |
Total Equity
| 2,450,200 | 2,686,683 | 2,597,376 | 2,524,417 | 2,699,723 | 2,644,068 | 2,737,518 | 2,848,558 | 2,753,212.456 | 2,619,500.258 | 2,535,551.514 | 2,462,688.054 | 2,420,605.294 | 2,456,279.298 | 2,385,088.133 | 2,266,810.434 | 2,362,809.347 | 2,271,739.77 | 2,565,227.725 | 2,174,460.936 | 2,219,868.33 | 2,192,794.226 | 2,217,373.595 | 2,237,384.616 | 2,283,578.049 | 2,211,182.167 | 2,102,640.815 | 1,975,569.497 | 1,944,027.09 | 1,915,379.863 | 1,920,253.118 | 1,932,355.184 | 1,854,725.132 | 1,872,205.5 | 1,889,076.011 | 1,956,920.69 | 2,076,453.713 | 1,881,816.698 | 1,875,431.849 | 1,761,493.183 | 1,715,558.586 | 1,706,197.619 | 1,636,232.384 | 1,709,677.14 | 1,616,988.399 | 1,372,967.03 | 1,365,581.173 | 1,352,992.459 | 1,245,755.038 | 1,306,954.15 | 1,344,506.342 |
Total Liabilities & Shareholders Equity
| 5,041,664 | 5,326,250 | 5,248,710 | 5,044,856 | 5,262,403 | 5,347,953 | 5,380,631 | 5,777,073 | 5,615,518.199 | 5,437,307.966 | 4,906,704.082 | 4,628,831.952 | 4,599,838.958 | 4,643,777.066 | 4,501,306.36 | 4,223,302.388 | 4,477,691.308 | 4,430,908.784 | 5,067,542.715 | 4,349,022.888 | 4,550,376.272 | 4,396,729.37 | 4,341,534.337 | 4,284,901.587 | 4,050,648.454 | 3,880,171.511 | 3,669,125.78 | 3,332,905.936 | 3,282,133.181 | 3,269,846.684 | 3,251,906.367 | 3,290,596.224 | 3,271,996.129 | 3,288,937.837 | 3,204,259.092 | 3,357,359.5 | 3,698,044.536 | 3,337,097.847 | 3,337,534.16 | 3,261,285.495 | 3,260,541.269 | 3,340,426.867 | 3,086,033.471 | 3,260,919.505 | 3,010,106.313 | 2,509,895.695 | 2,398,965.492 | 2,188,129.039 | 0 | 2,239,267.688 | 2,091,254.515 |