Daechang Forging Co., Ltd.

KRX:015230.KS

5340 (KRW) • At close November 8, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q12011 Q32011 Q22011 Q12010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q32007 Q22007 Q1
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 25,565.89729,310.70326,631.4724,034.82541,041.87439,183.32131,937.44637,632.94534,592.72126,600.03818,296.97926,941.49642,380.25335,286.81532,323.29728,292.27623,759.5911,163.65718,150.2119,536.14810,481.5759,917.04414,293.13113,602.84518,006.2188,553.80915,209.269,876.09110,909.69,840.7989,799.8958,386.6189,591.8587,022.5428,675.0937,343.6568,866.8328,294.2868,374.0267,855.8255,864.6752,510.9244,207.15910,266.123,030.3361,682.1858,354.9642,806.1273,891.7161,864.6491,800.573962.8062,105.414945.061,210.338683.2653,260.657689.405418.6671,877.331,247.2851,277.321827.876
Kortetermijnbeleggingen 70,714.11262,10053,696.48950,695.0430,695.0423,495.0412,445.48213,945.4825,945.4827,445.4827,466.6217,466.62111,466.62120,466.62130,419.39543,419.39443,419.39445,419.39542,90038,402.97219,402.95719,402.54617,138.21813,126.51316,145.42228,037.86729,004.87139,004.95138,008.07836,005.23336,009.47941,005.52141,004.58945,107.45746,105.94441,102.68734,102.24831,104.9138,106.66830,605.55142,622.62938,652.13840,214.76126,867.15116,292.29916,147.22415,782.1422,2831,3853,4053,5401,8351,499.251,2653,5401,4351,462.0541,085.9551,529.0792,046.8922,646.0692,194.5831,985.052
Liquide middelen en kortetermijnbeleggingen 96,280.00991,410.70380,327.95974,729.86471,736.91462,678.36144,382.92851,578.42740,538.20334,045.51925,763.59934,408.11653,846.87355,753.43562,742.69271,711.6767,178.98556,583.05161,050.20957,939.12129,884.53129,319.5931,431.34926,729.35834,151.6436,591.67644,214.13148,881.04248,917.67845,846.03145,809.37449,392.13950,596.44752,129.99954,781.03748,446.34342,969.0839,399.19646,480.69438,461.37648,487.30441,163.06244,421.91937,133.27119,322.63517,829.40924,137.1065,089.1275,276.7165,269.6495,340.5732,797.8063,604.6642,210.064,750.3382,118.2654,722.7111,775.361,947.7463,924.2223,893.3543,471.9042,812.928
Nettovorderingen 50,372.25251,276.12544,479.5164,900.05264,634.47364,688.19573,963.19965,469.67759,970.50967,606.88262,597.41347,292.04851,408.21757,611.99447,700.59442,973.93738,094.30951,362.76335,832.57639,372.29257,837.38266,051.19960,374.76765,702.2261,920.514052,521.64143,414.011045,896.91343,065.85133,795.507032,073.11331,810.35135,176.107043,485.35136,474.021036,011.4841,122.25229,742.02334,364.821046,676.38833,156.925048,351.08442,979.7320029,015.019020,152.70315,853.66115,669.27122,011.23317,356.62916,998.6349,873.2019,580.2640
Voorraad 94,576.85492,911.35294,885.871104,792.154109,209.785108,947.215112,372.88130,901.32123,921.604122,322.763108,661.427108,117.79879,483.75862,682.85761,195.91360,269.97759,764.62265,011.02565,191.00968,310.37667,410.53172,545.19766,779.17766,300.36258,723.5458,845.25453,747.83355,188.68248,263.78442,950.06445,449.96641,508.91138,122.67835,821.44538,009.73439,236.89840,845.92238,590.83538,089.27837,135.41834,372.78235,922.03531,599.65935,678.62638,435.43138,104.79735,755.03625,174.05533,359.10436,057.62730,231.927,758.19627,802.72225,805.70619,610.36520,933.31129,812.61662,308.80449,850.34531,792.73228,846.07229,097.39529,621.971
Overige vlottende activa 1,783.3612,303.1171,821.711-0000.001-00000-0-0-000-0-00-00.001-0-0.001-0.00163,796.26600.00140,186.964-0.001-0-0.00135,759.159-0.001-00.00139,644.8810.001-036,049.3560.001-0.001-0-0.00152,532.2260.001-062,188.99-0.00174.07152,294.82728,482.1970.00124,964.907-0.001-0.0010.001-0.0020.001-0.001-0.001-0.00111,506.991
Totaal vlottende activa 243,012.476237,901.296221,515.052244,422.07245,581.172236,313.771230,719.007247,949.424224,430.317223,975.164197,022.439189,817.963184,738.848176,048.287171,639.199174,955.585165,037.916172,956.839162,073.794165,621.789155,132.444167,915.987158,585.292158,731.939154,795.693159,233.196150,483.605147,483.736137,368.426134,693.007134,325.191124,696.556124,478.284120,024.556124,601.121122,859.349123,459.883121,475.383121,043.993111,646.15118,871.567118,207.348105,763.601107,176.717110,290.292102,610.59593,049.06792,452.17286,986.90384,381.07987,867.359,038.19960,422.40652,980.67344,513.40538,905.23650,204.59986,095.39569,154.72152,715.58742,612.62642,149.56243,941.89
Niet-vlottende activa:
Materiële vaste activa, netto 104,615.191104,244.74103,562.007104,007.859102,417.596101,278.27697,438.4697,946.34793,974.50692,394.55792,617.09591,485.50880,463.58186,878.73465,045.92264,728.09465,328.02366,104.93266,516.41165,106.73966,320.99363,580.31961,559.0161,970.57760,120.33360,262.89860,493.16461,914.6561,227.80662,324.00163,313.18163,202.36264,597.34765,802.09466,500.35266,898.32566,952.33167,877.14754,657.71855,024.18537,803.53438,419.96338,966.05739,486.2340,029.66840,423.68640,138.88336,403.72836,720.27736,533.12936,548.29137,405.88437,090.39836,060.34937,222.01838,246.16539,573.24339,669.15538,629.46638,453.53738,980.08639,236.83439,845.424
Goodwill -0000000000000768.970000000000000000000000000000000000000000000000000
Immateriële activa 1,308.4271,079.861,108.6331,114.4881,196.1841,214.8471,237.6231,261.8811,286.4631,311.1361,348.8471,354.141,373.1881,432.4381,460.6431,523.8711,570.3761,622.9391,597.8521,499.1291,496.2371,544.8141,567.1321,614.9751,662.8171,709.7241,703.5661,728.7991,772.9211,149.8161,208.751,221.95985.234964.764929.93967.265976.473985.681940.723866.517853.406773.724780.144750.944756.434751.922696.532752.977672.587676.111680.299000000000000
Goodwill en immateriële activa 1,308.4271,079.861,108.6331,114.4881,196.1841,214.8471,237.6231,261.8811,286.4631,311.1361,348.8471,354.141,373.1882,201.4081,460.6431,523.8711,570.3761,622.9391,597.8521,499.1291,496.2371,544.8141,567.1321,614.9751,662.8171,709.7241,703.5661,728.7991,772.9211,149.8161,208.751,221.95985.234964.764929.93967.265976.473985.681940.723866.517853.406773.724780.144750.944756.434751.922696.532752.977672.587676.111680.29902,213.9411,979.691002,004.7531,447.6291,930.7882,448.601000
Langetermijnbeleggingen 7,571.0237,547.4547,710.833-44,461.482-23,705.537-16,606.111-5,396.288-5,931.149473.46-1,483.146-1,322.321-1,484.376-5,691.982-16,981.446-21,938.937-35,175.036-35,239.339-37,336.691-35,154.512-30,111.168-11,510.084-12,130.51-9,831.868-8,305.727-11,470.521-23,720.749-24,735.14-34,914.651-34,071.446-32,103.988-32,423.125-37,566.161-37,722.156-41,801.032-42,844.608-37,762.064-30,734.625-27,557.791-30,771.56-23,307.902-32,884.666-29,019.755-30,615.258-16,815.945-6,079.305-6,207.367-5,711.4275,105.6425,929.0813,908.9813,773.98114,268.62114,665.47213,059.11110,614.20912,929.20913,150.27911,427.92710,984.8038,840.2467,349.637,936.1167,308.969
Belastingvorderingen 1,083.576646.464051,954.22431,830.36216,606.1115,396.2880-473.461,483.1468,812.3598,138.38512,109.74121,103.76431,034.01944,065.95744,068.49546,079.68643,530.19238,402.97219,402.95719,402.54617,138.21813,126.51316,145.422029,004.871038,008.078036,009.479041,004.589046,105.9440031,104.9138,106.668042,622.629040,214.76100015,782.142068.477231.137327.7540172.0578.98600132.645862.423512.08271.114000
Overige niet-vlottende activa 480.159484.391855.3240-08,057.488,833.415,254.4897,899.067,110.81000-00-0-000-000.0020-0.001-0.00128,037.867-0.00139,004.951-0.00136,005.233041,005.521-0.00245,107.457-0.00141,102.68734,102.248-0.001-030,605.5510.00138,652.138-026,867.15116,292.29916,147.224-02,2831,385.0013,4053,660.1622,599.6910.0010.0024,004.3011,870.1740.0010.0010.0010.0012,744.3042,292.8182,065.287
Totaal niet-vlottende activa 115,058.376114,002.909113,236.797112,615.09111,738.603110,550.604107,509.484108,531.569103,160.029100,816.503101,455.9899,493.65788,254.52893,202.45975,601.64775,142.88675,727.55476,470.86576,489.94374,897.67275,710.10272,397.17170,432.49268,406.33766,458.0566,289.7466,466.4667,733.74966,937.35867,375.06268,108.28567,863.67268,865.01270,073.28370,691.61871,206.21371,296.42772,409.94662,933.54963,188.35148,394.90448,826.0749,345.70450,288.3850,999.09651,115.46550,906.1344,545.34744,775.42344,754.35844,990.48754,274.19654,141.86951,108.13951,840.52853,045.54854,860.92153,407.13552,057.13850,013.49949,074.0249,465.76849,219.68
Totaal activa 358,070.852351,904.204334,751.849357,037.159357,319.775346,864.375338,228.49356,480.992327,590.346324,791.667298,478.419289,311.62272,993.376269,250.746247,240.846250,098.471240,765.469249,427.705238,563.737240,519.462230,842.546240,313.157229,017.785227,138.276221,253.743225,522.937216,950.066215,217.485204,305.785202,068.069202,433.476192,560.228193,343.296190,097.84195,292.739194,065.561194,756.31193,885.328183,977.542174,834.501167,266.471167,033.418155,109.304157,465.097161,289.388153,726.06143,955.197136,997.52131,762.326129,135.437132,857.787113,312.395114,564.273104,088.81296,353.93391,950.784105,065.52139,502.53121,211.858102,729.08691,686.64691,615.3393,161.57
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 24,309.7723,466.12421,345.34324,985.62829,209.67425,326.54828,438.27336,967.72629,414.34838,870.78729,776.60432,109.53528,268.79823,522.79624,012.47323,776.73414,588.92522,537.07719,554.64223,132.66718,532024,376.30425,711.75421,454.84428,336.23323,186.3019,598.96118,507.23218,835.22217,285.08417,364.5414,020.27414,198.41717,252.2222,384.73121,435.80320,766.46319,363.45623,355.52122,687.16316,404.23218,439.09526,444.39421,168.57817,612.84821,511.61220,549.50320,199.11123,337.07617,070.74420,208.32319,196.06420,299.40115,752.90113,735.60222,136.63127,942.37423,249.6917,619.7120,432.0226,442.026
Kortlopende schulden 1,757.8611,481.3171,515.7071,547.731,566.962,091.0674,195.5093,438.9061,548.0864,506.1471,380.5741,401.0951,342.9355,277.4761,783.4073,722.5824,737.1944,519.4433,836.2163,942.0996,119.0585,962.7135,953.665,815.7696,366.9355,409.3355,688.073,879.5963,240.2334,176.8733,413.8082,042.0962,428.3745,029.45411,556.0210,555.6899,222.8739,918.89410,029.3856,835.8045,451.7625,108.1344,906.9556,087.0694,510.994,993.1515,893.26522,133.77834,671.91440,826.81444,665.26628,341.72326,791.17219,578.21810,305.5929,677.60323,101.96654,346.12636,478.14823,671.93522,209.76416,779.40513,290.401
Belastingschulden 3,851.5777,229.7464,294.9463,558.9064,598.1966,358.6997,358.9797,488.7738,060.6087,771.5345,979.6953,470.7323,938.8843,622.1251,869.6682,339.812,852.2573,080.5582,367.0473,226.4852,345.1942,902.3421,833.5241,779.9621,966.7132,860.7332,067.3571,707.1991,640.8652,277.8912,423.5141,598.3532,701.0122,765.4613,061.3011,865.4923,615.142,466.9782,205.7112,057.6322,152.9652,599.041,928.0843,146.0293,435.3285,539.0073,856.5276,067.092,458.5962,402.5562,949.2941,105.912904.43147.8860127.2741,112.6171,624.5511,355.871,066.25710.714664.02308.335
Uitgestelde opbrengsten 961.389886.491,030.27923,371.86527,416.4245,891.9913,139.0692,371.512776.0831,267.24221,040.90215,403.62312,144.84213,859.9918,777.1857,414.1978,797.70312,804.4459,512.3948,336.6056,860.88307,098.391,779.9626,572.9842,860.7337,221.28201,640.8652,277.8918,196.0415,966.562,701.0122,765.4618,161.8226,672.6138,131.28111,222.4277,707.3282,057.6322,152.9652,599.047,584.6893,146.0293,435.3285,539.0078,658.25612,318.3822,458.5962,402.5567,249.6741,105.912904.4312,990.4942,192.1682,762.5995,925.6771,624.5517,281.6287,060.771710.7143,918.344,271.268
Overige kortlopende verplichtingen 14,035.58219,068.3813,417.246-0-028,059.03625,510.17419,349.88621,360.34426,367.8650.00100.0010.001-0.0010.001-0-0.001-0.001-0-041,350.646-0.0014,293.819-0.0016,430.895-031,429.3944,616.2057,005.591-0-0.0014,560.547,123.319-0-0.0010.0010.001-04,565.9885,003.7257,028.7340.0014,841.2175,066.1436,364.02200.0013,664.3693,094.923504.7442,592.0843,091.2240.0020.001-0.001-0.0018,804.5780.0010.0013,812.987-0.0010.001
Totaal kortlopende verplichtingen 41,064.60144,902.31237,308.57549,905.22258,193.05861,368.64261,283.02462,128.03153,098.86271,012.04252,198.0848,914.25241,756.57642,660.26434,573.06434,913.51428,123.82139,860.96432,903.25135,411.37231,511.94147,313.35937,428.35337,601.30434,394.76243,037.19636,095.65135,308.9929,096.26431,967.58730,445.07125,293.73927,054.46628,938.50833,916.25934,480.52139,738.88642,577.12538,503.17532,822.8835,963.97337,423.07128,895.87732,513.4139,456.85538,064.75832,164.36955,963.77361,344.38266,523.40475,756.7649,110.46350,995.1541,764.77832,797.16228,193.10242,763.24486,911.88671,702.15153,982.39744,353.17541,129.76444,003.696
Langlopende verplichtingen:
Langetermijnschulden 3,685.0773,593.043,469.96,216.6746,541.3097,304.5718,507.2524,985.4934,893.4973,864.8124,007.6114,196.8052,928.1513,104.973,113.483,509.8513,762.2063,990.1353,956.9872,129.1152,602.61400000000000000000042.755771.2585.599.75114878.252,142.55,052.8237,004.5624,104.0472,602.6235,996.478,518.79610,650.55313,902.31714,358.42512,812.0857,4094,6567,2386,40210,00010,250
Uitgestelde opbrengsten niet-vlottend 2,465.1922,219.85100000000-001,435.0241,657.5060000002,115.21400000000000000000000732.547000681.5180000009.5710283.90685.1050264.781243.4770259.5250336.726
Uitgestelde belastingverplichtingen niet-vlottend 22,870.7121,086.88718,965.73119,581.41120,747.31819,482.54518,612.88120,656.86518,549.85415,628.28315,106.2916,063.10515,666.55612,160.60412,125.06211,941.64611,628.74511,401.41110,660.78210,423.2719,809.1648,966.359,050.129,156.9578,981.7758,523.3788,368.4168,001.0487,490.0017,649.7047,994.4247,720.4198,087.1948,259.9558,394.6559,688.3688,945.1867,974.5346,410.8267,479.9225,346.6376,000.7985,810.4345,775.9675,970.3745,601.8565,291.261482.8430002,345.1732,042.6611,568.0621,419.051,442.3921,567.771,748.3671,658.4541,168.7981,231.3641,301.164990.824
Overige niet-vlottende verplichtingen 741.3359.8482,468.9857,882.2628,153.648,188.3947,428.01300209.14701,261.514-00225.9041,356.1081,485.4491,664.627544.7152,152.294-02,956.8671,190.0371,316.2611,078.7011,176.489819.3431,317.61,301.401986.565791.5852,977.0612,477.2992,030.0031,414.0782,201.1031,686.7511,952.3551,069.2871,736.278890.87-0.001421.792789.934611.957-0.001284.764315.416367.6045.3790102.220.001123.544-0.0010.0010-0.001-0.00129.670.00120.0870.001
Totaal niet-vlottende verplichtingen 29,762.27827,259.62524,904.61633,680.34735,442.26634,975.5134,548.14525,642.35823,443.35119,702.24219,113.90121,521.42320,029.73116,923.0815,464.44616,807.60616,876.40117,056.17215,162.48414,704.6814,526.99211,923.21710,240.15710,473.21810,060.4769,699.8679,187.7599,318.6488,791.4028,636.2698,786.00910,697.4810,564.49310,289.9589,808.73311,889.47110,631.9379,926.8897,480.1129,258.956,294.5076,804.5946,317.7276,665.6516,696.3317,161.6237,718.5255,851.0827,372.1664,109.4262,602.6238,443.86310,571.02912,342.15915,605.27215,885.92314,379.8559,422.1476,557.938,436.4687,892.8911,321.25111,577.551
Totaal passiva 70,826.8872,161.93762,213.19283,585.5793,635.32496,344.15295,831.1787,770.38976,542.21390,714.28371,311.98170,435.67661,786.30759,583.34450,037.5151,721.1245,000.22256,917.13648,065.73550,116.05246,038.93259,236.57547,668.5148,074.52344,455.23852,737.06345,283.4144,627.63937,887.66740,603.85639,231.0835,991.21937,618.95939,228.46543,724.99346,369.99250,370.82352,504.01445,983.28742,081.8342,258.4844,227.66535,213.60339,179.06146,153.18745,226.38239,882.89461,814.85568,716.54970,632.8378,359.38357,554.32561,566.17854,106.93748,402.43344,079.02457,143.09996,334.03378,260.08162,418.86552,246.06552,451.01555,581.246
Eigen vermogen:
Preferente aandelen 4,271.0874,271.0874,271.087000000000000000000000000000000000000000000000000000000000000
Gewone aandelen 14,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11514,286.11510,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,00010,000
Ingehouden winsten 69,757.1857,660.86180,528.807267,677.43259,118.009246,433.498240,694.629235,712.305223,976.967211,813.481207,190.155199,471.601193,523.075190,718.049182,667.924159,681.624156,297.065153,030.495150,996.41149,103.496144,568.205139,468.788138,878.232157,263.364155,048.812151,077.311149,929.185147,870.573143,985.832139,420.3139,997.273134,819.422132,971.12128,165.029128,604.38124,484.23121,924.008119,051.555117,169.886112,014.503106,671.304103,786.648101,017.48999,202.15295,168.3889,062.61385,065.42260,751.11748,614.22944,071.05940,066.85628,359.17625,551.54222,823.48920,106.09620,026.35620,256.57416,922.69216,705.97214,755.71614,165.69113,889.42512,286.056
Overige gereserveerde algehele resultaten 192,193.311192,267.563162,170.926164,823.702163,591.229163,176.568135,238.738151,189.46147,633.611145,435.396132,506.763132,462.088131,414.99132,611.6020000000000000000000000000000000000000000000000000
Overige totale aandeelhoudersvermogen 958.5275,359.0285,359.028-179,464.317-179,464.317-179,464.318-152,944.318-152,944.317-152,944.317-152,944.318-140,594.318-140,594.317-140,594.317-141,379.83-9,533.98114,497.35515,524.20215,800.05916,499.31918,292.05122,104.68823,927.2925,126.9064,474.284,588.8753,870.9163,967.5234,731.3584,643.7114,475.2935,326.8894,305.4224,918.0644,915.3445,090.8015,311.574,703.6614,671.8364,372.113,892.4723,583.1564,057.5563,945.9484,115.2434,716.4994,409.3314,079.6764,431.5484,431.5484,431.5484,431.54817,398.89417,446.55317,158.38617,845.40417,845.40417,665.84616,245.80516,245.80515,554.50515,274.8915,274.8915,294.267
Totaal eigen vermogen van aandeelhouders 281,466.22273,844.654266,615.963267,322.93257,531.036244,431.863237,275.165248,243.563232,952.376218,590.674213,388.715205,625.486198,629.863196,235.936187,420.058188,465.095186,107.382183,116.668181,781.844181,681.661176,672.893173,396.078174,005.138171,737.644169,637.687164,948.227163,896.708162,601.931158,629.543153,895.593155,324.161149,124.844147,889.184143,080.373143,695.181139,795.8136,627.669133,723.391131,541.996125,906.975120,254.46117,844.204114,963.437113,317.395109,884.879103,471.94499,145.09875,182.66563,045.77758,502.60754,498.40455,758.0752,998.09549,981.87547,951.547,871.7647,922.4243,168.49742,951.77740,310.22139,440.58139,164.31537,580.323
Totaal eigen vermogen 287,243.972279,742.267272,538.657273,451.59263,684.451250,520.223242,397.32268,710.603251,048.132234,077.384227,166.438218,875.945211,207.07209,667.401197,203.336198,377.351195,765.248192,510.569190,498.002190,403.41184,803.614181,076.582181,349.275179,063.754176,798.504172,785.874171,666.656170,589.846166,418.118161,464.213163,202.396156,569.009155,724.337150,869.375151,567.747147,695.569144,385.488141,381.314137,994.255132,752.671125,007.991122,805.754119,895.701118,286.036115,136.202108,499.678104,072.30275,182.66563,045.77758,502.60754,498.40455,758.0752,998.09549,981.87547,951.547,871.7647,922.4243,168.49742,951.77740,310.22139,440.58139,164.31537,580.323
Totaal passiva en aandeelhoudersvermogen 358,070.852351,904.204334,751.849350,908.5357,319.775346,864.375338,228.49356,480.992327,590.346324,791.667298,478.419289,311.62272,993.376269,250.746247,240.846250,098.471240,765.469249,427.705238,563.737240,519.462230,842.546240,313.157229,017.785227,138.276221,253.742225,522.937216,950.066215,217.485204,305.785202,068.069202,433.476192,560.228193,343.296190,097.84195,292.739194,065.561194,756.311193,885.328183,977.542174,834.501167,266.471167,033.419155,109.304157,465.097161,289.388153,726.06143,955.197136,997.52131,762.326129,135.437132,857.787113,312.395114,564.273104,088.81296,353.93391,950.784105,065.519139,502.53121,211.858102,729.08691,686.64691,615.3393,161.57