Doosan Corporation

KRX:000150.KS

163300 (KRW) • At close September 19, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) 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 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q32007 Q22007 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 3,422,060.513,840,839.4873,539,166.9473,296,127.6923,129,191.4272,234,232.9062,074,186.4322,380,089.2731,617,462.4772,023,491.9532,235,362.0012,292,394.1953,002,003.4113,466,766.3812,707,378.6212,148,276.0731,942,347.5861,808,213.4621,840,833.8891,603,930.2871,933,194.9182,358,249.3252,456,189.371,940,119.3851,866,989.6242,059,875.5942,344,600.2971,983,558.8631,830,964.642,039,949.4672,016,275.131,494,980.2962,039,531.7712,015,998.0872,332,606.0381,825,972.751,419,584.4151,218,149.8131,691,010.0391,617,573.3241,597,327.4041,416,849.8561,258,449.8022,297,347.6972,575,723.0852,242,376.463446,187.328469,523.639360,676.007446,033.874358,854.415273,442.272268,532.016373,002.787150,498.014116,894.761144,586.498250,071.144223,442.993503,361.3072,443.6741,932.9572,096.5211,377.1535,332.5436,225.3
Short Term Investments 163,035.129303,895.603317,773.283226,252.837192,701.075147,638.558194,263.203237,121.348272,075.539514,123.1441,260,582.6851,648,439.4771,363,484.1511,306,853.5741,047,399.132967,246.598789,894.3630,062.881425,536.131675,762.459700,552.885590,380.567547,090.059855,621.032611,279.407552,081.72480,381.879661,688.555605,925.397576,276.061577,399.577638,146.345658,204.576794,624.774662,679.5551,115,579.021,232,900.9571,285,584.2211,190,752.2371,370,101.6651,401,893.5941,470,365.7571,426,279.9991,472,607.5911,365,295.1381,300,869.27225,172.52459,638.39953,793.57913,171.4044,240.07318,285.1952,262.48830,313.0189,419.7288,174.66118,197.344558.28710,555.58110,755.1436,304.32322,548.28137,810.918546.573468.573481.34
Cash and Short Term Investments 3,585,095.6394,144,735.093,856,940.233,522,380.533,321,892.5032,381,871.4642,268,449.6342,617,210.6211,889,538.0162,537,615.0973,495,944.6863,940,833.6724,365,487.5614,773,619.9553,754,777.7533,115,522.6722,732,241.8862,438,276.3432,266,370.022,279,692.7462,633,747.8032,948,629.8923,003,279.4292,795,740.4172,478,269.0312,611,957.3142,824,982.1762,645,247.4182,436,890.0372,616,225.5282,593,674.7072,133,126.6412,697,736.3472,810,622.8612,995,285.5932,941,551.772,652,485.3722,503,734.0342,881,762.2752,987,674.9892,999,220.9982,887,215.6132,684,729.8013,769,955.2883,941,018.2233,543,245.735471,359.852529,162.038414,469.586459,205.278363,094.488291,727.462320,794.504403,315.805159,917.742125,069.422162,783.842250,629.431233,998.574514,116.458,747.99724,481.23839,907.43811,923.7265,801.1166,706.64
Net Receivables 4,069,271.583,785,417.9393,699,813.5043,958,375.3173,896,133.1333,719,559.9083,610,859.4724,127,406.324,598,995.0823,965,657.2183,622,428.1524,060,718.9129,556,295.1815,449,664.4255,722,564.7915,609,320.2855,445,072.7386,012,922.5065,314,584.4176,633,873.2055,938,352.2045,771,095.4455,056,495.3885,725,035.915,985,385.7636,397,080.9414,897,508.4385,633,621.2045,456,401.8135,215,541.2545,232,543.2565,109,474.5345,449,421.2466,282,044.4295,619,516.0826,432,596.3565,920,277.5495,972,137.3355,503,053.4956,402,731.4166,417,872.6136,170,144.4516,099,953.5317,140,320.0297,644,037.9656,727,161.885642,784.222660,622.749700,305.082702,219.911842,726.594887,447.917780,784.041580,411.783300,262.396237,892.81215,690.159186,983.4156,387.942242,018.813362,228.498364,898.872333,598.243354,607.216333,726.247356,854.294
Inventory 3,536,563.1523,241,870.6772,927,119.5093,098,080.0953,037,095.8352,989,361.9252,756,671.4752,967,591.5642,625,206.9522,496,551.0062,027,873.9382,072,454.0511,884,330.8222,579,691.9232,421,951.5282,623,978.1382,753,041.2042,956,623.812,681,748.2612,892,796.1282,926,567.8852,875,943.7062,608,021.7322,460,127.232,332,707.4452,316,680.1772,351,625.62,392,093.4372,249,298.2942,208,976.1782,145,767.3722,261,037.0542,253,147.5682,573,528.6962,752,318.0413,191,228.4563,177,943.4553,108,428.7072,849,179.5483,004,004.0392,799,332.7742,901,246.2152,591,618.3122,913,987.7282,954,258.6983,006,314.932391,128.283473,029.264552,228.247486,646.751424,366.479572,024.832603,187.301528,151.284143,791.406113,161.541108,140.871127,173.021133,265.525127,249.93261,260.051250,831.47252,000.569256,798.615248,721.608252,366.779
Other Current Assets 979,341.2131,009,653.778962,454.516939,062.326975,969.591929,094.697890,334.804947,757.974889,502.067876,084.868749,034.916784,812.68739,415.489814,534.535699,029.786761,635.032837,679.234823,584.336785,329.058980,403.503989,421.468947,560.319918,097.616895,702.745924,602.801887,355.988793,872.0481,543,948.068927,956.826887,596.22796,764.769876,273.275905,903.3441,019,190.616956,631.8961,062,142.0931,067,899.4211,068,636.8741,042,987.2951,112,709.9971,125,556.8051,051,281.95933,020.6351,040,530.984519,333.6441,171,718.99599,041.752125,706.441117,063.095172,663.239133,010.635103,122.989174,320.781182,300.59311,213.9619,028.2857,641.3088,810.6937,914.9299,376.4874,752.3324,943.6474,586.354970.2871,218.6751,395.276
Total Current Assets 12,170,271.58412,181,677.48411,446,327.75811,517,898.26711,231,091.06310,019,887.9939,526,315.38510,659,966.47810,003,242.1179,875,908.1889,895,281.69210,858,819.31516,545,529.05313,617,510.83812,598,323.85712,110,456.12711,768,035.06212,231,406.99611,048,031.75612,786,765.58212,488,089.3612,543,229.36211,585,894.16611,876,606.30211,720,965.0412,213,074.4210,867,988.26212,214,910.12711,070,546.9710,928,339.1810,768,750.10410,379,911.50411,306,208.50512,685,386.60212,323,751.61213,627,518.67512,818,605.79712,652,936.9512,276,982.61313,507,120.44113,341,983.1913,009,888.22912,309,322.27914,864,794.02915,058,648.5314,448,441.5471,604,314.1081,788,520.4921,784,066.011,820,735.1791,763,198.1961,854,323.21,879,086.6271,694,179.465615,185.505485,152.058494,256.18573,596.545531,566.97892,761.68636,988.878645,155.227630,092.604624,299.844589,467.646617,322.989
Non-Current Assets:
Property, Plant & Equipment, Net 6,741,734.1456,569,639.256,509,435.1686,373,993.836,327,089.0716,339,028.7026,273,316.1496,408,852.4196,202,616.9615,980,797.8235,963,449.2295,910,106.395,856,949.4057,154,956.236,982,497.9587,572,527.0417,837,241.9617,826,690.2737,953,359.0557,785,058.6857,914,806.3798,045,568.2017,768,328.6057,723,884.3037,722,839.5567,737,338.9618,198,814.8537,948,507.6097,947,958.5397,914,812.0258,077,041.6078,002,516.8278,043,961.9648,400,456.3718,796,055.2978,506,513.0798,481,783.4958,536,794.0628,583,527.1958,562,659.6628,553,168.8268,630,238.3148,659,968.1977,419,167.067,481,570.0647,489,792.091,406,888.6441,384,585.3041,438,178.7831,458,635.7011,449,855.1241,408,342.9751,397,965.9581,254,087.34376,464.221310,887.068298,149.361309,350.342309,961.814312,702.098562,823.611570,755.139568,921.316965,356.14970,968.027982,530.127
Goodwill 5,277,2055,153,0985,033,0865,279,4975,252,8225,231,6215,065,2645,759,3755,466,1565,022,1294,959,2615,047,5624,923,4905,650,7835,578,4284,775,3424,793,8134,817,5284,686,3214,744,7274,705,3614,605,4924,567,2004,508,0054,514,9594,476,8234,444,6004,676,0664,543,4544,335,1684,574,6674,364,2654,580,8524,643,3544,687,1194,887,2624,694,5324,609,7914,806,9114,798,5474,731,6774,939,9024,891,3954,979,3655,199,6275,068,705148,382143,154143,291144,215143,734147,518130,791.54687,95082,960.1811,889.3381,952.3162,078.2722,141.252,204.22719,562.2720,054.93620,547.60223,61724,15124,686
Intangible Assets 03,078,701.092,998,615.173,012,475.1922,938,872.532,897,782.0832,825,588.552,961,523.8332,794,734.8432,699,816.3852,652,197.912,643,862.0232,569,565.0182,625,096.5812,579,790.4072,793,360.2622,772,058.2532,767,674.6232,671,467.8722,635,371.4622,577,805.4792,496,408.8132,451,009.7442,421,4162,409,068.1962,346,759.8632,347,410.9342,416,400.1152,352,6492,283,651.9932,379,510.5932,286,792.6072,332,413.8082,320,186.3812,338,222.3422,445,886.552,357,755.3472,302,711.3772,366,498.5192,293,046.2112,275,672.1112,346,913.3032,322,248.072,310,290.5712,362,110.5062,277,644.495152,732.478154,321.476155,749.033142,162.097144,455.001140,548.815129,73768,824.81211,958.5129,617.60411,913.99316,120.2117,704.91219,906.79136,998.18739,136.50240,361.43148,089.59750,825.5153,380.203
Goodwill and Intangible Assets 5,277,2055,153,0988,031,701.178,291,972.1928,191,694.538,129,403.0837,890,852.558,720,898.8338,260,890.8437,721,945.3857,611,458.917,691,424.0237,493,055.0188,275,879.5818,158,218.4077,568,702.2627,565,871.2537,585,202.6237,357,788.8727,380,098.4627,283,166.4797,101,900.8137,018,209.7446,929,4216,924,027.1966,823,582.8636,792,010.9347,092,466.1156,896,1036,618,819.9936,954,177.5936,651,057.6076,913,265.8086,963,540.3817,025,341.3427,333,148.557,052,287.3476,912,502.3777,173,409.5197,091,593.2117,007,349.1117,286,815.3037,213,643.077,289,655.5717,561,737.5067,346,349.495301,114.478297,475.476299,040.033286,377.097288,189.001288,066.815260,528.546156,774.81294,918.69311,506.94213,866.30918,198.48219,846.16222,111.01856,560.45759,191.43860,909.03371,706.59774,976.5178,066.203
Long Term Investments 1,634,714.7071,444,264.0311,370,863.357567,476.927749,135.74926,349.761856,639.071,434,743.9841,324,195.061900,661.47187,869.253-867,833.385-275,037.44-99,773.431124,654.057588,539.018804,389.989538,290.802612,799.693491,393.243484,705.532632,564.323645,161.917708,279.508821,006.828894,499.751,030,008.542863,171.7351,070,949.421716,531.267758,901.552698,038.469622,275.762553,004.1141,102,886.484265,801.846310,042.87495,129.708249,534.524-84,455.437-125,642.854-171,118.859-135,727.032-484,325.931-355,670.459-366,925.12,320,206.7742,534,137.5682,530,932.0882,532,493.8612,549,623.2662,655,691.9762,491,157.3792,491,614.8851,780,757.5091,898,186.5191,806,980.0871,801,637.4041,913,539.2731,610,291.7921,043,213.101837,448.92848,394.593864,337.777827,241.152740,654.633
Tax Assets 520,479.872523,515.392533,321.49430,424.488429,548.017409,890.876445,453.458274,069.545275,485.034282,804.617251,568.873324,553.044292,652.122440,099.988457,760.461421,943.57417,313.379424,752.181416,185.444466,916.093476,256.665484,577.678479,880.84537,262.902544,823.316574,147.055548,167.214638,607.574648,532.333642,394.568677,591711,283.272737,154.224793,891.753797,992.838913,542.663903,399.692936,988.981959,323.029862,947.476784,318.629766,777.342761,122.794949,806.5151,026,195.476982,646.67719,356.31716,531.04817,784.74117,179.46613,559.61211,618.14611,350.09510,306.76114,623.75514,049.09113,124.57312,825.88112,346.9825,917.2927,827.12632,463.79637,487.98433,032.89535,643.80232,747.969
Other Non-Current Assets 3,594,712.7173,502,339.309395,159.7081,456,595.3861,339,788.4081,375,693.0551,322,776.0121,124,439.0041,154,092.0321,520,514.5422,200,224.2142,930,124.4652,170,609.1632,051,193.1271,796,168.2161,659,729.5841,855,207.5051,783,034.7381,781,581.9971,566,779.5711,554,692.5771,469,698.0341,382,806.3491,697,664.6621,474,196.6591,438,173.1081,332,032.0921,272,272.61,226,650.0891,391,008.0581,428,343.2871,353,842.2611,442,774.7141,506,797.2471,510,282.8862,266,544.4352,067,958.7092,214,587.0492,126,522.9892,300,417.8222,366,813.3062,404,112.3012,357,712.5472,282,095.5812,204,493.7982,133,450.692298,790.425341,515.169301,316.579239,754.61231,795.555262,956.086296,262.43272,827.71559,557.49572,032.25280,490.43579,858.55943,536.84243,392.6555,608.99867,787.82980,020.58538,085.85140,977.56937,896.387
Total Non-Current Assets 17,768,846.44117,192,855.98216,840,480.89317,120,462.82317,037,255.76617,180,365.47616,789,037.23817,963,003.78517,217,279.93216,406,723.83916,114,570.4815,988,374.53715,538,228.26817,822,355.49517,519,299.09817,811,441.47518,480,024.08618,157,970.61718,121,715.0617,690,246.05417,713,627.63217,734,309.04917,294,387.45417,596,512.37517,486,893.55517,467,741.73717,901,033.63617,815,025.63317,790,193.38217,283,565.91117,896,055.03917,416,738.43617,759,432.47218,217,689.86619,232,558.84619,285,550.57318,815,472.11718,696,002.17719,092,317.25618,733,162.73418,586,007.01818,916,824.40118,856,719.57617,456,398.79617,918,326.38517,585,313.8544,346,356.6384,574,244.5654,587,252.2244,534,440.7354,533,022.5594,626,675.9984,457,264.4084,185,611.5132,326,321.6732,306,661.8722,212,610.7652,221,870.6682,299,231.0731,994,414.8481,746,033.2931,567,647.1221,595,733.5111,972,519.261,949,807.061,871,895.319
Total Assets 29,939,118.02529,374,533.46628,286,808.65228,638,361.0928,268,346.82927,200,253.46926,315,352.62328,622,970.26327,220,522.04926,282,632.02726,009,852.17226,847,193.85132,083,757.32131,439,866.33330,117,622.95629,921,897.60330,248,059.14930,389,377.61329,169,746.81630,477,011.63530,201,716.99230,277,538.41128,880,281.6229,473,118.67829,207,858.59529,680,816.15728,769,021.89830,029,935.7628,860,740.35228,211,905.09128,664,805.14327,796,649.94129,065,640.97730,903,076.46831,556,310.45932,913,069.24831,634,077.91431,348,939.12831,369,299.86932,240,283.17531,927,990.20831,926,712.6331,166,041.85532,321,192.82532,976,974.91532,033,755.4015,950,670.7476,362,765.0576,371,318.2336,355,175.9146,296,220.7546,480,999.1986,336,351.0355,879,790.9772,941,507.1782,791,813.9322,706,866.9452,795,467.2122,830,798.0432,887,176.5282,383,022.1722,212,802.3492,225,826.1152,596,819.1052,539,274.7062,489,218.308
Liabilities & Equity:
Current Liabilities:
Account Payables 2,484,149.9972,486,156.6572,694,052.3874,947,397.0435,194,616.7414,578,518.5714,431,385.6454,628,837.2874,409,135.1474,062,826.9823,497,336.0083,843,260.8043,954,990.0674,691,858.7554,070,802.054,166,811.3454,439,491.654,805,614.024,574,883.5624,062,973.514,667,185.7484,812,083.6614,794,559.1534,299,424.1144,250,919.7814,289,872.2624,082,551.6073,786,878.0683,997,636.0943,730,517.2743,701,423.2883,307,508.4513,889,823.913,789,327.1143,718,301.1183,983,732.0284,274,531.3593,960,591.2944,062,506.8593,871,143.6044,130,028.2294,133,188.714,090,160.1254,065,617.8994,626,201.6734,798,847.934352,535.812469,931.713486,226.779494,993.02448,889.373451,560.614506,747.8450202,621.705173,554.987143,793.568122,173.15892,503.108111,030.907215,655.425205,403.021193,860.686169,334.087156,666.366168,649.447
Short Term Debt 4,217,093.8113,810,685.1014,149,150.5053,891,725.8024,041,050.9843,809,895.6673,044,547.3783,701,990.2563,289,350.8953,628,109.9526,094,211.8496,466,113.5337,098,593.3018,656,032.5288,884,935.199,463,851.4659,642,937.3448,954,746.1388,842,696.9879,417,400.8897,352,937.3627,231,653.8456,124,805.5546,659,927.0177,665,136.4067,485,684.1667,279,027.4427,690,038.5637,088,634.0267,287,329.1176,995,157.5557,103,734.2786,774,659.8397,654,352.5277,543,390.2447,617,451.8466,866,211.4026,798,046.4275,682,159.6856,716,367.7976,330,204.2216,235,440.4824,651,009.7427,722,350.6117,979,670.6946,214,340.348481,316.637383,970.089339,366.963470,617.607438,544.465669,469.126648,340.053643,064.221227,111.549163,942.10934,319.964160,199.582195,521.384444,195.233518,252.118592,542.338529,495.768654,636.859643,294.458703,681.136
Tax Payables 51,037.887149,765.44496,684.791101,395.97298,244.62898,193.293166,929.546168,254.0868,884.05972,922.539326,719.612341,054.162300,615.708272,610.373224,821.106212,520.64390,980.67489,080.97956,411.38976,400.84672,121.86763,328.28349,885.39655,138.35884,756.98972,175.58293,269.06397,295.78582,381.94572,861.57666,459.883102,106.294137,807.569120,400.01782,693.6767,371.01764,367.50755,803.49386,698.22472,817.16841,295.37154,712.42213,172.121111,153.713139,023.498112,480.39336,967.31521,795.26823,893.30560,977.52239,000.3927,591.1832,794.55126,901.32616,388.98710,939.44963,156.367108,047.074100,711.87290,222.1047,836.40212,550.49610,208.55912,502.41519,859.29424,645.559
Deferred Revenue 2,255,106.8612,649,171.9082,300,384.5231,691,556.2171,625,792.9621,835,579.9951,738,401.8272,018,781.3141,871,407.8181,794,584.131,468,213.291,663,729.6725,287,095.2132,101,790.9531,052,275.5611,847,742.4582,067,890.5252,413,925.968403,699.3222,235,642.3791,681,128.1571,708,446.031292,829.7811,436,346.1641,270,475.2552,244,093.247423,708.6591,494,388.8321,645,922.6641,960,775.137411,021.6861,745,694.8321,760,906.7062,078,466.834455,575.6311,507,915.121,357,702.7181,574,066.751489,902.6421,477,228.0771,689,834.761,921,331.182684,257.7081,671,487.2691,662,550.731,590,243.7350,272.767243,512.1539,434.8875,854.95958,517.09542,662.79745,513.6840115,552.61284,363.79161,992.437173,623.083161,566.306181,554.638157,391.887168,953.88152,803.592202,091.955205,234.911212,370.141
Other Current Liabilities 2,562,486.4812,592,005.5842,295,264.746546,923.586446,019.80475,390.388264,150.537257,090.515554,628.002541,966.518946,688.069547,851.641668,277.368776,602.8861,800,232.453719,607.925646,695.367986,001.6832,384,503.2711,637,887.364832,353.312779,442.0042,104,724.929638,386.491665,739.37661,919.8481,936,624.787747,058.995715,430.35899,977.032,332,711.863800,942.58762,029.4281,049,635.2682,562,414.9061,192,059.6031,148,786.2441,113,950.8192,413,700.2631,260,888.8571,264,231.4991,087,711.5012,389,919.011,342,190.9741,322,812.711,248,660.681491,850.981384,725.668582,404.376589,300.819582,693.967702,557.173729,339.2851,181,214.5630.06422.01910.70317.44121.84157.004960.793988.6971,202.7372,494.8412,971.1154,931.363
Total Current Liabilities 11,518,837.14911,538,019.2511,438,852.16211,077,602.64811,307,480.49110,299,384.6229,478,485.38610,606,699.37210,124,521.86210,027,487.58212,006,449.21612,520,955.6517,008,955.94916,226,285.12215,808,245.25416,198,013.19216,797,014.88617,160,287.80916,205,783.14217,353,904.14114,533,604.57914,531,625.54113,316,919.41713,034,083.78613,852,270.81214,681,569.52313,721,912.49513,718,364.45813,447,623.13413,878,598.55813,440,314.39212,957,880.14113,187,419.88314,571,781.74314,279,681.89914,301,158.59713,647,231.72313,446,655.29112,648,269.44913,325,628.33513,414,298.70913,377,671.87511,815,346.58514,801,646.75315,591,235.80713,852,092.6931,375,976.1971,482,139.621,447,432.9981,630,766.4051,528,644.91,866,249.711,929,940.8671,824,278.784545,285.93421,882.905340,116.672456,013.264449,612.639736,837.782892,260.223967,887.936877,362.7831,028,557.7421,008,166.851,089,632.087
Non-Current Liabilities:
Long Term Debt 3,722,925.463,647,204.1063,011,211.713,898,215.3233,800,468.7494,131,299.1894,461,612.9834,210,414.7554,614,727.8014,101,194.6083,268,255.7873,823,772.7693,743,636.5194,256,751.1173,988,713.6134,505,557.8174,278,563.8524,382,020.1913,900,850.8443,809,438.9125,578,150.8136,296,359.2346,419,196.0366,539,222.3275,759,039.885,389,251.3945,345,986.3976,017,115.8665,464,603.3054,907,132.8285,221,551.8855,121,339.7355,759,682.3365,973,412.9116,663,150.1197,086,480.8836,816,564.0717,004,875.2257,400,978.77,621,549.1457,387,368.5957,236,254.087,998,952.3378,059,706.7727,354,106.2168,419,746.83897,007.023932,177.862966,082.764843,155.967848,842.006583,631.217516,375.612305,928.333152,423.474205,166.286315,726.817317,466.361328,337.676129,949.52490,720.099450,620.308514,734.411511,837.545522,963.693488,656.287
Deferred Revenue Non-Current 654,420.238624,267.855646,639.4811,366,211.9891,366,034.3100-571,064.2840001,932,929.5651,886,908.7611,910,390.2351,225,792.9011,872,766.3791,919,127.0081,628,149.0441,038,448.5011,773,953.3731,614,722.8061,579,810.269978,134.4991,395,535.6881,467,420.8231,530,687.1011,124,378.4621,675,521.1161,564,188.8341,530,547.8311,314,999.1361,679,821.1321,775,489.1231,842,281.031,394,038.4812,084,727.572,139,018.8192,191,549.7841,485,974.2752,076,357.6951,965,703.9851,858,219.2331,459,585.1062,285,706.532,431,829.8532,434,114.505161,050.76322,777.144152,621.215135,124.437131,617.67997,748.87593,248.74788,427.35343,141.61238,404.42836,087.48432,706.83531,343.85832,596.63479,608.16076,132.112260,572.655251,338.4250
Deferred Tax Liabilities Non-Current 458,547.865442,900.535418,991.195499,830.7530,790.599506,111.981499,652.968571,064.284546,856.2509,506.189483,114.614472,336.551478,616.973657,505.377601,012.374613,246.063608,523.964499,767.131484,366.106494,275.429482,815.553481,757.452471,990.708490,874.774450,925.096385,836.578377,700.947349,306.258334,976.133268,241.69260,924.114234,674.547218,416.162216,235.46284,809229,614.295265,489.836247,031.244195,913.394254,590.058274,397.657302,118.153296,595.917108,271.395128,714.448123,354.266112,452.44795,047.66998,911.32100,287.629107,660.6480,500.55966,986.4362,978.448220,724.733210,455.791201,618.408199,326.094207,877.142185,131.12986,759.23232,957.78250,895.38752,570.65444,207.88621,773.895
Other Non-Current Liabilities 1,645,863.2081,584,054.3661,564,375.558207,365.757205,047.5591,640,982.9211,577,785.522,468,323.6151,730,078.1881,833,126.6981,754,979.618163,680.767104,325.013145,661.322784,330.084114,288.455112,560.451190,914.586720,758.848148,893.735171,087.865212,355.577548,994.769196,476.165186,179.206194,673.466595,625.529199,138.857200,363.957205,076.242526,157.491138,415.161149,624.383106,803.352541,105.321127,993.012119,181.312114,956.392735,823.314105,470.941100,655.121120,683.065537,578.48132,400.956139,437.547140,187.423201,099.25912,134.047194,252.42193,775.274190,406.967189,058.781187,908.384182,034.0621,104.03920,872.03220,232.23816,873.35818,843.09320,566.785-0.00177,394.668-0.0010.001-0.001249,560.998
Total Non-Current Liabilities 6,481,756.7716,298,426.8635,641,217.9445,971,623.775,902,341.2166,278,394.0916,539,051.4716,678,738.376,891,662.1896,443,827.4955,506,350.0196,392,719.6526,213,487.2666,970,308.0516,599,848.9727,105,858.7136,918,775.2756,700,850.9516,144,424.2996,226,561.457,846,777.0388,570,282.5328,418,316.0128,622,108.9547,863,565.0057,500,448.5397,443,691.3348,241,082.0977,564,132.2296,910,998.5917,323,632.6267,174,250.5757,903,212.0048,138,732.7538,883,102.9219,528,815.769,340,254.0389,558,412.6459,818,689.68210,057,967.8399,728,125.3589,517,274.53110,292,711.8410,586,085.65310,054,088.06411,117,403.0241,371,609.4881,362,136.7221,411,867.7191,272,343.3071,278,527.292950,939.432864,519.173639,368.194437,393.858474,898.537573,664.947566,372.648586,401.769368,244.068657,087.49560,972.758641,761.909824,980.855818,510.003759,991.18
Total Liabilities 18,000,593.9217,836,446.11317,080,070.10617,049,226.41817,209,821.70716,577,778.71316,017,536.85717,285,437.74217,016,184.05116,471,315.07717,512,799.23518,913,675.30223,222,443.21523,196,593.17322,408,094.22623,303,871.90423,715,790.16123,861,138.7622,350,207.44123,580,465.59122,380,381.61723,101,908.07321,735,235.42921,656,192.7421,715,835.81722,182,018.06321,165,603.82921,959,446.55521,011,755.36320,789,597.14920,763,947.01820,132,130.71721,090,631.88722,710,514.49623,162,784.82123,829,974.35722,987,485.76123,005,067.93522,466,959.13123,383,596.17523,142,424.06722,894,946.40622,108,058.42625,387,732.40625,645,323.87124,969,495.7162,747,585.6852,844,276.3432,859,300.7172,903,109.7122,807,172.1922,817,189.1422,794,460.042,463,646.977982,679.788896,781.442913,781.621,022,385.9121,036,014.4081,105,081.8491,549,347.7131,528,860.6931,519,124.6931,853,538.5961,826,676.8531,849,623.267
Equity:
Preferred Stock 4,465.194,465.194,465.1924,447.524,447.524,447.524,447.524,447.524,447.524,447.10524,447.10524,447.10524,447.524,447.10524,447.10524,447.10524,447.10524,447.10524,447.10526,983.73526,983.73526,983.73526,983.73526,983.79526,983.73526,98426,983.73526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,984.23526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79526,983.79528,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.0728,849.07
Common Stock 119,272.915119,272.915119,272.91599,290.60599,290.60599,290.60599,290.60599,290.60599,290.60599,29199,29199,29199,290.60599,29199,29199,29199,29199,29199,291107,862107,862107,862107,862107,861.94107,862107,861.735107,862107,858.44107,858.44107,854.44107,854.44107,854.44107,854.44107,854107,854.44107,854.44107,854.44107,854.44107,854.44107,849.94105,925.605105,910.355105,910.355105,904.605105,901.605105,794.105105,794.105105,103.665105,103.665125,446.055125,446.055125,446.055125,435.555125,366.055125,213.055124,628.46124,379.96124,181.96124,126.96123,677.96123,658.96123,587.96121,309.46121,151.77120,934.27119,349.805
Retained Earnings 132,935.252111,561.402140,546.719502,840.344524,319.685595,288.431669,450.911,296,013.2991,345,328.6321,421,397.6351,468,140.6431,378,562.1961,394,361.3041,349,748.4681,159,308.654862,557.509822,260.173967,0121,183,302789,985.106867,661850,673.73892,711.7361,190,952.4591,217,120.3111,204,996.6861,332,520.3091,363,828.5361,345,146.6681,318,472.0741,410,659.2421,562,297.351,543,6851,445,264.661,357,017.4581,686,111.2571,756,202.341,710,992.7881,816,233.5891,854,214.8791,810,954.4461,809,003.0771,852,941.1091,738,477.2631,767,669.1061,726,088.5892,401,837.6412,499,736.1382,494,957.9322,406,198.3372,466,622.0992,506,312.5292,511,842.2242,369,697.422551,434.162500,031.858421,764.266378,616.762407,374.574400,114.223170,457.107103,120.38663,264.21583,641.51260,664.7929,274.064
Accumulated Other Comprehensive Income/Loss -832,715.2-860,024.464-880,699.261-857,516.961-862,969.23-851,066.81-901,478.684-774,045.537-884,273.406-927,872.798-957,444.143-67,423-67,423.304-67,423.468-67,423.654000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 2,237,647.5542,240,106.0122,240,536.9192,167,731.6251,891,124.91,899,377.1771,899,021.7621,881,282.1581,664,386.9521,605,501.5781,530,642.733568,356.226338,858.618423,151.196444,049.569685,300.945632,622.305342,108.355255,474.389151,206.478993,670.093988,005.029983,969.258852,813.82863,662.8761,012,105.0221,006,700.429911,087.491871,986.813768,967.242845,998.835715,935.853770,451.764849,566.4051,085,146.2861,012,828.4261,010,057.565890,685.101938,336.7571,047,419.0661,030,182.4691,098,656.7371,052,684.094773,986.943879,068.56822,495.495412,001.871586,703.012591,962.447605,983.899572,137.461714,660.965605,271.729697,044.6681,253,331.1021,241,523.1021,218,092.031,241,433.5081,234,433.0321,229,453.425510,709.322428,384.24493,278.677509,638.157502,149.723462,122.103
Total Shareholders Equity 1,661,605.7121,615,381.0541,624,122.4821,936,793.1141,676,213.461,767,336.9031,790,732.0932,526,988.0252,249,180.2832,222,764.522,165,077.3392,003,233.5271,789,534.7231,829,214.3021,659,672.6741,671,596.5581,578,620.5841,432,858.461,562,514.4931,076,037.3191,996,176.8281,973,524.4942,011,526.7292,178,612.0142,215,628.9222,351,947.4432,474,066.4732,409,758.2622,351,975.7162,222,277.5512,391,496.3122,413,071.4382,448,974.9992,429,669.32,577,001.9792,833,777.9182,901,098.142,736,516.1242,889,408.5823,036,467.682,974,046.3153,040,553.9643,038,519.3532,645,352.6062,779,623.0662,681,361.9842,946,617.4113,218,526.613,219,007.8393,166,477.3613,193,054.6843,375,268.6193,271,398.5783,220,957.2151,958,827.3891,895,032.491,793,085.3261,773,081.31,794,783.6361,782,094.678833,674.459683,941.656706,701.422743,280.509712,597.853639,595.042
Total Equity 11,938,524.10511,538,087.35211,206,738.54611,589,134.67111,058,525.12210,622,474.75610,297,815.76611,337,532.52110,204,337.9989,811,316.958,497,052.9377,933,518.5498,861,314.1058,243,273.167,709,528.736,618,025.6986,532,268.9886,528,238.8526,819,539.3756,896,546.0447,821,335.3757,175,630.3387,145,046.1917,816,925.9387,492,022.7777,498,798.0947,603,418.0698,070,489.2057,848,984.9897,422,307.9427,900,858.1257,664,519.2247,975,009.098,192,561.9728,393,525.6389,083,094.8928,646,592.1538,343,871.1938,902,340.7388,856,687.0018,785,566.1419,031,766.2259,057,983.436,933,460.4197,331,651.0447,064,259.6853,203,085.0623,518,488.7143,512,017.5163,452,066.2023,489,048.5623,663,810.0563,541,890.9953,416,1441,958,827.3891,895,032.491,793,085.3261,773,081.31,794,783.6361,782,094.678833,674.459683,941.656706,701.422743,280.509712,597.853639,595.042
Total Liabilities & Shareholders Equity 29,939,118.02519,451,827.16728,286,808.65218,986,019.53228,268,346.82927,200,253.46926,315,352.62328,622,970.26327,220,522.04926,282,632.02726,009,852.17226,847,193.85132,083,757.3231,439,866.33330,117,622.95629,921,897.60330,248,059.14930,389,377.61329,169,746.81630,477,011.63530,201,716.99230,277,538.41128,880,281.6229,473,118.67829,207,858.59429,680,816.15728,769,021.89830,029,935.7628,860,740.35228,211,905.09128,664,805.14327,796,649.94129,065,640.97730,903,076.46831,556,310.45932,913,069.24931,634,077.91431,348,939.12831,369,299.86932,240,283.17531,927,990.20831,926,712.63131,166,041.85532,321,192.82532,976,974.91532,033,755.4015,950,670.7476,362,765.0576,371,318.2336,355,175.9146,296,220.7546,480,999.1986,336,351.0355,879,790.9772,941,507.1772,791,813.9322,706,866.9452,795,467.2122,830,798.0442,887,176.5282,383,022.1722,212,802.3492,225,826.1152,596,819.1052,539,274.7062,489,218.309