NOROO Holdings Co., Ltd.

KRX:000320.KS

13530 (KRW) • At close October 18, 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 Q12011 Q32011 Q22011 Q12010 Q32010 Q22010 Q12009 Q32009 Q22009 Q12008 Q32008 Q22008 Q12007 Q32007 Q22007 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 110,479.344118,831.849144,298.069109,658.801110,348.763101,536.179114,807.33586,292.90583,399.972104,540.269127,484.941105,266.554113,416.948108,675.809125,479.602110,449.31999,778.57489,551.3987,593.22182,756.70179,281.25994,154.31495,593.57100,643.414112,313.561104,524.298108,806.496146,430.649179,574.5295,832.373109,443.795130,903.055122,057.227129,405.004152,554.347157,684.736154,970.22362,496.43674,144.54761,500.43949,747.49847,431.17353,368.39858,796.10448,795.80439,635.51253,239.3089,267.1788,001.5899,135.8465,534.6942,647.7985,922.8518,298.2714,210.13810,465.6539,104.333,719.6788,272.1796,318.3094,924.3069,139.754,354.799
Short Term Investments 64,989.62660,245.93262,226.4369,776.49271,900.57165,176.7560,005.12259,925.92565,730.50845,574.01241,676.9666,832.8263,109.37372,765.21256,507.07682,314.5982,434.93266,260.88166,041.25479,072.88882,046.2155,362.51556,833.79650,208.28357,436.84958,170.04253,766.9344,711.24915,850.0620,227.50623,264.52229,602.18835,866.18516,057.623,808.4215,251.4595,260.3424,973.4625,548.9867,160.6876,404.8446,077.5315,963.6059,590.92212,385.3518,200.08214,957.94324.60128.6122,043.1046,070.79712,074.6656,035.0985,036.3982,037.59845.93845.3471,039.3342,040.7635,037.60328.1231,028.6630.812
Cash and Short Term Investments 175,468.97179,077.78206,524.5179,435.293182,249.334166,712.929174,812.457146,218.83149,130.48150,114.281169,161.901172,099.374176,526.321181,441.021181,986.678192,763.909182,213.506155,812.271153,634.475161,829.589161,327.469149,516.829152,427.366150,851.697169,750.41162,694.34162,573.426191,141.898195,424.58116,059.879132,708.317160,505.243157,923.412145,462.624156,362.768162,936.195160,230.56567,469.89879,693.53468,661.12656,152.34253,508.70459,332.00268,387.02661,181.15547,835.59468,197.2519,291.7798,030.20111,178.9511,605.49114,722.46311,957.94913,334.6696,247.73610,511.5919,149.6774,759.01210,312.94211,355.9124,952.42910,168.4134,355.611
Net Receivables 287,452.553252,815.514238,356.936291,257.741288,499.209257,244.537252,312.131230,753.97236,641.896229,243.895213,692.425229,364.425233,064.316210,898.916200,143.096208,283.241211,052.198220,416.395202,392.832224,335.282228,715.061221,555.991210,888.536230,947.32227,898.225212,099.634195,253.905215,333.537207,901.216195,363.42209,783.543207,748.511209,663.124231,986.029209,546.597225,543.319214,275.631211,312.277195,417.599207,217.28211,664.581182,170.447166,588.993171,478.819181,796.005170,855.786149,192.4350000000000000000
Inventory 154,882.591159,841.023144,600.917155,426.63160,021.69165,085.75155,760.942126,766.483137,095.67139,931.284111,098.811113,808.942119,809.956121,489.075102,074.02794,886.12797,885.679106,944.61696,523.78993,944.00694,525.61193,008.02585,182.89586,474.5986,019.03787,034.50880,975.31287,537.69284,246.19286,717.13577,058.65977,224.77386,560.03189,872.53487,006.24481,093.63783,098.79984,989.9279,697.79880,058.59475,927.54685,743.44279,768.55180,305.80873,855.39480,061.04679,669.3330000000000000000
Other Current Assets 10,060.2125,049.8945,630.292960.2811,006.701823.833857.237651.928656.256800.9621,179.4741,043.71932.913824.126722.179542.257233.301257.925284.534565.618621.951581.102648.4921,156.273791.405762.022315.013247.5919.40919.60231.65718.214.254.9682.37211.50643.5812.99630.995,072.1944,481.0114,724.4044,055.014,804.4493,917.94631.3350.05219,676.0520.001-0.0012,023.1217.42717.42617.42626.41326.41226.41218.77418.77418.77416.94310.5284.118
Total Current Assets 627,864.326596,784.211595,112.645627,079.946631,776.934589,867.049583,742.767504,391.211523,524.302520,090.422495,132.611516,316.45530,333.506514,653.138484,925.979496,475.534491,384.683483,431.207452,835.629480,674.495485,190.091464,661.947449,147.29469,429.88484,459.077462,590.504439,117.655494,260.718487,581.397398,160.036419,582.176445,496.727454,160.817467,326.155452,917.98469,584.657457,648.576363,775.091354,839.921361,009.194348,225.48326,146.997309,744.555324,976.102320,750.5298,783.761297,059.07128,967.83115,523.21712,633.29123,603.75415,637.88313,001.1924,239.9549,079.14116,058.23116,213.2898,042.13811,954.86917,936.2236,613.17910,857.32313,066.749
Non-Current Assets:
Property, Plant & Equipment, Net 449,309.502447,665.641449,491.567448,519.347449,616.221454,820.667455,127.122435,174.501426,311.395424,765.114425,575.404427,656.384429,547.131423,316.976425,545.073430,470.662430,776.039429,948.301426,615.924419,729.763416,094.35415,001.262412,068.759413,909.275415,530.551410,003.606413,370.213409,922.97407,755.903403,754.261399,518.338393,716.253389,421.692388,778.867389,423.935384,414.296384,611.106383,215.235384,137.453382,316.457381,103.737381,511.881383,364.451384,831.26384,452.197385,010.851379,714.78,044.25213,984.92713,642.03213,512.62522,045.85621,821.55921,239.79221,792.00321,929.73921,911.8822,117.18222,260.90722,387.54922,755.66922,720.72122,415.11
Goodwill 0-0000000000000000000000007,345.7147,345.7147,375.7227,378.5577,381.3917,384.2251,378.4531,378.4531,378.4531,378.4531,378.4531,378.4531,763.420000000000000000000000000
Intangible Assets 39,735.21540,045.67841,300.76741,026.10941,738.39242,415.51543,186.1420,302.2520,493.03720,673.08520,839.21620,055.40918,883.9619,527.06919,852.32918,118.82218,576.32417,979.40916,821.51717,140.08618,108.57317,985.09318,102.11519,579.71220,355.34412,975.25311,854.05610,841.10710,877.3159,891.39710,451.12610,777.15410,655.83811,097.27511,478.98913,880.85513,594.42913,242.3114,160.0314,170.1613,603.61113,623.32513,818.39314,145.79714,366.05514,447.0513,559.4214,389.5234,001.9994,039.2954,066.073703.619730.702810.679854.601852.914883.065886.322898.416895.57849.606865.594849.528
Goodwill and Intangible Assets 39,735.21540,045.67841,300.76741,026.10941,738.39242,415.51543,186.1420,302.2520,493.03720,673.08520,839.21620,055.40918,883.9619,527.06919,852.32918,118.82218,576.32417,979.40916,821.51717,140.08618,108.57317,985.09318,102.11519,579.71220,355.34420,320.96719,199.7718,216.82918,255.87217,272.78817,835.35112,155.60712,034.29112,475.72812,857.44215,259.30814,972.88215,005.7314,160.0314,170.1613,603.61113,623.32513,818.39314,145.79714,366.05514,447.0513,559.4214,389.5234,001.9994,039.2954,066.073703.619730.702810.679854.601852.914883.065886.322898.416895.57849.606865.594849.528
Long Term Investments 94,629.75490,020.00188,491.292-9,712.917-13,357.154-8,379.621-2,981.36649,143.42835,049.34642,086.3548,465.97725,588.42729,555.74520,119.99838,121.854,080.4501.54619,066.39519,688.0713,726.89511,584.13129,791.72827,135.77934,342.90329,058.23223,428.10331,537.61638,070.38267,044.05370,990.82775,990.92663,387.03460,019.11874,367.76294,954.71386,540.14285,430.84594,663.85798,383.64488,888.31592,199.26194,566.25796,825.88385,727.49196,754.46990,661.23883,185.38219,207.73213,593.368211,014.477207,329.353199,932.372211,765.012197,515.674213,320.717209,776.738204,681.592211,122.933164,864.406153,753.263163,519.416153,817.549151,943.179
Tax Assets 6,231.1196,201.116,890.1155,576.0565,661.1835,330.6964,982.1084,675.1134,655.754,544.0034,503.3653,110.6973,059.3743,308.443,023.2363,464.4183,529.7753,576.8043,517.6111,966.8251,986.7991,728.2533,051.2733,520.4373,543.2211,880.1083,313.4083,562.0493,498.0233,865.3935,046.7174,609.7294,304.0054,049.5223,723.3433,067.6192,877.3812,804.6342,702.8762,099.1472,157.3742,249.1992,178.0081,548.1982,619.1112,742.1542,704.545,217.2248,278.01211,297.59615,446.71166.459169.142107.147487.217418.6852,620.897844.753140.7846,520.115613.9421,473.944400.824
Other Non-Current Assets 4,992.5025,712.2017,537.18594,113.55495,547.38292,733.29487,932.60672,717.83478,930.7462,370.10661,020.60984,233.22180,781.4396,691.90179,615.398103,220.379104,149.54288,329.16487,893.55199,029.564102,815.77276,012.12777,637.12572,877.85479,651.53488,808.76682,109.77572,529.29743,556.30349,313.81652,231.5859,529.95965,351.62345,359.58732,583.27646,033.51146,193.14546,224.37345,659.10849,753.62148,883.48848,305.28146,493.30850,919.83751,873.8247,841.24959,684.4541,212.689115.11412.999-0.00116,780.86810,221.6259,015.1365,473.013,243.4564,781.10910,280.8349,198.544,781.1113,345.9082,984.4012,923.08
Total Non-Current Assets 594,898.092589,644.631593,710.927579,522.15579,206.023586,920.552588,246.611582,013.127565,440.268554,438.658560,404.571560,644.138561,827.64562,964.383566,157.885559,354.682557,533.227558,900.073554,536.673551,593.133550,589.625540,518.463537,995.052544,230.181548,138.882544,441.55549,530.781542,301.527540,110.154545,197.085550,622.912533,398.582531,130.729525,031.466533,542.709535,314.876534,085.359541,913.829545,043.111537,227.7537,947.471540,255.943542,680.043537,172.583550,065.652540,702.542538,848.495238,071.418239,973.42240,006.399240,354.76239,629.174244,708.04228,688.428241,927.548236,221.532234,878.543245,252.024197,363.053188,337.608191,084.541181,862.209178,531.721
Total Assets 1,222,762.4181,186,428.8421,188,823.5721,206,602.0961,210,982.9571,176,787.61,171,989.3781,086,404.3381,088,964.571,074,529.081,055,537.1821,076,960.5881,092,161.1461,077,617.5211,051,083.8651,055,830.2151,048,917.911,042,331.281,007,372.3021,032,267.6281,035,779.7161,005,180.41987,142.3421,013,660.0611,032,597.9591,007,032.054988,648.4371,036,562.2451,027,691.55943,357.121970,205.089978,895.309985,291.545992,357.622986,460.6891,004,899.533991,733.936905,688.92899,883.032898,236.894886,172.951866,402.94852,424.599862,148.685870,816.152839,486.303835,907.566267,039.249255,496.637252,639.69263,958.514255,267.057257,709.231252,928.382251,006.689252,279.763251,091.833253,294.162209,317.922206,273.831197,697.72192,719.532191,598.47
Liabilities & Equity:
Current Liabilities:
Account Payables 207,197.195180,510.836166,060.907187,491.967204,333.67174,285.069173,956.771155,051.087177,623.629174,103.872148,801.448154,040.914184,569.475156,634.024138,757.537126,959.839123,999.618125,638.101120,971.339130,740.825138,894.482119,765.727122,201.385130,998.266137,897.647116,096.891117,341.353125,298.882127,409.151107,298.201113,132.44194,041.022105,115.49103,243.906104,118.858102,073.667104,540.61896,317.93995,205.058101,519.66107,784.80394,673.8993,085.77999,079.142101,678.8786,960.68181,183.6670000000000000000
Short Term Debt 100,716.06898,804.839102,954.857132,757.43135,846.599135,018.055127,512.42382,322.54105,033.78782,132.549105,586.523123,839.039117,631.337159,621.24144,186.091143,281.557136,744.804103,857.7887,944.382153,708.255158,145.593126,693.432100,205.3875,666.66283,402.64107,882.41687,905.301158,559.129141,049.371130,498.25101,742.595112,104.90887,493.144102,585.645114,785.327158,817.609177,308.252175,305.463151,737.956152,482.416146,306.048172,876.302175,978.599189,846.56195,473.629144,419.243139,080.98223,80019,80034,80037,975.67825,00010,00018,081.85943,259.36655,872.59947,729.9342,960.6135,207.45733,681.38317,960.58418,019.95124,151.338
Tax Payables 12,230.06816,099.43412,696.92217,648.11916,244.5798,708.85111,661.74712,418.0689,129.1495,752.4311,748.0255,908.3027,373.7465,049.2218,004.6910,521.60710,835.3117,470.6099,661.36311,797.8810,804.2949,964.51510,607.7534,215.2156,838.047,941.58,893.5964,180.9547,347.4986,843.22214,544.62111,963.93713,477.479,541.71917,377.01915,325.37416,108.4785,991.2888,754.6727,263.5617,481.084,297.75,102.9694,258.4655,351.3633,857.735,319.287021.3184.405034.2946.83474.66492.39865.90957.66975.93886.23210.27516.978374.29832.016
Deferred Revenue 11,112.2983,363.495,156.36378,499.95766,926.2835,941.2576,529.6274,626.9383,588.9352,552.63452,133.78646,508.17446,542.63254,901.63351,391.97454,351.8154,287.07365,370.64261,259.47755,819.10650,672.1954,826.29748,933.92149,031.17345,833.45851,423.49152,102.56542,537.88949,698.49351,826.04562,102.3255,104.09554,679.61556,019.6562,438.47461,914.47555,745.87448,338.22553,819.75849,402.86843,939.04842,248.22335,830.71733,867.15333,291.87833,918.53432,411.6990000000000000000
Other Current Liabilities 73,670.88580,955.80577,451.7313,264.5683,222.35964,702.85259,017.28655,199.09449,437.58552,392.3821,764.0241,943.9311,943.0291,771.7671,610.8671,449.7731,373.1731,287.3981,190.6171,255.8121,305.5321,246.0541,113.41,057.411,152.2541,059.52849.630.001-0.001156.923114.43687.11389.578394.43298.853107.366166.082153.507-0.00131.1940.12426.21132.07523.471369.11374.742303.59111,156.5433,181.3254,907.5986,163.3691,623.4252,954.5634,828.551,495.7211,506.1583,488.6792,216.8632,396.5644,968.1373,418.913,783.8753,001.35
Total Current Liabilities 392,696.445363,634.969351,623.859402,013.922410,328.911379,947.233367,016.108297,199.659335,683.936311,181.437308,285.78326,332.058350,686.473372,928.664335,946.47326,042.979316,404.668296,153.922271,365.815341,523.999349,017.796302,531.51272,454.086256,753.511268,285.999276,462.326257,398.848326,395.901318,157.014289,779.419277,091.792261,337.135247,677.827262,243.633281,441.512322,913.117337,760.826320,115.134300,762.771303,436.134298,070.023309,824.626304,927.17322,816.326330,813.487265,673.2252,979.93834,956.54322,981.32539,707.59844,139.04726,623.42512,954.56322,910.40944,755.08757,378.75751,218.60945,177.47337,604.02138,649.5221,379.49421,803.82627,152.688
Non-Current Liabilities:
Long Term Debt 41,617.31760,561.63676,091.82549,377.86764,233.92576,072.40380,680.477114,663.98196,542.23120,369.39899,946.69395,520.12695,424.28562,322.50473,244.99990,917.74799,463.564115,308.07105,948.88757,249.53763,267.28289,972.18694,745.065130,045.229123,035.51698,271.55591,217.13552,996.84264,982.89274,075.143100,116.669130,123.57148,101.924136,490.33113,727.53587,262.55473,085.31180,658.97494,382.182105,220.849111,570.01292,115.15582,209.09880,429.15284,550.642136,317.496146,633.14934,00034,00019,00021,00029,541.82344,333.00237,156.35115,0005,00014,406.55116,950.98821,272.00923,564.83828,99024,194.56918,332.557
Deferred Revenue Non-Current 1,440.7311,631.0841,961.07026,370.5380000026,705.33729,387.31328,087.06528,676.6627,692.03030,084.85230,478.17328,743.26127,839.84526,520.30127,707.20626,303.73427,151.776026,238.13424,917.24727,548.643025,983.95824,196.4140027,445.10126,957.498888.576852.825830.689919.4430617.9681,509.4442,136.5602,041.5292,012.881,828.8561,194.1215,932.615,737.1868,298.645866.3812.6831,285.955367.332328.514559.88465.331362.6449.999778.653561.9031,381.836
Deferred Tax Liabilities Non-Current 35,549.79235,589.15736,321.7936,863.42236,448.87835,981.81337,288.76536,705.59736,920.99436,845.03637,062.24436,663.66536,845.136,693.4236,231.56733,021.732,680.43834,053.86633,848.04933,386.34732,967.95332,442.7232,144.18136,494.5536,485.94936,603.45737,594.24142,408.68445,218.15734,705.78635,283.58436,625.20435,579.59543,117.22142,969.08543,728.16744,717.21937,355.77337,678.66138,107.67138,497.22137,516.29237,932.33437,671.95337,910.85938,326.51238,029.1873,457.4994,313.2464,222.6455,222.34415,035.68815,561.04114,829.96115,576.59315,550.99615,454.61118,651.03210,338.6668,780.33910,484.90310,191.2249,766.507
Other Non-Current Liabilities 27,623.21728,456.22129,033.38127,508.022-026,942.28426,178.57427,307.0726,501.59927,096.255-0-0-0-00.00131,298.9190-0.0010.0010-00.0010-0.00126,293.5630.0010-0.00126,005.7790.0010.00124,641.85826,087.072-0.001-029,531.1427,869.44826,733.18526,298.40625,159.76423,331.28523,237.60922,768.20230,102.07626,754.90824,333.65124,488.8556,209.205916.622888.259-0.001304.8930.998680.199720.398702.398702.397519.772490.809490.808337.244337.244337.245
Total Non-Current Liabilities 106,231.056126,238.097143,408.066113,749.311127,053.341138,996.5144,147.816178,676.649159,964.823184,310.689163,714.275161,571.104160,356.45127,692.583137,168.596155,238.365162,228.854179,840.109168,540.198118,475.73122,755.536150,122.113153,192.98193,691.554185,815.028161,113.147153,728.624122,954.168136,206.828134,764.888159,596.667191,390.632209,768.591207,052.651183,654.118161,410.437146,524.803145,578.621159,278.692168,488.284174,016.486154,378.5145,046.194148,203.181151,257.938200,990.539210,980.04744,860.82545,162.47829,848.0934,520.98845,748.61161,637.72453,952.46631,664.32321,581.90831,123.43936,587.12332,464.08433,285.98440,590.835,284.9429,818.145
Total Liabilities 498,927.502489,873.066495,031.925515,763.233537,382.253518,943.733511,163.924475,876.308495,648.759495,492.126472,000.055487,903.162511,042.923500,621.248473,115.066481,281.344478,633.523475,994.031439,906.013459,999.728471,773.332452,653.622425,647.066450,445.065454,101.027437,575.473411,127.472449,350.069454,363.842424,544.307436,688.459452,727.767457,446.418469,296.284465,095.63484,323.554484,285.629465,693.755460,041.462471,924.418472,086.509464,203.126449,973.364471,019.507482,071.425466,663.739463,959.98479,817.36968,143.80369,555.68878,660.03672,372.03674,592.28776,862.87576,419.4178,960.66582,342.04781,764.59770,068.10571,935.50461,970.29457,088.76756,970.833
Equity:
Preferred Stock 0121.779121.78121.78121.78121.78121.78121.7892.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.62592.625138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.895138.89592.62592.625
Common Stock 8,529.3558,529.3558,529.3558,407.5758,407.5758,407.5758,407.5758,407.5758,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,407.5768,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3068,361.3066,672.6846,672.684
Retained Earnings 354,757.797343,166.303342,666.622341,373.599330,735.277325,156.269330,450.515311,082.614307,312.5303,527.217308,296.817310,867.308308,771.324308,631.359311,333.117299,052.451294,578.132294,361.739296,423.938298,371.545296,395.299291,242.48298,294.574305,759.705309,260.113308,241.482315,140.118318,008.285310,510.401270,449.848275,811.587275,028.628274,027.378273,466.574269,497.821268,793.678262,908.831209,542.049210,114.599210,633.445202,075.659192,127.495191,509.842182,786.656178,068.883168,317.021167,943.907162,208.854162,394.523158,061.471160,328.77117,125.76916,384.1710,001.367,821.6646,060.941,445.7986,650.9965,214.3151,599.6363,969.7474,744.2493,148.911
Accumulated Other Comprehensive Income/Loss 4,440.4861,894.92-1,821.7571,354.932-204.116-9.634-3,471.9016,904.826-361.577-4,961.6-5,510-5,510-5,510-5,510-5,040000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 64,243.06564,121.28664,121.28557,739.06557,739.06557,739.06558,263.06558,733.06557,339.72657,809.72656,819.96956,734.0453,560.45959,409.61956,437.79760,880.67362,289.80963,128.0260,395.34662,860.02960,493.25460,892.5658,466.31554,204.6260,158.17658,287.05357,564.40563,596.55861,680.48960,565.42964,840.50662,106.71165,319.80463,223.92364,193.33567,926.82863,786.19662,536.15862,489.54166,079.77164,630.46967,541.96967,154.36367,948.86870,950.61468,822.5866,978.4216,512.82516,458.11116,522.32916,469.507157,269.051158,232.573157,563.946158,265.415158,757.957158,803.787156,378.368125,535.301124,238.49123,257.478124,121.208124,713.417
Total Shareholders Equity 431,970.703417,833.643413,617.285408,996.95396,799.58391,415.055393,771.034385,249.86372,790.849364,875.544368,106.987370,591.549365,321.984371,031.178371,231.114368,433.325365,368.142365,989.96365,319.485369,731.774365,388.754360,635.241365,261.089368,464.526377,918.49375,028.736381,204.723390,105.044380,691.091339,515.478349,152.293345,635.54347,847.383345,190.698342,191.357345,220.707335,195.228280,578.408281,104.34285,213.417275,206.329268,169.665267,164.405259,235.725257,519.698245,639.802243,422.528187,221.88187,352.835183,084.001185,298.479182,895.021183,116.944176,065.507174,587.28173,319.098168,749.786171,529.565139,249.817134,338.327135,727.426135,630.766134,627.637
Total Equity 723,834.916696,555.776693,791.647690,838.862673,600.704657,843.867660,825.454610,528.03593,315.811579,036.953583,537.128589,057.426581,118.224576,996.273577,968.798574,548.871570,284.388566,337.25567,466.289572,267.899564,006.384552,526.788561,495.276563,214.996578,496.932569,456.581577,520.965587,212.176573,327.708518,812.814533,516.629526,167.542527,845.127523,061.338521,365.06520,575.979507,448.307439,995.165439,841.569426,312.476414,086.442402,199.813402,451.235391,129.178388,744.727372,822.564371,947.582187,221.88187,352.835183,084.001185,298.479182,895.021183,116.944176,065.507174,587.28173,319.098168,749.786171,529.565139,249.817134,338.327135,727.426135,630.766134,627.637
Total Liabilities & Shareholders Equity 1,222,762.4181,186,428.8421,188,823.572924,760.1831,210,982.9571,176,787.61,171,989.3781,086,404.3381,088,964.571,074,529.081,055,537.1821,076,960.5881,092,161.1461,077,617.5211,051,083.8651,055,830.2151,048,917.911,042,331.281,007,372.3021,032,267.6281,035,779.7161,005,180.41987,142.3421,013,660.0611,032,597.9591,007,032.054988,648.4371,036,562.2451,027,691.55943,357.121970,205.089978,895.309985,291.545992,357.622986,460.6891,004,899.533991,733.936905,688.92899,883.032898,236.894886,172.951866,402.939852,424.599862,148.685870,816.152839,486.303835,907.566267,039.249255,496.638252,639.689263,958.514255,267.057257,709.231252,928.382251,006.69252,279.763251,091.833253,294.162209,317.922206,273.831197,697.72192,719.532191,598.47