Lotte Chilsung Beverage Co., Ltd.

KRX:005300.KS

132800 (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 227,090.056178,927.722247,537.132276,832.472255,799.469472,246.454345,003.533319,843.797369,751.663344,381.91384,577.797511,042.527372,144.358366,449.278158,849.602244,304.302239,748.683106,232.822199,410.28288,011.79288,080.964294,383.92198,388.437182,490.334153,095.291289,757.41153,444.296367,282.954303,039.769283,023.378319,691.831274,398.976320,903.556187,852.596203,384.588188,801.599233,990.682156,800.633108,203.188146,907.936158,386.887172,954.917119,923.417133,821.20897,901.11381,165.68781,380.55796,324.67112,228.65596,338.75394,480.419108,571.705102,329.92768,354.338122,173.59654,396.08158,633.7477,597.80851,428.32635,538.1876,853.39961,491.15841,819.05356,186.52750,273.27454,488.495
Short Term Investments 11,426.14511,383.9311,317.6313,310.2213,204.0813,516.23410,885.67712,005.02818,269.22618,111.87618,128.01316,456.91711,238.7156,292.715166,138.72766,169.6136,052.177,567.17,366.96138,952.03643,638.34113,435.14114,003.31814,694.2163,815.3478,486.12648,284.648105,961.085216,372.065131,099.565136,182.902171,312.454131,751.453163,405.771193,589.574294,402.08474,220.40368,029.432146,933.26166,963.921102,892.62105,056.033115,478.207150,051.628109,115.73128,432.243145,177.924130,379.2857,766.6834,046.34947,105.73148,032.26520,045.218,293.42535,592.8879,012.02884,023.593164,563.13350,581.177100,653.2291,146.57259,142.599251,107.281291,712.327273,755.265288,779.436
Cash and Short Term Investments 238,516.201190,311.652258,854.762290,142.692269,003.549485,762.688355,889.21331,848.825388,020.889362,493.786402,705.81527,499.444383,383.073372,741.993324,988.329310,473.915245,800.853113,799.922206,777.241326,963.826331,719.305307,819.062112,391.755197,184.544216,910.631368,243.536201,728.944473,244.039519,411.834414,122.943455,874.733445,711.43452,655.009351,258.367396,974.162483,203.683308,211.085224,830.065255,136.449213,871.857261,279.507278,010.95235,401.624283,872.836207,016.843209,597.93226,558.48226,703.95169,995.335130,385.102141,586.15156,603.97122,375.12786,647.763157,766.476133,408.109142,657.333242,160.941102,009.503136,191.38367,999.969320,633.757292,926.334347,898.854324,028.539343,267.931
Net Receivables 372,257.744345,484.82335,061.035492,554.906369,265.401327,755.762314,739.192328,604.448329,172.78293,613.714281,574.372333,581.38346,350.394319,658.037306,747.395370,655.738344,952.022312,679.388307,654.205366,038.442385,871.001364,558.916319,208.382400,647.104370,155.311333,612.07313,3241,367,209.995355,307.615329,724.883336,508.45376,936.189378,571.089347,270.603315,641.875390,214.356377,300.554336,803.254313,051.46371,791.256376,994.467336,957.64319,282.375371,758.689366,323.783344,425.04295,866.796381,175.543357,543.571322,774.87315,528.201362,737.822319,984.415305,669.715173,409.911169,595.69153,875.504162,317.117151,319.583135,585.618151,391.853138,800.93122,424.688144,228.448146,036.93131,277.434
Inventory 487,624.144483,996.921484,226.304503,498.415395,135.987378,025.344343,437.521342,394.433353,333.821338,197.061305,372.217294,346.553298,808.204273,951.403257,369.471245,277.464279,464.131282,188.436273,940.057256,398.523278,187.367260,268.837257,098.97232,258.267245,996.228243,169.254238,781.826223,871.738255,837.875245,966.931244,857.737230,064.303243,505.256248,650.411240,686.359225,888.672244,686.896261,601.844261,808.408226,892.488222,114.014220,294.378223,203.747209,735.178223,177.573228,914.716227,428.168213,388.339229,106.844221,697.04222,411.551206,351.486207,817.619205,329.016107,090.743112,946.983111,223.246105,265.536124,996.807140,621.873110,334.037110,176.53103,785.01798,564.11599,164.91796,649.866
Other Current Assets 85,363.70982,036.41971,437.8765,364.785,369.2474,392.5915,928.3316,130.9346,943.3773,790.6074,848.0443,0193,205.5693,826.0574,168.5431,592.8981,193.2881,506.19716.45217.00117.00117.47416.5661,471.85893.7662,024.27117.539.9993,492.8133,296644.0843.16841.94338.2541,364.4214,528.9995,504.3525,443.2951,694.5015,163.9485,456.0194,6591,822.5741,467.9991,225285.718307.794436.915312.89130.322102.9395,0903,874.9991,354.827106.823128.49398.355106.836196.423121.055107.236135.435124.555174.873138.415173.205
Total Current Assets 1,183,761.7971,101,829.8131,149,579.9781,291,560.7941,038,774.1831,195,936.3841,019,994.2541,008,978.6411,077,470.867998,095.169994,500.4421,158,446.3781,031,747.24970,177.489893,273.739928,000.016871,410.294710,173.943788,387.956949,417.792995,794.675932,664.289688,715.673831,561.765833,955.936947,049.131753,852.2692,064,365.7711,134,050.137993,110.7571,037,8851,052,755.091,074,773.297947,217.635954,666.8171,103,835.71935,702.887828,678.458831,690.818817,719.549865,844.007839,921.968779,710.32866,834.702797,743.199783,223.404750,161.239821,704.747756,958.64674,987.334679,628.842730,783.278654,052.16599,001.321438,373.953416,079.275407,854.438509,850.43378,522.316412,519.926629,833.095569,746.652519,260.594590,866.29569,368.801571,368.436
Non-Current Assets:
Property, Plant & Equipment, Net 2,610,973.6532,615,220.0512,594,165.4852,514,507.0252,160,257.8852,162,345.4262,145,245.2672,121,375.1052,114,669.4762,117,128.7062,120,862.8052,053,783.6382,020,885.2832,021,706.5032,017,751.062,099,097.7982,095,459.4252,103,325.9382,095,137.0772,190,094.1812,196,014.1132,217,294.4562,165,689.9132,202,679.0882,213,156.8992,226,665.6912,245,308.5572,246,912.0482,382,516.4012,245,092.3222,218,612.2332,160,929.6842,095,227.5292,022,686.7021,988,078.8251,942,411.4241,900,967.61,867,699.2491,853,890.6551,761,318.6191,719,281.5381,712,920.151,629,868.0061,614,580.2931,583,285.9261,528,962.0781,507,283.5771,495,622.0421,486,181.0481,478,338.5531,510,740.7281,542,925.7831,534,660.11,524,478.4471,343,719.5641,345,513.9541,308,143.735706,752.347688,039.353675,916.319655,641.502656,585.081645,904.574636,824.119622,592.621589,757.375
Goodwill 0022,64300026,01000023,62400035,38400038,71000049,64000038,710000194,818000200,545204,545.953207,940.024210,443.841210,140.35214,268.107213,371.435216,123.3157,802.079157,802.079157,802.08157,802.079157,802.079158,347.035158,347.036158,347.035154,501.772382,858.278382,854.528350,612.113360.358412.833465.308570.258622.733675.208631.992636.133579.375656.625695.25733.875
Intangible Assets 95,312.19888,136.71267,727.80494,998.1693,104.17695,321.64771,977.983107,393.599100,971.661102,752.17381,734.484117,847.502116,543.427117,676.73981,181.138130,414.934125,911.28116,447.42479,870.731141,992.271143,382.564147,609.705102,057149,769.613155,021.959160,323.667126,415.516104,408.417340,139.002341,792.92156,731.369359,866.906372,025.87375,118.545177,057.298183,703.78190,050.001196,251.457200,894.549202,961.533206,891.982195,211.078198,037.939205,015.683211,315.492215,593.399219,302.687225,240.203229,802.118234,516.204237,583.93842,244.98840,744.20639,182.051,432.3781,338.6781,346.2861,429.0541,430.331,371.5721,328.4281,293.3621,230.256974.774856.248814.283
Goodwill and Intangible Assets 95,312.19888,136.71290,370.80494,998.1693,104.17695,321.64797,987.983107,393.599100,971.661102,752.173105,358.484117,847.502116,543.427117,676.739116,565.138130,414.934125,911.28116,447.424118,580.731141,992.271143,382.564147,609.705151,697149,769.613155,021.959160,323.667165,125.516104,408.417340,139.002341,792.92351,549.369359,866.906372,025.87375,118.545377,602.298388,249.733397,990.025406,695.298411,034.899417,229.64420,263.417411,334.378355,840.017362,817.762369,117.572373,395.478377,104.766383,587.238388,149.154392,863.239392,085.71425,103.266423,598.734389,794.1631,792.7361,751.5111,811.5941,999.3122,053.0632,046.781,960.421,929.4951,809.6311,631.3991,551.4981,548.158
Long Term Investments 288,987.506281,427.386272,475.795121,416.917216,713.926218,510.415209,222.72251,115.224224,245.838215,889.435211,278.184215,839.838212,565.781209,278.245102,379.9387,435.858144,085.27288,457.57295,085.168101,248.69898,208.35125,306.244136,389.037149,999.36699,035.60289,905.749116,044.34459,229.05727,379.941711,929.546731,701.874641,921.756695,767.792737,908.272684,412.105667,542.928803,283.762740,684.075677,747.264852,281.182790,011.816837,734.805915,356.35829,044.579842,584.432892,067.371807,827.002737,283.359794,625.563866,469.847824,135.197888,641.6941,045,599.078956,235.561,304,743.8781,099,770.7991,062,626.15954,783.767961,015.733802,263.043277,012.949347,204.245326,808.921374,158.597330,528.895273,312.673
Tax Assets 15,604.37914,496.84111,753.4457,159.2735,320.0265,496.2845,462.8524,702.7764,668.5314,999.794,991.2192,666.678408.514410.003401.542257.809131.081131.081131.081186,944.448194,860.229160,726.946168,788.404000083.6592,028.8822,171.4672,204.8962,588.6972,712.4782,008.1871,407.2961,601.2882,041.7731,760.4171,703.5932,186.8482,119.7831,891.5081,829.1923,094.7222,535.4362,704.7722,760.4594,498.3569,706.7812,669.7931,967.5896,800.6745,875.0388,520.7283,349.7492,937.83601,391.532,082.42740.914455.683926.928442.816313,220.520306,515.487
Other Non-Current Assets 137,005.9127,828.613139,324.245226,343.671203,395.43215,627.252218,022.564145,671.886163,384.929149,821.571159,838.99170,898.589164,207.536157,516.15335,741.494227,064.095169,571.75157,770.661159,187.98-0-02,303.124-0169,815.733223,596.176237,648.207206,600.448262,552.852409,285.09304,887.916308,562.27344,839.957304,223.384341,450.734375,807.676477,814.645252,855.792243,553.528323,925.721226,752.253263,511.218265,737.941275,894.389311,076.281266,549.77288,741.941305,316.481295,743.507224,044.411197,885.855190,617.515155,204.373126,093.209123,118.36568,328.686111,016.898114,702.073193,758.07381,208.388131,938.926319,423.481286,809.219277,794.9240.001292,871.6690.001
Total Non-Current Assets 3,147,883.6363,127,109.6043,108,089.7732,964,425.0472,678,791.4432,697,301.0242,675,941.3872,630,258.5892,607,940.4352,590,591.6742,602,329.6812,561,036.2452,514,610.5412,506,587.6412,572,839.1642,544,270.4942,535,158.8072,466,132.6762,468,122.0362,620,279.5972,632,465.2552,653,240.4752,622,564.3542,672,263.82,690,810.6362,714,543.3142,733,078.8642,673,186.0263,861,349.3163,605,874.1713,612,630.6413,510,1473,469,957.0533,479,172.443,427,308.23,477,620.0183,357,138.9523,260,392.5673,268,302.1333,259,768.5423,195,187.7723,229,618.7823,178,787.9543,120,613.6373,064,073.1363,085,871.643,000,292.2842,916,734.5022,902,706.9572,938,227.2872,919,546.7383,018,675.793,135,826.1593,002,147.2642,721,934.6132,560,990.9982,487,283.5521,858,685.0291,734,398.9571,612,905.9821,254,494.0351,293,454.9681,252,760.8661,325,834.6361,247,544.6831,171,133.694
Total Assets 4,331,645.4334,228,939.4164,257,669.7514,255,985.8413,717,565.6263,893,237.4083,695,935.643,639,237.233,685,411.3033,588,686.8433,596,830.1233,719,482.6233,546,357.783,476,765.133,466,112.9033,472,270.513,406,569.1013,176,306.6193,256,509.9923,569,697.3893,628,259.933,585,904.7643,311,280.0273,503,825.5653,524,766.5723,661,592.4453,486,931.1344,737,551.7974,995,399.4524,598,984.9274,650,515.6414,562,902.094,544,730.3514,426,390.0764,381,975.0174,581,455.7284,292,841.8394,089,071.0244,099,992.9514,077,488.0914,061,031.7794,069,540.7513,958,498.2743,987,448.3413,861,816.3353,869,095.0443,750,453.5233,738,439.2493,659,665.5973,613,214.6213,599,175.583,749,459.0683,789,878.3193,601,148.5853,160,308.5662,977,070.2722,895,137.992,368,535.4592,112,921.2732,025,425.9081,884,327.131,863,201.621,772,021.461,916,700.9261,816,913.4841,742,502.13
Liabilities & Equity:
Current Liabilities:
Account Payables 387,463333,714323,086361,657.605236,742.067204,023.195200,946.015226,304.75217,341.831202,922.097180,322.916186,041.159206,564.143177,261.205172,102.582183,745183,726149,73187,403174,999205,524178,279110,02293,609107,698.796165,356167,734178,186207,992184,191187,267.924000190,788.528203,917.781218,443.32176,118184,760.699214,644241,371.974201,346.577191,732.584212,614.538215,262.301184,238178,238264,347.093258,454.915218,080.21234,495261,816.283227,673.419205,795.628170,657.032160,028.342133,153.504153,317.573141,635.5133,057.372172,279.854137,941.776110,709.648164,151.664143,561.62145,707.646
Short Term Debt 668,533.922519,554.532489,424.85584,950.19457,940.545588,081.135578,457.695411,719.261510,272.314647,504.136458,201.259554,108.06416,478.998154,648.006409,158.423415,932.541407,664.613706,476.075560,857.834609,505.879608,160.503391,466.303200,587.834103,875.79174,069173,830.698283,594.387490,829.154471,563.603773,992.685665,341.688545,656.332550,039.478412,071.825285,547.703245,165.84239,977.942252,588.43524,698.394533,752.107379,527.946401,684.161187,387.237240,086.106203,833.068196,606.169145,875.00871,245.472220,939.358199,445.678395,781.911526,099.454280,325.419278,31949,918.5757,857.52249,797.8610035,938.14700979.035000
Tax Payables 31,517.60316,637.21815,964.215171,980.387157,803.61945,702.832146,793.238168,156.933151,512.425144,651.524122,144.025143,937.827117,139.876102,702.19593,533.409120,650.826102,920.06989,742.44187,635.328162,625.092192,136.506153,776.081124,899.87260,934.09518,796.0439,304.52429,250.02654,728.68950,923.60249,469.30645,729.94952,524.54854,835.72458,897.10855,961.56769,603.82359,446.64643,359.17922,698.60445,273.60145,063.71152,157.24840,096.48647,449.4239,216.67943,680.84141,797.18549,762.66340,825.89637,247.09244,817.71751,580.14947,642.09642,340.60228,810.50521,431.80519,305.58720,508.86325,110.02521,412.96733,885.56125,647.03821,004.6323,384.24218,079.20927,343.734
Deferred Revenue 3,4531,2961,201450,862.574385,556.542,8481,8141,9231,9881,726330,221.049335,220.602324,341.592294,703.561282,669.904312,436.943335,557.836281,705.573293,368.651395,795.34462,192.977153,776.081378,420.577366,927.134252,778.43839,304.524416,256.29754,728.689523,169.407335,857.145354,224.697000360,231.411364,582.314373,540.107291,544.623302,316.83945,273.60145,063.71152,157.248278,778.467229,518.639269,536.114230,953.623263,220.33949,762.66340,825.89637,247.092276,749.0351,580.14947,642.096225,204.789150,241.95321,431.805151,734.6850021,412.9670021,004.63000
Other Current Liabilities 456,837.629446,654.216451,208.111,244.9672,037.571391,249.181373,405.296380,375.519364,668.937346,872.3972,228.916799.225787.7531,047.1421,014.0011,087.7790.0010.001-00.001-0250,947.0590.001-0.00176,051.17378,735.116-01,555,920.674559547582.999581,314.386563,302.587534,623.473467.695476441.602362271287,381.757270,149.031230,312.163-048,2000.00146,731.023-0227,153.102204,865.328219,018.878-0227,784.198212,020.688-0.003-0.001132,654.7720.001182,206.953147,046.46125,246.57161,264.024146,665.015113,967.373151,484.829154,498.751141,906.352
Total Current Liabilities 1,516,287.5511,301,218.7471,264,919.961,398,715.3361,082,276.7231,186,201.5111,154,623.0061,020,322.531,094,271.0821,199,024.63970,974.1411,076,169.047948,172.486627,659.914864,944.91913,202.263926,948.451,137,912.648941,629.4841,180,300.2191,275,877.48974,468.443689,030.411564,411.923610,597.404757,226.338867,584.6832,279,664.5171,203,284.011,294,587.831,207,417.3081,126,970.7181,113,342.065946,695.298837,035.336814,141.935832,402.971720,613.0531,012,046.9321,081,051.465936,112.662885,500.149657,898.288730,419.283688,631.484658,528.815587,333.346612,508.33725,085.497673,791.858907,025.9411,067,280.084767,661.622709,319.414370,817.554371,972.441334,686.051335,524.526288,681.96315,655.056333,543.878284,606.791246,660.686315,636.493298,060.371287,613.998
Non-Current Liabilities:
Long Term Debt 967,455.9851,095,580.7721,152,628.841,134,348.9241,055,017.5331,139,358.671974,150.8531,049,759.1511,078,520.354930,754.8191,033,192.0671,033,162.7021,146,894.7191,423,304.6171,172,922.8251,175,028.6441,141,197.517705,969.479955,574.255841,061.408840,083.8811,065,147.8841,213,064.6931,381,808.5781,381,916.4381,382,020.0431,072,892.961972,708.2381,044,826.071645,606.755758,399.86738,457.02738,673.237749,536.994856,712.493940,581.61751,527.512736,783.699467,101.832230,131.616394,097.07415,831.714508,600.72483,439.477486,885.744485,846.864533,965.75569,503.816423,631.657420,438.714224,686.119117,927.257351,220.723353,672.184335,432.499335,402.001320,599.851380,078.097248,380.135248,210.23000000
Deferred Revenue Non-Current 2642772819,471.5389,1989,2949,276.97316,431.78316,632.96616,743.8114,803.99514,942.07315,404.83214,848.83114,90414,98914,91215,003.60715,302.27115,374.42515,556.16715,563.10369,899.694117,452.9640088,687.013073,399.1810086,509.5450052,933.05364,794.56160,888.52028,920.44165,193.82761,510.88146,682.61139,643.022070,698.47161,549.29762,812.60154,952.07144,631.44350,291.25644,017.636059,417.25353,788.6380032,851.049028,015.28525,898.181000000
Deferred Tax Liabilities Non-Current 113,851.932121,837.478122,701.34298,764.75696,748.959103,347.239103,878.73788,737.03188,639.91889,046.80590,152.33676,526.53263,743.80671,860.6767,917.08883,764.75377,927.65879,356.44280,443.449119,002.699119,514.366103,129.451101,870.179127,510.17132,503.928142,216.896144,972.816129,570.141272,662.103251,700.866255,115.237243,535.55249,970.062275,383.169272,697.522296,008.453276,801.68268,322.473275,305.784294,386.567293,158.535307,366.242326,467.947307,525.257295,280.395314,508.618297,759.4282,350.217281,411.108285,713.34279,448.499276,660.605308,010.727286,808.581280,719.35247,487.61239,552.375108,116.69391,274.65670,306.096119,771.352134,617.707128,313.766156,788.926140,777.07212,245.351
Other Non-Current Liabilities 190,529.818184,430180,303.0393,188.47645,446.87345,473.81541,839.89144,144.64643,702.12144,099.33442,651.88459,087.59649,49238,063.16240,537.99445,358.56335,978.73746,087.96235,555.64454,986.08953,055.20754,453.347-00.002110,397.18291,943.09064,233.131-0.00162,271.20156,842.476-0.00177,436.72865,011.410-0.001-0.00149,332.3730-0.001-0.001-0.0010.00176,175.9488192167.2511,207.03811,249.94951.08351.09155,318.6451,8431,841.19525,675.99321,562.5310.00131,287.84-0.0010.00129,145.29525,513.60618,282.02315,140.60211,415.8837,831.758
Total Non-Current Liabilities 1,272,101.7341,402,125.251,455,914.2131,335,773.6941,206,411.3651,297,473.7251,129,146.4541,199,072.6111,227,495.3591,080,644.7681,180,800.2831,183,718.9031,275,535.3571,548,077.281,296,281.9071,319,140.9591,270,015.912846,417.4911,086,875.621,030,424.6211,028,209.6211,238,293.7851,384,834.5661,626,771.7141,624,817.5481,616,180.0291,306,552.791,166,511.511,390,887.354959,578.8221,070,357.5731,068,502.1141,066,080.0271,089,931.5731,182,343.0681,301,384.6231,089,217.7111,054,438.545771,328.057589,712.009748,766.485769,880.566874,711.69867,140.682852,872.61862,096.779894,705.001918,013.142760,924.157756,494.393548,203.345449,906.507720,491.703696,110.597641,827.842604,452.142593,003.276519,482.63367,670.075344,414.508148,916.647160,131.313146,595.789171,929.528152,192.95520,077.109
Total Liabilities 2,788,389.2852,703,343.9982,720,834.1732,734,489.032,288,688.0882,483,675.2372,283,769.462,219,395.1412,321,766.4412,279,669.3982,151,774.4232,259,887.9492,223,707.8432,175,737.1942,161,226.8172,232,343.2222,196,964.3631,984,330.1392,028,505.1042,210,724.8412,304,087.1012,212,762.2282,073,864.9772,191,183.6372,235,414.9522,373,406.3662,174,137.4733,446,176.0262,594,171.3642,254,166.6522,277,774.8812,195,472.8332,179,422.0932,036,626.8712,019,378.4042,115,526.5581,921,620.6821,775,051.5981,783,374.9891,670,763.4731,684,879.1471,655,380.7151,532,609.9781,597,559.9651,541,504.0941,520,625.5941,482,038.3471,530,521.4721,486,009.6541,430,286.2511,455,229.2861,517,186.5911,488,153.3251,405,430.0111,012,645.396976,424.583927,689.327855,007.155656,352.035660,069.563482,460.526444,738.104393,256.474487,566.021450,253.326307,691.107
Equity:
Preferred Stock 387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655387.655388387.655387.655387.655387.655600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600600
Common Stock 5,027.0975,027.0975,027.0974,639.4424,639.4424,639.4424,639.4424,639.4424,639.4424,639.4424,639.4424,639.4424,487.5624,487.5624,487.5623,996.733,996.733,996.733,996.733,996.733,996.733,996.733,996.3853,996.733,996.733,996.733,996.736,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.0156,186.015
Retained Earnings 2,195,923.5182,176,084.838436,422.682,174,376.6052,105,502.1612,082,378.4752,079,285.9432,069,840.6472,021,692.0291,967,487.4791,961,533.6611,973,827.8441,885,165.1591,863,412.6651,876,242.5221,925,501.9721,895,720.7331,878,637.9881,205,633.0322,038,174.5962,006,636.4262,051,499.4651,380,614.7352,159,687.9632,131,355.1012,126,672.7882,146,953.4351,793,249.8651,984,246.0592,018,720.9952,019,854.8242,041,549.9162,002,256.8911,977,507.5321,964,051.931,993,155.5711,956,518.4851,894,974.2471,877,928.711,917,478.9211,867,576.4011,857,467.4961,838,860.3881,837,825.9351,799,038.4771,753,952.2461,740,016.3641,738,721.8071,713,280.6191,686,904.9831,669,144.521,695,300.8681,663,194.1731,625,264.266896,460.997866,572.151859,765.846880,799.328887,286.407867,532.94851,968.967833,137.268809,792.715788,205.917765,798.127746,860.459
Accumulated Other Comprehensive Income/Loss -768,991.487-769,203.612283,467.204-773,634.828-776,723.946-773,189.193280,623.147-762,491.75-769,880.789-768,131.9-702,649-1,978,854.941-769,331.29744,844.217-702,649000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 37,345.77739,632.818738,808.81845,362.02778,171.81878,171.819-971,868.12787,453.81787,453.81786,146.127162,817.5611,441,219.013189,429.186-624,774.778116,159.017-706,046.063-705,950.213-706,277.4532,118.777-700,295.129-701,851.705-700,298.154-157,729.15-851,430.42-846,387.866-842,871.094-838,544.16-520,380.535385,410.116294,855.806320,102.759292,998.161327,881.775378,102.035365,291.791438,647.81378,744.389370,430.431388,974.44440,423.445460,457.824507,606.177569,216.315533,764.653504,319.298578,383.192517,448.305458,209.047449,349.094485,174.248463,861.182525,787.034627,587.999559,621.9021,244,416.1571,127,287.5231,100,896.802625,942.961562,496.816491,037.39543,111.623578,540.233562,186.255634,142.973594,076.016681,164.549
Total Shareholders Equity 1,469,692.561,451,928.7971,464,113.4551,451,130.9011,411,977.1311,392,388.1981,393,068.0611,399,829.811,344,292.1541,290,528.8021,426,729.3191,441,219.0131,310,138.2651,288,357.3191,294,627.7551,223,840.2941,194,154.9051,176,744.921,212,136.1941,342,263.8521,309,169.1061,355,585.6961,227,269.971,312,641.9281,289,351.621,288,186.0791,312,793.661,279,655.3452,376,442.192,320,362.8162,346,743.5982,341,334.0922,336,924.6812,362,395.5822,336,129.7362,438,589.3962,342,048.8892,272,190.6932,273,689.1652,364,688.3812,334,820.242,371,859.6882,414,862.7182,378,376.6032,310,143.792,339,121.4532,264,250.6842,203,716.8692,169,415.7282,178,865.2462,139,791.7172,227,873.9172,297,568.1872,191,672.1832,147,663.1692,000,645.6891,967,448.6631,513,528.3041,456,569.2381,365,356.3451,401,866.6051,418,463.5161,378,764.9851,429,134.9051,366,660.1581,434,811.023
Total Equity 1,543,256.1481,525,595.4191,536,835.5781,521,496.8111,428,877.5371,409,562.1711,412,166.181,419,842.0891,363,644.8621,309,017.4451,445,055.71,459,594.6731,322,649.9381,301,027.9361,304,886.0861,239,927.2871,209,604.7381,191,976.481,228,004.8881,358,972.5481,324,172.8291,373,142.5361,237,415.0491,312,641.9281,289,351.621,288,186.0791,312,793.661,291,375.772,401,228.0882,344,818.2752,372,740.762,367,429.2572,365,308.2582,389,763.2052,362,596.6132,465,929.172,371,221.1572,314,019.4262,316,617.9622,406,724.6182,376,152.6312,414,160.0362,425,888.2962,389,888.3762,320,312.2412,348,469.452,268,415.1762,207,917.7772,173,655.9432,182,928.372,143,946.2952,232,272.4772,301,724.9942,195,718.5742,147,663.1692,000,645.6891,967,448.6631,513,528.3041,456,569.2381,365,356.3451,401,866.6051,418,463.5161,378,764.9851,429,134.9051,366,660.1581,434,811.023
Total Liabilities & Shareholders Equity 4,331,645.4334,228,939.4164,257,669.7514,255,985.8413,717,565.6253,893,237.4083,695,935.643,639,237.233,685,411.3033,588,686.8433,596,830.1233,719,482.6233,546,357.783,476,765.133,466,112.9033,472,270.513,406,569.1013,176,306.6193,256,509.9923,569,697.3893,628,259.933,585,904.7643,311,280.0273,503,825.5653,524,766.5723,661,592.4453,486,931.1344,737,551.7974,995,399.4524,598,984.9274,650,515.6414,562,902.094,544,730.3514,426,390.0764,381,975.0174,581,455.7284,292,841.8394,089,071.0244,099,992.9514,077,488.0914,061,031.7784,069,540.7513,958,498.2743,987,448.3413,861,816.3353,869,095.0443,750,453.5233,738,439.2493,659,665.5973,613,214.6213,599,175.5813,749,459.0683,789,878.3193,601,148.5853,160,308.5652,977,070.2722,895,137.992,368,535.4592,112,921.2732,025,425.9081,884,327.131,863,201.621,772,021.461,916,700.9261,816,913.4841,742,502.13