Cosmo Chemical Co., Ltd.

KRX:005420.KS

21100 (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 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 15,169.9764,876.2268,687.3123,493.69824,217.74961,581.7838,614.00146,795.17414,694.9129,881.1121,601.69420,197.67232,691.5924,786.25425,437.70415,404.6815,904.84225,293.86934,421.2753,485.77711,389.48717,520.969,886.0969,083.9210,265.23212,342.1274,305.3465,880.16913,574.2542,120.9217,206.424936.9986,397.7451,736.3944,783.063265.5963,437.1342,542.1148,172.2843,742.2945,724.8653,428.0311,985.5183,229.6879,153.38416,614.3014,994.4194,404.7741,124.2921,473.392,366.2281,972.742942.8216,711.981,813.6451,598.518790.943488.3042,206.093257.61770.256163.5281,646.555835.885339.853472.586957.4691,191.069
Short Term Investments 01,617.9591,599.324-42,664.8055,00021,736.7077,890.975-38,709.218-38,782.875-39,039.7323,013.6183,000-40,513.37-2,737.697-2,906.228299.50110,44020,00020,000000005,872.6582,0002,0002,106.2012,0002,8802,8608,260.41210,744.9126,840.4127,174.20414,314.20433,988.79235,239.73233,804.13834,207.00433,522.00535,323.32635,80234,43733,40032,579.99931,72530,73034,772.50029,12029,2909009003,3603,3602,649.5822,727.2478,949.5829,545.7073,91011,599.5823,6609,0603,6609,06010,310
Cash and Short Term Investments 15,169.9764,876.2268,687.3123,493.69824,217.74983,318.48746,504.97646,795.17414,694.9129,881.1124,615.31223,197.67232,691.5924,786.25425,437.70415,404.6826,344.84245,293.86954,421.2753,485.77711,389.48717,520.969,886.0969,083.9216,137.8914,342.1276,305.3467,986.3715,574.2545,000.92110,066.4249,197.4117,142.6578,576.80611,957.26714,579.837,425.92637,781.84641,976.42237,949.29839,246.8738,751.35737,787.51837,666.68742,553.38449,194.336,719.41935,134.77435,896.7921,473.392,366.22831,092.74230,232.8217,611.982,713.6454,958.5184,150.9433,137.8864,933.349,207.1999,615.9634,073.52813,246.1374,495.8859,399.8534,132.58610,017.46911,501.069
Net Receivables 153,449.436113,460.73593,253.657105,272.337132,796.281140,308.528142,768.461141,425.821117,142.53384,915.63774,916.114105,116.974104,760.106119,588.38123,104.0966,222.98274,654.75954,096.44951,654.01751,480.11954,975.23957,679.59953,306.8359,747.88754,161.54848,513.34738,309.391,585.533088,498.24685,886.034137,594.352132,369.0950157,811.21346,690.10247,411.83639,070.35955,834.658,439.286064,456.13856,952.13262,507.988045,338.06642,203.96332,775.95827,913.84948,998.01962,485.953019,098.9146,576.94526,460.6816,238.1413,999.59212,812.31513,047.13113,301.64911,272.32715,756.53914,476.21915,078.02312,629.88714,894.42214,477.7030
Inventory 201,947.154198,003.966212,236.784138,793.813178,144.166180,454.6110,353.93595,768.989167,069.389154,861.83299,664.85172,446.29862,536.46853,364.67255,102.56565,055.77366,613.71451,618.89845,385.94346,409.57848,066.6352,849.45661,886.19763,839.29875,539.29758,543.2859,095.63440,572.41237,153.35630,959.0929,728.79522,109.07732,870.53232,377.5435,180.7950,402.59358,136.56672,010.04567,445.3172,388.29888,803.12991,225.69184,413.04285,153.43379,074.20493,633.94994,981.82156,013.95656,366.60128,999.64315,543.94714,477.04113,596.50217,282.58613,692.70112,117.80712,206.71114,134.80217,795.98317,401.80419,471.48314,020.17714,082.02811,162.9885,402.536,208.0515,700.0698,482.222
Other Current Assets 3,055.9873,807.5092,941.5616.7486.7476.7476.7466.7466.7496.7487.18512.19415.46528.84927.45975.462113.352238.196291.458334.901281.795298.932334.373293.949286.63219.05500.00184,114.3550.0010.0010.0010.002155,067.36300.0010.0018,985.551-00.30258,746.845-0.0010.497-0.00157,028.1090.00225.544-0.002-0.00216,924.919-0.00126,999.6410.00100-0.001-00.001-00.0010.0025,439.5820.0015,400-0.0015,400-0.00115,382.314
Total Current Assets 373,622.554320,148.43377,119.312267,566.596335,164.942404,088.361299,634.118283,996.731298,913.581269,665.326199,203.462200,773.138200,003.63197,768.155203,671.818146,758.897167,726.667151,247.412151,752.694101,710.375114,713.151128,348.947125,413.496132,965.054146,125.365121,617.809103,710.281140,144.316136,841.965124,458.258125,681.253168,900.84182,382.286196,021.709204,949.271111,672.496142,974.329157,847.801165,256.332168,777.184186,796.844194,433.185179,153.189185,328.107178,655.697188,166.317173,930.747123,924.686120,177.24196,395.97180,396.12772,569.42462,928.23371,471.51242,867.02633,314.46530,357.24630,085.00435,776.45439,910.65240,359.77539,289.82641,804.38536,136.89627,432.26930,635.05930,195.2435,365.605
Non-Current Assets:
Property, Plant & Equipment, Net 739,609.243719,300.647655,095.182555,575.439527,751.307472,551.963453,159.217445,019.279438,441.181430,899.47429,637.055427,986.453430,409.716456,185.299448,244.601398,987.936399,034.539388,433.88350,375.444352,866.681356,140.773357,065.608355,351.283356,970.129357,410.168348,568.495340,790.826344,391.506345,835.16337,849.392342,645.995361,607.157408,108.346411,477.435416,890.63608,438.469613,100.792620,061.687627,080.176585,297.905572,713.341566,898.917568,618.367551,481.32547,687.954528,911.305527,748.519340,576.489344,073.119344,437.742339,452.638317,261.718308,634.96301,021.784295,194.102293,821.878295,132.037295,647.14297,072.979297,838.91300,152.266117,811.709118,665.755120,372.603122,535.994124,216.488125,881.818125,806.602
Goodwill 00000000000001,645.5181,645.5181,531.7171,531.7171,531.7171,531.7171,645.5181,645.5181,645.5181,645.5181,645.5181,645.5181,645.5181,645.5182,854.332,890.264000000000000000000000000000000000000000
Intangible Assets 03,304.8573,393.9032,848.5583,111.863,073.2432,215.2692,276.7982,334.8392,420.1682,500.8592,985.2323,079.963,180.393,082.1463,165.6952,882.1522,971.1273,048.4593,152.1953,226.9823,218.7633,295.714,669.4254,555.6814,361.2833,991.8141,570.7981,571.9511,239.9811,288.2271,345.1811,375.8792,168.3852,201.7953,227.7193,261.1293,294.5394,349.9494,917.7474,951.0574,984.3675,017.6775,020.5034,859.0744,656.5524,678.832,898.9072,901.4071,456.7971,459.2971,461.7971,360.2181,364.0541,369.9671,049.3381,359.7751,085.5981,089.4341,093.2742.5505000000
Goodwill and Intangible Assets 03,304.8573,393.9032,848.5583,111.863,073.2432,215.2692,276.7982,334.8392,420.1682,500.8592,985.2323,079.964,825.9084,727.6644,697.4124,413.8694,502.8444,580.1764,797.7134,872.54,864.2814,941.2286,314.9436,201.1996,006.8015,637.3324,425.1284,462.2151,239.9811,288.2271,345.1811,375.8792,168.3852,201.7953,227.7193,261.1293,294.5394,349.9494,917.7474,951.0574,984.3675,017.6775,020.5034,859.0744,656.5524,678.832,898.9072,901.4071,456.7971,459.2971,461.7971,360.2181,364.0541,369.9671,049.3381,359.7751,085.5981,089.4341,093.2742.5505000000
Long Term Investments 50,003.2250,137.8350,217.87450,582.22447,642.577-12,352.1951,687.9447,998.71248,163.97749,275.6734,714.4745,719.69646,563.01610,934.3589,465.7289,387.187853.241-9,270.108-11,227.877000003,120.0074,313.0652,697.4932,350.2311,974.0975,548.9695,628.349-625.089-4,008.057-123.269-745.217-8,077.471-28,403.544-29,765.856-21,553.974-23,504.004-22,734.676-24,556.282-24,649.226-17,186.239-21,545.552-24,683.215-21,547.82926,990.43525,514.3480032,160.40632,108.64716,994.58616,597.4614,317.61714,337.86615,806.76715,752.2473,929.8392,787.4523,424.533-4,400.273,714.358-1,864.8975,012.643-2,202.46-2,847.071
Tax Assets 0-3,304.8570-50,582.224-47,642.57712,352.195-1,687.94-47,998.712-48,163.977-49,275.67347,104.105863.935863.9353,204.2443,204.2448,437.41213,453.42523,005.5442,765.645000007,760.70602,000002,88008,260.412007,174.20414,314.20433,988.7920034,207.00433,522.00535,323.32635,80234,43733,40032,579.99931,72530,73034,772.50029,288.63329,665.2735,093.2915,087.4563,642.1283,613.8183,187.1573,263.2959,509.811,217.929013,339.22100000
Other Non-Current Assets 8,853.7558,521.0515,206.90153,888.62552,023.28452,633.83652,850.29252,395.29152,512.51452,277.604-1,815.65845,115.967-414.496-2,500.401-789.601-4,264.399-5,831.12-5,631.04818,765.4578,688.5627,753.0967,740.6897,275.4117,155.273-3,776.0962,00002,106.2012,0000.0012,860-0.00110,744.9126,840.412-0-0.001246.1735,239.73233,804.138235.67262.543293.358228.95221.793221.794200.724232.859181.674161.12861,431.77461,218.545123.58500-0-000.0010.0010-0.0015,639.064288.6935,635.52811,293.5455,687.58511,144.20612,229.317
Total Non-Current Assets 798,466.218777,959.528713,913.859612,312.622582,886.452528,259.042508,224.778499,691.367493,288.535485,597.241482,140.835482,671.283480,502.132472,649.408464,852.636417,245.548411,923.954401,041.112365,258.845366,352.956368,766.369369,670.578367,567.922370,440.345370,715.984360,888.361351,125.651353,273.066354,271.472347,518.343352,422.571370,587.66416,221.08420,362.963425,521.412617,902.92622,193.339628,830.102643,680.289601,154.322588,714.27582,943.686585,017.767573,974.377564,623.27541,665.365542,837.379401,377.505407,422.502407,326.313402,130.48380,296.139371,769.098324,473.715318,248.985312,830.962314,443.497315,726.662317,177.956312,371.82314,200.146126,925.306127,943.399129,722.489131,964.642134,916.716134,823.564135,188.848
Total Assets 1,172,088.7721,098,107.9581,091,033.171879,879.218918,051.394932,347.404807,858.896783,688.098792,202.115755,262.567681,344.298683,444.42680,505.761670,417.563668,524.455564,004.445579,650.621552,288.524517,011.538468,063.331483,479.52498,019.525492,981.419503,405.399516,841.349482,506.17454,835.931493,417.382491,113.437471,976.601478,103.825539,488.5598,603.366616,384.672630,470.683729,575.416765,167.668786,677.903808,936.621769,931.506775,511.114777,376.871764,170.955759,302.484743,278.968729,831.682716,768.126525,302.191527,599.743503,722.286482,526.607452,865.563434,697.331395,945.226361,116.011346,145.427344,800.742345,811.666352,954.41352,282.472354,559.92166,215.132169,747.784165,859.385159,396.911165,551.775165,018.804170,554.453
Liabilities & Equity:
Current Liabilities:
Account Payables 133,340.866102,496.99991,463.72254,441.74399,296.376137,860.94974,097.86669,888.76258,530.58977,466.92240,948.58141,631.08339,797.20132,650.20342,973.9435,437.00630,206.68823,074.1422,041.72421,680.65727,457.72741,033.47542,592.74638,571.1851,549.55745,866.42932,810.64232,689.82131,289.76425,197.93728,706.75930,411.34824,915.38327,794.48726,322.95522,931.13827,212.09143,077.42544,441.40129,091.12436,917.05136,925.16830,588.18937,547.6935,863.38339,167.73226,104.87420,673.17322,627.52409,348.498,086.63410,149.1598,993.7639,640.2656,690.6478,753.2436,115.4417,593.4347,232.0528,097.09414,862.5211,572.7148,859.6724,965.0075,669.9365,746.6887,798.547
Short Term Debt 225,430.709179,699.649175,431.017247,023.474235,367.686241,094.473198,378.667175,138.118203,960.123198,429.634186,764.604164,537.814176,313.227173,363.34164,628.026210,148.479179,928.803157,962.094142,849.028162,083.284141,895.86149,767.71143,511.336152,578.792185,776.602184,481.201171,244.061213,563.927224,979.305217,445.771217,838.756237,727.117272,218.071253,182.512272,246.352280,282.806276,343.789269,195.319274,061.23270,612.234267,624.381271,279.66257,279.944246,120.678242,406.99231,898.823219,449.261115,873.27107,300.06118,368.906117,001.537100,643.82494,272.58868,990.43746,062.11668,852.03568,508.01371,167.67275,011.50275,020.35978,357.4575,260.99978,284.24272,159.70677,431.72872,820.48266,350.34261,581.219
Tax Payables 1,299.5931,246.6832,187.8532,485.2991,812.9671,337.4163,378.6171,532.0941,680.759362.771,277.159507.434946.11685.939368.65927.923153.5626.47028.5360198.872198.87257.4630382.509395.2610000000000186.44800057.75549.749585.7191,293.7920000.3250000000000000000000
Deferred Revenue 515.355324.707105.21848,033.8776,552.326517.6620795.7091,450.43770.05527,499.08829,787.63834,970.95748,227.61756,394.2520,433.88940,035.55213,523.47814,323.75312,304.53314,035.52312,383.16514,555.15314,816.00813,817.4815,784.45317,698.10500051,158.69700046,709.76146,653.52758,590.51186.44846,953.5450057.75519,555.302585.71917,235.88515,976.7215,576.59012,250.0180024,363.48811,848.92514,153.00614,677.50312,390.10311,404.379,492.12910,565.7137,162.0607,408.54207,324.91808,053.9176,441.8410
Other Current Liabilities 52,276.42748,915.6856,120.5317.9697.96739,221.73228,759.22330,977.92633,701.37627,684.9288.33214.13917.69932.19927.483114.52118.407268.502320.163371.778317.933322.281339.583275.605337.212252.242-025,494.93430,869.60137,905.6530.00155,176.26969,933.58757,679.4495,132.148-0.0020.00350,276.15110,497.35547,626.40235,182.01622,014.0990.00113,036.1940.001-0.001-011,758.006-039,189.51926,494.57-0.0010.0020.00100000.001-06,725.230.0017,271.513-0.0015,594.956-0.002-0.00130,884.903
Total Current Liabilities 411,563.357331,437.036323,120.487349,507.055411,224.355418,694.816301,235.756276,800.514297,642.518304,351.539255,220.605235,970.674251,099.085254,273.359264,023.699266,133.894250,289.45194,828.214179,534.669196,440.252183,707.043203,506.631200,998.818206,241.585251,480.851246,384.325221,752.809271,748.682287,138.67280,549.361297,704.213323,314.734367,067.041338,656.448350,411.215349,867.469362,146.393362,735.343375,953.531347,329.76339,723.448330,276.682307,423.436297,290.281295,506.259287,043.274261,130.724148,304.449142,177.602157,558.425152,844.597133,093.945116,270.67492,137.20770,379.88487,932.78688,665.62686,775.24293,170.6589,414.47193,179.77497,532.06297,128.46988,344.29587,991.69186,544.33378,538.87100,264.669
Non-Current Liabilities:
Long Term Debt 59,149.8963,433.2263,966.5570,403.96250,937.9856,140.57748,220.13648,560.56443,530.21368,487.8356,997.40880,276.55575,258.31972,664.58876,223.29912,207.79345,585.77472,792.86953,900.2455,463.1167,750.95154,655.29453,567.17947,144.34427,175.2527,409.2267,687.25420,572.63317,811.54924,861.54814,401.34211,555.24711,563.30133,068.44435,154.70138,913.10153,399.4760,384.56565,602.17478,778.14984,477.99585,932.95987,359.66192,091.73385,617.805102,849.792104,436.54572,969.95577,447.13641,963.0541,289.54742,049.62841,892.15955,200.91242,567.16612,00012,00012,00012,00012,00012,00012,00012,00012,0000000
Deferred Revenue Non-Current 1,315.2571,433.7111,218.414034,021.2170000038,157.7536,590.8435,722.81244,726.78153,558.02138,597.20436,198.65932,798.76829,677.6242,115.75750,095.44454,776.60352,215.80444,067.95343,722.30843,218.20143,088.68530,857.99430,634.15430,797.34732,841.48433,882.13132,351.85736,974.06138,864.41842,119.35141,236.5842,233.74542,979.92132,799.07225,818.31724,548.09623,662.28322,942.71721,061.46521,851.8921,000.0610016,661.3680014,450.57815,816.79515,976.25418,268.25216,881.339021,321.1224,719.88525,511.9150000000
Deferred Tax Liabilities Non-Current 25,974.54725,112.93425,141.67829,498.28529,498.28529,197.17429,197.17427,900.99527,900.99527,843.54327,843.54325,766.9625,766.9624,763.49224,713.49223,172.64223,172.64223,172.64221,871.86923,190.64123,190.64123,190.64123,190.64123,398.80223,398.80223,414.18623,416.00927,141.99727,141.99727,141.99727,141.99745,364.27745,371.80951,042.96851,042.96848,554.448,554.448,554.449,601.30440,327.00240,327.00240,327.00240,327.00237,545.44237,545.44242,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,305.41142,333.58542,403.69242,447.41442,305.4110000000
Other Non-Current Liabilities 34,306.26335,338.15233,096.43235,527.554032,934.26930,555.79535,247.30433,776.84640,285.889325.138-0.001-0-0.002-0.001790.156790.157790.157790.155540.224540.223540.224540.224542.623845.223540.223540.223540.224540.224540.224540.223582.271582.271582.272582.272540.222540.222983.712983.711971.2121,671.213971.21971.211971.212971.212971.212971.2129,058.97510,913.2390.00115,316.11114,321.32700.0010.0010.001-019,906.17809.9610.00127,493.12429,443.84131,487.22734,003.95835,377.15237,304.67517,592.669
Total Non-Current Liabilities 120,745.957125,318.018123,423.074135,429.801114,457.482118,272.02107,973.105111,708.863105,208.054136,617.262123,323.839142,634.355136,748.091142,154.86154,494.81174,767.795105,747.231129,554.435106,239.885121,309.732141,577.26133,162.762129,513.847115,153.72295,141.58574,581.83674,732.1779,112.84876,127.92483,341.11674,925.04791,383.92689,869.238121,667.745125,644.359130,127.074143,730.672152,156.422159,167.11152,875.435152,294.527151,779.267152,320.157153,551.104145,195.924167,978.305168,713.229124,334.341130,665.786100,929.8398,911.06998,676.36698,648.148113,323.119100,848.83272,573.66471,186.7574,239.76375,724.81279,177.25979,817.32739,493.12441,443.84143,487.22734,003.95835,377.15237,304.67517,592.669
Total Liabilities 532,309.314456,755.054446,543.561484,936.857525,681.836536,966.836409,208.861388,509.377402,850.572440,968.801378,544.444378,605.029387,847.175396,428.219418,518.51340,901.689356,036.682324,382.648285,774.554317,749.984325,284.302336,669.393330,512.665321,395.307346,622.436320,966.161296,484.979350,861.53363,266.594363,890.477372,629.26414,698.66456,936.279460,324.194476,055.574479,994.544505,877.066514,891.765535,120.641500,205.195492,017.974482,055.949459,743.593450,841.385440,702.183455,021.578429,843.954272,638.79272,843.388258,488.256251,755.667231,770.311214,918.822205,460.326171,228.717160,506.45159,852.377161,015.005168,895.461168,591.73172,997.101137,025.186138,572.31131,831.521121,995.649121,921.485115,843.545117,857.337
Equity:
Preferred Stock 67,952.95766,603.31766,603.31700000000000000000000000000000000000000000000000000000000000000000
Common Stock 38,408.22838,408.22838,408.22835,008.22835,008.22835,008.22835,008.22835,008.22835,008.22827,860.15727,860.15727,794.75327,653.11127,256.90126,110.82526,110.82526,110.82526,110.82526,110.82580,554.12580,554.12579,202.4979,202.4979,202.4977,526.45577,310.19574,792.2274,792.2266,642.2266,642.2266,642.2266,642.2266,642.2266,642.2266,642.2266,642.2266,642.2265,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79565,510.79564,901.759,572.05555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78555,003.78554,507.8754,507.8754,507.8754,507.8754,507.87
Retained Earnings -21,966.658-16,058.133-9,372.2932,607.3956,576.5712,289.40317,810.37216,217.76618,377.8329,008.509-20,703.376-17,886.21-21,518.377-24,565.648-28,974.32-13,297.601-11,248.027-7,935.695-49,766.223-111,938.59-106,719.026-103,777.813-101,322.704-86,519.42-83,891.988-85,235.395-84,329.973-87,100.583-86,485.961-103,556.86-105,076.685-147,520.414-130,525.392-142,668.4-138,108.718-51,994.295-42,526.374-31,085.067-34,392.054-10,604.533-3,933.3244,854.8611,336.44427,623.93429,614.108-14,419.604-3,751.59412,566.20314,560.42912,985.6725,745.6142,380.371935.952-28,376.088-28,881.73-29,272.53-29,973.477-30,084.827-24,028.569-24,262.592-33,430.081-35,881.641-33,892.751-31,059.642-27,684.544-37,148.806-31,595.42-12,374.073
Accumulated Other Comprehensive Income/Loss -419.775-437.237-678.19325.9769.8257.320.8145.442105.04888.56865.33750.40423.7416.303000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 199,570.813199,570.813199,570.813161,057.032161,057.032161,057.032161,057.032160,945.672161,215.914120,857.441145,653.312145,234.789144,408.123139,237.566126,004.518119,632.775119,624.173121,057.222146,318.764119,782.047121,032.506120,927.328120,893.818125,282.682116,790.035115,555.038115,231.928113,110.51114,062.263112,509.14112,550.539176,261.51176,191.495196,298.333196,298.333196,311.175193,267.048193,206.755196,918.507162,667.394166,946.119166,955.237166,959.309158,790.567157,592.484174,113.975174,097.364174,586.404174,685.131167,346.658165,453.271163,711.096163,838.772163,857.203163,765.239159,907.722159,918.058159,877.703153,083.733152,949.549159,989.11510,067.80210,064.4410,579.63610,577.93626,271.22626,262.80910,563.319
Total Shareholders Equity 283,545.564288,086.987294,531.872198,698.631202,651.65208,411.963213,896.431212,317.107214,707.023157,814.675152,875.43155,193.736150,566.598141,945.122123,141.022132,446134,486.971139,232.352122,663.36688,397.58294,867.60696,352.00598,773.604117,965.752110,424.502107,629.838105,694.175100,802.14794,218.52275,594.574,116.07495,383.316112,308.323120,272.153124,831.835210,959.1217,382.894227,632.483228,037.248217,573.656228,523.59237,320.892243,806.548251,925.296252,717.387225,205.166235,856.565252,663.402254,756.355245,234.03230,770.94221,095.252219,778.509190,484.9189,887.294185,638.977184,948.366184,796.661184,058.949183,690.742181,562.81929,189.94631,175.47434,027.86437,401.26243,630.2949,175.25952,697.116
Total Equity 639,779.458641,352.904644,489.61394,942.362392,369.558395,380.568398,650.035395,178.721389,351.543314,293.767302,799.854304,839.392292,658.586273,989.344250,005.945223,102.756223,613.94227,905.876231,236.984150,313.347158,195.218161,350.132162,468.753182,010.093170,218.913161,540.009158,350.953142,555.852127,846.843108,086.123105,474.565124,789.84141,667.088149,558.11154,415.109249,580.872259,290.603271,786.139273,815.98269,726.312283,493.14295,320.923304,427.362308,461.099302,576.785274,810.105286,924.172252,663.402254,756.355245,234.03230,770.94221,095.252219,778.509190,484.9189,887.294185,638.977184,948.366184,796.661184,058.949183,690.742181,562.81929,189.94631,175.47434,027.86437,401.26243,630.2949,175.25952,697.116
Total Liabilities & Shareholders Equity 1,172,088.7721,098,107.9581,091,033.171683,635.488918,051.394932,347.404807,858.896783,688.098792,202.115755,262.567681,344.298683,444.42680,505.761670,417.563668,524.455564,004.445579,650.621552,288.524517,011.538468,063.331483,479.52498,019.525492,981.419503,405.4516,841.349482,506.17454,835.931493,417.382491,113.437471,976.6478,103.825539,488.5598,603.367616,384.672630,470.683729,575.416765,167.668786,677.904808,936.621769,931.507775,511.114777,376.872764,170.955759,302.484743,278.968729,831.682716,768.126525,302.192527,599.743503,722.286482,526.607452,865.563434,697.331395,945.226361,116.011346,145.427344,800.742345,811.666352,954.41352,282.472354,559.92166,215.132169,747.784165,859.385159,396.911165,551.775165,018.804170,554.453