ISU Chemical Co., Ltd

KRX:005950.KS

7900 (KRW) • At close November 5, 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 97,137.779142,227.287194,459.77176,904.221106,991.912126,791.705119,597.965125,546.624148,547.189184,815.481240,535.481230,929.908275,941.778210,088.491188,604.257172,567.20593,783.25845,229.57159,162.40744,397.18865,021.09749,265.83148,312.39962,171.69178,213.2671,190.73188,551.4375,750.14671,762.4178,862.97284,367.76451,941.52649,272.0756,108.65236,437.90385,721.042101,970.94130,468.16661,548.601134,348.46189,899.552131,732.074153,878.51495,685.57121,087.504137,752.431119,984.0765,284.20723,334.88415,135.02520,463.65828,572.11923,758.6267,393.80530,369.64124,333.10942,985.7226,607.1318,567.51223,786.50656,849.83890,51213,344.827
Short Term Investments 31,891.38330,130.10754,838.98764,327.31382,482.46736,696.18937,410.2557,286.21717,368.50817,372.82227,807.67941,200.06420,241.73730,949.5418,240.9212,646.83116,218.69323,156.44523,175.41362,585.43367,154.16729,328.45130,036.14642,034.26357,926.10349,651.16146,844.61836,588.43746,012.84320,252.35621,699.66624,635.33434,472.99337,869.14147,022.70949,915.2129,856.30725,358.57718,728.06133,817.1933,810.43224,477.55121,511.09242,279.34232,479.87640,018.88829,492.56926,843.4526,385.33126,188.03126,634.69530,766.30437,968.98123,289.9820,678.33428,351.07122,763.412104,835.69296,569.55491,889.84661,984.16931,020.0141,688.9
Cash and Short Term Investments 129,029.162172,357.394249,298.758241,231.534189,474.379163,487.894157,008.22132,832.841165,915.697202,188.303268,343.16272,129.972296,183.515241,038.032196,845.177185,214.036110,001.95168,386.01682,337.82106,982.621132,175.26478,594.28278,348.545104,205.954136,139.363120,841.892135,396.048112,338.583117,775.25399,115.328106,067.4376,576.8683,745.06393,977.79383,460.612135,636.252131,827.247155,826.74380,276.662168,165.651123,709.984156,209.625175,389.606137,964.912153,567.38177,771.319149,476.63992,127.65749,720.21541,323.05647,098.35359,338.42361,727.60730,683.78551,047.97552,684.179165,749.132131,442.823105,137.066115,676.352118,834.007121,532.01415,033.727
Net Receivables 246,661.746291,786.622296,543.032274,978.867289,463.591448,178.31257,262.095294,408.443297,885.771274,105.503252,493.449261,880.172257,589.615227,253.176216,329.676340,359.784360,689.102409,121.114354,600.737263,929.737268,408.931263,098.213268,366.516244,102.768266,358.371256,415.555246,966.753244,387.603260,792.199258,662.302353,253.291307,949.054317,800.69330,691.713316,153.137328,813.193323,404.099284,217.078299,693.333353,167.064389,346.197345,174.97352,412.346365,304.779362,602.619379,644.252373,583.213000169,267.246187,284.311179,774.886000156,420.087176,847.442172,935.171153,257.3660150,839.724142,329.891
Inventory 129,090.354120,156.364121,129.591151,192.758149,962.089162,769.43233,745.011209,326.634193,347.929169,091.089151,272.32133,471.327115,168.162105,440.278100,163.659108,755.265110,357.651112,506.669124,816.949123,502.524121,707.098123,455.915118,626.977141,689.192127,551.891108,299.008109,600.528108,786.162110,656.828128,010.091131,735.905130,496.499129,345.185124,553.655133,546.88152,695.886149,808.619171,137.466191,937.202207,431.084141,034.282149,154.448141,907.541152,811.119150,224.532152,877.876119,723.406102,770.725102,034.972101,384.69594,683.64880,501.22874,199.20161,422.14171,285.23550,175.57361,058.388110,541.45179,069.73963,251.19264,182.08450,141.5765,480.571
Other Current Assets 41,329.15436,248.12629,284.33131,922.81329,514.65329,548.266-11.001-61-60.999-3,550.201-3,550.2-487.071-487.072-487.072-487.072-19.25-19.251-19.252-19.2533,897.02937,636.27627,429.0585.15130,527.65233,144.97227,935.94268.50725,213.01329,027.12524,980.59996.73531,856.96525,046.65625,198.38326.48222,221.79120,671.36819,254.624-0.00129,225.0535,007.02333,719.975026,579.39228,298.40728,838.6160.001182,915.751190,524.624169,423.298-0.002-0.001-0.001175,160.798136,204.814168,045.976-0.0010.001-0.0030.001147,038.2-0.001-0.002
Total Current Assets 546,110.417620,548.506696,255.712699,325.972658,414.712803,983.901648,004.325636,506.917657,088.397641,834.694668,558.729666,994.4668,454.221573,244.414512,851.44634,309.835581,029.453589,994.547561,736.255528,311.91559,927.569492,577.468465,347.188520,525.566563,194.597513,492.397492,031.837490,725.361518,251.405510,768.32591,153.361546,879.378555,937.594574,421.544533,187.111639,367.122625,711.333630,435.911571,907.195757,988.849689,097.486684,259.018669,709.493682,660.202694,692.938739,132.063642,783.26377,814.133342,279.811312,131.049311,049.245327,123.961315,701.693267,266.724258,538.024270,905.728383,227.606418,831.717357,141.973332,184.911330,054.291322,513.307222,844.187
Non-Current Assets:
Property, Plant & Equipment, Net 226,558.436226,821.424226,020.215219,495.941219,128.96220,856.015312,822.128288,339.547282,484.876267,801.463264,314.86261,497.675273,520.665278,380.166269,825.694268,481.418269,038.879270,861.487270,972.688255,601.033242,689.879243,629.164219,866.493224,414.894218,525.089213,710.709213,188.346206,349.685204,746.437200,528.485200,598.683197,375.015198,571.931197,973.579191,354.166199,433.524196,267.78196,764.223195,713.609195,312.367194,505.957194,086.558192,546.293192,517.213190,096.157187,384.829179,246.178163,682.822166,283.724162,394.024159,801.157239,894.508240,883.78241,023.119219,039.156220,753.089221,922.752165,438.392164,358.813169,346.418116,892.426104,715.41291,310.082
Goodwill 0000000206.802206.802206.802206.802206.802206.802206.802206.802206.802206.802206.802206.802000206.8020000000000000000000000000000000000000000
Intangible Assets 34,365.71132,820.48431,722.75629,152.62326,200.4126,362.58426,287.86324,993.78222,658.85919,357.57620,194.55221,397.01822,519.4122,816.32923,457.78424,726.28123,981.96522,621.67922,129.51819,252.63316,241.66118,075.04216,595.32516,109.98115,405.21415,168.45915,282.35519,586.51119,343.41618,158.73516,191.99517,093.75216,604.31715,762.36615,705.4415,753.81216,095.16716,391.66916,663.93616,288.78316,486.94516,527.61116,558.65216,625.49916,962.6815,716.3537,149.6018,725.8987,206.8556,569.7166,450.0872,854.9613,159.8223,415.0682,339.9392,559.9483,563.3583,925.7784,149.0264,333.4914,725.914,856.2974,986.684
Goodwill and Intangible Assets 34,365.71132,820.48431,722.75629,152.62326,200.4126,362.58426,287.86325,200.58422,865.66119,564.37820,401.35421,603.8222,726.21223,023.13123,664.58624,933.08324,188.76722,828.48122,336.3219,252.63316,241.66118,075.04216,802.12716,109.98115,405.21415,168.45915,282.35519,586.51119,343.41618,158.73516,191.99517,093.75216,604.31715,762.36615,705.4415,753.81216,095.16716,391.66916,663.93616,288.78316,486.94516,527.61116,558.65216,625.49916,962.6815,716.3537,149.6018,725.8987,206.8556,569.7166,450.0872,854.9613,159.8223,415.0682,339.9392,559.9483,563.3583,925.7784,149.0264,333.4914,725.914,856.2974,986.684
Long Term Investments 121,014.236118,236.581119,159.01821,080.7527,489.00375,878.5773,104.515168,005.455172,284.073160,796.544111,444.348150,841.712119,596.31102,075.38860,029.275124,891.37547,958.09939,746.73339,674.21-381.278-2,852.887102,224.35777,885.528116,890.10483,313.82311,990.27884,694.59923,969.185107,762.157153,605.014118,516.632172,892.102161,746.642156,765.804125,101.252140,329.05161,459.196176,700.861167,588.802181,406.437223,128.843223,534.527201,762.356228,995.97238,772.405218,561.53202,781.783326,294.78318,840.717316,076.522315,289.003159,255.729151,108.7162,360.611172,003.134116,697.698-88,285.721-76,363.149-69,650.334-53,898.106-19,996.61211,513.14411,246.326
Tax Assets -34,365.711-32,820.4840104,701.291123,242.919-75,878.57-73,104.51500-160,796.54487,683.31467,223.51837,084.87547,685.36286,151.87106.408106.848107.288115,593.439162,170.004168,107.33959,999.12597,451.13586,746.894103,265.904188,937.479132,217.049176,440.79492,058.0866,473.952113,994.04871,795.30989,986.40197,698.17162,994.151109,696.33995,668.99491,403.689141,279.786103,215.967168,356.011159,012.882210,679.3082,663.5282,459.3932,470.353256,322.9030097,481.42030,968.12538,412.88723,494.38621,216.93929,079.6752,025.5434,600.6793,420.754,305.533760.298519.0522,596.906
Other Non-Current Assets 53,219.92952,508.29920,309.01316,563.44116,604.868201,576.44200,962.25669,061.88861,125.401221,555.70116,535.97116,535.97216,535.97216,535.97216,535.972101,622.96167,847.423170,378.80657,710.73877,947.95175,161.88575,134.16558,302.26879,896.08580,712.79979,935.862,122.04784,837.47583,643.67382,620.01157,423.88735,228.65435,484.66636,191.428216.4438,049.88137,683.23737,337.746625.1327,340.34429,323.87129,492.4010215,457.84203,776.052212,178.246.86299,092.68698,798.916-0.00198,126.9213,793.4533,389.5323,235.0093,235.012,059.765125,531.783107,522.50698,592.74793,913.42966,152.15734,780.74237,241.862
Total Non-Current Assets 400,792.602397,566.303397,211.002390,994.046412,666.16448,795.039540,072.248550,607.474538,760.011508,921.542500,379.847517,702.698469,464.035467,700.019456,207.397520,035.244509,140.016503,922.794506,287.394514,590.345499,347.876499,061.853470,307.552524,057.958501,222.829509,742.725507,504.395511,183.65507,553.763521,386.197506,725.245494,384.832502,393.957504,391.347495,371.448503,262.606507,174.374518,598.188521,871.264523,563.898631,801.627622,653.979621,546.609656,260.05652,066.687636,311.305645,507.328597,796.186591,130.212582,521.681579,667.168436,766.776436,954.721433,528.193417,834.178371,150.175264,757.715205,124.206200,871.002218,000.765168,534.179156,384.647147,381.86
Total Assets 946,903.0181,018,114.8091,093,466.7141,090,320.0191,071,080.8721,252,778.941,188,076.5731,187,114.3911,195,848.4081,150,756.2361,168,938.5761,184,697.0971,137,918.2551,040,944.433969,058.8381,154,345.0791,090,169.4681,093,917.3411,068,023.651,042,902.2541,059,275.446991,639.321935,654.741,044,583.5241,064,417.4261,023,235.122999,536.2321,001,909.0111,025,805.1681,032,154.5171,097,878.6051,041,264.211,058,331.5511,078,812.8911,028,558.5591,142,629.7291,132,885.7071,149,034.11,093,778.4591,281,552.7471,320,899.1131,306,912.9971,291,256.1021,338,920.2521,346,759.6251,375,443.3681,288,290.588975,610.319933,410.022894,652.73890,716.413763,890.738752,656.414700,794.917676,372.202642,055.903647,985.321623,955.922558,012.975550,185.675498,588.47478,897.954370,226.047
Liabilities & Equity:
Current Liabilities:
Account Payables 130,106.391127,700.015124,234.758103,076.50288,386.33987,245.359130,404.10498,316.644142,197.146105,073.2488,568.94567,477.77159,576.18274,077.38973,574.96363,725.75565,280.45567,902.40162,493.83942,182.56344,843.91550,193.34936,497.70748,459.24952,117.59839,259.94260,299.12647,128.07800166,122.825000124,898.44875,868.782084,948.698102,211.427101,170.938116,728.06190,973.66395,749.607099,549.64398,024.544104,390.07335,335.12629,676.57618,335.40734,182.12221,443.75324,226.61525,505.2221,417.42915,813.2698,208.81216,681.78316,622.9913,644.40322,170.30824,529.51420,466.322
Short Term Debt 313,902.682345,401.968359,546.335446,445.632442,406.624385,579.486367,097.652342,113.013299,705.715282,749.334311,844.126334,231.94317,489.349334,036.242344,025.858357,074.762373,829.01340,214.549294,915.157335,212.127356,389.609304,029.774267,382.338373,090.758431,259.611436,087.963448,731.699413,663.603409,963.777370,482.202336,602.386262,134.876268,127.778299,437.684290,098.666335,624.986400,227.996405,754.141334,881.697465,108.911403,259.347401,107.205359,728.494315,204.89348,702.417359,306.412348,585.298141,878.98102,425.059139,433.829143,084.06151,101.762145,345.34136,332.282176,219.383175,798.653214,741.296168,410123,525.3131,32579,593.454,729.9566,501.105
Tax Payables 12,081.314,198.1183,371.2078,401.26701,439.06528,612.583,316.1847,673.61311,915.12217,021.09913,0829,437.6762,632.208209.3623,005.4811,473.79125.14910,205.07843.76395.84917,257.28725,417.5065,3192,755.729541.2156,000.12,613.8512,374.5112,945.08510,937.3734,306.8643,646.87978.4624.352,773.96587.5530748.8001,563.34220,208.9494,640.2419,747.0378,576.72420,633.36635,915.455,754.50429,269.67231,189.83223,151.23723,103.74420,248.71314,106.46716,216.33718,291.94637,382.61433,409.33316,536.40910,290.57711,341.6979,935.064
Deferred Revenue 12,081.314,198.11819,804.325105,080.29990,566.597044,217.04336,002.35140,154.25744,059.571121,268.91992,566.98879,111.33483,843.09390,261.73859,759.76464,279.81698,322.661116,834.63185,250.16593,516.18698,117.457109,315.71390,776.56191,228.85880,498.78978,278.39559,478.27400102,178.02500068,561.185101,599.765051,484.59243,269.93760,689.86961,785.51162,111.05780,427.128071,735.3672,479.54492,009.26535,915.4542,539.94729,269.67246,369.62723,151.23723,103.74420,248.71321,206.22522,852.54818,291.94637,382.61433,409.33316,536.40919,866.59418,966.5769,935.064
Other Current Liabilities 99,344.69134,893.171115,873.08830,873.08651,990.725386,992.639104,525.53385,367.43673,051.08886,845.428135.53635,383.15630,245.68517,117.602364.8219,964.65623,235.63620,376.2462,822.06916,711.99218,228.2833,896.7791,833.9528,155.24231,992.8835,058.352297.41543,468.958162,958.352194,281.21345.102225,994.299217,546.821247,452.46431.32353,096.252194,244.74327,570.209484.07429,829.7430,359.56537,250.417493.445169,852.65927,446.70645,428.214100.5620,479.5720.00111,646.5990.0018,753.24311,714.50812,884.2870.001-0.00112,693.94521,624.54421,487.14724,339.9660.0010.0018,401.722
Total Current Liabilities 555,435.063622,193.272619,458.505685,475.519673,350.285859,817.484646,244.332561,799.443555,108.206518,727.573521,817.526529,659.855486,422.55509,074.326508,227.379500,524.938526,624.917526,815.857477,065.696479,356.847512,977.988486,237.359415,029.708540,481.81606,598.947590,905.046587,606.635563,738.913572,922.129564,763.415604,948.339488,129.175485,674.599546,890.148483,589.622566,189.785594,472.739569,757.64480,847.135656,799.458612,132.484591,442.342536,398.673485,057.549547,434.126575,238.714545,085.196233,609.128174,641.583198,685.507223,635.81204,449.995204,390.207194,970.502218,843.038214,464.469253,935.999244,098.941195,044.77185,845.778121,630.30398,226.041105,304.213
Non-Current Liabilities:
Long Term Debt 78,736.5576,959.25126,218.79857,117.07741,388.12969,382.89787,199.182120,420.378145,971.818153,052.131162,898.17170,332.496171,761.631157,999.266132,387.972147,168.147135,659.954145,268.896158,427.739102,937.91692,553.02270,563.37875,818.97762,450.05468,647.5246,944.71120,474.96350,225.13968,702.64692,153.521101,970.092144,095.981173,101.602143,071.369160,888.608168,614.103167,304.903198,902.162209,080.87233,268.228297,612.662285,350.395312,434.225340,777.798288,145.763285,385.109223,547.571141,250177,015.413124,151.45110,632.472,356.59875,196.56965,757.10848,173.22743,834.30445,669.04981,070.38596,437.778127,920.626128,729.147134,464.95325,000
Deferred Revenue Non-Current 9,536.01410,054.41710,451.22521,367.42515,413.0530000074,383.51476,174.09189,877.59417,232.37928,244.84818,346.90318,770.44517,929.42130,080.05217,187.36716,277.85316,097.47227,948.63818,332.06618,681.26618,136.71832,158.36220,881.65519,480.7421,350.89331,708.98420,961.22919,808.23319,290.43929,103.6518,734.45817,555.89516,944.90826,683.96825,521.47224,783.46524,261.97431,585.43429,521.30426,289.71827,091.59537,268.9850012,179.005008,895.11308,598.92500000000
Deferred Tax Liabilities Non-Current 10,327.70210,596.44514,819.18517,053.40723,335.16312,004.2617,420.08718,819.18219,576.02920,023.818,023.74119,651.72820,231.9517,847.60914,386.09519,151.73818,194.95516,516.97321,191.13419,161.67518,984.27716,787.59914,435.09116,836.27916,022.84215,672.81115,144.32314,329.63215,060.2115,263.47815,133.6324,597.7124,411.9114,304.974,162.9371,965.4182,721.9823,250.1163,399.1156,241.937,102.596,568.5937,175.59112,229.98410,195.57311,219.37214,160.84419,883.95917,211.4318,719.79418,867.05116,666.14615,719.39215,860.45211,592.12111,764.7510,990.699000141.469237.0980
Other Non-Current Liabilities 38,077.29838,585.93561,854.4117,565.32817,011.64931,184.98831,727.88377,415.94976,981.56575,896.5350.00112,587.6479,019.5968,784.962-0.0019,524.0939,945.47410,414.523-010,670.48811,266.31312,123.156-010,959.98811,662.01112,275.444-012,813.64612,336.7511,254.309-012,589.42612,182.1611,685.645-012,092.32311,122.80311,944.89207,769.3268,926.7048,348.206-06,861.2667,616.6038,374.943-014,218.20113,524.0710.00111,492.4819,190.8210.0018,958.5510.0017,966.3699,624.8278,648.6959,325.9117,945.1678,224.0647,621.2026,325.821
Total Non-Current Liabilities 136,677.564136,196.047213,343.617113,103.23797,147.994112,572.145136,347.152216,655.51242,529.412248,972.466255,305.425278,745.963290,890.77201,864.216175,018.913194,190.881182,570.829190,129.813209,698.925149,957.446139,081.465115,571.605118,202.706108,578.387115,013.63993,029.68467,777.64798,250.072115,580.346140,022.201148,812.708182,244.348209,503.906178,352.423194,155.194201,406.302198,705.583231,042.078239,163.953272,800.956338,425.421324,529.168351,195.25389,390.352332,247.657332,071.019274,977.4175,352.16207,750.914155,050.25140,991.93298,213.56599,811.07590,576.11168,364.27463,565.42366,284.57589,719.08105,763.689135,865.793137,094.68142,323.25331,325.821
Total Liabilities 692,112.628758,389.319832,802.123798,578.755770,498.278972,389.629782,591.483778,454.953797,637.618767,700.039777,122.952808,405.818777,313.321710,938.542683,246.293694,715.818709,195.746716,945.67686,764.621629,314.293652,059.454601,808.963533,232.413649,060.196721,612.586683,934.73655,384.282661,988.985688,502.474704,785.616753,761.047670,373.522695,178.505725,242.571677,744.817767,596.087793,178.321800,799.718720,011.089929,600.414950,557.905915,971.51887,593.923874,447.901879,681.783907,309.733820,062.596408,961.288382,392.496353,735.756364,627.741302,663.56304,201.282285,546.613287,207.311278,029.892320,220.573333,818.021300,808.459321,711.57258,724.982240,549.294136,630.034
Equity:
Preferred Stock 00054,088.48970,554.75196,732.845011,466.19424,896.9759,298.76021,206.00621,076.17800000000000000000000000000000000000000000000000000
Common Stock 113,613.695113,613.695113,613.695113,613.695112,253.975139,797.72139,797.72139,797.72139,797.72139,797.72139,797.72139,797.72135,891.47129,524.285121,575.085115,383.7176,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39076,39067,540.44567,540.44567,540.44567,540.44567,540.44559,133.3855,805.9550,230.7547,841.38547,841.38547,841.38547,841.38547,841.38547,841.38547,841.385
Retained Earnings -71,017.267-57,502.649-92,205.219-25,215.152-19,195.168-31,877.158-12,733.3521,586.246-9,462.547-27,199.331-23,160.114-34,978.745-53,388.736-37,473.74-59,390.38872,595.67655,237.42743,195.31530,565.69566,842.50558,542.89348,696.39546,742.25958,982.54474,979.49174,081.2584,615.90196,670.97992,793.34684,486.59191,742.04114,282.747108,745.48789,459.58391,288.694117,268.308109,344.517122,525.504141,713.377150,435.923170,658.056188,045.887202,366.519264,507.901267,064.618238,485.641252,978.07363,055.519368,106.213358,655.844342,451.647173,185.802164,099.636149,322.95154,408.476142,460.521126,048.033143,306.375112,971.46987,773.23798,829.0298,154.76397,157.432
Accumulated Other Comprehensive Income/Loss -52,119.427-53,459.1227,611.702-54,088.489-70,554.751-96,732.8458,499.914-11,466.194-24,896.975-9,298.7614,294.928-21,206.006-21,076.178289,256.9190000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 164,382.869163,852.505128,708.27111,109.808112,412.32376,114.385170,122.018165,315.707164,969.064167,483.141152,899.9174,479.158176,486.614-111,032.287188,057.632192,725.897174,511.219178,571.696196,788.603183,477.787174,574.75174,127.889185,466.39170,302.001125,095.99121,323.943120,585.004117,271.047118,821.695118,218.577125,694.009123,141.862121,887.289130,749.929128,404.1121,371.569114,671.995113,081.268115,998.915113,329.968111,587.272113,735.667112,603.833111,221.463114,012.962112,162.757135,135.685127,203.512115,370.868114,720.684116,096.58220,500.931216,815.052206,791.974178,950.464171,334.74153,875.33198,990.14196,391.66192,859.48393,193.08292,352.51288,597.197
Total Shareholders Equity 154,859.87166,504.428157,728.448199,508.351205,471.13184,034.947305,686.299306,699.673295,304.237280,081.53283,832.433279,298.133258,989.347270,275.178250,242.33380,705.283306,138.646298,157.011303,744.298326,710.292309,507.643299,214.284308,598.649305,674.545276,465.481271,795.193281,590.905290,332.026288,005.041279,095.168293,826.049313,814.609307,022.776296,599.512296,082.794315,029.877300,406.512311,996.772334,102.293340,155.891358,635.328378,171.554391,360.352452,119.364457,467.58427,038.398464,503.755566,649.031551,017.526540,916.973526,088.672461,227.178448,455.133415,248.304389,164.89364,026.011327,764.749290,137.901257,204.515228,474.105239,863.487238,348.66233,596.014
Total Equity 254,790.391259,725.49260,664.591291,741.263300,582.594280,389.311405,485.09408,659.438398,210.79383,056.197391,815.625376,291.28360,604.935330,005.891285,812.545459,629.26380,973.723376,971.672381,259.028413,587.962407,215.992389,830.358402,422.326395,523.328342,804.84339,300.393344,151.95339,920.026337,302.694327,368.901344,117.558370,890.688363,153.046353,570.32350,813.743375,033.642339,707.385348,234.382373,767.37351,952.333370,341.208390,941.486403,662.179464,472.351467,077.842468,133.635468,227.991566,649.031551,017.526540,916.973526,088.672461,227.178448,455.133415,248.304389,164.89364,026.011327,764.749290,137.901257,204.515228,474.105239,863.487238,348.66233,596.014
Total Liabilities & Shareholders Equity 946,903.0181,018,114.8091,093,466.714998,087.1061,071,080.8721,252,778.941,188,076.5731,187,114.3911,195,848.4081,150,756.2361,168,938.5761,184,697.0971,137,918.2551,040,944.433969,058.8381,154,345.0791,090,169.4681,093,917.3411,068,023.651,042,902.2551,059,275.446991,639.321935,654.741,044,583.5241,064,417.4261,023,235.123999,536.2321,001,909.0111,025,805.1681,032,154.5171,097,878.6051,041,264.211,058,331.5511,078,812.8911,028,558.5591,142,629.7291,132,885.7071,149,034.11,093,778.4591,281,552.7471,320,899.1131,306,912.9961,291,256.1021,338,920.2521,346,759.6251,375,443.3681,288,290.587975,610.319933,410.022894,652.73890,716.413763,890.738752,656.415700,794.917676,372.202642,055.903647,985.321623,955.922558,012.974550,185.675498,588.47478,897.954370,226.048