Hyundai Mobis Co.,Ltd

KRX:012330.KS

244500 (KRW) • At close November 8, 2024
Overview | Financials

Numbers are in millions (except for per share data and ratios) KRW.

2024 Q32024 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 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q1
Assets:
Current Assets:
Cash & Cash Equivalents 06,194,7495,743,2505,079,4144,890,8184,810,9395,167,4204,088,2484,451,6375,415,9444,744,7274,155,9893,888,7063,885,7854,176,8904,202,4364,053,4364,147,3513,764,0983,341,9773,675,0653,219,3572,929,9062,335,0602,186,8722,832,3902,764,0862,407,8902,792,5442,463,9263,362,0032,049,3033,086,7323,045,0532,848,3712,497,8863,457,6113,634,8634,217,7542,911,4413,386,0234,208,0163,565,8102,475,8322,171,7512,599,9402,476,4542,796,2293,728,9923,306,1382,740,8602,059,2112,178,9142,237,3793,091,1402,051,8201,487,0431,436,300990,826777,001590,0111,201,2901,007,0041,071,040957,439802,863631,983675,516798,393566,532764,669
Short Term Investments 04,477,5604,271,3754,123,3264,749,3035,311,1675,341,6815,643,1996,503,7585,672,4336,626,7346,684,5496,863,6037,111,7167,404,1917,296,0977,026,1426,460,4117,467,0227,769,1317,594,3337,737,8517,862,3127,861,7787,435,9116,773,1626,658,0796,724,8776,283,3036,178,5305,039,4515,925,6204,599,4844,370,4404,363,1214,301,8773,412,8423,668,3803,815,3495,788,3955,119,5644,110,4414,233,3704,733,8674,881,3043,935,1684,162,8083,565,9281,986,2671,759,8761,544,9141,260,998831,751399,88897,381257,157365,000125,00020,00013,16910,00078,424100,468100,02970,00030,0004609545,2802,789152,134
Cash and Short Term Investments 010,672,30910,014,6259,202,7409,640,12110,122,10610,509,1019,731,44710,955,39511,088,37711,371,46110,840,53810,752,30910,997,50111,581,08111,498,53311,079,57810,607,76211,231,12011,111,10811,269,39810,957,20810,792,21810,196,8389,622,7839,605,5529,422,1659,132,7679,075,8478,642,4568,401,4547,974,9237,686,2167,415,4937,211,4926,799,7636,870,4537,303,2438,033,1038,699,8368,505,5878,318,4577,799,1807,209,6997,053,0556,535,1086,639,2626,362,1575,715,2595,066,0144,285,7743,320,2093,010,6652,637,2673,188,5212,308,9771,852,0431,561,3001,010,826790,170600,0111,279,7141,107,4721,171,0691,027,439832,863631,983676,470798,393566,532916,803
Net Receivables 09,697,95610,046,24110,216,59110,391,23610,905,78910,772,98210,236,2748,985,0468,678,543-16,025,2228,136,4437,472,4528,257,7718,526,1358,347,1058,319,1677,127,2966,926,8307,359,2336,865,3086,533,2666,449,6736,448,7156,250,3806,331,6146,250,5226,053,2566,007,3315,888,4106,714,2957,468,4596,180,9626,625,8756,467,3516,571,93211,480,84411,623,5586,298,1026,600,2824,910,9435,631,6355,984,4036,050,0615,137,7785,622,2915,406,7515,521,5555,253,9225,145,3735,181,99504,672,1414,452,9974,571,32102,144,9892,359,3492,487,96802,147,4562,003,6511,709,78401,388,3591,723,7191,863,46501,372,6871,471,2320
Inventory 06,043,5675,920,7775,511,6385,642,3165,516,4365,337,7685,267,1665,493,3884,980,7714,653,7614,274,9663,953,3843,679,3653,383,0793,057,2053,144,3893,285,0823,302,9223,034,1703,194,7932,971,7042,877,9562,762,9152,707,8032,626,8352,639,8772,690,2942,869,2332,758,5062,715,9992,830,1352,706,4202,698,6322,690,2342,562,3182,672,4132,480,6402,381,3972,390,8582,315,6442,234,2342,321,5012,314,1162,347,9222,349,6812,408,5131,968,4342,045,3241,867,5221,818,9061,836,9811,793,7901,578,8141,540,861714,235625,567563,206606,555636,663541,825488,312441,458489,860518,259468,660475,783493,577471,927436,110434,116
Other Current Assets 26,400,500595,594680,217634,185544,612495,118439,79910,661,1089,420,3089,316,37524,537,8618,436,8587,722,93810701001101,9901,9971371616,938,2447,002,8416,760,7296,699,3106,819,8626,788,1546,394,7536,314,098-35,110-27,392-10,384-35,979-29,844-21,180-9,175-17,517-29,304-48,125-64,0685,310,980-84,943-75,475-81,476-96,687-74,934-58,519-58,701-53,845-51,327-42,7634,906,337-13,294-9,881-5,6432,217,011-6,093-4,292-2,2022,243,206-1,829-4,234-4,2871,440,001-5,555-2,816-1,2321,529,727-2,244-2,0501,252,793
Total Current Assets 26,400,50027,009,42626,661,86025,565,15426,218,28527,039,44927,059,65025,659,72125,869,09125,385,52324,537,86123,552,36222,428,63122,934,64723,490,36522,902,94322,543,24421,022,13021,462,86921,504,64821,329,66020,867,15620,673,01519,720,48219,029,89619,052,24918,850,19618,217,81418,259,17817,254,26217,804,35618,263,13316,537,61916,710,15616,347,89715,924,83821,006,19321,378,13716,664,47717,626,90816,132,21116,099,38316,029,60915,492,40014,442,06814,432,14614,396,00713,793,44512,960,66012,027,58211,243,91210,063,5279,463,3028,659,1979,295,0605,240,2234,616,5064,479,5634,103,1473,670,0393,287,4633,767,4433,254,4273,100,9302,928,5023,022,4262,969,9992,699,7742,640,7632,471,8242,603,712
Non-Current Assets:
Property, Plant & Equipment, Net 011,824,11811,419,02211,010,72510,590,30410,277,7579,917,4069,786,0849,899,3659,686,5189,539,5569,489,7299,429,5389,082,3749,026,1919,041,0729,134,2779,100,1669,030,3298,971,0348,384,4708,289,6258,276,5308,029,5178,020,5968,124,2878,137,3578,206,3538,393,2228,334,5848,275,0638,516,4168,207,0418,205,9338,032,6357,946,7387,384,9416,225,1135,240,8404,434,9174,141,8453,799,7643,854,5553,887,4413,794,2643,824,4693,760,4413,713,8853,601,9023,521,4643,433,2893,319,3763,250,6693,071,5573,005,3191,414,2461,383,2281,368,9661,373,9191,362,7141,373,5851,412,6811,138,1901,140,1491,091,9361,084,5691,082,2861,088,4161,077,5441,073,791922,958
Goodwill 000653,330000652,282000652,262000640,2770588,3950640,91600588,395640,344641,814642,571642,550642,307644,052643,485641,798643,571641,690643,406643,604643,544626,695625,047650,117651,442650,921651,113653,026652,394652,532654,684654,343653,416654,963654,616699,976626,945629,908628,606629,267457,640490,329523,017555,706588,395628,096663,17212,23215,28518,33821,39024,44327,61330,84234,07137,182
Intangible Assets 01,065,5831,041,367381,0201,008,990989,107972,747312,783916,057912,458914,884263,613917,215905,612900,676241,010886,375303,524899,506273,054916,309925,306330,967291,082281,608291,772302,771314,702313,992298,900300,156317,453292,479304,335288,509287,423270,247270,258300,281315,854311,109315,221320,817326,638372,443387,643394,680393,453356,249373,313241,227234,016232,345233,467245,65356,15665,22269,04873,41279,57182,69886,38364,83271,17061,45366,60871,03787,71687,22987,04385,654
Goodwill and Intangible Assets 01,065,5831,041,3671,034,3501,008,990989,107972,747965,065916,057912,458914,884915,875917,215905,612900,676881,287886,375891,919899,506913,970916,309925,306919,362931,426923,422934,343945,321957,009958,044942,385941,954961,024934,169947,741932,113930,967896,942895,305950,398967,296962,030966,334973,843979,0321,024,9751,042,3271,049,0231,046,8691,011,2121,027,929941,203860,961862,253862,073874,920513,796555,551592,065629,118667,966710,794749,55577,06486,45579,79187,99895,480115,329118,071121,114122,836
Long Term Investments 022,240,99021,136,31120,414,90415,239,36113,823,51713,029,95512,382,91612,136,77211,639,0619,942,0979,809,7669,535,5788,835,6517,793,3697,741,8598,039,4278,624,4907,554,4436,801,3286,947,3776,685,0446,259,6676,160,4836,726,1777,390,8887,297,7087,301,8177,873,2607,816,5728,616,1797,810,7998,647,8668,776,4918,530,2478,442,8749,102,4028,580,87110,285,2747,844,7668,085,9218,655,4708,267,9367,548,4607,942,0367,561,5266,742,9566,893,4808,301,1288,460,5158,672,3796,911,1197,274,6687,323,0096,013,4856,312,4025,898,6365,847,0515,537,1475,361,0915,191,5993,681,9033,414,7893,244,9333,285,2303,110,7472,941,4042,800,3052,691,2682,593,2202,255,637
Tax Assets 0210,881233,266237,519235,541218,902198,029180,565288,760260,661244,396257,646269,229261,171257,600258,796256,393250,124314,691289,948230,083200,839169,139172,960102,00098,092112,42871,43658,30859,54355,04242,94748,52146,85149,79250,52240,57851,94042,06540,43656,44257,83158,22045,91841,82541,14229,41624,80027,08826,76121,25522,88115,07016,05921,48921,63617,78719,9718,46410,1281,8923,7170013,61916,58215,8814,03019000
Other Non-Current Assets 35,824,900252,830292,048323,1935,522,9806,110,5716,141,1546,432,3477,250,1466,437,5737,392,8457,457,1597,283,5927,506,3327,798,8877,671,7197,400,9606,849,3657,852,1358,125,1367,751,3117,889,4778,009,5128,056,2647,626,1506,974,0346,883,0496,982,3906,481,6126,384,8365,241,9026,117,2894,788,3684,556,7474,546,0864,478,8943,589,9093,847,0746,456,9378,197,5937,408,9156,222,5666,155,9566,477,0585,312,2245,315,8595,472,1364,574,5172,828,1462,451,9662,329,7261,397,784846,969466,007161,983361,534473,214232,447130,597117,721112,735173,719177,603176,356145,500104,11369,65769,76575,05574,251221,793
Total Non-Current Assets 35,824,90035,594,40234,122,01433,020,69132,597,17631,419,85430,259,29129,746,97730,491,10028,936,27128,033,77827,930,17527,435,15226,591,14025,776,72325,594,73325,717,43225,716,06425,651,10425,101,41624,229,55023,990,29123,634,21023,350,65023,398,34523,521,64423,375,86323,519,00523,764,44623,537,92023,130,14023,448,47522,625,96522,533,76322,090,87321,849,99521,014,77219,600,30322,975,51421,485,00820,655,15319,701,96519,310,51018,937,90918,115,32417,785,32317,053,97216,253,55115,769,47615,488,63515,397,85212,512,12112,249,62911,738,70510,077,1968,623,6148,328,4168,060,5007,679,2457,519,6207,390,6056,021,5754,807,6464,647,8934,616,0764,404,0094,204,7084,077,8453,962,1283,862,3763,523,224
Total Assets 62,225,40062,603,82860,783,87458,585,84558,815,46158,459,30357,318,94155,406,69856,360,19154,321,79452,571,63951,482,53749,863,78349,525,78749,267,08848,497,67648,260,67646,738,19447,113,97346,606,06445,559,21044,857,44744,307,22543,071,13242,428,24142,573,89342,226,05941,736,81942,023,62440,792,18240,934,49641,711,60839,163,58439,243,91938,438,77037,774,83342,020,96540,978,44039,639,99139,111,91636,787,36435,801,34835,340,11934,430,30932,557,39232,217,46931,449,97930,046,99628,730,13627,516,21726,641,76422,575,64821,712,93120,397,90219,372,25613,863,83712,944,92212,540,06311,782,39211,189,65910,678,0689,789,0188,062,0737,748,8237,544,5787,426,4357,174,7076,777,6196,602,8916,334,2006,126,936
Liabilities & Equity:
Current Liabilities:
Account Payables 06,938,8896,997,8576,504,4237,103,4387,301,2177,194,3276,606,4326,033,9475,878,6905,787,8875,378,1984,807,9845,593,4855,650,2565,306,9775,627,3064,796,4224,620,1394,798,3124,719,6484,793,0794,636,9704,554,3254,296,9034,393,3044,418,7384,264,7094,058,9963,825,1084,479,9235,270,5014,454,9514,701,4684,444,2104,444,2054,030,1534,417,5004,344,7094,579,5873,972,9444,018,6924,258,9704,184,1023,558,3553,931,4004,164,6533,909,0023,492,1273,326,5773,314,7973,436,0933,518,0213,346,7533,189,5951,856,2331,759,4651,912,8181,981,1331,875,1001,745,7401,528,9111,160,5741,115,8351,179,1111,386,5781,321,5611,170,8761,191,3371,191,7361,113,321
Short Term Debt 945,8001,289,7381,558,2191,665,1251,712,2782,329,1472,185,0621,883,5142,596,0692,255,4891,855,7571,675,6451,443,3181,568,5601,808,6821,940,0291,739,0311,639,5231,863,1921,591,8311,960,7871,855,2201,691,3851,642,1071,691,4392,187,7932,127,4021,746,2271,780,4661,777,5611,669,0421,623,8691,539,6351,698,4281,921,4321,914,0912,308,1842,103,4871,687,1431,731,5601,554,0491,625,2651,689,5571,722,7671,617,5241,803,2691,846,0701,845,6542,120,2112,221,4632,135,8012,452,9592,338,2762,170,2322,116,7400099,98399,941209,901439,86066,00029,990229,952179,880219,792289,748139,889139,83299,859126,990
Tax Payables 0389,147355,805226,196176,996243,525279,409246,708233,598239,561259,957243,889250,602304,414371,469306,346262,487229,752438,767424,163356,070325,397566,815382,684305,331256,752368,112218,355296,028238,984411,287361,044210,209345,250418,800388,766223,299314,858474,334388,415232,558318,233243,557283,873194,823330,275534,611400,871319,865362,745494,053298,405245,703297,401322,054250,683175,514197,028178,67891,19632,356110,133170,922273,725211,920172,639150,477214,406182,907243,888215,330
Deferred Revenue 0779,537642,251525,1793,388,4013,217,383434,163323,090334,440370,925365,651378,947250,602304,414371,469306,346262,487229,752438,767424,163356,070325,397566,815382,684305,331256,752368,1121,879,8411,817,8831,626,0792,095,5801,938,114210,209345,250418,800388,766223,299314,8581,767,0951,562,415232,5581,280,0141,420,0291,250,8941,192,4411,211,9101,556,7501,311,693319,8651,244,7961,469,753298,4051,179,475992,6481,125,23100579,149693,254528,086373,376400,908536,747525,113516,542450,923556,894455,246356,348414,922215,330
Other Current Liabilities 10,533,9003,573,5143,647,4093,358,0991036082,859,5852,663,1342,619,0742,580,0642,720,4062,644,1972,361,6062,346,9982,775,3632,528,8372,031,9431,893,6482,247,7452,147,9621,811,1131,641,7051,924,6041,663,0601,654,2181,467,6751,733,0802,4592,7612,7399619251,428,3811,391,0111,620,6511,543,5596,784,9976,298,2321,0979991,151,4226857137972,9402,0121120,877981,2065154839,0914,9084,9916,472720,387548,2517251,0291,0991,2167669839701,08164054314912798357,111
Total Current Liabilities 11,479,70012,581,67812,845,73612,052,82612,204,22012,848,35512,673,13711,476,17011,583,53011,085,16810,729,70110,076,9878,863,5109,813,45710,605,77010,082,1899,660,7678,559,3459,169,8438,962,2688,847,6188,615,4018,819,7748,242,1767,947,8918,305,5248,647,3327,893,2367,660,1067,231,4878,245,5068,833,4097,633,1768,136,1578,405,0938,290,62113,346,63313,134,0777,800,0447,874,5616,910,9736,924,6567,369,2697,158,5606,371,2606,948,5917,567,4747,187,2266,913,4096,792,8876,920,4057,026,5487,040,6806,514,6246,438,0382,576,6202,307,7162,592,6752,775,3572,614,1862,560,1921,996,5851,728,2941,871,8701,876,6142,057,9332,168,7461,766,1601,687,6441,706,6151,812,752
Non-Current Liabilities:
Long Term Debt 1,719,7001,566,5241,015,518692,0621,278,6771,443,8531,609,9231,759,0531,732,8521,745,7261,869,6731,835,3861,952,9661,456,1871,243,6771,349,5171,485,2641,496,0711,524,9141,409,3891,082,9751,240,8351,337,1961,059,033962,710950,321939,8391,320,4381,654,4621,503,7081,482,3151,666,8611,482,6311,554,0691,333,1281,307,697837,846799,1421,116,7211,127,9901,064,4961,065,3651,166,9451,203,3481,278,3701,231,912805,527729,382478,356415,396372,077331,626323,967329,614325,997299,275299,164299,058199,444199,373199,303299,055298,94899,74399,70599,667129,561279,254288,150228,449249,388
Deferred Revenue Non-Current 066,49161,29255,67261,12755,02352,02951,29643,26840,27234,32236,10536,65533,98731,02427,88925,44724,45323,72416,90813,39210,7849,7167,0964,7543,2811,85500000000000269,189262,3870194,491210,955190,766224,926244,315222,365322,975153,582173,522176,91300000000000000000000
Deferred Tax Liabilities Non-Current 04,296,1844,038,4533,849,5023,938,1933,770,7293,631,4663,513,6163,937,5353,710,1403,476,5943,400,0903,346,2473,216,4983,094,7963,005,7773,107,4153,046,9473,007,0072,992,4152,955,9892,936,7932,883,7242,863,7942,909,8922,960,9282,964,7362,977,0382,555,2362,532,5292,477,2442,451,0332,466,2632,405,7452,359,8482,292,2652,196,0252,225,1872,089,9852,134,1322,065,1242,031,7101,964,1821,915,3221,712,6371,565,0311,596,0201,559,7841,463,5541,359,4951,323,0361,271,044991,795953,075858,685705,230641,546579,489464,317447,917404,177351,537325,078315,665501,803469,252434,719430,477429,392413,008382,131
Other Non-Current Liabilities 01,328,4871,333,5121,280,484888,742885,808831,014798,931795,572807,212788,498776,495840,984791,166718,155704,181773,772750,687762,112815,462209,859195,117198,206195,605188,943185,154187,063187,149209,205187,367211,492202,316235,682227,902216,507208,010248,456203,8604,666,2474,426,7434,259,2743,957,2903,855,6323,769,1273,685,1973,612,4663,554,7723,207,9153,392,1103,291,4023,195,394151,874159,283104,124114,743107,390115,98399,84091,39978,05580,97674,55959,142059,99167,19364,579059,27357,91552,887
Total Non-Current Liabilities 1,719,7007,257,6866,448,7755,877,7206,166,7396,155,4136,124,4326,122,8966,509,2276,303,3506,169,0876,048,0766,176,8525,497,8385,087,6525,087,3645,391,8985,318,1585,317,7575,234,1744,262,2154,383,5294,428,8424,125,5284,066,2994,099,6844,093,4934,484,6254,418,9034,223,6044,171,0514,320,2104,184,5764,187,7163,909,4833,807,9723,282,3273,228,1898,142,1427,951,2527,388,8947,248,8567,197,7147,078,5636,901,1306,653,7246,178,6845,820,0565,487,6025,239,8155,067,4201,754,5441,475,0451,386,8131,299,4251,111,8951,056,693978,387755,160725,345684,456725,151683,168415,408661,499636,112628,859709,731776,815699,372684,406
Total Liabilities 13,199,40019,839,36419,294,51117,930,54618,370,95919,003,76818,797,56917,599,06618,092,75717,388,51816,898,78816,125,06315,040,36215,311,29515,693,42215,169,55315,052,66513,877,50314,487,60014,196,44213,109,83312,998,93013,248,61612,367,70412,014,19012,405,20812,740,82512,377,86112,079,00911,455,09112,416,55713,153,61911,817,75212,323,87312,314,57612,098,59316,628,96016,362,26615,942,18615,825,81314,299,86714,173,51214,566,98314,237,12313,272,39013,602,31513,746,15813,007,28212,401,01112,032,70211,987,8258,781,0928,515,7257,901,4377,737,4633,688,5153,364,4093,571,0623,530,5173,339,5313,244,6482,721,7362,411,4622,287,2782,538,1132,694,0452,797,6052,475,8912,464,4592,405,9872,497,158
Equity:
Preferred Stock 0127127127127127127127127127127127127127127127127127127127127127127127127127127127127.2912712712712712712712712712712712712719.87127127127127127127127127127127127127127127127127127127127127127127127127127127127127127
Common Stock 491,100490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,968.71490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969491,076.13490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969490,969442,205442,205441,643441,643441,643441,643441,096441,096433,310
Retained Earnings 014,999,80739,884,73014,704,55239,252,92338,349,46937,500,18636,979,29136,127,49635,700,79534,928,04634,679,46734,143,74933,703,66632,782,06032,851,28132,045,84631,630,48231,424,13531,411,25630,798,57130,335,12429,943,01229,849,92629,808,62929,514,78028,931,37428,780,08328,909,89728,426,58227,947,45627,520,86026,805,73526,103,55525,263,82424,811,86523,931,58023,317,23922,450,41622,027,46421,304,04420,539,52319,540,49618,916,89117,953,67617,126,50316,225,60115,627,09514,795,27013,970,52713,073,29112,312,27111,750,64211,047,66610,147,0188,265,4027,695,2717,091,8546,416,0235,996,3845,529,1025,116,2124,690,2514,520,5694,160,9883,988,8253,674,4213,572,7583,428,2053,243,7722,999,754
Accumulated Other Comprehensive Income/Loss 026,557,640506,36524,757,56324,888,76823,542,20523,581,43323,412,37723,691,94723,451,56322,955,803-245,548-245,548-245,548-777,889-245,548-686,161-616,530-644,160-795,906-457,023-585,853-726,019-986,426-989,723-940,890-1,041,012-1,017,290-574,276-698,063-1,020,862-555,896-1,041,573-764,185-717,354-689,834-354,885-517,353-600,490-590,097-671,860-764,386-581,523-543,036-500,630-379,788-381,749000000000000000000000000
Other Total Stockholders Equity 42,805,800681,207585,052681,207-24,210,373-22,949,225-23,059,928-23,083,527-22,056,161-22,794,339-22,784,749348,011351,805184,8181,001,003155,8391,276,5501,276,5501,276,5501,223,5721,530,7701,537,0441,275,8991,275,8991,030,6041,030,8631,031,2781,041,5161,041,5171,041,5171,038,4701,038,4701,030,7561,030,7561,030,7561,008,6241,234,2161,234,2161,234,2161,234,2161,234,2161,234,2491,234,6621,234,6621,234,6621,262,3261,234,662786,230938,112928,632997,324970,972936,496941,379979,3081,418,8241,394,1461,386,0511,344,7561,362,6481,413,2221,459,974518,028440,240403,707301,795260,911236,332269,004243,218196,587
Total Shareholders Equity 43,296,90042,729,75041,467,24340,634,41840,422,41439,433,54538,512,78737,799,23738,254,37836,849,11535,590,19635,273,02634,741,10234,134,03233,496,27033,252,66833,127,33132,781,59832,547,62132,330,01832,363,41431,777,41130,983,98830,630,49530,340,60630,095,84929,412,73629,295,40529,868,23429,261,13228,456,16028,494,53027,286,01426,861,22226,068,32225,621,75125,302,00724,525,19823,575,23823,162,67922,357,49621,500,48220,684,73120,099,61319,178,80418,500,13717,569,61016,904,42116,224,47815,390,25514,561,71113,774,33913,178,23412,480,14111,617,42210,175,3229,580,5138,969,0018,251,8757,850,1287,433,4207,067,2825,650,6115,403,1415,006,4654,732,3904,377,1024,250,8604,138,4323,928,2133,629,778
Total Equity 43,296,90042,764,46441,489,36340,655,29940,444,50239,455,53538,521,37237,807,63238,267,43436,933,27635,672,85135,357,47434,823,42134,214,49233,573,66633,328,12333,208,01132,860,69132,626,37332,409,62232,449,37731,858,51731,058,60930,703,42830,414,05130,168,68529,485,23429,358,95829,944,61529,337,09128,517,93928,557,98927,345,83226,920,04626,124,19425,676,24025,392,00524,616,17423,697,80523,286,10322,487,49721,627,83620,773,13620,193,18619,285,00218,615,15417,703,82117,039,71416,329,12515,483,51514,653,93913,794,55613,197,20612,496,46511,634,79310,175,3229,580,5138,969,0018,251,8757,850,1287,433,4207,067,2825,650,6115,403,1415,006,4654,732,3904,377,1024,250,8604,138,4323,928,2133,629,778
Total Liabilities & Shareholders Equity 62,225,40062,603,82860,783,87458,585,84558,815,46158,459,30357,318,94155,406,69856,360,19154,321,79452,571,63951,482,53749,863,78349,525,78749,267,08848,497,67648,260,67646,738,19447,113,97346,606,06445,559,21044,857,44744,307,22543,071,13242,428,24142,573,89342,226,05941,736,81942,023,62440,792,18240,934,49641,711,60839,163,58439,243,91938,438,77037,774,83342,020,96540,978,44039,639,99139,111,91636,787,36435,801,34835,340,11934,430,30932,557,39232,217,46931,449,97930,046,99628,730,13627,516,21726,641,76422,575,64821,712,93120,397,90219,372,25613,863,83712,944,92212,540,06311,782,39211,189,65910,678,0689,789,0188,062,07307,544,5787,426,4357,174,70706,602,8916,334,2006,126,936