Dongwon Metal Co., Ltd.

KRX:018500.KS

1425 (KRW) • At close September 19, 2024
Overview | Financials

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

2024 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 7,949.868,774.43410,009.4899,452.2125,807.4293,788.5544,695.6213,858.3348,425.9497,207.6337,369.8889,699.45217,470.88515,428.5216,385.149,877.25,787.4169,774.725,132.9265,363.0295,344.3354,641.30511,631.5387,370.8397,515.38325,654.7889,707.6279,805.6839,303.68216,972.97326,267.44517,641.1438,549.41821,113.00242,357.30529,056.09118,629.50228,859.43521,699.05315,464.92713,928.8116,252.80914,608.8716,822.65112,868.02112,954.2212,913.87214,388.32715,730.7610,251.7919,870.20211,173.9557,916.769104.74671.73381.093162.303392.60566.245566.497999.085284.235104.555329.944947.557
Short Term Investments 4004002008,201.0067,514.9366,506.2016,541.566,829.2947,008.387,008.0766,887.666,130.4236,284.1437,092.337,270.437,967.5594,459.2027,092.1228,067.077,806.3137,666.3946,231.8847,255.9647,350.297,241.1226,400.2416,682.7367,693.296,747.6176,081.3118,049.5387,065.0096,903.7378,418.9597,389.9897,683.1757,911.9838,638.2847,743.4978,015.9657,486.9147,431.5352,110.0719,859.1929,056.9479,543.33113,009.1912,026.4847,827.94610,118.462859.951,129.3282,272.0371,064.4062,658.6752,764.5772,208.3653,601.4372,946.7482,406.8954,379.2853,188.7051,896.6712,480.3392,666.038
Cash and Short Term Investments 8,349.869,174.43410,209.48917,653.21813,322.36510,294.75511,237.18110,687.62815,434.32914,215.70914,257.54815,829.87523,755.02822,520.85113,655.5717,844.75910,246.61816,866.84213,199.99613,169.34213,010.72910,873.18918,887.50214,721.12914,756.50532,055.02916,390.36317,498.97316,051.29923,054.28434,316.98324,706.15215,453.15529,531.96149,747.29436,739.26626,541.48537,497.71929,442.5523,480.89221,415.72423,684.34416,718.94126,681.84321,924.96822,497.55125,923.06226,414.81123,558.70620,370.25310,730.15212,303.28310,188.8061,169.1522,730.4082,845.672,370.6683,994.0423,012.9932,973.3925,378.373,472.942,001.2262,810.2833,613.595
Net Receivables 44,683.85961,993.24967,568.43695,079.08878,775.93797,878.69980,419.41993,806.58982,871.69172,570.03955,860.53358,754.8656,910.81874,121.98950,110.42168,653.7670,750.03496,059.84581,266.45966,556.60966,979.8761,071.68971,777.266078,611.03958,695.15675,675.00475,664.783,471.66968,065.3590081,255.1271,245.69588,703.24385,554.037075,667.347063,717.93870,966.48761,859.702064,591.34173,310.5372,870.62974,154.80475,756.13266,373.58168,530.239075,595.74775,529.463050,182.54259,209.64145,920.73351,478.24842,018.434044,637.58244,457.37738,016.01236,366.31236,136.748
Inventory 87,171.62577,319.88280,240.00182,134.17777,960.93177,046.37681,385.96781,285.57570,176.22667,298.3268,189.10466,186.18362,540.22162,513.45457,921.95660,553.08252,176.8557,862.77561,879.36159,377.85963,960.25357,393.07967,202.62269,381.7863,142.75775,301.31961,617.6666,785.90766,366.14268,002.22172,124.65378,287.11367,782.01460,163.74966,368.27663,210.17256,755.98453,841.70454,757.54455,499.53362,796.41559,397.3559,114.84548,827.15154,391.30652,608.58855,243.86158,076.67357,645.86359,200.56455,198.62152,841.28348,975.56921,976.55115,794.50112,964.34112,261.10412,013.46310,278.27113,235.42414,381.83412,081.64910,181.15210,020.5628,968.147
Other Current Assets 21,919.56219,481.48514,980.74-0.00100.001-0-0-00.0010-00.001-00.00100.001-00-0.001-0.001-00.00170,553.8360.0020.001-0.0010.0020.0020.00168,207.75876,604.251-0.0010-0.0010.00185,357.846074,583.427-0.0010.001075,635.5250.001-0.0010.001-0.0010.0024,987.3710.00181,676.24-0.0010.00149,665.4320.001-0.001745.988-0.003-0.00144,531.071-0.002-0.0010.074-0.0020.074
Total Current Assets 162,124.906167,969.05172,998.666194,866.483170,059.232185,219.83173,042.566185,779.792168,482.245154,084.069138,307.185140,770.917143,206.068159,156.293121,687.948147,051.601133,173.503170,789.461156,345.816139,103.81143,950.852129,337.957157,867.391154,656.745156,510.303166,051.505153,683.026159,949.582165,889.112159,121.866174,649.394179,597.516164,490.288160,941.406204,818.812185,503.476168,655.315167,006.771158,783.521142,698.362155,178.627144,941.396151,469.311140,100.336149,626.803147,976.769155,321.726160,247.618152,565.521148,101.057147,605.013140,740.312134,693.83972,811.13568,707.45275,019.65161,298.49367,485.7555,309.69760,739.88764,397.78460,011.96550,198.46449,197.15548,718.564
Non-Current Assets:
Property, Plant & Equipment, Net 287,098.55286,189.112278,171.716275,343.096269,275.757273,484.13273,344.775298,437.866278,715.659278,083.965278,970.876289,686.57285,312.938286,495.136293,120.319314,620.659321,951.089313,300.555330,429.819333,940.761330,085.148331,761.825296,341.441310,574.094324,302.748321,983.189313,059.495326,343.336306,862.155305,742.615327,010.427296,572.993310,459.672299,785.151289,613.489262,638.634230,026.485222,718.484224,572.314210,033.944203,769.846191,616.301186,965.548192,022.006188,207.353183,511.239181,941.602183,068.005187,376.159185,733.719186,293.93179,168.105172,804.75891,46589,349.51189,541.54786,909.82390,255.38389,842.82278,866.68475,640.92474,013.30272,953.77871,666.97870,915.946
Goodwill 00000000000000000000000000000000000000000000000000000000000000000
Intangible Assets 4,726.5675,110.1057,101.3077,027.326,726.9446,707.0637,376.0957,443.8336,205.2036,504.4756,914.4367,098.8017,379.9027,497.9088,205.2788,185.3478,333.5478,468.2258,424.8688,471.2268,743.0328,742.7768,795.1468,994.36111,062.68711,184.70411,214.55411,183.23410,970.00611,312.43310,935.19410,736.26310,619.61210,416.2979,665.049,274.1518,977.3228,788.0038,785.4898,435.7298,494.438,535.0878,611.0958,589.7118,491.9988,538.5068,664.0238,776.8978,662.5998,195.5358,206.1058,379.7247,970.8156,480.1076,128.8576,007.1866,000.8655,926.765,714.0735,453.5635,219.274,467.894,217.1743,963.0863,732.242
Goodwill and Intangible Assets 4,726.5675,110.1057,101.3077,027.326,726.9446,707.0637,376.0957,443.8336,205.2036,504.4756,914.4367,098.8017,379.9027,497.9088,205.2788,185.3478,333.5478,468.2258,424.8688,471.2268,743.0328,742.7768,795.1468,994.36111,062.68711,184.70411,214.55411,183.23410,970.00611,312.43310,935.19410,736.26310,619.61210,416.2979,665.049,274.1518,977.3228,788.0038,785.4898,435.7298,494.438,535.0878,611.0958,589.7118,491.9988,538.5068,664.0238,776.8978,662.5998,195.5358,206.1058,379.7247,970.8156,480.1076,128.8576,007.1866,000.8655,926.765,714.0735,453.5635,219.274,467.894,217.1743,963.0863,732.242
Long Term Investments 9,350.5239,090.1449,261.4547,147.8378,498.9379,785.4034,128.974,688.414,845.5294,727.1484,525.9944,803.4284,244.8213,218.6321,761.002469.5763,943.6233,678.8012,270.7332,931.8852,948.034,408.1433,763.5873,951.3284,717.7585,270.585,587.9575,183.0356,855.5224,664.4215,745.0386,212.10111,075.9969,133.3136,130.5255,887.3326,347.0056,511.00910,757.86210,075.7046,400.1975,800.8589,732.8682,348.4685,649.5673,636.055882.9581,261.887,625.6653,968.02313,382.66711,189.83610,941.07164,877.28961,625.61658,172.6455,901.89755,194.21462,186.62231,612.31230,583.4531,314.31726,597.65323,970.45622,579.055
Tax Assets 5,640.1837,181.4715,361.5725,376.8046,527.46,164.8956,412.2346,762.5015,816.9836,462.8576,206.4846,398.9235,912.5295,454.0136,501.1896,425.5416,764.6097,621.9867,929.0068,090.2577,427.2247,528.2516,447.7046,298.3256,285.4696,338.7576,886.1516,604.2086,048.8975,926.0535,336.7575,299.1274,586.1634,468.5844,462.7814,248.0254,014.4753,000.5232,519.9832,396.5541,252.6821,020.1382,710.315000012,026.4847,827.94610,118.462002,272.0371,963.996006,704.5549,033.88612,227.0943,406.0115,424.65802,589.8373,173.5050
Other Non-Current Assets 2,377.2153,364.8594,230.1728,209.4067,523.5366,506.2016,541.566,829.2947,008.387,008.0766,887.666,130.4236,284.1437,092.337,382.3417,984.4344,906.1727,092.1228,067.077,806.3137,666.3946,231.8847,255.9647,350.2897,241.1236,400.2416,682.7357,693.296,747.6176,081.3118,049.5387,065.0096,903.7378,418.9597,389.9897,683.1747,911.9838,638.2847,743.4978,015.9657,486.9147,431.5350.0019,859.1929,056.9479,543.33113,009.190.0010.001-0859.951,129.3280.001-0.0013,518.2653,642.8280.0010.0010.0010.0010.0024,164.8760.001-0.0023,362.157
Total Non-Current Assets 309,193.038310,935.691304,126.221303,104.463298,552.574302,647.691297,803.635324,161.903302,591.753302,786.522303,505.451314,118.144309,134.333309,758.019316,970.128337,685.558345,899.04340,161.69357,121.496361,240.443356,869.828358,672.878322,603.842337,168.397353,609.785351,177.472343,430.892357,007.103337,484.197333,726.833357,076.954325,885.493343,645.18332,222.304317,261.824289,731.316257,277.27249,656.304254,379.145238,957.896227,404.069214,403.92208,019.827212,819.377211,405.865205,229.131204,497.773205,133.267211,492.37208,015.739208,742.652199,866.993193,988.682164,786.391160,622.249157,364.201155,517.14160,410.244169,970.612119,338.571116,868.304113,960.385106,358.443102,774.023100,589.4
Total Assets 471,317.944478,904.741477,124.887497,970.945468,611.806487,867.521470,846.201509,941.695471,073.998456,870.59441,812.636454,889.061452,340.402468,914.312438,658.076484,737.159479,072.543510,951.151513,467.312500,344.253500,820.68488,010.835480,471.234491,825.142510,120.088517,228.977497,113.918516,956.685503,373.309492,848.699531,726.349505,483.009508,135.468493,163.71522,080.636475,234.792425,932.585416,663.075413,162.666381,656.258382,582.696359,345.316359,489.138352,919.713361,032.668353,205.9359,819.499365,380.885364,057.89356,116.796356,347.665340,607.305328,682.521237,597.526229,329.701232,383.852216,815.633227,895.994225,280.309180,078.458181,266.088173,972.351156,556.907151,971.179149,307.964
Liabilities & Equity:
Current Liabilities:
Account Payables 44,356.04251,990.03267,765.5578,775.88776,584.33981,293.60771,007.73871,062.71860,853.56556,596.9752,990.98248,039.95937,739.15363,205.74728,381.62449,667.69749,300.43353,706.98682,279.25878,381.05100,588.27781,491.5580,777.39194,474.8897,163.62390,890.31784,853.592106,762.93997,010.89198,235.556101,966.52297,289.45287,473.44582,569.4493,971.23175,064.00654,201.58366,406.17359,334.88656,200.18258,983.58247,045.63947,115.68642,939.06651,964.75454,948.00359,917.91160,834.324059,427.96655,009.34846,535.60650,144.33338,227.71634,233.89431,282.37327,249.67926,816.82624,659.34325,695.80421,527.05722,888.06821,856.63421,799.24324,317.661
Short Term Debt 111,966.132113,264.761115,390.026100,433.538128,911.091146,123.939142,564.528149,038.636143,464.395153,826.631147,065.94155,958.388150,518.728148,275.023141,441.842141,941.599142,697.116140,500.027131,821.61136,965.017137,859.512139,511.581156,814.524165,929.426169,035.841178,255.183179,500.621185,909.746190,386.746188,809.005177,967.99186,480.825190,639.419191,951.063187,254.923175,013.139162,114.904155,802.612150,091.219145,603.431150,001.731146,681.828147,756.857144,465.707140,633.359132,114.078117,502.812141,111.8140,367.053144,333.197148,314.326146,328.87139,328.26397,016.136100,230.047103,743.992103,877.736102,165.96190,584.41270,237.40374,111.58560,818.2345,642.16946,483.25449,699.255
Tax Payables 6,225.2255,271.5734,068.2826,312.8767,557.7498,567.4794,388.3955,705.1553,357.6532,745.1791,277.9443,366.652,586.5272,823.3832,608.1242,655.0261,935.1942,061.3991,563.2871,033.4361,661.64881.9921,779.2223,058.85210,585.3068,742.888,886.4558,336.7546,208.7934,162.1653,594.5132,420.0722,095.9191,941.4111,172.261,531.457500.175456.2531,216.4031,354.3311,771.0361,655.7421,281.6621,330.7881,664.089450.871,986.781,635.105623.2572,055.1141,114.8151,221.5511,227.158595.057595.0570000004.9900.0840
Deferred Revenue 8,477.4976,496.7786,306.47779,244.25666,918.89375,703.75184,220.97893,804.52592,453.84384,154.57486,366.226101,566.055110,165.231100,198.143113,920.486135,594.879123,778.521126,339.102126,840.223103,679.73489,581.93896,680.7661,779.2223,058.85210,585.30684,792.88863,749.3578,336.7546,208.79334,991.78149,566.40445,499.68446,899.55833,873.5911,172.261,531.45734,388.7533,582.48941,887.0381,354.33133,698.8524,642.71922,266.3851,330.7881,664.08930,369.02829,327.07237,986.844043,053.43543,627.46835,727.7411,227.158595.057595.057020,152.0140036,081.8722,635.5164.999,645.0780.0849,513.716
Other Current Liabilities 62,014.19963,464.07756,333.46526.223519.771490.67464.3941,757.5451,743.734890.914403.62597.155502.157575.8530.001374.8282,014.545-0.0010-0-0-0.00170,219.09667,687.01267,354.581-0-0.00134,322.52730,727.526-0.001-0.001-0.001-0.0020.00146,243.8944,926.1071,601.480-0.00124,716.416-0.0020.0010.00120,370.36421,172.7130.00160.978-0.001102,966.393-0.00159.92837.01832,244.66224,727.16419,943.45824,492.9230.00125,915.04730,627.7460.0010.00115,888.303-0.0016,935.698-0.001
Total Current Liabilities 226,813.871235,215.648245,795.513258,979.904272,934.093303,611.967298,257.638315,663.424298,515.537295,469.088286,826.768306,161.557298,925.269312,254.767283,743.953327,579.003317,790.616320,546.114340,941.091319,025.801328,029.727317,683.897309,590.233331,150.17344,139.351353,938.388328,103.569335,331.966324,333.956322,036.342329,500.915329,269.96325,012.42308,394.094328,642.304296,534.709252,306.717255,791.274251,313.142227,874.36242,684.161218,370.187217,138.929209,105.925215,434.915217,431.11206,808.773239,932.967243,333.446246,814.597247,011.07228,629.235222,944.416160,566.073155,002.456159,519.288151,279.43154,897.834145,871.501132,015.078118,274.15999,599.59177,143.8875,218.27983,530.631
Non-Current Liabilities:
Long Term Debt 80,882.12889,206.97782,072.64194,482.33758,631.81455,287.47256,809.16367,891.64563,375.84857,414.46163,138.62759,947.64572,712.13881,605.61276,300.0872,818.0873,911.54984,194.35463,791.53874,805.93775,919.59276,246.92266,262.68955,433.35255,114.65255,090.91965,356.01167,528.40270,679.52573,914.95490,598.39875,190.07580,200.73782,819.15689,409.15973,872.14686,591.2777,090.87973,655.69866,903.06960,517.76561,532.60463,682.9668,851.56366,908.57266,255.0478,114.03846,844.35541,280.98633,904.99435,685.7533,376.0734,483.2414,368.73314,068.91715,989.97712,015.5813,085.2917,592.8519,382.4225,369.94731,618.51435,783.12733,969.18722,713.367
Deferred Revenue Non-Current 1,780.9231,745.4111,689.0631,780.4511,756.4531,762.6541,731.041,979.9081,802.1881,704.689379.9811,701.382370.6231,659.2961,623.1361,767.1091,824.8681,875.2581,792.06610,695.4494,314.8894,259.9394,379.0282,718.7052,304.9432,270.7972,360.8772,612.0482,680.5912,708.2843,367.6133,013.2173,276.0593,422.9713,387.6713,585.63228,455.1712,548.6882,299.5672,300.9482,279.5682,484.742,535.2312,667.452,940.4162,590.6862,601.9912,911.36321,461.4223,104.4223,050.72521,382.8552,800.54200021,645.58626,168.33400012,730.57000
Deferred Tax Liabilities Non-Current 5,330.4235,241.795,364.9484,533.4174,592.6884,634.9965,734.4966,221.6255,810.8885,927.1387,189.6135,963.9957,182.5625,825.8916,173.0486,473.7533,049.0633,041.3212,722.3282,571.1952,487.7352,452.1012,652.9092,631.2332,321.5362,144.0813,496.5723,017.1183,095.8482,911.8243,978.8653,194.4232,244.8751,800.6791,161.019899.321894.902921.2371,119.6851,119.3751,122.881,132.56560.589827.3391,999.8911,543.791698.1741,059.3281,333.1311,887.7522,298.3563,073.5311,468.3444,889.0214,938.1884,998.3625,613.1925,613.1925,613.1920091.886000
Other Non-Current Liabilities 40,253.92340,985.27938,198.96234,630.11333,603.83332,859.89934,391.05634,691.49434,001.20234,920.96337,124.86636,864.36235,491.70335,586.62333,830.36233,697.97430,766.47931,743.42146,276.35636,981.97947,358.8247,887.91335,307.03837,278.01835,584.17235,797.19537,365.29837,833.04237,660.72332,320.5133,839.86933,711.49433,563.71532,914.81731,172.94229,529.463,405.0526,591.25626,094.08925,671.07524,677.67523,495.39320,775.40519,889.8919,426.9917,133.36822,214.61521,427.53,074.09420,226.48217,778.6572,999.07321,588.62519,077.67123,128.66422,671.3490.0010.00125,731.4411,866.09711,744.1610.00111,617.64811,691.07411,758.002
Total Non-Current Liabilities 128,247.397137,179.457127,325.614135,426.31898,584.78794,545.02198,665.755110,784.672104,990.12699,967.251107,833.088104,477.383115,757.027124,677.422117,926.626114,756.916109,551.959120,854.354114,582.288125,054.559130,081.037130,846.875108,601.66498,061.30895,325.30395,302.993108,578.758110,990.61114,116.687111,855.572131,784.745115,109.209119,285.386120,957.623125,130.791107,886.559119,346.393107,152.06103,169.03995,994.46788,597.88888,645.29787,554.18592,236.24291,275.86987,522.885103,628.81872,242.54667,149.63359,123.6558,813.48860,831.52960,340.75138,335.42542,135.76943,659.68839,274.35944,866.81748,937.48231,248.51737,114.10844,440.97147,400.77545,660.26134,471.369
Total Liabilities 355,061.267372,395.104373,121.127394,406.222371,518.881398,156.988396,923.393426,448.096403,505.663395,436.34394,659.856410,638.941414,682.296436,932.189401,670.58442,335.919427,342.575441,400.468455,523.379444,080.36458,110.763448,530.771418,191.898429,211.478439,464.653449,241.381436,682.327446,322.576438,450.643433,891.914461,285.66444,379.169444,297.806429,351.718453,773.095404,421.268371,653.11362,943.334354,482.181323,868.828331,282.049307,015.484304,693.114301,342.167306,710.784304,953.995310,437.591312,175.513310,483.079305,938.247305,824.557289,460.764283,285.167198,901.499197,138.225203,178.976190,553.789199,764.651194,808.983163,263.595155,388.267144,040.562124,544.654120,878.54118,001.999
Equity:
Preferred Stock 000000000000955.8820000000000000000000000000000000000000000000000000000
Common Stock 23,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46723,377.46717,977.46717,977.46717,977.46717,561.26317,561.26317,145.05917,145.05917,145.05917,145.05917,145.05914,813.73314,611.77114,611.77114,611.77113,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,40013,400
Retained Earnings 54,073.43148,590.82949,173.21246,001.19440,337.32232,712.71621,147.54221,340.56813,861.51411,894.071-1,935.514-4,311.146-5,926.631-13,848.885-4,677.55-2,406.6624,190.21922,184.64213,267.1149,972.44-1,883.328-3,310.09719,698.55220,632.31628,067.19925,656.90532,503.95738,114.71435,898.60732,442.88938,865.72636,585.85735,733.41636,616.58940,329.59341,863.4238,653.52138,989.22642,341.25742,174.86940,336.40639,288.65241,476.85437,517.78238,871.73934,457.1237,867.32638,495.03738,749.70733,732.04134,735.35232,469.38328,245.02711,384.3546,350.3773,573.842-3,242.328-3,009.512-4,973.26-12,991.374-3,082.0492,452.6525,876.2185,519.7525,612.09
Accumulated Other Comprehensive Income/Loss 16,410.13612,145.6989,057.43812,155.93311,410.58311,505.6297,534.37217,612.4129,166.2034,999.5614,547.6754,020.647-955.88245,773.11000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 22,395.64422,395.64422,395.64422,030.13121,967.55522,114.72221,863.42721,163.15321,163.15221,163.15321,163.15321,163.15320,207.271-23,319.56818,287.5821,430.43524,162.28223,988.57521,299.35322,913.98621,215.77819,412.69419,203.31718,603.88119,210.76918,953.2249,946.03914,537.79911,041.9728,948.50814,009.5767,368.80110,955.06410,046.22110,828.72111,800.877808.146114.6691,723.381996.714-2,440.003-363.064-84.745655.8482,050.145394.785-1,885.4181,310.3351,425.1043,046.5092,387.7555,277.1583,752.32713,911.67412,441.09912,231.03416,104.17217,740.85622,044.58616,406.23715,559.8714,079.13712,736.03412,172.88712,293.875
Total Shareholders Equity 116,256.677106,509.637104,003.76103,564.72397,092.92689,710.53373,922.80883,493.59967,568.33561,434.25147,152.7844,250.12137,658.10631,982.12336,987.49642,401.2451,729.96869,550.68357,943.93356,263.89242,709.91739,480.06462,279.33662,613.66470,655.43567,987.59660,427.46370,629.9864,918.04658,952.6670,436.56561,099.71763,833.53963,807.86968,303.37370,809.35654,275.453,715.66658,676.40957,783.35451,296.40352,325.58854,792.10951,573.6354,321.88448,251.90549,381.90853,205.37253,574.81150,178.54950,523.10751,146.54145,397.35438,696.02832,191.47629,204.87626,261.84428,131.34430,471.32616,814.86325,877.82129,931.78932,012.25231,092.63931,305.965
Total Equity 116,256.677106,509.637104,003.76103,564.72397,092.92689,710.53373,922.80883,493.59967,568.33561,434.25147,152.7844,250.12137,658.10631,982.12336,987.49642,401.2451,729.96869,550.68357,943.93356,263.89242,709.91739,480.06462,279.33662,613.66470,655.43567,987.59660,431.59170,634.10864,922.66758,956.78570,440.68961,103.84163,837.66363,811.99268,307.54170,813.52454,279.47553,719.74158,680.48557,787.4351,300.64752,329.83354,796.02551,577.54654,321.88448,251.90549,381.90853,205.37253,574.81150,178.54950,523.10751,146.54145,397.35438,696.02832,191.47629,204.87626,261.84428,131.34430,471.32616,814.86325,877.82129,931.78932,012.25231,092.63931,305.965
Total Liabilities & Shareholders Equity 471,317.944478,904.741477,124.887497,970.945468,611.806487,867.521470,846.201509,941.695471,073.998456,870.59441,812.636454,889.061452,340.402468,914.312438,658.076484,737.159479,072.543510,951.151513,467.312500,344.253500,820.68488,010.835480,471.234491,825.142510,120.088517,228.977497,113.918516,956.684503,373.31492,848.699531,726.349505,483.01508,135.469493,163.71522,080.636475,234.792425,932.585416,663.075413,162.666381,656.258382,582.696359,345.316359,489.139352,919.713361,032.668353,205.9359,819.499365,380.885364,057.89356,116.796356,347.665340,607.305328,682.521237,597.526229,329.701232,383.852216,815.633227,895.995225,280.309180,078.458181,266.088173,972.351156,556.907151,971.179149,307.964