STX Heavy Industries Co., Ltd.

KRX:071970.KS

21200 (KRW) • At close October 18, 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 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q2
Assets:
Current Assets:
Cash & Cash Equivalents 46,514.82827,557.43733,895.60122,866.93918,959.69328,092.68229,656.42267,222.2825,612.26231,964.13261,113.80455,639.69532,228.71743,200.08158,390.00240,505.26535,410.11632,648.96524,997.58356,890.75235,568.41737,952.79777,483.392122,451.49728,510.20334,982.81732,061.32841,920.26535,216.95758,926.03471,191.69144,929.77547,936.08855,894.89279,562.58758,772.575120,605.78352,286.8535,627.54846,092.21991,993.82716,194.59819,113.30622,733.62853,582.2644,359.56317,251.38823,792.93822,115.32127,525.18723,169.7822,122.27423,095.64922,977.26418,681.20316,777.75420,671.3424,632.06322,122.70314,137.03822,603.5073,570.78216,373.2121,123.63
Short Term Investments 49,946.63539,073.31532,871.087-022,603.29724,875.323,196.3215,356.93717,629.34515,709.05310,790.2189,030.3755,060.6995,967.9343,561.62412,588.13515,389.53918,704.28222,772.73427,536.68728,970.925,400.80921,882.89624,415.79320,038.8616,879.24949,356.99550,047.28444,818.2318,339.7138,538.3862,060.9272,052.5041,727.2512,714.442,113.5021,398.271,221.9571,048.76622.1816,687.399143,319.074141,546.373144,376.663152,310.729159,945.907520.919630.693446.5673,247.9674,313.9454,138.8451,632.1452,597.6451,590.7451,590.7451,090.7451,048.1961,655.6211,576.052932.191785.882665.3871,363.773
Cash and Short Term Investments 96,461.46366,630.75166,766.68922,866.93941,562.9952,967.98252,852.74282,579.21743,241.60747,673.18471,904.02264,670.0737,289.41649,168.01661,951.62653,093.450,799.65651,353.24747,770.31884,427.4464,539.31763,353.60699,366.287146,867.2948,549.06351,862.06681,418.32391,967.54980,035.18867,265.74779,730.07746,990.70249,988.59257,622.14382,277.02760,886.077122,004.05353,508.80736,676.31446,114.498,681.226159,513.672160,659.679167,110.291205,892.989204,305.4717,772.30724,423.63122,561.88830,773.15427,483.72526,261.11924,727.79425,574.90920,271.94818,368.49921,762.08525,680.25923,778.32415,713.0923,535.6984,356.66417,038.5992,487.403
Net Receivables 29,209.93446,327.35139,254.67257,621.05345,133.95521,996.91641,260.05732,558.01268,480.33526,786.71957,633.95781,192.14439,028.52921,036.29433,644.96678,925.88285,033.86485,928.97794,471.11876,390.45571,341.1650146,951.695215,598.342260,989.344072,851.82876,447.12789,967.29374,584.245103,471.877160,209.288213,019.046264,331.683361,688.193350,064.282404,420.132409,862.961463,896.497498,829.314407,649.4760437,305.624418,248.0570619,981.865426,173.8520451,687.808434,945.824422,714.16200239,406.3310107,898.302123,585.078131,793.572147,574.04396,372.756110,509.762119,845.121070,976.567
Inventory 88,407.31296,008.90689,074.95994,321.62897,601.565103,725.05970,980.97387,147.49680,234.21482,111.11652,868.82447,157.05752,978.52464,835.12656,957.77276,565.03482,650.61389,705.92179,063.06595,366.57492,962.71274,998.41374,766.62180,632.20177,739.64384,092.45369,475.75757,139.66960,346.8874,076.736106,819.314139,514.971136,216.274144,453.805130,450.508178,470.948177,898.982179,342.08140,730.478163,978.428161,454.528144,716.458139,816.382229,591.96299,511.117329,859.128134,842.577180,542.917214,696.179208,079.344221,715.473291,921.934280,390.674266,533.13247,874.763281,712.948258,236.524263,319.623228,103.235238,478.447207,291.247210,140.532188,984.928147,145.396
Other Current Assets 1,530.214596.4391,373.7720-0-00-00-17.002-16.999-17-17-17.001-17.001-17-17.001-17-170-084,337.199-16.9990.0010.001248,806.625-01.6873.9373.9383.9373.9383.9383.9381.6881.6871.68978.875578.876578.875-0.002582,619.141-0-0.002499,626.8180.0020438,190.756-0.001-0.0010329,057.118252,392.031-0.001158,819.321-0.001-0.001-0.0010.001-0.002-0.0010.00297,005.9643.151
Total Current Assets 215,608.923209,563.448196,470.092174,809.621184,298.51178,689.957165,093.772202,284.725191,956.156156,554.017182,389.805193,002.271129,279.47135,022.435152,537.363208,567.317218,467.132226,971.145221,287.501256,184.469228,843.194222,689.218321,067.604443,097.834387,278.051384,761.144223,745.907225,556.032230,353.298215,930.666290,025.206346,718.899399,227.85466,411.569574,417.416589,422.994704,324.856642,792.723641,882.165709,501.017667,785.228886,849.271737,781.685814,950.3061,005,030.9241,154,146.465578,788.737643,157.304688,945.874673,798.321671,913.36647,240.171557,510.499531,514.369426,966.032407,979.748403,583.686420,793.453399,455.603350,564.291341,336.706334,342.319303,029.491220,612.517
Non-Current Assets:
Property, Plant & Equipment, Net 145,833.842146,040.519146,404.061244,781.125243,556.787243,619.733241,806.461207,282.716202,378.685243,252.821239,141.451240,902.021306,368.16306,605.349304,824.509216,493.088217,079.408217,631.089214,685.373232,626.878233,358.289233,535.456230,764.529313,689.55314,312.809315,994.9388,409.136419,864.598424,433.107426,014.947427,532.059548,248.539669,748.009674,151.98679,460.68657,242.952660,893.921664,018.847668,173.518737,610.476743,666.935750,501.182757,333.49980,169.513996,969.65999,940.758427,614.49430,885.749428,845.762425,635.87426,811.998424,823.427426,670.296425,683.304419,214.649408,469.823410,446.415409,333.749407,915.958394,079.533403,527.776375,654.72362,991.628214,606.02
Goodwill 00000000000000000000000000000000000000000000023,949.4248,624.0778,623.6938,623.6938,624.0778,624.0778,627.82110,418.09810,407.7270000000000
Intangible Assets 385.206367.741417.5274,409.4754,430.8684,452.2624,387.1444,350.34,183.5324,035.1343,897.1084,930.2174,635.5823,926.0763,909.7754,349.7584,195.9453,401.5482,720.0284,209.0163,941.0453,669.7663,266.5052,945.5983,080.9413,396.0236,162.1516,682.747,257.9757,644.0187,904.12418,238.83918,968.70519,609.81920,154.47721,200.89421,939.12422,498.01423,093.6127,919.62628,472.87428,806.36830,143.04752,066.11557,146.05263,209.84525,592.42323,296.23221,262.79121,847.31420,779.24719,888.50216,898.72917,215.83115,357.44114,460.11212,914.48210,899.6210,085.6739,537.9359,335.1868,643.4667,802.8254,312.592
Goodwill and Intangible Assets 385.206367.741417.5274,409.4754,430.8684,452.2624,387.1444,350.34,183.5324,035.1343,897.1084,930.2174,635.5823,926.0763,909.7754,349.7584,195.9453,401.5482,720.0284,209.0163,941.0453,669.7663,266.5052,945.5983,080.9413,396.0236,162.1516,682.747,257.9757,644.0187,904.12418,238.83918,968.70519,609.81920,154.47721,200.89421,939.12422,498.01423,093.6127,919.62628,472.87428,806.36830,143.04752,066.11557,146.05287,159.26934,216.531,919.92529,886.48430,471.39129,403.32428,516.32327,316.82727,623.55815,357.44114,460.11212,914.48210,899.6210,085.6739,537.9359,335.1868,643.4667,802.8254,312.592
Long Term Investments 109,620.9109,652.025109,664.9892,059.365-20,020.644-23,720.282-21,258.003-15,302.937-17,575.345-15,655.053-10,736.218-8,976.374-5,006.699-5,464.326-2,669.693-11,492.081-13,320.225-15,640.807-19,221.129-19,653.339-21,088.303-19,701.252-15,167.015-17,221.177-11,863.334-12,279.46-41,375.519-43,432.726-38,452.385-2,071.775-8,005.815-1,938.099-1,883.6188,598.077,585.4228,787.68710,347.22710,639.7910,933.62911,873.0265,232.475-131,151.567-129,178.711-47,934-32,643.10495,976.8412,011.1592,931.8653,630.077790.195-421.542-94.7133,817.5971,582.2659,767.0189,306.99110,520.4199,554.7688,755.7157,312.5658,694.9239,015.97411,101.7956,104.937
Tax Assets -385.206003,342.16425,967.19823,720.28221,258.00315,302.93717,575.345015,714.58314,499.56311,816.2912,758.378,761.39118,987.35922,229.77526,027.20628,077.18633,219.57134,668.831,116.28327,266.338,799.47434,369.1720167,372.71600126,669.066132,451.128126,830.1020136,913.847138,230.4940137,005.8390142,358.226141,542.398148,091.405285,088.823280,806.12166,150.535171,340.6476,074.436520.919630.69303,247.9674,313.9457,685.5986,705.8527,349.1256,449.851680.1486,507.6696,466.3797,178.3787,215.547435.177967.1311,057.8241,184.124
Other Non-Current Assets 1,770.173883.9591,057.238-0.0010.0014,584.6345,003.6165,858.8755,340.32320,931.7580-0-0-0.00100.001000-0.0010.001-0.002-0.001-0.001-0.00131,041.2880168,285.225163,360.6920.001-0-0.001136,928.6870.001-0141,725.9830.001141,905.084-0.001984.925985.1542,485.1552,485.1542,485.1552,529.087182,482.6846,127.1635,730.4155,993.1716,178.9595,432.2561,698.2630.001-0.0012,614.7819,468.8872,300.252,155.8872,017.9281,865.5567,526.527,294.2067,690.53,249.792
Total Non-Current Assets 257,224.916256,944.244257,543.816254,592.129253,934.21252,656.628251,197.222217,491.89211,902.54252,564.66248,016.925251,355.427317,813.333317,825.469314,825.983228,338.125230,184.904231,419.036226,261.458250,402.126250,879.832248,620.251246,130.319338,213.444339,899.587338,152.751520,568.486551,399.837556,599.389558,256.257559,881.496691,379.38823,761.783839,273.717845,431.073828,957.516830,186.112839,061.735844,558.982919,930.451926,448.843935,729.961941,589.1011,152,937.3181,195,342.3321,371,633.988470,490.231472,098.647468,355.494466,324.382465,539.98462,628.898464,510.573462,238.251453,403.74442,385.961442,689.235438,410.403435,953.652420,011.136429,519.582401,575.497390,644.572229,457.465
Total Assets 472,833.838466,507.692454,013.908429,401.75438,232.72431,346.585416,290.994419,776.615403,858.696409,118.677430,406.73444,357.698447,092.803452,847.904467,363.346436,905.442448,652.036458,390.181447,548.959506,586.595479,723.026471,309.469567,197.923781,311.278727,177.638722,913.894744,314.393776,955.869786,952.687774,186.923849,906.7031,038,098.2791,222,989.6331,305,685.2861,419,848.4891,418,380.511,534,510.9691,481,854.4581,486,441.1461,629,431.4681,594,234.0711,822,579.2321,679,370.7861,967,887.6242,200,373.2562,525,780.4531,049,278.9691,115,255.9511,157,301.3691,140,122.7031,137,453.341,109,869.0691,022,021.071993,752.62880,369.772850,365.708846,272.921859,203.856835,409.255770,575.427770,856.288735,917.816693,674.063450,069.982
Liabilities & Equity:
Current Liabilities:
Account Payables 29,728.99527,957.48528,697.43423,251.44525,295.22823,101.02418,136.54622,092.34526,408.64126,883.96621,843.07613,814.68217,627.63114,522.10615,020.0716,132.27723,518.27325,855.37425,583.32226,042.10830,005.55322,185.15624,431.28222,428.8318,665.89922,887.69554,306.85545,164.67248,015.61361,841.993189,932.773175,816.552164,375.734157,731.074204,214.106210,220.575291,347.557241,691.327285,817.301304,646.894296,448.788354,547.941364,719.779399,740.293549,985.117632,561.438147,218.39188,987.911201,952.293272,723.683230,382.082212,713.859158,499.692180,879.786173,511.898140,417.393144,150.93170,255.63190,491.035123,373.079153,778.509134,487.148157,635.836125,771.623
Short Term Debt 88,365.82887,549.31988,577.67188,386.0397,145.33397,712.77397,461.664120,110.757117,584.606119,323.871144,484.348173,543.522164,526.259164,549.798169,540.95188,758.13882,908.06888,638.46681,476.26240,994.37612,902.93878,579.836131,418.3970106,378.7070122,957.736002,000791,086.026788,707.205117,001.603112,264.384121,593.624129,924.096120,453.759131,852.49798,890.599187,897.617149,479.027307,107.746135,934.05180,255.201697,730.531721,377.373410,726.984429,921.808471,658.206389,202.192426,286.04428,024.425394,202.065345,276.057240,929.603260,919.735245,290.043214,282.609181,819.002197,848.601165,283.873193,124.364169,622.9999,999.273
Tax Payables 196.9541.1670.99025.08958.129000000087.007150.737276.910000.0080.0030000000164.0031,835.9534,858.734,686.55117,850.63818,305.2719,338.7752.10744.14478.468128.9959.069141.12284.606149.525148.569231.141476.566551.7521,578.8191,757.5012,212.5251,908.3462,587.453985.136687.194,998.7661,186.0241,498.32604,577.8631,799.087,444.39510,569.46312,740.16911,793.706
Deferred Revenue 65,313.32471,882.09859,465.46483,336.27779,671.76355,303.04742,838.4153,515.96646,417.40845,086.1775,127.37977,781.24675,354.22971,605.14970,388.68275,990.97184,558.72789,621.1889,180.442167,017.699161,270.10894,302.432138,936.3410128,039.1330125,837.08700163,018.476438,763.542277,689.696175,529.451203,428.901221,286.086189,475.088230,824.714209,853.905258,951.05269,835.066260,668.442264,763.883267,717.368454,552.823528,717.57476.56650,524.3171,578.81942,021.1792,212.52531,492.1722,587.45324,701.55421,568.93121,126.1381,186.0241,498.32604,577.86320,909.76632,022.06910,569.46346,700.72711,793.706
Other Current Liabilities 28,601.23626,676.62929,902.262-0-024,151.92226,352.93831,103.74134,962.72134,158.2243,396.4026,027.645115.748295.8513,569.2521,990.5591,875.0712,366.8572,302.3416,429.9946,316.486,327.161-0298,730.68613,322.85277,197.50513,121.847173,961.34188,709.01623,859.3733,297.7731,628.0051,729.5811,712.9491,740.4211,773.8331,669.7891,640.9251,632.3121,561.9811,509.1531,587.1682,079.8782,130.1512,260.68434,522.209-055,986.491-0.00138,375.218023,904.8850.0010.0010.00216,421.02619,302.75131,063.05716,202.1950.0010.00234,564.291-0.00125,564.933
Total Current Liabilities 212,009.383214,065.53206,642.831194,973.752202,112.324200,268.766184,789.559226,822.809225,373.376225,452.231244,851.204271,167.095257,623.867250,972.904258,518.955182,871.945192,860.139206,481.876198,542.367240,484.178210,495.08201,394.585294,786.02321,159.516266,406.589300,085.2316,223.525219,126.012236,724.629250,719.8421,423,080.1131,243,841.458458,636.369475,137.308548,834.238531,393.592644,295.819585,038.654645,291.262763,941.558708,105.41928,006.738770,451.0761,036,678.4681,778,693.8981,788,937.586608,469.69676,475.029715,631.677702,513.618688,160.294667,230.622577,403.312547,724.775435,567.641418,944.178410,242.05415,601.296393,090.095342,131.447351,084.453372,745.266373,959.552263,129.535
Non-Current Liabilities:
Long Term Debt 01,960.2762,198.2612,415.0542,576.522,594.22,633.0792,790.482476.346644.813832.2381,084.3281,115.3891,317.7771,564.14486,502.8286,381.23486,550.14885,515.68785,303.60785,311.49685,324.91884,913.757000001,600000722,875.033727,227.736725,269.197722,042.268717,167.408710,554.847806,058.57760,742.431755,713.386754,422.676742,769.131753,327.4167,249.59187,617.88644,00039,50043,00041,50045,50049,50053,80055,15059,00063,00064,00070,00070,00064,00064,00050,00010,000700
Deferred Revenue Non-Current 00-01,914.494000000000004,226.3794,279.1144,579.2284,222.8555,301.5875,124.4934,842.0444,363.046000008,519.7900016,926.38412,417.74313,258.93111,213.801014,131.24911,377.585006,662.7368,382.9256,756.0786,844.79711,633.47404,439.28500006,909.075005,894.0364,120.6824,014.0664,210.53704,163.741000
Deferred Tax Liabilities Non-Current 19,044.1318,197.62418,197.62434,303.75534,303.75534,350.14834,514.51828,537.7528,537.7528,537.7528,537.7529,279.23529,279.23529,279.23529,279.23529,263.60629,263.60629,263.60629,263.60629,263.60629,263.60629,263.60629,263.60629,587.72729,587.72729,587.72729,587.72729,157.94229,157.94229,332.81829,332.81825,716.38625,716.38625,716.38625,742.00231,616.3623,196.46223,196.46225,949.12327,159.21731,707.36236,252.12737,824.08654,931.5249,885.9658,853.45928,365.60528,327.66929,056.80528,993.70629,928.97626,732.08328,162.16529,013.40125,742.04722,335.82423,514.15924,310.75924,282.72522,835.91722,549.19522,246.18521,985.8670
Other Non-Current Liabilities 3,461.961,626.6321,599.278-01,717.9192,169.22,217.7252,284.9392,463.8322,280.4912,224.2771,527.8271,715.6273,241.6514,081.0960.001-00000-0.0010263,131.058259,303.042255,538.52252,949.363359,049.002345,565.263381,046.2618,884.50618,831.4684.0014.00144.00213,869.78-0.001-08,002.7516,782.0260.002-0110.509195.2590.0014,410.3920.0013,661.2344,062.0858,711.9949,017.950.0016,658.2575,683.8730.0010.0010.0010.0014,944.7275.4964,151.4353,730.1674,849.758
Total Non-Current Liabilities 22,506.0921,784.53121,995.16238,633.30338,598.19439,113.54839,365.32133,613.1731,477.92731,463.05431,594.26431,891.3932,110.2533,838.66334,924.475119,992.805119,923.953120,392.982119,002.148119,868.8119,699.595119,430.567118,540.409292,718.785288,890.769285,126.247282,537.09388,206.944384,842.995410,379.07938,217.32444,547.854765,521.804765,365.866764,274.129764,876.431754,233.65747,882.557843,385.278795,904.399794,202.774797,337.541788,976.142815,125.507224,175.606258,104.8276,775.99772,266.95575,718.03974,555.79184,140.96985,250.03388,871.24190,821.65890,425.9291,229.86191,634.84298,324.82698,493.26391,780.64490,718.43276,397.6235,716.0345,549.758
Total Liabilities 234,515.473235,850.062228,637.993233,607.055240,710.518239,382.314224,154.88260,435.979256,851.303256,915.285276,445.468303,058.485289,734.117284,811.567293,443.43302,864.75312,784.092326,874.859317,544.515360,352.978330,194.675320,825.152413,326.429613,878.301555,297.358585,211.447598,760.616607,332.957621,567.624661,098.9211,461,297.4381,288,389.3131,224,158.1731,240,503.1731,313,108.3671,296,270.0231,398,529.4691,332,921.2111,488,676.5411,559,845.9571,502,308.1841,725,344.2791,559,427.2181,851,803.9752,002,869.5042,047,042.405685,245.687748,741.984791,349.716777,069.409772,301.264752,480.655666,274.552638,546.433525,993.561510,174.039501,876.892513,926.122491,583.358433,912.09441,802.885449,142.886409,675.586268,679.293
Equity:
Preferred Stock 0000000000000000000000000000005,437.255,437.259,105.59,105.59,105.509,105.59,105.500000000000000000000000000
Common Stock 71,381.67371,381.67371,381.67371,381.67371,381.67371,381.67370,952.60570,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,914.9470,204.32870,204.32870,204.32870,204.32870,204.32862,092.11562,092.11562,092.11561,663.37861,663.37861,663.37861,663.37859,480.81859,480.81855,812.56855,812.56855,812.56864,918.06855,812.56855,812.568285,772.543285,772.543285,772.543285,772.543285,772.543108,567.543108,567.543108,567.54355,75055,75055,75055,75055,75055,75055,75055,75055,75055,75055,75055,75055,75055,75055,75050,00050,00050,000
Retained Earnings 71,483.33462,100.13755,394.62429,845.55730,090.10124,213.40324,172.69221,189.8752,148.4471,433.338-8,034.708-22,693.277-22,187.662-11,510.028-5,626.379-2,729.557-901.358-5,254.517-442,953.404-432,799.125-429,478.14-428,796.503-425,406.882-280,928.595-276,512.025-310,690.579-303,056.766-312,372.676-316,375.409-366,914.572-1,039,384.054-678,280.997-429,190.493-363,072.411-321,440.478-273,787.826-259,847.088-247,036.575-565,382.474-493,495.754-471,112.488-466,089.928-443,583.271-209,210.013-131,945.914155,798.849209,934.006212,208.955211,497.566208,638.657210,668.005207,405.446206,280.663205,680.247124,550.406119,752.923124,224.397125,297.402122,602.351122,269.885113,882.321100,074.69698,074.53776,262.459
Accumulated Other Comprehensive Income/Loss 3,847.9185,570.386,994.1794,966.5316,449.4956,720.8038,216.4665,812.665,909.1316,443.7996,573.5026,569.895304,785.822107,337.93900000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 91,605.4491,605.4491,605.4489,600.93389,600.93389,648.39488,794.35161,423.16268,034.87573,411.31584,507.52886,507.656-196,154.4151,293.486108,631.35565,855.3165,854.36265,854.899502,753.521508,828.415508,802.164509,076.492509,074.048386,269.456386,300.191386,300.911386,947.166420,332.211420,097.094418,339.196363,075.251363,071.896363,103.885363,336.455363,262.532330,980.245330,910.52331,051.754277,374.536277,308.722277,265.832277,552.339277,754.297216,726.119220,882.123214,371.65698,349.27698,555.01298,704.08798,664.63798,734.07294,232.96893,715.85693,775.94174,075.804164,688.746164,421.631164,230.332165,473.546158,643.452159,421.081136,700.234135,923.93955,128.23
Total Shareholders Equity 238,318.365230,657.63225,375.915195,794.694197,522.202191,964.272192,136.114159,340.636147,007.393152,203.392153,961.262141,299.213157,358.686168,036.337173,919.916134,040.692135,867.944131,515.322130,004.444146,233.618149,528.352150,484.317153,871.493167,432.976171,880.281137,702.447145,553.778169,622.913165,385.063113,088.002-611,390.735-250,291.033-1,168.5465,182.112106,740.122122,110.487135,981.5148,933.247-2,235.39569,585.51191,925.88797,234.954119,943.568116,083.649197,503.752478,738.048364,033.282366,513.967365,951.653363,053.294365,152.076357,388.414355,746.519355,206.187354,376.21340,191.669344,396.028345,277.734343,825.897336,663.337329,053.402286,774.93283,998.476181,390.689
Total Equity 238,318.365230,657.63225,375.915195,794.694197,522.202191,964.272192,136.114159,340.636147,007.393152,203.392153,961.262141,299.213157,358.686168,036.337173,919.916134,040.692135,867.944131,515.322130,004.444146,233.618149,528.352150,484.317153,871.493167,432.976171,880.281137,702.447145,553.778169,622.913165,385.063113,088.002-611,390.735-250,291.033-1,168.5465,182.112106,740.122122,110.487135,981.5148,933.247-2,235.39569,585.51191,925.88797,234.954119,943.568116,083.649197,503.752478,738.048364,033.282366,513.967365,951.653363,053.294365,152.076357,388.414355,746.519355,206.187354,376.21340,191.669344,396.028345,277.734343,825.897336,663.337329,053.402286,774.93283,998.476181,390.689
Total Liabilities & Shareholders Equity 472,833.838466,507.692454,013.908429,401.749438,232.72431,346.586416,290.994419,776.615403,858.696409,118.677430,406.73444,357.698447,092.803452,847.904467,363.346436,905.442448,652.036458,390.181447,548.959506,586.595479,723.026471,309.469567,197.923781,311.277727,177.639722,913.894744,314.393776,955.869786,952.687774,186.923849,906.7031,038,098.2791,222,989.6331,305,685.2861,419,848.4891,418,380.511,534,510.9691,481,854.4581,486,441.1461,629,431.4681,594,234.0711,822,579.2331,679,370.7861,967,887.6242,200,373.2562,525,780.4531,049,278.9691,115,255.9511,157,301.3691,140,122.7031,137,453.341,109,869.0691,022,021.071993,752.62880,369.771850,365.708846,272.92859,203.856835,409.255770,575.427770,856.287735,917.816693,674.062450,069.982