Kumho HT, Inc
KRX:214330.KS
600 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 38,307.418 | 27,170.431 | 39,666.778 | 45,272.924 | 60,690.136 | 55,291.124 | 68,193.089 | 55,558.984 | 56,762.977 | 21,895.142 | 82,121.496 | 51,697.894 | 49,949.874 | 55,879.211 | 63,068.393 | 37,709.405 | 103,253.234 | 98,966.41 | 64,327.395 | 26,381.409 | 40,538.364 | 40,818.606 | 43,575.223 | 28,074.013 | 9,847.405 | 9,827.425 | 7,211.37 | 9,004.926 | 7,935.323 | 6,531.803 | 4,648.006 | 5,811.403 | 4,121.324 | 5,598.19 | 742.412 |
Short Term Investments
| 30,001.373 | 42,452.444 | 19,352.815 | 30,428.252 | 29,684.556 | 29,909.913 | 10,574.139 | 38,339.546 | 38,152.166 | 47,979.552 | 178.463 | 35,831.786 | 27,889.619 | 27,827.357 | 20,817.627 | 20,766.664 | 423.783 | 381.685 | 20,629.492 | 25,128.719 | 25,009.734 | 31,555.414 | 207.333 | 218.144 | 96.211 | 287.28 | 83.619 | 80.617 | 79.079 | 84.745 | 76.716 | 90.562 | 78.731 | 1,936.4 | 75.858 |
Cash and Short Term Investments
| 68,308.792 | 69,622.875 | 59,019.593 | 75,701.176 | 90,374.692 | 85,201.037 | 78,767.228 | 93,898.53 | 94,915.143 | 69,874.694 | 82,299.959 | 87,529.68 | 77,839.493 | 83,706.568 | 83,886.02 | 58,476.069 | 103,677.017 | 99,348.095 | 84,956.887 | 51,510.128 | 65,548.098 | 72,374.02 | 43,782.556 | 28,292.157 | 9,943.616 | 10,114.705 | 7,294.989 | 9,085.543 | 8,014.402 | 6,616.548 | 4,724.722 | 5,901.965 | 4,200.055 | 7,534.59 | 818.27 |
Net Receivables
| 92,408.753 | 105,318.928 | 104,048.665 | 87,707.446 | 74,017.356 | 75,478.085 | 77,965.912 | 59,755.067 | 56,221.194 | 64,431.444 | 56,727.499 | 49,806.555 | 80,559.064 | 80,889.936 | 84,025.918 | 59,665.03 | 45,364.198 | 66,315.237 | 71,216.536 | 64,057.671 | 61,749.565 | 67,605.24 | 62,324.21 | 0 | 45,796.565 | 0 | 49,531.579 | 0 | 0 | 0 | 55,825.311 | 48,730.391 | 56,059.621 | 52,576.229 | 57,007.618 |
Inventory
| 69,359.358 | 71,012.543 | 75,617.959 | 71,904.305 | 65,645.698 | 56,761.82 | 57,380.258 | 55,650.581 | 57,140.505 | 52,160.036 | 52,738.61 | 53,520.934 | 49,242.26 | 42,746.418 | 36,939.733 | 42,904.043 | 50,304.475 | 47,047.694 | 48,755.715 | 60,579.217 | 56,548.123 | 54,119.634 | 49,440.535 | 46,096.426 | 37,620.351 | 31,928.916 | 31,489.881 | 33,268.696 | 32,508.585 | 31,224.847 | 30,299.76 | 34,168.212 | 33,039.987 | 31,021.612 | 28,696.569 |
Other Current Assets
| 5,212.467 | 4,487.984 | 5,880.961 | 0 | 0 | -0.001 | -0 | -0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | 4,434.886 | 5,997.3 | -0.003 | -0 | -0 | -0 | -0.002 | -0.001 | 58,774.041 | 8,901.517 | 52,928.381 | 0 | 41,167.537 | 44,135.869 | 53,072.043 | 0.001 | 0.002 | 0.001 | -0.001 | 0 |
Total Current Assets
| 235,289.369 | 250,442.33 | 244,567.178 | 235,312.927 | 230,037.747 | 217,440.94 | 214,113.399 | 209,304.177 | 208,276.843 | 186,466.175 | 191,766.068 | 190,857.168 | 207,640.816 | 207,342.923 | 204,851.67 | 165,480.029 | 205,342.99 | 212,711.024 | 204,929.138 | 176,147.016 | 183,845.786 | 194,098.892 | 155,547.3 | 133,162.624 | 102,262.049 | 94,972.002 | 88,316.45 | 83,521.776 | 84,658.856 | 90,913.438 | 90,849.794 | 88,800.57 | 93,299.664 | 91,132.43 | 86,522.457 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 94,741.584 | 90,378.097 | 82,999.352 | 85,208.988 | 71,008.724 | 71,485.133 | 71,353.341 | 76,457.131 | 73,768.069 | 73,740.471 | 74,717.287 | 72,652.104 | 68,656.264 | 69,936.271 | 58,215.146 | 61,770.26 | 63,757.105 | 55,111.799 | 56,668.084 | 56,675.737 | 57,421.254 | 57,412.496 | 52,872.799 | 52,679.872 | 54,021.959 | 54,922.425 | 55,754.669 | 58,007.495 | 59,052.212 | 60,352.832 | 61,937.855 | 63,198.761 | 64,976.271 | 40,476.948 | 35,130.436 |
Goodwill
| 30,207.901 | 30,203.173 | 30,185.837 | 52,452.266 | 50,320.057 | 50,317.591 | 50,295.394 | 70,479.447 | 70,422.721 | 70,390.658 | 70,379.559 | 642.491 | 605.495 | 605.495 | 603.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 8,027.65 | 8,088.791 | 7,796.464 | 8,119.795 | 3,530.857 | 3,551.814 | 3,478.691 | 3,922.954 | 3,678.921 | 3,533.782 | 3,431.562 | 3,307.763 | 3,121.19 | 3,143.845 | 1,458.216 | 1,644.714 | 1,626.726 | 85.382 | 86.501 | 97.492 | 105.088 | 116.422 | 121.607 | 94.463 | 108.252 | 117.772 | 122.603 | 138.616 | 144.192 | 148.388 | 167.983 | 33.912 | 38.836 | 42.265 | 45.747 |
Goodwill and Intangible Assets
| 30,207.901 | 30,203.173 | 37,982.301 | 60,572.061 | 53,850.914 | 53,869.405 | 53,774.085 | 74,402.401 | 74,101.642 | 73,924.44 | 73,811.121 | 3,950.254 | 3,726.685 | 3,749.34 | 2,062.055 | 1,644.714 | 1,626.726 | 85.382 | 86.501 | 97.492 | 105.088 | 116.422 | 121.607 | 94.463 | 108.252 | 117.772 | 122.603 | 138.616 | 144.192 | 148.388 | 167.983 | 33.912 | 38.836 | 42.265 | 45.747 |
Long Term Investments
| 52,852.56 | 56,616.774 | 59,208.504 | 22,596.252 | 30,315.808 | 34,413.087 | 54,152.001 | 14,842.469 | 23,611.9 | 44,847.563 | 93,041.617 | 31,684.943 | 41,824.294 | 45,338.065 | 55,509.686 | 59,657.069 | 23,546.075 | 29,773.489 | 13,771.075 | 3,160.262 | 89 | -28,083.786 | 3,188.415 | 3,524.326 | 3,594.562 | 2,966.686 | 2,740.1 | 2,789.242 | 2,078.158 | 2,019.602 | 2,003.219 | 2,065.665 | 1,922.499 | -1,123.407 | 824.453 |
Tax Assets
| 15,840.964 | 15,426.25 | 15,391.788 | 18,177.854 | 18,210.674 | 18,210.869 | 18,361.854 | 22,655.247 | 22,684.979 | 22,429.219 | 22,390.149 | 2,036.281 | 1,989.74 | 1,207.597 | 1,185.726 | 885.538 | 1,026.224 | 241.2 | 311.968 | 759.949 | 778.383 | 1,840.709 | 1,812.153 | 1,150.32 | 1,145.821 | 1,336.947 | 1,506.747 | 1,856.121 | 1,892.679 | 1,530.424 | 1,571.413 | 1,260.672 | 1,222.043 | 1,264.654 | 1,240.549 |
Other Non-Current Assets
| 9,175.131 | 8,996.447 | 1,619.141 | 33,337.814 | 33,130.803 | 33,749.019 | 14,879.145 | 41,505.445 | 41,127.427 | 50,882.175 | 3,069.383 | 38,486.132 | 30,302.035 | 30,499.347 | 22,474.305 | 45,664.668 | 25,816.308 | 25,430.727 | 46,311.427 | 49,332.782 | 49,353.118 | 55,940.974 | 24,837.781 | 26,236.947 | 1,981.022 | 1,308.16 | 1,723.925 | 371.088 | 79.079 | 84.744 | 76.716 | 126.58 | 78.73 | 1,959.678 | 112.005 |
Total Non-Current Assets
| 202,818.141 | 201,620.741 | 197,201.086 | 219,892.969 | 206,516.922 | 211,727.513 | 212,520.427 | 229,862.694 | 235,294.017 | 265,823.867 | 267,029.557 | 148,809.715 | 146,499.018 | 150,730.62 | 139,446.919 | 169,622.248 | 115,772.438 | 110,642.596 | 117,149.055 | 110,026.223 | 107,746.843 | 87,226.815 | 82,832.756 | 83,685.928 | 60,851.616 | 60,651.99 | 61,848.045 | 63,162.562 | 63,246.32 | 64,135.99 | 65,757.187 | 66,685.59 | 68,238.379 | 42,620.138 | 37,353.189 |
Total Assets
| 438,107.51 | 452,063.07 | 441,768.263 | 455,205.896 | 436,554.669 | 429,168.453 | 426,633.825 | 439,166.871 | 443,570.86 | 452,290.042 | 458,795.624 | 339,666.883 | 354,139.834 | 358,073.543 | 344,298.589 | 335,102.278 | 321,115.428 | 323,353.62 | 322,078.193 | 286,173.239 | 291,592.629 | 281,325.707 | 238,380.056 | 216,848.552 | 163,113.665 | 155,623.992 | 150,164.495 | 146,684.338 | 147,905.176 | 155,049.428 | 156,606.98 | 155,486.16 | 161,538.043 | 133,752.568 | 123,875.646 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||
Account Payables
| 44,222.582 | 52,795.078 | 58,869.86 | 47,344.871 | 38,391.223 | 35,790.301 | 37,914.848 | 29,205.041 | 28,549.899 | 28,311.198 | 26,930.949 | 24,135.004 | 25,921.837 | 30,886.082 | 26,407.494 | 23,081.839 | 20,764.635 | 22,075.934 | 28,762.189 | 29,061.376 | 29,209.195 | 28,005.678 | 28,049.547 | 25,247.726 | 19,800.896 | 16,031.79 | 14,597.412 | 8,773.437 | 9,024.447 | 17,614.495 | 15,487.4 | 14,495.157 | 16,495.833 | 10,055.628 | 6,701.119 |
Short Term Debt
| 48,874.125 | 47,314.145 | 49,777.502 | 49,305.94 | 43,285.734 | 37,491.814 | 37,766.57 | 42,637.497 | 48,868.402 | 60,056.509 | 59,906.654 | 39,060.962 | 68,794.991 | 67,077.639 | 77,458.823 | 87,920.212 | 67,898.081 | 72,948.236 | 90,001.799 | 62,219.854 | 46,364.393 | 40,053.412 | 43,777.193 | 31,574.125 | 23,463.375 | 24,190.85 | 22,687.767 | 24,150.011 | 24,295.22 | 22,981.362 | 24,141.73 | 23,718.218 | 26,048.682 | 23,665.977 | 21,477.574 |
Tax Payables
| 1,464.107 | 1,550.747 | 1,577.165 | 1,728.351 | 1,073.894 | 532.888 | 1,150.022 | 1,947.537 | 1,034.124 | 761.251 | 1,203.965 | 1,207.438 | 656.397 | 305.717 | 36.348 | 970.286 | 757.397 | 488.549 | 677.584 | 815.806 | 808.919 | 668.132 | 1,111.73 | 2,002.9 | 1,729.991 | 1,194.033 | 984.191 | 2,044.899 | 1,615.637 | 1,704.833 | 2,603.498 | 2,115.497 | 1,516.15 | 2,405.846 | 2,922.195 |
Deferred Revenue
| 3,309.063 | 2,311.963 | 3,434.685 | 24,812.569 | 22,683.746 | 5,582.245 | 2,267.927 | 1,516.675 | 1,594.121 | 2,980.412 | 17,900.766 | 12,906.313 | 16,610.342 | 14,099.521 | 16,186.367 | 11,726.007 | 9,599.219 | 11,292.859 | 13,740.392 | 10,954.776 | 13,544.822 | 668.132 | 14,917.005 | 2,002.9 | 1,729.991 | 1,194.033 | 9,467.296 | 10,238.094 | 1,615.637 | 10,121.917 | 9,945.532 | 9,771.233 | 9,976.543 | 11,720.216 | 10,809.573 |
Other Current Liabilities
| 23,028.251 | 22,092.105 | 17,734.851 | 0.001 | 0.002 | 10,797.536 | 13,793.53 | 12,402.412 | 13,589.799 | 13,768.818 | 0 | 0.001 | 0 | -0.001 | 0.001 | 0 | -0.001 | -0 | 0.001 | 0 | 0 | 10,613.727 | 0 | 12,003.527 | 10,751.983 | 8,352.057 | 0.001 | -0.001 | 8,669.406 | -0.001 | -0.001 | -0.001 | 0.001 | -0.001 | -0 |
Total Current Liabilities
| 119,434.021 | 124,513.29 | 129,816.898 | 121,463.38 | 104,360.705 | 89,661.896 | 91,742.875 | 85,761.624 | 92,602.222 | 105,116.938 | 104,738.369 | 76,102.28 | 111,327.17 | 112,063.241 | 120,052.684 | 122,728.058 | 98,261.934 | 106,317.029 | 132,504.381 | 102,236.007 | 89,118.41 | 79,340.949 | 86,743.745 | 70,828.278 | 55,746.245 | 49,768.73 | 46,752.476 | 43,161.541 | 43,604.71 | 50,717.773 | 49,574.66 | 47,984.607 | 52,521.059 | 45,441.82 | 38,988.266 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,755.874 | 2,635.793 | 5,123.342 | 8,658.646 | 646.479 | 6,633.834 | 6,167.152 | 689.539 | 695.256 | 735.167 | 774.437 | 701.578 | 847.368 | 3,186.408 | 638.007 | 377.415 | 41,234.834 | 41,654.088 | 16,433.391 | 23,530.562 | 41,602.921 | 39,988.684 | 26,654.915 | 42,578.134 | 10,000 | 11,250 | 12,500 | 13,750 | 15,750 | 17,750 | 19,750 | 22,023.74 | 24,329.136 | 5,361.068 | 3,272.419 |
Deferred Revenue Non-Current
| 32.04 | 31.881 | 29.761 | 21.776 | 16 | 16 | 8.88 | 0 | 0 | 0 | 2,470.21 | 2,031.858 | 50 | 50 | 50 | 100 | 100 | 50 | 50 | 69.333 | 69.333 | 69.333 | 69.333 | 0 | 0 | 0 | 144.802 | 0 | 0 | 308.951 | 986.743 | 0 | 0 | 0 | 204.101 |
Deferred Tax Liabilities Non-Current
| 609.13 | 653.204 | 625.699 | 278.579 | 2.349 | 2.454 | 0 | 3.102 | 2.994 | 2.952 | 2.893 | 3.737 | 3.57 | 3.519 | 3.409 | 583.649 | 571.189 | 501.005 | 459.733 | 547.557 | 64.255 | 346.461 | 60.193 | 0 | 0 | 13.268 | 12.797 | 13.477 | 13.121 | 12.689 | 13.548 | 20.506 | 21.844 | 22.222 | 22.58 |
Other Non-Current Liabilities
| 1,176.984 | 3,053.901 | 3,051.991 | 1,357.179 | 874.082 | 2,939.835 | 2,914.377 | 2,122.301 | 2,607.255 | 2,967.431 | -0 | 0.001 | 1,534.909 | 1,443.36 | 414.623 | -0 | -0 | 0 | -0.001 | 0.001 | -0 | -0.001 | -0.001 | 152.939 | 150.227 | 147.515 | 0 | 221.46 | 605.58 | 0.001 | -0 | 216.453 | 629.802 | 663.461 | 0 |
Total Non-Current Liabilities
| 3,574.028 | 6,374.779 | 8,830.793 | 10,316.18 | 1,538.91 | 9,592.122 | 9,090.408 | 2,814.941 | 3,305.505 | 3,705.55 | 3,247.54 | 2,737.173 | 2,435.846 | 4,683.287 | 1,106.039 | 1,061.064 | 41,906.023 | 42,205.094 | 16,943.123 | 24,147.453 | 41,736.509 | 40,404.477 | 26,784.44 | 42,731.073 | 10,150.227 | 11,410.783 | 12,657.599 | 13,984.937 | 16,368.701 | 18,071.641 | 20,750.291 | 22,260.699 | 24,980.782 | 6,046.751 | 3,499.101 |
Total Liabilities
| 123,008.049 | 130,888.068 | 138,647.691 | 131,779.56 | 105,899.615 | 99,254.018 | 100,833.283 | 88,576.566 | 95,907.727 | 108,822.488 | 107,985.91 | 78,839.453 | 113,763.016 | 116,746.528 | 121,158.723 | 123,789.122 | 140,167.957 | 148,522.123 | 149,447.504 | 126,383.46 | 130,854.919 | 119,745.426 | 113,528.186 | 113,559.35 | 65,896.472 | 61,179.512 | 59,410.075 | 57,146.479 | 59,973.411 | 68,789.414 | 70,324.951 | 70,245.306 | 77,501.841 | 51,488.571 | 42,487.367 |
Equity: | |||||||||||||||||||||||||||||||||||
Preferred Stock
| 15.913 | 15.913 | 15.913 | 15.913 | 15.913 | 15.913 | 15.913 | 15.913 | 15.913 | 124.58 | 131.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 109,457.065 | 109,457.065 | 100,572.452 | 100,572.452 | 100,572.452 | 100,570.484 | 100,570.484 | 99,489.935 | 99,489.935 | 98,295.014 | 98,270.797 | 68,805.299 | 62,628.831 | 62,628.831 | 58,952.364 | 54,350.806 | 13,850.612 | 12,872.191 | 11,804.291 | 11,512.858 | 11,512.858 | 11,508.599 | 7,915.51 | 4,887.187 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 | 4,882.5 |
Retained Earnings
| 6,754.049 | 14,520.748 | -13,083.812 | 28,250.37 | 32,665.011 | 32,006.935 | 30,075.797 | 54,312.719 | 54,539.641 | 60,630.207 | 60,185.321 | 81,356.478 | 80,596.563 | 81,612.471 | 79,207.268 | 80,727.234 | 82,454.372 | 85,186.962 | 87,970.851 | 86,974.144 | 87,973.456 | 87,914.919 | 86,867.95 | 88,594.501 | 88,203.039 | 85,425.253 | 81,759.383 | 80,589.745 | 78,804.17 | 77,110.95 | 77,280.559 | 74,751.48 | 73,378.793 | 71,307.042 | 70,148.667 |
Accumulated Other Comprehensive Income/Loss
| 3,413.613 | 2,171.925 | 26,039.075 | 27,864.068 | 27,679.193 | 28,956.319 | 56,805.398 | 62,869.031 | 59,769.06 | 58,374.169 | -522.95 | 86,076.243 | 85,954.735 | 149,225.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 195,449.706 | 194,997.949 | 189,565.702 | 166,723.533 | 169,722.486 | 167,850.663 | 137,821.347 | 132,856.28 | 132,807.138 | 125,035.083 | 185,161.526 | 17,678.148 | 4,700.665 | -58,574.609 | 83,072.664 | 74,147.593 | 82,501.056 | 76,772.345 | 72,855.547 | 61,302.777 | 61,251.396 | 62,156.763 | 30,068.41 | 9,807.514 | 4,131.654 | 4,136.726 | 4,112.537 | 4,065.615 | 4,245.096 | 4,266.564 | 4,118.971 | 5,668.96 | 5,547.998 | 5,526.256 | 5,601.391 |
Total Shareholders Equity
| 315,090.346 | 321,163.6 | 303,109.33 | 323,426.336 | 330,655.054 | 329,400.314 | 325,288.939 | 349,543.877 | 346,621.687 | 342,459.052 | 343,226.23 | 253,916.169 | 233,880.793 | 234,892.101 | 221,232.295 | 209,225.633 | 178,806.04 | 174,831.497 | 172,630.689 | 159,789.779 | 160,737.71 | 161,580.281 | 124,851.87 | 103,289.202 | 97,217.193 | 94,444.479 | 90,754.42 | 89,537.86 | 87,931.766 | 86,260.014 | 86,282.03 | 85,302.94 | 83,809.291 | 81,715.798 | 80,632.558 |
Total Equity
| 315,099.461 | 321,175.002 | 303,120.573 | 323,426.336 | 330,655.054 | 329,914.435 | 325,800.542 | 350,590.305 | 347,663.133 | 343,467.555 | 350,809.715 | 260,827.429 | 240,376.818 | 241,327.015 | 223,139.865 | 211,313.156 | 180,947.47 | 174,831.497 | 172,630.689 | 159,789.779 | 160,737.71 | 161,580.281 | 124,851.87 | 103,289.202 | 97,217.193 | 94,444.479 | 90,754.42 | 89,537.86 | 87,931.766 | 86,260.014 | 86,282.03 | 85,240.854 | 84,036.202 | 82,263.996 | 81,388.28 |
Total Liabilities & Shareholders Equity
| 438,107.51 | 452,063.07 | 441,768.263 | 455,205.896 | 436,554.669 | 429,168.453 | 426,633.825 | 439,166.871 | 443,570.86 | 452,290.042 | 458,795.624 | 339,666.883 | 354,139.834 | 358,073.543 | 344,298.589 | 335,102.278 | 321,115.428 | 323,353.62 | 322,078.193 | 286,173.239 | 291,592.629 | 281,325.707 | 238,380.056 | 216,848.552 | 163,113.665 | 155,623.992 | 150,164.495 | 146,684.338 | 147,905.177 | 155,049.428 | 156,606.98 | 155,486.16 | 161,538.043 | 133,752.567 | 123,875.646 |