Axiscades Technologies Limited
NSE:AXISCADES.NS
533.4 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 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 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| -1,815.807 | 1,528.607 | -1,056.8 | 511.543 | -1,286.287 | 750.673 | -1,177.002 | 321.994 | -1,206.348 | 606.949 | -1,126.509 | 430.101 | -1,253.73 | 487.192 | -1,441.757 | 865.923 | -736.376 | 447.769 | -1,185.133 | 229.328 | -1,078.955 | 305.729 | -943.228 | 202.705 | -1,149.34 | 127.732 | -1,570.956 | 752.829 | -722.945 | 719.445 | -309.507 | 302.489 | -335.436 | 335.436 | -310.267 | 310.235 | -269.718 | 266.151 | -180.214 | 171.796 | -98.335 | 98.335 | -155.003 | 155.003 | -104.914 | 104.914 | -69.526 | 139.052 |
| Short Term Investments
| 3,631.614 | 287.2 | 2,113.6 | 1,086.013 | 2,572.574 | 1,123.233 | 2,354.004 | 1,317.261 | 2,412.696 | 168.196 | 2,253.018 | 1,320.739 | 2,507.46 | 411.801 | 2,883.514 | 1,041.563 | 1,472.752 | 288.607 | 2,370.266 | 955.805 | 2,157.91 | 204.596 | 1,886.456 | 740.523 | 2,298.68 | 505.614 | 3,141.912 | 818.127 | 1,445.89 | 3.5 | 619.014 | 7.018 | 670.872 | -225.13 | 620.534 | 0.032 | 539.436 | 3.567 | 360.428 | 8.418 | 196.67 | -194.533 | 310.006 | -150.77 | 209.828 | -143.628 | 139.052 | -386.648 |
| Cash and Short Term Investments
| 1,815.807 | 1,815.807 | 1,056.8 | 1,597.556 | 1,286.287 | 1,873.906 | 1,177.002 | 1,639.255 | 1,206.348 | 775.145 | 1,126.509 | 1,750.84 | 1,253.73 | 898.993 | 1,441.757 | 1,907.486 | 736.376 | 736.376 | 1,185.133 | 1,185.133 | 1,078.955 | 510.325 | 943.228 | 943.228 | 1,149.34 | 633.346 | 1,570.956 | 1,570.956 | 722.945 | 722.945 | 309.507 | 309.507 | 335.436 | 335.436 | 310.267 | 310.267 | 269.718 | 269.718 | 180.214 | 180.214 | 98.335 | 98.335 | 155.003 | 155.003 | 104.914 | 104.914 | 69.526 | 139.052 |
| Net Receivables
| 0 | 2,341.168 | 0 | 2,223.753 | 0 | 1,790.293 | 0 | 1,974 | 0 | 2,122 | 0 | 1,196.451 | 0 | 2,509.767 | 0 | 1,363.243 | 0 | 2,263.03 | 0 | 1,380.368 | 0 | 1,851.217 | 0 | 1,837.592 | 0 | 2,021.669 | 0 | 1,356.836 | 0 | 1,050.546 | 0 | 837.57 | 0 | 1,202.246 | 0 | 878.827 | 0 | 885.13 | 0 | 625.887 | 0 | 869.925 | 0 | 692.495 | 0 | 772.984 | 0 | 0 |
| Inventory
| 0 | 693.342 | 0 | 705.209 | 0 | 658.539 | 0 | 590.641 | 0 | 515.77 | 0 | 492.945 | 0 | 233.03 | 0 | 245.298 | 0 | 196.143 | 0 | 183.357 | 0 | 201.701 | 0 | 265.084 | 0 | 301.349 | 0 | 119.637 | 0 | 19.531 | 0 | 0 | 0 | -261.281 | 0 | 0 | 0 | 0 | 0 | 81.097 | 0 | -90.933 | 0 | 82.986 | 0 | 0 | 0 | 0 |
| Other Current Assets
| 0 | 1,778.453 | 0 | 1,181.797 | 0 | 1,057.682 | 0 | 840.115 | 0 | 390.77 | 0 | 407.581 | 0 | 0.001 | 0 | 386.696 | 0 | 3,101.427 | 0 | 557.078 | 0 | 2,648.438 | 0 | 420.989 | 0 | 2,522.86 | 0 | 255.344 | 0 | 541.953 | 0 | 343.135 | 0 | 373.852 | 0 | 330.972 | 0 | 281.091 | 0 | 184.834 | 0 | 153.804 | 0 | 166.993 | 0 | 136.768 | 0 | 336.492 |
| Total Current Assets
| 1,815.807 | 6,628.77 | 1,056.8 | 5,708.315 | 1,286.287 | 5,380.42 | 1,177.002 | 5,043.675 | 1,206.348 | 4,324.088 | 1,126.509 | 3,847.817 | 1,253.73 | 3,641.791 | 1,441.757 | 3,902.723 | 736.376 | 4,033.946 | 1,185.133 | 3,305.936 | 1,078.955 | 3,360.464 | 943.228 | 3,466.893 | 1,149.34 | 3,457.555 | 1,570.956 | 3,302.773 | 722.945 | 2,334.975 | 309.507 | 1,640.06 | 335.436 | 1,650.252 | 310.267 | 1,590.013 | 269.718 | 1,214.405 | 180.214 | 1,072.032 | 98.335 | 1,031.131 | 155.003 | 1,097.477 | 104.914 | 953.827 | 69.526 | 1,983.794 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 2,210.198 | 0 | 2,206.101 | 0 | 1,725.264 | 0 | 1,659.703 | 0 | 1,648.655 | 0 | 1,468.404 | 0 | 1,681.955 | 0 | 1,520.585 | 0 | 1,672.132 | 0 | 1,576.353 | 0 | 1,469.908 | 0 | 1,304.804 | 0 | 1,440.642 | 0 | 981.692 | 0 | 872.353 | 0 | 241.047 | 0 | 88.997 | 0 | 90.312 | 0 | 63.099 | 0 | 61.252 | 0 | 72.674 | 0 | 82.113 | 0 | 78.21 | 0 | 154.636 |
| Goodwill
| 0 | 1,621.089 | 0 | 1,346.6 | 0 | 1,134.776 | 0 | 1,131.358 | 0 | 1,115.793 | 0 | 1,049.848 | 0 | 1,047.079 | 0 | 1,233.403 | 0 | 1,677.836 | 0 | 1,663.267 | 0 | 1,659.288 | 0 | 1,669.754 | 0 | 1,647.425 | 0 | 389.208 | 0 | 387.048 | 0 | 251.102 | 0 | 251.261 | 0 | 250.101 | 0 | 239.955 | 0 | 182.026 | 0 | 182.026 | 0 | 298.105 | 0 | 253.498 | 0 | 253.498 |
| Intangible Assets
| 0 | 306.294 | 0 | 325.15 | 0 | 261.985 | 0 | 271.849 | 0 | 289.823 | 0 | 320.933 | 0 | 352.499 | 0 | 368.982 | 0 | 399.983 | 0 | 429.676 | 0 | 467.425 | 0 | 500.057 | 0 | 550.128 | 0 | 273.723 | 0 | 160.901 | 0 | 0 | 0 | 146.646 | 0 | 151.613 | 0 | 184.867 | 0 | 218.919 | 0 | 223.254 | 0 | 239.892 | 0 | 244.112 | 0 | 988.27 |
| Goodwill and Intangible Assets
| 0 | 1,927.383 | 0 | 1,671.75 | 0 | 1,396.761 | 0 | 1,403.207 | 0 | 1,405.616 | 0 | 1,370.781 | 0 | 1,399.578 | 0 | 1,602.385 | 0 | 2,077.819 | 0 | 2,092.943 | 0 | 2,126.713 | 0 | 2,169.811 | 0 | 2,197.553 | 0 | 662.931 | 0 | 691.672 | 0 | 251.102 | 0 | 397.907 | 0 | 401.714 | 0 | 424.822 | 0 | 400.945 | 0 | 405.28 | 0 | 537.997 | 0 | 497.609 | 0 | 988.27 |
| Long Term Investments
| 0 | 233.111 | 0 | -848.712 | 0 | 35.091 | 0 | 20.907 | 0 | 48.054 | 0 | 68.953 | 0 | -318.739 | 0 | -899.107 | 0 | -232.357 | 0 | -809.233 | 0 | -107.393 | 0 | -651.654 | 0 | -505.55 | 0 | -740.989 | 0 | -3.481 | 0 | -7.013 | 0 | 225.135 | 0 | -0.027 | 0 | -3.562 | 0 | -0.999 | 0 | 201.952 | 0 | 161.689 | 0 | 154.547 | 0 | 408.486 |
| Tax Assets
| 0 | 215.976 | 0 | 223.223 | 0 | 198.033 | 0 | 255.816 | 0 | 280.294 | 0 | 274.535 | 0 | 280.634 | 0 | 288.36 | 0 | 301.224 | 0 | 258.168 | 0 | 254.957 | 0 | 223.323 | 0 | 161.533 | 0 | 4.476 | 0 | 28.44 | 0 | 31.437 | 0 | 27.222 | 0 | 30.333 | 0 | 26.383 | 0 | 35.909 | 0 | 37.058 | 0 | 41.022 | 0 | 47.298 | 0 | 13.79 |
| Other Non-Current Assets
| -1,815.807 | 175.646 | -1,056.8 | 1,316.546 | -1,286.287 | 308.276 | -1,177.002 | 300.392 | -1,206.348 | 237.313 | -1,126.509 | 485.285 | -1,253.73 | 738.385 | -1,441.757 | 1,494.982 | -736.376 | 732.952 | -1,185.133 | 1,548.776 | -1,078.955 | 605.044 | -943.228 | 1,255.057 | -1,149.34 | 823.858 | -1,570.956 | 1,350.681 | -722.945 | 551.174 | -309.507 | 226.046 | -335.436 | 16.354 | -310.267 | 151.637 | -269.718 | 164.894 | -180.214 | 169.059 | -98.335 | 0.331 | -155.003 | 2.001 | -104.914 | 0.493 | 0 | 2.542 |
| Total Non-Current Assets
| -1,815.807 | 4,762.314 | -1,056.8 | 4,568.908 | -1,286.287 | 3,663.425 | -1,177.002 | 3,640.025 | -1,206.348 | 3,619.932 | -1,126.509 | 3,667.958 | -1,253.73 | 3,781.813 | -1,441.757 | 4,007.205 | -736.376 | 4,551.77 | -1,185.133 | 4,667.007 | -1,078.955 | 4,349.229 | -943.228 | 4,301.341 | -1,149.34 | 4,118.036 | -1,570.956 | 2,258.791 | -722.945 | 2,140.158 | -309.507 | 742.619 | -335.436 | 755.615 | -310.267 | 673.969 | -269.718 | 675.636 | -180.214 | 666.166 | -98.335 | 717.295 | -155.003 | 824.822 | -104.914 | 778.156 | 0 | 1,567.724 |
| Total Assets
| 0 | 11,391.084 | 0 | 10,277.223 | 0 | 9,043.845 | 0 | 8,683.7 | 0 | 7,944.02 | 0 | 7,515.775 | 0 | 7,423.604 | 0 | 7,909.928 | 0 | 8,585.716 | 0 | 7,972.943 | 0 | 7,709.693 | 0 | 7,768.234 | 0 | 7,575.591 | 0 | 5,561.564 | 0 | 4,475.133 | 0 | 2,382.679 | 0 | 2,405.867 | 0 | 2,263.982 | 0 | 1,890.041 | 0 | 1,738.198 | 0 | 1,748.426 | 0 | 1,922.299 | 0 | 1,731.983 | 0 | 3,551.518 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 637.319 | 0 | 934.364 | 0 | 750.933 | 0 | 792.637 | 0 | 695.316 | 0 | 561.345 | 0 | 506.15 | 0 | 541.274 | 0 | 498.161 | 0 | 403.723 | 0 | 353.431 | 0 | 398.355 | 0 | 500.393 | 0 | 367.277 | 0 | 275.135 | 0 | 224.147 | 0 | 182.696 | 0 | 169.414 | 0 | 123.784 | 0 | 146.524 | 0 | 190.984 | 0 | 152.593 | 0 | 124.148 | 0 | 160.339 |
| Short Term Debt
| 0 | 1,487.352 | 0 | 1,236.879 | 0 | 1,525.688 | 0 | 1,051.469 | 0 | 605.046 | 0 | 643.088 | 0 | 623.327 | 0 | 790.884 | 0 | 1,155.727 | 0 | 889.209 | 0 | 1,027.691 | 0 | 885.664 | 0 | 656.92 | 0 | 690.838 | 0 | 539.625 | 0 | 166.546 | 0 | 273.27 | 0 | 279.027 | 0 | 252.325 | 0 | 211.087 | 0 | 187.674 | 0 | 273.836 | 0 | 388.941 | 0 | 0 |
| Tax Payables
| 0 | 87.853 | 0 | 122.262 | 0 | 113.126 | 0 | 51.906 | 0 | 139.685 | 0 | 9.117 | 0 | 96.343 | 0 | 28.87 | 0 | 110.94 | 0 | 32.5 | 0 | 108.51 | 0 | 13.345 | 0 | 110.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 87.853 | 0 | 497.114 | 0 | 645.783 | 0 | 1,718.272 | 0 | 2,443.771 | 0 | 2,254.188 | 0 | 96.343 | 0 | 2,071.336 | 0 | 110.94 | 0 | 1,660.108 | 0 | 108.51 | 0 | 1,625.251 | 0 | 110.608 | 0 | 230.163 | 0 | 45.54 | 0 | 43.52 | 0 | 13.694 | 0 | 38.411 | 0 | 3.147 | 0 | 3.419 | 0 | 3.305 | 0 | 11.347 | 0 | 6.391 | 0 | 0 |
| Other Current Liabilities
| 0 | 1,234.091 | 0 | 575.799 | 0 | 650.425 | 0 | 600.199 | 0 | 612.705 | 0 | 573.584 | 0 | 2,175.684 | 0 | 384.895 | 0 | 2,327.477 | 0 | 342.429 | 0 | 1,760.414 | 0 | 297.549 | 0 | 1,488.439 | 0 | 207.234 | 0 | 358.576 | 0 | 218.03 | 0 | 279.26 | 0 | 283.419 | 0 | 186.305 | 0 | 218.036 | 0 | 221.344 | 0 | 274.26 | 0 | 227.762 | 0 | 1,360.149 |
| Total Current Liabilities
| 0 | 3,446.615 | 0 | 3,244.156 | 0 | 3,572.829 | 0 | 4,162.577 | 0 | 4,356.838 | 0 | 4,032.205 | 0 | 3,401.504 | 0 | 3,788.389 | 0 | 4,092.305 | 0 | 3,295.469 | 0 | 3,250.046 | 0 | 3,206.819 | 0 | 2,756.36 | 0 | 1,495.512 | 0 | 1,218.876 | 0 | 652.243 | 0 | 748.92 | 0 | 770.271 | 0 | 565.56 | 0 | 579.066 | 0 | 603.308 | 0 | 712.036 | 0 | 747.241 | 0 | 1,520.488 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 1,058.865 | 0 | 3,098.414 | 0 | 1,933.932 | 0 | 1,123.39 | 0 | 115.519 | 0 | 265.017 | 0 | 417.71 | 0 | 533.97 | 0 | 564.283 | 0 | 605.727 | 0 | 489.609 | 0 | 617.721 | 0 | 726.363 | 0 | 972.195 | 0 | 280.77 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 9.5 | 0 | 15 | 0 | 82.708 | 0 | 134.5 | 0 | 4 | 0 | 226.8 |
| Deferred Revenue Non-Current
| 0 | 643.005 | 0 | 0 | 0 | -0.166 | 0 | 0 | 0 | -3.287 | 0 | 0 | 0 | -3.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,037.219 | 0 | 1,138.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 37.96 | 0 | 37.744 | 0 | 0.166 | 0 | 0 | 0 | 3.287 | 0 | 0 | 0 | 3.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.145 | 0 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 0 | 287.021 | 0 | 230.91 | 0 | 98.457 | 0 | 113.89 | 0 | 105.556 | 0 | 103.627 | 0 | 569.278 | 0 | 534.304 | 0 | 733.398 | 0 | 1,138.695 | 0 | 1,084.329 | 0 | 2.782 | 0 | 2.782 | 0 | 65.675 | 0 | 60.499 | 0 | 42.366 | 0 | 54.258 | 0 | 54.038 | 0 | 40.657 | 0 | 33.926 | 0 | 31.7 | 0 | 25.289 | 0 | 21.01 | 0 | 36.344 |
| Total Non-Current Liabilities
| 0 | 2,026.851 | 0 | 3,367.068 | 0 | 2,032.389 | 0 | 1,237.28 | 0 | 221.075 | 0 | 368.644 | 0 | 986.988 | 0 | 1,068.274 | 0 | 1,297.681 | 0 | 1,744.422 | 0 | 1,573.938 | 0 | 1,657.867 | 0 | 1,867.567 | 0 | 1,037.87 | 0 | 341.269 | 0 | 42.366 | 0 | 54.258 | 0 | 60.538 | 0 | 50.157 | 0 | 48.926 | 0 | 114.407 | 0 | 159.789 | 0 | 25.01 | 0 | 263.144 |
| Total Liabilities
| 0 | 5,473.466 | 0 | 6,611.224 | 0 | 5,605.218 | 0 | 5,399.857 | 0 | 4,577.913 | 0 | 4,400.849 | 0 | 4,388.492 | 0 | 4,856.663 | 0 | 5,389.986 | 0 | 5,039.891 | 0 | 4,823.984 | 0 | 4,864.686 | 0 | 4,623.927 | 0 | 2,533.382 | 0 | 1,560.145 | 0 | 694.609 | 0 | 803.177 | 0 | 830.809 | 0 | 615.718 | 0 | 627.992 | 0 | 717.715 | 0 | 871.825 | 0 | 772.252 | 0 | 1,783.632 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 209.894 | 0 | 192.438 | 0 | 191.15 | 0 | 190.168 | 0 | 189.723 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 188.951 | 0 | 136.101 | 0 | 136.101 | 0 | 136.101 | 0 | 136.101 | 0 | 136.101 | 0 | 99.956 | 0 | 99.956 | 0 | 99.956 | 0 | 199.912 |
| Retained Earnings
| 0 | 1,601.75 | 0 | 1,443.537 | 0 | 1,294.83 | 0 | 0 | 0 | 1,346.421 | 0 | 0 | 0 | 1,140.195 | 0 | 0 | 0 | 1,356.835 | 0 | 0 | 0 | 1,074.22 | 0 | 0 | 0 | 1,155.55 | 0 | 0 | 0 | 1,238.387 | 0 | 0 | 0 | 891.344 | 0 | 0 | 0 | 605.544 | 0 | 0 | 0 | 411.429 | 0 | 0 | 0 | 197.895 | 0 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 5,853.611 | 5,643.717 | 3,606.002 | 897.716 | 3,380.707 | 853.415 | 3,228.236 | 3,038.068 | 3,312.631 | 756.694 | 3,063.69 | 2,874.739 | 2,986.095 | 1,196.674 | 3,006.455 | 2,817.504 | 3,151.297 | -419.692 | 2,891.291 | 2,702.34 | 2,846.686 | -196.069 | 2,866.806 | 2,677.855 | 2,917.223 | -126.239 | 2,995.959 | 2,807.008 | 2,884.925 | 564.12 | 1,659.669 | 1,523.568 | 1,576.953 | -235.995 | 1,409.377 | 1,273.276 | 1,252.66 | -202.66 | 1,090.364 | 954.263 | 1,013.007 | -171.359 | 826.052 | 726.096 | 761.585 | -120.052 | 0 | 0 |
| Other Total Stockholders Equity
| 64.007 | -1,601.75 | 59.997 | 1,072.311 | 57.92 | 1,041.312 | 55.607 | 0 | 53.476 | 1,019.793 | 51.236 | 0 | 49.017 | 460.275 | 46.81 | 0 | 44.433 | 2,025.203 | 41.761 | 0 | 39.023 | 1,779.584 | 36.742 | 0 | 34.441 | 1,698.961 | 32.223 | 0 | 30.063 | 893.467 | 28.401 | 0 | 25.736 | 785.503 | 23.796 | 0 | 21.662 | 713.675 | 19.842 | 0 | 17.705 | 672.981 | 224.422 | 0 | 198.147 | 583.786 | 0 | 1,219.624 |
| Total Shareholders Equity
| 5,917.618 | 5,853.611 | 3,665.999 | 3,606.002 | 3,438.627 | 3,380.707 | 3,283.843 | 3,228.236 | 3,366.107 | 3,312.631 | 3,114.926 | 3,063.69 | 3,035.112 | 2,986.095 | 3,053.265 | 3,006.455 | 3,195.73 | 3,151.297 | 2,933.052 | 2,891.291 | 2,885.709 | 2,846.686 | 2,903.548 | 2,866.806 | 2,951.664 | 2,917.223 | 3,028.182 | 2,995.959 | 2,914.988 | 2,884.925 | 1,688.07 | 1,659.669 | 1,602.689 | 1,576.953 | 1,433.173 | 1,409.377 | 1,274.322 | 1,252.661 | 1,110.206 | 1,090.364 | 1,030.712 | 1,013.006 | 1,050.474 | 826.052 | 959.732 | 761.585 | 883.943 | 1,419.536 |
| Total Equity
| 5,917.618 | 5,917.618 | 3,665.999 | 3,665.999 | 3,438.627 | 3,438.627 | 3,283.843 | 3,283.843 | 3,366.107 | 3,366.107 | 3,114.926 | 3,114.926 | 3,035.112 | 3,035.112 | 3,053.265 | 3,053.265 | 3,195.73 | 3,195.73 | 2,933.052 | 2,933.052 | 2,885.709 | 2,885.709 | 2,903.548 | 2,903.548 | 2,951.664 | 2,951.664 | 3,028.182 | 3,028.182 | 2,914.988 | 2,914.988 | 1,688.07 | 1,688.07 | 1,602.689 | 1,602.689 | 1,433.173 | 1,433.173 | 1,274.322 | 1,274.323 | 1,110.206 | 1,110.206 | 1,030.712 | 1,030.711 | 1,050.474 | 1,050.474 | 959.732 | 959.732 | 883.943 | 1,767.886 |
| Total Liabilities & Shareholders Equity
| 5,917.618 | 11,391.084 | 3,665.999 | 10,277.223 | 3,438.627 | 9,043.845 | 3,283.843 | 8,683.7 | 3,366.107 | 7,944.02 | 3,114.926 | 7,515.775 | 3,035.112 | 7,423.604 | 3,053.265 | 7,909.928 | 3,195.73 | 8,585.716 | 2,933.052 | 7,972.943 | 2,885.709 | 7,709.693 | 2,903.548 | 7,768.234 | 2,951.664 | 7,575.591 | 3,028.182 | 5,561.564 | 2,914.988 | 4,475.133 | 1,688.07 | 2,382.679 | 1,602.689 | 2,405.867 | 1,433.173 | 2,263.982 | 1,274.322 | 1,890.041 | 1,110.206 | 1,738.198 | 1,030.712 | 1,748.426 | 1,050.474 | 1,922.299 | 959.732 | 1,731.983 | 0 | 3,551.518 |