Godawari Power & Ispat Limited
NSE:GPIL.NS
186.2 (INR) • At close October 18, 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 | 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 | 2011 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| -8,700.908 | 8,704.4 | -7,063.8 | 2,220.3 | -8,435 | 5,073 | -5,527.2 | 67.2 | -5,747.1 | 109.969 | -803.9 | 266.3 | -602.1 | 85.948 | -606.2 | 300 | -289.6 | 22.509 | -450.6 | 120.9 | -387.337 | 16.785 | -459.4 | 30.4 | -520.855 | 84.067 | -354.6 | 354.6 | -511.3 | 511.303 | 981.424 | -1,042.4 | 1,036.2 | -1,058.784 | 1,052.585 | -477.1 | 466 | -359.8 | 348.731 | -406.1 | 394.5 | -810.603 | 799.013 | -949 | 990.106 |
| Short Term Investments
| 17,401.816 | 7,517.7 | 14,127.6 | 4,843.5 | 16,870 | 3,362 | 11,054.4 | 5,490 | 11,494.2 | 2,209.411 | 1,607.8 | 537.6 | 1,204.2 | 694.6 | 1,212.4 | 484.6 | 579.2 | 266.319 | 901.2 | 398 | 774.674 | 364.194 | 918.8 | 429 | 1,041.71 | -115.348 | 709.2 | 0 | 1,022.6 | 0 | 2.264 | 2,084.8 | 6.2 | 2,117.568 | 6.199 | 954.2 | 11.1 | 719.6 | 11.146 | 812.2 | 11.6 | 1,621.206 | 11.59 | 1,898 | 12.839 |
| Cash and Short Term Investments
| 8,700.908 | 8,704.4 | 7,063.8 | 7,063.8 | 8,435 | 8,435 | 5,527.2 | 5,557.2 | 5,747.1 | 2,319.38 | 803.9 | 803.9 | 602.1 | 85.948 | 606.2 | 784.6 | 289.6 | 22.509 | 450.6 | 518.9 | 387.337 | 16.785 | 459.4 | 459.4 | 520.855 | 84.067 | 354.6 | 354.6 | 511.3 | 511.303 | 983.688 | 1,042.4 | 1,042.4 | 1,058.784 | 1,058.784 | 477.1 | 477.1 | 359.8 | 359.877 | 406.1 | 406.1 | 810.603 | 810.603 | 949 | 1,002.945 |
| Net Receivables
| 0 | 3,637.2 | 0 | 2,015.3 | 0 | 4,303.2 | 0 | 2,353.3 | 0 | 9,499.336 | 0 | 2,513.9 | 0 | 3,447.979 | 0 | 1,890.4 | 0 | 3,735.487 | 0 | 1,543 | 0 | 3,668.838 | 0 | 1,754.7 | 0 | 3,674.663 | 0 | 1,133.9 | 0 | 1,160.189 | 3,256.81 | 0 | 4,367.5 | 0 | 5,268.963 | 0 | 4,743.4 | 0 | 4,481.15 | 0 | 4,049.7 | 0 | 3,890.931 | 0 | 959.357 |
| Inventory
| 0 | 9,003.1 | 0 | 8,131.7 | 0 | 8,107.9 | 0 | 8,392.6 | 0 | 8,736.274 | 0 | 6,538.2 | 0 | 5,036.746 | 0 | 4,870.4 | 0 | 5,574.016 | 0 | 5,317 | 0 | 6,164.295 | 0 | 4,327.3 | 0 | 4,323.038 | 0 | 3,721.4 | 0 | 3,043.617 | 4,310.978 | 0 | 4,733.8 | 0 | 4,192.22 | 0 | 4,351.3 | 0 | 4,022.27 | 0 | 3,006 | 0 | 3,475.353 | 0 | 3,461.285 |
| Other Current Assets
| 0 | 2,722.3 | 0 | 3,366.6 | 0 | 2,381.4 | 0 | 6,586.9 | 0 | 3,255.5 | 0 | 2,361.5 | 0 | 1,707.6 | 0 | 1,833 | 0 | -0.001 | 0 | 2,260.1 | 0 | 0.003 | 0 | 2,255.6 | 0 | 0.001 | 0 | 1,648.5 | 0 | 1,863.891 | 3.999 | 0 | 4.2 | 0 | 17.25 | 0 | 5.7 | 0 | 4.416 | 0 | 18.5 | 0 | 19.013 | 0 | 917.991 |
| Total Current Assets
| 8,700.908 | 24,067 | 7,063.8 | 20,577.4 | 8,435 | 23,227.5 | 5,527.2 | 22,890 | 5,747.1 | 23,810.49 | 803.9 | 12,217.5 | 602.1 | 10,278.273 | 606.2 | 9,378.4 | 289.6 | 9,332.011 | 450.6 | 9,639 | 387.337 | 9,849.921 | 459.4 | 8,797 | 520.855 | 8,081.769 | 354.6 | 6,858.4 | 511.3 | 6,579 | 8,555.475 | 1,042.4 | 10,147.9 | 1,058.784 | 10,537.217 | 477.1 | 9,577.5 | 359.8 | 8,867.713 | 406.1 | 7,480.3 | 810.603 | 8,195.9 | 949 | 6,341.578 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 27,037.3 | 0 | 25,358.7 | 0 | 24,085.2 | 0 | 23,034 | 0 | 21,340.426 | 0 | 22,007.6 | 0 | 21,519.089 | 0 | 22,525.2 | 0 | 23,994.241 | 0 | 22,820.9 | 0 | 23,696.16 | 0 | 22,792.2 | 0 | 24,249.854 | 0 | 23,235.4 | 0 | 23,575.654 | 24,129.188 | 0 | 25,985.8 | 0 | 25,364.378 | 0 | 25,062.4 | 0 | 24,349.91 | 0 | 24,623.8 | 0 | 22,383.741 | 0 | 13,315.773 |
| Goodwill
| 0 | 263.8 | 0 | 263.8 | 0 | 727 | 0 | 23.1 | 0 | 341.311 | 0 | 153.4 | 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 | 8.673 | 0 | 0 | 0 | 13.01 | 0 | 0 |
| Intangible Assets
| 0 | 647.4 | 0 | 682.6 | 0 | 263.8 | 0 | 774.4 | 0 | 41.23 | 0 | 877.9 | 0 | 50.471 | 0 | 992.9 | 0 | 73.423 | 0 | 1,102.1 | 0 | 87.921 | 0 | 1,211.6 | 0 | 104.736 | 0 | 1,101.4 | 0 | 1,046.801 | 993.944 | 0 | 0 | 0 | 533.031 | 0 | 0 | 0 | 292.153 | 0 | 0 | 0 | 191.309 | 0 | 39.373 |
| Goodwill and Intangible Assets
| 0 | 911.2 | 0 | 946.4 | 0 | 990.8 | 0 | 797.5 | 0 | 382.541 | 0 | 1,031.3 | 0 | 50.471 | 0 | 992.9 | 0 | 73.423 | 0 | 1,102.1 | 0 | 87.921 | 0 | 1,211.6 | 0 | 104.736 | 0 | 1,101.4 | 0 | 1,046.801 | 993.944 | 0 | 0 | 0 | 533.031 | 0 | 0 | 0 | 300.826 | 0 | 0 | 0 | 213.901 | 0 | 39.373 |
| Long Term Investments
| 0 | 3,042 | 0 | 2,785.3 | 0 | 1,986.917 | 0 | 1,946.6 | 0 | -3,005.1 | 0 | 2,415.7 | 0 | 2,080.243 | 0 | 898.5 | 0 | 1,234.771 | 0 | 882.7 | 0 | 1,320.348 | 0 | 889.9 | 0 | 1,426.083 | 0 | 1,099.6 | 0 | 1,099.219 | 1,078.427 | 0 | 659 | 0 | 657.687 | 0 | 622.4 | 0 | 485.519 | 0 | 157.8 | 0 | 154.841 | 0 | 151.253 |
| Tax Assets
| 0 | 647.4 | 0 | 505.9 | 0 | 901.583 | 0 | 0 | 0 | 6,370.922 | 0 | 537.6 | 0 | 807.467 | 0 | 484.6 | 0 | -1,234.771 | 0 | 398 | 0 | -1,320.348 | 0 | 377.4 | 0 | 654.913 | 0 | 180.9 | 0 | 150.696 | 52.236 | 0 | 0 | 0 | 212.76 | 0 | 0 | 0 | 903.725 | 0 | 0 | 0 | 114.119 | 0 | 67.157 |
| Other Non-Current Assets
| -8,700.908 | -252.5 | -7,063.8 | 270.3 | -8,435 | 401.6 | -5,527.2 | 579.4 | -5,747.1 | -0.002 | -803.9 | 494.4 | -602.1 | -0.001 | -606.2 | 110.1 | -289.6 | 1,415.348 | -450.6 | 151.4 | -387.337 | 1,477.066 | -459.4 | 541.4 | -520.855 | 0.001 | -354.6 | 78.5 | -511.3 | 80.908 | 6.35 | -1,042.4 | 403.2 | -1,058.784 | 176.049 | -477.1 | 1,139.3 | -359.8 | 229.199 | -406.1 | 291.6 | -810.603 | 100.773 | 0 | 171.45 |
| Total Non-Current Assets
| -8,700.908 | 31,385.4 | -7,063.8 | 29,866.6 | -8,435 | 28,366.1 | -5,527.2 | 26,357.5 | -5,747.1 | 25,088.787 | -803.9 | 26,486.6 | -602.1 | 24,457.269 | -606.2 | 25,011.3 | -289.6 | 25,483.012 | -450.6 | 25,355.1 | -387.337 | 25,261.147 | -459.4 | 25,812.5 | -520.855 | 26,435.587 | -354.6 | 25,695.8 | -511.3 | 25,953.278 | 26,260.145 | -1,042.4 | 27,048 | -1,058.784 | 26,943.905 | -477.1 | 26,824.1 | -359.8 | 26,269.179 | -406.1 | 25,073.2 | -810.603 | 22,967.375 | 0 | 13,745.006 |
| Total Assets
| 0 | 55,452.4 | 0 | 50,443.9 | 0 | 51,593.6 | 0 | 49,247.4 | 0 | 48,899.277 | 0 | 38,704.1 | 0 | 34,735.542 | 0 | 34,389.8 | 0 | 34,815.023 | 0 | 34,994.1 | 0 | 35,111.067 | 0 | 34,609.6 | 0 | 34,517.356 | 0 | 32,554.2 | 0 | 32,532.279 | 34,815.62 | 0 | 37,195.9 | 0 | 37,481.122 | 0 | 36,401.6 | 0 | 35,136.892 | 0 | 32,553.5 | 0 | 31,163.275 | 0 | 20,086.584 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 5,291.9 | 0 | 3,631.9 | 0 | 5,244.9 | 0 | 3,693 | 0 | 5,296.025 | 0 | 2,453.1 | 0 | 1,961.893 | 0 | 1,914.6 | 0 | 1,782.515 | 0 | 1,566.2 | 0 | 2,029.678 | 0 | 1,248.9 | 0 | 1,611.408 | 0 | 1,524.4 | 0 | 1,246.749 | 4,414.741 | 0 | 5,135 | 0 | 4,828.343 | 0 | 3,673 | 0 | 2,597.876 | 0 | 5,174.1 | 0 | 3,445.753 | 0 | 1,527.004 |
| Short Term Debt
| 0 | 424.3 | 0 | 809.5 | 0 | 3,073.1 | 0 | 4,197.6 | 0 | 4,182.917 | 0 | 1,256.5 | 0 | 1,254.081 | 0 | 1,621.4 | 0 | 2,322.418 | 0 | 1,455.4 | 0 | 2,424.591 | 0 | 1,435.6 | 0 | 2,507.564 | 0 | 1,190.2 | 0 | 2,346.185 | 3,406.645 | 0 | 4,089.5 | 0 | 3,740.289 | 0 | 4,002 | 0 | 3,948.807 | 0 | 2,821.1 | 0 | 4,315.005 | 0 | 2,848.04 |
| Tax Payables
| 0 | 189 | 0 | 541.9 | 0 | 131.3 | 0 | 590.2 | 0 | 601.053 | 0 | 483.5 | 0 | 296.728 | 0 | 72.6 | 0 | 0 | 0 | 146.9 | 0 | 251.251 | 0 | 181 | 0 | 321.641 | 0 | 63.6 | 0 | 14.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue
| 0 | 189 | 0 | 1,535.1 | 0 | 669.7 | 0 | 1,878.4 | 0 | 2,871.468 | 0 | 1,469.5 | 0 | 296.728 | 0 | 688.1 | 0 | 434.855 | 0 | 1,179.6 | 0 | 734.82 | 0 | 1,106.3 | 0 | 728.863 | 0 | 1,130.5 | 0 | 132.051 | 2.559 | 0 | 23.9 | 0 | 73.687 | 0 | 147.6 | 0 | 108.45 | 0 | 104.7 | 0 | 147.057 | 0 | 249.1 |
| Other Current Liabilities
| 0 | 1,546.8 | 0 | 871.1 | 0 | 488.8 | 0 | 708.3 | 0 | -0.001 | 0 | 248.4 | 0 | 581.64 | 0 | 387.6 | 0 | 0.001 | 0 | 529.8 | 0 | 0.001 | 0 | 698.1 | 0 | 0.001 | 0 | 260.4 | 0 | 424.352 | 3,578.329 | 0 | 3,511.6 | 0 | 2,918.494 | 0 | 3,028.9 | 0 | 2,280.017 | 0 | 2,000.2 | 0 | 1,741.054 | 0 | 1,587.674 |
| Total Current Liabilities
| 0 | 7,452 | 0 | 6,847.6 | 0 | 9,476.5 | 0 | 10,477.3 | 0 | 12,350.409 | 0 | 5,427.5 | 0 | 4,094.342 | 0 | 4,611.7 | 0 | 4,539.789 | 0 | 4,731 | 0 | 5,189.09 | 0 | 4,488.9 | 0 | 4,847.836 | 0 | 4,105.5 | 0 | 4,149.337 | 11,402.274 | 0 | 12,760 | 0 | 11,560.813 | 0 | 10,851.5 | 0 | 8,935.15 | 0 | 10,100.1 | 0 | 9,648.869 | 0 | 6,211.818 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 92 | 0 | 85.2 | 0 | 93.7 | 0 | 94.1 | 0 | 101.739 | 0 | 3,434.7 | 0 | 7,710.552 | 0 | 12,075.2 | 0 | 14,644.853 | 0 | 15,457.9 | 0 | 16,431.01 | 0 | 17,925 | 0 | 18,729.45 | 0 | 19,498.3 | 0 | 19,798.629 | 13,692.557 | 0 | 12,981.2 | 0 | 14,094.41 | 0 | 13,618.6 | 0 | 15,038.493 | 0 | 11,752.4 | 0 | 11,216.577 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 481.2 | 0 | 439.037 | 0 | 129.1 | 0 | 391.638 | 0 | 0 | 0 | 172.307 | 0 | 143.6 | 0 | 0 | 0 | 114.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.383 | 0 | 0 | 0 | 45.716 | 0 | 37.1 | 0 | 33.469 | 0 | 25.7 | 0 | 23.963 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 2,280 | 0 | 2,262.3 | 0 | 2,212.8 | 0 | 1,915.4 | 0 | 1,633.915 | 0 | 1,725.1 | 0 | 1,678.2 | 0 | 824.3 | 0 | 448.21 | 0 | 263.3 | 0 | 8.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 370.092 | 0 | 0 | 0 | 835.15 | 0 | 808.5 | 0 | 828.795 | 0 | 756.5 | 0 | 774.321 | 0 | 0 |
| Other Non-Current Liabilities
| -45,539.436 | 89 | 0 | -85.2 | 0 | -93.737 | 0 | -0.1 | 0 | -0.001 | 0 | 211.1 | 0 | 0.001 | 0 | 23.2 | 0 | 156.631 | 0 | 0.1 | 0 | 118.384 | 0 | 113.9 | 0 | 103.022 | 0 | 83.3 | 0 | 81.758 | 23.665 | 0 | 771.3 | 0 | 29.784 | 0 | 28.5 | 0 | 32.096 | 0 | 22.9 | 0 | 22.98 | 0 | 6,169.316 |
| Total Non-Current Liabilities
| -45,539.436 | 2,461 | 0 | 2,743.5 | 0 | 2,651.8 | 0 | 2,138.5 | 0 | 2,127.291 | 0 | 5,370.9 | 0 | 9,561.06 | 0 | 13,066.3 | 0 | 15,249.694 | 0 | 15,835.6 | 0 | 16,557.514 | 0 | 18,038.9 | 0 | 18,832.472 | 0 | 19,581.6 | 0 | 19,880.387 | 14,128.697 | 0 | 13,752.5 | 0 | 15,005.06 | 0 | 14,492.7 | 0 | 15,932.853 | 0 | 12,557.5 | 0 | 12,037.841 | 0 | 6,169.316 |
| Total Liabilities
| -45,539.436 | 9,913 | 0 | 9,591.1 | 0 | 12,128.3 | 0 | 12,615.8 | 0 | 14,477.7 | 0 | 10,798.4 | 0 | 13,655.402 | 0 | 17,678 | 0 | 19,789.483 | 0 | 20,566.6 | 0 | 21,746.604 | 0 | 22,527.8 | 0 | 23,680.308 | 0 | 23,687.1 | 0 | 24,029.724 | 25,530.971 | 0 | 26,512.5 | 0 | 26,565.873 | 0 | 25,344.2 | 0 | 24,868.003 | 0 | 22,657.6 | 0 | 21,686.71 | 0 | 12,381.134 |
| 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 |
| Common Stock
| 0 | 623.6 | 0 | 623.6 | 0 | 648.6 | 0 | 648.6 | 0 | 658.225 | 0 | 329.1 | 0 | 341.112 | 0 | 341.1 | 0 | 341.112 | 0 | 341.1 | 0 | 341.112 | 0 | 341.1 | 0 | 341.112 | 0 | 341.1 | 0 | 341.112 | 327.562 | 0 | 327.6 | 0 | 327.562 | 0 | 327.6 | 0 | 327.562 | 0 | 327.6 | 0 | 327.562 | 0 | 317.562 |
| Retained Earnings
| 0 | 43,872.022 | 0 | 0 | 0 | 35,106.859 | 0 | 0 | 0 | 28,278.719 | 0 | 0 | 0 | 14,587.8 | 0 | 0 | 0 | 7,869.476 | 0 | 0 | 0 | 6,198.17 | 0 | 0 | 0 | 3,609.059 | 0 | 0 | 0 | 1,546.396 | 3,212.156 | 0 | 0 | 0 | 4,332.531 | 0 | 0 | 0 | 5,374.504 | 0 | 0 | 0 | 1,195 | 0 | 1,030 |
| Accumulated Other Comprehensive Income/Loss
| 44,958.846 | 44,335.2 | 40,327.6 | 39,704 | 39,054.5 | 2,187.306 | 36,223.5 | 35,574.9 | 33,123.2 | 526.481 | 25,932 | 25,602.9 | 20,355.9 | 2,419.517 | 14,866.3 | 14,525.2 | 13,252.9 | -5,853.925 | 12,680.8 | 12,339.7 | 11,692.958 | -4,613.99 | 10,462.9 | 10,121.8 | 9,233.168 | -3,447.919 | 7,321.7 | 6,980.6 | 6,969.3 | -2,237.6 | -5,896.199 | 9,085.4 | 8,757.9 | 9,244.08 | -5,433.957 | 9,345.4 | 9,017.8 | 8,642.4 | -4,254.055 | 8,261.4 | 7,933.8 | 7,903.965 | -3,258.969 | 0 | -2,667.689 |
| Other Total Stockholders Equity
| 580.59 | -43,872.022 | 525.2 | 0 | 410.8 | 1,111.735 | 408.1 | 0 | 1,298.3 | 3,659.818 | 1,973.7 | 0 | 724.2 | 3,007.492 | 1,845.5 | 0 | 1,772.6 | 10,896.313 | 1,746.7 | 0 | 1,671.505 | 9,767.666 | 1,619 | -0.1 | 1,603.879 | 8,730.916 | 1,545.4 | 0 | 1,533.2 | 7,319.436 | 10,606.894 | 1,598 | -0.1 | 1,671.169 | 10,017.944 | 1,712.1 | 0 | 1,626.5 | 7,194.364 | 1,634.5 | 0 | 1,572.6 | 9,640.372 | 0 | 8,101.044 |
| Total Shareholders Equity
| 45,539.436 | 44,958.8 | 40,852.8 | 40,327.6 | 39,465.3 | 39,054.5 | 36,631.6 | 36,223.5 | 34,421.5 | 33,123.243 | 27,905.7 | 25,932 | 21,080.1 | 20,355.921 | 16,711.8 | 14,866.3 | 15,025.5 | 13,252.976 | 14,427.5 | 12,680.8 | 13,364.463 | 11,692.958 | 12,081.9 | 10,462.8 | 10,837.047 | 9,233.168 | 8,867.1 | 7,321.7 | 8,502.5 | 6,969.344 | 8,250.413 | 10,683.4 | 9,085.4 | 10,915.249 | 9,244.08 | 11,057.5 | 9,345.4 | 10,268.9 | 8,642.375 | 9,895.9 | 8,261.4 | 9,476.565 | 7,903.965 | 9,002.5 | 6,780.917 |
| Total Equity
| 45,539.436 | 45,539.4 | 40,852.8 | 40,852.8 | 39,465.3 | 39,465.3 | 36,631.6 | 36,631.6 | 34,421.5 | 34,421.577 | 27,905.7 | 27,905.7 | 21,080.1 | 21,080.14 | 16,711.8 | 16,711.8 | 15,025.5 | 15,025.54 | 14,427.5 | 14,427.5 | 13,364.463 | 13,364.463 | 12,081.9 | 12,081.8 | 10,837.047 | 10,837.048 | 8,867.1 | 8,867.1 | 8,502.5 | 8,502.555 | 9,284.649 | 10,683.4 | 10,683.4 | 10,915.249 | 10,915.249 | 11,057.5 | 11,057.5 | 10,268.9 | 10,268.889 | 9,895.9 | 9,895.9 | 9,476.565 | 9,476.565 | 9,002.5 | 7,705.45 |
| Total Liabilities & Shareholders Equity
| 45,539.436 | 55,452.4 | 40,852.8 | 50,443.9 | 39,465.3 | 51,593.6 | 36,631.6 | 49,247.4 | 34,421.5 | 48,899.277 | 27,905.7 | 38,704.1 | 21,080.1 | 34,735.542 | 16,711.8 | 34,389.8 | 15,025.5 | 34,815.023 | 14,427.5 | 34,994.1 | 13,364.463 | 35,111.067 | 12,081.9 | 34,609.6 | 10,837.047 | 34,517.356 | 8,867.1 | 32,554.2 | 8,502.5 | 32,532.279 | 34,815.62 | 10,683.4 | 37,195.9 | 10,915.249 | 37,481.122 | 11,057.5 | 36,401.7 | 10,268.9 | 35,136.892 | 9,895.9 | 32,553.5 | 9,476.565 | 31,163.275 | 0 | 20,086.584 |