ICICI Lombard General Insurance Company Limited
NSE:ICICIGI.NS
1892.25 (INR) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
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 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,067 | 1,231.8 | 1,235.506 | 1,331.7 | 702.5 | 1,072.1 | 2,031.3 | 2,079.029 | 1,218.402 | 1,040.204 | 2,849.376 | 1,163.117 | 1,101.082 | 656.755 | 2,276.495 | 1,133.869 | 268.531 | 500.932 | 326.362 | 998.534 | 2,554.669 | 1,900.582 | 4,016.466 | 2,799.551 | 2,638.002 | 2,966.355 | 5,918.164 | 2,956.19 | 1,599.86 | 1,265.8 | 1,940.4 | 1,913.968 | 353.971 | 738.644 | 1,948 | 793.426 | 943.59 | 747.568 | 1,416.861 | 849.9 | 0 | 1,619.661 | 1,619.661 | 630.8 | 630.8 | 2,696.152 | 2,696.152 |
Short Term Investments
| 0 | 0 | 34,865.088 | 0 | 0 | 0 | 38,538.064 | 0 | 0 | 0 | 54,609.356 | 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 |
Cash and Short Term Investments
| 1,067 | 1,231.8 | 36,100.594 | 1,331.7 | 702.5 | 1,072.1 | 2,031.3 | 2,079.029 | 1,218.402 | 1,040.204 | 2,849.376 | 1,163.117 | 1,101.082 | 656.755 | 2,276.495 | 1,133.869 | 268.531 | 500.932 | 326.362 | 998.534 | 2,554.669 | 1,900.582 | 4,016.466 | 2,799.551 | 2,638.002 | 2,966.355 | 5,918.164 | 2,956.19 | 1,599.86 | 1,265.8 | 1,940.4 | 1,913.968 | 353.971 | 738.644 | 1,948 | 793.426 | 943.59 | 747.568 | 1,416.861 | 849.9 | 0 | 1,619.661 | 1,619.661 | 630.8 | 630.8 | 2,696.152 | 2,696.152 |
Net Receivables
| 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 |
Inventory
| 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 |
Other Current Assets
| 1,067 | 0 | 161,415.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72,013.045 | 0 | 0 | 0 | 96,998.375 | 0 | 0 | 0 | 100,036.611 | 0 | 0 | 0 | 103,477.76 | 0 | 0 | 79,524.1 | 76,077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 1,067 | 1,231.8 | 163,448.658 | 1,331.7 | 702.5 | 1,072.1 | 2,031.3 | 2,079.029 | 1,218.402 | 1,040.204 | 2,917.511 | 1,163.117 | 1,101.082 | 656.755 | 74,289.54 | 1,133.869 | 268.531 | 500.932 | 97,324.737 | 998.534 | 2,554.669 | 1,900.582 | 104,053.077 | 2,799.551 | 2,638.002 | 2,966.355 | 109,395.924 | 2,956.19 | 1,599.86 | 80,789.9 | 78,017.4 | 1,913.968 | 353.971 | 738.644 | 1,948 | 793.426 | 943.59 | 747.568 | 1,416.861 | 849.9 | 0 | 1,619.661 | 1,619.661 | 630.8 | 630.8 | 2,696.152 | 2,696.152 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,596 | 7,291.6 | 5,623.869 | 6,130.2 | 5,760.1 | 5,750.6 | 5,640 | 5,505.632 | 5,428.058 | 5,497.427 | 3,698.706 | 5,909.568 | 6,093.227 | 6,104.141 | 3,908.482 | 6,381.648 | 6,539.887 | 6,595.051 | 3,988.436 | 6,945.919 | 4,756.088 | 4,649.999 | 3,853.674 | 4,285.657 | 4,248.375 | 4,247.674 | 3,304.346 | 3,292.954 | 3,910.258 | 3,022.6 | 3,024.2 | 3,081.699 | 3,111.652 | 3,151.352 | 3,134.8 | 3,105.977 | 3,118.849 | 3,104.881 | 3,148.554 | 3,883.5 | 0 | 3,155.299 | 3,155.299 | 3,885.7 | 3,885.7 | 3,232.92 | 3,232.92 |
Goodwill
| 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 |
Intangible Assets
| 0 | 0 | 403.614 | 0 | 0 | 0 | 1,778.981 | 0 | 0 | 0 | 2,076.092 | 0 | 0 | 0 | 2,359.86 | 0 | 0 | 0 | 2,777.378 | 2,757.062 | 575.78 | 612.176 | 798.644 | 634.866 | 625.007 | 684.5 | 755.511 | 696.619 | 652.232 | 758.7 | 802.5 | 691.63 | 653.911 | 648.454 | 696.7 | 667.934 | 685.699 | 713.435 | 748.071 | 0 | 0 | 739.647 | 739.647 | 0 | 0 | 771.409 | 771.409 |
Goodwill and Intangible Assets
| 0 | 0 | 403.614 | 0 | 0 | -446,283.8 | 1,778.981 | 0 | 0 | -396,381.769 | 2,076.092 | -372,652.24 | -369,792.928 | 0 | 2,359.86 | 0 | 0 | 0 | 2,777.378 | 2,757.062 | 575.78 | 612.176 | 798.644 | 634.866 | 625.007 | 684.5 | 755.511 | 696.619 | 652.232 | 758.7 | 802.5 | 691.63 | 653.911 | 648.454 | 696.7 | 667.934 | 685.699 | 713.435 | 748.071 | 0 | 0 | 739.647 | 739.647 | 0 | 0 | 771.409 | 771.409 |
Long Term Investments
| 515,569.9 | 510,043.8 | 143,320.105 | 468,674.8 | 453,122.4 | 449,053 | 431,804 | 414,510.417 | 400,962.155 | 398,338.677 | 384,120.956 | 374,535.012 | 371,947.095 | 320,747.193 | 307,881.38 | 298,920.223 | 291,619.506 | 281,180.049 | 262,200.856 | 248,452.615 | 239,993.003 | 237,107.108 | 221,215.843 | 204,454.527 | 192,718.745 | 198,725.979 | 180,510.773 | 0 | 167,626.242 | 163,024 | 149,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4,177.4 | 3,499.8 | 2,926.245 | 3,908.3 | 3,473.6 | 2,981.4 | 2,653.2 | 3,888.256 | 3,757.451 | 3,540.519 | 3,456.126 | 4,026.796 | 3,939.06 | 3,545.44 | 3,498.557 | 4,636.821 | 4,146.652 | 3,643.223 | 3,063.067 | 3,725.841 | 3,247.557 | 3,772.162 | 3,012.597 | 2,950.102 | 2,380.643 | 2,319.886 | 2,114.128 | 0 | 1,202.202 | 1,041.2 | 873.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| -527,343.3 | 139,321.9 | 317,360.476 | -478,713.3 | -462,356.1 | -5,750.6 | -441,876.181 | -423,904.305 | -410,147.664 | -5,497.427 | -387,577.082 | -5,909.568 | -6,093.227 | -330,396.774 | 1,040.469 | -309,938.692 | -302,306.045 | -291,418.323 | 1,066.411 | -2,757.062 | -575.78 | -612.176 | 1,092.372 | -634.866 | -625.007 | -684.5 | 1,415.907 | 272,768.573 | -652.232 | 1,439.5 | 1,447 | 214,197.147 | 204,902.241 | 182,210.986 | 165,362.8 | 152,864.296 | 143,868.148 | 137,352.328 | 131,423.665 | 123,111.3 | 0 | 129,934.186 | 129,934.186 | 122,553.3 | 122,553.3 | -4,004.329 | -4,004.329 |
Total Non-Current Assets
| 679,070.7 | 660,157.1 | 469,634.309 | 478,713.3 | 462,356.1 | 5,750.6 | 441,876.181 | 423,904.305 | 410,147.664 | 5,497.427 | 5,774.798 | 5,909.568 | 6,093.227 | 330,396.774 | 318,688.748 | 309,938.692 | 302,306.045 | 291,418.323 | 273,096.148 | 259,124.375 | 247,996.648 | 245,529.269 | 229,973.13 | 211,690.286 | 199,347.763 | 205,293.539 | 188,100.665 | 276,758.146 | 172,738.702 | 169,286 | 155,489.1 | 217,970.476 | 208,667.804 | 186,010.792 | 169,194.3 | 156,638.207 | 147,672.696 | 141,170.644 | 135,320.29 | 126,994.8 | 0 | 133,829.132 | 133,829.132 | 126,439 | 126,439 | 4,004.329 | 4,004.329 |
Total Assets
| 680,137.7 | 661,388.9 | 633,082.967 | 616,373.1 | 599,075.9 | 577,694.9 | 550,862.1 | 551,071.604 | 539,045.818 | 520,057.875 | 508,483.069 | 500,428.814 | 494,627.041 | 407,549.715 | 392,978.288 | 392,272.399 | 383,448.274 | 369,321.231 | 370,420.885 | 365,479.365 | 353,629.69 | 348,144.474 | 334,026.207 | 321,570.137 | 309,725.475 | 313,967.012 | 297,496.589 | 279,714.336 | 266,516.972 | 250,075.9 | 233,506.5 | 219,884.444 | 209,021.775 | 186,749.436 | 171,142.3 | 157,431.633 | 148,616.286 | 141,918.212 | 136,737.151 | 127,844.7 | 0 | 135,448.793 | 135,448.793 | 127,069.8 | 127,069.8 | 119,615.969 | 119,615.969 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 34,016.428 | 0 | 0 | 0 | 29,876.239 | 0 | 0 | 0 | 25,144.785 | 0 | 0 | 0 | 9,868.97 | 0 | 0 | 0 | 23,548.002 | 0 | 0 | 0 | 23,597.68 | 0 | 0 | 0 | 24,377.037 | 0 | 0 | 18,738.1 | 11,059.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 1,315.284 | 0 | 0 | 0 | 850.845 | 0 | 0 | 0 | 870.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,764.4 | 2,565.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0 | 2,201.454 | 0 | 0 | 0 | 394.833 | 0 | 0 | 0 | 954.611 | 0 | 0 | 0 | 129.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,202.742 | 0 | 0 | 0 | 490.849 | 0 | 0 | 660.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 2.144 | 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 |
Other Current Liabilities
| 0 | 413,956.4 | 330,411.875 | 0 | 0 | 0 | -31,121.917 | 0 | 0 | 0 | -26,969.545 | 0 | 0 | 0 | -9,998.104 | 0 | 0 | 0 | -23,548.002 | 0 | 0 | 0 | -24,800.422 | 0 | 0 | 0 | -24,867.886 | 0 | 0 | -21,163.3 | -13,625.409 | 0 | 0 | 846.916 | 1,233.5 | 1,523.906 | 979.812 | 1,110.843 | 1,218.22 | 0 | 0 | 1,312.173 | 1,312.173 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 422,784.5 | 413,956.4 | 367,945.041 | 393,299.7 | 386,714.8 | 369,274.4 | 30,727.084 | 361,076.051 | 354,520.851 | 339,542.53 | 26,017.416 | 329,524.055 | 325,662.331 | 255,816.419 | 10,621.67 | 0 | 0 | 0 | 24,573.621 | 1,887.282 | 1,849.983 | 1,891.333 | 24,708.241 | 3,438.742 | 2,145.207 | 2,906.687 | 27,625.694 | 2,202.86 | 2,040.991 | 20,506.6 | 13,630.1 | 1,748.139 | 1,151.443 | 846.916 | 1,233.5 | 1,523.906 | 979.812 | 1,110.843 | 1,218.22 | 0 | 0 | 1,312.173 | 1,312.173 | 0 | 0 | 1,300.057 | 1,300.057 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 350 | 350 | 350 | 350 | 350 | 350 | 350 | 2,550 | 2,550 | 2,550 | 2,550 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 4,850 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,595.389 | 0 | 0 | 0 | -303,988.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -269,243.139 | 0 | 0 | 0 | -237,199.968 | 0 | 0 | -196,686.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 954.611 | 0 | 0 | 0 | 129.134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,202.742 | 0 | 0 | 0 | 490.849 | 0 | 0 | 660.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 523,985.7 | 503,232.621 | -350 | -350 | -350 | -350 | -350 | -350 | -2,550 | -2,550 | -2,550 | -2,550 | -4,850 | 306,968.447 | -4,850 | -4,850 | -4,850 | -4,850 | -4,850 | -4,850 | -4,850 | 272,587.388 | -4,850 | -4,850 | -4,850 | 239,405.395 | 222,303.624 | -4,850 | 198,795.4 | -4,850 | 175,461.53 | 164,655.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 108,781 | 110,029.3 | 135,637.58 | 350 | 350 | 350 | 350 | 350 | 350 | 2,550 | 2,550 | 2,550 | 2,550 | 329,799.129 | 4,979.134 | 318,148.33 | 313,433.257 | 304,077.901 | 4,850 | 306,522.021 | 295,908.89 | 293,220.62 | 6,052.742 | 269,903.316 | 258,845.804 | 264,263.033 | 5,340.849 | 224,950.764 | 223,285.437 | 5,510.8 | 4,850 | 178,563.391 | 168,353.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 543,889.9 | 523,985.7 | 503,582.621 | 350 | 350 | 350 | 446,422.6 | 350 | 350 | 425,094.555 | 416,555.96 | 411,028.028 | 406,034.501 | 329,799.129 | 316,993.078 | 318,148.33 | 313,433.257 | 304,077.901 | 310,026.516 | 306,522.021 | 295,908.89 | 293,220.62 | 280,022.617 | 269,903.316 | 258,845.804 | 264,263.033 | 250,227.486 | 227,153.624 | 223,285.437 | 209,055 | 194,497.8 | 180,311.53 | 169,505.036 | 846.916 | 1,233.5 | 1,523.906 | 979.812 | 1,110.843 | 1,218.22 | 0 | 0 | 1,312.173 | 1,312.173 | 0 | 0 | 1,300.057 | 1,300.057 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,338.18 | 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
| 4,946.9 | 4,932.2 | 4,926.853 | 4,922.8 | 4,913.9 | 4,912 | 4,911.3 | 4,910.975 | 4,910.952 | 4,910.27 | 4,908.914 | 4,908.125 | 4,905.315 | 4,546.516 | 4,545.945 | 4,545.316 | 4,544.965 | 4,544.75 | 4,544.663 | 4,544.36 | 4,544.285 | 4,544.104 | 4,543.099 | 4,540.644 | 4,540.644 | 4,539.569 | 4,539.483 | 4,539.483 | 4,539.483 | 4,529.3 | 4,511.5 | 4,484.331 | 4,480.83 | 4,477.09 | 4,475.4 | 4,474.656 | 4,473.406 | 4,467.801 | 4,465.94 | 4,452.6 | 0 | 4,450.555 | 4,450.555 | 4,448.1 | 4,448.1 | 4,370.152 | 4,370.152 |
Retained Earnings
| 0 | 0 | 48,187.652 | 0 | 0 | 0 | 34,160.079 | 0 | 0 | 0 | 21,534.633 | 0 | 0 | 0 | 53,365.29 | 0 | 0 | 0 | 40,453.09 | 37,966.969 | 36,943.829 | 33,864.8 | 32,385.018 | 30,475.981 | 29,487.776 | 27,959.564 | 24,767.694 | 23,017.361 | 21,144.329 | 18,804.9 | 17,070 | 16,151.728 | 14,488.509 | 13,210.575 | 12,876.2 | 11,490.209 | 10,593.392 | 9,571.446 | 8,818.282 | 0 | 0 | 4,518.201 | 4,518.201 | 0 | 0 | 333.642 | 333.642 |
Accumulated Other Comprehensive Income/Loss
| 131,300.9 | 121,693 | 3,063.02 | 112,050.6 | 108,198.6 | 104,584.8 | 1,127.566 | 95,947.019 | 94,550.356 | 90,053.05 | 1,441.395 | 84,492.661 | 9,083.351 | 1,830.256 | 7,085.52 | 74,192.826 | 67,149.795 | 60,416.187 | -980.457 | 2,213.625 | 1,290.444 | 2,580.783 | -946.179 | 3,294.713 | 4,031.197 | 5,800.138 | -920.354 | 9,336.987 | 7,224.379 | 7,236.2 | 6,785.193 | 3,867.154 | 5,503.543 | 4,735.042 | 3,090.2 | 3,386.542 | 2,878.435 | 3,258.97 | 3,561.48 | 23,824.2 | 24,948.603 | 1,137.682 | 1,137.682 | 18,354.6 | 18,354.6 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 65,872.504 | 0 | 0 | 0 | 65,368.17 | 0 | 0 | 0 | 64,042.167 | 0 | 74,603.874 | 71,373.814 | 15,829.444 | -4,614.073 | -1,679.743 | 282.393 | 19,403.625 | 14,232.39 | 14,942.242 | 13,934.167 | 15,700.346 | 13,355.483 | 12,820.054 | 11,404.708 | 15,666.881 | 15,666.881 | 10,323.344 | 17,686.7 | 17,424.909 | 15,069.701 | 15,043.857 | 15,016.333 | 15,003.2 | 14,999.874 | 14,990.315 | 14,956.413 | 14,949.069 | 0 | 0 | 14,842.165 | 14,842.165 | 0 | 0 | 15,577.587 | 15,577.587 |
Total Shareholders Equity
| 136,247.8 | 126,625.2 | 122,050.029 | 116,973.4 | 113,112.5 | 109,496.8 | 104,439.5 | 100,857.994 | 99,461.308 | 94,963.32 | 91,927.109 | 89,400.786 | 88,592.54 | 77,750.586 | 75,985.21 | 74,124.069 | 70,015.017 | 65,243.33 | 60,394.369 | 58,957.344 | 57,720.8 | 54,923.854 | 54,003.59 | 51,666.821 | 50,879.671 | 49,703.979 | 47,269.103 | 52,560.712 | 43,231.535 | 41,020.9 | 39,008.7 | 39,572.914 | 39,516.739 | 37,439.04 | 35,445 | 34,351.281 | 32,935.548 | 32,254.63 | 31,794.771 | 28,276.8 | 24,948.603 | 24,948.603 | 24,948.603 | 22,802.7 | 22,802.7 | 20,281.381 | 20,281.381 |
Total Equity
| 136,247.8 | 126,625.2 | 122,050.029 | 116,973.4 | 113,112.5 | 109,496.8 | 104,439.5 | 100,857.994 | 99,461.308 | 94,963.32 | 91,927.109 | 89,400.786 | 88,592.54 | 77,750.586 | 75,985.21 | 74,124.069 | 70,015.017 | 65,243.33 | 60,394.369 | 58,957.344 | 57,720.8 | 54,923.854 | 54,003.59 | 51,666.821 | 50,879.671 | 49,703.979 | 47,269.103 | 52,560.712 | 43,231.535 | 41,020.9 | 39,008.7 | 39,572.914 | 39,516.739 | 37,439.04 | 35,445 | 34,351.281 | 32,935.548 | 32,254.63 | 31,794.771 | 28,276.8 | 24,948.603 | 24,948.603 | 24,948.603 | 22,802.7 | 22,802.7 | 20,281.381 | 20,281.381 |
Total Liabilities & Shareholders Equity
| 680,137.7 | 661,388.9 | 633,082.967 | 616,373.1 | 599,075.9 | 577,694.9 | 550,862.1 | 551,071.604 | 539,045.818 | 520,057.875 | 508,483.069 | 500,428.814 | 494,627.041 | 407,549.715 | 392,978.288 | 392,272.399 | 383,448.274 | 369,321.231 | 370,420.885 | 365,479.365 | 353,629.69 | 348,144.474 | 334,026.207 | 321,570.137 | 309,725.475 | 313,967.012 | 297,496.589 | 279,714.336 | 266,516.972 | 250,075.9 | 233,506.5 | 219,884.444 | 209,021.775 | 38,285.956 | 36,678.5 | 35,875.187 | 33,915.36 | 33,365.473 | 33,012.991 | 28,276.8 | 24,948.603 | 26,260.776 | 26,260.776 | 22,802.7 | 22,802.7 | 0 | 0 |