Murudeshwar Ceramics Ltd.
NSE:MURUDCERA.NS
59.51 (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 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
| -143.901 | 143.901 | -72.48 | 1.671 | -17.379 | 1.076 | -17.301 | 1.371 | -60.465 | 37.698 | 1.656 | -34.04 | 6.058 | -78.015 | 78.015 | -32.709 | 4.778 | -32.464 | 32.464 | -30.333 | 5.857 | -31.676 | 1.751 | -43.715 | 6.416 | -29.559 | 29.559 | -59.913 | 59.913 | -80.513 | 80.513 | -71.465 | 27.919 | -64.063 | 64.063 | -53.947 | 53.947 | -59.401 | 59.401 | -59.773 | 59.773 | -50.723 | 50.723 | -51.562 | 51.562 | -64.737 | 129.474 |
| Short Term Investments
| 287.802 | 142.874 | 144.96 | 70.809 | 34.758 | 16.303 | 34.602 | 15.93 | 120.93 | 0 | 28.189 | 68.08 | 32.688 | 156.03 | 19.758 | 65.418 | 0 | 64.928 | 0 | 60.666 | 0 | 63.352 | 29.925 | 87.43 | 0 | 59.118 | 0 | 119.826 | 0 | 161.026 | 0 | 142.93 | 0 | 128.126 | 0 | 107.894 | 0 | 118.802 | 0 | 119.546 | 0 | 101.446 | 0 | 103.124 | 0 | 129.474 | 30.037 |
| Cash and Short Term Investments
| 143.901 | 143.901 | 72.48 | 72.48 | 17.379 | 17.379 | 17.301 | 17.301 | 60.465 | 37.698 | 29.845 | 34.04 | 6.058 | 78.015 | 78.015 | 32.709 | 4.778 | 32.464 | 32.464 | 30.333 | 5.857 | 31.676 | 31.676 | 43.715 | 6.416 | 29.559 | 29.559 | 59.913 | 59.913 | 80.513 | 80.513 | 71.465 | 27.919 | 64.063 | 64.063 | 53.947 | 53.947 | 59.401 | 59.401 | 59.773 | 59.773 | 50.723 | 50.723 | 51.562 | 51.562 | 64.737 | 129.474 |
| Net Receivables
| 0 | 164.316 | 0 | 176.935 | 0 | 164.619 | 0 | 209.104 | 0 | 234.339 | 318.947 | 0 | 344.448 | 0 | 300.873 | 0 | 410.672 | 0 | 385.429 | 0 | 459.751 | 0 | 507.406 | 0 | 325.574 | 0 | 502.936 | 0 | 469.389 | 0 | 364.618 | 0 | 540.697 | 0 | 458.735 | 0 | 651.761 | 0 | 525.802 | 0 | 522.682 | 0 | 566.995 | 0 | 533.056 | 0 | 1,184.588 |
| Inventory
| 0 | 1,158.149 | 0 | 1,213.528 | 0 | 1,179.976 | 0 | 1,161.343 | 0 | 1,121.373 | 1,085.604 | 0 | 1,044.956 | 0 | 963.724 | 0 | 997.238 | 0 | 1,090.43 | 0 | 1,010.157 | 0 | 1,068.979 | 0 | 1,118.002 | 0 | 1,095.027 | 0 | 1,036.017 | 0 | 1,032.986 | 0 | 1,032.934 | 0 | 1,072.686 | 0 | 1,021.117 | 0 | 1,166.965 | 0 | 1,178.475 | 0 | 1,327.633 | 0 | 1,362.407 | 0 | 2,669.362 |
| Other Current Assets
| 0 | 173.797 | 0 | 189.44 | 0 | 172.816 | 0 | 222.827 | 0 | 202.315 | 189.661 | 0 | 157.978 | 0 | 147.508 | 0 | 577.02 | 0 | 119.181 | 0 | 663.665 | 0 | 85.091 | 0 | 508.904 | 0 | 7.952 | 0 | 7.497 | 0 | 7.42 | 0 | 6.329 | 0 | 3.857 | 0 | 4.983 | 0 | 3.593 | 0 | 6.216 | 0 | 4.217 | 0 | 5.292 | 0 | 14.87 |
| Total Current Assets
| 143.901 | 1,640.163 | 72.48 | 1,652.383 | 17.379 | 1,534.79 | 17.301 | 1,610.575 | 60.465 | 1,595.725 | 1,624.057 | 34.04 | 1,553.44 | 78.015 | 1,490.12 | 32.709 | 1,579.036 | 32.464 | 1,627.504 | 30.333 | 1,679.679 | 31.676 | 1,693.152 | 43.715 | 1,633.322 | 29.559 | 1,635.474 | 59.913 | 1,572.816 | 80.513 | 1,485.537 | 71.465 | 1,607.879 | 64.063 | 1,599.341 | 53.947 | 1,731.808 | 59.401 | 1,755.761 | 59.773 | 1,767.146 | 50.723 | 1,949.568 | 51.562 | 1,952.317 | 64.737 | 3,998.294 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 0 | 104.459 | 0 | 3,756.992 | 0 | 3,749.359 | 0 | 3,339.89 | 0 | 3,024.591 | 3,020.078 | 0 | 3,049.585 | 0 | 3,047.99 | 0 | 3,080.672 | 0 | 3,057.298 | 0 | 2,989.82 | 0 | 3,016.945 | 0 | 3,062.154 | 0 | 3,086.622 | 0 | 3,104.473 | 0 | 3,042.232 | 0 | 2,966.693 | 0 | 2,850.259 | 0 | 2,780.442 | 0 | 2,801.799 | 0 | 2,817.874 | 0 | 2,763.147 | 0 | 2,790.842 | 0 | 5,568.814 |
| 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 | 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 |
| Goodwill and Intangible Assets
| 0 | -86.429 | 0 | 0 | 0 | -95.495 | 0 | 0 | 0 | -83.412 | 0 | 0 | -83.412 | 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 |
| Long Term Investments
| 0 | 120.256 | 0 | 21.543 | 0 | 99.103 | 0 | 95.736 | 0 | 96.558 | 86.537 | 0 | 6.341 | 0 | 39.029 | 0 | 39.029 | 0 | 58.117 | 0 | 39.029 | 0 | 9.104 | 0 | 39.029 | 0 | 39.029 | 0 | 39.029 | 0 | 39.029 | 0 | 39.029 | 0 | 37.73 | 0 | 37.729 | 0 | 36.573 | 0 | 36.573 | 0 | 36.573 | 0 | 36.573 | 0 | 30.037 |
| Tax Assets
| 0 | 86.429 | 0 | 0 | 0 | 95.495 | 0 | 0 | 0 | 83.412 | 0 | 0 | 83.412 | 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 Non-Current Assets
| -143.901 | 3,619.847 | -72.48 | 97.429 | -17.379 | 26.62 | -17.301 | 25.394 | -60.465 | 40.561 | 33.149 | -34.04 | 110.729 | -78.015 | 26.418 | -32.709 | 26.418 | -32.464 | 6.833 | -30.333 | 26.591 | -31.676 | 107.473 | -43.715 | 77.549 | -29.559 | 152.357 | -59.913 | 58.253 | -80.513 | 52.446 | -71.465 | 52.445 | -64.063 | 12.896 | -53.947 | 12.896 | -59.401 | 8.862 | -59.773 | 8.862 | -50.723 | 8.493 | -51.562 | 8.193 | 0 | 44.133 |
| Total Non-Current Assets
| -143.901 | 3,844.562 | -72.48 | 3,875.964 | -17.379 | 3,875.082 | -17.301 | 3,461.02 | -60.465 | 3,161.71 | 3,139.764 | -34.04 | 3,166.655 | -78.015 | 3,113.437 | -32.709 | 3,146.119 | -32.464 | 3,122.248 | -30.333 | 3,055.44 | -31.676 | 3,133.522 | -43.715 | 3,178.732 | -29.559 | 3,278.008 | -59.913 | 3,201.755 | -80.513 | 3,133.707 | -71.465 | 3,058.167 | -64.063 | 2,900.885 | -53.947 | 2,831.067 | -59.401 | 2,847.234 | -59.773 | 2,863.309 | -50.723 | 2,808.213 | -51.562 | 2,835.608 | 0 | 5,642.984 |
| Total Assets
| 0 | 5,484.725 | 0 | 5,528.347 | 0 | 5,409.872 | 0 | 5,071.595 | 0 | 4,757.435 | 4,763.821 | 0 | 4,720.095 | 0 | 4,603.557 | 0 | 4,725.155 | 0 | 4,749.752 | 0 | 4,735.119 | 0 | 4,826.674 | 0 | 4,812.054 | 0 | 4,913.482 | 0 | 4,774.571 | 0 | 4,619.244 | 0 | 4,666.056 | 0 | 4,500.226 | 0 | 4,562.875 | 0 | 4,602.995 | 0 | 4,630.455 | 0 | 4,757.781 | 0 | 4,787.925 | 0 | 9,641.278 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 0 | 249.527 | 0 | 294.707 | 0 | 275.4 | 0 | 197.169 | 0 | 189.204 | 218.78 | 0 | 187.923 | 0 | 255.36 | 0 | 235.252 | 0 | 124.379 | 0 | 148.475 | 0 | 175.857 | 0 | 195.805 | 0 | 350.153 | 0 | 213.613 | 0 | 209.501 | 0 | 236.075 | 0 | 214.601 | 0 | 230.501 | 0 | 185.111 | 0 | 156.835 | 0 | 248.704 | 0 | 251.112 | 0 | 282.677 |
| Short Term Debt
| 0 | 652.937 | 0 | 661.371 | 0 | 636.223 | 0 | 625.15 | 0 | 735.467 | 664.399 | 0 | 747.964 | 0 | 756.424 | 0 | 732.792 | 0 | 726.134 | 0 | 695.963 | 0 | 702.138 | 0 | 714.141 | 0 | 757.211 | 0 | 728.268 | 0 | 720.608 | 0 | 765.451 | 0 | 743.041 | 0 | 770.801 | 0 | 774.9 | 0 | 782.597 | 0 | 776.063 | 0 | 784.471 | 0 | 0 |
| Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.154 | 0 | 0 | -0.835 | 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 |
| Deferred Revenue
| 0 | 19.854 | 0 | 25.32 | 0 | 18.901 | 0 | 11.027 | 0 | 80.109 | 6.705 | 0 | 117.954 | 0 | -756.424 | 0 | 98.804 | 0 | -726.134 | 0 | 107.777 | 0 | 8.933 | 0 | 78.927 | 0 | 0 | 0 | 1.918 | 0 | 4.048 | 0 | 78.304 | 0 | 5.139 | 0 | 1.124 | 0 | 3.001 | 0 | 1.218 | 0 | 3.326 | 0 | 1.358 | 0 | 0 |
| Other Current Liabilities
| 0 | 263.734 | 0 | 343.645 | 0 | 221.304 | 0 | 339.83 | 0 | 23.664 | 216.468 | 0 | 18.48 | 0 | 912.409 | 0 | 16.159 | 0 | 869.569 | 0 | 22.865 | 0 | 108.659 | 0 | 33.816 | 0 | 152.738 | 0 | 152.687 | 0 | 111.173 | 0 | 19.089 | 0 | 131.269 | 0 | 83.118 | 0 | 114.202 | 0 | 87.243 | 0 | 122.207 | 0 | 101.742 | 0 | 2,124.441 |
| Total Current Liabilities
| 0 | 1,186.052 | 0 | 1,325.043 | 0 | 1,151.828 | 0 | 1,173.176 | 0 | 1,028.444 | 1,106.352 | 0 | 1,072.321 | 0 | 1,167.769 | 0 | 1,083.007 | 0 | 993.948 | 0 | 975.08 | 0 | 995.587 | 0 | 1,022.689 | 0 | 1,260.102 | 0 | 1,096.486 | 0 | 1,045.33 | 0 | 1,098.919 | 0 | 1,094.05 | 0 | 1,085.544 | 0 | 1,077.214 | 0 | 1,027.893 | 0 | 1,150.3 | 0 | 1,138.683 | 0 | 2,407.118 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 419.064 | 0 | 517.076 | 0 | 567.604 | 0 | 270.367 | 0 | 176.507 | 143.495 | 0 | 163.287 | 0 | 105.705 | 0 | 98.276 | 0 | 185.951 | 0 | 259.944 | 0 | 288.875 | 0 | 322.295 | 0 | 232.298 | 0 | 270.768 | 0 | 258.651 | 0 | 262.754 | 0 | 240.522 | 0 | 315.851 | 0 | 381.205 | 0 | 461.242 | 0 | 474.823 | 0 | 548.875 | 0 | 1,095.85 |
| Deferred Revenue Non-Current
| 0 | 31.071 | 0 | -158.247 | 0 | 0 | 0 | 268.102 | 0 | 159.241 | 23.394 | 0 | 0 | 0 | -179.552 | 0 | 21.462 | 0 | -169.391 | 0 | -169.39 | 0 | 0 | 0 | -173.203 | 0 | -75.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.82 | 0 | -65.82 | 0 | -62.85 | 0 | -62.85 | 0 | 0 | 0 | -59.523 | 0 | 547.925 |
| Deferred Tax Liabilities Non-Current
| 0 | 193.536 | 0 | 158.247 | 0 | 150.063 | 0 | 154.469 | 0 | 154.469 | 138.731 | 0 | 138.731 | 0 | 179.552 | 0 | 179.452 | 0 | 169.391 | 0 | 169.39 | 0 | 81.954 | 0 | 173.203 | 0 | 75.613 | 0 | 75.613 | 0 | 67.045 | 0 | 67.045 | 0 | 65.82 | 0 | 65.82 | 0 | 62.85 | 0 | 62.85 | 0 | 59.523 | 0 | 59.523 | 0 | 117.894 |
| Other Non-Current Liabilities
| 0 | -0.001 | 0 | 158.247 | 0 | 0.001 | 0 | -253.101 | 0 | -159.241 | 17 | 0 | 14.398 | 0 | 179.552 | 0 | 0.001 | 0 | 169.391 | 0 | 169.39 | 0 | 1.78 | 0 | 83.734 | 0 | 75.613 | 0 | 49.961 | 0 | 90.815 | 0 | 88.267 | 0 | 65.82 | 0 | 65.82 | 0 | 62.85 | 0 | 62.85 | 0 | -0.001 | 0 | 59.523 | 0 | -547.925 |
| Total Non-Current Liabilities
| 0 | 643.67 | 0 | 675.323 | 0 | 717.668 | 0 | 439.837 | 0 | 330.976 | 322.62 | 0 | 316.416 | 0 | 285.257 | 0 | 299.191 | 0 | 355.342 | 0 | 429.334 | 0 | 372.609 | 0 | 406.029 | 0 | 307.911 | 0 | 396.342 | 0 | 416.511 | 0 | 418.066 | 0 | 306.342 | 0 | 381.671 | 0 | 444.055 | 0 | 524.092 | 0 | 534.345 | 0 | 608.398 | 0 | 1,213.744 |
| Total Liabilities
| 0 | 1,829.722 | 0 | 2,000.366 | 0 | 1,869.496 | 0 | 1,613.013 | 0 | 1,359.42 | 1,428.972 | 0 | 1,388.737 | 0 | 1,453.026 | 0 | 1,382.198 | 0 | 1,349.29 | 0 | 1,404.414 | 0 | 1,368.196 | 0 | 1,428.718 | 0 | 1,568.013 | 0 | 1,492.828 | 0 | 1,461.841 | 0 | 1,516.985 | 0 | 1,400.392 | 0 | 1,467.215 | 0 | 1,521.269 | 0 | 1,551.985 | 0 | 1,684.645 | 0 | 1,747.081 | 0 | 3,620.862 |
| 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 |
| Common Stock
| 0 | 605.453 | 0 | 576.953 | 0 | 576.953 | 0 | 576.953 | 0 | 549.479 | 523.391 | 0 | 523.391 | 0 | 475.817 | 0 | 475.817 | 0 | 475.817 | 0 | 475.817 | 0 | 475.817 | 0 | 452.117 | 0 | 452.117 | 0 | 429.617 | 0 | 408.217 | 0 | 408.217 | 0 | 408.217 | 0 | 408.217 | 0 | 408.217 | 0 | 409.719 | 0 | 408.217 | 0 | 387.867 | 0 | 737.034 |
| Retained Earnings
| 0 | 127.934 | 0 | 0 | 0 | 107.072 | 0 | 0 | 0 | 42.751 | 0 | 0 | 27.785 | 0 | 0 | 0 | 148.909 | 0 | 0 | 0 | 134.422 | 0 | 0 | 0 | 245.711 | 0 | 0 | 0 | 1,474.399 | 0 | 0 | 0 | 181.314 | 0 | 0 | 0 | 127.903 | 0 | 0 | 0 | 110.713 | 0 | 0 | 0 | 99.033 | 0 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 3,655.005 | 3,049.552 | 3,535.481 | 40.185 | 3,540.376 | 1,501.448 | 3,458.582 | 2,881.629 | 3,398.015 | 1,472.86 | 0 | 3,331.358 | 1,835.383 | 3,150.531 | 2,674.714 | 3,342.958 | -354.815 | 3,400.462 | 2,924.645 | 3,330.705 | -255.565 | 3,458.478 | 2,982.661 | 3,383.337 | -168.491 | 3,345.469 | 2,893.352 | 3,281.743 | 205.063 | 3,157.403 | 2,749.186 | 3,149.07 | -2,827.08 | 3,099.834 | 2,691.617 | 3,095.66 | -2,755.717 | 3,081.726 | 2,673.509 | 3,078.47 | -2,682.029 | 3,073.135 | 2,664.918 | 3,040.844 | -2,595.209 | 0 | 0 |
| Other Total Stockholders Equity
| 0 | -127.934 | 0 | 2,910.843 | 0 | 1,354.903 | 0 | 0 | 0 | 1,332.925 | 2,811.458 | 0 | 944.799 | 0 | 0 | 0 | 3,073.046 | 0 | 0 | 0 | 2,976.031 | 0 | 0 | 0 | 2,853.999 | 0 | 0 | 0 | 1,172.664 | 0 | 0 | 0 | 5,386.62 | 0 | 0 | 0 | 5,315.257 | 0 | 0 | 0 | 5,240.067 | 0 | 0.001 | 0 | 5,149.153 | 0 | 5,283.382 |
| Total Shareholders Equity
| 3,655.005 | 3,655.005 | 3,535.481 | 3,527.981 | 3,540.376 | 3,540.376 | 3,458.582 | 3,458.582 | 3,398.015 | 3,398.015 | 3,334.849 | 3,331.358 | 3,331.358 | 3,150.531 | 3,150.531 | 3,342.958 | 3,342.957 | 3,400.462 | 3,400.462 | 3,330.705 | 3,330.705 | 3,458.478 | 3,458.478 | 3,383.337 | 3,383.336 | 3,345.469 | 3,345.469 | 3,281.743 | 3,281.743 | 3,157.403 | 3,157.403 | 3,149.07 | 3,149.071 | 3,099.834 | 3,099.834 | 3,095.66 | 3,095.66 | 3,081.726 | 3,081.726 | 3,078.47 | 3,078.47 | 3,073.135 | 3,073.136 | 3,040.844 | 3,040.844 | 3,010.208 | 6,020.416 |
| Total Equity
| 3,655.005 | 3,655.005 | 3,535.481 | 3,527.981 | 3,540.376 | 3,540.376 | 3,458.582 | 3,458.582 | 3,398.015 | 3,398.015 | 3,334.849 | 3,331.358 | 3,331.358 | 3,150.531 | 3,150.531 | 3,342.958 | 3,342.957 | 3,400.462 | 3,400.462 | 3,330.705 | 3,330.705 | 3,458.478 | 3,458.478 | 3,383.337 | 3,383.336 | 3,345.469 | 3,345.469 | 3,281.743 | 3,281.743 | 3,157.403 | 3,157.403 | 3,149.07 | 3,149.071 | 3,099.834 | 3,099.834 | 3,095.66 | 3,095.66 | 3,081.726 | 3,081.726 | 3,078.47 | 3,078.47 | 3,073.135 | 3,073.136 | 3,040.844 | 3,040.844 | 3,010.208 | 6,020.416 |
| Total Liabilities & Shareholders Equity
| 3,655.005 | 5,484.725 | 3,535.481 | 5,528.347 | 3,540.376 | 5,409.872 | 3,458.582 | 5,071.595 | 3,398.015 | 4,757.435 | 4,763.821 | 3,331.358 | 4,720.095 | 3,150.531 | 4,603.557 | 3,342.958 | 4,725.155 | 3,400.462 | 4,749.752 | 3,330.705 | 4,735.119 | 3,458.478 | 4,826.674 | 3,383.337 | 4,812.054 | 3,345.469 | 4,913.482 | 3,281.743 | 4,774.571 | 3,157.403 | 4,619.244 | 3,149.07 | 4,666.056 | 3,099.834 | 4,500.226 | 3,095.66 | 4,562.875 | 3,081.726 | 4,602.995 | 3,078.47 | 4,630.455 | 3,073.135 | 4,757.781 | 3,040.844 | 4,787.925 | 0 | 9,641.278 |