KR Motors Co., Ltd.
KRX:000040.KS
539 (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 | 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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12,130.684 | 10,647.785 | 13,054.6 | 15,840.141 | 14,461.51 | 10,182.103 | 12,965.072 | 20,480.936 | 16,821.677 | 17,293.456 | 20,055.957 | 25,072.733 | 27,676.708 | 23,651.968 | 27,418.388 | 24,083.078 | 20,498.836 | 19,582.068 | 15,805.995 | 7,084.468 | 5,656.76 | 3,313.127 | 30,805.976 | 8,941.024 | 6,986.996 | 4,360.661 | 6,921.567 | 8,032.633 | 8,601.363 | 9,108.828 | 14,998.097 | 3,097.95 | 4,840.492 | 3,768.657 | 11,774.962 | 3,772.115 | 1,813.823 | 21,689.838 | 5,950.397 | 8,593.07 | 24,838.182 | 35,877.87 | 7,917.562 | 8,647.415 | 14,340.542 | 12,327.172 | 10,236.751 | 8,932.955 | 12,151.403 | 11,367.487 | 15,267.859 | 14,826.984 | 22,934.594 | 20,823.117 | 22,237.814 | 12,784.457 | 8,339.253 | 9,761.29 | 9,510.473 | 4,778.956 | 1,580.543 | 3,318.152 | 694.653 | 26,597.261 | 2,244.092 | 1,997.732 |
Short Term Investments
| 24,895.67 | 3,506.48 | 3,187.565 | 3,716.377 | 3,660.172 | 4,651.782 | 4,482.971 | 499.999 | 510 | 510 | 510 | -208.065 | -211.329 | -212.672 | -1,182.977 | 500 | 500 | 10 | 10 | 15 | 80 | 50 | 10,051.565 | 0 | 0 | 0 | 0 | 0 | 0 | 2,639.418 | 100 | -906.369 | 5,823.5 | 5,767.5 | 8,260 | 8,372.5 | 2,500 | 2,500 | 2,500 | 2,500 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100.735 | 100.735 | 102.059 | 100.735 | 204.579 | 207.919 | 237.946 | 102.844 | 102.844 | 102.844 | 131.844 | 148.244 | 102.844 | 102.649 | 1,146.049 | 1,096.12 | 1,024.583 | 1,030.683 | 940.3 |
Cash and Short Term Investments
| 37,026.354 | 14,154.265 | 16,242.165 | 19,556.517 | 18,121.683 | 14,833.884 | 17,448.043 | 20,980.935 | 17,331.677 | 17,803.456 | 20,565.957 | 25,072.733 | 27,676.708 | 23,651.968 | 27,418.388 | 24,083.078 | 20,498.836 | 19,592.068 | 15,815.995 | 7,099.468 | 5,736.76 | 3,363.127 | 40,857.541 | 8,941.024 | 6,986.996 | 4,360.661 | 6,921.567 | 8,032.633 | 8,601.363 | 11,748.246 | 15,098.097 | 3,097.95 | 10,663.992 | 9,536.157 | 20,034.962 | 12,144.615 | 4,313.823 | 24,189.838 | 8,450.397 | 11,093.07 | 24,938.182 | 35,977.87 | 8,017.562 | 8,747.415 | 14,440.542 | 12,427.172 | 10,336.751 | 9,033.69 | 12,252.138 | 11,469.546 | 15,368.594 | 15,031.563 | 23,142.513 | 21,061.063 | 22,340.658 | 12,887.301 | 8,442.097 | 9,893.134 | 9,658.717 | 4,881.8 | 1,683.192 | 4,464.201 | 1,790.773 | 27,621.844 | 3,274.775 | 2,938.032 |
Net Receivables
| 4,713.485 | 6,503.391 | 6,235.265 | 9,072.299 | 16,492.649 | 12,202.249 | 18,891.732 | 20,449.276 | 21,780.31 | 17,191.364 | 23,042.527 | 17,965.163 | 17,444.352 | 16,849.44 | 17,733.585 | 12,152.172 | 12,248.2 | 13,335.882 | 21,671.954 | 20,956.611 | 20,716.962 | 28,378.282 | 24,640.464 | 17,814.282 | 18,496.046 | 0 | 22,077.578 | 27,199.471 | 27,915.93 | 27,190.617 | 31,820.569 | 0 | 45,093.387 | 36,043.959 | 30,344.539 | 0 | 39,044.474 | 0 | 36,173.617 | 0 | 25,469.336 | 0 | 35,169.36 | 0 | 0 | 0 | 26,584.519 | 0 | 35,124.76 | 39,207.204 | 33,269.058 | 35,497.053 | 30,786.388 | 30,951.556 | 53,987.837 | 0 | 0 | 0 | 0 | 0 | 42,675.86 | 39,355.122 | 37,076.302 | 0 | 44,676.794 | 37,979.048 |
Inventory
| 19,804.274 | 23,582.699 | 23,204.503 | 25,926.301 | 24,765.151 | 26,448.552 | 25,433.12 | 31,323.727 | 27,501.998 | 27,428.684 | 26,271.894 | 27,575.492 | 20,908.121 | 19,574.715 | 16,036.136 | 18,334.484 | 19,039.318 | 17,717.06 | 15,428.655 | 20,908.17 | 23,808.064 | 20,543.42 | 21,451.759 | 20,253.355 | 20,865.983 | 17,559.826 | 14,268.483 | 27,034.931 | 28,426.208 | 28,221.022 | 30,285.9 | 26,776.781 | 27,352.708 | 28,677.705 | 31,002.758 | 30,679.158 | 32,735.729 | 27,267.088 | 22,412.029 | 19,341.998 | 17,687.867 | 19,910.033 | 16,510.84 | 26,190.893 | 25,763.799 | 24,426.201 | 24,763.334 | 27,887.883 | 25,552.045 | 24,027.529 | 24,384.487 | 26,913.502 | 25,235.106 | 25,941.99 | 15,826.602 | 15,895.149 | 14,640.349 | 16,545.58 | 20,224.946 | 22,341.768 | 24,412.909 | 24,924.79 | 17,152.679 | 17,291.553 | 21,520.175 | 19,958.468 |
Other Current Assets
| 3,120.708 | 3,814.943 | 3,289.299 | 3,230.301 | 2,923.397 | 1,864.251 | -1,031.682 | 0.001 | -911.682 | 4,243.968 | -217.515 | 5,074.328 | 4,863.871 | 4,619.149 | -217.516 | 4,958.311 | 10,960.804 | 9,435.174 | -217.516 | 9,502.305 | 7,130.954 | 6,545.878 | -0 | 3,769.603 | 3,508.653 | 19,594.595 | 0 | 1,524.369 | 633.087 | 601.965 | -0 | 51,670.984 | 0.001 | 0.001 | 0 | 50,935.938 | -0.001 | 39,075.159 | 0.001 | 26,748.709 | 0.001 | 24,942.062 | 0 | 34,635.236 | 36,205.182 | 31,028.666 | -0.001 | 33,189.959 | -0.001 | 0.001 | 0 | 385.803 | 434.098 | 322.406 | -0.001 | 56,620.8 | 48,851.735 | 41,523.359 | 42,519.781 | 37,982.151 | -0.001 | -0.002 | 0.001 | 47,904.9 | -0.002 | 264.1 |
Total Current Assets
| 64,664.82 | 48,055.298 | 48,971.233 | 57,785.419 | 62,302.88 | 55,348.937 | 60,741.213 | 72,753.938 | 65,702.302 | 66,667.471 | 69,662.862 | 75,687.715 | 70,893.052 | 64,695.271 | 60,970.593 | 59,528.045 | 62,747.158 | 60,080.183 | 52,699.087 | 58,466.554 | 57,392.741 | 58,830.707 | 86,949.763 | 50,778.264 | 49,857.678 | 41,515.082 | 43,267.628 | 63,791.404 | 65,576.588 | 67,761.85 | 77,204.566 | 81,545.715 | 83,110.088 | 74,257.822 | 81,382.259 | 93,759.711 | 76,094.025 | 90,532.085 | 67,036.044 | 57,183.777 | 68,095.386 | 80,829.965 | 59,697.762 | 69,573.544 | 76,409.523 | 67,882.039 | 61,684.604 | 70,111.532 | 72,928.942 | 74,704.28 | 73,022.14 | 77,827.921 | 79,598.105 | 78,277.015 | 92,155.096 | 85,403.25 | 71,934.181 | 67,962.073 | 72,403.444 | 65,205.719 | 68,771.96 | 68,744.111 | 56,019.755 | 92,818.297 | 69,471.742 | 61,139.648 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 79,494.136 | 79,838.709 | 79,911.256 | 85,117.029 | 84,884.567 | 87,129.065 | 86,933.248 | 95,295.291 | 95,513.305 | 95,483.745 | 95,803.391 | 97,084.44 | 96,879.85 | 96,979 | 91,538.819 | 91,311.358 | 90,304.491 | 89,130.109 | 86,007.16 | 57,127.172 | 57,150.512 | 57,960.185 | 56,816.297 | 51,773.88 | 51,988.791 | 52,157.245 | 51,915.293 | 57,265.759 | 57,817.712 | 58,333.002 | 58,905.395 | 59,469.915 | 59,911.981 | 60,409.498 | 66,442.682 | 67,048.709 | 66,921.797 | 63,903.07 | 64,003.118 | 62,737.329 | 62,032.7 | 55,424.981 | 56,382.098 | 56,472.18 | 56,540.092 | 56,586.386 | 55,810.192 | 56,451.96 | 56,790.964 | 57,377.389 | 57,761.033 | 58,199.203 | 58,669.955 | 58,901.348 | 53,848.075 | 54,370.007 | 54,539.98 | 54,579.478 | 54,960.298 | 55,509.706 | 23,790.859 | 24,512.006 | 25,064.693 | 25,181.339 | 36,627.989 | 36,915.475 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,274.971 | 2,757.844 | 0 | 2,030.879 | 2,004.414 | 3,615.994 | 946.371 | 3,362.839 | 3,274.157 | 3,241.134 | 3,168.842 | 2,536.833 | 2,556.75 | 2,434.591 | 2,445.435 | 2,929.284 | 2,911.607 | 0 | 3,083.144 | 3,107.072 | 3,296.285 | 3,265.303 | 3,316.479 | 3,378.72 | 3,183.974 | 3,131.405 | 3,115.094 | 2,966.631 | 2,866.975 | 2,999.529 | 0 | 249.539 | 0 | 353.286 | 343.774 | 354.794 | 362.961 | 359.247 | 362.845 | 368.923 | 345.398 | 352.15 | 0 | 0 | 0 | 70.778 | 176.945 | 302.357 | 553.181 | 678.593 | 804.006 | 1,054.83 | 1,180.242 | 1,305.654 |
Intangible Assets
| 386.424 | 400.941 | 413.72 | 2,032.442 | 1,312.968 | 686.66 | 700.776 | 2,829.363 | 2,636.408 | 2,878.487 | 2,783.987 | 8,342.828 | 4,471.802 | 5,901.406 | 2,050.6 | 6,399.841 | 5,898.128 | 4,006.557 | 3,171.827 | 7,804.605 | 7,919.278 | 7,666.156 | 7,617.809 | 8,297.24 | 8,335.509 | 8,418.835 | 7,670.829 | 10,356.695 | 9,365.718 | 12,071.008 | 8,655.216 | 7,859.192 | 6,977.288 | 6,642.639 | 5,094.34 | 4,120.799 | 2,775.927 | 2,665.105 | 1,463.911 | 249.956 | 54.048 | 58.022 | 583.025 | 718.826 | 1,104.432 | 977.953 | 1,118.203 | 1,270.662 | 1,417.24 | 1,623.908 | 1,804.381 | 2,116.737 | 2,425.846 | 2,745.573 | 3,377.558 | 3,613.797 | 3,940.17 | 4,407.612 | 4,611.476 | 4,806.479 | 4,827.758 | 5,019.476 | 5,149.801 | 5,601.403 | 5,466.117 | 5,340.724 |
Goodwill and Intangible Assets
| 386.424 | 400.941 | 413.72 | 2,032.442 | 1,312.968 | 686.66 | 700.776 | 2,829.363 | 2,636.408 | 2,878.487 | 2,783.987 | 8,342.828 | 7,746.773 | 5,901.406 | 2,050.6 | 8,430.72 | 7,902.542 | 7,622.551 | 4,118.198 | 11,167.444 | 11,193.435 | 10,907.29 | 10,786.651 | 10,834.073 | 10,892.259 | 10,853.426 | 10,116.264 | 13,285.979 | 12,277.325 | 12,071.008 | 11,738.36 | 10,966.264 | 10,273.573 | 9,907.942 | 8,410.819 | 7,499.519 | 5,959.901 | 5,796.51 | 4,579.005 | 3,216.587 | 2,921.023 | 3,057.551 | 583.025 | 968.365 | 1,104.432 | 1,331.239 | 1,461.977 | 1,625.456 | 1,780.201 | 1,983.155 | 2,167.226 | 2,485.66 | 2,771.244 | 3,097.723 | 3,377.558 | 3,613.797 | 3,940.17 | 4,478.39 | 4,788.421 | 5,108.836 | 5,380.939 | 5,698.069 | 5,953.807 | 6,656.233 | 6,646.359 | 6,646.378 |
Long Term Investments
| 9,234.659 | 9,233.946 | 9,274.208 | -3,564.317 | -3,515.481 | -4,624.056 | -4,455.245 | -472.273 | -482.274 | -482.274 | -482.274 | 235.791 | 239.055 | 247.298 | 1,210.703 | -442.274 | -322.274 | 209.403 | 245.854 | 344.726 | 19.726 | 19.726 | -9,998.339 | 0 | 0 | 0 | 0 | 0 | 0 | -2,530.192 | 9.226 | 933.595 | -5,796.274 | -5,740.274 | -8,232.774 | -8,334.774 | -2,462.274 | -2,462.274 | -2,462.274 | -2,462.274 | -72.274 | -72.274 | -72.274 | -72.274 | -72.274 | -72.274 | -72.274 | -69.573 | -69.573 | -70.897 | -69.573 | 198.507 | -176.757 | -205.489 | 3,070.969 | 4,450.885 | 5,369.11 | 7,012.535 | 7,997.568 | 5,517.929 | 3,609.827 | 2,704.72 | 2,493.395 | 3,271.808 | 3,470.608 | 1,640.46 |
Tax Assets
| -386.424 | -400.941 | -0 | 13,065.722 | 12,724.068 | 4,624.056 | 4,455.245 | 472.273 | 482.274 | 482.274 | 668.846 | 112.635 | 107.595 | 106.063 | 102.746 | 765.426 | 1,016.699 | 665.578 | 1,010.86 | 141.016 | 270.908 | 0 | 10,346.695 | 0 | 0 | 0 | 0 | 0 | 0 | 3,799.972 | 1,016.369 | 122.559 | 130.206 | 128.954 | 131.022 | 4.17 | 3.924 | 3.858 | 3.837 | 3,582.504 | 0 | 0 | 341.034 | 651.485 | 611.034 | 0 | 442.768 | 457.067 | 453.948 | 455.272 | 456.948 | 204.579 | 578.048 | 0 | 0 | 0 | 495.664 | 794.935 | 814.424 | 771.258 | 5,531.522 | 0 | 6,745.166 | 0 | 0 | 940.3 |
Other Non-Current Assets
| 386.424 | 400.94 | 0 | 0 | 0 | 835.385 | 810.008 | 168.651 | 168.651 | 170.651 | -0.001 | -0 | -0 | 0 | -0 | 0 | 0 | -0.001 | -0 | 0 | 0 | 354.908 | -0.001 | 2,885.735 | 3,028.891 | 3,148.999 | 3,143.999 | 5,920.78 | 1,128.78 | 0.001 | -0 | 1,674.85 | 6,734.869 | 6,932.464 | 9,425.965 | 9,563.704 | 3,709.205 | 3,719.434 | 3,684.434 | -0.001 | 1,122.812 | 301.034 | 0 | 0.001 | 0.001 | 491.034 | 0 | 0.001 | 0.001 | 0.001 | 0 | -0.001 | 0.001 | 606.747 | 494.546 | 493.003 | -0.001 | 0.001 | -0.002 | -0.001 | -0.002 | 6,629.105 | -0.002 | 2,001.522 | 2,026.372 | 1,124.913 |
Total Non-Current Assets
| 89,115.219 | 89,473.595 | 89,599.184 | 96,650.876 | 95,406.122 | 88,651.11 | 88,444.032 | 98,293.305 | 98,318.365 | 98,532.883 | 98,773.949 | 105,775.694 | 104,973.273 | 103,233.767 | 94,902.868 | 100,065.23 | 98,901.458 | 97,627.64 | 91,382.073 | 68,780.359 | 68,634.581 | 69,242.109 | 67,951.304 | 65,493.688 | 65,909.941 | 66,159.67 | 65,175.556 | 76,472.518 | 71,223.817 | 71,673.791 | 71,669.35 | 73,167.183 | 71,254.355 | 71,638.584 | 76,177.714 | 75,781.328 | 74,132.553 | 70,960.598 | 69,808.121 | 67,074.145 | 66,004.261 | 58,711.292 | 57,233.883 | 58,019.757 | 58,183.285 | 58,336.385 | 57,642.663 | 58,464.911 | 58,955.541 | 59,744.92 | 60,315.635 | 61,087.948 | 61,842.491 | 62,400.329 | 60,791.148 | 62,927.692 | 64,344.923 | 66,865.339 | 68,560.709 | 66,907.728 | 38,313.145 | 39,543.9 | 40,257.059 | 37,110.902 | 48,771.328 | 47,267.526 |
Total Assets
| 153,780.039 | 137,528.893 | 138,570.417 | 154,436.296 | 157,709.002 | 144,000.047 | 149,185.246 | 171,047.243 | 164,020.667 | 165,200.354 | 168,436.811 | 181,463.409 | 175,866.325 | 167,929.038 | 155,873.461 | 159,593.275 | 161,648.615 | 157,707.823 | 144,081.16 | 127,246.913 | 126,027.322 | 128,072.816 | 154,901.067 | 116,271.952 | 115,767.619 | 107,674.752 | 108,443.184 | 140,263.922 | 136,800.405 | 139,435.641 | 148,873.915 | 154,712.897 | 154,364.443 | 145,896.406 | 157,559.972 | 169,541.039 | 150,226.578 | 161,492.683 | 136,844.164 | 124,257.923 | 134,099.647 | 139,541.257 | 116,931.646 | 127,593.301 | 134,592.808 | 126,218.424 | 119,327.267 | 128,576.443 | 131,884.483 | 134,449.2 | 133,337.774 | 138,915.869 | 141,440.596 | 140,677.343 | 152,946.244 | 148,330.942 | 136,279.105 | 134,827.412 | 140,964.153 | 132,113.447 | 107,085.105 | 108,288.011 | 96,276.814 | 129,929.199 | 118,243.07 | 108,407.176 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 34,425.741 | 36,181.456 | 34,042.638 | 39,532.18 | 37,752.825 | 33,406.758 | 32,030.373 | 43,808.035 | 37,657.15 | 42,925.268 | 38,019.286 | 47,581.095 | 42,756.143 | 38,438.619 | 28,352.153 | 0 | 0 | 0 | 17,351.825 | 0 | 0 | 0 | 12,882.22 | 0 | 0 | 2,861.431 | 2,458.957 | 3,936.824 | 0 | 5,558.077 | 3,488.197 | 13,537.685 | 9,525.747 | 10,333.019 | 5,337.096 | 15,688.137 | 10,458.446 | 16,208.247 | 10,177.035 | 8,265.118 | 16,381.53 | 20,439.052 | 24,233.6 | 30,929.983 | 35,683.999 | 27,961.631 | 25,152.99 | 29,596.001 | 31,931.389 | 32,148.37 | 31,495.522 | 37,354.944 | 40,949.954 | 36,571.485 | 50,456.558 | 45,674.465 | 32,864.64 | 24,782.838 | 24,920.347 | 23,231.599 | 26,483.081 | 25,279.566 | 16,339.768 | 29,515.862 | 36,032.8 | 19,523.605 |
Short Term Debt
| 62,770.724 | 59,575.549 | 56,994.462 | 61,218.843 | 57,423.169 | 43,717.96 | 40,030.973 | 37,502.356 | 33,591.076 | 31,792.993 | 30,616.812 | 34,997.041 | 32,924.007 | 29,451.644 | 26,588.486 | 40,858.796 | 38,848.852 | 58,179.897 | 57,066.38 | 27,893.452 | 24,711.165 | 23,570.094 | 38,859.291 | 52,273.33 | 52,403.204 | 45,081.963 | 37,790.264 | 41,116.266 | 51,400.274 | 52,606.274 | 62,411.61 | 57,521.756 | 58,561.499 | 50,993.826 | 61,062.282 | 46,679.494 | 15,715.323 | 37,488.445 | 50,722.558 | 43,702.479 | 42,071.387 | 10,000 | 10,600.003 | 10,826.061 | 11,026.676 | 10,000 | 10,401.663 | 10,000 | 10,862.112 | 11,409.949 | 10,304.725 | 10,000 | 10,000 | 15,000 | 15,000 | 15,000 | 20,000 | 20,000 | 22,686.48 | 12,407.701 | 10,843.136 | 11,787.636 | 10,985.624 | 18,469.695 | 30,682.755 | 28,915.201 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 3.61 | 0 | 9.442 | 3.797 | 12.454 | 0 | 0 | 1.544 | 1.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -241.555 | 0 | 0 | 0 | 0 | 0 | -10.186 | 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 |
Deferred Revenue
| 0 | 0 | 0 | -39,532.18 | -37,752.825 | -33,406.758 | 0 | 0 | 0 | -42,925.268 | 23,517.545 | -47,581.095 | -42,756.143 | -38,438.619 | 26,902.55 | 0 | 0 | 0 | 9,209.194 | 0 | 0 | 0 | 15,960.988 | 0 | 0 | 4,017.772 | 3,958.788 | 3,960.825 | 0 | 4,424.226 | 4,180.001 | 3,706.266 | 3,947.946 | 4,014.829 | 5,604.197 | 5,801.723 | 5,790.297 | 4,497.707 | 5,055.457 | 6,379.718 | 6,076.196 | 5,693.97 | 7,145.024 | 6,942.22 | 6,799.628 | 7,674.318 | 7,171.862 | 7,186.235 | 6,999.268 | 7,182.591 | 7,792.824 | 6,796.998 | 7,119.379 | 6,657.571 | 6,168.376 | 0 | 0 | 0 | 9,629.185 | 0 | 0 | 0 | 0 | 0 | 0 | 6,004.189 |
Other Current Liabilities
| 7,298.986 | 13,054.64 | 9,248.658 | 57,577.038 | 57,031.898 | 49,480.358 | 21,500.102 | 22,897.911 | 21,927.109 | 63,387.242 | 3,368.351 | 71,705.349 | 67,656.16 | 60,758.843 | 2,279.74 | 37,489.554 | 40,508.588 | 40,732.186 | 2,734.07 | 28,683.911 | 23,105.105 | 33,566.918 | 2,931.282 | 11,605.325 | 11,533.694 | 353.629 | 530.162 | 744.704 | 12,356.087 | 3,292.822 | 977.645 | 698.661 | 1,507.207 | 866.685 | 3,279.39 | 4,158.158 | 4,086.681 | 4,537.095 | 4,140.483 | 3,999.87 | 4,268.42 | 4,390.632 | 3,974.078 | 5,239.222 | 5,396.446 | 5,366.806 | 1,036.439 | 1,198.521 | 907.04 | 666.809 | 573.537 | 381.555 | 444.7 | 806.221 | 0.001 | 7,221.191 | 8,574.377 | 9,654.546 | -0.001 | 13,482.9 | 12,189.054 | 14,804.464 | 14,517.493 | 7,525.161 | 5,990.404 | -0.001 |
Total Current Liabilities
| 104,495.451 | 108,811.645 | 100,285.758 | 118,795.881 | 114,455.067 | 93,198.318 | 93,561.448 | 104,208.302 | 93,175.335 | 95,180.235 | 95,521.994 | 106,702.391 | 100,580.168 | 90,210.487 | 84,122.93 | 78,348.351 | 79,357.44 | 98,912.083 | 86,361.469 | 56,577.364 | 47,816.271 | 57,137.012 | 70,633.781 | 63,878.655 | 63,936.898 | 52,314.795 | 44,738.171 | 49,758.619 | 63,756.361 | 65,881.399 | 71,057.453 | 75,464.368 | 73,542.399 | 66,208.359 | 75,282.965 | 72,327.512 | 36,050.747 | 62,731.494 | 70,095.533 | 62,347.185 | 68,797.533 | 40,523.654 | 45,952.706 | 53,937.486 | 58,906.749 | 51,002.755 | 43,762.954 | 47,980.757 | 50,699.809 | 51,407.719 | 50,166.608 | 54,533.497 | 58,514.033 | 59,035.277 | 71,624.935 | 67,895.656 | 61,439.017 | 54,437.384 | 57,236.011 | 49,122.2 | 49,515.271 | 51,871.666 | 41,842.885 | 55,510.718 | 72,705.959 | 54,442.994 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 13,834.683 | 13,730.617 | 14,218.967 | 14,194.729 | 14,300.071 | 13,676.627 | 15,368.814 | 15,480.398 | 15,308.004 | 15,276.814 | 16,110.647 | 15,465.865 | 16,649.26 | 14,921.19 | 15,383.359 | 15,767.515 | 14,776.028 | 14,357.55 | 9,720.443 | 9,310.844 | 8,590.39 | 8,441.655 | 8,400.885 | 8,468.835 | 8,756.22 | 13,136.662 | 12,552.528 | 7,000 | 0 | 0 | 0 | 0 | 0 | 0 | 6,000 | 24,031.439 | 6,000 | 6,000 | 0 | 0 | 30,764.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.345 | 32.345 | 7,580.84 |
Deferred Revenue Non-Current
| 0 | -13,834.683 | 355.461 | 0 | 1,882.058 | 0 | 357.461 | 365.961 | 360.961 | 0 | 359.46 | 2,735.701 | 2,767.961 | 0 | 352.461 | 0 | 0 | 0 | 358.525 | 0 | 6,020.189 | 6,906.55 | 385.525 | 0 | 0 | 0 | 5,346.189 | 0 | 5,604.252 | 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 |
Deferred Tax Liabilities Non-Current
| 10.145 | 9.835 | 9.416 | 9.821 | 9.587 | 9.521 | 9.255 | 5,339.7 | 5,329.222 | 5,338.064 | 5,329.222 | 4,620.943 | 4,620.542 | 4,432.647 | 4,432.315 | 4,432.939 | 4,433.138 | 4,433.298 | 4,432.824 | 12.664 | 12.195 | 11.995 | 11.787 | 0.643 | 0.648 | 0.616 | 0.619 | 7,187.555 | 7,187.517 | 7,187.389 | 7,187.89 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.977 | 7,181.939 | 7,181.929 | 7,182.063 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 7,181.34 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 15,984.541 | 16,008.568 | 1,784.535 | 1,901.812 | 0 | 1,526.809 | 1,556.44 | 1,786.7 | 1,789.344 | 1,990.354 | 1,723.686 | -0 | 0 | 2,815.506 | 2,199.512 | 2,639.501 | 2,614.858 | 3,831.464 | 3,360.775 | 3,296.196 | 0 | -0.001 | 5,533.714 | 5,581.562 | 5,502.009 | 5,442.484 | 0 | 5,608.404 | 0.001 | 8,334.266 | 7,884.554 | 7,740.551 | 7,673.003 | 7,486.358 | 7,349.212 | 8,011.868 | 8,141.585 | 7,982.222 | 7,790.201 | 6,300.958 | 6,617.457 | 6,494.773 | 6,482.941 | 7,326.116 | 7,210.736 | 7,587.263 | 7,585.802 | 7,567.684 | 7,357.124 | 7,271.294 | 7,225.173 | 7,580.192 | 7,696.622 | 7,530.452 | 7,537.426 | 8,070.577 | 7,788.73 | 8,193.782 | 8,311.44 | 8,350.259 | 11,640.051 | 11,787.369 | 11,351.018 | 14,156.954 | 13,667.509 | 13,491.562 |
Total Non-Current Liabilities
| 15,994.686 | 16,018.403 | 15,880.028 | 16,130.6 | 16,086.374 | 15,836.402 | 15,599.782 | 22,861.175 | 22,959.925 | 22,636.423 | 22,689.182 | 23,467.291 | 22,854.368 | 23,897.412 | 21,905.477 | 22,455.799 | 22,815.511 | 23,040.789 | 22,509.674 | 13,029.303 | 15,343.229 | 15,508.934 | 14,372.681 | 13,983.09 | 13,971.492 | 14,199.32 | 18,483.47 | 25,348.487 | 19,791.77 | 15,521.655 | 15,072.444 | 14,921.891 | 14,854.343 | 14,667.698 | 14,530.552 | 21,193.845 | 39,354.963 | 21,164.151 | 20,972.264 | 13,482.298 | 13,798.797 | 44,440.344 | 13,664.282 | 14,507.456 | 14,392.076 | 14,768.603 | 14,767.142 | 14,749.024 | 14,538.464 | 14,452.634 | 14,406.513 | 14,761.532 | 14,877.962 | 14,711.792 | 14,718.766 | 15,251.917 | 14,970.07 | 15,375.122 | 15,492.78 | 15,531.599 | 11,640.051 | 11,787.369 | 11,351.018 | 14,189.299 | 13,699.854 | 21,072.402 |
Total Liabilities
| 120,490.137 | 124,830.048 | 116,165.786 | 134,926.48 | 130,541.441 | 109,034.72 | 109,161.23 | 127,069.478 | 116,135.26 | 117,816.658 | 118,211.175 | 130,169.682 | 123,434.536 | 114,107.899 | 106,028.407 | 100,804.149 | 102,172.951 | 121,952.871 | 108,871.143 | 69,606.666 | 63,159.499 | 72,645.946 | 85,006.462 | 77,861.745 | 77,908.389 | 66,514.114 | 63,221.641 | 75,107.106 | 83,548.131 | 81,403.053 | 86,129.897 | 90,386.259 | 88,396.742 | 80,876.056 | 89,813.517 | 93,521.357 | 75,405.71 | 83,895.645 | 91,067.796 | 75,829.483 | 82,596.329 | 84,963.998 | 59,616.987 | 68,444.942 | 73,298.825 | 65,771.357 | 58,530.096 | 62,729.781 | 65,238.273 | 65,860.354 | 64,573.121 | 69,295.029 | 73,391.995 | 73,747.069 | 86,343.701 | 83,147.573 | 76,409.087 | 69,812.506 | 72,728.791 | 64,653.799 | 61,155.322 | 63,659.035 | 53,193.903 | 69,700.017 | 86,405.813 | 75,515.397 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 9,651.765 | 0 | 0 | 0 | 0 | 667.818 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 30,066.434 | 14,566.434 | 48,069.233 | 48,069.233 | 48,069.233 | 48,069.233 | 48,069.233 | 48,069.233 | 48,069.233 | 48,068.816 | 48,068.684 | 48,068.684 | 48,068.684 | 48,068.684 | 45,830.509 | 45,830.509 | 45,830.509 | 23,680.509 | 94,722.038 | 94,722.038 | 94,722.038 | 94,722.038 | 94,722.038 | 64,491.045 | 59,879.834 | 59,879.834 | 59,879.834 | 94,132.76 | 88,690.519 | 88,064.737 | 88,064.737 | 88,064.737 | 87,952.686 | 87,653.882 | 87,653.882 | 87,653.882 | 87,653.882 | 87,653.882 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 59,670.69 | 56,783.466 | 56,258.517 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 55,296.109 | 51,473.48 |
Retained Earnings
| -25,759.14 | -25,284.49 | -51,173.278 | -51,027.072 | -44,648.472 | -39,234.79 | -35,098.515 | -33,894.947 | -30,486.28 | -30,900.478 | -28,669.883 | -24,415.371 | -22,753.404 | -20,906.942 | -102,021.873 | -96,224.68 | -95,048.073 | -94,523.803 | -93,737.092 | -66,322.169 | -61,370.45 | -57,759.21 | -52,514.597 | -40,861.74 | -36,837.994 | -31,713.155 | -70,189.47 | -52,747.832 | -48,836.887 | -43,036.597 | -39,501.82 | -33,399.834 | -31,513.92 | -31,862.283 | -29,032.372 | -20,363.14 | -19,281.312 | -16,697.992 | -12,967.586 | -10,226.957 | -7,064.497 | -3,974.25 | 1,298.918 | 5,934.622 | 8,447.626 | 7,234.527 | 7,235.571 | 12,012.9 | 13,067.608 | 14,713.826 | 14,845.476 | 15,857.342 | 13,820.004 | 12,831.034 | -13,862.855 | -14,573.593 | -18,483.347 | -13,509.495 | -10,751.297 | -9,994.832 | -5,978.902 | -6,978.445 | -7,882.733 | 15,820.452 | -12,522.45 | -7,228.56 |
Accumulated Other Comprehensive Income/Loss
| -2,093.151 | -1,564.924 | -878.014 | 11,428.342 | 11,784.448 | 19,652.726 | -667.818 | 15,078.552 | 16,381.683 | 9,680.936 | 370.745 | 6,315.649 | 6,339.195 | 6,093.727 | 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 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 31,688.48 | 14,868.423 | 24,533.687 | 7,864.306 | 7,864.305 | 315.488 | 20,154.981 | 315.487 | 318.358 | 7,863.923 | 17,227.508 | 7,813.296 | 7,863.326 | 7,863.326 | 92,523.04 | 91,870.208 | 91,326.407 | 89,321.363 | 17,556.398 | 12,621.15 | 12,419.414 | 1,260.472 | 10,709.186 | 10,147.891 | 9,951.851 | 9,979.239 | 52,204.646 | 19,974.119 | 9,491.684 | 8,988.681 | 9,849.506 | 9,661.735 | 9,528.935 | 9,228.751 | 9,124.945 | 8,728.94 | 6,448.298 | 6,641.148 | -926.736 | -1,015.293 | -1,102.876 | -1,119.181 | -3,654.949 | -3,329.621 | -3,644.315 | -3,489.031 | -3,326.311 | -3,513.846 | -3,623.723 | -3,574.965 | -3,617.036 | -3,696.926 | -3,411.526 | -3,493.492 | 23,681.932 | 23,498.445 | 23,057.256 | 23,228.292 | 23,690.551 | 22,158.371 | -3,387.423 | -3,688.688 | -4,330.465 | -10,887.379 | -10,936.401 | -11,353.141 |
Total Shareholders Equity
| 33,902.623 | 12,237.208 | 20,551.628 | 16,334.808 | 23,069.514 | 28,802.656 | 33,125.698 | 29,568.325 | 34,282.994 | 34,713.196 | 36,997.055 | 37,782.258 | 39,517.801 | 41,118.796 | 36,331.676 | 41,476.036 | 42,108.842 | 18,478.069 | 18,541.343 | 41,021.018 | 45,771.002 | 38,223.3 | 52,916.627 | 33,777.196 | 32,993.691 | 38,145.918 | 41,895.01 | 61,359.047 | 49,345.316 | 54,016.821 | 58,412.423 | 64,326.638 | 65,967.701 | 65,020.35 | 67,746.455 | 76,019.682 | 74,820.868 | 77,597.038 | 45,776.368 | 48,428.44 | 51,503.317 | 54,577.259 | 57,314.659 | 62,275.691 | 64,474.001 | 63,416.186 | 63,579.95 | 68,169.744 | 69,114.575 | 70,809.551 | 70,899.13 | 71,831.106 | 70,079.168 | 69,008.232 | 66,602.543 | 65,183.369 | 59,870.018 | 65,014.906 | 68,235.363 | 67,459.648 | 45,929.784 | 44,628.976 | 43,082.911 | 60,229.182 | 31,837.258 | 32,891.779 |
Total Equity
| 33,289.902 | 12,698.845 | 22,404.631 | 19,509.815 | 27,167.56 | 34,965.328 | 40,024.015 | 43,977.766 | 47,885.407 | 47,383.696 | 50,225.636 | 51,293.727 | 52,431.789 | 53,821.139 | 49,845.054 | 58,789.126 | 59,475.664 | 35,754.952 | 35,210.017 | 57,640.246 | 62,867.822 | 55,426.87 | 69,894.605 | 38,410.207 | 37,859.23 | 41,160.638 | 45,221.543 | 65,156.816 | 53,252.274 | 58,032.587 | 62,744.018 | 64,326.638 | 65,967.701 | 65,020.35 | 67,746.455 | 76,019.682 | 74,820.868 | 77,597.038 | 45,776.368 | 48,428.44 | 51,503.317 | 54,577.259 | 57,314.659 | 59,148.358 | 61,293.984 | 60,447.067 | 60,797.171 | 65,846.662 | 66,646.211 | 68,588.846 | 68,764.654 | 69,620.841 | 68,048.601 | 66,930.274 | 66,602.543 | 65,183.369 | 59,870.018 | 65,014.906 | 68,235.363 | 67,459.648 | 45,929.784 | 44,628.976 | 43,082.911 | 60,229.182 | 31,837.258 | 32,891.779 |
Total Liabilities & Shareholders Equity
| 153,780.039 | 137,528.893 | 138,570.417 | 151,261.288 | 157,709.001 | 144,000.048 | 149,185.246 | 171,047.243 | 164,020.667 | 165,200.354 | 168,436.811 | 181,463.409 | 175,866.325 | 167,929.038 | 155,873.461 | 159,593.275 | 161,648.615 | 157,707.823 | 144,081.16 | 127,246.913 | 126,027.322 | 128,072.816 | 154,901.067 | 116,271.952 | 115,767.619 | 107,674.752 | 108,443.184 | 140,263.922 | 136,800.405 | 139,435.641 | 148,873.915 | 154,712.897 | 154,364.443 | 145,896.406 | 157,559.972 | 169,541.039 | 150,226.578 | 161,492.683 | 136,844.164 | 124,257.923 | 134,099.647 | 139,541.257 | 116,931.646 | 127,593.3 | 134,592.809 | 126,218.424 | 119,327.267 | 128,576.443 | 131,884.484 | 134,449.2 | 133,337.774 | 138,915.87 | 141,440.596 | 140,677.343 | 152,946.244 | 148,330.942 | 136,279.105 | 134,827.412 | 140,964.154 | 132,113.447 | 107,085.106 | 108,288.011 | 96,276.814 | 129,929.199 | 118,243.071 | 108,407.176 |