Ildong Holdings Co., Ltd.
KRX:000230.KS
7000 (KRW) • At close November 14, 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 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 68,216.051 | 57,433.86 | 71,187.417 | 59,619.902 | 67,307.311 | 84,807.042 | 98,997.526 | 87,353.568 | 103,681.906 | 135,219.758 | 174,643.451 | 180,097.299 | 183,129.247 | 186,710.124 | 125,511.923 | 91,150.048 | 90,887.279 | 99,630.957 | 104,432.94 | 104,754.188 | 32,573.85 | 29,408.129 | 33,648.524 | 31,715.973 | 33,923.741 | 35,343.438 | 34,458.09 | 39,044.279 | 53,445.307 | 39,507.572 | 54,846.798 | 56,677.378 | 67,022.914 | 81,219 | 70,067.956 | 17,562.23 | 14,662.933 | 16,255.511 | 11,819.589 | 13,951.636 | 14,329.874 | 16,068.535 | 43,963.15 | 41,096.141 | 53,983.248 | 12,977.907 | 15,929.627 | 20,003.554 | 33,990.318 | 33,325.755 | 27,624.657 | 19,326.47 | 24,345.186 | 13,707.165 | 12,713.771 | 10,674.296 | 9,801.19 | 8,087.032 | 13,289.771 | 5,828.46 | 6,657.331 | 9,568.534 |
Short Term Investments
| 25,280.325 | 28,861.68 | 31,951.349 | 34,371.422 | 23,271.422 | 23,237.343 | 37,416.404 | 43,502.435 | 53,995.616 | 42,825.514 | 26,191.616 | 25,941.422 | 10,134.422 | 10,129.422 | 5,091.422 | 5,091.422 | 4,991.422 | 4,891.422 | 3,291.422 | 4,491.422 | 3,291.422 | 5,599.714 | 4,491.422 | 6,191.422 | 4,991.612 | 3,291.422 | 2,591.489 | 2,391.422 | 2,391.422 | 2,891.422 | 5,091.485 | 3,391.422 | 3,391.422 | 3,741.822 | 3,975.822 | 3,993.822 | 3,627.822 | 3,301.822 | 2,480.822 | 2,743.822 | 2,722.822 | 3,001.822 | 2,680.822 | 2,743.822 | 2,439.477 | 3,616.057 | 3,350.057 | 2,434.873 | 2,479.173 | 1,453.59 | 1,430.984 | 1,471.669 | 1,415.819 | 1,875.922 | 1,895.176 | 1,425.842 | 1,390.037 | 1,380.585 | 1,358.664 | 1,326.338 | 1,331.958 | 1,172.604 |
Cash and Short Term Investments
| 93,496.376 | 86,295.54 | 103,138.766 | 93,991.324 | 90,578.733 | 108,044.385 | 136,413.93 | 130,856.003 | 157,677.522 | 178,045.272 | 200,835.067 | 206,038.721 | 193,263.669 | 196,839.546 | 130,603.345 | 96,241.47 | 95,878.701 | 104,522.379 | 107,724.362 | 109,245.61 | 35,865.272 | 35,007.843 | 38,139.946 | 37,907.395 | 38,915.353 | 38,634.86 | 37,049.579 | 41,435.701 | 55,836.729 | 42,398.994 | 59,938.283 | 60,068.8 | 70,414.336 | 84,960.822 | 74,043.778 | 21,556.052 | 18,290.755 | 19,557.333 | 14,300.411 | 16,695.458 | 17,052.696 | 19,070.357 | 46,643.972 | 43,839.963 | 56,422.725 | 16,593.964 | 19,279.684 | 22,438.427 | 36,469.491 | 34,779.345 | 29,055.641 | 20,798.139 | 25,761.005 | 15,583.087 | 14,608.947 | 12,100.138 | 11,191.227 | 9,467.617 | 14,648.435 | 7,154.798 | 7,989.289 | 10,741.138 |
Net Receivables
| 73,977.355 | 74,728.343 | 71,853.776 | 78,862.142 | 76,774.6 | 65,487.055 | 70,495.742 | 79,133.917 | 74,324.674 | 83,130.802 | 71,972.461 | 73,973.919 | 67,875.681 | 68,350.075 | 61,038.368 | 74,650.157 | 74,142.545 | 74,835.024 | 66,859.764 | 0 | 0 | 7,333.243 | 10,742.929 | 7,343.65 | 7,542.559 | 0 | 15,866.943 | 0 | 0 | 9,404.448 | 14,354.658 | 0 | 0 | 0 | 135,897.87 | 0 | 0 | 0 | 136,561.292 | 0 | 0 | 0 | 156,043.852 | 0 | 0 | 0 | 154,517.378 | 130,601.512 | 135,226.725 | 139,291.454 | 0 | 143,489.384 | 140,433.069 | 139,524.391 | 139,478.692 | 136,021.687 | 0 | 124,291.003 | 112,624.402 | 109,251.299 | 0 | 104,409.517 |
Inventory
| 97,994.735 | 90,675.735 | 91,166.362 | 95,848.621 | 113,797.397 | 113,414.72 | 105,256.822 | 107,008.628 | 111,066.962 | 104,815.499 | 90,686.541 | 95,988.541 | 99,588.463 | 96,832.632 | 96,744.018 | 99,308.978 | 93,170.792 | 81,994.089 | 78,029.316 | 80,747.894 | 5,718.928 | 5,680.737 | 5,516.873 | 6,480.475 | 6,393.083 | 5,413.895 | 5,374.367 | 5,145.096 | 5,072.51 | 5,293.406 | 4,933.798 | 4,262.37 | 4,044.416 | 69,995.822 | 76,149.385 | 80,746.294 | 80,394.198 | 73,963.338 | 77,728.196 | 69,821.876 | 63,568.579 | 62,249.329 | 59,722.186 | 56,440.773 | 66,825.135 | 63,164.838 | 55,983.873 | 48,201.278 | 44,638.562 | 41,936.207 | 40,116.756 | 37,514.415 | 37,165.9 | 42,671.282 | 34,922.064 | 35,134.905 | 37,195.02 | 32,116.586 | 33,152.566 | 27,975.923 | 27,240.852 | 26,881.589 |
Other Current Assets
| 5,598.962 | 6,933.496 | 3,582.959 | 24,829.255 | 59,583.52 | 55,810.44 | 58,444.777 | 68,534.761 | 66,906.111 | 21,051.138 | 20,771.305 | 17,174.374 | 14,830.434 | 15,881.887 | 9,858.233 | 14,234.98 | 76,815.852 | 77,377.15 | 10,669.057 | 5,277.241 | 13,188.262 | 7,021.772 | 491.04 | 11,767.244 | 10,558.667 | 18,535.579 | 16,317.202 | 14,939.771 | 16,938.561 | 4,470.958 | 5,592.137 | 20,271.575 | 106.445 | 148,701.729 | 15,182.803 | 148,922.891 | 147,121.105 | 148,560.128 | 16,210.347 | 159,250.684 | 161,881.602 | 159,912.151 | 13,942.226 | 167,494.964 | 159,604.28 | 1,357.621 | 154,517.378 | 130,601.513 | 135,226.726 | 139,291.455 | 144,873.493 | 143,489.385 | 140,433.068 | 139,524.392 | 139,478.693 | 136,021.686 | 126,105.029 | 124,291.001 | 112,624.403 | 109,251.298 | 106,239.198 | 104,409.516 |
Total Current Assets
| 271,067.429 | 258,633.115 | 269,741.863 | 275,886.285 | 324,352.126 | 331,637.039 | 357,916.642 | 370,557.678 | 396,422.09 | 369,530.211 | 367,618.431 | 378,878.476 | 363,977.601 | 366,197.906 | 290,572.464 | 273,139.876 | 265,865.346 | 263,893.618 | 263,282.499 | 266,856.657 | 54,772.463 | 55,043.421 | 54,890.858 | 61,498.764 | 61,409.472 | 62,584.334 | 58,316.551 | 61,520.568 | 77,847.8 | 61,567.806 | 79,510.403 | 84,602.745 | 619,375.79 | 303,658.373 | 301,273.836 | 251,225.237 | 245,806.058 | 242,080.799 | 244,800.246 | 245,768.018 | 242,502.877 | 241,231.837 | 276,352.236 | 267,775.7 | 282,852.14 | 235,012.559 | 229,780.935 | 201,241.218 | 216,334.779 | 216,007.007 | 214,045.89 | 201,801.939 | 203,359.973 | 197,778.761 | 189,009.704 | 183,256.729 | 174,491.276 | 165,875.204 | 160,425.404 | 144,382.019 | 141,469.339 | 142,032.243 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 404,550.452 | 405,061.111 | 407,152.834 | 297,171.827 | 303,331.109 | 302,914.787 | 304,867.483 | 297,088.535 | 296,057.741 | 297,198.517 | 301,559.979 | 302,563.166 | 304,571.266 | 306,044.458 | 310,828.647 | 312,404.008 | 316,905.515 | 312,534.812 | 310,814.857 | 283,866.848 | 50,961.286 | 50,123.877 | 49,512.048 | 48,865.097 | 49,620.458 | 49,437.7 | 49,673.642 | 50,065.883 | 50,083.468 | 50,145.487 | 49,461.506 | 88,190.128 | 83,700.648 | 314,028.546 | 311,205.912 | 307,868.734 | 306,582.994 | 306,936.248 | 308,103.529 | 308,330.204 | 307,355.705 | 305,444.919 | 298,686.272 | 292,003.12 | 278,901.611 | 269,573.012 | 264,467.32 | 238,393.475 | 235,293.066 | 233,038.165 | 230,161.867 | 198,299.566 | 199,831.977 | 149,515.784 | 140,162.09 | 122,874.303 | 101,763.019 | 101,252.237 | 94,653.236 | 89,626.162 | 87,084.279 | 84,780.489 |
Goodwill
| 0 | 39,417.451 | 39,417.451 | 39,843.948 | 39,843.948 | 35,338.219 | 35,338.219 | 35,338.219 | 35,338.219 | 35,338.219 | 35,338.219 | 35,338.219 | 29,811.18 | 29,811.18 | 29,811.18 | 31,686.707 | 31,686.706 | 31,686.706 | 31,686.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 102,815.516 | 60,373.64 | 71,112.375 | 75,891.87 | 77,921.328 | 81,280.111 | 84,069.241 | 105,967.209 | 106,982.36 | 110,978.605 | 113,643.586 | 118,440.951 | 121,248.314 | 123,344.561 | 124,099.514 | 127,640.677 | 133,456.014 | 128,987 | 131,680.825 | 195,438.644 | 1,170.708 | 1,202.673 | 1,243.779 | 1,276.387 | 1,313.164 | 1,353.096 | 1,287.057 | 1,323.625 | 1,333.992 | 1,335.951 | 1,317.57 | 1,312.244 | 1,292.844 | 66,618.964 | 61,474.756 | 57,834.635 | 52,737.889 | 46,705.511 | 40,296.572 | 36,310.543 | 33,355.858 | 30,222.548 | 28,620.646 | 26,827.264 | 25,937.013 | 26,401.365 | 16,665.726 | 13,488.491 | 9,441.5 | 7,106.22 | 6,239.537 | 3,121.729 | 3,084.189 | 2,829.597 | 2,461.521 | 2,433.185 | 1,692.221 | 1,676.567 | 1,625.073 | 1,371.569 | 209.68 | 212.822 |
Goodwill and Intangible Assets
| 102,815.516 | 106,349.605 | 110,529.826 | 115,735.818 | 117,765.276 | 116,618.33 | 119,407.46 | 141,305.428 | 142,320.579 | 146,316.824 | 148,981.805 | 153,779.17 | 151,059.494 | 153,155.741 | 153,910.694 | 159,327.384 | 165,142.72 | 160,673.706 | 163,367.531 | 195,438.644 | 1,170.708 | 1,202.673 | 1,243.779 | 1,276.387 | 1,313.164 | 1,353.096 | 1,287.057 | 1,323.625 | 1,333.992 | 1,335.951 | 1,317.57 | 1,312.244 | 1,292.844 | 66,618.964 | 61,474.756 | 57,834.635 | 52,737.889 | 46,705.511 | 40,296.572 | 36,310.543 | 33,355.858 | 30,222.548 | 28,620.646 | 26,827.264 | 25,937.013 | 26,401.365 | 16,665.726 | 13,488.491 | 9,441.5 | 7,106.22 | 6,239.537 | 3,121.729 | 3,084.189 | 2,829.597 | 2,461.521 | 2,433.185 | 1,692.221 | 1,676.567 | 1,625.073 | 1,371.569 | 209.68 | 212.822 |
Long Term Investments
| 39,896.759 | 41,308.683 | 42,093.416 | -2,341.653 | 11,199.165 | 11,174.456 | -4,139.231 | -12,176.09 | -23,629.827 | -10,913.435 | 7,829.368 | 6,764.422 | 21,491.651 | 17,487.615 | 22,692.054 | 16,464.159 | 15,153.537 | 15,001.032 | 15,260.751 | 15,153.616 | 130,535.562 | 127,737.085 | 114,544.302 | 115,305.77 | 114,514.816 | 116,432.005 | 121,277.388 | 115,947.827 | 99,215.168 | 97,754.17 | 26,822.594 | 31,222.871 | 17,718.737 | 17,871.102 | 18,277.266 | 17,038.804 | 17,368.772 | 16,019.978 | 16,447.285 | 16,596.011 | 16,209.884 | 15,540.931 | 15,126.098 | 16,050.274 | 16,465.116 | 15,787.343 | 21,010.006 | 25,431.252 | 23,405.918 | 24,456.554 | 23,795.738 | 18,455.009 | 19,311.101 | 15,030.369 | 14,555.582 | 15,982.635 | 15,281.408 | 14,851.489 | 15,362.951 | 18,200.631 | 15,801.37 | 14,513.383 |
Tax Assets
| 41,718.427 | 43,074.78 | 46,464.984 | 40,326.668 | 40,432.984 | 39,586.317 | 34,656.972 | 51,284.595 | 44,405.155 | 60,723.314 | 53,836.704 | 34,076.217 | 30,193.474 | 3,898.109 | 20,221.228 | 6,395.353 | 8,408.199 | 33,990.375 | 32,864.411 | 25,546.27 | 707.392 | 751.765 | 673.969 | 1,582.923 | 1,565.067 | 1,590.479 | 1,513.66 | 1,782.666 | 1,588.931 | 1,367.069 | 1,180.346 | 1,138.126 | 790.105 | 761.323 | 737.779 | 683.092 | 620.743 | 328.077 | 307.99 | 252.187 | 244.785 | 240.824 | 155.331 | 140.668 | 136.541 | 156.012 | 123.715 | 0 | 0 | 6,043.62 | 5,832.886 | 1,257.562 | 3,284.347 | 6,969.48 | 6,872.543 | 6,045.599 | 6,596.468 | 5,992.265 | 5,081.706 | 6,918.613 | 5,993.809 | 3,419.705 |
Other Non-Current Assets
| 1,182.864 | 500 | 1,016.132 | 43,265.086 | 31,944.685 | 36,081.587 | 49,843.841 | 57,826.757 | 70,882.652 | 58,235.616 | 40,936.231 | 42,562.387 | 28,835.096 | 29,196.526 | 1,171.905 | 21,554.366 | 21,054.498 | 20,371.717 | 20,035.115 | 56,198.226 | 44,381.32 | 45,592.588 | 44,603.32 | 47,030.553 | 44,959.24 | 43,360.055 | 42,770.42 | 42,680.227 | 42,793.054 | 43,482.393 | 45,795.429 | 4,049.25 | 3,981.069 | 11,622.963 | 12,668.375 | 12,060.41 | 11,572.389 | 11,384.362 | 10,390.377 | 10,636.749 | 10,534.207 | 10,209.401 | 9,273.729 | 9,262.657 | 9,244.671 | 10,416.291 | 9,665.741 | 6,539.732 | 6,648.95 | -0.001 | -0.001 | 7,315.201 | 7,002.86 | 7,315.964 | 7,335.217 | 6,945.884 | 6,766.578 | 6,757.127 | 6,913.34 | 6,548.376 | 6,556.995 | 6,251.641 |
Total Non-Current Assets
| 590,164.018 | 596,294.18 | 607,257.192 | 494,157.747 | 504,673.22 | 506,375.477 | 504,636.525 | 535,329.226 | 530,036.3 | 551,560.836 | 553,144.087 | 539,745.361 | 536,150.98 | 509,782.449 | 508,824.529 | 516,145.27 | 526,664.469 | 542,571.643 | 542,342.665 | 576,203.605 | 227,756.268 | 225,407.988 | 210,577.416 | 214,060.73 | 211,972.745 | 212,173.335 | 216,522.167 | 211,800.228 | 195,014.613 | 194,085.07 | 124,577.445 | 125,912.619 | 107,483.403 | 410,902.898 | 404,364.087 | 395,485.675 | 388,882.787 | 381,374.176 | 375,545.753 | 372,125.694 | 367,700.439 | 361,658.623 | 351,862.077 | 344,283.983 | 330,684.952 | 322,334.023 | 311,932.509 | 283,852.95 | 274,789.434 | 270,644.558 | 266,030.027 | 228,449.067 | 232,514.474 | 181,661.194 | 171,386.953 | 154,281.606 | 132,099.694 | 130,529.685 | 123,636.306 | 122,665.351 | 115,646.133 | 109,178.04 |
Total Assets
| 861,231.447 | 854,927.294 | 876,999.055 | 770,044.032 | 829,025.346 | 838,012.516 | 862,553.167 | 905,886.904 | 926,458.391 | 921,091.047 | 920,762.518 | 918,623.838 | 900,128.581 | 875,980.356 | 799,396.993 | 789,285.146 | 792,529.815 | 806,465.261 | 805,625.164 | 843,060.261 | 282,528.731 | 280,451.408 | 265,468.274 | 275,559.494 | 273,382.218 | 274,757.67 | 274,838.718 | 273,320.796 | 272,862.413 | 255,652.876 | 204,087.848 | 210,515.364 | 726,859.194 | 714,561.271 | 705,637.923 | 646,710.912 | 634,688.845 | 623,454.975 | 620,345.999 | 617,893.712 | 610,203.316 | 602,890.46 | 628,214.313 | 612,059.684 | 613,537.092 | 557,346.582 | 541,713.444 | 485,094.168 | 491,124.213 | 486,651.565 | 480,075.917 | 430,251.006 | 435,874.447 | 379,439.955 | 360,396.657 | 337,538.334 | 306,590.97 | 296,404.889 | 284,061.71 | 267,047.37 | 257,115.472 | 251,210.284 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 57,996.718 | 53,914.661 | 51,787.012 | 42,516.405 | 50,145.105 | 55,570.908 | 49,010.77 | 54,747.402 | 56,731.187 | 60,699.085 | 41,875.177 | 42,649.876 | 46,626.407 | 43,887.117 | 38,316.295 | 46,782.883 | 39,246.731 | 58,102.217 | 44,363.737 | 36,343.082 | 3,710.338 | 4,443.606 | 3,558.93 | 3,230.759 | 4,566.261 | 0 | 3,289.823 | 0 | 0 | 0 | 2,548.226 | 0 | 0 | 0 | 26,193.369 | 0 | 0 | 0 | 10,173.123 | 0 | 0 | 0 | 25,666.727 | 0 | 0 | 0 | 20,584.997 | 15,393.727 | 16,439.471 | 12,837.721 | 13,524.487 | 12,414.221 | 13,865.117 | 19,601.503 | 13,751.506 | 11,330.964 | 13,562.617 | 11,607.624 | 9,443.211 | 8,356.075 | 9,025.322 | 8,228.409 |
Short Term Debt
| 336,205.005 | 269,080.347 | 282,907.089 | 323,744.082 | 328,719.878 | 271,316.77 | 255,336.26 | 208,982.39 | 210,253.333 | 224,648.365 | 241,763.84 | 220,917.474 | 203,624.364 | 203,079.952 | 197,148.311 | 202,859.214 | 214,434.966 | 213,977.567 | 208,514.958 | 205,237.646 | 67,231.078 | 52,921.493 | 57,542.636 | 51,764.973 | 52,755.278 | 66,252.532 | 65,971.56 | 65,381.56 | 0 | 34,026.56 | 20,665.896 | 25,017.248 | 0 | 108,917.248 | 55,167.402 | 107,054.841 | 99,133.906 | 86,692.235 | 76,743.064 | 87,022.803 | 89,611.658 | 91,074.987 | 102,153.316 | 108,125.507 | 111,050 | 86,650 | 71,200 | 71,000 | 62,327.5 | 60,080.818 | 63,252.619 | 66,500 | 56,500 | 55,612.774 | 63,040.807 | 61,637.259 | 37,029.954 | 37,666.872 | 37,739.424 | 32,741.068 | 28,664.385 | 24,521.249 |
Tax Payables
| 722.511 | 518.031 | 68.304 | 6,297.677 | 4,554.278 | 4,055.734 | 4,448.847 | 5,624.273 | 10,864.074 | 6,121.278 | 8,953.245 | 5,593.225 | 4,094.288 | 5,653.239 | 5,578.342 | 4,176.905 | 4,348.302 | 2,852.235 | 5,935.017 | 11,123.064 | 2,990.346 | 2,732.872 | 257.387 | 435.924 | 525.464 | 628.907 | 943.61 | 227.832 | 313.757 | 451.729 | 761.499 | 331.278 | 618.016 | 4,818.092 | 10,237.424 | 4,498.851 | 4,126.388 | 3,458.418 | 5,473.62 | 614.408 | 851.375 | 1,828.894 | 6,563.528 | 6,560.771 | 5,872.846 | 1,677.354 | 5,049.188 | 3,153.277 | 5,023.225 | 7,771.518 | 7,227.271 | 8,811.037 | 8,451.082 | 9,432.932 | 8,876.367 | 9,525.183 | 13,665.245 | 11,477.691 | 9,823.451 | 14,739.472 | 11,840.929 | 11,776.541 |
Deferred Revenue
| 5,678.112 | 4,011.585 | 4,990.33 | 190,881.462 | 186,092.494 | 5,311.861 | 5,546.429 | 5,861.016 | 5,881.637 | 5,625.35 | 255,666.392 | 146,109.206 | 126,529.686 | 134,834.197 | 104,792.456 | 58,501.493 | 68,092.715 | 39,578.142 | 71,520.486 | 59,980.739 | 14,632.404 | 13,525.755 | 9,784.612 | 15,206.587 | 13,706.282 | 0 | 12,340.369 | 0 | 0 | 0 | 12,855.664 | 0 | 0 | 0 | 60,849.846 | 0 | 0 | 0 | 41,690.698 | 0 | 0 | 0 | 46,896.962 | 0 | 0 | 0 | 46,350.716 | 32,942.514 | 0 | 0 | 32,016.733 | 26,728.699 | 38,351.568 | 0 | 0 | 34,264.269 | 37,550.715 | 34,795.275 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 129,908.737 | 183,950.263 | 196,885.345 | 184,583.784 | -4,554.278 | 199,703.927 | 217,928.251 | 182,041.961 | 176,372.125 | 217,559.975 | -8,953.245 | -5,593.224 | -4,094.288 | -5,653.238 | 99,204.116 | -4,176.904 | 63,744.413 | 7,684.204 | -5,935.016 | -9,889.275 | -1,915.219 | -1,100.407 | 742.763 | 642.833 | 237.6 | 19,156.67 | 11,396.759 | 14,547.523 | 64,503.595 | 13,084.197 | -761.499 | 18,720.63 | 841,829.127 | 89,917.843 | -10,237.423 | 69,373.517 | 69,753.294 | 65,004.792 | 60,109.046 | 63,812.87 | 63,563.596 | 58,787.226 | 40,333.434 | 60,518.672 | 66,888.625 | 60,316.661 | 41,301.529 | 29,789.236 | 28,282.066 | 25,932.08 | 24,789.463 | 17,917.663 | 29,900.487 | 24,148.733 | 22,994.895 | 24,739.084 | 23,885.471 | 23,317.585 | 25,538.116 | 20,552.426 | 17,996.144 | 20,440.473 |
Total Current Liabilities
| 530,511.083 | 507,463.303 | 531,647.75 | 557,141.948 | 564,957.477 | 535,959.2 | 526,724.128 | 457,257.043 | 460,102.356 | 514,654.053 | 539,305.41 | 409,676.558 | 376,780.458 | 381,801.267 | 340,247.064 | 308,143.59 | 321,774.412 | 322,194.366 | 324,399.182 | 302,795.256 | 86,648.946 | 86,049.074 | 81,670.94 | 86,487.663 | 85,497.167 | 86,038.109 | 81,601.752 | 80,156.915 | 64,817.352 | 47,562.486 | 48,925.45 | 44,069.156 | 842,447.143 | 203,653.183 | 203,060.464 | 180,927.209 | 173,013.588 | 155,155.445 | 152,498.853 | 151,450.081 | 154,026.629 | 151,691.107 | 174,717.004 | 175,204.95 | 183,811.471 | 148,644.015 | 138,135.714 | 119,336.24 | 112,072.262 | 106,622.137 | 108,793.84 | 105,642.921 | 108,716.686 | 108,795.942 | 108,663.575 | 107,232.49 | 88,143.287 | 84,069.772 | 82,544.202 | 76,389.041 | 67,526.78 | 64,966.672 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 47,003.005 | 57,322.429 | 42,453.326 | 35,427.353 | 35,208.889 | 50,370.376 | 43,751.313 | 80,562.887 | 79,542.968 | 63,546.069 | 82,331.069 | 82,235.727 | 96,737.024 | 106,141.249 | 46,990.863 | 43,676.85 | 29,904.078 | 28,080.272 | 26,737.801 | 32,783.234 | 2,147.728 | 1,943.12 | 43.12 | 47.432 | 51.744 | 56.056 | 60.368 | 64.68 | 15,064.68 | 15,068.992 | 30,077.616 | 36,081.928 | 0 | 82,590.552 | 75,494.864 | 42,576.947 | 45,581.26 | 60,585.572 | 67,589.884 | 67,880.286 | 64,163.862 | 61,963.863 | 64,563.862 | 53,400 | 56,400 | 23,400 | 21,400 | 13,000 | 23,000 | 27,000 | 27,000 | 24,000 | 34,000 | 37,000 | 28,500 | 14,500 | 11,500 | 10,000 | 5,000 | 5,000 | 6,500 | 11,500 |
Deferred Revenue Non-Current
| 4,922.003 | 2,197.581 | 2,298.615 | 2,394.971 | 2,489.749 | 2,582.975 | 2,668.968 | 2,750.722 | 2,831.138 | 2,910.237 | 2,982.697 | 3,051.321 | 3,118.821 | 3,270.638 | 3,245.52 | 3,332.845 | 3,422.538 | 109,520.002 | 3,818.587 | 3,787.252 | 8,103.405 | 8,359.272 | 8,136.257 | 59,061.687 | 7,385.483 | 55,066.399 | 57,744.166 | 52,967.022 | 7,101.172 | 6,941.36 | 6,598.022 | -23,499.889 | 0 | 23,995.181 | 63,588.88 | 59,494.15 | 47,427.444 | 63,356.862 | 35,610.802 | 55,945.517 | 15,300.287 | 18,150.03 | 49,671.162 | 40,917.126 | 40,232.359 | 47,450.237 | 41,728.809 | 35,050.344 | 39,242.12 | 29,027.313 | 32,628.734 | 29,521.322 | 31,264.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 29,059.694 | 26,844.41 | 28,422.208 | 11,382.756 | 11,866.498 | 9,768.56 | 10,393.518 | 8,885.552 | 8,760.434 | 8,955.713 | 9,248.363 | 25,969.509 | 26,285.39 | 107,716.547 | 1,359.319 | 114,929.556 | 1,782.452 | 24,500.005 | 27,103.942 | 26,709.61 | 9,715.231 | 9,956.788 | 10,671.946 | 11,093.2 | 11,056.969 | 11,130.077 | 11,456.849 | 12,349.858 | 12,240.689 | 12,016.208 | 11,648.905 | 12,435.209 | 8,462.461 | 2,331.515 | 3,126.873 | 4,983.743 | 6,125.202 | 7,012.058 | 7,607.468 | 9,250.113 | 10,147.509 | 10,961.095 | 12,657.772 | 13,808.381 | 14,417.641 | 15,799.763 | 16,033.117 | 16,559.978 | 16,524.851 | 16,891.226 | 17,148.372 | 4,507.506 | 5,100.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 80,123.447 | 101,663.696 | 102,275.305 | 79,281.268 | 94,025.767 | 108,235.492 | 109,915.057 | 116,523.814 | 112,234.964 | 108,837.913 | 103,555.401 | 115,019.27 | 140,273.349 | 110,987.186 | 101,946.439 | 118,262.4 | 119,564.06 | 3,763.618 | 103,844.869 | 138,678.859 | 4,328.07 | 13,940.11 | 10,671.946 | 7,628.986 | 11,056.97 | 18,317.156 | 7,057.616 | 7,322.064 | 7,101.171 | 6,883.504 | 6,598.022 | 18,609.601 | 37,275.332 | 55,408.245 | 10,385.983 | 9,732.443 | 25,322.112 | 70,368.919 | 31,696.765 | 65,195.629 | 47,634.442 | 33,343.082 | 62,328.934 | 20,816.273 | 19,899.294 | 43,920.452 | 0 | 0.001 | 35,126.994 | 5,235.714 | 989.094 | 0.001 | 28,114.974 | 25,211.422 | 24,486.745 | 24,152.751 | 22,838.663 | 22,367.452 | 21,500.687 | 18,849.496 | 18,421.129 | 17,774.497 |
Total Non-Current Liabilities
| 161,108.149 | 188,028.117 | 175,449.454 | 128,486.348 | 143,590.902 | 158,605.868 | 166,728.857 | 208,722.975 | 203,369.504 | 184,249.931 | 198,117.53 | 226,275.826 | 237,010.373 | 217,128.435 | 153,542.142 | 161,939.25 | 149,468.138 | 165,863.897 | 160,131.506 | 171,462.093 | 24,294.434 | 24,242.502 | 18,851.323 | 18,769.618 | 18,494.197 | 18,373.212 | 18,601.921 | 19,736.602 | 34,406.54 | 33,968.703 | 48,324.543 | 54,691.529 | 37,275.332 | 161,993.978 | 152,596.6 | 116,787.285 | 118,330.816 | 130,954.491 | 134,897.451 | 133,075.915 | 127,098.591 | 124,418.068 | 126,892.796 | 115,133.399 | 116,531.653 | 83,120.215 | 79,161.926 | 64,610.323 | 74,651.845 | 78,154.253 | 77,766.2 | 58,028.829 | 67,215.851 | 62,211.422 | 52,986.745 | 38,652.751 | 34,338.663 | 32,367.452 | 26,500.687 | 23,849.496 | 24,921.129 | 29,274.497 |
Total Liabilities
| 691,619.231 | 695,491.419 | 707,097.204 | 685,628.296 | 708,548.38 | 694,565.068 | 693,452.985 | 665,980.018 | 663,471.86 | 698,903.985 | 737,422.94 | 635,952.384 | 613,790.831 | 598,929.701 | 493,789.205 | 470,082.84 | 471,242.55 | 488,058.263 | 484,530.688 | 474,257.349 | 110,943.38 | 110,291.576 | 100,522.263 | 105,257.281 | 103,991.364 | 104,411.321 | 100,203.672 | 99,893.517 | 99,223.893 | 81,531.19 | 97,249.994 | 98,760.685 | 879,722.475 | 365,647.161 | 355,657.064 | 297,714.493 | 291,344.404 | 286,109.936 | 287,396.304 | 284,525.996 | 281,125.22 | 276,109.176 | 301,609.8 | 290,338.349 | 300,343.124 | 231,764.23 | 217,297.639 | 183,946.563 | 186,724.107 | 184,776.389 | 186,560.04 | 163,671.749 | 175,932.537 | 171,007.365 | 161,650.32 | 145,885.242 | 122,481.95 | 116,437.224 | 109,044.889 | 100,238.538 | 92,447.909 | 94,241.169 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 128,600.171 | 128,596.378 | 128,509.799 | 36,510.662 | 0 | 34,510.757 | 33,381.154 | 32,496.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,540.4 | 11,002.587 | 11,002.587 | 11,002.587 | 11,002.587 | 10,490.296 | 10,490.296 | 10,490.296 | 10,490.296 | 10,490.296 | 10,490.296 | 10,490.296 | 10,490.296 | 7,222.812 | 7,222.812 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 | 25,068.065 |
Retained Earnings
| -277,041.852 | -277,824.182 | -270,356.857 | -229,783.506 | -204,307.117 | -193,859.512 | -180,180.594 | -137,544.54 | -125,681.417 | -136,705.067 | -81,490.923 | -32,388.028 | -26,026.767 | -26,219.307 | -10,641.021 | -28,149.603 | -23,725.635 | -660.81 | -35,846.049 | 45,238.105 | 39,838.547 | -5,188.699 | -10,625.703 | 36,822.451 | 36,558.646 | 37,816.538 | 42,226.95 | 40,671.694 | 40,149.495 | 41,126.917 | 532,751.681 | 535,359.321 | 281,035.855 | 273,893.44 | 274,292.363 | 274,082.337 | 268,927.166 | 264,394.274 | 260,258.605 | 260,773.167 | 256,487.434 | 254,085.601 | 254,632.493 | 249,809.114 | 241,401.492 | 253,506.398 | 251,677.349 | 229,727.645 | 234,442.674 | 231,863.102 | 223,221.773 | 154,069.814 | 147,540.939 | 138,864.876 | 128,812.297 | 121,475.07 | 113,747.75 | 109,494.997 | 104,473.05 | 95,652.893 | 93,471.851 | 85,520.334 |
Accumulated Other Comprehensive Income/Loss
| 7,036.416 | 7,880.365 | 8,475.385 | 9,739.46 | 10,635.35 | 8,109.686 | 8,986.085 | 8,938.926 | 8,472.54 | 9,134.211 | 9,646.484 | 7,492.12 | 7,771.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 196,840.465 | 289,363.187 | 289,303.211 | 199,017.021 | 194,796.909 | 242,584.768 | 199,884.384 | 181,227.308 | 180,746.308 | 136,320.569 | 76,386.935 | 119,779.932 | 76,103.733 | 76,085.54 | 142,370.176 | 77,121.631 | 146,427.564 | 118,621.895 | 77,862.291 | 118,936.357 | 77,267.428 | 163,110.15 | 163,880.189 | 121,490.016 | 77,290.849 | 120,731.103 | 121,090.624 | 120,779.356 | 121,359.363 | 77,205.592 | -435,195.979 | -474,341.379 | -461,039.578 | 3,664.73 | 48,726.866 | 48,041.865 | 3,660.669 | 3,660.669 | 3,660.669 | 3,660.67 | 3,660.67 | 3,660.67 | 3,503.368 | 3,503.368 | 46,085.044 | 46,417.001 | 47,078.389 | 46,351.895 | 44,889.366 | 44,944.008 | 45,226.039 | 87,441.378 | 87,332.906 | 44,499.65 | 44,865.975 | 45,109.957 | 45,293.204 | 45,404.603 | 45,475.706 | 46,087.874 | 46,127.648 | 46,380.716 |
Total Shareholders Equity
| 66,975.6 | 30,959.77 | 38,962.139 | -19,226.085 | 2,030.192 | -2,829.62 | 11,812.98 | 55,223.168 | 66,605.291 | 57,302.614 | 53,328.033 | 98,932.305 | 106,701.385 | 104,725.578 | 122,709.153 | 130,301.664 | 134,242.329 | 132,452.772 | 137,599.535 | 175,177.05 | 170,334.555 | 168,924.038 | 163,744.781 | 168,802.763 | 167,927.406 | 169,037.937 | 173,230.072 | 171,941.346 | 171,999.154 | 172,165.357 | 104,778.514 | 109,571.349 | -154,935.658 | 346,997.38 | 348,087.294 | 347,192.267 | 341,722.14 | 335,846.105 | 331,564.213 | 332,029.25 | 327,739.651 | 325,401.364 | 325,786.866 | 320,999.725 | 312,554.601 | 324,991.464 | 323,823.803 | 301,147.605 | 304,400.105 | 301,875.175 | 293,515.877 | 266,579.257 | 259,941.91 | 208,432.591 | 198,746.337 | 191,653.092 | 184,109.019 | 179,967.665 | 175,016.821 | 166,808.832 | 164,667.564 | 156,969.115 |
Total Equity
| 169,612.216 | 159,435.875 | 169,901.85 | 84,415.736 | 120,476.966 | 143,447.449 | 169,100.181 | 239,906.886 | 262,986.531 | 222,187.063 | 183,339.578 | 282,671.453 | 286,337.75 | 277,050.654 | 305,607.788 | 319,202.306 | 321,287.266 | 318,406.998 | 321,094.476 | 368,802.913 | 171,585.351 | 170,159.832 | 164,946.011 | 170,302.213 | 169,390.854 | 170,346.349 | 174,635.046 | 173,427.28 | 173,638.52 | 174,121.686 | 106,837.854 | 111,754.679 | -152,863.281 | 348,914.11 | 349,980.859 | 348,996.419 | 343,344.441 | 337,345.039 | 332,949.695 | 333,367.716 | 329,078.096 | 326,781.285 | 326,604.512 | 321,721.335 | 313,193.967 | 325,582.351 | 324,415.804 | 301,147.605 | 304,400.105 | 301,875.175 | 293,515.877 | 266,579.257 | 259,941.91 | 208,432.591 | 198,746.337 | 191,653.092 | 184,109.019 | 179,967.665 | 175,016.821 | 166,808.832 | 164,667.564 | 156,969.115 |
Total Liabilities & Shareholders Equity
| 861,231.447 | 854,927.294 | 876,999.055 | 770,044.032 | 829,025.346 | 838,012.517 | 862,553.167 | 905,886.904 | 926,458.391 | 921,091.047 | 920,762.518 | 918,623.838 | 900,128.581 | 875,980.356 | 799,396.993 | 789,285.146 | 792,529.816 | 806,465.261 | 805,625.164 | 843,060.261 | 282,528.731 | 280,451.408 | 265,468.274 | 275,559.494 | 273,382.218 | 274,757.67 | 274,838.718 | 273,320.797 | 272,862.413 | 255,652.876 | 204,087.848 | 210,515.364 | 726,859.194 | 714,561.271 | 705,637.923 | 646,710.912 | 634,688.845 | 623,454.975 | 620,345.999 | 617,893.712 | 610,203.316 | 602,890.46 | 628,214.313 | 612,059.684 | 613,537.091 | 557,346.581 | 541,713.444 | 485,094.168 | 491,124.212 | 486,651.565 | 480,075.917 | 430,251.006 | 435,874.447 | 379,439.955 | 360,396.657 | 337,538.334 | 306,590.969 | 296,404.889 | 284,061.71 | 267,047.37 | 257,115.473 | 251,210.284 |