Kia Corporation
KRX:000270.KS
93000 (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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 13,370,542 | 15,514,361 | 14,353,142 | 16,819,888 | 14,652,593 | 14,195,262 | 11,553,972 | 14,802,643 | 14,952,051 | 13,391,936 | 11,533,710 | 10,123,486 | 8,961,124 | 11,760,933 | 10,160,697 | 10,395,056 | 6,692,576 | 4,744,938 | 4,268,716 | 4,272,195 | 3,354,961 | 2,637,404 | 2,292,659 | 2,325,808 | 2,258,089 | 2,559,097 | 1,561,738 | 3,055,341 | 2,561,104 | 3,431,884 | 3,064,191 | 2,564,658 | 2,410,145 | 3,140,100 | 1,104,928 | 1,625,329 | 2,724,987 | 2,402,186 | 2,478,470 | 2,115,878 | 1,133,728 | 2,026,902 | 2,311,264 | 2,057,890 | 2,836,659 | 2,154,326 | 1,903,309 | 2,525,752 | 1,943,013 | 2,437,981 | 2,304,169 | 2,191,562 | 1,865,245 | 2,555,304 | 975,506 | 813,546 | 785,010 | 1,105,303 | 1,442,031 | 1,482,270 | 1,052,342 | 913,251 | 911,872 | 639,059 | 333,295 | 710,853 | 686,911 | 553,734 | 386,976 | 439,446 |
Short Term Investments
| 6,063,419 | 5,543,775 | 6,308,454 | 5,579,357 | 6,021,162 | 6,290,232 | 7,959,032 | 5,617,890 | 5,169,594 | 4,395,971 | 6,120,384 | 7,890,622 | 8,204,117 | 4,997,740 | 4,674,717 | 5,588,320 | 5,510,878 | 4,354,813 | 4,854,144 | 4,763,699 | 4,558,046 | 5,105,300 | 6,219,179 | 7,582,832 | 7,759,426 | 7,490,438 | 8,057,092 | 7,683,724 | 6,906,002 | 6,218,752 | 5,528,717 | 5,755,629 | 6,039,175 | 4,475,148 | 5,948,051 | 6,141,404 | 5,201,392 | 4,208,330 | 4,835,307 | 4,988,363 | 5,405,265 | 4,429,659 | 4,043,379 | 3,956,855 | 3,135,571 | 2,569,131 | 2,412,247 | 2,961,355 | 3,122,784 | 2,165,624 | 1,630,446 | 1,463,433 | 1,530,000 | 1,450,000 | 1,289,546 | 1,210,657 | 1,100,475 | 680,615 | 488,614 | 135,894 | 119,931 | 269,362 | 126,147 | 178,370 | 184,565 | 150,000 | 94,853 | 80,000 | 120,000 | 90,000 |
Cash and Short Term Investments
| 19,433,961 | 21,058,136 | 20,661,596 | 22,399,245 | 20,673,755 | 20,485,494 | 19,513,004 | 20,420,533 | 20,121,645 | 17,787,907 | 17,654,094 | 18,014,108 | 17,165,241 | 16,758,673 | 14,835,414 | 15,983,376 | 12,203,454 | 9,099,751 | 9,122,860 | 9,035,894 | 7,913,007 | 7,742,704 | 8,511,838 | 9,908,640 | 10,017,515 | 10,049,535 | 9,618,830 | 10,739,065 | 9,467,106 | 9,650,636 | 8,592,908 | 8,320,287 | 8,449,320 | 7,615,248 | 7,052,979 | 7,766,733 | 7,926,379 | 6,610,516 | 7,313,777 | 7,104,241 | 6,538,993 | 6,456,561 | 6,354,643 | 6,014,745 | 5,972,230 | 4,723,457 | 4,315,556 | 5,487,107 | 5,065,797 | 4,603,605 | 3,934,615 | 3,654,995 | 3,395,245 | 4,005,304 | 2,265,052 | 2,024,203 | 1,885,485 | 1,785,918 | 1,930,645 | 1,618,164 | 1,172,273 | 1,182,613 | 1,038,019 | 817,429 | 517,860 | 860,853 | 781,764 | 633,734 | 506,976 | 529,446 |
Net Receivables
| 7,031,419 | 5,991,862 | 5,330,345 | 6,032,577 | 5,985,653 | 6,258,162 | 5,350,159 | 6,084,858 | 5,523,690 | 4,916,659 | 4,349,920 | 4,114,073 | 4,219,671 | 4,528,624 | 4,058,976 | 3,560,561 | 3,218,172 | 3,895,294 | 4,256,944 | 4,200,642 | 4,667,502 | 4,507,527 | 3,895,059 | 3,790,608 | 3,926,058 | 3,844,334 | 3,478,986 | 3,884,508 | 4,102,994 | 3,626,439 | 3,455,457 | 3,053,934 | 3,713,242 | 3,719,736 | 3,633,920 | 2,998,143 | 3,280,527 | 3,506,088 | 3,250,748 | 2,871,907 | 3,439,958 | 3,217,298 | 2,771,858 | 2,583,863 | 3,500,022 | 3,270,355 | 2,600,762 | 2,863,783 | 3,184,508 | 3,400,554 | 2,835,839 | 3,250,618 | 3,791,981 | 3,941,417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 12,039,266 | 11,577,579 | 11,272,875 | 10,169,348 | 10,523,920 | 10,434,693 | 9,103,825 | 8,168,055 | 8,265,378 | 7,751,699 | 7,087,685 | 6,458,288 | 7,316,652 | 7,856,832 | 7,093,959 | 7,424,359 | 8,299,305 | 8,223,002 | 8,108,681 | 8,568,652 | 8,664,676 | 8,416,012 | 7,233,947 | 6,696,739 | 7,661,537 | 8,200,439 | 8,543,645 | 9,670,049 | 9,211,756 | 9,163,284 | 8,854,373 | 7,248,667 | 7,943,445 | 8,293,204 | 7,695,346 | 7,487,380 | 7,509,349 | 6,832,599 | 6,080,582 | 5,672,810 | 5,515,698 | 5,199,392 | 4,331,367 | 3,867,799 | 4,455,352 | 4,590,179 | 4,222,950 | 4,044,931 | 4,449,958 | 4,504,132 | 4,302,865 | 3,931,959 | 3,840,362 | 3,809,601 | 0 | 992,581 | 986,404 | 833,918 | 0 | 763,138 | 762,026 | 858,459 | 0 | 1,123,928 | 1,094,910 | 990,215 | 0 | 890,497 | 989,257 | 994,600 |
Other Current Assets
| 449,906 | 503,994 | 201,486 | 201,195 | 230,497 | 179,017 | 180,159 | 165,374 | 185,361 | 153,811 | 113,784 | 126,627 | 135,297 | 143,969 | 105,033 | 97,691 | 78,758 | 67,669 | 66,931 | 63,123 | 73,588 | 63,621 | 70,947 | 106,899 | 114,034 | 104,941 | 618 | 10 | 7 | 16 | 9,483 | 12,064 | 13,911 | 9,448 | 8,539 | 11,680 | 13,293 | 13,759 | 10,294 | 11,671 | 13,139 | 14,877 | 14,518 | 247 | 557 | 691 | 162 | 1,273 | 2,543 | 10,612 | 1,868 | 16,298 | 13,635 | 5,850 | 2,244,279 | 1,097,569 | 1,310,352 | 1,594,733 | 2,220,219 | 1,567,341 | 1,456,153 | 1,480,377 | 2,388,495 | 1,432,976 | 1,428,642 | 1,401,284 | 2,269,952 | 1,343,316 | 1,284,959 | 1,288,818 |
Total Current Assets
| 38,954,552 | 39,131,571 | 37,466,302 | 38,802,365 | 37,413,825 | 37,357,366 | 34,147,147 | 34,838,820 | 34,096,074 | 30,610,076 | 29,205,483 | 28,713,096 | 28,836,861 | 29,288,098 | 26,093,382 | 27,065,987 | 23,799,689 | 21,285,716 | 21,555,416 | 21,868,311 | 21,318,773 | 20,729,864 | 19,711,791 | 20,502,886 | 21,719,144 | 22,199,249 | 21,642,079 | 24,293,632 | 22,781,863 | 22,440,375 | 20,912,221 | 18,634,952 | 20,119,918 | 19,637,636 | 18,390,784 | 18,263,936 | 18,729,548 | 16,962,962 | 16,655,401 | 15,660,629 | 15,507,788 | 14,888,128 | 13,472,386 | 12,466,654 | 13,928,161 | 12,584,682 | 11,139,430 | 12,397,094 | 12,702,806 | 12,518,903 | 11,075,187 | 10,853,870 | 11,041,223 | 11,762,172 | 4,509,331 | 4,114,353 | 4,182,241 | 4,214,569 | 4,150,864 | 3,948,643 | 3,390,452 | 3,521,449 | 3,426,514 | 3,374,333 | 3,041,412 | 3,252,352 | 3,051,716 | 2,867,547 | 2,781,192 | 2,812,864 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16,755,627 | 16,377,740 | 16,104,174 | 15,546,170 | 15,233,352 | 15,344,065 | 15,383,383 | 15,699,903 | 15,440,113 | 15,370,788 | 15,583,831 | 15,474,724 | 15,255,010 | 15,384,187 | 15,579,715 | 15,799,786 | 15,896,076 | 15,806,491 | 15,746,675 | 15,564,668 | 15,376,254 | 15,078,301 | 14,803,300 | 14,185,227 | 13,730,965 | 13,618,748 | 13,652,902 | 13,419,312 | 13,326,587 | 13,140,332 | 13,493,203 | 13,072,021 | 13,149,445 | 13,137,783 | 13,042,121 | 12,563,893 | 11,432,207 | 10,550,602 | 10,114,317 | 9,836,142 | 9,577,613 | 9,676,023 | 9,792,571 | 9,782,074 | 9,858,896 | 9,789,534 | 9,721,198 | 9,468,119 | 9,301,496 | 9,234,659 | 9,184,385 | 8,996,904 | 8,682,498 | 8,535,336 | 6,402,104 | 6,238,043 | 6,218,325 | 6,267,859 | 6,294,001 | 6,310,043 | 6,338,351 | 6,415,261 | 6,452,487 | 5,162,783 | 5,198,986 | 5,252,606 | 5,275,181 | 5,237,509 | 5,285,061 | 5,222,194 |
Goodwill
| 0 | 0 | 37,546 | 0 | 0 | 0 | 37,282 | 0 | 0 | 0 | 37,250 | 0 | 0 | 0 | 37,236 | 0 | 0 | 0 | 37,094 | 0 | 0 | 0 | 37,030 | 0 | 0 | 0 | 37,030 | 0 | 0 | 0 | 36,989 | 0 | 0 | 0 | 37,035 | 0 | 0 | 0 | 37,231 | 0 | 0 | 0 | 36,290 | 0 | 0 | 0 | 36,188 | 0 | 0 | 0 | 36,287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,449,292 | 3,396,262 | 3,272,580 | 3,112,631 | 3,013,261 | 3,014,271 | 2,868,698 | 2,832,910 | 2,834,067 | 2,834,748 | 2,794,260 | 2,725,031 | 2,704,054 | 2,684,269 | 2,628,335 | 2,596,890 | 2,590,448 | 2,576,900 | 2,515,692 | 2,521,469 | 2,530,358 | 2,497,759 | 2,473,361 | 2,459,899 | 2,468,483 | 2,450,560 | 2,433,437 | 2,300,696 | 2,270,350 | 2,280,148 | 2,258,319 | 2,245,435 | 2,185,838 | 2,158,747 | 2,096,750 | 1,996,026 | 1,940,851 | 1,905,722 | 1,851,597 | 1,781,007 | 1,758,127 | 1,748,283 | 1,679,449 | 1,578,833 | 1,552,334 | 1,530,863 | 1,487,813 | 1,515,789 | 1,514,065 | 1,517,011 | 1,480,990 | 1,479,287 | 1,421,393 | 1,361,422 | 1,216,192 | 1,125,510 | 1,100,929 | 1,088,865 | 1,074,110 | 1,026,408 | 1,008,430 | 980,613 | 971,895 | 904,739 | 878,443 | 850,419 | 863,207 | 769,650 | 755,818 | 758,923 |
Goodwill and Intangible Assets
| 3,449,292 | 3,396,262 | 3,310,126 | 3,112,631 | 3,013,261 | 3,014,271 | 2,905,980 | 2,832,910 | 2,834,067 | 2,834,748 | 2,831,510 | 2,725,031 | 2,704,054 | 2,684,269 | 2,665,571 | 2,596,890 | 2,590,448 | 2,576,900 | 2,552,786 | 2,521,469 | 2,530,358 | 2,497,759 | 2,510,391 | 2,459,899 | 2,468,483 | 2,450,560 | 2,470,467 | 2,300,696 | 2,270,350 | 2,280,148 | 2,295,308 | 2,245,435 | 2,185,838 | 2,158,747 | 2,133,785 | 1,996,026 | 1,940,851 | 1,905,722 | 1,888,828 | 1,781,007 | 1,758,127 | 1,748,283 | 1,715,739 | 1,578,833 | 1,552,334 | 1,530,863 | 1,524,001 | 1,515,789 | 1,514,065 | 1,517,011 | 1,517,277 | 1,479,287 | 1,421,393 | 1,361,422 | 1,216,192 | 1,125,510 | 1,100,929 | 1,088,865 | 1,074,110 | 1,026,408 | 1,008,430 | 980,613 | 971,895 | 904,739 | 878,443 | 850,419 | 863,207 | 769,650 | 755,818 | 758,923 |
Long Term Investments
| 25,472,522 | 23,644,339 | 15,477,724 | 16,668,360 | 15,117,175 | 14,259,531 | 12,174,047 | 15,519,462 | 14,171,526 | 14,021,292 | 12,034,662 | 8,972,382 | 8,015,437 | 10,611,987 | 10,590,942 | 9,956,630 | 9,796,531 | 10,935,513 | 9,792,625 | 9,931,988 | 9,802,535 | 8,918,871 | 7,654,785 | 6,262,889 | 5,965,426 | 6,197,866 | 5,453,268 | 5,808,013 | 6,424,923 | 6,945,083 | 7,754,884 | 7,337,080 | 7,107,673 | 8,218,435 | 5,841,161 | 5,942,013 | 6,654,762 | 7,424,230 | 6,964,963 | 6,959,136 | 6,078,467 | 6,689,871 | 6,685,468 | 6,256,152 | 6,784,818 | 6,797,371 | 7,146,329 | 6,304,329 | 5,666,262 | 5,994,276 | 6,446,585 | 6,580,166 | 6,373,957 | 4,908,539 | 4,911,730 | 4,670,300 | 4,262,213 | 4,360,983 | 4,459,042 | 4,406,712 | 4,274,442 | 3,855,805 | 3,816,821 | 3,498,662 | 3,240,941 | 3,031,523 | 2,939,739 | 2,756,908 | 2,598,335 | 2,528,370 |
Tax Assets
| 539,232 | 202,064 | 561,770 | 741,826 | 619,715 | 410,342 | 68,015 | 415,572 | 207,178 | 258,250 | 483,023 | 421,471 | 543,440 | 581,627 | 535,834 | 631,722 | 491,404 | 508,976 | 558,930 | 545,754 | 505,831 | 408,664 | 501,791 | 553,639 | 528,451 | 506,805 | 500,242 | 488,812 | 519,035 | 462,334 | 420,688 | 390,744 | 374,944 | 307,288 | 278,579 | 382,605 | 386,030 | 230,908 | 248,774 | 262,416 | 235,299 | 234,059 | 171,023 | 186,776 | 189,154 | 161,917 | 123,622 | 150,291 | 141,126 | 147,575 | 61,905 | 123,102 | 173,659 | 216,832 | 74,831 | 76,492 | 122,424 | 113,284 | 157,839 | 103,415 | 118,967 | 205,745 | 240,097 | 496,864 | 505,834 | 451,572 | 426,339 | 430,221 | 419,881 | 455,638 |
Other Non-Current Assets
| 874,632 | 876,861 | 7,707,730 | 6,772,829 | 6,999,682 | 7,227,081 | 9,032,393 | 6,550,572 | 5,986,945 | 5,098,928 | 6,711,488 | 8,186,327 | 8,550,930 | 5,418,825 | 5,024,999 | 5,871,736 | 5,765,826 | 4,572,875 | 5,138,366 | 4,994,832 | 4,962,218 | 5,486,497 | 6,604,547 | 8,118,635 | 8,295,974 | 7,842,996 | 8,575,480 | 8,253,600 | 7,485,956 | 6,770,296 | 6,012,956 | 6,202,982 | 6,491,873 | 4,823,606 | 6,293,683 | 6,491,237 | 5,554,913 | 4,558,886 | 5,171,919 | 5,324,283 | 5,726,728 | 4,751,825 | 4,344,853 | 4,276,720 | 3,465,006 | 2,897,682 | 2,743,734 | 3,312,644 | 3,468,866 | 2,483,542 | 1,969,840 | 1,763,376 | 1,793,029 | 1,528,436 | 1,511,223 | 1,427,342 | 1,318,551 | 898,055 | 805,740 | 654,874 | 682,187 | 840,338 | 544,464 | 393,262 | 385,282 | 350,720 | 297,581 | 282,680 | 330,569 | 302,851 |
Total Non-Current Assets
| 47,091,305 | 44,497,266 | 43,161,524 | 42,841,816 | 40,983,185 | 40,255,290 | 39,563,818 | 41,018,419 | 38,639,829 | 37,584,006 | 37,644,514 | 35,779,935 | 35,068,871 | 34,680,895 | 34,397,061 | 34,856,764 | 34,540,285 | 34,400,755 | 33,789,382 | 33,558,711 | 33,177,196 | 32,390,092 | 32,074,814 | 31,580,289 | 30,989,299 | 30,616,975 | 30,652,359 | 30,270,433 | 30,026,851 | 29,598,193 | 29,977,039 | 29,248,262 | 29,309,773 | 28,645,859 | 27,589,329 | 27,375,774 | 25,968,763 | 24,670,348 | 24,388,801 | 24,162,984 | 23,376,234 | 23,100,061 | 22,709,654 | 22,080,555 | 21,850,208 | 21,177,367 | 21,258,884 | 20,751,172 | 20,091,815 | 19,377,063 | 19,179,992 | 18,942,835 | 18,444,536 | 16,550,565 | 14,116,080 | 13,537,687 | 13,022,442 | 12,729,046 | 12,790,732 | 12,501,452 | 12,422,377 | 12,297,762 | 12,025,764 | 10,456,310 | 10,209,486 | 9,936,840 | 9,802,047 | 9,476,968 | 9,389,664 | 9,267,976 |
Total Assets
| 86,045,857 | 83,628,837 | 80,627,826 | 81,644,181 | 78,397,010 | 77,612,656 | 73,710,965 | 75,857,239 | 72,735,903 | 68,194,082 | 66,849,997 | 64,493,031 | 63,905,732 | 63,968,993 | 60,490,443 | 61,922,751 | 58,339,974 | 55,686,471 | 55,344,798 | 55,427,022 | 54,495,969 | 53,119,956 | 51,786,605 | 52,083,175 | 52,708,443 | 52,816,224 | 52,294,438 | 54,564,065 | 52,808,714 | 52,038,568 | 50,889,260 | 47,883,214 | 49,429,691 | 48,283,495 | 45,980,113 | 45,639,710 | 44,698,311 | 41,633,310 | 41,044,202 | 39,823,613 | 38,884,022 | 37,988,189 | 36,182,040 | 34,547,209 | 35,778,369 | 33,762,049 | 32,398,314 | 33,148,266 | 32,794,621 | 31,895,966 | 30,255,179 | 29,796,705 | 29,485,759 | 28,312,737 | 18,625,411 | 17,652,040 | 17,204,683 | 16,943,615 | 16,941,596 | 16,450,095 | 15,812,829 | 15,819,211 | 15,452,278 | 13,830,643 | 13,250,898 | 13,189,192 | 12,853,763 | 12,344,515 | 12,170,856 | 12,080,840 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,897,016 | 9,773,988 | 10,369,375 | 10,221,762 | 10,531,300 | 10,220,026 | 9,703,269 | 9,492,710 | 9,199,565 | 7,891,023 | 7,920,301 | 7,039,802 | 7,926,180 | 8,194,164 | 7,302,405 | 7,582,003 | 6,640,728 | 6,967,346 | 6,766,756 | 6,732,683 | 6,979,593 | 6,862,681 | 6,244,942 | 6,563,658 | 6,503,322 | 6,176,546 | 5,113,283 | 6,772,224 | 6,050,452 | 6,257,376 | 6,128,049 | 4,999,121 | 5,838,494 | 5,793,413 | 5,885,651 | 5,790,348 | 5,691,093 | 5,847,098 | 5,888,191 | 5,134,742 | 5,229,384 | 5,700,133 | 5,192,589 | 4,262,409 | 5,303,013 | 5,131,241 | 4,998,445 | 5,038,021 | 5,219,715 | 5,362,804 | 4,825,992 | 4,871,240 | 4,858,382 | 5,278,636 | 3,106,408 | 2,519,879 | 2,614,851 | 2,541,415 | 2,404,887 | 2,116,821 | 1,676,225 | 1,732,038 | 1,807,464 | 1,300,229 | 1,467,544 | 1,721,148 | 1,614,231 | 1,362,172 | 1,478,296 | 1,647,546 |
Short Term Debt
| 1,232,498 | 1,324,591 | 1,162,340 | 1,462,866 | 2,115,218 | 3,699,965 | 3,484,758 | 3,824,684 | 5,043,862 | 4,026,314 | 4,466,934 | 3,927,234 | 4,040,818 | 5,736,171 | 5,315,530 | 6,432,163 | 5,607,359 | 2,844,732 | 2,540,798 | 2,222,937 | 2,325,539 | 2,354,694 | 2,273,064 | 1,641,645 | 2,375,513 | 3,596,165 | 3,856,438 | 4,709,355 | 4,333,770 | 4,540,591 | 4,131,427 | 2,152,936 | 3,045,612 | 4,795,511 | 2,785,473 | 2,720,141 | 3,242,066 | 2,144,319 | 1,814,208 | 1,784,647 | 1,957,814 | 1,587,244 | 1,640,958 | 1,425,486 | 1,887,256 | 2,111,365 | 1,404,947 | 1,787,403 | 2,058,535 | 2,395,447 | 3,104,071 | 2,671,189 | 3,011,078 | 3,729,818 | 1,388,541 | 1,192,960 | 1,486,965 | 1,896,648 | 1,814,890 | 2,304,737 | 2,394,058 | 1,737,848 | 2,176,622 | 2,117,212 | 1,775,947 | 1,705,494 | 1,507,725 | 894,789 | 1,076,853 | 1,267,113 |
Tax Payables
| 1,735,384 | 2,226,838 | 1,745,646 | 2,364,078 | 1,881,909 | 1,382,554 | 737,416 | 462,347 | 705,291 | 862,236 | 777,302 | 698,340 | 619,393 | 591,831 | 300,531 | 366,422 | 150,498 | 134,994 | 175,989 | 125,946 | 123,113 | 162,120 | 49,928 | 48,623 | 84,985 | 176,665 | 192,354 | 223,411 | 269,767 | 319,096 | 231,431 | 109,361 | 335,366 | 411,059 | 400,681 | 270,593 | 234,000 | 173,755 | 131,074 | 111,070 | 263,526 | 378,432 | 259,772 | 229,816 | 197,528 | 251,675 | 144,767 | 237,208 | 296,675 | 460,608 | 244,515 | 130,768 | 166,037 | 190,585 | 178,256 | 103,104 | 51,640 | 29,792 | 21,511 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 11,741 | 0 | 0 | 0 |
Deferred Revenue
| 513,803 | 937,304 | 13,992,383 | 15,719,958 | 14,073,598 | 819,502 | 746,318 | 913,118 | 1,067,768 | 823,999 | 9,157,633 | 9,196,117 | 9,267,827 | 9,428,172 | 8,464,852 | 8,580,846 | 7,131,831 | 7,709,740 | 7,951,034 | 8,768,214 | 7,593,726 | 7,160,985 | 6,301,356 | 6,226,727 | 6,377,058 | 6,009,696 | 6,329,215 | 6,706,326 | 6,655,432 | 6,074,410 | 5,963,052 | 6,690,545 | 6,923,336 | 5,759,382 | 5,885,610 | 5,989,037 | 5,512,733 | 4,761,355 | 4,250,805 | 4,574,309 | 4,550,314 | 4,514,496 | 3,954,341 | 4,255,926 | 4,753,064 | 4,180,042 | 144,767 | 3,797,306 | 4,131,227 | 3,970,847 | 244,515 | 3,814,123 | 3,840,705 | 3,672,857 | 178,256 | 103,104 | 51,640 | 29,792 | 21,511 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 11,741 | 0 | 0 | 0 |
Other Current Liabilities
| 15,177,725 | 16,391,382 | 150,007 | 60,090 | 61,465 | 13,623,907 | 11,443,458 | 12,107,615 | 9,573,029 | 9,864,787 | 17,768 | 34,478 | 35,728 | 21,654 | 14,802 | 19,981 | 23,103 | 24,685 | 18,058 | 20,158 | 18,840 | 18,675 | 15,377 | 24,112 | 31,125 | 31,157 | 24,083 | 24,016 | 20,957 | 17,426 | 24,372 | 19,187 | 24,968 | 16,360 | 22,751 | 19,020 | 24,370 | 18,743 | 21,134 | 18,571 | 23,773 | 26,561 | 18,350 | 25,627 | 33,634 | 30,313 | 3,452,080 | 14,212 | 16,129 | 27,795 | 3,247,346 | 21,083 | 18,903 | 9,454 | 1,615,297 | 1,715,550 | 1,728,104 | 1,410,768 | 1,604,338 | 1,656,243 | 1,347,643 | 1,277,274 | 1,210,278 | 1,237,301 | 1,153,260 | 1,079,544 | 1,062,590 | 1,000,234 | 1,009,473 | 987,607 |
Total Current Liabilities
| 26,821,042 | 28,427,265 | 25,674,105 | 27,464,676 | 26,781,581 | 28,363,400 | 25,377,803 | 26,338,127 | 24,884,224 | 22,606,123 | 21,562,636 | 20,197,631 | 21,270,553 | 23,380,161 | 21,097,589 | 22,614,993 | 19,403,021 | 17,546,503 | 17,276,646 | 17,743,992 | 16,917,698 | 16,397,035 | 14,834,739 | 14,456,142 | 15,287,018 | 15,813,564 | 15,323,019 | 18,211,921 | 17,060,611 | 16,889,803 | 16,246,900 | 13,861,789 | 15,832,410 | 16,364,666 | 14,579,485 | 14,518,546 | 14,470,262 | 12,771,515 | 11,974,338 | 11,512,269 | 11,761,285 | 11,828,434 | 10,806,238 | 9,969,448 | 11,976,967 | 11,452,961 | 10,000,239 | 10,636,942 | 11,425,606 | 11,756,893 | 11,421,924 | 11,377,635 | 11,729,068 | 12,690,765 | 6,288,502 | 5,531,493 | 5,881,560 | 5,878,623 | 5,845,626 | 6,077,801 | 5,417,926 | 4,747,160 | 5,194,364 | 4,654,742 | 4,396,751 | 4,506,276 | 4,196,287 | 3,257,195 | 3,564,622 | 3,902,266 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,069,214 | 2,263,394 | 2,965,291 | 3,206,018 | 3,386,035 | 3,896,491 | 4,260,632 | 4,747,579 | 4,613,040 | 5,699,211 | 5,149,369 | 5,386,298 | 5,393,443 | 5,164,596 | 5,111,753 | 5,342,685 | 4,885,821 | 4,339,042 | 4,158,655 | 4,516,653 | 4,454,830 | 4,561,642 | 4,410,650 | 4,766,438 | 4,842,895 | 4,806,079 | 4,896,536 | 3,949,965 | 4,144,782 | 4,479,351 | 3,937,041 | 4,063,160 | 4,161,741 | 3,434,031 | 3,531,941 | 2,954,917 | 2,972,573 | 2,708,313 | 2,886,838 | 2,105,088 | 1,861,603 | 1,877,748 | 1,698,194 | 1,679,660 | 1,897,185 | 1,886,677 | 2,471,132 | 2,589,384 | 2,769,692 | 2,852,636 | 2,503,230 | 2,683,293 | 2,635,046 | 2,519,580 | 1,495,330 | 1,964,514 | 1,951,165 | 2,363,696 | 2,745,592 | 2,757,894 | 3,122,133 | 4,153,841 | 3,456,653 | 3,253,351 | 2,901,129 | 2,834,192 | 2,654,076 | 2,924,091 | 2,397,944 | 2,125,168 |
Deferred Revenue Non-Current
| 1,466,822 | 1,249,978 | 1,306,468 | 1,261,826 | 1,219,683 | 1,158,157 | 1,086,168 | 1,030,985 | 942,118 | 874,582 | 821,565 | 771,483 | 713,553 | 618,253 | 625,788 | 601,485 | 564,086 | 536,503 | 495,727 | 413,508 | 359,705 | 307,270 | 261,379 | 193,792 | 153,749 | 116,036 | 85,620 | 86,739 | 86,377 | 87,649 | 88,400 | 87,741 | 86,449 | 81,372 | 77,093 | 71,081 | 63,753 | 56,246 | 48,371 | 46,103 | 44,439 | 44,226 | 43,489 | 42,354 | 42,014 | 42,083 | 41,447 | 132,739 | 131,712 | 130,790 | 128,950 | 125,853 | 122,798 | 120,483 | 92,297 | 92,297 | 92,297 | 92,297 | 92,297 | 92,297 | 92,296 | 92,297 | 92,297 | 92,297 | 92,297 | 92,297 | 92,297 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,158,948 | 882,273 | 1,188,361 | 1,347,484 | 1,109,073 | 1,261,106 | 814,186 | 1,413,287 | 1,558,159 | 1,491,580 | 1,755,177 | 1,515,260 | 1,488,643 | 1,324,338 | 1,365,533 | 1,365,477 | 1,365,415 | 1,356,076 | 1,408,941 | 1,358,156 | 1,301,854 | 1,171,349 | 1,115,264 | 1,164,429 | 1,220,046 | 1,224,880 | 1,187,162 | 1,133,362 | 1,344,058 | 1,264,046 | 1,401,924 | 1,341,205 | 1,175,564 | 1,152,940 | 1,308,917 | 1,341,148 | 1,457,995 | 1,370,355 | 1,622,427 | 1,602,876 | 1,471,667 | 1,403,428 | 1,484,205 | 1,466,462 | 1,315,402 | 1,244,897 | 1,380,163 | 1,537,759 | 1,261,827 | 1,124,605 | 1,024,275 | 965,942 | 895,804 | 620,522 | 429,269 | 395,426 | 344,720 | 217,554 | 160,189 | 26,153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,698,105 | 3,520,569 | 2,935,366 | 3,017,769 | 2,963,141 | 2,901,924 | 2,829,095 | 2,940,113 | 2,803,584 | 2,675,483 | 2,648,694 | 2,841,060 | 2,724,526 | 2,656,604 | 2,398,108 | 2,953,592 | 3,219,546 | 3,164,609 | 3,026,691 | 2,658,218 | 3,102,402 | 3,024,536 | 3,921,109 | 4,156,955 | 3,974,714 | 3,881,050 | 3,940,924 | 4,182,195 | 3,022,632 | 2,852,947 | 2,635,571 | 2,946,371 | 2,907,320 | 2,653,490 | 2,278,646 | 2,775,128 | 2,460,256 | 2,289,528 | 2,028,363 | 2,273,534 | 2,132,122 | 2,039,928 | 1,895,119 | 1,942,922 | 1,905,300 | 1,853,107 | 1,657,271 | 1,856,036 | 1,724,758 | 1,577,301 | 1,667,090 | 1,427,784 | 1,307,178 | 1,182,485 | 0 | 754,077 | 739,580 | 732,743 | 0 | 827,483 | 838,055 | 905,731 | 0 | 857,579 | 834,413 | 825,169 | 0 | 908,139 | 924,489 | 860,402 |
Total Non-Current Liabilities
| 8,393,089 | 7,916,214 | 8,395,486 | 8,833,097 | 8,677,932 | 9,217,678 | 8,990,081 | 10,131,964 | 9,916,901 | 10,740,856 | 10,374,805 | 10,514,101 | 10,320,165 | 9,763,791 | 9,501,182 | 10,263,239 | 10,034,868 | 9,396,230 | 9,090,014 | 8,946,535 | 9,218,791 | 9,064,797 | 9,708,402 | 10,281,614 | 10,191,404 | 10,028,045 | 10,110,242 | 9,352,261 | 8,597,849 | 8,683,993 | 8,062,936 | 8,438,477 | 8,331,074 | 7,321,833 | 7,196,597 | 7,142,274 | 6,954,577 | 6,424,442 | 6,585,999 | 6,027,601 | 5,509,831 | 5,365,330 | 5,121,007 | 5,131,398 | 5,159,901 | 5,026,764 | 5,550,013 | 6,115,918 | 5,887,989 | 5,685,332 | 5,323,545 | 5,202,872 | 4,960,826 | 4,443,070 | 2,016,896 | 3,206,314 | 3,127,762 | 3,406,290 | 2,998,078 | 3,703,827 | 4,052,484 | 5,151,869 | 3,548,950 | 4,203,227 | 3,827,839 | 3,751,658 | 2,746,373 | 3,832,230 | 3,322,433 | 2,985,570 |
Total Liabilities
| 35,214,131 | 36,343,479 | 34,069,591 | 36,297,773 | 35,459,513 | 37,581,078 | 34,367,884 | 36,470,091 | 34,801,125 | 33,346,979 | 31,937,441 | 30,711,732 | 31,590,718 | 33,143,952 | 30,598,771 | 32,878,232 | 29,437,889 | 26,942,733 | 26,366,660 | 26,690,527 | 26,136,489 | 25,461,832 | 24,543,141 | 24,737,756 | 25,478,422 | 25,841,609 | 25,433,261 | 27,564,182 | 25,658,460 | 25,573,796 | 24,309,836 | 22,300,266 | 24,163,484 | 23,686,499 | 21,776,082 | 21,660,820 | 21,424,839 | 19,195,957 | 18,560,337 | 17,539,870 | 17,271,116 | 17,193,764 | 15,927,245 | 15,100,846 | 17,136,868 | 16,479,725 | 15,550,252 | 16,752,860 | 17,313,595 | 17,442,225 | 16,745,469 | 16,580,507 | 16,689,894 | 17,133,835 | 8,964,202 | 8,737,807 | 9,009,322 | 9,284,913 | 9,565,201 | 9,781,628 | 9,470,410 | 9,899,029 | 8,743,314 | 8,857,969 | 8,224,590 | 8,257,934 | 6,942,660 | 7,089,425 | 6,887,055 | 6,887,836 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 324,112 | 0 | 114,580 | 422,787 | 714,387 | 920,638 | 760,402 | 726,312 | 779,557 | 716,971 | 572,052 | 655,415 | 935,685 | 1,107,110 | 1,106,311 | 942,919 | 872,745 | 852,038 | 541,403 | 663,975 | 968,519 | 525,228 | 890,312 | 564,291 | 0 | 475,350 | 131,273 | 373,750 | 398,206 | 118,301 | 0 | 50,707 | 0 | 0 | 0 | 0 | 0 | 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
| 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,139,317 | 2,132,452 | 2,111,893 | 2,107,850 | 2,104,848 | 2,101,772 | 2,084,972 | 2,078,373 | 2,065,523 | 2,054,355 | 2,029,763 | 1,965,481 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 | 1,848,652 |
Retained Earnings
| 46,565,685 | 43,852,630 | 43,270,759 | 41,812,871 | 39,550,886 | 36,925,619 | 36,320,754 | 34,278,853 | 33,678,185 | 31,651,746 | 31,682,932 | 30,376,891 | 29,218,773 | 27,900,535 | 27,173,417 | 26,166,028 | 25,989,504 | 25,884,402 | 26,056,216 | 25,669,654 | 25,376,002 | 24,954,916 | 24,711,681 | 24,751,763 | 24,534,047 | 24,208,467 | 24,074,322 | 23,902,393 | 24,175,336 | 23,794,398 | 23,221,248 | 22,837,121 | 22,194,359 | 21,447,074 | 21,039,080 | 20,469,862 | 20,006,921 | 19,195,258 | 18,815,654 | 18,413,662 | 17,812,606 | 16,857,389 | 16,177,912 | 15,297,772 | 14,386,209 | 13,129,262 | 12,663,024 | 12,000,054 | 11,218,749 | 10,151,315 | 9,224,715 | 8,559,420 | 7,944,781 | 6,839,170 | 4,483,848 | 3,858,497 | 3,191,883 | 2,666,889 | 2,365,320 | 1,761,486 | 1,483,478 | 1,183,194 | 1,104,383 | 1,344,036 | 1,467,975 | 1,439,531 | 1,589,263 | 1,808,540 | 1,863,638 | 1,802,284 |
Accumulated Other Comprehensive Income/Loss
| 1,183,215 | 542,911 | 21,456,331 | 234,705 | 88,494 | 92,529 | 20,145,214 | 1,588,325 | 737,119 | -324,112 | 19,179,422 | -114,580 | -422,787 | -714,387 | -920,638 | -760,402 | -726,312 | -779,557 | -716,971 | -572,052 | -655,415 | -935,685 | -1,107,110 | -1,106,311 | -942,919 | -872,745 | -852,038 | -541,403 | -663,975 | -968,519 | -525,228 | -890,312 | -564,291 | 24,204,031 | -475,350 | -131,273 | -373,750 | -398,206 | -118,301 | 19,074 | -50,707 | 86,029 | 101,976 | 297,584 | 404,285 | 302,055 | 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
| 934,999 | 743,390 | -20,314,023 | 1,153,439 | 1,153,439 | 868,472 | -19,267,347 | 1,374,713 | 1,374,713 | 1,050,601 | -18,091,242 | 1,265,137 | 956,930 | 785,189 | 578,938 | 739,174 | 773,264 | 720,019 | 782,605 | 927,524 | 844,161 | 563,891 | 392,466 | 454,339 | 556,657 | 626,831 | 647,538 | 958,173 | 835,601 | 531,057 | 1,218,859 | 606,510 | 932,531 | -23,193,426 | 1,025,634 | 1,369,711 | 1,127,234 | 1,102,778 | 1,528,894 | 1,711,690 | 1,660,983 | 1,711,690 | 1,835,590 | 1,711,690 | 1,711,690 | 1,711,690 | 2,045,721 | 2,256,029 | 2,122,951 | 2,163,119 | 2,152,554 | 2,184,661 | 2,445,770 | 1,950,728 | 3,075,589 | 2,970,764 | 2,925,105 | 2,926,290 | 2,956,720 | 2,877,218 | 2,893,460 | 2,888,336 | 2,788,247 | 1,779,986 | 1,709,681 | 1,643,075 | 1,637,427 | 1,597,898 | 1,571,511 | 1,542,068 |
Total Shareholders Equity
| 50,823,216 | 47,278,248 | 46,552,384 | 45,340,332 | 42,932,136 | 40,025,937 | 39,337,938 | 39,381,208 | 37,929,334 | 34,841,664 | 34,910,429 | 33,781,345 | 32,315,020 | 30,825,041 | 29,891,672 | 29,044,519 | 28,902,085 | 28,743,738 | 28,978,138 | 28,736,495 | 28,359,480 | 27,658,124 | 27,243,464 | 27,345,419 | 27,230,021 | 26,974,615 | 26,861,177 | 26,999,883 | 27,150,254 | 26,464,772 | 26,579,424 | 25,582,948 | 25,266,207 | 24,596,996 | 24,204,031 | 23,978,890 | 23,273,472 | 22,437,353 | 22,483,865 | 22,283,743 | 21,612,906 | 20,794,425 | 20,254,795 | 19,446,363 | 18,641,501 | 17,282,324 | 16,848,062 | 16,395,400 | 15,481,017 | 14,453,751 | 13,509,721 | 12,855,974 | 12,498,401 | 10,894,746 | 9,661,209 | 8,914,233 | 8,195,361 | 7,658,702 | 7,376,395 | 6,668,467 | 6,342,419 | 5,920,182 | 5,741,282 | 4,972,674 | 5,026,308 | 4,931,258 | 5,075,342 | 5,255,090 | 5,283,801 | 5,193,004 |
Total Equity
| 50,831,726 | 47,285,358 | 46,558,235 | 45,346,408 | 42,937,497 | 40,031,578 | 39,343,081 | 39,387,148 | 37,934,778 | 34,847,103 | 34,912,556 | 33,781,299 | 32,315,014 | 30,825,041 | 29,891,672 | 29,044,519 | 28,902,085 | 28,743,738 | 28,978,138 | 28,736,495 | 28,359,480 | 27,658,124 | 27,243,464 | 27,345,419 | 27,230,021 | 26,974,615 | 26,861,177 | 26,999,883 | 27,150,254 | 26,464,772 | 26,579,424 | 25,582,948 | 25,266,207 | 24,596,996 | 24,204,031 | 23,978,890 | 23,273,472 | 22,437,353 | 22,483,865 | 22,283,743 | 21,612,906 | 20,794,425 | 20,254,795 | 19,446,363 | 18,641,501 | 17,282,324 | 16,848,062 | 16,395,406 | 15,481,026 | 14,453,741 | 13,509,710 | 13,216,198 | 12,795,865 | 11,178,902 | 9,661,209 | 8,914,233 | 8,195,361 | 7,658,702 | 7,376,395 | 6,668,467 | 6,342,419 | 5,920,182 | 5,741,282 | 4,972,674 | 5,026,308 | 4,931,258 | 5,075,342 | 5,255,090 | 5,283,801 | 5,193,004 |
Total Liabilities & Shareholders Equity
| 86,045,857 | 83,628,837 | 80,627,826 | 81,644,181 | 78,397,010 | 77,612,656 | 73,710,965 | 75,857,239 | 72,735,903 | 68,194,082 | 66,849,997 | 64,493,031 | 63,905,732 | 63,968,993 | 60,490,443 | 61,922,751 | 58,339,974 | 55,686,471 | 55,344,798 | 55,427,022 | 54,495,969 | 53,119,956 | 51,786,605 | 52,083,175 | 52,708,443 | 52,816,224 | 52,294,438 | 54,564,065 | 52,808,714 | 52,038,568 | 50,889,260 | 47,883,214 | 49,429,691 | 48,283,495 | 45,980,113 | 45,639,710 | 44,698,311 | 41,633,310 | 41,044,202 | 39,823,613 | 38,884,022 | 37,988,189 | 36,182,040 | 34,547,209 | 35,778,369 | 33,762,049 | 32,398,314 | 33,148,266 | 32,794,621 | 31,895,966 | 30,255,179 | 29,796,705 | 29,485,759 | 28,312,737 | 18,625,411 | 17,652,040 | 17,204,683 | 16,943,615 | 16,941,596 | 16,450,095 | 15,812,829 | 15,819,211 | 0 | 13,830,643 | 13,250,898 | 13,189,192 | 0 | 12,344,515 | 12,170,856 | 12,080,840 |