CS Holdings Co., Ltd.
KRX:000590.KS
69200 (KRW) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 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 | 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
| 0 | 134,084.699 | 94,033.533 | 83,529.541 | 92,786.966 | 95,192.493 | 97,208.038 | 115,333.18 | 76,683.375 | 106,613.135 | 99,346.616 | 97,563.426 | 103,362.2 | 131,524.792 | 137,015.035 | 133,785.529 | 132,916.578 | 108,880.053 | 119,822.442 | 102,833.357 | 102,830.79 | 121,124.602 | 74,387.586 | 78,499.77 | 80,784.706 | 77,889.723 | 81,948.925 | 81,561.319 | 79,619.034 | 76,106.833 | 70,555.261 | 68,762.993 | 66,547.01 | 62,097.377 | 70,676.326 | 73,358.918 | 68,295.971 | 65,846.803 | 67,387.55 | 55,173.01 | 48,178.48 | 44,790.519 | 58,229.528 | 48,590.459 | 43,014.165 | 48,749.992 | 40,084.966 | 33,663.242 | 23,262.17 | 16,196.703 | 15,421.676 | 6,159.41 | 20,688.04 | 21,240.547 | 17,933.39 | 23,394.41 | 13,465.349 | 9,489.414 | 2,510.658 | 4,033.461 | 3,782.126 | 6,928.525 | 7,282.179 | 5,602.472 | 3,385.708 | 4,074.205 | 6,023.859 |
Short Term Investments
| 0 | 47,733.653 | 85,888.992 | 83,385.164 | 58,680.192 | 49,099.779 | 50,582.225 | 23,302.367 | 50,242.625 | 9,881.954 | 11,574.817 | 18,283.027 | 15,739.54 | 4,940.745 | 3,509.694 | 4,936.044 | 4,907.288 | 27,858.115 | 21,448.091 | 42,241.112 | 45,045.639 | 22,636.481 | 62,599.038 | 62,551.233 | 62,482.562 | 62,184.35 | 60,316.263 | 61,509.379 | 59,941.502 | 59,781.393 | 64,843.832 | 66,475.912 | 64,894.043 | 64,881.104 | 50,699.119 | 50,675.456 | 50,614.768 | 40,511.302 | 27,882.052 | 27,760.534 | 23,649.63 | 23,200.629 | 5,695.212 | 17,104.787 | 17,536.12 | 11,325.565 | 11,329.808 | 97.227 | 15.85 | 5,017.195 | 5,005.78 | 14,434.58 | 62.116 | 36.861 | 36.861 | 228.703 | 219.894 | 188.819 | 39.246 | 39.246 | 1,242.331 | 2,054.176 | 36.861 | 64.123 | 350.109 | -1,000.576 | -1,024.076 |
Cash and Short Term Investments
| 0 | 181,818.352 | 179,922.525 | 166,914.705 | 151,467.158 | 144,292.272 | 147,790.263 | 138,635.547 | 126,926 | 116,495.089 | 110,921.433 | 115,846.453 | 119,101.74 | 136,465.537 | 140,524.729 | 138,721.573 | 137,823.866 | 136,738.168 | 141,270.533 | 145,074.469 | 147,876.429 | 143,761.083 | 136,986.624 | 141,051.003 | 143,267.268 | 140,074.073 | 142,265.188 | 143,070.698 | 139,560.536 | 135,888.226 | 135,399.093 | 135,238.905 | 131,441.053 | 126,978.481 | 121,375.445 | 124,034.374 | 118,910.739 | 106,358.105 | 95,269.602 | 82,933.544 | 71,828.11 | 67,991.148 | 63,924.74 | 65,695.246 | 60,550.285 | 60,075.557 | 51,414.774 | 33,760.469 | 23,278.02 | 21,213.898 | 20,427.456 | 20,593.99 | 20,750.156 | 21,277.408 | 17,970.251 | 23,623.113 | 13,685.243 | 9,678.233 | 2,549.904 | 4,072.707 | 5,024.457 | 8,982.701 | 7,319.04 | 5,666.595 | 3,735.817 | 4,074.205 | 6,023.859 |
Net Receivables
| 0 | 21,104.081 | 23,174.571 | 26,877.792 | 29,817.013 | 31,144.327 | 27,537.99 | 27,245.385 | 31,741.43 | 31,956.909 | 33,353.958 | 23,921.662 | 25,945.976 | 24,125.955 | 24,422.063 | 19,762.516 | 21,923.618 | 22,842.919 | 24,666.1 | 21,286.836 | 18,456.153 | 18,351.536 | 18,257.842 | 17,192.582 | 20,575.562 | 21,726.844 | 20,531.004 | 17,441.984 | 20,686.676 | 20,396.242 | 18,507.915 | 18,197.836 | 17,896.338 | 17,614.296 | 18,422.195 | 16,612.598 | 18,396.575 | 21,823.599 | 20,842.71 | 18,703.82 | 21,462.771 | 21,331.299 | 19,788.576 | 17,497.044 | 18,843.238 | 21,756.055 | 0 | 14,326.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,483.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,751.926 |
Inventory
| 0 | 44,185.33 | 41,584.284 | 42,387.192 | 46,568.776 | 51,778.657 | 47,075.086 | 47,232.515 | 50,116.643 | 50,971.79 | 46,178.553 | 45,133.423 | 40,562.286 | 31,333.565 | 30,150.367 | 31,197.094 | 32,353.618 | 32,842.972 | 31,457.746 | 28,260.704 | 28,622.669 | 30,516.897 | 31,203.004 | 27,903.005 | 27,511.546 | 30,510.373 | 26,075.522 | 24,922.098 | 25,825.375 | 22,384.027 | 22,768.736 | 25,159.62 | 25,858.988 | 27,925.257 | 28,009.719 | 27,181.427 | 28,976.104 | 29,478.079 | 29,424.852 | 31,038.64 | 32,070.312 | 31,665.305 | 31,568.624 | 28,262.406 | 25,355.857 | 26,334.199 | 29,455.985 | 15,128.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,845.034 | 19,438.253 | 21,948.176 | 24,993.366 | 28,100.792 | 24,454.397 | 15,810.897 | 12,797.373 | 14,515.609 | 18,712.423 | 18,310.428 | 17,182.746 |
Other Current Assets
| 255,706.806 | 6,565.687 | 431.758 | 330.007 | 3,938.56 | 4,738.782 | 4,177.518 | 3,570.811 | 5,065.913 | 4,941.43 | 5,098.683 | 4,184.754 | 3,598.275 | 2,830.197 | 4,608.66 | 3,636.484 | 4,687.15 | 4,635.303 | 4,628.896 | 3,159.22 | 3,242.098 | 3,382.67 | 4,159.196 | 3,794.693 | 4,335.565 | 4,419.065 | 4,937.302 | 3,061.737 | 3,000.859 | 2,606.02 | 3,213.449 | 2,743.347 | 2,824.572 | 2,525.368 | 3,446.045 | 2,652.095 | 2,793.814 | 1,978.577 | 2,528.472 | 20,033.297 | 2,081.584 | 1,299.055 | 1,899.634 | 1,345.004 | 1,419.516 | 21,756.056 | 19,412.106 | 17,229.489 | 432.04 | 504.252 | 540.684 | 1,082.5 | 1,163.451 | 764.534 | 4,980.984 | 172.615 | 808.163 | 704.234 | 17,646.748 | 700.303 | 1,165.369 | 480.54 | 692.801 | 242.531 | 13,834.712 | 868.11 | 15,225.859 |
Total Current Assets
| 255,706.806 | 253,673.449 | 245,113.138 | 236,509.696 | 228,220.285 | 227,552.609 | 223,092.129 | 213,280.099 | 209,393.528 | 199,904.352 | 190,992.216 | 189,086.293 | 185,951.639 | 192,169.961 | 195,586.129 | 189,858.509 | 192,588.82 | 193,442.937 | 197,943.961 | 194,780.328 | 196,536.4 | 194,415.807 | 189,098.412 | 188,480.772 | 190,879.879 | 192,444.764 | 188,961.24 | 185,548.205 | 186,610.15 | 178,965.174 | 176,961.561 | 178,709.509 | 175,606.845 | 174,348.303 | 170,593.165 | 169,849.722 | 168,507.017 | 159,135.15 | 147,717.074 | 134,005.482 | 127,197.981 | 122,011.731 | 116,965.858 | 112,551.373 | 105,939.299 | 108,165.812 | 100,282.865 | 63,215.756 | 23,710.06 | 21,718.15 | 20,968.14 | 21,676.49 | 21,913.607 | 22,041.942 | 22,951.235 | 60,754.576 | 50,184.826 | 48,546.974 | 45,190.018 | 48,813.323 | 46,448.293 | 40,776.748 | 34,918.471 | 32,491.15 | 36,282.952 | 37,167.338 | 38,432.464 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 32,784.527 | 33,286.583 | 33,954.085 | 34,672.768 | 35,141.259 | 34,812.655 | 35,074.815 | 35,723.126 | 35,910.771 | 36,267.172 | 36,421.085 | 35,672.383 | 35,092.212 | 35,347.118 | 35,108.629 | 54,791.896 | 51,610.413 | 45,153.173 | 41,129.355 | 37,599.732 | 36,201.35 | 36,235.356 | 36,509.965 | 36,749.187 | 37,074.403 | 37,511.582 | 37,758.038 | 73,914.609 | 73,759.391 | 74,403.924 | 74,065.343 | 73,269.776 | 73,364.235 | 73,497.679 | 74,335.015 | 74,113.149 | 77,217.684 | 76,837.399 | 76,982.774 | 77,100.85 | 77,197.465 | 77,312.541 | 77,171.452 | 77,120.211 | 77,588.224 | 77,313.696 | 66,733.694 | 289.69 | 244.874 | 337.083 | 486.767 | 701.462 | 711.714 | 581.568 | 74,129.606 | 74,658.302 | 74,938.613 | 40,932.253 | 40,133.483 | 40,106.323 | 40,584.236 | 40,847.725 | 41,311.021 | 38,237.824 | 38,646.406 | 36,446.854 |
Goodwill
| 0 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.52 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.52 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 24,719.519 | 28,559.991 | 28,559.991 | 28,559.991 | 28,559.991 | 28,559.991 | 28,559.991 | 28,559.991 | 3,840.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 763.357 | 772.156 | 780.918 | 776.561 | 785.394 | 786.965 | 814.646 | 834.154 | 855.379 | 931.434 | 1,007.695 | 1,084.055 | 1,147.235 | 1,217.175 | 1,294.749 | 1,336.175 | 1,385.594 | 1,448.888 | 1,524.894 | 1,591.049 | 1,649.425 | 1,731.167 | 1,813.238 | 1,884.843 | 1,969.45 | 1,666.339 | 1,719.304 | 784.299 | 801.589 | 818.939 | 836.288 | 853.639 | 861.839 | 843.65 | 860.301 | 879.765 | 921.165 | 928.103 | 971.118 | 1,133.509 | 1,415.584 | 1,403.279 | 1,437.702 | 1,430.966 | 1,463.592 | 1,536.766 | 1,514.619 | 1,511.889 | 1,579.684 | 1,614.179 | 1,649.929 | 104.004 | 113.112 | 60.757 | 73.033 | 112.598 | 152.163 | 191.728 | 218.954 | 255.36 | 294.202 | 333.044 | 354.609 | 356.07 | 392.278 | 428.486 |
Goodwill and Intangible Assets
| 0 | 25,482.876 | 24,719.519 | 25,500.437 | 25,496.08 | 25,504.913 | 25,506.485 | 25,534.165 | 25,553.673 | 25,574.898 | 25,650.953 | 25,727.214 | 25,803.574 | 25,866.754 | 25,936.694 | 26,014.268 | 26,055.694 | 26,105.113 | 26,168.407 | 26,244.413 | 26,310.568 | 26,368.944 | 26,450.686 | 26,532.757 | 26,604.362 | 26,688.969 | 26,385.858 | 26,438.823 | 25,503.818 | 25,521.108 | 25,538.458 | 25,555.808 | 25,573.158 | 25,581.358 | 25,563.169 | 25,579.82 | 25,599.284 | 25,640.684 | 25,647.622 | 25,690.637 | 29,693.5 | 29,975.575 | 29,963.27 | 29,997.693 | 29,990.957 | 30,023.583 | 30,096.757 | 5,355.091 | 1,511.889 | 1,579.684 | 1,614.179 | 1,649.929 | 104.004 | 113.112 | 60.757 | 73.033 | 112.598 | 152.163 | 191.728 | 218.954 | 255.36 | 294.202 | 333.044 | 354.609 | 356.07 | 392.278 | 428.486 |
Long Term Investments
| 0 | 17,801.576 | 86,048.528 | 85,723.183 | -39,436.915 | -29,470.599 | -31,128.231 | -3,942.066 | -18,303.202 | 22,608.803 | 20,791.762 | 13,679.236 | 15,366.638 | 9,451.727 | 2,195.57 | -942.594 | -1,800.668 | -25,184.302 | -19,354.951 | -39,644.472 | -42,365.173 | -19,824.375 | -59,842.084 | -59,943.311 | -59,210.361 | -58,656.612 | -57,339.821 | -59,624.715 | -58,661.52 | -58,323.72 | -63,541.506 | -65,170.604 | -63,386.774 | -63,458.003 | -49,203.774 | -49,467.664 | -48,557.626 | -37,104.541 | -21,340.397 | -14,818.505 | -8,978.225 | -11,606.059 | 1,571.772 | -12,861.898 | -13,799.783 | -7,504.928 | -7,040.721 | 46,549.813 | 131,543.669 | 127,559.729 | 128,167.474 | 120,175.524 | 54,331.56 | 53,921.523 | 84,349.533 | 7,045.239 | 8,248.71 | 8,113.33 | 7,487.329 | 4,364.871 | 4,065.459 | 4,985.627 | 4,473.988 | 5,483.624 | 5,478.331 | 6,442.196 | 4,880.816 |
Tax Assets
| 0 | 0 | 259.561 | 344.353 | 368.966 | 238.368 | 294.485 | 311.444 | 362.048 | 315.243 | 592.983 | 731.549 | 577.276 | 74,858.662 | 72,139.191 | 73,686.756 | 53,201.647 | 77,358.372 | 23.069 | 35.172 | 35.507 | 36.887 | 30.963 | 29.332 | 21.989 | 23.753 | 16.886 | 16.499 | 19.651 | 18.958 | 21.924 | 23.838 | 24.64 | 31.363 | 3.516 | 1.849 | 64,676.003 | 0 | 0 | 38,495.441 | 34,366.163 | 33,561.221 | 16,080.149 | 27,070.825 | 0 | 0 | 21,048.462 | 9,441.257 | 15.85 | 5,097.921 | 5,505.86 | 15,174.87 | 22.824 | 788.075 | 688.12 | 526.392 | 599.416 | 304.108 | 453.829 | 433.339 | 322.952 | 421.169 | 384.404 | 482.316 | 439.114 | 399.28 | 388.533 |
Other Non-Current Assets
| 145,475.664 | 69,631.039 | 2,565.013 | 1,877.957 | 127,328.555 | 118,871.606 | 120,656.42 | 93,863.115 | 119,074.797 | 78,953.815 | 81,373.022 | 88,071.62 | 85,666.755 | 0.001 | 0 | -0 | 0.001 | -0 | 70,928.591 | 91,746.717 | 95,082.127 | 72,663.28 | 112,776.544 | 112,808.677 | 112,839.737 | 112,593.636 | 110,714.831 | 112,297.025 | 75,494.643 | 75,372.261 | 79,270.17 | 80,743.541 | 79,350.419 | 79,352.263 | 65,154.087 | 64,634.382 | 0.001 | 51,291.287 | 38,639.38 | 0.001 | 0.001 | 0.001 | -0.001 | 0 | 27,238.758 | 21,057.619 | -0.002 | -0.001 | 70.726 | 0.001 | 1.211 | 0.001 | 1,883.693 | 1,070.363 | 1,070.363 | 2,384.667 | 2,376.967 | 2,362.891 | 2,213.318 | 2,270.819 | 3,473.904 | 3,870.203 | 1,852.888 | 1,849.826 | 2,066.414 | 705.246 | 199.566 |
Total Non-Current Assets
| 145,475.664 | 145,700.018 | 146,879.205 | 147,400.015 | 148,429.454 | 150,285.547 | 150,141.814 | 150,841.472 | 162,410.442 | 163,363.53 | 164,675.891 | 164,630.703 | 163,086.627 | 145,269.357 | 135,618.573 | 133,867.059 | 132,248.57 | 129,889.596 | 122,918.288 | 119,511.185 | 116,662.761 | 115,446.086 | 115,651.465 | 115,937.421 | 117,004.914 | 117,724.149 | 117,289.336 | 116,885.671 | 116,271.201 | 116,347.998 | 115,692.97 | 115,217.926 | 114,831.219 | 114,871.216 | 115,014.677 | 115,083.402 | 115,830.811 | 117,045.114 | 119,784.004 | 126,350.348 | 132,182.289 | 129,128.203 | 124,927.731 | 121,378.072 | 120,550.143 | 121,164.498 | 121,418.192 | 128,079.854 | 133,431.824 | 134,482.209 | 135,625.807 | 137,487.091 | 57,043.543 | 56,604.787 | 86,750.341 | 84,158.937 | 85,995.993 | 85,871.105 | 51,278.457 | 47,421.466 | 48,223.998 | 50,155.437 | 47,892.049 | 49,481.396 | 46,577.753 | 46,585.406 | 42,344.255 |
Total Assets
| 401,182.47 | 399,373.467 | 391,992.343 | 383,909.711 | 376,649.739 | 377,838.157 | 373,233.943 | 364,121.571 | 371,803.97 | 363,267.882 | 355,668.107 | 353,716.996 | 349,038.265 | 337,439.317 | 331,204.702 | 323,725.568 | 324,837.39 | 323,332.533 | 320,862.249 | 314,291.513 | 313,199.161 | 309,861.893 | 304,749.877 | 304,418.193 | 307,884.793 | 310,168.913 | 306,250.576 | 302,433.875 | 302,881.351 | 295,313.172 | 292,654.53 | 293,927.435 | 290,438.063 | 289,219.519 | 285,607.842 | 284,933.124 | 284,337.828 | 276,180.265 | 267,501.078 | 260,355.83 | 259,380.269 | 251,139.934 | 241,893.589 | 233,929.444 | 226,489.442 | 229,330.31 | 221,701.057 | 191,295.61 | 157,141.884 | 156,200.359 | 156,593.947 | 159,163.581 | 78,957.15 | 78,646.729 | 109,701.576 | 144,913.513 | 136,180.818 | 134,418.079 | 96,468.475 | 96,234.789 | 94,672.291 | 90,932.184 | 82,810.52 | 81,972.546 | 82,860.705 | 83,752.745 | 80,776.719 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 9,139.852 | 8,602.105 | 7,189.536 | 7,378.611 | 12,522.404 | 10,606.668 | 7,222.652 | 6,888.197 | 10,462.066 | 11,289.042 | 10,692.015 | 9,483.183 | 8,690.467 | 8,143.755 | 6,127.295 | 6,021.127 | 6,708.205 | 7,413.937 | 7,251.172 | 5,429.429 | 6,998.575 | 5,989.744 | 6,442.452 | 4,721.218 | 8,293.927 | 8,028.202 | 6,307.315 | 6,940.578 | 6,873.556 | 7,116.144 | 7,719.952 | 6,281.55 | 7,202.672 | 7,664.91 | 8,250.581 | 8,337.377 | 9,051.903 | 9,051.171 | 7,946.072 | 9,075.461 | 11,200.47 | 10,879.095 | 9,877.387 | 8,139.655 | 10,695.659 | 10,563.624 | 10,118.367 | 0 | 0 | 0 | 0 | 0 | 0 | 7.7 | 10,436.883 | 10,087.373 | 10,634.605 | 8,950.605 | 11,132.018 | 12,299.303 | 11,266.429 | 9,081.726 | 7,917.27 | 8,300.75 | 10,825.341 | 9,531.82 |
Short Term Debt
| 0 | 1,066.233 | 452.134 | 1,167.707 | 1,049.896 | 1,171.018 | 3,795.778 | 3,768.082 | 4,035.254 | 3,885.574 | 3,795.245 | 3,795.27 | 2,637.941 | 2,265.23 | 2,363.746 | 2,355.038 | 2,410.435 | 2,261.97 | 2,409.57 | 2,383.362 | 1,783.578 | -8,884.953 | 1,601.586 | 5,190.082 | 8,575.085 | 2,045.769 | 5,209.915 | 8,183.395 | -455.699 | 6,157.411 | 3,826.883 | 7,245.393 | -2,596.113 | 7,026.818 | 3,631.032 | 8,788.722 | 10,401.262 | -2,134.224 | -4,542.334 | -3,617.236 | 3,660.911 | -1,399.302 | -1,363.096 | 1,266.127 | -5,411.37 | 3,329.836 | 1,327.234 | 1,302.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 2,000 |
Tax Payables
| 0 | 2,116.992 | 2,233.13 | 1,844.687 | 2,232.109 | 3,078.498 | 2,973.93 | 2,570.773 | 4,540.951 | 2,885.787 | 2,711.358 | 3,637.266 | 1,790.973 | 2,116.485 | 2,120.614 | 790.407 | 1,676.923 | 2,014.267 | 2,444.142 | 1,750.267 | 2,240.14 | 1,828.53 | 2,330.064 | 1,828.074 | 1,603.222 | 1,531.94 | 2,051.631 | 2,496.219 | 2,079.647 | 1,844.825 | 2,380.638 | 2,030.405 | 2,853.363 | 2,781.297 | 3,697.335 | 4,787.475 | 5,397.303 | 4,812.574 | 5,082.741 | 3,694.611 | 2,869.198 | 2,630.652 | 2,641.859 | 2,115.428 | 1,704.149 | 1,543.838 | 1,019.192 | 0 | 266.588 | 0 | 0 | 179.421 | 17.463 | 0.45 | 0 | 743.956 | 1,344.491 | 864.104 | 2,351.959 | 3,073.479 | 2,219.897 | 1,660.47 | 998.147 | 544.709 | 653.193 | 804.492 | 1,806.833 |
Deferred Revenue
| 0 | 427.329 | 598.387 | 289.094 | 10,410.994 | 11,225.663 | 521.493 | 554.181 | 131.264 | 223.883 | 247.108 | 14,703.17 | 11,493.657 | 11,267.893 | 11,597.571 | 10,492.12 | 10,109.074 | 10,043.296 | 11,021.929 | 9,500.294 | 9,950.175 | 10,265.817 | 10,359.425 | 9,146.226 | 1,603.222 | 8,557.096 | 2,051.631 | 9,795.454 | 9,448.687 | 1,844.825 | 2,380.638 | 8,126.09 | 8,389.485 | 8,011.869 | 3,697.335 | 11,193.87 | 11,321.798 | 10,458.101 | 9,856.532 | 9,307.865 | 8,141.202 | 2,630.652 | 2,641.859 | 7,861.279 | 6,681.223 | 1,543.838 | 1,019.192 | 2,914.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 743.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,105.805 | 653.193 | 804.492 | 3,902.694 |
Other Current Liabilities
| 28,158.033 | 17,237.572 | 15,853.389 | 14,931.587 | -2,232.109 | 8,147.165 | 9,053.16 | 8,866.385 | 9,351.825 | 8,923.736 | 9,401.848 | 11,065.905 | 9,417.687 | 8,801.712 | -2,120.613 | 9,324.41 | 8,164.349 | -2,014.266 | -2,444.142 | -1,750.267 | 7,710.036 | -1,828.529 | 8,029.36 | 7,318.152 | 6,001.397 | -1,531.939 | 7,902.655 | 7,299.234 | -2,079.644 | 3,429.231 | 3,847.457 | 6,095.685 | -2,853.362 | 5,230.571 | 1,173.355 | 6,406.394 | 5,924.494 | -4,812.573 | -5,082.739 | -3,694.609 | 5,272.002 | 2,927.155 | 2,131.845 | 5,745.852 | -1,704.148 | 5,493.842 | 4,549.475 | 1,499.307 | 125.06 | 220.947 | 260.59 | 662.622 | 1,020.564 | 853.576 | 2,369.654 | 2,073.75 | 3,591.55 | 3,402.889 | 2,609.813 | 3,011.92 | 3,001.022 | 2,913.358 | 2,577.116 | 2,561.097 | 2,992.957 | 2,399.884 | 2,095.862 |
Total Current Liabilities
| 28,158.033 | 29,987.977 | 27,140.759 | 25,133.517 | 18,839.502 | 24,919.085 | 26,951.03 | 22,982.073 | 24,947.492 | 26,381.045 | 27,444.601 | 29,190.456 | 23,614.781 | 22,223.59 | 22,105.073 | 18,974.455 | 18,540.637 | 19,013.472 | 20,845.436 | 19,134.828 | 17,163.182 | 18,645.257 | 17,950.754 | 20,778.759 | 24,107.366 | 27,453.889 | 27,295.665 | 24,286.163 | 25,382.256 | 21,994.673 | 21,932.398 | 23,091.434 | 20,464.408 | 22,241.358 | 23,561.302 | 28,233.172 | 30,060.436 | 27,833.882 | 24,221.903 | 22,944.567 | 20,877.572 | 20,620.279 | 19,573.421 | 19,004.794 | 16,090.732 | 21,063.175 | 17,459.525 | 12,919.959 | 391.648 | 220.947 | 260.59 | 842.043 | 1,038.027 | 854.026 | 2,377.354 | 23,254.589 | 15,023.414 | 14,901.598 | 13,912.377 | 17,217.417 | 17,520.222 | 15,840.257 | 12,656.989 | 13,023.076 | 13,946.9 | 16,029.717 | 15,434.515 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 99.904 | 843.726 | 328.655 | 432.787 | 542.245 | 178.282 | 87.401 | 89.009 | 108.484 | 179.952 | 271.297 | 361.849 | 176 | 210.036 | 152.43 | 137.862 | 161.135 | 98.724 | 94.133 | -4,204.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current
| 0 | 0 | 203.3 | 0 | 0 | 3,974.935 | 0 | 0 | 0 | 0 | 0 | 4,088.269 | 3,489.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,325.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 7,362.961 | 7,291.77 | 7,422.614 | 9,723.609 | 7,468.804 | 7,245.235 | 7,451.523 | 7,867.536 | 7,947.16 | 7,987.471 | 7,971.107 | 7,968.077 | 7,158.131 | 6,775.334 | 6,949.556 | 6,830.555 | 7,076.809 | 7,087.116 | 7,133.153 | 7,125.894 | 7,066.134 | 7,509.446 | 7,499.067 | 7,265.758 | 7,449.377 | 7,729.277 | 7,736.62 | 7,784.967 | 8,025.032 | 8,173.024 | 8,320.443 | 7,454.072 | 7,591.16 | 7,952.575 | 8,095.398 | 8,143.558 | 8,499.62 | 9,323.691 | 10,616.385 | 10,628.083 | 9,997.15 | 9,198.811 | 8,883.183 | 8,653.576 | 8,706.281 | 8,840.614 | 7,967.699 | 7,193.261 | 7,298.435 | 7,424.236 | 7,332.657 | 592.895 | 297.848 | 7,207.487 | 7,576.853 | 7,844.076 | 7,824.894 | 277.348 | 34.702 | 163.258 | 698.373 | 283.213 | 654.927 | 506.784 | 452.392 | 142.958 |
Other Non-Current Liabilities
| 12,342.428 | 3,852.092 | 11,109.803 | 3,818.034 | 13,475.555 | 11,443.739 | 10,527.659 | 3,172.424 | 12,562.577 | 4,936.409 | 6,123.022 | 12,059.376 | 0 | 3,326.211 | 10,317.024 | 9,037.434 | 10,497.032 | 3,123.615 | 9,369.484 | 1,776.686 | 0 | 10,668.247 | 1,821.241 | 1,387.607 | 9,908.762 | 9,724.418 | 1,237.523 | 8,717.292 | 9,683.898 | 9,432.08 | 9,202.22 | 8,947.297 | 12,449.258 | 4,046.266 | 11,266.835 | 10,836.061 | 3,773.253 | 3,106.08 | 2,942.122 | 2,401.368 | 14,194.363 | 3,219.06 | 11,874.989 | 11,118.653 | 2,066.221 | 1,718.993 | 1,423.149 | 731.443 | 108.447 | 63.12 | 84.77 | 70.28 | 100.986 | 89.256 | 93.62 | 1,807.082 | 2,196.652 | 1,834.724 | 1,640.375 | 1,407.933 | 1,849.714 | 1,575.863 | 1,305.114 | 1,204.238 | 1,803.354 | 1,558.704 | 1,367.317 |
Total Non-Current Liabilities
| 12,342.428 | 11,314.958 | 11,953.529 | 11,569.303 | 13,908.342 | 11,985.984 | 10,705.941 | 10,711.348 | 12,651.586 | 12,992.053 | 14,290.445 | 12,330.672 | 11,819.91 | 10,660.342 | 10,527.061 | 9,189.864 | 10,634.894 | 10,361.558 | 9,468.208 | 9,003.972 | 11,571.983 | 10,668.247 | 9,330.688 | 8,886.674 | 9,908.762 | 9,724.418 | 8,966.8 | 8,717.292 | 9,683.898 | 9,432.08 | 9,202.22 | 8,947.297 | 12,449.258 | 11,637.426 | 11,266.835 | 10,836.061 | 11,916.811 | 11,605.699 | 12,265.814 | 13,017.754 | 14,194.363 | 13,216.21 | 11,874.989 | 11,118.653 | 10,719.796 | 10,425.274 | 10,263.763 | 8,699.142 | 7,301.708 | 7,361.555 | 7,509.006 | 7,402.937 | 693.881 | 387.104 | 7,301.107 | 9,383.935 | 10,040.728 | 9,659.618 | 1,917.723 | 1,442.635 | 2,012.972 | 2,274.236 | 1,588.327 | 1,859.165 | 2,310.138 | 2,011.096 | 1,510.275 |
Total Liabilities
| 40,500.461 | 41,302.935 | 39,094.288 | 36,702.82 | 32,747.844 | 36,905.069 | 37,656.971 | 33,693.421 | 37,599.077 | 39,373.098 | 41,735.045 | 41,521.128 | 35,434.691 | 32,883.932 | 32,632.134 | 28,164.319 | 29,175.531 | 29,375.031 | 30,313.645 | 28,138.8 | 28,735.166 | 29,313.504 | 27,281.441 | 29,665.433 | 34,016.128 | 37,178.307 | 36,262.466 | 33,003.455 | 35,066.154 | 31,426.753 | 31,134.618 | 32,038.731 | 32,913.666 | 33,878.785 | 34,828.137 | 39,069.233 | 41,977.248 | 39,439.582 | 36,487.716 | 35,962.32 | 35,071.935 | 33,836.489 | 31,448.41 | 30,123.447 | 26,810.529 | 31,488.449 | 27,723.287 | 21,619.101 | 7,693.356 | 7,582.503 | 7,769.596 | 8,244.98 | 1,731.908 | 1,241.13 | 9,678.461 | 32,638.525 | 25,064.142 | 24,561.217 | 15,830.099 | 18,660.052 | 19,533.194 | 18,114.492 | 14,245.316 | 14,882.241 | 16,257.038 | 18,040.813 | 16,944.79 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0 | 5,772.41 | 5,772.41 | 5,772.41 | 5,769.811 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 5,772.41 | 2,371.17 | 2,371.17 | 2,371.17 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Retained Earnings
| 0 | 186,710.302 | 180,810.205 | 175,515.344 | 227,895.869 | 225,262.327 | 220,755.787 | 216,703.198 | 218,530.13 | 211,196.303 | 203,058.539 | 200,711.409 | 199,477.941 | 193,686.837 | 189,735.74 | 187,172.793 | 183,470.344 | 182,405.864 | 180,210.026 | 176,398.317 | 175,204.521 | 171,848.817 | 169,900.15 | 168,264.666 | 168,180.878 | 166,813.698 | 165,459.004 | 164,348.447 | 163,368.323 | 161,493.008 | 159,718.48 | 158,828.634 | 156,598.137 | 155,218.516 | 152,079.158 | 149,290.156 | 146,887.862 | 142,605.766 | 136,953.66 | 128,035.643 | 128,763.454 | 126,106.565 | 123,916.873 | 121,087.224 | 118,545.456 | 117,135.271 | 114,344.136 | 113,177.96 | 92,812.264 | 91,652.8 | 91,403.061 | 91,171.705 | 73,837.155 | 74,065.53 | 96,806.673 | 71,493.658 | 69,564.134 | 68,130.098 | 66,229.826 | 64,058.062 | 60,994.893 | 57,419.508 | 54,437.874 | 52,058.904 | 51,219.649 | 50,615.76 | 49,884.687 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 54,035.054 | 55,265.35 | 55,794.142 | 55,941.698 | 55,769.494 | 55,186.248 | 56,785.349 | 56,070.282 | 56,057.543 | 55,390.136 | 55,713.938 | 55,014.328 | 54,515.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 298,147.69 | 102,372.222 | 102,903.62 | 103,098.371 | 47,751.218 | 48,577.605 | 48,918.773 | 48,860.289 | 50,181.762 | 49,744.323 | 49,795.148 | 50,398.711 | 51,441.833 | 50,742.222 | 50,243.825 | 52,178.825 | 108,572.389 | 108,572.389 | 108,572.389 | 110,115.705 | 108,515.023 | 108,515.023 | 108,515.023 | 108,457.657 | 52,178.825 | 52,178.824 | 52,178.824 | 52,178.825 | 52,178.825 | 52,178.825 | 52,178.825 | 52,178.825 | 52,178.825 | 49,465.953 | 49,809.444 | 49,731.224 | 50,537.217 | 52,178.825 | 52,178.825 | 57,431.199 | 52,178.825 | 55,737.663 | 52,863.612 | 50,583.636 | 52,178.825 | 51,033.847 | 51,251.444 | 50,726.14 | 50,863.855 | 51,192.646 | 51,648.88 | 53,974.486 | 1,016.917 | 968.899 | 845.272 | 37,781.331 | 38,552.542 | 38,726.765 | 11,408.55 | 10,516.675 | 11,144.205 | 12,398.184 | 11,127.331 | 12,031.401 | 12,384.018 | 12,096.172 | 10,947.242 |
Total Shareholders Equity
| 298,147.69 | 294,854.933 | 289,486.235 | 284,386.124 | 281,416.898 | 279,612.342 | 275,446.971 | 271,335.896 | 274,761.929 | 266,713.036 | 258,626.097 | 256,882.53 | 256,692.184 | 250,201.47 | 245,751.975 | 242,507.372 | 232,238.793 | 231,290.532 | 229,025.961 | 225,798.378 | 225,282.794 | 222,463.713 | 220,633.151 | 218,730.403 | 218,598.119 | 218,298.859 | 216,678.354 | 216,215.222 | 216,331.712 | 214,577.346 | 213,223.846 | 213,920.121 | 211,214.981 | 210,456.879 | 207,661.012 | 204,793.79 | 203,197.489 | 199,574.193 | 196,052.672 | 191,239.252 | 192,929.69 | 187,616.638 | 182,552.895 | 177,443.27 | 174,816.235 | 173,941.528 | 171,367.99 | 169,676.51 | 149,448.529 | 148,617.856 | 148,824.351 | 150,918.601 | 77,225.242 | 77,405.599 | 100,023.115 | 112,274.989 | 111,116.676 | 109,856.863 | 80,638.376 | 77,574.737 | 75,139.098 | 72,817.692 | 68,565.205 | 67,090.305 | 66,603.667 | 65,711.932 | 63,831.929 |
Total Equity
| 360,682.008 | 358,070.532 | 352,898.055 | 347,206.891 | 343,901.895 | 340,933.088 | 335,576.973 | 330,428.149 | 334,204.892 | 323,894.783 | 313,933.062 | 312,195.868 | 313,603.574 | 304,555.385 | 298,572.568 | 295,561.249 | 295,661.859 | 293,957.503 | 290,548.604 | 286,152.713 | 284,463.995 | 280,548.389 | 277,468.436 | 274,752.76 | 273,868.664 | 272,990.606 | 269,988.11 | 269,430.421 | 267,815.197 | 263,886.419 | 261,519.912 | 261,888.704 | 257,524.397 | 255,340.734 | 250,779.705 | 245,863.891 | 242,360.581 | 236,740.683 | 231,013.362 | 224,393.51 | 224,308.334 | 217,303.444 | 210,445.178 | 203,805.998 | 199,678.913 | 197,841.862 | 193,977.77 | 169,676.51 | 149,448.529 | 148,617.856 | 148,824.351 | 150,918.601 | 77,225.242 | 77,405.599 | 100,023.115 | 112,274.989 | 111,116.676 | 109,856.863 | 80,638.376 | 77,574.737 | 75,139.098 | 72,817.692 | 68,565.205 | 67,090.305 | 66,603.667 | 65,711.932 | 63,831.929 |
Total Liabilities & Shareholders Equity
| 338,648.151 | 399,373.467 | 391,992.343 | 383,909.711 | 376,649.739 | 377,838.157 | 373,233.944 | 364,121.57 | 371,803.97 | 363,267.882 | 355,668.107 | 353,716.996 | 349,038.265 | 337,439.317 | 331,204.702 | 323,725.568 | 324,837.39 | 323,332.533 | 320,862.249 | 314,291.513 | 313,199.161 | 309,861.893 | 304,749.877 | 304,418.193 | 307,884.792 | 310,168.913 | 306,250.576 | 302,433.875 | 302,881.351 | 295,313.172 | 292,654.53 | 293,927.435 | 290,438.063 | 289,219.519 | 285,607.842 | 284,933.124 | 284,337.828 | 276,180.265 | 267,501.078 | 260,355.83 | 259,380.269 | 251,139.933 | 241,893.588 | 233,929.444 | 226,489.442 | 229,330.311 | 221,701.057 | 191,295.61 | 157,141.885 | 156,200.359 | 156,593.947 | 159,163.581 | 78,957.15 | 78,646.729 | 109,701.576 | 144,913.513 | 136,180.818 | 134,418.079 | 96,468.475 | 96,234.789 | 94,672.292 | 90,932.184 | 82,810.521 | 81,972.546 | 82,860.705 | 83,752.745 | 80,776.719 |