Dong-A Socio Holdings Co., Ltd.
KRX:000640.KS
113200 (KRW) • At close December 20, 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 150,331.694 | 134,928.336 | 119,858.546 | 130,118.406 | 152,610.16 | 169,738.433 | 95,129.945 | 103,407.536 | 106,799.067 | 105,344.325 | 99,634.591 | 128,374.989 | 111,564.6 | 83,824.478 | 88,771.246 | 78,684.09 | 59,321.856 | 67,070.533 | 86,822.004 | 118,345.087 | 103,891.092 | 120,258.698 | 107,493.899 | 148,726.376 | 171,595.271 | 164,024.118 | 179,487.937 | 191,691.188 | 204,890.223 | 221,022.013 | 95,936.341 | 108,780.732 | 108,854.211 | 115,674.649 | 119,992.84 | 131,293.877 | 128,861.523 | 128,944.647 | 134,820.81 | 161,748.911 | 171,097.419 | 195,255.227 | 198,183.119 | 211,301.859 | 173,472.394 | 164,045.622 | 381,211.138 | 178,612.631 | 188,251.125 | 144,436.749 | 146,808.963 | 181,757.741 | 177,485.339 | 54,860.632 | 55,761.427 | 38,810.349 | 63,215.353 | 58,938.14 | 63,253.555 | 68,712.315 | 43,247.713 | 41,923.239 | 50,512.475 |
Short Term Investments
| 0 | 19,437.061 | 16,349.345 | 34,832.715 | 38,419.527 | 23,140.955 | 52,006.216 | 8,256.593 | 20,922.465 | 34,535.062 | 33,952.387 | 58,837.665 | 24,971.166 | 60,954.887 | 81,061.649 | 55,671.894 | 69,446.153 | 70,657.559 | 34,076.967 | 54,755.415 | 15,397.174 | 26,244.006 | 9,858.294 | 5,934.265 | 6,412.733 | 4,833.667 | 7,874.85 | 1,106.047 | 4,009.347 | 1,501.797 | 1,704.319 | 2,434.144 | 2,426.392 | 4,002.174 | 4,028.016 | 4,266.948 | 3,872.759 | 3,845.804 | 1,812.108 | 2,247.497 | 3,795.188 | 4,443.108 | 5,918.487 | 7,196.271 | 7,399.888 | 4,654.334 | 4,020.165 | 3,591.108 | 40,364.713 | 10,055.425 | 236.192 | 40.125 | 19.975 | 13.015 | 1,026.155 | 426.75 | 183.09 | 3,398.913 | 47.16 | 38.815 | 46.429 | 60,346.21 | 5,602.485 | 6,339.712 |
Cash and Short Term Investments
| 0 | 150,331.694 | 134,928.336 | 154,691.26 | 168,537.933 | 175,751.115 | 221,744.649 | 103,386.538 | 124,330 | 141,334.129 | 139,296.712 | 158,472.256 | 153,346.155 | 172,519.487 | 164,886.126 | 144,443.141 | 148,130.244 | 129,979.414 | 101,147.5 | 141,577.42 | 133,742.261 | 130,135.097 | 130,116.992 | 113,428.164 | 155,139.109 | 176,428.938 | 171,898.968 | 180,593.984 | 195,700.535 | 206,392.02 | 222,726.332 | 98,370.485 | 111,207.124 | 112,856.385 | 119,702.665 | 124,259.788 | 135,166.636 | 132,707.327 | 130,756.755 | 137,068.307 | 165,544.099 | 175,540.527 | 201,173.714 | 205,379.39 | 218,701.747 | 178,126.728 | 168,065.787 | 384,802.246 | 218,977.344 | 198,306.55 | 144,672.941 | 146,849.088 | 181,777.716 | 177,498.354 | 55,886.787 | 56,188.177 | 38,993.439 | 66,614.266 | 58,985.3 | 63,292.37 | 68,758.744 | 103,593.923 | 47,525.724 | 56,852.187 |
Net Receivables
| 0 | 117,683.329 | 127,049.459 | 116,824.463 | 127,431.376 | 122,094.101 | 138,767.358 | 124,826.163 | 122,971.286 | 0 | 119,864.433 | 112,365.465 | 134,259.075 | 116,022.561 | 109,509.06 | 96,151.835 | 107,029.893 | 100,328.479 | 97,093.468 | 93,563.639 | 99,396.175 | 98,424.44 | 100,329.205 | 90,392.273 | 100,198.645 | 98,969.337 | 92,240.467 | 82,561.18 | 91,358.239 | 91,083.42 | 85,824.687 | 113,087.998 | 81,608.238 | 79,290.442 | 88,195.635 | 83,343.532 | 103,729.758 | 92,444.742 | 57,071.672 | 85,597.562 | 79,695.042 | 78,297.622 | 82,177.252 | 76,918.748 | 67,187.273 | 77,029.974 | 64,453.456 | 180,919.475 | 149,821.528 | 150,971.053 | 155,836.056 | 138,014.855 | 128,803.684 | 155,252.35 | 128,359.203 | 132,726.732 | 129,968.337 | 129,752.512 | 129,267.31 | 116,962.12 | 123,294.375 | 131,265.256 | 131,067.719 | 135,904.222 |
Inventory
| 0 | 157,654.207 | 130,544.642 | 117,852.348 | 119,900.516 | 101,707.117 | 104,809.925 | 98,997.903 | 104,183.855 | 95,978.232 | 86,782.442 | 76,058.979 | 90,549.189 | 80,809.32 | 78,485.569 | 79,648.458 | 78,696.998 | 75,174.343 | 71,605.279 | 74,668.823 | 67,404.431 | 87,120.926 | 80,623.431 | 81,362.122 | 80,019.826 | 78,928.015 | 79,023.612 | 77,260.517 | 75,404.916 | 86,397.945 | 85,377.132 | 85,588.55 | 110,301.282 | 106,382.369 | 172,428.949 | 154,736.753 | 141,737.89 | 136,763.523 | 130,896.947 | 122,792.078 | 140,076.049 | 132,712.358 | 105,342.057 | 107,518.145 | 115,104.793 | 102,906.079 | 100,610.046 | 183,160.263 | 127,917.491 | 109,670.794 | 115,605.966 | 118,548.998 | 112,423.945 | 109,258.569 | 111,356.362 | 125,652.643 | 136,301.966 | 124,611.235 | 99,389.462 | 91,418.628 | 86,014.079 | 96,242.53 | 90,033.899 | 85,986.552 |
Other Current Assets
| 451,326.113 | 39,452.115 | 33,003.509 | 24,435.668 | 14,621.523 | 17,980.165 | 14,008.148 | 16,194.189 | 10,126.645 | 10,539.061 | 14,051.95 | 21,828.481 | 6,814.592 | 6,679.59 | 6,151.202 | 105,331.568 | 11,942.741 | 8,012.301 | 10,935.228 | 7,405.983 | 7,294.169 | 9,844.811 | 9,555.232 | 8,277.047 | 14,038.794 | 9,029.525 | 10,719.916 | 10,781.86 | 10,577.568 | 10,075.695 | 8,063.067 | 8,262.735 | 8,158.71 | 8,805.076 | 13,827.032 | 11,272.446 | 158,802.622 | 18,135.425 | 21,267.421 | 10,445.796 | 10,904.078 | 13,498.504 | 7,681.324 | 7,549.988 | 8,998.948 | 77,029.973 | 64,453.457 | 181,930.678 | 149,821.529 | 150,971.052 | 155,836.057 | 138,014.854 | 129,045.332 | 155,437.106 | 128,547.162 | 132,989.915 | 130,167.716 | 129,959.642 | 139,755.998 | 127,472.478 | 129,230.481 | 131,762.374 | 131,458.566 | 136,302.14 |
Total Current Assets
| 451,326.113 | 465,121.345 | 425,525.946 | 413,803.74 | 430,491.348 | 417,532.498 | 479,330.079 | 338,341.608 | 361,611.786 | 368,758.845 | 359,995.538 | 358,552.484 | 384,969.011 | 376,030.958 | 359,031.957 | 329,423.167 | 345,799.875 | 313,494.537 | 280,781.476 | 315,287.124 | 307,837.037 | 325,525.275 | 320,624.86 | 291,703.043 | 344,607.695 | 360,280.18 | 352,274.685 | 353,919.931 | 370,015.303 | 391,042.558 | 399,474.86 | 302,526.204 | 306,972.36 | 306,428.783 | 393,197.755 | 373,047.061 | 435,707.148 | 379,976.703 | 339,922.457 | 355,838.016 | 395,402.611 | 399,140.033 | 395,468.358 | 397,235.342 | 408,873.612 | 358,062.78 | 333,129.29 | 748,881.984 | 496,716.364 | 458,948.396 | 416,114.964 | 403,412.94 | 423,246.993 | 442,194.029 | 295,790.311 | 314,830.735 | 305,463.121 | 321,185.143 | 298,130.76 | 282,183.476 | 284,003.304 | 331,598.827 | 269,018.189 | 279,140.879 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 770,381.693 | 766,311.237 | 755,245.661 | 723,638.977 | 671,452.007 | 615,003.66 | 593,151.915 | 582,414.044 | 577,494.091 | 579,056.121 | 569,085.254 | 571,937.498 | 465,116.218 | 464,667.14 | 452,141.517 | 438,970.3 | 437,174.851 | 429,348.529 | 433,060.935 | 414,189.409 | 407,995.143 | 397,328.964 | 347,029.577 | 338,110.732 | 336,449.045 | 337,111.371 | 338,802.98 | 344,526.483 | 346,428.729 | 349,721.991 | 355,187.443 | 327,276.712 | 323,160.87 | 453,920.13 | 440,834.808 | 373,906.284 | 367,822.694 | 448,835.186 | 428,783.684 | 409,581.091 | 397,388.79 | 384,483.693 | 366,401.626 | 336,478.223 | 319,189.02 | 301,270.04 | 778,176.312 | 546,637.911 | 513,097.393 | 523,998.071 | 524,998.533 | 479,823.392 | 477,722.286 | 471,893.301 | 326,216.382 | 317,782.386 | 301,387.546 | 271,799.621 | 256,054.578 | 244,040.101 | 228,458.739 | 218,379.746 | 214,351.891 |
Goodwill
| 0 | 0 | 0 | 60,403.132 | 0 | 0 | 0 | 61,294.545 | 0 | 0 | 0 | 61,294.545 | 0 | 0 | 0 | 25,299.006 | 25,299.006 | 25,299.006 | 25,299.006 | 25,299.006 | 20,571.81 | 20,571.81 | 20,571.81 | 20,571.81 | 8,756.369 | 8,398.606 | 8,398.606 | 8,398.606 | 4,187.054 | 4,187.054 | 4,187.054 | 4,187.054 | 4,187.055 | 4,187.054 | 4,392.619 | 4,392.619 | 4,392.619 | 4,392.619 | 4,392.619 | 4,392.619 | 4,392.618 | 2,277.698 | 2,277.698 | 2,277.698 | 2,277.698 | 981.679 | 981.679 | 981.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 144,090.329 | 143,805.717 | 71,790.645 | 130,232.768 | 124,607.404 | 123,003.608 | 60,192.576 | 119,681.361 | 121,052.636 | 113,696.473 | 51,927.466 | 104,133.806 | 51,535.17 | 44,566.116 | 19,841.768 | 20,170.794 | 20,072.822 | 20,405.736 | 20,354.214 | 26,073.99 | 27,247.494 | 28,184.42 | 27,548.605 | 22,762.246 | 16,606.223 | 17,499.815 | 18,056.889 | 13,114.559 | 13,304.133 | 13,662.231 | 14,173.864 | 14,721.702 | 15,360.243 | 17,337.369 | 18,139.527 | 18,960.376 | 19,680.809 | 9,467.774 | 9,509.294 | 9,243.383 | 8,874.599 | 9,319.868 | 10,040.926 | 7,125.194 | 7,345.303 | 6,962.507 | 17,025.937 | 16,962.811 | 17,502.86 | 15,421.46 | 15,230.989 | 2,930.429 | 3,135.675 | 2,795.593 | 2,824.281 | 2,924.108 | 2,646.608 | 2,486.38 | 2,726.773 | 2,612.132 | 2,915.518 | 2,864.305 | 2,708.446 |
Goodwill and Intangible Assets
| 0 | 144,090.329 | 143,805.717 | 132,193.777 | 130,232.768 | 124,607.404 | 123,003.608 | 121,487.121 | 119,681.361 | 121,052.636 | 113,696.473 | 113,222.011 | 104,133.806 | 51,535.17 | 44,566.116 | 45,140.774 | 45,469.8 | 45,371.828 | 45,704.742 | 45,653.22 | 46,645.8 | 47,819.304 | 48,756.23 | 48,120.415 | 31,518.615 | 25,004.829 | 25,898.421 | 26,455.495 | 17,301.613 | 17,491.187 | 17,849.285 | 18,360.918 | 18,908.757 | 19,547.297 | 21,729.988 | 22,532.146 | 23,352.995 | 24,073.428 | 13,860.393 | 13,901.913 | 13,636.001 | 11,152.297 | 11,597.566 | 12,318.624 | 9,402.892 | 8,326.982 | 7,944.186 | 18,007.616 | 16,962.811 | 17,502.86 | 15,421.46 | 15,230.989 | 2,930.429 | 3,135.675 | 2,795.593 | 2,824.281 | 2,924.108 | 2,646.608 | 2,486.38 | 2,726.773 | 2,612.132 | 2,915.518 | 2,864.305 | 2,708.446 |
Long Term Investments
| 0 | 624,444.633 | 636,647.347 | 627,876.351 | 608,133.306 | 611,229.328 | 571,694.057 | 636,157.027 | 630,857.354 | 598,061.998 | 592,068.093 | 569,988.212 | 628,758.176 | 602,800.27 | 552,146.955 | 605,765.232 | 455,812.218 | 482,046.95 | 523,741.824 | 483,149.944 | 525,691.14 | 509,619.105 | 526,597.541 | 525,923.574 | 711,199.1 | 711,448.639 | 701,779.625 | 705,085.41 | 714,175.604 | 705,875.255 | 692,876.788 | 699,892.374 | 520,035.992 | 512,359.923 | 370,213.833 | 368,106.149 | 369,761.454 | 423,206.88 | 285,792.705 | 261,239.798 | 235,995.571 | 239,662.376 | 208,114.223 | 188,583.709 | 177,172.021 | 168,652.827 | 177,919.796 | 129,700.39 | 124,762.608 | 158,140.319 | 164,477.57 | 163,440.118 | 231,659.561 | 238,469.581 | 227,645.734 | 128,820.4 | 122,128.034 | 113,125.255 | 110,629.89 | 107,776.015 | 108,412.744 | 50,869.034 | 105,362.519 | 103,540.254 |
Tax Assets
| 0 | 20,824.503 | -143,805.717 | 71,790.645 | 66,290.181 | 54,980.152 | -571,694.057 | -636,157.027 | -630,857.354 | 0 | -592,068.093 | 80,540.377 | 46,164.918 | 82,167.972 | 102,294.068 | 78,635.643 | 6,696.071 | 6,080.815 | 6,437.038 | 6,858.825 | 8,536.681 | 9,373.581 | 9,385.615 | 10,580.477 | 6,109.981 | 5,221.358 | 7,626.511 | 8,659.513 | 8,712.484 | 8,420.918 | 9,777.238 | 10,590.143 | 3,036.492 | 2,931.52 | 4,447.232 | 228.511 | 549.888 | 1,125.905 | 18,777.819 | 21,298.321 | 22,906.419 | 21,386.536 | 0 | 23,740.422 | 0 | 0 | 0 | 48,342.459 | 79,374.129 | 52,639.521 | 0 | 0 | 15,303.348 | 6,015.348 | 5,897.841 | 24,851.95 | 25,000.92 | 24,125.295 | 28,578.893 | 27,234.869 | 26,462.464 | 23,208.002 | 10,085.335 | 7,442.6 |
Other Non-Current Assets
| 1,584,611.6 | 30,199.088 | 155,597.421 | -43,803.823 | 273.45 | 276.652 | 653,229.654 | 678,471.423 | 671,656.494 | 52,460.913 | 647,228.842 | -0.001 | 408.421 | 705.646 | 425.699 | 0 | 87,584.805 | 88,887.272 | 53,223.886 | 74,566.898 | 33,390.459 | 44,177.947 | 28,038.499 | 18,575.695 | 35,255.838 | 33,443.29 | 29,334.049 | 26,521.948 | 28,700.645 | 28,461.522 | 28,723.535 | 15,658.437 | 15,785.246 | 17,331.725 | 18,438.595 | 18,769.416 | 23,111.405 | 22,322.209 | 7.93 | 7.93 | 7.931 | 7.623 | 19,646.658 | -0 | 26,677.186 | 24,151.589 | 19,630.798 | 0 | 3,608.962 | -0.001 | 35,823.184 | 35,869.638 | 22,011.74 | 20,684.584 | 21,736.798 | 19,869.495 | 20,224.885 | 22,911.811 | 17,817.845 | 17,858.535 | 17,043.574 | 78,770.279 | 18,535.539 | 18,276.727 |
Total Non-Current Assets
| 1,584,611.6 | 1,569,115.743 | 1,558,556.005 | 1,543,302.611 | 1,528,568.682 | 1,462,545.543 | 1,391,236.922 | 1,393,110.459 | 1,373,751.9 | 1,349,069.638 | 1,339,981.436 | 1,332,835.852 | 1,351,402.818 | 1,202,325.276 | 1,164,099.978 | 1,181,683.166 | 1,034,533.194 | 1,059,561.717 | 1,058,456.019 | 1,043,289.821 | 1,028,453.488 | 1,018,985.079 | 1,010,106.849 | 950,229.739 | 1,122,194.266 | 1,111,567.161 | 1,101,749.977 | 1,105,525.346 | 1,113,416.829 | 1,106,677.611 | 1,098,948.837 | 1,099,689.315 | 885,043.199 | 875,331.335 | 868,749.778 | 850,471.029 | 790,682.026 | 838,551.116 | 767,274.033 | 725,231.646 | 682,127.013 | 669,597.622 | 623,842.14 | 591,044.381 | 549,730.322 | 520,320.418 | 506,764.82 | 974,226.777 | 771,346.421 | 741,380.092 | 739,720.285 | 739,539.278 | 751,728.47 | 746,027.474 | 729,969.267 | 502,582.508 | 488,060.333 | 464,196.515 | 431,312.629 | 411,650.77 | 398,571.015 | 384,221.572 | 355,227.444 | 346,319.918 |
Total Assets
| 2,035,937.714 | 2,034,237.088 | 1,984,081.951 | 1,957,106.35 | 1,959,060.03 | 1,880,078.041 | 1,870,567.001 | 1,731,452.067 | 1,735,363.686 | 1,717,828.483 | 1,699,976.973 | 1,691,388.336 | 1,736,371.829 | 1,578,356.234 | 1,523,131.935 | 1,511,106.333 | 1,380,333.068 | 1,373,056.253 | 1,339,237.495 | 1,358,576.945 | 1,336,290.525 | 1,344,510.354 | 1,330,731.709 | 1,241,932.782 | 1,466,801.961 | 1,471,847.342 | 1,454,024.662 | 1,459,445.277 | 1,483,432.132 | 1,497,720.169 | 1,498,423.697 | 1,402,215.52 | 1,192,015.559 | 1,181,760.117 | 1,261,947.534 | 1,223,518.09 | 1,226,389.174 | 1,218,527.819 | 1,107,196.49 | 1,081,069.661 | 1,077,529.624 | 1,068,737.655 | 1,019,310.497 | 988,279.723 | 958,603.934 | 878,383.199 | 839,894.11 | 1,723,108.761 | 1,268,062.784 | 1,200,328.488 | 1,155,835.249 | 1,142,952.218 | 1,174,975.463 | 1,188,221.503 | 1,025,759.578 | 817,413.243 | 793,523.454 | 785,381.659 | 729,443.389 | 693,834.246 | 682,574.319 | 715,820.399 | 624,245.633 | 625,460.797 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 53,228.832 | 48,757.361 | 43,605.071 | 49,124.813 | 42,964.955 | 38,440.26 | 35,708.867 | 45,325.589 | 41,625.951 | 38,272.851 | 25,864.365 | 32,680.525 | 34,644.732 | 31,663.706 | 33,692.513 | 31,707.428 | 34,901.599 | 28,741.496 | 32,505.406 | 28,855.398 | 36,596.478 | 28,426.851 | 25,239.576 | 29,815.746 | 32,583.143 | 26,394.271 | 24,671.683 | 23,548.961 | 27,071.256 | 19,209.489 | 23,119.923 | 0 | 0 | 34,260.226 | 31,221.602 | 31,216.128 | 31,473.719 | 29,488.397 | 20,636.383 | 47,664.653 | 49,089.893 | 21,920.678 | 30,536.692 | 40,336.836 | 39,765.403 | 33,313.23 | 47,846.641 | 52,116.844 | 63,245.418 | 41,149.343 | 43,439.021 | 42,704.225 | 40,889.229 | 34,962.374 | 33,629.736 | 35,890.334 | 32,711.005 | 36,089.338 | 36,249.352 | 30,053.705 | 40,179.606 | 36,153.85 | 30,723.882 |
Short Term Debt
| 0 | 452,275.559 | 514,825.31 | 420,088.777 | 426,240.83 | 522,675.923 | 477,040.098 | 409,783.53 | 378,972.044 | 365,962.283 | 381,822.062 | 324,172.024 | 345,774.139 | 315,446.048 | 269,798.622 | 240,465.85 | 216,160.79 | 217,676.101 | 260,309.253 | 306,781.172 | 247,401.101 | 247,766.123 | 288,385.393 | 145,740.493 | 232,414.243 | 166,639.464 | 242,726.02 | 227,037.266 | 212,902.835 | 237,162.195 | 185,852.548 | 243,122.227 | 336,145.484 | 341,861.134 | 362,096.892 | 390,047.641 | 369,005.108 | 385,829.902 | 382,667.135 | 297,341.556 | 303,072.927 | 266,845.937 | 193,388.642 | 232,292.565 | 210,680.248 | 162,636.757 | 159,980.317 | 214,274.416 | 243,174.09 | 104,913.393 | 105,864.472 | 101,538.386 | 69,007.516 | 97,878.064 | 197,305.425 | 164,662.226 | 165,466.689 | 166,444.994 | 127,180.237 | 115,324.547 | 100,733.52 | 109,459.818 | 112,146.741 | 124,296.468 |
Tax Payables
| 0 | 8,764.35 | 15,015.781 | 13,086.655 | 10,288.454 | 9,039.303 | 12,864.602 | 14,759.785 | 4,215.305 | 3,341.505 | 14,050.293 | 22,235.21 | 6,072.506 | 6,694.649 | 7,101.749 | 9,647.856 | 4,552.573 | 3,914.14 | 5,401.942 | 12,056.69 | 3,639.275 | 5,031.639 | 5,429.689 | 8,573.935 | 13,866.08 | 12,550.634 | 10,906.109 | 9,162.375 | 12,982.571 | 12,185.636 | 18,499.125 | 19,724.772 | 13,824.629 | 14,009.8 | 19,450.777 | 19,641.203 | 14,325.403 | 10,404.031 | 9,739.092 | 10,146.687 | 11,974.621 | 8,220.165 | 10,991.733 | 11,713.182 | 17,361.403 | 15,703.807 | 25,077.606 | 18,718.436 | 25,592.881 | 24,236.281 | 24,180.444 | 22,405.242 | 14,429.529 | 22,897.361 | 21,453.802 | 20,670.971 | 18,577.808 | 19,830.927 | 21,664.279 | 18,935.386 | 27,914.91 | 46,926.629 | 44,878.346 | 57,244.88 |
Deferred Revenue
| 0 | 0 | 15,015.781 | 28,054.86 | 108,480.195 | 106,598.045 | 0 | 15,183.009 | 0 | 0 | 0 | 117,245.336 | 106,344.265 | 75,976.571 | 75,348.186 | 74,261.883 | 59,441.755 | 60,355.384 | 56,707.644 | 75,111.994 | 83,326.965 | 81,326.59 | 81,979.025 | 74,459.373 | 85,004 | 78,678.605 | 10,906.109 | 71,256.268 | 12,982.571 | 12,185.636 | 89,507.609 | 88,897.633 | 0 | 0 | 19,450.777 | 114,257.765 | 14,325.403 | 10,404.031 | 92,974.095 | 110,556.493 | 111,025.969 | 8,220.165 | 131,037.048 | 122,535.574 | 115,765.602 | 15,703.807 | 25,077.606 | 234,690.454 | 25,592.881 | 24,236.281 | 111,201.786 | 22,405.242 | 89,144.064 | 22,897.361 | 103,331.237 | 97,750.087 | 18,577.808 | 97,826.52 | 92,591.462 | 81,693.454 | 95,504.642 | 102,994.218 | 96,027.961 | 118,749.243 |
Other Current Liabilities
| 644,291.088 | 160,370.379 | 54,488.517 | 152,149.398 | -72,741.848 | -188,825.619 | 124,882.708 | 90,650.524 | 99,356.321 | 119,343.465 | 23,222.707 | 95,010.125 | -92,419.835 | -74,149.583 | -72,488.729 | -9,933.889 | -48,469.031 | -50,491.331 | -51,790.003 | 63,055.303 | 8,786.081 | 10,881.467 | -61,376.6 | -8,573.935 | 71,137.919 | -12,550.632 | 58,320.448 | 62,093.893 | 58,037.421 | 53,496.862 | -18,499.124 | -19,724.772 | 94,920.747 | 92,968.653 | 62,995.732 | 94,616.562 | 107,410.688 | 103,735.205 | 83,235.002 | -10,146.687 | -11,974.619 | 105,259.9 | -10,991.732 | -11,713.182 | -17,361.402 | 99,771.312 | 120,676.324 | 215,972.019 | 91,591.487 | 87,972.431 | 87,021.34 | 86,606.895 | 74,714.534 | 79,153.191 | 81,877.436 | 77,079.117 | 75,309.481 | 77,995.592 | 70,927.184 | 62,758.067 | 67,589.73 | 56,067.588 | 51,149.616 | 61,504.364 |
Total Current Liabilities
| 644,291.088 | 674,639.121 | 633,086.969 | 628,929.901 | 629,872.638 | 608,089.955 | 653,227.668 | 566,085.716 | 527,869.259 | 530,273.204 | 457,367.913 | 467,281.724 | 504,795.866 | 434,588.987 | 386,771.719 | 348,420.246 | 322,835.271 | 326,711.275 | 356,077.976 | 414,398.571 | 372,008.82 | 381,602.297 | 342,844.358 | 319,898.815 | 347,233.988 | 356,579.819 | 360,159.066 | 322,965.217 | 333,436.93 | 354,287.221 | 384,077.256 | 444,037.416 | 444,890.86 | 448,839.587 | 517,705.181 | 535,527.008 | 536,282.73 | 541,846.888 | 505,129.626 | 428,534.431 | 461,763.551 | 437,636.06 | 346,346.369 | 385,364.831 | 366,782.687 | 317,877.279 | 339,047.477 | 496,811.512 | 412,475.302 | 280,367.523 | 258,215.599 | 253,989.544 | 200,855.804 | 240,817.845 | 335,599.037 | 296,042.05 | 295,244.312 | 296,982.518 | 255,861.038 | 233,267.352 | 226,291.865 | 252,633.641 | 244,328.553 | 273,769.594 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 283,544.415 | 291,606.7 | 271,792.893 | 248,952.376 | 208,834.546 | 175,532.785 | 142,350.713 | 167,633.746 | 170,420.295 | 237,687.675 | 213,411.372 | 189,753.109 | 195,356.109 | 223,615.745 | 247,420.32 | 262,709.1 | 264,461.836 | 195,090.1 | 161,728.769 | 136,178 | 157,165 | 191,521.304 | 150,673.475 | 134,980.807 | 136,059.688 | 136,746.967 | 171,469.833 | 173,793.513 | 179,753.883 | 177,192.414 | 29,275.157 | 32,923.033 | 33,570.91 | 49,074.787 | 39,722.61 | 39,430.54 | 38,631.249 | 21,845.31 | 74,292.76 | 53,723.4 | 71,153.75 | 112,278.886 | 62,904.021 | 64,112.467 | 65,456.363 | 29,060.844 | 267,933.33 | 33,771.938 | 135,359.676 | 134,488.856 | 143,665.878 | 170,096.647 | 169,297.877 | 55,805.096 | 98,089.799 | 96,881.453 | 102,738.862 | 96,453.533 | 95,310.799 | 104,939.496 | 122,003.517 | 60,498.864 | 40,830.745 |
Deferred Revenue Non-Current
| 0 | 0 | 70,136.137 | 13,527.827 | 12,799.014 | 12,408.254 | 0 | 8,797.332 | 0 | 0 | 0 | 8,340.255 | 20,677.661 | 16,998.083 | 15,902.962 | 12,189.005 | 18,732.649 | 15,662.69 | 14,741.218 | 60 | 55,174.675 | 51,107.552 | 47,402.73 | 15,494.817 | 1,524.628 | 3,810.628 | 6,096.628 | 8,382.628 | 10,668.628 | 12,954.628 | 15,240.628 | 17,526.628 | 0 | 6,771.86 | 0 | 20,922.767 | 24,285.617 | 26,026.931 | 0 | 24,243.688 | 15.586 | 1,197.891 | 16,431.323 | 10,066.967 | 0 | 742.367 | 532.349 | 6,682.937 | 38.742 | 107.352 | 25.203 | 1.479 | 31,402.485 | 33,654.211 | 31,069.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 5,436.944 | 5,759.529 | 2,965.09 | 13,471.281 | 14,685.262 | 14,909.093 | 12,317.465 | 14,456.404 | 15,367.409 | 15,399.587 | 14,290.658 | 13,967.797 | 12,847.971 | 13,471.742 | 14,353.131 | 21,616.93 | 21,848.896 | 22,464.462 | 22,325.604 | 20,431.992 | 20,417.251 | 19,810.572 | 20,102.673 | 35,328.613 | 33,827.248 | 33,618.373 | 33,934.247 | 36,428.986 | 34,679.626 | 31,856.721 | 31,888.763 | 32,083.294 | 30,755.294 | 25,018.804 | 24,704.171 | 22,183.542 | 24,980.776 | 19,988.919 | 19,520.26 | 18,701.155 | 17,944.058 | 21,805.855 | 15,339.572 | 22,599.336 | 20,333.332 | 23,251.094 | 37,095.029 | 25,175.004 | 25,417.493 | 27,502.684 | 27,924.417 | 44,898.405 | 30,596.944 | 17,989.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 322,823.546 | 26,515.367 | 25,679.354 | 12,581.337 | 13,527.827 | 28,213.089 | 25,857.127 | 3,240.052 | 34,678.777 | 18,850.303 | 31,363.045 | 25,654.666 | 19,710.953 | 29,846.054 | 29,374.704 | 143.017 | 40,349.578 | 21,848.896 | 37,205.68 | 13,160.136 | 20,491.992 | 0 | 67,213.301 | 20,102.673 | 15,981.407 | 12,794.406 | 11,553.419 | 50,761.775 | 14,395.857 | 62,771.668 | 60,547.722 | 3,630.133 | 40,609.755 | 30,774.05 | 49,986.094 | 45,626.938 | 22,183.543 | 0 | 48,922.357 | 0 | 49,488.648 | 42,933.393 | 38,237.177 | 25,406.539 | 38,607.409 | 21,004.52 | 16,424.861 | 33,344.308 | 74,817.555 | 20,988.372 | 19,200.569 | 22,921.615 | 0.001 | 0.001 | 0.001 | 28,487.512 | 30,096.514 | 29,846.883 | 30,321.093 | 27,582.694 | 24,081.546 | 27,659.698 | 27,103.506 | 25,221.127 |
Total Non-Current Liabilities
| 322,823.546 | 315,496.726 | 323,045.582 | 300,867.148 | 288,750.498 | 249,455.889 | 216,299.005 | 166,705.562 | 202,312.523 | 204,638.008 | 269,050.72 | 239,066.037 | 230,141.722 | 225,202.163 | 252,990.449 | 273,962.456 | 303,058.678 | 301,973.422 | 232,295.78 | 197,274.508 | 211,844.667 | 228,689.803 | 258,734.605 | 186,270.965 | 187,815.455 | 186,491.97 | 188,015.389 | 222,231.608 | 235,286.982 | 242,525.551 | 237,740.136 | 82,320.68 | 73,532.788 | 71,116.82 | 99,060.881 | 85,349.548 | 85,899.7 | 89,638.958 | 70,767.667 | 118,056.708 | 103,212.048 | 114,087.143 | 150,516.063 | 88,310.56 | 102,719.876 | 107,536.582 | 69,269.148 | 345,055.603 | 133,803.239 | 181,872.893 | 181,217.312 | 194,513.389 | 246,397.538 | 233,549.033 | 104,863.321 | 126,577.311 | 126,977.967 | 132,585.745 | 126,774.626 | 122,893.493 | 129,021.042 | 149,663.215 | 87,602.37 | 66,051.872 |
Total Liabilities
| 967,114.634 | 990,135.847 | 956,132.552 | 929,797.049 | 918,623.136 | 857,545.844 | 869,526.673 | 732,791.277 | 730,181.782 | 734,911.212 | 726,418.633 | 706,347.762 | 734,937.588 | 659,791.15 | 639,762.169 | 622,382.702 | 625,893.949 | 628,684.696 | 588,373.755 | 611,673.079 | 583,853.486 | 610,292.1 | 601,578.963 | 506,169.78 | 535,049.443 | 543,071.789 | 548,174.454 | 545,196.825 | 568,723.913 | 596,812.772 | 621,817.392 | 526,358.097 | 518,423.648 | 519,956.407 | 616,766.062 | 620,876.555 | 622,182.43 | 631,485.845 | 575,897.293 | 546,591.139 | 564,975.599 | 551,723.203 | 496,862.432 | 473,675.391 | 469,502.563 | 425,413.861 | 408,316.625 | 841,867.115 | 546,278.54 | 462,240.416 | 439,432.911 | 448,502.934 | 447,253.343 | 474,366.878 | 440,462.358 | 422,619.361 | 422,222.279 | 429,568.263 | 382,635.664 | 356,160.846 | 355,312.907 | 402,296.856 | 331,930.923 | 339,821.466 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 33,279.59 | 71,576.244 | 71,532.703 | 72,656.346 | 192,204.854 | 69,096.878 | 70,024.357 | 70,822.571 | 193,491.248 | 70,066.968 | 70,643.627 | 69,494.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.565 | 31,744.01 | 31,737.53 | 31,640.865 | 30,776.73 | 30,776.73 | 30,691.485 | 30,691.485 | 30,691.485 | 30,691.485 | 30,691.485 | 30,691.485 | 30,691.47 | 30,691.47 | 30,691.47 | 30,691.47 | 30,691.47 | 30,691.14 | 30,691.14 | 30,690.595 | 30,689.565 | 30,251.565 | 24,209.955 | 24,209.955 | 23,881.455 | 23,333.955 | 23,333.955 | 22,626.955 | 22,626.955 | 22,407.955 | 21,698.195 | 21,698.195 | 21,698.195 | 21,698.195 | 21,698.195 | 21,698.195 | 20,667.06 | 55,675 | 55,675 | 55,675 | 55,675 | 55,675 | 55,675 | 55,675 | 53,325 | 52,280 | 52,280 | 52,280 | 51,265 | 51,265 | 51,265 | 50,255 | 50,255 | 50,255 |
Retained Earnings
| 0 | 0 | 741,540.544 | 726,045.359 | 755,650.688 | 737,570.262 | 715,901.101 | 711,520.036 | 714,381.196 | 692,327.3 | 683,483.214 | 693,854.495 | 712,559.779 | 649,957.822 | 634,284.931 | 639,420.762 | 508,025.248 | 495,207.656 | 488,702.592 | 484,602.531 | 461,197.927 | 476,846.541 | 471,164.694 | 445,015.197 | 669,351.51 | 665,297.939 | 640,182.305 | 647,940.713 | 651,046.805 | 636,933.862 | 613,862.462 | 621,222.515 | 609,799.058 | 597,247.206 | 482,812.797 | 479,510.149 | 480,534.459 | 481,779.331 | 429,884.062 | 436,279.924 | 440,412.698 | 466,711.27 | 464,840.723 | 470,698.892 | 471,112.733 | 457,572.938 | 431,769.142 | 461,062.393 | 377,693.132 | 388,270.036 | 369,478.06 | 361,129.667 | 319,894.487 | 308,673.618 | 275,507.692 | 252,027.207 | 231,337.393 | 216,748.536 | 203,988.473 | 185,416.883 | 175,472.27 | 164,335.344 | 155,281.477 | 150,511.145 |
Accumulated Other Comprehensive Income/Loss
| 0 | -142,651.978 | -69,992.254 | -190,315.146 | -71,576.244 | -71,532.703 | -72,656.346 | -192,204.854 | -69,096.878 | -70,024.357 | -70,822.571 | -193,491.248 | -70,066.968 | -70,643.627 | -69,494.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,054,502.067 | 1,140,566.139 | 381,619.374 | 444,996.406 | 381,619.373 | 381,619.373 | 309,984.351 | 430,929.249 | 381,619.373 | 381,619.373 | 381,619.373 | 433,052.242 | 381,465.803 | 379,322.037 | 360,156.6 | 410,069.928 | 166,429.294 | 359,766.587 | 365,880.803 | 368,190.039 | 406,596.089 | 373,612.131 | 373,611.93 | 368,189.838 | 368,189.68 | 369,012.228 | 369,012.227 | 374,426.398 | 369,004.304 | 368,994.285 | 367,904.783 | 359,560.412 | 175,211.187 | 175,211.187 | 173,305.674 | 158,020.997 | 224,602.489 | 212,124.631 | 211,217.188 | 207,454.82 | 189,910.466 | -14,028.017 | 188,880.103 | -20,805.539 | -45,768.225 | -68,310.307 | -53,627.173 | 332,114.907 | 288,416.112 | 294,143.035 | 291,249.277 | 277,644.615 | 352,152.633 | 349,506.007 | 256,464.527 | 90,486.675 | 87,683.781 | 86,784.86 | 91,554.252 | 100,991.518 | 100,524.142 | 98,933.199 | 86,778.233 | 84,873.186 |
Total Shareholders Equity
| 1,054,502.067 | 1,029,658.726 | 1,013,277.206 | 1,012,471.183 | 1,025,803.36 | 1,007,766.475 | 984,973.67 | 981,988.996 | 987,013.234 | 964,031.859 | 954,389.558 | 965,159.5 | 984,055.899 | 918,565.084 | 883,369.767 | 888,711.348 | 754,426.849 | 744,359.298 | 749,065.913 | 745,141.491 | 750,674.744 | 732,532.97 | 727,481.239 | 734,194.188 | 930,209.089 | 927,262.078 | 904,363.527 | 912,753.404 | 914,708.22 | 900,907.398 | 876,606.305 | 875,857.423 | 673,591.911 | 661,803.71 | 540,763.36 | 521,601.026 | 541,994.036 | 535,597.896 | 482,799.656 | 485,725.413 | 472,559.874 | 474,381.448 | 478,321.504 | 471,591.548 | 447,042.703 | 410,960.826 | 398,809.029 | 848,852.299 | 721,784.244 | 738,088.071 | 716,402.337 | 694,449.282 | 727,722.12 | 713,854.625 | 585,297.219 | 394,793.882 | 371,301.174 | 355,813.396 | 346,807.725 | 337,673.401 | 327,261.412 | 313,523.543 | 292,314.71 | 285,639.331 |
Total Equity
| 1,068,823.079 | 1,044,101.241 | 1,027,949.399 | 1,027,309.302 | 1,040,436.895 | 1,022,532.197 | 1,001,040.328 | 998,660.79 | 1,005,181.904 | 982,917.271 | 973,558.341 | 985,040.574 | 1,001,434.241 | 918,565.084 | 883,369.767 | 888,723.631 | 754,439.12 | 744,371.557 | 750,863.739 | 746,903.866 | 752,437.039 | 734,218.253 | 729,152.746 | 735,763.001 | 931,752.518 | 928,775.553 | 905,850.207 | 914,248.453 | 914,708.22 | 900,907.398 | 876,606.305 | 875,857.423 | 673,591.911 | 661,803.71 | 645,181.472 | 602,641.535 | 604,206.744 | 587,041.974 | 531,299.197 | 534,478.522 | 512,554.026 | 517,014.452 | 522,448.065 | 514,604.332 | 489,101.37 | 452,969.338 | 431,577.485 | 881,241.645 | 721,784.244 | 738,088.071 | 716,402.337 | 694,449.282 | 727,722.12 | 713,854.625 | 585,297.219 | 394,793.882 | 371,301.174 | 355,813.396 | 346,807.725 | 337,673.401 | 327,261.412 | 313,523.543 | 292,314.71 | 285,639.331 |
Total Liabilities & Shareholders Equity
| 2,021,616.701 | 2,034,237.088 | 1,984,081.951 | 1,957,106.35 | 1,944,426.496 | 1,880,078.041 | 1,870,567.001 | 1,731,452.067 | 1,735,363.686 | 1,717,828.483 | 1,699,976.973 | 1,691,388.336 | 1,736,371.829 | 1,578,356.234 | 1,523,131.935 | 1,511,106.333 | 1,380,333.068 | 1,373,056.253 | 1,339,237.495 | 1,358,576.945 | 1,336,290.525 | 1,344,510.354 | 1,330,731.709 | 1,241,932.782 | 1,466,801.961 | 1,471,847.342 | 1,454,024.662 | 1,459,445.277 | 1,483,432.132 | 1,497,720.17 | 1,498,423.697 | 1,402,215.52 | 1,192,015.559 | 1,181,760.117 | 1,261,947.534 | 1,223,518.09 | 1,226,389.174 | 1,218,527.819 | 1,107,196.49 | 1,081,069.661 | 1,077,529.625 | 1,068,737.655 | 1,019,310.497 | 988,279.723 | 958,603.933 | 878,383.199 | 839,894.11 | 1,723,108.761 | 1,268,062.784 | 1,200,328.487 | 1,155,835.248 | 1,142,952.218 | 1,174,975.463 | 1,188,221.503 | 1,025,759.577 | 817,413.243 | 793,523.453 | 785,381.659 | 729,443.389 | 693,834.246 | 682,574.319 | 715,820.399 | 624,245.633 | 625,460.797 |