
Hyundai Engineering & Construction Co., Ltd.
KRX:000720.KS
41200 (KRW) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q4 | 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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,130,372 | 3,704,479 | 3,041,257 | 3,213,209 | 4,205,665 | 3,233,712 | 3,569,585 | 3,502,211 | 3,973,897 | 3,363,606 | 3,096,520 | 3,349,584 | 2,926,856 | 3,290,997 | 3,369,599 | 3,000,217 | 3,186,842 | 3,580,444 | 3,355,243 | 3,843,704 | 2,586,007 | 2,560,752 | 3,286,579 | 2,721,476 | 2,241,188 | 2,323,877 | 2,328,051 | 2,345,621 | 2,107,242 | 1,823,653 | 2,042,683 | 2,096,316 | 2,149,984 | 2,344,562 | 2,415,803 | 2,066,754 | 1,997,405 | 2,150,565 | 2,363,598 | 2,369,140 | 2,542,381 | 2,192,621 | 1,549,148 | 1,716,561 | 1,883,560 | 1,299,857 | 1,527,294 | 1,371,657 | 1,854,859 | 1,618,625 | 1,223,939 | 1,422,079 | 1,861,917.732 | 1,370,243.399 | 1,432,111.479 | 1,665,159.077 | 918,486.85 | 1,359,304.525 | 1,249,535.75 | 829,926.979 | 1,012,971.063 | 1,038,807.255 | 338,632.162 | 435,186.639 | 338,610.763 | 232,851.525 | 221,999.586 | 274,904.277 |
Short Term Investments
| 276,825 | 267,765 | 353,411 | 306,447 | 377,576 | 494,960 | 750,500 | 974,701 | 787,747 | 1,379,448 | 1,477,094 | 1,800,088 | 2,385,013 | 1,998,096 | 2,047,179 | 2,571,407 | 2,372,141 | 1,965,425 | 1,954,905 | 1,632,549 | 1,714,496 | 1,938,721 | 1,739,835 | 1,659,986 | 2,059,780 | 1,988,513 | 1,556,695 | 1,730,299 | 1,556,977 | 1,676,465 | 1,813,264 | 1,926,755 | 1,854,123 | 1,354,404 | 1,219,413 | 1,145,757 | 1,241,073 | 958,763 | 580,057 | 588,413 | 548,832 | 498,183 | 448,582 | 483,004 | 493,517 | 554,654 | 676,005 | 653,100 | 374,523 | 293,983 | 274,520 | 296,821 | 155,543.352 | 73,502.311 | 70,736.147 | 216,450.75 | 162,847.013 | 136,465.358 | 134,723.415 | 524,636.671 | 651,789.603 | 589,583.856 | 14,363.029 | 14,599.577 | 15,339.128 | 37,662.343 | 20,524.875 | 44,242.245 |
Cash and Short Term Investments
| 5,407,197 | 3,972,244 | 3,394,668 | 3,519,656 | 4,583,241 | 3,728,672 | 4,320,085 | 4,476,912 | 4,761,644 | 4,743,054 | 4,573,614 | 5,149,672 | 5,311,869 | 5,289,093 | 5,416,778 | 5,571,624 | 5,558,983 | 5,545,869 | 5,310,148 | 5,476,253 | 4,300,503 | 4,499,473 | 5,026,414 | 4,381,462 | 4,300,968 | 4,312,390 | 3,884,746 | 4,075,920 | 3,664,219 | 3,500,118 | 3,855,947 | 4,023,071 | 4,004,107 | 3,698,966 | 3,635,216 | 3,212,511 | 3,238,478 | 3,109,328 | 2,943,655 | 2,957,553 | 3,091,213 | 2,690,804 | 1,997,730 | 2,199,565 | 2,377,077 | 1,854,511 | 2,203,299 | 2,024,757 | 2,229,382 | 1,912,608 | 1,498,459 | 1,718,900 | 2,017,461.083 | 1,443,745.71 | 1,502,847.626 | 1,881,609.827 | 1,081,333.863 | 1,495,769.883 | 1,384,259.165 | 1,354,563.65 | 1,664,760.666 | 1,628,391.111 | 352,995.191 | 449,786.216 | 353,949.891 | 270,513.868 | 242,524.461 | 319,146.522 |
Net Receivables
| 12,538,416 | 0 | 10,307,166 | 12,718,841 | 11,296,690 | 11,382,006 | 10,321,694 | 9,368,788 | 8,652,013 | 8,947,932 | 8,548,905 | 7,998,708 | 7,488,517 | 6,838,654 | 6,419,248 | 6,110,706 | 5,739,040 | 6,160,826 | 6,071,710 | 6,141,714 | 6,058,085 | 6,413,376 | 6,160,365 | 6,451,413 | 4,459,777 | 6,064,178 | 5,878,619 | 5,694,542 | 5,617,487 | 6,410,655 | 6,502,747 | 6,729,653 | 7,300,929 | 7,034,004 | 6,303,059 | 6,499,002 | 6,497,041 | 7,170,163 | 7,458,799 | 6,963,851 | 6,587,575 | 6,600,067 | 6,571,889 | 5,573,615 | 5,421,775 | 5,285,059 | 0 | 0 | 0 | 0 | 0 | 0 | 5,411,102.28 | 5,801,967.922 | 0 | 4,825,270.882 | 3,310,959.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,901,885.797 | 2,812,529.238 | 2,620,557.334 |
Inventory
| 776,511 | 0 | 793,150 | 791,857 | 815,625 | 811,919 | 837,080 | 848,384 | 855,394 | 861,153 | 738,453 | 694,441 | 718,247 | 768,908 | 859,738 | 993,707 | 1,125,479 | 1,267,637 | 1,437,033 | 1,597,460 | 1,723,425 | 1,783,001 | 1,804,761 | 1,858,814 | 1,947,052 | 2,065,555 | 2,187,310 | 2,243,607 | 2,105,517 | 1,905,055 | 1,089,039 | 1,150,608 | 1,199,362 | 1,223,721 | 1,339,284 | 1,154,719 | 1,328,564 | 1,219,549 | 1,153,235 | 1,313,761 | 1,336,864 | 1,434,073 | 1,449,864 | 1,244,046 | 1,285,689 | 1,126,391 | 1,167,354 | 1,083,912 | 1,128,456 | 1,255,339 | 1,275,840 | 1,411,587 | 1,282,738.299 | 1,234,849.827 | 1,259,357.395 | 1,367,338.743 | 613,816.036 | 655,628.939 | 658,485.242 | 811,123.738 | 588,483.823 | 624,456.795 | 619,365.492 | 410,363.65 | 451,778.481 | 371,583.302 | 376,256.399 | 367,653.603 |
Other Current Assets
| 2,378,539 | 19,658,640 | 6,911,081 | 4,775,350 | 4,606,958 | 4,827,618 | 4,561,573 | 4,454,185 | 4,282,479 | 1,284,627 | 1,314,256 | 1,125,794 | 3,614,088 | 1,046,710 | 3,420,811 | 3,268,109 | 3,175,725 | 3,146,503 | 1,574,430 | 3,497,098 | 3,233,632 | 2,973,573 | 2,938,492 | 2,838,005 | 2,849,104 | 2,859,737 | 2,781,210 | 2,737,283 | 3,060,367 | 3,105,101 | 3,430,300 | 3,649,443 | 2,586,637 | 3,557,987 | 3,480,793 | 3,513,620 | 9,776,624 | 3,201,544 | 2,752,781 | 2,604,793 | 9,214,011 | 2,572,710 | 2,597,524 | 2,440,747 | 2,229,039 | 2,476,363 | 7,135,283 | 6,587,626 | 6,252,827 | 6,016,919 | 6,086,835 | 5,861,572 | 5,411,103.281 | 5,801,967.921 | 5,389,159.017 | 4,825,270.881 | 3,310,959.459 | 3,107,756.427 | 2,808,347.507 | 3,180,605.02 | 3,401,577.202 | 3,348,801.213 | 3,370,813.469 | 3,400,212.035 | 3,456,782.665 | 2,901,885.795 | 2,812,529.237 | 2,620,557.335 |
Total Current Assets
| 21,100,663 | 19,658,640 | 19,460,802 | 19,091,196 | 18,613,430 | 17,737,374 | 17,241,546 | 16,261,072 | 15,516,744 | 15,836,766 | 15,175,228 | 14,968,615 | 14,526,404 | 13,943,365 | 13,699,348 | 13,667,416 | 13,398,943 | 13,994,834 | 14,393,321 | 14,483,130 | 13,171,993 | 13,668,184 | 13,767,776 | 13,625,563 | 13,336,768 | 13,321,218 | 13,120,808 | 13,067,589 | 13,249,840 | 13,720,420 | 13,864,805 | 14,190,713 | 14,949,282 | 14,329,577 | 14,652,436 | 14,241,493 | 14,343,666 | 14,583,044 | 14,208,921 | 13,591,705 | 13,642,088 | 13,050,476 | 12,378,520 | 11,242,928 | 11,108,964 | 10,516,887 | 10,505,936 | 9,696,295 | 9,610,665 | 9,184,866 | 8,861,134 | 8,992,059 | 8,711,302.663 | 8,480,563.458 | 8,151,364.038 | 8,074,219.451 | 5,006,109.358 | 5,259,155.249 | 4,851,091.914 | 5,346,292.408 | 5,654,821.691 | 5,601,649.119 | 4,343,174.152 | 4,260,361.901 | 4,262,511.037 | 3,543,982.965 | 3,431,310.097 | 3,307,357.46 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,408,012 | 0 | 1,381,306 | 1,353,373 | 1,308,917 | 1,270,203 | 1,256,820 | 1,226,771 | 1,159,524 | 1,191,856 | 1,147,064 | 1,113,583 | 1,126,049 | 1,067,346 | 1,071,269 | 1,045,831 | 1,060,213 | 1,043,979 | 1,072,464 | 1,494,124 | 1,501,279 | 1,528,622 | 1,531,056 | 1,475,803 | 1,436,574 | 1,383,592 | 1,391,640 | 1,385,794 | 1,398,791 | 1,426,283 | 1,464,541 | 1,492,402 | 1,498,089 | 1,518,212 | 1,538,054 | 1,770,758 | 1,754,185 | 1,767,046 | 1,707,281 | 1,703,706 | 1,710,644 | 1,744,074 | 1,704,255 | 1,648,984 | 1,638,221 | 1,632,144 | 1,088,703 | 1,142,633 | 1,144,030 | 1,114,323 | 1,134,839 | 1,168,769 | 1,120,325.07 | 1,093,863.822 | 1,108,770.575 | 1,085,868.721 | 405,102.137 | 416,385.817 | 659,823.501 | 665,616.318 | 696,007.262 | 696,477.718 | 691,794.757 | 650,837.002 | 626,502.46 | 612,312.695 | 611,229.973 | 597,211.209 |
Goodwill
| 618,663 | 0 | 0 | 0 | 617,684 | 0 | 0 | 0 | 617,684 | 0 | 0 | 0 | 617,684 | 0 | 0 | 0 | 617,684 | 0 | 0 | 0 | 618,594 | 0 | 0 | 0 | 618,594 | 0 | 0 | 0 | 618,594 | 0 | 0 | 0 | 618,594 | 618,594 | 618,594 | 618,594 | 618,594 | 615,796 | 615,796 | 619,849 | 593,621 | 593,621 | 592,482 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 6,761 | 5,851 | 5,851.414 | 5,851 | 5,850.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 132,078 | 745,506 | 722,610 | 724,882 | 106,743 | 720,402 | 720,611 | 723,746 | 102,942 | 717,977 | 715,267 | 717,005 | 100,596 | 716,739 | 716,226 | 715,587 | 85,752 | 700,012 | 699,962 | 699,517 | 79,249 | 695,322 | 691,491 | 701,169 | 92,604 | 723,441 | 736,222 | 746,159 | 141,634 | 774,763 | 788,413 | 794,941 | 191,742 | 199,827 | 212,806 | 223,668 | 238,718 | 245,479 | 256,841 | 269,088 | 280,632 | 292,071 | 304,501 | 79,209 | 77,885 | 78,612 | 79,700 | 72,357 | 70,019 | 67,701 | 67,599 | 65,836 | 38,424.128 | 38,431 | 40,473.286 | 37,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 750,741 | 745,506 | 722,610 | 724,882 | 724,427 | 720,402 | 720,611 | 723,746 | 720,626 | 717,977 | 715,267 | 717,005 | 718,280 | 716,739 | 716,226 | 715,587 | 703,436 | 700,012 | 699,962 | 699,517 | 697,843 | 695,322 | 691,491 | 701,169 | 711,198 | 723,441 | 736,222 | 746,159 | 760,228 | 774,763 | 788,413 | 794,941 | 810,336 | 818,421 | 831,400 | 842,262 | 857,312 | 861,275 | 872,637 | 888,937 | 874,253 | 885,692 | 896,983 | 85,970 | 84,646 | 85,373 | 86,461 | 79,118 | 76,780 | 74,462 | 74,360 | 72,597 | 44,275.128 | 44,282.414 | 46,324.286 | 43,505.812 | 0 | 1,004,938.372 | 967,651.421 | 1,432,750.931 | 1,628,842.336 | 1,547,440.548 | 730,300.485 | 462,843.345 | 0 | 0 | 0 | 428,995.222 |
Long Term Investments
| 371,548 | 407,583 | 606,426 | 2,772,555 | 2,666,540 | 2,922,085 | 74,536 | -133,983 | 77,017 | -411,913 | -593,042 | -1,003,068 | -1,688,256 | -1,307,017 | -1,428,556 | -1,970,861 | -1,771,120 | -1,514,754 | -1,516,170 | -1,178,537 | -1,248,144 | -1,339,996 | -1,194,227 | -1,119,126 | -1,500,579 | -1,219,259 | -927,753 | -756,728 | -433,486 | -766,921 | -991,624 | -1,101,401 | -1,043,844 | -707,054 | -579,403 | -448,010 | -370,649 | -68,082 | 943,526 | 128,186 | 190,947 | 206,767 | 307,313 | 199,081 | 698,745 | 172,289 | 8,465 | 101,098 | 857,124 | 778,521 | 780,742 | 785,431 | 1,218,691.561 | 935,801.556 | 810,065.722 | 1,141,813.773 | 1,946,720.637 | 1,783,145.381 | 1,416,187.78 | 917,665.808 | 690,618.124 | 752,007.706 | 1,595,039.306 | 1,596,219.967 | 1,595,939.637 | 1,579,184.588 | 1,350,926.45 | 1,144,686.263 |
Tax Assets
| 717,126 | 0 | 0 | 233,448 | 232,146 | 227,354 | 267,045 | 267,420 | 248,310 | 241,948 | 248,824 | 236,112 | 277,192 | 243,265 | 226,959 | 252,479 | 252,963 | 219,691 | 253,080 | 263,808 | 258,932 | 264,676 | 291,785 | 281,432 | 252,549 | 385,307 | 387,692 | 338,354 | 251,650 | 230,749 | 197,723 | 249,229 | 123,291 | 200,887 | 166,877 | 155,182 | 128,577 | 183,808 | 183,319 | 187,336 | 165,343 | 180,821 | 223,961 | 173,450 | 194,225 | 156,963 | 169,509 | 171,492 | 154,015 | 106,213 | 94,478 | 66,510 | 81,978.684 | 99,423.21 | 71,092.854 | 60,964.008 | 0 | 29,806.249 | 39,207.615 | 72,054.998 | 80,129.497 | 67,650.443 | 60,992.846 | 119,888.534 | 147,767.577 | 241,321.98 | 301,519.385 | 365,087.46 |
Other Non-Current Assets
| 2,657,295 | 4,166,105 | 2,760,168 | 154,585 | 169,035 | 165,047 | 3,128,274 | 3,348,704 | 3,189,487 | 3,652,032 | 3,832,492 | 4,061,103 | 4,677,595 | 4,000,141 | 4,092,392 | 4,536,100 | 4,294,839 | 3,865,362 | 3,890,936 | 3,614,553 | 3,845,069 | 3,525,547 | 3,330,943 | 3,480,346 | 3,818,099 | 3,586,632 | 3,438,620 | 3,406,371 | 3,204,879 | 3,361,502 | 3,641,675 | 3,544,852 | 3,546,305 | 3,032,380 | 3,020,113 | 2,635,783 | 2,745,441 | 2,412,143 | 1,274,777 | 1,951,720 | 1,856,418 | 1,788,584 | 1,639,913 | 1,542,560 | 1,008,411 | 1,576,521 | 1,730,784 | 1,642,127 | 904,215 | 1,323,962 | 1,291,260 | 1,173,466 | 695,316.156 | 861,382.741 | 1,015,319.748 | 716,263.185 | 1,042,800.062 | 0.001 | -0.001 | -0.002 | 0.003 | -0.001 | 0.001 | -0.002 | 401,227.764 | 416,898.051 | 391,068.267 | -0.001 |
Total Non-Current Assets
| 5,904,722 | 5,319,194 | 5,470,510 | 5,238,843 | 5,101,065 | 5,305,091 | 5,447,286 | 5,432,658 | 5,394,964 | 5,391,900 | 5,350,605 | 5,124,735 | 5,110,860 | 4,720,474 | 4,678,290 | 4,579,136 | 4,540,331 | 4,314,290 | 4,400,272 | 4,893,465 | 5,054,979 | 4,674,171 | 4,651,048 | 4,819,624 | 4,717,841 | 4,859,713 | 5,026,421 | 5,119,950 | 5,182,062 | 5,026,376 | 5,100,728 | 4,980,023 | 4,934,177 | 4,862,846 | 4,977,041 | 4,955,975 | 5,114,866 | 5,156,190 | 4,981,540 | 4,859,885 | 4,797,605 | 4,805,938 | 4,772,425 | 3,650,045 | 3,624,248 | 3,623,290 | 3,083,922 | 3,136,468 | 3,136,164 | 3,397,481 | 3,375,679 | 3,266,773 | 3,160,586.599 | 3,034,753.743 | 3,051,573.185 | 3,048,415.499 | 3,394,622.836 | 3,234,275.82 | 3,082,870.316 | 3,088,088.053 | 3,095,597.222 | 3,063,576.414 | 3,078,127.395 | 2,829,788.846 | 2,771,437.438 | 2,849,717.314 | 2,654,744.075 | 2,535,980.153 |
Total Assets
| 27,005,385 | 24,977,834 | 24,931,312 | 24,330,039 | 23,714,495 | 23,042,465 | 22,688,832 | 21,693,730 | 20,911,708 | 21,228,666 | 20,525,833 | 20,093,350 | 19,637,264 | 18,663,839 | 18,377,638 | 18,246,552 | 17,939,274 | 18,309,124 | 18,793,593 | 19,376,595 | 18,226,972 | 18,342,355 | 18,418,824 | 18,445,187 | 18,054,609 | 18,180,931 | 18,147,229 | 18,187,539 | 18,431,902 | 18,746,796 | 18,965,533 | 19,170,736 | 19,883,459 | 19,192,423 | 19,629,477 | 19,197,468 | 19,458,532 | 19,739,234 | 19,190,461 | 18,451,590 | 18,439,693 | 17,856,414 | 17,150,945 | 14,892,973 | 14,733,212 | 14,140,177 | 13,589,858 | 12,832,763 | 12,746,829 | 12,582,347 | 12,236,813 | 12,258,832 | 11,871,889.261 | 11,515,317.201 | 11,202,937.223 | 11,122,634.951 | 8,400,732.194 | 8,493,431.069 | 7,933,962.229 | 8,434,380.461 | 8,750,418.913 | 8,665,225.533 | 7,421,301.546 | 7,090,150.748 | 7,033,948.475 | 6,393,700.28 | 6,086,054.173 | 5,843,337.613 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,509,059 | 6,685,550 | 4,752,156 | 4,233,900 | 3,959,030 | 4,021,162 | 2,485,755 | 1,625,474 | 1,414,145 | 1,535,291 | 1,623,859 | 795,995 | 1,113,949 | 1,013,690 | 1,318,417 | 844,454 | 939,853 | 934,337 | 1,209,005 | 1,027,267 | 943,690 | 1,094,918 | 1,284,010 | 1,255,486 | 1,513,061 | 1,400,252 | 1,535,361 | 1,066,174 | 1,324,811 | 1,885,102 | 1,874,188 | 1,060,247 | 1,158,795 | 1,884,339 | 1,599,352 | 1,392,859 | 4,340,472 | 1,457,562 | 1,812,373 | 1,823,763 | 4,068,322 | 1,575,703 | 1,477,214 | 1,307,696 | 1,307,063 | 1,231,277 | 3,512,342 | 2,347,667 | 2,910,591 | 2,547,033 | 2,376,257 | 2,616,135 | 2,996,388.956 | 2,617,571.722 | 2,535,106.97 | 2,500,951.356 | 1,361,121.734 | 1,439,026.028 | 1,090,729.362 | 1,121,593.75 | 1,222,796.665 | 999,346.022 | 931,141.524 | 982,500.097 | 928,999.401 | 885,277.367 | 839,289.815 | 850,825.843 |
Short Term Debt
| 1,789,362 | 1,330,738 | 1,108,139 | 893,197 | 603,109 | 547,400 | 697,847 | 537,328 | 602,503 | 514,355 | 350,129 | 479,917 | 623,877 | 648,143 | 888,109 | 780,743 | 771,684 | 660,542 | 542,934 | 930,083 | 896,465 | 863,078 | 857,132 | 564,521 | -2,067,104 | 698,032 | -2,223,088 | -2,028,163 | -2,588,697 | -2,476,480 | -3,085,200 | -1,131,195 | 591,843 | 636,289 | 745,742 | 645,989 | 437,064 | 666,776 | 611,435 | 623,207 | 636,540 | 714,128 | 547,440 | 536,508 | 653,072 | 740,094 | 583,587 | 536,709 | 625,299 | 766,136 | 805,498 | 431,902 | 346,606.137 | 391,772.279 | 409,253.554 | 325,362.205 | 601,887.336 | 609,525.299 | 561,464.365 | 892,717.999 | 880,066.828 | 936,265.656 | 929,070.089 | 773,511.167 | 715,456.442 | 699,636.538 | 680,750.696 | 540,724.802 |
Tax Payables
| 177,311 | 86,193 | 84,736 | 138,958 | 93,683 | 60,236 | 109,880 | 128,707 | 149,368 | 137,623 | 128,420 | 151,022 | 265,752 | 96,013 | 87,143 | 73,777 | 74,438 | 36,129 | 88,843 | 115,791 | 84,428 | 70,905 | 133,305 | 74,228 | 70,455 | 85,723 | 178,705 | 172,410 | 185,532 | 144,593 | 149,457 | 156,247 | 194,640 | 128,951 | 159,277 | 123,693 | 126,063 | 122,443 | 128,904 | 116,738 | 146,177 | 120,140 | 215,409 | 103,975 | 100,682 | 69,807 | 90,237 | 129,438 | 151,869 | 101,742 | 100,271 | 142,918 | 107,579.398 | 91,158.691 | 104,011.73 | 121,232.847 | 0 | 4,790.772 | 42,761.575 | 0 | 5,980.829 | 17,725.534 | 0 | 11,719.431 | 22,796.477 | 10,476.528 | 4,086.774 | 7,118.754 |
Deferred Revenue
| 0 | 0 | 3,101,302 | 2,998,501 | 3,553,001 | 3,156,715 | 2,682,899 | 3,536,265 | 3,794,447 | 3,808,264 | 2,402,445 | 2,642,388 | 2,266,265 | 1,899,966 | 1,607,936 | 2,067,363 | 1,875,685 | 2,064,614 | 2,745,210 | 2,672,944 | 2,291,403 | 2,358,929 | 2,390,487 | 2,652,204 | 2,541,311 | 2,443,766 | 2,520,280 | 2,540,866 | 2,503,008 | 2,717,636 | 2,926,057 | 3,508,509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,429,913.734 | 2,352,531.152 | 0 | 2,821,570.527 | 1,903,892.233 | 2,179,324.736 | 2,442,138.262 | 0 | 0 | 2,992,051.786 | 0 | 0 | 1,928,745.912 | 0 | 1,130,874.501 | 1,066,588.959 |
Other Current Liabilities
| 5,188,043 | 3,477,473 | 2,080,977 | 2,352,265 | 2,147,824 | 1,722,106 | 2,767,882 | 3,393,044 | 2,796,934 | 2,489,731 | 2,259,410 | 2,746,143 | 2,291,483 | -971,741 | -1,076,858 | -613,473 | 4,681,750 | 1,986,766 | 2,322,911 | 2,490,097 | -899,244 | 2,046,553 | 2,133,632 | 2,265,166 | 2,008,547 | 2,076,185 | 1,752,118 | 2,520,807 | 1,947,596 | 1,747,209 | 1,533,606 | 4,836,501 | 6,801,306 | 5,549,470 | 6,117,478 | 6,239,186 | 3,679,205 | 6,436,508 | 5,761,617 | 5,437,699 | 3,405,566 | 5,348,505 | 5,020,158 | 4,633,604 | 4,845,157 | 4,180,718 | 2,211,578 | 2,872,826 | 2,461,997 | 2,785,285 | 2,652,007 | 2,694,255 | 2,322,334.336 | 2,329,181.997 | 2,539,658.313 | 2,857,962.404 | 1,903,892.232 | 2,174,533.963 | 2,399,376.688 | 2,477,609.615 | 2,677,324.128 | 2,974,326.253 | 1,942,238.945 | 1,846,660.445 | 1,905,949.434 | 1,227,506.972 | 1,126,787.728 | 1,059,470.204 |
Total Current Liabilities
| 14,663,775 | 11,579,954 | 11,127,310 | 10,616,821 | 10,356,647 | 9,507,619 | 9,744,106 | 9,220,818 | 8,757,397 | 8,485,264 | 8,156,103 | 8,134,596 | 7,613,217 | 6,965,443 | 6,820,458 | 6,956,129 | 6,467,725 | 6,590,504 | 7,162,926 | 7,705,134 | 6,770,867 | 6,707,559 | 6,955,135 | 6,933,678 | 6,860,875 | 6,883,732 | 6,899,014 | 7,216,994 | 7,219,038 | 7,551,294 | 7,976,043 | 8,322,178 | 8,746,584 | 8,199,049 | 8,621,849 | 8,401,727 | 8,582,804 | 8,683,289 | 8,314,329 | 8,001,407 | 8,256,605 | 7,758,476 | 7,260,221 | 6,581,783 | 6,905,974 | 6,221,896 | 6,397,744 | 5,886,640 | 6,149,756 | 6,200,196 | 5,934,033 | 5,885,210 | 5,772,908.827 | 5,429,684.689 | 5,588,030.567 | 5,805,508.812 | 3,866,901.302 | 4,227,876.062 | 4,094,331.99 | 4,491,921.364 | 4,786,168.45 | 4,927,663.465 | 3,802,450.558 | 3,614,391.14 | 3,573,201.754 | 2,822,897.405 | 2,650,915.013 | 2,458,139.603 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,567,738 | 1,369,100 | 1,628,015 | 1,850,019 | 1,793,566 | 1,803,216 | 1,584,279 | 1,322,825 | 1,231,807 | 1,288,578 | 1,537,054 | 1,548,466 | 1,636,600 | 1,620,016 | 1,704,431 | 1,497,972 | 1,822,014 | 1,964,816 | 1,876,641 | 1,951,534 | 1,766,163 | 1,628,527 | 1,749,986 | 2,008,776 | 1,805,801 | 805,470 | 1,783,453 | 810,584 | 1,695,565 | 1,796,836 | 1,806,985 | 976,505 | 1,968,082 | 2,073,690 | 2,035,013 | 2,038,073 | 2,195,606 | 2,311,865 | 2,423,037 | 2,204,580 | 1,960,883 | 2,081,588 | 2,141,661 | 2,008,748 | 1,648,504 | 1,881,997 | 1,391,787 | 1,323,065 | 1,070,943 | 991,731 | 1,064,055 | 1,209,904 | 1,078,519.431 | 1,147,794.223 | 858,737.367 | 627,648.066 | 341,094.022 | 345,375.788 | 245,641.533 | 345,181.741 | 409,117.423 | 312,127.665 | 559,947.433 | 658,137.104 | 775,535.263 | 1,063,942.159 | 1,107,265.315 | 1,238,134.969 |
Deferred Revenue Non-Current
| 340,547 | -1,401,444 | 0 | 21,977 | 56,991 | 54,768 | 325,204 | 282,672 | 303,462 | 322,752 | 270,700 | 225,303 | 307,252 | 198,592 | 254,475 | 285,762 | 344,295 | 286,627 | 322,587 | 307,711 | 408,300 | 375,690 | 352,615 | 364,835 | 405,712 | 1,011,651 | 340,409 | 984,168 | 57,437 | 971,927 | 340,401 | 941,736 | 20,247 | 21,831 | 27,149 | 24,817 | 24,467 | 20,918 | 19,785 | 16,722 | 17,190 | 13,686 | 14,629 | 12,581 | 958,403 | 11,500 | 11,904 | 11,594 | 12,224 | 10,760 | 12,170 | 13,470 | 13,734 | 13,045.211 | 0 | 11,761.724 | 549,543.194 | 0 | 0 | 0 | 559,677.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 31,608 | 32,344 | 0 | 19,900 | 20,049 | 21,280 | 5,938 | 5,850 | 5,819 | 7,819 | 9,071 | 13,266 | 3,057 | 12,631 | 12,527 | 14,379 | 13,633 | 10,303 | 10,357 | 13,254 | 3,185 | 2,705 | 7,415 | 8,870 | 8,357 | 8,978 | 10,108 | 10,469 | 10,380 | 3,768 | 3,815 | 3,716 | 4,187 | 6,810 | 7,327 | 2,726 | 2,912 | 3,095 | 3,304 | 3,517 | 3,721 | 80 | 6,966 | 4,270 | 4,342 | 1,382 | 3,254 | 3,091 | 125 | 102 | 125 | 33 | 0 | 21.24 | 0 | 0 | 13,548.873 | 17,073.694 | 2,187.834 | 39,747.099 | 54,866.597 | 33,294.789 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 732,304 | 1,240,062 | 1,348,981 | 1,222,141 | 1,031,727 | 1,117,395 | 991,054 | 1,000,468 | 942,726 | 1,083,862 | 969,065 | 867,266 | 907,648 | 879,092 | 880,597 | 889,074 | 813,174 | 856,746 | 933,010 | 916,150 | 915,019 | 1,116,472 | 1,096,501 | 1,056,476 | 1,041,690 | 58,730 | 1,102,883 | 58,174 | 1,033,981 | 988,410 | 951,274 | 16,969 | 1,022,299 | 1,184,563 | 1,262,618 | 1,238,783 | 1,161,478 | 1,467,376 | 1,366,133 | 1,309,846 | 1,234,982 | 1,231,571 | 1,134,492 | 1,028,505 | 975,659 | 877,921 | 838,081 | 785,396 | 757,845 | 674,835 | 680,830 | 677,111 | 643,252.749 | 672,563.1 | 703,564.864 | 724,369.322 | 549,543.193 | 534,846.242 | 495,999.387 | 567,106.959 | 559,677.504 | 511,352.874 | 414,698.628 | 339,973.067 | 294,567.59 | 270,105.844 | 246,505.509 | 234,726.088 |
Total Non-Current Liabilities
| 2,672,197 | 2,641,506 | 2,976,996 | 3,092,060 | 2,902,333 | 2,996,659 | 2,633,781 | 2,379,669 | 2,230,034 | 2,380,259 | 2,515,190 | 2,428,998 | 2,594,756 | 2,511,739 | 2,597,555 | 2,401,425 | 2,705,171 | 2,831,865 | 2,820,008 | 2,880,938 | 2,741,123 | 2,747,704 | 2,853,902 | 3,074,122 | 2,901,878 | 2,896,480 | 2,896,444 | 2,847,563 | 2,739,926 | 2,789,014 | 2,762,074 | 2,880,662 | 2,994,568 | 3,265,063 | 3,297,631 | 3,276,856 | 3,384,463 | 3,779,241 | 3,789,170 | 3,514,426 | 3,216,776 | 3,313,159 | 3,276,153 | 3,037,253 | 2,624,163 | 2,759,918 | 2,245,026 | 2,123,146 | 1,841,137 | 1,677,428 | 1,757,180 | 1,900,518 | 1,735,506.18 | 1,833,423.774 | 1,562,302.231 | 1,363,779.112 | 904,186.088 | 897,295.724 | 743,828.754 | 952,035.799 | 1,023,661.524 | 856,775.328 | 974,646.061 | 998,110.171 | 1,070,102.853 | 1,334,048.003 | 1,353,770.824 | 1,472,861.057 |
Total Liabilities
| 17,335,972 | 14,221,460 | 14,104,306 | 13,708,881 | 13,258,980 | 12,504,278 | 12,377,887 | 11,600,487 | 10,987,431 | 10,865,523 | 10,671,293 | 10,563,594 | 10,207,973 | 9,477,182 | 9,418,013 | 9,357,554 | 9,172,896 | 9,422,369 | 9,982,934 | 10,586,072 | 9,511,990 | 9,455,263 | 9,809,037 | 10,007,800 | 9,762,753 | 9,780,212 | 9,795,458 | 10,064,557 | 9,958,964 | 10,340,308 | 10,738,117 | 11,202,840 | 11,741,152 | 11,464,112 | 11,919,480 | 11,678,583 | 11,967,267 | 12,462,530 | 12,103,499 | 11,515,833 | 11,473,381 | 11,071,635 | 10,536,374 | 9,619,036 | 9,530,137 | 8,981,814 | 8,642,770 | 8,009,786 | 7,990,893 | 7,877,624 | 7,691,213 | 7,785,728 | 7,508,415.007 | 7,263,108.463 | 7,150,332.798 | 7,169,287.924 | 4,771,087.39 | 5,125,171.786 | 4,838,160.745 | 5,443,957.163 | 5,809,829.974 | 5,784,438.793 | 4,777,096.619 | 4,612,501.311 | 4,643,304.608 | 4,156,945.408 | 4,004,685.836 | 3,931,000.66 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 5,273.175 | 5,273 | 0 | 5,273.175 | 5,273.175 | 5,273 | 5,273 | 5,273 | 5,273 | 5,273 | 5,273 | 5,273 | 5,273 | 494.175 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494.175 | 494 | 494.175 | 494 | 494 | 494 | 494.175 | 494.28 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494.28 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 | 494.28 |
Common Stock
| 556,778.825 | 556,779 | 562,052 | 562,052 | 562,052 | 562,052 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,778.825 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,778.825 | 556,779 | 556,778.825 | 556,779 | 556,779 | 556,779 | 556,778.825 | 556,778.72 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,778.72 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,779 | 556,778.825 | 556,778.825 | 556,778.825 | 556,778.825 | 556,778.825 | 556,778.825 | 556,778.825 | 555,284.82 | 555,284.82 | 555,284.82 | 554,945.16 | 554,868.65 | 554,411.27 | 554,026.37 | 553,282.935 | 553,208.6 |
Retained Earnings
| 1,033,530 | 6,710,661 | 6,660,815 | 6,510,391 | 1,597,793 | 6,400,404 | 6,236,008 | 6,072,138 | 6,009,139 | 6,117,720 | 5,913,370 | 5,715,027 | 5,639,961 | 5,512,466 | 5,411,315 | 5,369,346 | 5,300,823 | 5,412,723 | 5,361,482 | 5,353,532 | 5,257,813 | 5,296,541 | 5,195,354 | 5,050,600 | 4,924,605 | 5,030,872 | 4,967,748 | 4,745,122 | 4,813,249 | 4,789,857 | 4,732,746 | 4,598,253 | 4,638,336 | 4,424,371 | 4,327,495 | 4,189,704 | 4,185,037 | 4,090,556 | 3,985,313 | 3,880,665 | 3,849,270 | 3,772,466 | 3,683,193 | 3,572,859 | 3,522,094 | 3,427,846 | 3,274,705 | 3,160,845 | 3,079,239 | 2,995,571 | 2,838,943 | 2,734,109 | 2,674,725.073 | 2,576,100.649 | 2,356,514.182 | 2,183,061.682 | 1,881,340.831 | 1,752,263.33 | 1,524,655.468 | 1,355,578.385 | 1,252,074.428 | 1,149,254.044 | 1,054,526.29 | 930,076.313 | 813,020.227 | 670,227.942 | 621,448.986 | 548,310.034 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 169,410 | 639,505 | 5,414,456 | 705,982 | 666,332 | 669,617 | 5,076,678 | 850,703 | 582,439 | 480,995 | 4,756,331 | 424,088 | 342,804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,429,828 | 1,163,572 | 1,095,310 | 1,095,324 | 5,917,751 | 1,095,324 | 1,095,324 | 1,095,324 | 1,095,324 | 1,095,324 | 1,098,158 | 1,103,431 | 1,103,431 | 1,019,327.175 | 1,019,663 | 1,019,663 | 1,019,663 | 1,019,663 | 1,019,663 | 1,019,663 | 847,964 | 1,080,725.175 | 1,018,893 | 1,004,627.175 | 792,710 | 1,032,905 | 1,032,905 | 1,032,906.175 | 1,032,412 | 1,032,412 | 1,039,715 | 1,040,179 | 506,711 | 1,040,179 | 1,039,685 | 1,039,685 | 1,078,596 | 1,029,535 | 1,029,535 | 1,028,803 | 1,037,302 | 1,028,448 | 1,028,448 | 830,581 | 830,581 | 830,581 | 881,541 | 878,967 | 912,030 | 959,723 | 971,418 | 1,015,282 | 971,076.364 | 975,523.874 | 1,015,183.531 | 1,098,845.681 | 1,191,030.868 | 1,058,722.848 | 1,013,872.912 | 1,079,065.813 | 1,132,735.409 | 1,175,753.595 | 1,034,239.197 | 992,210.193 | 1,022,718.09 | 1,012,006.28 | 906,142.136 | 810,324.038 |
Total Shareholders Equity
| 8,025,410 | 8,436,285 | 8,487,587 | 8,274,298 | 8,136,651 | 8,230,788 | 8,026,742 | 7,866,157 | 7,686,677 | 8,092,825 | 7,623,045 | 7,323,258 | 7,216,737 | 6,979,686 | 6,797,587 | 6,759,129 | 6,631,752 | 6,759,293 | 6,755,180 | 6,748,668 | 6,662,556 | 6,796,882 | 6,580,409 | 6,410,214 | 6,274,094 | 6,379,320 | 6,377,907 | 6,190,330 | 6,467,646 | 6,484,289 | 6,392,858 | 6,185,878 | 6,346,687 | 5,979,430 | 6,006,117 | 5,853,969 | 5,820,906 | 5,701,764 | 5,554,686 | 5,449,901 | 5,443,845 | 5,311,711 | 5,186,102 | 4,941,812 | 4,883,743 | 4,859,166 | 4,713,519 | 4,597,085 | 4,548,542 | 4,512,567 | 4,367,634 | 4,306,664 | 4,203,074.542 | 4,108,897.628 | 3,928,970.818 | 3,839,180.468 | 3,629,644.804 | 3,368,259.283 | 3,095,801.485 | 2,990,423.298 | 2,940,588.937 | 2,880,786.739 | 2,644,204.927 | 2,477,649.436 | 2,390,643.867 | 2,236,754.872 | 2,081,368.337 | 1,912,336.952 |
Total Equity
| 9,669,413 | 10,756,374 | 10,827,006 | 10,621,158 | 10,455,515 | 10,538,187 | 10,310,945 | 10,093,243 | 9,924,277 | 10,363,143 | 9,854,540 | 9,529,756 | 9,429,291 | 9,186,657 | 8,959,625 | 8,888,998 | 8,766,378 | 8,886,755 | 8,810,659 | 8,790,523 | 8,714,982 | 8,887,092 | 8,609,787 | 8,437,387 | 8,291,856 | 8,400,719 | 8,351,771 | 8,122,982 | 8,472,938 | 8,406,488 | 8,227,416 | 7,967,896 | 8,142,307 | 7,728,311 | 7,709,997 | 7,518,885 | 7,491,265 | 7,276,704 | 7,086,962 | 6,935,757 | 6,966,312 | 6,784,779 | 6,614,571 | 5,273,937 | 5,203,075 | 5,158,363 | 4,947,088 | 4,822,977 | 4,755,936 | 4,704,723 | 4,545,600 | 4,473,104 | 4,363,474.254 | 4,252,208.738 | 4,052,604.425 | 3,953,347.026 | 3,629,644.804 | 3,368,259.283 | 3,095,801.485 | 2,990,423.298 | 2,940,588.937 | 2,880,786.739 | 2,644,204.927 | 2,477,649.436 | 2,390,643.867 | 2,236,754.872 | 2,081,368.337 | 1,912,336.952 |
Total Liabilities & Shareholders Equity
| 27,005,385 | 24,977,834 | 24,931,312 | 24,330,039 | 23,714,495 | 23,042,465 | 22,688,832 | 21,693,730 | 20,911,708 | 21,228,666 | 20,525,833 | 20,093,350 | 19,637,264 | 18,663,839 | 18,377,638 | 18,246,552 | 17,939,274 | 18,309,124 | 18,793,593 | 19,376,595 | 18,226,972 | 18,342,355 | 18,418,824 | 18,445,187 | 18,054,609 | 18,180,931 | 18,147,229 | 18,187,539 | 18,431,902 | 18,746,796 | 18,965,533 | 19,170,736 | 19,883,459 | 19,192,423 | 19,629,477 | 19,197,468 | 19,458,532 | 19,739,234 | 19,190,461 | 18,451,590 | 18,439,693 | 17,856,414 | 17,150,945 | 14,892,973 | 14,733,212 | 14,140,177 | 13,589,858 | 12,832,763 | 12,746,829 | 12,582,347 | 12,236,813 | 12,258,832 | 11,711,489.55 | 11,515,317.201 | 11,202,937.223 | 11,008,468.392 | 8,400,732.194 | 8,493,431.069 | 7,933,962.23 | 8,434,380.461 | 8,750,418.911 | 8,665,225.532 | 7,421,301.546 | 7,090,150.747 | 7,033,948.475 | 6,393,700.28 | 6,086,054.173 | 5,843,337.612 |