BOHAE BREWERY Co., Ltd.
KRX:000890.KS
490 (KRW) • At close January 15, 2025
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
| 9,850.644 | 19,565.022 | 9,083.345 | 13,059.379 | 9,694.867 | 16,385.468 | 14,172.191 | 16,639.466 | 15,966.589 | 24,085.175 | 26,397.693 | 24,279.022 | 12,447.21 | 12,468.455 | 10,348.702 | 7,377.639 | 7,331.797 | 15,941.846 | 11,134.992 | 14,131.473 | 7,360.498 | 7,758.832 | 3,776.094 | 9,156.117 | 476.518 | 9,224.386 | 894.761 | 582.222 | 986.335 | 1,005.916 | 889.972 | 919.504 | 753.01 | 2,033.539 | 1,885.449 | 2,399.56 | 4,622.488 | 4,373.943 | 4,083.631 | 3,483.127 | 4,212.501 | 4,409.618 | 1,208.32 | 1,158.635 | 1,508.767 | 8,816.821 | 9,887.487 | 2,577.221 | 11,025.213 | 2,615.297 | 2,131.913 | 11,171.76 | 8,524.925 | 7,546.47 | 7,060.953 | 8,117.34 | 6,969.945 | 6,226.958 | 7,245.499 | 6,849.663 | 5,147.966 | 9,355.469 | 7,934.61 | 10,376.079 |
Short Term Investments
| 2,924.943 | 2,762.158 | 3,893.684 | 3,368.899 | 2,463.432 | 2,429.831 | 1,793.689 | 769.197 | 2,520 | 505 | 1,135.978 | 1,098.542 | 1,118.33 | 1,334.447 | 970.315 | 1,158.231 | 1,151.997 | 1,392.483 | 1,245.812 | 2,243.975 | 2,199.794 | 2,589.581 | 5,946.501 | 1,504.703 | 25,986.823 | 20,537.705 | 2,035.971 | 1,593.728 | 1,547.692 | 1,706.121 | 1,669.284 | 2,696.733 | 2,740.775 | 2,731.745 | 2,784.9 | 15,427.477 | 5,734.004 | 1,395.228 | 15,051.06 | 1,156.616 | 11,092.871 | 14,911.905 | 3,973.521 | 3,193.741 | 3,312.081 | 3,860.926 | 5,731.346 | 5,720.308 | 7,028.234 | 2,967.472 | 4,557.569 | 6,350.557 | 5,980.787 | 5,103.287 | 5,176.848 | 6,474.76 | 6,371.267 | 6,387.624 | 3,493.515 | 7,079.219 | 6,870.6 | 8,382.197 | 8,712.453 | 8,440.605 |
Cash and Short Term Investments
| 12,775.587 | 22,327.18 | 12,977.028 | 16,428.278 | 12,158.299 | 18,815.299 | 15,965.881 | 17,408.662 | 18,486.589 | 24,590.175 | 27,533.671 | 25,377.564 | 13,565.54 | 13,802.902 | 11,319.017 | 8,535.871 | 8,483.794 | 17,334.329 | 12,380.804 | 16,375.448 | 9,560.292 | 10,348.413 | 9,722.595 | 10,660.82 | 26,463.341 | 29,762.091 | 2,930.732 | 2,175.95 | 2,534.027 | 2,712.037 | 2,559.256 | 3,616.237 | 3,493.785 | 4,765.284 | 4,670.349 | 17,827.037 | 10,356.492 | 5,769.171 | 19,134.691 | 4,639.743 | 15,305.372 | 19,321.523 | 5,181.841 | 4,352.376 | 4,820.848 | 12,677.747 | 15,618.833 | 8,297.529 | 18,053.447 | 5,582.769 | 6,689.482 | 17,522.317 | 14,505.712 | 12,649.757 | 12,237.801 | 14,592.1 | 13,341.212 | 12,614.582 | 10,739.014 | 13,928.882 | 12,018.566 | 17,737.666 | 16,647.063 | 18,816.684 |
Net Receivables
| 0 | 15,358.221 | 16,385.571 | 13,904.309 | 19,407.091 | 18,287.234 | 18,083.437 | 19,705.825 | 21,453.265 | 18,001.809 | 17,317.674 | 17,200.86 | 18,770.446 | 19,354.165 | 19,561.024 | 19,705.297 | 20,288.387 | 18,851.167 | 19,270.987 | 19,511.906 | 21,093.134 | 22,079.059 | 22,848.207 | 31,515.327 | 23,258.425 | 21,973.356 | 26,318.679 | 30,203.362 | 27,005.309 | 21,750.109 | 18,969.414 | 16,090.192 | 21,866.014 | 19,103.406 | 19,048.724 | 17,570.799 | 19,121.694 | 17,285.487 | 16,781.892 | 14,687.848 | 15,622.866 | 15,703.051 | 15,351.301 | 14,645.162 | 18,179.012 | 0 | 0 | 0 | 0 | 25,640.35 | 25,033.714 | 23,527.863 | 27,063.902 | 24,648.82 | 21,856.81 | 28,657.459 | 22,539.97 | 22,236.25 | 24,663.861 | 23,556.127 | 23,546.955 | 26,468.523 | 22,466.692 | 22,326.742 |
Inventory
| 24,906.776 | 17,834.676 | 18,618.48 | 23,294.501 | 25,886.792 | 17,649.572 | 15,691.82 | 17,451.958 | 18,912.75 | 13,801.215 | 13,001.679 | 15,277.608 | 15,965.196 | 13,027.26 | 16,043.669 | 18,870.179 | 23,298.189 | 21,322.641 | 20,019.579 | 18,942.902 | 35,176.479 | 32,267.819 | 30,935.075 | 31,681.634 | 31,326.61 | 32,141.738 | 30,756.379 | 31,586.126 | 49,423.25 | 49,898.01 | 50,629.753 | 53,005.257 | 54,385.19 | 55,852.735 | 53,133.48 | 53,271.308 | 53,713.859 | 54,652.715 | 50,826.374 | 53,354.666 | 53,234.811 | 56,470.735 | 54,882.659 | 58,265.462 | 58,506.677 | 56,574.2 | 49,990.869 | 51,133.15 | 50,580.152 | 55,328.811 | 56,323.627 | 55,033.836 | 60,029.752 | 61,090.97 | 58,902.872 | 61,792.484 | 65,208.61 | 62,545.161 | 67,485.067 | 67,860.384 | 52,217.021 | 55,327.831 | 57,388.022 | 50,634.288 |
Other Current Assets
| 16,059.862 | 4,654.822 | 3,263 | 3,142.889 | 4,747.73 | 6,685.519 | 5,295.043 | 3,696.859 | 4,212.463 | 5,180.306 | 3,131.62 | 2,302.383 | 2,837.35 | 4,558.202 | 3,737.742 | 3,571.218 | 3,542.382 | 4,411.872 | 4,171.293 | 3,720.439 | 4,185.48 | 5,550.381 | 8,740.503 | 8,257.611 | 12,608.517 | 6,171.942 | 4,836.82 | 32,329.483 | 3,752.523 | 4,139.577 | 5,118.023 | 5,486.02 | 5,473.951 | 4,897.716 | 5,424.974 | 2,695.186 | 2,690.123 | 2,952.826 | 2,874.258 | 21,186.867 | 21,957.183 | 20,766.64 | 24,001.884 | 23,698.033 | 35,768.611 | 44,007.851 | 54,265.896 | 50,307.839 | 53,379.003 | 25,640.351 | 25,033.713 | 23,527.864 | 27,126.085 | 24,671.338 | 21,880.361 | 28,688.106 | 22,573.851 | 22,267.306 | 24,683.514 | 23,575.353 | 23,566.182 | 26,487.748 | 22,488.416 | 22,345.661 |
Total Current Assets
| 53,742.225 | 60,174.899 | 51,244.078 | 56,624.558 | 62,199.911 | 60,853.357 | 54,556.586 | 57,906.205 | 62,044.301 | 60,628.739 | 60,603.586 | 59,746.784 | 50,369.801 | 49,989.974 | 50,094.28 | 50,044.697 | 54,828.161 | 61,210.791 | 55,274.292 | 58,090.363 | 69,999.941 | 69,676.748 | 68,270.936 | 75,276.71 | 84,562.388 | 88,932.679 | 63,540.153 | 66,091.559 | 79,875.614 | 77,228.96 | 75,973.656 | 76,066.954 | 80,307.076 | 82,477.87 | 80,118.955 | 91,348.886 | 85,866.724 | 80,644.755 | 89,516.64 | 79,181.276 | 90,497.366 | 96,558.898 | 84,066.384 | 86,315.871 | 99,096.136 | 113,259.798 | 119,875.598 | 109,738.518 | 122,012.602 | 86,551.931 | 88,046.822 | 96,084.017 | 101,661.549 | 98,412.065 | 93,021.034 | 105,072.69 | 101,123.673 | 97,427.049 | 102,907.595 | 105,364.619 | 87,801.769 | 99,553.245 | 96,523.501 | 91,796.633 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 64,043.969 | 64,719.557 | 65,263.629 | 66,055.708 | 66,743.2 | 67,055.871 | 68,087.375 | 69,047.871 | 69,981.892 | 70,170.479 | 71,200.427 | 72,600.067 | 73,019.457 | 73,440.235 | 80,140.773 | 81,485.026 | 82,929.458 | 84,106.166 | 84,478.639 | 86,407.723 | 89,391.524 | 91,624.647 | 95,239.275 | 98,911.986 | 101,869.787 | 107,855.582 | 122,817.279 | 124,036.376 | 126,349.386 | 130,619.121 | 131,665.745 | 123,415.797 | 118,740.58 | 113,785.342 | 113,005.405 | 110,009.913 | 105,911.672 | 104,850.116 | 103,075.701 | 103,193.491 | 102,562.915 | 99,958.315 | 98,730.201 | 99,455.748 | 98,791.852 | 99,240.847 | 98,790.11 | 100,114.756 | 94,738.73 | 109,729.336 | 111,210.697 | 111,960.447 | 97,826.204 | 97,417.971 | 98,942.622 | 97,517.26 | 97,511.882 | 98,011.446 | 99,376.674 | 98,806.922 | 96,181.647 | 94,933.845 | 94,900.361 | 93,044.271 |
Goodwill
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 757.556 | 765.15 | 794.25 | 793.913 | 750.492 | 755.956 | 723.674 | 738.058 | 748.955 | 725.965 | 738.122 | 735.881 | 751.125 | 715.461 | 722.643 | 736.654 | 787.819 | 807.91 | 833.989 | 768.344 | 832.252 | 849.534 | 872.153 | 895.032 | 910.703 | 925.164 | 940.741 | 942.046 | 951.985 | 975.89 | 1,334.681 | 1,361.256 | 1,336.495 | 1,354.28 | 1,320.262 | 1,323.456 | 1,290.937 | 1,310.886 | 1,291.951 | 1,366.514 | 1,422.084 | 1,509.049 | 1,565.483 | 1,667.751 | 1,750.96 | 1,837.758 | 1,898.113 | 1,999.104 | 2,100.445 | 2,338.29 | 2,644.778 | 2,735.44 | 1,685.735 | 1,788.56 | 333.531 | 376.036 | 399.421 | 184.722 | 237.621 | 268.936 | 297.708 | 420.983 | 517.17 | 481.803 |
Goodwill and Intangible Assets
| 757.556 | 765.15 | 794.25 | 793.913 | 750.492 | 755.956 | 723.674 | 738.058 | 748.955 | 725.965 | 738.122 | 735.881 | 751.125 | 715.461 | 722.643 | 736.654 | 787.819 | 807.91 | 833.989 | 768.344 | 832.252 | 849.534 | 872.153 | 895.032 | 910.703 | 925.164 | 940.741 | 942.046 | 951.985 | 975.89 | 1,334.681 | 1,361.256 | 1,336.495 | 1,354.28 | 1,320.262 | 1,323.456 | 1,290.937 | 1,310.886 | 1,291.951 | 1,366.514 | 1,422.084 | 1,509.049 | 1,565.483 | 1,667.751 | 1,750.96 | 1,837.758 | 1,898.113 | 1,999.104 | 2,100.445 | 2,338.29 | 2,644.778 | 2,735.44 | 1,685.735 | 1,788.56 | 333.531 | 376.036 | 399.421 | 184.722 | 237.621 | 268.936 | 297.708 | 420.983 | 517.17 | 481.803 |
Long Term Investments
| 3,465.822 | 16,469.335 | 16,470.808 | 16,553.276 | 4,107.111 | 4,039.418 | 5,745.351 | 6,617.427 | 4,304.043 | 6,180.581 | 5,459.56 | 5,401.562 | 7,618.061 | 7,309.421 | 8,022.082 | 7,727.43 | 9,176.941 | 9,030.461 | 9,356.161 | 8,097.296 | 13,884.382 | 14,272.886 | 3,199.725 | 8,477.645 | -14,804.686 | -9,604.686 | 9,312.066 | 9,994.644 | 9,910.477 | 8,798.512 | 10,137.018 | 8,765.531 | 8,035.53 | 7,726.955 | 7,342.305 | -5,887.48 | 3,697.703 | 7,720.872 | -6,185.567 | 11,535.25 | 1,547.045 | -4,777.679 | 6,079.75 | 7,485.227 | 7,462.698 | 6,804.634 | 4,624.814 | 4,576.711 | 5,862.984 | 24,914.298 | 23,460.613 | 28,884.942 | 46,100.665 | 46,938.466 | 44,462.259 | 38,410.317 | 37,836.63 | 33,679.673 | 34,204.403 | 30,075.622 | 27,848.372 | 23,377.979 | 23,433.824 | 20,899.838 |
Tax Assets
| 1,931.264 | -10,145.599 | 2,184.252 | 10,891.83 | 2,100.172 | 2,041.766 | 1,926.734 | 1,920.671 | 3,578.383 | 3,668.259 | 3,491.273 | 3,652.311 | 3,824.39 | 3,613.452 | 4,574.8 | 4,002.444 | 2,414.431 | 2,463.015 | 2,969.644 | 3,034.308 | 4,674.829 | 4,484.769 | 4,470.166 | 4,578.481 | 8,087.671 | 8,357.45 | 9,046.482 | 8,868.429 | 0 | 0 | 8,401.053 | 9,307.618 | 0 | 0 | 8.169 | 3.68 | 0.696 | 0.397 | 28,414.938 | 14,619.294 | 636.98 | 636.472 | 615.625 | 615.625 | 524.21 | 524.21 | 509.801 | 509.801 | 14,003.039 | 0 | 0 | 31,066.697 | 1,359.806 | 1,392.28 | 1,323.513 | 1,268.682 | 1,242.904 | 1,215.779 | 1,820.008 | 1,665.799 | 1,531.6 | 1,769.028 | 1,607.244 | 1,382.043 |
Other Non-Current Assets
| 13,503.558 | 2,687.473 | 1,736.89 | 1,601.401 | 12,736.885 | 12,696.583 | 12,078.282 | 11,162.27 | 12,859.258 | 10,974.543 | 11,117.807 | 10,980.158 | 11,030.23 | 11,251.047 | 4,883.426 | 5,121.375 | 5,347.894 | 5,638.412 | 5,521.774 | 6,671.219 | 6,667.836 | 7,127.655 | 14,867.564 | 12,317.394 | 31,772.951 | 26,334.001 | 8,050.299 | 7,890.31 | 8,253.572 | 8,620.469 | 0.001 | 0 | 8,782.677 | 9,214.779 | 9,492.95 | 21,664.444 | 12,262.986 | 14,733.119 | 0.001 | -0 | 24,669.605 | 28,702.713 | 17,826.963 | 17,447.311 | 16,031.94 | 16,383.13 | 18,242.029 | 18,810.587 | -0.001 | 25,903.822 | 29,230.479 | -0.001 | 8,887.799 | 7,790.3 | 7,868.76 | 9,182.724 | 9,079.232 | 9,100.508 | 6,207.265 | 9,524.132 | 9,199.049 | 10,620.491 | 10,636.588 | 10,370.366 |
Total Non-Current Assets
| 83,702.169 | 84,641.515 | 86,449.829 | 95,896.128 | 86,437.86 | 86,589.594 | 88,561.416 | 89,486.296 | 91,472.531 | 91,719.827 | 92,007.189 | 93,369.979 | 96,243.262 | 96,329.617 | 98,343.723 | 99,072.929 | 100,656.542 | 102,045.964 | 103,160.206 | 104,978.89 | 115,450.823 | 118,359.491 | 118,648.883 | 125,180.539 | 127,836.426 | 133,867.511 | 150,166.867 | 151,731.805 | 145,465.42 | 149,013.992 | 151,538.498 | 142,850.203 | 136,895.282 | 132,081.356 | 131,169.091 | 127,114.013 | 123,163.994 | 128,615.39 | 126,597.024 | 130,714.548 | 130,838.629 | 126,028.87 | 124,818.022 | 126,671.662 | 124,561.66 | 124,790.579 | 124,064.867 | 126,010.958 | 116,705.197 | 162,885.746 | 166,546.567 | 174,647.525 | 155,860.209 | 155,327.577 | 152,930.685 | 146,755.019 | 146,070.069 | 142,192.128 | 141,845.971 | 140,341.411 | 135,058.376 | 131,122.326 | 131,095.187 | 126,178.321 |
Total Assets
| 137,444.394 | 144,816.414 | 137,693.908 | 152,520.687 | 148,637.77 | 147,442.951 | 143,118.001 | 147,392.501 | 153,516.832 | 152,348.566 | 152,610.775 | 153,116.764 | 146,613.062 | 146,319.591 | 148,438.003 | 149,117.626 | 155,484.703 | 163,256.755 | 158,434.497 | 163,069.254 | 185,450.764 | 188,036.239 | 186,919.819 | 200,457.249 | 212,398.814 | 222,800.19 | 213,707.02 | 217,823.364 | 225,341.033 | 226,242.952 | 227,512.154 | 218,917.157 | 217,202.358 | 214,559.226 | 211,288.045 | 218,462.898 | 209,030.718 | 209,260.146 | 216,113.664 | 209,895.824 | 221,335.995 | 222,587.768 | 208,884.406 | 212,987.533 | 223,657.796 | 238,050.378 | 243,940.465 | 235,749.475 | 238,717.799 | 249,437.677 | 254,593.389 | 270,731.542 | 257,521.758 | 253,739.641 | 245,951.718 | 251,827.708 | 247,193.742 | 239,619.177 | 244,753.566 | 245,706.03 | 222,860.145 | 230,675.571 | 227,618.688 | 217,974.954 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4,224.654 | 6,328.102 | 5,421.139 | 6,268.438 | 5,438.864 | 6,217.741 | 6,464.263 | 7,642.914 | 8,592.619 | 6,443.659 | 5,654.038 | 5,134.939 | 4,638.598 | 5,550.316 | 4,878.07 | 4,394.06 | 4,289.895 | 4,500.425 | 3,567.983 | 4,433.106 | 4,220.673 | 5,229.424 | 4,175.09 | 5,161.272 | 5,704.406 | 5,784.328 | 5,411.924 | 5,942.5 | 5,903.562 | 7,070.292 | 5,987.706 | 5,876.924 | 7,840.991 | 13,092.507 | 12,096.107 | 12,867.238 | 9,543.681 | 13,145.698 | 11,814.285 | 9,297.847 | 10,046.689 | 12,302.82 | 9,832.834 | 10,101.645 | 11,860.246 | 13,443.25 | 10,784.991 | 11,033.343 | 10,513.179 | 18,143.494 | 19,974.762 | 20,408.639 | 13,317.319 | 14,211.644 | 13,880.42 | 15,101.874 | 15,460.479 | 11,022.663 | 25,973.522 | 29,695.235 | 16,571.208 | 18,304.533 | 21,334.646 | 11,464.883 |
Short Term Debt
| 28,676.503 | 31,600.627 | 33,739.416 | 36,552.439 | 37,644.024 | 34,915.725 | 23,790.773 | 22,728.706 | 21,667.676 | 21,112.272 | 20,374.625 | 20,367.23 | 20,697.248 | 19,733.93 | 25,792.343 | 29,409.194 | 22,578.325 | 24,763.482 | 25,421.898 | 28,524.294 | 37,080.033 | 43,228.245 | 27,872.553 | 35,266.92 | 8,469.514 | 13,978.718 | 46,294.305 | 7,342.237 | 11,378.387 | 45,211.836 | 1,877.142 | 45,830.664 | 38,786.81 | -8,413.397 | 23,482.331 | 31,586.954 | 30,564.389 | 40,431.699 | 15,625.912 | 32,014.617 | -5,777.084 | 20,603.682 | 82,378.571 | 87,606.405 | 92,476.992 | 91,836.118 | 106,015.676 | 102,227.481 | 96,422.388 | 105,447.12 | 103,260.12 | 96,823.12 | 90,867.12 | 88,467.12 | 84,567.12 | 88,327.12 | 87,577.28 | 90,978 | 76,460 | 72,350 | 69,580 | 63,300 | 63,350 | 63,300 |
Tax Payables
| 921.329 | 1,662.25 | 1,722.284 | 1,812.759 | 1,399.531 | 1,430.492 | 1,694.424 | 1,591.699 | 1,471.468 | 1,556.276 | 1,740.624 | 1,554.298 | 1,467.631 | 2,083.676 | 2,082.8 | 1,822.882 | 1,809.702 | 1,867.976 | 1,946.487 | 1,770.596 | 1,782.63 | 1,879.026 | 1,809.567 | 1,916.561 | 2,148.198 | 1,457.804 | 1,864.746 | 2,781.666 | 2,500.481 | 2,287.655 | 1,555.912 | 1,882.661 | 2,135.533 | 2,417.495 | 4,175.37 | 5,369.008 | 6,690.604 | 5,307.148 | 5,679.988 | 3,082.792 | 3,750.588 | 4,738.185 | 5,870.393 | 6,144.707 | 6,448.14 | 6,463.941 | 2,341.209 | 4,457.232 | 7,641.041 | 4,200.08 | 3,842.323 | 3,397.956 | 3,834.101 | 4,187.058 | 4,280.637 | 4,599.729 | 4,325.337 | 4,526.255 | 3,874.132 | 4,611.242 | 5,029.127 | 5,097.426 | 5,264.489 | 4,259.151 |
Deferred Revenue
| 0 | 31.457 | 81.305 | 7.468 | 19,127.309 | 17,227.502 | 49.39 | 7.377 | 47.04 | 11.809 | 25.644 | 18,788.896 | 18,101.012 | 18,896.579 | 18,853.72 | 19,561.5 | 19,514.671 | 24,674.298 | 18,536.306 | 22,462.965 | 26,759.414 | 26,233.689 | 1,809.567 | 34,568.286 | 28,658.426 | 29,669.882 | 1,864.746 | 35,382.857 | 32,896.603 | 2,287.655 | 42,182.092 | 39,435.909 | 2,135.533 | 41,017.741 | 4,175.37 | 48,055.452 | 6,690.604 | 44,900.096 | 5,679.988 | 36,241.531 | 45,789.262 | 46,813.256 | 40,842.836 | 40,678.694 | 39,625.026 | 52,383.476 | 2,341.209 | 45,617.964 | 7,641.041 | 4,200.08 | 3,842.323 | 3,397.956 | 39,232.152 | 4,187.058 | 35,276.147 | 39,915.527 | 41,468.032 | 38,954.069 | 38,561.133 | 39,552.215 | 30,198.855 | 41,507.728 | 35,489.801 | 39,580.62 |
Other Current Liabilities
| 13,394.007 | 13,945.558 | 13,028.239 | 16,130.768 | -1,399.531 | 15,797.009 | 15,983.536 | 17,411.154 | 15,934.148 | 16,022.555 | 16,405.608 | 17,234.598 | 16,633.381 | -2,083.676 | 16,770.919 | 17,738.618 | -1,809.701 | 22,806.322 | 16,589.818 | -1,770.596 | 24,976.784 | -1,879.026 | 21,689.273 | 32,651.725 | -2,148.197 | -1,457.803 | 25,666.301 | -2,781.666 | -2,500.48 | 32,833.616 | -1,555.911 | 37,553.247 | 38,840.807 | -2,417.494 | 33,467.895 | 42,686.444 | 32,192.805 | 39,592.947 | 33,147.431 | 33,158.739 | -3,750.587 | -4,738.184 | 34,972.442 | 34,533.986 | 33,176.885 | 45,919.536 | 44,864.605 | 41,160.731 | 42,333.936 | 41,522.526 | 57,813.651 | 32,154.922 | 35,473.103 | 32,856.942 | 31,611.016 | 35,356.019 | 37,191.117 | 35,016.777 | 34,744.491 | 34,978.524 | 26,077.769 | 36,448.933 | 30,225.311 | 35,377.404 |
Total Current Liabilities
| 47,216.493 | 53,599.452 | 53,992.383 | 60,764.405 | 62,210.197 | 58,360.967 | 47,982.387 | 49,381.851 | 47,712.95 | 45,146.572 | 44,200.538 | 44,291.065 | 43,436.858 | 44,180.825 | 49,524.132 | 53,364.754 | 46,382.892 | 53,938.205 | 47,526.187 | 55,420.364 | 68,060.12 | 74,691.358 | 59,165.617 | 74,996.478 | 71,490.773 | 79,102.811 | 82,966.768 | 84,050.452 | 83,075.156 | 91,978.709 | 92,229.033 | 91,143.495 | 91,875.207 | 86,714.593 | 81,572.443 | 92,509.643 | 92,372.687 | 98,477.492 | 77,627.592 | 77,553.995 | 95,848.13 | 126,533.015 | 133,054.24 | 138,386.743 | 143,962.263 | 157,662.845 | 164,006.481 | 158,878.787 | 156,910.544 | 169,313.22 | 184,890.856 | 152,784.637 | 143,491.643 | 139,722.764 | 134,339.193 | 143,384.742 | 144,554.213 | 141,543.695 | 141,052.145 | 141,635.001 | 117,258.104 | 123,150.892 | 120,174.446 | 114,401.438 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8,101.483 | 9,149.23 | 1,620.116 | 1,555.845 | 5,655.553 | 9,038.827 | 12,426.278 | 15,410.33 | 18,011.461 | 20,625.175 | 22,772.468 | 23,918.15 | 12,918.87 | 11,639.083 | 12,271.925 | 13,234.814 | 23,955.109 | 24,795.259 | 26,740.946 | 28,564.503 | 23,376.457 | 26,332.697 | 55,743.022 | 56,073.147 | 59,472.742 | 62,374.011 | 30,634.62 | 32,788.84 | 31,992.6 | 24,196.36 | 25,400.24 | 16,065.537 | 12,445.28 | 13,086.55 | 13,027.82 | 11,969.25 | 12,827.2 | 13,185.15 | 42,117.844 | 39,992.014 | 37,779.401 | 16,029.453 | 15,405.4 | 15,414.68 | 16,244.096 | 17,141.789 | 17,638.52 | 16,773.8 | 8,599.92 | 8,944.818 | 6,248.48 | 3,967.76 | 6,799.645 | 6,845.001 | 6,893.636 | 6,990.906 | 2,202.72 | 2,322 | 8,460 | 8,560 | 13,720 | 17,490 | 17,650 | 17,810 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 592.755 | 0 | 0 | 0 | -9,713.365 | 981.778 | 0 | 0 | -9,920.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,988.473 | 4,994.203 | 0 | 0 | 0 | 0 | 4,337.807 | 4,595.635 | 0 | 0 | 0 | 2,051.447 | 1,970.338 | 4,160.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,423.325 | 7,026.635 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 9,219.94 | 0 | 0 | 0 | 9,713.365 | 0 | 0 | 0 | 9,920.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,291.424 | 4,441.194 | 4,657.491 | 4,318.955 | 5,716.102 | 6,433.132 | 6,686.478 | 6,587.214 | 5,551.285 | 6,873.637 | 6,840.244 | 7,851.775 | 5,851.227 | 4,936.446 | 5,432.492 | 5,668.78 | 6,934.666 | 7,723.963 | 8,959.356 | 9,171.93 | 10,230.594 | 14,163.182 | 13,958.663 | 13,804.877 | 2,528.585 | 2,276.576 | 2,229.248 | 2,343.118 | 2,302.548 | 2,234.107 | 2,541.739 | 2,504.028 | 2,411.85 | 2,337.567 | 2,253.186 | 2,133.074 |
Other Non-Current Liabilities
| 1,011.986 | 934.951 | 948.952 | -8,253.332 | 635.519 | 243.132 | 223.166 | 144.04 | 2,626.445 | 1,323.168 | 763.316 | 658.514 | 3,912.887 | 3,564.316 | 4,203.554 | 3,869.672 | 3,565.867 | 3,351.421 | 2,944.348 | 2,692.157 | 1,524.403 | 2,066.393 | 1,904.568 | 0 | 1,766.329 | 1,392.434 | 1,143.082 | 1,386.245 | 4,849.148 | 8,726.887 | 8,604.895 | 0 | 5,716.103 | 5,197.823 | 5,075.795 | 10,521.668 | 10,148.487 | 4,337.807 | 11,435.878 | 12,248.092 | 8,949.074 | 7,620.053 | 2,051.447 | 5,668.78 | 4,160.569 | 3,829.465 | 4,244.67 | 3,764.483 | 2,423.689 | 5,292.919 | 8,037.719 | 7,356.619 | 7,016.366 | 6,491.347 | 5,992.912 | 6,400.111 | 6,097.22 | 5,423.324 | 0.001 | 6,688.739 | 6,050.766 | 7,096.124 | 6,518.169 | 6,234.675 |
Total Non-Current Liabilities
| 9,113.469 | 10,084.181 | 2,569.067 | 11,742.393 | 6,291.071 | 9,281.959 | 12,649.444 | 15,554.37 | 20,637.907 | 21,948.342 | 23,535.784 | 24,576.665 | 16,831.757 | 15,203.399 | 16,475.479 | 17,104.487 | 27,520.976 | 28,146.68 | 29,685.295 | 31,256.659 | 24,900.86 | 28,399.09 | 57,647.59 | 56,073.147 | 61,239.072 | 63,766.445 | 31,777.702 | 34,175.085 | 41,133.173 | 32,923.247 | 34,005.135 | 28,361.438 | 23,155.586 | 24,717.505 | 24,790.094 | 22,490.918 | 22,975.687 | 24,396.593 | 53,553.722 | 52,240.106 | 46,728.475 | 23,649.506 | 22,889.338 | 23,053.798 | 27,339.33 | 28,695.217 | 30,842.546 | 29,710.213 | 21,254.203 | 28,400.919 | 28,244.862 | 25,129.256 | 16,344.596 | 15,612.924 | 15,115.796 | 15,734.135 | 10,602.488 | 9,979.431 | 18,028.375 | 17,752.767 | 22,182.616 | 26,923.691 | 26,421.355 | 26,177.749 |
Total Liabilities
| 56,329.962 | 63,683.633 | 56,561.45 | 72,506.797 | 68,501.268 | 67,642.926 | 60,631.831 | 64,936.221 | 68,350.857 | 67,094.914 | 67,736.322 | 68,867.729 | 60,268.615 | 59,384.225 | 65,999.612 | 70,469.241 | 73,903.869 | 82,084.885 | 77,211.482 | 86,677.023 | 92,960.979 | 103,090.448 | 116,813.207 | 131,069.625 | 132,729.844 | 142,869.256 | 114,744.47 | 118,225.537 | 124,208.328 | 124,901.956 | 126,234.168 | 119,504.934 | 115,030.793 | 111,432.098 | 106,362.536 | 115,000.562 | 115,348.374 | 122,874.086 | 131,181.314 | 129,794.101 | 142,576.605 | 150,182.521 | 155,943.579 | 161,440.541 | 171,301.594 | 186,358.062 | 194,849.027 | 188,589 | 178,164.746 | 197,714.139 | 213,135.719 | 177,913.893 | 159,836.239 | 155,335.688 | 149,454.989 | 159,118.878 | 155,156.701 | 151,523.127 | 159,080.52 | 159,387.768 | 139,440.721 | 150,074.583 | 146,595.801 | 140,579.187 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 12.755 | 12.756 | 12.755 | 12.756 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 | 12.755 |
Common Stock
| 69,560.065 | 69,560.064 | 69,572.82 | 69,572.82 | 69,560.065 | 69,560.065 | 69,560.065 | 69,560.065 | 69,560.065 | 69,560.065 | 69,375.79 | 69,007.24 | 68,392.99 | 68,392.99 | 65,198.888 | 63,724.687 | 63,724.687 | 63,724.687 | 63,724.687 | 63,009.129 | 61,762.099 | 57,081.585 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 48,285.273 | 47,920.467 | 47,920.467 | 47,898.199 | 47,898.199 | 46,868.157 | 44,829.998 | 41,775.041 | 41,775.041 | 41,389.239 | 40,000.351 | 40,253.582 | 24,608.575 | 23,928.575 | 23,928.575 | 23,928.575 | 21,960.08 | 21,960.08 | 21,960.08 | 18,835.08 | 12,585.08 | 12,585.08 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 | 11,012.755 |
Retained Earnings
| -3,664.036 | 1,118.891 | -3,646.011 | -7,552.814 | -7,311.55 | -7,662.795 | -4,939.59 | -7,813.902 | -4,884.36 | -4,826.936 | -4,914.231 | -5,912.833 | -4,588.336 | -4,029.772 | -3,433.42 | -9,265.952 | -4,463.514 | -4,874.272 | -4,812.972 | -25,694.723 | -4,037.945 | -3,788.211 | -4,273.11 | -28,979.354 | -20,861.404 | -21,652.675 | -1,455.48 | -830.018 | 615.668 | 798.66 | 714.666 | -213.44 | 3,008.185 | 4,149.399 | 5,940.244 | 6,276.14 | 6,339.994 | 5,552.944 | 4,136.706 | -1,559.972 | -1,497.219 | -3,040.465 | -4,011.787 | -4,501.605 | -3,877.716 | -4,522.317 | -4,033.979 | -13,756.765 | 1,519.645 | -18,015.573 | -18,149.353 | 33,149.177 | 36,152.546 | 36,886.066 | 35,015.839 | 32,023.887 | 31,480.061 | 27,982.405 | 25,481.115 | 26,044.379 | 23,171.276 | 20,999.995 | 21,395.389 | 17,814.469 |
Accumulated Other Comprehensive Income/Loss
| 0 | -982.127 | -982.127 | -982.127 | -1,100.779 | 1,775.99 | 1,738.93 | 1,774.201 | -1,253.46 | -1,223.209 | -1,103.284 | 1,473.817 | 3,394.721 | 3,427.077 | 77,044.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,205.649 | 11,423.196 | 16,187.776 | 18,976.011 | 23,740.591 | 17,890.001 | 17,852.941 | 20,697.362 | 20,477.516 | 20,507.767 | 20,400.14 | 21,141.873 | 17,459.392 | 17,459.392 | 15,550.33 | 19,058.365 | 17,154.06 | 17,154.059 | 17,154.059 | 33,904.642 | 34,752.875 | 31,639.663 | 26,081.694 | 50,068.95 | 30,892.158 | 53,295.849 | 29,611.262 | 29,611.262 | 29,611.263 | 29,611.262 | 52,293.817 | 63,452.283 | 29,062.019 | 51,103.978 | 28,860.756 | 50,140.315 | 42,283.624 | 16,435.447 | 38,716.996 | 16,323.992 | 16,142.262 | 10,346.233 | 7,507.71 | 7,285.858 | 7,285.858 | 32,362.394 | 31,244.838 | 39,032.932 | 37,060.572 | 50,891.276 | 47,009.189 | 47,070.639 | 50,507.463 | 50,492.377 | 50,455.38 | 49,659.433 | 49,531.47 | 49,088.136 | 49,166.421 | 49,248.373 | 49,222.638 | 48,575.483 | 48,601.988 | 48,555.786 |
Total Shareholders Equity
| 81,114.432 | 81,132.781 | 81,132.457 | 80,013.889 | 80,136.502 | 79,800.025 | 82,486.17 | 82,456.28 | 85,165.975 | 85,253.651 | 84,874.454 | 84,249.035 | 86,344.447 | 86,935.367 | 82,438.391 | 78,648.384 | 81,580.834 | 81,171.87 | 81,223.015 | 76,392.23 | 92,489.784 | 84,945.791 | 70,106.612 | 69,387.624 | 79,668.97 | 79,941.202 | 98,970.417 | 99,649.675 | 101,183.011 | 101,377.185 | 101,306.511 | 99,439.019 | 102,215.036 | 103,164.331 | 105,047.374 | 103,297.367 | 93,466.371 | 86,159.745 | 84,641.498 | 79,944.24 | 78,591.055 | 72,507.116 | 53,033.84 | 51,638.043 | 52,448.554 | 51,781.407 | 49,183.694 | 47,249.002 | 60,553.052 | 51,723.538 | 41,457.671 | 92,817.651 | 97,685.519 | 98,403.953 | 96,496.729 | 92,708.83 | 92,037.041 | 88,096.051 | 85,673.046 | 86,318.262 | 83,419.424 | 80,600.988 | 81,022.887 | 77,395.765 |
Total Equity
| 81,114.432 | 81,132.781 | 81,132.457 | 80,013.889 | 80,136.502 | 79,800.025 | 82,486.17 | 82,456.28 | 85,165.975 | 85,253.651 | 84,874.454 | 84,249.035 | 86,344.447 | 86,935.367 | 82,438.391 | 78,648.384 | 81,580.834 | 81,171.87 | 81,223.015 | 76,392.23 | 92,489.784 | 84,945.791 | 70,106.612 | 69,387.624 | 79,668.97 | 79,930.934 | 98,962.55 | 99,597.827 | 101,132.705 | 101,340.996 | 101,277.987 | 99,412.222 | 102,171.565 | 103,127.128 | 104,925.509 | 103,462.338 | 93,682.345 | 86,386.06 | 84,932.35 | 80,101.723 | 78,759.39 | 72,405.247 | 52,940.827 | 51,546.991 | 52,356.202 | 51,692.316 | 49,091.438 | 47,160.475 | 60,553.052 | 51,723.538 | 41,457.671 | 92,817.651 | 97,685.519 | 98,403.953 | 96,496.729 | 92,708.83 | 92,037.041 | 88,096.051 | 85,673.046 | 86,318.262 | 83,419.424 | 80,600.988 | 81,022.887 | 77,395.765 |
Total Liabilities & Shareholders Equity
| 137,444.394 | 144,816.414 | 137,693.908 | 152,520.687 | 148,637.77 | 147,442.951 | 143,118.001 | 147,392.501 | 153,516.832 | 152,348.566 | 152,610.775 | 153,116.764 | 146,613.062 | 146,319.591 | 148,438.003 | 149,117.626 | 155,484.703 | 163,256.755 | 158,434.497 | 163,069.254 | 185,450.764 | 188,036.239 | 186,919.819 | 200,457.249 | 212,398.814 | 222,800.19 | 213,707.02 | 217,823.364 | 225,341.033 | 226,242.952 | 227,512.155 | 218,917.156 | 217,202.358 | 214,559.226 | 211,288.045 | 218,462.899 | 209,030.719 | 209,260.146 | 216,113.664 | 209,895.824 | 221,335.995 | 222,587.768 | 208,884.406 | 212,987.533 | 223,657.796 | 238,050.378 | 243,940.465 | 235,749.475 | 238,717.799 | 249,437.677 | 254,593.389 | 270,731.544 | 257,521.758 | 253,739.641 | 245,951.718 | 251,827.708 | 247,193.742 | 239,619.177 | 244,753.566 | 245,706.03 | 222,860.145 | 230,675.571 | 227,618.688 | 217,974.952 |