
DB HiTek CO., LTD.
KRX:000990.KS
39800 (KRW) • At close May 13, 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 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
| 297,054.101 | 195,418.007 | 246,634.935 | 258,750.918 | 253,329.764 | 362,198.282 | 175,234.221 | 234,077.452 | 151,311.29 | 153,526.123 | 91,857.405 | 198,686.084 | 183,017.846 | 50,079.056 | 62,807.277 | 59,796.503 | 48,293.56 | 49,644.241 | 30,746.312 | 64,566.176 | 84,776.807 | 65,636.884 | 56,052.014 | 120,738.957 | 119,106.293 | 113,135.612 | 121,238.46 | 107,630.132 | 107,494.652 | 76,051.467 | 78,966.751 | 111,743.916 | 115,579.823 | 57,861.254 | 40,753.172 | 100,943.283 | 108,132.861 | 36,592.575 | 49,257.017 | 26,823.066 | 40,369.011 | 26,177.482 | 36,974.298 | 32,870.841 | 35,222.233 | 34,425.456 | 59,157.663 | 54,386.179 | 39,917.597 | 33,980.318 | 55,175.368 | 60,731.005 | 57,223.455 | 76,958.274 | 119,781.848 | 74,078.269 | 63,918.851 | 55,544.616 | 23,462.902 | 10,156.101 | 91,653.555 | 24,310.086 | 26,943.164 | 10,277.667 | 13,997.355 |
Short Term Investments
| 626,086.656 | 628,535.37 | 619,919.155 | 564,397.532 | 461,064.805 | 411,754.246 | 582,148.501 | 654,172.642 | 807,095.938 | 614,749.758 | 529,874.384 | 323,770.431 | 288,699.579 | 281,589.774 | 200,917.825 | 176,677.978 | 169,853.15 | 109,506.27 | 64,002.399 | 121,991.945 | 71,506.917 | 60,940.769 | 112,520.609 | 45,302.186 | 51,685.744 | 33,392.575 | 33,270.783 | 27,264.708 | 46,509.606 | 43,705.539 | 26,717.003 | 45,709.799 | 26,152.614 | 13,804.909 | 2,799.761 | 17,616.429 | 8,016.429 | 15,031.829 | 5,952.619 | 5,762.753 | 13,586.253 | 3,082.753 | 3,325.013 | 2,807.417 | 13,270.527 | 11,581.81 | 11,102.587 | 11,387.613 | 96,988.635 | 44,849.215 | 102,078.985 | 124,777.838 | 129,686.774 | 37,837.046 | 3,330.857 | 13,391.797 | 4,574.526 | 8,196.503 | 33,573.593 | 96,811.538 | 55,601.601 | 26,749.082 | 15,717.006 | 39,442.11 | 9,962.833 |
Cash and Short Term Investments
| 923,140.757 | 823,953.377 | 866,554.091 | 823,148.45 | 714,394.569 | 773,952.529 | 757,382.722 | 888,250.094 | 958,407.228 | 768,275.881 | 621,731.789 | 522,456.515 | 471,717.425 | 331,668.83 | 263,725.102 | 236,474.481 | 218,146.71 | 159,150.511 | 94,748.711 | 186,558.121 | 156,283.724 | 126,577.653 | 168,572.623 | 166,041.143 | 170,792.037 | 146,528.187 | 154,509.243 | 134,894.84 | 154,004.258 | 119,757.006 | 105,683.754 | 157,453.715 | 141,732.437 | 71,666.163 | 43,552.933 | 118,559.712 | 116,149.29 | 51,624.404 | 55,209.636 | 32,585.819 | 53,955.264 | 29,260.235 | 40,299.311 | 35,678.258 | 48,492.76 | 46,007.266 | 70,260.25 | 65,773.792 | 136,906.232 | 78,829.533 | 157,254.353 | 185,508.843 | 186,910.229 | 114,795.32 | 123,112.705 | 87,470.066 | 68,493.377 | 63,741.119 | 57,036.495 | 106,967.639 | 147,255.156 | 51,059.168 | 42,660.17 | 49,719.777 | 23,960.188 |
Net Receivables
| 177,721.987 | -900,729.078 | 107,524.973 | 177,490.606 | 201,112.357 | 246,563.062 | 264,371.467 | 118,627.719 | 276,332.368 | 362,682.834 | 324,412.299 | 288,452.907 | 257,892.074 | 238,793.825 | 197,976.778 | 180,756.439 | 182,416.936 | 209,970.641 | 240,274.394 | 227,955.705 | 211,256.722 | 217,057.701 | 201,092.926 | 170,393.87 | 157,353.443 | 185,006.067 | 195,950.474 | 201,980.429 | 137,804.91 | 100,201.782 | 98,860.79 | 101,895 | 147,063.838 | 110,141.765 | 114,023.986 | 95,945 | 92,048.122 | 113,934.911 | 79,552.272 | 88,859.425 | 81,730.237 | 74,166.402 | 68,248.634 | 58,028.151 | 59,216.339 | 71,245.218 | 111,847.277 | 99,553.672 | 92,975.523 | 0 | 0 | 0 | 0 | 142,709.882 | 0 | 284,892.599 | 268,036.923 | 0 | 269,350.622 | 316,458.605 | 0 | 310,207.068 | 0 | 314,884.164 | 0 |
Inventory
| 70,392.572 | 75,308.187 | 74,149.278 | 76,722.232 | 81,645.552 | 70,610.026 | 73,340.731 | 75,354.722 | 73,768.605 | 69,771.688 | 73,552.221 | 73,681.776 | 66,017.138 | 59,273.431 | 51,813.17 | 51,074.096 | 51,848.77 | 54,522.116 | 54,794.241 | 54,081.696 | 51,837.841 | 56,358.458 | 49,855.302 | 48,787.554 | 42,891.649 | 37,686.036 | 39,644.534 | 41,750.324 | 75,018.89 | 88,527.228 | 84,689.652 | 77,167.911 | 76,344.778 | 71,012.212 | 71,896.765 | 75,914.541 | 83,459.568 | 89,896.553 | 90,954.967 | 79,342.647 | 69,179.569 | 72,662.723 | 76,199.216 | 81,750.013 | 72,377.687 | 86,133.706 | 99,708.757 | 84,334.292 | 79,262.392 | 78,913.967 | 84,151.65 | 80,996.009 | 78,954.2 | 76,849.306 | 79,571.927 | 296,997.68 | 222,959.126 | 234,712.815 | 297,712.257 | 276,443.377 | 258,468.343 | 263,679.477 | 234,376.67 | 221,981.836 | 198,029.68 |
Other Current Assets
| 23,114.884 | 1,117,314.698 | 125,122.229 | 17,446.23 | 30,830.478 | 27,546.389 | 27,098.731 | 168,981.718 | 167,055.23 | 45,357.315 | 46,063.21 | 44,103.4 | 28,945.463 | 34,717.85 | 28,043.898 | 23,491.985 | 17,870.625 | 27,822.424 | 10,698.358 | 6,946.125 | 24,495.403 | 32,516.67 | 30,853.053 | 6,070.969 | 27,726.702 | 33,945.305 | 12,652.513 | 6,113.037 | 58,183.781 | 49,487.855 | 47,603.855 | 47,370.401 | 43,037.159 | 51,105.048 | 58,723.936 | 57,083.769 | 49,500.286 | 58,409.509 | 54,848.751 | 53,053.975 | 52,617.301 | 56,043.288 | 55,384.937 | 54,112.204 | 53,473.914 | 52,108.291 | 125,260.797 | 111,761.437 | 92,975.488 | 142,678.325 | 181,287.382 | 161,304.533 | 173,575.295 | 142,709.883 | 138,537.142 | 284,892.6 | 268,036.924 | 281,966.421 | 269,350.621 | 316,458.603 | 353,747.36 | 310,207.069 | 283,632.545 | 314,884.165 | 200,140.048 |
Total Current Assets
| 1,194,370.199 | 1,115,847.184 | 1,173,350.571 | 1,094,807.518 | 1,027,982.955 | 1,118,672.006 | 1,122,193.652 | 1,251,214.254 | 1,327,724.12 | 1,246,087.718 | 1,065,759.519 | 928,694.599 | 815,161.899 | 664,453.936 | 541,558.948 | 491,797.001 | 459,208.127 | 451,465.693 | 400,515.703 | 475,541.647 | 426,263.421 | 432,510.481 | 450,373.903 | 391,293.536 | 383,378.937 | 403,165.595 | 402,756.764 | 384,738.63 | 353,662.841 | 357,973.871 | 336,838.051 | 383,887.027 | 368,924.211 | 303,925.188 | 288,197.62 | 347,503.022 | 337,757.266 | 313,865.377 | 280,565.626 | 253,841.866 | 247,582.371 | 232,132.648 | 240,132.098 | 229,568.626 | 222,960.7 | 255,494.481 | 295,229.804 | 261,869.521 | 309,144.147 | 300,421.825 | 422,693.385 | 427,809.385 | 439,439.724 | 334,354.509 | 341,221.774 | 669,360.346 | 559,489.427 | 580,420.355 | 624,099.373 | 699,869.619 | 759,470.859 | 624,945.714 | 560,669.385 | 586,585.778 | 422,129.916 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,135,410.156 | 1,153,381.819 | 935,589.579 | 938,960.807 | 950,915.13 | 831,908.596 | 809,297.615 | 793,606.798 | 737,891.094 | 708,335.32 | 672,842.015 | 658,789.372 | 657,794.905 | 639,967.918 | 653,176.946 | 656,264.846 | 674,684.075 | 649,788.1 | 654,369.247 | 621,738.089 | 616,573.8 | 605,024.927 | 604,639.928 | 607,075.822 | 597,570.491 | 561,053.938 | 556,789.39 | 549,838.246 | 555,566.835 | 562,915.842 | 560,133.498 | 557,369.764 | 547,700.934 | 550,814.032 | 552,264.718 | 553,139.326 | 533,140.34 | 612,234.422 | 595,319.253 | 589,210.363 | 591,787.281 | 604,229.769 | 618,444.174 | 622,603.057 | 636,040.366 | 649,443.528 | 661,179.568 | 670,508.943 | 685,389.046 | 731,481.679 | 778,539.789 | 795,457.689 | 816,568.035 | 1,193,423.854 | 1,229,133.982 | 1,655,830.194 | 2,045,935.46 | 2,087,841.559 | 2,145,422.099 | 1,984,424.831 | 2,028,277.176 | 2,067,186.731 | 2,233,980.327 | 2,273,648.839 | 502,833.334 |
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 | 111,164.198 | 114,828.952 | 118,493.706 | 251,646.427 | 258,975.935 | 266,305.442 | 277,964.811 | 285,216.067 | 0 |
Intangible Assets
| 24,839.701 | 23,990.241 | 22,888.913 | 21,204.882 | 21,605.474 | 20,094.358 | 17,175.786 | 17,660.239 | 18,370.913 | 17,982.824 | 18,618.617 | 19,715.96 | 19,259.61 | 19,466.367 | 20,052.495 | 20,987.604 | 21,500.215 | 22,343.5 | 24,435.358 | 24,031.571 | 23,416.826 | 28,982.568 | 30,005.71 | 29,478.715 | 28,180.877 | 26,147.095 | 26,173.378 | 28,709.43 | 25,827.934 | 24,741.124 | 25,472.165 | 25,671.017 | 25,664.845 | 28,082.779 | 29,097.198 | 33,208.346 | 34,197.267 | 52,823.507 | 52,813.126 | 60,363.656 | 61,849.789 | 70,690.911 | 71,299.667 | 73,262.492 | 74,243.154 | 77,996.753 | 79,700.408 | 80,722.883 | 76,703.281 | 75,779.66 | 67,241.761 | 66,172.227 | 53,165.872 | 33,506.647 | 30,936.466 | 35,377.169 | 36,187.124 | 34,474.362 | 33,673.664 | 29,221.025 | 27,768.938 | 26,868.176 | 27,172.769 | 28,559.332 | 14,776.587 |
Goodwill and Intangible Assets
| 24,839.701 | 23,990.241 | 22,888.913 | 21,204.882 | 21,605.474 | 20,094.358 | 17,175.786 | 17,660.239 | 18,370.913 | 17,982.824 | 18,618.617 | 19,715.96 | 19,259.61 | 19,466.367 | 20,052.495 | 20,987.604 | 21,500.215 | 22,343.5 | 24,435.358 | 24,031.571 | 23,416.826 | 28,982.568 | 30,005.71 | 29,478.715 | 28,180.877 | 26,147.095 | 26,173.378 | 28,709.43 | 25,827.934 | 24,741.124 | 25,472.165 | 25,671.017 | 25,664.845 | 28,082.779 | 29,097.198 | 33,208.346 | 34,197.267 | 52,823.507 | 52,813.126 | 60,363.656 | 61,849.789 | 70,690.911 | 71,299.667 | 73,262.492 | 74,243.154 | 77,996.753 | 79,700.408 | 80,722.883 | 76,703.281 | 75,779.66 | 67,241.761 | 66,172.227 | 53,165.872 | 33,506.647 | 30,936.466 | 35,377.169 | 147,351.322 | 149,303.314 | 152,167.37 | 280,867.452 | 286,744.873 | 293,173.618 | 305,137.58 | 313,775.399 | 14,776.587 |
Long Term Investments
| -618,118.464 | -619,731.254 | 28,289.685 | 25,821.29 | 23,796.123 | 16,373.568 | -569,500.077 | -638,475.944 | -789,248.805 | -544,870.797 | -463,721.256 | -259,796.013 | -246,544.668 | -264,792.228 | -188,868.404 | -164,628.244 | -157,811.905 | -90,516.144 | -40,508.959 | -107,659.082 | -59,260.316 | -32,899.175 | -83,887.013 | -14,346.585 | -21,084.843 | 5,590.575 | 5,938 | 10,883.216 | -11,643.198 | -9,632.959 | 10,672.513 | -11,924.325 | 17,179.813 | 41,997.582 | 67,759.669 | 46,142.705 | 63,131.467 | 62,105.501 | 71,924.679 | 65,255.041 | 59,781.339 | 90,382.754 | 101,993.845 | 110,725.272 | 106,504.856 | 115,852.32 | 122,390.187 | 117,359.698 | -16,164.297 | 38,323.477 | -43,676.515 | -66,362.368 | -87,097.497 | 320,581.653 | 354,864.218 | 67,709.071 | 156,436.41 | 160,231.037 | 171,570.335 | 185,767.096 | 192,636.113 | 176,873.794 | 276,281.41 | 223,102.806 | 259,977.096 |
Tax Assets
| 21,648.595 | 16,602.393 | 10,819.835 | 13,618.721 | 11,507.261 | 1,903.463 | 3,275.167 | 4,676.049 | 4,507.801 | 8,484.182 | 8,345.376 | 10,408.825 | 10,743.736 | 17,687.406 | 17,883.91 | 11,134.674 | 7,133.74 | 11,806.538 | 13,319.375 | 10,644.932 | 8,157.272 | 19,274.085 | 17,905.278 | 17,673.303 | 16,779.066 | 17,356.929 | 16,113.506 | 15,743.342 | 14,733.337 | 45,844.976 | 28,938.637 | 47,938.435 | 27,318.769 | 25,308.539 | 14,297.329 | 29,141.3 | 16,417.371 | 25,614.247 | 16,899.897 | 16,160.467 | 23,875.856 | 12,977.803 | 9,412.038 | 8,671.767 | 18,642.757 | 17,559.866 | 16,483.835 | 16,710.62 | 102,682.854 | 44,963.433 | 0 | 0 | 129,686.774 | 0 | 19,281.297 | 0 | 0 | 0 | 69,955.242 | 143,949.141 | 90,655.646 | 58,445.111 | 44,868.794 | 0 | 3,048.958 |
Other Non-Current Assets
| 638,700.981 | 641,883.019 | 4,648.921 | 6,920.587 | 7,571.751 | 3,832.045 | 592,359.665 | 667,849.299 | 823,455.352 | 619,859.854 | 536,435.905 | 327,869.601 | 293,522.414 | 285,746.311 | 205,096.784 | 180,681.891 | 173,866.943 | 112,544.194 | 66,947.797 | 123,246.975 | 73,738.807 | 64,208.928 | 115,802.312 | 53,776.498 | 61,709.311 | 45,145.612 | 43,218.212 | 36,637.886 | 55,802.971 | 7,259.99 | 7,248.168 | 6,781.416 | 0 | 1.587 | 2.715 | 3.831 | -0 | 6.918 | 40.91 | 10.291 | 0 | 13.661 | -0.001 | 34.16 | -0.001 | 30.376 | 43.802 | 72.899 | -0.001 | 4,218.187 | 106,479.52 | 129,186.378 | 4,758.462 | 54,007.052 | 0.001 | 49,209.311 | 40,454.426 | 43,800.941 | 0.001 | 0.001 | 0.002 | 0.001 | 0.001 | 70,607.922 | 25,158.812 |
Total Non-Current Assets
| 1,202,480.97 | 1,216,126.217 | 1,002,236.933 | 1,006,526.286 | 1,015,395.739 | 874,112.03 | 852,608.154 | 845,316.442 | 794,976.355 | 809,791.383 | 772,520.656 | 756,987.745 | 734,775.996 | 698,075.773 | 707,341.73 | 704,440.771 | 719,373.07 | 705,966.188 | 718,562.818 | 672,002.485 | 662,626.388 | 684,591.333 | 684,466.215 | 693,657.753 | 683,154.903 | 655,294.149 | 648,232.486 | 641,812.12 | 640,287.88 | 631,128.973 | 632,464.981 | 625,836.307 | 617,864.361 | 646,204.519 | 663,421.629 | 661,635.508 | 646,886.446 | 752,784.595 | 736,997.865 | 730,999.818 | 737,294.265 | 778,294.898 | 801,149.723 | 815,296.748 | 835,431.132 | 860,882.843 | 879,797.8 | 885,375.043 | 848,610.884 | 894,766.436 | 908,584.555 | 924,453.926 | 917,081.646 | 1,601,519.206 | 1,634,215.964 | 1,808,125.745 | 2,390,177.618 | 2,441,176.851 | 2,539,115.047 | 2,595,008.521 | 2,598,313.81 | 2,595,679.255 | 2,860,268.112 | 2,881,134.966 | 805,794.787 |
Total Assets
| 2,396,851.169 | 2,331,973.401 | 2,175,587.504 | 2,101,333.805 | 2,043,378.694 | 1,992,784.037 | 1,974,801.806 | 2,096,530.696 | 2,122,700.475 | 2,055,879.101 | 1,838,280.175 | 1,685,682.344 | 1,549,937.896 | 1,362,529.709 | 1,248,900.678 | 1,196,237.772 | 1,178,581.197 | 1,157,431.881 | 1,119,078.521 | 1,147,544.132 | 1,088,889.81 | 1,117,101.815 | 1,134,840.118 | 1,084,951.289 | 1,066,533.84 | 1,058,459.744 | 1,050,989.25 | 1,026,550.749 | 993,950.72 | 989,102.843 | 969,303.033 | 1,009,723.334 | 986,788.572 | 950,129.707 | 951,619.25 | 1,009,138.53 | 984,643.712 | 1,066,649.972 | 1,017,563.491 | 984,841.685 | 984,876.636 | 1,010,427.545 | 1,041,281.821 | 1,044,865.374 | 1,058,391.833 | 1,116,377.324 | 1,175,027.604 | 1,147,244.564 | 1,157,755.03 | 1,195,188.261 | 1,331,277.94 | 1,352,263.312 | 1,356,521.37 | 1,935,873.715 | 1,975,437.738 | 2,477,486.092 | 2,949,667.046 | 3,021,597.206 | 3,163,214.42 | 3,294,878.14 | 3,357,784.669 | 3,220,624.968 | 3,420,937.495 | 3,467,720.744 | 1,227,924.703 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 45,031.083 | 41,953.028 | 55,079.434 | 46,315.348 | 50,101.344 | 56,964.077 | 59,011.907 | 66,089.414 | 48,542.143 | 48,205.297 | 50,504.861 | 49,476.594 | 44,247.176 | 40,936.471 | 39,304.16 | 38,308.686 | 36,813.081 | 35,708.215 | 35,348.165 | 37,516.691 | 30,645.243 | 33,803.09 | 34,794.582 | 34,136.123 | 36,469.258 | 35,087.685 | 36,893.848 | 33,607.05 | 33,883.223 | 40,423.349 | 37,022.712 | 40,363.162 | 44,199.479 | 43,070.322 | 44,367.86 | 37,287.095 | 44,271.64 | 55,489.12 | 40,970.212 | 40,943.434 | 36,235.325 | 35,183.026 | 37,879.822 | 36,406.37 | 29,717.748 | 34,802.061 | 42,315.824 | 27,655.935 | 17,740.927 | 25,484.587 | 25,412.28 | 28,740.559 | 27,883.248 | 41,709.728 | 52,362.635 | 182,032.03 | 132,104.103 | 162,561.147 | 192,908.248 | 107,682.616 | 98,248.063 | 140,615.925 | 93,538.056 | 100,839.791 | 105,857.921 |
Short Term Debt
| 116,872.786 | 117,059.188 | 108,206.423 | 77,323.911 | 40,612.711 | 31,202.378 | 34,432.239 | 47,208.834 | 58,136.335 | 49,564.175 | 48,595.819 | 67,073.797 | 74,088.07 | 76,248.632 | 70,888.701 | 77,485.067 | 76,244.443 | 75,017.499 | 86,274.679 | 64,418.454 | 64,392.862 | 53,262.626 | 87,078.238 | 109,537.68 | -63,924.286 | 70,148.277 | 73,822.949 | 55,170.313 | 39,975.972 | 32,767.804 | 13,542.237 | 195,995.558 | 139,815.395 | 80,597.096 | 46,434.14 | 128,202.539 | 52,078.715 | 287,403.886 | 290,517.422 | 250,086.578 | 266,809.468 | 273,370.46 | 387,778.823 | 386,078.069 | 325,269.436 | 388,106.754 | 402,840.743 | 534,474.358 | 466,832.64 | 413,389.947 | 472,857.19 | 471,282.067 | 481,735.499 | 403,953.126 | 428,214.026 | 262,589.754 | 611,198.746 | 583,271.299 | 625,574.488 | 709,950.164 | 709,616.811 | 735,228.102 | 782,679.732 | 829,971.196 | 391,551.491 |
Tax Payables
| 27,349.62 | 25,644.695 | 23,307.445 | 24,636.39 | 7,044.659 | 28,678.915 | 37,056.129 | 95,994.844 | 136,178.952 | 121,327.062 | 102,878.933 | 90,193.057 | 78,343.201 | 49,826.728 | 40,226.492 | 38,644.595 | 36,100.495 | 44,854.778 | 37,215.889 | 30,356.023 | 24,269.907 | 29,232.592 | 15,599.984 | 15,107.704 | 10,389.987 | 5,600.204 | 0 | 18,632.291 | 18,273.707 | 24,168.826 | 16,955.631 | 11,978.318 | 4,311.661 | 1,011.975 | 1,622.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.075 | 380.629 | 3,115.416 | 0 | 0 | 3,811.433 |
Deferred Revenue
| 0 | 0 | 0 | 24,636.39 | 29,244.091 | 28,678.915 | 103,973.476 | 0 | 42,577.959 | 0 | 0 | 0 | 33,896.144 | 126,268.041 | 101,001.005 | 107,345.288 | 147,554.477 | 109,720.173 | 94,031.514 | 102,369.437 | 123,248.45 | 83,736.578 | 75,141.634 | 80,782.247 | 91,532.239 | 57,078.599 | 48,748.962 | 70,276.35 | 71,366.001 | 67,906.014 | 70,096.349 | 82,967.82 | 90,216.241 | 69,451.841 | 71,380.257 | 70,845.646 | 73,847.215 | 61,777.844 | 69,690.064 | 62,897.958 | 73,391.968 | 63,393.527 | 65,170.816 | 56,426.753 | 60,069.762 | 57,530.566 | 68,118.674 | 60,364.17 | 70,858.958 | 0 | 0 | 0 | 62,224.034 | 61,935.051 | 0 | 133,141.616 | 0 | 168,994.355 | 241,638.259 | 205.075 | 286,121.019 | 186,482.469 | 0 | 193,551.829 | 3,811.433 |
Other Current Liabilities
| 127,613.18 | 113,820.434 | 100,224.421 | 93,725.852 | 122,391.698 | 114,057.457 | 97,538.968 | 146,825.397 | 173,242.073 | 165,078.046 | 133,866.014 | 132,018.582 | 138,658.407 | -141,784.058 | -106,264.607 | -116,388.316 | -35,008.495 | -115,776.346 | -87,824.401 | -99,492.704 | -22,840.906 | -79,651.764 | -43,647.094 | -58,560.475 | -9,202.988 | 12,845.426 | 15,776.762 | -3,908.467 | 53,092.294 | -14,859.042 | -5,675.362 | -755.452 | -4,311.661 | 10,381.121 | 5,804.787 | 4,787.69 | 0 | 14,632.154 | 7,041.875 | 6,930.249 | 73,391.967 | 5,795.276 | 4,906.688 | 6,891.417 | 0.166 | 10,279.683 | 80,719.528 | 71,756.458 | 70,859.723 | 72,174.732 | 83,678.815 | 77,931.096 | 77,840.145 | 61,935.052 | 68,542.602 | 133,141.615 | 176,097.969 | 168,994.356 | 241,638.258 | 265,533.231 | 285,740.389 | 183,367.052 | 176,041.247 | 193,551.828 | 62,633.024 |
Total Current Liabilities
| 316,866.669 | 298,477.345 | 286,817.723 | 266,637.891 | 220,150.412 | 230,902.828 | 228,039.244 | 356,118.49 | 404,353.962 | 384,174.58 | 335,845.627 | 338,762.029 | 335,336.853 | 277,763.854 | 246,156.755 | 252,740.606 | 261,704.001 | 259,244.491 | 259,077.36 | 237,537.339 | 219,715.556 | 204,119.7 | 168,967.344 | 181,003.279 | 156,796.45 | 180,760.191 | 175,242.521 | 173,777.537 | 145,225.195 | 150,406.951 | 131,941.567 | 330,549.406 | 274,231.115 | 204,512.355 | 169,609.439 | 241,122.97 | 244,044.785 | 419,303.004 | 408,219.573 | 360,858.219 | 376,436.76 | 377,742.289 | 495,736.149 | 485,802.609 | 476,867.874 | 490,719.064 | 525,876.095 | 633,886.751 | 555,433.29 | 511,049.266 | 581,948.285 | 577,953.722 | 587,458.892 | 507,597.906 | 549,119.263 | 577,763.399 | 919,400.818 | 914,826.802 | 1,060,120.994 | 1,083,371.086 | 1,093,985.892 | 1,062,326.495 | 1,052,259.035 | 1,124,362.815 | 563,853.869 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 49,258.204 | 53,591.716 | 53,709.996 | 39,166.66 | 69,342.506 | 60,562.048 | 57,666.64 | 63,083.3 | 68,775.11 | 74,107.825 | 79,901.873 | 87,916.6 | 97,691.385 | 71,203.684 | 84,070.491 | 91,522.73 | 101,617.098 | 73,218.689 | 83,768.642 | 186,529.947 | 188,300.375 | 198,082.763 | 287,602.176 | 258,822.673 | 277,380.073 | 256,667.601 | 287,718.195 | 301,672.628 | 315,595.985 | 329,474.272 | 343,317.421 | 221,166.325 | 282,487.037 | 335,562.656 | 395,779.591 | 401,426.179 | 399,748.737 | 309,085.922 | 301,580.188 | 345,331.83 | 391,619.824 | 388,464.444 | 271,204.046 | 277,293.973 | 276,846.544 | 279,637.314 | 287,598.652 | 152,396.879 | 214,817.416 | 308,556.019 | 326,920.135 | 313,987.821 | 322,216.36 | 782,716.452 | 786,370.53 | 1,183,323.194 | 1,246,146.595 | 1,252,198.647 | 1,224,714.82 | 1,260,267.215 | 1,290,025.669 | 1,237,208.128 | 1,367,578.411 | 1,335,016.867 | 210,667.503 |
Deferred Revenue Non-Current
| 4,630.994 | 0 | 0 | 0 | 8,059.538 | 0 | 0 | 0 | 8,238.554 | 0 | 0 | 0 | 7,706.022 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 81,637.562 | 0 | 0 | 0 | 0 | 72,365.249 | 67,389.297 | 0 | 65,917.07 | 0 | 65,770.346 | 0 | 58,524.63 | 0 | 56,649.492 | 56,661.861 | 57,247.747 | 55,558.315 | 0 | 0 | 0 | 0 | 0 | 48,090.01 | 49,964.964 | 0 | 70,489.849 | 0 | 72,852.495 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6,299.769 | 0 | 0 | 0 | 14,449.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,625.946 | 16,636.401 | 12,000.162 | 10,616.051 | 11,862.32 | 12,912.565 | 13,705.078 | 19,403.402 | 17,979.754 | 17,792.282 | 31,114.081 | 30,346.971 | 42,069.056 | 42,601.074 | 42,000.944 | 43,271.176 | 42,757.273 | 43,320.59 | 42,905.099 | 42,894.115 | 42,779.231 | 40,310.775 | 40,310.775 | 40,310.775 | 17,816.425 | 18,043.971 | 38,687.226 | 37,536.142 | 37,536.142 | 37,843.127 | 0 | 0 | 0 | 0 | 0 | 30,141.7 |
Other Non-Current Liabilities
| 19,106.729 | 22,993.497 | 13,420.717 | 35,055.649 | 13,803.338 | 11,535.57 | 20,275.015 | 19,418.468 | 22,507.106 | 19,396.49 | 15,880.203 | 13,777.444 | 10,859.951 | 32,962.124 | 30,986.669 | 23,501.277 | 20,675.585 | 43,377.142 | 41,157.872 | 38,580.126 | 36,223.148 | 78,949.494 | 87,093.956 | 85,315.346 | 73,965.785 | 81,098.433 | 78,887.326 | 77,605.108 | 77,331.594 | 101,981.616 | 98,273.962 | 91,513.361 | 77,537.054 | 88,306.084 | 87,225.843 | 72,365.247 | 67,389.297 | 78,559.011 | 83,709.351 | 64,700.018 | 65,770.346 | 100,876.573 | 0 | 99,492.257 | 99,920.667 | 56,661.861 | 57,247.746 | 0.001 | 53,716.875 | 54,192.215 | 49,423.303 | 45,081.2 | 45,118.417 | 48,090.009 | 49,964.963 | 74,722.678 | 70,489.848 | 69,710.939 | 0.001 | 63,137.394 | 63,520.203 | 57,066.341 | 69,697.991 | 68,515.943 | 20,970.48 |
Total Non-Current Liabilities
| 79,295.695 | 76,585.213 | 67,130.713 | 74,222.309 | 83,145.844 | 72,097.618 | 77,941.655 | 82,501.768 | 80,062.434 | 93,504.315 | 95,782.076 | 101,694.044 | 108,551.336 | 104,165.808 | 115,057.16 | 115,024.008 | 122,292.683 | 116,595.831 | 124,926.515 | 225,110.073 | 224,523.524 | 277,032.257 | 374,696.132 | 344,138.019 | 351,345.858 | 337,766.033 | 366,605.521 | 379,277.736 | 392,927.579 | 431,455.888 | 441,591.383 | 312,679.686 | 370,640.142 | 423,868.74 | 483,005.434 | 487,496.505 | 486,541.436 | 387,644.933 | 385,289.539 | 441,145.928 | 487,737.141 | 489,341.017 | 372,329.752 | 376,786.23 | 376,767.21 | 379,056.447 | 388,166.988 | 250,860.294 | 311,428.406 | 405,527.465 | 416,654.213 | 399,379.796 | 407,645.552 | 848,622.886 | 854,379.464 | 1,296,733.098 | 1,354,172.585 | 1,359,445.728 | 1,335,410.443 | 1,323,404.609 | 1,353,545.872 | 1,294,274.469 | 1,437,276.402 | 1,403,532.81 | 261,779.683 |
Total Liabilities
| 396,162.364 | 375,062.558 | 353,948.436 | 340,860.2 | 303,296.256 | 303,000.446 | 305,980.899 | 438,620.258 | 484,416.396 | 477,678.895 | 431,627.702 | 440,456.073 | 443,888.19 | 381,929.662 | 361,213.916 | 367,764.614 | 383,996.685 | 375,840.322 | 384,003.875 | 462,647.412 | 444,239.08 | 481,151.958 | 543,663.476 | 525,141.298 | 508,142.309 | 518,526.225 | 541,848.042 | 553,055.273 | 538,152.775 | 581,862.839 | 573,532.95 | 643,229.092 | 644,871.257 | 628,381.095 | 652,614.873 | 728,619.474 | 730,586.221 | 806,947.937 | 793,509.112 | 802,004.148 | 864,173.902 | 867,083.306 | 868,065.9 | 862,588.839 | 853,635.085 | 869,775.512 | 914,043.083 | 884,747.044 | 866,861.695 | 916,576.731 | 998,602.498 | 977,333.517 | 995,104.444 | 1,356,220.792 | 1,403,498.727 | 1,874,496.498 | 2,273,573.403 | 2,274,272.53 | 2,395,531.436 | 2,406,775.695 | 2,447,531.765 | 2,356,600.964 | 2,489,535.436 | 2,527,895.625 | 825,633.552 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 562.895 | 562.895 | 562.895 | 563 | 563 | 563 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 562.895 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 717.445 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 716.675 | 0 |
Common Stock
| 221,992.835 | 221,992.94 | 221,992.94 | 221,992.835 | 221,992.835 | 221,992.835 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,992.94 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 221,839.16 | 214,904.35 | 213,899.745 | 213,895.095 | 213,429 | 210,862.775 | 192,355.37 | 188,731.32 | 188,731.32 | 188,676.525 | 185,984.525 | 185,984.525 | 185,984.525 | 185,983.27 | 185,933.225 | 185,810.63 | 49,645.225 |
Retained Earnings
| 1,747,336.868 | 0 | 1,646,031.421 | 1,581,507.822 | 1,548,556.865 | 1,515,558.891 | 1,466,265.903 | 1,385,714.336 | 1,365,860.516 | 1,302,909.725 | 1,132,088.589 | 971,091.005 | 831,968.968 | 709,684.062 | 617,028.137 | 557,985.164 | 525,382.013 | 512,780.931 | 465,745.072 | 415,492.997 | 373,461.538 | 365,071.623 | 320,438.395 | 289,060.888 | 285,830.664 | 266,089.33 | 233,152.647 | 199,614.842 | 178,280.67 | 129,653.195 | 119,601.908 | 93,779.446 | 65,708.914 | 50,572.451 | 21,635.531 | 1,846.994 | -25,388.778 | -26,565.325 | -58,670.356 | -83,943.046 | -145,152.47 | -121,676.607 | -91,899.077 | -86,680.808 | -63,420.584 | -21,116.586 | -14,583.675 | -12,040.849 | -545,396.482 | -545,729.105 | -487,555.716 | -444,643.646 | -433,786.871 | -458,540.935 | -439,703.784 | -394,501.289 | -389,575.676 | -321,306.284 | -305,184.29 | 77,476.06 | 106,703.059 | 66,314.633 | 50,007.49 | 94,398.394 | 114,629.408 |
Accumulated Other Comprehensive Income/Loss
| 16,098.105 | 0 | -12,002 | -12,206 | 353.461 | -16,947 | -19,609.107 | -17,133.009 | -10,095.549 | -16,332 | -17,058 | -15,459.845 | -10,332 | -20,707.126 | -59,848.487 | 291,060.111 | -3,703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -19,910.339 | 1,686,739.687 | -34,946.188 | -45,440.158 | -99,676.933 | -50,920.24 | -20,000.831 | 69,066.267 | 74,669.793 | 69,065.903 | 69,066.048 | 69,065.903 | 69,065.903 | 69,067.276 | 69,066.9 | 47,932.159 | 67,937.664 | 67,936.792 | 67,937.739 | 67,938.276 | 72,116.357 | 67,752.79 | 128,092.276 | 67,752.79 | 68,611.463 | 67,513.353 | 67,513.726 | 67,513.799 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.276 | 65,745.432 | 64,230.057 | 48,097.655 | 47,614.276 | 47,440.011 | 46,051.163 | 47,039.276 | 47,039.276 | 46,368.563 | 53,012.361 | 51,982.533 | 613,733.982 | 608,719.61 | 605,614.738 | 604,961.671 | 581,057.352 | 826,614.408 | 818,570.751 | 808,042.888 | 876,221.324 | 879,237.76 | 886,166.074 | 623,925.185 | 616,848.645 | 611,009.426 | 694,744.669 | 658,899.42 | 238,016.518 |
Total Shareholders Equity
| 1,949,982.259 | 1,909,295.522 | 1,821,639.068 | 1,760,473.604 | 1,740,082.438 | 1,689,783.59 | 1,668,820.907 | 1,657,910.438 | 1,638,284.078 | 1,578,200.206 | 1,406,652.473 | 1,245,226.271 | 1,106,049.706 | 980,600.047 | 887,686.762 | 828,473.158 | 794,584.513 | 781,591.558 | 735,074.647 | 684,896.72 | 644,650.73 | 635,949.857 | 591,176.642 | 559,809.99 | 558,391.531 | 539,933.519 | 509,141.208 | 473,495.476 | 455,797.946 | 407,240.004 | 395,770.083 | 366,494.242 | 341,917.315 | 321,748.611 | 299,004.377 | 280,519.056 | 254,057.491 | 259,702.035 | 224,054.379 | 182,837.537 | 120,702.734 | 143,344.239 | 173,215.921 | 182,276.535 | 204,756.748 | 246,601.812 | 260,984.521 | 262,497.519 | 290,893.335 | 278,611.53 | 332,675.442 | 374,929.795 | 361,416.926 | 579,652.923 | 571,939.012 | 602,989.594 | 676,093.643 | 747,324.676 | 767,682.984 | 888,102.445 | 910,252.904 | 864,024.004 | 931,402.059 | 939,825.119 | 402,291.151 |
Total Equity
| 2,000,688.804 | 1,956,910.843 | 1,821,639.068 | 1,760,473.604 | 1,740,082.438 | 1,689,783.59 | 1,668,820.907 | 1,657,910.438 | 1,638,284.078 | 1,578,200.206 | 1,406,652.473 | 1,245,226.271 | 1,106,049.706 | 980,600.047 | 887,686.762 | 828,473.158 | 794,584.513 | 781,591.558 | 735,074.647 | 684,896.72 | 644,650.73 | 635,949.857 | 591,176.642 | 559,809.99 | 558,391.531 | 539,933.519 | 509,141.208 | 473,495.476 | 455,797.946 | 407,240.004 | 395,770.083 | 366,494.242 | 341,917.315 | 321,748.611 | 299,004.377 | 280,519.056 | 254,057.491 | 259,702.035 | 224,054.379 | 182,837.537 | 120,702.734 | 143,344.239 | 173,215.921 | 182,276.535 | 204,756.748 | 246,601.812 | 260,984.521 | 262,497.519 | 290,893.335 | 278,611.53 | 332,675.442 | 374,929.795 | 361,416.926 | 579,652.923 | 571,939.012 | 602,989.594 | 676,093.643 | 747,324.676 | 767,682.984 | 888,102.445 | 910,252.904 | 864,024.004 | 931,402.059 | 939,825.119 | 402,291.151 |
Total Liabilities & Shareholders Equity
| 2,396,851.169 | 2,284,358.08 | 2,175,587.504 | 2,101,333.805 | 2,043,378.694 | 1,992,784.036 | 1,974,801.806 | 2,096,530.696 | 2,122,700.475 | 2,055,879.101 | 1,838,280.175 | 1,685,682.344 | 1,549,937.896 | 1,362,529.709 | 1,248,900.678 | 1,196,237.772 | 1,178,581.197 | 1,157,431.881 | 1,119,078.521 | 1,147,544.132 | 1,088,889.81 | 1,117,101.815 | 1,134,840.118 | 1,084,951.288 | 1,066,533.84 | 1,058,459.744 | 1,050,989.25 | 1,026,550.749 | 993,950.72 | 989,102.843 | 969,303.033 | 1,009,723.334 | 986,788.572 | 950,129.706 | 951,619.25 | 1,009,138.53 | 984,643.712 | 1,066,649.972 | 1,017,563.491 | 984,841.685 | 984,876.636 | 1,010,427.545 | 1,041,281.821 | 1,044,865.374 | 1,058,391.833 | 1,116,377.324 | 1,175,027.604 | 1,147,244.564 | 1,157,755.03 | 1,195,188.261 | 1,331,277.94 | 1,352,263.312 | 1,356,521.37 | 1,935,873.715 | 1,975,437.739 | 2,477,486.092 | 2,949,667.046 | 3,021,597.206 | 3,163,214.42 | 3,294,878.14 | 3,357,784.669 | 3,220,624.968 | 3,420,937.495 | 3,467,720.744 | 1,227,924.703 |