JW Pharmaceutical Corporation
KRX:001060.KS
23250 (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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 33,282.356 | 32,684.026 | 15,908.868 | 33,120.638 | 15,914.679 | 23,568.941 | 33,897.925 | 35,423.956 | 33,861.063 | 33,601.28 | 33,366.477 | 27,292.322 | 9,950.738 | 12,546.444 | 10,451.341 | 20,184.369 | 41,440.221 | 41,333.619 | 41,864.252 | 39,286.119 | 30,675.156 | 32,222.277 | 30,948.42 | 39,401.33 | 34,554.326 | 34,612.075 | 32,096.835 | 36,878.202 | 36,173.799 | 36,379.76 | 39,253.786 | 8,899.71 | 8,028.462 | 8,027.472 | 8,183.567 | 10,937.011 | 10,923.703 | 10,896.357 | 4,971.941 | 4,939.517 | 5,477.077 | 5,050.143 | 952.064 | 2,002.259 | 2,336.312 | 10,009.574 | 2,383.694 | 844.66 | 1,341.081 | 1,393.449 | 3,803.538 | 8,636.027 | 9,054.624 | 8,638.251 | 9,215.319 | 11,362.351 | 20,309.153 | 21,098.824 | 17,199.131 | 14,103.104 | 16,963.664 | 18,155.019 | 18,150.931 | 14,872.419 | 19,694.591 | 22,644.926 | 11,636.227 |
Short Term Investments
| 0 | 43,972.06 | 44,626.48 | 76,929.16 | 45,875.056 | 45,730.068 | 112,192.624 | 115,780.803 | 111,134.661 | 35,853.709 | 35,824.832 | 32,299.584 | 41,897.267 | 46,874.845 | 51,493.138 | 44,839.817 | 22,574.818 | -36,364.041 | -35,130.787 | -37,274.067 | 12,499.442 | 8,251.996 | -61,616.544 | 0 | 0 | 0 | 600 | -62,789.399 | 60 | 50 | 35 | 20 | 21,019.133 | 50 | 35 | 30 | 659.441 | 760.727 | 745.727 | 730.728 | 715.727 | 1,260.727 | 1,844.123 | 1,829.123 | 1,814.024 | 1,403.124 | 1,006.655 | 1,579.655 | 1,447.618 | 1,403.456 | 2,762.54 | 1,309.362 | 1,134.34 | 1,577.771 | 7,326.578 | 8,661.27 | 8,739.652 | 3,868.293 | 10,575.981 | 11,277.372 | 4,519.742 | 2,413.183 | 2,863.657 | 26,660.335 | 3,111.627 | 22,382.657 | 33,535.591 | 17,774.146 |
Cash and Short Term Investments
| 0 | 77,254.416 | 77,310.506 | 92,838.028 | 78,995.694 | 61,644.747 | 135,761.565 | 149,678.728 | 146,558.617 | 69,714.772 | 69,426.112 | 65,666.061 | 69,189.589 | 56,825.583 | 64,039.582 | 55,291.158 | 42,759.187 | 41,440.221 | 41,333.619 | 41,864.252 | 51,785.562 | 38,927.152 | 32,222.277 | 30,948.42 | 39,401.33 | 34,554.326 | 35,212.075 | 32,096.835 | 36,938.202 | 36,223.799 | 36,414.76 | 39,273.786 | 29,918.843 | 8,078.462 | 8,062.472 | 8,213.567 | 11,596.452 | 11,684.43 | 11,642.084 | 5,702.669 | 5,655.244 | 6,737.804 | 6,894.266 | 2,781.187 | 3,816.283 | 3,739.436 | 11,016.229 | 3,963.349 | 2,292.278 | 2,744.537 | 4,155.989 | 5,112.9 | 9,770.367 | 10,632.395 | 15,964.829 | 17,876.589 | 20,102.003 | 24,177.446 | 31,674.805 | 28,476.503 | 18,622.846 | 19,376.847 | 21,018.676 | 44,811.266 | 17,984.046 | 42,077.248 | 56,180.517 | 29,410.373 |
Net Receivables
| 0 | 194,331.086 | 192,264.648 | 173,629.306 | 176,141.369 | 173,125.552 | 222,941.219 | 218,562.49 | 153,300.983 | 176,462.646 | 184,455.868 | 187,620.13 | 163,061.322 | 167,228.768 | 158,102.596 | 128,145.894 | 148,135.976 | 155,650.056 | 166,892.761 | 184,221.036 | 0 | 224,569.156 | 243,694.325 | 229,696.892 | 236,274.549 | 248,628.744 | 290,920.251 | 268,231.706 | 271,469.914 | 259,906.215 | 261,341.39 | 282,121.292 | 283,877.162 | 289,514.557 | 293,558.618 | 285,524.109 | 0 | 0 | 307,718.784 | 271,327.557 | 0 | 263,090.19 | 0 | 246,200.406 | 0 | 256,665.564 | 0 | 0 | 0 | 0 | 0 | 0 | 156,458.748 | 173,203.537 | 174,921.021 | 187,798.194 | 0 | 0 | 0 | 148,152.94 | 0 | 0 | 0 | 0 | 93,464.51 | 0 | 0 | 0 |
Inventory
| 0 | 110,588.13 | 111,833.486 | 106,091.354 | 112,797.356 | 118,634.797 | 118,979.739 | 111,668.427 | 110,439.645 | 111,482.602 | 107,095.84 | 102,527.604 | 109,975.276 | 108,476.832 | 104,846.485 | 101,197.789 | 109,589.417 | 112,272.311 | 108,952.854 | 90,442.489 | 105,661.71 | 108,904.412 | 102,704.051 | 101,367.134 | 110,867.59 | 110,470.242 | 106,926.728 | 106,626.801 | 103,020.897 | 103,889.495 | 104,770.132 | 97,585.485 | 86,729.56 | 81,778.252 | 79,319.318 | 82,436.725 | 73,604.202 | 70,292.165 | 67,836.157 | 71,346.382 | 73,732.118 | 76,228.566 | 83,719.905 | 75,113.135 | 63,890.254 | 69,389.199 | 70,772.176 | 70,137.87 | 89,223.527 | 92,762.604 | 87,824.69 | 89,661.819 | 90,742.017 | 102,313.971 | 106,270.824 | 101,959.667 | 98,580.709 | 113,007.51 | 113,195.033 | 109,826.731 | 76,356.544 | 78,126.042 | 74,124.278 | 68,307.012 | 55,112.114 | 47,574.905 | 49,313.306 | 49,003.484 |
Other Current Assets
| 361,029.332 | 10,565.853 | 168,583.196 | 5,532.663 | 182,075.77 | 178,439.721 | 164,058.525 | 164,110.208 | 158,166.995 | 182,548.988 | 11,857.352 | 198,257.837 | 174,148.436 | 10,722.288 | 171,694.466 | 142,839.766 | 165,317.681 | 15,796.155 | 186,775.6 | 18,529.677 | 207,437.401 | 8,401.916 | 253,179.129 | 11,897.634 | 247,428.599 | 258,981.515 | 302,292.54 | 4,411.592 | 276,712.071 | 264,179.674 | 266,161.013 | 285,781.675 | 288,127.306 | 289,514.556 | 293,558.617 | 285,524.109 | 300,013.446 | 288,803.01 | 307,718.783 | 266,451.295 | 288,894.832 | 263,090.189 | 257,689.648 | 246,200.406 | 267,116.821 | 256,665.565 | 278,601.238 | 257,798.556 | 316,761.325 | 294,204.619 | 284,557.498 | 284,509.639 | 156,458.747 | 173,203.535 | 174,921.022 | 187,798.193 | 138,225.363 | 150,054.162 | 149,102.37 | 148,152.939 | 132,157.3 | 146,751.088 | 141,891.445 | 99,350.146 | 110,587.711 | 107,191.791 | 116,809.416 | 108,950.322 |
Total Current Assets
| 361,029.332 | 392,739.486 | 389,184.593 | 378,091.35 | 375,188.625 | 358,719.265 | 418,799.829 | 425,457.064 | 415,165.258 | 363,746.362 | 370,684.821 | 366,451.501 | 353,313.301 | 343,253.471 | 340,580.533 | 299,328.713 | 317,666.284 | 325,158.743 | 337,062.074 | 335,057.455 | 364,884.673 | 380,802.635 | 388,105.457 | 373,910.08 | 397,697.519 | 404,006.083 | 444,431.343 | 411,366.934 | 416,671.17 | 404,292.968 | 407,345.905 | 422,640.946 | 404,775.709 | 379,371.27 | 380,940.407 | 376,174.401 | 385,214.1 | 370,779.605 | 387,197.024 | 348,376.608 | 368,282.194 | 346,056.559 | 348,303.819 | 324,094.728 | 334,823.358 | 329,794.2 | 360,389.643 | 331,899.775 | 408,277.13 | 389,711.76 | 376,538.177 | 379,284.358 | 256,971.131 | 286,149.901 | 297,156.675 | 307,634.449 | 256,908.075 | 287,239.118 | 293,972.208 | 286,456.173 | 227,136.69 | 244,253.977 | 237,034.399 | 212,468.424 | 183,683.871 | 196,843.944 | 222,303.239 | 187,364.179 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 156,945.459 | 157,795.102 | 155,723.67 | 155,385.46 | 154,814.703 | 158,757.163 | 123,048.115 | 117,907.074 | 118,258.756 | 115,920.252 | 118,392.269 | 118,684.482 | 119,489.478 | 118,681.577 | 185,571.718 | 150,769.334 | 152,840.377 | 148,812.859 | 150,429.742 | 118,097.944 | 118,419.505 | 118,174.956 | 117,770.229 | 118,577.781 | 119,556.574 | 120,139.752 | 122,119.532 | 121,585.137 | 123,177.945 | 125,171.331 | 126,961.224 | 125,737.901 | 126,421.311 | 127,970.321 | 129,725.372 | 131,815.614 | 132,060.659 | 133,687.998 | 136,287.386 | 139,284.885 | 141,227.985 | 142,141.292 | 144,078.626 | 146,175.173 | 148,504.555 | 149,699.919 | 151,903.131 | 232,288.998 | 234,531.792 | 234,255.64 | 234,289.344 | 229,170.396 | 227,941.172 | 225,565.595 | 208,766.541 | 206,463.459 | 184,610.032 | 169,751.853 | 156,040.904 | 154,689.682 | 80,692.304 | 72,783.172 | 65,080.765 | 65,156.197 | 64,095.687 | 93,408.164 | 91,746.693 |
Goodwill
| 0 | 1,404.47 | 1,404.47 | 1,404.47 | 3,463.449 | 3,463.449 | 3,463.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,049.455 | 7,049.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 29,808.57 | 26,821.322 | 28,951.954 | 26,851.601 | 21,461.728 | 18,781.475 | 16,266.195 | 20,231.872 | 20,219.964 | 20,343.426 | 21,473.082 | 18,103.511 | 18,248.564 | 17,717.985 | 17,666.148 | 16,904.207 | 16,932.869 | 14,008.949 | 14,346.119 | 14,440.367 | 15,616.787 | 15,273.688 | 15,137.127 | 16,645.146 | 18,046.569 | 19,310.065 | 20,136.715 | 21,637.373 | 24,033.357 | 22,363.907 | 23,391.031 | 24,381.989 | 25,902.137 | 27,322.481 | 28,555.627 | 29,310.057 | 29,905.73 | 30,174.804 | 29,924.174 | 28,882.887 | 28,180.943 | 28,431.962 | 28,055.004 | 27,994.764 | 26,718.026 | 27,234.117 | 24,986.27 | 24,098.964 | 19,099.202 | 15,594.725 | 33,000.08 | 26,013.648 | 25,042.711 | 22,503.055 | 19,900.154 | 18,617.484 | 20,701.633 | 18,716.264 | 18,311.614 | 17,703.317 | 18,838.585 | 18,077.033 | 18,391.917 | 17,758.268 | 17,998.73 | 17,809.432 | 18,318.476 |
Goodwill and Intangible Assets
| 0 | 31,213.04 | 28,225.792 | 30,356.424 | 26,851.601 | 24,925.177 | 22,244.924 | 16,266.195 | 20,231.872 | 20,219.964 | 20,343.426 | 21,473.082 | 18,103.511 | 18,248.564 | 17,717.985 | 17,666.148 | 16,904.207 | 16,932.869 | 21,058.404 | 21,395.573 | 14,440.367 | 15,616.787 | 15,273.688 | 15,137.127 | 16,645.146 | 18,046.569 | 19,310.065 | 20,136.715 | 21,637.373 | 24,033.357 | 22,363.907 | 23,391.031 | 24,381.989 | 25,902.137 | 27,322.481 | 28,555.627 | 29,310.057 | 29,905.73 | 30,174.804 | 29,924.174 | 28,882.887 | 28,180.943 | 28,431.962 | 28,055.004 | 27,994.764 | 26,718.026 | 27,234.117 | 24,986.27 | 24,098.964 | 19,099.202 | 15,594.725 | 33,000.08 | 26,013.648 | 25,042.711 | 22,503.055 | 19,900.154 | 18,617.484 | 20,701.633 | 18,716.264 | 18,311.614 | 17,703.317 | 18,838.585 | 18,077.033 | 18,391.917 | 17,758.268 | 17,998.73 | 17,809.432 | 18,318.476 |
Long Term Investments
| 0 | 54,070.003 | 53,547.172 | 52,498.157 | 76,533.303 | 23,054.666 | -77,596.465 | -81,553.99 | -77,110.822 | 63,293.47 | 63,844.315 | 69,814.72 | 40,076.816 | 35,597.115 | -18,218.607 | -21,069.467 | -7,177.654 | 61,878.8 | 44,176.606 | 46,474.772 | 199.381 | 4,521.584 | 74,627.582 | 0 | 0 | 0 | 8,590.242 | 72,715.107 | 10,099.816 | 10,301.492 | 10,441.348 | 10,298.414 | -10,583.582 | 9,410.381 | 11,090.518 | 10,694.284 | 9,342.761 | 9,585.084 | 9,698.037 | 9,837.819 | 8,660.524 | 7,959.19 | 7,176.953 | 6,433.599 | 2,524.775 | 7,102.288 | 7,943.339 | 3,272.316 | 6,267.16 | 2,196.344 | 813.606 | 5,436.837 | 3,444.677 | 3,040.864 | -1,872.236 | -5,183.139 | -5,277.151 | 5,943.488 | -2,423.127 | -3,099.144 | 2,512.969 | 6,520.183 | 8,894.806 | -2,218.118 | 24,947.269 | 6,792.647 | 13,414.964 | 60,647.742 |
Tax Assets
| 0 | 21,286.276 | 21,034.67 | 20,623.329 | 23,536.44 | 23,087.198 | 22,408.898 | 21,811.313 | 24,051.69 | 22,483.478 | 24,773.114 | 20,802.156 | 14,527.718 | 15,513.548 | 19,241.568 | 17,979.911 | 23,606.703 | 19,046.28 | 19,839.586 | 19,850.325 | 9,880.295 | 10,277.433 | 10,387.824 | 10,196.733 | 7,899.479 | 6,401.436 | 5,517.322 | 4,534.843 | 4,521.459 | 4,049.421 | 2,700.08 | 2,494.387 | 4,041.607 | 1,957.239 | 2,493.058 | 2,605.456 | 723.239 | 69,447.264 | 69,402.59 | 69,693.525 | 0 | 84,556.876 | 86,476.854 | 86,706.582 | 91,244.758 | 0 | 0 | 91,083.771 | 0 | 0 | 2,762.54 | 4,988.795 | 5,365.766 | 5,898.648 | 5,148.006 | 3,768.327 | 2,792.297 | 2,964.213 | 3,220.231 | 2,484.517 | 3,243.317 | 2,951.047 | 1,696.841 | 1,577.713 | 1,467.03 | 1,482.425 | 1,206.111 | 950.475 |
Other Non-Current Assets
| 275,849.259 | 7,639.47 | 7,657.692 | 7,745.865 | 9,687.761 | 63,162.425 | 126,471.978 | 122,944.058 | 123,740.672 | 36,266.739 | 40,285.655 | 36,119.408 | 46,604.454 | 51,594.547 | 56,230.041 | 49,608.005 | 58,717.152 | -0.001 | -0.001 | -0.001 | 75,400.874 | 71,590.678 | 1,950.862 | 76,777.018 | 78,060.741 | 73,191.148 | 62,799.273 | 0 | 63,623.456 | 64,455.617 | 65,026.318 | 65,291.841 | 87,409.077 | 67,449.213 | 66,899.131 | 65,725.889 | 68,641.753 | 0.001 | 0.001 | -0 | 68,827.76 | -0.001 | 0.001 | -0 | 0.001 | 88,487.875 | 86,152.502 | 0 | 1,447.618 | 7,939.717 | 6,686.852 | 5,550.191 | 10,668.894 | 12,004.801 | 19,230.328 | 17,846.142 | 18,732.923 | 14,534.185 | 21,665.863 | 22,746.68 | 14,496.36 | 11,686.127 | 10,426.91 | 34,849.517 | 11,238.582 | 30,457.853 | 43,802.315 | 25,195.16 |
Total Non-Current Assets
| 275,849.259 | 271,154.248 | 268,260.428 | 266,947.446 | 291,994.565 | 289,044.169 | 252,286.498 | 202,515.691 | 208,820.486 | 260,522.407 | 265,166.762 | 266,601.635 | 237,996.981 | 240,443.252 | 193,652.564 | 249,756.316 | 242,819.742 | 250,698.326 | 233,887.454 | 238,150.411 | 218,018.861 | 220,425.986 | 220,414.912 | 219,881.108 | 221,183.147 | 217,195.727 | 216,356.654 | 219,506.197 | 221,467.241 | 226,017.832 | 225,702.984 | 228,436.898 | 230,986.992 | 231,140.281 | 235,775.509 | 237,306.627 | 239,833.424 | 240,998.738 | 242,963.43 | 245,742.903 | 245,656.056 | 261,924.993 | 264,227.062 | 265,273.81 | 267,939.471 | 270,812.744 | 271,029.877 | 271,245.489 | 264,102.74 | 263,767.055 | 260,113.363 | 283,265.247 | 274,663.381 | 273,928.196 | 270,574.748 | 245,098.025 | 241,329.012 | 228,753.551 | 210,931.084 | 196,484.571 | 192,645.645 | 120,688.246 | 111,878.762 | 117,681.794 | 120,567.346 | 120,827.342 | 169,640.986 | 196,858.546 |
Total Assets
| 636,878.591 | 663,893.733 | 657,445.021 | 645,038.796 | 667,183.19 | 647,763.434 | 671,086.327 | 627,972.755 | 623,985.744 | 624,268.769 | 635,851.582 | 633,053.136 | 591,310.281 | 583,696.723 | 534,233.097 | 549,085.029 | 560,486.026 | 575,857.069 | 570,949.528 | 573,207.865 | 582,903.533 | 601,228.622 | 608,520.37 | 593,791.187 | 618,880.666 | 621,201.81 | 660,787.997 | 630,873.131 | 638,138.411 | 630,310.8 | 633,048.889 | 651,077.844 | 635,762.7 | 610,511.551 | 616,715.916 | 613,481.028 | 625,047.524 | 611,778.343 | 630,160.454 | 594,119.512 | 613,938.25 | 607,981.552 | 612,530.881 | 589,368.538 | 602,762.829 | 600,606.944 | 631,419.52 | 603,145.264 | 672,379.87 | 653,478.815 | 636,651.54 | 662,549.605 | 531,634.512 | 560,078.097 | 567,731.423 | 552,732.474 | 498,237.087 | 515,992.669 | 504,903.291 | 482,940.744 | 419,782.335 | 364,942.223 | 348,913.161 | 330,150.218 | 304,251.217 | 317,671.286 | 391,944.225 | 384,222.725 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 84,842.889 | 81,570.606 | 73,847.213 | 72,290.147 | 57,212.187 | 59,602.165 | 82,907.88 | 55,471.305 | 58,613.559 | 54,358.618 | 51,642.851 | 51,002.57 | 47,940.969 | 48,089.142 | 47,885.391 | 69,024.874 | 49,616.432 | 52,532.494 | 45,087.219 | 0 | 89,020.913 | 58,405.619 | 44,464.608 | 58,443.969 | 47,970.96 | 56,691.138 | 59,586.118 | 59,551.074 | 43,893.827 | 50,249.226 | 59,395.28 | 44,680.521 | 42,926.432 | 35,886.033 | 36,185.429 | 34,621.627 | 36,812.198 | 33,141.774 | 33,750.55 | 27,592.944 | 27,270.131 | 34,626.241 | 32,167.597 | 33,192.083 | 44,629.74 | 43,661.053 | 32,325.351 | 42,861.297 | 33,937.84 | 36,670.601 | 33,358.478 | 30,695.672 | 33,530.677 | 36,905.617 | 37,249.318 | 29,459.415 | 38,665.364 | 39,592.645 | 45,405.779 | 35,389.935 | 30,552.684 | 34,129.429 | 33,002.287 | 24,947.66 | 26,175.729 | 31,301.687 | 28,061.111 |
Short Term Debt
| 0 | 97,846.501 | 98,533.461 | 117,404.624 | 128,117.591 | 170,150.678 | 251,874.717 | 207,693.006 | 180,136.016 | 91,207.87 | 100,515.325 | 123,074.574 | 113,099.045 | 118,188.232 | 111,375.957 | 107,315.677 | 116,702.36 | 151,052.685 | 137,737.726 | 155,880.773 | 166,147.217 | 175,009.421 | 177,800.567 | 128,030.974 | 127,243.339 | 155,926.224 | 180,993.705 | 176,857.297 | 158,286.404 | 171,998.602 | 166,937.285 | 163,002.538 | 153,874.994 | 226,787.812 | 223,642.546 | 189,958.567 | 221,631.387 | 208,279.515 | 192,528.339 | 145,009.517 | 181,158.409 | 190,774.674 | 229,437.721 | 261,275.769 | 260,750.9 | 248,941.947 | 284,614.383 | 233,972.622 | 209,406.957 | 256,718.434 | 195,341.681 | 180,912.823 | 85,352.246 | 131,406.16 | 105,452.376 | 115,446.59 | 77,800 | 81,215.422 | 123,165.992 | 142,993.737 | 109,100 | 113,200 | 101,500 | 69,800 | 49,900 | 64,906.443 | 62,298.707 | 57,989.107 |
Tax Payables
| 0 | 9,756.4 | 17,762.918 | 11,113.548 | 13,389.521 | 16,825.59 | 11,194.372 | 13,983.921 | 11,638.566 | 12,401.581 | 15,458.92 | 29,008.597 | 7,603.009 | 5,926.563 | 6,490.27 | 4,415.684 | 3,254.071 | 2,257.912 | 909.718 | 3,098.463 | 0 | 501.681 | 9,152.353 | 8,691.795 | 10,863.169 | 6,262.538 | 7,281.931 | 4,137.122 | 7,768.13 | 4,569.192 | 3,666.606 | 2,521.86 | 2,485.485 | 3,058.875 | 3,696.361 | 2,288.49 | 3,737.886 | 3,662.307 | 6,790.318 | 3,979.607 | 2,934.61 | 2,381.464 | 3,031.948 | 1,271.867 | 3,455.529 | 3,260.709 | 2,042.727 | 9,944.081 | 2,178.544 | 2,567.696 | 3,961.577 | 3,621.784 | 3,437.597 | 5,420.525 | 4,250.987 | 8,038.629 | 6,414.146 | 7,099.928 | 8,481.52 | 8,317.553 | 6,978.878 | 10,900.224 | 12,359.033 | 11,807.216 | 11,711.602 | 14,806.489 | 14,899.147 | 18,671.163 |
Deferred Revenue
| 0 | 8,485.908 | 7,228.87 | 6,089.909 | 7,437.268 | 65,475.191 | 6,753.588 | 6,715.321 | 8,524.222 | 6,676.583 | 8,763.71 | 72,914.562 | 41,329.808 | 39,530.067 | 44,941.157 | 37,246.709 | 37,436.883 | 34,379.933 | 40,373.065 | 39,744.178 | 0 | 0 | 41,695.234 | 35,943.865 | 37,046.506 | 30,171.641 | 36,016.462 | 38,093.749 | 38,100.816 | 4,569.192 | 3,666.606 | 35,577.55 | 2,485.485 | 3,058.875 | 3,696.361 | 34,637.283 | 30,720.256 | 28,859.725 | 6,790.318 | 32,675.376 | 2,934.61 | 2,381.464 | 3,031.948 | 22,836.14 | 3,455.529 | 25,149.431 | 2,042.727 | 31,555.985 | 2,178.544 | 2,567.696 | 25,817.265 | 27,490.744 | 25,387.357 | 5,420.525 | 4,250.987 | 36,668.802 | 6,414.146 | 42,804.117 | 8,481.52 | 8,317.553 | 6,978.878 | 36,275.427 | 12,359.033 | 11,807.216 | 11,711.602 | 14,806.489 | 30,910.28 | 34,213.521 |
Other Current Liabilities
| 254,763.134 | 91,738.506 | 90,393.47 | 84,561.729 | 110,315.882 | 72,086.532 | 64,985.623 | 75,546.291 | 93,604.891 | 76,881.205 | 82,949.015 | 78,951.542 | 76,041.574 | 75,543.044 | 80,216.437 | 75,130.877 | 72,664.889 | 33,641.272 | 35,162.41 | 34,172.742 | 93,926.051 | 24,735.477 | 52,443.444 | 47,181.07 | 42,437.496 | 40,072.087 | 44,673.195 | 33,956.627 | 30,332.685 | 27,695.434 | 30,666.174 | 33,055.69 | 31,475.508 | 45,953.533 | 29,333.992 | 32,348.793 | 26,982.371 | 25,197.419 | 25,141.474 | 28,695.77 | 33,253.594 | 21,818.065 | 18,670.971 | 21,564.274 | 20,379.794 | 21,888.723 | 23,296.307 | 21,611.904 | 25,263.5 | 22,462.549 | 21,855.687 | 23,868.959 | 21,949.761 | 24,286.446 | 40,345.43 | 28,630.171 | 30,906.926 | 35,704.188 | 23,086.441 | 24,544.025 | 35,600.233 | 25,375.202 | 18,891.56 | 17,264.389 | 21,246.878 | 18,880.661 | 16,011.132 | 15,542.359 |
Total Current Liabilities
| 254,763.134 | 292,670.205 | 295,489.324 | 286,927.114 | 324,113.141 | 316,274.987 | 387,656.876 | 380,131.098 | 340,850.777 | 239,104.215 | 253,281.878 | 282,677.564 | 247,746.198 | 247,598.808 | 246,171.806 | 234,747.629 | 261,646.194 | 270,948.234 | 266,715.413 | 277,983.375 | 260,073.268 | 289,267.493 | 297,801.983 | 228,368.447 | 238,987.973 | 250,231.809 | 289,639.969 | 274,537.164 | 255,938.293 | 248,157.055 | 251,519.291 | 257,975.368 | 232,516.508 | 318,726.652 | 292,558.932 | 260,781.279 | 286,973.271 | 273,951.439 | 257,601.905 | 211,435.444 | 244,939.557 | 242,244.334 | 285,766.881 | 316,279.507 | 317,778.306 | 318,721.119 | 353,614.47 | 297,853.958 | 279,710.298 | 315,686.519 | 257,829.546 | 241,762.044 | 141,435.276 | 194,643.808 | 186,954.41 | 189,364.708 | 144,580.487 | 162,684.902 | 194,326.598 | 221,261.094 | 187,069.046 | 180,028.11 | 166,880.022 | 131,873.892 | 107,806.14 | 124,769.322 | 124,510.673 | 120,263.74 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 51,973.736 | 52,419.333 | 52,875.816 | 83,586.988 | 54,154.65 | 29,555.722 | 1,849.308 | 51,204.845 | 151,754.705 | 151,717.612 | 122,070.115 | 100,714.316 | 100,822.172 | 50,541.885 | 74,904.527 | 46,028.102 | 57,284.888 | 50,111.388 | 31,646.341 | 34,616.014 | 26,149.304 | 27,692.378 | 47,188.632 | 28,743.07 | 30,199.388 | 31,656.19 | 13,500 | 34,985.276 | 36,481.896 | 37,978.369 | 49,404.212 | 98,963.502 | 52,380.354 | 68,925.136 | 100,553.211 | 82,147.504 | 83,775.175 | 117,972.479 | 132,496.065 | 130,922.18 | 129,733.078 | 85,662.85 | 52,588.659 | 75,967.38 | 84,293.567 | 86,616.872 | 124,215.65 | 205,617.252 | 147,490.426 | 187,435.211 | 205,704.018 | 179,361.207 | 149,986.936 | 164,366.368 | 149,243.694 | 143,573.208 | 140,816.665 | 100,216 | 57,821 | 40,194 | 38,754 | 35,000 | 55,000 | 55,000 | 40,000 | 60,000 | 60,000 |
Deferred Revenue Non-Current
| 0 | 1,250.533 | 1,375.412 | 1,325.405 | 32.493 | 34.501 | 39.552 | 0 | 0 | 0 | 0 | -13,199.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.221 | 398.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,348.801 | 17,610.611 | 17,841.862 | 16,419.119 | 15,170.142 | 0 | 0 | 0 | 13,252.057 | 8,713.828 | 0 | 0 | 4,477.619 | 7,610.161 | 10,577.814 | 9,689.853 | 0 | 0 | 0 | 0 | 10,480.233 | 0 | 0 | 0 | 0 | 0 | 19,170.967 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 1,227.989 | 1,258.735 | 1,276.101 | 1,305.014 | 1,326.741 | 1,386.587 | 1,399.225 | 0 | 0 | 0 | 13,199.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57,923.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.763 | 694.487 | 3,011.632 | 2,585.512 | 2,723.573 | 4,304.248 | 4,590.961 | 3,829.558 | 4,027.623 | 3,711.498 | 4,160.934 | 6,151.382 | 6,933.383 | 5,385.2 | 15,847.006 | 14,644.649 | 14,515.491 | 15,196.19 | 15,293.905 | 13,789.286 | 13,792.272 | 14,431.939 | 14,372.203 | 15,151.413 | 0 | 50.378 | 1,253.335 | 1,099.79 | 1,758.152 | 6,404.387 | 5,784.506 |
Other Non-Current Liabilities
| 78,348.953 | 33,290.972 | 31,645.14 | 37,193.904 | 13,610.246 | 13,327.837 | 18,746.666 | 18,834.089 | 30,816.027 | 41,393.064 | 40,279.972 | 39,765.927 | 36,853.746 | 34,856.587 | 33,112.677 | 31,965.998 | 37,608.555 | 36,055.325 | 34,579.114 | 33,486.33 | 32,451.11 | 31,237.814 | 29,957.867 | 0.001 | 63,512.032 | 56,432.395 | 66,894.864 | 72,059.461 | 70,989.281 | 74,301.497 | 71,435.988 | 67,385.111 | 28,773.453 | 27,807.108 | 27,388.961 | 26,739.855 | 25,566.336 | 24,529.099 | 24,120.741 | 0.001 | 0.001 | 0.001 | 16,419.118 | 15,170.141 | 15,188.236 | 14,440.147 | 14,433.557 | 0 | 0.001 | 6,497.34 | 5,649.668 | 4,477.618 | 7,610.16 | 10,577.813 | 9,689.852 | 8,580.642 | 8,344.052 | 14,214.228 | 12,845.783 | 0.001 | 1,123.669 | 16,647.098 | 15,786.004 | 14,093.673 | 13,555.906 | 0.001 | 18,943.088 | 15,840.642 |
Total Non-Current Liabilities
| 78,348.953 | 87,743.23 | 86,698.62 | 92,671.226 | 98,534.741 | 68,843.729 | 49,728.527 | 22,082.621 | 82,020.872 | 193,147.769 | 191,997.584 | 161,836.043 | 137,568.062 | 135,678.759 | 83,654.563 | 106,870.525 | 83,636.657 | 93,340.213 | 84,690.503 | 65,132.671 | 67,067.125 | 57,387.118 | 57,650.245 | 105,311.644 | 92,653.545 | 86,631.783 | 98,551.054 | 85,559.461 | 105,974.557 | 110,783.393 | 109,414.357 | 116,789.323 | 127,736.955 | 80,187.462 | 96,314.097 | 127,293.066 | 107,713.84 | 108,494.037 | 142,787.707 | 158,856.499 | 151,118.304 | 150,298.514 | 106,386.216 | 72,349.762 | 94,985.174 | 102,761.337 | 104,761.927 | 141,628.641 | 220,482.463 | 160,921.149 | 198,470.079 | 226,028.642 | 201,616.016 | 175,080.24 | 189,252.41 | 173,118.241 | 165,706.546 | 168,823.165 | 127,493.722 | 82,673.437 | 56,469.082 | 55,401.098 | 50,836.382 | 70,347.008 | 69,655.696 | 60,929.12 | 85,347.475 | 81,625.148 |
Total Liabilities
| 333,112.087 | 380,413.435 | 382,187.944 | 379,598.339 | 422,647.883 | 385,118.716 | 437,385.404 | 402,213.719 | 422,871.65 | 432,251.984 | 445,279.462 | 444,513.607 | 385,314.26 | 383,277.566 | 329,826.369 | 341,618.154 | 345,282.851 | 364,288.447 | 351,405.916 | 343,116.046 | 327,140.393 | 346,654.611 | 355,452.228 | 333,680.091 | 331,641.518 | 336,863.593 | 388,191.023 | 360,096.626 | 361,912.851 | 358,940.448 | 360,933.648 | 374,764.691 | 360,253.463 | 398,914.114 | 388,873.029 | 388,074.345 | 394,687.11 | 382,445.476 | 400,389.613 | 370,291.943 | 396,057.861 | 392,542.848 | 392,153.097 | 388,629.268 | 412,763.48 | 421,482.456 | 458,376.397 | 439,482.599 | 500,192.76 | 476,607.667 | 456,299.625 | 467,790.686 | 343,051.292 | 369,724.049 | 376,206.82 | 362,482.949 | 310,287.033 | 331,508.067 | 321,820.32 | 303,934.531 | 243,538.128 | 235,429.208 | 217,716.404 | 202,220.9 | 177,461.837 | 185,698.442 | 209,858.149 | 201,888.888 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 4,038.648 | 3,183.77 | 3,173.628 | 3,497.15 | 4,011.94 | 4,011.94 | 3,972.975 | 3,372.993 | 3,372.992 | 3,372.993 | 3,352.553 | 3,335.123 | 3,335.123 | 3,335.123 | 3,315.675 | 3,315.675 | 3,315.675 | 3,315.675 | 3,296.75 | 3,296.75 | 3,296.75 | 3,296.75 | 3,284.36 | 3,284.36 | 3,284.36 | 3,284.36 | 3,272.2 | 3,272.2 | 3,272.2 | 3,272.2 | 3,260.258 | 3,260.258 | 601.42 | 601.42 | 572.933 | 572.933 | 572.933 | 3,902.49 | 3,875.333 | 3,875.333 | 3,875.333 | 3,875.333 | 519.88 | 519.88 | 519.88 | 519.88 | 495.193 | 495.193 | 471.66 | 471.66 | 471.66 | 457.938 | 457.938 | 457.938 | 457.938 | 444.603 | 444.603 | 444.603 | 444.603 | 431.655 | 431.655 | 431.655 | 431.655 | 419.085 | 419.085 | 657.96 | 638.8 |
Common Stock
| 0 | 59,053.138 | 59,069.703 | 57,925.903 | 57,602.38 | 57,087.59 | 57,087.59 | 55,445.203 | 55,445.203 | 55,445.203 | 55,445.203 | 53,849.815 | 53,849.815 | 53,849.815 | 53,849.815 | 52,300.135 | 52,300.135 | 52,300.135 | 52,300.135 | 50,795.055 | 50,795.055 | 50,795.055 | 50,795.055 | 49,513.65 | 49,503.24 | 49,272.585 | 49,092.963 | 47,878.093 | 47,792.78 | 47,792.78 | 47,792.78 | 46,856.69 | 46,856.69 | 46,856.69 | 46,856.69 | 44,627.33 | 44,627.33 | 44,627.33 | 41,131.563 | 37,657.905 | 36,690.047 | 36,324.817 | 36,233.51 | 34,492.048 | 34,492.048 | 32,665.328 | 31,743.275 | 28,459.84 | 26,509.637 | 25,047.253 | 24,749.433 | 24,749.433 | 24,028.787 | 24,028.787 | 24,028.787 | 24,028.777 | 23,328.912 | 23,279.74 | 23,279.74 | 23,279.74 | 22,601.69 | 22,601.69 | 22,601.69 | 22,601.69 | 21,943.39 | 21,943.39 | 34,450.58 | 33,578.95 |
Retained Earnings
| 0 | 110,575.493 | 102,064.312 | 92,612.038 | 71,940.37 | 110,268.527 | 95,842.326 | 89,129.836 | 70,099.997 | 61,809.028 | 60,826.796 | 58,594.736 | 63,693.251 | 58,602.785 | 61,966.549 | 65,083.851 | 55,873.45 | 52,922.039 | 61,425.79 | 71,819.449 | 97,396.833 | 96,254.121 | 94,778.351 | 107,391.184 | 133,286.461 | 131,155.479 | 122,815.484 | 26,001.534 | 33,088.545 | 28,201.157 | 29,438.546 | 33,223.18 | 32,526.566 | 37,468.847 | 53,874.437 | 51,360.526 | 56,358.885 | 55,456.138 | 56,010.545 | 58,409.509 | 57,891.073 | 57,502.927 | 62,499.076 | 62,918.328 | 62,831.301 | 62,262.484 | 61,341.008 | 62,107.865 | 82,545.233 | 92,169.668 | 97,902.245 | 112,499.062 | 55,479.63 | 57,364.386 | 56,567.839 | 55,197.246 | 52,735.426 | 49,621.888 | 50,514.617 | 46,945.006 | 44,583.955 | 46,995.993 | 46,885.233 | 42,519.169 | 82,894.287 | 86,676.887 | 83,890.613 | 78,786.023 |
Accumulated Other Comprehensive Income/Loss
| 0 | 21,009.844 | 21,297.803 | 20,601.012 | 20,367.531 | 20,566.144 | 20,596.702 | 18,476.66 | 21,286.706 | 20,329.416 | 19,735.918 | -16,390 | -16,390 | -16,390 | -16,390 | -15,670 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 303,766.503 | 88,803.175 | 111,794.168 | 112,567.2 | 112,010.196 | 112,532.332 | 111,892.137 | 112,267.585 | 85,271.432 | 84,314.142 | 103,368.004 | 121,138.738 | 85,592.395 | 120,336.583 | 120,532.892 | 120,648.613 | 103,700.048 | 103,021.315 | 102,493.601 | 104,170.428 | 104,274.503 | 104,228.084 | 104,197.986 | 99,921.903 | 101,165.087 | 100,625.793 | 97,404.167 | 193,624.678 | 192,072.035 | 192,104.216 | 191,611.715 | 192,973.025 | 192,865.723 | 126,670.48 | 126,510.34 | 128,845.896 | 128,801.266 | 128,676.467 | 128,726.244 | 127,688.308 | 119,423.936 | 117,735.627 | 117,769.865 | 102,809.014 | 92,156.12 | 83,676.796 | 79,438.96 | 72,599.769 | 62,637.047 | 59,182.569 | 57,228.578 | 57,038.765 | 108,616.864 | 108,502.937 | 110,470.038 | 110,565.564 | 111,441.113 | 111,138.371 | 108,844.011 | 108,336.864 | 108,626.907 | 59,483.678 | 61,278.18 | 62,376.804 | 21,532.618 | 22,933.483 | 63,086.923 | 69,330.064 |
Total Shareholders Equity
| 303,766.503 | 283,480.298 | 275,257.075 | 265,440.456 | 244,535.306 | 262,644.716 | 248,416.633 | 240,354.1 | 214,189.624 | 204,941.365 | 203,365.635 | 201,194.767 | 206,470.583 | 200,826.946 | 204,387.019 | 207,490.914 | 215,189.308 | 211,559.165 | 219,535.201 | 230,081.681 | 255,763.14 | 254,574.011 | 253,068.142 | 260,111.096 | 287,239.148 | 284,338.217 | 272,596.974 | 270,776.505 | 276,225.56 | 271,370.353 | 272,115.241 | 276,313.153 | 275,509.237 | 211,597.437 | 227,842.887 | 225,406.684 | 230,360.414 | 229,332.868 | 229,770.842 | 223,827.569 | 217,880.389 | 215,438.704 | 220,377.784 | 200,739.27 | 189,999.349 | 179,124.488 | 173,043.123 | 163,662.666 | 172,187.11 | 176,871.15 | 180,351.916 | 194,758.92 | 188,583.219 | 190,354.048 | 191,524.602 | 190,249.525 | 187,950.054 | 184,484.602 | 183,082.971 | 179,006.213 | 176,244.207 | 129,513.016 | 131,196.758 | 127,929.318 | 126,789.38 | 131,972.845 | 182,086.076 | 182,333.837 |
Total Equity
| 303,766.504 | 283,480.299 | 275,257.076 | 265,440.457 | 244,535.307 | 262,644.717 | 233,700.923 | 225,759.036 | 201,114.094 | 192,016.785 | 190,572.12 | 188,539.53 | 205,996.022 | 200,419.157 | 204,406.729 | 207,466.874 | 215,203.175 | 211,568.623 | 219,543.612 | 230,091.819 | 255,763.14 | 254,574.011 | 253,068.142 | 260,111.096 | 287,239.148 | 284,338.217 | 272,596.974 | 270,776.505 | 276,225.56 | 271,370.353 | 272,115.241 | 276,313.153 | 275,509.237 | 211,597.437 | 227,842.887 | 225,406.684 | 230,360.414 | 229,332.868 | 229,770.842 | 223,827.569 | 217,880.389 | 215,438.704 | 220,377.784 | 200,739.27 | 189,999.349 | 179,124.488 | 173,043.123 | 163,662.666 | 172,187.11 | 176,871.15 | 180,351.916 | 194,758.92 | 188,583.219 | 190,354.048 | 191,524.602 | 190,249.525 | 187,950.054 | 184,484.602 | 183,082.971 | 179,006.213 | 176,244.207 | 129,513.016 | 131,196.758 | 127,929.318 | 126,789.38 | 131,972.845 | 182,086.076 | 182,333.837 |
Total Liabilities & Shareholders Equity
| 636,878.591 | 663,893.733 | 657,445.021 | 645,038.796 | 667,183.19 | 647,763.434 | 671,086.327 | 627,972.755 | 623,985.744 | 624,268.769 | 635,851.582 | 633,053.136 | 591,310.281 | 583,696.723 | 534,233.097 | 549,085.029 | 560,486.026 | 575,857.069 | 570,949.528 | 573,207.865 | 582,903.533 | 601,228.622 | 608,520.37 | 593,791.187 | 618,880.666 | 621,201.81 | 660,787.997 | 630,873.131 | 638,138.411 | 630,310.801 | 633,048.889 | 651,077.844 | 635,762.7 | 610,511.551 | 616,715.916 | 613,481.029 | 625,047.524 | 611,778.344 | 630,160.454 | 594,119.512 | 613,938.25 | 607,981.552 | 612,530.881 | 589,368.538 | 602,762.829 | 600,606.944 | 631,419.52 | 603,145.265 | 672,379.87 | 653,478.815 | 636,651.541 | 662,549.606 | 531,634.511 | 560,078.097 | 567,731.422 | 552,732.474 | 498,237.087 | 515,992.669 | 504,903.291 | 482,940.744 | 419,782.335 | 364,942.224 | 348,913.162 | 330,150.218 | 304,251.217 | 317,671.287 | 391,944.225 | 384,222.725 |