Taihan Textile Co., Ltd.
KRX:001070.KS
5880 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
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
| 16,042.549 | 13,689.793 | 13,346.632 | 7,660.484 | 11,114.165 | 14,490.718 | 17,127.46 | 10,964.886 | 15,510.342 | 19,277.06 | 14,414.156 | 12,483.3 | 19,507.116 | 16,825.399 | 20,018.054 | 15,383.635 | 26,528.044 | 34,658.489 | 16,507.981 | 17,729.43 | 14,162.167 | 60,660.93 | 88,416.735 | 5,834.701 | 5,315.986 | 10,449.299 | 5,422.519 | 4,733.818 | 3,535.23 | 8,173.003 | 5,250.526 | 10,161.367 | 5,584.927 | 4,842.534 | 4,144.379 | 6,458.71 | 4,412.453 | 3,599.965 | 4,727.234 | 4,210.705 | 5,550.93 | 6,609.267 | 3,462.748 | 5,454.364 | 9,030.147 | 6,249.169 | 4,925.844 | 13,208.856 | 7,215.595 | 12,479.482 | 15,856.835 | 18,677.713 | 10,591.238 | 9,965.164 | 20,516.794 | 25,067.863 | 10,168.801 | 12,688.544 | 8,121.145 | 5,958.515 | 2,963.16 | 6,893.966 | 9,172.385 |
Short Term Investments
| 3,341.712 | 3,703.225 | 2,374.646 | 2,359.397 | 8,019.148 | 10,603.433 | 10,189.86 | 9,949.052 | 12,948.003 | 13,946.669 | 15,938.573 | 18,950.727 | 13,962.6 | 11,278.433 | 8,992.2 | 9,379.832 | 7,000 | 0 | 0 | 0 | 7,520.265 | 21,650.089 | 8,643.663 | 50 | 80 | 68 | 80 | 68 | 80 | 68 | 80 | 68 | 80 | 68 | 3,714.089 | 3,698 | 60 | 104 | 0 | 0 | 12.902 | 241.562 | 243.905 | 322.183 | 335.36 | 299.788 | 351.651 | 332.718 | 385.165 | 472.137 | 362.26 | 316.756 | 330.282 | 368.63 | 287.532 | 0 | 0 | 0 | -1,499.21 | -1,297.827 | 0 | 4 | 4,034 |
Cash and Short Term Investments
| 19,384.26 | 17,393.018 | 15,721.278 | 10,019.881 | 19,133.313 | 25,094.151 | 27,317.32 | 20,913.938 | 28,458.345 | 33,223.728 | 30,352.728 | 31,434.027 | 33,469.716 | 28,103.832 | 29,010.254 | 24,763.467 | 33,528.044 | 34,658.489 | 16,507.981 | 17,729.43 | 21,682.432 | 82,311.019 | 97,060.398 | 5,884.701 | 5,395.986 | 10,517.299 | 5,502.519 | 4,801.818 | 3,615.23 | 8,241.003 | 5,330.526 | 10,229.367 | 5,664.927 | 4,910.534 | 7,858.468 | 10,156.71 | 4,472.453 | 3,703.965 | 4,727.234 | 4,210.705 | 5,563.832 | 6,850.829 | 3,706.653 | 5,776.547 | 9,365.507 | 6,548.957 | 5,277.495 | 13,541.574 | 7,600.76 | 12,951.619 | 16,219.095 | 18,994.469 | 10,921.52 | 10,333.794 | 20,804.326 | 25,067.863 | 10,168.801 | 12,688.544 | 8,121.145 | 5,958.515 | 2,963.16 | 6,897.966 | 13,206.385 |
Net Receivables
| 19,290.023 | 16,907.942 | 21,376.382 | 35,260.678 | 25,471.433 | 29,485.66 | 32,061.964 | 38,430.117 | 37,607.131 | 37,674.808 | 32,048.454 | 35,259.676 | 27,537.705 | 33,705.641 | 26,511.705 | 28,387.35 | 25,695.004 | 34,482.212 | 33,460.52 | 25,168.139 | 23,416.86 | 0 | 27,571.919 | 195,927.739 | 0 | 0 | 190,691.937 | 0 | 32,804.714 | 0 | 33,772.644 | 36,010.881 | 0 | 0 | 35,380.922 | 0 | 0 | 0 | 34,603.647 | 39,976.01 | 0 | 40,965.524 | 42,620.031 | 45,905.379 | 47,406.056 | 46,293.515 | 39,218.109 | 84,610.218 | 85,320.473 | 75,308.236 | 80,562.021 | 75,279.705 | 75,493.586 | 69,641.149 | 63,316.785 | 0 | 82,075.755 | 68,187.334 | 59,112.006 | 51,270.441 | 0 | 39,607.184 | 0 |
Inventory
| 34,046.409 | 33,607.163 | 31,216.558 | 37,227.885 | 44,467.859 | 38,820.483 | 39,419.252 | 51,098.538 | 50,830.799 | 51,650.979 | 48,094.17 | 45,448.375 | 48,852.584 | 40,562.67 | 40,272.709 | 40,895.242 | 32,751.436 | 34,108.071 | 39,187.12 | 41,779.058 | 40,528.042 | 37,921.735 | 42,592.858 | 58,082.404 | 54,492.479 | 57,337.53 | 52,154.957 | 55,031.102 | 55,329.539 | 57,109.102 | 57,833.48 | 60,184.151 | 60,790.804 | 59,873.314 | 61,976.75 | 64,083.878 | 65,657.385 | 62,563.62 | 52,757.965 | 56,725.668 | 73,674.362 | 77,216.943 | 74,807.117 | 74,109.671 | 75,692.536 | 64,277.396 | 57,671.351 | 57,473.511 | 67,519.551 | 68,035.294 | 62,467.93 | 45,619.296 | 51,079.21 | 44,374.015 | 37,621.877 | 34,127.941 | 35,483.106 | 42,458.16 | 36,067.92 | 34,907.74 | 30,948.877 | 28,743.23 | 23,456.739 |
Other Current Assets
| 1,114.023 | 1,067.827 | 1,043.649 | 141.013 | 77.234 | 24.298 | 302.39 | 244.524 | 183.184 | 93.157 | 403.708 | 339.243 | 326.547 | 333.474 | 551.767 | 447.539 | 483.586 | 450.246 | 522.055 | 0 | -0 | 25,259.192 | -0 | 0.001 | 193,429.534 | 191,927.254 | -0.001 | 32,161.431 | 0.001 | 32,698.959 | 0 | 0.001 | 37,679.542 | 38,379.035 | 0.001 | 35,920.544 | 37,367.077 | 37,338.732 | -0 | 0.001 | 36,460.631 | -0.001 | -0.001 | 0.002 | -0.001 | 0.001 | -0 | -0.001 | -0.002 | 0.002 | 0.002 | -0.001 | 0.002 | -0.001 | 0.001 | 62,524.893 | -0.001 | -0.001 | -0.001 | 0.001 | 43,309.058 | 0.001 | 42,988.188 |
Total Current Assets
| 73,834.716 | 68,975.949 | 69,357.866 | 82,649.457 | 89,149.839 | 93,424.591 | 99,100.926 | 110,687.117 | 117,079.459 | 122,642.673 | 110,899.06 | 112,481.321 | 110,186.552 | 102,705.617 | 96,346.434 | 94,493.598 | 92,458.07 | 103,699.018 | 89,677.677 | 84,676.627 | 85,627.333 | 145,491.946 | 167,225.174 | 259,894.845 | 253,317.999 | 259,782.083 | 248,349.412 | 91,994.351 | 91,749.484 | 98,049.064 | 96,936.65 | 106,424.4 | 104,135.273 | 103,162.883 | 105,216.14 | 110,161.132 | 107,496.915 | 103,606.317 | 92,088.846 | 100,912.384 | 115,698.825 | 125,033.295 | 121,133.802 | 125,791.599 | 132,464.098 | 117,119.869 | 102,166.955 | 155,625.302 | 160,440.782 | 156,295.151 | 159,249.048 | 139,893.469 | 137,494.318 | 124,348.957 | 121,742.989 | 121,720.697 | 127,727.661 | 123,334.037 | 103,301.07 | 92,136.697 | 77,221.095 | 75,248.381 | 79,651.312 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 95,323.721 | 95,537.012 | 94,518.953 | 94,264.548 | 94,680.303 | 94,889.864 | 95,323.823 | 95,522.875 | 95,239.266 | 95,482.709 | 95,167.481 | 94,977.532 | 95,238.835 | 93,161.276 | 92,434.156 | 81,923.901 | 82,016.177 | 82,047.962 | 81,170.306 | 84,812.048 | 84,477.982 | 83,733.135 | 83,080.18 | 90,256.268 | 90,595.291 | 90,299.234 | 90,322.264 | 253,867.91 | 253,904.788 | 254,244.916 | 255,289.226 | 231,938.568 | 233,101.621 | 234,058.311 | 235,193.37 | 237,663.103 | 238,154.363 | 239,060.978 | 240,042.048 | 97,049.878 | 97,040.792 | 97,049.553 | 96,833.923 | 1,081.836 | 99,358.804 | 99,403.993 | 99,830.44 | 82,303.944 | 83,621.838 | 84,019.915 | 83,926.588 | 98,354.455 | 98,950.155 | 99,717.443 | 101,940.213 | 102,647.102 | 103,199.049 | 104,853.566 | 109,978.726 | 111,524.373 | 112,587.828 | 112,983.131 | 113,201.707 |
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 |
Intangible Assets
| 132.673 | 261.734 | 259.903 | 273.632 | 273.995 | 273.621 | 273.945 | 274.27 | 270.658 | 305.476 | 284.439 | 270.509 | 270.613 | 270.836 | 271.118 | 269.812 | 270.015 | 270.24 | 270.475 | 704.347 | 705.974 | 704.205 | 708.402 | 707.078 | 271.316 | 271.525 | 271.734 | 498.807 | 499.045 | 499.283 | 499.52 | 499.758 | 499.996 | 496.581 | 496.663 | 496.745 | 496.848 | 496.323 | 496.416 | 496.509 | 496.603 | 621.346 | 621.482 | 621.618 | 621.754 | 621.903 | 622.052 | 605.333 | 605.615 | 601.793 | 674.508 | 2.345 | 1.763 | 2.199 | 3.178 | 2.961 | 3.578 | 5.246 | 6.239 | 7.826 | 11 | 12.828 | 14.698 |
Goodwill and Intangible Assets
| 132.673 | 261.734 | 259.903 | 273.632 | 273.995 | 273.621 | 273.945 | 274.27 | 270.658 | 305.476 | 284.439 | 270.509 | 270.613 | 270.836 | 271.118 | 269.812 | 270.015 | 270.24 | 270.475 | 704.347 | 705.974 | 704.205 | 708.402 | 707.078 | 271.316 | 271.525 | 271.734 | 498.807 | 499.045 | 499.283 | 499.52 | 499.758 | 499.996 | 496.581 | 496.663 | 496.745 | 496.848 | 496.323 | 496.416 | 496.509 | 496.603 | 621.346 | 621.482 | 621.618 | 621.754 | 621.903 | 622.052 | 605.333 | 605.615 | 601.793 | 674.508 | 2.345 | 1.763 | 2.199 | 3.178 | 2.961 | 3.578 | 5.246 | 6.239 | 7.826 | 11 | 12.828 | 14.698 |
Long Term Investments
| 16,972.354 | 16,559.206 | 16,578.328 | -1,573.544 | -7,441.782 | -10,073.535 | -10,158.864 | -9,740.149 | -8,642.935 | -8,318.455 | -5,234.065 | -8,417.656 | -3,931.604 | -1,247.437 | 1,038.796 | 1,011.164 | 3,030.996 | 0 | 0 | 0 | 2,957.892 | -21,499.003 | -8,458.054 | 170.132 | 174.655 | 111.178 | 125.24 | 1,318.302 | 1,332.363 | 1,370.425 | 1,384.486 | 1,230.548 | 1,264.84 | 1,173.332 | -2,419.932 | -2,351.018 | 1,339.807 | 1,860.93 | 0 | 0 | 2,189.694 | 1,853.259 | 1,918.665 | 1,908.138 | 1,962.711 | 2,066.033 | 2,081.919 | 7,325.379 | 7,251.532 | 7,080.155 | 7,156.507 | 8,373.07 | 8,373.204 | 7,877.567 | 12,585.555 | 0 | 0 | 0 | 18,270.016 | 18,017.671 | 0 | 16,303.42 | 10,118.567 |
Tax Assets
| -132.673 | -261.734 | 0 | 18,475.279 | 24,018.362 | 10,073.535 | 0 | 9,740.149 | 8,642.935 | 0 | 0 | 34,523.2 | 0 | 0 | 0 | 0 | 21,840.791 | 0 | 0 | 0 | 0 | 37,903.633 | 0 | 17,033.845 | 0 | 0 | 16,885.927 | 0 | 17,307.804 | 17,417.564 | 17,537.634 | 17,580.365 | 28,150.568 | 0 | 32,030.305 | 33,162.984 | 0 | 29,791.306 | 0 | 5,412.609 | 4,307.944 | 4,114.39 | 3,551.131 | 3,367.73 | 3,354.302 | 5,379.117 | 5,395.207 | 3,316.351 | 1,098.377 | 360.372 | 356.336 | 4,916.823 | 4,937.096 | 3,957.469 | 2,886.403 | 3,050.077 | 4,291.924 | 2,043.758 | 1,730.321 | 1,864.588 | 779.247 | 767.626 | 739.948 |
Other Non-Current Assets
| 136.138 | 265.199 | 3.465 | 0.001 | -0 | 16,147.29 | 26,099.727 | 15,571.288 | 19,731.792 | 29,438.689 | 31,495.205 | -0 | 29,034.927 | 25,930.797 | 23,703.428 | 24,155.749 | -0 | 16,707.818 | 26,611.839 | 26,567.313 | 22,940.928 | -0.001 | 24,912.783 | 0.001 | 17,306.536 | 16,927.566 | 0 | 16,969.988 | -0.001 | -0.001 | 0 | 0.001 | 0.001 | 28,286.267 | 0 | 0.001 | 29,620.757 | -0.001 | 31,822.178 | 32,106.137 | 30,494.95 | 31,018.979 | 31,152.369 | 126,983.302 | 30,824.132 | 30,887.046 | 31,034.113 | 30,316.946 | 30,619.682 | 30,832.75 | 30,847.408 | 1,557.471 | 2,157.248 | 2,196.846 | 2,119.403 | 13,311.228 | 18,970.015 | 18,573.111 | 0.001 | 0.001 | 19,344.109 | 1,166.917 | 5,164.712 |
Total Non-Current Assets
| 112,432.214 | 112,361.417 | 111,360.649 | 111,439.916 | 111,530.879 | 111,310.775 | 111,538.632 | 111,368.433 | 115,241.717 | 116,908.42 | 121,713.06 | 121,353.585 | 120,612.772 | 118,115.472 | 117,447.499 | 107,360.625 | 107,157.98 | 99,026.02 | 108,052.62 | 112,083.708 | 111,082.775 | 100,841.969 | 100,243.311 | 108,167.324 | 108,347.798 | 107,609.503 | 107,605.165 | 272,655.007 | 273,043.999 | 273,532.187 | 274,710.866 | 251,249.24 | 263,017.026 | 264,014.491 | 265,300.407 | 268,971.815 | 269,611.775 | 271,209.536 | 272,360.642 | 135,065.133 | 134,529.983 | 134,657.527 | 134,077.57 | 133,962.624 | 136,121.703 | 138,358.092 | 138,963.732 | 123,867.953 | 123,197.044 | 122,894.985 | 122,961.347 | 113,204.164 | 114,419.466 | 113,751.524 | 119,534.752 | 119,011.368 | 126,464.566 | 125,475.681 | 129,985.303 | 131,414.459 | 132,722.184 | 131,233.922 | 129,239.632 |
Total Assets
| 186,266.929 | 181,337.366 | 180,718.515 | 194,089.372 | 200,680.718 | 204,735.367 | 210,639.558 | 222,055.55 | 232,321.176 | 239,551.093 | 232,612.12 | 233,834.906 | 230,799.323 | 220,821.089 | 213,793.933 | 201,854.223 | 199,616.05 | 202,725.038 | 197,730.297 | 196,760.335 | 196,710.108 | 246,333.915 | 267,468.485 | 368,062.169 | 361,665.797 | 367,391.586 | 355,954.577 | 364,649.358 | 364,793.483 | 371,581.251 | 371,647.517 | 357,673.64 | 367,152.298 | 367,177.374 | 370,516.547 | 379,132.947 | 377,108.69 | 374,815.853 | 364,449.488 | 235,977.517 | 250,228.807 | 259,690.823 | 255,211.371 | 259,754.223 | 268,585.801 | 255,477.961 | 241,130.687 | 279,493.255 | 283,637.826 | 279,190.136 | 282,210.395 | 253,097.633 | 251,913.784 | 238,100.481 | 241,277.741 | 240,732.066 | 254,192.227 | 248,809.718 | 233,286.373 | 223,551.156 | 209,943.279 | 206,482.304 | 208,890.945 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,345.134 | 6,417.725 | 4,187.577 | 6,075.212 | 8,556.615 | 10,821.003 | 4,229.108 | 11,575.826 | 9,045.991 | 9,883.82 | 7,337.287 | 10,954.617 | 10,190.621 | 9,322.45 | 7,947.18 | 9,064.995 | 10,791.003 | 8,076.354 | 9,960.087 | 9,068.641 | 9,010.521 | 7,543.297 | 6,284.283 | 11,224.828 | 13,701.898 | 9,195.189 | 7,547.862 | 8,896.895 | 7,122.04 | 7,699.241 | 6,709.703 | 6,734.16 | 11,263.206 | 7,974.693 | 8,136.131 | 7,492.41 | 7,214.336 | 7,185.917 | 5,255.234 | 4,060.416 | 4,129.932 | 3,236.31 | 7,752.546 | 8,514.266 | 9,780.874 | 12,414.663 | 8,522.098 | 19,327.784 | 25,529.217 | 15,029.507 | 22,997.322 | 18,929.419 | 21,568.376 | 18,308.239 | 17,430.52 | 14,295.502 | 30,672.131 | 19,122.915 | 15,836.873 | 10,463.229 | 9,717.601 | 9,258.797 | 9,232.244 |
Short Term Debt
| 18,156.153 | 16,037.822 | 16,043.008 | 23,528.498 | 34,400.862 | 33,844.586 | 42,630.323 | 49,991.777 | 52,107.063 | 54,660.183 | 48,861.65 | 46,487.642 | 45,819.651 | 39,022.353 | 33,582.426 | 31,733.306 | 39,555.93 | 45,000.064 | 36,399.702 | 25,711.851 | 20,465.253 | 30,453.047 | 48,707.211 | 131,933.633 | 122,759.505 | 127,308.993 | 116,183.728 | 125,028.292 | 128,700.871 | 128,722.106 | 131,909.504 | 137,466.527 | 143,340.337 | 147,132.416 | 149,024.478 | 146,230.559 | 143,766.905 | 137,253.457 | 126,503.728 | 129,279.749 | 136,279.54 | 149,699.603 | 136,251.284 | 143,581.36 | 148,824.497 | 134,229.704 | 123,884.125 | 149,347.839 | 125,561.999 | 124,644.757 | 108,540.914 | 105,384.718 | 100,050.901 | 95,157.797 | 91,623.034 | 84,389.43 | 75,101.086 | 79,450.702 | 61,283.359 | 67,185.352 | 59,289.212 | 58,623.832 | 56,234.091 |
Tax Payables
| 186.508 | 125.92 | 117.118 | 133.371 | 80.451 | 523.748 | 916.586 | 717.16 | 411.834 | 7.935 | 8.914 | 146.57 | 47.265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,749.097 | 3,641.605 | 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 | 1,488.788 | 1,682.43 | 828.654 | 2,309.365 | 675.038 | 0 | 0 | 2.325 | 8.65 | 13.645 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2,696.729 | 1,536.185 | 1,333.04 | 11,674.956 | 11,548.833 | 4,290.433 | 4,380.848 | 1,397.443 | 1,126.009 | 1,154.592 | 959.302 | 6,646.899 | 6,667.859 | 7,764.798 | 7,456.818 | 6,079.031 | 5,914.962 | 9,224.55 | 10,393.566 | 5,476.909 | 6,506.378 | 18,727.281 | 13,190.778 | 0 | 28,824.556 | 29,865.57 | 29,559.107 | 0 | 11,280.194 | 0 | 8,802.962 | 0 | 0 | 0 | 15,370.86 | 17,571.991 | 0 | 13,987.366 | 13,482.076 | 0 | 0 | 0 | 13,962.073 | 0 | 0 | 15,001.005 | 13,381.256 | 10,500.474 | 11,920.399 | 1,488.788 | 1,682.43 | 828.654 | 2,309.365 | 10,210.551 | 0 | 12,158.693 | 2.325 | 8.65 | 13.645 | 8,907.11 | 0 | 0 | 12,737.124 |
Other Current Liabilities
| 8,761.991 | 8,571.826 | 10,228.781 | 183.793 | 94.158 | 9,556.704 | 10,449.141 | 7,459.438 | 7,314.007 | 7,118.963 | 7,390.985 | 416.984 | 399.088 | 405.292 | 680.064 | 549.099 | 525.014 | 537.018 | 595.317 | 0 | -0 | 0.001 | -0 | 33,450.481 | -0.001 | 0.001 | 0 | 14,705.079 | 0.002 | 9,723.212 | -0.001 | 10,745.341 | 12,649.394 | 11,522.211 | 0.001 | -0.001 | 14,621.198 | -0.001 | -0 | 13,481.124 | 13,859.684 | 13,406.21 | 0.001 | 15,156.7 | 16,853.365 | 0.001 | 0.001 | 0.001 | -0.001 | 10,887.075 | 11,623.656 | 8,953.159 | 10,670.374 | -0.001 | 9,448.942 | -0.001 | 11,254.863 | 7,427.363 | 10,967.308 | -0.001 | 9,876.728 | 11,404.476 | -0.002 |
Total Current Liabilities
| 36,960.008 | 32,563.558 | 31,792.407 | 41,462.459 | 54,600.468 | 58,512.725 | 61,689.42 | 70,424.485 | 69,593.07 | 72,817.558 | 64,549.224 | 64,506.142 | 63,077.22 | 56,514.893 | 49,666.488 | 47,426.431 | 56,786.909 | 62,837.986 | 57,348.672 | 40,257.401 | 35,982.152 | 56,723.626 | 68,182.271 | 176,608.942 | 165,285.958 | 166,369.753 | 153,290.698 | 148,630.266 | 147,103.107 | 146,144.559 | 147,422.169 | 154,946.028 | 167,252.937 | 166,629.32 | 172,531.469 | 171,294.959 | 165,602.439 | 158,426.739 | 145,241.038 | 146,821.289 | 154,269.156 | 166,342.123 | 157,965.903 | 167,252.326 | 175,458.736 | 161,645.373 | 145,787.48 | 179,176.098 | 163,011.614 | 152,050.127 | 144,844.322 | 134,095.95 | 134,599.016 | 123,676.586 | 118,502.496 | 110,843.624 | 117,030.405 | 106,009.63 | 88,101.185 | 86,555.69 | 78,883.541 | 79,287.105 | 78,203.457 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,371.6 | 7,368.713 | 7,365.825 | 8,204.654 | 1,347.068 | 1,465.539 | 1,581.611 | 1,717.854 | 11,697.585 | 11,805.862 | 11,936.632 | 12,053.125 | 12,179.098 | 10,531.503 | 10,521.271 | 10,544.641 | 575.882 | 623.15 | 721.775 | 1,679.561 | 480.622 | 480.622 | 480.622 | 3,237.579 | 3,235.754 | 361.561 | 371.708 | 6,355.481 | 5,342.419 | 8,972.487 | 9,185.558 | 4,188.347 | 5,845.595 | 3,681.181 | 737.012 | 7,191.381 | 7,035.464 | 11,918.887 | 12,931.262 | 16,994.574 | 18,381.977 | 17,467.472 | 16,508.813 | 9,694.683 | 9,928.819 | 16,692.04 | 16,595.229 | 1,637.463 | 11,773.302 | 11,777.123 | 21,631.535 | 21,758.339 | 21,631.528 | 21,631.253 | 25,794.648 | 33,096.48 | 33,009.886 | 33,153.413 | 34,476.315 | 24,347.756 | 9,490.259 | 5,844.656 | 9,365.595 |
Deferred Revenue Non-Current
| 514.594 | 624.571 | 712.261 | 491.055 | 220.751 | 0 | 0 | 0 | 0 | 0 | 0 | 3,415.104 | 2,943.173 | 3,007.766 | 3,476.14 | 20.893 | 20.057 | 19.045 | 25.083 | 24.77 | 24.729 | 25.277 | 45.721 | 47.265 | 0 | 8,312.921 | 7,994.844 | 8,748.501 | 9,130.66 | 0 | 8,989.239 | 10,230.265 | 281.114 | 293.216 | 305.319 | 317.422 | 12,091.141 | 341.627 | 353.73 | 365.832 | 377.935 | 390.038 | 402.14 | 414.243 | 426.346 | 438.449 | 450.551 | 486.859 | 511.065 | 523.167 | 535.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 9,349.883 | 9,373.701 | 9,540.197 | 10,440.817 | 10,743.5 | 10,676.014 | 11,378.363 | 12,168.542 | 12,801.981 | 14,151.208 | 14,460.596 | 14,414.591 | 14,298.544 | 13,992.86 | 13,825.153 | 11,722.743 | 11,438.316 | 11,150.206 | 11,104.331 | 15,283.284 | 15,908.234 | 17,545.825 | 20,048.738 | 21,930.082 | 23,571.785 | 25,572.203 | 25,953.105 | 26,062.782 | 26,437.987 | 27,122.324 | 27,009.623 | 22,371.679 | 21,321.709 | 21,592.234 | 21,732.078 | 22,156.613 | 22,308.965 | 22,223.783 | 22,375.134 | 12,079.252 | 11,840.042 | 6,920.363 | 8,394.33 | 0 | 0 | 0 | 8,012.711 | 0 | 7,805.295 | 0 | 6,309.96 | 0 | 0 | 0 | 0 | 0 | 1,087.577 | 0 | 0 | 431.846 | 1,507.432 | 1,351.692 | 1,521.964 |
Other Non-Current Liabilities
| 440.844 | 480.572 | 371.553 | 0 | -0 | 741.172 | 742.723 | 2,815.129 | 2,754.015 | 2,653.171 | 2,197.874 | -0 | 0 | -0 | 0 | 3,419.425 | 3,179.363 | 2,725.342 | 2,452.279 | 2,522.791 | 3,653.753 | 918.267 | 1,902.391 | 8,025.67 | 7,610.492 | -0.001 | -0 | 0.002 | -0.001 | 9,257.265 | -0 | 0.001 | 11,258.472 | 11,698.42 | 11,452.531 | 11,973.463 | 329.524 | 12,067.482 | 12,223.381 | 0.001 | 0.001 | -0.001 | 0 | 8,382.549 | 8,444.186 | 8,413.885 | 0 | 5,795.007 | -0.002 | 6,631.537 | -0.001 | 5,251.943 | 5,373.43 | 5,183.128 | 4,735.039 | 5,077.518 | 5,513.784 | 5,017.257 | 5,151.476 | 4,610.072 | 4,754.928 | 5,088.866 | 4,514.494 |
Total Non-Current Liabilities
| 17,676.922 | 17,847.557 | 17,989.836 | 19,136.526 | 12,311.318 | 12,882.725 | 13,702.697 | 16,701.525 | 27,253.581 | 28,610.24 | 28,595.102 | 29,882.821 | 29,420.815 | 27,532.13 | 27,822.564 | 25,707.703 | 15,213.618 | 14,517.744 | 14,303.468 | 19,510.406 | 20,067.339 | 18,969.991 | 22,477.472 | 33,240.596 | 34,418.031 | 34,246.684 | 34,319.657 | 41,166.766 | 40,911.065 | 45,352.076 | 45,184.42 | 36,790.292 | 38,706.89 | 37,265.051 | 34,226.941 | 41,638.879 | 41,765.094 | 46,551.779 | 47,883.507 | 29,439.659 | 30,599.955 | 24,777.872 | 25,305.284 | 18,491.475 | 18,799.351 | 25,544.374 | 25,058.49 | 7,919.329 | 20,089.66 | 18,931.827 | 28,476.764 | 27,010.282 | 27,004.958 | 26,814.381 | 30,529.687 | 38,173.998 | 39,611.247 | 38,170.67 | 39,627.791 | 29,389.674 | 15,752.619 | 12,285.214 | 15,402.053 |
Total Liabilities
| 54,636.929 | 50,411.114 | 49,782.243 | 60,598.985 | 66,911.787 | 71,395.45 | 75,392.117 | 87,126.01 | 96,846.651 | 101,427.798 | 93,144.326 | 94,388.962 | 92,498.034 | 84,047.022 | 77,489.052 | 73,134.134 | 72,000.527 | 77,355.729 | 71,652.141 | 59,767.806 | 56,049.491 | 75,693.617 | 90,659.743 | 209,849.539 | 199,703.989 | 200,616.438 | 187,610.355 | 189,797.032 | 188,014.172 | 191,496.634 | 192,606.588 | 191,736.32 | 205,959.826 | 203,894.371 | 206,758.41 | 212,933.838 | 207,367.533 | 204,978.519 | 193,124.546 | 176,260.947 | 184,869.111 | 191,119.995 | 183,271.187 | 185,743.801 | 194,258.087 | 187,189.747 | 170,845.97 | 187,095.428 | 183,101.274 | 170,981.954 | 173,321.086 | 161,106.232 | 161,603.975 | 150,490.968 | 149,032.183 | 149,017.622 | 156,641.652 | 144,180.3 | 127,728.976 | 115,945.365 | 94,636.16 | 91,572.319 | 93,605.51 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 30,570.477 | 30,570.477 | 30,570.477 | 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 |
Common Stock
| 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 | 5,300 |
Retained Earnings
| 3,959.912 | 3,345.785 | -1,354.528 | 124,372.358 | 124,860.6 | 124,778.087 | 126,816.694 | 126,203.602 | 126,851.46 | 129,539.814 | 130,927.628 | 131,857.503 | 130,794.878 | 129,300.516 | 128,887.211 | 126,753.476 | 126,347.584 | 124,024.637 | 124,327.795 | 135,132.829 | 137,076.532 | 136,759.965 | 141,851.649 | 21,596.382 | 26,721.808 | 31,550.979 | 32,228.924 | 37,141.316 | 38,394.949 | 40,871.997 | 41,460.201 | 45,564.355 | 42,191.087 | 44,676.203 | 45,491.998 | 48,696.646 | 51,484.617 | 51,278.034 | 52,688.852 | 51,924.963 | 56,869.383 | 60,812.903 | 64,323.255 | 66,510.687 | 67,647.033 | 61,099.004 | 62,625.6 | 85,234.53 | 93,466.374 | 101,054.13 | 101,707.469 | 54,755.237 | 53,058.328 | 50,639.415 | 54,680.171 | 54,275.631 | 60,736.515 | 70,035.696 | 70,943.404 | 75,581.024 | 83,907.417 | 83,507.465 | 84,297.232 |
Accumulated Other Comprehensive Income/Loss
| 118,958.845 | 118,869.225 | 123,579.559 | 123,917.554 | 123,708.617 | 124,314.422 | 129,237.781 | 129,533.077 | 129,430.139 | 129,390.533 | 127,645.746 | 127,664.936 | 127,582.865 | 7,235.478 | 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
| -27,165.254 | -27,165.254 | -27,165.254 | -120,105.542 | -120,105.542 | -121,057.855 | -126,112.345 | -126,112.345 | -126,112.345 | -126,112.345 | -124,410.882 | -125,381.796 | -125,381.796 | -5,067.264 | 2,112.325 | -3,338.781 | -3,405.716 | -3,371.614 | -2,995.28 | -3,166.039 | -1,465.977 | 28,801.818 | 29,869.918 | 131,490.672 | 130,092.939 | 130,037.097 | 130,932.89 | 132,524.903 | 133,193.373 | 134,020.976 | 132,385.243 | 115,143.511 | 113,766.227 | 113,359.349 | 113,017.358 | 112,238.73 | 112,971.586 | 113,274.137 | 113,340.182 | 2,491.064 | 3,182.234 | 2,437.691 | 2,284.354 | 2,161.234 | 1,338.672 | 1,840.966 | 2,279.475 | 1,863.297 | 1,770.178 | 1,854.051 | 1,881.839 | 31,936.164 | 31,951.482 | 31,670.099 | 32,265.387 | 32,138.813 | 31,514.06 | 29,293.722 | 29,313.993 | 26,724.767 | 26,099.703 | 26,102.52 | 25,688.203 |
Total Shareholders Equity
| 131,623.98 | 130,920.233 | 130,930.255 | 133,484.37 | 133,763.675 | 133,334.653 | 135,242.13 | 134,924.334 | 135,469.253 | 138,118.001 | 139,462.493 | 139,440.643 | 138,295.947 | 136,768.73 | 136,299.536 | 128,714.695 | 128,241.868 | 125,953.023 | 126,632.514 | 137,266.79 | 140,910.555 | 170,861.783 | 177,021.567 | 158,387.054 | 162,114.747 | 166,888.076 | 168,461.814 | 174,966.219 | 176,888.322 | 180,192.973 | 179,145.444 | 166,007.866 | 161,257.314 | 163,335.552 | 163,809.356 | 166,235.376 | 169,756.203 | 169,852.171 | 171,329.034 | 59,716.027 | 65,351.617 | 68,550.594 | 71,907.608 | 73,971.921 | 74,285.705 | 68,239.97 | 70,205.075 | 92,397.827 | 100,536.552 | 108,208.181 | 108,889.308 | 91,991.401 | 90,309.81 | 87,609.514 | 92,245.558 | 91,714.444 | 97,550.575 | 104,629.418 | 105,557.397 | 107,605.791 | 115,307.12 | 114,909.985 | 115,285.435 |
Total Equity
| 131,630 | 130,926.252 | 130,936.272 | 133,490.387 | 133,768.931 | 133,339.917 | 135,247.441 | 134,929.54 | 135,474.525 | 138,123.294 | 139,467.795 | 139,445.944 | 138,301.289 | 136,774.066 | 136,304.881 | 128,720.089 | 127,615.523 | 125,369.309 | 126,078.156 | 136,992.528 | 140,660.617 | 170,640.298 | 176,808.742 | 158,212.63 | 161,961.808 | 166,775.149 | 168,344.222 | 174,852.326 | 176,779.31 | 180,084.617 | 179,040.928 | 165,937.321 | 161,192.472 | 163,283.003 | 163,758.137 | 166,199.109 | 169,741.156 | 169,837.334 | 171,324.942 | 59,716.571 | 65,359.696 | 68,570.828 | 71,940.184 | 74,010.422 | 74,327.714 | 68,288.214 | 70,284.717 | 92,397.827 | 100,536.552 | 108,208.181 | 108,889.308 | 91,991.401 | 90,309.81 | 87,609.514 | 92,245.558 | 91,714.444 | 97,550.575 | 104,629.418 | 105,557.397 | 107,605.791 | 115,307.12 | 114,909.985 | 115,285.435 |
Total Liabilities & Shareholders Equity
| 186,266.929 | 181,337.366 | 180,718.515 | 194,089.372 | 200,680.718 | 204,735.367 | 210,639.558 | 222,055.55 | 232,321.176 | 239,551.093 | 232,612.12 | 233,834.906 | 230,799.323 | 220,821.089 | 213,793.933 | 201,854.223 | 199,616.05 | 202,725.038 | 197,730.297 | 196,760.335 | 196,710.108 | 246,333.915 | 267,468.485 | 368,062.169 | 361,665.797 | 367,391.586 | 355,954.577 | 364,649.358 | 364,793.482 | 371,581.251 | 371,647.517 | 357,673.641 | 367,152.298 | 367,177.374 | 370,516.547 | 379,132.947 | 377,108.689 | 374,815.853 | 364,449.488 | 235,977.517 | 250,228.807 | 259,690.823 | 255,211.371 | 259,754.223 | 268,585.801 | 255,477.961 | 241,130.687 | 279,493.255 | 283,637.826 | 279,190.135 | 282,210.394 | 253,097.633 | 251,913.784 | 238,100.481 | 241,277.741 | 240,732.066 | 254,192.227 | 248,809.718 | 233,286.373 | 223,551.156 | 209,943.28 | 206,482.304 | 208,890.945 |