Daehan Flour Mills Co.,Ltd
KRX:001130.KS
126500 (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
| 0 | 57,390.716 | 63,980.503 | 185,384.344 | 57,373.622 | 72,289.478 | 112,170.59 | 86,792.979 | 126,936.072 | 126,450.048 | 60,081.888 | 95,626.769 | 250,222.504 | 248,246.042 | 110,634.02 | 108,174.163 | 95,430.285 | 104,018.473 | 82,493.513 | 87,383.735 | 76,418.072 | 69,475.546 | 74,507.382 | 88,999.075 | 91,334.131 | 89,940.172 | 47,658.288 | 49,730.832 | 70,075.176 | 71,644.669 | 63,288.572 | 91,883.449 | 73,283.258 | 91,402.145 | 78,863.174 | 80,604.449 | 85,987.22 | 118,740.79 | 98,718.566 | 104,917.756 | 100,354.535 | 113,646.547 | 106,079.976 | 117,151.64 | 66,999.859 | 87,308.664 | 119,205.465 | 74,819.832 | 50,426.107 | 53,399.029 | 28,455.314 | 60,106.566 | 44,217.638 | 37,924.652 | 24,584.67 | 22,210.781 | 27,803.021 | 37,219.446 | 10,249.532 | 7,602.175 | 11,289.6 | 6,325.692 | 2,377.335 | 3,551.988 |
Short Term Investments
| 0 | 307,588.571 | 359,558.914 | 139,223.396 | 181,528.088 | 164,549.681 | 98,408.271 | 94,215.031 | 133,084.29 | 160,254.401 | 221,785.526 | 276,355.068 | 107,915.085 | 96,359.312 | 103,802.345 | 96,612.288 | 106,593.635 | 100,940.309 | 90,734.853 | 88,812.407 | 113,270.844 | 123,953.921 | 156,943.403 | 163,651.804 | 155,845.294 | 164,893.545 | 144,809.092 | 145,407.265 | 149,716.354 | 158,576.918 | 174,561.881 | 157,221.438 | 154,078.742 | 156,772.238 | 149,768.545 | 131,233.747 | 133,916.703 | 126,196.203 | 127,640.752 | 127,747.052 | 115,642.775 | 103,315.877 | 95,551.594 | 81,868.846 | 108,656.601 | 126,509.156 | 94,462.099 | 100,978.418 | 48,833.68 | 60,195.205 | 65,176.965 | 68,867.865 | 96,591.74 | 82,324.025 | 77,321.49 | 98,309.232 | 73,482.062 | 64,022.554 | 26,717.477 | 64,096.528 | 66,621.488 | 67,405.266 | 76,870.435 | 92,208.616 |
Cash and Short Term Investments
| 0 | 364,979.288 | 423,539.418 | 324,607.741 | 238,901.71 | 236,839.159 | 210,578.861 | 181,008.01 | 260,020.362 | 286,704.449 | 281,867.414 | 371,981.837 | 358,137.589 | 344,605.354 | 214,436.365 | 204,786.451 | 202,023.92 | 204,958.782 | 173,228.366 | 176,196.142 | 189,688.916 | 193,429.467 | 231,450.785 | 252,650.879 | 247,179.425 | 254,833.717 | 192,467.38 | 195,138.097 | 219,791.53 | 230,221.587 | 237,850.453 | 249,104.887 | 227,362 | 248,174.383 | 228,631.719 | 211,838.196 | 219,903.923 | 244,936.993 | 226,359.318 | 232,664.807 | 215,997.31 | 216,962.424 | 201,631.57 | 199,020.486 | 175,656.46 | 213,817.82 | 213,667.564 | 175,798.25 | 99,259.787 | 113,594.234 | 93,632.279 | 128,974.431 | 140,809.378 | 120,248.677 | 101,906.16 | 120,520.013 | 101,285.083 | 101,242 | 36,967.009 | 71,698.703 | 77,911.088 | 73,730.958 | 79,247.77 | 95,760.604 |
Net Receivables
| 0 | 177,821.095 | 198,834.524 | 205,303.592 | 0 | 0 | 180,858.921 | 164,410.231 | 0 | 0 | 141,621.872 | 0 | 0 | 0 | -6,961.641 | -6,961.641 | 0 | 0 | 125,244.528 | -1,133.619 | 117,806.873 | 0 | 0 | 86,860.152 | 0 | 0 | -27,175.17 | 74,215.865 | 0 | 73,892.296 | -27,175.17 | 75,658.224 | 75,548.589 | 75,821.148 | 76,807.847 | 78,467.296 | 76,446.387 | 77,225.075 | 84,278.423 | 86,087.552 | 93,133.262 | 96,507.727 | 105,424.264 | 113,232.257 | 109,693.682 | 0 | 110,434.344 | 108,424.469 | 40,247.779 | 37,183.293 | 33,701.283 | 0 | 32,921.97 | 0 | 33,234.16 | 0 | 37,889.495 | 0 | 40,114.078 | 38,863.959 | 38,439.655 | 34,258.21 | 32,977.615 | 34,191.982 |
Inventory
| 0 | 183,012.233 | 193,379.774 | 185,284.884 | 210,276.548 | 202,038.004 | 226,471.368 | 249,350.895 | 246,345.093 | 182,463.432 | 167,070.434 | 163,105.252 | 155,954.551 | 139,308.573 | 124,845.897 | 119,547.406 | 138,225.984 | 139,660.935 | 124,273.887 | 119,286.946 | 121,511.373 | 130,304.098 | 123,970.9 | 117,102.667 | 116,605.287 | 111,017.137 | 106,900.518 | 108,545.088 | 104,934.275 | 97,729.335 | 91,831.101 | 89,450.496 | 119,403.968 | 108,633.337 | 108,490.209 | 123,802.32 | 136,436.584 | 116,343.101 | 110,932.789 | 131,950.063 | 140,641.938 | 111,237.148 | 114,276.897 | 114,711.885 | 109,589.182 | 139,621.217 | 154,328.563 | 148,163.352 | 52,275.633 | 59,516.313 | 72,482.206 | 36,982.874 | 30,263.854 | 36,666.954 | 39,733.932 | 41,220.683 | 44,045.069 | 45,309.835 | 67,842.793 | 76,884.698 | 50,692.965 | 34,681.517 | 31,488.841 | 34,880.579 |
Other Current Assets
| 692,313.467 | 5,634.857 | 1,303.423 | 1,496.139 | 201,029.091 | 197,504.371 | 12,353.062 | 22,888.896 | 174,571.964 | 161,413.428 | 9,683.934 | 148,977.15 | 148,775.328 | 147,809.596 | 165,131.429 | 149,553.803 | 148,145.719 | 143,391.089 | 14,217.624 | 135,505.543 | 24,003.241 | 132,592.795 | 134,548.01 | 24,273.866 | 105,824.161 | 96,046.54 | 112,140.151 | 106,664.341 | 117,757.926 | 3,130.48 | 106,255.678 | 22,400.483 | 17,220.355 | 20,168.904 | 14,851.914 | 9,839.202 | 10,782.518 | 8,345.025 | 8,007.987 | 9,400.862 | 8,355.364 | 5,950.485 | 6,702.623 | 7,698.478 | 8,885.723 | 113,328.81 | 110,434.345 | 108,424.47 | 40,247.778 | 37,183.294 | 33,701.284 | 36,854.606 | 32,921.969 | 33,236.189 | 33,234.161 | 39,379.038 | 37,889.494 | 43,721.428 | 40,140.382 | 38,886.617 | 38,459.547 | 37,299.75 | 36,023.87 | 38,253.507 |
Total Current Assets
| 692,313.467 | 731,447.472 | 814,522.075 | 714,234.908 | 647,459.01 | 633,706.978 | 627,631.556 | 615,430.601 | 678,654.319 | 630,581.309 | 598,532.411 | 683,850.027 | 661,851.997 | 631,596.817 | 504,413.69 | 473,887.66 | 488,395.624 | 488,010.806 | 436,964.404 | 430,988.632 | 435,181.162 | 443,051.671 | 477,469.699 | 467,958.221 | 457,752.968 | 455,768.014 | 411,508.049 | 410,347.526 | 436,670.04 | 432,148.868 | 435,937.232 | 420,196.276 | 428,928.897 | 439,946.845 | 420,573.47 | 420,269.22 | 440,131.665 | 445,384.295 | 428,312.88 | 458,568.141 | 455,696.477 | 429,518.662 | 427,412.212 | 433,358.964 | 402,047.539 | 466,767.847 | 478,430.472 | 432,386.071 | 191,783.198 | 210,293.841 | 199,815.769 | 202,811.911 | 203,995.201 | 190,151.82 | 174,874.253 | 201,119.734 | 183,219.646 | 190,273.263 | 144,950.184 | 187,470.018 | 167,063.6 | 145,712.225 | 146,760.481 | 168,894.69 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 341,406.25 | 335,805.034 | 336,535.397 | 338,797.734 | 336,746.411 | 335,632.491 | 334,171.752 | 328,059.417 | 328,037.45 | 330,246.692 | 334,348.492 | 332,646.807 | 345,156.442 | 348,117.674 | 346,121.044 | 343,565.452 | 342,217.715 | 329,159.767 | 321,302.125 | 319,778.065 | 276,103.525 | 285,099.078 | 236,065.681 | 233,163.364 | 231,034.378 | 231,262.77 | 233,509.089 | 230,500.648 | 233,338.902 | 235,640.704 | 247,034.819 | 246,702.334 | 250,118.053 | 254,427.794 | 257,562.749 | 274,501.243 | 258,737.922 | 261,228.957 | 263,129.736 | 259,537.668 | 262,545.603 | 260,288.145 | 264,040.033 | 264,825.913 | 267,587.242 | 268,143.541 | 270,786.651 | 135,552.315 | 137,510.622 | 136,961.535 | 135,769.965 | 149,118.211 | 148,894.868 | 151,349.62 | 152,850.609 | 153,106.165 | 154,004.55 | 161,385.791 | 159,642.781 | 154,448.292 | 144,379.384 | 140,683.122 | 140,654.465 |
Goodwill
| 0 | 0 | -0 | 32,056.519 | 0 | 0 | 0 | 34,897.463 | 0 | 0 | 0 | 5,249.228 | 0 | 0 | 0 | 5,199.437 | 0 | 0 | 0 | 8,223.021 | 0 | 0 | 0 | 7,362.816 | 0 | 0 | 0 | 12,234.688 | 0 | 0 | 0 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,234.688 | 12,310.852 | 12,452.984 | 12,452.984 | 12,452.984 | 12,452.984 | 12,452.984 | 12,452.984 | 12,452.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 53,350.157 | 53,964.938 | 22,422.69 | 61,755.494 | 62,407.542 | 62,410.392 | 27,982.03 | 23,286.994 | 23,112.534 | 23,068.179 | 18,977.36 | 24,740.328 | 24,312.371 | 22,474.74 | 17,487.622 | 26,413.43 | 26,666.134 | 26,757.76 | 18,100.577 | 28,433.626 | 28,122.411 | 26,704.019 | 10,537.751 | 19,516.621 | 19,429.13 | 19,676.743 | 7,668.751 | 19,598.76 | 18,772.818 | 18,844.307 | 6,791.708 | 7,152.782 | 7,128.11 | 7,634.752 | 7,868.749 | 8,084.069 | 8,275.041 | 8,478.351 | 8,707.381 | 8,970.171 | 9,257.297 | 9,348.716 | 9,530.49 | 9,631.454 | 9,404.75 | 9,596.322 | 9,864.724 | 2,487.842 | 2,324.144 | 2,330.144 | 2,182.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 53,350.157 | 53,964.938 | 54,479.209 | 61,755.494 | 62,407.542 | 62,410.392 | 62,879.493 | 23,286.994 | 23,112.534 | 23,068.179 | 24,226.588 | 24,740.328 | 24,312.371 | 22,474.74 | 22,687.059 | 26,413.43 | 26,666.134 | 26,757.76 | 26,323.598 | 28,433.626 | 28,122.411 | 26,704.019 | 17,900.567 | 19,516.621 | 19,429.13 | 19,676.743 | 19,903.439 | 19,598.76 | 18,772.818 | 18,844.307 | 19,026.396 | 19,387.47 | 19,362.798 | 19,869.44 | 20,103.437 | 20,318.757 | 20,509.729 | 20,713.039 | 20,942.069 | 21,281.023 | 21,710.281 | 21,801.7 | 21,983.474 | 22,084.438 | 21,857.734 | 22,049.306 | 22,317.708 | 2,487.842 | 2,324.144 | 2,330.144 | 2,182.084 | 0 | 0 | 0 | 0 | 0 | 67,187.131 | 30,088.688 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 273,378.041 | 263,782.429 | 260,612.543 | 63,952.213 | 76,789.739 | 137,644.969 | 137,362.702 | 96,947.594 | 58,264.555 | 20,386.595 | -71,627.191 | 79,628.042 | 93,237.397 | 86,545.886 | 82,914.157 | 57,322.508 | 59,487.289 | 61,021.542 | 69,385.744 | 60,716.244 | 46,565.385 | 17,412.118 | -902.072 | 20,210.91 | 11,575.818 | 38,072.825 | 32,022.951 | 14,072.689 | -327.062 | -41,233.021 | -27,404.756 | -29,173.556 | -38,146.419 | -16,522.029 | 16,894.586 | 22,181.636 | 16,379.137 | 16,900.871 | -4,264.465 | 21,824.531 | 25,069.881 | 43,813.529 | 61,706.275 | 31,815.493 | 12,419.193 | 50,323.127 | 37,278.369 | 235,598.549 | 233,145.588 | 211,683.556 | 201,249.899 | 188,558.068 | 195,375.984 | 209,288.356 | 192,693.429 | 206,849.002 | 179,992.497 | 230,532.88 | 228,167.322 | 229,617.833 | 224,136.997 | 214,922.447 | 182,303.841 |
Tax Assets
| 0 | 3,468.46 | 3,006.418 | 2,703.681 | 46.334 | 45.231 | 44.921 | 43.664 | 2,598.755 | 1,938.828 | 2,293.933 | 2,291.698 | 295.578 | 281.883 | 282.756 | 161,260.759 | 172,079.993 | 169,166.059 | 159,141.605 | 157,108.175 | 142,980.039 | 171,598.839 | 192,066.918 | 198,667.802 | 190,951.091 | 1,288.034 | 1,494.96 | 177,678.79 | 182,016.769 | 190,944.71 | 0 | 208,642.648 | 0 | 208,379.256 | 199,002.56 | 180,542.485 | 164,105.468 | 0 | 161,813.146 | 162,006.453 | 150,054.473 | 137,819.497 | 129,627.583 | 116,176.383 | 142,943.378 | 160,836.08 | 0 | 136,920.981 | 76,416.402 | 87,880.433 | 0 | 0 | 0 | 436.96 | 0 | 0 | 0 | 2,937.859 | 408.942 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 766,522.663 | 29,068.797 | 30,503.508 | 32,788.116 | 240,750.546 | 225,266.135 | 164,369.664 | 168,543.687 | 202,238.347 | 228,044.858 | 289,740.299 | 348,507.767 | 181,407.905 | 158,122.976 | 163,365.218 | -1,989.871 | -0 | 0 | 0 | 0 | 0 | -0 | 0.001 | -0.001 | 22.593 | 200,535.534 | 180,165.252 | 0 | 22.593 | 22.592 | 206,957.417 | 0.001 | 205,611.036 | 0.001 | 51.086 | 53.261 | -0.001 | 156,450.699 | -0.001 | 0.001 | -0.001 | 0.001 | 0.001 | -0.001 | 0.001 | 0.001 | 128,871.25 | 0 | -0.001 | -0.001 | 92,909.795 | 96,648.296 | 99,634.791 | 85,707.377 | 80,303.238 | 101,448.81 | 76,601.639 | 0.001 | -0.001 | 67,537.739 | 70,090.886 | 70,884.663 | 80,349.831 | 95,688.013 |
Total Non-Current Assets
| 766,522.663 | 700,671.705 | 687,062.328 | 687,118.946 | 705,302.321 | 701,255.057 | 700,102.437 | 703,001.298 | 653,131.107 | 639,398.225 | 665,735.699 | 637,747.353 | 618,718.66 | 621,111.069 | 620,786.274 | 610,993.148 | 599,381.383 | 597,537.197 | 576,080.674 | 574,119.643 | 551,907.975 | 522,390.159 | 521,282.134 | 451,731.977 | 463,864.579 | 463,862.894 | 470,672.55 | 463,114.269 | 446,211.459 | 442,751.96 | 420,209.407 | 447,299.106 | 442,527.284 | 439,713.689 | 456,828.851 | 475,156.518 | 481,107.103 | 452,077.487 | 460,656.012 | 441,813.793 | 452,697.694 | 447,145.263 | 455,530.958 | 463,906.164 | 461,669.223 | 462,700.25 | 469,387.224 | 467,303.71 | 450,055.107 | 460,860.786 | 443,885.03 | 435,850.244 | 437,311.07 | 430,415.189 | 440,941.214 | 446,992.848 | 436,556.806 | 404,122.038 | 422,416.3 | 455,347.842 | 454,157.011 | 439,401.044 | 435,955.4 | 418,646.319 |
Total Assets
| 1,458,836.13 | 1,432,119.176 | 1,501,584.403 | 1,401,353.854 | 1,352,761.332 | 1,334,962.035 | 923,130.64 | 1,318,431.899 | 1,331,785.426 | 1,269,979.534 | 1,264,268.109 | 1,321,597.381 | 1,280,570.657 | 1,252,707.887 | 1,125,199.964 | 1,084,880.808 | 1,087,777.007 | 1,085,548.003 | 1,013,045.079 | 1,005,108.274 | 987,089.137 | 965,441.83 | 998,751.833 | 919,690.199 | 921,617.547 | 919,630.908 | 882,180.599 | 873,461.795 | 882,881.499 | 874,900.828 | 856,146.639 | 867,495.382 | 871,456.18 | 879,660.535 | 877,402.321 | 895,425.738 | 921,238.768 | 897,461.782 | 888,968.892 | 900,381.934 | 908,394.171 | 876,663.925 | 882,943.17 | 897,265.128 | 863,716.762 | 929,468.097 | 947,817.696 | 899,689.781 | 641,838.307 | 671,154.627 | 643,700.799 | 638,662.155 | 641,306.271 | 620,567.01 | 615,815.467 | 648,112.582 | 619,776.452 | 594,395.299 | 567,366.484 | 642,817.86 | 621,220.611 | 585,113.269 | 582,715.882 | 587,541.009 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 86,290.502 | 0 | 67,585.804 | 0 | 0 | 0 | 59,761.876 | 0 | 81,855.256 | 0 | 41,929.853 | 0 | 0 | 0 | 27,321.278 | 0 | 0 | 0 | 32,000.564 | 0 | 0 | 0 | 35,095.821 | 0 | 0 | 0 | 27,819.783 | 21,451.452 | 18,871.649 | 18,978.795 | 22,420.77 | 18,074.329 | 16,676.54 | 17,040.261 | 19,323.466 | 16,828.317 | 15,178.581 | 15,060.432 | 28,735.864 | 15,685.73 | 13,322.501 | 13,556.7 | 31,299.031 | 23,800.297 | 14,101.968 | 28,566.711 | 25,698.087 | 16,276.07 | 9,270.195 | 2,930.449 | 2,155.632 | 2,948.333 | 3,027.163 | 1,713.687 | 7,919.395 | 7,577.667 | 2,467.268 | 939.66 | 2,345.496 | 1,776.43 | 1,346.483 | 1,526.464 | 1,159.164 |
Short Term Debt
| 0 | 250,157.028 | 309,355.189 | 203,339.995 | 226,150.249 | 228,639.631 | 223,724.061 | 200,210.414 | 251,688.415 | 210,692.8 | 206,126.083 | 226,133.12 | 174,634.575 | 175,170.478 | 151,658.74 | 132,787.468 | 153,618.598 | 152,637.949 | 111,420.586 | 89,756.979 | 101,246.884 | 90,292.357 | 103,191.099 | 52,238.409 | 58,400.877 | 65,395.776 | 51,822.194 | 51,305.266 | 78,038.622 | 82,617.756 | 74,367.775 | 97,314.45 | 103,926.495 | 113,124.792 | 113,183.221 | 136,819.805 | 163,360.135 | 157,706.605 | 121,921.851 | 155,952.306 | 175,905.856 | 149,911.836 | 157,978.469 | 151,483.287 | 146,176.178 | 235,855.455 | 221,509.714 | 160,927.169 | 43,655.946 | 80,980.549 | 63,076.017 | 60,023.407 | 73,101.578 | 66,998.305 | 57,896.332 | 87,198.686 | 96,629.598 | 122,897.641 | 68,979.107 | 88,708.584 | 74,409.973 | 50,246.21 | 49,614.979 | 69,489.242 |
Tax Payables
| 0 | 7,133.395 | 13,333.554 | 17,968.91 | 3,849.175 | 6,501.024 | 10,818.799 | 18,099.342 | 6,418.828 | 7,978.5 | 29,126.876 | 47,150.111 | 36,898.627 | 35,934.843 | 7,895.668 | 9,935.081 | 8,053.301 | 7,130.309 | 5,094.738 | 5,202.748 | 5,091.4 | 5,575.048 | 17,119.076 | 22,438.812 | 16,947.96 | 18,539.528 | 16,799.084 | 13,236.563 | 9,167.639 | 7,961.417 | 11,208.412 | 11,990.375 | 9,146.416 | 7,281.153 | 10,322.897 | 5,879.971 | 4,294.412 | 7,778.752 | 11,897.762 | 9,579.467 | 10,002.796 | 10,139.064 | 7,581.033 | 7,349.127 | 3,207.409 | 2,617.075 | 7,064.422 | 9,392.712 | 2,462.994 | 281.74 | 2,676.784 | 5,360.334 | 4,476.203 | 5,697.581 | 7,420.832 | 5,114.702 | 944.404 | 303.739 | 196.709 | 2,625.083 | 2,680.621 | 2,906.742 | 3,365.843 | 4,649.075 |
Deferred Revenue
| 0 | 16,211.162 | 14,595.873 | 14,455.783 | 13,830.494 | 14,083.41 | 10,830.865 | 13,008.671 | 12,093.256 | 12,002.699 | 10,525.733 | 111,175.602 | 10,896.009 | 10,471.735 | 19,560.641 | 69,589.043 | 0 | 0 | 0 | 55,522.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56,567.603 | 53,514.007 | 52,185.706 | 56,343.946 | 47,368.264 | 50,060.266 | 7,281.153 | 10,322.897 | 42,720.977 | 4,294.412 | 44,029.934 | 11,897.762 | 48,821.767 | 45,191.023 | 47,405.362 | 46,028.069 | 41,866.076 | 32,349.094 | 2,617.075 | 39,523.494 | 43,833.727 | 21,481.327 | 10,457.782 | 2,676.784 | 21,198.882 | 17,564.763 | 5,697.581 | 25,697.505 | 5,114.702 | 13,183.538 | 19,178.006 | 196.709 | 28,137.799 | 27,610.179 | 2,906.742 | 16,363.603 | 24,169.718 |
Other Current Liabilities
| 381,321.779 | 4,381.668 | 124,418.416 | 71,203.77 | 122,765.709 | 112,284.757 | 118,908.403 | 53,621.124 | 117,141.953 | -6,156.247 | 89,947.946 | 64,916.393 | 115,271.593 | 95,974.675 | 103,019.993 | 60,611.465 | 68,386.486 | 71,219.341 | 62,669.306 | 51,333.882 | 72,174.105 | 69,927.157 | 79,981.706 | 44,541.973 | 54,060.835 | 54,679.288 | 62,576.518 | 43,331.04 | 44,346.367 | 44,224.288 | 45,135.535 | 35,377.89 | 40,913.849 | 33,574.809 | 38,560.5 | 36,841.007 | 33,722.086 | 36,251.181 | 27,851.131 | 39,242.3 | 35,188.228 | 37,266.296 | 38,447.037 | 34,516.949 | 29,141.683 | 26,067.935 | 32,459.071 | 34,441.016 | 19,018.332 | 10,176.041 | 13,678.373 | 15,838.549 | 13,088.559 | 15,212.737 | 18,276.674 | 18,022.712 | 12,239.133 | 18,874.266 | 16,276.556 | 25,512.714 | 24,929.559 | 14,956.926 | 12,997.759 | 19,520.642 |
Total Current Liabilities
| 381,321.779 | 364,173.754 | 447,107.158 | 360,098.478 | 352,765.133 | 347,425.412 | 353,451.263 | 344,701.427 | 375,249.197 | 318,375.707 | 325,200.905 | 380,129.478 | 326,804.795 | 307,079.996 | 262,574.402 | 230,655.292 | 230,058.386 | 230,987.6 | 179,184.63 | 178,294.173 | 178,512.389 | 165,794.562 | 200,291.881 | 154,315.015 | 129,409.672 | 138,614.592 | 131,197.796 | 135,692.652 | 153,004.08 | 153,675.11 | 149,690.517 | 167,103.485 | 172,061.089 | 185,219.6 | 179,106.879 | 198,864.25 | 226,793.774 | 216,915.119 | 200,526.7 | 233,509.938 | 236,782.61 | 210,639.697 | 217,563.239 | 224,648.393 | 202,325.567 | 278,642.433 | 289,599.918 | 230,458.984 | 81,413.342 | 100,708.525 | 82,361.623 | 83,377.922 | 93,614.673 | 90,935.786 | 85,307.525 | 118,255.495 | 117,390.802 | 144,542.914 | 86,392.032 | 119,191.877 | 103,796.583 | 69,456.361 | 67,505.045 | 94,818.123 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 42,681.97 | 43,373.07 | 40,924.2 | 43,423.143 | 40,426.707 | 41,927.854 | 45,937.456 | 43,061.065 | 43,312.957 | 46,317.973 | 49,402.026 | 56,232.288 | 58,383.406 | 62,271.939 | 62,183.686 | 64,695.304 | 66,660.948 | 65,372.134 | 55,903.716 | 34,857.888 | 26,677.186 | 24,977.784 | 4,463.25 | 4,761.3 | 5,309.35 | 5,357.4 | 5,420.65 | 5,483.9 | 5,547.15 | 5,610.4 | 5,673.65 | 5,736.9 | 5,800.15 | 6,114.28 | 1,170.09 | 1,338.67 | 1,394.48 | 5,765.18 | 5,816.99 | 6,246.54 | 16,372.2 | 14,997.3 | 25,027.509 | 18,619.352 | 18,671.386 | 18,625.586 | 18,640.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 27,624.2 | 6,289.739 | 6,431.339 | 0 | 0 | 0 | 0 | 0 | 6,608.638 | 7,789.808 | 7,816.263 | 7,103.334 | 6,081.479 | 9,034.276 | 8,237.545 | 8,233.983 | 6,247.638 | 10,620.465 | 10,685.462 | 11,969.255 | 1.193 | 9,145.218 | 7,304.949 | 0 | 7,670.977 | 10,680.82 | 9,265.15 | 9,644.866 | 8,541.304 | 0 | 0 | 13,338.317 | 12,786.779 | 12,915.966 | 0 | 0 | 12,635.607 | 0 | 0 | 0 | 12,038.344 | 17,065.594 | 13,862.906 | 0 | 13,956.617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 6.814 | 1,923.157 | 1,878.056 | 1,690.097 | 1,673.981 | 7,779.008 | 7,473.472 | 6,668.749 | 4,839.722 | 2,291.053 | 3,131.433 | 6,160.769 | 5,160.99 | 3,212.296 | 3,828.435 | 3,198.079 | 4,814.454 | 1,929.859 | 2,949.058 | 4,589.305 | 2,573.09 | 9,901.81 | 11,360.23 | 12,574.061 | 11,020.264 | 9,020.711 | 10,013.578 | 7,691.38 | 23,002.828 | 23,006.001 | 23,430.871 | 23,247.559 | 25,687.956 | 26,996.192 | 24,876.517 | 27,892.678 | 23,722.165 | 24,075.368 | 23,332.327 | 26,308.366 | 28,198.908 | 28,640.841 | 28,569.455 | 30,842.386 | 33,141.415 | 13,889.062 | 9,441.881 | 5,895.293 | 5,926.623 | 26,050.864 | 24,946.913 | 26,793.209 | 28,596.822 | 26,725.583 | 18,841.592 | 28,627.984 | 37,112.76 | 36,778.611 | 38,331.037 | 40,122.473 | 36,248.611 |
Other Non-Current Liabilities
| 45,977.092 | 6,073.326 | 6,146.466 | 6,362.48 | 8,212.896 | 0 | 6,494.336 | 6,765.95 | 6,555.275 | 13,785.004 | 12,939.355 | 11,448.36 | 10,080.86 | 0.001 | 6,160.769 | 6,081.479 | 12,246.572 | 8,237.545 | 11,432.061 | 11,062.092 | 1,929.86 | 2,949.059 | 4,589.306 | 9,333.584 | 13,135.672 | 14,567.891 | 27,271.248 | 3,249.042 | 10,436.732 | 11,377.428 | 9,035.024 | 24,279.835 | 32,824.61 | 32,457.29 | 36,585.875 | 12,786.779 | 39,912.157 | 38,114.972 | 39,677.114 | 23,722.166 | 38,918.606 | 13,075.955 | 40,590.281 | 0 | 0.002 | 13,862.905 | 14,457.959 | 13,956.617 | 5,720.002 | 5,557.046 | 5,201.199 | 4,298.091 | 1,650.869 | 843.854 | 244.485 | 8,328.579 | 10,817.15 | 12,517.497 | 13,050.58 | 12,778.061 | 12,064.672 | 12,437.057 | 12,098.339 | 10,649.462 |
Total Non-Current Liabilities
| 45,977.092 | 48,755.296 | 49,519.535 | 47,293.494 | 51,636.039 | 48,736.102 | 50,112.287 | 54,377.387 | 57,395.348 | 57,097.961 | 59,257.328 | 60,850.386 | 66,313.148 | 69,331.103 | 75,536.042 | 73,426.154 | 76,941.876 | 78,726.928 | 76,804.195 | 66,965.808 | 47,408.213 | 40,311.706 | 41,536.345 | 16,369.925 | 27,042.19 | 27,182.19 | 32,628.648 | 27,360.933 | 26,601.452 | 26,189.728 | 24,290.29 | 38,494.789 | 38,561.51 | 38,257.44 | 42,700.155 | 39,644.826 | 41,250.827 | 39,509.452 | 45,442.294 | 42,174.763 | 45,165.146 | 52,780.481 | 55,587.581 | 65,264.762 | 64,325.787 | 61,103.746 | 63,925.931 | 65,738.617 | 19,609.064 | 14,998.927 | 11,096.492 | 10,224.714 | 27,701.733 | 25,790.767 | 27,037.694 | 36,925.401 | 37,542.733 | 31,359.089 | 41,678.564 | 49,890.821 | 48,843.283 | 50,768.094 | 52,220.812 | 46,898.073 |
Total Liabilities
| 427,298.871 | 412,929.05 | 496,626.693 | 407,391.972 | 404,401.172 | 396,161.514 | 403,563.55 | 399,078.815 | 432,644.544 | 375,473.668 | 384,458.233 | 440,979.864 | 393,117.943 | 376,411.099 | 338,110.444 | 304,081.446 | 307,000.262 | 309,714.528 | 255,988.825 | 245,259.98 | 225,920.602 | 206,106.268 | 241,828.226 | 170,684.939 | 156,451.862 | 165,796.782 | 163,826.444 | 163,053.585 | 179,605.532 | 179,864.838 | 173,980.807 | 205,598.274 | 210,622.599 | 223,477.04 | 221,807.034 | 238,509.075 | 268,044.601 | 256,424.571 | 245,968.994 | 275,684.701 | 281,947.756 | 263,420.179 | 273,150.82 | 289,913.155 | 266,651.355 | 339,746.179 | 353,525.849 | 296,197.601 | 101,022.406 | 115,707.453 | 93,458.116 | 93,602.636 | 121,316.406 | 116,726.554 | 112,345.218 | 155,180.896 | 154,933.535 | 175,902.003 | 128,070.596 | 169,082.698 | 152,639.866 | 120,224.455 | 119,725.857 | 141,716.196 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 | 8,450 |
Retained Earnings
| 0 | 210,494.022 | 959,291.927 | 256,597.434 | 904,461.78 | 893,831.179 | 878,260.543 | 875,224.203 | 853,334.036 | 847,504.542 | 835,061.394 | 834,870.103 | 838,449.685 | 824,848.207 | 725,417.007 | 720,636.064 | 725,952.899 | 715,725.882 | 699,866.121 | 695,649.922 | 697,490.942 | 694,190.487 | 685,929.228 | 684,474.883 | 699,322.769 | 687,530.872 | 647,412.268 | 640,173.031 | 633,467.05 | 622,510.743 | 613,308.352 | 592,243.932 | 591,284.226 | 584,921.154 | 574,327.734 | 568,978.331 | 559,745.761 | 553,433.749 | 548,056.46 | 541,645.321 | 544,162.598 | 533,220.883 | 518,139.344 | 511,253.365 | 503,694.989 | 492,949.941 | 491,593.404 | 495,636.774 | 464,976.725 | 471,617.892 | 478,046.788 | 474,264.114 | 399,361.962 | 381,923.935 | 375,379.136 | 359,592.294 | 331,755.661 | 303,078.366 | 317,150 | 334,115.091 | 329,858.359 | 320,423.15 | 314,876.584 | 308,702.458 |
Accumulated Other Comprehensive Income/Loss
| 0 | 766,543.095 | 0 | 695,103.214 | 716,613.642 | 717,761.276 | 718,664.392 | 694,641.501 | 696,068.619 | 697,394.29 | 695,560.776 | 592,486.841 | 595,772.793 | 598,855.959 | 608,769.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,030,404.177 | 32,591.489 | 32,699.171 | 32,757.837 | 32,781.109 | 32,716.852 | 32,771.158 | 32,249.254 | 32,133.043 | 32,058.037 | 31,863.693 | 32,144.311 | 32,071.219 | 32,003.853 | 52,656.357 | 32,221.138 | 32,296.941 | 32,104.766 | 32,328.363 | 32,234.43 | 32,028.57 | 31,859.125 | 31,908.753 | 32,067.074 | 32,126.55 | 32,284.008 | 32,284.379 | 32,395.735 | 32,320.352 | 32,075.369 | 32,145.793 | 32,133.065 | 32,283.133 | 32,383.209 | 70,192.948 | 76,914.646 | 34,706.964 | 34,663.481 | 84,018.289 | 34,775.124 | 71,455.675 | 34,676.402 | 34,802.608 | 34,751.885 | 34,772.09 | 86,466.236 | 92,341.895 | 97,500.449 | 67,389.176 | 75,379.282 | 63,745.894 | 62,345.405 | 112,177.903 | 113,466.521 | 119,641.113 | 124,889.392 | 124,637.257 | 106,964.93 | 113,695.887 | 131,170.07 | 130,272.387 | 136,015.664 | 139,663.441 | 128,672.356 |
Total Shareholders Equity
| 1,030,404.177 | 1,018,078.606 | 1,003,886.942 | 992,908.485 | 947,291.076 | 937,743.853 | 923,130.64 | 918,339.85 | 897,760.59 | 893,181.762 | 878,710.755 | 879,547.335 | 886,339.776 | 875,754.098 | 786,523.364 | 780,210.337 | 780,176.745 | 775,833.475 | 757,056.254 | 759,848.294 | 761,168.535 | 759,335.562 | 756,923.607 | 749,005.259 | 765,165.685 | 753,834.126 | 718,354.155 | 710,408.21 | 703,275.966 | 695,035.99 | 682,165.832 | 661,897.108 | 659,859.139 | 655,238.9 | 652,970.682 | 654,342.977 | 650,694.473 | 638,541.641 | 640,524.749 | 622,245.954 | 624,068.273 | 610,929.602 | 607,576.287 | 605,634.038 | 595,339.055 | 587,866.177 | 592,385.299 | 601,587.222 | 540,815.901 | 555,447.174 | 550,242.682 | 545,059.519 | 519,989.865 | 503,840.456 | 503,470.249 | 492,931.686 | 464,842.918 | 418,493.296 | 439,295.887 | 473,735.161 | 468,580.746 | 464,888.814 | 462,990.025 | 445,824.814 |
Total Equity
| 1,031,537.259 | 1,019,190.126 | 1,004,957.71 | 993,961.882 | 948,360.159 | 938,800.521 | 924,170.442 | 919,353.084 | 899,140.882 | 894,505.866 | 879,809.877 | 880,617.517 | 887,452.713 | 876,296.788 | 787,089.52 | 780,799.362 | 780,776.745 | 775,833.475 | 757,056.254 | 759,848.294 | 761,168.535 | 759,335.562 | 756,923.607 | 749,005.259 | 765,165.685 | 753,834.126 | 718,354.155 | 710,408.21 | 703,275.966 | 695,035.99 | 682,165.832 | 661,897.108 | 660,833.581 | 656,183.495 | 655,595.286 | 656,916.662 | 653,194.167 | 641,037.211 | 642,999.898 | 624,697.233 | 626,446.415 | 613,243.746 | 609,792.35 | 607,351.973 | 597,065.407 | 589,721.917 | 594,291.846 | 603,492.18 | 540,815.901 | 555,447.174 | 550,242.682 | 545,059.519 | 519,989.865 | 503,840.456 | 503,470.249 | 492,931.686 | 464,842.918 | 418,493.296 | 439,295.887 | 473,735.161 | 468,580.746 | 464,888.814 | 462,990.025 | 445,824.814 |
Total Liabilities & Shareholders Equity
| 1,458,836.13 | 1,432,119.176 | 1,501,584.403 | 1,401,353.854 | 1,351,692.248 | 1,334,962.035 | 923,130.64 | 1,318,431.899 | 1,331,785.426 | 1,269,979.534 | 1,264,268.109 | 1,321,597.381 | 1,280,570.657 | 1,252,707.887 | 1,125,199.964 | 1,084,880.808 | 1,087,777.007 | 1,085,548.003 | 1,013,045.079 | 1,005,108.274 | 987,089.137 | 965,441.83 | 998,751.833 | 919,690.199 | 921,617.547 | 919,630.908 | 882,180.599 | 873,461.795 | 882,881.498 | 874,900.828 | 856,146.639 | 867,495.382 | 871,456.18 | 879,660.535 | 877,402.32 | 895,425.738 | 921,238.768 | 897,461.782 | 888,968.892 | 900,381.934 | 908,394.171 | 876,663.925 | 882,943.17 | 897,265.128 | 863,716.762 | 929,468.096 | 947,817.695 | 899,689.781 | 641,838.307 | 671,154.627 | 643,700.799 | 638,662.155 | 641,306.271 | 620,567.01 | 615,815.467 | 648,112.582 | 619,776.453 | 594,395.299 | 567,366.483 | 642,817.859 | 621,220.612 | 585,113.269 | 582,715.882 | 587,541.01 |