KG Chemical Corporation
KRX:001390.KS
4020 (KRW) • At close November 5, 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
| 455,809.46 | 409,118.29 | 290,829.859 | 365,356.547 | 244,365.426 | 213,411.407 | 388,887.359 | 459,196.117 | 377,811.256 | 465,069.646 | 363,646.202 | 390,108.402 | 306,753.143 | 290,282.176 | 237,066.347 | 288,142.13 | 270,766.009 | 203,774.395 | 327,254.146 | 308,210.906 | 252,513.665 | 261,230.517 | 180,745.143 | 154,701.916 | 155,183.455 | 192,384.256 | 169,102.942 | 116,755.718 | 103,989.135 | 80,243.666 | 98,573.372 | 51,208.386 | 38,589.052 | 72,955.427 | 37,527.848 | 19,085.743 | 32,686.11 | 95,324.615 | 65,106.807 | 130,649.22 | 131,579.888 | 135,449.629 | 155,842.456 | 93,667.988 | 98,098.808 | 84,392.355 | 78,321.898 | 4,097.408 | 7,754.506 | 6,352.878 | 3,432.692 | 4,330.917 | 7,964.235 | 4,541.06 | 5,092.67 | 15,904.427 | 2,548.298 | 5,168.288 | 1,830.457 | 362.548 | 1,479.502 | 2,841.359 | 2,112.025 |
Short Term Investments
| 394,894.786 | 364,076.606 | 508,651.377 | 401,680.123 | 492,218.454 | 490,151.793 | 104,401.265 | 272,771 | 549,447.95 | 93,003.929 | 36,064.246 | 27,238.261 | 17,838.086 | 19,692.83 | 18,614.11 | 19,463.85 | 18,636.382 | 26,656.707 | 55,611.394 | 163,892.701 | 25,264.685 | 35,376.775 | 40,966.214 | 29,842.256 | 37,825.218 | 46,796.279 | 62,023.034 | 70,562.608 | 75,756.574 | 104,951.998 | 80,534.149 | 91,534.833 | 58,279.726 | 8,207.857 | 54,315.682 | 68,432.007 | 68,508.688 | 34,219.408 | 84,839.621 | 9,131.129 | 12,887.034 | 15,113.23 | 19,439.603 | 70,525 | 45,896.661 | 55,672.722 | 47,630.476 | 2,784.865 | 5,201.496 | 5,201.496 | 3,783.554 | 5,503.309 | 5,503.309 | 2,562.823 | 22,052.401 | 0.2 | 693.269 | 0.2 | 0.2 | 0.2 | 7.54 | 0.2 | 0.2 |
Cash and Short Term Investments
| 850,704.246 | 773,194.895 | 799,481.235 | 767,036.67 | 736,583.88 | 703,563.2 | 493,288.624 | 731,967.117 | 927,259.206 | 558,073.576 | 399,710.448 | 417,346.663 | 324,591.23 | 309,975.006 | 255,680.457 | 307,605.98 | 289,402.392 | 230,431.102 | 382,865.54 | 472,103.607 | 277,778.35 | 296,607.292 | 221,711.358 | 184,544.172 | 193,008.673 | 239,180.535 | 231,125.976 | 187,318.326 | 179,745.709 | 185,195.664 | 179,107.521 | 142,743.219 | 96,868.778 | 81,163.284 | 91,843.53 | 87,517.75 | 101,194.798 | 129,544.023 | 149,946.428 | 139,780.349 | 144,466.922 | 150,562.859 | 175,282.059 | 164,192.988 | 143,995.469 | 140,065.077 | 125,952.374 | 6,882.273 | 12,956.002 | 11,554.374 | 7,216.246 | 9,834.226 | 13,467.544 | 7,103.883 | 27,145.071 | 15,904.627 | 3,241.567 | 5,168.488 | 1,830.657 | 362.748 | 1,487.042 | 2,841.559 | 2,112.225 |
Net Receivables
| 917,014.905 | 885,511.506 | 913,350.502 | 1,151,350.112 | 1,086,181.887 | 1,177,553.347 | 1,236,981.441 | 1,027,871.594 | 870,528.476 | 846,604.985 | 755,929.65 | 751,389.57 | 740,018.534 | 667,629.886 | 691,894.132 | 630,510.471 | 594,886.973 | 709,877.641 | 689,926.394 | 666,951.426 | 444,087.987 | 383,294.749 | 411,240.095 | 445,287.735 | 423,210.399 | 399,079.654 | 415,326.238 | 435,719.989 | 0 | 0 | 430,617.369 | 412,291.829 | 433,509.112 | 422,245.739 | 444,090.644 | 412,112.033 | 404,858.424 | 378,418.503 | 364,549.303 | 334,781.69 | 363,621.275 | 345,816.939 | 324,606.987 | 415,467.456 | 441,628.987 | 432,162.981 | 238,537.577 | 202,749.563 | 184,906.623 | 221,122.973 | 190,662.351 | 80,184.427 | 82,509.506 | 94,898.782 | 86,917.191 | 108,972.326 | 84,791.168 | 85,007.773 | 118,124.064 | 101,050.945 | 0 | 116,004.39 | 107,013.677 |
Inventory
| 1,237,798.601 | 1,165,618.062 | 1,145,641.851 | 1,043,678.7 | 1,016,036.935 | 850,171.029 | 826,093.739 | 847,229.326 | 763,333.41 | 697,846.583 | 727,830.764 | 669,326.162 | 447,198.332 | 382,401.836 | 372,386.114 | 352,790.256 | 374,181.97 | 384,285.2 | 367,080.969 | 408,699.227 | 44,762.441 | 51,901.685 | 53,292.175 | 51,309.574 | 40,706.171 | 46,375.624 | 45,513.103 | 37,543.568 | 42,534.462 | 38,029.497 | 39,341.012 | 38,379.997 | 40,592.936 | 48,547.122 | 46,410.216 | 35,129.164 | 35,068.969 | 43,023.87 | 40,219.95 | 32,071.031 | 34,340.119 | 31,085.524 | 34,436.886 | 29,883.379 | 32,867.604 | 43,689.173 | 53,085.155 | 57,710.972 | 56,621.734 | 42,042.755 | 60,192.711 | 54,822.678 | 57,971.745 | 60,317.752 | 54,361.413 | 61,892.508 | 74,139.508 | 81,728.329 | 70,484.372 | 65,877.139 | 46,781.113 | 44,939.228 | 45,332.537 |
Other Current Assets
| 513,952.765 | 525,187.796 | 446,714.026 | 258,671.652 | 150,887.633 | 186,116.467 | 4,660.786 | 159,554.612 | 70,784.031 | 62,346.058 | 2,061.184 | 74,912.645 | 71,215.24 | 47,332.395 | 1,883.001 | 58,797.361 | 52,685.892 | 41,461.318 | 1,798.972 | 98,244.572 | 53,999.302 | 18,694.718 | 1,241.193 | 16,290.841 | 14,584.597 | 4,375.826 | 46.3 | -0.001 | 412,394.394 | 432,175.415 | -0 | 1.77 | 2.152 | 313.278 | 188.193 | 18.374 | 12.447 | 352.896 | 642.604 | 8.173 | 13.083 | 51.509 | 124.045 | 5,304.231 | 3,684.486 | 90.61 | 18.099 | 1,036.587 | 29.192 | 29.19 | 90.966 | 11,120.157 | 11,120.158 | 11,120.158 | -0.001 | 2,375.706 | 682.733 | 2,879.184 | 708.146 | 678.673 | 90,904.565 | 7.34 | 1,001.595 |
Total Current Assets
| 3,519,470.517 | 3,349,512.259 | 3,305,187.615 | 3,220,737.134 | 2,989,690.335 | 2,917,404.043 | 2,561,024.59 | 2,766,622.65 | 2,631,905.123 | 2,164,871.201 | 1,885,532.045 | 1,912,975.039 | 1,583,023.336 | 1,407,339.123 | 1,321,843.705 | 1,349,704.068 | 1,311,157.227 | 1,366,055.261 | 1,441,671.875 | 1,645,998.832 | 820,628.08 | 750,498.444 | 687,484.821 | 697,432.322 | 671,509.84 | 689,011.639 | 692,011.617 | 660,581.882 | 634,674.565 | 655,400.576 | 649,065.902 | 593,416.815 | 570,972.978 | 552,269.423 | 582,532.583 | 534,777.321 | 541,134.638 | 551,339.292 | 555,358.286 | 506,641.243 | 542,441.399 | 527,516.831 | 534,449.977 | 614,848.054 | 622,176.546 | 616,007.841 | 417,593.204 | 268,379.395 | 254,513.551 | 274,749.292 | 258,162.274 | 155,961.488 | 165,068.953 | 173,440.575 | 168,423.674 | 189,145.167 | 162,854.976 | 174,783.774 | 191,147.239 | 167,969.505 | 139,172.72 | 163,792.517 | 155,460.034 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,393,920.297 | 3,331,825.672 | 3,313,945.517 | 3,211,246.373 | 3,120,771.482 | 3,112,525.69 | 3,135,104.497 | 3,154,336.766 | 1,995,475.069 | 1,972,378.636 | 2,096,293.162 | 2,101,275.97 | 2,107,662.447 | 2,121,855.409 | 2,121,457.339 | 2,145,441.565 | 2,139,090.299 | 2,138,379.231 | 2,155,812.94 | 2,177,263.695 | 466,917.163 | 465,372.565 | 418,692.883 | 423,667.353 | 416,620.33 | 417,109.247 | 421,678.924 | 453,000.589 | 456,931.86 | 362,051.487 | 355,675.276 | 360,880.449 | 361,637.381 | 363,142.633 | 366,830.011 | 179,858.186 | 194,889.379 | 194,331.006 | 191,979.446 | 193,574.592 | 194,859.771 | 194,277.167 | 190,073.583 | 190,377.142 | 189,615.727 | 192,733.61 | 175,392.646 | 35,491.284 | 39,705.46 | 40,004.349 | 40,498.383 | 137,643.465 | 137,600.052 | 138,158.614 | 136,189.557 | 141,302.426 | 141,836.45 | 32,380.037 | 33,448.266 | 34,306.026 | 35,391.201 | 37,064.112 | 37,676.18 |
Goodwill
| 0 | 2,082.552 | 181,094.521 | 0 | 0 | 0 | 175,528.583 | 0 | 0 | 0 | 152,742.397 | 0 | 0 | 0 | 155,361.397 | 0 | 0 | 0 | 161,693.488 | 0 | 0 | 0 | 165,912.174 | 0 | 0 | 160,629.155 | 160,629.155 | 156,499.003 | 159,408.461 | 141,577.603 | 141,436.862 | 143,696.874 | 126,186.269 | 126,188.795 | 126,196.371 | 126,488.574 | 126,496.151 | 126,503.727 | 122,086.547 | 122,094.999 | 122,136.164 | 122,139.925 | 122,126.316 | 124,963.195 | 134,376.08 | 137,799.3 | 119,831.836 | 226.437 | 361.175 | 361.175 | 361.176 | 0 | 0 | 0 | 238.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 464,079.438 | 454,296.879 | 272,673.396 | 436,800.368 | 430,326.125 | 420,381.333 | 240,733.141 | 481,428.349 | 314,178.95 | 263,897.74 | 114,338.497 | 268,937.608 | 270,523.668 | 270,300.305 | 116,216.949 | 172,136.474 | 175,528.42 | 181,989.583 | 19,875.431 | 198,606.73 | 187,082.676 | 188,441.602 | 22,703.902 | 190,018.471 | 188,789.535 | 28,599.416 | 27,677.156 | 30,556.736 | 32,967.194 | 19,533.242 | 19,899.056 | 13,741.878 | 12,553.631 | 9,505.455 | 9,324.384 | 10,353.784 | 10,094.97 | 8,872.452 | 6,317.298 | 6,748.616 | 6,309.252 | 6,508.073 | 6,882.115 | 7,535.348 | 7,782.766 | 5,612.771 | 5,764.633 | 2,187.385 | 2,412.272 | 2,549.814 | 2,670.708 | 2,055.363 | 2,204.949 | 2,354.485 | 305.473 | 280.637 | 304.803 | 357.671 | 350.973 | 370.119 | 781.183 | 745.784 | 789.201 |
Goodwill and Intangible Assets
| 464,079.438 | 456,379.432 | 453,767.917 | 436,800.368 | 430,326.125 | 420,381.333 | 416,261.724 | 481,428.349 | 314,178.95 | 263,897.74 | 267,080.894 | 268,937.608 | 270,523.668 | 270,300.305 | 271,578.346 | 172,136.474 | 175,528.42 | 181,989.583 | 181,568.919 | 198,606.73 | 187,082.676 | 188,441.602 | 188,616.076 | 190,018.471 | 188,789.535 | 189,228.571 | 188,306.311 | 187,055.739 | 192,375.655 | 161,110.845 | 161,335.918 | 157,438.752 | 138,739.9 | 135,694.25 | 135,520.755 | 136,842.358 | 136,591.121 | 135,376.179 | 128,403.845 | 128,843.615 | 128,445.416 | 128,647.998 | 129,008.431 | 132,498.543 | 142,158.846 | 143,412.071 | 125,596.469 | 2,413.822 | 2,773.447 | 2,910.989 | 3,031.884 | 2,055.363 | 2,204.949 | 2,354.485 | 543.923 | 280.637 | 304.803 | 357.671 | 350.973 | 370.119 | 781.183 | 745.784 | 789.201 |
Long Term Investments
| 694,945.501 | 682,070.268 | 637,819.582 | -316,026.975 | -402,554.24 | -107,153.853 | 238,301.421 | -78,651.261 | -260,634.612 | 147,378.733 | 188,322.739 | 260,565.436 | 397,023.41 | 313,966.112 | 189,913.609 | 128,198.918 | 228,854.679 | 81,114.508 | 36,978.202 | -73,663.155 | 92,069.155 | 86,723.008 | 81,529.46 | 116,654.561 | 109,556.581 | 30,239.799 | 13,086.005 | -417.958 | -10,085.363 | -26,765.147 | -3,728.224 | -6,032.509 | 25,927.535 | 56,695.979 | -13,512.229 | -22,939.001 | -22,944.14 | 11,381.744 | -39,519.743 | 41,270.511 | 36,773.501 | 32,784.566 | 28,637.081 | -21,830.635 | 1,118.285 | -3,968.395 | 22,193.716 | 170,160.078 | 180,255.914 | 111,644.57 | 113,075.278 | 72,470.939 | 72,204.192 | 73,849.601 | 19,937.585 | 41,676.761 | 40,430.422 | 33,056.628 | 33,070.773 | 31,263.702 | 17,662.874 | 17,670.214 | 17,303.057 |
Tax Assets
| 58,406.127 | 58,672.031 | 65,256.598 | 64,831.352 | 79,723.531 | 87,170.07 | 99,028.307 | 45,069.062 | 52,085.831 | 47,885.864 | 44,650.769 | 42,560.08 | 49,632.43 | 45,457.311 | 40,346.309 | 38,030.148 | 41,064.94 | 32,527.956 | 31,306.931 | 401,025.597 | 104,603.611 | 137,230.842 | 132,275.835 | 123,811.747 | 136,190.942 | 150,619.6 | 165,590.284 | 106,206.383 | 105,286.504 | 109,272.164 | 84,852.381 | 95,973.366 | 62,382.772 | 8,996.501 | 55,544.333 | 81,330.686 | 69,050.423 | 0 | 85,387.332 | 9,681.829 | 14,356.779 | 16,591.322 | 20,926.037 | 9,580.505 | 11,509.102 | 12,142.11 | 49,144.62 | 7,411.316 | 2,283.831 | 2,283.831 | 2,164.509 | 2,982.322 | 3,026.928 | 2,426.895 | 4,955.651 | 4,082.002 | 2,743.214 | 4,712.558 | 4,712.558 | 4,631.18 | 3,050.676 | 3,023.495 | 2,817.735 |
Other Non-Current Assets
| 87,416.726 | 74,094.407 | 42,168.542 | 1,092,373.318 | 1,145,977.917 | 857,312.603 | 532,188.436 | 729,800.706 | 951,359.395 | 487,255.825 | 403,012.672 | 362,655.939 | 284,005.818 | 323,538.276 | 378,399.038 | 232,282.019 | 194,651.207 | 279,978.338 | 304,203.351 | 1,915.862 | 4,161.53 | 4,387.31 | 0.001 | 5,025.499 | 5,233.932 | 0.001 | 0.001 | 53,888.391 | 53,877.457 | 16,185.715 | 16,327.58 | 16,515.334 | 15,320.279 | 23,999.138 | 15,537.198 | 15,135.829 | 14,995.415 | 48,108.82 | 7,308.827 | 6,867.031 | 7,677.996 | 2,089.929 | 8,046.411 | 80,886.289 | 54,060.998 | 73,047.215 | 11,491.428 | -0.001 | 6,742.84 | 10,561.038 | 9,117.52 | 8,439.715 | 8,169.595 | 5,023.437 | 23,863.54 | 988.339 | 1,752.681 | 2,113.95 | 2,946.699 | 2,947.592 | 2,893.888 | 2,630.716 | 2,611.516 |
Total Non-Current Assets
| 4,698,768.09 | 4,603,041.81 | 4,512,958.156 | 4,489,224.436 | 4,374,244.816 | 4,370,235.843 | 4,420,884.385 | 4,331,983.622 | 3,052,464.633 | 2,918,796.798 | 2,999,360.235 | 3,035,995.033 | 3,108,847.774 | 3,075,117.413 | 3,001,694.64 | 2,716,089.124 | 2,779,189.544 | 2,713,989.615 | 2,709,870.342 | 2,705,148.729 | 854,834.134 | 882,155.327 | 821,114.256 | 859,177.631 | 856,391.32 | 787,197.218 | 788,661.525 | 799,733.144 | 798,386.113 | 621,855.064 | 614,462.932 | 624,775.392 | 604,007.867 | 588,528.501 | 559,920.068 | 390,228.058 | 392,582.198 | 389,197.749 | 373,559.708 | 380,237.578 | 382,113.463 | 374,390.982 | 376,691.543 | 391,511.844 | 398,462.958 | 417,366.611 | 383,818.879 | 215,476.499 | 231,761.492 | 167,404.777 | 167,887.574 | 223,591.804 | 223,205.716 | 221,813.032 | 185,490.256 | 188,330.165 | 187,067.57 | 72,620.844 | 74,529.269 | 73,518.619 | 59,779.822 | 61,134.321 | 61,197.689 |
Total Assets
| 8,218,238.606 | 7,952,554.069 | 7,818,145.771 | 7,709,961.57 | 7,363,935.151 | 7,287,639.886 | 6,981,908.975 | 7,098,606.272 | 5,684,369.755 | 5,083,667.999 | 4,884,892.28 | 4,948,970.072 | 4,691,871.11 | 4,482,456.536 | 4,323,538.345 | 4,065,793.193 | 4,090,346.77 | 4,080,044.875 | 4,151,542.217 | 4,351,147.561 | 1,675,462.214 | 1,632,653.771 | 1,508,599.076 | 1,556,609.953 | 1,527,901.16 | 1,476,208.857 | 1,480,673.142 | 1,460,315.026 | 1,433,060.678 | 1,277,255.64 | 1,263,528.834 | 1,218,192.207 | 1,174,980.845 | 1,140,797.924 | 1,142,452.651 | 925,005.38 | 933,716.836 | 940,537.041 | 928,917.994 | 886,878.821 | 924,554.862 | 901,907.812 | 911,141.519 | 1,006,359.898 | 1,020,639.504 | 1,033,374.452 | 801,412.082 | 483,855.895 | 486,275.043 | 442,154.07 | 426,049.848 | 379,553.291 | 388,274.668 | 395,253.607 | 353,913.93 | 377,475.332 | 349,922.546 | 247,404.618 | 265,676.508 | 241,488.124 | 198,952.542 | 224,926.838 | 216,657.723 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 730,864.418 | 765,697.402 | 572,312.685 | 641,152.329 | 548,435.603 | 458,967.06 | 418,818.328 | 514,048.651 | 363,686.875 | 333,390.832 | 288,073.022 | 379,397.582 | 300,602.196 | 256,451.404 | 254,295.786 | 253,275.593 | 226,315.357 | 252,094.157 | 260,292.684 | 400,505.377 | 26,418.849 | 36,432.476 | 22,422.386 | 0 | 0 | 24,488.059 | 28,905.72 | 42,945.409 | 38,662.881 | 0 | 32,865.782 | 25,027.677 | 28,714.336 | 26,419.065 | 24,906.773 | 25,897.258 | 37,574.242 | 33,494.065 | 26,629.144 | 20,969.127 | 28,038.171 | 39,208.607 | 33,371.292 | 24,614.174 | 35,798.959 | 43,346.44 | 36,569.773 | 25,039.143 | 0 | 0 | 19,107.266 | 15,625.907 | 14,940.032 | 15,552.72 | 11,088.13 | 22,169.845 | 20,186.294 | 15,794.554 | 22,523.674 | 20,977.451 | 17,579.317 | 28,286.243 | 29,262.765 |
Short Term Debt
| 1,060,802.698 | 716,399.517 | 781,928.663 | 747,319.276 | 677,326.79 | 734,899.607 | 731,922.389 | 968,879.031 | 856,022.416 | 719,779.142 | 823,452.417 | 758,459.643 | 647,183.063 | 566,688.383 | 539,395.684 | 567,864.281 | 631,581.02 | 782,853.386 | 781,936.917 | 785,537.955 | 304,685.221 | 316,195.439 | 284,217.629 | 56,066.861 | 347,366.635 | 308,080.708 | 345,729.696 | 227,778.74 | 257,155.768 | 192,905.36 | 230,240.001 | 283,215.456 | 273,038.922 | 208,262.344 | 215,586.352 | 159,633.006 | 170,413.449 | 140,170.367 | 194,425.663 | 199,515.6 | 178,234.272 | 112,543.515 | 125,687.212 | 176,588.913 | 298,055.543 | 287,903.954 | 291,597.557 | 170,800.692 | 168,317.3 | 185,829.476 | 153,908.172 | 112,181.944 | 120,544.498 | 114,927.295 | 113,616.633 | 120,377.925 | 99,254.346 | 113,945.857 | 128,488.8 | 101,738.923 | 63,837.117 | 68,076.237 | 56,153.901 |
Tax Payables
| 36,379.534 | 55,099.909 | 46,186.253 | 44,268.779 | 45,321.891 | 48,275.347 | 175,808.636 | 167,925.365 | 185,340.861 | 69,181.135 | 98,887.984 | 58,322.945 | 50,693.412 | 33,556.733 | 47,366.64 | 25,915.651 | 20,493.193 | 19,800.479 | 34,499.275 | 10,642.862 | 14,103.683 | 18,488.455 | 27,434.778 | 10,792.639 | 14,249.95 | 15,881.839 | 11,278.851 | 13,574.857 | 10,598.077 | 12,359.773 | 9,004.747 | 9,839.342 | 10,400.609 | 12,511.195 | 18,486.66 | 8,720.267 | 8,867.503 | 11,059.05 | 12,330.069 | 9,790.661 | 10,440.314 | 17,115.9 | 19,222.96 | 25,545.999 | 9,169.321 | 10,087.893 | 4,297.248 | 283.575 | 0 | 1,165.301 | 1,129.871 | 465.556 | 1,588.691 | 385.664 | 4,351.936 | 4,117.711 | 1,050.027 | 4,611.419 | 3,043.001 | 1,047.849 | 789.087 | 1,431.024 | 2,070.516 |
Deferred Revenue
| 57,994.798 | 59,770.753 | 119,342.15 | 917,040.771 | 871,295.068 | 1,095,107.803 | 66,388.428 | 48,549.538 | 36,071.021 | 37,278.068 | 688,710.018 | 656,406.324 | 605,288.62 | 624,609.535 | 624,378.153 | 505,648.082 | 444,179.05 | 443,220.373 | 534,084.054 | 438,535.632 | 443,611.482 | 426,185.575 | 413,476.549 | 0 | 0 | 395,204.652 | 408,797.655 | 361,083.667 | 327,554.714 | 0 | 276,934.164 | 259,588.535 | 237,497.163 | 225,604.284 | 245,527.433 | 192,306.424 | 168,884.181 | 181,337.642 | 194,794.66 | 179,266.104 | 195,268.284 | 216,742.212 | 205,175.095 | 212,767.041 | 198,895.115 | 192,235.356 | 120,071.792 | 23,797.107 | 0 | 0 | 23,588.333 | 18,166.313 | 19,615.784 | 28,393.875 | 14,072.427 | 17,578.496 | 14,313.787 | 18,706.393 | 18,909.25 | 13,931.286 | 11,222.136 | 15,087.418 | 20,308.117 |
Other Current Liabilities
| 957,808.781 | 994,786.291 | 955,584.475 | 113,705.297 | 112,935.828 | 85,030.762 | 1,086,356.613 | 1,165,124.144 | 829,975.536 | 850,935.525 | 15,619.101 | 54,230.539 | 51,774.633 | 48,765.805 | 16,130.343 | 38,286.717 | 39,912.002 | 40,053.935 | 11,444.274 | 17,940.778 | 31,404.718 | 26,947.1 | 3,032.774 | 689,650.185 | 436,483.314 | 17,237.006 | 209.49 | 183.661 | 599.421 | 327,274.94 | 547.776 | 522.668 | 64.633 | 20,930.608 | 265.359 | 20,992.356 | 22,317.269 | 35,231.931 | 24,539.285 | 19,038.885 | 17,492.992 | 10,044.367 | 17,956.276 | 25,011.134 | 16,692.713 | 25,936.032 | 0.001 | 26.602 | 48,403.935 | 34,369.488 | -0.001 | 107.156 | 107.157 | 107.157 | 277.942 | 107.158 | 107.156 | 107.158 | 107.317 | 114.958 | 221.591 | 81.822 | 152.23 |
Total Current Liabilities
| 2,807,470.694 | 2,536,653.962 | 2,429,167.974 | 2,419,217.674 | 2,209,993.289 | 2,374,005.232 | 2,303,485.759 | 2,696,601.363 | 2,085,755.849 | 1,941,383.566 | 1,815,854.557 | 1,848,494.089 | 1,604,848.513 | 1,496,515.128 | 1,434,199.966 | 1,365,074.674 | 1,341,987.429 | 1,518,221.851 | 1,587,757.929 | 1,642,519.742 | 806,120.269 | 805,760.59 | 723,149.338 | 745,717.046 | 783,849.949 | 745,010.425 | 783,642.561 | 631,991.477 | 623,972.784 | 520,180.3 | 540,587.723 | 568,354.336 | 539,315.054 | 481,216.301 | 486,285.917 | 398,829.044 | 399,189.141 | 390,234.005 | 440,388.751 | 418,789.716 | 419,033.719 | 378,538.701 | 382,189.876 | 438,981.262 | 549,442.33 | 549,421.782 | 448,239.123 | 219,663.544 | 216,721.235 | 220,198.964 | 196,603.77 | 146,081.32 | 155,207.471 | 158,981.047 | 139,055.132 | 160,233.424 | 133,861.583 | 148,553.962 | 170,029.041 | 136,762.618 | 92,860.161 | 111,531.72 | 105,877.013 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 876,353.099 | 988,122.655 | 910,752.361 | 973,409.5 | 1,033,846.423 | 972,755.65 | 846,934.556 | 928,843.58 | 1,014,632.605 | 1,060,456.195 | 1,057,093.883 | 1,084,266.945 | 1,106,386.97 | 1,153,207.55 | 1,159,914.165 | 1,040,400.605 | 1,071,232.134 | 1,016,819.414 | 1,017,357.356 | 1,132,165.04 | 222,026.931 | 191,527.335 | 151,347.523 | 146,202.491 | 96,231.553 | 100,446.887 | 89,848.343 | 217,807.147 | 212,619.96 | 197,409.924 | 195,980.28 | 97,235.137 | 98,657.717 | 157,719.339 | 158,563.449 | 58,467.511 | 58,290.437 | 79,205.693 | 36,075.303 | 16,622.716 | 66,428.613 | 99,975.448 | 97,580.856 | 109,280.125 | 75,141.689 | 77,910.172 | 36,858.94 | 59,000 | 59,000 | 9,000 | 21,000 | 25,000 | 25,000 | 25,556.727 | 1,812.505 | 1,812.505 | 2,916.556 | 2,626.184 | 3,017.209 | 14,938.559 | 10,005.488 | 15,005.488 | 15,622.497 |
Deferred Revenue Non-Current
| 16,049.167 | 15,773.548 | 15,883.044 | 16,690.746 | 17,245.769 | 15,073.375 | 14,819.109 | 15,077.785 | 52.288 | 44.674 | 2,095.802 | 2,275.874 | 2,452.356 | 2,747.425 | 2,750.755 | 80,950.895 | 78,762.171 | 78,932.843 | 80,327.731 | 76,898.533 | 25,321.266 | 1,223.119 | 2,902.836 | 20,651.354 | 19,514.052 | 18,180.175 | 19,416.005 | 25,691.773 | 25,009.971 | 9,191.397 | 6,499.58 | 27,028.288 | 0 | 19,849.102 | 21,818.549 | 16,070.039 | 15,686.501 | 11,512.357 | 9,008.118 | 7,799.848 | 7,078.189 | 5,056.603 | 4,293.751 | 3,536.06 | 3,027.175 | 1,350.516 | 747.501 | 8,960.668 | 862.497 | 1,114.468 | 1,212.763 | 0 | 394.622 | 336.95 | 850.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 157,864.246 | 141,698.018 | 157,525.225 | 183,455.871 | 163,560.773 | 165,220.776 | 149,698.66 | 251,368.695 | 210,040.939 | 177,680.759 | 176,433.48 | 196,384.588 | 210,836.671 | 183,011.961 | 162,767.335 | 121,647.191 | 144,057.752 | 110,076.401 | 114,524.257 | 91,026.42 | 6,183.018 | 5,086.714 | 7,114.377 | 9,161.219 | 9,429.734 | 7,199.243 | 9,888.515 | 11,860.618 | 12,855.298 | 8,689.897 | 10,249.17 | 9,442.482 | 10,486.114 | 16,282.115 | 11,765.597 | 5,515.107 | 6,113.108 | 6,298.141 | 7,879.531 | 8,734.421 | 9,370.302 | 8,522.419 | 11,898.186 | 16,054.892 | 29,496.599 | 27,517.911 | 26,190.517 | 19,824.08 | 23,916.14 | 23,913.328 | 23,683.356 | 24,387.026 | 24,364.622 | 24,093.33 | 24,320.417 | 25,027.063 | 25,084.748 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 557,883.55 | 559,417.95 | 668,501.745 | 514,730.222 | 499,793.012 | 430,666.915 | 426,104.4 | 554,557.585 | 41,373.459 | 48,015.363 | 45,901.443 | 61,517.92 | 59,400.733 | 56,991.835 | 56,225.313 | 5,147.863 | 5,445.977 | 4,295.503 | -0.001 | 3,564.064 | 1,326.907 | 24,218.364 | 19,926.44 | 1,567.599 | 1,228.546 | 1,192.342 | 102.034 | 255.462 | 0.001 | 285.708 | 0 | -0.001 | 25,901.723 | 2,914.548 | 0 | 3,210.345 | 3,384.154 | 3,421.72 | 2,400.177 | 2,399.259 | 2,517.26 | 2,469.593 | 2,909.268 | 8,482.067 | 2,890.587 | 9,388.353 | 3,341.925 | 403.261 | 503.957 | 493.957 | 435.256 | 581.9 | 0.001 | -0.001 | -0.001 | 525.057 | 395.247 | 1,382.886 | 1,174.22 | 1,297.922 | 1,214.044 | 1,383.026 | 1,199.725 |
Total Non-Current Liabilities
| 1,608,150.062 | 1,705,012.172 | 1,752,662.375 | 1,688,286.34 | 1,714,445.977 | 1,583,716.715 | 1,437,556.726 | 1,749,847.645 | 1,266,099.291 | 1,286,196.99 | 1,281,524.608 | 1,344,445.327 | 1,379,076.73 | 1,395,958.77 | 1,381,657.568 | 1,248,146.553 | 1,299,498.035 | 1,210,124.161 | 1,212,209.343 | 1,303,654.058 | 254,858.122 | 222,055.532 | 181,291.177 | 177,582.663 | 126,403.885 | 127,018.647 | 119,254.897 | 255,615 | 250,485.23 | 215,576.926 | 212,729.03 | 133,705.906 | 135,045.554 | 196,765.104 | 192,147.594 | 83,263.002 | 83,474.2 | 100,437.911 | 55,363.129 | 35,556.244 | 85,394.364 | 116,024.063 | 116,682.061 | 137,353.144 | 110,556.05 | 116,166.952 | 67,138.883 | 88,188.009 | 84,282.594 | 34,521.753 | 46,331.375 | 49,968.926 | 49,759.245 | 49,987.006 | 26,983.699 | 27,364.625 | 28,396.551 | 4,009.07 | 4,191.429 | 16,236.481 | 11,219.532 | 16,388.514 | 16,822.222 |
Total Liabilities
| 4,415,620.757 | 4,241,666.134 | 4,181,830.349 | 4,107,504.013 | 3,924,439.266 | 3,957,721.947 | 3,741,042.484 | 4,446,449.008 | 3,351,855.14 | 3,227,580.557 | 3,097,379.164 | 3,192,939.416 | 2,983,925.242 | 2,892,473.898 | 2,815,857.534 | 2,613,221.227 | 2,641,485.464 | 2,728,346.012 | 2,799,967.272 | 2,946,173.799 | 1,060,978.391 | 1,027,816.121 | 904,440.514 | 923,299.709 | 910,253.834 | 872,029.072 | 902,897.458 | 887,606.477 | 874,458.014 | 735,757.226 | 753,316.753 | 702,060.242 | 674,360.608 | 677,981.405 | 678,433.511 | 482,092.046 | 482,663.341 | 490,671.915 | 495,751.88 | 454,345.961 | 504,428.083 | 494,562.764 | 498,871.936 | 576,334.405 | 659,998.38 | 665,588.735 | 515,378.006 | 307,851.553 | 301,003.829 | 254,720.717 | 242,935.145 | 196,050.246 | 204,966.716 | 208,968.053 | 166,038.831 | 187,598.049 | 162,258.134 | 152,563.032 | 174,220.47 | 152,999.099 | 104,079.693 | 127,920.235 | 122,699.235 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 42,493.681 | 44,342.813 | 44,431.69 | 9,410.138 | 55,145.296 | 54,679.421 | 54,827.175 | 11,892.675 | 59,574.067 | 62,218.429 | 59,785.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 71,128.35 | 71,128.35 | 71,128.35 | 71,128.35 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 71,638.725 | 67,374.405 | 67,374.405 | 67,374.405 | 67,374.405 | 67,374.405 | 67,374.405 | 64,585.875 | 64,585.875 | 64,585.875 | 64,585.875 | 64,510.415 | 64,472.685 | 64,175.29 | 61,955.94 | 60,193.085 | 60,193.085 | 60,193.085 | 59,702.595 | 59,702.595 | 59,702.595 | 59,702.595 | 59,702.595 | 59,080.055 | 58,432.88 | 56,600.21 | 56,600.21 | 56,600.21 | 56,397.14 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 | 55,808.245 |
Retained Earnings
| 807,856.959 | 784,938.725 | 752,622.156 | 770,602.918 | 730,191.852 | 702,717.632 | 680,118.149 | 574,931.498 | 563,551.442 | 393,410.651 | 374,610.108 | 379,910.954 | 387,069.319 | 340,565.04 | 304,331.417 | 285,917.549 | 299,227.633 | 261,517.922 | 256,222.19 | 281,770.706 | 174,247.276 | 168,622.948 | 165,546.812 | 182,320.906 | 175,683.66 | 172,394.596 | 171,699.728 | 178,193.084 | 172,267.314 | 170,805.686 | 170,061.11 | 174,384.662 | 171,851.149 | 160,184.516 | 160,867.858 | 152,260.348 | 149,974.326 | 147,585.104 | 147,440.253 | 148,312.601 | 144,467.174 | 139,295.06 | 144,912.332 | 138,754.853 | 148,287.894 | 150,566.209 | 142,127.823 | 122,876.687 | 133,277.32 | 135,439.459 | 132,962.264 | 42,376.082 | 41,211.324 | 39,564.306 | 41,780.688 | 39,332.694 | 36,340.537 | 37,253.845 | 32,885.859 | 29,913.74 | 34,273.815 | 36,411.064 | 33,144.745 |
Accumulated Other Comprehensive Income/Loss
| -40,698.849 | -41,070.976 | -10,707.473 | -42,493.681 | -44,342.813 | -44,431.69 | -9,410.138 | -55,145.296 | -54,679.421 | -54,827.175 | -11,892.675 | -59,574.067 | -62,218.429 | -59,785.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 72,870.681 | 95,654.731 | 105,243.833 | 44,046.35 | 44,811.782 | 36,842.052 | 39,729.091 | 46,854.42 | 47,306.666 | 27,508.897 | 27,541.123 | 27,638.615 | 24,971.449 | -2,540.373 | 10,488.725 | 12,822.136 | 8,512.609 | 12,617.936 | 17,481.991 | 13,918.933 | 12,062.668 | 12,671.392 | 17,042.515 | 13,813.256 | 13,726.378 | 15,211.517 | 7,392.472 | -21,783.819 | -25,349.993 | -17,216.67 | -22,447.131 | -23,165.818 | -22,975.414 | -22,359.313 | -22,199.392 | -20,776.071 | -15,210.378 | -2,359.526 | -6,128.192 | -5,869.122 | -3,545.367 | -3,397.047 | -1,745.56 | 5,492.352 | -4,393.559 | -5,332.659 | -18,998.424 | -2,680.59 | -3,814.351 | -3,814.351 | -5,655.806 | 85,318.718 | 86,288.383 | 90,913.002 | 90,286.166 | 94,736.344 | 95,515.631 | 1,779.496 | 2,761.934 | 2,767.04 | 4,790.789 | 4,787.294 | 5,005.498 |
Total Shareholders Equity
| 911,157.142 | 910,650.829 | 918,286.866 | 885,777.618 | 846,642.359 | 811,198.409 | 791,485.965 | 693,424.643 | 682,496.833 | 492,558.273 | 473,789.956 | 479,188.294 | 483,679.493 | 409,663.392 | 382,194.547 | 366,114.09 | 375,114.647 | 341,510.262 | 341,078.585 | 363,064.044 | 250,895.819 | 245,880.215 | 247,175.202 | 260,720.037 | 253,920.453 | 252,078.798 | 243,267.49 | 218,365.205 | 207,110.406 | 213,782.101 | 207,807.064 | 210,921.439 | 208,578.33 | 197,527.798 | 198,371.061 | 191,186.872 | 193,844.003 | 203,658.458 | 197,912.271 | 199,043.689 | 197,522.017 | 192,295.153 | 198,975.018 | 200,055.45 | 199,702.58 | 201,041.795 | 178,937.644 | 176,004.342 | 185,271.214 | 187,433.353 | 183,114.703 | 183,503.045 | 183,307.952 | 186,285.553 | 187,875.099 | 189,877.283 | 187,664.413 | 94,841.586 | 91,456.038 | 88,489.025 | 94,872.849 | 97,006.603 | 93,958.488 |
Total Equity
| 3,802,617.85 | 3,710,887.935 | 3,636,315.422 | 3,602,457.557 | 3,439,495.885 | 3,329,917.939 | 3,240,866.49 | 2,652,157.263 | 2,332,514.616 | 1,856,087.443 | 1,787,513.116 | 1,756,030.656 | 1,707,945.868 | 1,589,982.639 | 1,507,680.811 | 1,452,571.966 | 1,448,861.306 | 1,351,698.863 | 1,351,574.946 | 1,404,973.761 | 614,483.823 | 604,837.65 | 604,158.562 | 633,310.244 | 617,647.326 | 604,179.785 | 577,775.684 | 572,708.549 | 558,602.664 | 541,498.414 | 510,212.081 | 516,131.964 | 500,620.237 | 462,816.52 | 464,019.14 | 442,913.334 | 451,053.496 | 449,865.125 | 433,166.113 | 432,532.861 | 420,126.779 | 407,345.048 | 412,269.584 | 430,025.493 | 360,641.124 | 367,785.717 | 286,034.076 | 176,004.342 | 185,271.214 | 187,433.353 | 183,114.703 | 183,503.045 | 183,307.952 | 186,285.553 | 187,875.099 | 189,877.283 | 187,664.413 | 94,841.586 | 91,456.038 | 88,489.025 | 94,872.849 | 97,006.603 | 93,958.488 |
Total Liabilities & Shareholders Equity
| 8,218,238.606 | 7,952,554.069 | 7,818,145.771 | 7,709,961.57 | 7,363,935.151 | 7,287,639.886 | 6,981,908.975 | 7,098,606.272 | 5,684,369.755 | 5,083,667.999 | 4,884,892.28 | 4,948,970.072 | 4,691,871.11 | 4,482,456.536 | 4,323,538.345 | 4,065,793.193 | 4,090,346.77 | 4,080,044.875 | 4,151,542.217 | 4,351,147.561 | 1,675,462.214 | 1,632,653.771 | 1,508,599.076 | 1,556,609.953 | 1,527,901.16 | 1,476,208.857 | 1,480,673.142 | 1,460,315.026 | 1,433,060.678 | 1,277,255.64 | 1,263,528.834 | 1,218,192.206 | 1,174,980.845 | 1,140,797.925 | 1,142,452.651 | 925,005.38 | 933,716.837 | 940,537.041 | 928,917.994 | 886,878.821 | 924,554.862 | 901,907.812 | 911,141.519 | 1,006,359.898 | 1,020,639.504 | 1,033,374.452 | 801,412.082 | 483,855.895 | 486,275.043 | 442,154.07 | 426,049.848 | 379,553.291 | 388,274.668 | 395,253.606 | 353,913.93 | 377,475.332 | 349,922.547 | 247,404.618 | 265,676.508 | 241,488.124 | 198,952.542 | 224,926.838 | 216,657.723 |