Chong Kun Dang Holdings Corp.
KRX:001630.KS
46650 (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 | 49,882.357 | 52,375.526 | 45,192.083 | 49,586.102 | 51,891.839 | 49,071.875 | 35,937.959 | 53,003.188 | 74,396.113 | 70,163.496 | 79,849.555 | 89,761.494 | 51,776.777 | 60,778.23 | 37,962.711 | 56,055.999 | 42,498.388 | 41,613.818 | 40,363.475 | 32,120.014 | 47,022.525 | 47,565.185 | 34,397.803 | 48,049.114 | 48,828.433 | 64,775.414 | 55,209.675 | 52,351.71 | 57,419.267 | 63,858.912 | 79,322.95 | 75,452.872 | 61,852.763 | 69,771.107 | 77,413.316 | 83,023.301 | 141,695.32 | 32,982.99 | 32,618.048 | 32,783.25 | 30,943.866 | 42,991.56 | 42,268.026 | 49,558.122 | 40,148.279 | 41,913.301 | 41,953.233 | 72,627.019 | 46,576.225 | 37,975.113 | 65,437.157 | 53,353.812 | 47,408.109 | 43,550.099 | 26,679.643 | 17,895.034 | 21,695.41 | 29,685.39 | 30,092.027 | 19,562.828 | 14,920.511 | 4,557.749 | 3,953.831 |
Short Term Investments
| 0 | 32,175.869 | 28,466.901 | 35,921.74 | 39,541.066 | 32,345.615 | 56,959.737 | 46,870.281 | 60,177.245 | 59,850.125 | 35,385.723 | 65,071.417 | 44,557.348 | 41,001.966 | 56,729.025 | 69,569.753 | 71,125.182 | 69,664.524 | 59,438.78 | 53,542.206 | 52,247.806 | 37,844.91 | 40,466.298 | 31,523.942 | 35,579.552 | 52,509.76 | 52,384.655 | 51,124.891 | 49,400.918 | 38,606.675 | 36,752.317 | 24,588.612 | 27,632.466 | 22,118.614 | 22,180.945 | 21,108.703 | 18,743.796 | 17,577.634 | 17,090.827 | 17,133.829 | 16,988.91 | 18,991.359 | 18,848.676 | 18,057.773 | 26,655.665 | 25,535.967 | 41,758.955 | 42,214.113 | 25,908 | 15,392 | 13,070 | 2,880 | 2,400 | 9,360 | 6,740.444 | 5,040.462 | 4,960.462 | 4,712.46 | 10,328.228 | 6,396.057 | 10,839.886 | 5,300.016 | 15,560.016 | 10,360.016 |
Cash and Short Term Investments
| 0 | 82,058.226 | 80,842.426 | 81,113.823 | 89,127.168 | 84,237.454 | 106,031.612 | 82,808.24 | 113,180.433 | 134,246.237 | 105,549.218 | 144,920.972 | 134,318.843 | 92,778.743 | 117,507.255 | 107,532.463 | 127,181.181 | 112,162.911 | 101,052.598 | 93,905.68 | 84,367.82 | 84,867.435 | 88,031.483 | 65,921.745 | 83,628.666 | 101,338.193 | 117,160.069 | 106,334.566 | 101,752.628 | 96,025.942 | 100,611.229 | 103,911.562 | 103,085.338 | 83,971.377 | 91,952.052 | 98,522.019 | 101,767.097 | 159,272.954 | 50,073.817 | 49,751.877 | 49,772.16 | 49,935.225 | 61,840.236 | 60,325.799 | 76,213.787 | 65,684.246 | 83,672.256 | 84,167.346 | 98,535.019 | 61,968.225 | 51,045.113 | 68,317.157 | 55,753.812 | 56,768.109 | 50,290.543 | 31,720.105 | 22,855.496 | 26,407.87 | 40,013.618 | 36,488.084 | 30,402.714 | 20,220.527 | 20,117.765 | 14,313.847 |
Net Receivables
| 0 | 145,833.66 | 138,208.552 | 126,213.582 | 144,153.863 | 117,866.552 | 121,053.48 | 109,655.281 | 113,025.374 | 108,636.327 | 114,931.056 | 110,344.807 | 123,239.683 | 120,782.796 | 132,614.021 | 117,495.476 | 129,187.951 | 129,590.865 | 120,664.766 | 121,080.708 | 123,717.696 | 122,552.603 | 132,493.218 | 118,706.045 | 121,373.367 | 116,139.063 | 104,130.282 | 98,711.289 | 99,514.745 | 101,371.342 | 90,949.226 | 91,779.088 | 89,525.839 | 62,550.836 | 52,794.499 | 52,894.858 | 61,060.904 | 54,248.222 | 46,015.458 | 49,038.221 | 45,469.283 | 46,081.089 | 41,381.861 | 47,692.903 | 171,151.545 | 203,879.573 | 0 | 186,878.642 | 148,595.348 | 158,187.412 | 158,313.482 | 0 | 0 | 0 | 154,883.17 | 150,105.561 | 144,980.437 | 142,392.091 | 133,814.838 | 127,054.489 | 127,829.85 | 139,434.328 | 133,618.534 | 136,989.673 |
Inventory
| 0 | 205,045.203 | 194,478.196 | 194,764.94 | 193,665.017 | 186,620.314 | 177,337.341 | 188,494.287 | 187,974.843 | 173,645.579 | 171,672.967 | 175,935.425 | 157,211.113 | 173,261.167 | 173,042.56 | 164,391.012 | 150,956.267 | 142,175.194 | 127,691.316 | 117,152.9 | 114,206.211 | 113,756.942 | 106,189.488 | 96,412.289 | 96,809.423 | 94,527.734 | 89,926.618 | 89,649.602 | 93,520.577 | 93,036.391 | 98,410.663 | 97,074.446 | 93,414.776 | 58,028.802 | 59,170.752 | 56,880.691 | 49,629.897 | 49,046.558 | 43,788.232 | 43,107.463 | 40,162.112 | 37,532.872 | 34,503.502 | 32,202.182 | 106,612.201 | 99,823.998 | 101,522.187 | 95,561.743 | 57,517.558 | 59,686.947 | 63,136.304 | 60,531.32 | 47,987.444 | 48,121.814 | 46,458.317 | 41,845.668 | 44,068.02 | 45,238.597 | 31,434.876 | 29,810.755 | 32,734.235 | 27,779.76 | 27,394.841 | 28,230.489 |
Other Current Assets
| 432,560.657 | 31,293.585 | 23,594.632 | 17,544.211 | 20,137.227 | 14,204.664 | 22,689.331 | 17,637.917 | 26,331.141 | 14,468.367 | 18,900.225 | 8,144.656 | 18,272.965 | 12,198.319 | 16,351.699 | 6,061.676 | 17,593.947 | 11,609.948 | 16,197.102 | 8,258.208 | 14,037.443 | 13,306.075 | 12,722.299 | 15,863.661 | 13,443.831 | 13,428.759 | 13,376.494 | 9,124.276 | 7,414.35 | 8,188.463 | 10,514.404 | 8,237.032 | 8,440.507 | 8,167.246 | 9,015.703 | 8,121.742 | 10,300.949 | 65,007.365 | 3,433.99 | 3,312.797 | 4,773.098 | 3,615.627 | 4,088.403 | 3,157.982 | 16,665.162 | 203,879.571 | 187,610.947 | 186,878.642 | 148,595.347 | 158,187.413 | 158,313.483 | 153,839.348 | 162,305.135 | 156,081.28 | 154,951.25 | 150,142.766 | 145,088.137 | 143,119.521 | 134,041.767 | 127,273.419 | 128,048.778 | 140,001.674 | 133,982.63 | 137,206.467 |
Total Current Assets
| 432,560.657 | 456,046.206 | 437,123.807 | 419,678.256 | 440,150.844 | 397,962.5 | 413,695.573 | 398,595.725 | 430,665.988 | 426,383.444 | 403,180.999 | 436,869.44 | 433,042.604 | 395,528.301 | 429,314.267 | 394,391.528 | 424,919.347 | 389,744.979 | 365,605.782 | 335,757.551 | 329,936.137 | 326,658.79 | 329,534.189 | 288,741.337 | 307,438.199 | 317,624.216 | 323,593.463 | 298,640.534 | 297,685.1 | 293,441.663 | 292,949.157 | 295,366.126 | 289,443.05 | 208,392.518 | 212,883.006 | 216,369.31 | 222,758.847 | 273,326.877 | 143,311.497 | 145,210.358 | 140,176.653 | 137,164.813 | 141,814.002 | 143,378.865 | 370,642.695 | 369,387.815 | 372,805.39 | 366,607.731 | 304,647.924 | 279,842.585 | 272,494.9 | 282,687.825 | 266,046.391 | 260,971.203 | 251,700.11 | 223,708.539 | 212,011.653 | 214,765.988 | 205,490.261 | 193,572.258 | 191,185.727 | 188,001.961 | 181,495.236 | 179,750.803 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 490,730.671 | 494,629.185 | 503,940.9 | 500,999.336 | 504,584.286 | 486,713.6 | 494,688.435 | 491,707.213 | 495,682.677 | 493,345.582 | 482,332.618 | 466,245.819 | 446,834.653 | 429,201.467 | 414,230.232 | 388,263.219 | 368,497.312 | 345,424.077 | 327,091.388 | 296,691.495 | 258,639.164 | 259,874.916 | 234,630.826 | 220,084.99 | 198,418.936 | 198,795.088 | 199,761.532 | 259,692.774 | 260,680.346 | 261,373.834 | 185,949.022 | 188,480.343 | 91,215.116 | 84,635.071 | 83,512.633 | 83,594.11 | 76,493.43 | 58,615.64 | 55,363.323 | 53,627.267 | 50,880.55 | 46,207.323 | 43,895.135 | 255,540.47 | 253,941.147 | 254,838.865 | 252,130.486 | 181,103.851 | 171,447.831 | 167,653.58 | 165,834.245 | 123,211.357 | 119,013.594 | 117,708.383 | 89,806.288 | 90,593.622 | 88,610.882 | 90,034.912 | 89,956.884 | 90,285.348 | 90,405.113 | 91,077.628 | 91,605.57 |
Goodwill
| 0 | 4,285.606 | 4,090.215 | 4,090.215 | 19,173.414 | 18,741.806 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 7,964.39 | 12,043.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 23,650.011 | 23,761.706 | 23,195.98 | 23,083.105 | 23,013.448 | 21,578.071 | 21,423.883 | 19,879.094 | 19,272.018 | 18,041.068 | 17,553.606 | 17,620.537 | 18,177.784 | 19,406.054 | 19,395.473 | 19,040.151 | 17,752.73 | 18,535.315 | 18,081.864 | 17,591.982 | 17,989.49 | 17,384.419 | 18,444.609 | 17,622.405 | 18,716.164 | 18,463.147 | 18,355.724 | 18,960.88 | 19,149.573 | 19,613.867 | 19,988.825 | 5,481.671 | 5,692.597 | 5,813.897 | 4,805.765 | 4,972.142 | 5,064.945 | 4,322.061 | 4,531.847 | 4,695.65 | 4,796.799 | 3,874.458 | 3,567.261 | 21,889.927 | 22,167.653 | 20,543.482 | 20,007.118 | 18,229.073 | 19,180.429 | 18,842.828 | 19,260.666 | 5,434.583 | 5,813.723 | 6,026.701 | 6,818.557 | 7,361.715 | 6,854 | 8,004.201 | 8,702.747 | 9,429.507 | 10,850.815 | 11,539.823 | 12,272.004 |
Goodwill and Intangible Assets
| 0 | 27,935.617 | 4,090.215 | 27,286.195 | 42,256.519 | 41,755.254 | 29,542.461 | 29,388.273 | 27,843.484 | 27,236.408 | 26,005.458 | 25,517.996 | 25,584.927 | 26,142.174 | 27,370.444 | 27,359.863 | 27,004.541 | 25,717.12 | 26,499.705 | 26,046.254 | 25,556.372 | 25,953.88 | 25,348.809 | 26,408.999 | 25,586.795 | 26,680.554 | 26,427.537 | 26,320.114 | 26,925.27 | 27,113.963 | 27,578.257 | 27,953.215 | 17,525.394 | 5,692.597 | 5,813.897 | 4,805.765 | 4,972.142 | 5,064.945 | 4,322.061 | 4,531.847 | 4,695.65 | 4,796.799 | 3,874.458 | 3,567.261 | 21,889.927 | 22,167.653 | 20,543.482 | 20,007.118 | 18,229.073 | 19,180.429 | 18,842.828 | 19,260.666 | 5,434.583 | 5,813.723 | 6,026.701 | 6,818.557 | 7,361.715 | 6,854 | 8,004.201 | 8,702.747 | 9,429.507 | 10,850.815 | 11,539.823 | 12,272.004 |
Long Term Investments
| 0 | 391,700.872 | 481,720.161 | 481,706.021 | 323,238.935 | 320,080.078 | 287,176.572 | 290,385.112 | 254,844.821 | 247,014.299 | 270,696.513 | 241,825.593 | 260,038.319 | 257,134.439 | 235,186.517 | 238,534.313 | 206,011.632 | 196,872.367 | 204,573.513 | 209,420.817 | 205,161.101 | 201,232.102 | 208,018.386 | 192,856.156 | 197,538.998 | 162,613.662 | 145,795.344 | 146,752.486 | 146,773.276 | 150,627.741 | 149,279.519 | 158,591.981 | 153,697.711 | 170,865.02 | 168,332.663 | 166,474.482 | 161,302.064 | 142,912.581 | 77,762.809 | 70,155.747 | 67,044.229 | 60,595.376 | 64,228.337 | 56,150.686 | 3,613.794 | 4,676.017 | -11,476.843 | -13,517.163 | 31,238.794 | 41,671.162 | 45,247.776 | 57,629.571 | 37,468.613 | 29,980.837 | 31,280.693 | 34,905.732 | 38,354.81 | 33,344.781 | 18,113.756 | 25,880.988 | 20,012.22 | 31,031.273 | 26,187.239 | 30,633.53 |
Tax Assets
| 0 | 116,363.021 | 13,741.517 | 14,014.022 | 1,982.472 | 15,687.738 | 15,234.135 | 14,493.338 | 14,750.941 | 13,799.336 | 13,210.546 | 12,699.507 | 9,888.875 | 8,703.38 | 8,323.214 | 9,541.025 | 7,991.965 | 12,979.932 | 12,113.944 | 11,755.041 | 8,228.177 | 8,674.241 | 8,298.637 | 8,328.736 | 7,938.868 | 8,343.556 | 7,074.409 | 8,437.265 | 8,422.045 | 8,487.803 | 8,738.367 | 7,959.207 | 1,088.97 | 6,183.547 | 7,011.158 | 4,887.523 | 7,319.705 | 6,780.776 | 7,720.754 | 8,014.072 | 8,876.497 | 8,758.325 | 9,683.879 | 11,175.673 | 12,838.944 | 12,419.955 | 12,551.015 | 12,947.934 | 50,502.652 | 43,255.161 | 40,794.777 | 25,107.039 | 11,756.134 | 10,506.694 | 9,430.417 | 8,505.506 | 8,458.456 | 8,817.036 | 10,757.669 | 10,428.665 | 9,464.617 | 8,992.787 | 8,165.21 | 8,142.587 |
Other Non-Current Assets
| 1,053,231.404 | 123,228.953 | 32,331.43 | 9,378.257 | 161,712.544 | 142,575.924 | 169,258.464 | 148,822.086 | 163,330.302 | 163,059.836 | 138,514.655 | 168,390.011 | 148,227.035 | 144,763.072 | 160,729.58 | 174,394.846 | 176,305.244 | 176,949.26 | 170,502.956 | 164,668.555 | 163,303.112 | 147,667.617 | 130,076.482 | 120,469.681 | 124,770.628 | 141,137.913 | 141,619.791 | 138,951.696 | 54,641.085 | 43,807.206 | 41,478.577 | 29,845.984 | 32,880.031 | 26,853.302 | 26,128.948 | 24,956.026 | 22,160.692 | 20,817.56 | 19,416.805 | 19,380.39 | 19,216.726 | 21,198.193 | 20,135.157 | 19,356.033 | 54,080.89 | 53,015.257 | 69,371.042 | 69,843.014 | 74.099 | 74.101 | 74.101 | 74.1 | 11,319.881 | 18,250.981 | 15,815.726 | 15,371.453 | 16,830.274 | 15,857.343 | 18,075.935 | 14,029.564 | 18,447.793 | 8,449.019 | 18,709.017 | 13,927.578 |
Total Non-Current Assets
| 1,053,231.404 | 1,033,596.113 | 1,026,512.508 | 1,036,325.395 | 1,030,189.806 | 1,024,683.28 | 987,925.232 | 977,777.244 | 952,476.761 | 946,792.557 | 941,772.753 | 930,765.725 | 909,984.975 | 883,577.719 | 860,811.221 | 864,060.278 | 805,576.601 | 781,015.991 | 759,114.195 | 738,982.054 | 698,940.257 | 642,167.004 | 631,617.23 | 582,694.399 | 575,920.279 | 537,194.621 | 519,712.169 | 520,223.093 | 496,454.45 | 490,717.059 | 488,448.554 | 410,299.408 | 393,672.449 | 300,809.582 | 291,921.737 | 284,636.429 | 279,348.713 | 252,069.292 | 167,838.069 | 157,445.379 | 153,460.369 | 146,229.243 | 144,129.154 | 134,144.788 | 347,964.025 | 346,220.029 | 345,827.561 | 341,411.388 | 281,148.469 | 275,628.684 | 272,613.062 | 267,905.621 | 189,190.568 | 183,565.829 | 180,261.92 | 155,407.536 | 161,598.877 | 153,484.042 | 144,986.473 | 148,998.848 | 147,639.485 | 149,729.007 | 155,678.917 | 156,581.269 |
Total Assets
| 1,485,792.061 | 1,489,642.319 | 1,463,636.315 | 1,456,003.651 | 1,470,340.65 | 1,422,645.78 | 1,401,620.805 | 1,376,372.97 | 1,383,142.748 | 1,373,176 | 1,344,953.753 | 1,367,635.165 | 1,343,027.579 | 1,279,106.02 | 1,290,125.488 | 1,258,451.806 | 1,230,495.948 | 1,170,760.97 | 1,124,719.977 | 1,074,739.605 | 1,028,876.394 | 968,825.795 | 961,151.42 | 871,435.736 | 883,358.478 | 854,818.837 | 843,305.632 | 818,863.626 | 794,139.55 | 784,158.722 | 781,397.711 | 705,665.535 | 683,115.499 | 509,202.1 | 504,804.743 | 501,005.739 | 502,107.56 | 525,396.17 | 311,149.566 | 302,655.737 | 293,637.022 | 283,394.056 | 285,943.155 | 277,523.653 | 718,606.72 | 715,607.844 | 718,632.952 | 708,019.12 | 585,796.393 | 555,471.269 | 545,107.962 | 550,593.446 | 455,236.959 | 444,537.032 | 431,962.03 | 379,116.075 | 373,610.53 | 368,250.03 | 350,476.734 | 342,571.106 | 338,825.212 | 337,730.969 | 337,174.154 | 336,332.072 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 68,281.763 | 64,635.259 | 62,221.483 | 68,129.388 | 56,572.361 | 46,199.736 | 51,448.517 | 63,344.76 | 61,627.51 | 56,418.593 | 73,166.957 | 53,115.369 | 60,565.088 | 77,959.209 | 69,914.641 | 72,139.245 | 58,356.763 | 60,348.19 | 51,823.516 | 47,702.857 | 52,330.665 | 49,347.219 | 42,825.869 | 49,206.746 | 51,656.557 | 48,798.461 | 38,339.038 | 36,728.173 | 31,628.049 | 34,725.595 | 36,052.495 | 32,408.918 | 24,186.169 | 24,123.19 | 27,029.332 | 25,043.503 | 25,023.203 | 19,241.126 | 20,652.049 | 18,344.11 | 20,933.3 | 19,259.052 | 20,914.206 | 39,593.051 | 44,907.642 | 54,452.848 | 45,489.295 | 41,542.325 | 27,791.957 | 35,216.148 | 34,215.918 | 29,148.947 | 29,308.544 | 30,724.254 | 20,245.236 | 21,127.95 | 22,743.919 | 19,330.139 | 14,484.695 | 15,295.716 | 16,839.589 | 14,668.685 | 16,993.465 |
Short Term Debt
| 0 | 403,008.667 | 387,870.669 | 393,595.7 | 349,030.862 | 306,273.915 | 319,040.702 | 287,980.73 | 244,647.899 | 231,677.688 | 177,559.07 | 181,932.499 | 176,815.712 | 165,713.033 | 136,117.078 | 135,002.792 | 144,122.079 | 135,894.581 | 112,695.314 | 105,418.375 | 82,027.664 | 72,550.578 | 73,397.054 | 52,977.471 | 50,234.327 | 52,914.952 | 39,691.74 | 45,882.88 | 56,358.598 | 72,040.987 | 73,499.831 | 61,447.955 | 59,984.999 | 24,731.575 | 314.966 | 44,251.155 | 30,103.815 | 50,475.387 | -1,523.962 | 5,686.463 | 18,896.499 | 16,993.094 | -5,310.785 | 4,797.335 | 97,200.082 | 104,804.155 | 114,063.521 | 106,775.239 | 63,000 | 110,230 | 110,400 | 96,400 | 50,991.423 | 49,000 | 67,809.404 | 85,296.078 | 83,712.5 | 72,559.024 | 55,625 | 55,625 | 66,643.8 | 72,722.077 | 74,409.414 | 44,625.15 |
Tax Payables
| 0 | 1,689.1 | 3,066.686 | 2,047.869 | 5,710.718 | 4,990.681 | 6,558.185 | 3,060.522 | 3,299.047 | 4,253.501 | 3,912.882 | 4,656.709 | 12,550.642 | 7,822.691 | 15,341.704 | 12,705.622 | 17,002.915 | 18,767.102 | 22,159.67 | 18,602.017 | 18,212.024 | 14,623.476 | 14,495.416 | 9,429.199 | 7,034.165 | 9,628.665 | 11,775.671 | 12,336.723 | 11,337.763 | 10,107.6 | 6,834.228 | 6,300.33 | 5,487.75 | 4,954.964 | 12,184.24 | 12,837.434 | 27,252.331 | 27,523.475 | 15,650.681 | 18,114.771 | 4,359.383 | 4,576.039 | 10,432.655 | 12,815.788 | 20,060.441 | 18,427.601 | 21,103.915 | 13,608.702 | 15,273.998 | 15,060.582 | 15,407.474 | 15,371.355 | 17,190.548 | 16,031.244 | 11,329.957 | 8,403.808 | 10,141.102 | 10,209.803 | 10,137.177 | 10,604.027 | 10,272.558 | 10,755.876 | 11,902.941 | 14,967.985 |
Deferred Revenue
| 0 | 0 | 12,884.636 | 2,047.869 | 60,736.609 | 56,898.606 | 0 | 0 | 0 | 0 | 0 | 55,683.693 | 65,068.473 | 59,039.734 | 85,335.11 | 73,829.833 | 75,628.661 | 71,785.478 | 89,351.446 | 80,631.045 | 62,896.881 | 62,722.165 | 65,784.199 | 46,698.73 | 47,629.263 | 40,236.39 | 56,918.134 | 43,536.763 | 41,038.743 | 35,082.25 | 38,487.346 | 34,932.821 | 35,766.897 | 26,143.303 | 38,829.322 | 25,886.989 | 52,876.328 | 54,414.481 | 36,136.294 | 31,591.496 | 21,887.364 | 20,737.166 | 32,683.141 | 24,713.436 | 50,061.078 | 55,619.654 | 63,139.33 | 51,912.959 | 49,868.145 | 37,719.97 | 34,033.406 | 52,892.676 | 17,190.548 | 16,031.244 | 27,673.678 | 8,403.808 | 25,073.133 | 24,765.147 | 23,596.014 | 10,604.027 | 10,272.558 | 35,212.932 | 11,902.941 | 39,934.033 |
Other Current Liabilities
| 485,757.348 | 65,523.394 | 72,422.855 | 62,042.597 | 60,470.402 | 57,438.602 | 60,092.46 | 56,917.704 | 63,379.711 | 57,018.111 | 73,695.992 | 57,955.961 | 62,311.994 | 56,664.667 | -7,383.615 | 62,764.111 | 60,119.292 | 55,061.114 | -19,172.074 | 63,606.478 | 47,887.837 | 49,819.121 | 53,648.158 | 38,056.662 | 41,955.941 | 32,174.644 | 45,733.581 | 32,072.423 | 31,092.436 | 25,791.509 | 32,822.329 | 29,926.998 | 30,950.57 | -4,185.215 | -11,662.257 | 13,505.32 | 26,284.631 | 27,565.082 | -15,127.408 | -17,201.623 | -3,736.202 | -4,208.763 | -10,198.925 | -12,503.827 | 30,719.967 | 37,823.958 | 42,791.526 | 38,699.735 | 34,627.628 | 23,513.685 | 19,626.405 | 37,058.994 | 13,265.599 | 18,083.92 | 16,343.722 | 11,335.899 | 14,932.033 | 14,555.345 | 13,458.838 | 15,353.85 | 25,044.89 | 24,457.057 | 26,106.94 | 24,966.05 |
Total Current Liabilities
| 485,757.348 | 538,502.924 | 527,995.47 | 519,907.649 | 483,341.371 | 425,275.559 | 431,891.083 | 399,407.472 | 374,671.418 | 354,576.809 | 311,586.536 | 317,712.127 | 304,793.717 | 290,765.479 | 307,369.486 | 280,387.166 | 293,383.531 | 268,079.56 | 265,382.546 | 239,450.386 | 195,830.382 | 189,323.841 | 190,887.847 | 143,289.2 | 148,431.179 | 146,374.818 | 145,999.453 | 128,631.065 | 135,516.97 | 139,568.145 | 147,881.983 | 133,727.778 | 128,832.237 | 101,974.099 | 102,618.783 | 97,623.241 | 108,684.28 | 130,587.147 | 90,513.025 | 90,434.654 | 81,638.518 | 79,768.002 | 79,548.279 | 75,450.374 | 187,573.541 | 205,963.356 | 232,411.81 | 204,572.971 | 154,443.951 | 176,596.224 | 180,650.027 | 183,046.267 | 110,596.517 | 112,423.708 | 126,207.337 | 125,281.021 | 129,913.585 | 120,068.091 | 98,551.154 | 96,067.572 | 117,256.964 | 124,774.599 | 127,087.98 | 101,552.65 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 68,838.734 | 70,734.942 | 74,438.222 | 133,098.41 | 148,401.315 | 129,178.112 | 141,360.272 | 161,369.353 | 160,765.585 | 161,582.94 | 163,388.046 | 147,869.43 | 96,184.729 | 95,685.225 | 85,167.734 | 81,379.692 | 76,238.986 | 64,758.328 | 48,712.953 | 56,350.083 | 30,804.822 | 25,707.5 | 16,427.5 | 11,227.5 | 1,507.5 | 1,563.9 | 1,563.9 | 1,241.8 | 1,112.8 | 169.2 | 169.2 | 169.2 | 0 | 5,000 | 5,000 | 5,000 | 12,000 | 10,000 | 10,000 | 0 | 0 | 3,500 | 6,750 | 68,225 | 68,225 | 63,720.126 | 79,312.126 | 63,230 | 16,000 | 16,000 | 30,000 | 77,400 | 77,400 | 63,400 | 16,000 | 16,000 | 30,000 | 42,056.25 | 42,112.5 | 33,168.75 | 28,337.5 | 28,337.5 | 60,487.6 |
Deferred Revenue Non-Current
| 0 | 1,239.607 | 1,289.197 | 2,325.841 | 5,449.483 | 5,303.327 | 0 | 0 | 0 | 0 | 0 | 15,795.743 | 0 | 15,853.756 | 0 | 13,644.21 | 15,843.981 | 9,575.62 | 8,070.835 | 15,684.419 | 22,274.878 | 9,723.613 | 19,923.522 | 0 | 11,556.264 | 10,220.604 | 8,888.084 | 8,781.607 | 14,788.084 | 13,770.157 | 12,936.985 | 6,526.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,884.348 | 32,452.78 | 0 | 0 | 0 | 21,709.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -1,239.607 | 27,304.617 | 27,030.391 | 27,235.021 | 26,856.826 | 26,749.656 | 26,524.796 | 29,061.824 | 28,590.358 | 29,864.813 | 30,771.011 | 32,433.701 | 33,547.307 | 36,311.297 | 38,951.676 | 31,626.683 | 30,901.476 | 30,494.885 | 30,826.415 | 28,779.276 | 29,062.099 | 33,185.994 | 30,996.844 | 31,653.779 | 30,577.4 | 30,767.822 | 31,308.52 | 24,906.427 | 25,236.01 | 25,272.742 | 11,043.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,260.355 | 7,327.095 | 6,094.277 | 7,790.748 | 5,249.291 | 3,781.066 | 4,502.38 | 4,583.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 154,002.427 | 38,631.329 | 11,701.667 | 11,142.671 | 5,667.087 | 32,531.549 | 37,790.414 | 10,536.483 | 18,442.709 | 45,584.384 | 16,283.202 | 46,566.755 | 17,170.119 | 49,401.063 | 14,371.317 | 0 | 0.001 | 36,401.871 | 5,553.095 | 0 | 0 | 11,504.805 | 34,973.357 | 9,943.45 | 4,360.94 | 33,005.553 | 38,508.445 | 8,384.144 | 31,574.527 | 31,964.727 | 31,498.138 | 6,174.46 | 21,291.322 | 19,201.253 | 16,750.829 | 17,141.007 | 18,326.997 | 18,818.673 | 17,856.772 | 13,755.979 | 15,945.977 | 13,993.54 | 11,136.568 | 10,021.759 | 42,581.942 | 0.001 | 0.001 | 31,690.337 | 20,650.114 | 23,923.115 | 0.001 | 20,853.924 | 20,162.754 | 18,339.184 | 18,031.145 | 20,641.442 | 19,864.279 | 18,860.177 | 19,984.969 | 18,950.695 | 8,420.42 | 9,395.655 | 9,029.72 | 8,761.671 |
Total Non-Current Liabilities
| 154,002.427 | 108,709.669 | 109,741.227 | 112,611.284 | 171,450 | 186,236.191 | 166,968.526 | 178,421.551 | 208,873.885 | 206,349.969 | 207,730.955 | 209,954.801 | 197,473.25 | 145,585.792 | 146,367.838 | 137,763.619 | 128,850.355 | 122,216.478 | 108,877.143 | 95,223.787 | 107,404.237 | 81,095.339 | 80,604.379 | 57,367.794 | 58,798.483 | 44,733.657 | 48,960.429 | 50,038.172 | 47,604.411 | 46,847.684 | 44,604.323 | 23,913.24 | 21,460.522 | 19,201.253 | 21,750.829 | 22,141.007 | 23,326.998 | 30,818.673 | 27,856.772 | 23,755.979 | 15,945.977 | 13,993.54 | 14,636.568 | 16,771.759 | 110,806.942 | 107,436.444 | 102,267.184 | 118,793.212 | 89,129.405 | 43,704.181 | 42,211.86 | 55,437.471 | 97,562.754 | 95,739.184 | 81,431.145 | 36,641.442 | 35,864.279 | 48,860.177 | 62,041.219 | 61,063.195 | 41,589.17 | 37,733.155 | 37,367.22 | 69,249.271 |
Total Liabilities
| 639,759.776 | 647,212.593 | 637,736.697 | 632,518.934 | 654,791.37 | 611,511.75 | 598,859.609 | 577,829.023 | 583,545.303 | 560,926.778 | 519,317.492 | 527,666.927 | 502,266.967 | 436,351.27 | 453,737.324 | 418,150.785 | 422,233.887 | 390,296.038 | 374,259.689 | 334,674.174 | 303,234.62 | 270,419.18 | 271,492.226 | 200,656.994 | 207,229.662 | 191,108.475 | 194,959.882 | 178,669.237 | 183,121.381 | 186,415.829 | 192,486.306 | 157,641.018 | 150,292.759 | 121,175.352 | 124,369.612 | 119,764.248 | 132,011.277 | 161,405.82 | 118,369.797 | 114,190.633 | 97,584.495 | 93,761.542 | 94,184.847 | 92,222.132 | 298,380.483 | 313,399.8 | 334,678.993 | 323,366.182 | 243,573.357 | 220,300.405 | 222,861.887 | 238,483.739 | 208,159.271 | 208,162.891 | 207,638.482 | 161,922.463 | 165,777.864 | 168,928.268 | 160,592.373 | 157,130.767 | 158,846.134 | 162,507.754 | 164,455.199 | 170,801.921 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,680.877 | 1,469.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 12,524.653 | 11,194.415 | 11,194.415 | 11,194.415 | 11,194.415 | 11,194.415 | 9,102.375 | 9,102.375 | 9,102.375 | 9,102.375 | 9,102.375 | 9,102.375 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 32,625 | 31,750 | 31,750 | 31,750 |
Retained Earnings
| 0 | 402,773.978 | 387,536.756 | 385,493.788 | 388,162.586 | 376,822.13 | 365,618.995 | 361,834.62 | 357,075.875 | 358,440.284 | 361,248.85 | 364,356.439 | 363,834.06 | 361,062.692 | 355,053.343 | 354,752.038 | 317,161.947 | 298,366.279 | 280,532.247 | 273,584.083 | 262,956.035 | 250,204.836 | 247,061.106 | 233,441.237 | 236,405.403 | 232,406.725 | 224,465.953 | 213,090.409 | 196,240.649 | 188,071.596 | 182,513.379 | 171,226.733 | 164,322.376 | 150,448.788 | 146,059.553 | 145,645.097 | 142,845.661 | 138,851.664 | 130,566.241 | 132,996.845 | 139,036.999 | 135,471.727 | 131,593.16 | 706,236.863 | 332,449.844 | 317,603.642 | 300,909.841 | 298,288.352 | 284,103.218 | 276,129.627 | 262,844.903 | 216,568.494 | 146,335.192 | 135,332.506 | 122,562.025 | 116,446.989 | 106,417.699 | 99,994.365 | 91,752.232 | 86,873.657 | 83,024.192 | 77,152.172 | 72,656.477 | 67,538.122 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 54,627.896 | 54,586.293 | 6,230.468 | 5,986.404 | 5,178.532 | 52,537.309 | -2,680.877 | -1,469.139 | 960.732 | 6,600.146 | 2,708.833 | 4,876.792 | 185,501.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 584,677.224 | 164,851.782 | 174,740.492 | 110,345.609 | 159,816.224 | 155,708.048 | 164,433.683 | 164,522.53 | 157,614.719 | 158,736.68 | 161,721.405 | 169,322.071 | 170,491.2 | 172,976.544 | 165,353.031 | 172,891.165 | 178,551.327 | 174,747.114 | 180,195.198 | 182,814.834 | 174,701.658 | 174,590.137 | 173,706.299 | 183,303.558 | 178,267.788 | 178,951.664 | 179,005.326 | 179,005.326 | 178,171.637 | 178,171.637 | 173,353.562 | 176,599.178 | 173,353.561 | 120,556.373 | 134,969.466 | 120,556.373 | 120,556.373 | 135,335.317 | 6,040.978 | 6,040.978 | 13,542.992 | 12,065.227 | 13,288.994 | -566,552.353 | 22,224.319 | 22,176.183 | 22,664.841 | 27,383.234 | 25,494.818 | 26,416.237 | 26,776.172 | 62,916.214 | 68,117.496 | 68,416.634 | 69,136.523 | 68,121.624 | 68,789.967 | 66,702.396 | 65,507.129 | 65,941.681 | 64,329.886 | 66,321.043 | 68,312.478 | 66,242.029 |
Total Shareholders Equity
| 584,677.224 | 580,150.412 | 565,034.913 | 562,950.342 | 552,329.799 | 545,054.831 | 533,547.602 | 528,865.743 | 524,534.369 | 528,232.477 | 535,494.908 | 540,979.902 | 541,935.233 | 543,817.168 | 538,891.698 | 540,167.855 | 508,237.927 | 492,320.685 | 473,252.098 | 468,923.57 | 458,449.467 | 444,557.508 | 444,503.319 | 429,269.448 | 430,773.048 | 423,422.025 | 414,141.601 | 408,913.361 | 391,571.637 | 383,898.496 | 372,158.567 | 360,350.564 | 356,310.977 | 297,861.803 | 292,223.434 | 292,855.064 | 288,332.877 | 285,381.396 | 162,794.408 | 158,002.248 | 161,682.366 | 156,639.329 | 153,984.529 | 148,786.885 | 388,113.368 | 372,404.825 | 356,199.682 | 358,296.586 | 342,223.036 | 335,170.864 | 322,246.075 | 312,109.708 | 247,077.688 | 236,374.14 | 224,323.548 | 217,193.613 | 207,832.666 | 199,321.761 | 189,884.361 | 185,440.338 | 179,979.078 | 175,223.215 | 172,718.955 | 165,530.151 |
Total Equity
| 846,032.285 | 842,429.727 | 825,899.617 | 823,484.717 | 815,549.279 | 811,134.03 | 802,761.196 | 798,543.946 | 799,597.445 | 812,249.223 | 825,636.261 | 839,968.237 | 840,760.612 | 842,754.75 | 836,388.165 | 840,301.021 | 808,262.061 | 780,464.932 | 750,460.287 | 740,065.431 | 725,641.775 | 698,406.615 | 689,659.194 | 670,778.742 | 676,128.816 | 663,710.361 | 648,345.75 | 640,194.39 | 611,018.169 | 597,742.894 | 588,911.405 | 548,024.517 | 532,822.74 | 388,026.748 | 380,435.131 | 381,241.491 | 370,096.283 | 363,990.35 | 192,779.769 | 188,465.104 | 196,052.526 | 189,632.513 | 191,758.308 | 185,301.521 | 420,226.237 | 402,208.044 | 383,953.959 | 384,652.937 | 342,223.036 | 335,170.864 | 322,246.075 | 312,109.708 | 247,077.688 | 236,374.14 | 224,323.548 | 217,193.613 | 207,832.666 | 199,321.761 | 189,884.361 | 185,440.338 | 179,979.078 | 175,223.215 | 172,718.955 | 165,530.151 |
Total Liabilities & Shareholders Equity
| 1,485,792.061 | 1,489,642.319 | 1,202,771.61 | 1,456,003.651 | 1,207,121.169 | 1,422,645.78 | 1,401,620.805 | 1,376,372.97 | 1,383,142.748 | 1,373,176 | 1,344,953.753 | 1,367,635.165 | 1,343,027.579 | 1,279,106.02 | 1,290,125.488 | 1,258,451.806 | 1,230,495.948 | 1,170,760.97 | 1,124,719.977 | 1,074,739.605 | 1,028,876.394 | 968,825.795 | 961,151.42 | 871,435.736 | 883,358.478 | 854,818.836 | 843,305.632 | 818,863.626 | 794,139.55 | 784,158.723 | 781,397.711 | 705,665.535 | 683,115.499 | 509,202.1 | 504,804.743 | 501,005.739 | 502,107.56 | 525,396.17 | 311,149.566 | 302,655.737 | 293,637.021 | 283,394.055 | 285,943.155 | 277,523.653 | 718,606.72 | 715,607.844 | 718,632.952 | 708,019.12 | 585,796.393 | 555,471.269 | 545,107.962 | 550,593.446 | 455,236.959 | 444,537.032 | 431,962.03 | 379,116.076 | 373,610.53 | 368,250.029 | 350,476.734 | 342,571.105 | 338,825.212 | 337,730.969 | 337,174.154 | 336,332.072 |