AMOREPACIFIC Group
KRX:002790.KS
23550 (KRW) • At close October 18, 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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 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 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 615,466.045 | 935,597.368 | 628,997.675 | 693,762.912 | 769,070.861 | 801,571.163 | 650,066.005 | 773,823.274 | 786,216.367 | 856,905.931 | 870,595.03 | 887,611.919 | 1,010,014.461 | 1,137,648.351 | 1,190,926.311 | 1,145,016.121 | 1,050,130.673 | 1,077,171.219 | 1,417,441.261 | 1,276,378.777 | 1,152,895.677 | 1,415,494.859 | 1,297,453.211 | 1,162,956.295 | 1,246,623.835 | 1,354,814.227 | 1,207,667.82 | 1,221,677.899 | 1,194,557.966 | 1,227,535.334 | 969,030.314 | 1,106,773.924 | 947,634.354 | 1,064,740.424 | 1,003,173.041 | 606,802.237 | 591,706.789 | 617,115.066 | 417,187.324 | 473,168.014 | 427,571.317 | 461,538.882 | 364,548.104 | 336,906.683 | 333,265.422 | 339,786.476 | 227,459.08 | 223,363.338 | 257,298.815 | 465,251.638 | 353,587.141 | 334,353.828 | 298,920.87 | 336,073.888 | 42,949.868 | 52,998.388 | 107,947.242 | 18,771.151 | 15,383.862 | 19,546.465 | 24,109.224 | 14,426.547 | 18,018.175 | 19,924.336 | 14,249.107 | 16,931.522 | 46,139.637 |
Short Term Investments
| 801,545.371 | 1,088,845.555 | 1,247,237.695 | 984,135.417 | 1,058,015.661 | 1,005,882.89 | 1,019,611.554 | 1,006,160.062 | 975,668.48 | 1,075,549.263 | 1,180,649.772 | 1,102,791.291 | 1,110,650.606 | 751,685.026 | 632,436.195 | 438,185.703 | 480,419.07 | 506,377.503 | 402,710.206 | 284,671.83 | 274,485.887 | 188,501.644 | 275,277.153 | 330,243.775 | 310,348.433 | 238,001 | 198,017 | 358,007.5 | 533,403.5 | 729,822.924 | 840,048.56 | 764,843.824 | 762,428.705 | 739,643.94 | 532,340.456 | 850,921.334 | 830,000.778 | 785,569.158 | 779,683.031 | 694,843.411 | 665,171.361 | 613,895.052 | 529,193.106 | 515,210.369 | 513,352.106 | 488,737.097 | 535,799.277 | 547,463.992 | 547,196.995 | 399,883.495 | 421,535.88 | 399,632.006 | 464,490.171 | 470,712.278 | 0 | 0 | 0 | 5,188.1 | 5,199.5 | 4,685.95 | 0 | 0 | 0 | 282,298.751 | 294,640.3 | 294,085.974 | 279,633.66 |
Cash and Short Term Investments
| 1,417,011.416 | 2,024,442.923 | 1,876,235.369 | 1,677,898.329 | 1,827,086.522 | 1,807,454.053 | 1,669,677.559 | 1,779,983.336 | 1,761,884.847 | 1,932,455.194 | 2,051,244.803 | 1,990,403.21 | 2,120,665.067 | 1,889,333.376 | 1,823,362.506 | 1,583,201.825 | 1,530,549.743 | 1,583,548.723 | 1,820,151.467 | 1,561,050.607 | 1,427,381.565 | 1,603,996.503 | 1,572,730.364 | 1,493,200.07 | 1,556,972.268 | 1,592,815.227 | 1,405,684.82 | 1,579,685.399 | 1,727,961.466 | 1,957,358.258 | 1,809,078.874 | 1,871,617.748 | 1,710,063.059 | 1,804,384.364 | 1,535,513.497 | 1,457,723.571 | 1,421,707.567 | 1,402,684.224 | 1,196,870.355 | 1,168,011.425 | 1,092,742.678 | 1,075,433.934 | 893,741.211 | 852,117.052 | 846,617.528 | 828,523.573 | 763,258.357 | 770,827.33 | 804,495.81 | 865,135.133 | 775,123.021 | 733,985.834 | 763,411.041 | 806,786.166 | 42,949.868 | 52,998.388 | 107,947.242 | 23,959.251 | 20,583.362 | 24,232.415 | 24,109.224 | 14,426.547 | 18,018.175 | 302,223.087 | 308,889.407 | 311,017.496 | 325,773.297 |
Net Receivables
| 401,172.128 | 362,756.225 | 364,661.538 | 455,479.784 | 396,923.955 | 387,110.409 | 431,444.577 | 489,932.827 | 422,956.65 | 448,473.16 | 416,972.991 | 482,432.671 | 436,521.169 | 522,235.368 | 542,850.736 | 517,852.62 | 465,107.351 | 481,474.873 | 554,673.493 | 506,469.701 | 459,554.951 | 453,037.177 | 417,983.093 | 442,951.054 | 611,990.477 | 620,452.685 | 595,797.744 | 626,951.868 | 545,151.195 | 571,571.293 | 654,610.351 | 600,380.23 | 554,890.232 | 593,133.561 | 608,337.937 | 622,184.351 | 514,348.378 | 526,068.512 | 527,508.726 | 332,857.232 | 295,560.041 | 270,595.659 | 315,843.846 | 321,746.881 | 305,632.834 | 294,956.273 | 277,756.848 | 506,311.714 | 458,540.776 | 448,087.365 | 281,623.906 | 321,298.245 | 278,199.582 | 280,393.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,130.163 |
Inventory
| 575,297.995 | 443,199.013 | 462,832.435 | 432,258.261 | 416,639.84 | 440,871.377 | 459,962.411 | 537,446.469 | 552,116.976 | 528,429.319 | 542,815.041 | 571,868.472 | 546,376.004 | 489,888.88 | 478,448.079 | 494,427.788 | 522,911.826 | 529,690.312 | 524,543.689 | 487,298.633 | 509,208.788 | 482,580.015 | 498,285.953 | 470,483.854 | 486,839.482 | 482,786.06 | 457,580.67 | 439,415.833 | 473,328.63 | 471,289.148 | 478,226.344 | 437,921.236 | 445,809.797 | 400,748.891 | 393,265.728 | 366,603.98 | 385,308.046 | 360,764.469 | 372,251.45 | 336,097.272 | 345,426.094 | 335,961.165 | 342,133.096 | 317,119.47 | 347,822.692 | 338,808.178 | 333,989.437 | 298,665.871 | 320,121.437 | 288,436.643 | 283,909.311 | 257,747.894 | 288,518.258 | 259,372.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,381.678 |
Other Current Assets
| 72,451.687 | 100,976.062 | 46,519.304 | 62,502.622 | 56,035.835 | 56,224.548 | 5,298.999 | 55,073.015 | 75,979.652 | 62,539.999 | 4,438.702 | 106,161.546 | 88,425.349 | 79,481.696 | 8,395.434 | 77,864.707 | 84,525.525 | 83,546.945 | 6,537.603 | 91,524.406 | 79,836.807 | 76,667.29 | 626.858 | 100,623.556 | 94,957.251 | 85,720.264 | 66,936.215 | 80,169.826 | 87,290.627 | 99,804.745 | 677 | 92,944.129 | 97,339.92 | 73,408.044 | 805 | 67,660.749 | 65,146.269 | 67,427.908 | 1,426.981 | 49,339.244 | 42,615.136 | 51,172.077 | 539.837 | 39,676.119 | 48,908.886 | 48,858.188 | 3,644.813 | 46,969.281 | 43,272.769 | 39,272.881 | 525.632 | 35,332.082 | 25,905.002 | 30,652.672 | 236,310.999 | 227,411.253 | 173,111.25 | 292,507.252 | 297,907.264 | 294,907.263 | 298,784.712 | 294,423.451 | 287,664.213 | 5,929.88 | 7 | 12.002 | 11.998 |
Total Current Assets
| 2,465,933.226 | 2,931,374.223 | 2,750,248.647 | 2,628,138.996 | 2,696,686.153 | 2,691,660.387 | 2,566,383.547 | 2,862,435.647 | 2,812,938.125 | 2,971,897.672 | 3,015,471.536 | 3,150,865.899 | 3,191,987.588 | 2,980,939.321 | 2,853,056.756 | 2,673,346.94 | 2,603,094.445 | 2,678,260.854 | 2,905,906.252 | 2,646,343.347 | 2,475,982.111 | 2,616,280.985 | 2,489,626.269 | 2,507,258.534 | 2,750,759.478 | 2,781,774.236 | 2,525,999.449 | 2,726,222.926 | 2,833,731.918 | 3,100,023.444 | 2,942,592.569 | 3,002,863.343 | 2,808,103.008 | 2,871,674.86 | 2,537,922.162 | 2,514,172.651 | 2,386,510.26 | 2,356,945.113 | 2,098,057.512 | 1,886,305.173 | 1,776,343.949 | 1,733,162.835 | 1,552,257.99 | 1,530,659.522 | 1,548,981.94 | 1,511,146.212 | 1,378,649.455 | 1,622,774.196 | 1,626,430.792 | 1,640,932.022 | 1,341,181.87 | 1,348,364.055 | 1,356,033.883 | 1,377,204.357 | 282,861.339 | 283,689.816 | 309,076.913 | 320,388.062 | 323,466.241 | 338,970.956 | 327,815.492 | 326,419.997 | 325,639.974 | 308,152.967 | 312,721.75 | 316,071.928 | 342,297.136 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,864,204.329 | 2,876,060.293 | 2,860,385.117 | 2,924,223.373 | 2,938,231.124 | 2,938,187.934 | 2,936,543.3 | 2,966,346.59 | 3,013,485.321 | 3,047,456.652 | 3,084,505.099 | 3,185,152.953 | 3,233,359.671 | 3,305,377.136 | 3,369,471.746 | 3,573,287.88 | 3,683,346.473 | 3,757,670.705 | 3,771,529.104 | 3,834,207.706 | 3,865,997.454 | 3,829,887.426 | 3,321,645.433 | 3,275,017.169 | 3,259,676.21 | 3,266,998.574 | 3,247,003.432 | 3,022,558.089 | 2,923,681.224 | 2,804,674.449 | 2,773,869.037 | 2,490,934.31 | 2,419,230.678 | 2,368,941.137 | 2,211,638.428 | 2,135,216.297 | 2,106,847.653 | 2,082,627.45 | 2,069,790.918 | 2,386,606.7 | 2,322,125.05 | 2,315,785.559 | 2,288,369.464 | 2,199,585.721 | 2,156,762.141 | 2,128,547.753 | 2,102,569.921 | 2,075,433.976 | 2,019,238.209 | 1,958,100.792 | 1,952,810.499 | 1,900,311.159 | 2,022,976.573 | 1,936,445.168 | 83,958.388 | 84,011.088 | 83,906.435 | 69,720.536 | 66,310.894 | 59,793.174 | 59,876.805 | 59,918.4 | 59,925.727 | 59,974.699 | 60,030.268 | 74,900.116 | 148,865.207 |
Goodwill
| 1,358,901 | 598,748 | 594,269 | 603,141 | 600,652 | 600,161 | 596,995 | 504,783 | 504,236 | 503,964 | 503,790 | 510,468 | 510,037 | 509,993 | 509,716 | 518,524 | 518,801 | 518,953 | 518,218 | 518,684 | 524,081 | 523,702 | 523,263 | 526,287 | 526,634 | 526,141 | 525,873 | 527,415 | 526,936 | 525,947 | 527,721 | 526,058 | 527,608 | 527,574 | 527,521 | 533,526 | 532,045 | 531,159 | 532,396 | 0 | 0 | 540,855 | 537,292 | 537,462 | 539,128 | 537,580 | 536,991 | 539,483 | 536,342 | 535,856 | 535,660 | 538,043 | 507,705 | 507,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,014,369.67 | 242,873.035 | 246,910.965 | 263,608.053 | 261,964.626 | 264,315.238 | 259,382.167 | 197,746.228 | 197,782.147 | 195,392.106 | 199,646.883 | 200,944.283 | 202,891.239 | 204,435.889 | 209,917.123 | 211,293.045 | 212,022.752 | 216,137.778 | 221,207.539 | 234,811.195 | 234,695.337 | 247,517.878 | 250,473.725 | 247,020.927 | 238,604.589 | 234,353.681 | 234,651.044 | 230,673.627 | 226,440.335 | 220,045.226 | 221,370.984 | 214,847.256 | 213,777.77 | 209,760.874 | 203,340.691 | 200,470.778 | 186,071.982 | 171,635.733 | 161,363.835 | 685,203.034 | 673,446.222 | 118,068.773 | 113,460.718 | 108,415.168 | 105,379.993 | 102,202.946 | 99,802.936 | 95,880.143 | 94,848.347 | 93,579.137 | 90,254.88 | 82,617.406 | 64,328.27 | 52,110.632 | -85,244.166 | -85,262.695 | -85,281.99 | -85,320.019 | -85,339.463 | -85,360.891 | -85,400.013 | -85,418.738 | -85,436.666 | -85,455.471 | -85,473.829 | -85,491.659 | -97,974.897 |
Goodwill and Intangible Assets
| 1,358,901 | 598,748 | 841,179.965 | 866,749.053 | 862,616.626 | 864,476.238 | 856,377.167 | 702,529.228 | 702,018.147 | 699,356.106 | 703,436.883 | 711,412.283 | 712,928.239 | 714,428.889 | 719,633.123 | 729,817.045 | 730,823.752 | 735,090.778 | 739,425.539 | 753,495.195 | 758,776.337 | 771,219.878 | 773,736.725 | 773,307.927 | 765,238.589 | 760,494.681 | 760,524.044 | 758,088.627 | 753,376.335 | 745,992.226 | 749,091.984 | 740,905.256 | 741,385.77 | 737,334.874 | 730,861.691 | 733,996.778 | 718,116.982 | 702,794.733 | 693,759.835 | 685,203.034 | 673,446.222 | 658,923.773 | 650,752.718 | 645,877.168 | 644,507.993 | 639,782.946 | 636,793.936 | 635,363.143 | 631,190.347 | 629,435.137 | 625,914.88 | 620,660.406 | 572,033.27 | 559,856.632 | -85,244.166 | -85,262.695 | -85,281.99 | -85,320.019 | -85,339.463 | -85,360.891 | -85,400.013 | -85,418.738 | -85,436.666 | -85,455.471 | -85,473.829 | -85,491.659 | -97,974.897 |
Long Term Investments
| 701,591.376 | 964,314.574 | 1,015,946.768 | -433,892.572 | -526,545.404 | -409,074.681 | -405,363.649 | -403,830.67 | -404,324.605 | -523,529.57 | -640,801.642 | -756,671.432 | -932,813.735 | -576,144.03 | -492,915.626 | -302,470.52 | -350,456.005 | -390,019.465 | -333,410.012 | -202,046.865 | -191,512.975 | -104,273.425 | -198,066.695 | -244,995.273 | -226,861.606 | -153,091.034 | -144,997.47 | -303,230.824 | -480,579.529 | -683,080.035 | -760,740.722 | -702,441.876 | -723,824.831 | -702,446.379 | -453,634.277 | -804,369.419 | -781,308.61 | -736,291.36 | -702,974.67 | -652,960.1 | -626,941.871 | -576,525.489 | -449,710.375 | -467,333.155 | -463,165.256 | -438,840.714 | -464,750.596 | -515,080.357 | -517,693.216 | -371,342.468 | -370,517.976 | -369,402.823 | -434,897.861 | -440,128.073 | 0 | 0 | 0 | 1,169,014.645 | 1,153,161.825 | 1,136,822.721 | 0 | 0 | 0 | 793,986.528 | 775,991.225 | 763,486.46 | 703,559.133 |
Tax Assets
| 26,972.571 | 21,400.73 | 22,741.921 | 70,741.764 | 69,050.272 | 70,186.31 | 69,558.739 | 82,100.496 | 94,104.731 | 98,778.318 | 101,017.035 | 103,956.567 | 91,361.441 | 87,892.084 | 93,253.806 | 99,010.096 | 101,570.807 | 100,014.929 | 83,656.667 | 83,643.123 | 77,175.357 | 74,595.62 | 69,815.993 | 60,475.072 | 61,231.956 | 62,816.379 | 58,686.995 | 51,222.393 | 49,894.127 | 51,441.211 | 55,973.746 | 53,709.209 | 53,980.072 | 38,301.723 | 37,546.516 | 40,777.964 | 38,843.695 | 35,981.33 | 37,220.122 | 45,459.739 | 46,300.368 | 43,821.924 | 43,473.343 | 38,164.201 | 39,719.462 | 39,016.961 | 38,092.616 | 34,588.6 | 33,024.412 | 34,406.498 | 37,111.928 | 31,835.23 | 30,535.979 | 22,759.953 | 0 | 0 | 0 | 570.827 | 338.286 | 19,136.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,131,823.082 | 370,307.063 | 140,928.36 | 1,560,146.382 | 1,630,000.742 | 1,597,540.194 | 1,627,504.697 | 1,576,356.219 | 1,566,692.561 | 1,645,480.558 | 1,774,514.021 | 1,669,347.53 | 1,698,522.391 | 1,337,555.224 | 1,246,243.795 | 1,076,912.56 | 1,150,936.859 | 1,164,992.998 | 1,114,285.583 | 973,085.599 | 947,819.759 | 839,172.954 | 930,616.719 | 969,234.927 | 958,110.973 | 884,492.972 | 888,019.556 | 930,093.917 | 1,078,261.965 | 1,246,021.238 | 1,327,608.596 | 1,303,648.698 | 1,292,781.033 | 1,239,267.319 | 1,083,634.675 | 1,446,424.234 | 1,411,940.514 | 1,350,568.39 | 1,303,871.467 | 1,054,365.405 | 1,016,345.081 | 959,166.149 | 836,713.008 | 849,834.289 | 836,486.115 | 808,716.451 | 824,599.491 | 655,769.081 | 651,269.567 | 496,212.941 | 668,363.38 | 663,501.267 | 536,140.737 | 539,726.965 | 1,306,076.328 | 1,270,629.638 | 1,232,639.21 | 19,638.452 | 19,649.852 | -0.001 | 1,127,415.49 | 1,114,799.462 | 1,112,905.629 | 309,151.946 | 321,470.244 | 306,086.774 | 296,806.18 |
Total Non-Current Assets
| 6,083,492.358 | 4,830,830.661 | 4,881,182.131 | 4,987,968 | 4,973,353.361 | 5,061,315.996 | 5,084,620.254 | 4,923,501.862 | 4,971,976.156 | 4,967,542.063 | 5,022,671.396 | 4,913,197.902 | 4,803,358.006 | 4,869,109.302 | 4,935,686.844 | 5,176,557.06 | 5,316,221.885 | 5,367,749.946 | 5,375,486.882 | 5,442,384.758 | 5,458,255.932 | 5,410,602.453 | 4,897,748.175 | 4,833,039.822 | 4,817,396.122 | 4,821,711.572 | 4,809,236.557 | 4,458,732.202 | 4,324,634.122 | 4,165,049.089 | 4,145,802.641 | 3,886,755.597 | 3,783,552.722 | 3,681,398.674 | 3,610,047.033 | 3,552,045.854 | 3,494,440.234 | 3,435,680.543 | 3,401,667.672 | 3,518,674.778 | 3,431,274.85 | 3,401,171.916 | 3,369,598.158 | 3,266,128.224 | 3,214,310.455 | 3,177,223.397 | 3,137,305.367 | 2,886,074.443 | 2,817,029.319 | 2,746,812.9 | 2,913,682.71 | 2,846,905.239 | 2,726,788.698 | 2,618,660.645 | 1,304,790.55 | 1,269,378.031 | 1,231,263.655 | 1,173,624.441 | 1,154,121.394 | 1,130,391.005 | 1,101,892.282 | 1,089,299.124 | 1,087,394.69 | 1,077,657.702 | 1,072,017.908 | 1,058,981.691 | 1,051,255.623 |
Total Assets
| 8,549,425.584 | 7,762,204.884 | 7,631,430.778 | 7,616,106.996 | 7,670,039.514 | 7,752,976.383 | 7,651,003.801 | 7,785,937.509 | 7,784,914.281 | 7,939,439.735 | 8,038,142.932 | 8,064,063.8 | 7,995,345.594 | 7,850,048.623 | 7,788,743.6 | 7,849,904 | 7,919,316.33 | 8,046,010.8 | 8,281,393.134 | 8,088,728.105 | 7,934,238.043 | 8,026,883.438 | 7,387,374.444 | 7,340,298.356 | 7,568,155.6 | 7,603,485.808 | 7,335,236.006 | 7,184,955.128 | 7,158,366.04 | 7,265,072.532 | 7,088,395.21 | 6,889,618.94 | 6,591,655.73 | 6,553,073.534 | 6,147,969.195 | 6,066,218.505 | 5,880,950.494 | 5,792,625.656 | 5,499,725.184 | 5,404,979.951 | 5,207,618.799 | 5,134,334.751 | 4,921,856.148 | 4,796,787.746 | 4,763,292.395 | 4,688,369.609 | 4,515,954.821 | 4,508,848.639 | 4,443,460.112 | 4,387,744.921 | 4,254,864.58 | 4,195,269.294 | 4,082,822.579 | 3,995,865.002 | 1,587,651.889 | 1,553,067.847 | 1,540,340.568 | 1,494,012.503 | 1,477,587.635 | 1,469,361.961 | 1,429,707.774 | 1,415,719.121 | 1,413,034.664 | 1,385,810.669 | 1,384,739.657 | 1,375,053.619 | 1,393,552.76 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 103,973.535 | 58,292.181 | 63,096.314 | 56,248.085 | 73,705.697 | 75,331.06 | 57,624.404 | 91,485.085 | 86,360.497 | 90,335.28 | 95,482.22 | 101,919.253 | 107,218.448 | 103,546.136 | 74,306.111 | 65,540.554 | 74,698.759 | 97,775.202 | 104,780.079 | 111,803.992 | 104,464.481 | 118,231.975 | 88,803.032 | 100,461.762 | 119,594.328 | 121,665.236 | 100,565.594 | 65,997.416 | 87,998.6 | 0 | 135,524.999 | 0 | 108,040.861 | 0 | 133,943.193 | 0 | 131,516.866 | 141,936.782 | 154,123.511 | 114,962.782 | 126,393.551 | 126,560.244 | 110,831.485 | 98,737.401 | 145,351.569 | 119,400.682 | 116,410.894 | 123,516.325 | 137,346.437 | 116,747.626 | 122,768.013 | 97,064.22 | 124,476.86 | 114,214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,411.575 |
Short Term Debt
| 321,450.114 | 330,850.416 | 330,612.65 | 318,674.535 | 313,592.872 | 325,756.964 | 311,553.68 | 382,608.789 | 376,410.822 | 373,843.033 | 367,852.268 | 425,300.866 | 428,232.308 | 440,256.687 | 440,572.602 | 444,910.246 | 470,302.379 | 467,927.326 | 449,981.37 | 471,544.559 | 415,168.09 | 402,523.848 | 169,421.823 | 163,595.35 | 159,759.899 | 187,498.164 | 179,612.737 | 176,074.498 | 210,375.922 | 215,384.073 | 205,685.2 | 143,060.433 | 92,303.192 | 103,941.572 | 121,725.16 | 119,019.958 | 113,049.166 | 41,483.614 | 47,636.618 | 45,558.12 | 77,973.874 | 86,101.523 | 84,236.8 | 77,614.466 | 46,742.144 | 47,231.474 | 24,811.761 | 26,732.399 | 23,592.343 | 17,625.365 | 15,581.188 | 22,694.23 | 18,517.717 | 17,664.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 41,763.427 | 55,736.381 | 28,803.358 | 12,480.3 | 15,526.826 | 41,670.956 | 70,925.369 | 56,153.676 | 82,169.21 | 110,858.282 | 158,779.697 | 113,737.338 | 115,801.842 | 53,169.602 | 25,942.282 | 50,086.89 | 65,819.302 | 90,652.401 | 106,264.342 | 110,897.613 | 87,540.253 | 126,394.431 | 118,365.361 | 96,876.691 | 121,966.828 | 129,879.489 | 120,299.393 | 103,381.583 | 129,010.614 | 197,226.241 | 215,944.194 | 119,286.969 | 172,524.471 | 188,947.562 | 205,483.886 | 127,844.865 | 150,381.204 | 161,661.653 | 146,544.846 | 124,967.934 | 107,038.02 | 103,505.232 | 103,459.362 | 67,923.274 | 66,127.988 | 76,404.166 | 81,920.026 | 52,476.799 | 59,075.025 | 68,149.445 | 75,686.161 | 53,001.34 | 64,829.885 | 66,415.604 | 518.116 | 1,481.606 | 2,256.144 | 1,234.272 | 2,107.979 | 2,603.71 | 2,274.95 | 2,623.148 | 4,250.687 | 3,462.56 | 5,479.794 | 7,213.295 | 17,364.929 |
Deferred Revenue
| 34,158.759 | 34,798.229 | 54,626.139 | 228,710.681 | 276,622.713 | 37,584.281 | 49,285.213 | 40,868.747 | 57,538.013 | 41,282.176 | 796,427.542 | 432,458.469 | 403,685.535 | 286,935.939 | 641,541.867 | 322,746.749 | 316,488.159 | 305,218.43 | 654,328.038 | 410,706.043 | 377,445.853 | 382,057.869 | 625,796.301 | 313,996.267 | 349,614.127 | 335,001.457 | 886,400.606 | 394,752.93 | 492,607.25 | 0 | 973,477.008 | 0 | 495,840.854 | 0 | 714,027.506 | 0 | 473,711.684 | 479,243.84 | 566,588.517 | 425,681.035 | 374,074.824 | 338,851.39 | 447,816.229 | 319,667.842 | 339,197.296 | 346,451.666 | 385,955.873 | 317,058.202 | 153,985.994 | 155,213.577 | 410,721.006 | 178,346.23 | 179,024.652 | 167,220.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 688,534.895 | 521,344.907 | 407,870.396 | 231,271.83 | 218,562.823 | 466,927.612 | 433,438.649 | 452,044.54 | 504,320.092 | 624,598.606 | 13,522.84 | 218,862.268 | 225,010.421 | 306,372.64 | 13,735.39 | 246,028.766 | 231,968.329 | 309,057.141 | 16,786.052 | 216,277.227 | 212,676.677 | 292,653.614 | 13,617.001 | 279,329.23 | 512,750.638 | 664,245.961 | 4,265.791 | 373,584.872 | 364,618.919 | 1,151,177.109 | 6,457.616 | 1,006,035.037 | 268,236.048 | 1,038,353.49 | 8,812 | 811,075.893 | 190,533.789 | 251,424.735 | 4,784.961 | 114,325.662 | 99,962.515 | 158,356.192 | 1,407 | 75,854.484 | 66,523.435 | 127,298.411 | 1,525.071 | 73,953.601 | 252,002.843 | 298,134.397 | 1,085.48 | 216,225.39 | 226,217.714 | 250,349.743 | 1,353.425 | 2,542.112 | 16,424.054 | 2,046.164 | 2,950.604 | 15,552.835 | 3,029.982 | 3,270.869 | 17,073.337 | 29,584.963 | 31,167.327 | 32,803.53 | 48,959.67 |
Total Current Liabilities
| 1,148,117.304 | 945,285.733 | 856,205.499 | 834,905.131 | 882,484.105 | 905,599.917 | 851,901.945 | 967,007.16 | 1,024,629.425 | 1,130,059.096 | 1,273,284.87 | 1,178,540.856 | 1,164,146.712 | 1,137,111.402 | 1,170,155.969 | 1,079,226.315 | 1,093,457.625 | 1,179,978.099 | 1,225,875.538 | 1,210,331.821 | 1,109,755.101 | 1,195,467.306 | 897,638.156 | 857,382.609 | 1,141,718.992 | 1,308,410.818 | 1,170,844.729 | 1,010,409.716 | 1,155,600.691 | 1,366,561.182 | 1,321,144.823 | 1,149,095.47 | 964,420.955 | 1,142,295.062 | 978,507.859 | 930,095.851 | 908,811.505 | 914,088.971 | 773,133.608 | 700,527.599 | 678,404.764 | 709,869.349 | 644,291.514 | 571,874.193 | 597,814.444 | 640,382.233 | 528,703.6 | 541,260.527 | 566,927.617 | 587,720.965 | 550,155.687 | 514,330.07 | 548,236.943 | 549,449.21 | 1,353.425 | 2,542.112 | 16,424.054 | 2,046.164 | 2,950.604 | 15,552.835 | 3,029.982 | 3,270.869 | 17,073.337 | 29,584.963 | 31,167.327 | 32,803.53 | 50,371.245 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 73,650.845 | 43,536.732 | 40,557.766 | 42,061.009 | 52,326.781 | 55,663.299 | 81,800.025 | 88,518.434 | 105,357.635 | 111,474.044 | 85,495.115 | 107,080.577 | 123,748.942 | 153,570.217 | 225,327.848 | 283,728.955 | 320,972.144 | 363,984.738 | 343,393.063 | 383,972.079 | 352,993.411 | 44,687.01 | 44,561.81 | 44,736.545 | 42,533.57 | 42,902.91 | 45,945.27 | 0 | 0 | 3,035.95 | 0 | 46,582.815 | 46,142.563 | 51,391.915 | 47,779.992 | 44,962.992 | 115,249.286 | 120,651.623 | 110,495.028 | 65,417.985 | 68,800.472 | 77,237.385 | 31,012.775 | 56,979.01 | 55,485.955 | 64,673.044 | 46,951.037 | 48,181.92 | 47,528.756 | 63,659.627 | 48,838.782 | 2,000 | 0 | 0 | 4,273.128 | 4,177.776 | 3,754.002 | 3,718.127 | 3,656.281 | 3,954.274 | 3,921.472 | 3,865.76 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -73,650.845 | 0 | 15,663.283 | 16,232.148 | 0 | 9,142 | 0 | 0 | 0 | 11,097 | 23,003.175 | 22,199.442 | 22,602.55 | 12,835 | 23,478.534 | 23,982.153 | 24,897.248 | 18,224 | 18,992.712 | 16,940.183 | 16,976.224 | 3,001.755 | 12,210.809 | 9,874.758 | 9,759.514 | 3,002 | 36,218.063 | 0 | 0 | 3,002 | 0 | 30,469.948 | 51,035.26 | 3,002 | 49,673.246 | 41,001.95 | 52,340.397 | 3,002 | 64,667.218 | 56,651.115 | 59,508.801 | 3,002 | 68,429.124 | 61,149.667 | 63,253.301 | 3,002 | 55,544.214 | 51,488.409 | 47,238.577 | 19,877 | 43,244.705 | 40,596.029 | 0 | 23,077.722 | 23,077.722 | 23,077.722 | 23,077.722 | 23,077.722 | 23,077.722 | 24,953.722 | 24,953.722 | 24,953.722 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 320,291.462 | 166,882.788 | 172,378.014 | 170,948.874 | 171,231.716 | 177,330.175 | 185,048.806 | 140,731.959 | 131,059.647 | 138,066.781 | 136,909.563 | 145,712.018 | 141,049.922 | 155,663.303 | 155,106.511 | 152,258.74 | 158,348.593 | 159,254.872 | 167,130.23 | 140,171.071 | 147,101.025 | 148,007.588 | 167,998.04 | 160,044.038 | 156,508.364 | 158,706.021 | 167,706.532 | 159,161.222 | 158,184.408 | 169,682.752 | 172,596.504 | 182,431.719 | 177,734.905 | 180,866.253 | 176,261.549 | 176,287.127 | 180,747.511 | 192,899.087 | 197,618.028 | 204,892.642 | 214,165.611 | 221,159.16 | 221,350.148 | 227,390.691 | 223,666.75 | 216,524.786 | 213,542.952 | 213,967.916 | 212,730.099 | 207,195.787 | 199,865.379 | 166,560.28 | 158,890.745 | 144,280.326 | 76,583.95 | 74,855.548 | 74,676.336 | 75,462.318 | 75,177.641 | 76,951.063 | 96,383.185 | 95,226.687 | 91,909.211 | 92,102.948 | 93,984.135 | 94,268.206 | 113,990.245 |
Other Non-Current Liabilities
| 112,096.473 | 109,291.2 | 34,178.505 | 12,519.642 | 11,455.767 | 27,607.955 | 15,744.41 | 25,912.317 | 41,848.062 | 39,137.547 | 29,752.677 | 28,268.078 | 18,243.437 | 14,061.642 | 25,033.125 | 18,036.215 | 18,255.039 | 19,476.272 | 26,031.798 | 11,960.09 | 12,043.521 | 12,230.939 | 31,579.407 | 15,393.496 | 15,354.429 | 15,129.133 | 18,806.239 | 16,943.058 | 40,888.245 | 40,722.531 | 21,737.616 | 60,017.275 | 18,543.451 | 19,582.941 | 51,001.572 | 20,295.531 | 21,087.573 | 20,866.871 | 81,954.529 | 38,356.213 | 38,985.055 | 24,385.221 | 67,028.227 | 24,264.905 | 24,846.06 | 24,937.081 | 71,820.144 | 30,523.731 | 29,945.88 | 49,013.102 | 63,715.187 | 135,659.328 | 134,553.561 | 184,945.571 | 4,352.297 | 16.976 | 8.156 | 13.574 | 41.113 | 32.295 | 107.693 | 95.685 | 83.806 | -92,102.948 | 3,979.363 | 3,895.534 | 1,010.48 |
Total Non-Current Liabilities
| 432,387.935 | 276,173.988 | 250,093.25 | 239,689.565 | 240,980.639 | 257,264.911 | 265,598.515 | 248,444.301 | 261,426.143 | 282,561.964 | 289,233.284 | 282,478.385 | 288,573.378 | 316,076.437 | 346,544.852 | 419,101.338 | 484,314.74 | 524,600.536 | 575,370.766 | 514,516.936 | 560,056.808 | 530,208.162 | 247,266.212 | 232,210.153 | 226,474.096 | 226,128.238 | 232,417.681 | 258,267.613 | 199,072.653 | 210,405.283 | 200,372.07 | 242,448.994 | 273,331.119 | 297,627.017 | 281,657.036 | 294,035.896 | 287,800.026 | 381,355.641 | 403,226.179 | 418,411.101 | 375,219.766 | 373,853.654 | 368,617.759 | 351,097.495 | 366,641.487 | 360,201.123 | 353,038.141 | 346,986.898 | 342,346.308 | 350,976.222 | 347,117.193 | 394,303.095 | 336,040.335 | 329,225.897 | 104,013.969 | 102,223.374 | 101,939.99 | 102,307.616 | 102,014.603 | 103,717.361 | 125,398.874 | 124,197.566 | 120,812.499 | 92,174.874 | 97,963.498 | 98,163.74 | 115,000.725 |
Total Liabilities
| 1,580,505.238 | 1,221,459.721 | 1,106,298.749 | 1,074,594.696 | 1,123,464.744 | 1,162,864.828 | 1,117,500.46 | 1,215,451.462 | 1,286,055.569 | 1,412,621.059 | 1,562,518.154 | 1,461,019.241 | 1,452,720.09 | 1,453,187.839 | 1,516,700.822 | 1,498,327.653 | 1,577,772.366 | 1,704,578.634 | 1,801,246.304 | 1,724,848.757 | 1,669,811.908 | 1,725,675.468 | 1,144,904.368 | 1,089,592.762 | 1,368,193.088 | 1,534,539.056 | 1,403,262.409 | 1,268,677.329 | 1,354,673.343 | 1,576,966.465 | 1,521,516.893 | 1,391,544.464 | 1,237,752.074 | 1,439,922.079 | 1,260,164.895 | 1,224,131.747 | 1,196,611.531 | 1,295,444.613 | 1,176,359.787 | 1,118,938.701 | 1,053,624.53 | 1,083,723.003 | 1,012,909.273 | 922,971.688 | 964,455.931 | 1,000,583.356 | 881,741.74 | 888,247.425 | 909,273.925 | 938,697.186 | 897,272.88 | 908,633.165 | 884,277.278 | 878,675.106 | 105,367.394 | 104,765.486 | 118,364.044 | 104,353.78 | 104,965.207 | 119,270.197 | 128,428.857 | 127,468.434 | 137,885.835 | 121,759.837 | 129,130.824 | 130,967.27 | 165,371.97 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 3,546.1 | 3,546.1 | 3,546.1 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,767.985 | 6,768 | 6,768 | 6,767.985 | 6,767.985 | 6,768 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 3,221.885 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 | 4,555.485 |
Common Stock
| 44,450.975 | 44,450.975 | 44,450.975 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.075 | 41,229.075 | 41,229.09 | 41,229.09 | 41,229.075 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 41,229.09 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 | 39,895.49 |
Retained Earnings
| 3,063,526.322 | 2,873,637.136 | 2,089,730 | 2,857,833.119 | 2,833,911.695 | 2,812,522.509 | 2,781,774.777 | 2,788,822.053 | 2,773,096.082 | 2,774,205.355 | 2,761,864.143 | 2,816,372.655 | 2,795,009.104 | 2,691,489.416 | 2,631,906.543 | 2,665,329.794 | 2,664,272.928 | 2,661,966.786 | 2,619,670.673 | 2,674,384.306 | 2,631,905.734 | 2,597,222.608 | 2,517,184.306 | 2,560,777.511 | 2,533,168.814 | 2,479,515.821 | 2,422,584.498 | 2,405,047.619 | 2,362,820.821 | 2,317,773.17 | 2,251,021.224 | 2,222,908.997 | 2,157,147.638 | 2,050,752.084 | 1,948,073.924 | 1,920,398.085 | 1,867,150.375 | 1,796,067.685 | 1,728,638.948 | 1,714,131.511 | 1,663,543.511 | 1,614,835.612 | 1,533,662.04 | 1,511,416.154 | 1,470,138.29 | 1,422,807.9 | 1,390,506.741 | 1,381,725.327 | 1,345,034.078 | 1,301,721.106 | 1,258,204.844 | 1,231,601.041 | 1,197,342.23 | 1,163,689.253 | 709,392.594 | 675,753.577 | 650,300.476 | 614,008.825 | 595,725.72 | 572,408.956 | 529,727.414 | 518,429.617 | 506,516.183 | 493,683.084 | 489,229.991 | 477,709.396 | 457,358.428 |
Accumulated Other Comprehensive Income/Loss
| -284,966.75 | -260,481.263 | 703,801.867 | -234,535.359 | -242,491.337 | -178,160.82 | 793,481.78 | -159,623.351 | -193,188.448 | -197,028.11 | -28,615 | -198,924.714 | -204,195.072 | 0 | -26,826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 501,222.004 | 669,634.202 | 481,800.676 | 670,359.284 | 690,168.459 | 690,529.539 | -266,882.727 | 696,744.815 | 693,531.319 | 694,569.825 | 525,291.583 | 698,581.563 | 779,318.826 | 573,305.894 | 596,466.255 | 572,217.342 | 570,858.529 | 572,613.162 | 699,654.75 | 465,718.367 | 464,197.492 | 520,445.867 | 557,198.033 | 527,691.427 | 533,119.22 | 534,748.046 | 530,239.248 | 538,534.524 | 536,088.85 | 530,369.215 | 537,770.247 | 535,912.24 | 537,281.376 | 539,261.899 | 540,192.217 | 544,961.674 | 545,929.207 | 547,326.032 | 544,748.091 | 543,455.817 | 540,838.456 | 546,192.176 | 547,486.121 | 560,653.854 | 564,182.535 | 563,575.177 | 543,495.434 | 546,152.759 | 546,284.887 | 546,587.96 | 548,115.109 | 549,418.181 | 547,528.603 | 548,500.719 | 728,440.926 | 728,097.809 | 727,225.072 | 731,198.924 | 732,445.733 | 733,231.833 | 727,100.528 | 725,370.095 | 724,181.672 | 722,166.707 | 721,927.867 | 721,925.979 | 726,371.387 |
Total Shareholders Equity
| 3,327,778.651 | 3,330,787.15 | 3,323,329.618 | 3,341,654.118 | 3,329,585.892 | 3,372,888.303 | 3,356,370.905 | 3,373,940.591 | 3,321,436.027 | 3,319,744.146 | 3,306,537.801 | 3,364,026.579 | 3,418,129.933 | 3,312,792.386 | 3,249,543.873 | 3,285,544.212 | 3,283,128.532 | 3,282,577.023 | 3,367,322.498 | 3,184,553.648 | 3,140,554.201 | 3,162,119.45 | 3,118,833.314 | 3,132,919.913 | 3,110,739.009 | 3,058,714.842 | 2,997,274.721 | 2,988,033.118 | 2,943,360.646 | 2,892,593.36 | 2,833,242.446 | 2,803,272.212 | 2,738,879.989 | 2,634,464.958 | 2,532,717.116 | 2,509,810.734 | 2,457,530.557 | 2,387,844.692 | 2,317,838.014 | 2,302,038.303 | 2,248,832.942 | 2,205,478.763 | 2,125,599.136 | 2,116,520.983 | 2,078,771.8 | 2,030,834.052 | 1,978,453.15 | 1,972,329.061 | 1,935,769.94 | 1,892,760.041 | 1,850,770.928 | 1,825,470.197 | 1,789,321.808 | 1,756,640.947 | 1,482,284.495 | 1,448,302.361 | 1,421,976.523 | 1,389,658.724 | 1,372,622.428 | 1,350,091.764 | 1,301,278.917 | 1,288,250.687 | 1,275,148.83 | 1,260,300.766 | 1,255,608.833 | 1,244,086.35 | 1,228,180.79 |
Total Equity
| 6,968,920.346 | 6,540,745.163 | 6,525,132.029 | 6,541,512.301 | 6,546,574.769 | 6,590,111.555 | 6,533,503.341 | 6,570,486.048 | 6,498,858.712 | 6,526,818.676 | 6,475,624.778 | 6,603,044.559 | 6,542,625.504 | 6,396,860.785 | 6,272,042.778 | 6,351,576.347 | 6,341,543.964 | 6,341,432.165 | 6,480,146.83 | 6,363,879.348 | 6,264,426.135 | 6,301,207.97 | 6,242,470.076 | 6,250,705.594 | 6,199,962.513 | 6,068,946.752 | 5,931,973.596 | 5,916,277.8 | 5,803,692.697 | 5,688,106.067 | 5,566,878.316 | 5,498,074.476 | 5,353,903.655 | 5,113,151.455 | 4,887,804.3 | 4,842,086.758 | 4,684,338.963 | 4,497,181.043 | 4,323,365.399 | 4,286,041.251 | 4,153,994.269 | 4,050,611.748 | 3,908,946.874 | 3,873,816.058 | 3,798,836.464 | 3,687,786.253 | 3,634,213.081 | 3,620,601.214 | 3,534,186.187 | 3,449,047.735 | 3,357,591.7 | 3,286,636.129 | 3,198,545.301 | 3,117,189.896 | 1,482,284.495 | 1,448,302.361 | 1,421,976.523 | 1,389,658.724 | 1,372,622.428 | 1,350,091.764 | 1,301,278.917 | 1,288,250.687 | 1,275,148.83 | 1,260,300.766 | 1,255,608.833 | 1,244,086.35 | 1,228,180.79 |
Total Liabilities & Shareholders Equity
| 8,549,425.584 | 7,762,204.884 | 7,631,430.778 | 4,416,248.814 | 7,670,039.513 | 7,752,976.383 | 7,651,003.801 | 7,785,937.509 | 7,784,914.281 | 7,939,439.735 | 8,038,142.932 | 8,064,063.8 | 7,995,345.594 | 7,850,048.623 | 7,788,743.6 | 7,849,904 | 7,919,316.33 | 8,046,010.8 | 8,281,393.134 | 8,088,728.105 | 7,934,238.043 | 8,026,883.438 | 7,387,374.444 | 7,340,298.356 | 7,568,155.601 | 7,603,485.808 | 7,335,236.005 | 7,184,955.129 | 7,158,366.04 | 7,265,072.532 | 7,088,395.21 | 6,889,618.94 | 6,591,655.729 | 6,553,073.534 | 6,147,969.195 | 6,066,218.505 | 5,880,950.494 | 5,792,625.656 | 5,499,725.186 | 5,404,979.951 | 5,207,618.799 | 5,134,334.751 | 4,921,856.148 | 4,796,787.746 | 4,763,292.395 | 4,688,369.609 | 4,515,954.821 | 4,508,848.639 | 4,443,460.112 | 4,387,744.921 | 4,254,864.58 | 4,195,269.294 | 4,082,822.579 | 3,995,865.002 | 1,587,651.889 | 1,553,067.847 | 1,540,340.567 | 1,494,012.504 | 1,477,587.635 | 1,469,361.961 | 1,429,707.774 | 1,415,719.121 | 1,413,034.664 | 0 | 1,384,739.657 | 1,375,053.62 | 1,393,552.76 |