Samyung Trading Co., Ltd.
KRX:002810.KS
12740 (KRW) • At close November 14, 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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 29,418.96 | 47,432.871 | 39,571.378 | 45,399.524 | 43,279.838 | 46,763.118 | 29,706.282 | 33,990.523 | 37,753.693 | 47,429.626 | 47,374.875 | 40,742.613 | 39,494.669 | 42,680.014 | 45,552.948 | 49,787.34 | 55,148.637 | 37,118.954 | 31,925.985 | 18,421.107 | 15,575.767 | 12,407.701 | 23,265.302 | 25,941.353 | 27,304.563 | 26,002.861 | 32,453.645 | 35,558.317 | 56,850.523 | 56,720.601 | 57,288.876 | 56,591.308 | 42,578.684 | 37,845.895 | 39,312.28 | 33,630.996 | 32,251.638 | 33,201.516 | 37,630.336 | 6,248.909 | 9,673.098 | 4,814.548 | 4,852.445 | 6,994.553 | 5,372.397 | 4,736.72 | 4,129.817 | 3,361.953 | 2,361.803 | 3,900.649 | 3,004.846 | 6,157.897 | 5,187.157 | 6,279.169 | 6,014.46 | 2,342.509 | 4,550 | 3,249.223 | 4,701.111 | 2,739.526 | 1,489.371 | 4,671.388 | 3,260.288 | 1,436.892 | 1,718.187 | 3,076.301 | 2,369.845 |
Short Term Investments
| 234,566.374 | 207,010.411 | 203,971.493 | 200,069.605 | 191,775.115 | 170,132.313 | 178,236.388 | 156,706.958 | 140,887.223 | 124,428.481 | 130,437.981 | 144,280.536 | 148,265.714 | 140,527.753 | 141,277.071 | 147,802.119 | 134,955.317 | 152,733.602 | 160,941.865 | 146,484.756 | 144,819.549 | 144,848.011 | 138,956.015 | 133,900.878 | 120,424.213 | 87,151.504 | 77,738.878 | 76,616.79 | 43,863.103 | 44,375.391 | 43,943.871 | 39,885.211 | 52,856.214 | 51,825.403 | 51,563.699 | 45,915.436 | 43,442.053 | 40,245.392 | 33,751.702 | 55,089.239 | 49,863.584 | 44,963.652 | 45,804.356 | 42,225.273 | 34,358.502 | 35,593.323 | 32,354.135 | 25,192.12 | 16,449.11 | 15,141.807 | 16,946.419 | 15,815.871 | 18,161.016 | 17,082.558 | 17,648.109 | 19,188.988 | 19,014.476 | 18,682.454 | 20,050.047 | 14,936.755 | 18,613.407 | 21,894.585 | 21,582.916 | 25,630.796 | 26,409.857 | 23,954.101 | 22,279.377 |
Cash and Short Term Investments
| 263,985.334 | 254,443.283 | 243,542.872 | 245,469.129 | 235,054.953 | 216,895.43 | 207,942.67 | 190,697.481 | 178,640.916 | 171,858.107 | 177,812.856 | 185,023.15 | 187,760.383 | 183,207.767 | 186,830.018 | 197,589.459 | 190,103.954 | 189,852.556 | 192,867.851 | 164,905.862 | 160,395.316 | 157,255.712 | 162,221.317 | 159,842.231 | 147,728.776 | 113,154.365 | 110,192.523 | 112,175.107 | 100,713.626 | 101,095.992 | 101,232.747 | 96,476.519 | 95,434.898 | 89,671.298 | 90,875.98 | 79,546.432 | 75,693.691 | 73,446.908 | 71,382.038 | 61,338.148 | 59,536.682 | 49,778.2 | 50,656.801 | 49,219.826 | 39,730.899 | 40,330.043 | 36,483.952 | 28,554.073 | 18,810.913 | 19,042.456 | 19,951.265 | 21,973.768 | 23,348.173 | 23,361.727 | 23,662.569 | 21,531.497 | 23,564.476 | 21,931.677 | 24,751.158 | 17,676.281 | 20,102.778 | 26,565.973 | 24,843.204 | 27,067.688 | 28,128.044 | 27,030.402 | 24,649.222 |
Net Receivables
| 115,643.683 | 108,677.051 | 112,699.054 | 116,975.065 | 107,021.281 | 100,245.923 | 106,948.017 | 105,416.688 | 112,854.676 | 106,124.346 | 102,272.34 | 93,439.291 | 94,916.112 | 88,821.583 | 80,957.27 | 81,597.62 | 71,859.477 | 86,708.796 | 78,890.188 | 56,448.684 | 64,484.377 | 81,122.042 | 56,923.995 | 65,832.968 | 67,372.342 | 118,180.65 | 66,283.883 | 70,591.008 | 60,679.781 | 59,584.741 | 58,100.374 | 52,205.882 | 53,671.632 | 52,103.763 | 52,252.335 | 56,385.453 | 57,420.428 | 58,833.111 | 61,693.475 | 66,621.207 | 70,644.62 | 69,954.595 | 66,950.022 | 71,387.233 | 0 | 0 | 71,264.805 | 77,978.514 | 76,506.961 | 80,355.806 | 0 | 0 | 0 | 66,210.172 | 59,926.278 | 0 | 0 | 62,086.382 | 55,027.92 | 54,559.709 | 67,678.128 | 64,726.27 | 55,900.407 | 51,186.734 | 0 | 55,377.799 | 52,397.718 |
Inventory
| 41,777.523 | 43,385.747 | 39,655.055 | 39,005.917 | 38,404.441 | 40,948.845 | 39,827.15 | 40,927.787 | 47,028.942 | 45,139.737 | 45,598.169 | 42,359.394 | 37,531.323 | 35,932.554 | 35,726.473 | 30,452.726 | 31,722.946 | 34,993.153 | 33,400.11 | 11,128.846 | 14,102.668 | 13,643.764 | 15,435.135 | 12,930.35 | 15,053.01 | 15,818.001 | 13,104.937 | 9,139.641 | 10,407.921 | 9,967.661 | 10,938.806 | 9,872.167 | 11,719.391 | 11,382.944 | 10,415.756 | 13,077.075 | 13,580.562 | 14,915.416 | 17,027.407 | 13,702.563 | 16,897.405 | 17,634.712 | 19,574.643 | 15,099.314 | 13,861.445 | 13,507.907 | 15,881.464 | 12,439.885 | 14,014.107 | 19,904.251 | 17,542.634 | 14,935.45 | 13,406.274 | 10,914.13 | 12,405.829 | 11,804.921 | 10,178.975 | 9,343.963 | 7,942.996 | 7,396.056 | 13,223.127 | 11,561.948 | 11,235.22 | 9,046.126 | 8,155.254 | 6,820.193 | 7,386.936 |
Other Current Assets
| 18,465.893 | 35,707.546 | 15,295.521 | 18,339.158 | 19,595.14 | 43,327.932 | 29,094.01 | 17,364.688 | 17,978.484 | 41,182.966 | 10,933.836 | 14,745.454 | 105,230.621 | 32,349.364 | 8,841.258 | 8,419.839 | 8,302.946 | 10,967.482 | 8,225.34 | 8,303.748 | 7,232.181 | 21,380.474 | 5,872.88 | 5,476.712 | 5,881.403 | 50,342.038 | 5,008.248 | 5,534.637 | 20,123.194 | 7,810.577 | 1,301.395 | 6,522.389 | 1,422.288 | 15,147.719 | 1,613.451 | 10,262.353 | 1,387.556 | 5,318.925 | 1,519.748 | 6,914.109 | 1,248.387 | 7,391.84 | 1,430.296 | 1,519.675 | 77,522.877 | 81,961.776 | 71,264.805 | 77,978.515 | 76,506.963 | 80,355.807 | 73,435.936 | 64,990.256 | 64,943.411 | 66,210.173 | 59,926.279 | 56,258.784 | 61,703.365 | 62,086.384 | 55,027.922 | 54,559.711 | 67,678.127 | 64,726.271 | 55,900.408 | 51,186.733 | 55,394.701 | 55,377.8 | 52,397.719 |
Total Current Assets
| 439,872.433 | 442,213.627 | 411,192.502 | 414,369.33 | 394,497.276 | 401,418.13 | 367,906.366 | 351,595.878 | 353,594.258 | 364,305.156 | 336,617.2 | 332,418.659 | 330,522.328 | 340,311.268 | 310,547.003 | 316,003.49 | 299,763.118 | 317,917.993 | 312,404.011 | 237,787.141 | 243,214.542 | 251,254.795 | 237,453.327 | 241,082.261 | 233,035.531 | 244,906.855 | 191,589.591 | 190,273.067 | 188,924.522 | 178,458.971 | 171,573.322 | 165,076.957 | 162,248.209 | 168,305.724 | 155,157.521 | 159,271.313 | 148,082.237 | 152,365.86 | 151,474.168 | 148,427.527 | 148,178.594 | 144,610.847 | 138,463.262 | 137,076.048 | 131,115.221 | 135,799.726 | 123,630.221 | 118,972.473 | 109,331.983 | 119,302.514 | 110,929.835 | 101,899.474 | 101,697.858 | 100,486.03 | 95,994.677 | 89,595.202 | 95,446.816 | 93,362.024 | 87,722.076 | 79,632.048 | 101,004.032 | 102,854.192 | 91,978.832 | 87,300.547 | 91,677.999 | 89,228.395 | 84,433.877 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 64,729.384 | 63,858.531 | 65,072.19 | 65,493.043 | 60,269.507 | 61,396.842 | 62,785.855 | 65,151.226 | 65,626.637 | 66,999.675 | 65,436.359 | 66,276.733 | 63,582.415 | 65,676.936 | 67,130.268 | 75,047.713 | 76,855.912 | 88,949.362 | 87,646.484 | 26,728.563 | 26,974.049 | 27,181.616 | 26,998.775 | 27,063.718 | 27,207.394 | 27,314.279 | 27,202.378 | 27,315.9 | 27,348.819 | 27,653.575 | 27,760.574 | 27,803.395 | 27,876.853 | 27,830.452 | 28,098.851 | 28,261.551 | 28,400.599 | 28,390.451 | 27,860.057 | 27,924.4 | 28,026.452 | 28,291.574 | 28,493.085 | 28,636.734 | 28,915.979 | 29,062.553 | 29,056.581 | 19,565.598 | 19,757.531 | 19,856.583 | 19,947.542 | 19,888.4 | 19,952.264 | 19,994.016 | 20,108.23 | 20,161.439 | 20,297.99 | 20,403.485 | 20,533.074 | 20,667.399 | 20,798.524 | 20,801.058 | 20,908.617 | 21,042.59 | 21,169.449 | 21,106.049 | 21,193.257 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,960.005 | 2,930.17 | 2,923.738 | 2,981.523 | 2,823.187 | 2,874.437 | 2,895.988 | 2,936.182 | 2,968.24 | 3,153.335 | 3,195.531 | 3,187.243 | 3,222.753 | 3,245.839 | 3,438.75 | 3,539.286 | 3,678.672 | 3,805.79 | 3,859.659 | 2,429.873 | 2,431.545 | 2,450.088 | 2,442.361 | 2,442.991 | 2,459.242 | 2,462.152 | 2,442.825 | 1,962.161 | 1,956.365 | 1,948.684 | 2,020.531 | 2,003.56 | 2,029.464 | 2,039.007 | 2,048.302 | 2,067.204 | 2,055.551 | 2,055.638 | 2,064.599 | 2,053.021 | 2,038.241 | 2,061.648 | 2,069.785 | 2,076.639 | 2,106.154 | 1,068.231 | 1,054.314 | 1,498.968 | 482.078 | 482.078 | 482.208 | 0 | 0.413 | 0.826 | 1.238 | 1.65 | 3.15 | 4.65 | 6.15 | 7.65 | 9.15 | 10.65 | 12.15 | 13.65 | 15.15 | 16.65 | 18.15 |
Goodwill and Intangible Assets
| 2,960.005 | 2,930.17 | 2,923.738 | 2,981.523 | 2,823.187 | 2,874.437 | 2,895.988 | 2,936.182 | 2,968.24 | 3,153.335 | 3,195.531 | 3,187.243 | 3,222.753 | 3,245.839 | 3,438.75 | 3,539.286 | 3,678.672 | 3,805.79 | 3,859.659 | 2,429.873 | 2,431.545 | 2,450.088 | 2,442.361 | 2,442.991 | 2,459.242 | 2,462.152 | 2,442.825 | 1,962.161 | 1,956.365 | 1,948.684 | 2,020.531 | 2,003.56 | 2,029.464 | 2,039.007 | 2,048.302 | 2,067.204 | 2,055.551 | 2,055.638 | 2,064.599 | 2,053.021 | 2,038.241 | 2,061.648 | 2,069.785 | 2,076.639 | 2,106.154 | 1,068.231 | 1,054.314 | 1,498.968 | 482.078 | 482.078 | 482.208 | 16,699.373 | 0.413 | 0.826 | 1.238 | 1.65 | 3.15 | 4.65 | 6.15 | 7.65 | 9.15 | 10.65 | 12.15 | 13.65 | 15.15 | 16.65 | 18.15 |
Long Term Investments
| 206,183.901 | 193,191.426 | 195,939.193 | -35,488.27 | -38,076.451 | -20,510.981 | -12,150.318 | 10,775.966 | 13,794.186 | 14,194.412 | 19,486.398 | 495.924 | -17,734.543 | -18,643.284 | -9,074.671 | -28,440.216 | -11,787.307 | -39,738.047 | -54,716.117 | -10,886.369 | -20,417.221 | -29,371.685 | -19,936.298 | -22,782.361 | -5,174.088 | 11,968.427 | 62,955.576 | 62,100.671 | 84,395.938 | 86,218.857 | 89,379.466 | 84,898.769 | 66,317.427 | 61,217.849 | 65,026.94 | 73,084.014 | 78,228.762 | 76,538.909 | 80,205.758 | 51,538.98 | 59,193.539 | 59,178.492 | 58,663.516 | 59,424.234 | 71,323.407 | 60,645.046 | 63,296.191 | 58,482.622 | 64,084.824 | 66,366.25 | 65,605.105 | 79,714.88 | 69,124.851 | 69,006.566 | 65,089.9 | 62,983.291 | 59,727.094 | 61,089.258 | 55,257.204 | 59,550.196 | 47,223.051 | 43,702.137 | 38,518.169 | 35,327.422 | 32,374.923 | 32,939.297 | 32,812.108 |
Tax Assets
| 23,469.672 | -2,930.17 | -0 | 224,140.35 | 216,256.334 | 20,510.981 | 12,150.318 | 0 | 0 | 0 | 153,360.242 | 164,961.818 | 168,334.26 | 160,887.722 | 160,457.983 | 159,914.749 | 147,120.439 | 152,733.602 | 160,941.865 | 147,024.456 | 145,359.249 | 145,368.383 | 139,536.627 | 134,421.25 | 120,884.585 | 87,611.876 | 78,422.452 | 77,070.162 | 44,316.475 | 44,838.981 | 44,389.043 | 40,916.198 | 53,357.211 | 52,531.4 | 52,545.938 | 46,625.991 | 44,152.608 | 40,955.947 | 34,672.257 | 56,009.794 | 50,744.139 | 0 | 46,659.911 | 0 | 35,207.482 | 36,442.303 | 33,183.115 | 25,921.1 | 0 | 15,971.287 | 0 | 185.479 | 237.857 | 387.137 | 290.704 | 313.983 | 270.134 | 582.356 | 819.943 | 1,077.517 | 595.947 | 213.223 | 60.207 | 26,554.258 | 27,333.319 | 24,884.563 | 23,302.839 |
Other Non-Current Assets
| -22,822.817 | 3,423.689 | 484.897 | 1.674 | 1.684 | 174,148.309 | 190,619.855 | 181,740.123 | 165,364.797 | 148,888.023 | 720.743 | 718.723 | 708.125 | 0.33 | 732.191 | 1,005.271 | 943.736 | 947.236 | 805.756 | 2.5 | 2.5 | 2.501 | 2.499 | 2.5 | 2.5 | 2.501 | 2.501 | 2.5 | 2.5 | 2.501 | 2.5 | 2.501 | 2.501 | 2.5 | 2.5 | 2.5 | 2.501 | 0.001 | 2.5 | 2.501 | 5.001 | 45,819.207 | 5 | 43,074.253 | 5.001 | 5.001 | 7.5 | 10.501 | 17,268.09 | 0.001 | 16,956.919 | 414.989 | 19,434.986 | 18,481.527 | 19,047.078 | 20,688.082 | 20,413.327 | 20,081.304 | 21,455.897 | 16,344.605 | 20,012.257 | 23,293.435 | 22,951.766 | 445.388 | 445.389 | 445.389 | 434.889 |
Total Non-Current Assets
| 274,520.145 | 260,473.646 | 264,420.019 | 257,128.319 | 241,274.262 | 238,419.587 | 256,301.697 | 260,603.496 | 247,753.86 | 233,235.445 | 242,199.272 | 235,640.44 | 218,113.01 | 211,167.543 | 222,684.522 | 211,066.803 | 216,811.452 | 206,697.944 | 198,537.647 | 165,299.024 | 154,350.123 | 145,630.903 | 149,043.965 | 141,148.098 | 145,379.633 | 129,359.235 | 171,025.732 | 168,451.394 | 158,020.097 | 160,662.598 | 163,552.114 | 155,624.423 | 149,583.456 | 143,621.208 | 147,722.532 | 150,041.26 | 152,840.021 | 147,940.946 | 144,805.171 | 137,528.696 | 140,007.372 | 135,350.921 | 135,891.296 | 133,211.86 | 137,558.023 | 127,223.134 | 126,597.701 | 105,478.789 | 101,592.523 | 102,676.199 | 102,991.774 | 116,903.121 | 108,750.371 | 107,870.072 | 104,537.15 | 104,148.445 | 100,711.695 | 102,161.053 | 98,072.268 | 97,647.367 | 88,638.929 | 88,020.503 | 82,450.909 | 83,383.308 | 81,338.23 | 79,391.948 | 77,761.243 |
Total Assets
| 714,392.578 | 702,687.273 | 675,612.521 | 671,497.649 | 635,771.538 | 639,837.718 | 624,208.063 | 612,199.374 | 601,348.118 | 597,540.601 | 578,816.472 | 568,059.099 | 548,635.338 | 551,478.81 | 533,231.525 | 527,070.293 | 516,574.57 | 524,615.937 | 510,941.658 | 403,086.164 | 397,564.665 | 396,885.697 | 386,497.292 | 382,230.359 | 378,415.165 | 374,266.09 | 362,615.324 | 358,724.461 | 346,944.619 | 339,121.57 | 335,125.436 | 320,701.379 | 311,831.665 | 311,926.932 | 302,880.054 | 309,312.573 | 300,922.258 | 300,306.806 | 296,279.339 | 285,956.223 | 288,185.966 | 279,961.767 | 274,354.559 | 270,287.908 | 268,673.244 | 263,022.86 | 250,227.922 | 224,451.261 | 210,924.505 | 221,978.713 | 213,921.609 | 218,802.595 | 210,448.229 | 208,356.102 | 200,531.827 | 193,743.647 | 196,158.511 | 195,523.077 | 185,794.346 | 177,279.415 | 189,642.961 | 190,874.695 | 174,429.741 | 170,683.857 | 173,016.229 | 168,620.343 | 162,195.12 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 78,023.579 | 76,141.414 | 72,432.331 | 75,090.139 | 58,485.082 | 59,245.12 | 58,427.843 | 54,929.237 | 62,299.495 | 57,926.957 | 54,873.598 | 58,176.932 | 54,317.266 | 58,434.395 | 47,241.66 | 51,696.608 | 45,979.983 | 53,880.078 | 48,504.875 | 24,405.656 | 26,741.333 | 27,144.809 | 23,590.524 | 26,341.995 | 26,526.743 | 27,973.551 | 27,356.585 | 24,920.078 | 24,613.626 | 21,936.842 | 23,058.48 | 20,362.526 | 20,652.241 | 23,481.287 | 19,197.519 | 23,553.817 | 22,233.882 | 24,076.012 | 27,590.175 | 22,504.537 | 28,472.19 | 24,930.555 | 26,262.069 | 26,327.342 | 27,223.796 | 25,673.959 | 20,050.083 | 27,486.985 | 22,969.531 | 22,742.283 | 26,691.029 | 21,491.948 | 23,304.436 | 23,036.432 | 21,104.206 | 18,543.22 | 19,463.495 | 23,401.995 | 21,201.585 | 14,883.842 | 19,914.766 | 21,623.604 | 18,754.954 | 16,357.507 | 18,394.079 | 16,936.072 | 19,616.409 |
Short Term Debt
| 17,284.235 | 17,654.215 | 17,606.088 | 21,420.306 | 18,762.151 | 20,880.076 | 19,744.845 | 14,987.225 | 14,964.418 | 16,158.269 | 13,336.769 | 10,808.677 | 10,735.618 | 10,757.789 | 19,744.675 | 19,243.95 | 19,066.59 | 18,966.015 | 19,068.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,018.2 | 5,518.2 | 9,890.552 | 19,531.551 | 10,850.36 | 9,153.388 | 11,097.9 | 12,203.682 | 12,610.286 | 10,597.4 | 15,140.75 | 12,896.5 | 11,466.35 | 10,263.4 | 23,688.706 | 23,706.157 | 18,151.9 | 15,487.5 | 20,520.7 | 19,750 | 16,250 |
Tax Payables
| 3,043.638 | 2,713.558 | 1,722.347 | 2,984.204 | 3,726.642 | 5,236.737 | 4,774.669 | 4,152.936 | 6,687.421 | 9,870.227 | 6,369.429 | 5,339.605 | 6,905.551 | 7,774.449 | 3,894.038 | 2,529.605 | 2,230.73 | 4,245.355 | 4,912.83 | 1,440.475 | 4,024.852 | 8,056.318 | 9,253.811 | 9,363.952 | 8,679.384 | 9,449.271 | 1,663.304 | 893.058 | 2,533.726 | 3,594.814 | 3,347.203 | 3,081.44 | 2,040.764 | 2,428.656 | 1,586.995 | 1,451.758 | 1,386.052 | 1,673.904 | 1,220.874 | 1,591.459 | 1,751.799 | 2,648.248 | 1,801.711 | 1,350.784 | 1,648.263 | 2,914.721 | 2,251.064 | 2,480.159 | 693.723 | 1,963.756 | 2,184.006 | 2,271.371 | 1,203.586 | 1,179.19 | 957.03 | 768.424 | 429.045 | 661.535 | 680.469 | 826.873 | 921.537 | 1,140.224 | 1,355.771 | 1,170.151 | 393.893 | 694.708 | 878.845 |
Deferred Revenue
| 0 | 125.504 | 83.724 | 18,203.599 | 15,602.514 | 711.232 | 1,236.672 | 490.779 | 212.807 | 181.818 | 17,849.583 | 16,718.095 | 17,824.745 | 28,911.585 | 15,505.848 | 11,343.929 | 9,817.792 | 19,404.476 | 4,912.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,769.275 | 2,480.159 | 1,975.716 | 3,127.363 | 2,184.006 | 2,271.371 | 2,580.406 | 1,179.19 | 3,224.852 | 1,885.336 | 429.045 | 661.535 | 2,910.238 | 2,213.039 | 921.537 | 2,379.056 | 2,332.158 | 2,011.454 | 1,265.961 | 694.708 | 878.845 |
Other Current Liabilities
| 15,531.945 | 26,233.852 | 11,991.035 | 15,219.396 | 11,875.872 | 23,084.398 | 13,902.657 | 11,459.843 | 11,251.857 | 20,938.281 | 11,480.153 | 11,378.49 | 10,919.194 | 21,137.137 | 11,611.81 | 8,814.325 | 7,587.063 | 15,159.121 | 11,393.951 | 2,480.375 | 2,175.658 | 7,679.204 | 2,018.295 | 1,999.12 | 1,887.253 | 6,451.432 | 2,406.619 | 2,557.964 | 2,210.288 | 6,518.143 | 1,818.031 | 2,491.423 | 1,945.159 | 5,835.636 | 2,155.459 | 1,824.556 | 1,419.378 | 4,640.555 | 2,367.28 | 1,927.643 | 1,408.622 | 3,403.452 | 1,590.619 | 1,411.935 | 1,362.744 | 3,276.397 | 1,518.211 | 2,143.752 | 1,281.992 | 1,163.608 | 1,406.723 | 1,693.457 | 1,376.819 | 1,074.652 | 2,267.821 | 1,116.911 | 1,168.262 | 1,187.807 | 2,229.77 | 1,386.167 | 1,352.256 | 1,238.831 | 976.386 | 841.301 | 872.069 | 1,062.756 | 5,815.997 |
Total Current Liabilities
| 113,883.396 | 122,743.039 | 103,835.525 | 114,714.044 | 92,849.748 | 109,157.564 | 98,086.686 | 86,020.021 | 95,415.998 | 105,075.553 | 86,059.949 | 85,703.704 | 82,877.629 | 98,103.769 | 82,492.182 | 82,284.488 | 74,864.365 | 92,250.569 | 81,190.246 | 28,326.506 | 32,941.843 | 42,880.331 | 34,862.631 | 37,705.067 | 37,093.38 | 43,874.254 | 31,426.507 | 28,371.1 | 29,357.64 | 32,049.799 | 28,223.714 | 25,935.389 | 24,638.164 | 31,745.579 | 22,939.973 | 26,830.131 | 25,039.312 | 30,390.471 | 31,178.329 | 26,023.639 | 31,632.611 | 30,982.255 | 29,654.399 | 29,090.061 | 30,234.803 | 31,865.077 | 24,837.558 | 37,629.096 | 34,835.798 | 45,401.198 | 41,132.118 | 34,610.164 | 36,982.741 | 37,493.956 | 36,939.343 | 31,025.955 | 36,201.552 | 38,147.837 | 35,578.174 | 27,360.282 | 45,877.265 | 47,708.816 | 39,239.011 | 33,856.459 | 40,180.741 | 38,443.536 | 42,561.251 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,586.269 | 4,577.211 | 4,888.737 | 1,668.537 | 1,867.1 | 2,099.975 | 2,347.696 | 7,342.803 | 8,043.524 | 8,755.793 | 9,472.1 | 10,190.419 | 10,897.643 | 11,611.555 | 12,329.647 | 12,472.332 | 13,171.36 | 13,909.389 | 14,435.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.9 | 27.55 | 36.65 | 41.2 | 45.75 | 50.3 | 54.85 | 59.4 | 63.95 | 68.5 | 73.05 | 76.2 | 79.15 | 82.1 | 91 | 91 | 91 | 91 | 91 | 91 | 59 |
Deferred Revenue Non-Current
| 0 | 1,492.161 | 10.883 | 27.207 | 963.532 | 979.857 | 996.181 | 1,012.506 | 1,028.83 | 125.155 | 141.48 | 157.804 | 174.129 | 190.453 | 206.778 | 223.102 | 239.427 | 255.751 | 272.076 | 288.4 | 304.725 | 321.049 | 337.374 | 353.698 | 370.023 | 386.348 | 402.672 | 418.997 | 435.321 | 451.646 | 467.97 | 484.295 | 500.619 | 516.944 | 533.268 | 549.593 | 565.918 | 582.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,476.433 | 178.386 | 0 | 0 | 5,490.857 | 0 | 5,786.797 | 0 | 0 | 0 | 0 | 0 | 0 | 5,761.167 | 0 | 6,198.663 | 6,165.567 | 5,916.025 | 6,052.791 | 5,448.741 | 811.651 |
Deferred Tax Liabilities Non-Current
| 0 | 9,757.752 | 9,045.884 | 9,514.185 | 9,237.743 | 9,099.568 | 8,980.347 | 19,879.848 | 16,827.575 | 15,668.356 | 17,361.51 | 16,220.833 | 14,057.073 | 13,465.197 | 15,186.811 | 14,280.349 | 15,117.705 | 15,506.553 | 14,812.338 | 16,810.357 | 15,703.841 | 14,735.118 | 14,917.319 | 13,682.938 | 14,793.88 | 13,307.23 | 18,806.799 | 19,289.101 | 17,401.209 | 16,035.777 | 16,699.589 | 14,730.069 | 15,299.421 | 14,502.307 | 15,154.435 | 15,556.183 | 15,783.196 | 14,884.067 | 14,432.771 | 13,447.614 | 13,850.419 | 12,849.979 | 12,897.939 | 12,549.86 | 13,316.478 | 12,134.043 | 11,853.764 | 7,653.071 | 7,553.316 | 7,745.282 | 11,528.921 | 11,593.239 | 9,961.01 | 9,963.73 | 8,796.14 | 8,812.8 | 8,275.307 | 8,259.677 | 7,209.767 | 7,243.243 | 6,694.393 | 6,687.616 | 5,050.403 | 5,768.132 | 5,273.866 | 4,998.617 | 3,628.973 |
Other Non-Current Liabilities
| 12,688.451 | 12,019.11 | 2,220.004 | 2,122.207 | 1,768.054 | 1,768.001 | 1,763.908 | 2,114.208 | 1,808.04 | 1,727.4 | 1,602.4 | 1,727.406 | 1,602.4 | 1,602.399 | 1,733.9 | 2,640.309 | 2,599.393 | 2,459.262 | 2,647.65 | 2,201.531 | 2,034.955 | 2,042.358 | 1,859.46 | 2,614.431 | 17,668.003 | 2,381.765 | 21,539.931 | 23,310.859 | 21,302.823 | 19,433.563 | 3,023.078 | 18,164.504 | 18,721.507 | 18,092.042 | 2,631.26 | 4,379.006 | 20,478.056 | 21,583.979 | 5,473.85 | 19,507.214 | 6,472.236 | 19,187.295 | 19,106.678 | 19,304.712 | 6,753.427 | 6,684.414 | 0 | 5,631.195 | 5,646.926 | 5,678.794 | 0.001 | 5,477.67 | 5,786.796 | 5,705.338 | 5,657.983 | 5,408.65 | 5,966.821 | 5,919.348 | 5,960.63 | 5,761.166 | 6,230.983 | 0.001 | 6,165.566 | 0.001 | 0.001 | 5,448.74 | 0.001 |
Total Non-Current Liabilities
| 17,274.72 | 16,596.321 | 16,165.508 | 13,332.136 | 13,836.429 | 13,947.401 | 14,088.131 | 30,349.366 | 27,707.97 | 26,276.705 | 28,577.49 | 28,296.463 | 26,731.245 | 26,869.605 | 29,457.137 | 29,616.092 | 31,127.886 | 32,130.955 | 32,167.611 | 19,300.288 | 18,043.52 | 17,098.525 | 17,114.153 | 16,651.067 | 17,668.003 | 16,075.342 | 21,539.931 | 23,310.859 | 21,302.823 | 19,433.563 | 20,190.637 | 18,164.504 | 18,721.507 | 18,092.042 | 18,318.963 | 20,484.783 | 20,478.056 | 21,583.979 | 19,906.621 | 19,507.214 | 20,322.655 | 19,187.295 | 19,106.678 | 19,304.712 | 20,069.905 | 18,818.457 | 18,344.097 | 13,490.202 | 13,236.892 | 13,465.276 | 17,065.529 | 17,121.209 | 15,802.656 | 15,728.468 | 14,518.073 | 14,289.95 | 14,315.178 | 14,255.225 | 13,249.547 | 13,086.509 | 13,016.376 | 12,977.28 | 11,306.969 | 11,775.158 | 11,417.658 | 10,538.357 | 4,499.625 |
Total Liabilities
| 131,158.116 | 139,339.361 | 120,001.033 | 128,046.181 | 106,686.177 | 123,104.965 | 112,174.818 | 116,369.387 | 123,123.968 | 131,352.258 | 114,637.44 | 114,000.167 | 109,608.874 | 124,973.374 | 111,949.319 | 111,900.58 | 105,992.251 | 124,381.524 | 113,357.857 | 47,626.794 | 50,985.363 | 59,978.856 | 51,976.784 | 54,356.134 | 54,761.383 | 59,949.597 | 52,966.438 | 51,681.959 | 50,660.463 | 51,483.362 | 48,414.351 | 44,099.893 | 43,359.671 | 49,837.621 | 41,258.936 | 47,314.913 | 45,517.368 | 51,974.45 | 51,084.95 | 45,530.853 | 51,955.266 | 50,169.55 | 48,761.077 | 48,394.773 | 50,304.708 | 50,683.535 | 43,181.654 | 51,119.298 | 48,072.69 | 58,866.474 | 58,197.647 | 51,731.373 | 52,785.397 | 53,222.424 | 51,457.416 | 45,315.905 | 50,516.729 | 52,403.062 | 48,827.721 | 40,446.791 | 58,893.642 | 60,686.096 | 50,545.98 | 45,631.617 | 51,598.398 | 48,981.893 | 47,060.875 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 9,233.474 | 8,803.343 | 8,803.343 | 8,803.343 | 8,803.343 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,233.312 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 | 7,722.45 |
Retained Earnings
| 478,499.055 | 462,290.358 | 457,322.122 | 452,070.279 | 439,400.274 | 426,669.591 | 425,649.744 | 403,405.234 | 391,427.599 | 381,611.48 | 380,873.855 | 373,440.125 | 362,383.692 | 351,725.209 | 349,237.47 | 343,322.029 | 330,987.55 | 321,808.486 | 322,373.083 | 313,555.902 | 305,175.287 | 295,958.223 | 292,240.893 | 288,948.483 | 283,258.117 | 275,475.295 | 272,284.59 | 266,578.942 | 258,833.273 | 251,406.073 | 248,050.317 | 241,322.859 | 236,323.229 | 229,477.581 | 227,950.213 | 226,180.382 | 221,137.196 | 214,687.763 | 212,120.585 | 208,087.976 | 202,879.866 | 197,070.949 | 192,796.585 | 187,964.664 | 182,755.299 | 178,556.012 | 174,657.207 | 142,260.317 | 131,822.135 | 132,012.445 | 124,592.182 | 135,817.888 | 125,690.367 | 123,151.567 | 117,912.987 | 117,551.607 | 114,127.201 | 111,660.848 | 105,486.533 | 105,418.48 | 103,301.356 | 102,740.635 | 97,735.519 | 98,787.755 | 95,454.586 | 93,675.205 | 89,476.699 |
Accumulated Other Comprehensive Income/Loss
| 28,031.599 | 26,394.701 | 24,336.97 | 25,706.258 | 25,095.398 | 26,679.655 | 23,706.893 | 30,504.918 | 26,726.498 | 25,073.285 | 23,604.188 | 22,042.597 | 19,097.701 | 18,589.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,203.652 | 10,802.161 | 28,270.485 | 3,532.024 | 29,028.913 | 3,532.024 | 3,532.024 | 3,532.024 | 3,532.024 | 29,006.8 | 3,532.024 | 3,532.024 | 3,529.394 | 22,520.731 | 3,529.394 | 21,655.024 | 9,443.435 | 9,465.211 | 29,002.388 | 9,171.045 | 16,842.672 | 9,194.061 | 12,367.89 | 29,989.079 | 13,536.958 | 13,536.958 | 28,458.272 | 13,536.958 | 13,536.958 | 27,379.151 | 13,536.958 | 13,536.958 | 8,597.023 | 23,733.708 | 24,788.013 | 8,597.023 | 8,597.023 | 8,597.023 | 24,251.127 | 8,597.023 | 8,597.023 | 8,597.023 | 23,999.409 | 8,597.023 | 26,787.305 | 24,979.486 | 23,597.933 | 23,071.646 | 23,029.68 | 23,099.793 | 23,131.78 | 23,253.334 | 23,972.465 | 23,982.112 | 23,161.424 | 23,153.685 | 23,792.131 | 23,736.718 | 23,757.642 | 23,691.694 | 19,725.515 | 19,725.515 | 18,425.792 | 18,542.035 | 18,240.795 | 18,240.795 | 17,935.096 |
Total Shareholders Equity
| 526,967.78 | 509,122.185 | 502,096.218 | 490,943.526 | 477,662.661 | 466,516.235 | 462,523.626 | 447,077.141 | 431,321.086 | 419,851.754 | 417,739.893 | 408,744.572 | 394,629.442 | 383,479.414 | 379,258.277 | 374,210.527 | 371,410.051 | 362,599.816 | 360,687.004 | 354,791.015 | 345,930.905 | 336,147.242 | 333,799.037 | 327,170.874 | 322,934.556 | 313,604.392 | 308,976.173 | 306,336.924 | 295,624.894 | 287,018.536 | 286,063.918 | 275,997.084 | 267,835.4 | 261,444.601 | 260,971.538 | 261,327.389 | 254,778.321 | 247,727.565 | 244,605.023 | 239,864.436 | 235,705.188 | 229,231.515 | 225,029.306 | 221,325.536 | 217,775.916 | 211,768.81 | 206,488.452 | 173,331.963 | 162,851.815 | 163,112.238 | 155,723.962 | 167,071.222 | 157,662.832 | 155,133.679 | 149,074.411 | 148,427.742 | 145,641.782 | 143,120.016 | 136,966.625 | 136,832.624 | 130,749.321 | 130,188.6 | 123,883.761 | 125,052.24 | 121,417.831 | 119,638.45 | 115,134.245 |
Total Equity
| 583,234.462 | 563,347.912 | 555,611.488 | 543,451.469 | 529,085.361 | 516,732.753 | 512,033.245 | 495,829.987 | 478,224.15 | 466,188.343 | 464,179.033 | 454,058.931 | 439,026.464 | 426,505.436 | 421,282.206 | 415,169.713 | 410,582.319 | 400,234.412 | 397,583.802 | 355,459.37 | 346,579.302 | 336,906.841 | 334,520.507 | 327,874.226 | 323,653.782 | 314,316.493 | 309,648.886 | 307,042.502 | 296,284.157 | 287,638.208 | 286,711.085 | 276,601.486 | 268,471.994 | 262,089.311 | 261,621.118 | 261,997.659 | 255,404.89 | 248,332.356 | 245,194.389 | 240,425.37 | 236,230.699 | 229,792.217 | 225,593.482 | 221,893.135 | 218,368.537 | 212,339.325 | 207,046.268 | 173,331.963 | 162,851.815 | 163,112.238 | 155,723.962 | 167,071.222 | 157,662.832 | 155,133.679 | 149,074.411 | 148,427.742 | 145,641.782 | 143,120.016 | 136,966.625 | 136,832.624 | 130,749.321 | 130,188.6 | 123,883.761 | 125,052.24 | 121,417.831 | 119,638.45 | 115,134.245 |
Total Liabilities & Shareholders Equity
| 714,392.578 | 702,687.273 | 675,612.521 | 618,989.707 | 635,771.538 | 639,837.718 | 624,208.063 | 612,199.374 | 601,348.118 | 597,540.601 | 578,816.472 | 568,059.099 | 548,635.338 | 551,478.81 | 533,231.525 | 527,070.293 | 516,574.57 | 524,615.937 | 510,941.658 | 403,086.164 | 397,564.665 | 396,885.697 | 386,497.292 | 382,230.36 | 378,415.165 | 374,266.09 | 362,615.324 | 358,724.461 | 346,944.62 | 339,121.57 | 335,125.436 | 320,701.379 | 311,831.665 | 311,926.932 | 302,880.054 | 309,312.573 | 300,922.258 | 300,306.806 | 296,279.339 | 285,956.223 | 288,185.965 | 279,961.767 | 274,354.559 | 270,287.908 | 268,673.245 | 263,022.86 | 250,227.922 | 224,451.261 | 210,924.505 | 221,978.712 | 213,921.609 | 218,802.595 | 210,448.229 | 208,356.103 | 200,531.827 | 193,743.647 | 196,158.511 | 195,523.078 | 185,794.346 | 177,279.415 | 189,642.961 | 190,874.696 | 174,429.741 | 170,683.857 | 173,016.229 | 168,620.343 | 162,195.12 |