KUMHO Engineering & Construction Co., Ltd.
KRX:002990.KS
2745 (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 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 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 152,032.326 | 110,630.659 | 163,767.66 | 154,143.589 | 220,349.697 | 261,642.776 | 288,978.222 | 228,156.112 | 264,388.403 | 226,991.403 | 215,609.48 | 167,153.733 | 153,500.607 | 127,529.108 | 105,549.047 | 61,010.398 | 132,069.265 | 152,325.531 | 77,721.077 | 33,400.775 | 128,564.773 | 58,302.299 | 41,716.004 | 43,738.779 | 99,703.315 | 63,807.176 | 54,093.97 | 91,543.248 | 129,075.872 | 96,590.882 | 71,347.203 | 186,140.269 | 279,078.476 | 105,630.959 | 117,848.418 | 142,525.361 | 143,711.464 | 79,170.626 | 173,492.009 | 142,757.197 | 212,478.746 | 128,192.074 | 282,902.491 | 89,211 | 105,958 | 89,201 | 72,753.909 | 125,943 | 238,122 | 143,768 | 80,520.044 | 132,217 | 190,073 | 96,831 | 121,060.097 | 155,897.952 | 83,308.092 | 34,047.829 | 51,540.569 | 25,343.148 | 34,320.08 | 36,392.913 | 115,237.145 | 22,329.321 | 55,449.706 | 24,211.955 |
Short Term Investments
| 3,800 | 3,900 | 3,500 | 3,500 | 3,600 | 3,400 | 3,100 | 3,100 | 2,900 | 14,179 | 6,328.357 | 4,021.231 | 2,016.188 | 2,012 | 2,199.861 | 908.425 | 16,715.516 | 732.607 | 46,449 | 59,678.41 | 59,026 | 77,514.533 | 75,789 | 80,363.945 | 93,721.184 | 88,341 | 77,549.71 | 78,098.94 | 64,104.505 | 104,244.903 | 85,734.542 | 52,781.605 | 19,968.675 | 12,881.105 | 10,320.205 | 10,386.131 | 10,936.241 | 14,546.737 | 17,441.837 | 31,628.918 | 32,872.317 | 56,643.121 | 52,077.809 | 61,159 | 61,088 | 75,831 | 63,989.925 | 60,704 | 239,806 | 254,033 | 249,285.837 | 247,364 | 248,904 | 269,681 | 2,646,286.475 | 2,637,824.053 | 2,623,593.251 | 329,148.508 | 283,614.959 | 220,236.836 | 43,021.059 | 49,442.101 | 50,098.012 | 36,310.255 | 30,157.372 | 37,330.67 |
Cash and Short Term Investments
| 155,832.326 | 114,530.659 | 167,267.66 | 157,643.589 | 223,949.697 | 265,042.776 | 292,078.222 | 231,256.112 | 267,288.403 | 241,170.403 | 221,937.837 | 171,174.964 | 155,516.795 | 129,541.108 | 107,748.908 | 61,918.823 | 148,784.781 | 153,058.138 | 77,721.077 | 93,079.185 | 187,590.773 | 135,816.832 | 117,505.004 | 124,102.724 | 193,424.499 | 152,148.176 | 131,643.68 | 169,642.188 | 193,180.377 | 200,835.785 | 157,081.745 | 238,921.874 | 299,047.151 | 118,512.064 | 128,168.623 | 152,911.492 | 154,647.705 | 93,717.363 | 190,933.846 | 174,386.115 | 245,351.063 | 184,835.195 | 334,980.3 | 150,370 | 167,046 | 165,032 | 136,743.834 | 186,647 | 477,928 | 397,801 | 329,805.881 | 379,581 | 438,977 | 366,512 | 2,767,346.572 | 2,793,722.005 | 2,706,901.343 | 363,196.337 | 335,155.528 | 245,579.984 | 77,341.139 | 85,835.014 | 165,335.157 | 58,639.576 | 85,607.078 | 61,542.625 |
Net Receivables
| 632,074.521 | 692,751.533 | 646,912.347 | 490,393.032 | 427,168.257 | 421,997.273 | 386,920.417 | 409,646.583 | 419,798.12 | 438,650.293 | 436,871.743 | 469,837.221 | 463,456.874 | 437,537.077 | 433,117.613 | 405,611.381 | 387,195.399 | 343,614.433 | 432,086.076 | 405,719.162 | 358,096.789 | 236,155.99 | 271,379 | 440,578.919 | 265,726.858 | 477,744.988 | 341,361.884 | 433,622.193 | 270,115.88 | 301,282.732 | 407,239 | 453,760.618 | 289,876.872 | 346,468.273 | 387,023 | 337,691.949 | 374,624.427 | 411,112.349 | 444,843 | 495,686.72 | 437,692.653 | 462,094.482 | 422,961.519 | 488,633 | 684,455 | 762,084 | 0 | 815,529 | 0 | 0 | 0 | 1,106,176 | 1,066,171 | 1,117,336 | 1,233,330.016 | 0 | 0 | 1,373,221.136 | 1,307,191.578 | 1,212,489.549 | 1,150,754.204 | 0 | 0 | 779,089.01 | 647,452.731 | 601,438.568 |
Inventory
| 235,594.12 | 229,189.27 | 235,417.856 | 253,587.838 | 254,233.985 | 249,775.227 | 284,259.191 | 269,750.633 | 289,247.601 | 281,180.858 | 275,881.866 | 240,528.334 | 242,954.808 | 221,201.971 | 165,385.493 | 147,733.047 | 135,141.897 | 130,901.028 | 118,231.642 | 121,106.714 | 131,605.33 | 61,121.517 | 58,274.256 | 49,108.206 | 40,411.792 | 31,030.212 | 30,377.037 | 31,340.556 | 31,292.138 | 30,921.098 | 34,493.006 | 42,316.262 | 47,607.485 | 51,579.914 | 55,991.196 | 27,461.887 | 8,358.891 | 4,679.489 | 4,819.527 | 1,421.718 | 1,807.238 | 2,101.203 | 2,828.43 | 2,784 | 4,374 | 3,441 | 11,021.806 | 3,982 | 5,235 | 9,434 | 4,522.281 | 5,244 | 5,019 | 8,848 | 5,075.138 | 4,197.645 | 4,767.64 | 5,839.871 | 4,679.078 | 5,519.076 | 58,576.561 | 61,959.086 | 60,489.136 | 55,810.477 | 56,749.243 | 58,740.445 |
Other Current Assets
| 123,904.008 | 124,293.924 | 95,559.234 | 104,286.904 | 119,529.404 | 116,373.524 | 89,344.073 | 83,659.98 | 92,540.301 | 71,588.553 | 54,406.653 | 67,709.89 | 73,798.915 | 92,894.944 | 75,332.973 | 387,655.443 | 73,635.401 | 97,170.642 | 386,219.5 | 325,322.64 | 34,709.165 | 262,889.732 | 247,508.657 | 67,334.011 | 240,435.43 | 68,382.432 | 227,493.619 | 247,331.692 | 198,139.189 | 241,328.342 | 210,188.608 | 25,206.146 | 158,980.427 | 150,632.931 | 112,887.559 | 127,072.188 | 111,234.005 | 102,056.476 | 158,641.066 | 119,396.625 | 181,190.919 | 165,889.194 | 194,370.357 | 187,944 | 692,865 | 773,821 | 916,772.238 | 831,855 | 1,986,919 | 2,449,992 | 2,472,508.842 | 1,125,713 | 1,081,511 | 1,138,149 | 1,233,330.014 | 1,204,117.656 | 1,135,963.927 | 1,373,221.139 | 1,307,191.577 | 1,213,758.81 | 1,150,754.587 | 1,016,257.201 | 899,552.509 | 779,205.735 | 647,547.012 | 601,548.347 |
Total Current Assets
| 1,147,404.976 | 1,160,765.387 | 1,145,157.097 | 1,005,911.363 | 1,024,881.343 | 1,053,188.801 | 1,052,601.903 | 994,313.308 | 1,068,874.424 | 1,032,590.106 | 989,098.098 | 949,250.409 | 935,727.393 | 881,175.099 | 781,584.987 | 1,002,918.694 | 1,048,251.591 | 1,028,238.354 | 1,014,258.294 | 945,227.701 | 1,015,496.169 | 626,197.538 | 618,877.917 | 600,759.915 | 651,787.395 | 641,964.808 | 654,395.336 | 631,402.948 | 632,979.584 | 685,895.366 | 737,819.812 | 760,204.9 | 777,274.935 | 655,590.182 | 674,454.378 | 698,730.286 | 702,457.798 | 665,158.447 | 799,237.44 | 829,481.055 | 866,041.873 | 853,509.95 | 955,140.605 | 1,038,116 | 864,285 | 942,294 | 1,064,537.877 | 1,022,484 | 2,470,082 | 2,857,227 | 2,806,837.004 | 1,510,538 | 1,525,507 | 1,513,509 | 4,005,751.724 | 4,002,037.306 | 3,847,632.91 | 1,742,257.347 | 1,647,026.183 | 1,464,857.87 | 1,286,672.287 | 1,164,051.301 | 1,125,376.802 | 893,655.788 | 789,903.333 | 721,831.417 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,461.251 | 29,035.882 | 29,516.493 | 31,743.12 | 33,347.103 | 34,019.669 | 33,969.478 | 32,979.949 | 33,882.645 | 33,676.715 | 34,217.02 | 35,053.295 | 36,085.241 | 36,371.253 | 35,875.229 | 36,895.366 | 37,916.076 | 38,658.613 | 39,492.715 | 40,813.291 | 41,680.099 | 41,898.757 | 9,602.194 | 8,937.402 | 9,055.49 | 9,104.031 | 9,173.496 | 9,339.229 | 9,509.849 | 9,634.346 | 9,440.057 | 9,535.574 | 10,009.123 | 10,107.725 | 9,024.676 | 9,113.858 | 9,207.6 | 9,260.624 | 9,028.162 | 13,763.916 | 17,913.4 | 18,324.561 | 18,494.439 | 18,821 | 19,109 | 19,347 | 19,130.133 | 76,877 | 80,315 | 81,849 | 91,517.015 | 222,628 | 212,366 | 232,984 | 151,358.82 | 142,751.756 | 146,346.49 | 138,092.311 | 133,766.663 | 136,423.729 | 155,228.11 | 147,629.47 | 138,892.993 | 136,029.601 | 163,250.139 | 166,812.157 |
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 | 13,285 | 13,285 | 13,285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,775.934 | 7,835.897 | 8,544.545 | 8,033.194 |
Intangible Assets
| 11,937.915 | 12,178.455 | 12,428.049 | 12,411.184 | 12,554.262 | 12,671.294 | 12,900.236 | 13,215.611 | 12,579.557 | 11,512.726 | 11,747.046 | 11,643.808 | 11,994.561 | 11,919.595 | 12,130.598 | 12,343.941 | 12,536.16 | 12,679.819 | 12,788.733 | 9,923.622 | 8,883.568 | 8,804.857 | 6,216.361 | 5,196.765 | 5,041.11 | 5,002.078 | 3,828.545 | 3,818.194 | 3,754.26 | 3,858.652 | 4,623.623 | 4,598.125 | 4,601.165 | 4,687.827 | 6,133.086 | 6,253.916 | 6,377.713 | 6,103.31 | 6,194.423 | 6,297.015 | 6,337.439 | 6,334.487 | 6,301.946 | 6,358 | 6,461 | 6,598 | 6,570.024 | 19,544 | 20,012 | 19,760 | 19,816.086 | 28,858 | 27,949 | 28,253 | 3,747.701 | 4,748.402 | 5,896.154 | 7,995.736 | 9,082.871 | 10,218.927 | 12,613.579 | 13,717.217 | 4,694.88 | 4,555.525 | 4,467.797 | 4,665.337 |
Goodwill and Intangible Assets
| 11,937.915 | 12,178.455 | 12,428.049 | 12,411.184 | 12,554.262 | 12,671.294 | 12,900.236 | 13,215.611 | 12,579.557 | 11,512.726 | 11,747.046 | 11,643.808 | 11,994.561 | 11,919.595 | 12,130.598 | 12,343.941 | 12,536.16 | 12,679.819 | 12,788.733 | 9,923.622 | 8,883.568 | 8,804.857 | 6,216.361 | 5,196.765 | 5,041.11 | 5,002.078 | 3,828.545 | 3,818.194 | 3,754.26 | 3,858.652 | 4,623.623 | 4,598.125 | 4,601.165 | 4,687.827 | 6,133.086 | 6,253.916 | 6,377.713 | 6,103.31 | 6,194.423 | 6,297.015 | 6,337.439 | 6,334.487 | 6,301.946 | 6,358 | 6,461 | 6,598 | 6,570.024 | 19,544 | 20,012 | 19,760 | 19,816.086 | 42,143 | 41,234 | 41,538 | 3,747.701 | 4,748.402 | 5,896.154 | 7,995.736 | 9,082.871 | 10,218.927 | 12,613.579 | 13,717.217 | 14,470.814 | 12,391.422 | 13,012.342 | 12,698.531 |
Long Term Investments
| 399,071.537 | 411,526.038 | 413,983.568 | 339,896.593 | 386,930.206 | 422,662.023 | 427,369.92 | 397,815.016 | 479,484.72 | 621,106.089 | 577,439.928 | 739,829.075 | 480,147.252 | 476,502.971 | 419,452.64 | 177,772.085 | 145,790.148 | 151,422.264 | 111,671.005 | 100,633.218 | 91,911.354 | 387,465.926 | 375,809.458 | 453,451.444 | 428,910.683 | 428,256.457 | 435,780.498 | 375,182.375 | 384,896.147 | 351,554.831 | 319,012.262 | 362,499.225 | 347,480.773 | 457,372.609 | 441,063.891 | 467,599.388 | 477,845.966 | 513,430.812 | 484,793.984 | 499,705.346 | 478,013.93 | 447,551.13 | 455,724.221 | 450,950 | 519,425 | 525,827 | 540,950.111 | 550,387 | 131,966 | 145,157 | 133,113.172 | 1,178,752 | 1,397,190 | 1,139,697 | -337,502.056 | -321,159.222 | -319,206.339 | 2,216,300.893 | 2,329,825.831 | 2,329,243.765 | 2,697,347.938 | 2,720,524.249 | 2,780,785.559 | 3,047,050.055 | 3,001,576.052 | 2,901,839.059 |
Tax Assets
| 94,639.74 | 91,804.833 | 91,277.57 | 92,391.842 | 81,273.321 | 72,956.996 | 71,885.954 | 94,831.299 | 83,317.85 | 56,955.882 | 75,441.075 | 15,836.585 | 73,266.494 | 72,853.708 | 86,558.227 | 78,927.879 | 79,690.501 | 80,540.855 | 82,095.852 | 82,854.471 | 82,188.071 | 77,596.494 | 77,182.379 | 79,587.397 | 79,587.397 | 79,587.397 | 79,842.021 | 81,204.046 | 81,543.182 | 81,543.182 | 81,678.931 | 101,538.049 | 101,538.049 | 101,538.049 | 102,528.672 | 95,063.905 | 91,892.158 | 87,723.747 | 91,697.036 | 132,922.287 | 156,217.466 | 162,532.968 | 165,362.298 | 181,834 | 166,975 | 176,169 | 196,032.659 | 195,958 | 201,230 | 199,753 | 201,360.252 | 283,150 | 281,581 | 284,233 | 303,436.307 | 313,843.868 | 318,219.005 | 60,854.291 | 28,300.746 | 26,706.531 | 43,540.843 | 32,875.259 | 34,567.048 | 13,261.259 | 30,975.989 | 43,367.189 |
Other Non-Current Assets
| 0 | -0 | 0 | 103,027.929 | 100,797.77 | 99,136.484 | 92,436.216 | 86,018.371 | 57,457.615 | 57,610.968 | 48,042.502 | 38,543.402 | 39,807.891 | 35,403.697 | 41,640.913 | 19,000.124 | 33,826.156 | 47,490.54 | 77,123.999 | 84,785.849 | 75,380.506 | 87,886.107 | 94,521.613 | 97,806.599 | 104,891.96 | 113,017.844 | 101,855.622 | 106,498.067 | 98,630.865 | 139,295.545 | 122,028.096 | 87,306.323 | 68,621.081 | 67,623.308 | 76,827.13 | 82,198.827 | 104,375.667 | 110,858.005 | 113,417.006 | 124,364.468 | 142,334.175 | 170,355.687 | 165,354.444 | 101,068 | 101,235 | 116,753 | 105,014.431 | 193,141 | 412,847 | 412,298 | 428,547.574 | 437,583 | 418,920 | 431,984 | 2,758,956.326 | 2,752,789.697 | 2,749,964.266 | 497,732.819 | 345,334.9 | 283,269.563 | 124,370.984 | 110,978.166 | 104,602.966 | 72,556.492 | 55,957.941 | 62,273.933 |
Total Non-Current Assets
| 536,110.443 | 544,545.208 | 547,205.681 | 579,470.668 | 614,902.662 | 641,446.466 | 638,561.804 | 624,860.246 | 666,722.388 | 780,862.38 | 746,887.571 | 840,906.166 | 641,301.439 | 633,051.223 | 595,657.607 | 324,939.395 | 309,759.041 | 330,792.092 | 323,172.304 | 319,010.452 | 300,043.598 | 603,652.141 | 563,332.005 | 644,979.607 | 627,486.64 | 634,967.807 | 630,480.181 | 576,041.911 | 578,334.303 | 585,886.556 | 536,782.968 | 565,477.296 | 532,250.191 | 641,329.518 | 635,577.455 | 660,229.894 | 689,699.104 | 727,376.498 | 705,130.612 | 777,053.032 | 800,816.411 | 805,098.833 | 811,237.348 | 759,031 | 813,205 | 844,694 | 867,697.358 | 1,035,907 | 846,370 | 858,817 | 874,354.099 | 2,164,256 | 2,351,291 | 2,130,436 | 2,879,997.098 | 2,892,974.501 | 2,901,219.576 | 2,920,976.05 | 2,846,311.011 | 2,785,862.515 | 3,033,101.454 | 3,025,724.361 | 3,073,319.38 | 3,281,288.829 | 3,264,772.463 | 3,186,990.869 |
Total Assets
| 1,683,515.418 | 1,705,310.595 | 1,692,362.778 | 1,585,382.031 | 1,639,784.005 | 1,694,635.267 | 1,691,163.707 | 1,619,173.554 | 1,735,596.812 | 1,813,452.486 | 1,735,985.669 | 1,790,156.575 | 1,577,028.832 | 1,514,226.323 | 1,377,242.594 | 1,327,858.089 | 1,358,010.632 | 1,359,030.445 | 1,337,430.597 | 1,264,238.153 | 1,315,539.767 | 1,229,849.679 | 1,182,209.922 | 1,245,739.522 | 1,279,274.034 | 1,276,932.615 | 1,284,875.517 | 1,207,444.859 | 1,211,313.888 | 1,271,781.922 | 1,274,602.78 | 1,325,682.196 | 1,309,525.126 | 1,296,919.701 | 1,310,031.833 | 1,358,960.18 | 1,392,156.902 | 1,392,534.945 | 1,504,368.052 | 1,606,534.087 | 1,666,858.284 | 1,658,608.783 | 1,766,377.953 | 1,797,147 | 1,677,490 | 1,786,988 | 1,932,235.236 | 2,058,391 | 3,316,452 | 3,716,044 | 3,681,191.103 | 3,674,794 | 3,876,798 | 3,643,945 | 6,885,748.822 | 6,895,011.807 | 6,748,852.486 | 4,663,233.397 | 4,493,337.195 | 4,250,720.385 | 4,319,773.742 | 4,189,775.662 | 4,198,696.183 | 4,174,944.617 | 4,054,675.797 | 3,908,822.286 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 281,924.292 | 261,094.543 | 265,973.437 | 119,719.668 | 115,085.998 | 75,968.619 | 118,030.559 | 75,137.486 | 89,812.794 | 390,283 | 115,475.153 | 211,404.338 | 0 | 222,727.13 | 152,479.573 | 177,368.64 | 217,992.313 | 194,522.577 | 251,805.417 | 120,927.687 | 282,126.269 | 159,683.982 | 317,083.031 | 166,172.536 | 130,617.991 | 109,391.431 | 326,679.935 | 207,812.102 | 118,924.039 | 253,874.625 | 241,318.704 | 220,558.254 | 116,853.019 | 97,522.945 | 156,062.6 | 313,988.229 | 132,911.127 | 59,339.467 | 121,779.224 | 68,000.575 | 96,466.426 | 118,856.652 | 225,487.845 | 266,225 | 540,364 | 575,004 | 595,535.037 | 641,894 | 703,622 | 733,435 | 782,067.458 | 732,123 | 714,395 | 741,819 | 661,651.057 | 624,485.52 | 707,079.615 | 677,994.275 | 616,828.082 | 526,436.329 | 543,486.545 | 457,953.182 | 402,845.095 | 328,194.992 | 334,524.99 | 303,897.328 |
Short Term Debt
| 129,753.09 | 157,023.665 | 130,485.719 | 103,672.297 | 53,152.156 | 57,043.095 | 61,014.421 | 64,879.727 | 68,646.063 | 102,061.244 | 58,197.087 | 64,140.003 | 97,351.942 | 102,948.954 | 119,770.284 | 140,939.05 | 145,269.891 | 147,589.392 | 137,950.602 | 118,097.072 | 108,039.025 | 93,502.177 | 99,790.268 | 68,164.654 | 80,158.311 | 80,152.012 | 87,145.758 | 92,065.169 | 92,059.292 | 92,049.865 | 92,040.633 | 199,694.796 | 199,685.879 | 199,675.774 | 189,586.985 | 57,844.225 | 62,990.005 | 63,973.383 | 130,964.981 | 315,653.251 | 310,823.801 | 310,495.629 | 309,265.051 | 60,134 | 199,873 | 209,666 | 212,967 | 250,749 | 305,888 | 369,136 | 373,253.562 | 395,528 | 391,379 | 366,680 | 531,014.882 | 797,788.848 | 910,384.237 | 1,754,716.204 | 1,560,956.14 | 1,354,608.416 | 689,779.623 | 509,432.522 | 493,230.758 | 962,346.488 | 811,740.337 | 624,457.472 |
Tax Payables
| 148.323 | 193.902 | 175.065 | 2,385.996 | 2,496.978 | 1,480.176 | 67.346 | 46.29 | 60.522 | 18.435 | 22.97 | 2.613 | 0 | 1,408.795 | 320.202 | 0 | 3,208.595 | 1,280.761 | 5,714.364 | 3,375.533 | 547.202 | 305.365 | 994.766 | 1.17 | 1.17 | 400.233 | 1,752.002 | 0 | 0 | 273.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179 | 237 | 61 | 0 | 0 | 0 | 1,376.711 | 102.404 | 919.649 | 54,354.386 | 39,110.407 | 29,721.86 | 7,527.863 | 16,472.26 | 7,844.624 |
Deferred Revenue
| 241,787.404 | 258,255.452 | 210,759.977 | 233,101.805 | 238,301.661 | 343,009.555 | 319,102.724 | 357,725.573 | 242,268.703 | 491,120.871 | 249,962.105 | 581,151.162 | 322,537.859 | 591,630.645 | 0 | 451,221.975 | 0 | 451,815.486 | 373,328.499 | 463,810.108 | 366,094.564 | 0 | 0 | 0 | 0 | 0 | 185,064.702 | 172,232.979 | 0 | 0 | 179,882.5 | 0 | 185,435.556 | 0 | 189,622.748 | 0 | 0 | 0 | 278,702.423 | 0 | 459,850.348 | 465,234.418 | 479,820.935 | 0 | 0 | 0 | 548,537.219 | 0 | 0 | 0 | 721,847.203 | 0 | 0 | 590,463 | 2,714,693.745 | 2,740,630.691 | 2,854,561.13 | 0 | 379,000.256 | 0 | 345,241.104 | 0 | 410,153.222 | 0 | 0 | 274,556.611 |
Other Current Liabilities
| 259,679.816 | 318,167.514 | 528,130.495 | 609,292.623 | 346,227.706 | 754,758.85 | 682,390.092 | 705,182.655 | 754,999.212 | 491,102.437 | 696,178.675 | 581,148.549 | 494,915.75 | 590,221.849 | 558,876.347 | 451,221.975 | 428,707.943 | 233,843.142 | 367,614.135 | 460,434.574 | 365,547.361 | 429,836.806 | 221,867.544 | 397,694.371 | 480,177.328 | 491,351.944 | 257,431.182 | 315,541.634 | 408,607.901 | 320,362.84 | 364,062.862 | 317,003.02 | 448,001.737 | 454,536.01 | 427,886.284 | 316,317.723 | 513,849.049 | 519,427.312 | 520,579.844 | 671,961.849 | 782,413.383 | 773,963.356 | 805,277.531 | 711,274 | 348,489 | 368,756 | 548,536.93 | 281,565 | 698,293 | 753,605 | 721,847.202 | 567,776 | 585,616 | 590,569 | 2,714,693.744 | 2,740,630.692 | 2,854,561.129 | 465,575.947 | 378,897.853 | 475,246.494 | 290,886.716 | 311,307.937 | 380,431.363 | 245,621.051 | 224,788.837 | 266,711.986 |
Total Current Liabilities
| 913,292.925 | 996,147.076 | 924,764.715 | 835,070.584 | 835,907.596 | 889,250.74 | 861,502.417 | 845,246.158 | 913,518.591 | 983,465.116 | 869,873.885 | 856,695.503 | 914,805.552 | 917,306.729 | 831,446.405 | 769,529.665 | 795,178.741 | 793,927.454 | 763,084.518 | 702,834.866 | 756,259.858 | 683,328.33 | 639,735.609 | 632,032.731 | 690,954.8 | 681,295.62 | 673,008.878 | 615,418.905 | 619,591.232 | 666,560.558 | 697,422.198 | 737,256.07 | 764,540.635 | 751,734.729 | 773,535.869 | 688,150.177 | 709,750.181 | 642,740.162 | 773,324.049 | 1,055,615.675 | 1,189,703.61 | 1,203,315.637 | 1,340,030.427 | 1,037,633 | 1,088,726 | 1,153,426 | 1,357,038.966 | 1,174,208 | 1,707,803 | 1,856,176 | 1,877,168.222 | 1,695,606 | 1,691,627 | 1,699,129 | 3,907,359.683 | 4,162,905.06 | 4,472,024.981 | 2,899,663.137 | 2,556,784.479 | 2,357,210.888 | 1,578,507.27 | 1,317,804.048 | 1,306,229.076 | 1,543,690.394 | 1,387,526.424 | 1,202,911.41 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 228,937.042 | 131,057.56 | 187,043.576 | 175,211.236 | 196,995.057 | 179,639.666 | 187,710.88 | 160,354.357 | 159,008.184 | 72,532.805 | 120,300.373 | 108,583.154 | 87,418.045 | 75,658.875 | 68,726.535 | 74,346.808 | 80,266.666 | 85,098.279 | 88,804.573 | 93,972.17 | 109,731.925 | 114,349.469 | 92,528.843 | 116,669.384 | 121,218.743 | 125,623.241 | 130,029.545 | 163,536.588 | 168,087.199 | 172,476.915 | 176,864.708 | 123,191.589 | 127,723.785 | 132,111.383 | 144,895.805 | 289,436.542 | 291,568.976 | 302,685.238 | 304,665.206 | 155,476.036 | 158,413.071 | 156,992.509 | 161,080.163 | 600,269 | 458,781 | 452,544 | 447,925.968 | 594,993 | 1,338,322 | 1,355,867 | 1,486,573.98 | 1,596,735 | 1,727,171 | 1,750,340 | 1,431,663.21 | 1,267,491.25 | 830,167.473 | 469,096.654 | 610,733.147 | 619,237.31 | 1,292,324.519 | 1,514,309.196 | 1,583,929.281 | 1,357,305.616 | 1,430,311.537 | 1,515,963.692 |
Deferred Revenue Non-Current
| 1,562.361 | 863.106 | 4,046.763 | 3,438.867 | 3,488.127 | 3,425.563 | 2,777.559 | 2,661.9 | 2,575.42 | 2,562.556 | 2,545.951 | 3,730.838 | 2,664.992 | 2,739.645 | 2,443.418 | 1,999.095 | 1,994.16 | 2,173.642 | 2,223.127 | 1,864.901 | 1,593.177 | 1,754.362 | 1,815.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,363.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121,064.352 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 15,550.747 | 11,053.327 | 106,408.378 | 102,783.008 | 0 | 0 | 0 | 95,123.11 | 93,088.251 | 90,444.026 | 89,421.028 | 0 | 0 | 84,335.625 | 92,839.139 | 95,583.753 | 0 | 106,825.776 | 97,809.362 | 0 | 92,307.96 | 91,832.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120,536.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,703.862 | 0 | 0 |
Other Non-Current Liabilities
| 121,657.286 | 111,438.092 | 110,740.048 | 108,362.108 | 3,488.128 | 98,908.234 | 96,909.714 | 103,224.076 | 97,698.529 | 95,650.807 | 92,989.976 | 3,730.838 | 87,486.595 | 86,164.314 | 86,779.043 | 1,999.095 | 97,577.913 | 105,850.159 | 106,825.776 | 1,864.901 | 95,559.037 | 92,307.96 | 1,815.86 | 84,410.206 | 87,871.82 | 87,958.315 | 89,144.266 | 89,820.75 | 93,597.992 | 88,911.093 | 89,057.859 | 87,963.788 | 93,155.973 | 98,162.483 | 101,429.76 | 106,678.871 | 118,976.909 | 121,712.257 | 125,475.968 | 128,215.973 | 124,619.355 | 120,536.681 | 112,100.678 | 113,228 | 115,976 | 118,165 | 112,749.651 | 148,837 | 159,704 | 153,387 | 196,293.121 | 241,061 | 228,636 | 225,401 | 140,492.574 | 142,662.876 | 137,262.962 | 141,581.636 | 137,631.354 | 129,364.14 | 131,535.039 | 120,053.679 | 129,283.866 | 121,064.351 | 110,400.402 | 92,637.829 |
Total Non-Current Liabilities
| 352,156.689 | 243,358.759 | 297,783.624 | 285,058.481 | 303,266.193 | 278,547.9 | 286,324.182 | 263,578.433 | 256,706.713 | 168,183.612 | 213,290.349 | 201,735.02 | 174,904.64 | 161,823.19 | 155,505.578 | 169,185.042 | 177,844.579 | 190,948.438 | 197,853.475 | 193,646.433 | 205,290.963 | 208,411.79 | 186,177.062 | 201,079.59 | 209,090.562 | 213,581.556 | 219,173.812 | 253,357.338 | 261,685.192 | 261,388.008 | 265,922.566 | 211,155.376 | 220,879.758 | 230,273.866 | 246,325.565 | 396,115.413 | 410,545.885 | 424,397.496 | 430,141.174 | 283,692.009 | 283,032.426 | 278,892.466 | 273,180.841 | 713,497 | 574,757 | 570,709 | 560,675.619 | 743,830 | 1,498,026 | 1,509,254 | 1,682,867.1 | 1,837,796 | 1,955,807 | 1,975,741 | 1,572,155.784 | 1,410,154.126 | 967,430.435 | 610,678.29 | 748,364.501 | 748,601.45 | 1,423,859.558 | 1,634,362.875 | 1,713,213.147 | 1,492,073.829 | 1,540,711.939 | 1,608,601.521 |
Total Liabilities
| 1,265,449.614 | 1,239,505.834 | 1,222,548.339 | 1,120,129.066 | 1,139,173.789 | 1,167,798.639 | 1,147,826.6 | 1,108,824.591 | 1,170,225.304 | 1,151,648.727 | 1,083,164.234 | 1,058,430.522 | 1,089,710.192 | 1,079,129.918 | 986,951.983 | 938,714.707 | 973,023.32 | 984,875.892 | 960,937.994 | 896,481.299 | 961,550.82 | 891,740.121 | 825,912.672 | 833,112.321 | 900,045.363 | 894,877.176 | 892,182.689 | 868,776.243 | 881,276.423 | 927,948.566 | 963,344.765 | 948,411.447 | 985,420.393 | 982,008.595 | 1,019,861.434 | 1,084,265.59 | 1,120,296.066 | 1,067,137.657 | 1,203,465.223 | 1,339,307.684 | 1,472,736.036 | 1,482,208.102 | 1,613,211.268 | 1,751,130 | 1,663,483 | 1,724,135 | 1,917,714.585 | 1,918,038 | 3,205,829 | 3,365,430 | 3,560,035.322 | 3,533,402 | 3,647,434 | 3,674,870 | 5,479,515.467 | 5,573,059.187 | 5,439,455.416 | 3,510,341.427 | 3,305,148.98 | 3,105,812.338 | 3,002,366.827 | 2,952,166.923 | 3,019,442.223 | 3,035,764.222 | 2,928,238.363 | 2,811,512.931 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.33 | 1,461.32 | 10,229.315 | 10,229 | 10,229 | 10,229 | 10,229.315 | 10,229.68 | 10,229 | 10,229.315 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 | 63,537.52 |
Common Stock
| 184,767.975 | 186,229.305 | 186,229.305 | 184,767.975 | 184,767.975 | 184,767.975 | 184,767.975 | 184,767.975 | 184,767.975 | 183,169.62 | 183,169.62 | 183,169.62 | 183,169.62 | 183,169.62 | 183,169.62 | 183,169.62 | 183,169.62 | 180,176.745 | 180,176.745 | 180,176.745 | 180,176.745 | 180,176.745 | 180,176.745 | 180,176.745 | 179,247.635 | 179,247.635 | 179,247.635 | 179,247.635 | 179,247.635 | 175,454.965 | 175,454.965 | 175,454.965 | 175,454.965 | 174,034.615 | 174,034.615 | 174,034.615 | 173,105.835 | 170,088.425 | 170,088.425 | 164,669.355 | 164,669.355 | 164,669.355 | 159,973.26 | 121,778.68 | 121,778.67 | 121,778.68 | 852,450.785 | 852,451 | 852,451 | 731,533 | 554,103.125 | 547,062.32 | 547,063 | 547,062.32 | 2,478,554.67 | 2,431,459.77 | 2,431,459.77 | 243,113.185 | 243,112.81 | 243,112.66 | 243,112.66 | 243,112.66 | 243,112.66 | 203,114.81 | 203,114.81 | 203,114.81 |
Retained Earnings
| 256,353.758 | 293,723.884 | 295,185.841 | 319,306.565 | 318,121.968 | 316,899.042 | 329,867.495 | 331,022.251 | 323,621.242 | 311,029.857 | 334,099.197 | 295,412.135 | 256,353.202 | 203,791.942 | 204,366.773 | 204,225.852 | 199,928.365 | 188,972.935 | 197,162.615 | 188,467.399 | 176,727.032 | 157,638.165 | 205,742.578 | 255,664.143 | 223,322.906 | 232,455.345 | 208,425.814 | 145,721.886 | 129,050.475 | 149,078.196 | 124,281.206 | 182,492.335 | 129,100.15 | 118,756.318 | 91,900.69 | 48,105.384 | 53,530.747 | 105,301.398 | 91,303.18 | 73,183.742 | 5,114.07 | -10,750.408 | -803,059.653 | -802,000.475 | -825,367 | -786,094 | -988,884.994 | -885,390 | -888,384 | -226,344 | -363,338.482 | -207,006 | -187,010 | -509,143 | -544,285.978 | -606,315.184 | -606,157.54 | 260,626.983 | 297,003.411 | 237,013.308 | 465,430.225 | 404,533.6 | 351,075.987 | 404,340.508 | 394,498.212 | 373,852.825 |
Accumulated Other Comprehensive Income/Loss
| -64,196.952 | -54,725.258 | -52,682.507 | -68,612.259 | -32,111.896 | -4,770.184 | -3,180.569 | -36,790.885 | 25,113.237 | 133,663.014 | 98,740.813 | 220,024.693 | 14,676.214 | 224,444.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 41,882.917 | 41,882.917 | 41,882.917 | 29,045.917 | 41,882.917 | 41,882.917 | 41,882.917 | 41,882.917 | 41,882.917 | 43,505.475 | 43,505.475 | 39,813.275 | 39,813.275 | 39,813.275 | 39,813.275 | 39,813.275 | 39,813.275 | 42,846.449 | 39,330.377 | 39,330.377 | 37,539.067 | 42,719.34 | -33,913.403 | -24,675.017 | -24,803.199 | -31,108.872 | 8,112.365 | 13,432.526 | 15,471.552 | 17,236.519 | 12,282.873 | 7,803.84 | 7,803.84 | 9,246.764 | 11,443.184 | 22,201.089 | 19,694.326 | 22,765.332 | 16,787.893 | 7,407.224 | 22,877.492 | 21,020.404 | 787,780.361 | 738,733.513 | 716,134 | 725,700 | 140,718.354 | 163,056 | 136,320 | -164,811 | -79,855.517 | -208,703 | -140,887 | -79,603.635 | -591,572.856 | -566,729.486 | -579,442.68 | 585,614.282 | 584,534.474 | 601,244.56 | 545,326.51 | 526,424.959 | 521,527.793 | 468,187.557 | 465,286.892 | 456,804.201 |
Total Shareholders Equity
| 420,269.028 | 467,110.848 | 470,615.555 | 465,969.528 | 501,285.294 | 527,404.08 | 543,773.148 | 511,317.588 | 565,820.701 | 661,803.295 | 652,821.435 | 731,726.053 | 487,318.641 | 435,096.404 | 390,290.611 | 389,143.382 | 384,987.312 | 374,154.553 | 376,492.604 | 367,756.854 | 353,988.947 | 338,109.558 | 356,297.25 | 412,627.201 | 379,228.672 | 382,055.438 | 392,692.827 | 338,668.616 | 330,037.465 | 343,833.356 | 311,258.016 | 377,270.75 | 324,104.733 | 314,911.105 | 290,170.399 | 274,694.59 | 271,860.836 | 325,397.288 | 300,902.829 | 267,226.403 | 194,122.248 | 176,400.681 | 153,166.685 | 46,017 | 14,007 | 62,846 | 14,513.46 | 140,346 | 110,616 | 350,607 | 121,138.441 | 141,583 | 229,395 | -31,455 | 1,406,233.356 | 1,321,952.62 | 1,309,397.07 | 1,152,891.97 | 1,188,188.215 | 1,144,908.048 | 1,317,406.915 | 1,237,608.739 | 1,179,253.96 | 1,139,180.395 | 1,126,437.434 | 1,097,309.356 |
Total Equity
| 418,065.804 | 465,804.761 | 469,814.438 | 465,252.966 | 500,610.216 | 526,836.627 | 543,337.108 | 510,348.963 | 565,371.508 | 661,803.759 | 652,821.435 | 731,726.053 | 487,318.641 | 435,096.404 | 390,290.611 | 389,143.382 | 384,987.312 | 374,154.553 | 376,492.604 | 367,756.854 | 353,988.947 | 338,109.558 | 356,297.25 | 412,627.201 | 379,228.672 | 382,055.438 | 392,692.827 | 338,668.616 | 330,037.465 | 343,833.356 | 311,258.016 | 377,270.75 | 324,104.733 | 314,911.105 | 290,170.399 | 274,694.59 | 271,860.836 | 325,397.288 | 300,902.829 | 267,226.403 | 194,122.248 | 176,400.681 | 153,166.685 | 46,017 | 14,007 | 62,853 | 14,520.651 | 140,353 | 110,623 | 350,614 | 121,155.781 | 141,392 | 229,364 | -30,925 | 1,406,233.356 | 1,321,952.62 | 1,309,397.07 | 1,152,891.97 | 1,188,188.215 | 1,144,908.048 | 1,317,406.915 | 1,237,608.739 | 1,179,253.96 | 1,139,180.395 | 1,126,437.434 | 1,097,309.356 |
Total Liabilities & Shareholders Equity
| 1,683,515.418 | 1,705,310.595 | 1,692,362.778 | 1,586,098.594 | 1,639,784.005 | 1,694,635.267 | 1,691,163.707 | 1,619,173.554 | 1,735,596.812 | 1,813,452.486 | 1,735,985.669 | 1,790,156.575 | 1,577,028.832 | 1,514,226.323 | 1,377,242.594 | 1,327,858.089 | 1,358,010.632 | 1,359,030.445 | 1,337,430.597 | 1,264,238.153 | 1,315,539.767 | 1,229,849.679 | 1,182,209.922 | 1,245,739.522 | 1,279,274.035 | 1,276,932.614 | 1,284,875.517 | 1,207,444.859 | 1,211,313.888 | 1,271,781.922 | 1,274,602.78 | 1,325,682.197 | 1,309,525.126 | 1,296,919.7 | 1,310,031.833 | 1,358,960.18 | 1,392,156.902 | 1,392,534.945 | 1,504,368.052 | 1,606,534.087 | 1,666,858.284 | 1,658,608.783 | 1,766,377.953 | 1,797,147 | 1,677,490 | 1,786,988 | 1,932,235.236 | 2,058,391 | 3,316,452 | 3,716,044 | 3,681,191.103 | 3,674,794 | 3,876,798 | 3,643,945 | 6,885,748.823 | 6,895,011.807 | 6,748,852.486 | 4,663,233.397 | 4,493,337.195 | 4,250,720.386 | 4,319,773.742 | 4,189,775.662 | 4,198,696.183 | 4,174,944.617 | 4,054,675.797 | 3,908,822.287 |