Haein Corporation
KRX:003010.KS
4910 (KRW) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 20,738.211 | 16,601.802 | 24,791.443 | 14,043.334 | 13,551.889 | 16,986.778 | 27,126.349 | 15,711.867 | 10,854.877 | 16,945.869 | 17,892.888 | 6,718.993 | 9,036.251 | 19,111.1 | 17,554.584 | 8,963.561 | 31,838.812 | 16,139.555 | 21,316.978 | 7,164.914 | 9,556.892 | 7,656.676 | 5,232.436 | 2,238.748 | 8,379.996 | 4,505.884 | 8,340.169 | 683.923 | 4,843.769 | 1,073.83 | 3,387.242 | 4,710.61 | 5,091.499 | 2,048.042 | 9,195.943 | 3,627.462 | 8,915.717 | 4,281.672 | 2,658.816 | 3,982.372 | 4,412.983 | 2,254.162 | 4,875.31 | 2,010.59 | 10,962.947 | 5,644.826 | 1,991.045 | 1,300.096 | 286.601 | 287.722 | 2,173.736 | 1,702.543 | 4,538.284 | 5,435.077 | 2,752.203 | 1,751.645 | 2,745.53 | 489.27 | 1,027.356 | 7,720.364 | 4,697.257 | 1,167.66 | 3,019.718 | 2,542.526 |
Short Term Investments
| 0 | 0 | 0 | -8,697.53 | -8,744.159 | -7,727.762 | 0 | -8,393.088 | 8.9 | -6,797.75 | -7,047.983 | -7,147.141 | -0.001 | 0 | 0 | 0 | 0 | 4.865 | 0 | -921.359 | -3,447.375 | 0 | 0 | 0 | 0 | 16.54 | 20 | 905.333 | 578.703 | 4,224.814 | 10,838.255 | 7,610.528 | 8,684.854 | 6,153.524 | 2,974.535 | 22,918.769 | 7,593.593 | 13,852.149 | 3,910.273 | 9,672.552 | 7,283.976 | 1,119.411 | 3,870.749 | 2,083.402 | 1,787.562 | 5,165.867 | 5,712.482 | 29,775.308 | 2,491.777 | 1,242.459 | 3,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 20,738.211 | 16,601.802 | 24,791.443 | 14,043.334 | 13,551.889 | 16,986.778 | 27,126.349 | 15,711.867 | 10,863.777 | 16,945.869 | 17,892.888 | 6,718.993 | 9,036.251 | 19,111.1 | 17,554.584 | 8,963.561 | 31,838.812 | 16,144.42 | 21,316.978 | 7,164.914 | 9,556.892 | 7,656.676 | 5,232.436 | 2,238.748 | 8,379.996 | 4,522.424 | 8,360.169 | 1,589.256 | 5,422.472 | 5,298.644 | 14,225.497 | 12,321.138 | 13,776.353 | 8,201.566 | 12,170.478 | 26,546.231 | 16,509.31 | 18,133.821 | 6,569.089 | 13,654.924 | 11,696.959 | 3,373.573 | 8,746.059 | 4,093.992 | 12,750.509 | 10,810.693 | 7,703.527 | 31,075.404 | 2,778.378 | 1,530.181 | 5,473.736 | 1,702.543 | 4,538.284 | 5,435.077 | 2,752.203 | 1,751.645 | 2,745.53 | 489.27 | 1,027.356 | 7,720.364 | 4,697.257 | 1,167.66 | 3,019.718 | 2,542.526 |
Net Receivables
| 36,884.542 | 27,415.961 | 38,146.609 | 49,097.969 | 43,513.475 | 41,602.969 | 27,716.362 | 46,813.394 | 44,279.151 | 41,685.873 | 40,730.229 | 34,815.963 | 36,115.569 | 35,904.649 | 42,857.853 | 33,681.776 | 30,401.229 | 31,353.835 | 34,133.42 | 37,823.587 | 0 | 44,542.42 | 45,795.008 | 32,369.762 | 29,603.481 | 28,705.895 | 37,160.889 | 33,117.776 | 29,544.93 | 29,685.152 | 32,202.592 | 25,429.917 | 31,585.914 | 29,270.223 | 33,803.947 | 28,857.02 | 24,673.447 | 24,070.59 | 39,739.883 | 24,347.416 | 30,384.163 | 31,417.568 | 38,508.318 | 39,557.096 | 0 | 0 | 46,730.872 | 0 | 0 | 0 | 0 | 0 | 47,850.358 | 43,098.299 | 0 | 41,256.193 | 39,667.735 | 52,775.294 | 35,943.616 | 30,856.082 | 29,343.132 | 26,250.149 | 26,104.636 | 29,756.06 |
Inventory
| 103,405.239 | 112,704.686 | 96,612.3 | 114,277.824 | 86,678.769 | 84,342.955 | 89,370.971 | 92,082.156 | 73,524.864 | 65,094.475 | 53,393.226 | 58,408.313 | 54,742.707 | 64,614.169 | 62,032.949 | 81,429.385 | 63,337.496 | 75,663.891 | 73,921.576 | 84,616.369 | 102,953.984 | 86,840.132 | 86,623.755 | 80,933.684 | 82,414.412 | 91,036.509 | 85,900.308 | 93,181.476 | 93,313.287 | 97,860.541 | 78,900.029 | 82,445.084 | 101,506.012 | 97,651.1 | 84,332.871 | 81,654.387 | 102,783.907 | 107,163.491 | 99,148.939 | 88,312.052 | 79,187.54 | 83,306.453 | 71,582.635 | 83,102.081 | 85,893.641 | 84,538.55 | 89,224.379 | 66,973.239 | 58,429.512 | 53,548.551 | 48,943.175 | 43,573.189 | 40,107.996 | 38,813.613 | 44,939.665 | 44,042.828 | 42,067.888 | 48,939.367 | 28,618.556 | 29,015.936 | 27,740.157 | 32,186.355 | 28,359.055 | 30,120.247 |
Other Current Assets
| 27,324.034 | 19,683.725 | 17,214.685 | 4,896.745 | 5,095.141 | 4,198.537 | 20,025.458 | 4,825.905 | 4,661.423 | 3,705.682 | 3,162.841 | 1,117.18 | 1,126.029 | 1,098.986 | 1,050.908 | 362.335 | 358.928 | 350.118 | 453.919 | -0 | 35,623.599 | -0.001 | 0 | 1,758.18 | 2,299.8 | -0.001 | 0.001 | -0.001 | 1,132.806 | 1,619.352 | 0 | 1,084.599 | 2,076.894 | 3,358.761 | 1,537.066 | 2,142.951 | 1,519.233 | 1,688.182 | 3,935.146 | 2,001.684 | 1,600.027 | 1,378.026 | 1,293.184 | 0.001 | 40,739.644 | 38,950.296 | -0 | 34,977.645 | 39,411.035 | 42,074.304 | 42,942.096 | 46,993.769 | -0.002 | 0.001 | 46,111.239 | 450 | 5,950 | 3,450.001 | 11,100.001 | 4,200 | 0.001 | -0.001 | 400 | 432.061 |
Total Current Assets
| 188,352.027 | 176,406.175 | 176,765.037 | 182,315.872 | 148,839.274 | 147,131.239 | 164,239.14 | 159,433.322 | 133,329.215 | 127,431.9 | 115,179.184 | 101,060.449 | 101,020.556 | 120,728.904 | 123,496.294 | 124,437.057 | 125,936.465 | 123,512.264 | 129,825.893 | 129,604.87 | 148,134.475 | 139,039.227 | 137,651.199 | 117,300.374 | 122,697.689 | 124,264.827 | 131,421.367 | 127,888.507 | 129,413.495 | 134,463.689 | 125,328.118 | 121,280.738 | 148,945.173 | 138,481.65 | 131,844.362 | 139,200.589 | 145,485.897 | 151,056.084 | 149,393.057 | 128,316.076 | 122,868.689 | 119,475.62 | 120,130.196 | 126,753.17 | 139,383.794 | 134,299.539 | 143,658.778 | 133,026.288 | 100,618.925 | 97,153.036 | 97,359.007 | 92,269.501 | 92,496.636 | 87,346.99 | 93,803.107 | 87,500.666 | 90,431.153 | 105,653.932 | 76,689.529 | 71,792.382 | 61,780.547 | 59,604.163 | 57,883.409 | 62,850.894 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 65,452.333 | 65,268.387 | 64,032.408 | 63,577.026 | 63,716.076 | 64,310.973 | 64,676.964 | 64,966.422 | 65,684.099 | 65,986.022 | 67,751.874 | 69,182.658 | 70,039.429 | 70,680.558 | 72,077.489 | 74,538.484 | 75,581.02 | 77,049.555 | 77,989.245 | 79,106.15 | 80,405.577 | 79,653.587 | 80,358.077 | 87,601.002 | 87,667.589 | 87,023.443 | 87,362.846 | 103,824.775 | 101,424.984 | 100,334.765 | 100,619.648 | 101,385.532 | 101,165.254 | 101,319.874 | 98,133.192 | 99,719.043 | 99,172.798 | 98,387.681 | 101,135.801 | 100,875.824 | 101,267.345 | 98,218.498 | 98,228.078 | 97,976.939 | 98,691.202 | 96,963.876 | 96,818.096 | 75,668.557 | 73,200.203 | 74,561.207 | 76,358.377 | 89,336.083 | 92,688.747 | 95,013.727 | 94,191.801 | 71,991.657 | 71,682.697 | 36,852.37 | 37,297.328 | 37,370.499 | 38,574.879 | 38,839.333 | 39,465.726 | 39,028.391 |
Goodwill
| -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 709.512 | 722.298 | 809.172 | 849.775 | 891.704 | 911.195 | 903.218 | 900.723 | 935.328 | 1,030.659 | 1,075.239 | 1,158.454 | 1,084.903 | 1,152.864 | 1,214.286 | 1,296.029 | 1,376.375 | 1,286.918 | 1,307.282 | 1,051.578 | 1,125.579 | 1,177.092 | 1,215.483 | 1,247.047 | 1,282.373 | 910.267 | 674.161 | 1,043.565 | 724.964 | 963.623 | 571.91 | 550.761 | 540.661 | 594.818 | 611.97 | 617.393 | 634.758 | 620.873 | 637.737 | 564.901 | 578.407 | 659.144 | 669.141 | 716.866 | 459.585 | 449.757 | 458.927 | 495.27 | 516.294 | 542.766 | 554.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 709.512 | 722.298 | 809.172 | 849.775 | 891.704 | 911.195 | 903.218 | 900.723 | 935.328 | 1,030.659 | 1,075.239 | 1,158.454 | 1,084.903 | 1,152.864 | 1,214.286 | 1,296.029 | 1,376.375 | 1,286.918 | 1,307.282 | 1,051.578 | 1,125.579 | 1,185.23 | 1,215.483 | 1,247.047 | 1,282.373 | 910.267 | 674.161 | 1,043.565 | 724.964 | 963.623 | 571.91 | 550.761 | 540.661 | 594.818 | 611.97 | 617.393 | 634.758 | 620.873 | 637.737 | 564.901 | 578.407 | 659.144 | 669.141 | 716.866 | 459.585 | 449.757 | 458.927 | 495.27 | 516.294 | 542.766 | 554.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 10,908.619 | 10,922.404 | 10,929.014 | 11,428.796 | 11,377.625 | 10,222.643 | 10,229.081 | 11,544.409 | 2,972.92 | 9,729.06 | 9,949.837 | 10,227.572 | 2,975.882 | 0 | 0 | 0 | 0 | 2,567.508 | 0 | 8,952.982 | 8,924.523 | 0 | 0 | 0 | 0 | 4,719.226 | 7,677.322 | 6,538.509 | 6,779.882 | 3,501.523 | -3,568.604 | -3,529.168 | -2,797.183 | -255.135 | 2,914.879 | -17,308.228 | -1,932.968 | -8,143.484 | 1,390.758 | -3,023.255 | -565.804 | 12,436.712 | 1,618.595 | 281.507 | -145.109 | -2,682.627 | -3,657.937 | -19,809.336 | 13,203.223 | 12,898.721 | 5,746.732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 963.997 | 480.919 | 1,112.303 | 809.756 | 306.247 | -10,222.643 | -0 | 108.697 | -2,972.92 | -9,729.06 | -9,949.837 | -10,227.572 | -2,975.882 | 0 | 0 | 0 | 0 | 6,425.814 | 0 | 399.4 | 129.509 | 0 | 0 | 0 | 0 | 24.298 | 24.298 | 20.066 | 20.066 | 107.356 | 274.765 | 203.478 | 203.478 | 196.606 | 155.647 | 257.541 | 257.533 | 783.232 | 632.446 | 9,781.662 | 0 | 0 | 0 | 8.187 | 8.187 | 8.187 | 12,669.941 | 36,466.972 | 6,888.863 | 1,049.636 | 516.339 | 566.683 | 822.15 | 1,047.603 | 1,284.225 | 1,630.158 | 462.991 | 1,790.19 | 1,315.107 | 1,450.91 | 1,198.784 | 900.166 | 752.334 | 773.107 |
Other Non-Current Assets
| 539.311 | 272.993 | 312.653 | -0 | 319.766 | 10,363.78 | 473.743 | 559.408 | 11,248.704 | 10,454.171 | 10,731.957 | 11,040.274 | 11,101.056 | 11,533.95 | 11,094.826 | 9,104.382 | 8,930.854 | 0 | 9,217.287 | 0 | 0 | 8,949.266 | 9,177.374 | 9,310.582 | 9,064.866 | 4,145.249 | 793.377 | 1,428.262 | 1,101.63 | 4,224.814 | 11,326.62 | 7,615.528 | 8,689.854 | 6,158.524 | 2,979.535 | 22,923.77 | 7,598.592 | 13,857.148 | 3,920.273 | 0.001 | 7,393.127 | 5,363.666 | 8,244.073 | 9,388.713 | 13,116.86 | 11,957.335 | 0.001 | 0.003 | -0.001 | 7,329.646 | 9,750.637 | 6,179.538 | 6,247.81 | 6,537.506 | 6,437.975 | 7,891.076 | 7,438.796 | 12,997.846 | 7,930.118 | 9,018.571 | 10,085.64 | 10,440.794 | 10,697.904 | 10,338.44 |
Total Non-Current Assets
| 78,573.773 | 77,667 | 77,195.55 | 76,665.353 | 76,611.418 | 75,585.947 | 76,283.005 | 78,079.659 | 77,868.131 | 77,470.851 | 79,559.07 | 81,381.386 | 82,225.389 | 83,367.371 | 84,386.601 | 84,938.894 | 85,888.25 | 87,329.796 | 88,513.814 | 89,510.11 | 90,585.188 | 89,788.083 | 90,750.934 | 98,158.631 | 98,014.828 | 96,822.483 | 96,532.004 | 112,855.177 | 110,051.526 | 109,132.081 | 109,224.34 | 106,226.131 | 107,802.064 | 108,014.687 | 104,795.223 | 106,209.519 | 105,730.713 | 105,505.45 | 107,717.016 | 108,199.133 | 108,673.075 | 116,678.02 | 108,759.887 | 108,372.212 | 112,130.725 | 106,696.528 | 106,289.027 | 92,821.466 | 93,808.582 | 96,381.976 | 92,926.124 | 96,082.304 | 99,758.707 | 102,598.836 | 101,914.001 | 81,512.891 | 79,584.484 | 51,640.406 | 46,542.553 | 47,839.98 | 49,859.303 | 50,180.293 | 50,915.964 | 50,139.938 |
Total Assets
| 266,925.8 | 254,073.175 | 253,960.587 | 258,981.225 | 225,450.692 | 222,717.186 | 240,522.146 | 237,512.981 | 211,197.345 | 204,902.751 | 194,738.254 | 182,441.836 | 183,245.945 | 204,096.276 | 207,882.894 | 209,375.951 | 211,824.714 | 210,842.06 | 218,339.707 | 219,114.98 | 238,719.664 | 228,827.31 | 228,402.133 | 215,459.005 | 220,712.517 | 221,087.311 | 227,953.372 | 240,743.684 | 239,465.021 | 243,595.77 | 234,552.458 | 227,506.87 | 256,747.238 | 246,496.337 | 236,639.585 | 245,410.108 | 251,216.611 | 256,561.534 | 257,110.072 | 236,515.209 | 231,541.764 | 236,153.64 | 228,890.083 | 235,125.382 | 251,514.519 | 240,996.067 | 249,947.805 | 225,847.754 | 194,427.508 | 193,535.012 | 190,285.131 | 188,351.805 | 192,255.343 | 189,945.826 | 195,717.108 | 169,013.557 | 170,015.637 | 157,294.339 | 123,232.082 | 119,632.362 | 111,639.85 | 109,784.455 | 108,799.373 | 112,990.832 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,708.114 | 9,390.785 | 15,775.211 | 8,848.578 | 12,102.472 | 13,824.985 | 11,395.92 | 16,819.289 | 11,892.629 | 15,187.641 | 8,414.584 | 13,515.073 | 12,466.719 | 13,028.63 | 13,920.584 | 13,977.012 | 12,481.192 | 12,783.804 | 16,683.96 | 11,101.133 | 18,009.284 | 18,314 | 19,618.853 | 10,472.278 | 13,027.949 | 13,403.378 | 13,664.81 | 13,844.836 | 18,331.437 | 19,396.344 | 20,246.628 | 9,601.2 | 18,139.796 | 17,531.865 | 20,021.93 | 13,923.152 | 13,804.631 | 22,851.528 | 24,445.423 | 20,949.809 | 17,181.803 | 25,043.57 | 21,877.653 | 0 | 0 | 12,195.901 | 17,728.44 | 18,427.304 | 10,354.378 | 12,448.232 | 11,444.429 | 8,887.202 | 19,737.834 | 22,982.265 | 20,713.741 | 20,957.449 | 21,221.382 | 24,026.481 | 18,254.014 | 13,608.604 | 6,902.099 | 3,694.876 | 4,868.814 | 4,650.196 |
Short Term Debt
| 46,849.444 | 43,322.429 | 46,146.977 | 80,490.017 | 40,077.751 | 30,413.184 | 36,855.424 | 55,565.345 | 38,614.951 | 27,411.84 | 27,594.768 | 28,813.371 | 31,407.378 | 43,118.721 | 53,419.493 | 67,017.467 | 73,098.27 | 74,869.53 | 71,924.737 | 79,488.441 | 89,659.45 | 88,111.168 | 87,534.403 | 84,347.197 | 86,975.632 | 75,782.008 | 90,168.692 | 102,665.896 | 102,353.99 | 0 | 87,124.59 | 75,868.048 | 95,513.832 | 93,049.968 | 83,242.976 | 94,427.422 | 106,703.285 | 106,775.891 | 103,886.239 | 89,471.044 | 88,255.779 | 81,683.766 | 80,309.355 | 83,281.21 | 93,823.339 | 92,609.858 | 79,247.577 | 53,254.677 | 50,153.044 | 43,054.008 | 41,906.704 | 43,178.569 | 36,454.487 | 34,703.633 | 38,317.463 | 15,729.931 | 16,000 | 17,351.417 | 1,011.739 | 1,114.714 | 2,213.399 | 4,943.466 | 3,045.007 | 9,209.856 |
Tax Payables
| 255.622 | 2,281.414 | 3,872.623 | 2,510.841 | 1,900.157 | 210.491 | 511.816 | 958.042 | 801.442 | 1,786.458 | 3,482.111 | 1,577.867 | 1,987.028 | 2,448.842 | 3,854.707 | 1,756.788 | 1,869.135 | 1,244.079 | 4,309.151 | 1,030.24 | 1,035.428 | 2,164.544 | 1,696.955 | 942.094 | 811.544 | 4,568.999 | 3,474.354 | 730.647 | 858.416 | 1,079.377 | 666.244 | 832.942 | 422.17 | 32.196 | 0 | 0 | 344.555 | 1,143.176 | 2,065.377 | 1,049.691 | 1,067.739 | 401.749 | 772.686 | 13.299 | 28.884 | 2,095.449 | 20.704 | 1,044.763 | 790.666 | 2,424.124 | 1,578.679 | 528.818 | 2,154.853 | 1,336.168 | 0 | 0 | 0 | 1,035.649 | 608.104 | 626.255 | 1,038.19 | 1,274.076 | 1,605.063 | 1,340.811 |
Deferred Revenue
| 77,811.191 | 64,569.666 | 51,434.202 | 49,435.568 | 53,680.862 | 51,690.705 | 60,729.892 | 40,900.503 | 35,334.143 | 36,453.123 | 41,200.71 | 25,180.054 | 27,296.23 | 40,420.625 | 34,431.433 | 26,364.84 | 27,730.39 | 27,217.324 | 27,157.439 | 1,030.24 | 33,779.433 | 2,164.544 | 25,982.498 | 25,463.947 | 26,288.948 | 4,568.999 | 25,873.381 | 730.647 | 8,212.505 | 0 | 21,584.945 | 6,240.528 | 6,052.651 | 6,320.868 | 6,076.302 | 9,331.994 | 7,226.494 | 9,413.542 | 9,074.042 | 8,484.714 | 10,798.009 | 7,979.558 | 8,356.193 | 0 | 0 | 22,415.489 | 13,747.183 | 12,614.324 | 790.666 | 11,055.557 | 1,578.679 | 13,415.53 | 14,826.695 | 12,174.942 | 18,195.577 | 0 | 0 | 1,035.649 | 608.104 | 14,100.615 | 11,939.955 | 1,274.076 | 11,543.51 | 12,375.716 |
Other Current Liabilities
| 13,938.472 | 15,588.053 | 20,250.187 | 3,480.763 | 3,539.78 | 10,257.551 | 12,468.478 | 13,500.915 | 14,264.909 | 16,503.214 | 3,006.52 | 572.281 | 594.452 | 509.775 | 566.199 | 491.355 | 527.642 | 563.297 | 612.695 | 27,821.138 | 0 | 25,817.945 | 0 | -0.001 | 0.001 | 29,904.625 | -0 | 22,771.078 | 8,460.01 | 119,201.492 | 0 | 22,297.841 | 26,545.187 | 22,966.834 | 21,125.461 | 20,152.113 | 14,662.099 | 7,827.894 | 7,703.569 | 10,392.531 | 7,248.555 | 8,060.201 | 9,657.217 | 39,692.659 | 45,270.537 | -0.001 | -0 | 0.001 | 8,476.225 | 0.002 | 11,023.004 | 0.001 | 0.001 | -0.001 | 0.001 | 12,787.673 | 15,487.926 | 21,329.845 | 11,121.906 | -0.001 | -0.001 | 8,483.074 | -0.001 | 261.321 |
Total Current Liabilities
| 148,307.22 | 132,870.933 | 133,606.578 | 142,254.926 | 109,400.865 | 106,186.425 | 121,449.715 | 126,786.052 | 100,106.632 | 95,555.818 | 80,216.582 | 68,080.779 | 71,764.778 | 97,077.752 | 102,337.709 | 107,850.674 | 113,837.495 | 115,433.955 | 116,378.831 | 119,440.953 | 141,448.166 | 134,407.657 | 133,135.754 | 120,283.421 | 126,292.53 | 123,659.01 | 129,706.883 | 140,012.457 | 137,357.942 | 138,597.836 | 128,956.164 | 114,007.617 | 146,251.466 | 139,869.535 | 130,466.669 | 137,834.681 | 142,396.509 | 146,868.855 | 145,109.273 | 129,298.098 | 123,484.146 | 122,767.095 | 120,200.418 | 122,973.869 | 139,093.876 | 127,221.247 | 110,723.2 | 84,296.306 | 69,774.313 | 66,557.799 | 65,952.816 | 65,481.302 | 71,019.017 | 69,860.839 | 77,226.782 | 49,475.053 | 52,709.308 | 63,743.392 | 30,995.763 | 28,823.932 | 21,055.452 | 18,395.492 | 19,457.33 | 26,497.089 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 2,448.746 | 2,958.886 | 3,471.594 | 4,025.616 | 8,038.739 | 5,000 | 8,482.64 | 8,033.563 | 5,697.262 | 9,785.98 | 9,727.081 | 9,683.033 | 6,891.302 | 4,074.296 | 4,070 | 4,162.022 | 3,973.145 | 4,082.921 | 4,687.999 | 2,481.051 | 1,215.732 | 1,215.732 | 1,734.482 | 2,768.88 | 2,971.252 | 3,172.406 | 3,797.356 | 0 | 0 | 7,088.376 | 12,839.836 | 10,957.835 | 8,229.64 | 8,310.157 | 9,093.31 | 8,604.862 | 8,913.141 | 9,131.899 | 5,671.009 | 5,759.647 | 12,170.031 | 6,243.889 | 6,716.347 | 6,483.612 | 6,343.401 | 26,703.946 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 500 | 0 | 0 | 5,000 | 0 | 0 | 147.623 | 1,030.126 | 825.76 | 0 |
Deferred Revenue Non-Current
| 276.274 | 334.36 | 463.653 | 572.245 | 581.5 | 1,120.745 | 787.696 | 1,374.639 | 1,380.915 | 1,541.863 | 1,065.646 | 1,113.394 | 1,414.449 | 889.543 | 1,307.958 | 1,418.102 | 1,172.798 | 1,040.331 | 939.02 | 786.353 | 2.751 | 1,253.632 | 1,221.642 | 1,239.746 | 0 | 0 | 763.399 | 0 | 0 | 0 | 1,137.146 | 1,041.352 | 1,025.367 | 918.309 | 950.386 | 1,580.375 | 1,562.922 | 1,539.428 | 1,552.814 | 0 | 0 | 0 | 1,391.273 | 0 | 1,138.696 | 0 | 1,186.828 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,398.096 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 1,323.894 | 1,314.487 | 411.556 | 559.475 | 0 | 395.431 | 428.309 | 428.309 | 564.025 | 533.071 | 668.417 | 696.054 | 690.362 | 567.271 | 134.282 | 625.708 | 108.728 | 309.36 | 445.759 | 1,168.101 | 864.358 | 1,078.817 | 1,744.754 | 2,006.845 | 5,491.749 | 5,584.961 | 5,865.916 | 6,063.156 | 5,443.126 | 6,051.828 | 5,961.253 | 5,381.151 | 4,798.203 | 5,032.273 | 5,071.33 | 4,726.191 | 5,275.813 | 4,742.902 | 5,001.111 | 5,001.111 | 6,051.449 | 5,781.445 | 4,001.029 | 6,616.498 | 5,930.685 | 6,360.542 | 7,295.365 | 7,333.441 | 7,639.99 | 7,639.767 | 7,620.307 | 7,620.307 | 7,783.664 | 6,473.349 | 38.87 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,383.013 | 1,904.726 | 2,120.019 | 0.001 | 0.001 | 851.329 | 4,678.229 | 352.517 | 342.242 | 734.82 | 1,258.338 | 1,348.452 | 870.923 | 1,308.104 | 1,283.094 | 826.957 | 804.604 | 791.571 | 768.518 | -0 | 840.547 | 0.001 | 0 | -0.001 | 1,217.434 | 783.318 | -0 | 765.092 | 5,829.599 | 7,405.763 | -0 | 306.187 | 296.895 | 287.602 | 278.311 | 276.598 | 268.066 | 251.004 | 251.004 | 1,577.655 | 1,541.038 | 1,465.596 | -0 | 1,048.395 | 0.001 | 1,219.383 | -0 | 20,904.793 | 2,009.683 | 2,418.239 | 2,407.927 | 2,400.798 | 2,480.798 | 2,480.798 | 2,485.798 | 5,693.031 | 3,993.661 | -0.001 | 7,297.311 | 7,099.347 | 6,850.917 | 5,491.97 | 5,221.306 | 4,753.182 |
Total Non-Current Liabilities
| 3,659.287 | 4,687.831 | 5,542.557 | 5,367.733 | 5,921.604 | 10,422.369 | 11,025.4 | 10,209.797 | 10,152.151 | 8,402.253 | 12,538.273 | 12,752.952 | 12,501.476 | 9,757.366 | 7,361.402 | 7,005.421 | 6,706.695 | 5,939.329 | 6,416.167 | 5,583.08 | 3,633.709 | 2,915.124 | 3,605.475 | 3,838.585 | 5,065.131 | 5,499.324 | 5,942.65 | 10,054.197 | 11,414.56 | 13,271.679 | 14,288.678 | 19,630.501 | 18,331.925 | 15,396.804 | 14,920.005 | 15,748.486 | 15,468.123 | 15,774.903 | 15,661.907 | 12,524.477 | 12,043.587 | 18,636.738 | 12,636.273 | 13,816.191 | 13,403.754 | 11,563.813 | 34,507.272 | 26,835.478 | 8,370.225 | 9,713.604 | 9,741.368 | 10,040.788 | 10,120.565 | 10,351.105 | 10,606.105 | 13,476.695 | 10,467.01 | 10,436.965 | 7,297.311 | 7,099.347 | 6,998.54 | 6,522.096 | 6,047.066 | 4,753.182 |
Total Liabilities
| 151,966.508 | 137,558.764 | 139,149.135 | 147,622.659 | 115,322.47 | 116,608.795 | 132,475.114 | 136,995.848 | 110,258.784 | 103,958.071 | 92,754.855 | 80,833.731 | 84,266.254 | 106,835.118 | 109,699.111 | 114,856.095 | 120,544.19 | 121,373.283 | 122,794.998 | 125,024.033 | 145,081.875 | 137,322.782 | 136,741.229 | 124,122.006 | 131,357.66 | 129,158.334 | 135,649.532 | 150,066.654 | 148,772.501 | 151,869.515 | 143,244.842 | 133,638.118 | 164,583.391 | 155,266.34 | 145,386.674 | 153,583.167 | 157,864.633 | 162,643.758 | 160,771.18 | 141,822.575 | 135,527.733 | 141,403.833 | 132,836.691 | 136,790.061 | 152,497.63 | 138,785.061 | 145,230.472 | 111,131.784 | 78,144.538 | 76,271.403 | 75,694.184 | 75,522.09 | 81,139.582 | 80,211.944 | 87,832.887 | 62,951.747 | 63,176.318 | 74,180.358 | 38,293.074 | 35,923.279 | 28,053.992 | 24,917.587 | 25,504.396 | 31,250.271 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 5,686.771 | 5,686.77 | 5,686.771 | 0 | 0 | 0 | 5,686.771 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,356.374 | 6,349.549 | 6,349.549 | 6,349.549 | 6,349.549 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 | 6,214.56 |
Retained Earnings
| 97,747.536 | 99,489.501 | 97,792.937 | 109,836.145 | 108,607.191 | 104,587.746 | 91,097.919 | 108,635.353 | 109,049.331 | 109,025.106 | 110,033.69 | 109,224.604 | 106,550.519 | 104,892.734 | 105,821.16 | 87,198.312 | 83,949.713 | 82,029.941 | 86,595.794 | 85,214.469 | 84,674.791 | 82,217.51 | 82,331.487 | 96,362.583 | 94,331.377 | 97,094.25 | 97,407.594 | 95,134.845 | 95,055.838 | 96,256.744 | 95,852.819 | 98,150.534 | 96,170.922 | 95,288.498 | 95,242.173 | 95,578.253 | 96,922.878 | 96,928.502 | 99,126.144 | 98,208.198 | 98,833.502 | 97,225.579 | 98,280.078 | 100,123.128 | 100,569.632 | 104,051.82 | 105,428.692 | 110,935.102 | 112,579.662 | 113,653.227 | 111,197.653 | 82,206.786 | 80,521.84 | 79,176.315 | 77,358.735 | 75,522.407 | 76,318.379 | 75,823.689 | 77,070.272 | 75,339.973 | 74,606.885 | 75,128.575 | 73,555.746 | 72,004.166 |
Accumulated Other Comprehensive Income/Loss
| 3,596.021 | 3,409.175 | 3,402.78 | 2,794.842 | 2,793.453 | 2,793.066 | 3,333.377 | 2,736.375 | 2,737.364 | 2,742.68 | 3,204.062 | 2,631.796 | 2,619.794 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,572.591 | 1,572.591 | 1,572.591 | -7,628.794 | -7,628.794 | -7,628.794 | 1,572.591 | -7,571.934 | -7,571.934 | -7,571.934 | -8,030.985 | -7,429.277 | -7,429.277 | -4,907.321 | -4,961.367 | 9,706.117 | 9,663.023 | 9,818.659 | 11,185.142 | 11,177.594 | 11,200.016 | 11,206.921 | 11,172.928 | -3,362.447 | -3,424.202 | -3,278.57 | -3,274.991 | -3,276.273 | -3,275.098 | -1,500.26 | -1,513.218 | -1,512.688 | -1,543.065 | -1,526.784 | -1,531.693 | -1,517.141 | -1,547.352 | -1,575.062 | -1,530.789 | -1,504.559 | -1,265.707 | -1,292.812 | -1,328.35 | -1,225.703 | -1,331.895 | -2,200.259 | -2,246.837 | -2,433.692 | -2,511.252 | -2,604.179 | -2,821.266 | 24,408.37 | 24,379.361 | 24,343.006 | 24,310.926 | 24,324.843 | 24,306.38 | 1,075.732 | 1,654.176 | 2,154.55 | 2,764.413 | 3,523.733 | 3,524.671 | 3,521.835 |
Total Shareholders Equity
| 114,959.292 | 116,514.411 | 114,811.452 | 111,358.567 | 110,128.223 | 106,108.392 | 108,047.031 | 110,156.167 | 110,571.134 | 110,552.225 | 111,563.141 | 110,783.496 | 108,097.41 | 106,341.786 | 107,216.167 | 103,260.803 | 99,969.109 | 98,204.974 | 104,137.31 | 102,748.437 | 102,231.181 | 99,780.805 | 99,860.788 | 99,356.51 | 97,263.549 | 100,172.054 | 100,488.977 | 98,214.946 | 98,137.114 | 101,112.858 | 100,695.975 | 102,994.22 | 100,984.231 | 100,118.088 | 100,066.853 | 100,417.486 | 101,731.9 | 101,709.814 | 103,951.728 | 103,060.013 | 103,924.169 | 102,282.316 | 103,301.278 | 105,246.974 | 105,587.286 | 108,066.121 | 109,396.415 | 114,715.97 | 116,282.97 | 117,263.608 | 114,590.947 | 112,829.716 | 111,115.761 | 109,733.881 | 107,884.221 | 106,061.81 | 106,839.319 | 83,113.981 | 84,939.008 | 83,709.083 | 83,585.858 | 84,866.868 | 83,294.977 | 81,740.561 |
Total Equity
| 114,959.292 | 116,514.411 | 114,811.452 | 111,358.567 | 110,128.223 | 106,108.392 | 108,047.031 | 100,517.133 | 100,938.562 | 100,944.681 | 101,983.399 | 101,608.105 | 98,979.691 | 97,261.158 | 98,183.784 | 94,519.856 | 91,280.524 | 89,468.777 | 95,544.709 | 94,090.946 | 93,637.788 | 91,504.528 | 91,660.904 | 91,336.998 | 89,354.857 | 91,928.977 | 92,303.839 | 90,677.031 | 90,692.52 | 91,726.255 | 91,307.616 | 93,868.752 | 92,163.847 | 91,229.997 | 91,252.911 | 91,826.94 | 93,351.978 | 93,917.776 | 96,338.892 | 94,692.634 | 96,014.031 | 94,749.807 | 96,053.392 | 98,335.322 | 99,016.89 | 102,211.006 | 104,717.333 | 114,715.97 | 116,282.97 | 117,263.608 | 114,590.947 | 112,829.716 | 111,115.761 | 109,733.881 | 107,884.221 | 106,061.81 | 106,839.319 | 83,113.981 | 84,939.008 | 83,709.083 | 83,585.858 | 84,866.868 | 83,294.977 | 81,740.561 |
Total Liabilities & Shareholders Equity
| 266,925.8 | 254,073.175 | 253,960.587 | 258,981.226 | 225,450.692 | 222,717.186 | 240,522.146 | 237,512.981 | 211,197.345 | 204,902.751 | 194,738.254 | 182,441.836 | 183,245.945 | 204,096.276 | 207,882.894 | 209,375.951 | 211,824.714 | 210,842.06 | 218,339.707 | 219,114.98 | 238,719.664 | 228,827.31 | 228,402.133 | 215,459.004 | 220,712.517 | 221,087.311 | 227,953.372 | 240,743.685 | 239,465.021 | 243,595.77 | 234,552.458 | 227,506.87 | 256,747.238 | 246,496.337 | 236,639.585 | 245,410.107 | 251,216.611 | 256,561.534 | 257,110.072 | 236,515.209 | 231,541.764 | 236,153.64 | 228,890.083 | 235,125.382 | 251,514.52 | 240,996.067 | 249,947.805 | 225,847.754 | 194,427.508 | 193,535.011 | 190,285.131 | 188,351.806 | 192,255.343 | 189,945.825 | 195,717.108 | 169,013.557 | 170,015.637 | 157,294.339 | 123,232.082 | 119,632.362 | 111,639.85 | 109,784.455 | 108,799.373 | 112,990.832 |