Sung Bo Chemicals Co., LTD
KRX:003080.KS
2545 (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 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
| 8,464.446 | 5,854.82 | 14,244.65 | 8,187.513 | 10,502.403 | 20,448.219 | 19,590.167 | 8,994.518 | 7,955.549 | 24,629.125 | 20,153.502 | 19,048.64 | 24,232.762 | 35,298.562 | 20,825.482 | 24,368.516 | 28,088.347 | 32,011.486 | 22,696.232 | 20,733.488 | 18,438.25 | 27,476.468 | 30,874.478 | 18,285.389 | 11,708.477 | 16,358.688 | 27,786.346 | 10,079.802 | 3,872.407 | 57,734.544 | 61,167.102 | 67,986.172 | 1,476.111 | 1,746.941 | 1,822.38 | 485.459 | 1,601.367 | 1,870.7 | 7,606.714 | 2,713.104 | 3,174.825 | 5,298.861 | 11,297.299 | 6,258.861 | 4,473.667 | 2,052.392 | 7,746.854 | 2,633.47 | 3,597.302 | 2,433.275 | 9,448.161 | 3,973.734 | 3,568.036 | 3,981.233 | 10,004.962 | 2,030.151 | 2,835.994 | 3,639.768 | 5,899.967 | 1,225.262 | 1,406.178 | 7,071.622 | 9,090.216 | 2,476.693 | 4,225.392 | 1,323.799 | 5,821.347 | 2,591.68 | 3,644.784 | 3,013.899 |
Short Term Investments
| 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 8,000 | 11,000 | 19,000 | 19,000 | 7,932.987 | 18,944.359 | -0 | 15,900.21 | 16,000.21 | 16,152.562 | 13,002.458 | 13,025.908 | 16,038.737 | 23,268.535 | 24,123.737 | 29,235.416 | 30,235.614 | 26,240.083 | 10,292.612 | 18,275.682 | 26,817.907 | 17,788.216 | 21,900.66 | 22,802.316 | 26,253.428 | 19,553.285 | 22,129.254 | 0 | 0 | 0 | 0 | 0 | 7,000 | 0 | 0 | 0 | 7,000 | 0 | 0 | 0 | 9,000 | 5,000 | 0 | 0 | 3,000 | 3,300 | 0 | 0 | 4,000 | 0 | -673.611 | -673.611 | 6,900 | 5,500 | 500 | 500 | 4,000 | 5,700 | 6,500 | 5,150 | 13,050 | 12,400 | 8,300 | 5,700 | 14,000 |
Cash and Short Term Investments
| 13,464.446 | 10,854.82 | 19,244.65 | 13,187.513 | 15,502.403 | 28,448.219 | 30,590.167 | 27,994.518 | 26,955.549 | 32,562.112 | 39,097.861 | 19,048.64 | 40,132.972 | 51,298.772 | 36,978.044 | 37,370.974 | 41,114.255 | 48,050.223 | 45,964.767 | 44,857.224 | 47,673.665 | 57,712.082 | 57,114.562 | 28,578.001 | 29,984.159 | 43,176.595 | 45,574.562 | 31,980.462 | 26,674.723 | 83,987.972 | 80,720.387 | 90,115.426 | 1,476.111 | 1,746.941 | 1,822.38 | 485.459 | 1,601.367 | 8,870.7 | 7,606.714 | 2,713.104 | 3,174.825 | 12,298.861 | 11,297.299 | 6,258.861 | 4,473.667 | 11,052.392 | 12,746.854 | 2,633.47 | 3,597.302 | 5,433.275 | 12,748.161 | 3,973.734 | 3,568.036 | 7,981.233 | 10,004.962 | 2,030.151 | 2,835.994 | 10,539.768 | 11,399.967 | 1,725.262 | 1,906.178 | 11,071.622 | 14,790.216 | 8,976.693 | 9,375.392 | 14,373.799 | 18,221.347 | 10,891.68 | 9,344.784 | 17,013.899 |
Net Receivables
| 25,029.263 | 25,931.074 | 5,587.926 | 24,113.122 | 27,736.446 | 26,272.509 | 5,147.396 | 25,179.166 | 32,190.755 | 31,169.457 | 3,582.254 | 17,958.889 | 20,710.023 | 19,385.015 | 2,776.275 | 19,311.826 | 22,013.733 | 0 | 1,202.437 | 17,678.615 | 19,912.584 | 18,353.766 | 4,419.457 | 23,550.969 | 23,714.248 | 21,958.271 | 8,006.853 | 24,520.902 | 23,868.862 | 28,307.515 | 8,371.074 | 27,122.964 | 24,991.461 | 28,702.428 | 7,777.845 | 0 | 32,349.367 | 0 | 6,176.834 | 0 | 31,989.286 | 0 | 4,393.297 | 21,911.932 | 0 | 35,025.587 | 4,216.627 | 0 | 0 | 0 | 5,493.996 | 0 | 0 | 26,585.092 | 3,377.428 | 17,234.116 | 21,469.09 | 0 | 5,953.928 | 0 | 0 | 0 | 0 | 18,532.487 | 23,301.129 | 16,406.429 | 0 | 18,198.733 | 0 | 17,625.22 |
Inventory
| 35,608.087 | 38,798.067 | 56,291.566 | 37,417.745 | 31,604.622 | 32,719.061 | 49,787.192 | 27,698.18 | 24,641.65 | 26,078.177 | 45,250.04 | 20,947.27 | 17,234.36 | 22,182.925 | 40,761.42 | 31,493.467 | 23,706.225 | 24,834.144 | 42,664.442 | 30,028.104 | 27,734.106 | 29,295.443 | 40,871.142 | 24,022.279 | 31,948.948 | 28,092.218 | 38,297.243 | 21,660.431 | 20,689.235 | 20,733.95 | 46,374.508 | 39,995.279 | 37,963.385 | 27,394.729 | 43,150.476 | 29,470.986 | 19,712.561 | 18,755.274 | 36,693.886 | 23,097.805 | 14,219.253 | 13,240.117 | 30,452.543 | 19,163.48 | 13,067.453 | 14,519.83 | 28,151.677 | 17,822.233 | 14,023.916 | 17,073.906 | 25,086.373 | 12,843.478 | 13,501.681 | 18,325.257 | 23,532.949 | 17,856.316 | 19,278.201 | 23,765.494 | 23,859.629 | 16,494.886 | 16,816.88 | 23,649.763 | 18,697.878 | 8,728.94 | 7,175.473 | 15,491.109 | 13,394.249 | 8,452.56 | 8,197.501 | 14,133.536 |
Other Current Assets
| 2,600.892 | 2,008.957 | 1,729.802 | 2,195.478 | 2,529.133 | 3,290.749 | 3,536.789 | 3,057.461 | 3,037.822 | 1,648.578 | 3,889.204 | 24,567.427 | 2,717.526 | 1,392.135 | 3,581.321 | 3,561.608 | 4,353.002 | 3,777.266 | 4,524.046 | 17,710.18 | 19,931.286 | 18,318.358 | 4,410.589 | 23,508.49 | 23,684.519 | 21,987.492 | 8,052.25 | 24,870.158 | 27,874.159 | 28,337.861 | 1,170.007 | 28,245.81 | 56,394.67 | 60,102.654 | 7,777.845 | 26,210.331 | 32,349.366 | 35,250.462 | 6,176.834 | 25,696.436 | 31,989.288 | 38,333.812 | 4,393.298 | 22,713.214 | 30,510.928 | 35,025.588 | 4,216.627 | 23,635.83 | 30,571.152 | 34,841.332 | 5,493.997 | 0.001 | 25,801.657 | 26,585.091 | 3,377.429 | 17,234.115 | 21,469.091 | 20,126.581 | 5,953.927 | 22,599.172 | 26,580.646 | 21,163.569 | 5,243.475 | 18,532.486 | 23,301.13 | 16,406.428 | 5,260.444 | 18,198.732 | 23,036.787 | 17,625.219 |
Total Current Assets
| 76,702.689 | 77,592.918 | 82,853.944 | 76,541.535 | 77,209.735 | 89,987.476 | 87,306.336 | 83,355.628 | 86,458.832 | 90,835.879 | 90,108.116 | 82,522.226 | 80,574.187 | 93,621.529 | 82,771.649 | 90,775.674 | 90,623.076 | 98,502.404 | 94,100.692 | 92,595.508 | 95,339.058 | 105,325.883 | 102,396.293 | 76,108.77 | 85,617.626 | 93,256.305 | 91,924.055 | 78,511.051 | 75,238.117 | 133,059.783 | 136,635.976 | 158,356.515 | 95,834.166 | 89,244.324 | 52,750.701 | 56,166.776 | 53,663.294 | 62,876.436 | 50,477.434 | 51,507.345 | 49,383.366 | 63,872.79 | 46,143.14 | 48,135.555 | 48,052.048 | 60,597.81 | 45,115.157 | 44,091.533 | 48,192.37 | 57,348.513 | 43,328.531 | 38,068.391 | 42,871.374 | 52,891.581 | 36,915.34 | 37,120.582 | 43,583.286 | 54,431.843 | 41,213.523 | 40,819.32 | 45,303.704 | 55,884.954 | 38,731.569 | 36,238.119 | 39,851.995 | 46,271.336 | 36,876.04 | 37,542.972 | 40,579.072 | 48,772.654 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 40,105.959 | 40,674.432 | 42,771.845 | 41,600.155 | 41,473.387 | 40,455.42 | 41,356.537 | 41,215.063 | 41,620.977 | 41,734.533 | 42,317.258 | 41,793.405 | 42,301.596 | 42,647.017 | 42,629.154 | 42,028.732 | 41,712.748 | 41,474.295 | 42,076.193 | 41,202.913 | 41,446.915 | 41,117.32 | 41,755.01 | 42,339.392 | 42,939.194 | 43,600.012 | 45,505.364 | 36,011.09 | 35,032.166 | 32,834.877 | 24,169.392 | 12,923.016 | 6,797.115 | 6,740.974 | 38,062.604 | 38,229.494 | 38,283.541 | 38,344.379 | 38,341.307 | 38,454.637 | 38,615.403 | 38,762.95 | 38,730.043 | 38,800.891 | 38,629.832 | 38,755.146 | 38,922.475 | 39,067.016 | 38,843.652 | 38,985.893 | 39,191.126 | 39,331.109 | 39,523.972 | 39,650.041 | 54,376.745 | 54,429.282 | 54,670.082 | 55,014.281 | 55,321.343 | 55,490.631 | 55,621.43 | 55,941.635 | 56,250.041 | 55,906.359 | 55,821.145 | 55,128.393 | 55,197.681 | 52,932.071 | 52,967.941 | 53,145.093 |
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 | 0 | 0 | 0 |
Intangible Assets
| 136.935 | 141.543 | 146.151 | 149.465 | 155.179 | 156.571 | 162.069 | 164.891 | 169.383 | 174.99 | 179.601 | 180.639 | 186.301 | 190.31 | 184.616 | 137.816 | 134.775 | 136.127 | 132.594 | 138.279 | 143.659 | 149.34 | 143.929 | 146.37 | 153.614 | 126.884 | 133.203 | 140.979 | 149.475 | 156.421 | 157.159 | 164.681 | 172.271 | 179.708 | 187.713 | 189.951 | 193.471 | 195.258 | 201.876 | 148.508 | 152.915 | 88.331 | 93.914 | 95.471 | 26.143 | 28.784 | 31.475 | 34.095 | 33.486 | 32.448 | 32.84 | 35.821 | 37.641 | 32.017 | 33.541 | 29.476 | 23.741 | 23.466 | 16.113 | 14.793 | 16.292 | 17.494 | 18.574 | 20.492 | 22.311 | 23.508 | 23.663 | 24.309 | 26.01 | 25.864 |
Goodwill and Intangible Assets
| 136.935 | 141.543 | 146.151 | 149.465 | 155.179 | 156.571 | 162.069 | 164.891 | 169.383 | 174.99 | 179.601 | 180.639 | 186.301 | 190.31 | 184.616 | 137.816 | 134.775 | 136.127 | 132.594 | 138.279 | 143.659 | 149.34 | 143.929 | 146.37 | 153.614 | 126.884 | 133.203 | 140.979 | 149.475 | 156.421 | 157.159 | 164.681 | 172.271 | 179.708 | 187.713 | 189.951 | 193.471 | 195.258 | 201.876 | 148.508 | 152.915 | 88.331 | 93.914 | 95.471 | 26.143 | 28.784 | 31.475 | 34.095 | 33.486 | 32.448 | 32.84 | 35.821 | 37.641 | 32.017 | 33.541 | 29.476 | 23.741 | 23.466 | 16.113 | 14.793 | 16.292 | 17.494 | 18.574 | 20.492 | 22.311 | 23.508 | 23.663 | 24.309 | 26.01 | 25.864 |
Long Term Investments
| 46,193.244 | 46,301.844 | 34,072.763 | 3,657.591 | 3,839.77 | 378.4 | -3,838.472 | -11,787.191 | -11,870.605 | -662.9 | -11,712.953 | 5,362.754 | -10,491.232 | -13,765.77 | -14,161.525 | -10,221.567 | -11,002.591 | -14,122.778 | -21,112.975 | -20,559.781 | -25,676.133 | -26,617.345 | -23,728.173 | 7,336.47 | -621.611 | -8,158.119 | 1,069.13 | 2,115.826 | 1,543.889 | -2,323.88 | 4,227.816 | 1,565.009 | 0 | 0 | 0 | 0 | 0 | -4,397.53 | 0 | 0 | 0 | -4,981.722 | 0 | 0 | 0 | -6,924.957 | -2,833.275 | 0 | 0 | -626.235 | -898.516 | 0 | 0 | -1,416.297 | 0 | 3,135.102 | 3,176.314 | -4,409.003 | -3,111.952 | 1,845.767 | 1,825.721 | -2,104.397 | -3,918.034 | -4,139.657 | -2,543.231 | -10,439.34 | -9,448.722 | -5,365.567 | -2,985.918 | -11,875.587 |
Tax Assets
| 3,456.656 | 3,483.483 | 3,621.643 | 2,719.339 | 2,668.6 | 2,777.262 | 2,857.392 | 1,204.633 | 1,204.633 | 1,204.633 | 1,204.633 | 27,776.441 | 43,670.651 | 43,814.401 | 44,046.431 | 41,993.984 | 296.124 | 349.151 | 52,207.236 | 52,974.657 | 58,149.799 | 59,213.459 | 55,281.39 | 39,391.961 | 47,437.953 | 57,189.339 | 45,824.323 | 59,039.381 | 60,009.716 | 34,706.912 | 28,096.963 | 33,563.906 | 0 | 0 | 0 | 0 | 0 | 20,509.776 | 0 | 0 | 0 | 20,720.49 | 0 | 0 | 0 | 24,144.04 | 19,350.377 | 0 | 0 | 17,592.797 | 18,932.268 | 0 | 0 | 19,811.477 | 85.776 | 291.535 | 338.51 | 333.145 | 345.851 | 246.279 | 183.84 | 231.505 | 216.315 | 315.212 | 298.317 | 243.448 | 148.658 | 258.201 | 265.495 | 246.74 |
Other Non-Current Assets
| 1,866.665 | 1,714.884 | 2,161.026 | 36,072.821 | 35,890.281 | 37,670.4 | 42,941.425 | 50,239.904 | 50,161.378 | 40,385.498 | 50,060.22 | 3,449.063 | 3,480.052 | 4,998.136 | 3,739.494 | 4,919.698 | 46,853.27 | 48,881.899 | 5,037.621 | 6,644.673 | 6,614.12 | 6,529.045 | 7,517.045 | 9,397.247 | 1,172.446 | 0.001 | 1,167.111 | 1,302.881 | 1,270.182 | 1,232.182 | 1,217.182 | 985.279 | 16,491.028 | 16,566.354 | 16,551.952 | 16,655.409 | 16,892.111 | 933.603 | 17,375.456 | 16,870.052 | 16,737.641 | 938.873 | 16,986.012 | 16,947.636 | 17,078.773 | -0.001 | 1,012.234 | 17,640.704 | 17,784.878 | 979.261 | -0 | 17,960.104 | 18,306.741 | 0.001 | 3,289.501 | -0.001 | -0.001 | 7,513.611 | 6,113.611 | 1,113.611 | 1,113.611 | 4,589.651 | 6,289.65 | 6,899.65 | 5,549.299 | 13,449.3 | 12,799.3 | 8,699.299 | 6,104.3 | 14,479.454 |
Total Non-Current Assets
| 91,759.459 | 92,316.186 | 82,773.428 | 84,199.371 | 84,027.218 | 81,438.053 | 83,478.952 | 81,037.3 | 81,285.766 | 82,836.755 | 82,048.759 | 78,562.302 | 79,147.369 | 77,884.094 | 76,438.17 | 78,858.663 | 77,994.326 | 76,718.695 | 78,340.668 | 80,400.743 | 80,678.359 | 80,391.819 | 80,969.201 | 98,611.44 | 91,081.596 | 92,758.117 | 93,699.131 | 98,610.157 | 98,005.428 | 66,606.512 | 57,868.511 | 49,201.891 | 23,460.414 | 23,487.036 | 54,802.269 | 55,074.854 | 55,369.123 | 55,585.486 | 55,918.639 | 55,473.197 | 55,505.959 | 55,528.922 | 55,809.968 | 55,843.998 | 55,734.748 | 56,003.012 | 56,483.286 | 56,741.815 | 56,662.016 | 56,964.164 | 57,257.718 | 57,327.034 | 57,868.354 | 58,077.239 | 57,785.563 | 57,885.394 | 58,208.646 | 58,475.5 | 58,684.966 | 58,711.081 | 58,760.894 | 58,675.888 | 58,856.546 | 59,002.056 | 59,147.841 | 58,405.309 | 58,720.58 | 56,548.313 | 56,377.828 | 56,021.564 |
Total Assets
| 168,462.148 | 169,909.105 | 165,627.372 | 160,740.906 | 161,236.953 | 171,425.529 | 170,785.287 | 164,392.928 | 167,744.597 | 173,672.634 | 172,156.874 | 161,084.528 | 159,721.556 | 171,505.623 | 159,209.82 | 169,634.338 | 168,617.402 | 175,221.099 | 172,441.36 | 172,996.251 | 176,017.417 | 185,717.702 | 183,365.495 | 174,720.21 | 176,699.222 | 186,014.422 | 185,623.186 | 177,121.208 | 173,243.545 | 199,666.295 | 194,504.487 | 207,558.407 | 119,294.58 | 112,731.361 | 107,552.97 | 111,241.63 | 109,032.417 | 118,461.922 | 106,396.073 | 106,980.542 | 104,889.325 | 119,401.712 | 101,953.108 | 103,979.553 | 103,786.796 | 116,600.822 | 101,598.444 | 100,833.348 | 104,854.385 | 114,312.677 | 100,586.248 | 95,395.425 | 100,739.728 | 110,968.82 | 94,700.903 | 95,005.977 | 101,791.933 | 112,907.343 | 99,898.489 | 99,530.401 | 104,064.598 | 114,560.842 | 97,588.115 | 95,240.175 | 98,999.836 | 104,676.645 | 95,596.62 | 94,091.286 | 96,956.9 | 104,794.218 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,745.246 | 4,576.955 | 17,311.112 | 8,069.104 | 4,411.134 | 8,334.538 | 17,485.337 | 4,702.721 | 3,345.996 | 8,564.774 | 18,311.262 | 6,178.122 | 1,302.87 | 6,716.4 | 5,771.954 | 6,588.767 | 3,670.778 | 3,647.831 | 9,148.184 | 4,058.616 | 4,186.329 | 7,214.99 | 11,415.71 | 3,089.565 | 3,774.933 | 8,388.212 | 13,057.836 | 5,151.299 | 4,861.303 | 2,874.183 | 3,219.188 | 5,634.068 | 14,115.261 | 5,637.944 | 11,420.341 | 9,007.85 | 5,520.075 | 6,954.631 | 9,107.103 | 6,974.148 | 3,105.864 | 9,390.154 | 7,303.607 | 5,954.417 | 3,893.762 | 9,951.358 | 8,202.783 | 3,599.878 | 3,416.409 | 11,544.025 | 8,239.943 | 1,126.934 | 3,833.919 | 12,179.534 | 3,888.42 | 39.165 | 3,183.152 | 13,921.261 | 6,440.537 | 1,339.638 | 6,146.405 | 15,932.714 | 5,357.688 | 1,684.852 | 2,704.284 | 9,556.956 | 4,585.868 | 1,535.123 | 2,162.845 | 10,255.613 |
Short Term Debt
| 17,463.529 | 8,596.861 | -423.295 | -5,401.82 | 694.373 | 362.456 | -263.017 | 4,619.51 | 4,173.45 | 201.764 | 562.581 | -7,129.169 | -9,116.338 | -12,093.467 | -6,251.512 | -2,199.31 | -9,524.602 | 610.542 | 419.095 | 455.421 | 426.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,516.611 | 6,663.02 | 163.02 | 0 | 2,900 | 1,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 0 | 556.538 | 0 | 0 | 0 | 0 | 1,737.702 | 5,200 | 0 | 0 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,432.422 | 1,687.997 | 148.867 | 880.705 | 1,511.581 | 1,889.176 | 0 | 1,180.414 | 2,224.711 | 2,777.033 | 1,244.589 | 2,440.63 | 2,830.417 | 3,468.966 | 1,019.754 | 2,195.24 | 2,460.83 | 3,009.626 | 396.267 | -258.75 | 443.133 | 1,574.829 | 685.425 | 750.781 | 852.253 | 1,534.72 | 291.486 | 2,301.858 | 1,430.339 | 13,721.071 | 19,882.12 | 20,629.818 | 1,767.537 | 2,175.164 | 524.551 | 1,705.566 | 2,622.398 | 2,860.13 | 534.543 | 1,659.302 | 2,348.338 | 2,885.482 | 506.592 | 1,414.627 | 1,978.7 | 2,767.228 | 546.826 | 1,175.746 | 1,637.983 | 1,768.48 | 16.323 | 573.022 | 1,245.675 | 1,087.091 | 0 | 140.892 | 851.266 | 1,344.137 | 555.598 | 1,508.91 | 1,992.436 | 1,892.785 | 744.104 | 1,537.649 | 2,108.046 | 1,683.339 | 587.148 | 1,545.098 | 2,335.02 | 2,453.372 |
Deferred Revenue
| 273.346 | 532.913 | 943.401 | 6,116.999 | 7,528.157 | 379.749 | 933.842 | 364.489 | 348.948 | 341.215 | 8,077.342 | 7,617.888 | 9,624.862 | 12,541.048 | 6,730.647 | 7,403.889 | 9,847.149 | 16,276.488 | 6,998.154 | 919.8 | 2,566.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,629.818 | 1,767.537 | 2,175.164 | 0 | 1,705.566 | 2,622.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,637.983 | 0 | 1,144.668 | 0 | 0 | 0 | 0 | 1,387.112 | 851.266 | 0 | 0 | 2,643.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 5,203.677 | 11,230.734 | 5,728.252 | -880.704 | 6,016.576 | 10,946.567 | 5,311.344 | 4,703.583 | 5,984.13 | 8,051.105 | 6,832.754 | -2,440.629 | -2,830.416 | -3,468.966 | -1,019.753 | 4,955.346 | -2,460.829 | 13,266.861 | -396.267 | 1,235.258 | 2,123.635 | 7,663.003 | 2,239.212 | 1,409.017 | 2,225.935 | 14,839.639 | 3,265.467 | 1,961.534 | 5,354.062 | 17,033.872 | 5,866.818 | 5,510.098 | 2,362.835 | 8,664.461 | 2,051.476 | 1,425.263 | 1,179.28 | 8,701.239 | 1,700.012 | 1,238.201 | 835.966 | 8,001.02 | 1,571.947 | 1,222.405 | 1,217.621 | 6,227.172 | 1,206.05 | 1,391.846 | 964.699 | 4,766.246 | 1,128.346 | 593.358 | 1,168.834 | 2,718.882 | 1,365.058 | 1,246.219 | 1,183.635 | 2,464.518 | 1,310.202 | 1,134.658 | 1,563.886 | 1,835.748 | 1,371.03 | 1,044.625 | 2,481.954 | 2,400.504 | 2,600.751 | 1,306.17 | 1,742.659 | 2,060.992 |
Total Current Liabilities
| 26,118.22 | 26,092.547 | 24,800.606 | 14,901.283 | 12,633.663 | 22,292.235 | 24,401.348 | 15,570.717 | 16,077.236 | 20,277.105 | 26,951.186 | 14,284.73 | 11,436.258 | 19,705.029 | 12,981.736 | 14,240.012 | 13,840.475 | 20,534.861 | 16,565.434 | 5,490.544 | 7,179.584 | 16,452.822 | 14,340.347 | 5,249.363 | 6,853.121 | 24,762.571 | 16,614.789 | 9,414.691 | 11,645.704 | 33,629.126 | 28,968.126 | 36,290.595 | 24,908.653 | 16,640.589 | 13,996.369 | 15,038.679 | 10,621.753 | 18,516 | 11,341.658 | 9,871.651 | 6,290.168 | 20,276.656 | 9,382.146 | 8,591.449 | 7,090.083 | 18,945.758 | 9,955.659 | 6,167.47 | 9,019.091 | 18,078.751 | 9,941.149 | 2,293.314 | 6,248.428 | 15,985.507 | 5,253.478 | 3,163.978 | 10,418.053 | 17,729.916 | 8,306.337 | 5,983.206 | 9,702.727 | 19,661.247 | 7,472.822 | 4,267.126 | 7,294.284 | 13,640.799 | 7,773.767 | 4,386.391 | 6,240.524 | 14,769.977 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,418.831 | 1,822.967 | 1,915.02 | 2,060.367 | 2,179.021 | 2,153.853 | 2,370.754 | 2,455.322 | 2,658.691 | 2,489.444 | 2,567.644 | 1,620.629 | 1,632.743 | 1,766.625 | 1,827.334 | 890.836 | 900.081 | 150.768 | 441.818 | 412.192 | 410.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,182.471 | 0 | 0 | 7,573.526 | 12,583.814 | 12,189.501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.092 | 0 | 0 | 1,231.849 | 3,459.289 | 3,553.848 | 3,440.368 | 3,377.341 | 3,811.022 | 3,823.742 | 3,583.922 | 3,780.367 | 3,999.76 | 4,093.583 | 3,948.66 | 3,862.782 | 432.699 | 1,502.175 | 1,293.035 | 2,082.708 | 2,176.278 | 2,171.794 | 2,213.195 | 2,224.072 | 2,189.858 | 2,181.365 | 2,142.738 | 2,059.721 | 2,165.775 | 2,156.896 | 2,164.696 | 2,108.102 | 2,278.501 | 2,232.443 | 2,236.844 | 2,394.288 | 2,549.649 | 2,632.917 | 2,575.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.152 | 26.135 | 119.991 | 114.9 | 97.754 | 0 |
Other Non-Current Liabilities
| 6,275.175 | 5,893.254 | 6,394.665 | 6,000.974 | 5,807.676 | 5,436.165 | 6,611.11 | 7,653.34 | 7,227.098 | 9,738.846 | 6,906.005 | 7,962.098 | 7,658.265 | 10,282.747 | 7,723.809 | 83.093 | 7,782.107 | 6,583.351 | 0 | 12,583.814 | 0 | 12,272.398 | 11,959.344 | 12,962.101 | 12,509.99 | 4,841.38 | 3,814.433 | 4,685.661 | 1,814.351 | 4,302.442 | 1,123.859 | 2,270.944 | 2,042.547 | 4,546.725 | 1,794.341 | 1,823.925 | 1,853.46 | 1,968.58 | 1,925.14 | 2,229.113 | 1,838.196 | 1,647.73 | 1,566.91 | 2,031.728 | 1,865.389 | 1,907.42 | 1,997.075 | 2,660.27 | 2,474.677 | 2,410.381 | 2,267.717 | 2,411.421 | 2,197.318 | 2,011.999 | 1,734.433 | 2,906.823 | 2,803.675 | 2,525.172 | 2,208.923 | 2,663.425 | 2,418.335 | 2,699.878 | 2,511.271 | 2,682.039 | 2,492.29 | 2,158.565 | 1,932.784 | 2,442.53 | 2,255.559 | 2,207.311 |
Total Non-Current Liabilities
| 7,694.006 | 7,716.221 | 8,309.684 | 8,061.341 | 7,986.697 | 7,590.018 | 8,981.864 | 10,108.663 | 9,885.788 | 12,228.291 | 9,473.649 | 9,582.728 | 9,291.008 | 12,049.371 | 9,551.143 | 10,156.4 | 8,682.188 | 6,734.119 | 9,247.193 | 16,455.294 | 16,154.144 | 15,712.766 | 15,336.685 | 16,773.123 | 16,333.732 | 8,425.302 | 7,594.8 | 8,685.421 | 5,907.934 | 8,251.102 | 4,986.641 | 2,703.643 | 3,544.722 | 5,839.76 | 3,877.05 | 4,000.203 | 4,025.254 | 4,181.775 | 4,149.212 | 4,418.971 | 4,019.561 | 3,790.468 | 3,626.631 | 4,197.503 | 4,022.285 | 4,072.116 | 4,105.177 | 4,938.771 | 4,707.12 | 4,647.225 | 4,662.005 | 4,961.07 | 4,830.235 | 4,587.897 | 1,734.433 | 2,906.823 | 2,803.675 | 2,525.172 | 2,208.923 | 2,663.425 | 2,418.335 | 2,699.878 | 2,511.271 | 2,682.039 | 2,517.442 | 2,184.7 | 2,052.775 | 2,557.43 | 2,353.313 | 2,207.311 |
Total Liabilities
| 33,812.226 | 33,808.769 | 33,110.29 | 22,962.624 | 20,620.36 | 29,882.253 | 33,383.212 | 25,679.38 | 25,963.024 | 32,505.396 | 36,424.835 | 23,867.457 | 20,727.265 | 31,754.4 | 22,532.879 | 24,396.412 | 22,522.663 | 27,268.979 | 25,812.627 | 21,945.839 | 23,333.728 | 32,165.589 | 29,677.032 | 22,022.486 | 23,186.853 | 33,187.873 | 24,209.589 | 18,100.112 | 17,553.638 | 41,880.227 | 33,954.767 | 38,994.238 | 28,453.375 | 22,480.349 | 17,873.419 | 19,038.883 | 14,647.007 | 22,697.775 | 15,490.87 | 14,290.621 | 10,309.728 | 24,067.124 | 13,008.776 | 12,788.951 | 11,112.368 | 23,017.874 | 14,060.836 | 11,106.241 | 13,726.211 | 22,725.976 | 14,603.154 | 7,254.384 | 11,078.663 | 20,573.405 | 6,987.911 | 6,070.801 | 13,221.728 | 20,255.088 | 10,515.26 | 8,646.632 | 12,121.062 | 22,361.125 | 9,984.093 | 6,949.164 | 9,811.726 | 15,825.499 | 9,826.541 | 6,943.821 | 8,593.837 | 16,977.288 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 34,558.911 | 34,558.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 | 10,010 |
Retained Earnings
| 5,169.179 | 6,538.574 | 2,885.097 | 83,312.837 | 85,688.361 | 86,664.138 | 82,467.713 | 84,008.705 | 87,071.204 | 86,284.327 | 80,800.974 | 81,284.772 | 82,961.734 | 78,923.112 | 82,067.101 | 85,796.95 | 86,581.435 | 87,520.781 | 85,732.685 | 95,174.029 | 96,795.931 | 92,710.932 | 92,767.797 | 96,698.688 | 97,491.538 | 96,629.87 | 103,984.694 | 151,192.873 | 147,571.755 | 145,021.489 | 146,701.945 | 154,670.864 | 76,913.028 | 76,350.747 | 75,875.71 | 78,404.604 | 80,573.732 | 81,941.461 | 77,080.315 | 78,947.987 | 81,027.337 | 81,940.273 | 75,540.302 | 77,794.731 | 79,282.313 | 80,188.956 | 74,094.594 | 76,222.187 | 77,574.944 | 77,973.766 | 72,389 | 74,580.612 | 75,925.69 | 76,328.845 | 26,995.5 | 28,295.214 | 27,905.826 | 31,996.75 | 28,737.538 | 30,204.241 | 31,299.61 | 31,897.836 | 27,372.986 | 27,686.387 | 28,404.546 | 28,064.992 | 24,736.484 | 26,127.293 | 27,388.096 | 27,274.491 |
Accumulated Other Comprehensive Income/Loss
| 74,085.14 | 74,133.78 | 74,163.22 | 77,160.906 | 77,352.893 | 77,275.566 | 77,314.88 | 77,076.451 | 77,042.971 | 77,208.13 | 78,536.948 | 79,514.585 | 79,595.405 | 11,350.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 45,722.973 | 45,722.973 | 45,722.972 | 44,678.877 | 1,167.244 | 45,031.105 | 1,167.245 | 1,391.629 | 1,391.629 | 1,391.629 | 44,992.486 | 1,391.629 | 1,391.629 | 1,340.262 | 44,591.749 | 49,422.392 | 243.937 | 50,421.339 | 1,664.932 | 45,866.383 | 46,233.842 | 50,831.181 | 50,910.664 | 45,989.036 | 46,010.831 | 46,186.678 | 47,418.902 | -2,181.777 | -1,891.848 | 2,754.578 | 3,837.775 | 3,883.305 | 3,918.176 | 3,890.265 | 3,793.842 | 3,788.144 | 3,801.677 | 3,812.686 | 3,814.887 | 3,731.934 | 3,542.26 | 3,384.316 | 3,394.03 | 3,385.87 | 3,382.114 | 3,383.992 | 3,433.013 | 3,494.92 | 3,543.23 | 3,602.936 | 3,584.094 | 3,550.429 | 3,725.375 | 4,056.571 | 50,707.492 | 50,629.962 | 50,654.379 | 50,645.506 | 50,635.69 | 50,669.529 | 50,633.927 | 50,291.881 | 50,221.036 | 50,594.624 | 50,773.565 | 50,776.154 | 51,023.595 | 51,010.172 | 50,964.967 | 50,532.439 |
Total Shareholders Equity
| 134,987.292 | 136,405.327 | 132,781.288 | 138,001.714 | 140,806.79 | 141,705.243 | 137,548.131 | 138,850.692 | 141,879.711 | 141,257.996 | 135,803.46 | 137,264.896 | 139,022.678 | 139,762.633 | 136,668.85 | 145,229.341 | 146,084.739 | 147,952.12 | 146,628.732 | 151,050.412 | 152,683.689 | 153,552.113 | 153,688.462 | 152,697.724 | 153,512.369 | 152,826.548 | 161,413.597 | 159,021.096 | 155,689.907 | 157,786.067 | 160,549.72 | 168,564.169 | 90,841.204 | 90,251.012 | 89,679.552 | 92,202.748 | 94,385.409 | 95,764.147 | 90,905.203 | 92,689.921 | 94,579.597 | 95,334.589 | 88,944.332 | 91,190.601 | 92,674.427 | 93,582.948 | 87,537.607 | 89,727.107 | 91,128.174 | 91,586.702 | 85,983.094 | 88,141.041 | 89,661.065 | 90,395.416 | 87,712.992 | 88,935.176 | 88,570.205 | 92,652.256 | 89,383.228 | 90,883.77 | 91,943.537 | 92,199.717 | 87,604.022 | 88,291.011 | 89,188.111 | 88,851.146 | 85,770.079 | 87,147.465 | 88,363.063 | 87,816.93 |
Total Equity
| 134,649.922 | 136,100.336 | 132,517.082 | 137,778.281 | 140,616.592 | 141,543.277 | 137,402.075 | 138,713.548 | 141,781.574 | 141,167.238 | 135,732.039 | 137,217.071 | 138,994.29 | 139,751.222 | 136,676.941 | 145,237.926 | 146,094.739 | 147,952.12 | 146,628.732 | 151,050.412 | 152,683.689 | 153,552.113 | 153,688.462 | 152,697.724 | 153,512.369 | 152,826.548 | 161,413.597 | 159,021.096 | 155,689.907 | 157,786.067 | 160,549.72 | 168,564.169 | 90,841.204 | 90,251.012 | 89,679.552 | 92,202.748 | 94,385.409 | 95,764.147 | 90,905.203 | 92,689.921 | 94,579.597 | 95,334.589 | 88,944.332 | 91,190.601 | 92,674.427 | 93,582.948 | 87,537.607 | 89,727.107 | 91,128.174 | 91,586.702 | 85,983.094 | 88,141.041 | 89,661.065 | 90,395.416 | 87,712.992 | 88,935.176 | 88,570.205 | 92,652.256 | 89,383.228 | 90,883.77 | 91,943.537 | 92,199.717 | 87,604.022 | 88,291.011 | 89,188.111 | 88,851.146 | 85,770.079 | 87,147.465 | 88,363.063 | 87,816.93 |
Total Liabilities & Shareholders Equity
| 168,462.148 | 169,909.105 | 165,627.372 | 160,964.338 | 161,236.952 | 171,425.53 | 170,785.287 | 164,392.928 | 167,744.597 | 173,672.634 | 172,156.874 | 161,084.528 | 159,721.556 | 171,505.623 | 159,209.82 | 169,634.338 | 168,617.402 | 175,221.099 | 172,441.36 | 172,996.251 | 176,017.417 | 185,717.702 | 183,365.494 | 174,720.21 | 176,699.222 | 186,014.421 | 185,623.186 | 177,121.208 | 173,243.545 | 199,666.295 | 194,504.487 | 207,558.407 | 119,294.579 | 112,731.361 | 107,552.97 | 111,241.63 | 109,032.416 | 118,461.922 | 106,396.073 | 106,980.542 | 104,889.325 | 119,401.713 | 101,953.108 | 103,979.553 | 103,786.795 | 116,600.822 | 101,598.444 | 100,833.348 | 104,854.385 | 114,312.678 | 100,586.248 | 95,395.425 | 100,739.728 | 110,968.82 | 94,700.903 | 95,005.977 | 101,791.933 | 112,907.344 | 99,898.488 | 99,530.401 | 104,064.599 | 114,560.842 | 97,588.115 | 95,240.175 | 98,999.837 | 104,676.645 | 95,596.62 | 94,091.286 | 96,956.9 | 104,794.218 |