Hanil Holdings Co., Ltd.
KRX:003300.KS
13280 (KRW) • At close November 13, 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 283,010.459 | 384,032.783 | 273,952.817 | 201,474.997 | 295,441.481 | 295,480.558 | 298,347.729 | 102,557.977 | 71,902.919 | 122,841.53 | 112,218.675 | 138,587.386 | 120,808.856 | 147,527.334 | 122,424.889 | 145,799.094 | 200,013.023 | 171,591.595 | 234,105.903 | 230,001.324 | 233,404.857 | 252,688.356 | 345,991.741 | 199,543.89 | 188,870.911 | 258,276.174 | 258,000.24 | 202,552.121 | 246,684.036 | 345,754.973 | 347,632.239 | 184,392.75 | 257,774.724 | 264,319.663 | 319,297.096 | 403,432.212 | 420,251.114 | 294,538.521 | 186,963.244 | 189,821.255 | 158,641.286 | 153,485.838 | 196,790.674 | 259,243.131 | 250,541.222 | 225,100.136 | 123,011.819 | 48,950.839 | 57,074.679 | 58,127.935 | 71,245.676 | 116,841.197 | 124,288.008 | 135,656.367 | 69,194.052 | 64,972.821 | 30,108.474 | 17,867.072 | 45,657.655 | 27,320.752 | 22,535.641 | 17,441.336 | 23,840.527 |
Short Term Investments
| 135,384.592 | 109,802.57 | 139,491.723 | 215,433.617 | 96,467.94 | 138,522.023 | 86,428.195 | 263,435.187 | 421,838.052 | 440,061.141 | 423,550.33 | 331,790.032 | 392,682.498 | 529,071.154 | 551,987.206 | 464,510.994 | 379,325.861 | 419,034.967 | 357,620.679 | 355,366.091 | 312,590.065 | 226,708.397 | 236,026.873 | 199,002.357 | 182,706.201 | 335,125.567 | 408,880.451 | 425,622.242 | 272,871.584 | 94,666.179 | 120,272.424 | 215,635.262 | 207,307.529 | 211,448.673 | 94,808.767 | 87,326.78 | 32,465.112 | 37,236.913 | 8,422.008 | 39,489.6 | 52,540.176 | 57,300.866 | 44,586.993 | 43,944.65 | 32,070.896 | 24,039.45 | 38,351.57 | 28,406.108 | 37,522.973 | 40,599.616 | 42,455.326 | 40,052.83 | 41,191.894 | 87,673.639 | 71,041.045 | 45,861.101 | 42,031.454 | 27,762.815 | 19,769.79 | 42,322.703 | 116,013.285 | 142,006.852 | 160,125.682 |
Cash and Short Term Investments
| 418,395.05 | 493,835.353 | 413,444.54 | 416,908.614 | 391,909.421 | 434,002.581 | 384,775.924 | 365,993.165 | 493,740.971 | 562,902.672 | 535,769.005 | 470,377.417 | 513,491.354 | 676,598.489 | 674,412.095 | 610,310.088 | 579,338.884 | 590,626.562 | 591,726.582 | 585,367.415 | 545,994.922 | 479,396.753 | 582,018.614 | 398,546.247 | 371,577.112 | 593,401.741 | 666,880.691 | 628,174.363 | 519,555.62 | 440,421.152 | 467,904.663 | 400,028.012 | 465,082.253 | 475,768.336 | 414,105.863 | 490,758.992 | 452,716.226 | 331,775.434 | 195,385.252 | 229,310.855 | 211,181.462 | 210,786.704 | 241,377.667 | 303,187.781 | 282,612.118 | 249,139.586 | 161,363.389 | 77,356.947 | 94,597.652 | 98,727.551 | 113,701.002 | 156,894.027 | 165,479.902 | 223,330.006 | 140,235.097 | 110,833.922 | 72,139.928 | 45,629.887 | 65,427.445 | 69,643.455 | 138,548.926 | 159,448.188 | 183,966.209 |
Net Receivables
| 505,189.511 | 457,199.144 | 506,241.437 | 486,031.18 | 497,696.619 | 436,194.467 | 410,361.918 | 351,604.145 | 360,154.264 | 311,376.185 | 342,312.203 | 321,353.089 | 354,721.173 | 331,568.288 | 335,159.855 | 346,426.505 | 350,069.36 | 330,416.392 | 375,712.518 | 369,063.046 | 447,468.864 | 428,974.375 | 404,463.116 | 196,182.504 | 169,482.656 | 434,031.725 | 433,097.229 | 458,741.33 | 345,663.626 | 308,067.399 | 348,284.263 | 342,226.715 | 332,323.613 | 280,872.969 | 304,157.384 | 314,279.426 | 303,818.98 | 273,279.728 | 297,936.435 | 310,773.907 | 317,275.567 | 277,313.326 | 301,528.146 | 303,647.031 | 342,418.951 | 291,146.985 | 272,917.931 | 0 | 0 | 0 | 0 | 211,046.203 | 222,772.155 | 0 | 0 | 229,575.431 | 180,721.318 | 0 | 202,129.589 | 0 | 0 | 0 | 146,847.635 |
Inventory
| 180,356.613 | 192,726.666 | 179,668.938 | 191,493.544 | 173,342.288 | 182,222.305 | 204,665.62 | 217,534.851 | 148,716.438 | 111,644.746 | 145,511.686 | 131,444.643 | 127,202.256 | 99,991.697 | 102,481.119 | 111,945.992 | 119,621.781 | 135,351.338 | 135,655.28 | 161,595.329 | 155,430.773 | 159,647.597 | 167,630.646 | 62,684.656 | 55,442.802 | 185,269.076 | 168,867.821 | 161,043.409 | 121,948.846 | 122,362.778 | 109,719.699 | 126,472.989 | 115,570.182 | 117,345.737 | 95,731.009 | 94,134.535 | 90,055.888 | 101,363.476 | 104,783.734 | 98,813.764 | 106,263.049 | 102,724.781 | 91,873.876 | 97,789.493 | 82,916.43 | 92,739.546 | 87,748.927 | 89,619.845 | 80,416.177 | 72,042.452 | 73,000.078 | 80,456.872 | 69,083.163 | 54,402.733 | 36,689.889 | 44,241.537 | 61,241.873 | 55,126.373 | 55,517.529 | 43,884.4 | 38,432.84 | 32,624.754 | 37,900.279 |
Other Current Assets
| 62,942.205 | 62,807.556 | 32,777.701 | 20,992.123 | 23,018.944 | 19,336.661 | 15,292.384 | 10,321.468 | 22,091.377 | 14,133.599 | 19,512.156 | 14,576.408 | 17,979.196 | 13,510.812 | 23,233.453 | 13,966.977 | 11,260.775 | 22,669.169 | 388,697.028 | 20,297.254 | 23,223.686 | 20,758.509 | 24,113.626 | 24,111.438 | 43,090.664 | 48,330.415 | 488,444.354 | 36,418.885 | 97,299.785 | 76,346.239 | 370,230.298 | 19,414.04 | 31,448.265 | 54,209.873 | 338,491.104 | 15,985.646 | 43,791.717 | 18,151.996 | 12,047.153 | 14,653.136 | 10,976.475 | 15,185.987 | 16,465.454 | 17,114.403 | 351,045.028 | 302,390.087 | 310,573.992 | 6,427.498 | 227,651.602 | 226,405.146 | 179,442.338 | 211,046.202 | 222,772.156 | 191,446.198 | 238,975.384 | 229,575.43 | 180,721.32 | 188,714.701 | 202,129.588 | 155,273.877 | 154,259.422 | 180,226.447 | 146,847.634 |
Total Current Assets
| 1,166,883.38 | 1,206,568.72 | 1,132,132.616 | 1,115,425.462 | 1,085,967.272 | 1,071,756.014 | 1,010,583.778 | 945,453.629 | 1,024,703.051 | 1,126,589.454 | 1,038,440.575 | 937,751.557 | 1,013,393.979 | 1,121,669.285 | 1,127,815.72 | 1,082,649.562 | 1,060,290.801 | 1,079,063.462 | 1,116,078.89 | 1,142,222.054 | 1,178,017.255 | 1,094,676.244 | 1,177,727.302 | 687,854.255 | 2,034,575.239 | 1,267,362.367 | 1,324,192.866 | 1,289,810.833 | 1,093,961.992 | 947,197.568 | 947,854.66 | 903,734.365 | 944,424.313 | 928,196.915 | 848,327.976 | 913,823.583 | 888,977.795 | 722,965.618 | 608,987.558 | 653,086.063 | 645,230.953 | 605,524.672 | 650,759.544 | 721,197.364 | 716,573.576 | 644,269.219 | 522,033.311 | 400,695.956 | 402,665.431 | 397,175.149 | 366,143.418 | 448,397.101 | 457,335.221 | 469,178.937 | 415,900.37 | 384,650.889 | 314,103.121 | 289,470.961 | 323,074.562 | 268,801.732 | 331,241.188 | 372,299.389 | 368,714.122 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,543,011.244 | 1,524,273.806 | 1,487,594.917 | 1,441,540.701 | 1,419,269.097 | 1,384,171.477 | 1,354,367.277 | 1,326,643.558 | 1,319,930.476 | 1,293,586.479 | 1,314,836.422 | 1,307,395.162 | 1,313,326.382 | 1,315,592.196 | 1,325,450.552 | 1,325,324.808 | 1,336,254.045 | 1,330,270.02 | 1,330,992.434 | 1,276,256.872 | 1,281,170.902 | 1,289,082.146 | 1,218,666.374 | 411,700.797 | 412,769.475 | 1,181,008.806 | 1,179,872.802 | 1,204,712.4 | 891,685.817 | 891,647.282 | 891,784.174 | 1,006,240.358 | 960,243.685 | 958,887.826 | 987,911.229 | 995,661.598 | 1,001,480.302 | 1,067,353.015 | 1,075,122.345 | 1,082,999.543 | 1,080,859.667 | 1,081,273.363 | 1,079,935.2 | 1,082,876.402 | 1,088,651.439 | 1,111,251.591 | 1,077,632.628 | 1,009,878.581 | 891,598.251 | 885,974.606 | 869,212.734 | 517,141.382 | 495,183.549 | 483,666.587 | 450,918.584 | 455,402.674 | 453,586.72 | 447,752.592 | 446,538.526 | 441,757.291 | 432,509.114 | 428,873.075 | 429,801.449 |
Goodwill
| 0 | 0 | 363,931.722 | 0 | 0 | 0 | 356,630.582 | 0 | 0 | 0 | 366,213.192 | 0 | 0 | 0 | 363,915.05 | 0 | 0 | 0 | 367,174.363 | 0 | 0 | 0 | 397,478.748 | 0 | 0 | 0 | 397,478.748 | 0 | 0 | 0 | 31,904.79 | 0 | 0 | 0 | 8,246.732 | 0 | 0 | 0 | 8,246.732 | 0 | 0 | 0 | 13,201.265 | 0 | 0 | 0 | 4,657.767 | 7,069.743 | 7,069.743 | 7,069.743 | 7,069.743 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 575,505.007 | 577,136.535 | 214,761.365 | 580,755.737 | 580,961.021 | 574,207.314 | 217,187.142 | 578,175.823 | 579,135.075 | 586,481.683 | 222,045.87 | 586,943.236 | 584,505.179 | 586,345.823 | 223,883.419 | 592,431.982 | 594,488.455 | 595,030.573 | 229,092.22 | 613,633.153 | 613,540.571 | 646,855.132 | 251,557.424 | 540,842.82 | 541,152.976 | 565,652.419 | 169,853.779 | 567,772.721 | 76,659.75 | 92,781.101 | 61,774.772 | 89,462.049 | 89,308.771 | 54,853.716 | 32,125.254 | 39,676.253 | 39,956.961 | 41,354.874 | 33,451.281 | 46,572.014 | 46,335.768 | 46,795.145 | 32,336.645 | 48,936.28 | 49,010.309 | 46,414.719 | 29,036.574 | 26,828.553 | 19,524.747 | 19,455.26 | 19,528.132 | 6,961.619 | 7,047.397 | 7,137.706 | 7,300.829 | 7,389.659 | 5,724.742 | 5,897.013 | 5,985.965 | 6,074.826 | 6,252.755 | 6,343.124 | 6,432.776 |
Goodwill and Intangible Assets
| 575,505.007 | 577,136.535 | 578,693.087 | 580,755.737 | 580,961.021 | 574,207.314 | 573,817.724 | 578,175.823 | 579,135.075 | 586,481.683 | 588,259.062 | 586,943.236 | 584,505.179 | 586,345.823 | 587,798.469 | 592,431.982 | 594,488.455 | 595,030.573 | 596,266.583 | 613,633.153 | 613,540.571 | 646,855.132 | 649,036.172 | 540,842.82 | 541,152.976 | 565,652.419 | 567,332.527 | 567,772.721 | 76,659.75 | 92,781.101 | 93,679.562 | 89,462.049 | 89,308.771 | 54,853.716 | 40,371.986 | 39,676.253 | 39,956.961 | 41,354.874 | 41,698.013 | 46,572.014 | 46,335.768 | 46,795.145 | 45,537.91 | 48,936.28 | 49,010.309 | 46,414.719 | 33,694.341 | 33,898.296 | 26,594.49 | 26,525.003 | 26,597.875 | 6,961.619 | 7,047.397 | 7,137.706 | 7,300.829 | 7,389.659 | 5,724.742 | 5,897.013 | 5,985.965 | 6,074.826 | 6,252.755 | 6,343.124 | 6,432.776 |
Long Term Investments
| 335,447.958 | 307,937.786 | 310,641.617 | -48,197.656 | 88,564.456 | 24,743.956 | 64,901.657 | -106,696.912 | -261,649.621 | -280,640.969 | -223,435.514 | -122,452.667 | -172,336.532 | -335,949.791 | -374,526.978 | -276,647.932 | -175,619.697 | -243,664.12 | -166,152.291 | -190,826.328 | -129,070.783 | -45,197.202 | -79,815.891 | 12,444.144 | -4,170.625 | -124,368.342 | -175,880.863 | -169,556.232 | -23,885.936 | 99,642.083 | 69,447.955 | -31,050.99 | -23,261.235 | -26,056.957 | 116,754.001 | 143,231.414 | 207,471.611 | 199,487.462 | 209,542.798 | 169,195.814 | 153,735.631 | 148,126.492 | 139,627.951 | 144,103.442 | 142,634.593 | 171,790.104 | 188,511.486 | 346,488.432 | 330,744.797 | 359,550.465 | 351,046.673 | 389,543.081 | 379,484.971 | 331,671.421 | 342,137.797 | 351,015.957 | 337,967.05 | 387,308.93 | 394,874.21 | 425,573.958 | 281,546.803 | 212,085.068 | 111,158.821 |
Tax Assets
| 13,417.94 | 14,661.062 | 14,128.476 | 15,035.529 | 15,406.128 | 15,460.604 | 17,953.513 | 18,942.917 | 18,516.821 | 15,916.326 | 16,538.151 | 12,077.941 | 12,019.788 | 13,608.823 | 14,861.843 | 5,944.08 | 13,678.318 | 18,502.01 | 17,173.598 | 23,023.332 | 19,232.594 | 22,726.861 | 20,603.983 | 15,720.316 | 14,591.936 | 5,173.209 | 2,745.298 | 3,419.85 | 2,144.364 | 2,003.791 | 1,909.477 | 2,367.175 | 2,118.284 | 1,860.104 | 1,909.856 | 2,020.879 | 1,993.767 | 2,661.67 | 2,582.753 | 2,460.836 | 2,388.907 | 2,407.665 | 2,352.01 | 2,356.27 | 2,399.451 | 2,376.38 | 463.569 | 192,321.189 | 0 | 200,054.638 | 202,438.418 | 42,459.972 | 43,436.813 | 89,944.353 | 73,012.362 | 47,939.063 | 1,615.811 | 29,950.725 | 21,919.801 | 44,440.497 | 117,564.448 | 143,493.665 | 161,520.495 |
Other Non-Current Assets
| 38,382.989 | 38,736.391 | 36,599.539 | 409,894.32 | 287,525.012 | 298,197.082 | 246,417.397 | 390,315.278 | 529,252.065 | 544,294.137 | 529,193.657 | 428,869.405 | 482,475.296 | 616,131.366 | 638,737.169 | 517,317.966 | 428,081.057 | 467,880.071 | 405,684.06 | 388,127.967 | 345,518.178 | 258,454.363 | 268,026.233 | 231,041.15 | 212,515.156 | 364,611.235 | 438,049.725 | 458,831.712 | 305,884.759 | 128,453.137 | 153,791.36 | 247,491.439 | 239,290.99 | 242,801.548 | 155,416.978 | 160,501.998 | 105,429.244 | 213,005.771 | 184,424.449 | 216,270.207 | 229,042.975 | 237,787.369 | 225,233.035 | 223,910.207 | 213,806.69 | 206,352.903 | 220,821.299 | -0.001 | 196,607.813 | 2,847.562 | 2,847.06 | 10,500.334 | 10,473.016 | 10,473.017 | 7,852.148 | 7,842.491 | 51,837.418 | 7,672.491 | 6,726.527 | 6,656.341 | 12,300.336 | 5,761.72 | 5,761.72 |
Total Non-Current Assets
| 2,505,765.137 | 2,462,745.58 | 2,427,657.635 | 2,399,028.631 | 2,391,725.713 | 2,296,780.433 | 2,257,457.568 | 2,207,380.663 | 2,185,184.815 | 2,159,637.656 | 2,225,391.778 | 2,212,833.077 | 2,219,990.113 | 2,195,728.416 | 2,192,321.055 | 2,164,370.904 | 2,196,882.178 | 2,168,018.553 | 2,183,964.384 | 2,110,214.997 | 2,130,391.461 | 2,171,921.3 | 2,076,516.871 | 1,211,749.227 | 1,176,858.918 | 1,992,077.327 | 2,012,119.489 | 2,065,180.451 | 1,252,488.754 | 1,214,527.394 | 1,210,612.529 | 1,314,510.031 | 1,267,700.495 | 1,232,346.237 | 1,302,364.05 | 1,341,092.142 | 1,356,331.885 | 1,523,862.792 | 1,513,370.359 | 1,517,498.414 | 1,512,362.948 | 1,516,390.034 | 1,492,686.106 | 1,502,182.601 | 1,496,502.482 | 1,538,185.697 | 1,521,123.323 | 1,582,586.497 | 1,445,545.351 | 1,474,952.274 | 1,452,142.76 | 966,606.388 | 935,625.746 | 922,893.084 | 881,221.72 | 869,589.844 | 850,731.741 | 878,581.751 | 876,045.029 | 924,502.913 | 850,173.456 | 796,556.652 | 714,675.261 |
Total Assets
| 3,672,648.517 | 3,669,314.299 | 3,559,790.251 | 3,514,454.093 | 3,477,692.984 | 3,368,536.448 | 3,268,041.346 | 3,152,834.292 | 3,209,887.865 | 3,286,227.11 | 3,263,832.353 | 3,150,584.635 | 3,233,384.092 | 3,317,397.702 | 3,320,136.776 | 3,247,020.466 | 3,257,172.979 | 3,247,082.015 | 3,300,043.275 | 3,252,437.051 | 3,308,408.716 | 3,266,597.544 | 3,254,244.173 | 1,899,603.482 | 3,211,434.157 | 3,259,439.694 | 3,336,312.355 | 3,354,991.284 | 2,346,450.746 | 2,161,724.962 | 2,158,467.189 | 2,218,244.396 | 2,212,124.809 | 2,160,543.152 | 2,150,692.026 | 2,254,915.725 | 2,245,309.68 | 2,246,828.41 | 2,122,357.917 | 2,170,584.477 | 2,157,593.902 | 2,121,914.706 | 2,143,445.649 | 2,223,379.964 | 2,213,076.059 | 2,182,454.916 | 2,043,156.635 | 1,983,282.454 | 1,848,210.781 | 1,872,127.422 | 1,818,286.178 | 1,415,003.489 | 1,392,960.968 | 1,392,072.021 | 1,297,122.09 | 1,254,240.733 | 1,164,834.862 | 1,168,052.712 | 1,199,119.591 | 1,193,304.645 | 1,181,414.644 | 1,168,856.04 | 1,083,389.382 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 182,491.421 | 168,455.327 | 170,104.155 | 158,191.682 | 174,107.7 | 165,434.77 | 148,677.477 | 162,815.211 | 132,731.32 | 126,879.988 | 155,288.695 | 125,848.612 | 155,355.323 | 131,651.328 | 137,680.177 | 127,808.095 | 127,474.32 | 123,894.834 | 143,349.572 | 151,274.578 | 176,885.39 | 153,019.379 | 181,523.327 | 69,403.803 | 43,226.478 | 169,199.706 | 184,254.486 | 172,293.653 | 155,790.529 | 150,626.936 | 166,708.705 | 158,905.559 | 171,664.996 | 143,898.104 | 134,461.937 | 163,445.067 | 140,907.915 | 120,343.644 | 78,534.947 | 145,495.927 | 147,432.978 | 112,189.322 | 50,555.532 | 141,613.95 | 147,793.076 | 110,911.47 | 93,536.341 | 72,500.956 | 90,090.64 | 109,449.953 | 115,084.109 | 106,708.472 | 113,473.103 | 126,043.691 | 83,048.367 | 84,443.801 | 73,856.959 | 91,284.642 | 102,608.356 | 73,879.349 | 66,137.596 | 74,054.593 | 64,135.294 |
Short Term Debt
| 353,878.34 | 271,625.606 | 264,530.109 | 279,374.219 | 249,171.091 | 408,902.276 | 408,317.187 | 287,621.752 | 422,250.727 | 280,495.022 | 346,796.897 | 282,331.927 | 292,198.74 | 353,511.813 | 427,329.877 | 352,290.033 | 340,642.053 | 316,216.123 | 318,868.118 | 265,412.349 | 358,674.991 | 152,928.918 | -173,599.837 | 30,060 | 28,359.992 | 314,786.256 | 378,007.153 | 410,628.612 | 133,419.456 | 132,105.706 | -102,794.552 | 97,383.21 | 97,189.095 | 136,723.352 | -38,163.315 | 158,171.807 | 160,036.576 | 171,838.097 | 130,575.729 | 181,373.929 | 182,662.006 | 148,675.652 | 175,252.885 | 225,075.883 | 228,723.518 | 212,981.396 | 150,709.699 | 159,042.921 | 103,058.686 | 90,540.157 | 74,561.183 | 81,116.549 | 61,122.388 | 71,128.739 | 33,237.357 | 43,236.907 | 48,236.459 | 1,282.42 | 1,309.311 | 1,305.624 | 1,249.687 | 1,216.963 | 1,214.26 |
Tax Payables
| 41,825.65 | 65,831.413 | 50,735.198 | 45,707.509 | 36,219.077 | 40,604.998 | 57,364.713 | 41,906.713 | 45,951.364 | 28,132.22 | 30,974.649 | 21,672.499 | 26,952.628 | 31,553.743 | 38,323.07 | 16,337.82 | 14,631.535 | 11,410.525 | 21,103.114 | 14,881.568 | 15,522.6 | 24,928.652 | 26,279.574 | 11,525.216 | 15,717.664 | 23,913.719 | 32,449.144 | 19,749.22 | 15,185.892 | 35,286.336 | 59,769.274 | 10,930.469 | 17,457.481 | 20,445.685 | 24,606.178 | 39,756.265 | 50,559.835 | 14,658.634 | 17,045.247 | 9,254.654 | 15,464.978 | 17,321.118 | 23,552.09 | 16,760.287 | 15,639.149 | 17,002.612 | 12,737.468 | 0 | 1,027.091 | 0 | 0 | 94.803 | 4,638.445 | 6,894.066 | 12,797.813 | 10,108.619 | 433.623 | 6,224.756 | 6,755.272 | 6,880.712 | 13,907.537 | 15,715.519 | 15,641.225 |
Deferred Revenue
| 41,825.65 | 65,831.413 | 35,959.965 | 177,500.758 | 174,833.871 | 0 | 7,555.114 | 0 | 0 | 0 | 209,126.009 | 174,937.601 | 177,326.562 | 257,467.511 | 256,367.264 | 219,407.108 | 246,645.798 | 251,313.55 | 257,257.191 | 93,732.015 | 123,598.77 | 141,549.982 | 155,295.879 | 63,748 | 1,823,373.338 | 158,343.572 | 200,143.49 | 117,513.762 | 115,855.291 | 156,398.3 | 157,099.785 | 158,254.613 | 116,990.823 | 167,212.873 | 171,970.626 | 120,258.896 | 143,260.696 | 107,893.27 | 100,126.618 | 95,793.009 | 108,026.129 | 110,044.795 | 91,578.161 | 82,672.667 | 84,256.151 | 98,425.276 | 71,175.064 | 299.108 | 35,517.188 | 41,787.494 | 39,423.537 | 49,604.939 | 4,638.445 | 6,894.066 | 12,797.813 | 50,024.428 | 433.623 | 40,203.459 | 43,607.077 | 49,993.669 | 45,797.48 | 53,753.127 | 56,874.635 |
Other Current Liabilities
| 76,614.639 | 259,842.467 | 194,180.012 | -161,113.266 | -148,213.377 | 202,147.881 | 138,194.683 | 160,386.485 | 137,798.852 | 257,318.681 | 144,211.957 | -179,578.636 | -184,611.058 | -302,803.598 | -127,102.295 | -214,949.105 | -364,440.319 | -221,015.236 | 3,716.598 | 115,762.857 | -203,776.947 | 145,901.091 | -8,963.505 | 32,569.395 | 13,192.302 | 186,016.935 | 167,694.346 | 140,792.357 | 647.795 | 132,221.122 | -59,768.858 | 184,945.881 | 21,223.049 | -9,318.249 | -24,606.178 | -24,223.972 | 110,768.08 | -1,126.096 | 151,266.353 | 9,849.977 | 6,691.283 | 631.72 | 137,746.99 | 1,744.15 | 87,642.273 | 97,079.87 | 96,404.676 | 111,889.504 | 60,946.178 | 57,293.741 | 62,281.263 | 49,510.137 | 45,900.077 | 55,762.505 | 41,867.41 | 39,915.81 | 37,371.818 | 34,743.756 | 38,546.987 | 43,900.277 | 33,363.304 | 42,316.828 | 42,352.099 |
Total Current Liabilities
| 751,449.811 | 765,754.814 | 679,549.474 | 677,161.658 | 660,952.233 | 817,089.925 | 760,109.174 | 652,730.161 | 738,732.265 | 692,825.911 | 677,272.198 | 600,149.602 | 644,548.757 | 760,402.051 | 732,598.092 | 720,301.058 | 611,599.185 | 733,133.346 | 744,294.593 | 547,331.352 | 594,503.574 | 476,778.04 | 477,558.577 | 207,306.414 | 1,923,869.774 | 693,916.616 | 762,405.129 | 743,463.842 | 420,898.963 | 450,240.1 | 378,114.138 | 452,165.119 | 424,525.444 | 458,961.765 | 440,239.875 | 457,408.063 | 462,272.406 | 413,607.549 | 377,422.275 | 441,767.496 | 460,277.374 | 388,862.607 | 387,107.497 | 467,866.937 | 479,798.016 | 437,975.348 | 315,735.098 | 343,732.489 | 255,122.595 | 257,283.851 | 251,926.555 | 237,429.961 | 225,134.013 | 259,829.001 | 170,950.947 | 177,705.137 | 159,898.859 | 133,535.574 | 149,219.926 | 125,965.962 | 114,658.124 | 133,303.903 | 123,342.878 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 516,871.881 | 563,867.542 | 535,377.761 | 541,635.972 | 560,376.915 | 368,523.248 | 324,743.845 | 345,800.545 | 338,459.444 | 503,265.663 | 498,404.551 | 439,600.732 | 488,665.349 | 585,983.995 | 594,352.225 | 574,368.173 | 722,376.132 | 633,013.273 | 636,801.493 | 639,307.115 | 639,436.487 | 751,677.499 | 716,599.997 | 606,580.723 | 609,663.312 | 678,416.784 | 651,319.257 | 651,362.046 | 244,003.404 | 76,605.046 | 149,596.199 | 160,424.18 | 165,824.856 | 107,834.81 | 110,870.911 | 174,127.362 | 184,206.521 | 243,590.688 | 183,264.328 | 200,776.066 | 209,287.483 | 284,900.462 | 325,423.592 | 346,736.936 | 358,475.72 | 389,348.996 | 386,438.457 | 324,722.081 | 271,323.719 | 270,543.269 | 230,786.343 | 126,174.988 | 126,430.95 | 95,546.139 | 63,812.072 | 62,101.964 | 34,060.215 | 3,207.985 | 3,517.043 | 3,825.991 | 4,490.405 | 4,826.354 | 5,131.616 |
Deferred Revenue Non-Current
| 0 | 65,824.181 | 1,419.355 | 41,459.603 | 40,341.416 | 0 | 2,019.355 | 0 | 0 | 0 | 244.336 | 66,182.054 | 64,786.655 | 62,142.019 | 60,042.613 | 76,469.944 | 76,695.183 | 73,568.267 | 74,078.287 | 242,372.101 | 236,445.96 | 0 | 232,087.259 | 0 | 218,289.012 | 0 | 199,628.198 | 0 | 56,838.743 | 66,328.707 | 60,024.588 | 75,974.624 | 0 | 0 | 58,618.592 | 55,723.501 | 0 | 58,039.393 | 56,745.907 | 0 | 47,830.346 | 0 | 44,430.03 | 41,420.901 | 0 | 0 | 51,088.033 | 29,809.23 | 25,939.165 | 25,226.07 | 25,093.932 | 0 | 21,185.489 | 19,699.119 | 0 | 22,021.176 | 21,427.371 | 22,314.824 | 19,946.2 | 0 | 21,987.45 | 0 | 20,673.163 |
Deferred Tax Liabilities Non-Current
| 92,764.1 | 92,698.968 | 97,948.867 | 93,204.936 | 97,738.62 | 99,834.599 | 100,092.003 | 99,940.13 | 103,977.794 | 108,058.347 | 109,594.6 | 109,159.419 | 114,054.534 | 102,977.017 | 109,744.967 | 106,915.153 | 103,482.925 | 101,527.482 | 102,421.699 | 99,074.152 | 102,420.305 | 100,132.921 | 103,200.958 | 52,708.011 | 52,980.441 | 74,660.124 | 83,531.628 | 83,591.155 | 48,178.622 | 44,186.006 | 45,096.082 | 66,574.083 | 68,318.365 | 66,468.181 | 72,251.131 | 43,603.132 | 44,692.162 | 68,617.709 | 64,597.403 | 64,819.408 | 61,078.22 | 61,102.554 | 57,796.571 | 56,548.878 | 54,520.877 | 57,132.873 | 59,959.435 | 72,919.969 | 71,711.203 | 79,124.921 | 79,686.977 | 21,629.315 | 18,682.144 | 17,353.681 | 20,121.785 | 14,682.963 | 11,386.623 | 22,450.944 | 27,888.83 | 29,127.379 | 26,994.895 | 20,034.928 | 11,326.056 |
Other Non-Current Liabilities
| 48,197.54 | 48,444.081 | 47,669.59 | 41,459.603 | 0 | 140,246.522 | 33,914.754 | 157,591.012 | 55,743.95 | 51,690.453 | 48,184.018 | 66,182.054 | 64,786.655 | 102,977.017 | 169,787.58 | 0 | 103,482.925 | 175,095.748 | 176,499.986 | 341,446.253 | 236,445.959 | 337,793.641 | 335,288.217 | 220,805.129 | 271,269.452 | 272,355.483 | 199,628.197 | 336,878.594 | 48,178.623 | 66,328.706 | 102,728.556 | 66,574.084 | 66,031.372 | 62,893.34 | 58,618.591 | 0.001 | 105,007.608 | 126,657.101 | 0 | 115,237.281 | 47,830.345 | 46,363.434 | 102,226.601 | 56,548.879 | 39,311.689 | 37,989.228 | 0.001 | 734.201 | 25,939.164 | 0.001 | 25,093.931 | 21,518.062 | 21,185.488 | 19,699.118 | 23,462.645 | 22,021.175 | 21,427.37 | 22,314.823 | 0.001 | 20,824.006 | 21,987.449 | 20,390.27 | 0.001 |
Total Non-Current Liabilities
| 657,833.521 | 705,010.591 | 682,415.574 | 676,300.511 | 698,456.951 | 508,769.77 | 460,769.957 | 503,391.557 | 498,181.188 | 663,014.463 | 656,427.505 | 614,942.205 | 667,506.538 | 751,103.031 | 764,139.806 | 757,753.27 | 902,554.239 | 808,109.021 | 813,301.479 | 980,753.369 | 978,302.751 | 1,089,471.14 | 1,051,888.214 | 880,093.862 | 880,932.764 | 950,772.267 | 934,479.083 | 988,240.64 | 349,020.77 | 187,119.758 | 252,324.755 | 302,972.888 | 300,174.593 | 237,196.331 | 241,740.632 | 273,453.998 | 289,214.129 | 370,247.789 | 304,607.639 | 316,013.347 | 318,196.048 | 392,366.45 | 427,650.192 | 444,706.716 | 452,308.286 | 484,471.097 | 497,485.925 | 428,185.481 | 368,974.086 | 374,894.261 | 335,567.251 | 169,322.365 | 166,298.582 | 132,598.938 | 107,396.502 | 98,806.102 | 66,874.208 | 47,973.752 | 51,352.074 | 53,777.376 | 53,472.749 | 45,251.552 | 37,130.836 |
Total Liabilities
| 1,409,283.333 | 1,470,765.405 | 1,361,965.048 | 1,353,462.169 | 1,359,409.184 | 1,325,859.695 | 1,220,879.131 | 1,156,121.718 | 1,236,913.453 | 1,355,840.375 | 1,333,699.702 | 1,215,091.807 | 1,312,055.295 | 1,511,505.082 | 1,496,737.898 | 1,478,054.328 | 1,514,153.424 | 1,541,242.366 | 1,557,596.072 | 1,528,084.721 | 1,572,806.326 | 1,566,249.18 | 1,529,446.792 | 1,087,400.277 | 2,804,802.538 | 1,644,688.883 | 1,696,884.211 | 1,731,704.482 | 769,919.733 | 637,359.858 | 630,438.893 | 755,138.007 | 724,700.038 | 696,158.096 | 681,980.507 | 730,862.06 | 751,486.535 | 783,855.338 | 682,029.914 | 757,780.843 | 778,473.422 | 781,229.057 | 814,757.69 | 912,573.653 | 932,106.302 | 922,446.445 | 813,221.023 | 771,917.969 | 624,096.681 | 632,178.112 | 587,493.806 | 406,752.326 | 391,432.595 | 392,427.939 | 278,347.448 | 276,511.239 | 226,773.067 | 181,509.326 | 200,572 | 179,743.339 | 168,130.873 | 178,555.455 | 160,473.714 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 1,087,492.34 | 1,085,685.085 | 1,085,390.469 | 0 | 1,087,315.612 | 1,082,050.321 | 1,076,047.803 | 0 | 1,068,319.05 | 1,062,979.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 33,359.554 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,342.45 | 31,349.89 | 31,349.89 | 17,001.715 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 | 37,726.565 |
Retained Earnings
| 2,211,418.087 | 2,158,122.469 | 775,673.495 | 2,148,112.978 | 2,120,449.079 | 2,070,945.663 | 2,075,807.553 | 2,060,165.503 | 2,038,538.777 | 1,975,426.913 | 2,006,415.818 | 2,005,354.419 | 1,991,226.347 | 1,962,545.802 | 1,973,691 | 1,953,156.49 | 1,936,716.761 | 1,923,354.095 | 1,918,783.459 | 1,918,926.718 | 1,938,504.34 | 1,914,329.173 | 1,921,095.592 | 1,794,873.472 | 1,437,015.812 | 1,451,080.673 | 1,469,325.824 | 1,459,140.717 | 1,454,821.667 | 1,412,325.233 | 1,418,651.196 | 1,353,393.794 | 1,372,291.816 | 1,344,189.846 | 1,345,487.14 | 1,395,420.753 | 1,357,465.293 | 1,303,267.467 | 1,301,118.3 | 1,289,742.312 | 1,266,315.052 | 1,228,152.267 | 1,224,910.402 | 1,200,836.103 | 1,176,731.496 | 1,138,952.209 | 1,150,777.721 | 1,186,408.542 | 1,204,311.149 | 1,194,625.095 | 1,182,897.981 | 556,107.727 | 561,379.873 | 579,381.103 | 585,967.135 | 562,382.707 | 528,757.402 | 563,723.122 | 561,320.157 | 548,489.967 | 547,275.23 | 542,305.502 | 500,646.313 |
Accumulated Other Comprehensive Income/Loss
| -1,077,967.835 | -1,079,108.055 | 299,688.668 | -1,087,492.34 | -1,085,685.085 | -1,085,390.469 | 288,892.051 | -1,087,315.612 | -1,082,050.321 | -1,076,047.803 | 304,961.055 | -1,068,319.05 | -1,062,979.698 | 435,371.46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 429,773.814 | 400,860.807 | 700,549.475 | -1,774,123.873 | -1,770,509.362 | -1,769,920.131 | -688,788.459 | -1,769,828.889 | -668,899.749 | -1,076,047.803 | -964,986.076 | -654,754.496 | -649,415.144 | -670,357.223 | -673,140.28 | -681,551.224 | -971,917.509 | -976,004.427 | -1,235,130.256 | -955,185.686 | -961,322.578 | -961,388.199 | -1,234,855.478 | -1,099,641.062 | -1,169,569.581 | 20,245.928 | -17,012.071 | -11,087.193 | 36,274.305 | -11,087.193 | -11,087.193 | -10,626.598 | 40,492.104 | -10,810.806 | -10,375.682 | -10,373.541 | -11,437.715 | -9,446.459 | 47,403.764 | 34,444.238 | -9,841.499 | -9,467.097 | 18,530.884 | 29,175.227 | 18,467.679 | 29,330.366 | 29,190.875 | -12,770.622 | -17,923.614 | 7,597.65 | 10,167.826 | 414,416.872 | 402,421.935 | 382,536.415 | 395,080.942 | 377,620.222 | 371,577.827 | 385,093.698 | 399,500.869 | 427,344.774 | 428,281.975 | 410,268.518 | 384,542.79 |
Total Shareholders Equity
| 1,596,583.62 | 1,513,253.287 | 1,509,582.524 | 1,494,859.51 | 1,469,002.866 | 1,419,794.067 | 1,420,378.648 | 1,411,030.291 | 1,402,998.582 | 1,343,872.132 | 1,377,733.248 | 1,381,942.373 | 1,373,153.653 | 1,323,531.029 | 1,331,893.17 | 1,302,947.716 | 996,141.703 | 978,692.118 | 1,000,973.833 | 995,083.481 | 1,008,524.211 | 984,290.864 | 1,000,182.807 | 712,234.125 | 305,172.796 | 1,509,053.166 | 1,533,741.725 | 1,527,994.082 | 1,528,822.537 | 1,479,107.388 | 1,484,534.159 | 1,426,467.372 | 1,450,510.485 | 1,429,005.113 | 1,432,810.032 | 1,487,758.608 | 1,458,272.507 | 1,402,280.258 | 1,386,248.629 | 1,361,913.115 | 1,329,733.098 | 1,292,381.692 | 1,281,167.852 | 1,263,671.529 | 1,232,925.74 | 1,206,009.14 | 1,219,479.527 | 1,211,364.485 | 1,224,114.1 | 1,239,949.31 | 1,230,792.372 | 1,008,251.164 | 1,001,528.373 | 999,644.083 | 1,018,774.642 | 977,729.494 | 938,061.794 | 986,543.385 | 998,547.591 | 1,013,561.306 | 1,013,283.77 | 990,300.585 | 922,915.668 |
Total Equity
| 2,263,365.184 | 2,198,548.895 | 2,197,825.204 | 2,160,991.925 | 2,118,283.8 | 2,042,676.753 | 2,047,162.215 | 1,996,712.574 | 1,972,974.413 | 1,930,386.735 | 1,930,132.651 | 1,935,492.827 | 1,921,328.797 | 1,805,892.62 | 1,823,398.878 | 1,768,966.138 | 1,743,019.555 | 1,705,839.649 | 1,742,447.203 | 1,724,352.33 | 1,735,602.391 | 1,700,348.364 | 1,724,797.381 | 812,203.206 | 406,631.619 | 1,614,750.812 | 1,639,428.144 | 1,623,286.802 | 1,576,531.013 | 1,524,365.104 | 1,528,028.296 | 1,463,106.389 | 1,487,424.771 | 1,464,385.056 | 1,468,711.519 | 1,524,053.665 | 1,493,823.145 | 1,462,973.072 | 1,440,328.003 | 1,412,803.634 | 1,379,120.48 | 1,340,685.649 | 1,328,687.96 | 1,310,806.311 | 1,280,969.757 | 1,260,008.471 | 1,229,935.611 | 1,211,364.485 | 1,224,114.1 | 1,239,949.31 | 1,230,792.372 | 1,008,251.164 | 1,001,528.373 | 999,644.083 | 1,018,774.642 | 977,729.494 | 938,061.794 | 986,543.385 | 998,547.591 | 1,013,561.306 | 1,013,283.77 | 990,300.585 | 922,915.668 |
Total Liabilities & Shareholders Equity
| 3,672,648.517 | 3,669,314.299 | 3,559,790.251 | 2,848,321.679 | 3,477,692.984 | 3,368,536.448 | 3,268,041.346 | 3,152,834.292 | 3,209,887.865 | 3,286,227.11 | 3,263,832.353 | 3,150,584.635 | 3,233,384.092 | 3,317,397.702 | 3,320,136.776 | 3,247,020.466 | 3,257,172.979 | 3,247,082.015 | 3,300,043.275 | 3,252,437.051 | 3,308,408.716 | 3,266,597.544 | 3,254,244.173 | 1,899,603.482 | 3,211,434.157 | 3,259,439.695 | 3,336,312.355 | 3,354,991.284 | 2,346,450.746 | 2,161,724.962 | 2,158,467.189 | 2,218,244.396 | 2,212,124.809 | 2,160,543.152 | 2,150,692.026 | 2,254,915.725 | 2,245,309.68 | 2,246,828.41 | 2,122,357.917 | 2,170,584.477 | 2,157,593.902 | 2,121,914.706 | 2,143,445.649 | 2,223,379.964 | 2,213,076.059 | 2,182,454.916 | 2,043,156.635 | 1,983,282.454 | 1,848,210.781 | 1,872,127.422 | 1,818,286.178 | 1,415,003.49 | 1,392,960.968 | 1,392,072.022 | 1,297,122.09 | 1,254,240.733 | 1,164,834.861 | 1,168,052.711 | 1,199,119.591 | 1,193,304.645 | 1,181,414.643 | 1,168,856.04 | 1,083,389.382 |