Daehan Synthetic Fiber Co., Ltd.
KRX:003830.KS
117400 (KRW) • At close November 8, 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
| 72,198.937 | 72,087.25 | 69,543.812 | 68,135.449 | 61,053.587 | 59,044.247 | 52,594.375 | 53,352.054 | 51,465.882 | 43,150.816 | 44,338.004 | 45,194.982 | 46,034.868 | 40,918.498 | 40,024.326 | 33,774.382 | 5,837.675 | 2,942.516 | 1,497.842 | 2,865.825 | 3,590.591 | 4,078.108 | 1,809.083 | 4,500.434 | 1,368.938 | 3,380.347 | 1,041.422 | 1,961.442 | 3,704.91 | 2,541.323 | 1,436.642 | 239.635 | 1,676.335 | 321.878 | 199.371 | 426.21 | 441.424 | 361.307 | 71.077 | 134.017 | 150.309 | 176.757 | 151.112 | 164.879 | 614.168 | 1,126.577 | 61.084 | 1,429.06 | 972.546 | 1,296.836 | 953 | 135.433 | 113.501 | 4,015.872 | 1,244.426 | 334.78 | 333.24 | 285.014 | 12.278 | 1,286.087 | 8,569.439 | 7,599.029 | 10,529.305 | 1,782.539 | 1,028.908 | 872.16 | 2,739.269 | 2,764.317 | 2,877.291 | 2,008.623 |
Short Term Investments
| 0.05 | 0.05 | 1,475.706 | 11,000.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 25.465 | 747.506 | 2.235 | 2.235 | 2.235 | 2.235 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.196 | 1.396 | 32.768 | 102.086 | 160.546 | 865.738 | 865.738 | 865.738 | 872.333 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 1.943 | 1.943 | 1.943 | 1.943 | 3.836 | 3.836 |
Cash and Short Term Investments
| 72,198.987 | 72,087.3 | 71,019.518 | 79,135.499 | 61,053.637 | 59,044.297 | 52,594.425 | 53,352.104 | 51,465.932 | 43,150.866 | 44,338.054 | 45,195.032 | 46,034.918 | 40,918.548 | 40,024.376 | 33,774.432 | 5,837.725 | 2,942.566 | 1,497.892 | 2,865.875 | 3,590.641 | 4,078.158 | 1,809.133 | 4,500.484 | 1,368.988 | 3,380.397 | 1,041.472 | 1,961.492 | 3,704.96 | 2,541.373 | 1,436.692 | 239.685 | 1,676.385 | 321.928 | 199.421 | 426.26 | 441.474 | 386.772 | 818.583 | 136.252 | 152.544 | 178.992 | 153.347 | 164.929 | 614.218 | 1,126.627 | 61.134 | 1,429.11 | 972.596 | 1,296.886 | 953.196 | 136.829 | 146.269 | 4,117.958 | 1,404.972 | 1,200.518 | 1,198.978 | 1,150.752 | 884.611 | 1,286.137 | 8,569.489 | 7,599.079 | 10,529.355 | 1,782.589 | 1,030.851 | 874.103 | 2,741.212 | 2,766.26 | 2,881.127 | 2,012.459 |
Net Receivables
| 20,634.655 | 26,557.076 | 20,132.828 | 23,290.95 | 27,337.535 | 26,935.319 | 18,820.271 | 26,217.482 | 23,464.595 | 30,075.212 | 20,332.359 | 16,842.242 | 16,019.398 | 22,477.556 | 11,773.33 | 11,285.538 | 11,147.407 | 23,040.19 | 16,715.333 | 16,099.58 | 17,023.745 | 21,446.967 | 14,411.981 | 0 | 0 | 20,907.042 | 15,521.819 | 13,902.166 | 0 | 0 | 14,914.809 | 0 | 0 | 0 | 15,693.371 | 18,860.291 | 0 | 0 | 22,700.939 | 23,274.723 | 23,614.272 | 0 | 22,251.063 | 27,557.561 | 0 | 32,353.99 | 43,304.67 | 44,585.179 | 0 | 0 | 37,942.594 | 0 | 0 | 28,250.628 | 23,011.796 | 0 | 0 | 18,372.346 | 14,594.512 | 0 | 16,453.687 | 0 | 0 | 15,218.105 | 14,888.41 | 15,182.897 | 10,646.006 | 0 | 11,304.161 | 0 |
Inventory
| 22,363.251 | 21,588.522 | 19,904.019 | 22,822.217 | 18,243.701 | 15,973.985 | 18,999.206 | 22,588.148 | 19,563.265 | 15,987.228 | 15,673.871 | 14,241.693 | 12,003.356 | 9,397.52 | 8,677.121 | 12,348.81 | 16,884.026 | 16,730.237 | 16,553.67 | 19,712.333 | 20,396.894 | 18,378.438 | 17,665.367 | 15,048.523 | 16,847.55 | 18,038.271 | 13,511.53 | 14,287.05 | 13,171.95 | 12,633.956 | 11,324.278 | 14,826.772 | 14,697.894 | 15,206.004 | 19,092.703 | 21,644.641 | 25,362.857 | 19,987.087 | 22,267.96 | 20,770.787 | 18,960.964 | 31,844.97 | 35,212.836 | 31,073.758 | 27,938.292 | 20,421.741 | 22,476.089 | 27,433.903 | 32,239.799 | 30,927.291 | 24,895.589 | 27,414.497 | 20,169.671 | 16,940.975 | 14,616.585 | 17,588.295 | 15,945.549 | 14,599.892 | 12,807.42 | 11,292.185 | 12,943.627 | 12,401.263 | 10,439.199 | 14,899.432 | 21,854.494 | 13,861.437 | 16,361.597 | 9,818.246 | 12,295.67 | 10,690.447 |
Other Current Assets
| 1,911.38 | 595.931 | 1,268.905 | 1,308.558 | 1,660.512 | 674.89 | 6.231 | 1,838.367 | 1,996.515 | 1,898.089 | 8.677 | 1,667.136 | 1,822.412 | 929.034 | -0 | 966.565 | 1,329.765 | 336.607 | 0 | 1,341.748 | 0 | 676.913 | 0 | 15,335.903 | 12,886.076 | 1,862.999 | 1,863 | -0.001 | 13,996.408 | 21,637.539 | 0 | 15,204.229 | 15,768.407 | 18,758.496 | 0 | -0.001 | 20,768.3 | 20,168.398 | -0 | -0.001 | -0.001 | 24,330.677 | -0 | -0.001 | 31,067.872 | -0.001 | 0 | 0.001 | 41,066.011 | 40,730.508 | 0 | 36,726.072 | 25,651.624 | 358.497 | -0.001 | 18,798.158 | 19,036.365 | 0.001 | 0.001 | 16,713.797 | 0.001 | 14,567.429 | 12,178.058 | -0.002 | 0.001 | 0.001 | 0.001 | 11,291.262 | -0.001 | 11,654.647 |
Total Current Assets
| 117,108.273 | 120,828.829 | 112,325.269 | 126,557.224 | 108,295.385 | 102,628.491 | 90,420.133 | 103,996.101 | 96,490.307 | 91,111.394 | 80,352.961 | 77,946.103 | 75,880.084 | 73,722.657 | 60,474.827 | 58,375.345 | 35,198.924 | 43,049.6 | 34,766.895 | 40,019.536 | 41,011.281 | 44,580.476 | 33,886.482 | 34,884.91 | 31,102.614 | 44,188.709 | 31,937.822 | 30,150.707 | 30,873.318 | 36,812.868 | 27,675.779 | 30,270.686 | 32,142.686 | 34,286.428 | 34,985.495 | 40,931.191 | 46,572.631 | 40,542.257 | 45,787.481 | 44,181.761 | 42,727.779 | 56,354.639 | 57,617.246 | 58,796.247 | 59,620.382 | 53,902.357 | 65,841.893 | 73,448.193 | 74,278.406 | 72,954.685 | 63,791.379 | 64,277.398 | 45,967.564 | 49,668.058 | 39,033.352 | 37,586.971 | 36,180.892 | 34,122.991 | 28,286.544 | 29,292.119 | 37,966.804 | 34,567.771 | 33,146.612 | 31,900.124 | 37,773.756 | 29,918.438 | 29,748.816 | 23,875.768 | 26,480.957 | 24,357.553 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 12,692.105 | 12,783.852 | 11,856.598 | 23,379.406 | 18,828.583 | 17,800.489 | 17,580.724 | 22,827.612 | 24,421.358 | 23,010.54 | 20,148.758 | 21,294.702 | 20,516.476 | 19,139.258 | 18,664.761 | 20,668.405 | 19,106.333 | 18,799.952 | 18,776.826 | 32,657.353 | 30,370.994 | 43,238.123 | 42,449.578 | 43,361.182 | 43,984.979 | 44,799.291 | 45,402.448 | 45,088.092 | 45,942.44 | 46,433.444 | 47,609.204 | 47,010.593 | 47,933.61 | 48,548.967 | 49,681.845 | 67,463.766 | 70,662.068 | 73,733.037 | 75,614.396 | 80,157.435 | 83,189.044 | 87,281.559 | 90,840.034 | 93,981.034 | 97,124.442 | 100,200.698 | 103,592.79 | 106,490.809 | 109,418.935 | 112,741.499 | 115,975.703 | 119,552.493 | 112,920.744 | 80,093.408 | 75,075.741 | 139,428.725 | 141,399.156 | 143,577.738 | 145,456.367 | 131,322.868 | 130,631.723 | 131,166.669 | 131,289.379 | 132,202.948 | 131,799.971 | 132,165.26 | 132,772.862 | 133,262.835 | 134,089.063 | 134,910.18 |
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
| 2,611.115 | 2,611.115 | 2,611.115 | 2,611.114 | 2,611.114 | 2,611.114 | 2,611.114 | 2,613.714 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 12,016.114 | 12,016.114 | 12,016.114 | 12,388.364 | 12,388.364 | 12,388.364 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,611.115 | 2,611.115 | 2,611.115 | 2,611.114 | 2,611.114 | 2,611.114 | 2,611.114 | 2,613.714 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 5,270.914 | 12,016.114 | 12,016.114 | 12,016.114 | 12,388.364 | 12,388.364 | 12,388.364 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 12,016.114 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 14,039.674 | 15,952.194 | 13,294.537 | 13,100.337 | 13,106.932 | 12,234.649 | 12,236.781 | 12,236.325 | 12,236.325 | 12,236.07 | 12,237.963 | 3,444.437 | 3,443.437 | 0 | 0 | 0 |
Long Term Investments
| 725,215.522 | 722,192.203 | 734,518.874 | 627,123.588 | 642,110.545 | 641,088.33 | 639,950.294 | 659,162.702 | 661,795.103 | 718,378.807 | 717,884.16 | 565,948.272 | 558,451.059 | 552,849.191 | 553,669.843 | 472,827.706 | 467,547.221 | 465,332.406 | 463,592.136 | 441,130.768 | 435,750.421 | 432,026.815 | 427,441.279 | 436,291.079 | 397,252.064 | 396,942.387 | 402,094.363 | 338,586.965 | 333,629.646 | 328,394.863 | 329,602.242 | 362,785.812 | 360,916.386 | 353,053.767 | 351,652.34 | 328,817.789 | 326,507.016 | 323,040.42 | 321,130.546 | 282,189.763 | 281,827.221 | 278,943.199 | 275,950.409 | 234,381.022 | 231,148.355 | 227,046.796 | 225,201.101 | 209,798.955 | 207,076.771 | 205,425.545 | 205,020.125 | 208,323.169 | 204,204.357 | 199,291.605 | 200,754.626 | 182,617.049 | 181,031.518 | 181,259.883 | 181,786.5 | 181,388.524 | 181,368.059 | 179,691.183 | 181,257.468 | 184,933.49 | 173,352.312 | 172,614.635 | 172,202.746 | 173,186.665 | 171,692.373 | 165,472.003 |
Tax Assets
| -2,611.115 | -2,611.115 | 11,043.457 | 98,586.888 | 80,871.508 | -641,088.33 | -639,950.294 | 0 | -661,795.103 | -718,378.807 | 84,162.618 | 84,274.403 | 84,238.184 | 84,231.748 | 84,225.313 | 84,736.947 | 80,201.214 | 80,205.145 | 80,209.077 | 77,599.412 | 77,621.489 | 66,871.529 | 67,658.305 | 66,978.621 | 67,153.181 | 67,262.332 | 67,485.874 | 67,691.859 | 66,738.498 | 66,807.698 | 66,773.55 | 66,819.694 | 66,927.57 | 68,032.7 | 68,112.197 | 68,302.651 | 68,376.617 | 68,146.022 | 69,322.762 | 68,002.104 | 67,100.973 | 67,155.505 | 67,210.036 | 67,262.383 | 67,312.078 | 68,529.297 | 68,584.165 | 68,657.745 | 68,712.6 | 68,752.819 | 68,807.82 | 68,801.186 | 67,983.37 | 68,107.22 | 683.651 | 948.423 | 1,622.24 | 662.15 | 884.211 | 419.648 | 337.124 | 446.693 | 1,436.643 | 652.959 | 1,216.713 | 1,774.91 | 1,925 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,649.353 | 2,739.647 | 196.742 | 0.231 | 0.231 | 727,164.024 | 726,152.561 | 85,788.469 | 745,970.998 | 802,548.18 | 0.231 | 0.53 | 0.527 | 0.527 | 0.527 | 0.527 | 0.527 | 0.527 | 0.527 | 366.086 | 487.938 | 609.791 | 0.527 | 0.526 | 0.526 | 0.528 | 0.527 | 0.528 | 0.528 | 0.528 | 0.527 | 0.526 | 0.527 | 0.527 | 0.527 | 0.527 | 0.527 | 0.528 | 0.527 | 0.527 | 0.573 | 0.722 | 0.726 | 0.727 | 0.732 | 0.774 | 0.774 | 0.773 | 0.774 | 0.773 | 0.775 | 63.299 | 0.774 | 0.773 | 67,537.935 | 247.108 | 318.827 | 414.823 | 507.335 | 1,586.395 | 1,719.156 | 1,982.352 | 2,304.32 | 2,525.338 | 2,810.222 | 3,032.904 | 3,219.989 | 6,856.696 | 7,058.762 | 7,307.313 |
Total Non-Current Assets
| 740,556.981 | 737,715.702 | 760,226.786 | 751,701.227 | 744,421.981 | 747,575.627 | 746,344.399 | 770,392.497 | 775,663.271 | 830,829.633 | 827,466.681 | 676,788.821 | 668,477.16 | 661,491.639 | 661,831.359 | 583,504.5 | 578,871.409 | 576,354.145 | 574,594.68 | 564,141.982 | 556,619.206 | 555,134.622 | 549,565.804 | 558,647.522 | 520,406.864 | 521,020.652 | 526,999.327 | 463,383.558 | 458,327.226 | 453,652.647 | 456,001.638 | 488,632.739 | 487,794.207 | 481,652.075 | 481,463.023 | 476,600.847 | 477,562.342 | 476,936.121 | 478,084.344 | 442,365.943 | 444,133.925 | 445,397.099 | 446,017.319 | 407,641.28 | 407,601.721 | 409,817.239 | 411,418.504 | 398,987.956 | 399,248.754 | 400,960.31 | 403,844.096 | 410,779.821 | 399,148.919 | 361,532.68 | 358,091.626 | 339,193.499 | 337,666.278 | 339,014.931 | 341,741.345 | 326,952.084 | 326,292.843 | 325,523.222 | 328,524.135 | 332,550.805 | 321,417.181 | 313,032.146 | 313,564.034 | 313,306.196 | 312,840.198 | 307,689.496 |
Total Assets
| 857,665.253 | 858,544.531 | 872,552.055 | 878,258.451 | 852,717.365 | 850,204.118 | 836,764.532 | 874,388.598 | 872,153.578 | 921,941.028 | 907,819.642 | 754,734.924 | 744,357.244 | 735,214.296 | 722,306.185 | 641,879.845 | 614,070.333 | 619,403.746 | 609,361.576 | 604,161.518 | 597,630.487 | 599,715.098 | 583,452.287 | 593,532.432 | 551,509.478 | 565,209.361 | 558,937.149 | 493,534.265 | 489,200.543 | 490,465.515 | 483,677.417 | 518,903.426 | 519,936.893 | 515,938.503 | 516,448.518 | 517,532.038 | 524,134.973 | 517,478.379 | 523,871.826 | 486,547.705 | 486,861.704 | 501,751.737 | 503,634.565 | 466,437.527 | 467,222.103 | 463,719.596 | 477,260.397 | 472,436.149 | 473,527.16 | 473,914.995 | 467,635.475 | 475,057.219 | 445,116.483 | 411,200.738 | 397,124.979 | 376,780.47 | 373,847.17 | 373,137.922 | 370,027.889 | 356,244.201 | 364,259.647 | 360,090.993 | 361,670.747 | 364,450.929 | 359,190.937 | 342,950.584 | 343,312.85 | 337,181.964 | 339,321.155 | 332,047.049 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,756.13 | 11,381.709 | 7,689.369 | 10,533.371 | 8,662.987 | 9,196.828 | 8,959.894 | 13,102.425 | 13,737.144 | 11,441.332 | 10,153.936 | 9,670.214 | 8,630.641 | 8,249.705 | 4,906.681 | 3,788.345 | 3,555.565 | 7,223.533 | 6,538.789 | 7,201.462 | 7,960.985 | 0 | 8,578.863 | 10,295.878 | 5,057.824 | 8,664.312 | 8,066.59 | 7,850.734 | 7,542.246 | 8,570.017 | 8,293.092 | 7,066.586 | 7,102.991 | 6,464.048 | 6,349.326 | 6,012.861 | 17,761.52 | 9,423.016 | 22,073.352 | 20,217.431 | 9,013.583 | 14,555.364 | 18,454.384 | 23,840.194 | 27,435.076 | 23,115.267 | 54,775.392 | 56,514.551 | 57,830.236 | 46,183.454 | 38,978.868 | 39,975.406 | 26,384.683 | 32,583.523 | 23,305.836 | 22,351.099 | 23,438.873 | 21,774.482 | 21,735.844 | 18,261.123 | 20,297.854 | 18,009.351 | 13,638.934 | 14,208.759 | 27,281.382 | 14,184.838 | 18,865.906 | 10,407.304 | 12,509.678 | 10,447.058 |
Short Term Debt
| 818.576 | 2,515.826 | 3,654.004 | 4,526.745 | 7,592.756 | 6,548.823 | 5,371.409 | 12,265.321 | 10,709.107 | 8,019.626 | 7,084.498 | 5,509.977 | 4,910.901 | 4,450.308 | 3,386.373 | 3,105.068 | 3,382.094 | 6,809.187 | 9,066.003 | 14,925.628 | 18,277.161 | 24,569.205 | 20,786.074 | 19,651.069 | 20,501.172 | 31,290.238 | 28,158.574 | 28,919.029 | 29,818.343 | 37,252.705 | 36,543.348 | 39,094.029 | 42,275.642 | 47,002.598 | 52,908.64 | 57,163.147 | 48,203.857 | 51,190.676 | 46,126.167 | 43,857.868 | 49,736.195 | 57,730.792 | 53,856.229 | 48,511.842 | 51,701.506 | 54,107.275 | 5,633.458 | 4,738.433 | 3,386.431 | 10,453.857 | 14,498.054 | 17,798.54 | 10,118.427 | 8,493.431 | 14,164.782 | 18,080 | 19,020 | 22,650 | 21,659 | 12,522 | 23,303 | 24,137 | 33,576 | 34,250 | 18,950 | 14,216 | 15,000 | 18,500 | 21,000 | 23,000 |
Tax Payables
| 1,287.492 | 503.103 | 0 | 1,567.833 | 1,656.441 | 1,511.542 | 843.985 | 1,534.837 | 888.496 | 806.61 | 463.786 | 794.619 | 781.66 | 457.525 | 0 | 261.826 | 610.857 | 734.396 | 539.912 | 603.604 | 607.306 | 477.881 | 274.331 | 401.65 | 579.306 | 618.619 | 223.38 | 173.018 | 277.549 | 45.679 | 0 | 0 | 74.389 | 225.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.976 | 759.626 | 372.762 | 0 | 1,337.528 | 1,798.029 | 1,042.829 | 814.287 | 1,350.144 | 484.02 | 659.167 | 1,236.76 | 854.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1,287.492 | 503.103 | 293.907 | 8,924.05 | 32,994.764 | 0 | 414.906 | 0 | 0 | 0 | 10,026.125 | 7,654.155 | 7,095.722 | 6,249.525 | 6,494.609 | 5,443.108 | 9,140.041 | 9,774.583 | 9,294.322 | 9,280.357 | 9,132.794 | 0 | 4,409.239 | 401.65 | 579.306 | 618.619 | 4,349.071 | 173.018 | 8,980.379 | 45.679 | 9,162.922 | 0 | 74.389 | 225.758 | 4,500.421 | 0 | 0 | 6,558.638 | 6,016.826 | 5,404.392 | 0 | 9,964.191 | 10,109.222 | 0 | 0 | 8,869.791 | 8,109.872 | 0 | 6,874.48 | 10,457.294 | 8,622.826 | 0 | 1,337.528 | 16,807.741 | 10,209.41 | 5,474.095 | 5,240.484 | 484.02 | 4,070.205 | 1,236.76 | 8,248.854 | 9,313.22 | 0 | 0 | 8,015.663 | 10,555.453 | 7,384.415 | 0 | 0 | 10,330.133 |
Other Current Liabilities
| 6,815.245 | 8,926.591 | 6,287.278 | 1,434.357 | 256.92 | 34,932.3 | 31,981.128 | 15,980.774 | 10,017.095 | 11,339 | 0 | 549.831 | 874.504 | 1,095.026 | -0 | 1,069.117 | 544.586 | 495.596 | 0 | 774.16 | 255.323 | 14,125.247 | -0 | 4,784.697 | 4,258.958 | 4,474.569 | -0.001 | 3,987.08 | -0.001 | 8,492.839 | -0.001 | 8,851.229 | 8,809.472 | 3,910.666 | -0.001 | 4,679.175 | 5,609.287 | 0.001 | 0 | 0.001 | 9,740.037 | -0.001 | 0.001 | 11,357.042 | 9,746.138 | 0.001 | 0.001 | 8,122.447 | 0.001 | -0.001 | -0 | 9,538.936 | 14,395.577 | 1,273.404 | 0 | 0.001 | -0.001 | 3,928.894 | 0.001 | 9,301.402 | -0.001 | -0.002 | 6,761.208 | 9,005.931 | -0.001 | 0.001 | -0.001 | 8,352.621 | 9,013.157 | -0.001 |
Total Current Liabilities
| 18,677.443 | 23,327.229 | 17,924.557 | 25,418.523 | 49,507.427 | 50,677.951 | 46,727.337 | 41,348.519 | 34,463.346 | 30,799.958 | 27,264.559 | 23,384.176 | 21,511.767 | 20,044.564 | 14,787.663 | 13,405.638 | 16,622.287 | 24,302.898 | 24,899.115 | 32,181.606 | 35,626.264 | 38,694.452 | 33,774.176 | 35,133.294 | 30,397.26 | 45,047.738 | 40,574.234 | 40,929.861 | 46,340.967 | 54,361.24 | 53,999.362 | 55,011.844 | 58,262.494 | 57,603.07 | 63,758.386 | 67,855.183 | 71,574.664 | 67,172.331 | 74,216.345 | 69,479.692 | 68,489.815 | 82,250.346 | 82,419.836 | 83,709.078 | 88,882.72 | 86,092.334 | 68,518.722 | 69,375.431 | 68,091.148 | 67,094.604 | 62,099.748 | 67,312.882 | 52,236.215 | 59,158.099 | 47,680.028 | 45,905.195 | 47,699.356 | 48,837.396 | 47,465.05 | 41,321.285 | 51,849.707 | 51,459.569 | 53,976.142 | 57,464.69 | 54,247.044 | 38,956.292 | 41,250.32 | 37,259.925 | 42,522.835 | 43,777.19 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 822.544 | 947.908 | 1,108.908 | 28.858 | 45.079 | 39.266 | 54.41 | 69.987 | 244.826 | 426.93 | 590.907 | 731.263 | 839.629 | 1,014 | 1,152.382 | 2,330.8 | 2,543.872 | 2,829.745 | 3,114.48 | 18.652 | 313.971 | 87.843 | 0 | 0 | 5,601.41 | 5,718.574 | 0 | 1,669.066 | 0 | 1,261.486 | 1,175.986 | 1,091.666 | 0 | 5,389.239 | 0 | 0 | 5,361.095 | 5,158.578 | 0 | 0 | 0 | 0 | 0 | 0 | 5,103.542 | 29,635.3 | 33,927.8 | 38,954.271 | 43,206.419 | 43,334.648 | 41,355.292 | 32,087.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -822.544 | 3,116.939 | 49,028.511 | 287.62 | 0 | 6 | 0 | 0 | 0 | 25,287.619 | 25,199.52 | 24,868.321 | 24,694.887 | 25,006 | 0 | 0 | 415.448 | 277.48 | 0 | 432.144 | 4,339.781 | 4,213.473 | 56.088 | 75.883 | 95.678 | 115.474 | 152.56 | 11.405 | 13.306 | 15.207 | 17.108 | 19.009 | 56.209 | 86.237 | 115.534 | 144.832 | 138.013 | 165.41 | 192.095 | 0 | 0 | 0 | 0 | 0 | 38.562 | 78.156 | 116.311 | 154.466 | 192.621 | 230.776 | 5,645.978 | 1,575.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 68,840.222 | 69,162.04 | 83,828.274 | 74,451.791 | 76,286.315 | 76,037.743 | 75,881.391 | 99,996.085 | 100,928.549 | 113,914.08 | 112,609.881 | 77,687.405 | 76,304.975 | 75,063.811 | 74,006.981 | 51,497.484 | 50,499.845 | 49,246.113 | 47,818.982 | 45,593.832 | 44,603.949 | 48,052.362 | 46,910.885 | 48,819.596 | 42,508.394 | 42,438.972 | 43,687.015 | 29,443.288 | 28,424.96 | 28,398.33 | 28,045.701 | 35,688.358 | 35,010.392 | 33,766.764 | 33,502.558 | 31,395.717 | 31,611.123 | 31,380.251 | 31,391.701 | 23,954.39 | 24,104.344 | 22,783.303 | 22,402.877 | 13,179.118 | 12,917.317 | 12,236.523 | 12,008.824 | 8,478.871 | 8,048.892 | 7,211.588 | 7,716.856 | 9,504.661 | 8,856.854 | 8,740.417 | 8,719.7 | 0 | 0 | 0 | 0 | 41.909 | 0 | 55.659 | 0 | 2,143.462 | 2,522.894 | 2,497.474 | 1,870.374 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 53,236.538 | 53,557.984 | 49,617.637 | 3,689.507 | 128.831 | 133.317 | 125.871 | 20,441.882 | 25,586.499 | 25,563.09 | 181.877 | 535.556 | 593.15 | 660.188 | 284.479 | 24,711.75 | 451.61 | -0 | 130.588 | 488.807 | -0 | 18.092 | -0 | 4,567.62 | 5,527.346 | 0.001 | -0 | 6,031.401 | 0.001 | 1,390.603 | 0 | 0.001 | 0.001 | 5,336.998 | -0 | 5,852.736 | 5,728.255 | -0.001 | -0 | 4,838.312 | 1,026.534 | 882.247 | 728.199 | 1,355.641 | 1,114.229 | 0.001 | 4,882.9 | 4,984.041 | 4,790.14 | 4,571.375 | 5,562.858 | 267.544 | 0.001 | 1,459.536 | 1,431.581 | 5,266.158 | 5,196.015 | 5,138.243 | 4,960.961 | 2,225.495 | 2,092.058 | 2,023.093 | 1,997.199 | 2,059.535 | 1,928.702 | 1,420.86 | 1,780.242 | 1,612.145 | 1,526.135 | 1,238.622 |
Total Non-Current Liabilities
| 122,076.76 | 122,720.024 | 137,510.758 | 128,278.717 | 76,731.624 | 76,216.139 | 76,052.528 | 120,492.378 | 126,585.034 | 139,721.996 | 138,506.307 | 104,013.387 | 102,497.709 | 101,258.514 | 100,311.46 | 77,361.617 | 53,282.256 | 52,205.434 | 51,056.795 | 49,197.119 | 45,054.744 | 52,724.206 | 51,212.2 | 53,443.304 | 48,111.623 | 48,136.061 | 49,521.063 | 35,627.249 | 30,105.432 | 29,802.239 | 29,322.395 | 36,881.453 | 36,121.068 | 39,159.971 | 38,978.033 | 37,363.987 | 37,484.21 | 36,879.358 | 36,715.689 | 28,984.797 | 25,130.878 | 23,665.55 | 23,131.076 | 14,534.759 | 14,031.546 | 17,378.628 | 46,605.181 | 47,507.023 | 51,947.769 | 55,182.003 | 56,845.139 | 56,773.475 | 42,519.891 | 10,199.953 | 10,151.282 | 5,266.158 | 5,196.015 | 5,138.243 | 4,960.961 | 2,267.404 | 2,092.058 | 2,078.752 | 1,997.199 | 4,202.997 | 4,451.596 | 3,918.334 | 3,650.616 | 1,612.145 | 1,526.135 | 1,238.622 |
Total Liabilities
| 140,754.203 | 146,047.253 | 155,435.316 | 153,697.24 | 126,239.051 | 126,894.09 | 122,779.865 | 161,840.897 | 161,048.38 | 170,521.954 | 165,770.866 | 127,397.564 | 124,009.477 | 121,303.079 | 115,099.123 | 90,767.255 | 69,904.542 | 76,508.332 | 75,955.91 | 81,378.725 | 80,681.008 | 91,418.658 | 84,986.376 | 88,576.598 | 78,508.882 | 93,183.799 | 90,095.297 | 76,557.11 | 76,446.398 | 84,163.479 | 83,321.757 | 91,893.297 | 94,383.562 | 96,763.041 | 102,736.42 | 105,219.17 | 109,058.874 | 104,051.689 | 110,932.033 | 98,464.488 | 93,620.693 | 105,915.895 | 105,550.912 | 98,243.837 | 102,914.266 | 103,470.962 | 115,123.903 | 116,882.455 | 120,038.917 | 122,276.608 | 118,944.887 | 124,086.357 | 94,756.106 | 69,358.052 | 57,831.31 | 51,171.353 | 52,895.371 | 53,975.638 | 52,426.011 | 43,588.689 | 53,941.765 | 53,538.321 | 55,973.34 | 61,667.688 | 58,698.639 | 42,874.626 | 44,900.937 | 38,872.069 | 44,048.97 | 45,015.812 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 207,326.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 | 6,640 |
Retained Earnings
| 537,228.646 | 511,405.95 | 36,201.85 | 515,205.814 | 510,765.108 | 507,596.822 | 498,271.461 | 489,155.688 | 482,233.712 | 474,849.932 | 465,479.635 | 461,884.394 | 454,894.801 | 448,458.252 | 441,754.096 | 442,797.43 | 435,850.63 | 420,761.159 | 193,985.386 | 410,021.7 | 404,188.386 | 395,535.347 | 171,999.713 | 387,958.448 | 356,098.129 | 355,123.095 | 351,912.703 | 345,248.828 | 342,215.882 | 335,788.938 | 329,880.307 | 328,883.262 | 326,351.531 | 320,108 | 314,716.222 | 329,322.326 | 331,814.116 | 330,311.347 | 330,011.649 | 335,736.542 | 341,084.472 | 342,868.153 | 345,971.346 | 347,678.77 | 343,749.328 | 339,607.235 | 341,597.738 | 344,858.911 | 342,780.2 | 340,312.738 | 337,184.528 | 337,822.236 | 337,555.413 | 328,697.115 | 326,012.603 | 103,487.876 | 99,193.441 | 96,707.283 | 95,468.964 | 91,360.649 | 89,315.383 | 86,000.401 | 85,082.521 | 80,856.218 | 78,403.324 | 77,902.554 | 76,356.816 | 74,961.341 | 71,796.023 | 63,865.455 |
Accumulated Other Comprehensive Income/Loss
| 171,590.546 | 192,999.469 | 458,857.005 | 177,816.364 | 207,621.347 | 207,621.347 | 458,292.347 | 194,358.258 | 191,959.386 | 239,657.042 | 495,804.283 | 157,361.107 | 157,361.107 | 8,091.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,451.859 | 1,451.858 | 8,091.859 | 24,899.033 | 1,451.858 | 1,451.859 | -249,219.141 | 22,393.755 | 30,272.1 | 30,272.1 | -225,875.141 | 1,451.859 | 1,451.859 | 150,721.107 | 158,812.966 | 101,675.161 | 101,675.161 | 115,494.254 | 332,780.279 | 106,121.094 | 106,121.093 | 106,121.093 | 319,826.197 | 110,357.387 | 110,262.467 | 110,262.467 | 110,289.15 | 65,088.327 | 63,898.263 | 63,873.1 | 63,835.354 | 91,486.867 | 92,561.801 | 92,427.462 | 92,355.877 | 76,350.543 | 76,621.983 | 76,475.343 | 76,288.143 | 45,706.675 | 45,516.539 | 46,327.689 | 45,472.306 | 13,874.921 | 13,918.509 | 14,001.4 | 13,898.757 | 4,054.783 | 4,068.043 | 4,685.65 | 4,866.06 | 6,508.626 | 6,164.965 | 6,505.571 | 6,641.066 | 215,481.242 | 215,118.358 | 215,815.001 | 215,492.914 | 214,654.863 | 214,362.499 | 213,912.27 | 213,974.885 | 215,287.022 | 215,448.973 | 215,533.404 | 215,415.097 | 216,708.553 | 216,836.162 | 216,525.782 |
Total Shareholders Equity
| 716,911.05 | 712,497.278 | 717,116.739 | 724,561.211 | 726,478.314 | 723,310.028 | 713,984.667 | 712,547.701 | 711,105.198 | 751,419.074 | 742,048.777 | 627,337.36 | 620,347.767 | 613,911.218 | 607,207.062 | 551,112.591 | 544,165.791 | 542,895.413 | 533,405.665 | 522,782.794 | 516,949.479 | 508,296.44 | 498,465.91 | 504,955.835 | 473,000.596 | 472,025.562 | 468,841.853 | 416,977.155 | 412,754.145 | 406,302.038 | 400,355.661 | 427,010.129 | 425,553.332 | 419,175.462 | 413,712.099 | 412,312.869 | 415,076.099 | 413,426.69 | 412,939.792 | 388,083.217 | 393,241.011 | 395,835.842 | 398,083.652 | 368,193.691 | 364,307.837 | 360,248.635 | 362,136.495 | 355,553.694 | 353,488.243 | 351,638.388 | 348,690.588 | 350,970.862 | 350,360.378 | 341,842.686 | 339,293.669 | 325,609.118 | 320,951.799 | 319,162.284 | 317,601.878 | 312,655.512 | 310,317.882 | 306,552.671 | 305,697.406 | 302,783.24 | 300,492.297 | 300,075.958 | 298,411.913 | 298,309.894 | 295,272.185 | 287,031.237 |
Total Equity
| 716,911.05 | 712,497.278 | 717,116.739 | 724,561.211 | 726,478.314 | 723,310.028 | 713,984.667 | 712,547.701 | 711,105.198 | 751,419.074 | 742,048.777 | 627,337.36 | 620,347.767 | 613,911.218 | 607,207.062 | 551,112.591 | 544,165.791 | 542,895.413 | 533,405.665 | 522,782.794 | 516,949.479 | 508,296.44 | 498,465.91 | 504,955.835 | 473,000.596 | 472,025.562 | 468,841.853 | 416,977.155 | 412,754.145 | 406,302.038 | 400,355.661 | 427,010.129 | 425,553.332 | 419,175.462 | 413,712.099 | 412,312.869 | 415,076.099 | 413,426.69 | 412,939.792 | 388,083.217 | 393,241.011 | 395,835.842 | 398,083.652 | 368,193.691 | 364,307.837 | 360,248.635 | 362,136.495 | 355,553.694 | 353,488.243 | 351,638.388 | 348,690.588 | 350,970.862 | 350,360.378 | 341,842.686 | 339,293.669 | 325,609.118 | 320,951.799 | 319,162.284 | 317,601.878 | 312,655.512 | 310,317.882 | 306,552.671 | 305,697.406 | 302,783.24 | 300,492.297 | 300,075.958 | 298,411.913 | 298,309.894 | 295,272.185 | 287,031.237 |
Total Liabilities & Shareholders Equity
| 857,665.253 | 858,544.531 | 872,552.055 | 878,258.451 | 852,717.365 | 850,204.118 | 836,764.532 | 874,388.598 | 872,153.578 | 921,941.028 | 907,819.642 | 754,734.924 | 744,357.244 | 735,214.296 | 722,306.186 | 641,879.846 | 614,070.333 | 619,403.746 | 609,361.575 | 604,161.519 | 597,630.487 | 599,715.098 | 583,452.287 | 593,532.433 | 551,509.478 | 565,209.361 | 558,937.149 | 493,534.265 | 489,200.543 | 490,465.517 | 483,677.417 | 518,903.426 | 519,936.894 | 515,938.503 | 516,448.518 | 517,532.039 | 524,134.973 | 517,478.379 | 523,871.826 | 486,547.705 | 486,861.704 | 501,751.737 | 503,634.565 | 466,437.528 | 467,222.103 | 463,719.597 | 477,260.398 | 472,436.149 | 473,527.16 | 473,914.995 | 467,635.475 | 475,057.219 | 445,116.484 | 411,200.738 | 397,124.979 | 376,780.471 | 373,847.17 | 373,137.922 | 370,027.889 | 356,244.201 | 364,259.647 | 360,090.992 | 361,670.747 | 364,450.929 | 359,190.937 | 342,950.584 | 343,312.85 | 337,181.964 | 339,321.155 | 332,047.049 |