Shinhung Co., Ltd
KRX:004080.KS
14290 (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 Q4 | 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
| 5,336.763 | 5,557.492 | 2,534.474 | 533.073 | 984.497 | 1,593.032 | 2,734.86 | 610.5 | 247.861 | 1,421.079 | 5,783.851 | 741.307 | 560.327 | 355.006 | 119.667 | 66.788 | 133.732 | 156.162 | 341.235 | 99.9 | 208.935 | 435.219 | 320.129 | 163.922 | 267.458 | 208.012 | 183.809 | 211.303 | 112.36 | 93.095 | 197.96 | 62.533 | 156.563 | 127.358 | 99.261 | 99.778 | 99.328 | 108.923 | 137.949 | 164.196 | 84.709 | 111.926 | 48.639 | 101.551 | 345.589 | 472.862 | 35.219 | 349.216 | 397.388 | 255.762 | 298.561 | 493.435 | 248.977 | 652.586 | 304.821 | 205.513 | 519.353 | 374.616 | 377.664 | 1,446.164 | 851.743 | 489.433 | 690.748 | 433.288 |
Short Term Investments
| 8,318.042 | 7,996.25 | 6,633.715 | 10,576.309 | 11,345.611 | 8,466.54 | 5,727.641 | 6,516.49 | 5,751.203 | 5,358.848 | 1,121.982 | 4,035.271 | 4,372.106 | 4,936.889 | 1,446.643 | 6,021.609 | 6,345.367 | 1,986.262 | 1,592.709 | 3,838.611 | 4,365.383 | 3,641.911 | 3,682.454 | 3,342.716 | 3,369.606 | 2,122.327 | 1,740.009 | 1,907.2 | 1,944.513 | 2,003.36 | 1,925.716 | 2,128.519 | 1,761.356 | 2,154.796 | 1,952.861 | 1,865.401 | 2,008.862 | 1,795.582 | 1,360.104 | 1,863.872 | 3,012.646 | 3,054.221 | 2,904.203 | 2,776.46 | 2,993.833 | 3,031.468 | 2,805.546 | 87.152 | 19.343 | 19.54 | 5.243 | 94.546 | 204.365 | 247.47 | 293.688 | 458.827 | 525.262 | 617.598 | 855.217 | 1,023.53 | 726.764 | -2,478.335 | 695.019 | -2,477.51 |
Cash and Short Term Investments
| 5,336.763 | 5,557.492 | 2,534.474 | 11,109.382 | 12,330.108 | 10,059.571 | 8,462.501 | 7,126.99 | 5,999.064 | 6,779.927 | 6,905.833 | 4,776.578 | 4,932.433 | 5,291.895 | 1,566.31 | 6,088.397 | 6,479.099 | 2,142.424 | 1,933.944 | 3,938.511 | 4,574.318 | 4,077.13 | 4,002.583 | 3,506.638 | 3,637.064 | 2,330.339 | 1,923.818 | 2,118.503 | 2,056.873 | 2,096.455 | 2,123.676 | 2,191.052 | 1,917.919 | 2,282.154 | 2,052.122 | 1,965.179 | 2,108.19 | 1,904.505 | 1,498.053 | 2,028.068 | 3,097.355 | 3,166.147 | 2,952.842 | 2,878.011 | 3,339.422 | 3,504.33 | 2,840.765 | 436.368 | 416.731 | 275.302 | 303.804 | 587.981 | 453.342 | 900.056 | 598.509 | 664.34 | 1,044.615 | 992.214 | 1,232.881 | 2,469.694 | 1,578.507 | 489.433 | 1,385.767 | 433.288 |
Net Receivables
| 12,642.409 | 14,998.816 | 21,453.583 | 17,053.803 | 14,600.305 | 14,269.239 | 17,553.72 | 19,298.141 | 17,508.196 | 23,698.525 | 23,414.851 | 20,147.238 | 20,671.138 | 20,096.074 | 38,410.328 | 36,378.72 | 17,951.841 | 22,191.911 | 23,164.902 | 19,106.2 | 18,371.597 | 0 | 25,043.138 | 22,317.41 | 19,770.638 | 22,588.833 | 22,460.547 | 18,644.615 | 17,609.865 | 18,925.948 | 19,984.25 | 17,540.322 | 20,074.382 | 19,996.864 | 21,513.183 | 19,250.534 | 18,669.743 | 19,395.368 | 20,467.05 | 18,416.23 | 17,342.137 | 19,622.906 | 18,048.983 | 15,052.267 | 15,654.44 | 19,333.256 | 21,319.975 | 20,791.692 | 18,205.44 | 19,172.339 | 19,621.535 | 0 | 19,490.167 | 17,989.441 | 0 | 0 | 25,704.425 | 28,565.441 | 25,739.297 | 22,064.484 | 0 | 20,021.489 | 16,982.241 | 0 |
Inventory
| 26,820.825 | 27,586.754 | 25,984.726 | 25,478.09 | 28,467.313 | 29,608.649 | 28,902.789 | 25,209.162 | 27,065.362 | 21,158.72 | 20,458.474 | 23,864.618 | 21,661.786 | 22,080.64 | 20,788.007 | 29,827.75 | 32,043.016 | 31,436.908 | 31,401.042 | 31,142.618 | 30,098.105 | 27,281.367 | 27,642.132 | 27,599.164 | 27,868.292 | 29,315.458 | 27,688.228 | 29,754.673 | 30,067.993 | 29,325.682 | 29,222.526 | 32,461.116 | 31,454.748 | 29,199.633 | 30,335.457 | 32,918.04 | 31,203.826 | 30,286.211 | 30,440.134 | 29,301.819 | 28,852.119 | 30,528.254 | 33,977.953 | 39,854.629 | 38,874.715 | 36,095.592 | 38,265.677 | 34,310.085 | 33,492.516 | 31,138.682 | 30,664.288 | 30,279.298 | 30,897.769 | 30,732.23 | 31,633.691 | 34,649.86 | 34,929.576 | 35,640.814 | 35,762.316 | 30,017.123 | 30,662.953 | 31,872.587 | 29,768.565 | 29,044.711 |
Other Current Assets
| 9,454.006 | 8,634.2 | 1,675.845 | 682.898 | 619.534 | 1,066.573 | 0 | 1,463.755 | 2,226.607 | 1,989.663 | 3,233.841 | 2,306.603 | 1,534.728 | 2,700.389 | 718.744 | 2,686.033 | 1,596.249 | 3,043.459 | 1,264.821 | 1,219.025 | 1,023.829 | 27,328.056 | 0.001 | 2,666.765 | 2,846.646 | 1,117.114 | 0 | 809.204 | 993.194 | 927.256 | -0.001 | 806.619 | 522.169 | 897.968 | -0.001 | 787.949 | 1,004.192 | 1,885.716 | -0.001 | 821.12 | 878.707 | 510.455 | 477.09 | 802.15 | 1,082.441 | 780.163 | 670.382 | 383.435 | 411.559 | 428.313 | 840.191 | 17,364.935 | -0.002 | -0.001 | 19,751.306 | 26,699.38 | 0.001 | -0.001 | -0.001 | -0.001 | 22,343.429 | -0.001 | -0.002 | 17,326.581 |
Total Current Assets
| 54,254.003 | 56,777.262 | 51,648.628 | 54,324.174 | 56,017.261 | 55,004.032 | 54,919.01 | 53,098.048 | 52,799.229 | 53,626.834 | 54,012.999 | 51,095.037 | 48,800.085 | 50,168.998 | 61,483.389 | 74,980.9 | 58,070.205 | 58,814.702 | 57,764.709 | 55,406.353 | 54,067.849 | 58,686.553 | 56,687.854 | 56,089.977 | 54,122.64 | 55,351.744 | 52,072.593 | 51,326.995 | 50,727.925 | 51,275.341 | 51,330.45 | 52,999.109 | 53,969.218 | 52,376.619 | 53,900.761 | 54,921.702 | 52,985.951 | 53,471.8 | 52,405.236 | 50,567.237 | 50,170.318 | 53,827.762 | 55,456.868 | 58,587.057 | 58,951.018 | 59,713.341 | 63,096.798 | 55,921.58 | 52,526.246 | 51,014.636 | 51,429.818 | 48,232.214 | 50,841.276 | 49,621.726 | 51,983.506 | 62,013.58 | 61,678.617 | 65,198.468 | 62,734.493 | 54,551.3 | 54,584.889 | 52,383.508 | 48,136.571 | 46,804.58 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 68,143.458 | 68,076.894 | 67,642.901 | 66,869.218 | 66,637.071 | 65,098.131 | 65,072.064 | 64,458.174 | 63,999.932 | 64,346.119 | 64,642.243 | 64,994.512 | 64,990.178 | 65,419.816 | 65,050.377 | 67,808.05 | 73,347.111 | 67,725.738 | 64,192.648 | 61,961.861 | 62,286.079 | 62,978.518 | 50,282.02 | 49,894.616 | 50,035.886 | 47,397.868 | 45,425.875 | 45,207.226 | 45,474.626 | 46,245.782 | 46,828.385 | 48,218.897 | 48,422.755 | 49,244.507 | 49,313.416 | 50,547.441 | 48,778.822 | 33,702.432 | 33,741.817 | 35,466.776 | 33,338.656 | 34,253.514 | 34,964.111 | 36,607.992 | 36,916.777 | 39,129.035 | 39,939.555 | 36,505.191 | 37,792.309 | 38,895.7 | 38,627.391 | 64,321.078 | 64,381.733 | 64,673.292 | 64,955.101 | 65,441.47 | 66,132.231 | 66,609.011 | 66,117.569 | 66,192.165 | 66,445.48 | 66,047.403 | 67,439.42 | 67,045 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 474.065 | 503.565 | 533.065 | 0 | 163.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,178.241 | 1,302.215 | 1,354.569 | 1,448.056 | 1,372.648 | 1,793.068 | 1,814.49 | 1,729.866 | 1,514.518 | 1,385.456 | 1,440.475 | 1,313.659 | 1,344.815 | 1,402.825 | 1,517.253 | 1,603.041 | 1,713.916 | 1,659.684 | 1,755.663 | 1,900.522 | 2,024.74 | 2,150.355 | 2,281.397 | 1,930.756 | 1,953.409 | 2,006.613 | 2,389.43 | 2,247.363 | 1,331.628 | 1,297.811 | 1,388.575 | 1,470.357 | 1,591.268 | 1,477.671 | 2,213.173 | 2,284.514 | 2,346.439 | 2,419.479 | 2,494.613 | 2,455.192 | 2,526.095 | 2,320.73 | 2,395.458 | 2,556.519 | 2,263.597 | 2,405.575 | 2,920.708 | 1,467.701 | 1,968.729 | 2,041.732 | 1,975.801 | 505.13 | 568.54 | 635.557 | 705.734 | 840.248 | 896.279 | 967.769 | 1,105.767 | 1,170.406 | 956.964 | 1,066.886 | 91.716 | 116.718 |
Goodwill and Intangible Assets
| 1,178.241 | 1,302.215 | 1,354.569 | 1,448.056 | 1,372.648 | 1,793.068 | 1,814.49 | 1,729.866 | 1,514.518 | 1,385.456 | 1,440.475 | 1,313.659 | 1,344.815 | 1,402.825 | 1,517.253 | 1,603.041 | 1,713.916 | 1,659.684 | 1,755.663 | 1,900.522 | 2,024.74 | 2,150.355 | 2,281.397 | 2,404.821 | 2,456.974 | 2,539.678 | 2,389.43 | 2,410.761 | 1,331.628 | 1,297.811 | 1,388.575 | 1,470.357 | 1,591.268 | 1,477.671 | 2,213.173 | 2,284.514 | 2,346.439 | 2,419.479 | 2,494.613 | 2,455.192 | 2,526.095 | 2,320.73 | 2,395.458 | 2,556.519 | 2,263.597 | 2,405.575 | 2,920.708 | 1,467.701 | 1,968.729 | 2,041.732 | 1,975.801 | 505.13 | 568.54 | 635.557 | 705.734 | 840.248 | 896.279 | 967.769 | 1,105.767 | 1,170.406 | 956.964 | 1,066.886 | 91.716 | 116.718 |
Long Term Investments
| 15,030.268 | 15,231.157 | 14,463.611 | -5,243.675 | -6,758.533 | -4,312.31 | -2,271.064 | -3,220.029 | -2,107.347 | -1,854.072 | 2,114.172 | -1,337.507 | -1,831.375 | -3,012.43 | 220.769 | -4,069.729 | -4,456.237 | -130.445 | 412.205 | -1,851.311 | -2,623.665 | -1,566.753 | -1,769.437 | -948.811 | -1,035.576 | 2,142.889 | 2,349.34 | 1,791.347 | 1,701.563 | 1,095.104 | 1,068.341 | 1,011.037 | 2,027.103 | 1,465.889 | 1,141.929 | 1,118.88 | 1,321.916 | 1,546.743 | 1,368.627 | 2,235.689 | 1,287.203 | 1,342.784 | 1,382.719 | 1,634.251 | 1,377.281 | 1,135.559 | 1,384.714 | 13,153.843 | 13,415.859 | 13,555.573 | 10,904.662 | 10,716.165 | 10,691.951 | 10,623.442 | 10,497.869 | 10,247.567 | 10,116.753 | 8,490.872 | 2,801.018 | 3,432.91 | 3,651.373 | 9,136.782 | 6,180.21 | 10,328.991 |
Tax Assets
| 3,853.574 | 3,764.799 | 3,964.479 | 4,468.979 | 4,620.091 | 4,674.817 | 4,434.813 | 4,376.34 | 4,218.886 | 4,254.146 | 4,015.883 | 4,342.96 | 4,607.056 | 2,667.622 | 2,711.407 | 3,175.261 | 2,870.499 | 2,574.134 | 2,268.636 | 2,740.366 | 2,607.349 | 2,504.402 | 2,540.059 | 2,056.482 | 2,071.714 | 1,996.081 | 2,106.293 | 2,249.931 | 1,492.249 | 1,970.712 | 1,835.026 | 1,847.685 | 1,899.849 | 1,939.001 | 1,855.204 | 1,970.67 | 2,145.93 | 2,131.092 | 2,180.494 | 2,060.889 | 2,302.136 | 2,295.609 | 1,983.277 | 2,007.192 | 1,920.496 | 2,123.916 | 1,827.637 | 1,848.641 | 1,817.506 | 1,547.748 | 1,502.929 | 1,917.795 | 1,686.433 | 1,581.082 | 1,466.928 | 1,303.15 | 1,269.25 | 1,322.234 | 1,684.374 | 1,303.272 | 1,408.81 | 1,354.525 | 1,314.535 | 1,341.851 |
Other Non-Current Assets
| 0 | -0 | 1,257.165 | 20,900.938 | 21,702.069 | 18,920.983 | 16,653.236 | 16,979.044 | 16,345.303 | 16,192.935 | 12,386.441 | 14,776.893 | 15,167.407 | 18,906.454 | 15,193.523 | 13,266.358 | 22,489.056 | 19,364.477 | 20,304.466 | 22,643.293 | 23,146.897 | 22,341.979 | 22,667.492 | 21,639.906 | 21,927.951 | 24,038.375 | 26,914.273 | 27,374.492 | 29,034.279 | 29,241.539 | 29,075.676 | 28,625.631 | 28,146.273 | 28,142.591 | 28,562.612 | 27,789.18 | 29,698.941 | 31,541.256 | 31,250.95 | 30,115.31 | 33,626.049 | 33,440.903 | 33,107.183 | 32,336.795 | 33,101.659 | 32,069.649 | 31,849.198 | 27,881.676 | 27,608.247 | 26,938.776 | 29,596.309 | 4,320.608 | 4,389.142 | 4,490.273 | 4,560.548 | 4,934.508 | 5,517.041 | 5,746.589 | 6,159.656 | 7,610.446 | 4,789.224 | 2,483.715 | 5,273.611 | 1,241.81 |
Total Non-Current Assets
| 88,205.542 | 88,375.064 | 88,682.725 | 88,443.516 | 87,573.347 | 86,174.689 | 85,703.539 | 84,323.394 | 83,971.291 | 84,324.585 | 84,599.214 | 84,090.516 | 84,278.081 | 85,384.287 | 84,693.329 | 81,782.982 | 95,964.345 | 91,193.588 | 88,933.617 | 87,394.731 | 87,441.401 | 88,408.501 | 76,001.532 | 75,047.014 | 75,456.949 | 78,114.891 | 79,185.211 | 79,033.757 | 79,034.345 | 79,850.948 | 80,196.003 | 81,173.607 | 82,087.248 | 82,269.659 | 83,086.333 | 83,710.685 | 84,292.048 | 71,341.002 | 71,036.502 | 72,333.856 | 73,080.139 | 73,653.54 | 73,832.748 | 75,142.749 | 75,579.81 | 76,863.734 | 77,921.812 | 80,857.052 | 82,602.65 | 82,979.529 | 82,607.092 | 81,780.776 | 81,717.799 | 82,003.646 | 82,186.18 | 82,766.943 | 83,931.554 | 83,136.475 | 77,868.384 | 79,709.199 | 77,251.851 | 80,089.311 | 80,299.492 | 80,074.37 |
Total Assets
| 142,459.545 | 145,152.326 | 140,331.353 | 142,767.69 | 143,590.608 | 141,178.721 | 140,622.55 | 137,421.442 | 136,770.52 | 137,951.42 | 138,612.212 | 135,185.553 | 133,078.166 | 135,553.285 | 146,176.718 | 156,763.882 | 154,034.55 | 150,008.289 | 146,698.326 | 142,801.084 | 141,509.25 | 147,095.054 | 132,689.386 | 131,136.991 | 129,579.589 | 133,466.635 | 131,257.804 | 130,360.751 | 129,762.269 | 131,126.289 | 131,526.453 | 134,172.716 | 136,056.466 | 134,646.277 | 136,987.094 | 138,632.387 | 137,277.999 | 124,812.802 | 123,441.738 | 122,901.093 | 123,250.456 | 127,481.303 | 129,289.616 | 133,729.805 | 134,530.829 | 136,577.075 | 141,018.61 | 136,778.632 | 135,128.896 | 133,994.165 | 134,036.91 | 130,012.99 | 132,559.075 | 131,625.372 | 134,169.686 | 144,780.523 | 145,610.171 | 148,334.943 | 140,602.877 | 134,260.499 | 131,836.74 | 132,472.819 | 128,436.063 | 126,878.95 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,822.684 | 9,128.164 | 3,227.004 | 6,212.13 | 6,841.113 | 8,699.94 | 9,321.242 | 6,139.669 | 6,608.784 | 8,913.686 | 8,268.87 | 8,174.992 | 7,041.687 | 7,943.102 | 6,995.742 | 7,928.417 | 9,136.871 | 7,875.772 | 8,417.628 | 9,809.905 | 9,094.225 | 9,261.173 | 9,411.713 | 8,499.3 | 8,109.981 | 9,344.891 | 8,343.376 | 8,042.038 | 8,922.03 | 9,144.507 | 8,748.174 | 9,255.504 | 9,832.278 | 9,272.504 | 8,951.163 | 9,276.81 | 10,795.093 | 9,362.378 | 9,179.797 | 9,550.3 | 7,727.954 | 9,233.583 | 7,767.23 | 9,130.337 | 9,704.957 | 9,978.472 | 12,127.344 | 14,790.8 | 16,100.285 | 14,731.683 | 0 | 14,322.178 | 14,982.446 | 16,246.471 | 13,825.918 | 16,418.564 | 16,542.404 | 24,241.141 | 13,760.643 | 11,031.093 | 10,333.26 | 12,804.734 | 8,792.263 | 7,909.816 |
Short Term Debt
| 5,204.57 | 4,662.71 | 8,252.751 | 8,374.468 | 10,261.815 | 6,566.81 | 6,724.942 | 9,922.985 | 10,666.497 | 5,632.598 | 5,805.892 | 5,241.668 | 5,312.361 | 4,521.191 | 13,738.767 | 15,575.195 | 18,319.287 | 15,628.308 | 22,722.692 | 18,033.969 | 17,690.359 | 21,422.343 | 16,823.625 | 14,552.275 | 13,707.658 | 21,456.281 | 20,899.175 | 20,252.9 | 19,117.019 | 21,543.458 | 23,261.569 | 26,670.625 | 27,126.334 | 26,974.999 | 30,091.676 | 31,879.753 | 29,051.354 | 14,878.914 | 15,984.392 | 17,391.566 | 17,305.126 | 20,424.318 | 26,458.82 | 25,403.694 | 27,476.527 | 29,971.435 | 31,142.578 | 28,436.051 | 27,782.583 | 24,994.6 | 26,314.838 | 25,209.947 | 27,913.69 | 23,727.652 | 29,228.603 | 36,241.41 | 37,519.763 | 36,527.074 | 38,570.522 | 25,117.786 | 25,601.222 | 19,901.076 | 20,972.97 | 21,766.024 |
Tax Payables
| 777.671 | 1,396.849 | 1,059.697 | 1,096.961 | 1,117.708 | 1,550.63 | 2,010.14 | 1,060.844 | 1,349.462 | 4,687.053 | 8,242.62 | 7,193.24 | 8,303.116 | 5,685.829 | 5,818.734 | 3,257.479 | 2,193.04 | 1,977.743 | 650.042 | 391.686 | 129.925 | 2,037.123 | 1,997.194 | 1,149.287 | 1,158.286 | 870.299 | 1,616.132 | 1,000.577 | 468.201 | 834.063 | 1,044.731 | 106.465 | 427.404 | 605.311 | 1,072.829 | 228.528 | 954.765 | 1,530.077 | 2,174.091 | 1,227.963 | 1,379.383 | 1,613.13 | 2,259.859 | 357.08 | 378.26 | 918.637 | 614.305 | 1,632.621 | 240.487 | 1,008.167 | 883.247 | 2,547.182 | 1,563.302 | 1,991.108 | 1,214.705 | 669.174 | 1,070.387 | 1,004.949 | 1,497.681 | 2,139.243 | 1,949.711 | 2,593.399 | 2,848.515 | 2,583.681 |
Deferred Revenue
| 3,275.734 | 4,019.695 | 7,629.487 | 10,957.949 | 11,646.96 | 6,289.01 | 9,632.185 | 5,981.759 | 5,226.497 | 6,529.599 | 22,080.983 | 16,514.916 | 17,527.282 | 15,214.148 | 29,910.181 | 14,499.997 | 13,213.776 | 19,412.47 | 13,349.849 | 9,321.42 | 9,304.379 | 11,549.353 | 13,729.896 | 7,482.846 | 5,647.975 | 6,847.701 | 11,591.542 | 7,055.768 | 6,602.617 | 6,892.74 | 9,406.067 | 5,020.002 | 5,915.056 | 5,646.509 | 8,079.859 | 1,678.627 | 2,808.437 | 3,008.235 | 6,409.111 | 3,018.738 | 3,339.924 | 3,678.47 | 5,770.674 | 6,159.782 | 3,770.81 | 918.637 | 7,915.944 | 5,414.986 | 2,168.956 | 2,589.104 | 0 | 5,214.996 | 4,607.798 | 1,991.108 | 1,214.705 | 4,598.022 | 4,315.16 | 1,004.949 | 1,497.681 | 2,139.243 | 1,949.711 | 4,714.372 | 5,179.978 | 2,583.681 |
Other Current Liabilities
| 10,007.38 | 11,860.933 | 6,680.151 | 4,450.847 | 3,412.137 | 11,269.411 | 7,321.755 | 9,552.399 | 9,905.335 | 13,729.649 | 0 | 4,000.269 | 3,199.77 | 4,050.659 | -0.001 | 10,607.655 | 5,321.454 | -0 | 0 | 2,146.334 | 1,850.077 | 673.964 | 0 | 5,278.923 | 5,471.433 | 4,301.581 | -0 | 3,507.799 | 3,178.398 | 3,981.823 | -0.001 | 2,751.68 | 2,714.627 | 3,058.174 | -0.001 | 2,575.274 | 1,885.598 | 3,452.876 | 0 | 2,853.8 | 2,541.123 | 2,890.663 | 0 | 2,245.176 | 1,826.766 | 5,969.875 | 0 | 0.001 | 1,286.785 | 2,109.109 | 18,807.414 | -0.001 | -0.001 | 3,143.967 | 3,251.289 | 0.001 | 0.001 | 3,182.243 | 3,218.073 | 2,058.001 | 2,664.309 | -0.002 | -0.001 | 5,684.738 |
Total Current Liabilities
| 25,310.369 | 29,671.502 | 25,789.392 | 29,995.393 | 32,162.026 | 32,825.171 | 33,000.125 | 31,596.812 | 32,407.114 | 34,805.532 | 36,155.746 | 33,931.844 | 33,081.1 | 31,729.1 | 50,644.689 | 48,611.264 | 45,991.388 | 42,916.55 | 44,490.17 | 39,311.628 | 37,939.041 | 42,906.833 | 39,965.234 | 35,813.344 | 32,937.047 | 41,950.454 | 40,834.092 | 38,858.505 | 37,820.064 | 41,562.528 | 41,415.808 | 43,697.811 | 45,588.295 | 44,952.186 | 47,122.696 | 45,410.464 | 44,540.482 | 30,702.403 | 31,573.3 | 32,814.404 | 30,914.127 | 36,227.034 | 39,996.724 | 42,938.989 | 42,779.06 | 46,838.419 | 51,185.867 | 48,641.838 | 47,338.609 | 44,424.496 | 45,122.252 | 44,747.12 | 47,503.933 | 45,109.198 | 47,520.515 | 57,257.997 | 58,377.328 | 64,955.407 | 57,046.919 | 40,346.123 | 40,548.502 | 37,420.18 | 34,945.21 | 37,944.259 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 800 | 941.35 | 154.2 | 682.081 | 706.325 | 745.093 | 759.467 | 592.028 | 956.272 | 1,021.41 | 996.797 | 947.037 | 1,994.34 | 931.961 | 570.572 | 10,617.434 | 10,643.283 | 10,697.711 | 10,748.126 | 10,840.694 | 10,859.301 | 10,828.3 | 847.65 | 867 | 627 | 627 | 387 | 387 | 453.3 | 513 | 535.3 | 595 | 446.3 | 506 | 636.3 | 696 | 826.3 | 886 | 1,016.3 | 1,076 | 1,256.29 | 1,365.98 | 1,546.27 | 1,655.96 | 1,836.25 | 1,945.94 | 2,126.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,902.82 | 10,362.591 | 9,684.43 | 9,684.43 | 9,713.688 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -142.184 | 0 | 0 | 0 | 0 | 0 | -334.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,325.687 | 10,289.673 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 142.184 | 110.745 | 0 | 0 | 0 | 0 | 334.515 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.096 | 0 | 0 | 0 | 111.804 | 0 | 82.005 | 81.832 | 0 |
Other Non-Current Liabilities
| 974.393 | 703.869 | 497.051 | 450.061 | 142.184 | -0 | 0 | 624.338 | 230.971 | 0 | 42.658 | 3,127.34 | 1,605.9 | 3,445.584 | 3,059.478 | 3,580.063 | 3,770.842 | 3,572.311 | 3,506.085 | 5,601.341 | 5,584.473 | 6,619.086 | 4,571.413 | 4,757.908 | 6,198.175 | 4,663.363 | 3,669.869 | 4,800.583 | 4,766.919 | 4,486.445 | 4,892.654 | 5,031.779 | 4,901.177 | 4,253.901 | 4,381.253 | 9,009.935 | 8,689.789 | 8,924.903 | 7,903.949 | 8,029.2 | 10,492.541 | 10,430.628 | 9,854.721 | 11,204.875 | 11,395.75 | 10,776.339 | 10,424.107 | 10,822.879 | 10,789.095 | 10,415.275 | 9,869.724 | 9,211.368 | 11,170.882 | 12,116.117 | 12,840.45 | 14,411.366 | 13,867.609 | 11,716.473 | 10,321.234 | 9,384.112 | 11,841.948 | -0.001 | 0.001 | 9,820.177 |
Total Non-Current Liabilities
| 1,774.393 | 1,645.219 | 651.251 | 1,132.142 | 848.509 | 855.838 | 759.467 | 1,216.366 | 1,187.243 | 1,021.41 | 1,039.455 | 4,074.377 | 3,600.24 | 4,377.545 | 3,630.05 | 14,197.497 | 14,414.124 | 14,270.022 | 14,254.211 | 16,442.035 | 16,443.774 | 17,447.386 | 5,419.063 | 5,624.908 | 6,825.175 | 5,290.363 | 4,056.869 | 5,187.583 | 5,220.219 | 4,999.445 | 5,427.954 | 5,626.779 | 5,347.477 | 4,759.901 | 5,017.553 | 9,705.935 | 9,516.089 | 9,810.903 | 8,920.249 | 9,105.2 | 11,748.831 | 11,796.608 | 11,400.991 | 12,860.835 | 13,232 | 12,722.279 | 12,550.337 | 10,822.879 | 10,789.095 | 10,415.275 | 9,869.724 | 9,211.368 | 11,170.882 | 12,116.117 | 12,840.45 | 14,432.462 | 13,867.609 | 11,716.473 | 10,321.234 | 20,398.736 | 22,204.539 | 22,092.121 | 20,055.936 | 19,533.865 |
Total Liabilities
| 27,084.761 | 31,316.72 | 26,440.644 | 31,127.535 | 33,010.535 | 33,681.009 | 33,759.592 | 32,813.179 | 33,594.357 | 35,826.942 | 37,195.201 | 38,006.221 | 36,681.34 | 36,106.645 | 54,274.739 | 62,808.761 | 60,405.512 | 57,186.572 | 58,744.381 | 55,753.663 | 54,382.815 | 60,354.219 | 45,384.297 | 41,438.251 | 39,762.222 | 47,240.817 | 44,890.961 | 44,046.088 | 43,040.283 | 46,561.973 | 46,843.761 | 49,324.59 | 50,935.772 | 49,712.087 | 52,140.249 | 55,116.399 | 54,056.571 | 40,513.306 | 40,493.549 | 41,919.604 | 42,662.958 | 48,023.642 | 51,397.715 | 55,799.824 | 56,011.06 | 59,560.698 | 63,736.204 | 59,464.717 | 58,127.704 | 54,839.772 | 54,991.976 | 53,958.488 | 58,674.815 | 57,225.315 | 60,360.966 | 71,690.458 | 72,244.937 | 76,671.88 | 67,368.153 | 60,744.859 | 62,753.041 | 59,512.302 | 55,001.146 | 57,478.124 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 1,373.43 | 1,373.43 | 2,391.981 | 0 | 2,494.011 | 2,494.011 | 1,897.571 | 0 | 1,067.808 | 305.473 | 2,099.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 | 6,733.07 |
Retained Earnings
| 102,302.48 | 100,799.645 | 62,468.978 | 98,670.66 | 97,610.578 | 95,392.031 | 94,757.276 | 92,599.479 | 91,161.628 | 89,487.36 | 88,779.894 | 83,678.636 | 82,133.795 | 87,110.88 | 78,327.941 | 80,398.202 | 80,116.091 | 79,308.771 | 71,204.634 | 73,552.905 | 73,631.917 | 73,246.318 | 70,412.371 | 76,225.745 | 76,344.372 | 72,752.823 | 72,893.847 | 72,895.534 | 73,282.897 | 71,152.711 | 71,260.147 | 71,396.644 | 71,670.187 | 71,514.121 | 71,369.211 | 70,054.684 | 69,768.809 | 70,783.97 | 69,407.634 | 67,035.441 | 66,623.82 | 65,589.907 | 64,007.047 | 63,812.491 | 64,273.12 | 62,829.589 | 63,132.163 | 63,805.851 | 63,104.036 | 65,148.412 | 65,527.51 | 62,654.89 | 62,276.355 | 62,242.591 | 61,678.023 | 60,968.712 | 61,243.881 | 60,086.236 | 60,958.193 | 61,072.568 | 60,271.891 | 61,498.622 | 59,936.223 | 58,378.836 |
Accumulated Other Comprehensive Income/Loss
| -1,254.687 | -1,295.21 | 38,089.421 | -1,373.43 | -1,373.43 | -2,391.981 | 38,089.421 | -2,494.011 | -2,494.011 | -1,897.571 | 38,089.42 | -1,067.808 | -305.473 | -2,099.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,593.921 | 7,598.101 | 6,599.24 | 6,236.425 | 6,236.425 | 5,372.612 | -32,716.809 | 5,275.714 | 5,281.465 | 5,904.048 | -32,185.372 | 6,767.625 | 7,529.961 | 5,602.69 | 6,840.968 | 6,823.848 | 6,779.877 | 6,779.877 | 10,016.24 | 6,761.447 | 6,761.447 | 6,761.447 | 10,159.647 | 6,739.925 | 6,739.925 | 6,739.925 | 6,739.925 | 6,634.209 | 6,634.209 | 6,634.21 | 6,634.21 | 6,609.016 | 6,609.016 | 6,579.65 | 6,609.016 | 6,592.258 | 6,592.258 | 6,592.258 | 6,592.258 | 6,751.73 | 6,751.897 | 6,662.689 | 6,668.513 | 6,656.147 | 6,681.693 | 6,708.064 | 6,681.692 | 6,774.994 | 7,164.087 | 7,272.911 | 6,784.354 | 6,666.542 | 4,874.835 | 5,424.396 | 5,397.627 | 5,388.282 | 5,388.282 | 4,843.757 | 5,543.461 | 5,710.002 | 2,078.739 | 4,728.825 | 6,765.624 | 4,288.92 |
Total Shareholders Equity
| 115,374.783 | 113,835.606 | 113,890.709 | 111,640.155 | 110,580.073 | 107,497.713 | 106,862.958 | 104,608.263 | 103,176.163 | 102,124.478 | 101,417.011 | 97,179.332 | 96,396.826 | 99,446.641 | 91,901.979 | 93,955.12 | 93,629.038 | 92,821.718 | 87,953.945 | 87,047.422 | 87,126.434 | 86,740.835 | 87,305.089 | 89,698.74 | 89,817.367 | 86,225.818 | 86,366.842 | 86,262.813 | 86,650.176 | 84,519.991 | 84,627.426 | 84,738.73 | 85,012.273 | 84,826.841 | 84,711.297 | 83,380.012 | 83,094.137 | 84,109.298 | 82,732.962 | 80,520.241 | 80,108.787 | 78,985.666 | 77,408.629 | 77,201.708 | 77,687.883 | 76,270.723 | 76,546.925 | 77,313.915 | 77,001.193 | 79,154.393 | 79,044.934 | 76,054.502 | 73,884.26 | 74,400.057 | 73,808.72 | 73,090.064 | 73,365.233 | 71,663.063 | 73,234.724 | 73,515.64 | 69,083.7 | 72,960.517 | 73,434.917 | 69,400.826 |
Total Equity
| 115,374.783 | 113,835.606 | 113,890.709 | 111,640.155 | 110,580.073 | 107,497.713 | 106,862.958 | 104,608.263 | 103,176.163 | 102,124.478 | 101,417.011 | 97,179.332 | 96,396.826 | 99,446.641 | 91,901.979 | 93,955.12 | 93,629.038 | 92,821.718 | 87,953.945 | 87,047.422 | 87,126.434 | 86,740.835 | 87,305.089 | 89,698.74 | 89,817.367 | 86,225.818 | 86,366.842 | 86,314.663 | 86,721.986 | 84,564.316 | 84,682.692 | 84,848.127 | 85,120.694 | 84,934.19 | 84,846.845 | 83,515.988 | 83,221.428 | 84,299.495 | 82,948.189 | 80,981.489 | 80,587.498 | 79,457.661 | 77,891.901 | 77,929.981 | 78,519.769 | 77,016.377 | 77,282.406 | 77,313.915 | 77,001.193 | 79,154.393 | 79,044.934 | 76,054.502 | 73,884.26 | 74,400.057 | 73,808.72 | 73,090.064 | 73,365.233 | 71,663.063 | 73,234.724 | 73,515.64 | 69,083.7 | 72,960.517 | 73,434.917 | 69,400.826 |
Total Liabilities & Shareholders Equity
| 142,459.545 | 145,152.326 | 140,331.353 | 142,767.69 | 143,590.608 | 141,178.721 | 140,622.55 | 137,421.442 | 136,770.52 | 137,951.42 | 138,612.212 | 135,185.553 | 133,078.166 | 135,553.285 | 146,176.718 | 156,763.882 | 154,034.55 | 150,008.289 | 146,698.326 | 142,801.084 | 141,509.25 | 147,095.054 | 132,689.386 | 131,136.991 | 129,579.589 | 133,466.635 | 131,257.804 | 130,360.751 | 129,762.269 | 131,126.289 | 131,526.453 | 134,172.717 | 136,056.466 | 134,646.277 | 136,987.094 | 138,632.387 | 137,277.999 | 124,812.801 | 123,441.738 | 122,901.093 | 123,250.456 | 127,481.303 | 129,289.616 | 133,729.805 | 134,530.829 | 136,577.075 | 141,018.61 | 136,778.632 | 135,128.897 | 133,994.165 | 134,036.91 | 130,012.99 | 132,559.075 | 131,625.372 | 134,169.686 | 144,780.523 | 145,610.17 | 148,334.943 | 140,602.877 | 134,260.499 | 131,836.741 | 132,472.819 | 128,436.063 | 126,878.95 |