Namsung Corp.
KRX:004270.KS
1215 (KRW) • At close November 12, 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
| 6,190.094 | 8,617.219 | 8,151.835 | 4,113.766 | 14,349.822 | 3,430.761 | 6,935.243 | 13,799.795 | 15,021.728 | 13,546.71 | 14,224.225 | 14,705.036 | 18,025.118 | 17,856.942 | 15,086.603 | 13,955.418 | 8,494.903 | 5,222.96 | 8,078.457 | 10,208.89 | 5,811.319 | 6,360.144 | 5,933.16 | 4,444.121 | 5,325.732 | 4,859.922 | 4,026.396 | 7,148.861 | 11,076.083 | 3,435.176 | 3,128.776 | 3,168.115 | 2,501.446 | 2,443.135 | 2,311.456 | 2,000.568 | 1,898.274 | 1,973.994 | 2,851.728 | 1,908.768 | 2,994.667 | 1,896.651 | 2,065.286 | 1,119.339 | 455.824 | 1,254.318 | 645.472 | 176.728 | 194.028 | 50.383 | 1,609.186 | 187.935 | 1,148.007 | 399.919 | 215.302 | 178.563 | 167.195 | 207.675 | 967.422 | 234.301 | 241.375 | 123.647 | 1,074.886 |
Short Term Investments
| 37,237.472 | 37,129.664 | 36,356.584 | 40,506.805 | 40,603.772 | 50,814.422 | 46,324.544 | 41,350.679 | 43,650.662 | 42,569.75 | 42,178.55 | 40,999.45 | 26,609.98 | 22,444.03 | 22,080 | 22,950.494 | 23,218.694 | 22,808.095 | 22,289.694 | 26,042.431 | 25,535.454 | 25,269.004 | 25,072.989 | 23,722.759 | 21,550.909 | 16,234.169 | 16,398.724 | 16,708.759 | 14,546.914 | 14,061.089 | 12,884.694 | 15,157.909 | 18,572.3 | 18,766.3 | 18,727.59 | 14,548.543 | 14,559.3 | 14,620.123 | 14,612.3 | 14,541.3 | 13,648.38 | 13,633.511 | 13,613.511 | 14,110.073 | 13,981.934 | 9,297.626 | 9,298.693 | 7,846.052 | 4,742.8 | 5,263.327 | 5,468.75 | 4,778.5 | 4,880.95 | 4,761.7 | 4,923.4 | 4,967.05 | 5,605.65 | 8,434.316 | 4,654.766 | 4,579.466 | 7,649.084 | 6,078.284 | 4,591.034 |
Cash and Short Term Investments
| 43,427.566 | 45,746.883 | 44,508.419 | 44,620.571 | 54,953.593 | 54,245.183 | 53,259.787 | 55,150.473 | 58,672.39 | 56,116.46 | 56,402.775 | 55,704.486 | 44,635.098 | 40,300.972 | 37,166.603 | 36,905.912 | 31,713.597 | 28,031.055 | 30,368.151 | 36,251.321 | 31,346.773 | 31,629.148 | 31,006.149 | 28,166.88 | 26,876.641 | 21,094.091 | 20,425.12 | 23,857.62 | 25,622.997 | 17,496.265 | 16,013.47 | 18,326.024 | 21,073.746 | 21,209.435 | 21,039.046 | 16,549.111 | 16,457.574 | 16,594.117 | 17,464.028 | 16,450.068 | 16,643.047 | 15,530.162 | 15,678.797 | 15,229.412 | 14,437.758 | 10,551.944 | 9,944.165 | 8,022.78 | 4,936.828 | 5,313.71 | 7,077.936 | 4,966.435 | 6,028.957 | 5,161.619 | 5,138.702 | 5,145.613 | 5,772.845 | 8,641.991 | 5,622.188 | 4,813.767 | 7,890.459 | 6,201.931 | 5,665.92 |
Net Receivables
| 13,072.044 | 12,093.907 | 11,353.3 | 16,691.268 | 15,804.128 | 15,022.079 | 14,328.707 | 23,002.15 | 19,822.599 | 25,217.212 | 23,484.482 | 20,588.072 | 21,913.997 | 20,810.977 | 20,795.304 | 26,277.127 | 24,442.854 | 22,279.201 | 19,070.406 | 21,773.872 | 22,903.687 | 21,611.2 | 19,988.205 | 24,446.836 | 19,823.004 | 20,432.568 | 16,539.559 | 0 | 0 | 0 | 17,500.655 | 0 | 18,604.679 | 20,162.118 | 17,071.957 | 28,871.637 | 24,891.12 | 26,511.81 | 21,676.607 | 0 | 0 | 0 | 29,566.773 | 18,161.827 | 19,098.653 | 27,579.334 | 37,115.057 | 55,687.494 | 0 | 63,366.831 | 54,588.48 | 22,673.102 | 19,546.17 | 20,489.792 | 24,156.678 | 0 | 22,821.907 | 19,122.522 | 0 | 18,996.419 | 19,189.079 | 0 | 0 |
Inventory
| 26,847.121 | 27,089.804 | 26,530.907 | 33,377.886 | 34,272.033 | 40,494.21 | 35,205.071 | 51,468.705 | 48,464.118 | 45,055.399 | 46,565.31 | 44,847.06 | 24,918.265 | 28,328.204 | 26,996.411 | 36,504.407 | 28,152.538 | 32,990.842 | 31,945.482 | 32,271.322 | 28,142.874 | 28,086.392 | 27,135.875 | 29,661.466 | 29,769.841 | 27,415.687 | 29,040.81 | 32,453.797 | 26,116.272 | 25,774.857 | 29,452.745 | 24,824.273 | 24,260.045 | 22,549.473 | 24,875.363 | 25,069.403 | 20,801.715 | 19,570.963 | 21,920.909 | 18,448.423 | 16,083.487 | 17,598.887 | 17,409.498 | 17,382.479 | 20,403.167 | 19,480.702 | 20,882.229 | 203.241 | 157.81 | 26.922 | 95.63 | 62.218 | 189.958 | 217.642 | 386.728 | 119.664 | 138.787 | 159.859 | 115.262 | 154.652 | 86.509 | 265.528 | 240.581 |
Other Current Assets
| 6,492.452 | 7,334.315 | 6,823.282 | -0.001 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0.001 | -0 | 0.001 | 0.001 | 0 | 0 | -0 | 0 | 0.001 | 0.004 | 902.879 | 881.168 | 676.273 | 0 | 19,493.868 | 19,526.848 | 19,395.466 | -0 | 23,765.943 | 0.001 | -0.001 | 0 | 0.001 | 0.001 | 0.001 | -0 | 27,805.742 | 27,190.07 | 29,760.682 | -0 | 7,670.115 | 12,322.128 | 15,108.687 | -0.001 | 12,757.983 | 67,839.301 | -0.001 | 10,665.025 | -0.002 | 0.001 | -0.001 | 0.001 | 25,359.385 | 0.002 | -0.001 | 21,307.465 | 0.001 | 0.001 | 16,676.335 | 15,139.458 |
Total Current Assets
| 89,839.183 | 92,264.909 | 89,215.908 | 94,689.724 | 105,029.753 | 109,761.472 | 102,793.565 | 129,621.329 | 126,959.107 | 126,389.072 | 126,452.567 | 121,139.619 | 91,467.359 | 89,440.152 | 84,958.318 | 99,687.446 | 84,308.989 | 83,301.098 | 81,384.04 | 90,296.514 | 82,393.334 | 81,326.741 | 78,130.233 | 83,178.061 | 77,350.654 | 69,618.619 | 66,005.49 | 75,805.285 | 71,266.117 | 62,666.588 | 62,966.87 | 66,916.24 | 63,938.471 | 63,921.025 | 62,986.366 | 70,490.152 | 62,150.41 | 62,676.891 | 61,061.543 | 62,704.233 | 59,916.604 | 62,889.731 | 62,655.069 | 58,443.833 | 66,261.706 | 72,720.667 | 67,941.45 | 76,671.498 | 72,933.939 | 68,707.462 | 72,427.071 | 27,701.753 | 25,765.086 | 25,869.052 | 29,682.109 | 30,624.662 | 28,733.541 | 27,924.371 | 27,044.915 | 23,964.839 | 27,166.048 | 23,143.794 | 21,045.959 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,649.575 | 3,881.062 | 4,129.669 | 4,418.575 | 3,791.021 | 3,912.35 | 4,174.279 | 4,624.289 | 4,665.36 | 4,821.035 | 5,059.964 | 6,095.603 | 8,972.485 | 8,204.383 | 8,281.779 | 8,183.177 | 7,783.48 | 7,912.129 | 8,013.568 | 8,021.435 | 8,101.73 | 7,465.482 | 7,533.97 | 7,578.531 | 7,643.71 | 7,693.508 | 7,667.537 | 7,685.732 | 7,651.312 | 7,713.968 | 7,796.503 | 7,815.278 | 7,703.856 | 7,747.525 | 7,734.219 | 7,770.673 | 7,828.959 | 7,887.905 | 7,951.744 | 8,033.592 | 8,098.035 | 8,026.272 | 7,951.953 | 8,025.194 | 8,088.769 | 8,199.711 | 8,238.694 | 3,712.84 | 3,795.19 | 3,849.78 | 3,901.061 | 76,704.911 | 76,898.455 | 76,929.265 | 77,196.113 | 77,388.919 | 77,581.861 | 41,776.864 | 41,945.939 | 42,118.12 | 42,426.015 | 42,608.82 | 42,745.549 |
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 |
Intangible Assets
| 62.699 | 58.184 | 57.835 | 58.919 | 62.164 | 65.542 | 67.302 | 61.211 | 69.459 | 79.824 | 89.872 | 178.383 | 219.908 | 264.252 | 373.374 | 419.54 | 638.705 | 666.807 | 715.522 | 770.494 | 826.338 | 870.95 | 912.978 | 879.644 | 871.363 | 894.745 | 929.336 | 1,028.541 | 1,027.905 | 1,073.291 | 1,074.077 | 1,042.716 | 1,028.212 | 1,061.092 | 1,096.583 | 1,017.256 | 1,064.259 | 1,072.224 | 1,102.235 | 1,014.943 | 1,048.609 | 929.886 | 987.903 | 912.383 | 921.068 | 907.483 | 956.344 | 730.189 | 912.953 | 979.085 | 1,006.516 | 738.042 | 780.961 | 804.69 | 657.031 | 659.526 | 745.118 | 898.728 | 809.171 | 767.638 | 486.874 | 331.508 | 367.704 |
Goodwill and Intangible Assets
| 62.699 | 58.184 | 57.835 | 58.919 | 62.164 | 65.542 | 67.302 | 61.211 | 69.459 | 79.824 | 89.872 | 178.383 | 219.908 | 264.252 | 373.374 | 419.54 | 638.705 | 666.807 | 715.522 | 770.494 | 826.338 | 870.95 | 912.978 | 879.644 | 871.363 | 894.745 | 929.336 | 1,028.541 | 1,027.905 | 1,073.291 | 1,074.077 | 1,042.716 | 1,028.212 | 1,061.092 | 1,096.583 | 1,017.256 | 1,064.259 | 1,072.224 | 1,102.235 | 1,014.943 | 1,048.609 | 929.886 | 987.903 | 912.383 | 921.068 | 907.483 | 956.344 | 730.189 | 912.953 | 979.085 | 1,006.516 | 738.042 | 780.961 | 804.69 | 657.031 | 659.526 | 745.118 | 898.728 | 809.171 | 767.638 | 486.874 | 331.508 | 367.704 |
Long Term Investments
| 164,580.976 | 164,568.897 | 164,450.281 | -19,945.88 | -19,984.763 | -30,659.659 | -25,982.715 | -22,293.124 | -24,983.005 | -23,977.588 | -24,067.844 | -29,615.509 | -15,412.237 | -9,939.573 | -9,400.66 | -7,551.62 | -6,528.104 | -5,833.628 | -3,755.514 | -6,619.171 | -5,405.347 | -4,259.428 | -3,907.483 | -2,298.793 | 1,899.056 | 9,638.667 | 10,220.369 | 4,955.289 | 8,086.916 | 13,578.949 | 15,397.714 | 7,987.411 | 7,678.519 | 6,203.596 | 6,682.849 | 11,554.055 | 10,932.997 | 11,004.153 | 10,590.735 | 12,882.968 | 13,873.244 | 15,488.439 | 13,838.874 | 16,251.698 | 15,645.055 | 20,321.496 | 20,090.903 | 26,424.691 | 38,696.943 | 32,575.169 | 32,644.172 | 31,866.841 | 28,979.77 | 34,166.55 | 37,601.798 | 37,800.36 | 32,285.825 | 17,964.457 | 27,474.561 | 29,096.983 | 26,679.418 | 30,187.419 | 27,420.311 |
Tax Assets
| -62.699 | -58.184 | 0 | 0 | 0 | 30,659.659 | 25,982.715 | 0 | 24,983.005 | 0 | 181,222.349 | 0 | 0 | 109,286.332 | 0 | 6,389.254 | 6,587.502 | 6,626.015 | 6,274.824 | 6,509.376 | 6,269.405 | 6,166.432 | 6,059.666 | 6,117.983 | 6,167.468 | 5,863.96 | 5,819.365 | 6,304.926 | 4,915.703 | 6,150.006 | 6,644.722 | 6,027.81 | 6,403.741 | 6,342.314 | 6,444.033 | 6,674.328 | 6,339.79 | 6,075.646 | 6,043.756 | 5,776.537 | 5,577.498 | 5,885.122 | 5,802.379 | 6,243.668 | 6,673.805 | 6,455.544 | 6,216.287 | 79,585.858 | 0 | 77,405.566 | 153.953 | 394.597 | 357.283 | 187.263 | 4,999.528 | 5,043.178 | 15.669 | 8,463.257 | 4,660.331 | 4,585.031 | 7,654.649 | 6,083.849 | 4,596.599 |
Other Non-Current Assets
| 322.956 | 318.121 | 259.505 | 184,281.959 | 184,378.925 | 163,929.916 | 164,116.983 | 180,689.478 | 158,006.457 | 181,908.549 | 0 | 127,181.372 | 111,409.272 | -0 | 109,060.796 | 111,568.387 | 112,325.924 | 112,284.82 | 112,159.175 | 116,514.375 | 116,277.195 | 116,280.543 | 116,354.324 | 115,183.373 | 114,967.38 | 112,294.516 | 112,793.856 | 116,806.572 | 111,468.047 | 111,248.619 | 110,655.319 | 112,417.673 | 116,101.803 | 116,565.543 | 116,796.577 | 104,679.121 | 104,959.629 | 108,500.292 | 108,764.505 | 108,954.2 | 108,333.341 | 108,590.508 | 108,842.545 | 109,611.117 | 110,143.014 | 117,695.238 | 117,970.916 | 0.001 | 76,737.548 | 0.239 | 77,787.954 | 8,107.508 | 8,357.736 | 8,023.828 | 3,363.797 | 3,619.829 | 9,548.036 | 3,361.129 | 2,976.281 | 2,838.397 | 2,649.04 | 2,621.315 | 2,701.313 |
Total Non-Current Assets
| 168,553.507 | 168,768.08 | 168,897.29 | 168,813.572 | 168,247.347 | 167,907.807 | 168,358.564 | 163,081.854 | 162,741.276 | 162,831.821 | 162,304.342 | 103,839.849 | 105,189.428 | 107,815.394 | 108,315.29 | 119,008.739 | 120,807.506 | 121,656.144 | 123,407.577 | 125,196.509 | 126,069.321 | 126,523.979 | 126,953.456 | 127,460.738 | 131,548.977 | 136,385.396 | 137,430.463 | 136,781.06 | 133,149.883 | 139,764.833 | 141,568.336 | 135,290.888 | 138,916.131 | 137,920.07 | 138,754.261 | 131,695.433 | 131,125.634 | 134,540.22 | 134,452.975 | 136,662.24 | 136,930.727 | 138,920.227 | 137,423.654 | 141,044.06 | 141,471.711 | 153,579.472 | 153,473.144 | 110,453.579 | 120,142.634 | 114,809.839 | 115,493.656 | 117,811.899 | 115,374.205 | 120,111.596 | 123,818.267 | 124,511.812 | 120,176.509 | 72,464.435 | 77,866.283 | 79,406.169 | 79,895.996 | 81,832.911 | 77,831.476 |
Total Assets
| 258,392.691 | 261,032.989 | 258,113.198 | 263,503.295 | 273,277.1 | 277,669.279 | 271,152.129 | 292,703.184 | 289,700.383 | 289,220.892 | 288,756.91 | 224,979.468 | 196,656.787 | 197,255.546 | 193,273.608 | 218,696.185 | 205,116.496 | 204,957.242 | 204,791.617 | 215,493.023 | 208,462.654 | 207,850.72 | 205,083.689 | 210,638.799 | 208,899.631 | 206,004.016 | 203,435.953 | 212,586.345 | 204,416.001 | 202,431.421 | 204,535.206 | 202,207.128 | 202,854.601 | 201,841.094 | 201,740.627 | 202,185.585 | 193,276.044 | 197,217.111 | 195,514.519 | 199,366.473 | 196,847.332 | 201,809.958 | 200,078.722 | 199,487.893 | 207,733.417 | 226,300.139 | 221,414.593 | 187,125.077 | 193,076.573 | 183,517.301 | 187,920.727 | 145,513.652 | 141,139.291 | 145,980.648 | 153,500.375 | 155,136.474 | 148,910.05 | 100,388.807 | 104,911.198 | 103,371.007 | 107,062.044 | 104,976.706 | 98,877.435 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,058.017 | 12,601.574 | 9,996.406 | 9,424.205 | 10,456.869 | 10,934.511 | 9,958.728 | 16,110.934 | 20,126.46 | 27,687.094 | 31,467.22 | 24,183.946 | 17,156.153 | 19,908.046 | 17,759.514 | 24,557.533 | 12,509.644 | 11,932.684 | 13,704.204 | 18,205.026 | 16,145.227 | 17,817.467 | 17,569.675 | 18,434.678 | 16,885.372 | 16,590.041 | 17,837.835 | 20,629.371 | 16,941.754 | 18,156.747 | 17,705.952 | 13,806.408 | 9,673.492 | 10,802.895 | 9,602.9 | 15,710.497 | 8,856.698 | 10,105.433 | 11,020.128 | 13,929.429 | 11,562.597 | 14,299.259 | 18,499.816 | 7,690.436 | 5,417.632 | 13,235.779 | 8,993.516 | 0 | 0 | 4,156.043 | 4,581.887 | 6,460.731 | 5,280.238 | 5,017.916 | 6,425.509 | 6,412.73 | 5,833.738 | 6,103.013 | 4,910.702 | 2,689.741 | 6,430.822 | 3,702.925 | 3,850.701 |
Short Term Debt
| 86,291.964 | 87,122.46 | 87,357.939 | 87,701.29 | 97,107.971 | 97,047.98 | 91,098.218 | 99,844.576 | 88,586.865 | 66,403.587 | 66,794.242 | 67,786.105 | 58,425.337 | 71,067.941 | 69,609.015 | 77,928.083 | 69,390.309 | 69,236.065 | 65,833.624 | 67,492.652 | 65,927.236 | 79,722.012 | 77,991.884 | 77,936.495 | 79,011.108 | 74,059.278 | 71,588.699 | 74,169.778 | 76,651.262 | 83,058.943 | 89,425.453 | 89,534.422 | 95,866.283 | 86,324.625 | 88,197.765 | 92,113.326 | 87,928.621 | 89,204.434 | 87,996.697 | 83,062.976 | 80,843.535 | 81,440.174 | 74,311.446 | 84,370.45 | 97,173.299 | 103,890.319 | 102,651.496 | 77,900.06 | 79,868.47 | 71,200.489 | 76,201.826 | 27,439.984 | 24,851.181 | 25,106.89 | 26,477.123 | 24,591.24 | 18,822.088 | 20,439.298 | 21,732.045 | 20,747.294 | 22,905.236 | 22,008.541 | 23,458.706 |
Tax Payables
| 117.502 | 0 | 0 | 131.426 | 141.9 | 430.193 | 225.591 | 1,826.04 | 1,586.924 | 1,678.131 | 1,229.161 | 453.109 | 875.244 | 1,168.346 | 789.293 | 690.972 | 644.383 | 1,717.552 | 1,028.688 | 1,811.539 | 1,200.602 | 843.264 | 302.768 | 691.602 | 1,282.825 | 2,629.359 | 2,959.881 | 1,801.779 | 352.279 | 610.331 | 799.12 | 595.92 | 504.296 | 30.211 | 319.807 | 591.828 | 738.968 | 77.512 | 427.545 | 173.415 | 247.225 | 1,401.57 | 2,363.405 | 2,499.039 | 2,539.241 | 615.172 | 470.903 | 312.073 | 204.572 | 230.055 | 240.509 | 928.977 | 822.403 | 194.07 | 217.384 | 227.975 | 239.3 | 460.447 | 339.122 | 426.157 | 450.459 | 623.471 | 146.893 |
Deferred Revenue
| 2,108.26 | 2,044.245 | 1,958.884 | 25,830.191 | 26,470.42 | 1,839.328 | 1,882.695 | 2,406.67 | 2,472.505 | 3,494.265 | 21,444.18 | 15,213.331 | 11,569.61 | 10,446.097 | 9,651.187 | 9,500.149 | 9,252.092 | 10,044.722 | 8,479.158 | 10,337.113 | 9,215.506 | 8,204.764 | 8,391.986 | 5,951.367 | 6,514.794 | 7,947.705 | 8,699.379 | 1,801.779 | 352.279 | 610.331 | 7,486.592 | 5,826.051 | 504.296 | 5,789.132 | 6,584.916 | 5,713.409 | 6,214.119 | 77.512 | 6,146.706 | 5,433.205 | 247.225 | 1,401.57 | 8,818.636 | 8,248.22 | 8,338.116 | 7,027.93 | 8,350.948 | 0 | 0 | 1,125.692 | 1,155.939 | 928.977 | 822.403 | 1,584.19 | 759.869 | 840.625 | 1,577.991 | 460.447 | 339.122 | 1,894.145 | 1,008.373 | 623.471 | 146.893 |
Other Current Liabilities
| 13,288.798 | 14,016.937 | 13,604.02 | -9,555.631 | -10,598.768 | 14,207.91 | 13,069.428 | 6,825.561 | 346.264 | -8,466.954 | -32,696.38 | -24,637.056 | -18,031.397 | -21,076.393 | -18,548.808 | -25,248.504 | -13,154.027 | -13,650.236 | -14,732.892 | -20,016.565 | -17,345.829 | -18,660.732 | -17,872.442 | -17,981.221 | -17,063.284 | -18,139.927 | -20,797.716 | -15,534.675 | -10,702.972 | -11,763.411 | -18,505.073 | -14,402.329 | -4,136.341 | -10,833.107 | -9,922.707 | -16,302.323 | -9,595.665 | -3,311.532 | -11,447.673 | -14,102.843 | -6,094.646 | -9,001.188 | -20,863.22 | -9,794.751 | -7,579.933 | -12,965.742 | -9,464.419 | 7,943.291 | 6,424.797 | -4,215.771 | -3,745.778 | -6,714.137 | -5,480.633 | -5,211.985 | -6,642.892 | -6,640.706 | -6,073.037 | -6,061.797 | -4,563.302 | -3,115.896 | -6,881.28 | -3,733.434 | -1,978.868 |
Total Current Liabilities
| 127,922.558 | 128,386.79 | 122,913.656 | 122,955.686 | 134,035.26 | 135,394.433 | 126,193.387 | 143,124.714 | 133,245.478 | 118,483.217 | 119,705.643 | 107,183.382 | 87,151.099 | 101,422.084 | 97,019.715 | 111,985.766 | 91,152.045 | 91,213.471 | 88,016.986 | 96,034.791 | 91,287.969 | 105,744.242 | 103,953.545 | 103,467.599 | 103,516.187 | 99,676.497 | 98,125.913 | 103,497.403 | 100,536.356 | 108,829.688 | 114,617.996 | 109,166.88 | 112,085.518 | 102,916.651 | 104,385.581 | 113,537.234 | 102,999.439 | 106,258.792 | 105,163.532 | 102,425.611 | 98,368.533 | 103,840.644 | 101,629.899 | 100,703.83 | 111,305.987 | 125,039.237 | 119,995.96 | 86,155.424 | 86,497.839 | 76,652.551 | 83,016.27 | 35,505.263 | 31,575.83 | 31,708.997 | 33,662.502 | 31,844.594 | 26,233.818 | 27,504.421 | 27,668.391 | 25,331.182 | 30,344.432 | 26,927.899 | 29,475.026 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,090.909 | 1,363.636 | 1,636.364 | 6,212.095 | 2,517.062 | 483.018 | 671.084 | 5,963.69 | 8,833.257 | 20,131.921 | 19,902.477 | 24,873.983 | 15,807.207 | 3,524.653 | 3,594.691 | 4,468.098 | 12,750 | 12,833.333 | 13,000 | 13,222.913 | 13,410.164 | 1,166.667 | 1,166.667 | 1,166.667 | 0 | 0 | 5,118.507 | 5,513.647 | 9,255.579 | 0 | 4,374.872 | 4,631.389 | 0 | 9,521.236 | 9,277.678 | 0 | 0 | 4,993.165 | 5,111.564 | 1,950.033 | 1,940.313 | 1,921.96 | 1,921.96 | 0 | 0 | 0 | 5,064.543 | 4,542.3 | 2,339.8 | 2,387.3 | 2,434.8 | 5,462.75 | 5,497.784 | 5,532.818 | 7,611.794 | 7,659.294 | 12,703.235 | 9,099.069 | 9,146.569 | 9,186.788 | 6,099.8 | 6,194.8 | 1,194.8 |
Deferred Revenue Non-Current
| 16.531 | 16.531 | 16.531 | 11.2 | 11.2 | 11.2 | 11.2 | 17.073 | 17.073 | 17.073 | 17.073 | 35.508 | 35.508 | 35.508 | 56.508 | 70.82 | 70.82 | 70.82 | 70.82 | 106.066 | 106.066 | 106.066 | 106.066 | 129.121 | 129.121 | 129.121 | 129.121 | 12.266 | 12.266 | 12.266 | 12.266 | 19.018 | 19.018 | 19.018 | 19.018 | 109.202 | 109.202 | 133.405 | 133.405 | 101.603 | 101.603 | 135.032 | 135.032 | 0 | 0 | 0 | 231.5 | 539.117 | 4,962.808 | 4,934.918 | 4,771.328 | 4,958.34 | 0 | 0 | 4,818.33 | 0 | 4,509.158 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 21,480.941 | 21,693.887 | 21,743.894 | 21,660.343 | 21,689.787 | 21,734.863 | 21,744.716 | 22,076.404 | 22,140.128 | 22,200.252 | 22,491.057 | 12,034.449 | 11,885.912 | 11,972.166 | 12,045.984 | 12,876.427 | 12,964.107 | 12,587.813 | 12,877.224 | 12,283.227 | 12,332.432 | 12,280.379 | 12,280.297 | 12,653.464 | 12,469.496 | 12,307.241 | 12,669.555 | 12,269.024 | 10,845.58 | 11,952.232 | 12,144.566 | 12,281.645 | 12,440.274 | 12,723.665 | 12,462.413 | 12,249.599 | 12,212.721 | 12,666.58 | 12,464.289 | 13,278.973 | 13,552.934 | 13,486.473 | 13,544.386 | 13,797.312 | 13,513.57 | 16,409.288 | 16,188.275 | 12,063.459 | 12,449.966 | 12,533.824 | 13,025.801 | 11,048.484 | 11,017.079 | 11,932.482 | 13,554.637 | 12,519.907 | 11,309.209 | 2,495.411 | 4,112.024 | 4,433.088 | 4,738.852 | 5,194.17 | 4,549.877 |
Other Non-Current Liabilities
| 3,077.307 | 2,987.04 | 3,687.658 | 3,380.266 | 3,095.703 | 3,046.908 | 3,032.273 | 7,786.705 | 7,758.788 | 8,394.87 | 8,067.202 | 5,459.341 | 5,129.628 | 5,124.117 | 5,080.841 | 4,841.68 | 4,707.172 | 4,902.314 | 4,902.505 | 4,788.474 | 4,752.969 | 4,761.6 | 4,808.95 | 3,979.655 | 3,961.281 | 5,202.119 | 0 | 4,818.788 | 4,472.615 | 4,478.716 | -0 | -0.001 | 4,678.543 | 4,617.1 | 4,601.5 | 5,055.735 | 5,052.368 | -0.001 | -0 | 4,601.239 | 4,675.205 | 4,683.272 | 4,662.516 | 4,881.644 | 4,768.735 | 5,351.784 | 0 | 4,211.052 | 7.082 | 24.171 | 68.878 | 0.001 | 4,887.736 | 4,837.904 | -0.001 | 4,550.406 | 0.001 | 4,588.568 | 4,557.516 | 4,471.317 | 4,636.389 | 4,644.005 | 4,614.521 |
Total Non-Current Liabilities
| 25,665.688 | 26,061.095 | 27,084.447 | 31,263.904 | 27,313.752 | 25,275.989 | 25,459.273 | 35,843.871 | 38,749.246 | 50,744.115 | 50,477.809 | 42,403.28 | 32,858.255 | 20,656.444 | 20,778.024 | 22,257.026 | 30,492.099 | 30,394.281 | 30,850.549 | 30,400.68 | 30,601.631 | 18,314.712 | 18,361.98 | 17,928.907 | 16,559.898 | 17,638.481 | 17,917.184 | 22,613.725 | 24,586.04 | 16,443.214 | 16,531.704 | 16,932.051 | 17,137.835 | 26,881.019 | 26,360.609 | 17,414.536 | 17,374.291 | 17,793.149 | 17,709.258 | 19,931.848 | 20,270.055 | 20,226.737 | 20,263.893 | 18,678.956 | 18,282.305 | 21,761.072 | 21,484.319 | 21,355.928 | 19,759.656 | 19,880.213 | 20,300.807 | 21,469.575 | 21,402.599 | 22,303.204 | 25,984.76 | 24,729.607 | 28,521.603 | 16,183.048 | 17,816.109 | 18,091.193 | 15,475.041 | 16,032.975 | 10,359.198 |
Total Liabilities
| 153,588.246 | 154,447.884 | 149,998.102 | 154,219.59 | 161,349.012 | 160,670.422 | 151,652.661 | 178,968.585 | 171,994.724 | 169,227.332 | 170,183.452 | 149,586.662 | 120,009.354 | 122,078.527 | 117,797.738 | 134,242.792 | 121,644.143 | 121,607.752 | 118,867.535 | 126,435.471 | 121,889.6 | 124,058.955 | 122,315.525 | 121,396.506 | 120,076.084 | 117,314.979 | 116,043.097 | 126,111.128 | 125,122.397 | 125,272.902 | 131,149.7 | 126,098.932 | 129,223.353 | 129,797.67 | 130,746.19 | 130,951.77 | 120,373.729 | 124,051.941 | 122,872.789 | 122,357.46 | 118,638.588 | 124,067.381 | 121,893.792 | 119,382.787 | 129,588.292 | 146,800.309 | 141,480.279 | 107,511.352 | 106,257.495 | 96,532.764 | 103,317.077 | 56,974.837 | 52,978.429 | 54,012.201 | 59,647.262 | 56,574.201 | 54,755.421 | 43,687.47 | 45,484.499 | 43,422.375 | 45,819.473 | 42,960.874 | 39,834.223 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,170.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 | 18,106.08 |
Retained Earnings
| 59,718.348 | 60,226.889 | 59,967.581 | 63,647.404 | 66,111.142 | 70,818.641 | 72,087.653 | 72,191.08 | 71,315.578 | 70,971.075 | 68,761.752 | 34,289.367 | 33,745.332 | 32,406.193 | 31,216.511 | 44,301.581 | 43,872.56 | 46,343.311 | 45,538.522 | 49,499.752 | 49,177.268 | 48,950.112 | 48,360.266 | 56,320.892 | 56,043.629 | 54,983.454 | 55,136.177 | 56,052.826 | 55,166.176 | 54,386.596 | 53,962.094 | 54,097.969 | 53,647.655 | 53,360.214 | 52,754.688 | 54,377.046 | 54,092.494 | 53,794.12 | 53,556.605 | 57,875.063 | 57,603.57 | 57,967.548 | 57,900.227 | 59,856.274 | 59,895.484 | 59,215.815 | 59,080.296 | 58,603.023 | 65,206.698 | 64,869.345 | 61,666.715 | 8,140.326 | 7,710.124 | 9,424.961 | 13,212.72 | 12,869.059 | 12,410.4 | 12,957.081 | 11,022.51 | 10,454.951 | 10,056.668 | 9,853.668 | 9,055.303 |
Accumulated Other Comprehensive Income/Loss
| -2,380.052 | -1,102.599 | 705.652 | 846.833 | 1,017.248 | 1,401.266 | 2,611.585 | -3,170.454 | 95.729 | 2,710.737 | 4,974.84 | 1,771.78 | 3,546.023 | 3,425.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,450.38 | 29,450.38 | 29,450.38 | 26,799.423 | 26,799.423 | 26,799.423 | 26,878.422 | 23,630.896 | 28,352.972 | 28,352.955 | 26,880.349 | 21,639.771 | 21,639.772 | 21,639.772 | 26,540.716 | 22,316.719 | 21,771.114 | 19,170.617 | 22,521.801 | 21,825.104 | 19,641.434 | 17,076.887 | 16,636.779 | 15,019.001 | 14,881.954 | 15,710.384 | 14,348.127 | 12,587.436 | 6,375.745 | 5,177.686 | 1,985.307 | 4,483.628 | 2,492.684 | 1,184.205 | 749.356 | -703.384 | 1,217.827 | 1,680.812 | 1,451.117 | 1,499.943 | 2,945.987 | 2,131.613 | 2,635.003 | 2,574.406 | 582.96 | 2,472.583 | 3,140.52 | 2,904.621 | 3,506.3 | 4,009.112 | 4,830.854 | 62,292.409 | 62,344.659 | 64,437.407 | 62,534.313 | 67,587.134 | 63,638.15 | 25,638.176 | 30,298.109 | 31,387.601 | 33,079.824 | 34,056.084 | 31,881.829 |
Total Shareholders Equity
| 104,894.756 | 106,680.75 | 108,229.693 | 109,399.739 | 112,033.893 | 117,125.409 | 119,683.74 | 113,928.056 | 117,870.359 | 120,140.847 | 118,723.022 | 75,806.998 | 77,037.206 | 75,577.137 | 75,863.307 | 84,724.38 | 83,749.754 | 83,620.008 | 86,166.403 | 89,430.936 | 86,924.782 | 84,133.079 | 83,103.125 | 89,445.973 | 89,031.663 | 88,799.918 | 87,590.384 | 86,746.342 | 79,648.001 | 77,670.362 | 74,053.481 | 76,687.677 | 74,246.419 | 72,650.499 | 71,610.124 | 71,779.742 | 73,416.401 | 73,581.012 | 73,113.802 | 77,481.086 | 78,655.637 | 78,205.241 | 78,641.311 | 80,536.76 | 78,584.524 | 79,794.478 | 80,326.896 | 79,613.724 | 86,819.078 | 86,984.537 | 84,603.649 | 88,538.815 | 88,160.863 | 91,968.448 | 93,853.113 | 98,562.273 | 94,154.63 | 56,701.337 | 59,426.699 | 59,948.632 | 61,242.572 | 62,015.832 | 59,043.212 |
Total Equity
| 104,804.445 | 106,585.105 | 108,115.096 | 109,283.705 | 111,928.088 | 116,998.857 | 119,499.468 | 113,734.598 | 117,705.659 | 119,993.56 | 118,573.457 | 75,392.806 | 76,647.434 | 75,177.018 | 75,475.869 | 84,453.393 | 83,472.352 | 83,349.49 | 85,924.082 | 89,057.552 | 86,573.055 | 83,791.765 | 82,768.164 | 89,242.294 | 88,823.547 | 88,689.037 | 87,392.856 | 86,475.216 | 79,293.604 | 77,158.52 | 73,385.506 | 76,108.197 | 73,631.248 | 72,043.424 | 70,994.437 | 71,233.815 | 72,902.315 | 73,165.17 | 72,641.729 | 77,009.013 | 78,208.744 | 77,742.577 | 78,184.93 | 80,105.106 | 78,145.125 | 79,499.831 | 79,934.314 | 79,613.724 | 86,819.078 | 86,984.537 | 84,603.649 | 88,538.815 | 88,160.863 | 91,968.448 | 93,853.113 | 98,562.273 | 94,154.63 | 56,701.337 | 59,426.699 | 59,948.632 | 61,242.572 | 62,015.832 | 59,043.212 |
Total Liabilities & Shareholders Equity
| 258,392.691 | 261,032.989 | 258,113.198 | 263,503.295 | 273,277.1 | 277,669.279 | 271,152.129 | 292,703.184 | 289,700.383 | 289,220.892 | 288,756.91 | 224,979.468 | 196,656.787 | 197,255.546 | 193,273.608 | 218,696.185 | 205,116.496 | 204,957.242 | 204,791.617 | 215,493.023 | 208,462.654 | 207,850.72 | 205,083.689 | 210,638.8 | 208,899.631 | 206,004.016 | 203,435.953 | 212,586.344 | 204,416.001 | 202,431.422 | 204,535.206 | 202,207.128 | 202,854.601 | 201,841.094 | 201,740.627 | 202,185.585 | 193,276.044 | 197,217.111 | 195,514.519 | 199,366.473 | 196,847.332 | 201,809.958 | 200,078.722 | 199,487.893 | 207,733.417 | 226,300.14 | 221,414.593 | 187,125.076 | 193,076.573 | 183,517.301 | 187,920.726 | 145,513.652 | 141,139.292 | 145,980.649 | 153,500.375 | 155,136.474 | 148,910.051 | 100,388.807 | 104,911.198 | 103,371.007 | 107,062.045 | 104,976.706 | 98,877.435 |