Hyundai Pharmaceutical Co., Ltd.
KRX:004310.KS
4180 (KRW) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 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 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
| 7,715.085 | 9,136.264 | 12,663.586 | 16,203.426 | 16,470.636 | 23,159.766 | 28,855.85 | 30,266.151 | 25,258.551 | 29,267.471 | 19,315.696 | 21,628.096 | 22,223.591 | 29,392.856 | 10,178.607 | 13,272.351 | 12,357.451 | 11,963.163 | 7,896.327 | 7,404.528 | 7,837.218 | 9,184.202 | 8,663.949 | 7,361.752 | 7,813.703 | 7,503.847 | 7,367.997 | 8,233.883 | 7,080.945 | 7,011.262 | 7,042.126 | 8,621.623 | 8,221.161 | 8,936.31 | 6,870.575 | 10,409.185 | 7,575.31 | 9,792.117 | 11,530.861 | 13,790.389 | 16,189.931 | 12,759.04 | 13,306.275 | 14,087.028 | 16,012.279 | 16,723.376 | 15,860.506 | 16,266.781 | 13,783.487 | 13,400.739 | 11,144.138 | 13,852.375 | 14,932.626 | 11,319.612 | 11,131.623 | 7,649.691 | 7,191.98 | 7,530.733 | 9,720.883 | 16,278.466 | 10,892.067 | 12,874.563 | 11,034.022 | 10,145.329 | 10,921.885 | 15,853.361 | 21,574.725 | 9,891.305 | 11,202.187 |
Short Term Investments
| 271.544 | 5,073.293 | 947.391 | 2,439.994 | 3,544.702 | 2,552.713 | 3,854.265 | 4,268.076 | 12,894.176 | 918.032 | 540.1 | 580.1 | 10,713.766 | 713.748 | 7,166.875 | 7,166.875 | 97.353 | 94.05 | -19,317.988 | -19,350.771 | 110.538 | 106.605 | -19,449.12 | -19,481.903 | 0 | -19,547.47 | 0 | 14,529.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 543.236 | 543.236 | 0 | 543.236 | 343.236 | 0 | -1,855.601 | -1,714.959 | -1,673.959 | -1,830.493 | -1,747.373 | -1,807.418 | -1,312.158 | -1,298.223 | 120 | 100 | 170 | 340 | 310 | 1,800 | 1,800 | 5,968.589 | 10,192.282 | 10,124.07 | 11,587.869 | 8,880.28 |
Cash and Short Term Investments
| 7,986.629 | 14,209.557 | 13,610.977 | 18,643.42 | 20,015.338 | 25,712.479 | 32,710.115 | 34,534.227 | 38,152.727 | 30,185.503 | 19,855.796 | 22,208.196 | 32,937.357 | 30,106.604 | 17,345.482 | 20,439.226 | 12,454.804 | 12,057.212 | 7,896.327 | 7,404.528 | 7,947.756 | 9,290.807 | 8,663.949 | 7,361.752 | 7,813.703 | 7,503.847 | 7,367.997 | 8,233.883 | 7,080.945 | 7,011.262 | 7,042.126 | 8,621.623 | 8,221.161 | 8,936.31 | 6,870.575 | 10,409.185 | 9,575.31 | 11,792.117 | 11,530.861 | 13,790.389 | 16,189.931 | 12,759.04 | 13,306.275 | 14,630.264 | 16,555.515 | 16,723.376 | 16,403.742 | 16,610.017 | 13,783.487 | 13,400.739 | 11,144.138 | 13,852.375 | 14,932.626 | 11,319.612 | 11,131.623 | 7,649.691 | 7,191.98 | 7,650.733 | 9,820.883 | 16,448.466 | 11,232.067 | 13,184.563 | 12,834.022 | 11,945.329 | 16,890.474 | 26,045.643 | 31,698.795 | 21,479.174 | 20,082.467 |
Net Receivables
| 40,873.652 | 37,977.899 | 37,847.585 | 39,301.035 | 41,036.368 | 41,279.444 | 39,510.719 | 42,847.94 | 41,907.477 | 46,193.44 | 40,049.294 | 40,604.147 | 44,902.151 | 46,349.328 | 40,891.206 | 42,724.99 | 43,832.082 | 46,395.056 | 44,798.506 | 45,660.046 | 65,117.751 | 63,355.839 | 0 | 44,576.902 | 64,678.276 | 0 | 63,056.305 | 61,489.784 | 59,333.423 | 0 | 0 | 54,363.766 | 0 | 0 | 0 | 47,404.007 | 0 | 0 | 0 | 46,120.315 | 47,288.317 | 48,380.119 | 0 | 44,875.469 | 0 | 46,119.201 | 44,941.961 | 45,464.078 | 0 | 0 | 0 | 0 | 48,458.877 | 52,590.454 | 59,067.186 | 58,621.625 | 54,557.094 | 55,363.063 | 62,957.408 | 0 | 45,376.453 | 48,864.386 | 42,303.359 | 0 | 41,495.951 | 38,645.632 | 38,389.442 | 40,663.763 | 35,872.731 |
Inventory
| 29,173.211 | 34,830.769 | 34,629.328 | 26,997.989 | 30,791.936 | 30,997.462 | 26,942.965 | 24,076.466 | 21,954.095 | 26,760.222 | 21,265.7 | 22,021.742 | 18,201.49 | 18,420.31 | 19,410.353 | 17,338.291 | 19,184.132 | 17,942.456 | 18,171.745 | 17,645.818 | 18,890.686 | 18,911.585 | 17,218.624 | 17,453.348 | 16,815.978 | 17,985.052 | 17,611.089 | 17,206.1 | 19,521.852 | 20,634.373 | 19,843.69 | 19,437.301 | 19,863.32 | 20,096.32 | 21,283.318 | 18,555.58 | 20,435.601 | 21,589.816 | 23,291.299 | 19,358.589 | 18,603.028 | 18,046.633 | 19,481.091 | 20,971.429 | 22,527.307 | 21,453.019 | 22,371.921 | 24,099.858 | 15,591.555 | 16,555.126 | 18,065.967 | 16,964.757 | 15,749.928 | 14,026.04 | 13,539.985 | 14,789.003 | 17,395.237 | 16,014.657 | 11,792.637 | 11,220.87 | 15,973.725 | 14,128.482 | 17,783.082 | 18,552.304 | 18,568.617 | 17,088.358 | 17,158.081 | 15,798.252 | 18,821.471 |
Other Current Assets
| 41,693.055 | 2,551.489 | 1,329.236 | 530.682 | 462.028 | 86.745 | 438.786 | 184.064 | 229.523 | 291.024 | 147.949 | 61.633 | 385.95 | 132.731 | 368.34 | -0.001 | 607.28 | 662.126 | 849.662 | -0.001 | 731.648 | 820.648 | 65,258.981 | 0 | -0.002 | 64,210.956 | 0.001 | 0.001 | 424.862 | 61,417.612 | 55,764.364 | 0 | 53,925.768 | 54,760.8 | 49,768.933 | -0.001 | 48,875.218 | 48,414.125 | 46,944.473 | 0.001 | 0.001 | 0.001 | 44,192.049 | 0.001 | 47,727.854 | 0.001 | 0.001 | -0 | 56,002.469 | 48,106.121 | 47,227.373 | 48,551.211 | 0.001 | -0.001 | 0.001 | -0.002 | 0.001 | 0.001 | 0.001 | 56,097.643 | -0.001 | -0.001 | -0.001 | 47,118.959 | -0.001 | 0.001 | -0.001 | 0.001 | 2,000.981 |
Total Current Assets
| 80,563.256 | 89,569.714 | 87,417.127 | 85,473.125 | 92,305.669 | 98,076.13 | 99,602.586 | 101,642.698 | 102,243.822 | 103,430.189 | 81,318.739 | 84,895.718 | 96,426.948 | 95,008.973 | 78,015.382 | 80,502.506 | 76,078.296 | 77,056.851 | 71,716.241 | 70,710.391 | 92,687.841 | 92,378.879 | 91,141.554 | 69,392.002 | 89,307.955 | 89,699.855 | 88,035.392 | 86,929.768 | 86,361.082 | 89,063.247 | 82,650.18 | 82,422.691 | 82,010.249 | 83,793.43 | 77,922.826 | 76,368.771 | 78,886.129 | 81,796.058 | 81,766.633 | 79,269.294 | 82,081.277 | 79,185.793 | 76,979.415 | 80,477.163 | 86,810.676 | 84,295.597 | 83,717.625 | 86,173.953 | 85,377.511 | 78,061.986 | 76,437.478 | 79,368.343 | 79,141.432 | 77,936.105 | 83,738.795 | 81,060.317 | 79,144.312 | 79,028.454 | 84,570.929 | 83,766.979 | 72,582.244 | 76,177.43 | 72,920.462 | 77,616.592 | 76,955.041 | 81,779.634 | 87,246.317 | 77,941.19 | 76,777.65 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 37,322.706 | 32,735.422 | 29,867.681 | 29,435.532 | 30,967.804 | 29,297.201 | 28,721.994 | 28,600.693 | 28,405.99 | 28,666.926 | 28,947.961 | 29,261.149 | 29,009.754 | 28,761.644 | 29,085.751 | 29,567.136 | 29,958.755 | 30,385.525 | 30,764.167 | 30,592.24 | 30,806.001 | 31,220.967 | 31,577.153 | 32,014.645 | 31,569.92 | 31,645.73 | 32,847.794 | 33,000.133 | 33,023.807 | 32,776.398 | 32,736.28 | 32,654.593 | 32,742.853 | 32,108.114 | 32,214.031 | 32,454.134 | 32,422.703 | 33,124.908 | 33,043.904 | 32,704.626 | 33,416.435 | 33,666.248 | 33,097.48 | 33,345.927 | 33,329.982 | 33,302.865 | 33,507.459 | 33,097.281 | 33,818.612 | 44,176.248 | 44,641.343 | 44,687.496 | 42,964.259 | 43,166.512 | 41,803.967 | 46,745.951 | 45,977.297 | 46,320.285 | 46,095.909 | 47,837.386 | 47,422.547 | 47,737.384 | 49,441.501 | 49,476.44 | 48,509.235 | 35,429.096 | 26,862.918 | 31,484.994 | 30,476.227 |
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 |
Intangible Assets
| 5,805.274 | 5,721.102 | 5,562.694 | 5,632.44 | 5,998.663 | 5,168.584 | 18,076.79 | 17,301.471 | 15,975.097 | 15,435.09 | 14,735.935 | 13,467.026 | 12,601.385 | 13,717.031 | 13,115.228 | 12,541.12 | 11,356.395 | 10,891.035 | 6,003.68 | 8,058.592 | 4,808.429 | 4,922.581 | 5,134.413 | 7,533.801 | 5,024.609 | 4,990.604 | 3,903.113 | 3,796.138 | 3,852.285 | 3,752.728 | 3,222.38 | 3,203.999 | 2,765.856 | 2,523.56 | 1,738.556 | 1,749.151 | 1,961.586 | 1,766.195 | 1,778.449 | 1,794.427 | 1,783.305 | 1,799.65 | 1,809.685 | 1,828.82 | 1,848.965 | 1,872.956 | 1,896.856 | 2,411.272 | 2,412.977 | 376.268 | 410.161 | 356.051 | 348.315 | 378.926 | 416.12 | 455.319 | 460.855 | 502.392 | 548.46 | 594.342 | 641.352 | 687.141 | 734.839 | 593.907 | 589.846 | 618.897 | 545.061 | 572.432 | 595.063 |
Goodwill and Intangible Assets
| 5,805.274 | 5,721.102 | 5,562.694 | 5,632.44 | 5,998.663 | 5,168.584 | 18,076.79 | 17,301.471 | 15,975.097 | 15,435.09 | 14,735.935 | 13,467.026 | 12,601.385 | 13,717.031 | 13,115.228 | 12,541.12 | 11,356.395 | 10,891.035 | 6,003.68 | 8,058.592 | 4,808.429 | 4,922.581 | 5,134.413 | 7,533.801 | 5,024.609 | 4,990.604 | 3,903.113 | 3,796.138 | 3,852.285 | 3,752.728 | 3,222.38 | 3,203.999 | 2,765.856 | 2,523.56 | 1,738.556 | 1,749.151 | 1,961.586 | 1,766.195 | 1,778.449 | 1,794.427 | 1,783.305 | 1,799.65 | 1,809.685 | 1,828.82 | 1,848.965 | 1,872.956 | 1,896.856 | 2,411.272 | 2,412.977 | 376.268 | 410.161 | 356.051 | 348.315 | 378.926 | 416.12 | 455.319 | 460.855 | 502.392 | 548.46 | 594.342 | 641.352 | 687.141 | 734.839 | 593.907 | 589.846 | 618.897 | 545.061 | 572.432 | 595.063 |
Long Term Investments
| 27,719.276 | 28,170.962 | 30,561.077 | 7,923.856 | 6,481.282 | 8,061.631 | 7,463.689 | 6,796.699 | -2,064.834 | 10,058.796 | 10,335.805 | 10,318.985 | 1,154.925 | 12,259.133 | 4,527.57 | 2,893.915 | 15,897.072 | 9,314.491 | 28,955.569 | 30,457.139 | 10,332.839 | 11,534.682 | 31,206.86 | 31,839.361 | 0 | 36,146.289 | 0 | -3,336.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,781.129 | 10,565.305 | 0 | 0 | 0 | 0 | 0 | 6,969.901 | 7,434.657 | 0 | 8,301.657 | 7,435.361 | 0 | 6,747.553 | 7,821.057 | 7,027.217 | 7,099.895 | 7,191.008 | 6,869.793 | 6,748.096 | 6,632.959 | 4,958.058 | 2,197.507 | 1,625.262 | 1,485.861 | 1,877.609 | 3,661.023 | 1,097.834 | -3,384.505 | -7,729.769 | -5,752.265 | -7,344.247 | -5,181.837 |
Tax Assets
| 2,749.426 | 2,675.86 | 2,869.219 | 3,032.034 | 2,970.923 | 2,660.595 | 3,027.851 | 3,492.285 | 4,690.293 | 5,154.515 | 4,887.107 | 6,095.514 | 5,398.06 | 4,945.014 | 5,172.141 | 5,424.845 | 6,214.823 | 6,226.553 | 6,900.196 | 6,512.479 | 2,173.463 | 2,173.463 | 1,246.571 | 5,242.574 | 0 | 23.647 | 0 | 3,336.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21,915.078 | 21,949.225 | 0 | 0 | 0 | 0 | 0 | 20,697.342 | 20,731.464 | 0 | 20,799.757 | 20,701.437 | 0 | 475.213 | 398.519 | 344.673 | 413.775 | 377.567 | 235.985 | 200.463 | 0.748 | 53.911 | 1,450.901 | 1,330.901 | 1,571.021 | 113.628 | 2,752.495 | 120.289 | 165.164 | 165.064 | 255.176 | 342.307 | 429.625 |
Other Non-Current Assets
| 375.691 | 538.249 | 510.657 | 23,132.112 | 22,503.844 | 21,544.531 | 22,878.651 | 23,325.583 | 32,032.529 | 20,089.506 | 19,750.774 | 19,819.026 | 30,010.064 | 20,042.829 | 26,534.179 | 26,572.283 | 19,433.85 | 19,463.33 | 84.076 | 84.076 | 19,578.168 | 19,607.018 | 84.077 | 84.076 | 36,356.825 | 84.075 | 37,607.684 | 30,890.526 | 33,008.495 | 31,393.368 | 30,534.819 | 32,266.4 | 36,640.353 | 35,563.336 | 33,824.025 | 35,965.715 | 83.575 | 83.577 | 32,931.201 | 33,525.931 | 30,493.4 | 30,762.267 | 29,558.218 | 83.576 | 83.576 | 28,947.044 | 83.576 | 83.576 | 27,743.537 | 2,152.954 | 2,152.955 | 1,931.486 | 1,931.486 | 1,931.487 | 1,931.486 | 1,931.486 | 1,931.487 | 3,404.61 | 1,930.287 | 1,931.175 | 2,748.775 | 4,108.634 | 2,748.776 | 5,441.036 | 9,658.075 | 13,936.768 | 13,884.225 | 15,361.472 | 12,217.443 |
Total Non-Current Assets
| 73,972.373 | 69,841.595 | 69,371.327 | 69,155.974 | 68,922.516 | 66,732.542 | 80,168.975 | 79,516.73 | 79,039.076 | 79,404.833 | 78,657.581 | 78,961.699 | 78,174.187 | 79,725.651 | 78,434.869 | 76,999.299 | 82,860.895 | 76,280.933 | 72,707.688 | 75,704.527 | 67,698.901 | 69,458.711 | 69,249.074 | 76,714.457 | 72,951.354 | 72,890.345 | 74,358.591 | 67,686.796 | 69,884.587 | 67,922.494 | 66,493.479 | 68,124.991 | 72,149.062 | 70,195.01 | 67,776.612 | 70,169 | 68,164.071 | 67,489.21 | 67,753.554 | 68,024.984 | 65,693.14 | 66,228.165 | 64,465.383 | 62,925.566 | 63,428.644 | 64,122.865 | 64,589.305 | 63,728.927 | 63,975.126 | 53,928.236 | 55,424.035 | 54,346.923 | 52,757.73 | 53,045.5 | 51,257.351 | 56,081.315 | 55,003.346 | 55,239.256 | 52,223.064 | 53,319.066 | 53,869.556 | 54,524.396 | 59,338.634 | 56,729.506 | 55,537.815 | 42,420.056 | 35,795.115 | 40,416.958 | 38,536.521 |
Total Assets
| 154,535.628 | 159,411.309 | 156,788.453 | 154,041.046 | 161,228.186 | 164,808.672 | 179,771.561 | 181,159.428 | 181,282.897 | 182,835.022 | 159,976.32 | 163,857.417 | 174,601.135 | 174,734.624 | 156,450.251 | 157,501.806 | 158,939.191 | 153,337.785 | 144,423.929 | 146,414.918 | 160,386.741 | 161,837.59 | 160,390.628 | 146,106.459 | 162,259.309 | 162,590.2 | 162,393.983 | 154,616.564 | 156,245.669 | 156,985.741 | 149,143.659 | 150,547.682 | 154,159.311 | 153,988.441 | 145,699.438 | 146,537.771 | 147,050.2 | 149,285.268 | 149,520.187 | 147,294.278 | 147,774.417 | 145,413.958 | 141,444.798 | 143,402.728 | 150,239.32 | 148,418.462 | 148,306.93 | 149,902.88 | 149,352.637 | 131,990.222 | 131,861.512 | 133,715.266 | 131,899.162 | 130,981.604 | 134,996.146 | 137,141.633 | 134,147.657 | 134,267.71 | 136,793.992 | 137,086.045 | 126,451.8 | 130,701.827 | 132,259.096 | 134,346.098 | 132,492.856 | 124,199.69 | 123,041.432 | 118,358.148 | 115,314.172 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11,255.151 | 20,468.383 | 12,679.878 | 11,833.305 | 13,365.413 | 20,134.072 | 17,927.04 | 18,071.782 | 13,754.903 | 20,239.485 | 13,920.99 | 16,553.238 | 13,670.347 | 16,412.142 | 13,814.542 | 12,693.019 | 13,503.246 | 13,946.39 | 13,557.625 | 11,536.375 | 14,729.86 | 13,911.828 | 10,466.148 | 12,952.052 | 12,770.891 | 12,479.992 | 9,785.533 | 11,020.979 | 10,901.512 | 12,586.752 | 10,026.983 | 9,906.81 | 10,268.95 | 12,118.915 | 9,828.836 | 7,273.84 | 7,105.23 | 9,967.247 | 10,519.36 | 8,488.331 | 9,758.469 | 7,092.508 | 5,643.676 | 6,855.341 | 5,190.077 | 7,915.298 | 0 | 5,561.237 | 3,150.759 | 5,034.877 | 4,410.723 | 4,043.513 | 3,351.442 | 3,162.43 | 3,704.101 | 4,933.32 | 5,528.838 | 5,133.043 | 4,520.365 | 3,821.408 | 3,398.855 | 4,163.926 | 3,355.653 | 3,762.443 | 3,368.591 | 3,215.24 | 3,532.779 | 2,937.916 | 2,729.258 |
Short Term Debt
| 28,000 | 28,645.141 | 38,637.431 | 38,624.266 | 38,454.157 | 38,335.64 | 29,401.992 | 29,351.849 | 29,452.192 | 29,497.433 | 14,728.561 | 14,520.507 | 24,464.102 | 24,357.822 | 24,416.234 | 24,415.995 | 24,440.684 | 24,479.392 | 21,504.194 | 21,000 | 21,000 | 21,000 | 21,000 | 21,000 | 21,280 | 22,009.392 | 24,024.265 | 29,453.103 | 29,993.64 | 28,789.233 | 27,003.489 | 26,935.855 | 23,271.997 | 21,814.855 | 18,786 | 21,000 | 18,801 | 17,100 | 18,344 | 18,764 | 18,000 | 18,000 | 19,560 | 20,749.88 | 22,199.568 | 21,352.427 | 26,837.3 | 29,286 | 24,937.848 | 20,000 | 20,000 | 22,000 | 22,000 | 22,000 | 22,000 | 23,468.437 | 23,000 | 23,521.671 | 23,000 | 23,000 | 16,000 | 19,001.603 | 16,785.026 | 11,515.508 | 3,000 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 136.758 | 15.448 | 0 | 401.464 | 358.969 | 961.476 | 1,685.048 | 643.048 | 411.582 | 0 | 0 | 0.628 | 124.313 | 9.75 | 0 | 0 | 0 | 120.421 | 464.994 | 393.996 | 404.131 | 108.056 | 414.263 | 529.358 | 529.358 | 164.475 | 420.563 | 322.36 | 224.235 | 82.232 | 124.95 | 398.476 | 254.882 | 144.009 | 764.468 | 300.189 | 300.189 | 16.774 | 217.387 | 87.967 | 92.237 | 50.68 | 58.938 | 13.179 | 10.521 | 2.733 | 315.929 | 0 | 1,096.176 | -121.359 | 330.076 | 540.026 | 678.224 | 1,149.973 | 255.648 | 173.167 | 54.94 | 74.271 | 412.136 | 88.056 | 0 | 0 | 1,593.347 | 2,040.33 | 1,706.071 | 167.333 | 1,790.085 | 1,842.732 |
Deferred Revenue
| 4,755.718 | 4,981.669 | 4,883.615 | 14,859.788 | 14,052.069 | 11,821.909 | 19,728.48 | 19,978.16 | 6,053.863 | 6,057.42 | 4,615.321 | 4,804.323 | 12,720.807 | 10,803.514 | 13,225.188 | 14,669.714 | 12,277.567 | 12,117.49 | 9,709.761 | 16,810.341 | 13,167.821 | 13,154.374 | 11,352.728 | 15,552.552 | 8,455.226 | 9,063.85 | 8,069.819 | 8,543.305 | 322.36 | 224.235 | 8,030.642 | 7,681.489 | 10,299.278 | 11,171.788 | 144.009 | 9,213.761 | 300.189 | 10,740.903 | 16.774 | 8,685.915 | 87.967 | 92.237 | 50.68 | 9,038.932 | 13,418.666 | 10.521 | 0 | 8,972.565 | 10,141.227 | 11,896.936 | -121.359 | 11,520.65 | 10,662.101 | 678.224 | 12,121.605 | 14,213.084 | 9,996.083 | 9,530.072 | 74.271 | 13,889.555 | 10,731.154 | 10,151.937 | 0 | 1,593.347 | 18,751.625 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 11,375.663 | 2,738.4 | 11,670.641 | 16.869 | 1,659.887 | 1,659.888 | 11,461.723 | 13,293.799 | 10,224.281 | 7,902.103 | 8,086.331 | 9,972.305 | 1,340.159 | 1,433.859 | 0.001 | 0 | 1,297.516 | 1,571.235 | 0.001 | 0.001 | 1,391.723 | 1,394.192 | 5,063.391 | -0.001 | -0.001 | 0.001 | 0.001 | 0 | 6,825.501 | 9,638.996 | 0.001 | 0 | 0.001 | 0.001 | 10,534.937 | 0 | 10,492.596 | 0.001 | 10,118.496 | 0.001 | 9,763.831 | 11,308.755 | 9,449.027 | 0.001 | 0.001 | 10,206.951 | 13,669.534 | 0.001 | 0.001 | 0.001 | 10,802.69 | -0.001 | 0.001 | 9,632.549 | 0.002 | 0.001 | 0.001 | 0.001 | 12,613.374 | -0.001 | -0.001 | -0.001 | 10,912.641 | 11,609.306 | -0.001 | 12,985.203 | 11,715.101 | 12,057.139 | 12,190.835 |
Total Current Liabilities
| 55,386.532 | 56,833.593 | 67,871.564 | 65,334.228 | 67,531.525 | 71,951.509 | 78,519.235 | 80,695.59 | 59,485.239 | 63,696.441 | 41,351.203 | 45,850.372 | 52,195.416 | 53,007.338 | 51,455.965 | 51,778.729 | 51,519.013 | 52,114.507 | 44,771.58 | 49,346.717 | 50,289.405 | 49,460.394 | 47,882.267 | 49,504.603 | 42,506.116 | 43,553.235 | 41,879.618 | 49,017.387 | 48,043.013 | 51,239.216 | 45,061.115 | 44,524.154 | 43,840.226 | 45,105.559 | 39,293.782 | 37,487.601 | 36,699.015 | 37,808.151 | 38,998.63 | 35,938.247 | 37,610.267 | 36,493.5 | 34,703.383 | 36,644.153 | 40,808.312 | 39,485.197 | 40,506.834 | 43,819.803 | 38,229.835 | 36,931.814 | 35,092.054 | 37,564.162 | 36,013.544 | 35,473.203 | 37,825.708 | 42,614.842 | 38,524.922 | 38,184.787 | 40,208.01 | 40,710.962 | 30,130.008 | 33,317.465 | 31,053.32 | 28,480.604 | 25,120.215 | 16,200.443 | 15,247.88 | 14,995.055 | 14,920.093 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 14,666 | 13,700 | 534.095 | 580.646 | 579.234 | 163.832 | 10,200.073 | 10,090.383 | 10,133.275 | 10,182.374 | 15,245.911 | 15,324.285 | 15,293.213 | 12,797.013 | 154.344 | 206.255 | 103.182 | 112.806 | 160.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 545 | 200 | 112.903 | 474.258 | 493.613 | 412.968 | 342 | 342 | 11,847.5 | 11,847.5 | 9,424.5 | 9,424.5 | 8,595 | 7,262.5 | 4,959.5 | 4,959.5 | 4,862.5 | 4,862.5 | 3,062.5 | 3,062.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 188.851 | 443.229 | 0 | 3,578.5 | 4,551.368 | 4,166.346 | 0 | 3,707.655 | 0 | 0 | 0 | 6,324.96 | 8,955.66 | 10,959.255 | 10,752.936 | 10,416.542 | 789.756 | 11,409.945 | 0 | 0 | 0 | 0 | 0 | 0 | 181.5 | 0 | 992.324 | 451.843 | 746.844 | 484.182 | 294.89 | 295.494 | 1,131.837 | 1,055.509 | 1,095.13 | 1,489.563 | 2,254.467 | 2,365.726 | 2,406.759 | 2,532.814 | 2,216.657 | 2,182.9 | 1,860.234 | 1,931.657 | 2,172.975 | 2,259.122 | 2,432.105 | 2,126.268 | 3,676.055 | 696.774 | 1,043.561 | 862.705 | 885.676 | 882.5 | 626.08 | 633.032 | 558.3 | 588.191 | 760.592 | 942.102 | 1,037.294 | 1,063.258 | 1,522.171 | 1,604.95 | 1,675.078 | 1,843.092 | 2,960.903 | 1,588.799 | 1,220.979 |
Other Non-Current Liabilities
| 1,335.78 | 4,996.907 | 4,349.631 | 0 | -0 | 0 | 3,976.818 | -231.482 | 8,109.119 | 7,645.555 | 7,101.583 | 332.975 | 0 | -0 | 0 | 0 | 11,980.691 | -0 | 11,078.419 | 10,581.363 | 9,939.479 | 9,524.007 | 9,202.564 | 8,475.701 | 7,849.549 | 7,707.615 | 7,566.633 | 7,048.933 | 7,163.172 | 6,767.532 | 6,239.327 | 5,645.59 | 4,418.573 | 4,038.591 | 3,399.936 | 3,128.216 | 5,569.622 | 5,128.962 | 4,656.288 | 4,136.716 | 5,099.416 | 4,596.995 | 3,991.869 | 3,615.009 | 6,181.845 | 5,601.091 | 4,939.225 | 4,270.034 | 4,016.167 | 2,394.444 | 3,351.1 | 2,713.248 | 2,201.262 | 2,121.044 | 3,714.525 | 3,598.091 | 2,972.632 | 2,896.645 | 4,122.859 | 3,814.343 | 3,884.878 | 3,690.037 | 5,304.75 | 4,456.294 | 3,446.044 | 2,789.287 | 5,553.819 | 4,908.419 | 4,478.467 |
Total Non-Current Liabilities
| 16,735.631 | 19,340.136 | 4,996.63 | 4,633.404 | 5,624.216 | 4,743.146 | 14,518.892 | 13,908.557 | 30,089.894 | 29,675.429 | 31,771.995 | 31,406.72 | 32,843.873 | 31,018.768 | 15,866.78 | 15,582.297 | 17,736.13 | 16,385.252 | 14,301.724 | 13,643.863 | 9,939.479 | 9,524.007 | 9,202.564 | 8,475.701 | 8,031.049 | 7,707.615 | 8,558.957 | 7,500.776 | 7,910.016 | 7,251.714 | 6,534.217 | 5,941.083 | 5,550.41 | 5,094.1 | 4,495.066 | 4,617.779 | 7,824.089 | 7,494.688 | 7,063.047 | 6,669.53 | 7,316.073 | 6,779.895 | 5,852.103 | 5,546.666 | 8,354.82 | 7,860.213 | 7,371.33 | 6,396.302 | 7,692.222 | 3,091.218 | 4,394.661 | 3,575.953 | 3,086.938 | 3,003.544 | 4,340.605 | 4,231.123 | 3,530.932 | 3,484.836 | 4,883.451 | 4,756.445 | 4,922.172 | 4,753.295 | 6,826.921 | 6,061.244 | 5,121.122 | 4,632.379 | 8,514.722 | 6,497.218 | 5,699.446 |
Total Liabilities
| 72,122.163 | 76,173.73 | 72,868.194 | 69,967.632 | 73,155.74 | 76,694.655 | 93,038.126 | 94,604.146 | 89,575.133 | 93,371.87 | 73,123.197 | 77,257.092 | 85,039.289 | 84,026.106 | 67,322.745 | 67,361.026 | 69,255.142 | 68,499.759 | 59,073.305 | 62,990.58 | 60,228.883 | 58,984.401 | 57,084.83 | 57,980.304 | 50,537.165 | 51,260.85 | 50,438.575 | 56,518.163 | 55,953.029 | 58,490.93 | 51,595.332 | 50,465.238 | 49,390.635 | 50,199.658 | 43,788.848 | 42,105.38 | 44,523.104 | 45,302.839 | 46,061.677 | 42,607.777 | 44,926.341 | 43,273.395 | 40,555.486 | 42,190.82 | 49,163.131 | 47,345.41 | 47,878.163 | 50,216.105 | 45,922.056 | 40,023.032 | 39,486.715 | 41,140.115 | 39,100.482 | 38,476.747 | 42,166.313 | 46,845.965 | 42,055.854 | 41,669.623 | 45,091.461 | 45,467.407 | 35,052.18 | 38,070.76 | 37,880.241 | 34,541.848 | 30,241.337 | 20,832.821 | 23,762.602 | 21,492.273 | 20,619.539 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,066.247 | 1,066.248 | 0 | 1,318.8 | 778.977 | 347.965 | 0 | 350.38 | 204.266 | 442.095 | 0 | 14,469.754 | 13,556.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 |
Retained Earnings
| 52,944.623 | 6,022.399 | 5,866.311 | 52,949.151 | 55,346.109 | 53,565.456 | 50,390.941 | 49,601.688 | 53,407.234 | 51,016.506 | 48,644.307 | 48,354.65 | 50,310.943 | 50,544.08 | 50,117.723 | 52,291.95 | 52,870.413 | 53,779.525 | 54,261.602 | 51,212.427 | 68,421.748 | 68,207.115 | 57,007.468 | 52,832.993 | 72,381.488 | 72,102.886 | 71,644.12 | 60,970.281 | 74,625.5 | 74,357.202 | 73,890.524 | 74,723.307 | 75,479.601 | 75,241.956 | 74,846.792 | 75,636.682 | 74,885.986 | 74,589.277 | 74,004.319 | 74,794.575 | 75,316.118 | 74,989.245 | 74,727.658 | 75,362.064 | 74,951.478 | 74,421.769 | 73,882.669 | 74,235.651 | 79,461.412 | 68,340.598 | 67,788.993 | 68,560.306 | 68,814.286 | 68,406.272 | 68,955.826 | 66,132.374 | 65,872.78 | 66,662.263 | 65,649.151 | 65,565.259 | 65,359.159 | 66,590.606 | 65,720.756 | 67,680.345 | 65,325.438 | 65,215.38 | 62,627.653 | 59,917.331 | 57,514.099 |
Accumulated Other Comprehensive Income/Loss
| 45,583.606 | 45,951.943 | 45,884.485 | 45,769.249 | -1,318.8 | -778.977 | -347.965 | 47,206.996 | -350.38 | -204.266 | -442.095 | 50,372.764 | -14,469.754 | -13,556.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -32,114.763 | 14,196.991 | 15,103.215 | -29,463.725 | 16,726.336 | 18,548.562 | 20,342.494 | -26,253.403 | 22,300.531 | 22,446.645 | 22,208.816 | -28,127.089 | 23,250.903 | 24,164.439 | 23,009.783 | 21,848.831 | 20,813.636 | 15,058.501 | 15,089.023 | 16,211.911 | 15,736.111 | 18,646.074 | 30,298.33 | 19,293.162 | 23,340.656 | 23,226.464 | 24,311.288 | 23,128.12 | 11,667.141 | 10,137.61 | 9,657.803 | 11,359.137 | 15,289.075 | 14,546.827 | 13,063.798 | 14,795.71 | 13,641.111 | 15,393.152 | 15,454.19 | 15,891.926 | 13,531.958 | 13,151.318 | 12,161.654 | 11,343.278 | 11,628.758 | 12,161.655 | 12,074.595 | 10,989.283 | 9,969.168 | 9,626.592 | 10,585.804 | 10,014.844 | 9,984.393 | 10,098.585 | 9,874.008 | 10,163.294 | 12,219.023 | 11,935.823 | 12,053.38 | 12,053.38 | 12,040.461 | 12,040.461 | 14,658.099 | 18,123.905 | 22,926.082 | 24,151.49 | 22,651.177 | 22,948.544 | 23,180.534 |
Total Shareholders Equity
| 82,413.466 | 83,237.579 | 83,920.26 | 85,254.675 | 88,072.445 | 88,114.017 | 86,733.435 | 86,555.281 | 91,707.765 | 89,463.152 | 86,853.123 | 86,600.325 | 89,561.846 | 90,708.518 | 89,127.506 | 90,140.78 | 89,684.049 | 84,838.026 | 85,350.624 | 83,424.338 | 100,157.858 | 102,853.189 | 103,305.798 | 88,126.155 | 111,722.144 | 111,329.35 | 111,955.408 | 98,098.401 | 100,292.641 | 98,494.812 | 97,548.327 | 100,082.444 | 104,768.676 | 103,788.783 | 101,910.59 | 104,432.391 | 102,527.097 | 103,982.429 | 103,458.509 | 104,686.501 | 102,848.076 | 102,140.563 | 100,889.312 | 100,705.342 | 100,580.236 | 100,583.424 | 99,957.264 | 99,224.934 | 103,430.58 | 91,967.19 | 92,374.797 | 92,575.15 | 92,798.679 | 92,504.857 | 92,829.834 | 90,295.668 | 92,091.803 | 92,598.086 | 91,702.531 | 91,618.639 | 91,399.62 | 92,631.067 | 94,378.855 | 99,804.25 | 102,251.52 | 103,366.87 | 99,278.83 | 96,865.875 | 94,694.633 |
Total Equity
| 82,413.466 | 83,237.579 | 83,920.26 | 85,254.675 | 88,072.445 | 88,114.017 | 86,733.435 | 86,555.281 | 91,707.765 | 89,463.152 | 86,853.123 | 86,600.325 | 89,561.846 | 90,708.518 | 89,127.506 | 90,140.78 | 89,684.049 | 84,838.026 | 85,350.624 | 83,424.338 | 100,157.858 | 102,853.189 | 103,305.798 | 88,126.155 | 111,722.144 | 111,329.35 | 111,955.408 | 98,098.401 | 100,292.641 | 98,494.812 | 97,548.327 | 100,082.444 | 104,768.676 | 103,788.783 | 101,910.59 | 104,432.391 | 102,527.097 | 103,982.429 | 103,458.509 | 104,686.501 | 102,848.076 | 102,140.563 | 100,889.312 | 101,211.909 | 101,076.188 | 101,073.052 | 100,428.766 | 99,686.775 | 103,430.58 | 91,967.19 | 92,374.797 | 92,575.15 | 92,798.679 | 92,504.857 | 92,829.834 | 90,295.668 | 92,091.803 | 92,598.086 | 91,702.531 | 91,618.639 | 91,399.62 | 92,631.067 | 94,378.855 | 99,804.25 | 102,251.52 | 103,366.87 | 99,278.83 | 96,865.875 | 94,694.633 |
Total Liabilities & Shareholders Equity
| 154,535.628 | 159,411.309 | 156,788.453 | 154,041.046 | 161,228.186 | 164,808.672 | 179,771.561 | 181,159.428 | 181,282.897 | 182,835.022 | 159,976.32 | 163,857.417 | 174,601.135 | 174,734.624 | 156,450.251 | 157,501.806 | 158,939.191 | 153,337.785 | 144,423.929 | 146,414.918 | 160,386.741 | 161,837.59 | 160,390.628 | 146,106.459 | 162,259.309 | 162,590.2 | 162,393.983 | 154,616.564 | 156,245.67 | 156,985.742 | 149,143.659 | 150,547.682 | 154,159.311 | 153,988.441 | 145,699.438 | 146,537.771 | 147,050.201 | 149,285.268 | 149,520.186 | 147,294.278 | 147,774.417 | 145,413.958 | 141,444.798 | 143,402.728 | 150,239.32 | 148,418.462 | 148,306.93 | 149,902.88 | 149,352.637 | 131,990.222 | 131,861.512 | 133,715.265 | 131,899.161 | 130,981.604 | 134,996.147 | 137,141.633 | 134,147.657 | 134,267.709 | 136,793.992 | 137,086.046 | 126,451.8 | 130,701.827 | 132,259.096 | 134,346.098 | 132,492.857 | 124,199.69 | 123,041.432 | 118,358.148 | 115,314.172 |