Silla Co.,Ltd
KRX:004970.KS
9590 (KRW) • At close November 5, 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
| 124,609.016 | 131,362.155 | 113,083.444 | 83,580.454 | 95,703.91 | 98,449.718 | 99,120.64 | 96,495.617 | 84,379.924 | 50,346.974 | 49,625.405 | 47,944.526 | 29,735.059 | 28,516.754 | 22,453.957 | 43,937.003 | 41,472.698 | 31,572.049 | 34,251.101 | 81,097.269 | 64,725.749 | 99,530.427 | 86,508.6 | 83,773.088 | 103,076.342 | 93,256.901 | 93,451.066 | 87,554.596 | 76,031.356 | 89,657.225 | 76,526.589 | 67,685.174 | 81,086.254 | 70,886.638 | 46,928.469 | 14,529.467 | 12,572.282 | 10,789.657 | 39,958.312 | 59,997.139 | 58,997.585 | 76,978.428 | 65,086.805 | 69,491.156 | 64,626.056 | 79,454.039 | 91,483.864 | 58,028.866 | 48,993.325 | 66,835.124 | 48,918.184 | 71,014.848 | 59,425.062 | 47,433.138 | 52,241.458 | 66,182.282 | 72,086.779 | 95,810.903 | 98,683.854 | 90,863.531 | 79,239.756 | 58,721.619 | 72,688.075 |
Short Term Investments
| 78,457.371 | 61,797.901 | 64,918.092 | 61,196.147 | 58,973.751 | 45,965.708 | 40,442.319 | 32,759.345 | 63,137.22 | 70,964.45 | 77,376.557 | 86,488.107 | 78,682.121 | 83,130.911 | 73,299.769 | 49,720.393 | 53,022.663 | 50,688.852 | 61,824.461 | 54,005.159 | 74,648.576 | 82,360.854 | 77,864.139 | 97,689.915 | 115,620.075 | 116,037.887 | 113,440.183 | 94,868.06 | 81,141.731 | 62,824.668 | 66,577.608 | 68,437.451 | 55,555.273 | 54,390.146 | 51,868.864 | 45,772.989 | 54,411.027 | 58,533.181 | 52,202.088 | 58,284.464 | 51,162.008 | 50,041.72 | 61,021.896 | 53,606.817 | 51,431.988 | 61,818.865 | 46,587.404 | 32,809.27 | 28,176.644 | 30,837.842 | 45,352.807 | 29,444.317 | 28,713.807 | 31,998.08 | 40,743.665 | 36,726.121 | 33,663.883 | 5,661.925 | 6,734.16 | 0 | 0 | 0 | 6.48 |
Cash and Short Term Investments
| 203,066.387 | 193,160.056 | 178,001.535 | 144,776.601 | 154,677.661 | 144,415.426 | 139,562.959 | 129,254.962 | 147,517.144 | 121,311.424 | 127,001.962 | 134,432.633 | 108,417.18 | 111,647.665 | 95,753.726 | 93,657.397 | 94,495.361 | 82,260.901 | 96,075.562 | 135,102.428 | 139,374.325 | 181,891.281 | 164,372.739 | 181,463.003 | 218,696.417 | 209,294.788 | 206,891.249 | 182,422.656 | 157,173.087 | 152,481.893 | 143,104.197 | 136,122.625 | 136,641.527 | 125,276.784 | 98,797.333 | 60,302.456 | 66,983.309 | 69,322.838 | 92,160.4 | 118,281.603 | 110,159.593 | 127,020.148 | 126,108.701 | 123,097.973 | 116,058.044 | 141,272.904 | 138,071.267 | 90,838.136 | 77,169.969 | 97,672.966 | 94,270.991 | 100,459.165 | 88,138.869 | 79,431.218 | 92,985.123 | 102,908.403 | 105,750.662 | 101,472.828 | 105,418.014 | 90,863.531 | 79,239.756 | 58,721.619 | 72,694.555 |
Net Receivables
| 111,659.568 | 109,123.32 | 83,998.038 | 167,465.664 | 114,612.005 | 109,302.401 | 125,995.637 | 114,134.31 | 112,464.504 | 127,519.202 | 117,506.386 | 106,339.769 | 105,698.123 | 108,583.6 | 117,870.531 | 120,474.301 | 110,538.967 | 104,331.651 | 133,253.394 | 135,057.519 | 127,930.936 | 107,345.158 | 83,907.689 | 102,030.359 | 96,786.486 | 0 | 84,975.859 | 114,282.718 | 0 | 76,241.428 | 90,534.608 | 0 | 0 | 0 | 91,504.427 | 89,420.412 | 81,453.578 | 0 | 65,087.268 | 68,737.905 | 0 | 54,968.307 | 59,697.558 | 72,771.735 | 0 | 64,918.285 | 49,652.492 | 61,639.532 | 0 | 56,859.353 | 34,638.436 | 44,163.589 | 36,744.76 | 39,707.137 | 24,618.507 | 14,728.85 | 20,105.23 | 17,549.739 | 16,695.777 | 11,955.483 | 7,968.593 | 14,347.733 | 9,284.442 |
Inventory
| 26,061.126 | 36,096.842 | 44,449.065 | 49,488.971 | 56,929.319 | 61,502.888 | 60,939.846 | 67,191.095 | 55,500.324 | 53,154.671 | 53,803.363 | 40,740.881 | 35,677.721 | 24,017.755 | 30,195.381 | 34,315.963 | 34,841.597 | 37,780.217 | 36,588.817 | 40,275.949 | 30,707.934 | 31,749.6 | 36,784.421 | 36,116.139 | 35,384.535 | 28,978.848 | 29,428.802 | 30,631.259 | 30,516.457 | 30,743.378 | 31,713.648 | 26,438.782 | 25,826.968 | 23,359.55 | 33,385.461 | 32,164.572 | 28,129.198 | 27,128.379 | 32,225.413 | 27,040.792 | 28,177.385 | 31,054.066 | 42,503.09 | 41,657.423 | 39,170.449 | 37,557.483 | 44,563.017 | 41,701.092 | 35,718.215 | 19,544.565 | 40,757.83 | 28,804.933 | 34,291.493 | 32,805.223 | 26,749.246 | 26,272.02 | 25,072.106 | 28,844.795 | 30,556.272 | 19,790.471 | 20,791.642 | 21,360.075 | 18,454.321 |
Other Current Assets
| 19,584.625 | 15,622.571 | 20,774.589 | 0.002 | 0 | -0 | -0 | 0.001 | 0.001 | -0 | -0 | -34.072 | -22.117 | -20.096 | -95.695 | -67.972 | -69.548 | -67.331 | -66.57 | -0 | 0 | -0.001 | 0 | -0.002 | -0.002 | 89,644.005 | 0 | 0.001 | 88,949.17 | -0.001 | 0 | 93,149.139 | 87,607.146 | 88,589.535 | -0.001 | -0.001 | 0.001 | 79,630.835 | -0 | -0.002 | 61,665.157 | -0.001 | -0.001 | -0.001 | 73,002.047 | 0.001 | -0 | 0.001 | 64,256.383 | 10,914.636 | 20,216.921 | 2,744.965 | 3,814.738 | 5,784.909 | 3,825.357 | 2,193.101 | 2,286.556 | 1,256.449 | 1,048.541 | 17,282.819 | 12,178.514 | 11,505.35 | 5,369.365 |
Total Current Assets
| 360,371.706 | 354,002.789 | 327,223.227 | 361,731.237 | 326,218.985 | 315,220.715 | 326,498.441 | 310,580.368 | 315,481.973 | 301,985.298 | 298,311.711 | 281,479.212 | 249,770.908 | 244,228.924 | 243,723.943 | 248,379.69 | 239,806.376 | 224,305.437 | 265,851.202 | 310,435.896 | 298,013.195 | 320,986.038 | 285,064.849 | 319,609.499 | 350,867.436 | 327,917.641 | 321,295.91 | 327,336.634 | 276,638.714 | 259,466.698 | 265,352.454 | 255,710.546 | 250,075.641 | 237,225.869 | 223,687.22 | 181,887.439 | 176,566.086 | 176,082.052 | 189,473.081 | 214,060.298 | 200,002.135 | 213,042.52 | 228,309.348 | 237,527.13 | 228,230.54 | 243,748.673 | 232,286.776 | 194,178.761 | 177,144.567 | 184,991.52 | 189,884.178 | 176,172.652 | 162,989.86 | 157,728.487 | 148,178.233 | 146,102.374 | 153,214.554 | 149,123.811 | 153,718.604 | 139,892.304 | 120,178.505 | 105,934.777 | 105,802.683 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 150,780.428 | 151,504.332 | 152,846.668 | 154,329.06 | 148,383.646 | 141,399.609 | 173,327.824 | 171,090.91 | 163,550.672 | 160,463.695 | 153,490.487 | 147,082.031 | 143,754.654 | 141,316.68 | 147,829.712 | 144,168.71 | 143,210.439 | 142,192.991 | 141,274.439 | 139,493.135 | 141,160.289 | 141,395.814 | 139,020.597 | 127,823.9 | 72,439.943 | 71,157.339 | 71,942.352 | 72,816.041 | 73,766.886 | 74,320.031 | 75,293.409 | 76,055.067 | 77,062.078 | 78,012.843 | 79,017.639 | 85,002.928 | 86,198.165 | 87,225.244 | 87,953.943 | 89,010.574 | 90,004.75 | 91,207.509 | 92,268.124 | 93,340.443 | 94,432.177 | 95,546.287 | 96,707.21 | 103,420.131 | 92,904.764 | 92,691.904 | 81,671.322 | 61,393.305 | 62,004.947 | 55,607.29 | 53,684.548 | 47,227.634 | 45,893.176 | 43,481.295 | 23,757.227 | 24,754.06 | 26,375.107 | 27,371.977 | 28,040.858 |
Goodwill
| 0 | -0 | 22,107.709 | 0 | 0 | 0 | 22,107.709 | 0 | 0 | 0 | 22,107.709 | 0 | 0 | 0 | 22,107.709 | 0 | 0 | 0 | 22,107.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.608 | 0 | 2.608 | 2.608 | 2.608 | 2.609 | 2.609 | 2.609 | 0 | 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
| 40,864.656 | 41,389.597 | 19,797.354 | 42,253.6 | 42,682.407 | 43,091.644 | 21,420.108 | 43,992.837 | 44,478.662 | 44,956.565 | 22,889.806 | 45,487.992 | 45,978.469 | 46,468.947 | 24,851.715 | 47,313.362 | 47,797.125 | 48,280.887 | 26,656.94 | 51,479.529 | 52,260.867 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 11,103.563 | 11,103.563 | 11,106.171 | 11,164.883 | 11,164.883 | 11,164.883 | 11,433.293 | 11,095.366 | 11,198.438 | 11,557.011 | 11,660.084 | 11,763.156 | 11,866.229 | 11,969.301 | 12,072.374 | 12,175.446 | 12,278.519 | 12,381.592 | 10,377.626 | 10,576.53 | 10,675.982 | 10,775.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 40,864.656 | 41,389.597 | 41,905.063 | 42,253.6 | 42,682.407 | 43,091.644 | 43,527.817 | 43,992.837 | 44,478.662 | 44,956.565 | 44,997.515 | 45,487.992 | 45,978.469 | 46,468.947 | 46,959.424 | 47,313.362 | 47,797.125 | 48,280.887 | 48,764.649 | 51,479.529 | 52,260.867 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 10,666.351 | 11,103.563 | 11,106.171 | 11,106.171 | 11,167.491 | 11,167.491 | 11,167.491 | 11,435.902 | 11,097.975 | 11,201.047 | 11,557.011 | 11,660.084 | 11,763.156 | 11,866.229 | 11,969.301 | 12,072.374 | 12,175.446 | 12,278.519 | 12,381.592 | 10,377.626 | 10,576.53 | 10,675.982 | 10,775.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 229,177.331 | 223,739.577 | 218,900.736 | -39,399.584 | -40,011.476 | -27,733.337 | -22,701.831 | -14,539.261 | -44,980.308 | -52,881.368 | -60,080.806 | -70,858.265 | -62,874.918 | -67,555.069 | -58,269.47 | -31,990.668 | -35,644.108 | -31,421.922 | -42,340.368 | 20,106.466 | -2,132.266 | -13,866.289 | -8,785.734 | -32,756.538 | -16,915.422 | -18,048.177 | -11,830.539 | 16,838.731 | 30,125.592 | 49,353.982 | 56,670.464 | 48,208.683 | 68,903.304 | 72,448.219 | 90,629.593 | 128,535.131 | 110,433.937 | 110,432.704 | 113,316.703 | 78,021.782 | 77,247.899 | 68,954.001 | 50,440.948 | 62,534.183 | 74,118.724 | 47,425.824 | 60,777.954 | 67,052.715 | 69,468.114 | 61,654.577 | 46,188.952 | 60,599.615 | 60,259.773 | 53,901.196 | 39,209.145 | 33,894.622 | 28,465.318 | 48,570.008 | 42,543.197 | 0 | 0 | 0 | 37,619.993 |
Tax Assets
| 310.367 | 335.277 | 372.647 | 622.887 | 1,215.45 | 1,141.095 | 1,147.458 | 791.558 | 756.525 | 723.183 | 687.519 | 819.652 | 772.862 | 734.33 | 712.46 | 662.308 | 681.014 | 601.743 | 586.35 | 459.884 | 427.711 | 156,793.461 | 154,257.3 | 176,926.047 | 158,385.763 | 158,953.766 | 157,262.731 | 140,628.6 | 127,693.359 | 358.168 | 116,054.008 | 115,784.897 | 106,413.447 | 105,713.232 | 104,385.664 | 99,653.839 | 107,755.72 | 112,346.221 | 106,751.943 | 112,584.302 | 105,436.639 | 106,438.473 | 117,922.2 | 111,858.627 | 112,480.209 | 122,747.284 | 106,878.523 | 80,895.437 | 78,523.416 | 64,418.06 | 79,790.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 6,824.109 | 7,098.53 | 7,371.843 | 247,873.36 | 251,289.529 | 235,529.267 | 194,601.788 | 224,005.752 | 240,122.33 | 236,340.925 | 243,050.602 | 273,020.02 | 259,706.613 | 264,175.368 | 248,116.836 | 240,624.124 | 252,441.917 | 252,964.096 | 205,791.697 | 127,047.248 | 146,841.898 | 770.318 | 811.178 | 686.527 | 687.14 | 585.366 | 611.256 | 614.747 | 609.709 | 110,537.307 | 735.535 | 1,042.563 | 1,042.979 | 1,161.78 | 1,216.865 | 1,320.618 | 1,320.957 | 1,310.918 | 1,330.999 | 1,113.563 | 1,138.179 | 1,433.397 | 983.936 | 977.151 | 967.137 | 930.506 | 873.25 | 753.855 | -0.001 | 16.21 | 712.869 | 43,540.279 | 42,103.318 | 45,510.059 | 55,128.451 | 51,848.569 | 49,545.776 | 21,405.27 | 20,062.58 | 65,004.805 | 56,102.939 | 59,464.285 | 15,835.116 |
Total Non-Current Assets
| 427,956.891 | 424,067.313 | 421,396.956 | 405,679.323 | 403,559.557 | 393,428.277 | 389,903.057 | 425,341.795 | 403,927.881 | 389,603 | 382,145.317 | 395,551.431 | 387,337.68 | 385,140.256 | 385,348.962 | 400,777.836 | 408,486.387 | 412,617.796 | 354,076.767 | 338,586.261 | 338,558.498 | 295,759.655 | 295,969.692 | 283,346.287 | 225,263.775 | 223,314.645 | 228,652.151 | 241,564.47 | 242,861.897 | 245,673.051 | 259,859.586 | 252,197.381 | 264,589.299 | 268,503.565 | 286,417.252 | 325,948.418 | 316,806.754 | 322,516.134 | 320,910.6 | 292,390.305 | 285,590.623 | 279,899.609 | 273,584.51 | 280,782.778 | 294,173.693 | 278,928.42 | 277,618.528 | 262,499.764 | 251,472.823 | 229,456.733 | 219,138.648 | 165,533.199 | 164,368.038 | 155,018.545 | 148,022.144 | 132,970.825 | 123,904.27 | 113,456.573 | 86,363.004 | 89,758.865 | 82,478.046 | 86,836.262 | 81,495.967 |
Total Assets
| 788,328.597 | 778,070.102 | 748,620.183 | 767,410.56 | 729,778.542 | 708,648.992 | 716,401.498 | 735,922.164 | 719,409.854 | 691,588.298 | 680,457.027 | 677,030.642 | 637,108.588 | 629,369.18 | 629,072.904 | 649,157.526 | 648,292.763 | 636,923.233 | 619,927.969 | 649,022.157 | 636,571.693 | 616,745.693 | 581,034.541 | 602,955.786 | 576,131.211 | 551,232.285 | 549,948.061 | 568,901.104 | 519,500.61 | 505,139.749 | 525,212.04 | 507,907.927 | 514,664.94 | 505,729.434 | 510,104.471 | 507,835.857 | 493,372.84 | 498,598.186 | 510,383.681 | 506,450.604 | 485,592.758 | 492,942.128 | 501,893.858 | 518,309.908 | 522,404.233 | 522,677.092 | 509,905.304 | 456,678.526 | 428,617.39 | 414,448.253 | 409,022.826 | 341,705.851 | 327,357.898 | 312,747.032 | 296,200.377 | 279,073.199 | 277,118.824 | 262,580.384 | 240,081.608 | 229,651.169 | 202,656.551 | 192,771.039 | 187,298.652 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59,329.097 | 53,150.641 | 39,325.376 | 53,077.775 | 41,116.412 | 31,127.17 | 43,364.538 | 38,062.015 | 38,404.355 | 36,300.473 | 30,158.958 | 35,961.138 | 26,197.401 | 23,592.657 | 32,309.794 | 29,240.671 | 34,022.25 | 36,035.868 | 26,792.935 | 41,586.059 | 33,700.583 | 49,361.77 | 32,076.365 | 49,399.556 | 49,202.547 | 38,591.549 | 40,871.126 | 65,817.35 | 38,293.655 | 35,246.796 | 35,204.954 | 35,951.825 | 27,028.935 | 24,414.299 | 28,485.981 | 31,019.707 | 27,684.01 | 31,278.184 | 26,960.017 | 29,746.98 | 26,494.114 | 29,267.525 | 37,561.938 | 49,938.951 | 43,862.24 | 39,326.853 | 32,503.121 | 31,996.845 | 35,065.05 | 29,367.047 | 26,606.088 | 24,585.182 | 20,139.034 | 26,960.035 | 13,474.479 | 7,804.282 | 8,363.792 | 12,281.961 | 9,094.679 | 10,420.025 | 4,918.141 | 7,953.997 | 6,526.819 |
Short Term Debt
| 82,905.062 | 78,432.06 | 90,511.55 | 90,514.212 | 90,328.202 | 79,540.232 | 74,273.118 | 71,137.245 | 74,083.933 | 59,295.999 | 54,462.597 | 51,541.779 | 52,689.21 | 40,724.32 | 41,452.306 | 60,599.619 | 60,573.99 | 40,583.602 | 40,495.254 | 40,442.997 | 40,478.258 | 3,199.377 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 2,339.98 | 13,153.63 | 17,791.636 | 17,788.08 | 17,788.12 | 17,400.22 | 17,400.22 | 16,840.32 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 | 15,448 |
Tax Payables
| 5,829.155 | 8,688.675 | 5,023.429 | 3,288.046 | 3,072.693 | 4,143.303 | 5,010.202 | 13,186.614 | 9,510.529 | 9,137.448 | 12,475.124 | 6,537.798 | 3,410.533 | 2,017.065 | 1,213.788 | 2,800.511 | 4,263.766 | 5,085.129 | 613.312 | 3,314.034 | 3,827.543 | 9,520.7 | 13,179.609 | 5,075.574 | 6,611.164 | 2,919.987 | 1,027.564 | 2,273.552 | 6.407 | 6,327.127 | 11,302.068 | 5,982.975 | 10,284.612 | 10,543.458 | 3,094.407 | 3,822.741 | 2,158.785 | 3,896.708 | 13,590.834 | 2,003.985 | 399.901 | 1,239.457 | 1,017.648 | 2,874.305 | 6,691.457 | 18,135.872 | 15,334.428 | 10,210.575 | 6,383.373 | 5,682.516 | 7,640.263 | 4,620.803 | 7,082.202 | 6,838.284 | 4,952.915 | 8,431.62 | 11,925.452 | 9,114.181 | 6,736.776 | 8,117.466 | 5,478.574 | 2,369.57 | 3,662.91 |
Deferred Revenue
| 3,864.192 | 1,333.724 | 698.374 | 27,119.543 | 14,848.092 | 645.273 | 1,195.86 | 540.752 | 707.801 | 2,828.867 | 1,580.101 | 24,658.955 | 12,762.711 | 21,036.741 | 16,039.493 | 18,289.967 | 16,700.156 | 26,848.463 | 13,847.089 | 24,185.214 | 24,230.412 | 39,718.296 | 24,329.347 | 48,812.533 | 14,157.656 | 15,328.813 | 9,210.529 | 2,273.552 | 6.407 | 6,327.127 | 14,765.84 | 9,113.181 | 16,078.439 | 17,619.471 | 9,481.018 | 3,822.741 | 2,158.785 | 3,896.708 | 18,283.86 | 9,461.324 | 3,272.591 | 8,146.827 | 4,657.08 | 2,874.305 | 6,691.457 | 18,135.872 | 25,139.503 | 22,757.661 | 6,383.373 | 11,788.261 | 14,849.246 | 15,530.21 | 14,769.038 | 13,754.969 | 14,393.412 | 13,693.633 | 20,177.021 | 16,355.853 | 16,913.869 | 17,273.921 | 9,970.474 | 5,980.865 | 10,269.879 |
Other Current Liabilities
| 22,343.607 | 35,340.805 | 28,201.726 | -0.001 | 0.001 | 24,896.279 | 22,359.728 | 22,482.442 | 21,387.248 | 26,235.613 | 21,850.635 | -0 | -0.002 | -0 | 0.001 | 0.001 | -0 | -0 | -0 | 0.001 | -0 | -0.001 | 0.001 | 3,376.656 | 5,776.751 | 4,537.049 | 0 | 3,896.439 | 7,094.76 | 6,232.342 | 0 | 0.001 | 0.001 | 0.001 | -0 | 4,379.893 | 2,977.572 | 8,843.59 | 0.001 | 0.001 | -0.001 | -0.001 | 0.001 | 3,219.538 | 2,700.379 | 8,911.881 | 0 | 0.001 | 4,047.981 | 0.001 | 6,070.268 | 28.386 | 219.388 | 1.521 | 5.383 | 1.259 | 1,001.26 | 487.145 | 148.531 | 567.373 | 216.597 | 451.155 | 177.564 |
Total Current Liabilities
| 168,441.959 | 168,257.229 | 158,737.026 | 170,711.529 | 146,292.707 | 136,208.954 | 141,193.244 | 132,222.454 | 134,583.338 | 124,660.952 | 108,052.291 | 112,161.872 | 91,649.32 | 85,353.718 | 89,801.594 | 108,130.258 | 111,296.396 | 103,467.933 | 81,135.278 | 106,214.271 | 98,409.253 | 92,279.442 | 58,745.693 | 103,928.725 | 71,476.934 | 60,797.391 | 52,421.636 | 74,327.321 | 47,734.802 | 50,146.245 | 52,310.774 | 47,404.987 | 45,447.355 | 44,373.751 | 51,120.628 | 57,013.977 | 50,608.447 | 61,806.602 | 62,644.098 | 56,608.525 | 46,607.024 | 52,862.351 | 57,667.019 | 71,480.794 | 68,702.076 | 81,822.606 | 73,090.625 | 70,202.507 | 60,944.404 | 56,603.309 | 62,973.602 | 55,591.778 | 50,575.46 | 56,164.525 | 43,321.274 | 36,947.174 | 44,990.073 | 44,572.959 | 41,605.079 | 43,709.319 | 30,553.212 | 29,834.017 | 32,422.262 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 6,746.535 | 7,226.357 | 7,861.005 | 8,127.01 | 5,976.711 | 3,650.881 | 2,721.813 | 1,084.823 | 1,161.292 | 1,093.32 | 540.392 | 835.472 | 1,052.138 | 1,683.894 | 1,038.428 | 1,766.539 | 2,950.511 | 4,037.045 | 4,073.05 | 4,834.135 | 5,567.248 | 5,067.81 | 5,067.81 | 5,627.66 | 6,515.94 | 7,407.79 | 7,407.79 | 7,967.64 | 8,855.92 | 9,747.77 | 9,747.77 | 10,307.62 | 11,195.9 | 12,087.75 | 12,087.75 | 12,647.6 | 13,535.88 | 14,427.78 | 14,427.78 | 14,987.68 | 16,380 | 16,380 | 16,380 | 16,380 | 16,380 | 16,380 | 16,380 | 13,665 | 9,746 | 3,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -6,746.535 | -0 | 4,353.596 | 4,229.067 | 0 | 0 | 0 | 0 | 0 | 0 | 4,594.573 | 0 | 3,829.722 | 3,810.791 | 4,552.038 | 3,427.992 | 2,946.564 | 2,606.318 | 5,716.604 | 5,146.026 | 0 | 2,060.545 | 0 | 0 | 2,429.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,934.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,872.277 | 4,962.717 | 4,092.957 | 0 | 3,509.836 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 13,326.658 | 12,705.376 | 9,119.933 | 13,979.752 | 11,287.679 | 9,330.941 | 8,805.244 | 8,538.919 | 12,615.715 | 13,959.752 | 15,189.065 | 16,740.687 | 16,858.457 | 16,937.208 | 15,770.905 | 15,172.775 | 13,270.095 | 11,839.229 | 14,018.051 | 10,779.569 | 11,036.688 | 5,837.202 | 5,363.947 | 6,475.913 | 6,716.183 | 7,118.086 | 8,472.983 | 6,916.515 | 4,090.931 | 0 | 3,016.6 | 3,298.08 | 3,781.119 | 3,411.482 | 6,583.097 | 3,908.752 | 5,624.784 | 4,729.766 | 5,555.936 | 14,170.563 | 13,136.978 | 13,161.286 | 13,291.037 | 14,306.539 | 14,862.242 | 14,980.714 | 14,178.317 | 13,873.148 | 11,692.254 | 14,664.505 | 15,481.137 | 7,113.808 | 7,080.18 | 6,065.719 | 8,025.541 | 7,883.408 | 7,832.486 | 10,842.529 | 9,046.714 | 8,182.763 | 8,292.348 | 8,412.034 | 6,672.222 |
Other Non-Current Liabilities
| 11,229.622 | 10,436.97 | 3,485.028 | 0 | -0.001 | 3,832.333 | 3,706.672 | 4,185.179 | 3,804.068 | 3,529.399 | 3,586.644 | 0.001 | 4,200.387 | -0.001 | 0.001 | 0.001 | -0 | 0.001 | -0.001 | 0.001 | -0 | 2,491.899 | -0 | 3,157.304 | 2,807.941 | -0.001 | 2,046.971 | 2,594.074 | 2,261.49 | 1,920.943 | 1,583.26 | 4,177.342 | 3,786.041 | 3,396.737 | 3,020.125 | 3,754.557 | 3,528.733 | 3,227.091 | -0 | 3,699.281 | 3,355.353 | 3,021.893 | 2,721.044 | 4,670.036 | 4,284.117 | 3,842.343 | 0 | 16.28 | 0.001 | 3,794.406 | 1.28 | 3,327.173 | 4,905.019 | 2,640.03 | 3,570.249 | 685.749 | 1,645.059 | 8,397.974 | 7,075.665 | 2,594.042 | 4,386.32 | 3,306.314 | 3,104.579 |
Total Non-Current Liabilities
| 24,556.281 | 23,142.346 | 19,831.318 | 26,194.353 | 23,643.755 | 19,139.985 | 16,162.797 | 15,445.911 | 17,504.606 | 18,650.443 | 19,869.03 | 21,875.653 | 21,894.316 | 21,819.068 | 21,265.591 | 20,763.241 | 18,464.626 | 17,736.305 | 20,661.414 | 20,569.223 | 21,016.849 | 13,896.349 | 12,492.302 | 14,701.027 | 15,151.784 | 16,063.78 | 17,927.744 | 16,918.379 | 14,320.061 | 10,776.863 | 14,347.631 | 17,223.192 | 17,874.78 | 18,004.119 | 21,690.972 | 19,751.059 | 21,801.117 | 21,492.737 | 22,918.242 | 32,297.624 | 31,480.011 | 32,563.179 | 32,392.081 | 35,356.575 | 35,526.359 | 35,203.057 | 39,430.594 | 35,232.145 | 29,450.212 | 28,204.911 | 22,520.253 | 10,440.981 | 11,985.199 | 8,705.749 | 11,595.79 | 8,569.157 | 9,477.545 | 19,240.503 | 16,122.379 | 10,776.805 | 12,678.668 | 11,718.348 | 9,776.801 |
Total Liabilities
| 192,998.239 | 191,399.575 | 178,568.344 | 196,905.882 | 169,936.462 | 155,348.939 | 157,356.041 | 147,668.365 | 152,087.943 | 143,311.394 | 127,921.321 | 134,037.525 | 113,543.635 | 107,172.786 | 111,067.184 | 128,893.498 | 129,761.022 | 121,204.238 | 101,796.691 | 126,783.494 | 119,426.102 | 106,175.792 | 71,237.995 | 118,629.752 | 86,628.718 | 76,861.171 | 70,349.379 | 91,245.701 | 62,054.862 | 60,923.108 | 66,658.405 | 64,628.179 | 63,322.134 | 62,377.869 | 72,811.6 | 76,765.036 | 72,409.564 | 83,299.339 | 85,562.339 | 88,906.149 | 78,087.035 | 85,425.53 | 90,059.1 | 106,837.369 | 104,228.435 | 117,025.663 | 112,521.219 | 105,434.652 | 90,394.616 | 84,808.219 | 85,493.855 | 66,032.76 | 62,560.659 | 64,870.274 | 54,917.064 | 45,516.33 | 54,467.618 | 63,813.462 | 57,727.458 | 54,486.125 | 43,231.88 | 41,552.364 | 42,199.064 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 8,000 | 7,454.545 | 7,454.545 | 7,454.545 | 7,454.545 | 7,454.545 | 7,454.545 | 7,000 | 7,000 | 7,000 |
Retained Earnings
| 574,232.405 | 565,933.114 | 550,359.433 | 558,206.061 | 547,523.646 | 541,066.166 | 547,238.396 | 575,760.75 | 554,842.868 | 535,524.824 | 540,047.629 | 532,076.527 | 512,416.358 | 508,305.244 | 504,482.563 | 502,247.915 | 500,392.918 | 497,555.254 | 500,243.334 | 508,473.424 | 503,589.582 | 501,231.92 | 496,594.496 | 474,866.759 | 479,849.921 | 465,139.763 | 468,322.772 | 465,993.848 | 445,873.434 | 432,747.457 | 447,060.091 | 432,009.026 | 439,908.57 | 428,120.91 | 422,999.681 | 417,700.8 | 408,128.748 | 402,298.782 | 411,922.543 | 406,829.036 | 397,002.264 | 397,161.46 | 400,017.376 | 394,452.71 | 396,694.487 | 384,041.76 | 375,801.657 | 330,839.436 | 319,424.167 | 307,562.429 | 301,622.492 | 209,429.981 | 200,787.146 | 183,688.377 | 177,343.066 | 172,356.001 | 163,142.795 | 136,309.596 | 118,549.679 | 110,199.622 | 96,771.247 | 88,035.457 | 85,932.895 |
Accumulated Other Comprehensive Income/Loss
| 11,971.378 | 11,816.801 | 11,617.49 | 9,248.707 | 9,268.53 | 9,183.982 | 8,254.66 | 8,940.644 | 8,424.145 | 9,226.188 | 8,942.19 | 7,370.486 | 7,492.035 | 7,211.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.859 | 74.859 | 74.859 | -4,950.141 | -4,950.141 | -4,950.14 | -4,447.641 | -4,447.641 | -3,945.141 | -4,474.141 | -4,454.141 | -4,454.979 | -4,418.045 | -1,401.457 | 5,444.749 | 9,937.797 | 10,062.906 | 10,089.075 | 9,806.376 | 5,683.603 | 5,478.187 | 1,337.96 | 5,202.031 | 1,459.263 | 1,652.561 | 1,231.328 | 3,275.889 | 3,661.541 | 3,572.304 | 3,469.172 | 3,493.532 | 3,270.712 | 3,434.225 | 7,230.644 | 6,293.18 | 5,370.011 | 4,834.519 | 5,000.056 | 4,898.79 | 2,715.413 | 2,503.453 | 2,355.138 | 3,817.382 | 9,019.829 | 13,481.311 | 13,609.669 | 13,582.428 | 12,404.438 | 10,798.607 | 14,077.604 | 13,906.479 | 58,243.111 | 56,010.093 | 56,188.382 | 56,485.702 | 53,746.323 | 52,053.866 | 55,002.78 | 56,349.926 | 57,510.877 | 55,653.424 | 56,183.218 | 52,166.693 |
Total Shareholders Equity
| 594,278.642 | 585,824.775 | 570,051.782 | 570,504.627 | 559,842.035 | 553,300.008 | 559,045.415 | 588,253.753 | 567,321.872 | 548,276.871 | 552,535.678 | 542,992.035 | 523,490.349 | 522,115.755 | 517,927.312 | 520,185.713 | 518,455.825 | 515,644.329 | 518,049.71 | 522,157.027 | 517,067.769 | 510,569.88 | 509,796.527 | 484,326.022 | 489,502.482 | 474,371.091 | 479,598.661 | 477,655.389 | 457,445.738 | 444,216.629 | 458,553.623 | 443,279.738 | 451,342.795 | 443,351.554 | 437,292.861 | 431,070.811 | 420,963.267 | 415,298.838 | 424,821.333 | 417,544.449 | 407,505.717 | 407,516.598 | 411,834.758 | 411,472.539 | 418,175.798 | 405,651.429 | 397,384.085 | 351,243.874 | 338,222.774 | 329,640.033 | 323,528.971 | 275,673.092 | 264,797.239 | 247,876.759 | 241,283.313 | 233,556.869 | 222,651.206 | 198,766.921 | 182,354.15 | 175,165.044 | 159,424.671 | 151,218.675 | 145,099.588 |
Total Equity
| 595,330.357 | 586,670.527 | 570,051.839 | 570,504.679 | 559,842.081 | 553,300.053 | 559,045.457 | 588,253.798 | 567,321.911 | 548,276.903 | 552,535.707 | 542,993.118 | 523,564.953 | 522,196.394 | 518,005.72 | 520,264.028 | 518,531.741 | 515,718.995 | 518,131.278 | 522,238.663 | 517,145.592 | 510,569.902 | 509,796.546 | 484,326.034 | 489,502.493 | 474,371.114 | 479,598.682 | 477,655.403 | 457,445.748 | 444,216.641 | 458,553.635 | 443,279.748 | 451,342.806 | 443,351.564 | 437,292.871 | 431,070.821 | 420,963.276 | 415,298.847 | 424,821.342 | 417,544.455 | 407,505.723 | 407,516.598 | 411,834.758 | 411,472.539 | 418,175.798 | 405,651.429 | 397,384.085 | 351,243.874 | 338,222.774 | 329,640.033 | 323,528.971 | 275,673.092 | 264,797.239 | 247,876.759 | 241,283.313 | 233,556.869 | 222,651.206 | 198,766.921 | 182,354.15 | 175,165.044 | 159,424.671 | 151,218.675 | 145,099.588 |
Total Liabilities & Shareholders Equity
| 788,328.597 | 778,070.102 | 748,620.183 | 767,410.509 | 729,778.543 | 708,648.992 | 716,401.498 | 735,922.164 | 719,409.854 | 691,588.298 | 680,457.027 | 677,030.642 | 637,108.588 | 629,369.18 | 629,072.904 | 649,157.526 | 648,292.763 | 636,923.233 | 619,927.969 | 649,022.157 | 636,571.693 | 616,745.693 | 581,034.541 | 602,955.786 | 576,131.211 | 551,232.285 | 549,948.061 | 568,901.104 | 519,500.61 | 505,139.749 | 525,212.04 | 507,907.927 | 514,664.94 | 505,729.434 | 510,104.471 | 507,835.857 | 493,372.84 | 498,598.186 | 510,383.681 | 506,450.604 | 485,592.758 | 492,942.128 | 501,893.858 | 518,309.908 | 522,404.233 | 522,677.092 | 509,905.304 | 456,678.526 | 428,617.39 | 414,448.253 | 409,022.826 | 341,705.851 | 327,357.898 | 312,747.033 | 296,200.377 | 279,073.199 | 277,118.824 | 262,580.383 | 240,081.608 | 229,651.169 | 202,656.551 | 192,771.039 | 187,298.652 |