
SGC Energy Co.,Ltd.
KRX:005090.KS
23100 (KRW) • At close May 2, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q4 | 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 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
| 317,746.418 | 409,570.306 | 334,194.562 | 345,168.74 | 282,914.319 | 338,148.692 | 196,892.846 | 179,912.185 | 282,973.308 | 287,250.563 | 191,806.257 | 244,854.573 | 201,029.551 | 164,626.59 | 125,644.955 | 191,463.617 | 174,682.44 | 10,729.335 | 9,140.716 | 7,124.493 | 8,092.008 | 5,861.052 | 38,505.749 | 11,061.595 | 11,626.249 | 5,827.384 | 14,419.339 | 8,456.861 | 11,051.666 | 7,751.973 | 11,580.698 | 5,112.753 | 5,062.118 | 6,146.281 | 4,551.911 | 7,637.847 | 7,532.336 | 7,016.209 | 6,397.423 | 4,273.426 | 4,181.756 | 11,839.019 | 3,197.284 | 8,320.04 | 12,027.598 | 7,905.436 | 32,254.528 | 15,882.647 | 12,497.167 | 8,833.492 | 14,611.521 | 7,241.34 | 13,198.722 | 12,995.268 | 9,205.894 | 7,895.971 | 12,480.965 | 20,267.099 | 24,049.52 | 11,852.43 | 6,057.279 | 8,946.966 | 7,994.898 | 9,309.181 | 5,724.04 | 8,843.936 |
Short Term Investments
| 123,489.228 | 145,338.896 | 10,575 | 10,000.681 | 2,466.327 | 85,795.567 | 84,897.161 | 148,033.405 | 214,927.686 | 25,083.104 | 34,519.104 | 12,182.081 | 5,797.496 | 8,112.051 | 30,907.208 | 5,458.44 | 20,155.96 | 14,458.241 | 19,572.09 | 7,150 | 4,623.4 | 5,950 | 1,327.447 | 1,563.821 | 350 | 890.467 | 400 | 400 | 400 | 36.99 | 36.99 | 78.167 | 56.31 | 65.163 | 82.767 | 1,532.841 | 1,536.774 | 6,976.312 | 6,810.494 | 9,205.646 | 10,551.019 | 9,300.342 | 6,984.945 | 7,415.747 | 7,157.951 | 8,091.389 | 9,943.214 | 8,162.463 | 7,740.002 | 10,825.128 | 6,757.204 | 6,543.376 | 8,288.542 | 8,523.965 | 9,667.745 | 8,695.332 | 8,963.803 | 10,927.958 | 1,026.473 | 1,026.473 | 19.415 | 19.415 | 19.415 | 29.415 | 39.415 | 79.465 |
Cash and Short Term Investments
| 441,235.646 | 554,909.202 | 344,769.562 | 355,169.421 | 285,380.646 | 423,944.259 | 281,790.007 | 327,945.59 | 497,900.994 | 312,333.667 | 226,325.361 | 257,036.653 | 206,827.047 | 172,738.641 | 156,552.163 | 196,922.057 | 194,838.4 | 25,187.576 | 28,712.806 | 14,274.493 | 12,715.408 | 11,811.052 | 39,833.196 | 12,625.416 | 11,976.249 | 6,717.851 | 14,819.339 | 8,856.861 | 11,451.666 | 7,788.963 | 11,617.688 | 5,190.92 | 5,118.427 | 6,211.444 | 4,634.678 | 9,170.688 | 9,069.11 | 13,992.521 | 13,207.917 | 13,479.072 | 14,732.775 | 21,139.361 | 10,182.229 | 15,735.787 | 19,185.549 | 15,996.825 | 42,197.742 | 24,045.11 | 20,237.169 | 19,658.62 | 21,368.724 | 13,784.716 | 21,487.264 | 21,519.233 | 18,873.639 | 16,591.303 | 21,444.768 | 31,195.057 | 25,075.993 | 12,878.903 | 6,076.694 | 8,966.381 | 8,014.313 | 9,338.596 | 5,763.455 | 8,923.401 |
Net Receivables
| 548,150.553 | -875,088.171 | 677,530.327 | 529,746.278 | 672,918.687 | 681,593.14 | 808,326.767 | 592,321.753 | 484,432.117 | 438,054.851 | 399,168.428 | 399,071.274 | 410,837.311 | 300,495.673 | 309,778.71 | 389,505.209 | 358,679.781 | 49,207.811 | 42,006.187 | 62,597.051 | 50,805.783 | 48,286.317 | 79,783.303 | 66,607.782 | 69,469.718 | -36,073.727 | 80,141.394 | 77,832.81 | 83,550.13 | 87,269.181 | 78,172.611 | 70,841.251 | 62,022.51 | 64,367.865 | 68,035.472 | 68,675.757 | 70,269.837 | 68,604.26 | 69,711.562 | 64,877.158 | 65,822.794 | 85,535.522 | 74,826.462 | 73,728.951 | 71,839.431 | 71,701.241 | 73,004.046 | 62,882.372 | 68,081.665 | 64,883.123 | 67,399.807 | 71,695.805 | 70,519.442 | 61,572.203 | 0 | 67,938.982 | 51,867.669 | 62,777.761 | 57,874.975 | 60,619.544 | 65,357.113 | 55,400.308 | 48,294.09 | 57,236.887 | 54,595.611 | 50,010.526 |
Inventory
| 200,635.132 | 190,280.612 | 175,827.796 | 166,430.641 | 180,320.145 | 193,129.75 | 177,017.201 | 201,938.047 | 213,207.373 | 201,256.94 | 191,572.485 | 172,175.883 | 184,273.902 | 200,439.58 | 174,457.856 | 157,273.554 | 150,532.957 | 51,111.009 | 60,184.036 | 58,203.648 | 71,525.607 | 66,251.8 | 65,094.453 | 87,360.713 | 74,429.944 | 88,746.502 | 93,099.966 | 121,026.576 | 109,948.188 | 137,687.035 | 135,527.513 | 137,458.335 | 131,970.135 | 140,894.319 | 137,155.915 | 133,401.447 | 128,055.765 | 124,992.657 | 118,991.228 | 114,747.677 | 109,588.931 | 104,276.825 | 101,165.622 | 101,157.886 | 90,506.17 | 80,917.809 | 78,943.322 | 78,174.253 | 68,980.341 | 61,263.745 | 57,662.305 | 49,352.103 | 48,867.015 | 45,896.846 | 37,260.794 | 40,355.216 | 40,672.991 | 32,724.466 | 36,315.674 | 35,967.137 | 33,836.012 | 32,527.033 | 32,595.513 | 27,806.485 | 27,926.413 | 27,200.623 |
Other Current Assets
| 130,294.003 | 1,521,342.415 | 123,182.34 | 115,648.261 | 61,930.718 | 736,031.425 | 800,808.295 | 737,562.994 | 599,929.975 | 534,729.698 | 448,270.248 | 503,122.473 | 438,687.579 | 533,004.269 | 535,586.083 | 610,726.382 | 634,120.545 | 92,830.416 | 84,703.596 | 104,686.174 | 93,718.341 | 144,037.157 | 122,591.814 | 108,765.196 | 110,988.446 | 107,919.761 | 81,427.006 | 78,893.201 | 125,344.359 | 129,734.856 | 119,210.602 | 111,926.984 | 105,383.133 | 105,596.567 | 109,772.729 | 114,986.232 | 112,008.17 | 110,086.354 | 110,788.158 | 111,703.912 | 108,136.44 | 127,594.61 | 116,224.579 | 120,822.527 | 113,803.736 | 112,887.903 | 73,004.948 | 62,910.072 | 68,081.664 | 64,910.534 | 67,399.808 | 71,698.206 | 70,530.01 | 61,574.476 | 73,165.034 | 67,939.956 | 51,886.534 | 62,778.45 | 57,889.476 | 60,693.574 | 65,360.038 | 55,408.269 | 48,306.537 | 57,241.647 | 54,600.735 | 50,030.62 |
Total Current Assets
| 1,320,315.334 | 1,391,444.058 | 1,321,310.025 | 1,378,060.479 | 1,200,550.196 | 1,353,105.434 | 1,259,615.503 | 1,267,446.631 | 1,311,038.342 | 1,048,320.305 | 866,168.094 | 932,335.01 | 829,788.527 | 906,182.49 | 866,596.102 | 964,921.993 | 978,313.396 | 169,129 | 173,600.438 | 177,164.316 | 177,959.356 | 222,100.009 | 227,519.463 | 208,751.325 | 197,394.639 | 203,384.114 | 189,346.311 | 208,776.638 | 246,744.212 | 275,210.854 | 266,355.803 | 254,576.239 | 242,471.696 | 252,702.33 | 251,563.322 | 257,558.367 | 249,133.044 | 249,071.532 | 242,987.303 | 239,930.661 | 232,458.146 | 253,010.796 | 227,572.43 | 237,716.2 | 223,495.455 | 209,802.537 | 194,146.012 | 165,129.435 | 157,299.175 | 145,832.899 | 146,430.837 | 134,835.025 | 140,884.289 | 128,990.555 | 129,299.467 | 124,886.475 | 114,004.293 | 126,697.973 | 119,281.143 | 109,539.614 | 105,272.744 | 96,901.683 | 88,916.363 | 94,386.728 | 88,290.603 | 86,154.644 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,433,084.054 | 1,454,016.274 | 1,474,906.279 | 1,491,831.862 | 1,504,980.251 | 1,480,618.599 | 1,495,153.39 | 1,489,410.008 | 1,484,717.705 | 1,493,027.721 | 1,513,583.794 | 1,524,929.621 | 1,552,602.286 | 1,538,555.908 | 1,542,785.446 | 1,537,943.384 | 1,530,210.127 | 145,707.595 | 149,674.165 | 159,418.956 | 162,445.689 | 167,091.019 | 201,068.883 | 199,953.031 | 205,783.476 | 207,578.352 | 214,079.662 | 210,698.744 | 216,711.885 | 221,540.501 | 248,828.787 | 253,544.764 | 245,462.494 | 242,190.976 | 243,571.658 | 247,249.059 | 250,386.481 | 254,343.865 | 259,601.1 | 264,656.473 | 263,198.968 | 261,850.313 | 263,185.578 | 267,130.838 | 269,945.512 | 243,752.526 | 286,106.557 | 287,889.85 | 289,409.087 | 238,068.851 | 229,692.149 | 221,634.487 | 211,176.388 | 207,913.215 | 188,037.325 | 158,117.169 | 134,328.815 | 113,411.717 | 110,933.603 | 112,069.496 | 116,864.65 | 118,750.717 | 121,433.735 | 124,831.338 | 127,709.876 | 128,155.637 |
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 |
Intangible Assets
| 12,542.433 | 11,024.841 | 11,150.936 | 9,197.09 | 8,902.871 | 13,368.075 | 13,810.279 | 14,093.862 | 11,718.012 | 13,666.338 | 12,645.235 | 10,614.612 | 9,502.775 | 12,924.981 | 14,862.984 | 7,830.005 | 8,320.562 | 38.75 | 34.25 | 81.375 | 82.5 | 79.125 | 79.375 | 78.625 | 103.625 | 130.813 | 145.842 | 146.855 | 146.731 | 149.267 | 1,585.063 | 1,587.565 | 1,751.139 | 1,693.948 | 1,658.966 | 1,574.676 | 1,562.298 | 1,568.339 | 1,550.552 | 1,544.909 | 1,527.963 | 1,529.237 | 1,517.182 | 1,469.282 | 1,537.844 | 616.523 | 620.773 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 12,542.433 | 11,024.841 | 11,150.936 | 9,197.09 | 8,902.871 | 13,368.075 | 13,810.279 | 14,093.862 | 11,718.012 | 13,666.338 | 12,645.235 | 10,614.612 | 9,502.775 | 12,924.981 | 14,862.984 | 7,830.005 | 8,320.562 | 38.75 | 34.25 | 81.375 | 82.5 | 79.125 | 79.375 | 78.625 | 103.625 | 130.813 | 145.842 | 146.855 | 146.731 | 149.267 | 1,585.063 | 1,587.565 | 1,751.139 | 1,693.948 | 1,658.966 | 1,574.676 | 1,562.298 | 1,568.339 | 1,550.552 | 1,544.909 | 1,527.963 | 1,529.237 | 1,517.182 | 1,469.282 | 1,537.844 | 616.523 | 620.773 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 659.413 | 0 | 15,185.055 | 0 | 0 | 0 | 0 | 0 | 6,265.546 | 0 | 0 | 0 | 4,052.423 |
Long Term Investments
| -18,155.614 | -45,347.369 | 431,188.432 | 364,978.188 | 189,125.357 | -4,583.982 | -7,330.395 | -97,243.849 | -133,224.135 | 19,879.054 | 11,831.38 | 29,895.268 | 28,194.507 | 1,643.185 | 4,316.654 | 29,592.816 | 16,704.057 | 97,470.96 | 185,226.056 | 206,520.601 | 210,648.889 | 208,753.121 | 220,041.422 | 216,514.327 | 214,475.433 | 204,015.26 | 203,120.112 | 191,678.587 | 195,207.174 | 191,570.37 | 183,120.48 | 179,018.87 | 225,172.945 | 213,984.929 | 210,128.86 | 203,174.458 | 198,754.38 | 184,031.082 | 181,306.23 | 170,134.63 | 166,536.069 | 159,961.847 | 157,014.951 | 153,064.918 | 157,320.372 | 154,502.701 | 149,613.652 | 148,816.486 | 171,668.467 | 144,610.943 | 148,231.982 | 134,238.051 | 127,937.954 | 124,099.936 | 90,721.012 | 89,246.504 | 83,375.23 | 81,149.486 | 89,354.056 | 86,031.567 | 78,997.158 | 75,498.233 | 72,594.994 | 72,614.563 | 68,504.083 | 67,780.809 |
Tax Assets
| 59,609.297 | 48,034.093 | 46,350.919 | 46,002.012 | 45,952.762 | 34,545.124 | 35,847.288 | 33,383.874 | 34,329.591 | 43,058.777 | 29,734.885 | 29,087.222 | 39,130.582 | 2,951.589 | 2,622.703 | 5,413.755 | 4,392.072 | 159,271.992 | 164,521.144 | 146,531.425 | 144,716.075 | 146,168.898 | 141,738.6 | 141,961.728 | 141,371.987 | 141,641.335 | 175,076.77 | 171,565.416 | 138,936.999 | 138,778.2 | 139,206.945 | 0 | 0 | 0 | 139,964.054 | 141,646.55 | 141,350.861 | 146,562.43 | 0 | 149,120.962 | 0 | 146,488.704 | 0 | 0 | 114,352.105 | 0 | 0 | 88,109.646 | 10,629.236 | 0 | 9,679.07 | 9,473.4 | 0 | 0 | 116.466 | 313.698 | 246.961 | 170.513 | 100.22 | 156.452 | 237.843 | 287.828 | 273.491 | 289.671 | 292.245 | 556.049 |
Other Non-Current Assets
| 628,904.382 | 573,510.217 | 70,096.246 | 13,913.405 | 17,999.196 | 211,437.864 | 201,739.294 | 272,968.533 | 345,782.661 | 148,677.389 | 158,659.007 | 137,912.116 | 132,331.153 | 152,370.095 | 151,333.608 | 112,426.223 | 127,730.274 | 0 | 0 | -0 | -0.001 | -0 | -0 | -0.001 | 0 | 0.001 | 5,941.59 | 6,913.718 | 0 | 0.001 | 0.001 | 139,243.031 | 139,409.785 | 139,656.887 | -0.001 | -0.001 | -0 | -0.001 | 146,525.213 | 0.001 | 149,599.639 | -0.002 | 146,038.901 | 146,735.374 | -0 | 114,376.723 | 115,682.753 | 0.001 | -0 | 13,738.836 | 0 | 0.001 | 11,226.725 | 11,535.915 | 16,148.44 | 0.001 | 15,309.333 | 17,302.821 | 7,154.53 | 7,235.857 | 6,325.467 | 0.001 | 6,196.327 | 3,977.372 | 3,986.402 | 9.03 |
Total Non-Current Assets
| 2,115,984.553 | 2,041,238.056 | 2,033,692.81 | 1,925,922.557 | 1,766,960.438 | 1,735,385.681 | 1,739,219.856 | 1,712,612.428 | 1,743,323.834 | 1,718,309.279 | 1,726,454.301 | 1,732,438.839 | 1,761,761.303 | 1,708,445.758 | 1,715,921.396 | 1,693,206.181 | 1,687,357.092 | 402,489.297 | 499,455.616 | 512,552.357 | 517,893.153 | 522,092.163 | 562,928.28 | 558,507.71 | 561,734.521 | 553,365.761 | 598,363.976 | 581,003.32 | 551,002.789 | 552,038.339 | 572,741.276 | 573,394.23 | 611,796.363 | 597,526.74 | 595,323.537 | 593,644.742 | 592,054.02 | 586,505.715 | 588,983.095 | 585,456.975 | 580,862.639 | 569,830.099 | 567,756.612 | 568,400.412 | 543,155.833 | 513,248.473 | 552,023.735 | 525,475.396 | 472,366.203 | 397,078.043 | 388,262.615 | 366,005.352 | 351,000.48 | 344,208.479 | 295,023.243 | 262,862.427 | 233,260.339 | 212,034.537 | 207,542.409 | 205,493.372 | 202,425.118 | 200,802.325 | 200,498.547 | 201,712.944 | 200,492.606 | 200,553.948 |
Total Assets
| 3,436,299.887 | 3,432,682.114 | 3,355,002.835 | 3,303,983.036 | 2,967,510.634 | 3,088,491.115 | 2,998,835.359 | 2,980,059.06 | 3,054,362.176 | 2,766,629.584 | 2,592,622.395 | 2,664,773.849 | 2,591,549.831 | 2,614,628.248 | 2,582,517.498 | 2,658,128.174 | 2,665,670.488 | 571,618.298 | 673,056.054 | 689,716.673 | 695,852.509 | 744,192.172 | 790,447.742 | 767,259.036 | 759,129.159 | 756,749.875 | 787,710.287 | 789,779.958 | 797,747.001 | 827,249.193 | 839,097.079 | 827,970.469 | 854,268.059 | 850,229.071 | 846,886.859 | 851,203.109 | 841,187.064 | 835,577.247 | 831,970.398 | 825,387.635 | 813,320.785 | 822,840.896 | 795,329.043 | 806,116.612 | 766,651.288 | 723,051.01 | 746,169.747 | 690,604.831 | 629,665.378 | 542,910.942 | 534,693.452 | 500,840.379 | 491,884.769 | 473,199.034 | 424,322.71 | 387,748.901 | 347,264.632 | 338,732.51 | 326,823.552 | 315,032.985 | 307,697.862 | 297,704.008 | 289,414.91 | 296,099.672 | 288,783.209 | 286,708.592 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 477,620.79 | 503,480.225 | 280,686.328 | 336,987.996 | 361,368.236 | 583,296.351 | 589,986.051 | 535,090.664 | 596,369.178 | 398,310.721 | 313,289.724 | 347,293.63 | 302,387.627 | 257,343.089 | 291,040.488 | 376,794.744 | 376,926.467 | 13,969.192 | 11,724.936 | 15,962.069 | 16,268.866 | 26,230.28 | 27,182.36 | 33,670.925 | 18,991.772 | 19,705.289 | 22,174.909 | 24,347.116 | 26,112.019 | 23,057.346 | 27,049.523 | 24,832.545 | 22,424.899 | 24,460.098 | 25,375.378 | 26,958.093 | 24,631.525 | 28,335.44 | 28,313.398 | 22,638.992 | 22,989.368 | 26,513.469 | 24,809.744 | 24,297.622 | 23,359.558 | 23,198.894 | 28,129.094 | 25,117.01 | 28,415.333 | 22,182.554 | 27,015.191 | 32,100.324 | 33,046.875 | 23,581.551 | 28,110.306 | 28,137.447 | 24,358.753 | 20,693.26 | 22,693.011 | 18,159.283 | 22,571.164 | 18,284.969 | 14,448.001 | 16,590.633 | 19,634.739 | 15,338.932 |
Short Term Debt
| 1,034,749.493 | 1,072,758.681 | 972,118.508 | 1,001,776.469 | 1,012,978.988 | 1,029,176.599 | 936,949.103 | 875,704.348 | 867,837.259 | 719,520.811 | 656,555.986 | 637,124.241 | 622,630.055 | 670,582.51 | 672,425.637 | 780,408.944 | 814,853.588 | 239,035.474 | 249,486.819 | 275,488.81 | 276,271.153 | 325,053.508 | 365,964.805 | 367,043.222 | 371,746.085 | 340,837.794 | 328,393.989 | 243,648.37 | 268,446.8 | 306,516.221 | 320,006.438 | 305,607.178 | 321,197.936 | 253,670.491 | 238,571.544 | 270,585.515 | 245,155.496 | 267,803.567 | 247,214.734 | 210,411.496 | 195,158.086 | 263,316.866 | 214,936.991 | 219,442.294 | 180,778.167 | 110,032.901 | 138,407.19 | 173,230.675 | 190,585.66 | 108,216.918 | 79,881.962 | 59,556.468 | 41,356.569 | 50,828.499 | 68,788.233 | 88,390.725 | 93,269.875 | 99,078.076 | 77,884.486 | 77,684.6 | 50,715.444 | 72,063.259 | 59,834.689 | 54,024.76 | 26,862.697 | 28,702.066 |
Tax Payables
| 21,736.236 | 29,738.18 | 27,183.381 | 24,629.104 | 17,041.091 | 16,201.542 | 9,986.833 | 13,285.291 | 29,745.549 | 17,084.895 | 12,351.339 | 45,263.996 | 60,103.516 | 12,865.691 | 10,131.058 | 6,028.761 | 8,010.834 | 236.869 | 77.911 | 59.204 | 243.76 | 142.731 | 26.161 | 44.63 | 1.366 | 0.077 | 0 | 25.039 | 1,892.03 | 6,707.914 | 6,721.38 | 5,947.404 | 0 | 0 | 0 | 0 | 203.033 | 264.649 | 75.18 | 0.1 | 34.852 | 8.084 | 0 | 4.498 | 103.883 | 388.774 | 102.696 | 51.939 | 35.061 | 506.096 | 224.432 | 426.249 | 829.702 | 1,404.595 | 1,034.135 | 1,131.788 | 2,027.447 | 2,251.51 | 1,745.306 | 1,399.875 | 756.385 | 724.923 | 999.273 | 1,379.531 | 766.285 | 564.447 |
Deferred Revenue
| 0 | 0 | 239,378.082 | 212,821.713 | 124,996.696 | 134,596.722 | 135,850.963 | 177,962.796 | 197,172.502 | 136,697.178 | 74,253.866 | 69,221.429 | 189,959.695 | 192,302.268 | 186,717.679 | 199,581.177 | 193,360.127 | 17,657.901 | 51,227.195 | 51,921.391 | 55,301.046 | 45,633.968 | 39,959.076 | 27,521.155 | 25,299.769 | 22,965.432 | 30,681.897 | 28,521.166 | 28,905.083 | 29,513.793 | 33,548.641 | 33,765.267 | 25,719.03 | 28,897.925 | 29,668.852 | 33,135.098 | 34,107.314 | 25,201.1 | 26,249.813 | 30,386.423 | 30,895.099 | 27,581.1 | 29,215.25 | 30,110.112 | 30,228.831 | 28,017.282 | 53,795.854 | 30,857.699 | 31,446.204 | 30,995.42 | 32,139.219 | 26,938.71 | 829.702 | 32,612.201 | 51,861.663 | 42,670.184 | 28,904.386 | 28,268.94 | 23,662.133 | 24,534.263 | 22,970.347 | 724.923 | 23,670.409 | 23,342.957 | 22,078.641 | 26,376.322 |
Other Current Liabilities
| 99,640.432 | 92,398.862 | 102,995.328 | 345,810.082 | 239,013.785 | 119,235.628 | 126,679.68 | 146,779.803 | 129,241.77 | 108,943.433 | 120,579.731 | 127,354.571 | 130,645.594 | 179,826.097 | 176,977.728 | 194,008.152 | 185,827.346 | 56,005.878 | 52,598.456 | 53,251.506 | 56,674.595 | 46,387.051 | 40,966.973 | 28,324.175 | 26,292.689 | 23,640.941 | 745.137 | 29,454.238 | 27,711.439 | 26,462.789 | 30,410.569 | 31,232.998 | 563.651 | 566.835 | 513.292 | 33,488.736 | 34,439.74 | 25,433.197 | 26,598.948 | 30,728.576 | 31,294.639 | 28,014.5 | 29,673.134 | 30,503.97 | 30,612.084 | 28,078.977 | 54,109.43 | 31,121.388 | 31,837.3 | 30,583.022 | 32,011.268 | 26,512.462 | 27,467.902 | 31,207.607 | 50,839.528 | 41,549.849 | 26,888.392 | 26,017.429 | 21,916.826 | 23,134.387 | 22,218.087 | 20,552.878 | 22,671.892 | 21,964.319 | 21,313.199 | 25,812.611 |
Total Current Liabilities
| 1,633,746.952 | 1,698,375.948 | 1,622,361.628 | 1,709,203.651 | 1,630,402.099 | 1,747,910.12 | 1,663,601.667 | 1,570,860.106 | 1,623,193.757 | 1,243,859.86 | 1,102,776.78 | 1,157,036.438 | 1,115,766.791 | 1,120,617.386 | 1,150,574.911 | 1,357,240.601 | 1,385,618.235 | 309,247.413 | 313,888.121 | 344,761.589 | 349,458.374 | 397,813.571 | 434,140.299 | 429,082.952 | 417,031.912 | 384,184.101 | 381,995.932 | 297,474.763 | 324,162.289 | 362,744.27 | 384,187.91 | 367,620.125 | 369,905.516 | 307,595.349 | 294,129.066 | 331,032.344 | 304,429.793 | 321,836.853 | 302,202.26 | 263,779.164 | 249,476.945 | 317,852.919 | 269,419.869 | 274,248.384 | 234,853.693 | 161,699.546 | 220,748.41 | 229,521.012 | 250,873.355 | 161,488.59 | 139,132.853 | 118,595.503 | 102,701.048 | 107,022.252 | 148,772.202 | 159,209.809 | 146,544.467 | 148,040.275 | 124,239.629 | 120,378.145 | 96,261.08 | 111,626.029 | 97,953.855 | 93,959.243 | 68,576.92 | 70,418.056 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 879,603.907 | 782,324.688 | 789,732.505 | 680,184.793 | 432,896.444 | 424,966.986 | 457,654.063 | 520,671.458 | 528,294.064 | 655,094.322 | 659,204.38 | 688,421.907 | 692,499.324 | 756,123.315 | 710,205.56 | 588,867.547 | 566,845.63 | 15,632.105 | 17,727.449 | 13,396.723 | 15,306.009 | 15,051.845 | 15,065.904 | 94.179 | 478.682 | 26,403.617 | 49,806.675 | 142,748.622 | 129,279.878 | 97,043.923 | 97,440.529 | 101,373.143 | 126,853.093 | 189,828.461 | 200,554.805 | 173,427.502 | 194,150.832 | 172,806.585 | 197,322.803 | 250,162.706 | 253,518.188 | 200,368.998 | 232,475.186 | 244,581.724 | 247,139.933 | 276,830.471 | 238,554.913 | 181,549.168 | 120,306.641 | 143,954.397 | 157,685.847 | 150,666.301 | 161,656.063 | 145,345.534 | 83,000.011 | 43,796.422 | 24,279.75 | 16,487.619 | 35,723.162 | 37,037.431 | 62,493.001 | 43,607.648 | 54,722.032 | 63,950.013 | 90,063.615 | 91,176.961 |
Deferred Revenue Non-Current
| 6,500 | 7,305.556 | 8,111.111 | 8,666.667 | 9,222.222 | 10,562.315 | 11,117.87 | 8,888.889 | 9,444.444 | 10,000 | 10,555.556 | 11,111.111 | 11,666.667 | 12,222.222 | 12,777.778 | 13,333.333 | 13,888.889 | 10,515.625 | 9,073.14 | 8,517.133 | 7,795.228 | 8,520.698 | 13,513.226 | 13,310.91 | 12,471.802 | 13,131.423 | 12,824.34 | 0 | 3,146.836 | 0 | 0 | 5,967.659 | 5,591.933 | 0 | 0 | 5,010.18 | 4,169.267 | 0 | 0 | 0 | 5,119.336 | 0 | 0 | 0 | 3,038.008 | 3,210.16 | 0 | 2,511.504 | 1,984.282 | 0 | 0 | 3,565.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,663.824 | 0 | 0 | 0 | 2,603.839 |
Deferred Tax Liabilities Non-Current
| 6,190.318 | 5,763.286 | 5,936.781 | 6,913.297 | 4,627.599 | 6,348.859 | 6,707.701 | 6,295.539 | 6,340.603 | 5,668.234 | 0 | 0 | 32,200.332 | 37,682.756 | 36,166.846 | 34,971.884 | 31,240.413 | 1,357.445 | 12,058.695 | 11,274.737 | 10,460.712 | 9,356.742 | 10,767.514 | 10,710.209 | 11,454.922 | 14,025.139 | 16,869.876 | 18,975.759 | 17,836.593 | 19,885.855 | 19,098.022 | 18,513.302 | 22,015.913 | 20,922.045 | 20,735.318 | 20,372.57 | 20,008.564 | 20,472.308 | 19,984.873 | 18,798.696 | 18,331.651 | 17,823.224 | 17,072.1 | 16,627.014 | 17,257.203 | 16,762.572 | 17,297.593 | 16,905.889 | 16,473.96 | 13,695.73 | 13,863.802 | 12,767.936 | 12,502.891 | 11,529.648 | 3,303.965 | 4,829.512 | 3,675.991 | 3,780.173 | 3,241.061 | 4,457.741 | 2,349.71 | 1,897.669 | 1,715.366 | 1,771.486 | 1,503.149 | 1,736.965 |
Other Non-Current Liabilities
| 22,023.173 | 20,393.135 | 21,231.942 | 21,612.088 | 21,566.077 | 17,125.731 | 16,926.918 | 20,086.304 | 20,602.071 | 43,227.645 | 41,303.743 | 38,573.122 | 32,200.332 | 0.001 | 0.001 | 34,971.883 | 13,888.891 | 264.835 | 12,314.732 | 247.237 | 10,699.15 | 225.116 | 11,060.552 | 10,992.719 | 271.979 | 13,131.423 | 29,694.215 | 22,880.31 | 20,983.428 | 26,580.855 | 25,712.517 | 18,513.303 | 22,015.913 | 27,505.986 | 27,090.25 | 5,010.18 | 20,008.564 | 6,747.501 | 5,780.926 | 24,165.973 | 0 | 22,771.608 | 20,851.778 | 19,781.774 | 20,295.211 | 19,972.731 | 20,283.013 | 2,511.504 | 1,984.282 | 4,233.227 | 3,767.436 | 0.001 | 3,189.486 | 3,447.577 | 3,255.073 | 2,736.674 | 2,442.314 | 3,965.026 | 3,638.666 | 3,197.964 | 2,891.206 | 2,663.823 | 2,207.139 | 3,374.663 | 2,906.749 | 2,603.838 |
Total Non-Current Liabilities
| 914,317.398 | 815,786.665 | 825,012.338 | 717,376.844 | 468,312.341 | 459,003.891 | 492,406.552 | 555,942.19 | 564,681.181 | 713,990.201 | 711,063.679 | 738,106.141 | 736,366.323 | 806,028.294 | 759,150.184 | 637,172.763 | 611,974.934 | 27,770.01 | 39,115.32 | 33,435.83 | 33,800.387 | 33,154.401 | 39,639.682 | 24,397.808 | 24,677.386 | 53,560.178 | 79,500.89 | 165,628.932 | 150,263.306 | 123,624.778 | 123,153.046 | 125,854.105 | 154,460.94 | 217,334.447 | 227,645.055 | 198,810.251 | 218,328.663 | 200,026.395 | 223,088.602 | 274,328.679 | 276,969.175 | 223,140.606 | 253,326.964 | 264,363.498 | 267,435.144 | 296,803.202 | 258,837.926 | 200,966.56 | 138,764.883 | 161,883.354 | 175,317.085 | 167,000.232 | 177,348.44 | 160,322.759 | 89,559.049 | 51,362.608 | 30,398.055 | 24,232.818 | 42,602.889 | 44,693.136 | 67,733.917 | 48,169.14 | 58,644.537 | 69,096.162 | 94,473.513 | 95,517.764 |
Total Liabilities
| 2,548,064.35 | 2,514,162.614 | 2,447,373.966 | 2,426,580.495 | 2,098,714.44 | 2,206,914.011 | 2,156,008.219 | 2,126,802.296 | 2,187,874.938 | 1,957,850.061 | 1,813,840.458 | 1,895,142.579 | 1,852,133.114 | 1,926,645.68 | 1,909,725.095 | 1,994,413.364 | 1,997,593.17 | 337,017.423 | 353,003.441 | 378,197.419 | 383,258.761 | 430,967.972 | 473,779.981 | 453,480.76 | 441,709.298 | 437,744.28 | 461,496.822 | 463,103.695 | 474,425.594 | 486,369.048 | 507,340.956 | 493,474.23 | 524,366.456 | 524,929.796 | 521,774.121 | 529,842.596 | 522,758.457 | 521,863.247 | 525,290.862 | 538,107.843 | 526,446.12 | 540,993.525 | 522,746.833 | 538,611.882 | 502,288.836 | 458,502.748 | 479,586.336 | 430,487.573 | 389,638.238 | 323,371.944 | 314,449.938 | 285,595.735 | 280,049.489 | 267,345.011 | 238,331.251 | 210,572.417 | 176,942.522 | 172,273.093 | 166,842.518 | 165,071.281 | 163,994.998 | 159,795.17 | 156,598.392 | 163,055.406 | 163,050.434 | 165,935.821 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 7,245.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400.722 | 0 | 86,836.198 | 4,797.663 | 4,398.504 | 4,614.19 | 4,570.756 | 0 | 6,285.092 | 3,386.633 | 1,833.659 | 1,389.813 | 260.813 | 1,505.754 | 812.441 | 1,016.985 | 4,361.994 | 1,551.481 | 1,429.29 | 1,070.566 | 17.788 | 943.415 | 1,074.737 | 1,396.715 | 2,420.782 | 1,226.155 | 1,580.367 | 1,874.071 | 2,816.304 | 1,765.13 | 1,841.042 | 292.082 | 1,213.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 73,385.02 | 0 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 73,385.02 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 | 24,272.09 |
Retained Earnings
| 270,806.642 | 0 | 254,631.06 | 221,230.808 | 226,141.624 | 230,653.745 | 196,671.401 | 208,832.869 | 224,592.215 | 167,631.115 | 144,898.594 | 145,309.363 | 130,542.415 | 93,332.723 | 83,161.606 | 79,375.321 | 87,237.135 | 232,523.76 | 236,310.701 | 227,322.105 | 229,397.539 | 230,181.027 | 194,622.694 | 229,085.773 | 231,830.418 | 236,794.598 | 243,763.247 | 252,665.737 | 250,555.821 | 268,280.793 | 260,626.293 | 263,634.879 | 257,749.02 | 253,587.069 | 252,111.904 | 246,114.605 | 243,121.564 | 242,586.057 | 235,432.391 | 226,298.209 | 224,631.726 | 218,435.048 | 208,925.715 | 205,224.507 | 206,388.91 | 202,256 | 202,649.772 | 198,402.774 | 204,543.182 | 193,396.505 | 192,730.236 | 178,380.692 | 173,640.139 | 168,192.718 | 105,514.423 | 97,381.766 | 90,340.303 | 85,511.929 | 78,940.912 | 68,783.873 | 60,833.584 | 55,058.712 | 50,118.612 | 49,455.864 | 44,821.93 | 40,352.307 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -4,068.952 | -4,064.484 | -6,714.546 | -7,245.757 | 6,527.693 | 6,808.329 | 4,113.756 | 4,155.58 | 4,315.052 | 3,942.72 | 1,703.704 | 2,082.013 | 1,835.422 | -400.722 | 264.568 | -86,836.198 | -4,797.663 | -4,398.504 | -4,614.19 | -4,570.756 | 31,345.896 | -6,285.092 | -3,386.633 | -1,833.659 | -1,389.813 | -260.813 | -1,505.754 | -812.441 | -1,016.985 | -4,361.994 | -1,551.481 | -1,429.29 | -1,070.566 | -17.788 | -943.415 | -1,074.737 | -1,396.715 | -2,420.782 | -1,226.155 | -1,580.367 | -1,874.071 | -2,816.304 | -1,765.13 | -1,841.042 | -292.082 | -1,213.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 413,418.457 | 767,511.88 | 426,461.378 | 435,854.482 | 433,358.129 | 414,795.446 | 414,795.446 | 396,412.551 | 396,080.493 | 396,360.203 | 396,281.789 | 395,889.535 | 398,040.785 | 396,223.739 | 399,572.869 | 405,947.912 | 406,324.224 | -148,778.791 | 20,095.943 | 10,832.299 | 19,832.116 | 19,875.55 | 20,097.202 | 7,763.392 | 22,851.122 | 21,619.755 | 43,343.85 | 17,653.711 | 16,669.583 | 16,645.375 | 18,175.337 | 16,175.142 | 15,072.376 | 16,491.09 | 17,920.379 | 17,884.803 | 16,033.548 | 18,796.468 | 18,796.469 | 12,061.295 | 11,069.831 | 11,069.831 | 11,069.831 | 12,595.333 | 11,301.85 | 13,494.215 | 13,006.422 | 14,564.485 | 11,211.869 | 1,870.404 | 3,241.187 | 12,591.862 | 13,923.052 | 13,389.216 | 56,204.946 | 55,522.628 | 55,709.717 | 56,675.398 | 56,768.032 | 56,905.741 | 58,597.191 | 58,578.036 | 58,425.816 | 59,316.313 | 56,638.756 | 56,148.375 |
Total Shareholders Equity
| 757,610.119 | 767,511.88 | 750,408.506 | 717,012.359 | 719,276.759 | 704,694.988 | 670,443.479 | 678,545.302 | 694,057.727 | 637,138.451 | 614,565.402 | 614,583.918 | 599,774.752 | 562,941.483 | 555,761.45 | 558,307.531 | 566,946.379 | 194,853.258 | 280,678.735 | 272,089.298 | 273,501.746 | 274,328.667 | 278,052.714 | 275,056.044 | 278,953.63 | 280,852.784 | 288,265.278 | 294,852.351 | 291,497.494 | 309,198.258 | 302,056.735 | 304,082.111 | 298,644.966 | 294,350.249 | 293,233.807 | 288,289.286 | 284,370.617 | 284,579.878 | 277,104.235 | 260,210.812 | 258,747.492 | 252,196.602 | 242,393.565 | 239,275.626 | 240,197.72 | 238,181.263 | 240,220.366 | 237,239.349 | 240,027.14 | 219,538.999 | 220,243.513 | 215,244.644 | 211,835.281 | 205,854.024 | 185,991.459 | 177,176.484 | 170,322.11 | 166,459.417 | 159,981.034 | 149,961.704 | 143,702.865 | 137,908.838 | 132,816.518 | 133,044.267 | 125,732.776 | 120,772.772 |
Total Equity
| 888,235.537 | 918,519.5 | 907,628.869 | 877,402.541 | 868,796.194 | 881,577.105 | 842,827.141 | 853,256.764 | 866,487.239 | 808,779.523 | 778,781.937 | 769,631.269 | 739,416.716 | 687,982.568 | 672,792.403 | 663,714.81 | 668,077.318 | 234,600.875 | 320,052.612 | 311,519.254 | 312,593.748 | 313,224.201 | 316,667.761 | 313,778.276 | 317,419.861 | 319,005.595 | 326,213.464 | 326,676.264 | 323,321.407 | 340,880.145 | 331,756.123 | 334,496.239 | 329,901.603 | 325,299.275 | 325,112.738 | 321,360.513 | 318,428.608 | 313,714 | 306,679.536 | 287,279.792 | 286,874.665 | 281,847.371 | 272,582.21 | 267,504.729 | 264,362.452 | 264,548.262 | 266,583.411 | 260,117.258 | 240,027.14 | 219,538.999 | 220,243.513 | 215,244.644 | 211,835.281 | 205,854.024 | 185,991.459 | 177,176.484 | 170,322.11 | 166,459.417 | 159,981.034 | 149,961.704 | 143,702.865 | 137,908.838 | 132,816.518 | 133,044.267 | 125,732.776 | 120,772.772 |
Total Liabilities & Shareholders Equity
| 3,305,674.469 | 3,432,682.114 | 3,355,002.835 | 3,303,983.036 | 2,967,510.634 | 2,911,608.999 | 2,998,835.36 | 2,980,059.06 | 3,054,362.176 | 2,766,629.584 | 2,592,622.395 | 2,664,773.849 | 2,591,549.831 | 2,614,628.248 | 2,582,517.498 | 2,658,128.174 | 2,665,670.488 | 571,618.298 | 673,056.054 | 689,716.673 | 695,852.509 | 744,192.172 | 790,447.742 | 767,259.036 | 759,129.159 | 756,749.875 | 787,710.286 | 789,779.959 | 797,747.001 | 827,249.193 | 839,097.079 | 827,970.469 | 854,268.059 | 850,229.071 | 846,886.859 | 851,203.109 | 841,187.064 | 835,577.247 | 831,970.398 | 825,387.635 | 813,320.785 | 822,840.896 | 795,329.043 | 806,116.611 | 766,651.288 | 723,051.01 | 746,169.747 | 690,604.831 | 629,665.378 | 542,910.943 | 534,693.451 | 500,840.379 | 491,884.769 | 473,199.035 | 424,322.71 | 387,748.901 | 347,264.632 | 338,732.51 | 326,823.552 | 315,032.985 | 307,697.862 | 297,704.008 | 289,414.91 | 296,099.672 | 288,783.209 | 286,708.592 |