Monami Co., Ltd.
KRX:005360.KS
2310 (KRW) • At close October 18, 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
| 6,186.515 | 9,133.373 | 9,363.543 | 8,699.299 | 9,318.193 | 11,154.815 | 8,566.292 | 4,197.599 | 11,304.758 | 15,108.394 | 11,646.247 | 17,075.115 | 7,911.611 | 7,738.233 | 7,576.704 | 6,632.81 | 6,602.294 | 11,122.865 | 5,768.95 | 6,152.692 | 3,422.811 | 7,060.368 | 5,308.577 | 5,840.274 | 7,027.801 | 7,480.508 | 5,860.507 | 4,208.946 | 7,262.293 | 9,263.826 | 4,657.338 | 3,523.112 | 6,143.398 | 5,820.042 | 4,623.354 | 4,033.067 | 4,210.905 | 4,752.479 | 3,048.701 | 3,044.607 | 6,786.868 | 6,487.388 | 4,367.836 | 3,249.612 | 4,450.093 | 6,418.8 | 3,456.775 | 1,716.68 | 1,752.599 | 962.693 | 904.631 | 761.665 | 1,665.112 | 1,013.955 | 1,680.402 | 2,218.051 | 3,964.01 | 581.082 | 860.798 | 1,808.663 | 2,729.685 | 1,236.261 | 5,411.28 |
Short Term Investments
| 21,936.289 | 22,584.979 | 21,117.753 | 38,751.337 | 39,054.866 | 38,119.143 | 38,086.946 | 36,162.106 | 37,047.541 | 37,198.015 | 45,556.559 | 38,563.658 | 22,742.25 | 25,234.707 | 17,117.169 | 16,000.527 | 16,437.848 | 16,377.379 | 16,325.387 | 16,526.907 | 16,948.689 | 16,588.419 | 16,421.155 | 16,008.109 | 15,733.13 | 15,917.809 | 15,178.411 | 15,011.642 | 15,160.215 | 14,751.51 | 14,153.047 | 13,749.953 | 12,820.783 | 13,657.49 | 13,574.776 | 13,301.096 | 14,096.386 | 17,076.864 | 16,840.34 | 18,337.441 | 19,916.02 | 17,944.215 | 17,341.502 | 18,299.992 | 19,204.91 | 20,259.973 | 20,684.973 | 10,650.42 | 16,824.258 | 15,550.285 | 12,874.182 | 6,703.319 | 8,588.561 | 8,597.57 | 7,970.884 | 8,343.472 | 7,421.595 | 5,743.847 | 5,277.739 | 4,847.063 | 7,227.82 | 6,622.374 | 7,658.85 |
Cash and Short Term Investments
| 28,122.803 | 31,718.352 | 30,481.296 | 47,450.636 | 48,373.059 | 49,273.958 | 46,653.238 | 40,359.705 | 48,352.299 | 52,306.409 | 57,202.806 | 55,638.773 | 30,653.861 | 32,972.94 | 24,693.873 | 22,633.337 | 23,040.142 | 27,500.244 | 22,094.337 | 22,679.599 | 20,371.5 | 23,648.787 | 21,729.732 | 21,848.383 | 22,760.931 | 23,398.317 | 21,038.918 | 19,220.588 | 22,422.508 | 24,015.336 | 18,810.385 | 17,273.065 | 18,964.181 | 19,477.532 | 18,198.13 | 17,334.163 | 18,307.291 | 21,829.343 | 19,889.041 | 21,382.048 | 26,702.888 | 24,431.603 | 21,709.338 | 21,549.604 | 23,655.003 | 26,678.773 | 24,141.748 | 12,367.1 | 18,576.857 | 16,512.978 | 13,778.813 | 7,464.984 | 10,253.673 | 9,611.525 | 9,651.286 | 10,561.523 | 11,385.605 | 6,324.929 | 6,138.537 | 6,655.726 | 9,957.505 | 7,858.635 | 13,070.13 |
Net Receivables
| 17,396.613 | 21,229.525 | 18,879.568 | 25,426.708 | 25,978.223 | 25,506.552 | 27,124.248 | 23,250.074 | 20,981.226 | 27,365.622 | 20,300.715 | 23,282.863 | 82,093.689 | 22,008.816 | 17,863.013 | 21,419.76 | 19,382.425 | 21,950.644 | 25,409.401 | 18,359.651 | 22,054.943 | 23,318.872 | 23,046.183 | 22,035.049 | 21,194.115 | 29,724.371 | 23,548.475 | 0 | 0 | 0 | 26,488.63 | 23,702.612 | 23,362.89 | 26,725.597 | 25,152.756 | 23,958.938 | 26,162.104 | 27,102.845 | 26,825.428 | 25,904.543 | 27,484.425 | 31,778.315 | 28,823.411 | 31,799.959 | 33,370.057 | 43,886.466 | 45,246.271 | 42,779.518 | 36,020.291 | 36,966.4 | 41,968.43 | 29,162.704 | 28,327.582 | 0 | 24,820.201 | 27,535.438 | 35,061.775 | 33,161.978 | 29,088.283 | 32,748.113 | 26,881.188 | 24,738.769 | 30,372.142 |
Inventory
| 47,516.181 | 44,316.84 | 43,782.41 | 47,215.438 | 50,581.934 | 45,338.971 | 45,256.073 | 46,010.968 | 41,589.981 | 33,543.722 | 34,446.529 | 33,553.983 | 32,922.338 | 32,000.254 | 31,397.391 | 34,610.728 | 35,761.465 | 34,469.799 | 33,770.366 | 37,648.49 | 37,275.105 | 34,979.277 | 32,949.913 | 30,851.988 | 28,733.255 | 27,226.431 | 29,786.706 | 34,156.193 | 33,058.509 | 30,786.147 | 33,269.517 | 33,641.216 | 32,834.31 | 30,999.529 | 31,118.591 | 35,183.403 | 31,921.746 | 29,070.388 | 31,369.219 | 30,363.899 | 30,870.165 | 27,177.334 | 29,029.391 | 32,584.236 | 32,308.559 | 32,639.096 | 41,469.572 | 28,051.038 | 32,957.037 | 31,150.449 | 27,023.333 | 26,446.198 | 25,882.839 | 27,302.719 | 26,288.646 | 26,442.892 | 23,417.98 | 28,181.442 | 30,223.489 | 25,138.293 | 25,091.02 | 21,116.364 | 18,096.438 |
Other Current Assets
| 2,399.366 | 2,587.07 | 1,852.245 | 201.51 | 209.781 | 3,333.196 | 237.621 | 253.52 | 272.247 | 307.985 | 311.398 | 326.332 | 335.598 | 345.897 | 342.089 | 0.001 | -0 | 0 | 0 | 459.699 | -0 | 0.001 | -0 | 128.48 | 133.223 | 162.776 | -0.001 | 24,097.298 | 18,947.104 | 23,238.903 | 0.001 | 166.428 | 177.618 | 137.177 | 119.34 | 137.264 | 129.506 | 152.178 | 149.495 | 167.178 | 216.266 | 145.657 | 189.322 | 148.778 | 104.478 | 2,856.899 | 105.435 | -0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 63.874 | 30,250.365 | -0.002 | 122.268 | -0.001 | -0.002 | 258.728 | 0.002 | -0.001 | 2,071.795 | 1,605.213 |
Total Current Assets
| 95,434.964 | 99,851.787 | 94,995.519 | 120,294.292 | 125,142.996 | 123,452.676 | 119,271.18 | 109,874.267 | 111,195.753 | 113,523.737 | 112,261.449 | 112,801.951 | 146,005.487 | 87,327.907 | 74,296.366 | 78,663.826 | 78,184.031 | 83,920.687 | 81,274.104 | 79,147.439 | 79,701.547 | 81,946.937 | 77,725.827 | 74,863.9 | 72,821.524 | 80,511.895 | 74,374.098 | 77,474.079 | 74,428.121 | 78,040.386 | 78,568.533 | 74,783.321 | 75,338.999 | 77,339.835 | 74,588.817 | 76,613.768 | 76,520.647 | 78,154.754 | 78,233.182 | 77,817.668 | 85,273.744 | 83,532.909 | 79,751.462 | 86,082.577 | 89,438.097 | 106,061.234 | 110,963.026 | 83,197.655 | 87,554.186 | 84,629.828 | 82,770.577 | 63,073.885 | 64,527.968 | 67,164.609 | 60,760.131 | 64,662.121 | 69,865.359 | 67,668.347 | 65,709.037 | 64,542.134 | 61,929.712 | 55,785.563 | 63,143.923 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 84,039.935 | 83,963.787 | 83,845.073 | 88,488.078 | 87,725.162 | 85,093.685 | 86,697.77 | 80,247.415 | 69,260.301 | 61,157.553 | 57,451.539 | 53,436.749 | 50,398.528 | 59,318.579 | 60,235.902 | 58,150.749 | 51,684.325 | 51,314.886 | 52,118.417 | 51,068.28 | 50,776.682 | 48,207.323 | 46,206.375 | 45,339.581 | 48,954.15 | 46,132.039 | 46,066.693 | 43,932.961 | 43,170.531 | 40,147.981 | 40,562.645 | 39,988.544 | 40,621.629 | 40,589.154 | 40,417.168 | 38,642.561 | 35,732.466 | 38,577.087 | 34,118.315 | 37,827.007 | 36,393.197 | 37,281.927 | 37,548.56 | 37,547.327 | 38,502.946 | 38,968.605 | 73,182.417 | 46,042.768 | 41,202.803 | 40,972.707 | 37,135.074 | 36,442.108 | 37,052.487 | 57,152.892 | 57,377.239 | 57,382.413 | 57,308.309 | 33,580.321 | 33,917.871 | 34,963.992 | 30,284.925 | 29,401.51 | 28,846.506 |
Goodwill
| -0 | -0 | 0 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 470.869 | 911.554 | 911.554 | 911.554 | 911.554 | 911.554 | 911.554 | 911.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,922.629 | 1,973.573 | 2,025.393 | 2,125.581 | 2,162.299 | 2,240.928 | 2,114.898 | 2,191.409 | 2,271.77 | 2,328.081 | 2,295.948 | 2,396.819 | 2,280.277 | 2,337.845 | 2,434.15 | 2,927.213 | 2,893.626 | 2,987.9 | 3,084.394 | 3,036.549 | 2,758.201 | 2,880.605 | 2,282.008 | 2,407.472 | 2,428.209 | 2,566.236 | 2,684.804 | 2,342.721 | 2,294.851 | 1,980.716 | 2,085.42 | 2,099.594 | 2,215.507 | 2,223.902 | 2,339.103 | 2,377.964 | 2,498.659 | 2,517.911 | 2,535.805 | 2,421.712 | 2,620.487 | 2,560.317 | 2,677.839 | 2,822.931 | 2,965.838 | 3,029.359 | 3,916.798 | 2,890.547 | 2,490.665 | 2,546.852 | 2,611.373 | 981.945 | 829.117 | 892.558 | 1,006.583 | 990.621 | 964.61 | 1,020.601 | 1,042.024 | 761.016 | 764.81 | 791.775 | 820.023 |
Goodwill and Intangible Assets
| 1,922.629 | 1,973.573 | 2,025.393 | 2,596.45 | 2,633.168 | 2,711.797 | 2,585.767 | 2,662.278 | 2,742.639 | 2,798.95 | 2,766.817 | 2,867.688 | 2,751.146 | 2,808.714 | 2,905.019 | 3,838.767 | 3,805.18 | 3,899.454 | 3,995.948 | 3,948.103 | 3,669.755 | 3,792.159 | 2,282.008 | 2,407.472 | 2,428.209 | 2,566.236 | 2,684.804 | 2,342.721 | 2,294.851 | 1,980.716 | 2,085.42 | 2,099.594 | 2,215.507 | 2,223.902 | 2,339.103 | 2,377.964 | 2,498.659 | 2,517.911 | 2,535.805 | 2,421.712 | 2,620.487 | 2,560.317 | 2,677.839 | 2,822.931 | 2,965.838 | 3,029.359 | 3,916.798 | 2,890.547 | 2,490.665 | 2,546.852 | 2,611.373 | 981.945 | 829.117 | 892.558 | 1,006.583 | 990.621 | 964.61 | 1,020.601 | 1,042.024 | 761.016 | 764.81 | 791.775 | 820.023 |
Long Term Investments
| 13,331.58 | 13,723.835 | 13,423.562 | -37,718.855 | -38,066.486 | -36,995.27 | -37,100.585 | 1,186.536 | -4,719.104 | -8,731.119 | -18,710.707 | -11,889.218 | -20,807.02 | -23,571.014 | -16,390.113 | -14,092.769 | -14,995.928 | -14,871.054 | -15,004.528 | -13,290.457 | -13,841.157 | -14,247.107 | -14,878.545 | -14,007.554 | -13,964.755 | -14,431.33 | -13,931.955 | -13,770.7 | -13,365.348 | -12,920.046 | -12,471.695 | -11,564.388 | -10,681.588 | -11,824.117 | -11,999.304 | -10,839.927 | -11,898.135 | -15,080.743 | -15,276.584 | -15,947.818 | -17,291.804 | -12,996.736 | -13,125.521 | -14,055.64 | -15,215.649 | -17,212.12 | -18,149.86 | 29,101.143 | 23,457.851 | 24,222.268 | 27,334.321 | 38,999.26 | 35,503.863 | 32,952.849 | 33,244.554 | 30,226.235 | 30,219.307 | 30,164.117 | 29,123.677 | 30,762.959 | 28,168.151 | 29,069.695 | 25,410.237 |
Tax Assets
| 1,731.34 | 1,284.827 | 1,579.211 | 1,931.575 | 1,163.516 | 1,473.495 | 1,121.126 | 1,091.881 | 938.28 | 964.109 | 883.225 | 1,001.75 | 1,020.76 | 978.198 | 916.502 | 1,842.841 | 1,814.032 | 1,489.539 | 1,583.24 | 1,284.741 | 1,431.949 | 1,046.48 | 1,483.873 | 2,002.792 | 1,878.112 | 1,681.389 | 2,078.752 | 1,875.229 | 1,960.994 | 1,768.964 | 2,200.837 | 1,909.252 | 1,797.992 | 1,820.784 | 2,436.78 | 2,604.532 | 2,522.247 | 2,627.732 | 2,797.135 | 2,814.771 | 2,626.872 | 2,536.955 | 2,688.541 | 1,747.638 | 1,650.613 | 915.73 | 1,041.811 | 97.574 | 1,048.39 | 1,047.646 | 749.938 | 182.084 | 146.063 | 917.798 | 1,050.784 | 1,290.988 | 2,466.182 | 4,567.249 | 4,176.074 | 2,895.858 | 2,288.718 | 2,315.235 | 1,942.283 |
Other Non-Current Assets
| 181.745 | 47.967 | 50.058 | 46,631.795 | 46,809.568 | 45,934.681 | 45,857.366 | 33,097.019 | 36,861.882 | 38,809.64 | 47,855.557 | 41,381.286 | 26,690.07 | 81,258.445 | 73,718.155 | 50,615.933 | 57,670.608 | 57,647.056 | 57,582.219 | 57,831.285 | 57,572.953 | 57,710.264 | 57,755.254 | 57,532.921 | 56,980.262 | 57,240.281 | 56,578.937 | 56,491.949 | 56,635.744 | 56,489.096 | 55,211.337 | 54,789.179 | 53,720.521 | 54,671.054 | 54,506.092 | 56,882.099 | 61,154.096 | 61,288.434 | 65,873.582 | 64,487.947 | 66,305.511 | 64,438.131 | 63,881.988 | 65,100.629 | 66,045.026 | 68,620.805 | 26,819.67 | 21,373.185 | 25,096.186 | 24,597.92 | 21,304.33 | 38,191.23 | 40,342.962 | 11,072.475 | 9,348.864 | 10,312.121 | 9,120.338 | 7,612.511 | 7,776.404 | 7,574.559 | 11,248.522 | 10,965.077 | 11,686.286 |
Total Non-Current Assets
| 101,207.229 | 100,993.99 | 100,923.297 | 101,929.043 | 100,264.927 | 98,218.388 | 99,161.444 | 118,285.129 | 105,083.998 | 94,999.133 | 90,246.431 | 86,798.255 | 60,053.484 | 120,792.921 | 121,385.465 | 100,355.522 | 99,978.217 | 99,479.881 | 100,275.296 | 100,841.952 | 99,610.182 | 96,509.119 | 92,848.966 | 93,275.212 | 96,275.978 | 93,188.615 | 93,477.231 | 90,872.16 | 90,696.772 | 87,466.711 | 87,588.544 | 87,222.181 | 87,674.061 | 87,480.777 | 87,699.839 | 89,667.229 | 90,009.333 | 89,930.421 | 90,048.254 | 91,603.619 | 90,654.263 | 93,820.594 | 93,671.406 | 93,162.885 | 93,948.774 | 94,322.379 | 86,810.836 | 99,505.217 | 93,295.895 | 93,387.393 | 89,135.036 | 114,796.627 | 113,874.492 | 102,988.572 | 102,028.024 | 100,202.378 | 100,078.746 | 76,944.799 | 76,036.05 | 76,958.384 | 72,755.126 | 72,543.292 | 68,705.335 |
Total Assets
| 196,642.193 | 200,845.777 | 195,918.816 | 222,223.335 | 225,407.923 | 221,671.064 | 218,432.624 | 228,159.396 | 216,279.751 | 208,522.87 | 202,507.88 | 199,600.207 | 206,058.97 | 208,120.828 | 195,681.831 | 179,019.347 | 178,162.248 | 183,400.568 | 181,549.399 | 179,989.391 | 179,311.73 | 178,456.056 | 170,574.793 | 168,139.112 | 169,097.501 | 173,700.51 | 167,851.33 | 168,346.238 | 165,124.893 | 165,507.097 | 166,157.077 | 162,005.502 | 163,013.061 | 164,820.612 | 162,288.656 | 166,280.997 | 166,529.98 | 168,085.175 | 168,281.436 | 169,421.287 | 175,928.007 | 177,353.503 | 173,422.869 | 179,245.462 | 183,386.871 | 200,383.613 | 197,773.862 | 182,702.872 | 180,850.081 | 178,017.221 | 171,905.613 | 177,870.512 | 178,402.46 | 170,153.18 | 162,788.155 | 164,864.499 | 169,944.105 | 144,613.146 | 141,745.087 | 141,500.518 | 134,684.838 | 128,328.855 | 131,849.258 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 8,885.661 | 11,187.156 | 9,659.151 | 9,062.737 | 8,379.383 | 8,481.901 | 12,264.776 | 8,329.583 | 10,088.32 | 8,061.082 | 9,083.976 | 6,980.167 | 7,431.831 | 7,427.481 | 8,045.003 | 8,725.646 | 7,634.646 | 8,717.044 | 11,532.283 | 6,111.689 | 9,102.262 | 9,766.469 | 11,359.905 | 9,669.855 | 10,617.262 | 11,003.008 | 10,775.983 | 10,734.293 | 10,125.901 | 9,571.466 | 12,946.975 | 10,530.695 | 13,301.948 | 12,368.255 | 12,055.447 | 0 | 13,006.876 | 13,072.242 | 16,461.787 | 0 | 18,335.207 | 0 | 15,771.19 | 14,282.151 | 17,347.459 | 0 | 21,711.536 | 0 | 24,218.352 | 22,923.889 | 21,392.905 | 15,641.891 | 17,777.746 | 19,682.11 | 17,773.48 | 17,275.638 | 18,839.943 | 18,593.94 | 19,163.107 | 15,780.168 | 19,203.863 | 15,908.45 | 13,052.748 |
Short Term Debt
| 81,571.831 | 77,584.779 | 71,930.267 | 81,024.216 | 81,011.879 | 75,230.939 | 68,066.911 | 58,969.456 | 52,891.928 | 44,498.567 | 38,078.544 | 39,035.555 | 37,693.61 | 38,941.285 | 43,208.699 | 63,381.327 | 67,802.526 | 69,011.029 | 63,790.383 | 52,462.136 | 56,823.234 | 52,556.139 | 36,703.396 | 35,246.454 | 35,939.589 | 33,238.238 | 31,684.054 | 44,760.709 | 41,004.414 | 41,153.927 | 46,995.606 | 46,501.095 | 42,929.726 | 48,079.738 | 47,059.392 | 51,475.587 | 47,750.184 | 57,848.947 | 55,906.45 | 57,278.621 | 61,303.076 | 53,093.052 | 51,670.888 | 51,814.801 | 48,717.652 | 62,065.544 | 71,636.782 | 66,957.299 | 80,087.583 | 77,687.842 | 74,260.154 | 49,704.17 | 60,413.002 | 45,527.814 | 36,511.408 | 30,008.369 | 31,609.394 | 39,348.73 | 34,941.388 | 37,306.635 | 38,022.475 | 35,199.863 | 40,356.833 |
Tax Payables
| 291.5 | 552.005 | 322.351 | 296.862 | 435.021 | 558.146 | 496.047 | 317.669 | 614.322 | 6,048.127 | 10,149.792 | 10,059.258 | 311.093 | 175.17 | 7.13 | 19.019 | 14.449 | 91.067 | 35.951 | 41.582 | 148.562 | 573.111 | 506.135 | 267.473 | 292.163 | 384.382 | 135.524 | 64.9 | 308.696 | 666.99 | 658.311 | 244.649 | 598.404 | 657.358 | 480.143 | 164.723 | 532.416 | 650.979 | 677.428 | 313.46 | 609.682 | 492.604 | 324.811 | 133.695 | 252.413 | 721.773 | 509.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,121.295 | 1,328.646 | 332.95 | 890.273 | 4,077.232 |
Deferred Revenue
| 895.317 | 922.217 | 1,009.402 | 8,999.189 | 8,658.151 | 1,109.588 | 1,573.11 | 1,446.124 | 1,292.528 | 1,183.326 | 16,744.418 | 17,212.003 | 24,377.771 | 24,379.928 | 6,353.738 | 6,398.524 | 5,814.976 | 8,258.517 | 6,866.028 | 7,064.246 | 6,830.646 | 9,104.388 | 7,008.699 | 4,841.405 | 4,341 | 6,886.112 | 5,709.802 | 4,432.821 | 4,697.499 | 6,183.838 | 6,199.356 | 4,368.979 | 5,189.829 | 5,800.916 | 5,467.185 | 0 | 6,052.453 | 6,351.029 | 6,262.72 | 0 | 4,437.433 | 0 | 5,650.756 | 6,774.98 | 7,620.756 | 0 | 6,499.346 | 0 | 4,321.552 | 0 | 0 | 0 | 0 | 6,696.379 | 0 | 12,356.586 | 18,453.457 | 16,756.205 | 1,121.295 | 1,328.646 | 3,451.825 | 890.273 | 8,687.366 |
Other Current Liabilities
| 5,384.704 | 6,533.623 | 6,852.497 | 406.614 | 421.034 | 9,110.76 | 9,253.728 | 7,698.752 | 7,114.389 | 14,220.217 | 610.59 | 643.951 | 664.609 | 688.423 | 686.312 | 8.665 | 8.799 | 8.618 | 8.851 | 8.715 | 8.98 | 15.232 | 8.631 | 277.774 | 287.22 | 348.017 | 8.886 | 99.179 | 8.924 | 323.951 | 8.348 | 8.299 | 15.476 | 223.574 | 8.732 | 15,850.145 | 8.721 | 8.494 | 9.072 | 20,887.832 | 9.67 | 23,833.182 | 10.194 | 92.609 | 10.069 | 29,188.717 | 10.108 | 35,641.142 | 0.001 | 3,356.911 | 4,549.6 | 10,521.998 | 7,877.042 | -0.001 | 8,993.4 | -0.001 | 0.001 | -0.002 | 12,095.885 | 8,830.679 | 0.001 | 2,926.125 | -0.001 |
Total Current Liabilities
| 96,737.513 | 96,227.776 | 89,451.316 | 99,492.756 | 98,470.447 | 93,933.188 | 91,158.525 | 76,443.916 | 71,387.165 | 67,963.192 | 64,517.53 | 63,871.676 | 70,167.82 | 71,437.117 | 58,293.752 | 78,514.162 | 81,260.948 | 85,995.209 | 82,197.545 | 65,646.786 | 72,765.122 | 71,442.228 | 55,080.632 | 50,035.488 | 51,185.071 | 51,475.375 | 48,178.726 | 60,027.002 | 55,836.738 | 57,233.182 | 66,150.285 | 61,409.068 | 61,436.979 | 66,472.483 | 64,590.757 | 67,325.732 | 66,818.234 | 77,280.712 | 78,640.029 | 78,166.453 | 84,085.386 | 76,926.234 | 73,103.027 | 72,964.541 | 73,695.936 | 91,254.261 | 99,857.773 | 102,598.441 | 108,627.488 | 103,968.642 | 100,202.659 | 75,868.059 | 86,067.79 | 71,906.302 | 63,278.288 | 59,640.592 | 68,902.795 | 74,698.873 | 67,321.675 | 63,246.128 | 60,678.164 | 54,924.711 | 62,096.946 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,060.306 | 1,410.401 | 2,565.089 | 17,507.126 | 18,195.885 | 17,893.379 | 17,224.303 | 42,903.545 | 36,088.301 | 33,176.607 | 30,376.415 | 29,507.457 | 38,632.696 | 39,999.951 | 40,178.882 | 25,822.142 | 21,778.704 | 20,614.168 | 20,579.524 | 34,742.426 | 29,298.764 | 29,763.342 | 37,914.865 | 38,663.011 | 37,714.408 | 41,870.818 | 40,529.473 | 30,595.205 | 31,111.663 | 30,163.131 | 22,321.173 | 23,146.479 | 24,134.42 | 22,443 | 23,496.73 | 24,770.88 | 24,388.927 | 29,618.82 | 29,848.837 | 32,687.445 | 33,195.689 | 42,019.06 | 42,959.511 | 46,040.808 | 48,633.2 | 45,846.97 | 34,753.48 | 19,178.641 | 18,224.134 | 20,149.607 | 17,274.787 | 37,706.58 | 25,333.115 | 28,492.099 | 29,923.415 | 34,416.455 | 31,659.777 | 19,195.311 | 21,292.108 | 22,377.498 | 14,859.823 | 16,023.411 | 14,739.979 |
Deferred Revenue Non-Current
| 1,445.913 | 1,759.144 | 1,918.552 | 1,943.553 | 1,953.552 | 1,993.552 | 2,000.552 | 2,024.552 | 2,041.552 | 2,035.552 | 2,024.552 | 2,036.489 | 2,076.489 | 2,140.774 | 2,215.774 | 2,235.763 | 2,317.763 | 2,410.322 | 2,369.548 | 2,360.395 | 2,305.422 | 2,267.578 | 2,201.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,330.8 | 0 | 2,306.135 | 2,199.049 | 3,752.023 | 0 | 0 | 0 | 1,642.717 | 0 |
Deferred Tax Liabilities Non-Current
| 300.172 | 312.521 | 318.779 | 234.694 | 268.515 | 281.271 | 297.564 | 167.196 | 278.159 | 195.248 | 144.655 | 137.574 | 4,375.585 | 4,265.888 | 3,976.118 | 240.9 | 412.527 | 410.56 | 409.497 | 678.064 | 724.233 | 711.375 | 654.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,107.247 | 3,654.131 | 3,849.006 | 4,282.887 | 4,513.209 | 6,373.668 | 2,924.243 | 2,725.728 | 2,655.689 | 3,442.179 | 3,188.145 | 2,321.126 |
Other Non-Current Liabilities
| 3,153.008 | 3,058.102 | 2,887.017 | 1,016.655 | 1,034.997 | 1,028.52 | 1,142.281 | 1,121.53 | 1,216.172 | 828.958 | 897.317 | 463.109 | 717.975 | 618.402 | 1,227.968 | 465.432 | 487.762 | 449.635 | 464.287 | 390.034 | 373.621 | 278.502 | 267.746 | 3,339.094 | 3,220.759 | 4,013.329 | 3,754.437 | 2,493.06 | 2,493.075 | 2,291.858 | 2,351.549 | 2,525.245 | 2,522.19 | 2,632.221 | 2,429.821 | 2,746.299 | 2,768.498 | 2,478.184 | 2,374.261 | 2,483.9 | 2,550.44 | 2,465.485 | 2,450.715 | 2,357.226 | 2,329.433 | 2,363.181 | 2,452.739 | 3,221.3 | 1,694.3 | 1,625.3 | 1,634.3 | 1,561.5 | 1,395.05 | 0.001 | 2,183.964 | -0.001 | 0.002 | -0.001 | 3,915.361 | 2,126.474 | 1,895.599 | 0.001 | 1,388.079 |
Total Non-Current Liabilities
| 5,959.399 | 6,540.167 | 7,689.437 | 20,702.028 | 21,452.949 | 21,196.722 | 20,664.7 | 46,216.823 | 39,624.184 | 36,236.365 | 33,442.939 | 32,144.629 | 45,802.745 | 47,025.015 | 47,598.742 | 28,764.236 | 24,996.757 | 23,884.685 | 23,822.856 | 38,170.919 | 32,702.041 | 33,020.797 | 41,038.877 | 42,002.105 | 40,935.167 | 45,884.147 | 44,283.91 | 33,088.265 | 33,604.738 | 32,454.989 | 24,672.722 | 25,671.724 | 26,656.61 | 25,075.221 | 25,926.551 | 27,517.179 | 27,157.425 | 32,097.004 | 32,223.098 | 35,171.345 | 35,746.129 | 44,484.545 | 45,410.226 | 48,398.034 | 50,962.633 | 48,210.151 | 37,206.219 | 22,399.941 | 19,918.434 | 21,774.907 | 18,909.087 | 42,375.327 | 30,382.296 | 33,671.906 | 36,390.266 | 41,235.798 | 40,232.496 | 25,871.576 | 27,933.197 | 27,159.661 | 20,197.601 | 20,854.274 | 18,449.184 |
Total Liabilities
| 102,696.911 | 102,767.943 | 97,140.753 | 120,194.784 | 119,923.396 | 115,129.91 | 111,823.225 | 122,660.739 | 111,011.348 | 104,199.557 | 97,960.469 | 96,016.305 | 115,970.565 | 118,462.131 | 105,892.494 | 107,278.398 | 106,257.705 | 109,879.894 | 106,020.401 | 103,817.705 | 105,467.163 | 104,463.024 | 96,119.509 | 92,037.593 | 92,120.238 | 97,359.522 | 92,462.636 | 93,115.268 | 89,441.476 | 89,688.171 | 90,823.007 | 87,080.792 | 88,093.589 | 91,547.703 | 90,517.308 | 94,842.911 | 93,975.658 | 109,377.716 | 110,863.127 | 113,337.798 | 119,831.515 | 121,410.779 | 118,513.253 | 121,362.575 | 124,658.569 | 139,464.412 | 137,063.992 | 124,998.382 | 128,545.922 | 125,743.55 | 119,111.746 | 118,243.386 | 116,450.087 | 105,578.208 | 99,668.554 | 100,876.391 | 109,135.291 | 100,570.449 | 95,254.872 | 90,405.789 | 80,875.765 | 75,778.985 | 80,546.13 |
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
| 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 18,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,897.307 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,776.64 | 13,533.4 | 13,533.4 | 13,533.4 | 13,533.4 | 13,533.4 | 13,533.4 |
Retained Earnings
| 38,028.933 | 41,742.02 | 42,777.836 | 51,546.981 | 54,691.905 | 55,878.567 | 55,848.178 | 55,618.269 | 55,664.208 | 55,129.861 | 55,607.712 | 54,970.276 | 41,540.21 | 41,120.166 | 41,305.829 | 20,051.795 | 20,011.821 | 21,984.715 | 23,835.293 | 24,320.029 | 25,667.451 | 26,342.038 | 26,980.923 | 30,681.29 | 31,465.529 | 31,133.403 | 30,657.314 | 30,052.127 | 30,044.659 | 30,228.936 | 29,263.054 | 28,576.711 | 27,988.584 | 26,476.977 | 24,787.123 | 24,105.131 | 23,814.465 | 21,860.53 | 20,757.212 | 19,753.036 | 19,929.951 | 19,567.132 | 18,643.613 | 21,570.056 | 21,925.632 | 24,544.423 | 24,516.13 | 24,391.328 | 24,117.394 | 24,081.462 | 24,555.394 | 12,205.956 | 14,430.315 | 15,583.272 | 13,530.276 | 14,100.376 | 11,423.649 | 15,843.908 | 17,976.2 | 24,922.293 | 23,569.337 | 23,122.745 | 22,658.432 |
Accumulated Other Comprehensive Income/Loss
| 6,591.856 | 7,022.949 | 6,420.882 | 6,872.639 | 7,152.009 | 7,045.562 | 7,090.987 | 7,189.979 | 6,966.153 | 6,600.937 | 6,214.629 | 5,935.336 | 5,887.528 | 33,948.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28,420.983 | 27,646.838 | 27,911.439 | 22,002.315 | 22,006.742 | 22,006.743 | 22,139.023 | 21,232.5 | 21,232.5 | 21,232.5 | 21,421.473 | 21,421.473 | 21,421.473 | -6,629.798 | 27,282.968 | 30,466.8 | 30,670.512 | 30,377.815 | 30,447.431 | 30,900.394 | 26,973.795 | 26,483.083 | 26,298.075 | 24,267.059 | 24,301.68 | 24,061.746 | 23,689.396 | 24,121.942 | 24,222.643 | 24,280.126 | 24,770.503 | 25,050.38 | 25,662.718 | 25,591.16 | 25,810.527 | 25,700.753 | 26,066.627 | 19,167.195 | 19,054.345 | 18,949.354 | 18,781.311 | 19,052.696 | 18,994.258 | 19,172.66 | 19,614.601 | 19,169.346 | 19,248.783 | 19,536.523 | 14,410.124 | 14,415.569 | 14,461.833 | 33,644.53 | 33,745.419 | 35,215.06 | 35,812.685 | 36,111.092 | 35,608.525 | 14,665.389 | 14,980.615 | 12,639.036 | 16,706.336 | 15,893.725 | 15,111.296 |
Total Shareholders Equity
| 91,939.079 | 95,309.115 | 96,007.464 | 99,319.243 | 102,747.963 | 103,828.179 | 103,975.495 | 102,938.054 | 102,760.169 | 101,860.605 | 102,141.121 | 101,224.392 | 87,746.519 | 87,335.975 | 87,486.104 | 69,415.902 | 69,579.64 | 71,259.837 | 73,180.031 | 74,117.73 | 71,538.553 | 71,722.428 | 72,176.305 | 73,845.656 | 74,664.516 | 74,092.456 | 73,244.017 | 73,071.376 | 73,164.609 | 73,406.369 | 72,930.864 | 72,524.398 | 72,548.609 | 70,965.444 | 69,494.957 | 68,703.191 | 68,778.399 | 54,925.032 | 53,708.865 | 52,599.697 | 52,608.569 | 52,517.135 | 51,535.177 | 54,640.023 | 55,437.54 | 57,611.076 | 57,662.221 | 57,704.491 | 52,304.158 | 52,273.671 | 52,793.867 | 59,627.126 | 61,952.374 | 64,574.972 | 63,119.601 | 63,988.108 | 60,808.814 | 44,042.697 | 46,490.215 | 51,094.729 | 53,809.073 | 52,549.87 | 51,303.128 |
Total Equity
| 93,945.282 | 98,077.834 | 98,778.064 | 102,028.551 | 105,484.527 | 106,541.154 | 106,609.399 | 105,498.657 | 105,268.403 | 104,323.313 | 104,547.411 | 103,583.902 | 90,088.405 | 89,658.696 | 89,789.337 | 71,740.95 | 71,904.543 | 73,520.674 | 75,528.998 | 76,171.686 | 73,844.567 | 73,993.033 | 74,455.284 | 76,101.52 | 76,977.263 | 76,340.988 | 75,388.693 | 75,230.97 | 75,683.417 | 75,818.927 | 75,334.07 | 74,924.709 | 74,919.472 | 73,272.909 | 71,771.348 | 71,438.086 | 72,554.323 | 58,707.459 | 57,418.309 | 56,083.489 | 56,096.492 | 55,942.723 | 54,909.615 | 57,882.887 | 58,728.302 | 60,919.201 | 60,709.87 | 57,704.491 | 52,304.158 | 52,273.671 | 52,793.867 | 59,627.126 | 61,952.374 | 64,574.972 | 63,119.601 | 63,988.108 | 60,808.814 | 44,042.697 | 46,490.215 | 51,094.729 | 53,809.073 | 52,549.87 | 51,303.128 |
Total Liabilities & Shareholders Equity
| 196,642.193 | 200,845.777 | 195,918.816 | 222,223.335 | 225,407.923 | 221,671.064 | 218,432.624 | 228,159.396 | 216,279.751 | 208,522.87 | 202,507.88 | 199,600.207 | 206,058.97 | 208,120.828 | 195,681.831 | 179,019.347 | 178,162.248 | 183,400.568 | 181,549.399 | 179,989.391 | 179,311.73 | 178,456.056 | 170,574.793 | 168,139.113 | 169,097.501 | 173,700.51 | 167,851.33 | 168,346.238 | 165,124.893 | 165,507.098 | 166,157.077 | 162,005.501 | 163,013.061 | 164,820.612 | 162,288.656 | 166,280.997 | 166,529.98 | 168,085.175 | 168,281.436 | 169,421.287 | 175,928.007 | 177,353.502 | 173,422.869 | 179,245.462 | 183,386.871 | 200,383.613 | 197,773.862 | 182,702.873 | 180,850.08 | 178,017.221 | 171,905.613 | 177,870.512 | 178,402.46 | 170,153.18 | 162,788.155 | 164,864.499 | 169,944.105 | 144,613.146 | 141,745.087 | 141,500.518 | 134,684.838 | 128,328.855 | 131,849.258 |