Poongsan Holdings Corporation
KRX:005810.KS
25700 (KRW) • At close November 13, 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 Q3 | 2012 Q2 | 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
| 33,117.401 | 35,641.662 | 35,558.051 | 30,721.928 | 35,029.492 | 31,756.961 | 33,660.442 | 29,257.988 | 34,008.144 | 35,861.353 | 37,727.631 | 46,908.965 | 92,345.571 | 27,300.685 | 20,314.081 | 36,396.372 | 20,178.072 | 22,151.263 | 34,798.439 | 40,801.061 | 17,107.542 | 17,361.076 | 16,452.834 | 13,606.182 | 11,540.046 | 18,176.82 | 26,341.52 | 15,862.346 | 14,937.956 | 9,721.3 | 28,927.779 | 12,495.474 | 14,322.254 | 18,108.496 | 12,768.007 | 12,603.712 | 13,478.433 | 19,599.379 | 23,747.072 | 27,635.484 | 16,385.743 | 22,028.03 | 13,449.534 | 83,446.057 | 75,879.453 | 77,872.976 | 72,451.931 | 77,935.291 | 70,340.377 | 85,364.47 | 79,111.307 | 75,191.65 | 65,459.018 | 61,204.241 | 17,230.634 | 17,328.335 | 4,457.456 | 6,322.027 | 8,884.181 | 12,559.793 | 21,996.586 | 45,762.571 | 8,216.525 | 13,591.028 | 12,227.064 | 18,230.446 |
Short Term Investments
| 2,530.946 | 2,609.292 | 3,134.041 | 2,838.581 | 2,853.554 | 2,838.04 | 5,889.532 | 2,964.502 | 2,484.349 | 2,459.483 | 7,529.823 | 14,442.954 | 14,360.26 | 19,811.413 | 29,351.437 | 22,627.703 | 27,575.869 | 23,901.407 | 24,042.897 | 28,516.983 | 26,553.966 | 38,879.686 | 44,947.887 | 43,432.099 | 43,584.275 | 48,387.977 | 58,534.722 | 58,531.552 | 57,429.955 | 61,450.679 | 60,261.18 | 66,294.437 | 63,838.541 | 53,047.758 | 64,206.212 | 68,004.249 | 62,907.572 | 60,038.837 | 65,429.605 | 72,656.241 | 79,836.075 | 79,698.072 | 66,583.42 | 2,771.57 | 2,272.668 | 2,065.77 | 2,065.77 | 2,115.77 | 1,735 | 1,495 | 1,300 | 1,300 | 1,000 | 2,100 | -7,096.263 | -6,186.733 | 2.86 | 3.69 | 3.37 | 33.231 | 31.596 | 53.62 | 89.7 | 673.161 | 691.31 | 708.394 |
Cash and Short Term Investments
| 35,648.346 | 38,250.954 | 38,692.092 | 33,560.509 | 37,883.046 | 34,595.001 | 39,549.974 | 32,222.49 | 36,492.493 | 38,320.835 | 45,257.454 | 61,351.919 | 106,705.83 | 47,112.098 | 49,665.518 | 59,024.075 | 47,753.941 | 46,052.669 | 58,841.336 | 69,318.044 | 43,661.508 | 56,240.762 | 61,400.721 | 57,038.281 | 55,124.321 | 66,564.797 | 84,876.242 | 74,393.898 | 72,367.911 | 71,171.979 | 89,188.959 | 78,789.911 | 78,160.795 | 71,156.254 | 76,974.219 | 80,607.961 | 76,386.005 | 79,638.216 | 89,176.677 | 100,291.725 | 96,221.818 | 101,726.102 | 80,032.954 | 86,217.627 | 78,152.121 | 79,938.746 | 74,517.701 | 80,051.061 | 72,075.377 | 86,859.47 | 80,411.307 | 76,491.65 | 66,459.018 | 63,304.241 | 17,230.634 | 17,328.335 | 4,460.316 | 6,325.717 | 8,887.551 | 12,593.024 | 22,028.182 | 45,816.191 | 8,306.225 | 14,264.189 | 12,918.374 | 18,938.84 |
Net Receivables
| 62,752.73 | 53,189.307 | 59,246.356 | 61,564.801 | 54,152.167 | 49,897.373 | 61,529.289 | 54,069.533 | 54,809.912 | 61,380.439 | 51,746.812 | 48,259.637 | 44,934.792 | 52,109.639 | 44,847.963 | 51,324.933 | 48,756.668 | 60,581.923 | 54,905.191 | 59,648.926 | 56,596.905 | 58,091.48 | 50,299.865 | 53,777.466 | 47,385.494 | 47,339.818 | 38,313.437 | 45,438.84 | 42,697.413 | 47,378.72 | 37,841.797 | 43,645.778 | 45,298.164 | 45,133.131 | 40,929.797 | 42,143.812 | 41,451.217 | 35,938.36 | 38,821.48 | 35,570.191 | 33,419.631 | 27,362.785 | 28,230.905 | 29,515.854 | 46,544.574 | 36,396.248 | 31,247.103 | 30,657.341 | 35,299.649 | 46,622.963 | 37,378.702 | 33,198.412 | 33,783.167 | 42,270.456 | 17,391.725 | 18,524.373 | 25,929.823 | 17,171.055 | 18,457.841 | 20,889.39 | 20,406.463 | 374,732.279 | 331,857.576 | 0 | 0 | 275,085.252 |
Inventory
| 109,025.726 | 102,208.985 | 99,036.097 | 106,526.676 | 109,655.555 | 110,024.913 | 110,141.977 | 116,441.881 | 110,624.62 | 101,026.741 | 96,888.375 | 88,501.916 | 86,351.549 | 82,646.664 | 81,843.476 | 83,494.319 | 82,142.845 | 81,525.876 | 77,641.424 | 70,024.97 | 72,581.2 | 70,331.07 | 64,465.321 | 59,575.192 | 64,133.09 | 58,069.931 | 55,698.75 | 56,793.797 | 51,687.634 | 53,054.891 | 46,105.703 | 50,941.125 | 44,072.335 | 45,174.423 | 39,709.012 | 46,980.595 | 41,937.614 | 41,123.883 | 38,732.787 | 37,986.32 | 36,691.06 | 33,493.762 | 36,951.751 | 37,885.661 | 31,446.05 | 34,001.389 | 32,591.18 | 34,298.118 | 34,014.98 | 31,107.591 | 25,408.892 | 33,003.924 | 34,565.535 | 37,781.069 | 11,590.234 | 10,862.267 | 10,290.087 | 11,017.615 | 9,650.805 | 10,447.433 | 16,270.406 | 610,168.407 | 505,338.034 | 551,448.139 | 524,489.079 | 453,848.196 |
Other Current Assets
| 16,655.153 | 27,019.549 | 6,007.124 | 7,291.552 | 5,158.965 | 17,929.839 | 5,427.99 | 7,656.87 | 6,739.661 | 17,994.042 | 4,988.329 | 3,922.877 | 3,546.092 | 116,265.959 | 102,612.33 | 112,261.452 | 109,381.254 | 115,738.948 | 105,221.693 | 66,993.083 | 4,720.626 | 12,165.676 | 5,588.989 | 8,431.968 | 3,168.377 | 11,897.185 | 2,807.948 | 5,046.922 | 2,460.495 | 11,342.031 | 2,853.032 | 3,728.654 | 2,975.468 | 7,454.063 | 1,709.347 | 2,250.848 | 2,526.873 | 11,498.647 | 2,765.465 | 2,935.282 | 2,827.092 | 6,863.66 | 39,492.866 | 40,336.86 | 46,547.375 | 36,399.05 | 31,249.905 | 30,660.143 | 35,302.45 | 46,625.766 | 37,381.504 | 33,201.214 | 33,785.969 | 42,273.258 | 17,394.528 | 18,527.174 | 25,932.627 | 17,173.857 | 18,460.643 | 20,892.189 | 20,409.265 | 374,735.079 | 331,857.577 | 297,110.874 | 313,624.045 | 275,085.251 |
Total Current Assets
| 217,485.779 | 216,191.8 | 202,981.668 | 206,812.011 | 204,611.727 | 212,447.126 | 213,323.193 | 207,587.097 | 206,095.93 | 204,920.986 | 196,431.481 | 200,430.83 | 241,538.263 | 246,024.721 | 234,121.324 | 254,779.846 | 239,278.04 | 243,317.494 | 241,704.453 | 206,336.097 | 175,028.702 | 187,813.64 | 179,584.406 | 174,856.166 | 169,811.282 | 173,551.115 | 179,928.072 | 179,212.546 | 167,854.85 | 173,084.122 | 173,952.185 | 174,780.558 | 170,506.762 | 168,917.871 | 159,322.375 | 171,983.216 | 162,301.709 | 168,199.106 | 169,496.41 | 176,783.518 | 169,159.601 | 169,446.309 | 156,477.57 | 164,440.148 | 156,145.546 | 150,339.185 | 138,358.787 | 145,009.322 | 141,392.807 | 164,592.827 | 143,201.703 | 142,696.788 | 134,810.522 | 143,358.568 | 46,215.396 | 46,717.776 | 40,683.03 | 34,517.189 | 36,998.999 | 43,932.646 | 58,707.853 | 1,030,719.677 | 845,501.836 | 862,823.202 | 851,031.498 | 747,872.287 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 206,718.377 | 206,464.609 | 206,417.541 | 199,364.315 | 200,982.702 | 202,240.087 | 194,803.04 | 196,154.806 | 196,622.511 | 197,667.017 | 197,596.907 | 198,040.625 | 189,382.908 | 177,623.577 | 175,561.329 | 169,077.653 | 164,172.896 | 155,256.198 | 155,609.286 | 197,935.973 | 191,142.617 | 180,253.538 | 171,149.45 | 162,644.199 | 158,539.681 | 152,671.352 | 149,416.804 | 145,273.937 | 143,618.623 | 141,694.389 | 138,158.938 | 137,576.133 | 135,914.646 | 136,118.947 | 137,447.725 | 132,544.048 | 132,414.025 | 132,361.862 | 130,006.463 | 125,268.935 | 121,298.943 | 121,050.082 | 121,642.604 | 113,807.268 | 113,114.046 | 121,312.789 | 120,729.712 | 120,329.719 | 120,290.046 | 120,461.871 | 120,315.896 | 121,659.871 | 124,396.213 | 124,500.936 | 45,811.017 | 46,303.603 | 47,435.75 | 48,055.929 | 48,704.966 | 49,201.539 | 51,025.518 | 730,452.142 | 688,518.812 | 686,295.765 | 685,597.691 | 691,311.97 |
Goodwill
| 1,196 | 1,196 | 1,196 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 3,491 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,525 | 2,525 | 2,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.451 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,515.563 | 5,594.077 | 5,540.226 | 5,613.048 | 5,536.09 | 5,618.632 | 5,230.909 | 5,305.55 | 5,400.261 | 5,079.55 | 5,022.579 | 4,892.149 | 4,812.297 | 4,783.83 | 4,708.343 | 4,563.509 | 4,588.885 | 4,614.323 | 4,422.137 | 4,437.095 | 4,452.054 | 4,467.013 | 4,476.867 | 4,441.284 | 4,267.483 | 4,280.642 | 4,284.181 | 4,295.567 | 3,435.446 | 3,381.9 | 3,391.682 | 3,350.489 | 3,308.268 | 3,313.369 | 3,522.87 | 3,513.494 | 3,498.237 | 3,497.897 | 3,487.508 | 2,239.419 | 2,241.855 | 2,244.29 | 2,248.944 | 2,235 | 2,754.046 | 2,757.746 | 3,428.067 | 3,431.328 | 3,435.028 | 3,438.728 | 3,442.704 | 3,436.432 | 3,440.132 | 3,443.833 | 8.167 | 8.667 | 9.167 | 10.125 | 10.314 | 10.69 | 174.243 | 10,645.011 | 10,280.314 | 9,782.673 | 9,678.488 | 9,804.934 |
Goodwill and Intangible Assets
| 6,711.563 | 1,196 | 6,736.226 | 9,104.048 | 9,027.09 | 9,109.632 | 8,721.909 | 8,796.55 | 8,891.261 | 8,570.55 | 8,513.579 | 8,383.149 | 8,303.297 | 8,274.83 | 8,199.343 | 8,054.509 | 8,079.885 | 8,105.323 | 7,913.137 | 7,928.095 | 7,943.054 | 7,958.013 | 7,967.867 | 7,932.284 | 7,758.483 | 7,771.642 | 7,775.181 | 7,786.567 | 6,926.446 | 6,872.9 | 6,882.682 | 6,841.489 | 6,799.268 | 6,804.369 | 7,013.87 | 7,004.494 | 6,989.237 | 6,988.897 | 6,017.508 | 4,769.419 | 4,771.855 | 4,774.29 | 4,778.944 | 4,765 | 5,284.046 | 5,287.746 | 5,958.067 | 5,956.328 | 5,960.028 | 5,963.728 | 3,442.704 | 3,436.432 | 3,440.132 | 3,443.833 | 8.167 | 8.667 | 9.167 | 10.125 | 10.314 | 10.69 | 174.243 | 10,744.462 | 10,280.314 | 9,782.673 | 9,678.488 | 9,804.934 |
Long Term Investments
| 826,418.97 | 779,040.701 | 768,430.113 | 758,766.563 | 751,322.048 | 727,645.157 | 717,179.049 | 704,657.017 | 692,296.303 | 660,516.078 | 640,014.33 | 613,284.103 | 586,340.974 | 550,996.418 | 527,960.127 | 510,583.46 | 495,016.069 | 494,993.206 | 499,697.583 | 498,178.933 | 501,755.979 | 472,125.327 | 466,017.576 | 458,570.627 | 456,397.566 | 441,233.333 | 415,693.074 | 421,108.34 | 416,929.57 | 392,041.725 | 375,604.3 | 346,507.02 | 340,720.019 | 336,684.024 | 324,001.921 | 316,798.292 | 314,719.337 | 306,617.158 | 299,584.599 | 280,662.058 | 266,530.178 | 266,034.311 | 276,339.437 | 342,075.2 | 337,921.331 | 335,328.514 | 328,246.694 | 331,659.338 | 320,902.044 | 308,697.109 | 308,208.231 | 317,697.224 | 315,254.979 | 308,964.885 | 366,183.681 | 350,279.782 | 333,421.07 | 306,327.812 | 294,367.886 | 280,890.134 | 298,977.431 | 197,399.139 | 230,427.915 | 235,522.461 | 242,896.924 | 240,732.806 |
Tax Assets
| 896.285 | 806.428 | 717.531 | 479.328 | 391.974 | 369.173 | 319.875 | 339.918 | 230.603 | 253.277 | 309.098 | 242.32 | 184.163 | 213.82 | 104.088 | 193.335 | 266.824 | 206.051 | 206.051 | 225.336 | 222.782 | 150.576 | 161.014 | 117.51 | 102.096 | 87.376 | 81.83 | 184.956 | 144.807 | 150.917 | 133.484 | 144.206 | 152.003 | 102.934 | 109.164 | 445.05 | 368.808 | 426.008 | 228.925 | 208.188 | 201.31 | 252.783 | 233.236 | 81.612 | 83.104 | 81.612 | 81.612 | 17.76 | 17.76 | 17.76 | 17.76 | 27.116 | 27.116 | 0 | 1,490.11 | 1,735.861 | 2,170.947 | 3,414.457 | 3,924.344 | 3,775.593 | 6,130.15 | 14,991.866 | 19,272.047 | 19,212.649 | 19,443.071 | 16,976.063 |
Other Non-Current Assets
| 8,131.684 | 13,773.664 | 8,968.124 | 13,347.744 | 5,153.825 | 13,678.915 | 8,434.327 | 13,437.918 | 4,035.806 | 4,015.605 | 9,090.61 | 16,008.404 | 14,543.062 | 19,994.215 | 29,354.239 | 32,628.776 | 37,850.063 | 34,153.406 | 33,499.729 | 38,107.309 | 36,183.291 | 48,343.012 | 54,465.473 | 52,911.296 | 51,279.767 | 55,625.534 | 65,562.525 | 66,249.973 | 65,273.142 | 69,061.858 | 67,919.444 | 73,132.931 | 70,178.703 | 59,395.414 | 70,635.554 | 74,362.279 | 69,375.202 | 66,495.26 | 71,704.507 | 78,946.765 | 86,070.597 | 84,534.516 | 71,652.48 | 7,864.521 | 7,414.569 | 7,252.672 | 7,431.165 | 7,286.698 | 6,887.621 | 6,647.621 | 6,259.607 | 5,868.975 | 5,618.975 | 6,890.399 | 550.158 | 550.159 | 6,891.75 | 6,050.318 | 6,086.998 | 6,239.477 | -0.001 | 13,173.404 | 9,565.176 | 10,093.408 | 10,356.973 | 10,777.35 |
Total Non-Current Assets
| 1,048,876.879 | 1,001,281.403 | 991,269.536 | 981,061.998 | 966,877.64 | 953,042.964 | 929,458.199 | 923,386.208 | 902,076.484 | 871,022.527 | 855,524.523 | 835,958.601 | 798,754.404 | 757,102.861 | 741,179.125 | 720,537.732 | 705,385.738 | 692,714.184 | 696,925.786 | 742,375.645 | 737,247.723 | 708,830.466 | 699,761.379 | 682,175.916 | 674,077.593 | 657,389.237 | 638,529.414 | 640,603.773 | 632,892.588 | 609,821.789 | 588,698.848 | 564,201.779 | 553,764.639 | 539,105.688 | 539,208.234 | 531,154.163 | 523,866.609 | 512,889.185 | 507,542.002 | 489,855.365 | 478,872.883 | 476,645.982 | 474,646.701 | 468,593.601 | 463,817.096 | 469,263.333 | 462,447.25 | 465,249.843 | 454,057.499 | 441,788.089 | 438,244.198 | 448,689.618 | 448,737.415 | 443,800.053 | 414,043.133 | 398,878.072 | 389,928.684 | 363,858.641 | 353,094.508 | 340,117.433 | 356,307.341 | 966,761.013 | 958,064.264 | 960,906.956 | 967,973.147 | 969,603.123 |
Total Assets
| 1,266,362.658 | 1,217,473.203 | 1,194,251.205 | 1,187,874.01 | 1,171,489.367 | 1,165,490.09 | 1,142,781.392 | 1,130,973.305 | 1,108,172.414 | 1,075,943.513 | 1,051,956.004 | 1,036,389.431 | 1,040,292.667 | 1,003,127.582 | 975,300.45 | 975,317.578 | 944,663.778 | 936,031.678 | 938,630.239 | 948,711.743 | 912,276.425 | 896,644.106 | 879,345.785 | 857,032.082 | 843,888.875 | 830,940.352 | 818,457.486 | 819,816.319 | 800,747.438 | 782,905.911 | 762,651.033 | 738,982.337 | 724,271.401 | 708,023.559 | 698,530.608 | 703,137.379 | 686,168.318 | 681,088.291 | 677,038.412 | 666,638.883 | 648,032.484 | 646,092.291 | 631,124.272 | 633,033.749 | 619,962.642 | 619,602.518 | 600,806.037 | 610,259.165 | 595,450.306 | 606,380.916 | 581,445.901 | 591,386.406 | 583,547.937 | 587,158.621 | 460,258.529 | 445,595.848 | 430,611.714 | 398,375.83 | 390,093.507 | 384,050.079 | 415,015.194 | 1,997,480.69 | 1,803,566.1 | 1,823,730.157 | 1,819,004.645 | 1,717,475.41 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21,850.207 | 14,198.218 | 20,180.359 | 21,869.181 | 19,426.666 | 20,304.588 | 18,608.993 | 15,826.708 | 20,000.992 | 18,446.002 | 13,168.484 | 14,476.628 | 14,579.981 | 16,150.043 | 14,232.677 | 14,021.166 | 16,032.758 | 11,599.011 | 12,194.036 | 12,376.649 | 18,162.249 | 13,522.012 | 16,734.503 | 16,475.054 | 19,300.074 | 13,598.607 | 15,657.93 | 14,583.429 | 12,168.498 | 13,060.32 | 13,834.421 | 11,044.357 | 12,522.484 | 10,756.143 | 9,901.705 | 14,253.668 | 9,501.325 | 15,420.868 | 11,811.762 | 11,697.294 | 10,538.135 | 14,325.119 | 17,809.845 | 18,062.766 | 17,046.883 | 19,308.061 | 13,163.621 | 16,968.276 | 15,000.696 | 15,087.211 | 12,558.64 | 12,407.329 | 10,642.862 | 18,474.26 | 7,819.129 | 8,392.348 | 8,164.342 | 8,021.175 | 8,405.439 | 8,270.631 | 15,964.327 | 78,230.154 | 73,818.437 | 29,865.742 | 32,973.852 | 45,258.773 |
Short Term Debt
| 65,456.687 | 64,597.251 | 63,986.681 | 51,971.928 | 53,270.927 | 54,209.078 | 60,185.904 | 55,251.616 | 55,256.001 | 51,652.455 | 49,524.664 | 52,624.48 | 81,366.188 | 123,986.924 | 113,823.848 | 111,033.889 | 89,726.513 | 83,565.767 | 85,293.12 | 55,637.466 | 54,655.198 | 58,795.858 | 52,011.58 | 42,920.147 | 35,265.116 | 39,009.11 | 34,127.202 | 40,999.932 | 42,862 | 38,591.589 | 38,597.62 | 38,182.362 | 38,631.069 | 38,899.379 | 38,946.299 | 39,942.777 | 41,574.766 | 41,485.203 | 40,603.758 | 35,871.102 | 31,490.729 | 38,000 | 34,997.774 | 39,842.028 | 37,931.918 | 38,479.301 | 37,057.104 | 37,293.936 | 37,057.104 | 37,057.104 | 37,057.104 | 37,057.104 | 37,057.104 | 37,057.104 | 2,057.104 | 2,057.104 | 2,057.104 | 2,057.104 | 1,921.401 | 2,076.715 | 2,090.401 | 472,666.658 | 391,457.638 | 460,239.095 | 468,805.536 | 328,354.731 |
Tax Payables
| 2,042.118 | 1,810.899 | 1,159.054 | 2,696.7 | 2,610.577 | 3,299.631 | 4,963.38 | 3,964.969 | 3,805.906 | 2,729.649 | 2,111.093 | 2,723.487 | 10,790.475 | 879.727 | 2,057.403 | 1,383.188 | 2,318.887 | 1,289.21 | 1,628.231 | 1,874.998 | 1,720.077 | 2,965.32 | 3,118.571 | 4,088.933 | 3,743.964 | 5,381.957 | 4,735.908 | 4,931.66 | 3,842.31 | 3,892.119 | 4,082.692 | 3,109.227 | 3,504.997 | 2,452.513 | 2,430.019 | 1,863.037 | 3,641.556 | 3,488.05 | 5,648.736 | 5,403.107 | 5,758.271 | 5,336.35 | 3,075.001 | 4,986.358 | 3,592.786 | 3,765.704 | 2,818.858 | 4,096.725 | 4,055.981 | 12,068.033 | 10,312.742 | 9,812.213 | 9,613.344 | 7,457.62 | 2,002.523 | 2,425.476 | 943.934 | 488.355 | 811.392 | 9,421.698 | 15,685.809 | 19,934.101 | 10,326.634 | 9,295.266 | 9,285.806 | 34,975.222 |
Deferred Revenue
| 21,776.83 | 23,057.484 | 9,785.061 | 8,906.33 | 22,493.341 | 7,372.613 | 4,651.028 | 8,730.966 | 7,732.86 | 6,607.624 | 23,789.286 | 22,067.139 | 29,425.629 | 79,038.192 | 70,088.939 | 1,383.188 | 70,749.235 | 1,289.21 | 70,511.701 | 1,874.998 | 1,720.077 | 2,965.32 | 32,831.872 | 4,088.933 | 3,743.964 | 39,795.167 | 4,735.908 | 28,872.065 | 20,873.058 | 3,892.119 | 21,063.676 | 3,109.227 | 19,638.586 | 26,694.083 | 19,702.229 | 21,536.223 | 20,272.412 | 25,857.715 | 28,717.646 | 22,864.908 | 5,758.271 | 21,296.935 | 3,075.001 | 16,563.279 | 3,592.786 | 3,765.704 | 12,433.096 | 4,096.725 | 4,055.981 | 12,068.033 | 18,711.011 | 9,812.213 | 9,613.344 | 7,457.62 | 2,002.523 | 5,553.71 | 12,026.908 | 488.355 | 4,861.978 | 9,421.698 | 20,674.109 | 129,730.587 | 107,907.213 | 9,295.266 | 71,935.419 | 34,975.222 |
Other Current Liabilities
| 13,647.003 | 48,528.371 | 25,547.671 | 12,494.186 | 19,882.764 | 22,692.843 | 15,073.589 | 12,386.47 | 10,935.68 | 24,068.408 | 21,678.192 | 19,343.652 | 18,635.154 | 78,158.465 | 68,031.535 | 69,852.709 | 68,430.348 | 73,990.737 | 68,883.469 | 65,517.338 | 35,132.886 | 36,052.682 | 29,713.302 | 22,818.1 | 20,753.221 | 34,507.089 | 23,164.079 | 23,940.406 | 17,030.749 | 20,386.94 | 16,980.984 | 13,725.893 | 16,133.59 | 24,241.571 | 17,272.21 | 19,673.185 | 16,630.857 | 22,369.664 | 23,068.911 | 17,461.803 | 7,134.563 | 15,960.584 | 9,153.384 | 11,576.922 | 10,599.839 | 15,612.679 | 9,614.237 | 7,943.509 | 9,909.288 | 21,668.758 | 8,398.269 | 7,367.367 | 7,595.931 | 16,404.838 | 3,243.088 | 3,128.235 | 11,082.975 | 4,021.441 | 4,050.585 | 3,532.615 | 4,988.301 | 109,796.487 | 97,580.578 | 77,779.07 | 62,649.611 | 91,857.075 |
Total Current Liabilities
| 124,772.845 | 129,134.739 | 110,873.765 | 97,938.325 | 95,190.934 | 107,878.754 | 103,482.895 | 96,160.729 | 97,731.438 | 103,504.137 | 86,482.434 | 89,168.247 | 125,371.799 | 219,175.159 | 198,145.464 | 197,674.14 | 176,508.506 | 171,733.935 | 167,998.855 | 137,281.449 | 111,390.486 | 114,301.192 | 101,577.955 | 94,480.1 | 86,550.303 | 92,496.763 | 87,156.935 | 84,455.427 | 75,903.557 | 83,715.206 | 73,495.716 | 72,280.293 | 70,792.14 | 76,349.606 | 68,550.233 | 75,732.667 | 71,348.504 | 82,763.785 | 81,133.167 | 70,433.306 | 66,438.24 | 73,622.053 | 71,186.008 | 74,468.074 | 69,171.426 | 77,165.745 | 62,653.821 | 66,302.446 | 66,023.069 | 85,881.106 | 68,326.754 | 66,644.013 | 64,909.241 | 79,393.822 | 15,121.844 | 16,003.163 | 22,248.355 | 14,588.075 | 15,188.817 | 23,301.659 | 38,728.838 | 680,627.4 | 573,183.287 | 577,179.173 | 573,714.805 | 500,445.801 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,685.996 | 4,148.896 | 4,142.715 | 4,560.531 | 4,975.301 | 5,416.142 | 5,828.53 | 6,220.019 | 6,137.644 | 6,591.394 | 11,101.946 | 10,760.351 | 7,183.641 | 7,079.123 | 6,649.005 | 7,132.635 | 4,999.411 | 1,701.036 | 985.263 | 33,992.371 | 28,281.72 | 22,801.636 | 15,542.81 | 8,965.58 | 8,200.85 | 4,085.09 | 4,112.39 | 739.66 | 766.93 | 794.2 | 821.5 | 821.5 | 576.04 | 609.08 | 663.62 | 718.16 | 772.7 | 827.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,029.195 | 992.811 | 2,022.006 | 1,985.622 | 2,997.567 | 2,943.933 | 3,955.879 | 14,897.541 | 14,827.257 | 5,822.551 | 6,731.481 | 6,780.819 | 7,605.865 | 8,443.872 | 193,035.083 | 157,098.038 | 153,337.662 | 166,066.312 | 162,562.393 |
Deferred Revenue Non-Current
| 1,010.996 | 1,198.896 | 913.155 | 33,462.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,664.645 | 33,584.469 | 32,887.067 | 34,486.736 | 0 | 0 | 0 | 0 | 31,416.564 | 30,898.55 | 30,191.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,177.789 | 28,984.035 | 0 | 0 | 0 | 0 | 25,464.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,849.362 | 0 | 0 | 20,582.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,340.826 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 20,309.088 | 18,298.578 | 17,926.103 | 39,033.946 | 38,578.308 | 37,947.373 | 37,315.477 | 25,450.888 | 25,359.485 | 24,998.985 | 24,578.77 | 23,940.007 | 23,429.781 | 9,050.848 | 8,148.704 | 10,881.177 | 10,832.141 | 12,828.103 | 13,003.366 | 19,292.286 | 19,546.271 | 19,370.694 | 19,459.423 | 19,923.532 | 19,986.344 | 19,884.727 | 19,360.606 | 18,773.823 | 18,865.353 | 18,327.307 | 17,771.5 | 17,027.494 | 16,871.931 | 16,485.709 | 16,235.283 | 16,030.18 | 15,865.672 | 15,667.295 | 15,483.224 | 15,545.918 | 15,493.083 | 15,296.663 | 14,744.858 | 14,328.384 | 14,056.285 | 13,823.147 | 13,961.761 | 14,029.692 | 13,577.045 | 13,255.657 | 13,128.279 | 13,204.171 | 12,904.594 | 12,616.126 | 0 | 0 | 0 | 0 | 0 | 0 | 6,285.913 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 58,002.326 | 38,167.808 | 37,404.305 | 39,033.946 | 32,737.512 | 32,144.118 | 68,910.398 | 61,405.556 | 35,075.906 | 59,149.774 | 58,097.541 | 34,664.645 | 57,014.25 | 32,887.067 | 8,148.704 | 37,082.459 | 36,237.49 | 48,426.364 | 47,322.44 | 50,708.85 | 30,898.55 | 49,562.463 | 29,334.483 | 26,433.421 | 26,042.602 | 45,007.411 | 24,660.447 | 47,777.621 | 28,813.668 | 46,376.739 | 44,949.289 | 28,984.035 | 45,326.514 | 27,269.429 | 42,540.456 | 26,199.916 | 41,330.34 | 41,044.685 | 38,654.46 | 26,312.971 | 25,343.325 | 39,598.757 | 37,750.04 | 38,485.372 | 23,354.414 | 22,912.207 | 22,745.487 | 0.001 | 22,007.053 | 21,179.245 | 20,582.253 | 22,925.994 | 22,235.013 | 21,820.938 | 20,121.172 | 18,539.989 | 18,714.174 | 18,811.331 | 17,721.725 | 17,370.124 | 0.001 | 99,550.544 | 87,694.622 | 96,511.495 | 89,973.563 | 85,466.929 |
Total Non-Current Liabilities
| 62,699.318 | 60,615.282 | 59,473.123 | 77,057.456 | 76,291.12 | 75,507.632 | 74,738.927 | 67,625.576 | 66,573.036 | 65,741.168 | 69,199.487 | 69,365.003 | 64,197.891 | 49,017.039 | 49,284.445 | 55,096.271 | 52,069.042 | 50,127.4 | 48,307.703 | 84,701.221 | 78,726.541 | 72,364.099 | 64,336.715 | 55,322.532 | 54,229.797 | 49,092.501 | 48,133.443 | 48,517.281 | 48,445.952 | 47,170.939 | 45,770.789 | 46,833.03 | 45,902.554 | 44,364.219 | 43,204.076 | 42,948.255 | 42,103.04 | 41,871.925 | 38,654.46 | 41,858.889 | 40,836.409 | 39,598.757 | 37,750.04 | 38,485.372 | 37,410.699 | 36,735.354 | 36,707.248 | 37,908.25 | 36,576.909 | 36,456.908 | 35,696.154 | 39,127.732 | 38,083.54 | 38,392.943 | 35,018.713 | 33,367.246 | 24,536.725 | 25,542.812 | 24,502.544 | 24,975.989 | 33,070.612 | 292,585.627 | 244,792.66 | 249,849.157 | 256,039.875 | 248,029.322 |
Total Liabilities
| 187,472.163 | 189,750.021 | 170,346.888 | 174,995.781 | 171,482.055 | 183,386.386 | 178,221.822 | 163,786.304 | 164,304.473 | 169,245.304 | 155,681.92 | 158,533.251 | 189,569.69 | 268,192.197 | 247,429.909 | 252,770.411 | 228,577.548 | 221,861.336 | 216,306.559 | 221,982.671 | 190,117.027 | 186,665.291 | 165,914.671 | 149,802.633 | 140,780.099 | 141,589.264 | 135,290.378 | 132,972.708 | 124,349.508 | 130,886.145 | 119,266.505 | 119,113.322 | 116,694.694 | 120,713.824 | 111,754.309 | 118,680.923 | 113,451.544 | 124,635.71 | 119,787.627 | 112,292.195 | 107,274.648 | 113,220.81 | 108,936.048 | 112,953.446 | 106,582.125 | 113,901.099 | 99,361.069 | 104,210.695 | 102,599.978 | 122,338.014 | 104,022.909 | 105,771.746 | 102,992.782 | 117,786.764 | 50,140.557 | 49,370.409 | 46,785.079 | 40,130.887 | 39,691.361 | 48,277.648 | 71,799.45 | 973,213.026 | 817,975.947 | 827,028.33 | 829,754.681 | 748,475.123 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 1,777.114 | 512.759 | 6,818.768 | 0 | 3,765.15 | 10,667.216 | 14,752.462 | 15,053.749 | 18,830.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84,749.515 | 84,749.515 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 61,405.695 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 45,175.835 | 172,465.84 | 166,000 | 166,000 | 166,000 | 166,000 |
Retained Earnings
| 758,242.976 | 698,345.35 | 705,050.269 | 695,346.532 | 685,618.967 | 666,468.529 | 662,697.211 | 649,239.299 | 638,980.618 | 608,268.27 | 596,256.233 | 578,244.575 | 554,933.242 | 439,428.864 | 446,954.666 | 426,744.683 | 417,485.755 | 415,405.129 | 426,912.754 | 427,013.45 | 426,126.601 | 415,703.562 | 422,581.846 | 423,836.2 | 419,264.729 | 407,548.131 | 399,769.124 | 397,909.852 | 388,767.991 | 366,706.944 | 352,315.733 | 335,629.695 | 319,099.813 | 299,893.559 | 297,205.863 | 293,812.71 | 285,425.216 | 270,266.455 | 271,271.547 | 270,651.92 | 258,140.046 | 247,943.792 | 239,159.709 | 236,576.579 | 227,319.784 | 219,321.025 | 216,696.23 | 219,669.931 | 206,401.331 | 197,594.505 | 192,950.867 | 198,756.503 | 196,879.468 | 184,701.488 | 91,047.388 | 75,443.062 | 64,932.025 | 38,516.84 | 24,227.247 | 67,619.549 | 432,130.339 | 433,322.196 | 400,482.49 | 411,308.803 | 404,273.816 | 385,261.917 |
Accumulated Other Comprehensive Income/Loss
| -6,417.468 | 2,479.995 | -3,156.964 | 1,270.592 | -1,777.114 | -512.759 | -6,818.768 | 9,248.421 | -3,765.15 | -10,667.216 | -14,752.462 | -15,053.749 | -18,830.592 | 314,421.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 232,197.504 | 232,200.459 | 250,641.62 | 257,374.542 | 241,280.313 | 257,374.542 | 248,763.719 | 246,722.14 | 248,763.719 | 248,763.719 | 253,015.565 | 253,015.565 | 234,184.973 | 225,126.007 | 257,056.247 | 257,056.247 | 266,196.247 | 257,056.247 | 265,286.247 | 257,056.247 | 248,826.247 | 257,056.247 | 264,215.847 | 257,056.247 | 257,056.247 | 257,056.247 | 257,056.247 | 257,056.248 | 257,056.247 | 257,056.246 | 257,056.247 | 257,056.246 | 257,056.247 | 257,056.247 | 233,641.45 | 257,056.247 | 231,691.312 | 257,056.247 | 230,601.001 | 257,056.246 | 227,526.445 | 230,009.511 | 228,253.462 | 228,581.489 | 231,147.19 | 231,430.948 | 229,755.566 | 231,398.169 | 231,697.761 | 231,818.128 | 231,845.435 | 234,198.703 | 231,042.387 | 232,083.147 | 273,894.749 | 275,606.542 | 273,718.775 | 274,552.268 | 280,999.064 | 222,977.048 | -134,090.43 | 418,479.628 | 419,107.663 | 419,393.024 | 418,976.149 | 417,738.371 |
Total Shareholders Equity
| 1,068,772.527 | 1,017,775.319 | 1,013,940.62 | 1,002,857.361 | 990,082.09 | 972,196.007 | 954,757.857 | 957,367.134 | 934,094.881 | 896,480.468 | 886,005.031 | 867,692.085 | 840,603.909 | 725,960.567 | 718,704.086 | 713,131.522 | 706,505.741 | 704,409.615 | 712,534.197 | 717,001.876 | 712,529.158 | 699,900.952 | 703,334.892 | 697,108.312 | 693,181.482 | 678,501.76 | 672,446 | 676,367.108 | 666,175.394 | 641,858.427 | 633,283.828 | 609,799.064 | 597,646.265 | 577,535.895 | 576,023.148 | 573,852.29 | 562,292.363 | 546,079.435 | 547,048.383 | 544,285.319 | 530,842.326 | 523,129.138 | 512,589.006 | 510,333.903 | 503,642.809 | 495,927.808 | 491,627.631 | 496,243.935 | 483,274.927 | 474,588.468 | 469,972.137 | 478,131.041 | 473,097.69 | 461,960.47 | 410,117.972 | 396,225.439 | 383,826.635 | 358,244.943 | 350,402.146 | 335,772.432 | 343,215.744 | 1,024,267.664 | 985,590.153 | 996,701.827 | 989,249.965 | 969,000.288 |
Total Equity
| 1,078,890.494 | 1,027,723.182 | 1,023,904.316 | 1,012,878.229 | 1,000,007.313 | 982,103.704 | 964,559.57 | 967,187 | 943,867.941 | 906,698.209 | 896,274.083 | 877,856.18 | 850,722.977 | 734,935.385 | 727,870.541 | 722,547.167 | 716,086.23 | 714,170.342 | 722,323.68 | 726,729.072 | 722,159.397 | 709,978.816 | 713,431.115 | 707,229.449 | 703,108.776 | 689,351.088 | 683,167.108 | 686,843.611 | 676,397.93 | 652,019.765 | 643,384.528 | 619,869.014 | 607,576.707 | 587,309.735 | 586,776.3 | 584,456.457 | 572,716.775 | 556,452.581 | 557,250.785 | 554,346.687 | 540,757.835 | 532,871.481 | 522,188.224 | 520,080.303 | 513,380.518 | 505,701.419 | 501,444.967 | 506,048.47 | 492,850.327 | 484,042.902 | 477,422.992 | 485,614.661 | 480,555.156 | 469,371.857 | 410,117.972 | 396,225.439 | 383,826.635 | 358,244.943 | 350,402.146 | 335,772.432 | 343,215.744 | 1,024,267.664 | 985,590.153 | 996,701.827 | 989,249.965 | 969,000.288 |
Total Liabilities & Shareholders Equity
| 1,266,362.658 | 1,217,473.203 | 1,194,251.205 | 1,187,874.01 | 1,171,489.367 | 1,165,490.09 | 1,142,781.392 | 1,130,973.305 | 1,108,172.414 | 1,075,943.513 | 1,051,956.004 | 1,036,389.431 | 1,040,292.667 | 1,003,127.582 | 975,300.45 | 975,317.578 | 944,663.778 | 936,031.678 | 938,630.239 | 948,711.743 | 912,276.425 | 896,644.107 | 879,345.785 | 857,032.082 | 843,888.875 | 830,940.352 | 818,457.486 | 819,816.319 | 800,747.438 | 782,905.91 | 762,651.033 | 738,982.337 | 724,271.401 | 708,023.559 | 698,530.608 | 703,137.379 | 686,168.319 | 681,088.291 | 677,038.412 | 666,638.882 | 648,032.484 | 646,092.291 | 631,124.272 | 633,033.749 | 619,962.643 | 619,602.518 | 600,806.037 | 610,259.165 | 595,450.305 | 606,380.916 | 581,445.901 | 591,386.406 | 583,547.937 | 587,158.621 | 460,258.529 | 445,595.848 | 430,611.714 | 398,375.83 | 390,093.507 | 384,050.08 | 415,015.194 | 1,997,480.69 | 1,803,566.1 | 1,823,730.157 | 1,819,004.645 | 1,717,475.411 |