Korea Line Corporation
KRX:005880.KS
1841 (KRW) • At close November 8, 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 | 2013 Q4 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 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
| 93,507.387 | 108,407.638 | 109,773.64 | 106,268.789 | 102,913.305 | 101,386.219 | 95,351.878 | 113,881.461 | 132,827.216 | 119,005.027 | 100,643.601 | 66,298.274 | 192,160.892 | 67,341.724 | 95,263.774 | 80,310.983 | 50,230.903 | 65,880.378 | 99,674.433 | 76,860.379 | 99,940.97 | 89,805.103 | 77,417.484 | 54,302.304 | 63,456.733 | 79,679.096 | 47,998.817 | 90,382.607 | 70,614.303 | 91,972.564 | 84,376.47 | 34,568.456 | 60,259.401 | 48,082.601 | 56,386.41 | 50,741.003 | 36,321.047 | 35,797.889 | 42,285.22 | 70,249.44 | 69,421.399 | 73,030.88 | 49,322.827 | 83,479.875 | 32,224.82 | 53,820.288 | 45,814.499 | 50,066.542 | 52,709.713 | 78,227.774 | 58,083.788 | 154,386.763 | 104,736.118 | 159,483.639 | 157,876.095 | 64,061.439 | 141,577.41 | 60,397.193 | 297,602.563 | 200,206.395 | 177,289.408 | 137,532.841 | 14,386.742 | 33,528.823 |
Short Term Investments
| 94,136.436 | 94,261.901 | 78,885.74 | 83,529.298 | 71,217.151 | 77,524.626 | 73,312.52 | 73,197.427 | 93,469.166 | 112,017.748 | 87,928.202 | 12,909.298 | 17,438.641 | 13,738.32 | 16,424.635 | 13,907.665 | 36,858.774 | 8,097.832 | 13,740.7 | 23,387.887 | 22,852.692 | 25,559.156 | 145,503.639 | 85,486.412 | 77,837.29 | 14,173.824 | 20,937.831 | 10,300.757 | 6,786.452 | 14,273.03 | 23,830.851 | 6,327 | 3,681.9 | 7,780.8 | 8,692.52 | 11,829.24 | 5,144.725 | 5,631.498 | 12,003.716 | 4,436.194 | 14,008.388 | 4,353.041 | 1,993 | 1,993 | 1,993 | 1,850 | 12,634.8 | 14,334.8 | 19,970.48 | 19,120.48 | 19,120.48 | 18,984.8 | 18,984.8 | 17,984.8 | 47,995.053 | 33,342.445 | 104,003.813 | 23,681.519 | 118,189.43 | 166,535.07 | 125,555.148 | 154,920.149 | 112,375.405 | 87,762.247 |
Cash and Short Term Investments
| 187,643.824 | 202,669.539 | 188,659.379 | 189,798.087 | 174,130.456 | 178,910.844 | 168,664.398 | 187,078.888 | 226,296.383 | 231,022.775 | 188,571.803 | 79,207.571 | 209,599.534 | 81,080.044 | 111,688.41 | 94,218.648 | 87,089.677 | 73,978.21 | 113,415.133 | 100,248.266 | 122,793.662 | 115,364.26 | 222,921.123 | 139,788.716 | 141,294.023 | 93,852.92 | 68,936.648 | 100,683.364 | 77,400.755 | 106,245.594 | 108,207.321 | 40,895.456 | 63,941.301 | 55,863.401 | 65,078.93 | 62,570.243 | 41,465.772 | 41,429.387 | 54,288.936 | 74,685.634 | 83,429.787 | 77,383.92 | 51,315.827 | 85,472.875 | 34,217.82 | 55,670.288 | 58,449.299 | 64,401.342 | 72,680.193 | 97,348.254 | 77,204.268 | 173,371.563 | 123,720.918 | 177,468.439 | 205,871.148 | 97,403.884 | 245,581.223 | 84,078.712 | 415,791.993 | 366,741.465 | 302,844.556 | 292,452.99 | 126,762.147 | 121,291.07 |
Net Receivables
| 236,485.456 | 204,718.478 | 209,498.827 | 150,739.203 | 158,635.962 | 160,903.428 | 194,494.16 | 189,625.425 | 171,144.109 | 132,538.699 | 168,775.066 | 165,265.111 | 152,408.69 | 98,435.786 | 107,766.98 | 121,101.129 | 187,000.634 | 195,233.296 | 195,500.325 | 202,756.267 | 195,607.217 | 204,809.145 | 205,463.561 | 162,285.807 | 177,578.271 | 219,799.757 | 196,425.039 | 146,902.219 | 132,370.416 | 192,456.644 | 176,751.06 | 0 | 0 | 0 | 65,988.069 | 85,136.386 | 0 | 102,713.811 | 88,875.163 | 0 | 89,816.114 | 90,489.144 | 122,738.318 | 118,546.618 | 136,157.055 | 150,748.558 | 160,767.004 | 162,216.2 | 161,315.852 | 136,979.536 | 133,984.232 | 282,313.353 | 304,580.063 | 315,096.636 | 317,989.183 | 435,456.558 | 497,848.526 | 492,968.495 | 331,200.565 | 385,907.351 | 312,894.599 | 139,816.009 | 157,497.703 | 117,898.924 |
Inventory
| 236,399.226 | 130,183.419 | 205,990.893 | 124,190.628 | 128,478.126 | 123,818.454 | 136,741.466 | 151,874.377 | 155,891.256 | 116,754.275 | 105,316.602 | 82,838.033 | 81,321.283 | 69,173.832 | 56,118.407 | 59,577.872 | 54,701.759 | 65,659.958 | 59,121.331 | 55,195.447 | 54,971.143 | 58,358.8 | 65,689.196 | 67,924.15 | 71,886.71 | 56,777.198 | 48,406.352 | 64,115.37 | 108,444.136 | 107,010.218 | 93,548.081 | 41,915.33 | 44,639.548 | 38,050.155 | 36,713.735 | 33,167.84 | 24,720.794 | 26,880.084 | 28,924.596 | 40,674.351 | 42,742.269 | 26,133.853 | 25,525.353 | 24,399.794 | 28,421.145 | 31,963.447 | 34,181.236 | 32,374.82 | 33,782.202 | 27,581.507 | 27,377.311 | 45,757.741 | 36,292.498 | 32,175.749 | 35,825.549 | 37,843.069 | 35,918.632 | 31,171.137 | 41,619.596 | 32,164.061 | 23,655.108 | 20,232.659 | 21,714.497 | 14,934.193 |
Other Current Assets
| 558,091.939 | 71,846.193 | 51,484.938 | 91,929.615 | 101,536.568 | 91,203.871 | 61,063.751 | 134,315.769 | 128,473.145 | 95,682.219 | 39,632.587 | 67,578.65 | 70,625.995 | 157,729.092 | 155,632.67 | 64,931.263 | 80,273.474 | 103,212.818 | 51,601.173 | 114,067.298 | 116,450.203 | 110,355.883 | 4,300.759 | 60,297.059 | 80,647.424 | 73,603.413 | 748.902 | 57,253.448 | 45,644.84 | 309.354 | 122.659 | 115,774.55 | 80,403.977 | 85,020.183 | 0 | 0.001 | 100,399.389 | -0.001 | -0 | 65,103.74 | 0.002 | -0.001 | 33,048.493 | 32,081.134 | 56,424.309 | 59,230.026 | 60,463.355 | 64,574.874 | 74,864.327 | 68,104.806 | 85,266.058 | 10,469.329 | 10,453.16 | 11,577.715 | 15,686.407 | 20,175.48 | 19,304.464 | 14,089.216 | 6,205.579 | 10,177.407 | 7,990.85 | 5,475.32 | 9,883.946 | 7,442.937 |
Total Current Assets
| 1,218,620.445 | 609,417.631 | 655,634.038 | 556,657.533 | 562,781.112 | 554,836.596 | 560,963.774 | 662,894.459 | 681,804.892 | 575,997.968 | 502,296.059 | 394,889.365 | 513,955.502 | 406,418.754 | 431,206.466 | 339,828.911 | 409,065.543 | 438,084.282 | 419,637.963 | 472,267.278 | 489,822.225 | 488,888.088 | 498,374.64 | 430,295.732 | 471,406.428 | 444,033.288 | 314,516.942 | 368,954.401 | 363,860.147 | 406,021.81 | 378,629.122 | 198,585.336 | 188,984.826 | 178,933.739 | 167,780.735 | 180,874.47 | 166,585.955 | 171,023.281 | 172,088.695 | 180,463.725 | 215,988.172 | 194,006.917 | 232,627.991 | 260,500.42 | 255,220.329 | 297,612.319 | 313,860.894 | 323,567.236 | 342,642.574 | 330,014.103 | 323,831.869 | 511,911.986 | 475,046.64 | 536,318.539 | 575,372.287 | 590,878.991 | 798,652.845 | 622,307.56 | 794,817.733 | 794,990.284 | 647,385.113 | 457,976.978 | 315,858.293 | 261,567.124 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,810,024.219 | 3,223,705.266 | 3,120,946.597 | 3,322,030.023 | 2,950,917.616 | 2,908,288.348 | 2,851,358.362 | 3,213,983.664 | 2,568,911.632 | 2,410,384.667 | 2,358,858.123 | 2,133,775.511 | 2,017,190.516 | 2,015,273.209 | 1,940,461.363 | 2,209,039.508 | 2,289,723.086 | 2,342,827.2 | 2,054,997.584 | 2,051,058.764 | 1,905,770.723 | 1,833,410.273 | 1,722,053.636 | 2,361,271.413 | 2,308,611.709 | 2,155,627.554 | 2,131,452.103 | 2,365,431.178 | 2,220,231.736 | 1,768,346.906 | 1,783,343.902 | 1,459,525.136 | 1,420,128.47 | 1,328,260.773 | 1,319,782.195 | 1,285,082.639 | 1,157,169.825 | 1,160,838.838 | 1,089,583.486 | 1,016,289.149 | 971,749.566 | 1,008,461.541 | 1,153,945.612 | 1,130,906.327 | 1,255,417.659 | 1,310,654.121 | 1,330,343.522 | 1,368,749.079 | 1,468,898.223 | 1,357,181.603 | 1,978,969.904 | 2,087,780.776 | 2,200,872.309 | 2,133,892.03 | 1,894,597.906 | 1,509,967.001 | 1,656,170.988 | 1,647,624.089 | 1,239,313.275 | 1,221,065.343 | 1,192,754.101 | 1,160,807.236 | 1,191,750.933 | 1,110,659.371 |
Goodwill
| 4,215.939 | 4,215.939 | 4,215.939 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,589.811 | 4,754.881 | 5,051.25 | 5,354.552 | 5,601.747 | 5,883.646 | 6,207.784 | 5,823.894 | 5,886.942 | 4,215.939 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,733.905 | 4,625.969 | 4,562.63 | 4,683.769 | 4,619.989 | 4,957.425 | 4,911.602 | 5,155.684 | 5,110.684 | 5,130.859 | 5,269.724 | 4,839.713 | 4,888.798 | 4,978.999 | 5,177.535 | 5,508.056 | 5,602.714 | 5,826.05 | 6,072.453 | 8,254.348 | 8,354.855 | 8,530.609 | 8,618.636 | 8,901.098 | 9,023.148 | 9,120.804 | 9,308.611 | 29,002.686 | 27,932.68 | 28,853.374 | 8,869.925 | 2,364.781 | 2,681.084 | 2,878.418 | 3,307.615 | 3,697.337 | 3,969.94 | 4,487.484 | 4,579.124 | 4,745.069 | 4,968.381 | 5,268.235 | 7,109.482 | 7,333.426 | 8,983.211 | 10,866.267 | 11,094.012 | 2,773.621 | 3,135.474 | 3,956.754 | 4,038.265 | 5,442.762 | 5,454.958 | 5,723.673 | 5,709.462 | 2,196.991 | 3,392.03 | 0 | 0 | 0 | 330 | 769.313 | 1,538.625 | 0 |
Goodwill and Intangible Assets
| 4,215.939 | 4,215.939 | 8,778.569 | 9,273.58 | 9,209.8 | 9,547.236 | 9,501.413 | 9,745.495 | 9,700.495 | 9,720.67 | 9,859.535 | 9,429.524 | 9,478.609 | 9,568.81 | 9,767.346 | 10,097.867 | 10,192.525 | 10,415.861 | 10,662.264 | 12,844.159 | 12,944.666 | 13,120.42 | 13,373.517 | 13,952.348 | 14,377.7 | 14,722.551 | 15,192.257 | 35,210.47 | 33,756.574 | 34,740.316 | 13,085.864 | 2,364.781 | 2,681.084 | 2,878.418 | 3,307.615 | 3,697.337 | 3,969.94 | 4,487.484 | 4,579.124 | 4,745.069 | 4,968.381 | 5,268.235 | 7,109.482 | 7,333.426 | 8,983.211 | 10,866.267 | 11,094.012 | 2,773.621 | 3,135.474 | 3,956.754 | 4,038.265 | 5,442.762 | 5,454.958 | 5,723.673 | 5,709.462 | 2,196.991 | 3,392.03 | 0 | 0 | 0 | 330 | 769.313 | 1,538.625 | 0 |
Long Term Investments
| 876,675.616 | 969,717.91 | 939,663.152 | 62,730.23 | 74,033.978 | 71,583.772 | 71,088.145 | 73,431.49 | 44,807.122 | 10,461.977 | 14,809.622 | 187,880.022 | 125,417.961 | 89,987.411 | 75,567.72 | 88,546.916 | 42,140.706 | 78,531.548 | 62,925.947 | -45,271.017 | -112,554.042 | -106,297.893 | -107,862.486 | -64,454.873 | -59,774.994 | 2,226.36 | 71,858.914 | 39,632.353 | 46,640.204 | -8,697.751 | -18,261.218 | 17,419.249 | 11,345.508 | -2,834.338 | -3,762.471 | -7,023.808 | -546.349 | -1,083.704 | -7,478.896 | 191.263 | -9,716.914 | 945.574 | 17,682.269 | 16,413.308 | 19,801.933 | 18,313.457 | 11,343.827 | 9,661.973 | 8,653.561 | 3,311.985 | 88,511.266 | 96,181.117 | 109,363.547 | 115,489.429 | 69,988.326 | 186,590.461 | 145,086.896 | 259,815.195 | 108,408.812 | 8,212.936 | 11,534.14 | -72,253.751 | -46,342.667 | -41,569.2 |
Tax Assets
| 120.274 | 132.845 | 104.406 | 3,756.07 | 5,993.719 | 6,664.145 | 7,370.077 | 15,392.462 | 21,094.477 | 18,664.904 | 18,668.726 | 22,553.406 | 30,247.066 | 35,023.423 | 31,585.651 | 24,137.742 | 25,758.945 | 29,839.533 | 27,708.847 | 26,508.619 | 25,819.541 | 25,889.912 | 24,181.157 | 18,592.847 | 18,702.506 | 17,841.425 | 17,731.894 | 18,809.603 | 18,368.123 | 17,983.401 | 19,469.874 | 17,746.917 | 18,843.039 | 18,665.449 | 18,958.589 | 19,321.575 | 18,204.999 | 17,913.319 | 17,811.293 | 17,853.599 | 17,826.122 | 12,870.038 | 3,175.274 | 3,177.189 | 3,996.064 | 3,888.672 | 18,734.748 | 19,491.685 | 27,492.58 | 28,612.713 | 70,197.298 | 72,369.093 | 73,775.868 | 70,517.028 | 95,339.026 | 87,193.782 | 4,203.915 | 0 | 0 | 0 | 0 | 414,492.056 | 198,790.24 | 0 |
Other Non-Current Assets
| 6,857.009 | 6,985.76 | 2,677.052 | 1,029,716.826 | 998,070.355 | 1,015,690.925 | 989,978.341 | 1,101,474.799 | 1,026,569.951 | 1,005,174.765 | 955,242.494 | 895,133.214 | 868,242.981 | 878,093.639 | 857,000.226 | 867,587.759 | 907,227.755 | 873,760.987 | 764,941.537 | 852,016.332 | 809,087.225 | 802,958.592 | 782,807.513 | 102,942.2 | 99,402.888 | 30,320.531 | 36,062.282 | 29,838.683 | 21,964.365 | 20,580.741 | 28,190.241 | 25,163.357 | 24,213.677 | 10,792.988 | 11,856.492 | 22,096.703 | 24,039.377 | 17,876.141 | 24,110.019 | 16,171.597 | 25,435.353 | 833.951 | 1,123.927 | 1,089.414 | 1,103.631 | 1,133.806 | 1,103.251 | 1,053.556 | 855.984 | 771.86 | 731.59 | 782.327 | 498.797 | 474.418 | 264.289 | -0.001 | 113,502.389 | 29,972.152 | 133,715.969 | 236,046.025 | 181,714.381 | -0.001 | 0.001 | 126,153.78 |
Total Non-Current Assets
| 3,697,893.057 | 4,204,757.721 | 4,072,169.776 | 4,427,506.729 | 4,038,225.468 | 4,011,774.426 | 3,929,296.337 | 4,414,027.91 | 3,671,083.677 | 3,454,406.983 | 3,357,438.5 | 3,248,771.677 | 3,050,577.133 | 3,027,946.492 | 2,914,382.305 | 3,199,409.792 | 3,275,043.017 | 3,335,375.128 | 2,921,236.179 | 2,897,156.857 | 2,641,068.113 | 2,569,081.304 | 2,434,553.337 | 2,432,303.935 | 2,381,319.809 | 2,220,738.421 | 2,272,297.45 | 2,488,922.287 | 2,340,961.002 | 1,832,953.613 | 1,825,828.663 | 1,522,219.44 | 1,477,211.778 | 1,357,763.29 | 1,350,142.42 | 1,323,174.446 | 1,202,837.792 | 1,200,032.078 | 1,128,605.025 | 1,055,250.677 | 1,010,262.508 | 1,028,379.34 | 1,183,036.564 | 1,158,919.664 | 1,289,302.498 | 1,344,856.323 | 1,372,619.36 | 1,401,729.915 | 1,509,035.822 | 1,393,834.915 | 2,142,448.323 | 2,262,556.074 | 2,389,965.479 | 2,326,096.578 | 2,065,899.009 | 1,785,948.234 | 1,922,356.218 | 1,937,411.436 | 1,481,438.056 | 1,465,324.304 | 1,386,332.622 | 1,503,814.853 | 1,345,737.132 | 1,195,243.951 |
Total Assets
| 4,916,513.502 | 4,814,175.352 | 4,727,803.814 | 4,984,164.262 | 4,601,006.581 | 4,566,611.023 | 4,490,260.112 | 5,076,922.37 | 4,352,888.569 | 4,030,404.951 | 3,859,734.559 | 3,643,661.043 | 3,564,532.635 | 3,434,365.246 | 3,345,588.771 | 3,539,238.703 | 3,684,108.56 | 3,773,459.411 | 3,340,874.142 | 3,369,424.135 | 3,130,890.338 | 3,057,969.391 | 2,932,927.976 | 2,862,599.667 | 2,852,726.237 | 2,664,771.709 | 2,586,814.392 | 2,857,876.688 | 2,704,821.149 | 2,238,975.423 | 2,204,457.785 | 1,720,804.776 | 1,666,196.604 | 1,536,697.029 | 1,517,923.154 | 1,504,048.916 | 1,369,423.747 | 1,371,055.359 | 1,300,693.721 | 1,235,714.401 | 1,226,250.68 | 1,222,386.257 | 1,415,664.555 | 1,419,420.083 | 1,544,522.827 | 1,642,468.642 | 1,686,480.254 | 1,725,297.15 | 1,851,678.395 | 1,723,849.019 | 2,466,280.192 | 2,774,468.06 | 2,865,012.12 | 2,862,415.118 | 2,641,271.296 | 2,376,827.225 | 2,721,009.063 | 2,559,718.996 | 2,276,255.789 | 2,260,314.588 | 2,033,717.735 | 1,961,791.831 | 1,661,595.424 | 1,456,811.075 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 143,283.242 | 138,392.059 | 88,968.884 | 132,583.924 | 1,385.498 | 1,882.449 | 85,092.894 | 932.175 | 157,096.329 | 261.869 | 69,533.667 | 83,780 | 251.383 | 517.628 | 50,123.767 | 469.754 | 1,680.892 | 0 | 70,186.634 | 0 | 0 | 0 | 105,075.111 | 150,847.165 | 0 | 0 | 96,865.868 | 0 | 0 | 90,096.274 | 71,398.109 | 33,130.416 | 38,383.826 | 36,596.941 | 31,864.956 | 38,958.03 | 38,784.469 | 42,830.706 | 35,167.992 | 39,805.046 | 36,118.5 | 25,264.375 | 36,998.419 | 135,059.728 | 186,607.697 | 188,633.562 | 118,273.812 | 72,654.785 | 224,169.404 | 226,765.594 | 234,064.511 | 104,999.316 | 89,268.568 | 89,652.697 | 88,145.136 | 106,361.984 | 97,140.901 | 98,074.089 | 105,926.33 | 90,564.651 | 62,718.477 | 51,398.896 | 48,319.618 | 37,325.285 |
Short Term Debt
| 995,224.145 | 919,842.617 | 833,709.988 | 607,268.362 | 554,605.747 | 595,512.637 | 520,660.76 | 503,050.626 | 333,909.408 | 267,845.514 | 231,092.503 | 239,811.991 | 396,103.039 | 451,701.017 | 472,185.854 | 490,502.694 | 541,913.291 | 628,778.998 | 599,502.339 | 606,881.905 | 646,764.141 | 606,381.71 | 553,237.03 | 512,493.356 | 469,023.08 | 492,759.262 | 424,221.529 | 431,493.953 | 388,620.199 | 308,656.983 | 257,006.918 | 167,226.637 | 157,218.488 | 160,079.226 | 181,432.544 | 135,213.389 | 113,209.406 | 165,190.342 | 199,216.522 | 295,987.749 | 343,673.156 | 278,912.543 | 162,768.688 | 144,229.64 | 141,094.425 | 124,037.422 | 153,885.867 | 147,825.297 | 163,417.508 | 136,475.912 | 323,229.506 | 368,122.967 | 332,246.471 | 351,736.408 | 262,142.214 | 250,723.087 | 271,777.67 | 190,006.271 | 111,384.871 | 101,952.858 | 61,218.997 | 56,966.564 | 54,668.631 | 79,313.645 |
Tax Payables
| 0 | 0 | 2,965.6 | 3,900.796 | 3,059.694 | 1,931.46 | 295.431 | 10,283.857 | 7,706.801 | 6,303.392 | 2,826.348 | 2,049.866 | 3,059.685 | 1,673.08 | 1,555.386 | 451.262 | 726.925 | 507.792 | 408.661 | 1,089.65 | 1,170.45 | 2,005.944 | 1,225.829 | 3,868.022 | 3,134.686 | 5,639.337 | 4,967.706 | 2,517.399 | 2,281.269 | 3,030.293 | 2,702.344 | 1,036.441 | 1,421.775 | 919.843 | 158.361 | 735.238 | 562.415 | 709.024 | 793.841 | 795.864 | 0 | 0 | 0 | 0 | 0 | 0 | 1,025.764 | 593.787 | 665.507 | 912.246 | 1,201.877 | 1,285.653 | 526.712 | 322.718 | 411.128 | 379.777 | 10,112.577 | 6,702.308 | 10,513.228 | 15,683.668 | 4,537.836 | 4,059.673 | 2,501.009 | 1,352.951 |
Deferred Revenue
| 0 | 0 | 51,175.594 | 37,910.75 | 205,590.224 | 190,793.223 | 50,952.173 | 52,755.718 | 43,571.108 | 33,713.297 | 89,579.905 | 35,968.969 | 135,746.976 | 135,132.961 | 74,395.669 | 93,940.867 | 125,812.748 | 0 | 101,710.313 | 0 | 0 | 0 | 122,747.8 | 56,808.244 | 0 | 0 | 55,695.795 | 0 | 0 | 52,649.421 | 50,889.396 | 30,373.095 | 1,421.775 | 919.843 | 25,623.485 | 735.238 | 34,126.417 | 709.024 | 29,919.75 | 24,321.382 | 12,627.419 | 25,545.67 | 49,084.981 | 52,737.688 | 0 | 0 | 60,768.097 | 63,447.811 | 1,682,161.877 | 271,697.725 | 79,348.958 | 73,836.566 | 62,310.92 | 79,031.228 | 89,188.295 | 132,666.897 | 177,879.183 | 6,702.308 | 10,513.228 | 292,075.706 | 4,537.836 | 68,792.768 | 2,501.009 | 1,352.951 |
Other Current Liabilities
| 106,368.002 | 143,594.222 | 218,668.698 | 185,419.789 | -0 | -0.001 | 64,975.93 | 218,602.528 | 28,444.499 | 137,443.509 | -0.001 | 16,516.891 | -0 | 0.001 | 0 | 768.689 | 1,374.03 | 175,532.911 | 3,982.435 | 207,291.434 | 193,652.279 | 210,479.922 | 260.044 | 729.275 | 217,751.156 | 164,394.107 | 1,222.086 | 187,555.458 | 175,379.018 | 570.682 | 588.071 | 0.001 | 26,914.261 | 29,321.296 | 0 | 25,681.898 | 0.001 | 36,528.84 | 0 | -0.001 | 20,865.725 | -0 | -0.001 | -0 | 55,313.35 | 45,626.161 | 0.002 | 0 | 0.001 | 0.001 | 0.002 | -0 | 0.001 | -0 | 0 | -0.001 | -0.001 | 236,356.767 | 197,505.599 | -0.001 | 223,920.789 | 0.001 | 62,168.627 | 52,810.251 |
Total Current Liabilities
| 1,244,875.388 | 1,201,828.898 | 1,192,523.165 | 963,182.825 | 761,581.469 | 788,188.308 | 721,681.757 | 775,341.047 | 563,021.344 | 439,264.189 | 390,206.075 | 376,077.852 | 532,101.398 | 587,351.607 | 596,705.29 | 585,682.004 | 670,780.961 | 804,311.909 | 775,381.721 | 814,173.339 | 840,416.42 | 816,861.632 | 781,319.984 | 720,878.04 | 686,774.236 | 657,153.369 | 578,005.278 | 619,049.411 | 563,999.217 | 451,973.36 | 379,882.494 | 230,730.149 | 223,938.35 | 226,917.306 | 238,920.985 | 200,588.555 | 186,120.293 | 245,258.912 | 264,304.264 | 360,114.176 | 413,284.8 | 329,722.588 | 248,852.087 | 332,027.056 | 383,015.472 | 358,297.145 | 332,927.778 | 283,927.894 | 2,069,748.79 | 634,939.232 | 636,642.977 | 546,958.849 | 483,825.959 | 520,420.333 | 439,475.645 | 489,751.967 | 546,797.753 | 531,139.435 | 425,330.028 | 484,593.214 | 352,396.099 | 177,158.229 | 167,657.885 | 170,802.132 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 22.751 | 26,921.622 | 49,613.126 | 1,987,819.052 | 1,727,288.408 | 1,699,678.257 | 1,774,369.921 | 2,042,090.791 | 1,759,627.445 | 1,712,081.567 | 1,704,964.299 | 1,707,010.208 | 1,635,993.788 | 1,670,001.525 | 1,662,947.382 | 1,808,776.769 | 1,866,134.118 | 1,907,377.599 | 1,601,143.927 | 1,567,769.169 | 1,380,807.573 | 1,358,834.643 | 1,316,890.936 | 1,312,130.462 | 1,349,737.207 | 1,266,011.169 | 1,269,687.022 | 1,462,989.556 | 1,416,653.501 | 1,096,719.438 | 1,135,987.058 | 922,375.94 | 846,891.77 | 733,304.982 | 700,623.307 | 699,603.48 | 606,580.606 | 567,788.12 | 504,324.635 | 376,334.812 | 341,749.009 | 473,380.432 | 826,199.972 | 859,240.271 | 849,922.612 | 857,375.261 | 926,714.1 | 976,309.746 | 1,345,456.838 | 1,307,859.266 | 1,568,906.631 | 1,643,057.739 | 1,705,582.995 | 1,531,298.056 | 1,445,292.51 | 383,675.291 | 394,112.437 | 50,467.639 | 25,746.6 | 25,808.2 | 65,058.636 | 65,244.425 | 65,290.971 | 65,340.005 |
Deferred Revenue Non-Current
| 1,488,237.191 | 1,515,093.532 | 2,796.537 | 50,785.192 | 204,139.83 | 6,409.355 | 9,423.116 | 14,060.412 | 9,161.549 | 10,436.139 | 11,679.501 | 200,580.055 | 3,687.049 | 3,714.762 | 3,728.696 | 3,885.623 | 4,897.681 | 4,961.834 | 3,963.161 | 4,027.207 | 4,036.701 | 4,055.575 | 4,073.215 | 4,239.9 | 4,299.558 | 4,324.621 | 4,381.276 | 4,134.451 | 4,183.243 | 0 | 58,045.015 | 0 | 0 | 0 | 0 | 0 | 0 | 1,013.829 | 2,544.842 | 4,120.468 | 0 | 9,557.069 | 16,352.953 | 17,032.543 | 19,127.236 | 71,110.629 | 77,180.224 | 23,863.28 | 25,817.662 | 24,889.012 | 26,886.517 | 29,019.957 | 30,466.317 | 33,737.575 | 32,875.441 | 784,323.268 | 862,404.021 | 864,385.81 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,052.308 | 865.372 | 968.145 | 11.539 | 11.539 | 175.749 | 162.925 | 11.539 | 11.539 | 11.539 | 11.539 | 13.376 | 12.777 | 12.185 | 447.408 | 14.946 | 218,017.627 | 11.553 | 25.895 | 3,187.136 | 3,134.309 | 3,198.568 | 3,261.092 | 3,208.338 | 3,206.734 | 3,207.856 | 3,207.856 | 3,093.315 | 3,088.548 | 5,168.617 | 4,531.74 | 0 | 0 | 0 | 0 | 0 | 0 | 39,186.379 | 29,197.411 | 15,297.893 | 0 | 4,254.172 | 42,777.133 | -17,032.543 | 1,710.743 | 367,686.151 | 1,232.069 | 1,222.376 | 1,505.807 | 1,864.62 | 2,156.574 | 2,244.406 | 2,820.584 | 3,041.95 | 3,366.115 | 7,356.317 | 3,595.04 | 20,338.464 | 29,633.754 | 36,644.867 | 43,692.661 | 60,856.769 | 25,736.132 | 17,269.261 |
Other Non-Current Liabilities
| 49,887.586 | 45,170.235 | 1,641,442.733 | 3,222.372 | 3,252.749 | 203,780.921 | 200,500.386 | 218,219.97 | 229,816.122 | 238,261.279 | 234,758.755 | 3,671.968 | 233,527.326 | 230,452.349 | 228,436.842 | 235,837.998 | -0 | 79,995.876 | 65,157.025 | 60,044.106 | 58,796.359 | 57,143.251 | 47,902.614 | 46,476.486 | 51,418.683 | 43,947.602 | 43,695.035 | 53,058.543 | 53,446.068 | 52,495.875 | 0.001 | 16,369.248 | 17,822.012 | 9,193.445 | 9,019.704 | 32,404.545 | 44,519.268 | 1,443.013 | 1,443.013 | 1,443.013 | 21,642.697 | 1,443.014 | -0.002 | 399,137.055 | 382,567.141 | -0.001 | 304,109.337 | 339,269.326 | 9,877.073 | 9,753.94 | 9,630.917 | 9,299.093 | 8,557.808 | 8,313.421 | 7,892.169 | 54,835.671 | 61,582.741 | -0.001 | 751,059.91 | 707,603.08 | 682,145.005 | 793,072.069 | 661,873.574 | 632,183.76 |
Total Non-Current Liabilities
| 1,539,199.836 | 1,588,050.761 | 1,694,820.542 | 2,041,838.155 | 1,934,692.525 | 1,910,044.282 | 1,984,456.348 | 2,274,382.711 | 1,998,616.654 | 1,960,790.524 | 1,951,414.094 | 1,911,275.607 | 1,873,220.94 | 1,904,180.821 | 1,895,560.328 | 2,048,515.336 | 2,089,049.426 | 1,992,346.863 | 1,670,290.008 | 1,635,027.618 | 1,446,774.942 | 1,423,232.037 | 1,372,127.857 | 1,366,055.186 | 1,408,662.182 | 1,317,491.248 | 1,320,971.189 | 1,523,275.865 | 1,477,371.36 | 1,154,383.93 | 1,198,563.813 | 938,745.188 | 864,713.782 | 742,498.427 | 709,643.011 | 732,008.025 | 651,099.874 | 609,431.341 | 537,509.901 | 397,196.186 | 363,391.706 | 488,634.687 | 885,330.056 | 1,258,377.326 | 1,253,327.732 | 1,296,172.04 | 1,309,235.73 | 1,340,664.727 | 1,382,657.38 | 1,344,366.838 | 1,607,580.639 | 1,683,621.195 | 1,747,427.704 | 1,576,391.002 | 1,489,426.235 | 1,230,190.547 | 1,321,694.239 | 935,191.912 | 806,440.264 | 770,056.147 | 790,896.302 | 919,173.263 | 752,900.677 | 714,793.026 |
Total Liabilities
| 2,784,075.224 | 2,789,879.659 | 2,887,343.706 | 3,005,020.98 | 2,696,273.994 | 2,698,232.59 | 2,706,138.105 | 3,049,723.758 | 2,561,637.998 | 2,400,054.713 | 2,341,620.169 | 2,287,353.458 | 2,405,322.338 | 2,491,532.428 | 2,492,265.618 | 2,634,197.34 | 2,759,830.386 | 2,796,658.772 | 2,445,671.729 | 2,449,200.957 | 2,287,191.361 | 2,240,093.669 | 2,153,447.841 | 2,086,933.227 | 2,095,436.418 | 1,974,644.617 | 1,898,976.467 | 2,142,325.276 | 2,041,370.577 | 1,606,357.29 | 1,578,446.306 | 1,169,475.337 | 1,088,652.132 | 969,415.734 | 948,563.996 | 932,596.58 | 837,220.166 | 854,690.253 | 801,814.166 | 757,310.361 | 776,676.507 | 818,357.275 | 1,134,182.143 | 1,590,404.382 | 1,636,343.203 | 1,654,469.185 | 1,642,163.508 | 1,624,592.621 | 3,452,406.17 | 1,979,306.07 | 2,244,223.616 | 2,230,580.044 | 2,231,253.663 | 2,096,811.335 | 1,928,901.88 | 1,719,942.514 | 1,868,491.993 | 1,466,331.347 | 1,231,770.292 | 1,254,649.361 | 1,143,292.401 | 1,096,331.492 | 920,558.562 | 885,595.158 |
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 | 0 |
Common Stock
| 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 159,588.73 | 122,135.545 | 122,135.545 | 122,135.545 | 122,135.545 | 122,135.545 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,132.52 | 122,084.3 | 122,080.54 | 122,080.54 | 122,080.54 | 122,080.54 | 119,777.56 | 55,793.735 | 91,611.025 | 89,785.895 | 86,520.18 | 86,520.18 | 66,191.27 | 82,115.61 | 82,115.61 | 82,115.61 | 82,115.61 | 61,826.955 | 61,815.505 | 60,822.12 | 57,620.665 | 57,620.665 | 57,620.665 | 57,620.665 | 57,620.665 | 57,620.665 | 57,620.665 | 56,456.14 | 51,000 |
Retained Earnings
| 1,006,885.662 | 959,006.364 | 433,798.128 | 907,901.253 | 872,820.592 | 847,400.945 | 810,214.51 | 837,853.11 | 771,025.122 | 714,892.491 | 652,604.683 | 599,974.582 | 479,046.626 | 451,952.951 | 402,438.054 | 396,474.605 | 395,562.389 | 433,079.759 | 392,959.083 | 406,891.483 | 370,849.428 | 354,600.557 | 330,170.797 | 339,091.938 | 317,910.125 | 277,085.507 | 266,838.876 | 231,880.02 | 181,247.422 | 163,709.926 | 140,448.169 | 129,342.601 | 122,344.969 | 116,966.496 | 110,647.33 | 105,044.891 | 93,903.186 | 86,932.248 | 71,722.888 | 68,919.739 | 55,564.765 | -846,185.58 | -796,800.239 | -1,230,053.799 | -1,131,057.03 | -1,046,200.017 | -1,055,042.251 | -1,022,994.197 | -1,942,566.52 | -654,796.487 | -179,294.273 | 133,234.329 | 309,765.156 | 414,726.968 | 409,219.161 | 387,556.1 | 540,708.217 | 753,896.326 | 1,024,965.632 | 935,811.103 | 821,226.731 | 725,159.988 | 603,792.906 | 464,551.611 |
Accumulated Other Comprehensive Income/Loss
| 511,338.915 | 0 | 836,776.956 | 458,783.086 | 424,636.379 | 415,108.628 | 709,567.715 | 550,390.554 | 407,343.91 | 326,672.741 | 525,386.939 | 293,609.222 | 246,218.677 | 150,743.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 195,258.181 | 657,084.014 | 172,643.58 | 180,413.12 | 180,157.986 | 180,243.343 | -152,753.786 | 181,151.348 | 179,049.807 | 179,401.283 | -50,985.214 | 181,739.395 | 180,653.011 | 130,887.723 | 247,743.648 | 313,920.721 | 333,157.975 | 349,295.241 | 314,053.106 | 352,066.609 | 318,220.885 | 308,935.709 | 297,283.235 | 285,133.079 | 290,625.396 | 267,271.851 | 273,094.451 | 316,069.966 | 312,283.225 | 296,655.261 | 344,020.112 | 292,643.466 | 326,273.447 | 321,730.465 | 330,393.372 | 337,683.869 | 309,930.68 | 301,420.926 | 299,386.278 | 281,664.297 | 266,273.246 | 1,130,437.002 | 1,022,488.917 | 967,458.475 | 949,450.759 | 947,679.295 | 989,241.046 | 1,033,901.731 | 236,511.52 | 294,059.553 | 296,681.98 | 305,879.562 | 239,307.66 | 267,229.381 | 220,732.309 | 211,707.946 | 254,188.188 | 281,870.658 | -38,100.8 | 12,233.459 | 11,577.937 | 82,679.686 | 80,787.816 | 55,664.306 |
Total Shareholders Equity
| 1,873,071.488 | 1,775,679.108 | 1,602,807.394 | 1,706,686.189 | 1,637,203.687 | 1,602,341.646 | 1,526,617.169 | 1,728,983.742 | 1,517,007.568 | 1,380,555.245 | 1,286,595.138 | 1,234,911.929 | 1,065,507.044 | 855,719.555 | 772,317.246 | 832,530.87 | 850,855.909 | 904,510.545 | 829,144.709 | 881,090.612 | 811,202.834 | 785,668.786 | 749,586.552 | 746,357.537 | 730,668.041 | 666,489.878 | 662,065.847 | 670,082.506 | 615,663.167 | 582,497.707 | 606,600.801 | 544,118.587 | 570,750.936 | 560,829.481 | 563,173.222 | 564,861.28 | 525,918.166 | 510,433.714 | 493,189.706 | 472,664.576 | 443,918.551 | 404,028.982 | 281,482.413 | -170,984.299 | -91,820.376 | -12,000.542 | 20,718.975 | 77,098.804 | -1,623,939.39 | -278,621.324 | 199,503.317 | 521,229.501 | 610,899.771 | 743,771.854 | 690,773.59 | 656,884.711 | 852,517.07 | 1,093,387.649 | 1,044,485.497 | 1,005,665.227 | 890,425.333 | 865,460.339 | 741,036.862 | 571,215.917 |
Total Equity
| 2,132,438.278 | 2,024,295.693 | 1,840,460.108 | 1,979,143.282 | 1,904,732.587 | 1,868,378.433 | 1,784,122.007 | 2,027,198.611 | 1,791,250.571 | 1,630,350.238 | 1,518,114.39 | 1,356,307.585 | 1,159,210.297 | 942,832.818 | 853,323.153 | 905,041.363 | 924,278.174 | 976,800.639 | 895,202.413 | 920,223.178 | 843,698.977 | 817,875.723 | 779,480.135 | 775,666.44 | 757,289.819 | 690,127.092 | 687,837.925 | 715,551.412 | 663,450.572 | 632,618.133 | 626,011.478 | 551,329.439 | 577,544.472 | 567,281.296 | 569,359.158 | 571,452.336 | 532,203.58 | 516,365.106 | 498,879.555 | 478,404.04 | 449,574.173 | 404,028.982 | 281,482.413 | -170,984.299 | -91,820.376 | -12,000.542 | 44,316.747 | 100,704.529 | -1,600,727.775 | -255,457.051 | 222,056.576 | 543,888.016 | 633,758.456 | 765,603.781 | 712,369.416 | 656,884.711 | 852,517.07 | 1,093,387.649 | 1,044,485.497 | 1,005,665.227 | 890,425.333 | 865,460.339 | 741,036.862 | 571,215.917 |
Total Liabilities & Shareholders Equity
| 4,916,513.502 | 4,814,175.352 | 4,727,803.814 | 4,984,164.262 | 4,601,006.581 | 4,566,611.023 | 4,490,260.112 | 5,076,922.37 | 4,352,888.569 | 4,030,404.951 | 3,859,734.559 | 3,643,661.043 | 3,564,532.635 | 3,434,365.246 | 3,345,588.771 | 3,539,238.703 | 3,684,108.56 | 3,773,459.411 | 3,340,874.142 | 3,369,424.135 | 3,130,890.338 | 3,057,969.391 | 2,932,927.976 | 2,862,599.667 | 2,852,726.237 | 2,664,771.709 | 2,586,814.392 | 2,857,876.688 | 2,704,821.149 | 2,238,975.423 | 2,204,457.785 | 1,720,804.776 | 1,666,196.604 | 1,536,697.029 | 1,517,923.154 | 1,504,048.916 | 1,369,423.747 | 1,371,055.359 | 1,300,693.721 | 1,235,714.401 | 1,226,250.68 | 1,222,386.257 | 1,415,664.556 | 1,419,420.083 | 1,544,522.827 | 1,642,468.643 | 1,686,480.255 | 1,725,297.151 | 1,851,678.395 | 1,723,849.019 | 2,466,280.192 | 2,774,468.06 | 2,865,012.12 | 2,862,415.116 | 2,641,271.296 | 2,376,827.225 | 2,721,009.063 | 2,559,718.996 | 2,276,255.789 | 2,260,314.588 | 2,033,717.734 | 1,961,791.831 | 1,661,595.424 | 1,456,811.075 |