ISU Chemical Co., Ltd
KRX:005950.KS
7900 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 97,137.779 | 142,227.287 | 194,459.77 | 176,904.221 | 106,991.912 | 126,791.705 | 119,597.965 | 125,546.624 | 148,547.189 | 184,815.481 | 240,535.481 | 230,929.908 | 275,941.778 | 210,088.491 | 188,604.257 | 172,567.205 | 93,783.258 | 45,229.571 | 59,162.407 | 44,397.188 | 65,021.097 | 49,265.831 | 48,312.399 | 62,171.691 | 78,213.26 | 71,190.731 | 88,551.43 | 75,750.146 | 71,762.41 | 78,862.972 | 84,367.764 | 51,941.526 | 49,272.07 | 56,108.652 | 36,437.903 | 85,721.042 | 101,970.94 | 130,468.166 | 61,548.601 | 134,348.461 | 89,899.552 | 131,732.074 | 153,878.514 | 95,685.57 | 121,087.504 | 137,752.431 | 119,984.07 | 65,284.207 | 23,334.884 | 15,135.025 | 20,463.658 | 28,572.119 | 23,758.626 | 7,393.805 | 30,369.641 | 24,333.109 | 42,985.72 | 26,607.131 | 8,567.512 | 23,786.506 | 56,849.838 | 90,512 | 13,344.827 |
Short Term Investments
| 31,891.383 | 30,130.107 | 54,838.987 | 64,327.313 | 82,482.467 | 36,696.189 | 37,410.255 | 7,286.217 | 17,368.508 | 17,372.822 | 27,807.679 | 41,200.064 | 20,241.737 | 30,949.541 | 8,240.92 | 12,646.831 | 16,218.693 | 23,156.445 | 23,175.413 | 62,585.433 | 67,154.167 | 29,328.451 | 30,036.146 | 42,034.263 | 57,926.103 | 49,651.161 | 46,844.618 | 36,588.437 | 46,012.843 | 20,252.356 | 21,699.666 | 24,635.334 | 34,472.993 | 37,869.141 | 47,022.709 | 49,915.21 | 29,856.307 | 25,358.577 | 18,728.061 | 33,817.19 | 33,810.432 | 24,477.551 | 21,511.092 | 42,279.342 | 32,479.876 | 40,018.888 | 29,492.569 | 26,843.45 | 26,385.331 | 26,188.031 | 26,634.695 | 30,766.304 | 37,968.981 | 23,289.98 | 20,678.334 | 28,351.07 | 122,763.412 | 104,835.692 | 96,569.554 | 91,889.846 | 61,984.169 | 31,020.014 | 1,688.9 |
Cash and Short Term Investments
| 129,029.162 | 172,357.394 | 249,298.758 | 241,231.534 | 189,474.379 | 163,487.894 | 157,008.22 | 132,832.841 | 165,915.697 | 202,188.303 | 268,343.16 | 272,129.972 | 296,183.515 | 241,038.032 | 196,845.177 | 185,214.036 | 110,001.951 | 68,386.016 | 82,337.82 | 106,982.621 | 132,175.264 | 78,594.282 | 78,348.545 | 104,205.954 | 136,139.363 | 120,841.892 | 135,396.048 | 112,338.583 | 117,775.253 | 99,115.328 | 106,067.43 | 76,576.86 | 83,745.063 | 93,977.793 | 83,460.612 | 135,636.252 | 131,827.247 | 155,826.743 | 80,276.662 | 168,165.651 | 123,709.984 | 156,209.625 | 175,389.606 | 137,964.912 | 153,567.38 | 177,771.319 | 149,476.639 | 92,127.657 | 49,720.215 | 41,323.056 | 47,098.353 | 59,338.423 | 61,727.607 | 30,683.785 | 51,047.975 | 52,684.179 | 165,749.132 | 131,442.823 | 105,137.066 | 115,676.352 | 118,834.007 | 121,532.014 | 15,033.727 |
Net Receivables
| 246,661.746 | 291,786.622 | 296,543.032 | 274,978.867 | 289,463.591 | 448,178.31 | 257,262.095 | 294,408.443 | 297,885.771 | 274,105.503 | 252,493.449 | 261,880.172 | 257,589.615 | 227,253.176 | 216,329.676 | 340,359.784 | 360,689.102 | 409,121.114 | 354,600.737 | 263,929.737 | 268,408.931 | 263,098.213 | 268,366.516 | 244,102.768 | 266,358.371 | 256,415.555 | 246,966.753 | 244,387.603 | 260,792.199 | 258,662.302 | 353,253.291 | 307,949.054 | 317,800.69 | 330,691.713 | 316,153.137 | 328,813.193 | 323,404.099 | 284,217.078 | 299,693.333 | 353,167.064 | 389,346.197 | 345,174.97 | 352,412.346 | 365,304.779 | 362,602.619 | 379,644.252 | 373,583.213 | 0 | 0 | 0 | 169,267.246 | 187,284.311 | 179,774.886 | 0 | 0 | 0 | 156,420.087 | 176,847.442 | 172,935.171 | 153,257.366 | 0 | 150,839.724 | 142,329.891 |
Inventory
| 129,090.354 | 120,156.364 | 121,129.591 | 151,192.758 | 149,962.089 | 162,769.43 | 233,745.011 | 209,326.634 | 193,347.929 | 169,091.089 | 151,272.32 | 133,471.327 | 115,168.162 | 105,440.278 | 100,163.659 | 108,755.265 | 110,357.651 | 112,506.669 | 124,816.949 | 123,502.524 | 121,707.098 | 123,455.915 | 118,626.977 | 141,689.192 | 127,551.891 | 108,299.008 | 109,600.528 | 108,786.162 | 110,656.828 | 128,010.091 | 131,735.905 | 130,496.499 | 129,345.185 | 124,553.655 | 133,546.88 | 152,695.886 | 149,808.619 | 171,137.466 | 191,937.202 | 207,431.084 | 141,034.282 | 149,154.448 | 141,907.541 | 152,811.119 | 150,224.532 | 152,877.876 | 119,723.406 | 102,770.725 | 102,034.972 | 101,384.695 | 94,683.648 | 80,501.228 | 74,199.201 | 61,422.141 | 71,285.235 | 50,175.573 | 61,058.388 | 110,541.451 | 79,069.739 | 63,251.192 | 64,182.084 | 50,141.57 | 65,480.571 |
Other Current Assets
| 41,329.154 | 36,248.126 | 29,284.331 | 31,922.813 | 29,514.653 | 29,548.266 | -11.001 | -61 | -60.999 | -3,550.201 | -3,550.2 | -487.071 | -487.072 | -487.072 | -487.072 | -19.25 | -19.251 | -19.252 | -19.25 | 33,897.029 | 37,636.276 | 27,429.058 | 5.151 | 30,527.652 | 33,144.972 | 27,935.942 | 68.507 | 25,213.013 | 29,027.125 | 24,980.599 | 96.735 | 31,856.965 | 25,046.656 | 25,198.383 | 26.482 | 22,221.791 | 20,671.368 | 19,254.624 | -0.001 | 29,225.05 | 35,007.023 | 33,719.975 | 0 | 26,579.392 | 28,298.407 | 28,838.616 | 0.001 | 182,915.751 | 190,524.624 | 169,423.298 | -0.002 | -0.001 | -0.001 | 175,160.798 | 136,204.814 | 168,045.976 | -0.001 | 0.001 | -0.003 | 0.001 | 147,038.2 | -0.001 | -0.002 |
Total Current Assets
| 546,110.417 | 620,548.506 | 696,255.712 | 699,325.972 | 658,414.712 | 803,983.901 | 648,004.325 | 636,506.917 | 657,088.397 | 641,834.694 | 668,558.729 | 666,994.4 | 668,454.221 | 573,244.414 | 512,851.44 | 634,309.835 | 581,029.453 | 589,994.547 | 561,736.255 | 528,311.91 | 559,927.569 | 492,577.468 | 465,347.188 | 520,525.566 | 563,194.597 | 513,492.397 | 492,031.837 | 490,725.361 | 518,251.405 | 510,768.32 | 591,153.361 | 546,879.378 | 555,937.594 | 574,421.544 | 533,187.111 | 639,367.122 | 625,711.333 | 630,435.911 | 571,907.195 | 757,988.849 | 689,097.486 | 684,259.018 | 669,709.493 | 682,660.202 | 694,692.938 | 739,132.063 | 642,783.26 | 377,814.133 | 342,279.811 | 312,131.049 | 311,049.245 | 327,123.961 | 315,701.693 | 267,266.724 | 258,538.024 | 270,905.728 | 383,227.606 | 418,831.717 | 357,141.973 | 332,184.911 | 330,054.291 | 322,513.307 | 222,844.187 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 226,558.436 | 226,821.424 | 226,020.215 | 219,495.941 | 219,128.96 | 220,856.015 | 312,822.128 | 288,339.547 | 282,484.876 | 267,801.463 | 264,314.86 | 261,497.675 | 273,520.665 | 278,380.166 | 269,825.694 | 268,481.418 | 269,038.879 | 270,861.487 | 270,972.688 | 255,601.033 | 242,689.879 | 243,629.164 | 219,866.493 | 224,414.894 | 218,525.089 | 213,710.709 | 213,188.346 | 206,349.685 | 204,746.437 | 200,528.485 | 200,598.683 | 197,375.015 | 198,571.931 | 197,973.579 | 191,354.166 | 199,433.524 | 196,267.78 | 196,764.223 | 195,713.609 | 195,312.367 | 194,505.957 | 194,086.558 | 192,546.293 | 192,517.213 | 190,096.157 | 187,384.829 | 179,246.178 | 163,682.822 | 166,283.724 | 162,394.024 | 159,801.157 | 239,894.508 | 240,883.78 | 241,023.119 | 219,039.156 | 220,753.089 | 221,922.752 | 165,438.392 | 164,358.813 | 169,346.418 | 116,892.426 | 104,715.412 | 91,310.082 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 206.802 | 0 | 0 | 0 | 206.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34,365.711 | 32,820.484 | 31,722.756 | 29,152.623 | 26,200.41 | 26,362.584 | 26,287.863 | 24,993.782 | 22,658.859 | 19,357.576 | 20,194.552 | 21,397.018 | 22,519.41 | 22,816.329 | 23,457.784 | 24,726.281 | 23,981.965 | 22,621.679 | 22,129.518 | 19,252.633 | 16,241.661 | 18,075.042 | 16,595.325 | 16,109.981 | 15,405.214 | 15,168.459 | 15,282.355 | 19,586.511 | 19,343.416 | 18,158.735 | 16,191.995 | 17,093.752 | 16,604.317 | 15,762.366 | 15,705.44 | 15,753.812 | 16,095.167 | 16,391.669 | 16,663.936 | 16,288.783 | 16,486.945 | 16,527.611 | 16,558.652 | 16,625.499 | 16,962.68 | 15,716.353 | 7,149.601 | 8,725.898 | 7,206.855 | 6,569.716 | 6,450.087 | 2,854.961 | 3,159.822 | 3,415.068 | 2,339.939 | 2,559.948 | 3,563.358 | 3,925.778 | 4,149.026 | 4,333.491 | 4,725.91 | 4,856.297 | 4,986.684 |
Goodwill and Intangible Assets
| 34,365.711 | 32,820.484 | 31,722.756 | 29,152.623 | 26,200.41 | 26,362.584 | 26,287.863 | 25,200.584 | 22,865.661 | 19,564.378 | 20,401.354 | 21,603.82 | 22,726.212 | 23,023.131 | 23,664.586 | 24,933.083 | 24,188.767 | 22,828.481 | 22,336.32 | 19,252.633 | 16,241.661 | 18,075.042 | 16,802.127 | 16,109.981 | 15,405.214 | 15,168.459 | 15,282.355 | 19,586.511 | 19,343.416 | 18,158.735 | 16,191.995 | 17,093.752 | 16,604.317 | 15,762.366 | 15,705.44 | 15,753.812 | 16,095.167 | 16,391.669 | 16,663.936 | 16,288.783 | 16,486.945 | 16,527.611 | 16,558.652 | 16,625.499 | 16,962.68 | 15,716.353 | 7,149.601 | 8,725.898 | 7,206.855 | 6,569.716 | 6,450.087 | 2,854.961 | 3,159.822 | 3,415.068 | 2,339.939 | 2,559.948 | 3,563.358 | 3,925.778 | 4,149.026 | 4,333.491 | 4,725.91 | 4,856.297 | 4,986.684 |
Long Term Investments
| 121,014.236 | 118,236.581 | 119,159.018 | 21,080.75 | 27,489.003 | 75,878.57 | 73,104.515 | 168,005.455 | 172,284.073 | 160,796.544 | 111,444.348 | 150,841.712 | 119,596.31 | 102,075.388 | 60,029.275 | 124,891.375 | 47,958.099 | 39,746.733 | 39,674.21 | -381.278 | -2,852.887 | 102,224.357 | 77,885.528 | 116,890.104 | 83,313.823 | 11,990.278 | 84,694.599 | 23,969.185 | 107,762.157 | 153,605.014 | 118,516.632 | 172,892.102 | 161,746.642 | 156,765.804 | 125,101.252 | 140,329.05 | 161,459.196 | 176,700.861 | 167,588.802 | 181,406.437 | 223,128.843 | 223,534.527 | 201,762.356 | 228,995.97 | 238,772.405 | 218,561.53 | 202,781.783 | 326,294.78 | 318,840.717 | 316,076.522 | 315,289.003 | 159,255.729 | 151,108.7 | 162,360.611 | 172,003.134 | 116,697.698 | -88,285.721 | -76,363.149 | -69,650.334 | -53,898.106 | -19,996.612 | 11,513.144 | 11,246.326 |
Tax Assets
| -34,365.711 | -32,820.484 | 0 | 104,701.291 | 123,242.919 | -75,878.57 | -73,104.515 | 0 | 0 | -160,796.544 | 87,683.314 | 67,223.518 | 37,084.875 | 47,685.362 | 86,151.87 | 106.408 | 106.848 | 107.288 | 115,593.439 | 162,170.004 | 168,107.339 | 59,999.125 | 97,451.135 | 86,746.894 | 103,265.904 | 188,937.479 | 132,217.049 | 176,440.794 | 92,058.08 | 66,473.952 | 113,994.048 | 71,795.309 | 89,986.401 | 97,698.17 | 162,994.151 | 109,696.339 | 95,668.994 | 91,403.689 | 141,279.786 | 103,215.967 | 168,356.011 | 159,012.882 | 210,679.308 | 2,663.528 | 2,459.393 | 2,470.353 | 256,322.903 | 0 | 0 | 97,481.42 | 0 | 30,968.125 | 38,412.887 | 23,494.386 | 21,216.939 | 29,079.675 | 2,025.543 | 4,600.679 | 3,420.75 | 4,305.533 | 760.298 | 519.052 | 2,596.906 |
Other Non-Current Assets
| 53,219.929 | 52,508.299 | 20,309.013 | 16,563.441 | 16,604.868 | 201,576.44 | 200,962.256 | 69,061.888 | 61,125.401 | 221,555.701 | 16,535.971 | 16,535.972 | 16,535.972 | 16,535.972 | 16,535.972 | 101,622.96 | 167,847.423 | 170,378.806 | 57,710.738 | 77,947.951 | 75,161.885 | 75,134.165 | 58,302.268 | 79,896.085 | 80,712.799 | 79,935.8 | 62,122.047 | 84,837.475 | 83,643.673 | 82,620.011 | 57,423.887 | 35,228.654 | 35,484.666 | 36,191.428 | 216.44 | 38,049.881 | 37,683.237 | 37,337.746 | 625.13 | 27,340.344 | 29,323.871 | 29,492.401 | 0 | 215,457.84 | 203,776.052 | 212,178.24 | 6.862 | 99,092.686 | 98,798.916 | -0.001 | 98,126.921 | 3,793.453 | 3,389.532 | 3,235.009 | 3,235.01 | 2,059.765 | 125,531.783 | 107,522.506 | 98,592.747 | 93,913.429 | 66,152.157 | 34,780.742 | 37,241.862 |
Total Non-Current Assets
| 400,792.602 | 397,566.303 | 397,211.002 | 390,994.046 | 412,666.16 | 448,795.039 | 540,072.248 | 550,607.474 | 538,760.011 | 508,921.542 | 500,379.847 | 517,702.698 | 469,464.035 | 467,700.019 | 456,207.397 | 520,035.244 | 509,140.016 | 503,922.794 | 506,287.394 | 514,590.345 | 499,347.876 | 499,061.853 | 470,307.552 | 524,057.958 | 501,222.829 | 509,742.725 | 507,504.395 | 511,183.65 | 507,553.763 | 521,386.197 | 506,725.245 | 494,384.832 | 502,393.957 | 504,391.347 | 495,371.448 | 503,262.606 | 507,174.374 | 518,598.188 | 521,871.264 | 523,563.898 | 631,801.627 | 622,653.979 | 621,546.609 | 656,260.05 | 652,066.687 | 636,311.305 | 645,507.328 | 597,796.186 | 591,130.212 | 582,521.681 | 579,667.168 | 436,766.776 | 436,954.721 | 433,528.193 | 417,834.178 | 371,150.175 | 264,757.715 | 205,124.206 | 200,871.002 | 218,000.765 | 168,534.179 | 156,384.647 | 147,381.86 |
Total Assets
| 946,903.018 | 1,018,114.809 | 1,093,466.714 | 1,090,320.019 | 1,071,080.872 | 1,252,778.94 | 1,188,076.573 | 1,187,114.391 | 1,195,848.408 | 1,150,756.236 | 1,168,938.576 | 1,184,697.097 | 1,137,918.255 | 1,040,944.433 | 969,058.838 | 1,154,345.079 | 1,090,169.468 | 1,093,917.341 | 1,068,023.65 | 1,042,902.254 | 1,059,275.446 | 991,639.321 | 935,654.74 | 1,044,583.524 | 1,064,417.426 | 1,023,235.122 | 999,536.232 | 1,001,909.011 | 1,025,805.168 | 1,032,154.517 | 1,097,878.605 | 1,041,264.21 | 1,058,331.551 | 1,078,812.891 | 1,028,558.559 | 1,142,629.729 | 1,132,885.707 | 1,149,034.1 | 1,093,778.459 | 1,281,552.747 | 1,320,899.113 | 1,306,912.997 | 1,291,256.102 | 1,338,920.252 | 1,346,759.625 | 1,375,443.368 | 1,288,290.588 | 975,610.319 | 933,410.022 | 894,652.73 | 890,716.413 | 763,890.738 | 752,656.414 | 700,794.917 | 676,372.202 | 642,055.903 | 647,985.321 | 623,955.922 | 558,012.975 | 550,185.675 | 498,588.47 | 478,897.954 | 370,226.047 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 130,106.391 | 127,700.015 | 124,234.758 | 103,076.502 | 88,386.339 | 87,245.359 | 130,404.104 | 98,316.644 | 142,197.146 | 105,073.24 | 88,568.945 | 67,477.771 | 59,576.182 | 74,077.389 | 73,574.963 | 63,725.755 | 65,280.455 | 67,902.401 | 62,493.839 | 42,182.563 | 44,843.915 | 50,193.349 | 36,497.707 | 48,459.249 | 52,117.598 | 39,259.942 | 60,299.126 | 47,128.078 | 0 | 0 | 166,122.825 | 0 | 0 | 0 | 124,898.448 | 75,868.782 | 0 | 84,948.698 | 102,211.427 | 101,170.938 | 116,728.061 | 90,973.663 | 95,749.607 | 0 | 99,549.643 | 98,024.544 | 104,390.073 | 35,335.126 | 29,676.576 | 18,335.407 | 34,182.122 | 21,443.753 | 24,226.615 | 25,505.22 | 21,417.429 | 15,813.269 | 8,208.812 | 16,681.783 | 16,622.99 | 13,644.403 | 22,170.308 | 24,529.514 | 20,466.322 |
Short Term Debt
| 313,902.682 | 345,401.968 | 359,546.335 | 446,445.632 | 442,406.624 | 385,579.486 | 367,097.652 | 342,113.013 | 299,705.715 | 282,749.334 | 311,844.126 | 334,231.94 | 317,489.349 | 334,036.242 | 344,025.858 | 357,074.762 | 373,829.01 | 340,214.549 | 294,915.157 | 335,212.127 | 356,389.609 | 304,029.774 | 267,382.338 | 373,090.758 | 431,259.611 | 436,087.963 | 448,731.699 | 413,663.603 | 409,963.777 | 370,482.202 | 336,602.386 | 262,134.876 | 268,127.778 | 299,437.684 | 290,098.666 | 335,624.986 | 400,227.996 | 405,754.141 | 334,881.697 | 465,108.911 | 403,259.347 | 401,107.205 | 359,728.494 | 315,204.89 | 348,702.417 | 359,306.412 | 348,585.298 | 141,878.98 | 102,425.059 | 139,433.829 | 143,084.06 | 151,101.762 | 145,345.34 | 136,332.282 | 176,219.383 | 175,798.653 | 214,741.296 | 168,410 | 123,525.3 | 131,325 | 79,593.4 | 54,729.95 | 66,501.105 |
Tax Payables
| 12,081.3 | 14,198.118 | 3,371.207 | 8,401.267 | 0 | 1,439.065 | 28,612.58 | 3,316.184 | 7,673.613 | 11,915.122 | 17,021.099 | 13,082 | 9,437.676 | 2,632.208 | 209.362 | 3,005.481 | 1,473.79 | 125.149 | 10,205.078 | 43.763 | 95.849 | 17,257.287 | 25,417.506 | 5,319 | 2,755.729 | 541.215 | 6,000.1 | 2,613.851 | 2,374.511 | 2,945.085 | 10,937.373 | 4,306.864 | 3,646.87 | 978.462 | 4.35 | 2,773.96 | 587.553 | 0 | 748.8 | 0 | 0 | 1,563.342 | 20,208.949 | 4,640.241 | 9,747.037 | 8,576.724 | 20,633.366 | 35,915.45 | 5,754.504 | 29,269.672 | 31,189.832 | 23,151.237 | 23,103.744 | 20,248.713 | 14,106.467 | 16,216.337 | 18,291.946 | 37,382.614 | 33,409.333 | 16,536.409 | 10,290.577 | 11,341.697 | 9,935.064 |
Deferred Revenue
| 12,081.3 | 14,198.118 | 19,804.325 | 105,080.299 | 90,566.597 | 0 | 44,217.043 | 36,002.351 | 40,154.257 | 44,059.571 | 121,268.919 | 92,566.988 | 79,111.334 | 83,843.093 | 90,261.738 | 59,759.764 | 64,279.816 | 98,322.661 | 116,834.631 | 85,250.165 | 93,516.186 | 98,117.457 | 109,315.713 | 90,776.561 | 91,228.858 | 80,498.789 | 78,278.395 | 59,478.274 | 0 | 0 | 102,178.025 | 0 | 0 | 0 | 68,561.185 | 101,599.765 | 0 | 51,484.592 | 43,269.937 | 60,689.869 | 61,785.511 | 62,111.057 | 80,427.128 | 0 | 71,735.36 | 72,479.544 | 92,009.265 | 35,915.45 | 42,539.947 | 29,269.672 | 46,369.627 | 23,151.237 | 23,103.744 | 20,248.713 | 21,206.225 | 22,852.548 | 18,291.946 | 37,382.614 | 33,409.333 | 16,536.409 | 19,866.594 | 18,966.576 | 9,935.064 |
Other Current Liabilities
| 99,344.69 | 134,893.171 | 115,873.088 | 30,873.086 | 51,990.725 | 386,992.639 | 104,525.533 | 85,367.436 | 73,051.088 | 86,845.428 | 135.536 | 35,383.156 | 30,245.685 | 17,117.602 | 364.82 | 19,964.656 | 23,235.636 | 20,376.246 | 2,822.069 | 16,711.992 | 18,228.28 | 33,896.779 | 1,833.95 | 28,155.242 | 31,992.88 | 35,058.352 | 297.415 | 43,468.958 | 162,958.352 | 194,281.213 | 45.102 | 225,994.299 | 217,546.821 | 247,452.464 | 31.323 | 53,096.252 | 194,244.743 | 27,570.209 | 484.074 | 29,829.74 | 30,359.565 | 37,250.417 | 493.445 | 169,852.659 | 27,446.706 | 45,428.214 | 100.56 | 20,479.572 | 0.001 | 11,646.599 | 0.001 | 8,753.243 | 11,714.508 | 12,884.287 | 0.001 | -0.001 | 12,693.945 | 21,624.544 | 21,487.147 | 24,339.966 | 0.001 | 0.001 | 8,401.722 |
Total Current Liabilities
| 555,435.063 | 622,193.272 | 619,458.505 | 685,475.519 | 673,350.285 | 859,817.484 | 646,244.332 | 561,799.443 | 555,108.206 | 518,727.573 | 521,817.526 | 529,659.855 | 486,422.55 | 509,074.326 | 508,227.379 | 500,524.938 | 526,624.917 | 526,815.857 | 477,065.696 | 479,356.847 | 512,977.988 | 486,237.359 | 415,029.708 | 540,481.81 | 606,598.947 | 590,905.046 | 587,606.635 | 563,738.913 | 572,922.129 | 564,763.415 | 604,948.339 | 488,129.175 | 485,674.599 | 546,890.148 | 483,589.622 | 566,189.785 | 594,472.739 | 569,757.64 | 480,847.135 | 656,799.458 | 612,132.484 | 591,442.342 | 536,398.673 | 485,057.549 | 547,434.126 | 575,238.714 | 545,085.196 | 233,609.128 | 174,641.583 | 198,685.507 | 223,635.81 | 204,449.995 | 204,390.207 | 194,970.502 | 218,843.038 | 214,464.469 | 253,935.999 | 244,098.941 | 195,044.77 | 185,845.778 | 121,630.303 | 98,226.041 | 105,304.213 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 78,736.55 | 76,959.25 | 126,218.798 | 57,117.077 | 41,388.129 | 69,382.897 | 87,199.182 | 120,420.378 | 145,971.818 | 153,052.131 | 162,898.17 | 170,332.496 | 171,761.631 | 157,999.266 | 132,387.972 | 147,168.147 | 135,659.954 | 145,268.896 | 158,427.739 | 102,937.916 | 92,553.022 | 70,563.378 | 75,818.977 | 62,450.054 | 68,647.52 | 46,944.711 | 20,474.963 | 50,225.139 | 68,702.646 | 92,153.521 | 101,970.092 | 144,095.981 | 173,101.602 | 143,071.369 | 160,888.608 | 168,614.103 | 167,304.903 | 198,902.162 | 209,080.87 | 233,268.228 | 297,612.662 | 285,350.395 | 312,434.225 | 340,777.798 | 288,145.763 | 285,385.109 | 223,547.571 | 141,250 | 177,015.413 | 124,151.45 | 110,632.4 | 72,356.598 | 75,196.569 | 65,757.108 | 48,173.227 | 43,834.304 | 45,669.049 | 81,070.385 | 96,437.778 | 127,920.626 | 128,729.147 | 134,464.953 | 25,000 |
Deferred Revenue Non-Current
| 9,536.014 | 10,054.417 | 10,451.225 | 21,367.425 | 15,413.053 | 0 | 0 | 0 | 0 | 0 | 74,383.514 | 76,174.091 | 89,877.594 | 17,232.379 | 28,244.848 | 18,346.903 | 18,770.445 | 17,929.421 | 30,080.052 | 17,187.367 | 16,277.853 | 16,097.472 | 27,948.638 | 18,332.066 | 18,681.266 | 18,136.718 | 32,158.362 | 20,881.655 | 19,480.74 | 21,350.893 | 31,708.984 | 20,961.229 | 19,808.233 | 19,290.439 | 29,103.65 | 18,734.458 | 17,555.895 | 16,944.908 | 26,683.968 | 25,521.472 | 24,783.465 | 24,261.974 | 31,585.434 | 29,521.304 | 26,289.718 | 27,091.595 | 37,268.985 | 0 | 0 | 12,179.005 | 0 | 0 | 8,895.113 | 0 | 8,598.925 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10,327.702 | 10,596.445 | 14,819.185 | 17,053.407 | 23,335.163 | 12,004.26 | 17,420.087 | 18,819.182 | 19,576.029 | 20,023.8 | 18,023.741 | 19,651.728 | 20,231.95 | 17,847.609 | 14,386.095 | 19,151.738 | 18,194.955 | 16,516.973 | 21,191.134 | 19,161.675 | 18,984.277 | 16,787.599 | 14,435.091 | 16,836.279 | 16,022.842 | 15,672.811 | 15,144.323 | 14,329.632 | 15,060.21 | 15,263.478 | 15,133.632 | 4,597.712 | 4,411.911 | 4,304.97 | 4,162.937 | 1,965.418 | 2,721.982 | 3,250.116 | 3,399.115 | 6,241.93 | 7,102.59 | 6,568.593 | 7,175.591 | 12,229.984 | 10,195.573 | 11,219.372 | 14,160.844 | 19,883.959 | 17,211.43 | 18,719.794 | 18,867.051 | 16,666.146 | 15,719.392 | 15,860.452 | 11,592.121 | 11,764.75 | 10,990.699 | 0 | 0 | 0 | 141.469 | 237.098 | 0 |
Other Non-Current Liabilities
| 38,077.298 | 38,585.935 | 61,854.41 | 17,565.328 | 17,011.649 | 31,184.988 | 31,727.883 | 77,415.949 | 76,981.565 | 75,896.535 | 0.001 | 12,587.647 | 9,019.596 | 8,784.962 | -0.001 | 9,524.093 | 9,945.474 | 10,414.523 | -0 | 10,670.488 | 11,266.313 | 12,123.156 | -0 | 10,959.988 | 11,662.011 | 12,275.444 | -0 | 12,813.646 | 12,336.75 | 11,254.309 | -0 | 12,589.426 | 12,182.16 | 11,685.645 | -0 | 12,092.323 | 11,122.803 | 11,944.892 | 0 | 7,769.326 | 8,926.704 | 8,348.206 | -0 | 6,861.266 | 7,616.603 | 8,374.943 | -0 | 14,218.201 | 13,524.071 | 0.001 | 11,492.481 | 9,190.821 | 0.001 | 8,958.551 | 0.001 | 7,966.369 | 9,624.827 | 8,648.695 | 9,325.911 | 7,945.167 | 8,224.064 | 7,621.202 | 6,325.821 |
Total Non-Current Liabilities
| 136,677.564 | 136,196.047 | 213,343.617 | 113,103.237 | 97,147.994 | 112,572.145 | 136,347.152 | 216,655.51 | 242,529.412 | 248,972.466 | 255,305.425 | 278,745.963 | 290,890.77 | 201,864.216 | 175,018.913 | 194,190.881 | 182,570.829 | 190,129.813 | 209,698.925 | 149,957.446 | 139,081.465 | 115,571.605 | 118,202.706 | 108,578.387 | 115,013.639 | 93,029.684 | 67,777.647 | 98,250.072 | 115,580.346 | 140,022.201 | 148,812.708 | 182,244.348 | 209,503.906 | 178,352.423 | 194,155.194 | 201,406.302 | 198,705.583 | 231,042.078 | 239,163.953 | 272,800.956 | 338,425.421 | 324,529.168 | 351,195.25 | 389,390.352 | 332,247.657 | 332,071.019 | 274,977.4 | 175,352.16 | 207,750.914 | 155,050.25 | 140,991.932 | 98,213.565 | 99,811.075 | 90,576.111 | 68,364.274 | 63,565.423 | 66,284.575 | 89,719.08 | 105,763.689 | 135,865.793 | 137,094.68 | 142,323.253 | 31,325.821 |
Total Liabilities
| 692,112.628 | 758,389.319 | 832,802.123 | 798,578.755 | 770,498.278 | 972,389.629 | 782,591.483 | 778,454.953 | 797,637.618 | 767,700.039 | 777,122.952 | 808,405.818 | 777,313.321 | 710,938.542 | 683,246.293 | 694,715.818 | 709,195.746 | 716,945.67 | 686,764.621 | 629,314.293 | 652,059.454 | 601,808.963 | 533,232.413 | 649,060.196 | 721,612.586 | 683,934.73 | 655,384.282 | 661,988.985 | 688,502.474 | 704,785.616 | 753,761.047 | 670,373.522 | 695,178.505 | 725,242.571 | 677,744.817 | 767,596.087 | 793,178.321 | 800,799.718 | 720,011.089 | 929,600.414 | 950,557.905 | 915,971.51 | 887,593.923 | 874,447.901 | 879,681.783 | 907,309.733 | 820,062.596 | 408,961.288 | 382,392.496 | 353,735.756 | 364,627.741 | 302,663.56 | 304,201.282 | 285,546.613 | 287,207.311 | 278,029.892 | 320,220.573 | 333,818.021 | 300,808.459 | 321,711.57 | 258,724.982 | 240,549.294 | 136,630.034 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 54,088.489 | 70,554.751 | 96,732.845 | 0 | 11,466.194 | 24,896.975 | 9,298.76 | 0 | 21,206.006 | 21,076.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113,613.695 | 113,613.695 | 113,613.695 | 113,613.695 | 112,253.975 | 139,797.72 | 139,797.72 | 139,797.72 | 139,797.72 | 139,797.72 | 139,797.72 | 139,797.72 | 135,891.47 | 129,524.285 | 121,575.085 | 115,383.71 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 76,390 | 67,540.445 | 67,540.445 | 67,540.445 | 67,540.445 | 67,540.445 | 59,133.38 | 55,805.95 | 50,230.75 | 47,841.385 | 47,841.385 | 47,841.385 | 47,841.385 | 47,841.385 | 47,841.385 | 47,841.385 |
Retained Earnings
| -71,017.267 | -57,502.649 | -92,205.219 | -25,215.152 | -19,195.168 | -31,877.158 | -12,733.352 | 1,586.246 | -9,462.547 | -27,199.331 | -23,160.114 | -34,978.745 | -53,388.736 | -37,473.74 | -59,390.388 | 72,595.676 | 55,237.427 | 43,195.315 | 30,565.695 | 66,842.505 | 58,542.893 | 48,696.395 | 46,742.259 | 58,982.544 | 74,979.491 | 74,081.25 | 84,615.901 | 96,670.979 | 92,793.346 | 84,486.591 | 91,742.04 | 114,282.747 | 108,745.487 | 89,459.583 | 91,288.694 | 117,268.308 | 109,344.517 | 122,525.504 | 141,713.377 | 150,435.923 | 170,658.056 | 188,045.887 | 202,366.519 | 264,507.901 | 267,064.618 | 238,485.641 | 252,978.07 | 363,055.519 | 368,106.213 | 358,655.844 | 342,451.647 | 173,185.802 | 164,099.636 | 149,322.95 | 154,408.476 | 142,460.521 | 126,048.033 | 143,306.375 | 112,971.469 | 87,773.237 | 98,829.02 | 98,154.763 | 97,157.432 |
Accumulated Other Comprehensive Income/Loss
| -52,119.427 | -53,459.122 | 7,611.702 | -54,088.489 | -70,554.751 | -96,732.845 | 8,499.914 | -11,466.194 | -24,896.975 | -9,298.76 | 14,294.928 | -21,206.006 | -21,076.178 | 289,256.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 164,382.869 | 163,852.505 | 128,708.27 | 111,109.808 | 112,412.323 | 76,114.385 | 170,122.018 | 165,315.707 | 164,969.064 | 167,483.141 | 152,899.9 | 174,479.158 | 176,486.614 | -111,032.287 | 188,057.632 | 192,725.897 | 174,511.219 | 178,571.696 | 196,788.603 | 183,477.787 | 174,574.75 | 174,127.889 | 185,466.39 | 170,302.001 | 125,095.99 | 121,323.943 | 120,585.004 | 117,271.047 | 118,821.695 | 118,218.577 | 125,694.009 | 123,141.862 | 121,887.289 | 130,749.929 | 128,404.1 | 121,371.569 | 114,671.995 | 113,081.268 | 115,998.915 | 113,329.968 | 111,587.272 | 113,735.667 | 112,603.833 | 111,221.463 | 114,012.962 | 112,162.757 | 135,135.685 | 127,203.512 | 115,370.868 | 114,720.684 | 116,096.58 | 220,500.931 | 216,815.052 | 206,791.974 | 178,950.464 | 171,334.74 | 153,875.331 | 98,990.141 | 96,391.661 | 92,859.483 | 93,193.082 | 92,352.512 | 88,597.197 |
Total Shareholders Equity
| 154,859.87 | 166,504.428 | 157,728.448 | 199,508.351 | 205,471.13 | 184,034.947 | 305,686.299 | 306,699.673 | 295,304.237 | 280,081.53 | 283,832.433 | 279,298.133 | 258,989.347 | 270,275.178 | 250,242.33 | 380,705.283 | 306,138.646 | 298,157.011 | 303,744.298 | 326,710.292 | 309,507.643 | 299,214.284 | 308,598.649 | 305,674.545 | 276,465.481 | 271,795.193 | 281,590.905 | 290,332.026 | 288,005.041 | 279,095.168 | 293,826.049 | 313,814.609 | 307,022.776 | 296,599.512 | 296,082.794 | 315,029.877 | 300,406.512 | 311,996.772 | 334,102.293 | 340,155.891 | 358,635.328 | 378,171.554 | 391,360.352 | 452,119.364 | 457,467.58 | 427,038.398 | 464,503.755 | 566,649.031 | 551,017.526 | 540,916.973 | 526,088.672 | 461,227.178 | 448,455.133 | 415,248.304 | 389,164.89 | 364,026.011 | 327,764.749 | 290,137.901 | 257,204.515 | 228,474.105 | 239,863.487 | 238,348.66 | 233,596.014 |
Total Equity
| 254,790.391 | 259,725.49 | 260,664.591 | 291,741.263 | 300,582.594 | 280,389.311 | 405,485.09 | 408,659.438 | 398,210.79 | 383,056.197 | 391,815.625 | 376,291.28 | 360,604.935 | 330,005.891 | 285,812.545 | 459,629.26 | 380,973.723 | 376,971.672 | 381,259.028 | 413,587.962 | 407,215.992 | 389,830.358 | 402,422.326 | 395,523.328 | 342,804.84 | 339,300.393 | 344,151.95 | 339,920.026 | 337,302.694 | 327,368.901 | 344,117.558 | 370,890.688 | 363,153.046 | 353,570.32 | 350,813.743 | 375,033.642 | 339,707.385 | 348,234.382 | 373,767.37 | 351,952.333 | 370,341.208 | 390,941.486 | 403,662.179 | 464,472.351 | 467,077.842 | 468,133.635 | 468,227.991 | 566,649.031 | 551,017.526 | 540,916.973 | 526,088.672 | 461,227.178 | 448,455.133 | 415,248.304 | 389,164.89 | 364,026.011 | 327,764.749 | 290,137.901 | 257,204.515 | 228,474.105 | 239,863.487 | 238,348.66 | 233,596.014 |
Total Liabilities & Shareholders Equity
| 946,903.018 | 1,018,114.809 | 1,093,466.714 | 998,087.106 | 1,071,080.872 | 1,252,778.94 | 1,188,076.573 | 1,187,114.391 | 1,195,848.408 | 1,150,756.236 | 1,168,938.576 | 1,184,697.097 | 1,137,918.255 | 1,040,944.433 | 969,058.838 | 1,154,345.079 | 1,090,169.468 | 1,093,917.341 | 1,068,023.65 | 1,042,902.255 | 1,059,275.446 | 991,639.321 | 935,654.74 | 1,044,583.524 | 1,064,417.426 | 1,023,235.123 | 999,536.232 | 1,001,909.011 | 1,025,805.168 | 1,032,154.517 | 1,097,878.605 | 1,041,264.21 | 1,058,331.551 | 1,078,812.891 | 1,028,558.559 | 1,142,629.729 | 1,132,885.707 | 1,149,034.1 | 1,093,778.459 | 1,281,552.747 | 1,320,899.113 | 1,306,912.996 | 1,291,256.102 | 1,338,920.252 | 1,346,759.625 | 1,375,443.368 | 1,288,290.587 | 975,610.319 | 933,410.022 | 894,652.73 | 890,716.413 | 763,890.738 | 752,656.415 | 700,794.917 | 676,372.202 | 642,055.903 | 647,985.321 | 623,955.922 | 558,012.974 | 550,185.675 | 498,588.47 | 478,897.954 | 370,226.048 |