Daegu Department Store Co., Ltd.
KRX:006370.KS
7090 (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 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 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,198.56 | 11,150.015 | 9,131.087 | 18,133.905 | 13,950.875 | 16,312.648 | 8,427.201 | 2,264.442 | 7,394.432 | 15,876.202 | 14,268.441 | 23,685.082 | 34,748.365 | 34,124.327 | 17,472.413 | 9,056.066 | 13,832.552 | 585.629 | 1,107.121 | 1,470.125 | 2,242.421 | 1,671.555 | 1,206.149 | 1,691.582 | 1,903.876 | 3,303.693 | 3,772.617 | 4,696.973 | 2,231.359 | 2,155.979 | 1,847.196 | 1,967.156 | 3,491.57 | 17,791.437 | 2,365.108 | 1,438.654 | 2,638.088 | 11,965.761 | 12,249.881 | 16,678.349 | 12,058.588 | 19,524.245 | 18,269.973 | 19,632.05 | 28,422.702 | 11,937.254 | 18,256.327 | 18,802.56 | 12,486.978 | 25,892.465 | 18,060.634 | 24,693.563 | 40,452.581 | 13,890.263 | 34,153.773 | 35,707.745 | 47,153.271 | 43,883.328 | 23,628.541 | 38,135.924 | 37,624.612 |
Short Term Investments
| 53.395 | 0.58 | 0.965 | 1.38 | 5,001.29 | 121.205 | 341.198 | 120.376 | 128.605 | 8.524 | 8.535 | 723.898 | 1,215.708 | 745.743 | 1,108.658 | 7,061.413 | 6,377.796 | 5,317.608 | 6,343.845 | 14,357.77 | 18,046.209 | 32,734.094 | 18,101.962 | 61,208.812 | 64,762.715 | 32,256.62 | 46,594.563 | 23,420.282 | 27,335.462 | 35,497.088 | 55,820.706 | 52,681.701 | 34,252.362 | 33,405.741 | 62,002.653 | 92,328.691 | 63,038.909 | 46,635.108 | 60,944.746 | 48,538.025 | 44,692.413 | 63,502.139 | 95,933.725 | 106,386.28 | 66,823.502 | 81,390.161 | 83,282.336 | 67,660.814 | 82,618.802 | 90,218.974 | 82,517.805 | 64,360.258 | 54,215.021 | 60,219.245 | 47,024.469 | 50,803.833 | 30,475.239 | 38,396.774 | 51,906.913 | 27,595.002 | 41,478.923 |
Cash and Short Term Investments
| 8,251.955 | 11,150.595 | 9,132.052 | 18,135.285 | 18,952.165 | 16,433.853 | 8,768.399 | 2,384.818 | 7,523.037 | 15,884.726 | 14,276.976 | 24,408.98 | 35,964.073 | 34,870.07 | 18,581.071 | 16,117.479 | 20,210.348 | 5,903.238 | 7,450.967 | 15,827.895 | 20,288.63 | 34,405.649 | 19,308.111 | 62,900.394 | 66,666.591 | 35,560.313 | 50,367.18 | 28,117.255 | 29,566.821 | 37,653.067 | 57,667.902 | 54,648.857 | 37,743.932 | 51,197.178 | 64,367.761 | 93,767.345 | 65,676.997 | 58,600.869 | 73,194.627 | 65,216.374 | 56,751.001 | 83,026.384 | 114,203.698 | 126,018.33 | 95,246.204 | 93,327.415 | 101,538.663 | 86,463.374 | 95,105.78 | 116,111.439 | 100,578.439 | 89,053.821 | 94,667.602 | 74,109.508 | 81,178.242 | 86,511.578 | 77,628.51 | 82,280.102 | 75,535.454 | 65,730.926 | 79,103.535 |
Net Receivables
| 6,103.163 | 7,651.856 | 6,851.258 | 121,856.052 | 117,003.771 | 117,488.288 | 118,662.621 | 120,274.305 | 118,339.068 | 118,745.429 | 118,175.118 | 9,546.41 | 7,892.805 | 8,300.985 | 8,502.764 | 12,907.571 | 165,497.097 | 164,185.68 | 167,605.356 | 12,516.181 | 97,386.2 | 113,870.145 | 106,336.556 | 84,363.962 | 80,379.148 | 84,982.902 | 14,871.76 | 11,782.712 | 10,542.974 | 16,791.662 | 17,783.388 | 18,185.718 | 19,856.52 | 21,335.466 | 80,537.71 | 88,697.618 | 27,680.085 | 30,173.464 | 33,719.544 | 108,851.889 | 28,408.046 | 119,836.145 | 128,192.969 | 126,439.651 | 27,951.882 | 13,312.965 | 15,461.282 | 11,644.805 | 11,556.31 | 14,468.779 | 0 | 10,285.391 | 0 | 16,116.293 | 8,742.024 | 11,228.931 | 13,795.443 | 0 | 0 | 0 | 0 |
Inventory
| 8,367.382 | 8,648.416 | 7,574.67 | 7,994.755 | 7,498.887 | 7,487.58 | 7,030.685 | 7,611.519 | 7,621.124 | 8,278.885 | 7,993.274 | 8,412.866 | 8,195.538 | 8,778.44 | 8,024.399 | 8,532.565 | 8,321.545 | 10,167.069 | 7,564.769 | 9,000.623 | 8,235.705 | 9,133.468 | 8,998.277 | 8,842.129 | 8,212.665 | 8,542.215 | 7,279.941 | 6,364.327 | 6,077.249 | 5,373.405 | 5,787.059 | 5,310.41 | 6,265.514 | 6,199.786 | 5,921.859 | 5,858.672 | 5,477.947 | 5,830.981 | 4,528.262 | 4,642.333 | 5,139.822 | 5,364.105 | 5,377.388 | 5,108.993 | 4,690.319 | 4,560.318 | 4,893.798 | 4,386.421 | 3,647.535 | 3,908.287 | 4,104.857 | 3,879.573 | 3,882.238 | 4,279.567 | 3,265.476 | 2,840.085 | 2,979.809 | 2,716.885 | 2,688.436 | 2,932.773 | 3,085.02 |
Other Current Assets
| 1,823.482 | 1,116.928 | 822.818 | 0.001 | -0 | -0 | 0.002 | -0.001 | 0 | 0.001 | 0 | 0 | -0 | -0 | 0.001 | 0 | -0 | 0.001 | -0.001 | 6.196 | 6.195 | 6.042 | 13.204 | 6.043 | 6.656 | 6.045 | 5.919 | 5.917 | 5.917 | 5.917 | 5.918 | 5.954 | 7.873 | 4.736 | 4.736 | 3.574 | 3.574 | 3.574 | 2.396 | 206.545 | 335.195 | 861.567 | 3.989 | 1,132.443 | 73.127 | -0.001 | 1,290.149 | 1,313.411 | 1,092.738 | -0.001 | 15,355.671 | -0.002 | 10,500.444 | -0.002 | -0.001 | -0.001 | -0.001 | 11,379.604 | 10,849.774 | 16,856.525 | 8,075.816 |
Total Current Assets
| 24,545.982 | 28,567.794 | 24,380.799 | 147,986.094 | 143,454.824 | 141,409.721 | 134,461.707 | 130,270.641 | 133,483.229 | 142,909.041 | 140,445.368 | 42,368.257 | 52,052.416 | 51,949.494 | 35,108.235 | 37,557.614 | 194,028.99 | 180,255.988 | 182,621.09 | 37,350.895 | 125,916.73 | 157,415.304 | 134,656.148 | 156,112.528 | 155,265.06 | 129,091.475 | 72,524.8 | 46,270.211 | 46,192.961 | 59,824.051 | 81,244.267 | 78,150.939 | 63,873.84 | 78,737.166 | 150,832.066 | 188,327.209 | 98,838.603 | 94,608.888 | 111,444.829 | 178,917.141 | 90,634.065 | 209,088.201 | 247,778.044 | 258,699.417 | 127,961.533 | 111,200.697 | 123,183.892 | 103,808.011 | 111,402.363 | 134,488.504 | 120,038.967 | 103,218.783 | 109,050.284 | 94,505.366 | 93,185.741 | 100,580.593 | 94,403.761 | 96,376.591 | 89,073.664 | 85,520.224 | 90,264.371 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 274,359.028 | 275,711.222 | 282,121.513 | 283,446.59 | 284,965.157 | 286,552.216 | 287,913.251 | 289,528.318 | 291,197.976 | 292,495.939 | 293,545.037 | 406,253.544 | 408,251.265 | 410,276.435 | 411,806.717 | 413,927.037 | 415,296.835 | 418,202.574 | 420,316.659 | 422,668.522 | 425,038.606 | 427,100.621 | 427,483.949 | 442,976.472 | 447,064.57 | 467,872.18 | 469,867.815 | 469,183.392 | 452,500.745 | 437,075.788 | 411,856.919 | 389,572.908 | 380,249.878 | 363,444.271 | 362,258.092 | 298,706.017 | 300,128.724 | 301,882.262 | 302,410.321 | 299,288.246 | 300,317.403 | 302,455.005 | 304,674.381 | 301,035.643 | 301,590.754 | 301,911.953 | 301,593.902 | 294,716.684 | 292,196.817 | 294,834.949 | 294,723.906 | 294,420.316 | 299,043.329 | 298,898.37 | 296,092.237 | 286,569.353 | 284,069.243 | 281,319.108 | 282,878.285 | 284,214.16 | 283,621.293 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615.382 | 615.382 | 0 | 0 | 552.882 | 518.446 | 0 | 0 | 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
| 62.298 | 68.297 | 74.296 | 83.268 | 93.168 | 84.468 | 93.468 | 107.501 | 121.534 | 135.567 | 139.266 | 159.567 | 179.868 | 156.448 | 174.573 | 201.087 | 223.291 | 242.239 | 268.165 | 741.301 | 767.354 | 779.469 | 824.019 | 585.101 | 617.096 | 626.274 | 666.679 | 649.853 | 1,239.457 | 665.148 | 722.296 | 1,349.941 | 1,412.482 | 759.534 | 818.43 | 877.454 | 818.752 | 920.377 | 864.23 | 933.511 | 904.556 | 974.204 | 988.633 | 1,024.656 | 1,452.495 | 1,060.654 | 1,107.911 | 399.126 | 411.147 | 110.326 | 108.287 | 77.146 | 21.492 | 15.993 | 12.579 | 12.055 | 13.428 | 12.811 | 10.717 | 11.635 | 11.484 |
Goodwill and Intangible Assets
| 62.298 | 68.297 | 74.296 | 83.268 | 93.168 | 84.468 | 93.468 | 107.501 | 121.534 | 135.567 | 139.266 | 159.567 | 179.868 | 156.448 | 174.573 | 201.087 | 223.291 | 242.239 | 268.165 | 741.301 | 767.354 | 779.469 | 824.019 | 585.101 | 617.096 | 626.274 | 666.679 | 649.853 | 1,239.457 | 1,280.53 | 1,337.678 | 1,349.941 | 1,412.482 | 1,312.416 | 1,336.876 | 877.454 | 818.752 | 920.377 | 864.23 | 933.511 | 904.556 | 974.204 | 988.633 | 1,024.656 | 1,452.495 | 1,060.654 | 1,107.911 | 399.126 | 411.147 | 110.326 | 108.287 | 77.146 | 21.492 | 15.993 | 12.579 | 12.055 | 13.428 | 12.811 | 10.717 | 11.635 | 11.484 |
Long Term Investments
| 51,310.825 | 51,581.645 | 48,714.187 | 30,215.643 | 26,999.545 | 25,972.689 | 27,920.692 | 25,603.876 | 26,786.58 | 32,674.942 | 33,353.381 | 38,221.966 | 44,485.134 | 42,274.677 | 41,225.137 | 31,321.106 | 26,324.529 | 25,326.735 | 44,543.433 | 192,691.991 | 76,655.359 | 41,287.811 | 64,718.708 | -9,236.584 | -7,315.87 | 44,158.995 | 128,059.592 | 175,918.814 | 150,914.013 | 132,314.594 | 92,038.539 | 98,513.859 | 140,476.615 | 132,520.344 | 5,078.988 | -7,851.392 | 142,448.469 | 166,172.822 | 143,431.117 | 66,704.108 | 186,419.488 | 50,153.251 | -15,792.104 | -32,903.484 | 154,165.08 | -15,618.577 | -16,895.38 | 10,783.997 | -8,002.132 | -30,234.74 | -26,276.01 | -45,863.396 | -43,259.672 | -49,105.725 | -36,221.259 | -40,321.749 | -19,633.285 | -27,167.862 | -41,423.086 | -17,421.3 | -31,759.666 |
Tax Assets
| -62.298 | -0 | 0 | 19,063.148 | 24,061.929 | -25,972.689 | 0 | -25,603.876 | 0 | 0 | 0 | 19,807.268 | 20,326.418 | 19,883.792 | 20,274.047 | 26,284.142 | 25,661.091 | 24,660.017 | 25,738.594 | 33,509.858 | 68,649.03 | 82,555.274 | 72,452.366 | 115,808.159 | 113,325.163 | 68,511.242 | 46,594.563 | 23,420.282 | 27,677.121 | 36,882.569 | 57,208.74 | 0.172 | 35,645.502 | 7.129 | 106,307.479 | 129,099.608 | 77,407.519 | 61,036.447 | 75,378.813 | 93,902.292 | 59,191.937 | 103,322.11 | 127,635.141 | 141,837.656 | 81,699.31 | 98,019.789 | 98,208.968 | 82,648.224 | 97,625.35 | 91,810.757 | 84,099.67 | 795.01 | 1,110.114 | 1,087.961 | 1,154.894 | 1,233.38 | 1,270.738 | 1,226.181 | 1,306.086 | 1,250.405 | 1,290.985 |
Other Non-Current Assets
| 112,143.079 | 112,055.852 | 112,132.549 | 67.184 | 67.184 | 45,198.232 | 19,958.145 | 44,795.447 | 19,212.14 | 19,104.398 | 19,116.749 | 67.184 | 67.184 | 67.184 | 67.183 | 67.184 | 67.184 | 67.184 | 67.184 | 67.183 | 67.184 | 67.185 | 67.184 | 7,146.782 | 6,897.488 | 6,767.814 | 6,363.99 | 6,223.89 | 5,546.799 | 5,064.58 | 4,928.278 | 58,637.977 | 4,355.086 | 38,837.556 | 3,793.795 | 3,624.829 | 3,431.676 | 3,181.856 | 2,998.544 | 2,787.677 | 2,593.158 | 2,432.589 | 2,243.894 | 1,900.153 | 1,855.995 | 1,060.892 | 829.25 | 720.15 | 549.409 | 549.695 | 600.89 | 66,004.883 | 55,794.129 | 61,799.21 | 47,650.338 | 51,483.875 | 31,090.861 | 38,962.407 | 52,623.751 | 32,091.094 | 45,974.246 |
Total Non-Current Assets
| 437,812.932 | 439,417.016 | 443,042.546 | 332,875.833 | 336,186.982 | 331,834.915 | 335,885.556 | 334,431.266 | 337,318.23 | 344,410.847 | 346,154.433 | 464,509.529 | 473,309.868 | 472,658.536 | 473,547.658 | 471,800.556 | 467,572.93 | 468,498.749 | 490,934.035 | 649,678.856 | 571,177.533 | 551,790.36 | 565,546.226 | 557,279.93 | 560,588.447 | 587,936.505 | 651,552.639 | 675,396.231 | 637,878.136 | 612,618.061 | 567,370.154 | 548,074.857 | 562,139.565 | 536,121.716 | 478,775.23 | 424,456.516 | 524,235.139 | 533,193.764 | 525,083.025 | 463,615.834 | 549,426.543 | 459,337.159 | 419,749.945 | 412,894.624 | 540,763.634 | 386,434.711 | 384,844.651 | 389,268.181 | 382,780.591 | 357,070.987 | 353,256.743 | 315,433.959 | 312,709.392 | 312,695.809 | 308,688.789 | 298,976.914 | 296,810.985 | 294,352.645 | 295,395.753 | 300,145.994 | 299,138.342 |
Total Assets
| 462,358.915 | 467,984.81 | 467,423.345 | 480,861.927 | 479,641.806 | 473,244.636 | 470,347.263 | 464,701.907 | 470,801.459 | 487,319.888 | 486,599.802 | 506,877.786 | 525,362.284 | 524,608.031 | 508,655.893 | 509,358.17 | 661,601.92 | 648,754.738 | 673,555.125 | 687,029.751 | 697,094.262 | 709,205.664 | 700,202.374 | 713,392.458 | 715,853.507 | 717,027.979 | 724,077.439 | 721,666.442 | 684,071.097 | 672,442.112 | 648,614.423 | 626,225.797 | 626,013.405 | 614,858.882 | 629,607.296 | 612,783.724 | 623,073.741 | 627,802.652 | 636,527.855 | 642,532.975 | 640,060.609 | 668,425.36 | 667,527.99 | 671,594.041 | 668,725.167 | 497,635.407 | 508,028.543 | 493,076.191 | 494,182.954 | 491,559.491 | 473,295.71 | 418,652.743 | 421,759.675 | 407,201.175 | 401,874.529 | 399,557.508 | 391,214.746 | 390,729.236 | 384,469.417 | 385,666.218 | 389,402.713 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 621.573 | 750.536 | 780.816 | 1,588.038 | 684.636 | 951.12 | 975.235 | 1,354.177 | 838.744 | 883.409 | 996.554 | 1,941.991 | 557.503 | 1,068.022 | 1,042.12 | 2,358.008 | 1,119.532 | 2,070.779 | 1,303.653 | 1,813.169 | 1,175.053 | 1,415.644 | 1,398.191 | 2,654.722 | 3,292.776 | 4,259.268 | 5,533.456 | 3,954.961 | 1,536.32 | 1,702.261 | 2,489.816 | 1,820.012 | 2,461.797 | 2,366.052 | 4,009.051 | 2,495.962 | 2,343.983 | 2,562.937 | 2,866.261 | 2,286.066 | 2,791.453 | 2,838.822 | 3,352.835 | 2,665.504 | 3,075.569 | 3,043.887 | 3,397.76 | 3,630.021 | 2,793.538 | 3,382.148 | 4,042.544 | 2,742.544 | 3,159.656 | 4,774.424 | 2,716.357 | 3,087.774 | 3,406.839 | 2,524.143 | 3,064.084 | 3,198.995 | 2,208.855 |
Short Term Debt
| 122,567.238 | 121,896.667 | 115,192.156 | 115,482.09 | 107,555.543 | 177,881.551 | 163,158.196 | 148,417.799 | 148,702.327 | 128,624.66 | 126,721.106 | 146,673.93 | 147,625.984 | 148,577.274 | 129,448.988 | 144,604.049 | 144,584.694 | 144,895.94 | 139,629.427 | 143,552.807 | 148,152.807 | 116,327.551 | 115,159.599 | 116,060.647 | 115,000 | 106,176.019 | 49,090.466 | 39,800.466 | 35,133.026 | 33,190.261 | 29,962.946 | 25,866.064 | 22,700.541 | 21,173.39 | 40,369.888 | 25,800 | 22,000 | 16,500 | 18,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 10,000 | 10,000 | 20,000 | 30,000 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.531 | 51.417 | 0 | 0 | 0 | 71.768 | 46.08 | 180.795 | 246.891 | 0 | 1,240.884 | 1,504.349 | 3,690.673 | 3,873.32 | 2,475.152 | 108.608 | 487.264 | 641.833 | 603.046 | 38.152 | 728.299 | 962.178 | 512.974 | 1,677.35 | 2,051.464 | 1,634.667 | 3,495.417 | 5,155.421 | 5,055.763 | 5,328.074 | 4,023.36 | 4,320.32 | 3,905.307 | 6,392.093 | 5,061.144 | 5,293.681 | 5,018.887 | 6,288.379 | 6,705.469 | 3,100.232 | 5,778.455 | 5,825.491 |
Deferred Revenue
| 2,347.249 | 2,820.511 | 3,257.325 | 18,942.96 | 21,754.406 | 94.81 | 192.936 | 5,527.748 | 5,576.14 | 5,131.147 | 1,191.029 | 28,161.352 | 34,713.897 | 33,326.441 | 32,207.316 | 36,546.489 | 179,639.785 | 172,574.92 | 181,815.785 | 41,213.826 | 38,388.773 | 46,418.572 | 45,877.289 | 45,647.998 | 44,672.828 | 50,348.109 | 52,683.121 | 49,497.095 | 48,116.925 | 68,662.726 | 62,840.449 | 0 | 62,021.159 | 66,179.641 | 67,550.455 | 57,321.346 | 59,796.84 | 65,454.689 | 62,851.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80,176.045 | 78,813.192 | 76,796.584 |
Other Current Liabilities
| 18,876.63 | 17,770.073 | 18,500.104 | 5,482.884 | -0.001 | 23,102.099 | 25,129.223 | 25,165.274 | 22,432.435 | 29,301.086 | 25,647.123 | 0 | 0.001 | 0.002 | 0.001 | 0 | -0.001 | -0.001 | -0 | 32.36 | 28.489 | 44.172 | 41.253 | 33.703 | 27.898 | 32.454 | 972.069 | 1,030.8 | 1,094.349 | 1,127.75 | 32.1 | 58,329.615 | 141.415 | 35.206 | 59.14 | 196.344 | 50.52 | 55.369 | 173.239 | 59,841.557 | 53,170.366 | 66,467.378 | 63,031.944 | 64,430.086 | 64,877.022 | 64,059.634 | 77,565.049 | 65,833.61 | 69,644.113 | 97,482.181 | 82,324.932 | 78,711.882 | 89,537.654 | 80,910.962 | 80,797.864 | 83,371.852 | 75,907.659 | 74,803.051 | 0.002 | 0.001 | 0.001 |
Total Current Liabilities
| 144,412.69 | 143,237.787 | 137,730.401 | 141,495.973 | 129,994.584 | 202,029.58 | 189,455.589 | 180,464.998 | 177,549.646 | 163,940.302 | 154,555.812 | 176,777.273 | 182,897.385 | 182,971.739 | 162,698.425 | 183,508.546 | 325,344.011 | 319,541.638 | 322,748.865 | 186,612.163 | 187,745.122 | 164,205.939 | 162,476.332 | 164,397.07 | 162,993.502 | 160,815.85 | 108,279.112 | 94,283.322 | 85,880.62 | 104,682.998 | 95,325.311 | 86,015.691 | 87,324.912 | 89,754.289 | 111,988.534 | 85,813.652 | 84,191.343 | 84,572.995 | 83,891.338 | 62,127.623 | 55,961.819 | 69,306.2 | 66,384.779 | 67,095.59 | 67,952.591 | 67,103.521 | 80,962.809 | 69,463.631 | 72,437.651 | 100,864.329 | 86,367.476 | 81,454.426 | 92,697.31 | 85,685.386 | 83,514.221 | 86,459.626 | 84,314.498 | 87,327.194 | 93,240.131 | 102,012.188 | 109,005.44 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 121,795.967 | 121,963.836 | 122,131.706 | 122,304.179 | 122,508.829 | 37,968.23 | 38,532.146 | 40,038.224 | 40,695.203 | 61,690.413 | 64,010.277 | 50,048.545 | 50,086.528 | 50,124.227 | 50,240.463 | 34,973.376 | 35,676.324 | 29,661.104 | 30,644.874 | 31,630.011 | 27,016.659 | 62,205.091 | 60,500 | 65,000 | 65,000 | 65,000 | 110,000 | 110,000 | 93,650.04 | 65,030.78 | 49,536.25 | 30,214.94 | 19,986.51 | 12,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 9,529.423 | 9,528.522 | 8,189.375 | 9,529.37 | 9,531.093 | 9,572.505 | 9,791.308 | 10,718.637 | 10,724.161 | 10,471.336 | 10,477.911 | 10,485.356 | 10,483.846 | 10,585.012 | 10,902.429 | 11,068.446 | 11,166.844 | 11,172.639 | 11,199.204 | 11,450.517 | 11,404.322 | 11,178.434 | 30,872.513 | 129,756.422 | 22,743.666 | 125,499.363 | -92,138.262 | 110,721.623 | 112,689.548 | -41,762.163 | 113,339.668 | -20,124.986 | -14,657.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -9,419.861 | 46.962 | 88.21 | 510.385 | 879.606 | 1,304.136 | 912.134 | 840.068 | 2,110.223 | 2,271.948 | 21,267.99 | 22,885.625 | 22,124.422 | 21,455.19 | 20,585.581 | 19,214.89 | 18,578.064 | 21,439.213 | 22,186.144 | 23,022.104 | 23,508.219 | 21,572.306 | 22,842.856 | 22,856.533 | 22,691.621 | 24,588.606 | 25,893.689 | 25,635.442 | 23,891.669 | 24,678.675 | 24,934.743 | 25,300.814 | 25,596.688 | 26,514.141 | 26,672.926 | 27,315.754 | 27,889.99 | 30,169.5 | 29,364.115 | 30,129.668 | 32,774.218 | 30,528.113 | 29,984.481 | 29,292.475 | 29,697.096 | 29,199.602 | 27,699.769 | 27,872.365 | 8,221.892 | 9,373.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 10,771.169 | 10,438.836 | 548.461 | 1,385.362 | 45.639 | 58.471 | 62.513 | 953.698 | 1,741.861 | 1,506.611 | 1,258.097 | 1,813.775 | 1,473.064 | 1,210.585 | 1,331.06 | 1,553.634 | 1,427.159 | 1,405.902 | 1,378.106 | 141,448.55 | 142,499.537 | 137,840.434 | 134,598.468 | 108,538.27 | 0.001 | 107,579.45 | -0.001 | 216,187.259 | 0 | -0.001 | 151,404.768 | 152.393 | 136,961.343 | 130,554.824 | 123,237.974 | 132,625.033 | 138,719.98 | 141,070.671 | 142,323.717 | 144,305.237 | 140,693.613 | 145,230.325 | 160,994.64 | 168,284.423 | 165,401.199 | 5,430.695 | 5,709.923 | 5,957.214 | 5,727.346 | 6,990.909 | 6,839.282 | 6,392.907 | 7,442.262 | 7,517.631 | 7,209.686 | 8,016.354 | 7,900.521 | 7,794.222 | 8,548.407 | 8,431.608 | 8,640.224 |
Total Non-Current Liabilities
| 132,567.136 | 132,512.235 | 132,255.652 | 131,967.126 | 132,594.223 | 48,437.4 | 49,471.3 | 51,695.364 | 53,995.769 | 76,031.409 | 78,011.658 | 83,608.221 | 84,930.573 | 83,943.081 | 83,611.725 | 68,015.02 | 67,386.819 | 60,811.913 | 64,634.833 | 206,463.91 | 203,988.817 | 234,958.066 | 227,849.208 | 227,253.639 | 217,612.956 | 218,014.737 | 260,087.968 | 259,942.686 | 230,007.105 | 201,611.996 | 183,857.53 | 168,641.744 | 162,123.681 | 154,094.266 | 149,752.115 | 159,297.959 | 166,035.734 | 168,960.661 | 172,493.217 | 173,669.352 | 170,823.281 | 178,004.543 | 191,522.753 | 198,268.904 | 194,693.674 | 35,127.791 | 34,909.525 | 33,656.983 | 33,599.711 | 15,212.801 | 16,212.472 | 6,392.907 | 7,442.262 | 7,517.631 | 7,209.686 | 8,016.354 | 7,900.521 | 7,794.222 | 8,548.407 | 8,431.608 | 8,640.224 |
Total Liabilities
| 276,979.826 | 275,750.021 | 269,986.053 | 273,463.099 | 262,588.807 | 250,466.98 | 238,926.889 | 232,160.362 | 231,545.415 | 239,971.711 | 232,567.47 | 260,385.494 | 267,827.958 | 266,914.82 | 246,310.15 | 251,523.566 | 392,730.83 | 380,353.551 | 387,383.698 | 393,076.073 | 391,733.94 | 399,164.005 | 390,325.54 | 391,650.709 | 380,606.458 | 378,830.587 | 368,367.08 | 354,226.008 | 315,887.725 | 306,294.994 | 279,182.843 | 254,657.435 | 249,448.593 | 243,848.555 | 261,740.65 | 245,111.611 | 250,227.077 | 253,533.656 | 256,384.554 | 235,796.975 | 226,785.099 | 247,310.743 | 257,907.532 | 265,364.495 | 262,646.265 | 102,231.312 | 115,872.334 | 103,120.614 | 106,037.363 | 116,077.13 | 102,579.948 | 87,847.333 | 100,139.572 | 93,203.016 | 90,723.907 | 94,475.98 | 92,215.018 | 95,121.416 | 101,788.538 | 110,443.796 | 117,645.665 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 | 21.41 |
Common Stock
| 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 | 54,108.055 |
Retained Earnings
| -19,592.611 | -12,897.75 | -40,401.639 | 112,497.96 | 120,735.44 | 125,488.525 | 132,425.167 | 135,887.218 | 141,666.477 | 145,347.227 | 151,520.042 | 139,626.143 | 145,720.872 | 121,644.324 | 153,944.84 | 131,824.872 | 136,187.673 | 137,361.351 | 145,945.288 | 175,762.762 | 156,661.269 | 160,463.883 | 166,040.224 | 200,348.611 | 212,290.485 | 217,247.851 | 225,591.198 | 233,527.124 | 237,892.538 | 242,553.875 | 243,533.081 | 245,912.374 | 249,269.432 | 250,441.934 | 243,514.674 | 244,295.612 | 248,512.399 | 248,518.375 | 246,526.214 | 247,074.36 | 251,508.353 | 249,835.597 | 247,430.116 | 247,045.522 | 249,255.88 | 245,867.678 | 246,155.142 | 240,756.745 | 238,643.795 | 218,339.032 | 209,487.598 | 205,381.076 | 196,295.561 | 188,610.053 | 186,122.173 | 180,207.808 | 174,206.04 | 170,472.393 | 162,642.465 | 155,192.507 | 151,797.304 |
Accumulated Other Comprehensive Income/Loss
| 120,943.275 | 121,104.114 | 153,810.506 | 153,262.443 | 154,679.135 | 155,650.707 | 157,306.781 | 155,186.337 | 155,901.142 | 160,312.525 | 180,954.3 | 185,308.159 | 190,255.465 | 187,520.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29,898.96 | 29,898.96 | 29,898.96 | -112,491.041 | -112,491.04 | -112,491.041 | -112,441.04 | -112,661.476 | -112,441.04 | -112,441.04 | -132,571.475 | -132,571.476 | -132,571.475 | -105,601.04 | 54,271.438 | 71,880.267 | 67,080.667 | 65,566.218 | 74,646.544 | 53,170.164 | 83,500.268 | 84,306.063 | 78,821.625 | 57,779.614 | 58,291.204 | 56,824.316 | 64,824.662 | 68,792.993 | 66,031.673 | 59,803.754 | 62,785.277 | 62,774.412 | 64,327.197 | 57,913.363 | 61,835.646 | 61,455.673 | 62,383.188 | 64,015.119 | 72,175.029 | 97,993.648 | 100,487.007 | 110,108.659 | 100,804.415 | 98,036.199 | 95,448.362 | 95,406.952 | 91,871.601 | 95,069.367 | 95,372.331 | 103,013.864 | 107,098.7 | 71,294.869 | 71,195.077 | 71,258.641 | 70,898.984 | 70,744.255 | 70,664.222 | 71,005.962 | 65,908.948 | 65,900.45 | 65,830.279 |
Total Shareholders Equity
| 185,379.089 | 192,234.789 | 197,437.292 | 207,398.827 | 217,052.999 | 222,777.656 | 231,420.373 | 232,541.545 | 239,256.044 | 247,348.177 | 254,032.332 | 246,492.291 | 257,534.326 | 257,693.211 | 262,345.743 | 257,834.603 | 257,397.805 | 257,057.034 | 274,721.297 | 283,062.392 | 294,291.001 | 298,899.411 | 298,991.314 | 312,257.69 | 324,711.154 | 328,201.632 | 344,545.325 | 356,449.582 | 358,053.676 | 356,487.094 | 360,447.823 | 362,816.251 | 367,726.093 | 362,484.762 | 359,479.785 | 359,880.75 | 365,025.052 | 366,662.959 | 372,830.708 | 399,197.473 | 406,124.824 | 414,073.721 | 402,363.996 | 399,211.186 | 398,833.707 | 395,404.096 | 392,156.208 | 389,955.577 | 388,145.591 | 375,482.361 | 370,715.763 | 330,805.41 | 321,620.103 | 313,998.159 | 311,150.622 | 305,081.528 | 298,999.727 | 295,607.82 | 282,680.878 | 275,222.422 | 271,757.048 |
Total Equity
| 185,379.089 | 192,234.789 | 197,437.292 | 207,398.827 | 217,052.999 | 222,777.656 | 231,420.373 | 232,541.545 | 239,256.044 | 247,348.177 | 254,032.332 | 246,492.291 | 257,534.326 | 257,693.211 | 262,345.743 | 257,834.603 | 268,871.09 | 268,401.187 | 286,171.428 | 293,953.679 | 305,360.322 | 310,041.659 | 309,876.833 | 321,741.749 | 335,247.049 | 338,197.392 | 355,710.358 | 367,440.435 | 368,183.372 | 366,147.118 | 369,431.58 | 371,568.362 | 376,564.811 | 371,010.327 | 367,866.646 | 367,672.113 | 372,846.665 | 374,268.996 | 380,143.301 | 406,735.999 | 413,275.509 | 421,114.616 | 409,620.458 | 406,229.546 | 406,078.903 | 395,404.096 | 392,156.208 | 389,955.577 | 388,145.591 | 375,482.361 | 370,715.763 | 330,805.41 | 321,620.103 | 313,998.159 | 311,150.622 | 305,081.528 | 298,999.727 | 295,607.82 | 282,680.878 | 275,222.422 | 271,757.048 |
Total Liabilities & Shareholders Equity
| 462,358.915 | 467,984.81 | 467,423.345 | 480,861.926 | 479,641.806 | 473,244.636 | 470,347.263 | 464,701.907 | 470,801.459 | 487,319.888 | 486,599.802 | 506,877.786 | 525,362.284 | 524,608.031 | 508,655.893 | 509,358.17 | 661,601.92 | 648,754.738 | 673,555.125 | 687,029.751 | 697,094.262 | 709,205.664 | 700,202.374 | 713,392.458 | 715,853.507 | 717,027.979 | 724,077.438 | 721,666.443 | 684,071.097 | 672,442.112 | 648,614.423 | 626,225.797 | 626,013.405 | 614,858.882 | 629,607.296 | 612,783.724 | 623,073.741 | 627,802.652 | 636,527.855 | 642,532.974 | 640,060.609 | 668,425.359 | 667,527.99 | 671,594.041 | 668,725.167 | 497,635.407 | 508,028.542 | 493,076.191 | 494,182.954 | 491,559.491 | 473,295.711 | 418,652.743 | 421,759.675 | 407,201.175 | 401,874.529 | 399,557.508 | 391,214.746 | 390,729.236 | 384,469.416 | 385,666.218 | 389,402.713 |