Hanil Hyundai Cement Co., Ltd
KRX:006390.KS
13960 (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 | 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
| 65,128.997 | 79,121.356 | 76,134.859 | 68,615.129 | 98,293.929 | 74,878.021 | 50,372.418 | 6,290.064 | 13,095.969 | 20,951.462 | 9,310.121 | 2,776.259 | 4,898.423 | 15,414.02 | 11,169.419 | 10,707.887 | 12,744.799 | 10,898.667 | 13,098.296 | 10,931.079 | 10,570.676 | 22,602.142 | 18,424.644 | 10,618.628 | 12,555.746 | 17,067.22 | 8,588.899 | 1,773.886 | 18,704.937 | 18,316.189 | 27,413.323 | 26,353.577 | 24,676.873 | 19,437.134 | 23,740.809 | 10,830.563 | 21,553.132 | 6,020.524 | 9,801.762 | 2,835.584 | 5,510.865 | 7,458.952 | 2,450.194 | 2,498.217 | 2,331.113 | 11,737.181 | 4,870.828 | 3.963 | 48.373 | 44.415 | 41.036 | 267.792 | 377.042 | 292.706 | 235.918 | 872.751 | 12,127.086 | 260.305 | 484.096 | 413.148 | 683.728 | 556.819 | 553.913 |
Short Term Investments
| 6,561.075 | 10,575.865 | 18,679.454 | 42,411.184 | 12,775.923 | 11,187.06 | 12,459.437 | 33,153.837 | 50,575.879 | 62,530.053 | 87,297.618 | 88,879.343 | 68,853.162 | 80,032.026 | 88,639.824 | 71,833.385 | 86,651.063 | 87,591.068 | 81,604.908 | 80,704.172 | 67,755.811 | 61,569.951 | 99,645.533 | 90,335.452 | 95,769.77 | 69,959.994 | 59,469.008 | 86,766.209 | 94,266.993 | 82,936.993 | 68,780.088 | 69,273.458 | 50,563.458 | 37,301.988 | 28,583.487 | 13,583.487 | 3,657.975 | 3,623.975 | 3,643.104 | 10,119.033 | 2,639.037 | 4,796.382 | 4,530.656 | 4,993.394 | 3,921.029 | 14,469.14 | 15,053.691 | 12,223.74 | 8,358.574 | 8,197.049 | 949.769 | 1,131.059 | 1,301.769 | 113,580.289 | 69,324.799 | 62,798.302 | 58,580.349 | 1,280.289 | 1,280.289 | 1,280.289 | 1,558.809 | 1,878.274 | 1,888.433 |
Cash and Short Term Investments
| 71,690.072 | 89,697.221 | 94,814.313 | 111,026.313 | 111,069.852 | 86,065.081 | 62,831.855 | 39,443.901 | 63,671.848 | 83,481.515 | 96,607.739 | 91,655.602 | 73,751.585 | 95,446.046 | 99,809.243 | 82,541.272 | 99,395.862 | 98,489.735 | 94,703.204 | 91,635.251 | 78,326.487 | 84,172.093 | 118,070.177 | 100,954.08 | 108,325.516 | 87,027.214 | 68,057.907 | 88,540.095 | 112,971.93 | 101,253.182 | 96,193.411 | 95,627.035 | 75,240.331 | 56,739.122 | 52,324.296 | 24,414.05 | 25,211.107 | 9,644.499 | 13,444.866 | 12,954.617 | 8,149.902 | 12,255.334 | 6,980.85 | 7,491.611 | 6,252.142 | 26,206.321 | 19,924.519 | 12,227.703 | 8,406.947 | 8,241.464 | 990.805 | 1,398.851 | 1,678.811 | 113,872.995 | 69,560.717 | 63,671.053 | 70,707.435 | 1,540.594 | 1,764.385 | 1,693.437 | 2,242.537 | 2,435.093 | 2,442.346 |
Net Receivables
| 133,845.749 | 105,432.288 | 107,413.41 | 106,885.058 | 118,769.422 | 107,896.662 | 106,867.155 | 87,596.058 | 93,720.03 | 72,287.535 | 82,145.79 | 76,045.739 | 75,735.013 | 72,958.861 | 74,912.229 | 73,000.853 | 74,201.429 | 74,126.886 | 90,903.622 | 97,119.22 | 116,391.51 | 99,611.594 | 90,779.538 | 95,757.118 | 103,693.594 | 88,112.8 | 86,672.69 | 90,208.477 | 87,908.99 | 81,363.892 | 90,149.141 | 85,584.594 | 90,784.713 | 83,795.326 | 96,109.748 | 104,747.726 | 102,256.184 | 0 | 91,483.58 | 0 | 0 | 89,311.553 | 107,342.434 | 111,250.105 | 0 | 0 | 222,118.961 | 99,912.84 | 553,389.638 | 545,858.205 | 534,119.652 | 62,608.048 | 68,857 | 62,879.256 | 79,619.631 | 76,101.701 | 69,071.519 | 76,770.246 | 92,877.755 | 106,319.076 | 63,901.55 | 65,164.071 | 56,160.771 |
Inventory
| 42,080.095 | 44,909.632 | 44,666.395 | 44,904.519 | 41,180.884 | 55,444.122 | 42,864.771 | 53,693.683 | 35,507.871 | 34,689.734 | 26,237.767 | 32,972.616 | 26,717.802 | 19,720.529 | 25,851.977 | 28,764.309 | 28,083.31 | 35,991.586 | 38,310.083 | 45,512.673 | 35,794.274 | 39,014.773 | 43,859.196 | 43,689.444 | 37,230.783 | 47,760.105 | 46,578.543 | 40,040.445 | 37,122.245 | 35,511.244 | 35,951.847 | 34,896.826 | 34,072.524 | 30,036.707 | 27,465.673 | 27,818.741 | 31,007.535 | 32,514.292 | 42,732.404 | 37,718.014 | 42,074.66 | 40,589.918 | 35,912.379 | 36,777.495 | 41,214.907 | 74,077.057 | 86,481.012 | 36,969.898 | 38,237.292 | 43,629.816 | 36,123.244 | 41,093.25 | 47,421.128 | 53,255.345 | 39,553.836 | 42,396.638 | 45,372.436 | 51,061.455 | 38,379.994 | 33,049.541 | 34,433.647 | 27,118.289 | 26,905.543 |
Other Current Assets
| 4,494.828 | 6,115.883 | 4,802.196 | 3,108.824 | 5,199.165 | 2,901.617 | -746.902 | 5,840.31 | 3,069.634 | 733.87 | -746.902 | -14.846 | 560.832 | 619.328 | -746.902 | -76.758 | 365.998 | 980.354 | -373.426 | 1,353.858 | 2,357.038 | 2,553.035 | 1,374.494 | 2,373.849 | 2,962.602 | 3,836.504 | -0 | 744.169 | 3,529.603 | -0.001 | -0 | -0.001 | 0.002 | 739.51 | 739.51 | 0.001 | 0.001 | 87,292.477 | 0 | 95,828.746 | 99,516.571 | 780.176 | -0 | 1,006.988 | 135,690.321 | 194,126.263 | -0 | 4,662.692 | -0.001 | -174.487 | 0.001 | 837.109 | 838.283 | 866.565 | 623.689 | 481.126 | 409.607 | 1,883.742 | 3,278.826 | 926.734 | 820.842 | 352.055 | 806.81 |
Total Current Assets
| 252,110.744 | 246,155.024 | 251,696.313 | 265,924.713 | 276,219.324 | 252,307.482 | 211,816.88 | 186,573.952 | 195,969.383 | 191,192.653 | 204,244.395 | 200,659.111 | 176,765.232 | 188,744.764 | 199,826.548 | 184,229.676 | 202,046.598 | 209,588.561 | 223,543.483 | 235,621.003 | 232,869.31 | 225,351.495 | 254,083.405 | 242,774.491 | 252,212.495 | 226,736.623 | 201,309.139 | 219,533.186 | 241,532.768 | 218,128.317 | 222,294.399 | 216,108.454 | 200,097.57 | 171,310.665 | 176,639.228 | 156,980.518 | 158,474.827 | 129,451.268 | 147,660.851 | 146,501.377 | 149,741.133 | 142,936.981 | 150,235.662 | 156,526.199 | 183,157.37 | 294,409.641 | 328,524.492 | 153,773.133 | 600,033.876 | 597,554.998 | 571,233.702 | 105,937.258 | 118,795.222 | 230,874.161 | 189,357.873 | 182,650.518 | 185,560.997 | 131,256.037 | 136,300.96 | 141,988.788 | 101,398.576 | 95,069.508 | 86,315.47 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 573,499.587 | 557,258.762 | 524,999.479 | 470,907.776 | 440,375.483 | 408,074.951 | 381,073.618 | 367,087.597 | 358,782.562 | 351,322.428 | 334,724.414 | 322,640.983 | 319,469.727 | 312,780.239 | 314,495.069 | 313,029.261 | 312,220.465 | 306,262.148 | 306,976.457 | 297,511.912 | 294,144.623 | 291,160.842 | 283,105.366 | 279,067.199 | 279,958.94 | 280,775.973 | 282,473.835 | 283,498.921 | 284,503.942 | 283,907.18 | 285,927.5 | 287,840.866 | 285,552.624 | 287,676.266 | 286,626.42 | 286,067.663 | 287,206.931 | 287,988.371 | 290,390.296 | 293,544.722 | 296,624.884 | 299,668.689 | 302,689.248 | 305,908.059 | 308,703.337 | 309,063.783 | 310,927.229 | 318,686.004 | 352,806.502 | 343,911.908 | 328,963.07 | 689,238.757 | 600,852.199 | 611,074.506 | 654,772.611 | 657,771.919 | 659,561.766 | 653,065.618 | 644,463.591 | 636,130.618 | 608,519.503 | 597,677.613 | 579,136.547 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,668.609 | 4,686.343 | 4,704.319 | 4,695.072 | 3,379.132 | 3,372.334 | 2,325.345 | 2,348.007 | 2,366.108 | 2,390.356 | 2,403.268 | 1,865.771 | 1,891.389 | 1,917.313 | 1,944.236 | 1,981.255 | 1,981.221 | 1,358.286 | 1,605.113 | 2,458.506 | 2,482.489 | 2,524.334 | 2,531.253 | 2,623.807 | 2,686.258 | 2,777 | 2,867.78 | 2,258.184 | 2,332.382 | 2,400.742 | 2,260.911 | 2,782.133 | 2,767.417 | 2,871.183 | 2,942.484 | 2,991.499 | 3,056.666 | 3,191.479 | 3,281.826 | 3,312.505 | 3,411.985 | 3,507.506 | 3,632.565 | 3,764.174 | 3,874.204 | 4,563.386 | 4,687.187 | 4,671.648 | 4,868.462 | 4,995.171 | 5,130.853 | 3,551.952 | 3,456.465 | 3,596.346 | 3,876.001 | 4,017.281 | 4,160.88 | 4,588.786 | 4,754.558 | 4,953.159 | 5,350.134 | 5,548.603 | 5,747.066 |
Goodwill and Intangible Assets
| 4,668.609 | 4,686.343 | 4,704.319 | 4,695.072 | 3,379.132 | 3,372.334 | 2,325.345 | 2,348.007 | 2,366.108 | 2,390.356 | 2,403.268 | 1,865.771 | 1,891.389 | 1,917.313 | 1,944.236 | 1,981.255 | 1,981.221 | 1,358.286 | 1,605.113 | 2,458.506 | 2,482.489 | 2,524.334 | 2,531.253 | 2,623.807 | 2,686.258 | 2,777 | 2,867.78 | 2,258.184 | 2,332.382 | 2,400.742 | 2,260.911 | 2,782.133 | 2,767.417 | 2,871.183 | 2,942.484 | 2,991.499 | 3,056.666 | 3,191.479 | 3,281.826 | 3,312.505 | 3,411.985 | 3,507.506 | 3,632.565 | 3,764.174 | 3,874.204 | 4,563.386 | 4,687.187 | 4,671.648 | 4,868.462 | 4,995.171 | 5,130.853 | 3,551.952 | 3,456.465 | 3,596.346 | 3,876.001 | 4,017.281 | 4,160.88 | 4,588.786 | 4,754.558 | 4,953.159 | 5,350.134 | 5,548.603 | 5,747.066 |
Long Term Investments
| 50,707.867 | 45,708.125 | 49,476.423 | -11,254.073 | 18,406.323 | 21,073.858 | 15,001.987 | -3,668.369 | -22,564.66 | -30,543.508 | -51,760.695 | -49,072.143 | -22,077.837 | -45,194.226 | -60,904.012 | -50,865.495 | -79,273.342 | -80,771.047 | -74,395.407 | -72,357.171 | -58,551.31 | -52,872.95 | -99,628.532 | -90,310.378 | -95,751.769 | -69,941.994 | -59,428.52 | -86,728.731 | -94,227.223 | -82,896.948 | -68,742.324 | -67,124.174 | -48,417.316 | -32,190.077 | -23,471.054 | -11,150.625 | -1,221.495 | -1,186.048 | -1,205.691 | -4,936.524 | 2,544.314 | 4,913.433 | 649.756 | 40,290.846 | 21,668.84 | 34,559.736 | 24,157.778 | 95,670.974 | 46,738.481 | 45,058.428 | 49,629.798 | 14,405.959 | 15,027.507 | -8,574.547 | 24,767.666 | 25,185.955 | 35,280.966 | 140,781.5 | 323,975.536 | 204,221.573 | 127,150.215 | 107,391.243 | 92,278.534 |
Tax Assets
| -4,668.609 | -4,686.343 | 34,370.988 | 54,701.171 | 31,404.536 | -21,073.858 | 35,694.692 | 3,668.369 | 0 | 30,543.508 | 33,852.07 | 101,480.68 | 82,256.065 | 92,507.473 | 100,833.231 | 116.273 | 3,978.884 | 5,163.15 | 5,126.212 | 4,853.605 | 4,128.829 | 3,078.918 | 49.176 | 824.434 | 210.437 | 1,085.456 | 765.895 | 1,269.453 | 7,054.811 | 6,555.286 | 2,308.585 | 6,250.09 | 676.295 | 12,263.849 | 10,904.248 | 8,373.83 | 5,299.515 | 4,588.545 | 3,757.741 | 0 | 0 | 17,679.421 | 21,751.971 | 5,182.692 | 0 | 92,531.467 | 98,921.115 | 12,413.038 | 0 | 8,386.347 | 2,887.7 | 16,867.596 | 16,327.524 | 3,941.037 | 12,127.977 | 13,967.754 | 15,751.88 | 12,761.259 | 7,182.214 | 12,478.925 | 13,315.137 | 13,658.412 | 13,291.552 |
Other Non-Current Assets
| 12,826.882 | 11,982.043 | 7,443.085 | 25,442.77 | 24,687.137 | 58,827.899 | 3,213.491 | 49,373.482 | 70,351.406 | 51,912.453 | 73,330.253 | 6,939.709 | 6,926.623 | 6,596.094 | 6,734.2 | 88,707.685 | 101,602.325 | 103,782.601 | 97,348.936 | 90,307.348 | 77,182.377 | 71,494.569 | 108,804.125 | 99,257.59 | 104,512.129 | 78,435.286 | 68,119.564 | 94,630.88 | 101,784.172 | 90,413.074 | 75,873.651 | 77,211.153 | 73,987.655 | 60,468.423 | 51,467.751 | 36,722.09 | 26,475.329 | 26,079.98 | 25,696.159 | 31,733.393 | 17,941.893 | -0.001 | -0 | 6,205.767 | 29,719.586 | 0.001 | 0 | -0.001 | 8,547.872 | 16.666 | -0.002 | 22,550.803 | 0.001 | 130,806.862 | 86,640.742 | 80,117.136 | 76,973.574 | 23,426.268 | 13,076.017 | 44.669 | 322.999 | 23 | 23 |
Total Non-Current Assets
| 637,034.336 | 614,948.93 | 620,994.293 | 544,492.715 | 518,252.612 | 470,275.184 | 437,309.134 | 418,809.087 | 408,935.416 | 405,625.237 | 392,549.31 | 383,855.001 | 388,465.968 | 368,606.893 | 363,102.724 | 352,968.979 | 340,509.553 | 335,795.138 | 336,661.311 | 322,774.2 | 319,387.008 | 315,385.713 | 294,861.388 | 291,462.652 | 291,615.995 | 293,131.721 | 294,798.555 | 294,928.707 | 301,448.084 | 300,379.334 | 297,628.322 | 306,960.068 | 314,566.675 | 331,089.644 | 328,469.849 | 323,004.457 | 320,816.946 | 320,662.327 | 321,920.33 | 323,654.096 | 320,523.076 | 325,769.048 | 328,723.54 | 361,351.538 | 363,965.967 | 440,718.373 | 438,693.308 | 431,441.663 | 412,961.317 | 402,368.52 | 386,611.419 | 746,615.067 | 635,663.696 | 740,844.204 | 782,184.997 | 781,060.045 | 791,729.066 | 834,623.431 | 993,451.916 | 857,828.944 | 754,657.988 | 724,298.871 | 690,476.699 |
Total Assets
| 889,145.08 | 861,103.954 | 872,690.607 | 810,417.428 | 794,471.936 | 722,582.666 | 649,126.013 | 605,383.038 | 604,904.799 | 596,817.89 | 596,793.706 | 584,514.111 | 565,231.2 | 557,351.657 | 562,929.272 | 537,198.655 | 542,556.151 | 545,383.699 | 560,204.794 | 558,395.202 | 552,256.318 | 540,737.208 | 548,944.794 | 534,237.143 | 543,828.49 | 519,868.344 | 496,107.693 | 514,461.893 | 542,980.852 | 518,507.651 | 519,922.721 | 523,068.522 | 514,664.245 | 502,400.308 | 505,109.077 | 479,984.975 | 479,291.773 | 450,113.595 | 469,581.181 | 470,155.473 | 470,264.209 | 468,706.029 | 478,959.202 | 517,877.737 | 547,123.337 | 735,128.014 | 767,217.8 | 585,214.796 | 1,012,995.193 | 999,923.516 | 957,845.121 | 852,552.325 | 754,458.918 | 971,718.365 | 971,542.87 | 963,710.563 | 977,290.063 | 965,879.468 | 1,129,752.876 | 999,817.732 | 856,056.564 | 819,368.379 | 776,792.169 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 28,080.434 | 34,863.491 | 50,507.843 | 27,274.149 | 33,042.005 | 28,036.897 | 24,012.516 | 17,937.682 | 18,925.306 | 24,203.638 | 14,900.243 | 13,485.397 | 19,004.825 | 14,936.784 | 12,903.327 | 13,137.596 | 11,349.305 | 12,953.425 | 14,333.862 | 17,583.852 | 14,766.966 | 19,580.418 | 20,501.103 | 17,098.76 | 20,128.984 | 18,548.297 | 19,597.312 | 14,578.745 | 16,578.223 | 20,673.506 | 21,848.973 | 17,558.56 | 21,896.064 | 22,611.755 | 19,561.055 | 20,542.926 | 23,237.582 | 22,004.119 | 19,269.046 | 16,624.476 | 31,663.517 | 24,025.24 | 20,346.586 | 19,458.501 | 27,061.417 | 36,546.538 | 34,853.804 | 29,511.864 | 22,187.792 | 28,666.353 | 28,147.655 | 21,023.317 | 21,389.522 | 25,124.82 | 25,287.928 | 27,911.687 | 25,675.572 | 21,287.178 | 29,953.156 | 26,874.502 | 21,567.832 | 22,780.153 | 25,657.23 |
Short Term Debt
| 64,682.12 | 60,969.14 | 58,590.729 | 79,155.4 | 69,751.68 | 68,883.38 | 70,261.687 | 43,466.64 | 42,466.64 | 38,466.64 | 40,212.239 | 38,466.64 | 49,666.64 | 69,666.64 | 71,363.865 | 68,750.14 | 67,833.48 | 66,916.82 | 68,167.285 | 34,160 | 29,360 | 24,560 | 18,510 | 12,500 | 10,000 | 10,000 | 0 | 30,846.134 | 91,503.321 | 95,980.898 | 97,971.555 | 93,198.594 | 88,322.943 | 87,234.7 | 86,238.819 | 20,636.926 | 29,867.914 | 36,055.182 | 50,900.334 | 132,455.902 | 130,602.511 | 159,490.558 | 306,310.821 | 127,145.099 | 141,207.73 | 162,513.041 | 165,497.369 | 110,122.186 | 122,802.95 | 96,103.951 | 93,501.067 | 378,975.736 | 388,759.254 | 365,636.319 | 350,329.252 | 327,864.883 | 381,677.531 | 277,656.701 | 392,880.441 | 227,329.603 | 164,189.214 | 167,548.951 | 215,656.465 |
Tax Payables
| 5,981.033 | 8,074.201 | 8,061.256 | 10,031.179 | 6,877.204 | 3,643.572 | 5,295.302 | 4,161.439 | 4,464.139 | 1,561.744 | 4,306.06 | 5,519.566 | 4,823.16 | 6,149.879 | 8,951.322 | 1,933.519 | 2,916.617 | 3,455.263 | 8,530.994 | 5,410.676 | 3,308.478 | 2,122.281 | 4,218.325 | 1,179.464 | 1,327.343 | 609.315 | 2,569.122 | 456.323 | 7,639.23 | 2,015.061 | 3,717.615 | 2,792.196 | 4,140.229 | 13,524.707 | 19,295.731 | 15,528.303 | 13,228.272 | 2,458.675 | 3,688.542 | 8,997.204 | 7,826.834 | 1,899.293 | 2,721.673 | 0 | 4,322.016 | 1,642.624 | 2,589.743 | 0 | 1,224.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,004.283 | 1,319.312 | 0 | 0 | 78.506 |
Deferred Revenue
| 5,981.033 | 8,074.201 | 1,113.039 | 10,031.179 | 6,877.204 | 0 | 2,564.403 | 0 | 0 | 0 | 1,630.234 | 70,424.549 | 71,383.605 | 110,880.886 | 152,938.245 | 124,040.214 | 124,862.144 | 121,665.708 | 169,135.416 | 5,410.676 | 3,308.478 | 2,122.281 | 49,000.829 | 16,361.19 | 13,826.065 | 15,637.921 | 0 | 10,702.819 | 7,639.23 | 2,015.061 | 181,798.845 | 48,255.925 | 41,801.808 | 13,524.707 | 306,956.852 | 15,528.303 | 13,228.272 | 25,404.888 | 178,007.899 | 8,997.204 | 7,826.834 | 1,899.293 | 28,817.448 | 3,000 | 4,322.016 | 1,642.624 | 62,667.548 | 10,411.878 | 335,625.766 | 318,676.912 | 275,932.234 | 83,838.862 | 28,600.355 | 2,818.38 | 1,689.552 | 0 | 0 | 0 | 6,004.283 | 43,927.869 | 0 | 44,040.688 | 78.506 |
Other Current Liabilities
| 61,678.567 | 78,554.222 | 57,315.636 | 54,643.795 | 58,236.953 | 76,245.481 | 44,017.36 | 72,018.212 | 91,636.986 | 117,998.858 | 99,602.769 | 34,602.367 | 32,926.027 | 50,776.187 | -0 | 29,920.756 | 51,610.777 | 73,443.27 | 24,802.872 | 48,965.845 | 58,317.661 | 61,301.989 | 13,261.27 | 30,090.509 | 39,751.936 | 30,196.784 | 50,456.923 | 29,832.502 | 66,526.804 | 61,815.909 | 0.001 | 0.001 | -0.001 | 44,524.286 | -0.001 | 23,403.818 | 25,080.776 | -0.001 | -0 | 26,651.958 | 22,203.453 | 22,179.635 | 0.001 | 17,232.165 | 22,510.481 | 48,850.703 | -0 | 31,217.389 | -66,527.214 | -58,119.953 | -32,543.925 | 0.002 | -0.001 | 26,197.34 | 22,848.253 | 24,733.118 | 25,098.628 | 39,328.308 | 49,692.809 | -0.001 | 38,533.675 | 0.001 | 37,237.77 |
Total Current Liabilities
| 160,422.155 | 182,461.053 | 167,527.247 | 171,104.524 | 167,907.842 | 173,165.758 | 140,855.966 | 133,422.534 | 153,028.932 | 180,669.136 | 156,345.485 | 156,978.954 | 172,981.097 | 246,260.497 | 237,205.437 | 235,848.707 | 255,655.706 | 274,979.223 | 276,439.435 | 106,120.373 | 105,753.105 | 107,564.688 | 101,273.201 | 76,050.459 | 83,706.985 | 74,383.002 | 70,054.235 | 85,960.2 | 182,247.578 | 180,485.374 | 301,619.374 | 159,013.08 | 152,020.814 | 167,895.448 | 412,756.725 | 80,111.973 | 91,414.544 | 83,464.188 | 248,177.279 | 184,729.54 | 192,296.315 | 207,594.726 | 355,474.856 | 166,835.765 | 195,101.644 | 249,552.906 | 263,018.72 | 181,263.317 | 414,089.294 | 385,327.263 | 365,037.031 | 483,837.917 | 438,749.13 | 419,776.859 | 400,154.985 | 380,509.688 | 432,451.731 | 338,272.187 | 478,530.689 | 298,131.973 | 224,290.721 | 234,369.793 | 278,629.971 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 276,570.931 | 262,755.025 | 245,854.489 | 227,108.897 | 217,314.686 | 150,282.035 | 121,065.409 | 100,183.58 | 91,645.24 | 74,239.9 | 82,881.136 | 54,755.22 | 24,010.88 | 17,416.54 | 31,966.49 | 19,249.86 | 20,166.52 | 21,083.18 | 32,668.18 | 60,900 | 66,950 | 73,000 | 79,050 | 85,060 | 87,600 | 87,600 | 57,600 | 57,600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62,771.027 | 62,771.027 | 62,771.027 | 62,828.382 | 0 | 0 | 0 | 385,175.248 | 198,654.225 | 206,638.648 | 332,511.329 | 329,198.879 | 245,174.699 | 356,612.868 | 356,893.141 | 358,193.83 | 61,835.906 | 62,275.279 | 22,835.925 | 48,354.591 | 83,956.274 | 84,805.777 | 105,784.975 | 106,302.044 | 136,838.178 | 88,149.25 | 58,706.05 | 9,262.85 |
Deferred Revenue Non-Current
| 0 | 259 | 259 | 259 | 291 | 468.468 | 468.468 | 468.468 | 468.468 | 468.468 | 468.468 | 468.468 | 468.468 | 512.468 | 512.468 | 512.468 | 512.468 | 512.468 | 592.468 | 669.468 | 669.468 | 669.468 | 669.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 736.468 | 0 | 0 | 0 | 775.468 | 0 | 0 | 0 | 748.468 | 0 | 0 | 0 | 846.468 | 0 | 0 | 117,474.087 | 120,664.431 | 40,309.739 | 31,678.683 | 35,546.349 | 36,987.998 | 180,529.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142,473.372 | 0 | 116,820.161 | 0 |
Deferred Tax Liabilities Non-Current
| 4,346.372 | 4,444.717 | 40,227.323 | 5,463.97 | 7,903.639 | 9,048.988 | 8,897.817 | 4,032.253 | 4,144.951 | 5,964.778 | 6,554.196 | 4,590.346 | 6,817.773 | 374.633 | 1,932.094 | 46,035.539 | 46,644.294 | 45,749.977 | 45,890.385 | 197,918.606 | 193,736.804 | 194,249.012 | 191,125.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101,926.112 | 5,746.68 | 15,170.721 | 15,559.575 | 14,273.248 | 3,546.526 | 4,290.975 | 9,457.754 | 10,183.783 | 27,970.988 | 42,854.251 | 43,555.687 | 40,002.07 | 22,780.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,335.269 | 13,232.229 | 10,432.231 | 4,677.955 |
Other Non-Current Liabilities
| 40,224.783 | 28,962.229 | 27,841.69 | 29,033.895 | 28,972.232 | 29,613.792 | 13,957.782 | 42,566.487 | 41,539.243 | 41,887.839 | 26,340.932 | 52,772.593 | 51,522.215 | 49,718.623 | 35,438.644 | 11,120.194 | 10,118.139 | 10,877.683 | 0 | 2,726.392 | 1,539.857 | 2,273.432 | 419.5 | 206,147.224 | 204,876.846 | 152,507.423 | 159,105.366 | 195,131.727 | 174,072.68 | 184,323.288 | 74,563.309 | 430,755.216 | 578,561.56 | 338,484.199 | 60,613.274 | 379,150.258 | 325,186.893 | 415,014.093 | 0.001 | 272,880.709 | 319,058.861 | 241,816.035 | -0.001 | 96,431.929 | 98,665.077 | 0.001 | -0 | 1,803.878 | 8,017.742 | 4,749.891 | 5,121.144 | -0.001 | 198,250.601 | 190,980.206 | 193,853.052 | 185,257.097 | 169,469.248 | 162,991.412 | 152,652.74 | 353.786 | 126,702.97 | 0.002 | 95,779.802 |
Total Non-Current Liabilities
| 321,142.087 | 296,420.971 | 314,182.502 | 261,865.762 | 254,481.557 | 189,413.284 | 144,389.476 | 147,250.788 | 137,797.902 | 122,560.985 | 116,244.732 | 112,586.627 | 82,819.336 | 68,022.264 | 69,849.696 | 76,918.061 | 77,441.421 | 78,223.308 | 79,151.033 | 262,214.466 | 262,896.129 | 270,191.912 | 271,263.97 | 291,207.224 | 292,476.846 | 240,107.423 | 216,705.366 | 252,731.727 | 174,072.68 | 184,323.288 | 75,299.777 | 430,755.216 | 578,561.56 | 338,484.199 | 61,388.742 | 441,921.285 | 387,957.92 | 477,785.12 | 165,502.962 | 278,627.389 | 334,229.582 | 257,375.61 | 400,294.963 | 298,632.68 | 309,594.7 | 459,443.171 | 460,047.093 | 315,259.304 | 439,163.544 | 440,745.068 | 440,305.042 | 265,146.299 | 260,525.88 | 213,816.131 | 242,207.643 | 269,213.371 | 254,275.025 | 268,776.387 | 258,954.784 | 285,000.605 | 228,084.449 | 185,958.444 | 109,720.607 |
Total Liabilities
| 481,564.241 | 478,882.025 | 481,709.748 | 432,970.286 | 422,389.399 | 362,579.042 | 285,245.442 | 280,673.322 | 290,826.835 | 303,230.121 | 272,590.216 | 269,565.581 | 255,800.432 | 314,282.761 | 307,055.133 | 312,766.768 | 333,097.127 | 353,202.531 | 355,590.468 | 368,334.839 | 368,649.234 | 377,756.6 | 372,537.172 | 367,257.683 | 376,183.831 | 314,490.425 | 286,759.601 | 338,691.927 | 356,320.258 | 364,808.662 | 376,919.151 | 589,768.296 | 730,582.374 | 506,379.647 | 474,145.467 | 522,033.258 | 479,372.464 | 561,249.308 | 413,680.241 | 463,356.929 | 526,525.897 | 464,970.336 | 755,769.819 | 465,468.445 | 504,696.344 | 708,996.077 | 723,065.813 | 496,522.621 | 853,252.837 | 826,072.33 | 805,342.074 | 748,984.216 | 699,275.01 | 633,592.99 | 642,362.628 | 649,723.059 | 686,726.756 | 607,048.574 | 737,485.473 | 583,132.578 | 452,375.17 | 420,328.237 | 388,350.578 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 96,638.36 | 96,638.36 | 96,638.36 | 96,638.36 | 96,638.36 | 96,638.36 | 96,638.36 | 88,872.675 | 88,872.675 | 88,872.675 | 88,872.675 | 88,872.675 | 88,872.675 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 84,106.45 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 83,792.72 | 52,425.705 | 52,425.705 | 43,774.77 | 43,774.77 | 43,774.77 | 43,774.77 | 43,774.77 | 43,774.77 | 43,774.77 | 43,774.77 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 | 36,720 |
Retained Earnings
| 171,384.715 | 148,078.383 | 145,510.216 | 146,735.227 | 139,255.002 | 126,310.724 | 133,916.175 | 120,312.041 | 110,817.9 | 87,336.995 | 115,116.874 | 102,648.392 | 91,748.025 | 73,879.566 | 92,224.361 | 66,061.089 | 50,522.976 | 33,668.339 | 42,890.762 | 28,790.234 | 21,668.104 | 1,437.478 | 17,034.411 | 7,606.249 | 8,271.448 | 46,004.708 | 66,340.744 | 32,765.576 | 43,653.804 | 10,694.142 | -156,558.367 | -275,036.752 | -285,953.723 | -65,912.889 | -24,728.285 | -97,963.254 | -55,998.484 | -167,053.532 | -13,949.122 | -63,356.183 | -126,418.573 | -87,322.827 | -298,909.359 | 30,313.256 | 20,333.979 | 5,009.017 | -34,605.389 | 4,889.833 | 77,162.319 | 91,271.684 | 69,923.238 | -183,650.913 | -158,502.672 | 124,420.508 | 115,897.343 | 107,089.391 | 83,388.506 | 151,898.366 | 193,134.653 | 180,488.964 | 158,331.167 | 166,822.093 | 170,197.079 |
Accumulated Other Comprehensive Income/Loss
| 6,636.381 | 4,583.804 | 32,081.029 | 1,152.173 | 3,267.793 | 4,133.642 | 7,411.237 | 2,576.637 | 1,439.026 | 4,430.558 | 12,139.554 | 10,479.923 | 15,862.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 132,921.382 | 132,921.382 | 116,751.253 | 132,921.382 | 132,921.382 | 132,920.899 | 125,914.799 | 112,948.364 | 112,948.364 | 112,947.54 | 108,074.387 | 112,947.54 | 112,947.541 | 85,082.88 | 79,543.328 | 74,264.349 | 74,829.599 | 74,406.38 | 77,617.114 | 77,163.68 | 77,832.53 | 77,436.68 | 75,580.491 | 75,580.491 | 75,580.491 | 75,580.491 | 59,214.629 | 59,211.669 | 59,214.07 | 59,212.127 | 215,769.216 | 155,911.273 | 17,609.888 | 18,158.78 | 11,917.126 | 12,140.202 | 12,143.024 | 12,143.05 | 26,075.292 | 26,379.957 | 26,382.114 | 54,338.52 | -14,621.258 | -14,623.965 | -14,626.986 | -15,597.08 | 42,037.376 | 47,082.342 | 45,860.037 | 45,859.502 | 45,859.809 | 250,499.022 | 176,966.58 | 176,984.867 | 176,562.899 | 170,178.114 | 170,454.802 | 170,212.529 | 162,412.751 | 199,476.191 | 208,630.228 | 195,498.049 | 181,524.512 |
Total Shareholders Equity
| 407,580.839 | 382,221.929 | 390,980.858 | 377,447.142 | 372,082.537 | 360,003.625 | 363,880.571 | 324,709.716 | 314,077.965 | 293,587.769 | 324,203.489 | 314,948.531 | 309,430.767 | 243,068.896 | 255,874.139 | 224,431.887 | 209,459.024 | 192,181.168 | 204,614.326 | 190,060.364 | 183,607.084 | 162,980.608 | 176,407.622 | 166,979.46 | 167,644.659 | 205,377.919 | 209,348.092 | 175,769.965 | 186,660.594 | 153,698.989 | 143,003.569 | -66,699.774 | -215,918.13 | -3,979.339 | 30,963.61 | -42,048.282 | -80.69 | -111,135.712 | 55,900.939 | 6,798.544 | -56,261.689 | 3,735.693 | -276,810.617 | 52,409.291 | 42,426.993 | 26,131.937 | 44,151.987 | 88,692.175 | 159,742.356 | 173,851.186 | 152,503.047 | 103,568.109 | 55,183.908 | 338,125.375 | 329,180.242 | 313,987.505 | 290,563.308 | 358,830.895 | 392,267.404 | 416,685.155 | 403,681.395 | 399,040.142 | 388,441.591 |
Total Equity
| 407,580.839 | 382,221.929 | 390,980.858 | 377,447.142 | 372,082.537 | 360,003.625 | 363,880.571 | 324,709.716 | 314,077.965 | 293,587.769 | 324,203.489 | 314,948.531 | 309,430.767 | 243,068.896 | 255,874.139 | 224,431.887 | 209,459.024 | 192,181.168 | 204,614.326 | 190,060.364 | 183,607.084 | 162,980.608 | 176,407.622 | 166,979.46 | 167,644.659 | 205,377.919 | 209,348.092 | 175,769.965 | 186,660.594 | 153,698.989 | 143,003.569 | -66,699.774 | -215,918.13 | -3,979.339 | 30,963.61 | -42,048.282 | -80.69 | -111,135.712 | 55,900.939 | 6,798.544 | -56,261.689 | 3,735.693 | -276,810.617 | 52,409.291 | 42,426.993 | 26,131.937 | 44,151.987 | 88,692.175 | 159,742.356 | 173,851.186 | 152,503.047 | 103,568.109 | 55,183.908 | 338,125.375 | 329,180.242 | 313,987.505 | 290,563.308 | 358,830.895 | 392,267.404 | 416,685.155 | 403,681.395 | 399,040.142 | 388,441.591 |
Total Liabilities & Shareholders Equity
| 889,145.08 | 861,103.954 | 872,690.607 | 810,417.428 | 794,471.936 | 722,582.666 | 649,126.013 | 605,383.039 | 604,904.799 | 596,817.89 | 596,793.706 | 584,514.111 | 565,231.2 | 557,351.657 | 562,929.272 | 537,198.655 | 542,556.151 | 545,383.699 | 560,204.794 | 558,395.202 | 552,256.318 | 540,737.208 | 548,944.794 | 534,237.143 | 543,828.49 | 519,868.344 | 496,107.693 | 514,461.892 | 542,980.852 | 518,507.651 | 519,922.721 | 523,068.522 | 514,664.244 | 502,400.308 | 505,109.077 | 479,984.976 | 479,291.774 | 450,113.596 | 469,581.181 | 470,155.473 | 470,264.208 | 468,706.029 | 478,959.202 | 517,877.736 | 547,123.337 | 735,128.014 | 767,217.8 | 585,214.796 | 1,012,995.193 | 999,923.516 | 957,845.121 | 852,552.325 | 754,458.918 | 971,718.365 | 971,542.87 | 963,710.564 | 977,290.064 | 965,879.469 | 1,129,752.877 | 999,817.733 | 856,056.565 | 819,368.379 | 776,792.169 |