ISU Petasys Co., Ltd.
KRX:007660.KS
31850 (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
| 47,840.798 | 41,780.559 | 47,962.801 | 42,211.982 | 39,939.731 | 48,586.96 | 45,645.08 | 62,911.153 | 57,527.793 | 44,595.743 | 44,364.623 | 27,956.409 | 21,006.431 | 31,687.587 | 23,159.628 | 37,973.455 | 42,500.787 | 39,942.47 | 27,027.237 | 63,639.969 | 52,613.624 | 53,144.061 | 25,434.837 | 43,234.64 | 55,201.323 | 64,662.102 | 65,411.763 | 94,398.994 | 97,122.53 | 66,476.642 | 60,428.745 | 54,109.986 | 65,855.619 | 64,014.369 | 61,887.88 | 81,606.936 | 72,530.833 | 72,240.427 | 57,243.718 | 63,508.178 | 98,074.253 | 75,035.562 | 41,978.092 | 37,564.077 | 29,369.734 | 44,434.224 | 30,204.929 | 20,963.581 | 22,906.831 | 21,502.68 | 13,438.453 | 17,260.639 | 13,465.578 | 13,417.253 | 11,706.058 | 12,104.566 | 9,188.912 | 4,603.251 | 5,093.114 | 807.02 | 1,717.536 | 4,137.311 | 394.076 |
Short Term Investments
| 700 | 700 | 700 | 6,265.18 | 6,155.7 | 6,430.42 | 6,168.96 | 12,708.317 | 12,071.476 | 16,597.591 | 31,830.72 | 6,223.02 | 5,944.56 | -10,319.137 | 0 | 763.276 | 741.63 | 725.934 | 766.103 | 7,233.895 | 7,209.883 | 7,193.273 | 7,227.227 | 10,228.707 | 10,271.636 | 11,687.927 | 10,348.503 | 16,890.018 | 16,888.727 | 16,920.24 | 16,927.494 | 18,286.955 | 18,306.206 | 20,946.866 | 19,444.267 | 19,142.974 | 18,700.677 | 18,654.436 | 18,730.172 | 27,436.324 | 37,286.353 | 33,319.729 | 33,372.48 | 36,387.046 | 36,844.809 | 28,181.659 | 28,497.096 | 1,134.884 | 3,584.525 | 7,819.401 | 19,148.945 | 6,099.526 | 6,603.65 | 1,810.027 | 6,463.834 | 6,729.465 | 6,167.005 | 3,655.503 | 2,468.932 | 1,318.035 | 11,165.844 | 11,149.691 | 11,159.26 |
Cash and Short Term Investments
| 48,540.798 | 42,480.559 | 48,662.801 | 48,477.162 | 46,095.431 | 55,017.38 | 51,814.04 | 75,619.47 | 69,599.27 | 61,193.334 | 76,195.343 | 34,179.429 | 26,950.991 | 31,687.587 | 23,159.628 | 37,973.455 | 42,500.787 | 39,942.47 | 27,027.237 | 70,873.864 | 59,823.507 | 60,337.334 | 32,662.064 | 53,463.347 | 65,472.959 | 76,350.029 | 75,760.266 | 111,289.012 | 114,011.257 | 83,396.882 | 77,356.239 | 72,396.941 | 84,161.825 | 84,961.235 | 81,332.147 | 100,749.91 | 91,231.51 | 90,894.863 | 75,973.89 | 90,944.502 | 135,360.606 | 108,355.291 | 75,350.572 | 73,951.123 | 66,214.543 | 72,615.883 | 58,702.025 | 22,098.465 | 26,491.356 | 29,322.081 | 32,587.398 | 23,360.165 | 20,069.228 | 15,227.28 | 18,169.892 | 18,834.031 | 15,355.917 | 8,258.754 | 7,562.046 | 2,125.055 | 12,883.38 | 15,287.002 | 11,553.336 |
Net Receivables
| 192,557.87 | 192,555.395 | 155,625.781 | 156,287.312 | 158,716.633 | 162,022.625 | 154,582.805 | 181,618.065 | 163,771.21 | 139,059.423 | 122,735.854 | 144,137.226 | 124,683.894 | 117,157.666 | 106,764.717 | 133,400.975 | 116,857.169 | 118,458.236 | 115,841.894 | 128,662.2 | 133,652.111 | 126,021.557 | 148,452.449 | 151,301.561 | 0 | 127,603.585 | 122,335.632 | 121,757.397 | 0 | 176,529.814 | 191,837.306 | 0 | 136,184.486 | 120,367.901 | 101,821.679 | 0 | 116,727.747 | 0 | 124,514.506 | 0 | 0 | 0 | 122,482.518 | 0 | 0 | 108,396.848 | 96,329.36 | 75,444.61 | 67,692.842 | 0 | 0 | 0 | 0 | 61,906.872 | 52,876.566 | 53,021.898 | 59,901.863 | 48,393.983 | 41,881.466 | 0 | 42,394.535 | 0 | 36,834.045 |
Inventory
| 161,286.415 | 164,862.18 | 176,074.38 | 171,036.663 | 163,495.973 | 163,454.512 | 167,460.622 | 153,494.112 | 139,176.507 | 122,911.663 | 111,337.249 | 99,508.161 | 115,704.143 | 105,443.149 | 94,206.393 | 93,948.504 | 108,697.304 | 95,342.878 | 81,822.316 | 81,059.641 | 81,058.752 | 88,354.02 | 87,605.14 | 99,486.482 | 90,958.778 | 83,163.309 | 73,203.951 | 77,761.134 | 70,366.245 | 71,927.558 | 71,293.346 | 72,551.195 | 77,867.454 | 69,589.869 | 60,852.507 | 68,337.791 | 65,198.234 | 63,905.337 | 66,684.396 | 63,332.23 | 68,304.371 | 65,097.828 | 69,838.997 | 76,704.014 | 78,028.174 | 69,921.95 | 60,866.245 | 40,615.38 | 35,643.373 | 36,742.812 | 33,015.214 | 32,612.156 | 31,715.873 | 26,252.367 | 27,196.721 | 21,870.223 | 22,870.53 | 26,168.887 | 25,588.158 | 23,722.084 | 25,753.381 | 21,378.205 | 23,631.952 |
Other Current Assets
| 2,714.591 | 2,807.643 | 3,265.238 | 2,056.445 | -0 | 0 | -0.001 | -0 | -0.001 | 0 | 0.001 | -0 | 0 | 202.89 | 169.161 | 169.161 | 226.351 | 226.349 | 26.1 | 31.851 | 298.2 | 123.415 | 115.774 | 101.88 | 140,185.572 | -0.001 | -0.001 | 0.001 | 130,714.533 | 0.001 | -0 | 132,516.121 | 0.001 | -0.002 | -0 | 110,782.865 | 0.001 | 120,779.246 | 494.548 | 120,237.859 | 116,028.573 | 112,202.87 | 0 | 133,451.482 | 131,062.221 | 65.849 | -0 | -0.001 | 0.001 | 59,645.055 | 68,027.402 | 65,439.407 | 64,291.657 | -0.002 | 555.257 | 0.002 | 3,310.627 | 2,253.604 | 0.002 | 45,853.95 | 0.001 | 37,038.351 | 0.001 |
Total Current Assets
| 405,099.675 | 402,705.777 | 383,628.2 | 377,857.582 | 368,308.037 | 380,494.517 | 373,857.466 | 410,731.646 | 372,546.986 | 323,164.421 | 310,268.447 | 277,824.815 | 267,339.028 | 254,491.292 | 224,299.899 | 265,492.094 | 268,281.611 | 253,969.933 | 224,717.546 | 280,627.555 | 274,832.57 | 274,836.326 | 268,835.427 | 304,353.27 | 296,617.309 | 287,116.922 | 271,299.849 | 310,807.544 | 315,092.035 | 331,854.255 | 340,486.891 | 277,464.257 | 298,213.766 | 274,919.003 | 244,006.333 | 279,870.566 | 273,157.492 | 275,579.446 | 267,667.339 | 274,514.591 | 319,693.55 | 285,655.989 | 267,672.087 | 284,106.619 | 275,304.938 | 251,000.53 | 215,897.63 | 138,158.454 | 129,827.572 | 125,709.948 | 133,630.014 | 121,411.728 | 116,076.758 | 103,386.517 | 98,798.436 | 93,726.154 | 101,438.937 | 85,075.228 | 75,031.672 | 71,701.089 | 81,031.297 | 73,703.558 | 72,019.334 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 207,888.411 | 199,849.332 | 192,364.996 | 175,978.875 | 163,615.628 | 146,038.093 | 131,563.559 | 124,844.548 | 110,049.446 | 112,432.671 | 111,321.616 | 113,679.823 | 132,576.899 | 133,044.615 | 130,550.934 | 131,949.365 | 137,973.742 | 141,357.978 | 143,847.735 | 193,665.236 | 197,728.677 | 185,789.58 | 186,852.36 | 164,806.654 | 167,647.994 | 162,348.065 | 162,273.168 | 165,614.385 | 157,080.595 | 148,959.322 | 154,200.098 | 199,657.185 | 203,079.304 | 203,718.268 | 205,271.089 | 206,815.192 | 204,056.086 | 200,991.9 | 200,592.863 | 149,732.856 | 145,704.57 | 146,371 | 150,215.716 | 100,283.476 | 99,001.619 | 92,321.909 | 87,966.285 | 36,785.151 | 34,310.016 | 35,105.625 | 36,319.279 | 67,301.217 | 68,430.534 | 69,919.85 | 68,216.668 | 69,708.153 | 71,859.844 | 75,883.775 | 77,768.859 | 79,079.431 | 54,317.922 | 54,885.631 | 53,532.779 |
Goodwill
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 0 | 4,937.072 | 0 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 0 | 4,937.072 | 4,937.072 | 4,937.072 | 4,937.072 | 0 | 4,937.072 | 4,937.072 | 4,726.295 | 4,726.295 | 4,726.295 | 4,726.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 7,156.275 | 5,229.7 | 4,356.325 | 3,946.421 | 3,615.003 | 3,596.651 | 3,039.144 | 3,032.492 | 3,018.408 | 3,076.853 | 3,064.914 | 3,308.03 | 3,430.47 | 3,890.944 | 3,746.8 | 3,888.484 | 3,598.715 | 3,208.858 | 3,693.508 | 6,341.858 | 3,364.431 | 10,226.776 | 10,201.119 | 15,158.644 | 10,491.112 | 15,599.497 | 10,667.415 | 10,504.911 | 10,337.344 | 10,414.767 | 10,657.352 | 10,588.287 | 11,603.34 | 11,473.38 | 11,187.899 | 16,500.122 | 10,039.645 | 9,698.262 | 9,791.858 | 9,312.592 | 14,297.101 | 8,682.197 | 8,471.321 | 3,223.866 | 2,997.732 | 3,136.437 | 3,247.555 | 3,126.823 | 3,839.972 | 3,736.899 | 3,569.371 | 576.038 | 574.696 | 693.138 | 1,000.259 | 1,031.307 | 1,196.677 | 1,524.934 | 1,690.471 | 1,854.753 | 968.871 | 1,140.161 | 1,317.856 |
Goodwill and Intangible Assets
| 7,156.275 | 5,229.7 | 4,356.325 | 3,946.421 | 3,615.003 | 3,596.651 | 3,039.144 | 3,032.492 | 3,018.408 | 3,076.853 | 3,064.914 | 3,308.03 | 3,430.47 | 3,890.944 | 3,746.8 | 3,888.484 | 3,598.715 | 3,208.858 | 3,693.508 | 11,278.93 | 8,301.503 | 15,163.848 | 15,138.191 | 15,158.644 | 15,428.184 | 15,599.497 | 15,604.487 | 15,441.983 | 15,274.416 | 15,351.839 | 15,594.424 | 15,525.359 | 16,540.412 | 16,410.452 | 16,124.971 | 16,500.122 | 14,976.717 | 14,635.334 | 14,728.93 | 14,249.664 | 14,297.101 | 13,619.269 | 13,408.393 | 7,950.161 | 7,724.027 | 7,862.732 | 7,973.85 | 3,126.823 | 3,839.972 | 3,736.899 | 3,569.371 | 576.038 | 574.696 | 693.138 | 1,000.259 | 1,031.307 | 1,196.677 | 1,524.934 | 1,690.471 | 1,854.753 | 968.871 | 1,140.161 | 1,317.856 |
Long Term Investments
| 27,732.751 | 30,597.756 | 29,597.491 | 30,682.961 | 21,103.679 | 18,667.414 | 17,984.809 | 12,701.411 | 3,327.414 | -13,126.341 | -16,900.816 | 6,738.654 | 7,238.586 | 23,798.582 | 0 | 18,679.336 | 19,265.412 | 20,037.988 | 18,071.018 | 12,117.944 | 10,120.334 | 9,722.231 | 7,779.285 | -2,056.183 | -1,785.69 | -3,520.495 | -2,409.13 | -8,653.266 | -9,042.03 | -9,895.192 | -9,803.793 | -11,629.427 | -12,483.834 | -14,880.503 | -13,617.392 | -12,560.407 | -12,821.876 | -13,265.342 | -14,507.366 | -23,636.696 | -25,215.648 | -29,154.812 | -29,406.257 | -31,745.546 | -31,522.794 | -23,042.046 | -23,615.707 | 57,497.124 | 54,332.041 | 49,969.788 | 26,401.78 | 49,511.635 | 45,538.42 | 41,824.025 | 41,770.134 | 38,627.371 | 36,266.074 | 38,144.227 | 38,409.572 | 38,315.763 | 17,560.521 | 17,684.383 | 24,932.162 |
Tax Assets
| 3,480.284 | 2,559.941 | 2,585.938 | 1,144.909 | 1,142.705 | 2,083.059 | 2,111.363 | 7,799.315 | 8,192.481 | 0 | 249.55 | 21,472.324 | 21,207.064 | -23,798.582 | 0 | 1,835.692 | 1,433.451 | 1,223.666 | 1,623.657 | 3,145.09 | 3,145.09 | 3,206.963 | 3,434.874 | 5,124.548 | 5,089.7 | 3,942.861 | 4,094.501 | 3,456.923 | 3,398.647 | 3,811.648 | 4,196.079 | 5,309.074 | 5,323.028 | 4,522.208 | 4,872.485 | 4,123.91 | 3,523.423 | 3,342.883 | 3,650.93 | 2,450.474 | 1,702.522 | 1,055.038 | 1,044.661 | 1,964.304 | 1,942.243 | 710.812 | 775.541 | 765.567 | 1,478.15 | 1,262.276 | 35,455.397 | 1,756.79 | 1,442.021 | 418.765 | 1,170.166 | 1,325.205 | 1,819.795 | 1,763.604 | 1,693.856 | 747.798 | 724.057 | 724.057 | 2,278.028 |
Other Non-Current Assets
| 7,455.446 | 9,053.735 | 13,903.368 | 7,145.56 | 14,230.455 | 14,522.135 | 17,457.821 | 20,833.951 | 20,214.071 | 36,263.165 | 41,675.053 | -0 | 0 | 28,875.931 | 30,787.079 | 18,614.178 | 18,608.586 | 23,675.382 | 24,758.972 | 21,985.4 | 23,046.143 | 23,100.605 | 23,549.951 | 28,138.467 | 29,609.797 | 33,655.138 | 32,424.063 | 45,985.487 | 46,122.33 | 46,292.311 | 46,438.03 | 48,065.18 | 48,223.701 | 51,003.631 | 49,640.3 | 49,478.277 | 49,175.25 | 49,268.278 | 49,483.283 | 105,383.041 | 68,267.149 | 64,439.416 | 64,631.057 | 66,884.513 | 67,441.568 | 57,606.363 | 51,962.138 | 17,075.988 | 19,704.331 | 24,028.558 | -0.001 | 8,024.925 | 8,355.309 | 9,859.802 | 8,215.494 | 7,803.627 | 7,241.235 | 4,774.943 | 3,638.373 | 2,521.968 | 12,493.173 | 12,511.939 | 12,066.413 |
Total Non-Current Assets
| 253,713.167 | 247,290.463 | 242,808.118 | 218,898.725 | 203,707.471 | 184,907.352 | 172,156.695 | 169,211.716 | 144,801.819 | 138,646.349 | 139,410.318 | 145,198.831 | 164,453.02 | 165,811.489 | 165,084.814 | 174,967.055 | 180,879.906 | 189,503.872 | 191,994.89 | 242,192.6 | 242,341.747 | 236,983.227 | 236,754.661 | 211,172.13 | 215,989.985 | 212,025.066 | 211,987.089 | 221,845.512 | 212,833.958 | 204,519.928 | 210,624.839 | 256,927.371 | 260,682.611 | 260,774.056 | 262,291.453 | 264,357.094 | 258,909.6 | 254,973.053 | 253,948.64 | 248,179.339 | 204,755.694 | 196,329.911 | 199,893.57 | 145,336.908 | 144,586.663 | 135,459.77 | 125,062.108 | 115,250.653 | 113,664.51 | 114,103.146 | 101,745.826 | 127,170.605 | 124,340.98 | 122,715.58 | 120,372.721 | 118,495.663 | 118,383.625 | 122,091.483 | 123,201.131 | 122,519.713 | 86,064.544 | 86,946.171 | 94,127.238 |
Total Assets
| 658,812.842 | 649,996.239 | 626,436.319 | 596,756.307 | 572,015.508 | 565,401.869 | 546,014.161 | 579,943.363 | 517,348.805 | 461,810.769 | 449,678.765 | 423,023.646 | 431,792.048 | 420,302.781 | 389,384.713 | 440,459.15 | 449,161.517 | 443,473.805 | 416,712.436 | 522,820.156 | 517,174.318 | 511,819.553 | 505,590.089 | 515,525.4 | 512,607.294 | 499,141.989 | 483,286.938 | 532,653.056 | 527,925.993 | 536,374.183 | 551,111.73 | 534,391.628 | 558,896.377 | 535,693.06 | 506,297.787 | 544,227.659 | 532,067.092 | 530,552.499 | 521,615.979 | 522,693.93 | 524,449.244 | 481,985.899 | 467,565.657 | 429,443.527 | 419,891.601 | 386,460.3 | 340,959.737 | 253,409.108 | 243,492.082 | 239,813.094 | 235,375.84 | 248,582.333 | 240,417.738 | 226,102.097 | 219,171.157 | 212,221.817 | 219,822.562 | 207,166.711 | 198,232.803 | 194,220.804 | 167,095.841 | 160,649.73 | 166,146.572 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 65,411.167 | 68,283.933 | 70,375.946 | 64,247.967 | 63,189.642 | 63,211.544 | 64,393.576 | 60,982.668 | 68,224.057 | 64,938.986 | 55,261.417 | 49,003.196 | 49,236.473 | 49,806.671 | 31,551.087 | 40,523.506 | 40,128.286 | 44,626.993 | 32,839.762 | 44,094.721 | 45,414.839 | 49,860.722 | 45,951.985 | 62,103.267 | 69,244.303 | 62,978.169 | 45,566.009 | 57,013.029 | 54,447.623 | 54,907.214 | 60,021.112 | 56,108.016 | 59,188.269 | 54,421.438 | 46,275.844 | 47,585.404 | 53,375.74 | 54,127.097 | 51,037.833 | 58,581.172 | 59,875.721 | 53,962.449 | 54,411.719 | 34,980.225 | 46,936.821 | 31,330.011 | 20,259.433 | 15,864.038 | 18,201.575 | 12,765.249 | 17,412.032 | 8,964.205 | 13,984.444 | 12,782.378 | 9,789.717 | 9,184.926 | 7,855.345 | 9,685.589 | 9,438.476 | 14,046.114 | 12,535.292 | 8,717.255 | 12,662.689 |
Short Term Debt
| 169,026.233 | 176,362.49 | 165,129.087 | 169,077.209 | 178,790.1 | 172,494.914 | 172,964.123 | 198,065.266 | 188,123.433 | 183,286.081 | 203,718.836 | 234,570.112 | 236,645.884 | 241,260.746 | 227,531.008 | 230,372.556 | 249,160.483 | 247,391.279 | 211,448.816 | 223,648.354 | 219,050.627 | 196,894.692 | 168,434.972 | 169,146.505 | 162,529.594 | 173,371.306 | 171,489.765 | 170,301.612 | 169,056.85 | 153,263.797 | 149,257.376 | 127,319.726 | 151,480.383 | 151,799.166 | 149,689.771 | 157,582.427 | 142,674.352 | 139,458.784 | 143,436.257 | 120,316.798 | 133,371.044 | 106,925.518 | 71,475.82 | 74,098.39 | 70,711.68 | 71,689.68 | 64,272.091 | 13,994.32 | 21,903.132 | 21,592.92 | 34,930.48 | 50,204.67 | 53,827.35 | 32,344.19 | 39,428.751 | 41,354.261 | 82,805.664 | 77,794.947 | 70,729.678 | 67,117.901 | 44,476.265 | 42,888.484 | 42,373.708 |
Tax Payables
| 10,477.563 | 9,894.643 | 8,156.082 | 5,695.755 | 6,958.898 | 6,006.404 | 3,038.65 | 9,943.382 | 12,626.275 | 10,302.79 | 10,211.816 | 6,200.496 | 4,136.939 | 1,841.733 | 2,571.463 | 2,848.198 | 3,398.522 | 2,795.006 | 13,732.616 | 4,431.64 | 2,793.521 | 7,565.761 | 7,417.52 | 6,473.661 | 3,453.99 | 673.219 | 552.736 | 2,544.81 | 2,970.925 | 3,016.442 | 3,457.419 | 2,011.154 | 4,673.514 | 2,968.702 | 2,905.457 | 5,250.044 | 6,269.85 | 8,494.098 | 7,990.197 | 6,080.251 | 4,222.396 | 5,588.971 | 8,210.047 | 8,735.615 | 5,812.485 | 5,278.147 | 2,843.999 | 3,881.756 | 110.401 | 3,952.075 | 2,995.148 | 5,986.369 | 3,408.152 | 629.676 | 302.962 | 0 | 2,676.891 | 404.866 | 420.609 | 406.154 | 428.791 | 438.66 | 0 |
Deferred Revenue
| 2,485.441 | 1,935.007 | 2,440.224 | 1,784.402 | 53,636.916 | 1,487.127 | 1,489.407 | 6,007.801 | 1,406.302 | 1,635.538 | 39,120.79 | 39,758.187 | 39,408.633 | 37,876.319 | 35,677.888 | 45,305.546 | 41,094.256 | 40,074.051 | 58,106.744 | 46,102.797 | 49,654.777 | 43,632.191 | 53,479.254 | 45,544.078 | 39,452.425 | 39,175.024 | 37,996.348 | 45,526.09 | 45,215.949 | 55,724.133 | 52,674.006 | 44,432.551 | 48,572.76 | 48,622.41 | 37,820.165 | 45,907.166 | 6,269.85 | 47,866.728 | 47,418.235 | 6,080.251 | 4,222.396 | 5,588.971 | 43,502.116 | 44,791.275 | 51,361.068 | 49,541.646 | 34,491.518 | 3,881.756 | 110.401 | 3,952.075 | 19,992.735 | 5,986.369 | 3,408.152 | 12,682.443 | 11,854.492 | 0 | 2,676.891 | 9,762.367 | 420.609 | 10,519.149 | 428.791 | 10,280.573 | 11,803.307 |
Other Current Liabilities
| 59,620.997 | 59,949.588 | 52,568.729 | 43,629.86 | -0.001 | 57,866.503 | 47,153.578 | 68,651.518 | 62,411.331 | 45,283.645 | 114.778 | 145.204 | 127.553 | 232.763 | 284.114 | 169.158 | 145.93 | 181.74 | 175.335 | 277.144 | 514.506 | 488.802 | 392.524 | 188.826 | 747.012 | 2,757.522 | 0.001 | 587.967 | 461.004 | 607.346 | 607.345 | 263.774 | 151.437 | -0.001 | 205.092 | -0.001 | 38,714.824 | -0.002 | -0.001 | 38,053.24 | 37,913.087 | 40,299.295 | 0 | 0.251 | 0.002 | 3,878.467 | 0.001 | 19,021.446 | 16,716.296 | 16,948.389 | 0.001 | 13,192.297 | 12,548.363 | 0.001 | 0.001 | 12,326.446 | 13,186.833 | -0.001 | 11,410.345 | 1,522.529 | 9,904.775 | -0.001 | 0.001 |
Total Current Liabilities
| 296,543.838 | 306,531.017 | 290,513.986 | 278,739.438 | 295,616.657 | 295,060.088 | 286,000.684 | 333,707.253 | 320,165.123 | 295,144.25 | 298,215.821 | 323,476.699 | 325,418.543 | 329,176.498 | 295,044.097 | 316,370.766 | 330,528.955 | 332,274.063 | 302,570.657 | 314,123.015 | 314,634.749 | 290,876.407 | 268,258.735 | 276,982.676 | 271,973.334 | 278,282.021 | 255,052.122 | 273,428.698 | 269,181.426 | 264,502.49 | 262,559.839 | 228,124.067 | 259,392.849 | 254,843.013 | 233,990.872 | 251,074.996 | 241,034.766 | 241,452.607 | 241,892.323 | 223,031.461 | 235,382.248 | 206,776.233 | 169,389.655 | 153,870.141 | 169,009.571 | 156,439.804 | 119,023.044 | 52,761.56 | 56,931.404 | 55,258.633 | 72,335.248 | 78,347.541 | 83,768.309 | 57,809.012 | 61,072.961 | 62,865.633 | 106,524.733 | 97,242.902 | 91,999.108 | 93,205.693 | 67,345.123 | 61,886.311 | 66,839.705 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 51,937.5 | 57,625 | 60,312.5 | 46,000 | 23,874.86 | 33,413.353 | 33,776.221 | 27,344.318 | 17,722.409 | 20,257.319 | 20,714.886 | 27,125.163 | 27,748.763 | 18,873.971 | 19,306.113 | 26,499.437 | 29,814.691 | 26,575.544 | 23,240.969 | 32,054.701 | 25,983.469 | 40,740.075 | 50,376.485 | 63,945.832 | 69,572.053 | 49,096.858 | 43,935.572 | 53,100.843 | 51,440.981 | 64,648.536 | 75,289.484 | 81,992.567 | 73,857.051 | 61,983.235 | 53,287.014 | 64,072.316 | 68,084.726 | 70,887.107 | 66,989.143 | 86,380.639 | 78,322.376 | 65,277.033 | 79,225.218 | 64,892.695 | 54,019.992 | 43,644.033 | 38,038.827 | 32,812.5 | 24,500 | 24,500 | 7,521.74 | 8,565.22 | 9,086.96 | 29,608.7 | 30,217.4 | 30,217.4 | 5,217.4 | 5,315.642 | 4,014.351 | 4,312.181 | 4,866.615 | 5,209.586 | 2,677.974 |
Deferred Revenue Non-Current
| 3,971.073 | 4,217.48 | 4,147.38 | 3,753.666 | 5,830.802 | 0 | 0 | 0 | 0 | 0 | 1,995.559 | 11,364.913 | 11,933.768 | 9,558.52 | 7,611.435 | 18,425.171 | 16,177.675 | 14,000.191 | 13,432.07 | 13,293.834 | 11,211.113 | 0 | 7,243.452 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,224.92 | 0 | 0 | 0 | 0 | 0 | 5,648.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,495.001 | 1,638.193 | 1,607.046 | 930.344 | 930.417 | 889.401 | 1,238.857 | 1,361.213 | 1,304.194 | 3,213.597 | 3,260.589 | 1,894.282 | 2,303.466 | 2,193.981 | 2,314.253 | 1,844.946 | 1,465.587 | 1,476.674 | 1,443.868 | 1,437.223 | 1,917.542 | 2,061.01 | 2,056.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 163.566 | 1,238.533 | 1,247.031 | 1,239.701 | 376.472 | 233.349 | 391.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,374.794 | 3,152.426 | 3,077.244 | 7,882.158 | -0 | 4,079.791 | 2,670.32 | 7,305.733 | 5,159.225 | 3,985.069 | 0 | -0 | -0 | 0.001 | 0 | -0 | -0.001 | -0 | 0.001 | 0 | 0 | 9,701.463 | 0 | 11,416.088 | 9,088.173 | 8,367.116 | 11,176.12 | 19,884.56 | 17,886.435 | 18,125.2 | 15,192.098 | 27,097.856 | 25,106.408 | 22,978.996 | 20,901.988 | 18,568.965 | 17,150.873 | 15,509.644 | 14,107.245 | 19,092.26 | 17,300.471 | 12,866.567 | 11,628.693 | 17,850.874 | 15,714.315 | 16,627.412 | 15,198.588 | -0.001 | 10,023.894 | 9,061.521 | 8,225.854 | 7,912.786 | 6,496.551 | 0.001 | 7,766.452 | 6,922.152 | 6,115.126 | 7,046.42 | 6,412.535 | 5,717.596 | 7,738.117 | 7,387.885 | 7,192.353 |
Total Non-Current Liabilities
| 62,778.368 | 66,633.099 | 69,144.17 | 58,566.169 | 30,636.079 | 38,382.545 | 37,685.398 | 36,011.264 | 24,185.828 | 27,455.986 | 25,971.034 | 40,384.358 | 41,985.997 | 30,626.472 | 29,231.801 | 46,769.554 | 47,457.953 | 42,052.409 | 38,116.908 | 46,785.758 | 39,112.123 | 52,502.548 | 59,676.316 | 75,361.92 | 78,660.226 | 57,463.974 | 55,111.692 | 72,985.403 | 69,327.416 | 82,773.736 | 90,481.582 | 109,090.423 | 98,963.459 | 84,962.231 | 74,189.002 | 82,641.281 | 85,235.599 | 86,396.751 | 81,096.388 | 105,472.899 | 95,622.847 | 78,143.6 | 90,853.911 | 82,743.569 | 69,734.307 | 60,271.445 | 53,237.415 | 45,200.985 | 35,762.427 | 34,808.552 | 16,987.295 | 16,854.478 | 15,816.86 | 35,648.181 | 37,983.852 | 37,139.552 | 11,332.526 | 12,362.062 | 10,426.886 | 10,029.777 | 12,604.732 | 12,597.471 | 9,870.327 |
Total Liabilities
| 359,322.206 | 373,164.116 | 359,658.155 | 337,305.607 | 326,252.736 | 333,442.632 | 323,686.082 | 369,718.517 | 344,350.95 | 322,600.236 | 324,186.856 | 363,861.057 | 367,404.54 | 359,802.97 | 324,275.898 | 363,140.319 | 377,986.908 | 374,326.472 | 340,687.564 | 360,908.774 | 353,746.873 | 343,378.954 | 327,935.051 | 352,344.596 | 350,633.56 | 335,745.995 | 310,163.814 | 346,414.101 | 338,508.842 | 347,276.226 | 353,041.421 | 337,214.491 | 358,356.308 | 339,805.244 | 308,179.874 | 333,716.277 | 326,270.365 | 327,849.359 | 322,988.711 | 328,504.36 | 331,005.095 | 284,919.832 | 260,243.566 | 236,613.71 | 238,743.878 | 216,711.249 | 172,260.459 | 97,962.545 | 92,693.831 | 90,067.185 | 89,322.543 | 95,202.02 | 99,585.169 | 93,457.193 | 99,056.812 | 100,005.185 | 117,857.259 | 109,604.965 | 102,425.994 | 103,235.47 | 79,949.856 | 74,483.782 | 76,710.032 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,047.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 63,246.419 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,268.398 | 41,210.504 | 38,099.231 | 36,595.475 | 33,154.879 | 32,183.452 | 31,807.513 | 31,619.546 | 31,000 | 31,000 | 31,000 |
Retained Earnings
| 137,758.498 | 115,714.431 | 105,128.817 | 100,463.376 | 101,484.855 | 85,907.86 | 76,504.547 | 60,338.218 | 44,501.543 | 11,856.106 | -5,426.965 | -3,793.064 | 92.615 | -1,565.703 | 747.75 | 6,453.899 | 6,500.298 | 5,278.394 | 11,810.665 | 93,761.145 | 96,531.977 | 102,205.215 | 112,092.515 | 119,914.868 | 118,191.878 | 121,745.537 | 130,655.627 | 139,895.218 | 143,310.744 | 142,182.681 | 147,618.929 | 150,826.68 | 150,793.085 | 144,733.305 | 145,131.216 | 146,208.01 | 145,475.858 | 140,901.468 | 134,695.334 | 115,019.129 | 113,214.602 | 112,923.378 | 118,123.167 | 111,211.207 | 98,269.663 | 87,557.051 | 86,984.645 | 68,657.978 | 60,591.777 | 59,539.436 | 55,846.824 | 60,548.632 | 54,124.297 | 46,715.429 | 42,658.717 | 36,729.013 | 31,203.54 | 27,185.162 | 25,158.967 | 21,013.938 | 18,815.185 | 17,760.867 | 20,951.813 |
Accumulated Other Comprehensive Income/Loss
| 3,507.011 | 2,914.883 | 3,424.22 | 5,887.195 | 415.304 | 2,197.604 | 1,337.294 | 5,518.439 | 1,401.805 | -3,047.723 | 400.18 | 21,580.037 | 314.395 | 58,768.638 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 94,978.708 | 94,956.39 | 94,978.708 | 89,853.71 | 80,616.194 | 80,607.354 | 81,239.818 | 81,121.77 | 63,848.088 | 64,108.009 | 67,272.275 | 107.218 | 22,712.1 | -37,971.521 | 23,092.666 | 29,596.533 | 23,405.913 | 22,600.54 | 22,945.808 | 26,881.838 | 25,627.07 | 24,966.985 | 24,225.335 | 2,009.652 | 2,400.313 | 90.596 | 747.533 | 4,441.447 | 4,079.054 | 5,583.474 | 8,752.585 | 3,372.906 | 6,191.37 | 9,824.348 | 10,309.845 | 20,652.427 | 22,448.469 | 22,040.082 | 21,848.689 | 35,284.646 | 34,524.154 | 36,422.388 | 40,035.772 | 40,350.212 | 41,609.662 | 40,923.602 | 40,446.235 | 45,520.187 | 48,938.075 | 48,938.075 | 48,938.076 | 51,563.283 | 45,439.874 | 44,718.972 | 39,356.398 | 38,892.145 | 37,606.884 | 38,193.132 | 38,840.33 | 38,351.85 | 37,330.802 | 37,405.081 | 37,484.728 |
Total Shareholders Equity
| 299,490.636 | 276,832.123 | 266,778.163 | 259,450.7 | 245,762.772 | 231,959.237 | 222,328.078 | 210,224.846 | 172,997.855 | 139,210.534 | 125,491.91 | 59,162.588 | 64,387.508 | 60,499.811 | 65,108.814 | 77,318.83 | 71,174.61 | 69,147.333 | 76,024.871 | 161,911.382 | 163,427.445 | 168,440.598 | 177,586.248 | 163,192.918 | 161,860.589 | 163,104.531 | 172,671.557 | 185,605.063 | 188,658.196 | 189,034.553 | 197,639.912 | 195,467.984 | 198,252.853 | 195,826.051 | 196,709.459 | 208,128.835 | 209,192.725 | 204,209.948 | 197,812.421 | 191,572.173 | 189,007.154 | 190,614.164 | 199,427.337 | 192,829.817 | 181,147.723 | 169,749.051 | 168,699.278 | 155,446.563 | 150,798.25 | 149,745.909 | 146,053.298 | 153,380.313 | 140,832.569 | 132,644.905 | 120,114.346 | 112,216.633 | 101,965.303 | 97,561.746 | 95,806.81 | 90,985.334 | 87,145.987 | 86,165.948 | 89,436.541 |
Total Equity
| 299,490.636 | 276,832.123 | 266,778.163 | 259,450.7 | 245,762.772 | 231,959.237 | 222,328.078 | 210,224.846 | 172,997.855 | 139,210.534 | 125,491.91 | 59,162.588 | 64,387.508 | 60,499.811 | 65,108.814 | 77,318.83 | 71,174.61 | 69,147.333 | 76,024.871 | 161,911.382 | 163,427.445 | 168,440.598 | 177,655.037 | 163,180.804 | 161,973.734 | 163,395.994 | 173,123.124 | 186,238.955 | 189,417.151 | 189,097.957 | 198,070.309 | 197,177.137 | 200,540.068 | 195,887.816 | 198,117.913 | 210,511.382 | 205,796.727 | 202,703.14 | 198,627.268 | 194,189.57 | 193,444.149 | 197,066.067 | 207,322.091 | 192,829.817 | 181,147.723 | 169,749.051 | 168,699.278 | 155,446.563 | 150,798.25 | 149,745.909 | 146,053.298 | 153,380.313 | 140,832.569 | 132,644.905 | 120,114.346 | 112,216.633 | 101,965.303 | 97,561.746 | 95,806.81 | 90,985.334 | 87,145.987 | 86,165.948 | 89,436.541 |
Total Liabilities & Shareholders Equity
| 658,812.842 | 649,996.239 | 626,436.319 | 596,756.307 | 572,015.508 | 565,401.869 | 546,014.161 | 579,943.363 | 517,348.805 | 461,810.769 | 449,678.765 | 423,023.646 | 431,792.048 | 420,302.781 | 389,384.713 | 440,459.15 | 449,161.517 | 443,473.805 | 416,712.436 | 522,820.156 | 517,174.318 | 511,819.553 | 505,590.089 | 515,525.4 | 512,607.294 | 499,141.989 | 483,286.938 | 532,653.056 | 527,925.993 | 536,374.183 | 551,111.73 | 534,391.628 | 558,896.376 | 535,693.06 | 506,297.787 | 544,227.659 | 532,067.092 | 530,552.499 | 521,615.979 | 522,693.93 | 524,449.244 | 481,985.899 | 467,565.657 | 429,443.527 | 419,891.601 | 386,460.3 | 340,959.737 | 253,409.108 | 243,492.081 | 239,813.094 | 235,375.841 | 248,582.333 | 240,417.738 | 226,102.098 | 219,171.157 | 212,221.818 | 219,822.562 | 207,166.711 | 198,232.804 | 194,220.804 | 167,095.841 | 160,649.73 | 166,146.573 |