Daidong Electronics Co. Ltd.
KRX:008110.KS
15040 (KRW) • At close June 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
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 | 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
| 24,971.478 | 15,025.023 | 30,274.819 | 29,237.999 | 31,766.841 | 35,655.148 | 36,474.649 | 37,413.122 | 35,331.047 | 36,123.988 | 35,822.688 | 31,492.516 | 31,660.804 | 29,399.182 | 29,437.605 | 23,450.393 | 31,244.308 | 28,241.041 | 27,685.572 | 22,898.875 | 22,315.186 | 22,526.787 | 27,836.749 | 28,229.432 | 27,254.337 | 27,820.57 | 23,307.111 | 24,439.42 | 26,703.071 | 24,636.679 | 23,624.994 | 25,573.431 | 26,368.151 | 29,184.626 | 23,218.944 | 22,000.78 | 29,159.678 | 30,676.265 | 37,170.182 | 25,461.584 | 24,222.029 | 24,170.921 | 24,024.804 | 25,074.47 | 26,923.823 | 30,815.862 | 11,046.42 | 11,300.678 | 10,620.016 | 10,974.293 | 9,330.478 | 15,702.387 | 15,705.958 | 13,272.257 | 13,849.346 | 17,387.589 | 8,378.974 | 7,807.742 | 9,562.258 | 8,921.398 | 10,403.051 |
Short Term Investments
| 93,383.67 | 105,060.568 | 71,172.312 | 75,099.623 | 62,867.597 | 60,818.116 | 48,568.391 | 49,327.887 | 48,642.909 | 45,790.762 | 40,013.923 | 39,797.256 | 38,616.495 | 38,772.722 | 35,309.597 | 36,677.181 | 37,189.779 | 42,494.525 | 41,269.755 | 39,672.198 | 38,930.98 | 37,627.004 | 31,126.841 | 28,234.736 | 32,379.14 | 31,379.335 | 31,175.263 | 31,739.402 | 30,768.889 | 37,017.139 | 38,458.159 | 32,408.433 | 33,225.792 | 32,939.79 | 32,705.759 | 32,805.429 | 29,180.66 | 29,043.776 | 24,117.629 | 24,731.154 | 30,307.447 | 31,799.933 | 23,586.048 | 23,836.826 | 21,988.475 | 24,845.607 | 19,768.147 | 19,483.293 | 26,180.07 | 27,231.831 | 27,109.7 | 21,585.393 | 21,020.412 | 21,112.453 | 21,954.807 | 19,314.97 | 25,686.921 | 23,312.562 | 21,209.842 | 20,805.242 | 22,934.855 |
Cash and Short Term Investments
| 118,355.149 | 120,085.591 | 101,447.13 | 104,337.621 | 94,634.439 | 96,473.265 | 85,043.04 | 86,741.009 | 83,973.955 | 81,914.75 | 75,836.611 | 71,289.772 | 70,277.3 | 68,171.904 | 64,747.202 | 60,127.575 | 68,434.086 | 70,735.567 | 68,955.327 | 62,571.074 | 61,246.167 | 60,153.79 | 58,963.59 | 56,464.168 | 59,633.477 | 59,199.905 | 54,482.374 | 56,178.822 | 57,471.96 | 61,653.818 | 62,083.153 | 57,981.864 | 59,593.943 | 62,124.416 | 55,924.703 | 54,806.209 | 58,340.338 | 59,720.041 | 61,287.811 | 50,192.738 | 54,529.476 | 55,970.854 | 47,610.852 | 48,911.296 | 48,912.298 | 55,661.469 | 30,814.567 | 30,783.971 | 36,800.086 | 38,206.124 | 36,440.178 | 37,287.78 | 36,726.37 | 34,384.71 | 35,804.153 | 36,702.559 | 34,065.895 | 31,120.304 | 30,772.1 | 29,726.64 | 33,337.906 |
Net Receivables
| 4,315.303 | 4,297.184 | 5,276.58 | 0 | 5,000.463 | 4,990.61 | 7,952.153 | 4,799.065 | 5,677.214 | 5,185.233 | 4,634.759 | 0 | 6,414.415 | 7,979.301 | 8,229.752 | 4,760.388 | 3,927.803 | 4,829.161 | 7,290.112 | 0 | 8,598.271 | 0 | 10,752.904 | 8,025.624 | 7,593.021 | 7,832.283 | 0 | 7,249.097 | 5,823.683 | 8,724.395 | 11,279.43 | 6,211.457 | 7,166.387 | 6,995.065 | 5,942.248 | 6,542.937 | 5,733.068 | 0 | 8,346.652 | 0 | 7,579.023 | 5,703.685 | 6,634.806 | 7,766.861 | 10,580.697 | 11,808.324 | 6,063.639 | 0 | 1,815.53 | 5,626.418 | 2,120.211 | 4,646.387 | 0 | 0 | 0 | 8,729.522 | 6,849.282 | 0 | 0 | 0 | 2,330.233 |
Inventory
| 2,164.352 | 661.518 | 764.115 | 2,199.511 | 2,020.297 | 1,244.629 | 1,738.453 | 3,168.654 | 2,445.607 | 1,782.284 | 2,796.254 | 3,967.65 | 3,104.746 | 3,884.773 | 4,091.671 | 5,673.668 | 3,682.484 | 2,244.166 | 3,353.462 | 4,915.013 | 3,142.351 | 3,577.022 | 2,737.088 | 5,655.352 | 3,037.573 | 2,654.837 | 3,928.847 | 5,824.075 | 3,835.907 | 2,043.313 | 2,527.733 | 4,535.375 | 4,494.465 | 1,689.407 | 3,301.535 | 5,225.781 | 2,811.759 | 2,340.823 | 2,366.271 | 4,458.748 | 2,988.99 | 3,842.235 | 3,052.946 | 3,656.798 | 3,017.212 | 2,823.387 | 862.096 | 1,134.118 | 138.416 | 1,265.226 | 2,765.181 | 699.221 | 1,396.537 | 2,429.524 | 164.75 | 2,204.627 | 813.815 | 1,170.76 | 266.51 | 692.643 | 376.839 |
Other Current Assets
| 1,767.134 | 1,738.676 | 1,681.748 | 1,662.571 | 1,650.126 | 1,498.296 | 1,701.933 | 733.716 | 755.292 | 791.174 | 1,193.527 | 1,126.882 | 994.375 | 1,200.224 | 936.98 | 1,111.692 | 1,063.067 | 1,324.917 | 1,204.705 | 1,343.46 | 869.435 | 768.953 | 1,406.354 | 1,191.414 | 669.229 | 925.431 | 878.355 | 198.327 | 792.163 | 281.507 | 401.913 | 1,113.305 | 1,489.045 | 1,530.147 | 1,481.223 | 1,794.503 | 1,700.183 | 1,262.622 | 1,524.731 | 1,883.795 | 1,851.825 | 1,621.365 | 4,073.652 | 4,388.575 | 3,988.813 | 11,808.324 | 6,076.29 | 3,984.931 | 1,820.93 | 5,641.311 | 2,137.504 | 4,666.28 | 5,050.791 | 3,843.683 | 3,264.639 | 8,767.675 | 6,893.158 | 4,349.726 | 5,328.273 | 4,705.531 | 2,413.48 |
Total Current Assets
| 126,601.938 | 126,782.97 | 109,169.573 | 113,788.618 | 103,305.324 | 104,206.8 | 96,435.58 | 95,442.445 | 92,852.068 | 89,396.251 | 84,461.151 | 84,829.601 | 80,790.836 | 81,236.202 | 78,005.606 | 71,673.323 | 77,107.441 | 79,133.81 | 80,803.606 | 76,480.066 | 73,856.223 | 73,568.403 | 73,859.936 | 71,336.558 | 70,933.3 | 70,612.511 | 67,712.266 | 69,450.321 | 67,923.213 | 72,701.783 | 76,290.23 | 69,836.54 | 72,740.34 | 72,334.786 | 66,644.709 | 68,369.43 | 68,578.848 | 68,756.385 | 73,507.965 | 62,597.947 | 66,806.814 | 67,003.769 | 61,372.256 | 64,723.53 | 66,499.02 | 70,312.351 | 37,752.953 | 35,903.02 | 38,759.432 | 45,112.661 | 41,342.863 | 42,653.281 | 43,173.698 | 40,657.917 | 39,233.542 | 47,674.861 | 41,772.868 | 36,640.79 | 36,366.883 | 35,124.814 | 36,128.225 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 97,306.764 | 97,474.918 | 99,825.58 | 103,713.387 | 104,225.435 | 105,257.4 | 71,929.81 | 72,519.179 | 73,160.032 | 73,361.196 | 73,648.805 | 73,817.661 | 73,799.317 | 74,974.896 | 45,490.637 | 46,596.846 | 46,575.262 | 47,217.182 | 47,740.605 | 48,027.972 | 47,956.839 | 47,299.998 | 47,788.177 | 46,673.893 | 45,634.663 | 44,227.382 | 44,889.816 | 46,303.707 | 46,032.159 | 45,569.632 | 46,542.315 | 45,673.088 | 46,337.128 | 46,950.217 | 47,318.45 | 47,098.017 | 44,597.694 | 43,526.964 | 47,245.783 | 46,803.439 | 47,170.341 | 23,641.778 | 23,304.198 | 24,380.52 | 26,204.831 | 26,767.015 | 10,567.306 | 11,299.681 | 11,706.27 | 8,764.331 | 9,137.006 | 11,985.283 | 12,338.403 | 12,743.364 | 13,018.206 | 11,384.232 | 12,181.036 | 11,264.173 | 10,638.666 | 7,461.382 | 9,564.977 |
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 |
Intangible Assets
| 207.649 | 207.557 | 386.907 | 397.664 | 391.567 | 400.097 | 1,552.018 | 1,696.38 | 1,651.494 | 1,645.388 | 1,631.03 | 1,620.27 | 1,574.581 | 1,571.436 | 1,542.572 | 1,593.933 | 1,602.807 | 1,636.56 | 1,555.78 | 1,587.034 | 1,593.567 | 1,584.896 | 1,534.805 | 1,537.101 | 1,608.605 | 1,621.643 | 1,929.711 | 1,845.996 | 1,836.509 | 1,819.679 | 1,752.904 | 1,693.323 | 1,804.711 | 1,851.686 | 1,903.02 | 1,994.699 | 1,953.415 | 1,946.513 | 1,957.872 | 1,935.582 | 1,890.975 | 1,989.228 | 2,049.824 | 2,070.481 | 2,229.886 | 2,208.146 | 619.099 | 707.957 | 700.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 207.649 | 207.557 | 386.907 | 397.664 | 391.567 | 400.097 | 1,552.018 | 1,696.38 | 1,651.494 | 1,645.388 | 1,631.03 | 1,620.27 | 1,574.581 | 1,571.436 | 1,542.572 | 1,593.933 | 1,602.807 | 1,636.56 | 1,555.78 | 1,587.034 | 1,593.567 | 1,584.896 | 1,534.805 | 1,537.101 | 1,608.605 | 1,621.643 | 1,929.711 | 1,845.996 | 1,836.509 | 1,819.679 | 1,752.904 | 1,693.323 | 1,804.711 | 1,851.686 | 1,903.02 | 1,994.699 | 1,953.415 | 1,946.513 | 1,957.872 | 1,935.582 | 1,890.975 | 1,989.228 | 2,049.824 | 2,070.481 | 2,229.886 | 2,208.146 | 619.099 | 707.957 | 700.928 | 30,453.298 | 30,427.833 | 21,836.733 | 0 | 21,525.653 | 0 | 0 | 0 | 0 | 21,472.148 | 23,728.85 | 22,934.855 |
Long Term Investments
| 34,643.933 | 46,901.92 | 40,621.591 | -46,554.842 | -37,089.528 | -35,422.907 | 1,446.686 | 6,891.601 | -10,552.258 | -11,586.05 | -3,431.906 | -3,155.32 | -3,870.29 | -4,008.449 | -567.329 | -413.964 | -14.783 | -4,706.92 | -6,010.421 | -848.359 | -2,114.588 | -1,553.222 | 3,057.683 | 8,162.842 | 3,684.45 | 3,497.644 | 2,497.116 | 4,236.689 | 4,504.269 | -1,853.616 | -1,271.814 | 3,769.366 | 5,274.873 | 5,598.81 | 5,080.74 | 5,778.079 | 7,738.741 | 7,250.884 | 11,901.612 | 18,529.46 | 11,095.199 | 11,772.273 | 17,932.773 | 18,503.147 | 21,724.181 | 17,667.779 | 39,942.165 | 40,201.847 | 33,333.842 | 37,574.381 | 37,685.48 | 38,094.906 | 44,514.248 | 37,629.186 | 43,985.237 | 29,534.165 | 30,420.688 | 24,297.345 | 22,358.882 | 20,812.337 | 18,208.146 |
Tax Assets
| 0 | 1,152.874 | 0 | 89,544.449 | 78,610.297 | 76,734.162 | -15.177 | 61,182.784 | 60,960.406 | 58,170.286 | 2.691 | 52,474.109 | 2.074 | 51,234.308 | 47,268.956 | 49,894.359 | 50,401.454 | 55,766.555 | 53,376.202 | 51,871.063 | 51,386.895 | 50,060.106 | 43,634.482 | 0 | 0 | 44,179.23 | 43,921.406 | 0 | 0 | 42,639.088 | 0 | 0 | 39,658.113 | 39,402.331 | 0 | 0 | 0 | 35,721.53 | 0 | 0 | 0 | 34,966.275 | 26,007.268 | 26,269.163 | 11.068 | 27,300.179 | 23,432.16 | 0 | 0 | 1,148.863 | 1,003.994 | 1,148.863 | 0 | 1,081.147 | 0 | 0 | 0 | 0 | 781.835 | 772.295 | 784.835 |
Other Non-Current Assets
| 14,519.902 | 734.493 | 430.79 | 0 | -0 | 0 | 60,286.804 | 0.001 | 0 | -0 | 52,430.199 | -0.001 | 51,074.394 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0.001 | 40,806.783 | 45,004.34 | -0.001 | -0.001 | 45,118.571 | 44,235.566 | 0 | 45,112.962 | 38,920.725 | -0.002 | -0 | 39,206.244 | 39,462.445 | 35,586.026 | -0 | 27,662.959 | 27,869.169 | 33,440.24 | -0 | 387.663 | 236.03 | 24,554.721 | 33.662 | 0.002 | 23,378.789 | 30,831.561 | 1,548.072 | 1,355.159 | 159.376 | 21,433.611 | -0.001 | 22,344.4 | 20,039.082 | 26,322.961 | 24,012.781 | 695.058 | 276.161 | 935.97 |
Total Non-Current Assets
| 146,678.248 | 146,471.763 | 141,264.867 | 147,100.658 | 146,137.77 | 146,968.751 | 135,200.141 | 142,289.945 | 125,219.674 | 121,590.819 | 124,280.818 | 124,756.719 | 122,580.077 | 123,772.191 | 93,734.836 | 97,671.174 | 98,564.74 | 99,913.376 | 96,662.166 | 100,637.71 | 98,822.714 | 97,391.777 | 96,015.146 | 97,180.619 | 95,932.058 | 93,525.898 | 93,238.048 | 97,504.963 | 96,608.503 | 88,174.783 | 92,136.367 | 90,056.502 | 93,074.823 | 93,803.044 | 93,508.454 | 94,333.24 | 89,875.876 | 88,445.891 | 88,768.226 | 95,137.65 | 93,596.755 | 72,369.555 | 69,681.726 | 71,459.341 | 74,724.687 | 73,976.782 | 74,560.732 | 75,588.274 | 76,572.601 | 79,488.945 | 79,609.472 | 73,225.161 | 78,286.262 | 72,979.349 | 79,347.843 | 60,957.479 | 68,924.685 | 59,574.299 | 55,946.589 | 53,051.025 | 52,428.783 |
Total Assets
| 273,280.185 | 273,254.733 | 250,434.44 | 260,889.276 | 249,443.094 | 251,175.551 | 231,635.72 | 237,732.389 | 218,071.741 | 210,987.071 | 208,741.968 | 209,586.32 | 203,370.913 | 205,008.393 | 171,740.442 | 169,344.497 | 175,672.181 | 179,047.186 | 177,465.771 | 177,117.775 | 172,678.937 | 170,960.18 | 169,875.082 | 168,517.178 | 166,865.358 | 164,138.409 | 160,950.314 | 166,955.283 | 164,531.715 | 160,876.566 | 168,426.597 | 159,893.042 | 165,815.163 | 166,137.829 | 160,153.163 | 162,702.67 | 158,454.724 | 157,202.277 | 162,276.191 | 157,735.597 | 160,403.569 | 139,373.324 | 131,053.982 | 136,182.872 | 141,223.706 | 144,289.133 | 112,313.685 | 111,491.294 | 115,332.033 | 124,601.606 | 120,952.335 | 115,878.442 | 121,459.96 | 113,637.266 | 118,581.385 | 108,632.34 | 110,697.552 | 96,215.089 | 92,313.472 | 88,175.839 | 88,557.008 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,164.56 | 1,336.025 | 1,757.465 | 2,190.539 | 2,056.603 | 2,296.609 | 4,209.431 | 2,437.004 | 2,788.359 | 2,821.787 | 2,942.577 | 5,280.508 | 4,111.44 | 4,477.068 | 5,693.297 | 3,876.351 | 2,540.033 | 2,473.823 | 4,557.26 | 4,328.257 | 4,335.91 | 5,787.238 | 7,443.053 | 7,086.908 | 4,827.24 | 4,869.693 | 0 | 5,685.104 | 4,097.462 | 3,435.437 | 0 | 0 | 3,825.311 | 3,520.626 | 0 | 0 | 0 | 2,721.216 | 0 | 4,367.305 | 4,214.089 | 4,132.549 | 5,168.661 | 4,606.928 | 3,683.627 | 5,253.968 | 0 | 713.823 | 420.856 | 2,205.883 | 2,656.204 | 1,926.546 | 134.65 | 1,624.763 | 418.586 | 2,119.939 | 4,824.93 | 1,246.029 | 91.854 | 591.117 | 113.721 |
Short Term Debt
| 0 | 0 | 17.538 | -1,810.738 | 17.558 | 18.342 | 0 | 0 | 0 | 18.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 313.393 | 313.393 | 320.952 | 322.147 | 321.899 | 321.408 | 320.45 | 320.925 | 320.45 | 313.393 | 319.981 | 313.393 | 313.393 | 365.644 | 354.459 |
Tax Payables
| 2,018.774 | 3,888.261 | 1,596.868 | 2,396.953 | 975.374 | 629.785 | 1,731.975 | 1,883.252 | 624.248 | 1,289.666 | 689.065 | 497.834 | 405.704 | 833.453 | 121.366 | 6.308 | 93.925 | 403.146 | 680.974 | 439.095 | 427.638 | 241.417 | 508.157 | 76.651 | 169.998 | 66.291 | 148.832 | 6.133 | 91.16 | 197.989 | 555.344 | 25.566 | 728.723 | 2,122.795 | 254.825 | 256.758 | 0.008 | 3.455 | 250.145 | 176.186 | 0 | 0 | 293.387 | 352.747 | 557.013 | 3,151.908 | 0 | 0 | 4,565.239 | 0 | 215.922 | 734.795 | 0 | 1,488.423 | 1,088.64 | 0 | 1,005.579 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 151.917 | 520.436 | 6,070.296 | 4,941.519 | 4,546.779 | 1,206.87 | 0 | 1,062.527 | -18.428 | 218 | 0 | 1.8 | 827.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,007.465 | 7,068.507 | 2,085.479 | 1,383.666 | 1,930.823 | 3,651.124 | 3,453.913 | 4,335.006 | 8,365.92 | 3,865.529 | 2,464.633 | 5,619.557 | 1,347.774 | 1,745.384 |
Other Current Liabilities
| 1,833.535 | 1,522.826 | 2,625.505 | 1,868.559 | 4,012.358 | 3,942.313 | 3,194.304 | 2,000.307 | 5,845.032 | 2,274.882 | 3,144.925 | 8,040.576 | 7,723.245 | 8,694.308 | 8,218.481 | 7,009.373 | 12,567.028 | 8,504.552 | 8,085.512 | 7,527.697 | 7,599.933 | 7,604.54 | 8,997.838 | 8,403.439 | 8,709.782 | 8,772.83 | 12,161.851 | 7,878.493 | 8,930.529 | 8,080.504 | 13,194.254 | 13,101.245 | 9,486.747 | 10,805.245 | 7,169.144 | 7,961.579 | 8,731.823 | 2,891.566 | 8,010.988 | 2,795.416 | 6,149.684 | 5,133.458 | 2,492.41 | 6,091.282 | 3,892.765 | 3,449.482 | 4,246.512 | 2,017.465 | 2,573.268 | 2,155.478 | 1,237.746 | 1,266.029 | 3,711.123 | 2,022.489 | 3,312.091 | 8,419.921 | 2,910.95 | 2,509.634 | 5,685.558 | 1,411.774 | 1,810.784 |
Total Current Liabilities
| 6,016.869 | 6,986.1 | 5,997.376 | 8,302.53 | 7,061.893 | 6,887.049 | 9,135.711 | 6,320.563 | 9,257.639 | 6,404.763 | 6,776.567 | 13,818.918 | 12,240.389 | 14,004.829 | 14,033.144 | 10,892.031 | 15,200.985 | 11,381.521 | 13,323.746 | 12,295.049 | 12,363.481 | 13,633.195 | 16,949.048 | 15,566.998 | 13,707.02 | 13,708.814 | 12,310.683 | 13,569.73 | 13,119.151 | 11,713.929 | 13,749.598 | 13,126.811 | 14,040.781 | 16,448.666 | 7,423.969 | 8,218.337 | 8,731.831 | 5,616.237 | 8,261.133 | 7,338.907 | 10,363.773 | 9,266.007 | 7,954.458 | 11,050.957 | 8,133.405 | 11,855.357 | 4,559.905 | 3,044.681 | 7,880.315 | 4,683.508 | 4,431.771 | 4,248.778 | 4,166.223 | 5,456.6 | 5,139.767 | 10,853.253 | 9,061.44 | 4,069.056 | 6,090.805 | 2,368.535 | 2,278.964 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 267.505 | 274.71 | 271.987 | 286.276 | 0 | 0 | 0 | 296.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 374.588 | 586.392 | 496.551 | 584.197 | 509.682 | 541.373 | 1,725.872 | 531.629 | 0 | 0 | 130.044 | 133.101 | 135.383 | 137.847 | 143.175 | 143.889 | 146.664 | 158.009 | 151.421 | 160 | 162.798 | 158.516 | 165.372 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | 98 | 161 | 161 | 0 | 0 | 0 | -296.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,300.762 | 2,168.999 | 4,991.22 | 4,947.728 | 2,314.355 | 0 | 2,444.513 | 2,194.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,723.792 | 1,668.876 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 19,037.039 | 20,023.222 | 19,024.247 | 18,936.63 | 18,790.117 | 18,845.879 | 32,211.183 | 32,920.321 | 29,293.132 | 28,228.961 | 27,079.074 | 27,020.67 | 26,766.072 | 26,646.123 | 20,013.915 | 19,947.207 | 19,439.633 | 20,041.519 | 19,376.369 | 19,645.42 | 19,271.579 | 19,089.763 | 20,203.399 | 16,972.384 | 20,688.004 | 20,564.098 | 20,631.61 | 20,528.513 | 20,394.043 | 20,373.433 | 20,074.507 | 20,633.742 | 20,729.511 | 20,446.774 | 20,117.158 | 20,058.804 | 19,742.818 | 19,683.478 | 21,123.978 | 20,468.278 | 19,686.954 | 14,184.373 | 14,297.035 | 14,260.175 | 10,941.092 | 13,231.622 | 8,322.811 | 5,580.944 | 8,155.836 | 8,959.338 | 9,979.174 | 8,959.338 | 11,196.987 | 8,775.351 | 11,196.987 | 9,641.294 | 10,752.893 | 9,641.294 | 8,523.642 | 8,299.964 | 8,523.642 |
Other Non-Current Liabilities
| 115.224 | 175.882 | 165.155 | 0.149 | 1.38 | 18,848.849 | 32,415.744 | 228.344 | 445.794 | 339.863 | 790.707 | 608.407 | 27,239.665 | 360.804 | 858.769 | 795.865 | 638.565 | 530.916 | 20,053.202 | 510.569 | 19,693.063 | 333.245 | 381.662 | 391.4 | 21,131.035 | 20,925.797 | 21,100.372 | 277.626 | 20,455.53 | 0.014 | 513.325 | 391.611 | 498.368 | 394.489 | 619.191 | 504.598 | 20,148.412 | 19,979.444 | 21,124.246 | 20,468.523 | 0.226 | 14,184.498 | 16,611.389 | 16,533.889 | 1,451.389 | 0.128 | 1,555.52 | 1,288.523 | 2,006.827 | 1,762.082 | 2,032.103 | 1,699.686 | 1,612.935 | 1,723.791 | 1,668.875 | 1,626.824 | 1,607.748 | 1,936.822 | 1,433.016 | 1,413.457 | 1,346.652 |
Total Non-Current Liabilities
| 19,152.263 | 20,112.032 | 19,456.907 | 19,309.489 | 19,224.484 | 19,296.125 | 32,415.744 | 33,148.665 | 29,738.926 | 28,568.825 | 27,869.781 | 27,629.077 | 27,239.665 | 27,006.926 | 20,872.684 | 20,743.072 | 20,078.198 | 20,572.435 | 20,053.202 | 20,155.989 | 19,693.063 | 19,423.009 | 20,585.061 | 17,363.784 | 21,131.035 | 20,925.797 | 21,100.372 | 20,806.139 | 20,455.53 | 20,373.448 | 20,587.832 | 21,025.353 | 21,227.88 | 20,841.263 | 20,736.348 | 20,563.403 | 20,148.412 | 19,979.444 | 23,799.596 | 23,223.914 | 25,174.952 | 19,716.423 | 17,121.071 | 17,075.262 | 16,562.866 | 15,957.669 | 9,878.331 | 6,869.467 | 10,292.707 | 10,854.521 | 12,146.66 | 10,796.871 | 12,953.097 | 10,643.031 | 13,012.526 | 11,426.127 | 12,512.062 | 11,738.116 | 10,119.456 | 9,871.937 | 10,035.666 |
Total Liabilities
| 25,169.132 | 27,098.132 | 25,454.284 | 27,612.02 | 26,286.377 | 26,183.174 | 41,551.455 | 39,469.228 | 38,996.565 | 34,973.588 | 34,646.348 | 41,447.995 | 39,480.055 | 41,011.756 | 34,905.827 | 31,635.103 | 35,279.183 | 31,953.956 | 33,376.948 | 32,451.038 | 32,056.544 | 33,056.204 | 37,534.109 | 32,930.783 | 34,838.055 | 34,634.611 | 33,411.055 | 34,375.869 | 33,574.681 | 32,087.377 | 34,337.431 | 34,152.165 | 35,268.66 | 37,289.929 | 28,160.318 | 28,781.739 | 28,880.243 | 25,595.682 | 32,060.729 | 30,562.821 | 35,538.724 | 28,982.43 | 25,075.529 | 28,126.219 | 24,696.271 | 27,813.027 | 14,438.237 | 9,914.149 | 18,173.022 | 15,538.029 | 16,578.431 | 15,045.649 | 17,119.32 | 16,099.632 | 18,152.293 | 22,279.379 | 21,573.501 | 15,807.171 | 16,210.26 | 12,240.472 | 12,314.631 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 65,532.001 | 65,532.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,245.224 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| 167,203.954 | 161,717.89 | 135,429.48 | 139,762.71 | 130,042.547 | 129,429.702 | 118,223.808 | 118,616.602 | 115,277.861 | 115,546.423 | 114,919.593 | 109,161.012 | 107,244.882 | 107,068.663 | 102,209.598 | 99,495.064 | 100,723.361 | 105,266.673 | 104,635.178 | 103,678.525 | 101,879.057 | 101,003.985 | 99,654.829 | 101,412.701 | 101,576.047 | 100,595.498 | 99,771.742 | 100,535.745 | 100,160.008 | 100,218.019 | 100,622.963 | 98,113.333 | 99,647.849 | 98,303.847 | 100,643.115 | 100,943.065 | 100,861.968 | 103,872.266 | 102,782.02 | 102,839.323 | 103,190.428 | 104,176.557 | 100,671.561 | 100,654.025 | 98,604.917 | 99,163.65 | 83,387.716 | 93,109.543 | 88,645.912 | 88,309.497 | 85,819.566 | 83,641.715 | 80,158.086 | 79,120.614 | 76,265.763 | 74,878.233 | 71,240.725 | 69,024.017 | 67,744.518 | 67,744.512 | 67,883.684 |
Accumulated Other Comprehensive Income/Loss
| 17,064.73 | 14,654.3 | 17,102.406 | 18,104.283 | 15,761.652 | 16,806.473 | 21,243.663 | 28,496.462 | 12,811.955 | 9,219.659 | 8,105.179 | 7,834.597 | 5,954.2 | 2,014.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 53,990.1 | -10,651.018 | -9,246.1 | 80,389.797 | -3,230.878 | 1,230.983 | -3,230.878 | -3,230.878 | 50,185.447 | 40,067.724 | -3,230.878 | -3,230.878 | -3,230.878 | -3,230.878 | 17,172.864 | -3,230.878 | 17,172.864 | -1,368.39 | -1,368.39 | -1,368.39 | -1,368.39 | 24,028.45 | 20,118.633 | 21,581.737 | -1,368.39 | 16,154.782 | -1,368.39 | 19,298.233 | -1,368.39 | 16,381.9 | 20,892.523 | 15,564.846 | -1,368.39 | 18,833.422 | -1,368.39 | 20,852.171 | -1,368.39 | -1,368.39 | -1,368.39 | 13,528.922 | -1,368.39 | -4,534.143 | -5,346.771 | -3,339.431 | 5,421.509 | 4,975.306 | 9,242.508 | 3,467.602 | 3,513.099 | 15,754.08 | 13,554.338 | 12,191.078 | 19,182.554 | 13,417.021 | 19,163.329 | 6,474.728 | 12,883.326 | 6,383.9 | 3,358.694 | 3,190.855 | 3,358.693 |
Total Shareholders Equity
| 243,504.008 | 241,743.619 | 219,308.233 | 225,397.73 | 215,218.284 | 215,650.259 | 182,086.186 | 189,731.778 | 170,708.531 | 167,384.798 | 165,643.486 | 159,614.324 | 155,817.798 | 156,087.424 | 128,878.458 | 129,680.022 | 132,472.981 | 139,076.461 | 136,241.061 | 136,905.964 | 132,961.004 | 130,277.658 | 125,018.686 | 128,239.662 | 124,452.374 | 121,995.503 | 120,356.135 | 125,079.202 | 123,687.978 | 121,845.142 | 126,760.71 | 118,923.403 | 124,071.162 | 122,382.493 | 125,360.87 | 127,040.46 | 123,071.744 | 125,477.505 | 124,403.909 | 121,613.469 | 119,678.835 | 104,887.638 | 100,570.014 | 102,559.818 | 109,271.65 | 109,384.18 | 97,875.448 | 101,577.145 | 97,159.011 | 109,063.577 | 104,373.904 | 100,832.793 | 104,340.64 | 97,537.635 | 100,429.092 | 86,352.961 | 89,124.051 | 80,407.917 | 76,103.212 | 75,935.367 | 76,242.377 |
Total Equity
| 248,111.053 | 246,156.6 | 224,980.157 | 233,277.256 | 223,156.717 | 224,992.378 | 190,084.265 | 198,263.162 | 179,075.176 | 176,013.483 | 174,095.62 | 168,138.324 | 163,890.858 | 163,996.637 | 136,834.614 | 137,709.394 | 140,392.998 | 147,093.231 | 144,088.824 | 144,666.738 | 140,622.393 | 137,903.976 | 132,340.973 | 135,586.395 | 132,027.304 | 129,503.8 | 127,539.259 | 132,579.414 | 130,957.034 | 128,789.189 | 134,089.166 | 125,740.877 | 130,546.503 | 128,847.9 | 131,992.845 | 133,920.931 | 129,574.481 | 131,606.595 | 130,215.462 | 127,172.776 | 124,864.845 | 110,390.894 | 105,978.454 | 108,056.653 | 116,527.435 | 116,476.106 | 97,875.448 | 101,577.145 | 97,159.011 | 109,063.577 | 104,373.904 | 100,832.793 | 104,340.64 | 97,537.635 | 100,429.092 | 86,352.961 | 89,124.051 | 80,407.917 | 76,103.212 | 75,935.367 | 76,242.377 |
Total Liabilities & Shareholders Equity
| 273,280.185 | 273,254.733 | 250,434.44 | 260,889.276 | 249,443.094 | 241,833.433 | 223,637.642 | 237,732.389 | 218,071.741 | 202,358.386 | 208,741.968 | 209,586.32 | 203,370.913 | 205,008.393 | 171,740.442 | 169,344.497 | 175,672.181 | 179,047.186 | 177,465.771 | 177,117.775 | 172,678.937 | 170,960.18 | 169,875.082 | 168,517.178 | 166,865.359 | 164,138.41 | 160,950.314 | 166,955.283 | 164,531.715 | 160,876.566 | 168,426.597 | 159,893.042 | 165,815.163 | 166,137.829 | 160,153.163 | 162,702.67 | 158,454.724 | 157,202.277 | 162,276.191 | 157,735.597 | 160,403.569 | 139,373.324 | 131,053.983 | 136,182.872 | 141,223.706 | 144,289.133 | 112,313.685 | 111,491.294 | 115,332.033 | 124,601.606 | 120,952.335 | 115,878.442 | 121,459.96 | 113,637.266 | 118,581.385 | 108,632.34 | 110,697.552 | 96,215.089 | 92,313.472 | 88,175.839 | 88,557.008 |