Kumbi Corporation
KRX:008870.KS
54000 (KRW) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 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 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12,497.669 | 13,703.39 | 15,297.637 | 13,367.358 | 17,665.861 | 14,523.093 | 16,258.465 | 12,120.086 | 10,494.116 | 15,191.429 | 26,091.08 | 29,132.046 | 21,209.844 | 29,459.509 | 20,240.777 | 23,487.633 | 23,797.696 | 19,621.204 | 21,742.846 | 34,007.097 | 30,409.298 | 38,590.958 | 38,722.684 | 32,076.574 | 37,271.529 | 36,768.871 | 36,407.879 | 28,981.089 | 28,582.958 | 33,456.186 | 31,788.714 | 27,863.357 | 23,451.285 | 24,159.261 | 24,561.312 | 20,864.75 | 20,865.974 | 19,927.676 | 18,162.505 | 15,984.136 | 17,595.832 | 17,517.219 | 15,125.174 | 10,212.513 | 1,473.568 | 994.789 | 1,608.506 | 333.637 | 1,609.89 | 934.938 | 1,293.382 | 4,505.33 | 2,865.555 | 4,682.377 | 4,576.14 | 3,786.813 | 4,889.359 | 3,558.229 | 3,285.746 | 2,497.598 | 2,153.18 | 1,638.252 | 4,906.02 | 5,198.01 | 855.688 |
Short Term Investments
| 1,507.812 | 0 | 0 | -3,181.514 | -3,254.584 | 841.125 | 1,225.839 | 862.784 | 1,340.418 | 270 | 969.948 | 1,359.122 | 6,555 | 6,800 | 11,300.866 | 10,000 | 10,828.636 | 5,879.868 | 7,083.759 | 11,340.512 | 10,557.066 | 1,491.187 | 1,000 | 1,000 | 1,000 | 2,100 | 1,200 | 4,200 | 4,200 | 3,000 | 3,130 | 2,200 | 3,000 | 3,000 | 3,002 | 3,601.431 | 511.366 | 3,507.434 | 4,207.098 | 3,499.245 | 1,503.867 | 2 | 0 | 0 | 0 | 0 | 0 | -2,368.103 | -2,578.926 | 0 | 12,000 | 15,000 | 15,000 | 13,000 | 13,000 | 13,000 | 13,000 | 11,000 | 13,000 | 12,000 | 12,000 | 15,000 | 20,000 | 21,000 | 21,000 |
Cash and Short Term Investments
| 12,497.669 | 13,703.39 | 15,297.637 | 13,367.358 | 17,665.861 | 14,523.093 | 16,258.465 | 12,120.086 | 11,834.534 | 15,461.429 | 27,061.029 | 30,491.168 | 27,764.844 | 36,259.509 | 31,541.644 | 33,487.633 | 34,626.332 | 25,501.071 | 28,826.605 | 45,347.609 | 40,966.365 | 40,082.145 | 39,722.684 | 33,076.574 | 38,271.529 | 38,868.871 | 37,607.879 | 33,181.089 | 32,782.958 | 36,456.186 | 34,918.714 | 30,063.357 | 26,451.285 | 27,159.261 | 27,563.312 | 24,466.181 | 21,377.34 | 23,435.11 | 22,369.603 | 19,483.381 | 19,099.699 | 17,519.219 | 15,125.174 | 10,212.513 | 1,473.568 | 994.789 | 1,608.506 | 333.637 | 1,609.89 | 934.938 | 13,293.382 | 19,505.33 | 17,865.555 | 17,682.377 | 17,576.14 | 16,786.813 | 17,889.359 | 14,558.229 | 16,285.746 | 14,497.598 | 14,153.18 | 16,638.252 | 24,906.02 | 26,198.01 | 21,855.688 |
Net Receivables
| 48,981.52 | 46,424.484 | 47,406.978 | 51,454.795 | 43,281.802 | 44,590.581 | 38,108.098 | 39,592.656 | 36,328.321 | 36,524.845 | 35,951.503 | 35,968.792 | 40,708.034 | 33,940.528 | 35,721.516 | 41,290.28 | 32,058.023 | 32,464.254 | 37,235.902 | 38,972.92 | 45,681.361 | 38,593.848 | 37,871.282 | 45,020.387 | 38,478.494 | 38,251.565 | 40,478 | 39,665.604 | 33,578.211 | 35,007.141 | 40,244.502 | 42,297.539 | 38,317.068 | 34,195.371 | 38,012.794 | 35,888.649 | 36,042.834 | 33,147.253 | 32,208.171 | 31,087.902 | 31,668.244 | 31,098.063 | 34,125.123 | 31,924.73 | 0 | 0 | 0 | 16,901.052 | 17,085.371 | 21,083.436 | 0 | 12,954.363 | 13,631.019 | 15,016.473 | 16,860.035 | 13,590.285 | 14,304.505 | 20,772.646 | 18,265.183 | 18,198.305 | 14,790.028 | 17,840.13 | 14,988.213 | 17,375.926 | 19,176.474 |
Inventory
| 32,580.534 | 30,192.697 | 27,845.29 | 31,013.274 | 34,367.249 | 33,045.355 | 31,857.449 | 31,819.999 | 34,214.18 | 30,840.258 | 27,506.601 | 25,252.065 | 24,573.172 | 27,403.983 | 25,489.904 | 23,147.792 | 24,698.239 | 25,829.598 | 21,767.497 | 17,199.098 | 16,597.981 | 19,208.822 | 18,133.771 | 17,758.613 | 20,843.674 | 20,206.44 | 16,159.291 | 17,332.784 | 20,823.331 | 20,962.044 | 17,622.896 | 18,552.822 | 16,815.777 | 18,676.914 | 14,258.132 | 16,838.525 | 15,913.689 | 17,157.37 | 15,961.422 | 16,905.269 | 16,321.588 | 19,272.237 | 18,177.033 | 18,026.426 | 10,362.686 | 10,636.14 | 8,332.042 | 8,243.042 | 6,789.774 | 5,243.618 | 5,848.352 | 8,228.479 | 7,861.091 | 5,151.001 | 5,366.187 | 6,525.706 | 5,229.363 | 3,231.803 | 2,926.021 | 5,214.995 | 6,660.4 | 6,624.704 | 6,003.368 | 3,571.186 | 4,440.335 |
Other Current Assets
| 2,303.945 | 3,762.395 | 1,970.45 | 2,557.351 | 2,775.576 | 2,752.126 | 2,312.778 | 1,914.942 | 1,121.449 | 1,679.311 | 3,571.953 | 1,625.389 | 1,826.247 | 2,402.7 | 5,928.056 | 5,258.289 | 2,326.152 | 3,590.464 | 4,181.368 | 6,012.735 | 1,104.914 | 2,451.5 | 3,188.227 | 2,169.926 | 1,983.024 | 3,253.379 | 2,875.633 | 4,890.135 | 5,062.549 | 4,193.416 | 4,621.228 | 3,600.112 | 7,258.296 | 4,066.508 | 4,759.781 | 3,633.36 | 2,233.481 | 5,094.166 | 5,110.983 | 3,944.986 | 2,752.273 | 2,399.852 | 2,172.966 | 1,907.368 | 14,133.632 | 16,661.21 | 20,294.345 | 17,114.721 | 17,323.121 | 21,329.77 | 22,729.074 | 13,231.959 | 13,900.603 | 15,293.806 | 17,144.284 | 13,935.285 | 14,654.505 | 21,062.645 | 18,555.183 | 18,488.305 | 15,080.029 | 18,165.573 | 15,264.323 | 17,632.702 | 19,448.917 |
Total Current Assets
| 97,605.629 | 92,482.157 | 91,551.776 | 96,725.5 | 97,207.044 | 93,655.735 | 87,781.954 | 84,705.727 | 83,166.972 | 83,306.218 | 93,523.138 | 92,691.311 | 94,180.603 | 100,006.719 | 95,717.362 | 99,149.137 | 92,983.298 | 87,385.387 | 90,605.973 | 105,632.362 | 103,819.357 | 99,336.315 | 97,915.964 | 97,025.499 | 98,576.721 | 98,480.255 | 95,920.803 | 90,869.613 | 88,047.049 | 93,618.787 | 94,277.34 | 92,313.829 | 85,842.426 | 81,098.054 | 81,594.019 | 77,826.715 | 75,567.344 | 75,833.899 | 72,650.179 | 69,421.539 | 69,841.804 | 70,289.371 | 69,600.296 | 62,071.037 | 25,969.886 | 28,292.139 | 30,234.893 | 25,691.4 | 25,722.785 | 27,508.326 | 41,870.808 | 40,965.768 | 39,627.249 | 38,127.184 | 40,086.611 | 37,247.804 | 37,773.227 | 38,852.677 | 37,766.95 | 38,200.898 | 35,893.609 | 41,428.529 | 46,173.711 | 47,401.898 | 45,744.94 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 151,752.589 | 153,455.239 | 156,181.333 | 158,451.324 | 167,036.932 | 169,302.701 | 172,335.31 | 173,941.211 | 174,717.003 | 175,417.24 | 173,722.248 | 171,294.956 | 169,457.297 | 164,181.23 | 161,026.152 | 159,327.838 | 161,642.996 | 159,739.37 | 151,156.892 | 128,141.669 | 126,965.207 | 128,199.882 | 128,281.006 | 126,619.168 | 127,829.747 | 125,460.898 | 125,125.111 | 125,836.181 | 126,484.688 | 126,803.601 | 127,162.339 | 128,792.424 | 129,432.751 | 125,542.044 | 123,562.356 | 124,166.757 | 125,648.15 | 124,894.003 | 126,103.483 | 127,524.447 | 128,247.825 | 127,887.303 | 124,826.132 | 123,102.243 | 33,299.435 | 33,385.526 | 33,330.687 | 34,377.035 | 34,746.403 | 35,407.632 | 35,847.581 | 34,268.032 | 35,274.144 | 33,933.9 | 34,584.042 | 35,452.391 | 35,733.901 | 35,117.59 | 34,883.919 | 34,268.84 | 32,310.862 | 30,985.681 | 31,153.657 | 30,172.194 | 30,838.412 |
Goodwill
| 0 | 0 | 0 | 0 | 3,730.778 | 3,730.778 | 3,730.778 | 3,730.778 | 24,659.85 | 24,659.85 | 24,521.88 | 24,592.03 | 28,429.281 | 28,429.281 | 28,429.281 | 28,429.281 | 33,996.544 | 33,996.544 | 33,723.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13,217.004 | 13,569.706 | 13,916.027 | 14,264.099 | 16,792.381 | 17,241.712 | 17,641.392 | 18,042.627 | 18,296.339 | 17,855.279 | 18,299.687 | 18,725.981 | 19,157.255 | 19,566.621 | 20,012.823 | 20,402.884 | 20,948.205 | 21,430.036 | 21,989.5 | 5,332.376 | 5,466.866 | 5,575.712 | 5,685.617 | 5,795.559 | 6,025.145 | 6,135.104 | 6,414.716 | 6,524.675 | 6,551.439 | 6,571.994 | 6,558.844 | 6,625.585 | 6,615.764 | 6,707.721 | 6,800.362 | 7,714.066 | 8,586.161 | 9,448.4 | 10,310.639 | 11,135.2 | 11,924.92 | 12,757.904 | 13,625.576 | 14,491.156 | 2,193.892 | 2,191.355 | 2,194.205 | 92.15 | 92.438 | 95.324 | 95.109 | 71.738 | 70.714 | 70.359 | 70.65 | 50.621 | 10.266 | 10.647 | 10.225 | 10.586 | 10.948 | 11.417 | 11.671 | 11.924 | 12.286 |
Goodwill and Intangible Assets
| 13,217.004 | 13,569.706 | 13,916.027 | 14,264.099 | 20,523.159 | 20,972.49 | 21,372.17 | 21,773.405 | 42,956.189 | 42,515.129 | 42,821.567 | 43,318.011 | 47,586.536 | 47,995.902 | 48,442.104 | 48,832.165 | 54,944.749 | 55,426.58 | 55,712.933 | 5,332.376 | 5,466.866 | 5,575.712 | 5,685.617 | 5,795.559 | 6,025.145 | 6,135.104 | 6,414.716 | 6,524.675 | 6,551.439 | 6,571.994 | 6,558.844 | 6,625.585 | 6,615.764 | 6,707.721 | 6,800.362 | 7,714.066 | 8,586.161 | 9,448.4 | 10,310.639 | 11,135.2 | 11,924.92 | 12,757.904 | 13,625.576 | 14,491.156 | 2,193.892 | 2,191.355 | 2,194.205 | 92.15 | 92.438 | 95.324 | 95.109 | 71.738 | 70.714 | 70.359 | 70.65 | 50.621 | 10.266 | 10.647 | 10.225 | 10.586 | 10.948 | 11.417 | 11.671 | 11.924 | 12.286 |
Long Term Investments
| 22,803.771 | 23,692.823 | 25,860.764 | 24,327.049 | 25,224.004 | 22,080.18 | 26,304.221 | 24,644.068 | 22,288.698 | 27,873.115 | 26,295.885 | 27,267.083 | 23,162.171 | 20,850.698 | 15,034.39 | 14,663.422 | 11,770.208 | 13,334.757 | 15,472.262 | 8,638.062 | 12,424.735 | 20,686.591 | 22,509.577 | 21,394.619 | 19,580.865 | 18,545.646 | 21,425.383 | 19,089.647 | 20,003.521 | 18,924.515 | 19,537.338 | 20,137.182 | 18,750.225 | 18,571.215 | 17,717.869 | 18,125.111 | 21,950.735 | 12,258.877 | 8,719.166 | 8,933.479 | 10,193.673 | 10,305.389 | 0 | 0 | 0 | 0 | 0 | 75,895.341 | 75,151.774 | 0 | -849.193 | -3,562.034 | -3,361.825 | 212.188 | 227.688 | -468.718 | -594.126 | 3,368.295 | 1,909.625 | 4,396.787 | 5,058.207 | -178.345 | -7,836.526 | -10,257.735 | -11,282.791 |
Tax Assets
| 2,100.394 | 1,002.896 | 1,026.285 | 2,573.135 | 3,033.684 | 3,340.182 | 3,104.324 | 1,466.991 | 0 | 0 | 3,187.505 | 3,301.601 | 8,500.934 | 8,729.644 | 12,842 | 11,999.898 | 12,960.451 | 11.475 | 8,463.087 | 12,435.638 | 11,617.491 | 2,550.565 | 0 | 2,057.314 | 2,056.284 | 3,095.275 | 2,194.286 | 4,688.284 | 0 | 0 | 627.461 | 2,735.952 | -63.34 | 0 | 3,414.882 | 4,005.381 | 834.001 | 3,829.719 | 4,539.081 | 0 | 0 | 461.037 | 0 | 0 | 0 | 0 | 0 | 818.861 | 818.861 | 658.31 | 661.538 | 778.139 | 754.268 | 711.201 | 711.201 | 1,081.814 | 1,081.814 | 729.09 | 729.09 | 689.361 | 689.361 | 774.243 | 774.243 | 722.415 | 722.415 |
Other Non-Current Assets
| 2,531.617 | 686.412 | 968.669 | -0 | -2,829.099 | 1,391.781 | 294.988 | 782.492 | 3,135.829 | 2,018.948 | -0 | -0 | 0 | -0 | 0 | 0.001 | 0 | 7,826.403 | 0 | 0.001 | -0 | -0.002 | 2,058.353 | -0 | 0.001 | 0.001 | 0.001 | 0 | 4,687.302 | 3,486.318 | 3,591.579 | 0 | 3,443.28 | 3,418.576 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 3,850.634 | 1,913.694 | 0.001 | 9,424.675 | 10,172.954 | 67,971.554 | 68,077.916 | 67,564.019 | -0.001 | 0.001 | 75,781.752 | 16,888.623 | 19,932.005 | 20,937.09 | 19,062.692 | 19,047.192 | 19,062.692 | 18,047.057 | 16,067.507 | 18,042.007 | 17,057.507 | 17,024.436 | 19,870.285 | 24,782.544 | 25,444.89 | 25,419.026 |
Total Non-Current Assets
| 190,304.98 | 192,407.075 | 197,953.079 | 199,615.607 | 212,988.679 | 217,087.333 | 223,411.013 | 222,608.167 | 243,097.719 | 247,824.431 | 246,027.205 | 245,181.65 | 248,706.939 | 241,757.473 | 237,344.646 | 234,823.324 | 241,318.404 | 236,338.585 | 230,805.173 | 154,547.746 | 156,474.3 | 157,012.748 | 158,534.553 | 155,866.659 | 155,492.042 | 153,236.924 | 155,159.497 | 156,138.788 | 157,726.95 | 155,786.428 | 157,477.561 | 158,291.143 | 158,178.68 | 154,239.556 | 151,495.47 | 154,011.316 | 157,019.048 | 150,431 | 149,672.37 | 151,443.76 | 152,280.112 | 151,411.634 | 147,876.383 | 147,766.352 | 103,464.881 | 103,654.797 | 103,088.911 | 111,183.386 | 110,809.477 | 111,943.018 | 52,643.658 | 51,487.88 | 53,674.391 | 53,990.34 | 54,640.773 | 55,178.8 | 54,278.912 | 55,293.129 | 55,574.866 | 56,423.081 | 55,093.814 | 51,463.281 | 48,885.589 | 46,093.688 | 45,709.348 |
Total Assets
| 287,910.61 | 284,889.232 | 289,504.855 | 296,341.107 | 310,195.723 | 310,743.068 | 311,192.968 | 307,313.894 | 326,264.692 | 331,130.649 | 339,550.343 | 337,872.961 | 342,887.543 | 341,764.193 | 333,062.008 | 333,972.461 | 334,301.702 | 323,723.972 | 321,411.146 | 260,180.107 | 260,293.656 | 256,349.064 | 256,450.517 | 252,892.158 | 254,068.763 | 251,717.179 | 251,080.3 | 247,008.401 | 245,773.999 | 249,405.215 | 251,754.901 | 250,604.972 | 244,021.106 | 235,337.61 | 233,089.489 | 231,838.031 | 232,586.392 | 226,264.899 | 222,322.548 | 220,865.299 | 222,121.916 | 221,701.005 | 217,476.678 | 209,837.389 | 129,434.766 | 131,946.936 | 133,323.804 | 136,874.786 | 136,532.262 | 139,451.344 | 94,514.466 | 92,453.648 | 93,301.637 | 92,117.524 | 94,727.384 | 92,426.604 | 92,052.139 | 94,145.806 | 93,341.816 | 94,623.979 | 90,987.423 | 92,891.81 | 95,059.3 | 93,495.586 | 91,454.288 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 23,521.65 | 17,899.31 | 19,557.251 | 15,733.31 | 20,013.9 | 18,771.626 | 20,209.405 | 16,209.715 | 19,994.452 | 19,084.07 | 19,622.347 | 15,082.163 | 19,215.133 | 18,762.073 | 17,710.584 | 15,111.64 | 15,877.789 | 15,382.784 | 17,485.487 | 12,713.449 | 17,602.927 | 16,245.994 | 17,191.652 | 14,105.627 | 19,199.206 | 18,173.413 | 20,175.512 | 13,533.032 | 16,201.52 | 15,961.498 | 18,593.151 | 12,496.978 | 17,121.24 | 12,362.208 | 16,096.821 | 11,892.944 | 15,419.169 | 14,804.235 | 14,900.401 | 12,556.748 | 16,336.473 | 14,140.353 | 13,497.275 | 10,329.794 | 8,300.673 | 6,596.55 | 0 | 7,173.011 | 6,663.791 | 6,754.692 | 5,536.437 | 5,966.629 | 5,308.033 | 4,219.644 | 4,970.488 | 5,721.639 | 5,768.473 | 5,822.974 | 4,498.059 | 7,280.592 | 4,294.349 | 3,520.859 | 4,654.703 | 6,934.991 | 3,917.378 |
Short Term Debt
| 60,053.521 | 63,692.43 | 64,408.473 | 53,429.594 | 51,885.473 | 55,081.386 | 48,792.679 | 43,919.213 | 37,413.284 | 37,484.259 | 36,422.387 | 42,710.482 | 40,632.948 | 46,178.863 | 43,207.812 | 48,594.462 | 40,519.628 | 29,631.144 | 35,094.558 | 13,228.777 | 15,141.356 | 15,287.697 | 16,287.477 | 2,732.536 | 5,359.163 | 14,812.254 | 14,739.441 | 14,574.979 | 14,784.182 | 3,695.848 | 708.942 | 24,694.706 | 27,574.756 | 28,704.735 | 28,710.931 | 31,813.05 | 28,815.944 | 32,919.357 | 18,077.2 | 18,891.84 | 18,286.146 | 22,214.55 | 21,279.022 | 18,743.94 | 8,780.79 | 9,031.62 | 8,756.09 | 10,735.99 | 10,855.22 | 12,591.1 | 591.1 | 159.55 | 370.09 | 159.55 | 159.55 | 0 | 56 | 542 | 28 | 0 | 0 | 0 | 50 | 1,225 | 1,650 |
Tax Payables
| 1,482.147 | 1,216.061 | 1,340.001 | 1,561.344 | 1,267.828 | 1,153.831 | 927.801 | 1,137.474 | 776.99 | 846.864 | 1,040.512 | 759.483 | 1,144.662 | 1,308.654 | 1,267.966 | 1,449.123 | 1,328.697 | 1,731.264 | 2,061.34 | 2,386.466 | 2,318.927 | 1,685.349 | 2,353.766 | 3,013.953 | 3,077.899 | 2,800.979 | 2,830.092 | 3,496.694 | 2,862.931 | 3,660.765 | 5,706.132 | 3,668.477 | 3,908.575 | 4,036.981 | 3,611.719 | 3,350.558 | 3,731.706 | 2,368.723 | 2,108.146 | 2,171.744 | 2,435.144 | 1,835.503 | 1,865.435 | 1,610.78 | 0 | 0 | 397.75 | 608.133 | 628.99 | 470.765 | 265.615 | 40.817 | 66.712 | 756.456 | 1,363.158 | 1,285.505 | 1,193.575 | 388.213 | 268.272 | 257.89 | 387.708 | 1,049.098 | 1,588.154 | 1,232.77 | 1,397.998 |
Deferred Revenue
| 0 | 231.937 | 489.22 | 21,119.07 | 16,257.502 | 121.867 | 623.472 | 253.295 | 359.236 | 565.083 | 16,790.868 | 21,416.609 | 16,756.987 | 17,049.023 | 16,120.458 | 17,312.479 | 13,781.979 | 17,395.261 | 16,713.486 | 15,201.407 | 12,228.897 | 12,913.266 | 2,353.766 | 15,687.017 | 11,930.87 | 2,800.979 | 2,830.092 | 3,496.694 | 2,862.931 | 15,249.765 | 17,611.611 | 3,668.477 | 13,758.455 | 4,036.981 | 3,611.719 | 15,802.152 | 3,731.706 | 2,368.723 | 2,108.146 | 12,692.448 | 2,435.144 | 1,835.503 | 1,865.435 | 1,610.78 | 0 | 0 | 0 | 5,477.294 | 628.99 | 470.765 | 4,903.274 | 40.817 | 66.712 | 3,846.482 | 5,380.17 | 0 | 1,193.575 | 388.213 | 6,396.217 | 0 | 0 | 0 | 1,588.154 | 1,232.77 | 7,186.985 |
Other Current Liabilities
| 16,024.924 | 17,980.579 | 15,765.174 | -1,498.333 | -1,207.376 | 16,906.536 | 14,709.966 | 17,485.057 | 13,196.178 | 15,920.729 | -910.034 | 20,787.603 | -576.642 | 15,984.88 | -925.019 | -1,106.176 | -1,088.472 | -1,491.038 | -1,941.853 | -2,266.979 | -2,270.823 | -1,653.3 | 8,206.78 | -3,013.953 | -3,077.898 | 9,571.35 | 6,484.554 | 8,461.104 | 5,066.227 | -3,660.764 | -5,706.131 | 12,516.117 | 9,849.879 | 8,742.465 | 7,031.327 | 12,451.594 | 4,355.691 | 8,594.134 | 6,856.957 | 10,520.704 | 5,407.28 | 7,881.626 | 5,855.509 | 8,222.143 | 3,152.137 | 6,652.297 | 14,464.681 | 4,869.16 | 4,936.747 | 5,413.532 | 4,637.658 | 3,212.886 | 4,527.69 | 3,090.027 | 4,017.011 | 2,558.834 | 2,720.358 | 4,620.651 | 6,127.944 | 5,931.999 | 5,429.834 | 6,635.698 | 6,743.915 | 3,393.424 | 5,788.988 |
Total Current Liabilities
| 101,082.241 | 101,020.317 | 101,560.119 | 90,344.985 | 88,217.327 | 92,035.246 | 85,263.323 | 79,004.755 | 71,740.139 | 73,901.005 | 72,966.08 | 79,339.731 | 77,173.088 | 82,557.979 | 77,381.801 | 81,361.529 | 70,419.62 | 62,649.414 | 69,413.018 | 56,464.526 | 57,250.182 | 57,392.272 | 48,747.207 | 48,212.198 | 48,420.11 | 50,959.954 | 49,889.783 | 47,059.198 | 44,640.722 | 50,156.877 | 54,525.316 | 60,713.233 | 58,454.45 | 61,920.351 | 62,674.236 | 59,508.146 | 59,785.922 | 63,423.895 | 46,158.996 | 44,141.036 | 47,335.331 | 49,743.038 | 46,228.111 | 42,128.218 | 20,233.6 | 22,280.467 | 23,618.521 | 23,386.294 | 23,084.748 | 25,230.089 | 11,030.81 | 9,379.882 | 10,272.525 | 8,225.677 | 10,510.207 | 9,565.978 | 9,738.406 | 11,373.838 | 10,922.275 | 13,470.481 | 10,111.891 | 11,205.655 | 13,036.772 | 12,786.185 | 12,754.364 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 52,975.732 | 53,305.869 | 57,911.132 | 73,401.881 | 78,805.883 | 76,651.901 | 82,054.748 | 83,373.762 | 84,891.576 | 84,179.893 | 83,673.303 | 72,363.574 | 73,986.165 | 71,984.828 | 73,147.132 | 71,932.564 | 79,739.324 | 80,063.33 | 68,448.495 | 22,680.013 | 23,655.63 | 23,588.791 | 33,587.027 | 31,314.37 | 33,790.907 | 30,936.057 | 32,571.273 | 32,873.843 | 33,894.69 | 33,584.91 | 33,346.097 | 26,008.017 | 23,514.844 | 13,850.434 | 15,199.051 | 15,592.3 | 15,745.95 | 14,946.15 | 30,674.891 | 31,708.828 | 30,482.808 | 28,639.475 | 28,178.501 | 24,996.881 | 32,142.57 | 31,932.57 | 32,441.43 | 32,946.69 | 32,946.69 | 35,330.04 | 4,449.35 | 4,998.45 | 4,801.91 | 5,026.45 | 5,040.45 | 5,142 | 5,100 | 4,418 | 4,637 | 2,383 | 2,383 | 2,383 | 2,295 | 1,030 | 1,030 |
Deferred Revenue Non-Current
| 0 | 68.665 | 67.865 | 195.075 | 195.075 | 195.075 | 197.315 | 196.195 | 194.435 | 192.915 | 190.515 | 189.875 | 189.875 | 278.111 | 278.111 | 62.065 | 60.385 | 59.425 | 59.425 | 59.425 | 59.105 | 58.785 | 58.785 | 0 | 6,929.029 | 6,595.693 | 5,834.48 | 6,603.93 | 0 | 0 | 0 | 6,154.207 | 0 | 5,708.724 | 5,007.429 | 5,445.938 | 0 | 0 | 933.957 | 0 | 0 | 0 | 1,172.038 | 1,585.062 | 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
| 7,794.448 | 7,778.004 | 7,851.263 | 8,271.91 | 10,119.537 | 10,434.931 | 11,552.501 | 9,941.005 | 11,470.657 | 12,401.67 | 12,862.547 | 12,885.103 | 13,379.075 | 12,975.957 | 11,905.265 | 12,278.297 | 13,741.848 | 13,076.208 | 14,100.807 | 10,205.286 | 10,333.141 | 10,283.302 | 10,267.712 | 10,060.812 | 10,400.335 | 10,497.062 | 10,873.843 | 10,448.514 | 10,589.757 | 10,201.392 | 11,214.883 | 11,050.18 | 11,832.765 | 11,865.67 | 11,869.764 | 12,370.682 | 14,252.59 | 13,231.714 | 12,860.587 | 12,637.687 | 13,098.249 | 13,196.737 | 13,723.005 | 13,196.953 | 728.309 | 728.309 | 331.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,462.887 | 9,246.431 | 1,407.543 | 1,302.815 | 11,593.74 | 11,846.225 | 11,610.446 | 1,208.659 | 12,982.846 | 13,564.237 | 10,818.125 | 24,299.036 | 24,551.714 | 10,906.695 | 22,353.735 | 23,230.712 | 7,446.413 | 20,063.577 | 6,285.515 | 17,491.864 | 17,338.962 | 6,593.745 | 16,245.276 | 17,113.431 | 10,400.336 | 10,497.063 | 10,873.845 | 17,052.444 | 6,519.991 | 6,176.557 | 5,692.246 | 17,204.387 | 17,862.449 | 11,865.671 | 0.002 | 17,816.62 | 1,599.081 | 14,497.822 | 0 | 14,588.357 | 1,977.632 | 14,795.789 | 14,895.042 | 1,585.062 | 78.295 | 108.295 | 133.425 | 259.36 | 160.911 | 216.202 | 468.074 | 323.454 | 282.086 | 518.236 | 339.092 | 349.705 | 274.946 | 633.594 | 333.678 | 292.969 | 57.013 | 359.553 | 492.514 | 565.732 | 320.879 |
Total Non-Current Liabilities
| 62,233.067 | 62,552.3 | 67,169.938 | 83,171.681 | 90,399.623 | 88,498.126 | 93,665.194 | 94,719.621 | 97,874.423 | 97,744.131 | 107,353.975 | 96,662.61 | 98,537.879 | 95,867.48 | 95,500.866 | 95,163.276 | 100,927.584 | 100,126.907 | 88,894.243 | 40,171.877 | 40,994.592 | 40,524.621 | 49,832.303 | 48,427.801 | 51,120.272 | 48,028.813 | 49,279.598 | 49,926.287 | 51,004.438 | 49,962.859 | 50,253.226 | 43,212.404 | 41,377.293 | 31,424.829 | 32,076.244 | 33,408.92 | 31,597.621 | 29,443.972 | 44,469.437 | 46,297.185 | 45,558.69 | 43,435.264 | 43,073.543 | 39,778.896 | 32,949.174 | 32,769.174 | 32,906.682 | 33,206.05 | 33,107.601 | 35,546.242 | 4,917.424 | 5,321.904 | 5,083.996 | 5,544.686 | 5,379.542 | 5,491.705 | 5,374.946 | 5,051.594 | 4,970.678 | 2,675.969 | 2,440.013 | 2,742.553 | 2,787.514 | 1,595.732 | 1,350.879 |
Total Liabilities
| 163,315.308 | 163,572.618 | 168,730.057 | 173,516.667 | 178,616.95 | 180,533.371 | 178,928.517 | 173,724.376 | 169,614.562 | 171,645.136 | 180,320.055 | 176,002.341 | 175,710.966 | 178,425.459 | 172,882.668 | 176,524.804 | 171,347.204 | 162,776.321 | 158,307.261 | 96,636.403 | 98,244.774 | 97,916.894 | 98,579.51 | 96,639.999 | 99,540.382 | 98,988.767 | 99,169.381 | 96,985.485 | 95,645.16 | 100,119.736 | 104,778.542 | 103,925.637 | 99,831.743 | 93,345.18 | 94,750.481 | 92,917.066 | 91,383.543 | 92,867.867 | 90,628.432 | 90,438.221 | 92,894.02 | 93,178.302 | 89,301.654 | 81,907.114 | 53,182.774 | 55,049.641 | 56,525.203 | 56,592.344 | 56,192.349 | 60,776.331 | 15,948.234 | 14,701.787 | 15,356.521 | 13,770.362 | 15,889.749 | 15,057.682 | 15,113.352 | 16,425.432 | 15,892.953 | 16,146.45 | 12,551.904 | 13,948.208 | 15,824.286 | 14,381.917 | 14,105.242 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 6,033.733 | 6,033.733 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,000 | 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 | 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 | 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 | 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 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| 11,624.479 | 9,843.723 | 8,981.926 | 67,863.499 | 73,922.081 | 72,783.02 | 73,622.828 | 75,792.628 | 88,246.653 | 88,123.177 | 87,797.807 | 89,504.559 | 92,322.896 | 88,254.984 | 86,055.549 | 84,082.166 | 87,930.216 | 88,698.367 | 87,902.88 | 88,840.717 | 88,160.913 | 86,301.011 | 82,340.602 | 82,942.279 | 81,532.043 | 80,327.008 | 78,490.365 | 77,582.004 | 77,074.649 | 77,776.622 | 75,425.999 | 75,419.329 | 73,279.518 | 71,816.915 | 68,404.053 | 67,535.498 | 68,482.518 | 65,341.656 | 64,252.3 | 63,630.674 | 63,215.558 | 63,532.388 | 63,854.655 | 63,899.308 | 62,532.364 | 63,177.666 | 65,134.447 | 65,283.113 | 65,340.584 | 64,180.884 | 64,083.548 | 63,469.221 | 63,577.845 | 63,299.762 | 63,790.235 | 63,151.549 | 62,721.414 | 62,648.309 | 62,376.799 | 62,679.455 | 62,637.445 | 62,366.783 | 62,658.195 | 63,102.118 | 61,325.485 |
Accumulated Other Comprehensive Income/Loss
| 52,543.452 | 52,537.342 | 52,733.801 | 52,088.89 | 50,643.455 | 51,110.651 | 51,457.874 | 51,183.953 | 52,626.214 | 55,155.992 | 55,000.908 | 55,073.135 | 55,509.67 | 5,706.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,916.559 | 890.578 | 992.399 | 1,082.858 | 1,082.858 | 712.137 | 801.81 | 396.901 | 396.9 | 396.901 | 396.901 | -45,026.178 | 396.901 | 396.901 | 11,693.79 | 2,197.413 | 1,872.339 | 2,232.992 | 1,872.339 | 1,734.724 | 1,734.724 | 1,433.254 | -799.765 | -869.164 | -869.164 | 11,055.976 | -915.577 | -915.577 | 10,782.848 | 10,710.458 | 10,653.566 | 10,440.81 | -1,246.367 | -1,246.367 | 10,882.948 | -1,246.367 | 13,604.156 | -1,246.367 | -1,246.367 | 10,404.699 | 10,147.61 | 9,822.327 | 9,176.746 | 9,579.178 | 8,719.628 | 8,719.628 | 6,664.154 | 9,999.329 | 9,999.329 | 9,494.127 | 9,482.683 | 9,282.639 | 9,367.271 | 10,047.399 | 10,047.399 | 9,217.372 | 9,217.372 | 10,072.064 | 10,072.064 | 10,798.073 | 10,798.073 | 11,576.818 | 11,576.818 | 11,011.55 | 11,023.56 |
Total Shareholders Equity
| 81,084.49 | 79,305.375 | 78,741.858 | 80,068.295 | 84,681.442 | 83,638.857 | 84,915.56 | 86,511.767 | 100,717.168 | 102,814.355 | 102,333.901 | 104,551.517 | 107,806.388 | 105,509.314 | 102,749.339 | 99,607.16 | 102,159.905 | 101,832.107 | 102,829.508 | 103,527.718 | 102,830.352 | 100,313.651 | 99,886.212 | 98,534.341 | 97,279.521 | 96,382.984 | 94,854.218 | 93,581.552 | 92,857.497 | 93,487.08 | 91,079.565 | 90,860.139 | 88,825.405 | 87,635.965 | 84,287.001 | 84,443.723 | 87,086.674 | 81,381.248 | 79,788.267 | 79,035.373 | 78,363.168 | 78,354.715 | 78,031.401 | 78,478.486 | 76,251.992 | 76,897.294 | 76,798.601 | 80,282.442 | 80,339.913 | 78,675.011 | 78,566.231 | 77,751.86 | 77,945.116 | 78,347.161 | 78,837.634 | 77,368.921 | 76,938.786 | 77,720.373 | 77,448.863 | 78,477.528 | 78,435.518 | 78,943.601 | 79,235.013 | 79,113.668 | 77,349.045 |
Total Equity
| 124,595.301 | 121,316.614 | 120,774.798 | 122,824.441 | 131,578.773 | 130,209.697 | 132,264.451 | 133,589.518 | 156,650.13 | 159,485.513 | 159,230.287 | 161,870.621 | 167,176.576 | 163,338.733 | 160,179.34 | 157,447.657 | 162,954.498 | 160,947.651 | 163,103.885 | 163,543.704 | 162,048.883 | 158,432.17 | 157,871.007 | 156,252.159 | 154,528.382 | 152,728.411 | 151,910.919 | 150,022.915 | 150,128.838 | 149,285.479 | 146,976.358 | 146,679.335 | 144,189.363 | 141,992.43 | 138,339.009 | 138,920.965 | 141,202.849 | 133,397.032 | 131,694.116 | 130,427.078 | 129,227.896 | 128,522.703 | 128,175.024 | 127,930.275 | 76,251.992 | 76,897.294 | 76,798.601 | 80,282.442 | 80,339.913 | 78,675.011 | 78,566.231 | 77,751.86 | 77,945.116 | 78,347.161 | 78,837.634 | 77,368.921 | 76,938.786 | 77,720.373 | 77,448.863 | 78,477.528 | 78,435.518 | 78,943.601 | 79,235.013 | 79,113.668 | 77,349.045 |
Total Liabilities & Shareholders Equity
| 287,910.61 | 284,889.232 | 289,504.855 | 253,584.961 | 310,195.723 | 310,743.068 | 311,192.968 | 307,313.894 | 326,264.692 | 331,130.649 | 339,550.343 | 337,872.961 | 342,887.543 | 341,764.193 | 333,062.008 | 333,972.461 | 334,301.702 | 323,723.972 | 321,411.146 | 260,180.107 | 260,293.656 | 256,349.064 | 256,450.517 | 252,892.158 | 254,068.764 | 251,717.178 | 251,080.3 | 247,008.401 | 245,773.998 | 249,405.215 | 251,754.9 | 250,604.972 | 244,021.106 | 235,337.61 | 233,089.489 | 231,838.031 | 232,586.392 | 226,264.899 | 222,322.548 | 220,865.299 | 222,121.916 | 221,701.005 | 217,476.678 | 209,837.389 | 129,434.766 | 131,946.935 | 133,323.804 | 136,874.786 | 136,532.262 | 139,451.342 | 94,514.465 | 92,453.648 | 93,301.637 | 92,117.524 | 94,727.383 | 92,426.604 | 92,052.138 | 94,145.805 | 93,341.816 | 94,623.978 | 90,987.422 | 92,891.809 | 95,059.299 | 93,495.585 | 91,454.288 |