Moorim Paper Co., Ltd.
KRX:009200.KS
2070 (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 Q3 | 2012 Q2 | 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
| 248,859.339 | 191,363.342 | 177,881.325 | 196,791.99 | 205,412.616 | 232,231.438 | 238,174.102 | 222,886.859 | 246,460.044 | 252,410.615 | 193,545.039 | 217,170.725 | 234,103.836 | 276,316.53 | 255,410.398 | 275,220.828 | 231,916.694 | 148,655.854 | 137,982.743 | 167,731.197 | 222,487.784 | 215,066.986 | 188,957.177 | 188,540.66 | 149,527.518 | 184,579.191 | 149,073.751 | 131,527.585 | 136,851.583 | 123,643.861 | 117,343.336 | 117,808.377 | 110,598.572 | 137,316.43 | 138,613.449 | 124,548.461 | 127,309.283 | 143,103.322 | 149,322.045 | 172,788.851 | 176,489.163 | 181,926.046 | 131,012.266 | 93,128.004 | 135,180.181 | 110,604.657 | 133,192.554 | 117,120.169 | 95,413.844 | 101,820.14 | 26,506.696 | 53,992.475 | 64,916.185 | 16,210.03 | 43,038.703 | 38,657.42 | 41,447.084 | 37,091.635 | 31,250.343 | 29,413.288 | 6,500.009 | 78,504.851 | 35,655.537 | 27,169.541 | 26,260.558 |
Short Term Investments
| 177,981.633 | 175,006.749 | 101,563.369 | 91,649.817 | 101,430.564 | 216,260.871 | 104,720.863 | 59,624.374 | 65,189.356 | 63,214.811 | 53,937.022 | 43,478.711 | 52,078.969 | 41,488.315 | 47,792.017 | 20,549.163 | 99,707.66 | 116,706.469 | 40,813.597 | 28,224.496 | 29,481.216 | 31,158.798 | 32,372.389 | 40,389.02 | 37,782.446 | 147,308.708 | 86,848.458 | 10,184.54 | 12,386.514 | 12,545.188 | 14,942.365 | 12,508.764 | 136,445.954 | 116,585.42 | 96,717.156 | 27,093.382 | 22,268.155 | 22,849.081 | 24,023.856 | 17,613.909 | 14,760.762 | 12,649.985 | 10,018.089 | 11,689.995 | 13,243.589 | 24,336.349 | 18,665.929 | 27,070.137 | 23,607.251 | 212,078.858 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 7,834.66 | 12 | 35.5 | 44.5 | 94.5 | 105.5 | 97 |
Cash and Short Term Investments
| 426,840.972 | 366,370.092 | 279,444.694 | 288,441.807 | 306,843.18 | 448,492.309 | 342,894.965 | 282,511.233 | 311,649.4 | 315,625.425 | 247,482.062 | 260,649.436 | 286,182.805 | 317,804.845 | 303,202.415 | 295,769.991 | 331,624.354 | 265,362.323 | 178,796.34 | 195,955.693 | 251,969 | 246,225.784 | 221,329.566 | 228,929.68 | 187,309.964 | 331,887.899 | 235,922.209 | 141,712.125 | 149,238.097 | 136,189.049 | 132,285.702 | 130,317.141 | 247,044.526 | 253,901.85 | 235,330.605 | 151,641.843 | 149,577.438 | 165,952.403 | 173,345.901 | 190,402.76 | 191,249.925 | 194,576.031 | 141,030.355 | 104,817.999 | 148,423.77 | 134,941.006 | 151,858.483 | 144,190.306 | 119,021.095 | 313,898.998 | 28,006.696 | 55,492.475 | 66,416.185 | 17,710.03 | 44,538.703 | 40,157.42 | 42,947.084 | 38,591.635 | 39,085.003 | 29,425.288 | 6,535.509 | 78,549.351 | 35,750.037 | 27,275.041 | 26,357.558 |
Net Receivables
| 248,368.542 | 251,178.573 | 383,404.694 | 241,975.715 | 218,284.939 | 259,427.327 | 269,176.443 | 307,611.193 | 253,318.382 | 336,791.486 | 227,650.316 | 197,111.103 | 198,221.759 | 188,733.828 | 168,587.947 | 160,416.013 | 159,206.57 | 210,235.799 | 209,223.881 | 195,809.105 | 213,869.523 | 229,842.98 | 213,842.8 | 220,723.501 | 213,900.445 | 201,717.161 | 195,578.339 | 186,586.878 | 183,178.09 | 175,524.992 | 192,941.395 | 174,233.639 | 186,067.483 | 222,250.613 | 196,804.536 | 202,616.731 | 197,554.644 | 224,590.956 | 355,489.297 | 0 | 215,810.316 | 0 | 215,575.417 | 0 | 227,982.266 | 0 | 330,077.33 | 261,454.893 | 0 | 0 | 165,696.341 | 0 | 0 | 152,785.205 | 0 | 0 | 98,821.696 | 0 | 116,694.187 | 88,557.715 | 0 | 90,042.635 | 65,414.009 | 0 | 76,063.895 |
Inventory
| 256,734.916 | 245,676.668 | 245,690.369 | 272,470.447 | 290,904.689 | 288,426.789 | 293,722.435 | 235,807.302 | 209,601.072 | 199,836.77 | 199,969.657 | 221,758.712 | 195,964.442 | 167,417.514 | 170,339.765 | 197,161.389 | 212,647.362 | 197,293.933 | 206,884.63 | 238,712.328 | 235,182.168 | 232,998.041 | 235,112.481 | 238,791.78 | 211,855.823 | 201,815.651 | 194,854.551 | 195,864.139 | 184,972.041 | 181,775.224 | 179,564.172 | 201,133.227 | 214,241.455 | 225,579.774 | 235,923.798 | 230,503.134 | 211,836.545 | 198,860.443 | 206,121.542 | 218,950.868 | 233,214.512 | 235,124.404 | 253,163.433 | 259,179.763 | 241,030.49 | 217,145.221 | 224,820.911 | 234,879.391 | 227,530.085 | 205,607.006 | 102,213.188 | 86,439.632 | 94,164.27 | 122,834.725 | 101,059.651 | 72,844.364 | 47,241.561 | 54,097.268 | 72,303.089 | 95,251.121 | 73,116.936 | 60,414.792 | 54,723.979 | 53,377.94 | 59,583.432 |
Other Current Assets
| 18,253.844 | 12,985.744 | 7,855.321 | 4,992.002 | 1,561.779 | 3,542.274 | 3,858.582 | 309.709 | 314.51 | 305.377 | 273.056 | 188.53 | 196.472 | 203.01 | 182.479 | 284.323 | 717.842 | 737.496 | 763.439 | 727.092 | 1,276.582 | 220.741 | 219.992 | 243.179 | 249.081 | 249.839 | -0.001 | 0.001 | -0.001 | 0.001 | -0 | -0.001 | 0.001 | 0.001 | 0 | -0.001 | 0.002 | 0.003 | -0 | 214,350.945 | -0.001 | 228,376.646 | 0 | 222,827.473 | -0.001 | 231,144.478 | 0.001 | 0.001 | 232,661.206 | 258,529.268 | 0.001 | 146,483.065 | 157,933.499 | 0.001 | 128,187.28 | 116,863.795 | 0.001 | 88,733.651 | -0.001 | -0.001 | 88,468.02 | -0.001 | -0.001 | 67,529.163 | 0.001 |
Total Current Assets
| 950,198.273 | 876,211.076 | 916,395.078 | 807,879.971 | 817,594.587 | 999,888.699 | 909,652.425 | 826,239.437 | 774,883.364 | 852,559.058 | 675,375.091 | 679,707.781 | 680,565.479 | 674,159.198 | 642,312.606 | 653,631.716 | 704,196.129 | 673,629.551 | 595,668.29 | 631,204.218 | 702,297.273 | 709,287.546 | 670,504.839 | 688,688.14 | 613,315.313 | 735,670.55 | 626,355.099 | 524,163.143 | 517,388.227 | 493,489.266 | 504,791.268 | 505,684.006 | 647,353.465 | 701,732.238 | 668,058.939 | 584,761.707 | 558,968.629 | 589,403.805 | 734,956.739 | 623,704.573 | 640,274.752 | 658,077.081 | 609,769.206 | 586,825.235 | 617,436.525 | 583,230.705 | 706,756.726 | 640,524.591 | 579,212.386 | 778,035.272 | 295,916.226 | 288,415.172 | 318,513.954 | 293,329.961 | 273,785.634 | 229,865.579 | 189,010.342 | 181,422.554 | 228,082.278 | 213,234.123 | 168,120.465 | 229,006.777 | 155,888.024 | 148,182.144 | 162,004.886 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,298,428.355 | 1,275,248.72 | 1,271,963.939 | 1,239,396.508 | 1,215,789.605 | 1,164,721.706 | 1,168,365.398 | 1,205,500.934 | 1,216,755.066 | 1,202,826.875 | 1,210,619.863 | 1,222,386.995 | 1,222,488.918 | 1,228,960.614 | 1,239,452.901 | 1,227,888.017 | 1,229,736.466 | 1,229,577.283 | 1,243,519.561 | 1,004,815.199 | 1,018,030.928 | 1,029,801.083 | 1,039,249.604 | 1,026,109.677 | 1,036,317.084 | 1,039,929.319 | 1,054,588.249 | 1,067,205.305 | 1,084,166.86 | 1,081,713.717 | 1,097,748.845 | 1,106,148.689 | 1,120,737.819 | 1,133,420.057 | 1,151,403.108 | 1,167,331.783 | 1,179,149.257 | 1,152,227.172 | 1,152,957.96 | 1,164,408.451 | 1,171,094.979 | 1,196,719.637 | 1,212,125.9 | 1,205,548.019 | 1,216,538.882 | 1,227,595.988 | 1,241,372.408 | 1,250,104.469 | 1,256,196.602 | 1,255,512.28 | 283,474.989 | 280,322.876 | 281,721.995 | 290,838.697 | 292,611.01 | 294,901.379 | 297,597.827 | 296,771.882 | 299,167.613 | 275,968.923 | 277,656.807 | 281,121.699 | 284,607.84 | 286,465.709 | 289,322.28 |
Goodwill
| 4,587.876 | 4,587.876 | 4,587.876 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 4,610.593 | 38,554.907 | 38,554.907 | 38,554.907 | 38,554.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 50,679.907 | 56,003.048 | 56,003.048 | 51,867.439 | 51,867.439 | 52,458.152 | 52,458.152 | 52,458.152 | 52,458.152 | 50,657.191 | 50,657.191 | 50,657.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,087.614 | 3,263.678 | 3,313.32 | 3,446.031 | 3,623.986 | 3,931.666 | 3,977.885 | 4,300.157 | 4,010.693 | 3,884.226 | 4,187.038 | 4,264.974 | 4,231.994 | 4,589.863 | 5,380.553 | 5,456.49 | 5,937.066 | 5,959.534 | 6,147.204 | 13,024.257 | 12,869.398 | 12,875.126 | 12,789.98 | 12,979.396 | 12,772.848 | 12,495.155 | 12,989.637 | 13,977.382 | 14,506.103 | 14,544.574 | 15,877.009 | 15,202.236 | 15,944.699 | 16,317.917 | 17,253.122 | 17,095.989 | 17,742.18 | 17,931.088 | 18,433.513 | 10,776.231 | 11,248.319 | 11,563.112 | 11,773.88 | 12,271.933 | 12,487.676 | 12,962.68 | 12,086.005 | 12,496.352 | 12,932.559 | 13,366.044 | 5,271.611 | 5,898.798 | 6,088.939 | 3,371.966 | 3,874.072 | 4,370.72 | 5,172.94 | 5,674.77 | 6,171.146 | 7,165.509 | 7,672.768 | 8,175.438 | 9,196.358 | 9,672.08 | 10,148.699 |
Goodwill and Intangible Assets
| 4,587.876 | 4,587.876 | 7,901.196 | 8,056.624 | 8,234.579 | 8,542.259 | 8,588.478 | 8,910.75 | 8,621.286 | 8,494.819 | 8,797.631 | 8,875.567 | 8,842.587 | 9,200.456 | 9,991.146 | 44,011.397 | 44,491.973 | 44,514.441 | 44,702.111 | 63,704.164 | 63,549.305 | 63,555.033 | 63,469.887 | 63,659.303 | 63,452.755 | 63,175.062 | 63,669.544 | 64,657.289 | 65,186.01 | 65,224.481 | 66,556.916 | 65,882.143 | 66,624.606 | 66,997.824 | 67,933.029 | 67,775.896 | 68,422.087 | 68,610.995 | 69,113.42 | 66,779.279 | 67,251.367 | 63,430.551 | 63,641.319 | 64,730.085 | 64,945.828 | 65,420.832 | 64,544.157 | 63,153.543 | 63,589.75 | 64,023.235 | 5,271.611 | 5,898.798 | 6,088.939 | 3,371.966 | 3,874.072 | 4,370.72 | 5,172.94 | 5,674.77 | 6,171.146 | 7,165.509 | 7,672.768 | 8,175.438 | 9,196.358 | 9,672.08 | 10,148.699 |
Long Term Investments
| 182,728.88 | 193,193.513 | 189,817.046 | 234,010.4 | 241,171.496 | 8,679.481 | 220,915.506 | 314,380.283 | 334,012.004 | 100,850.315 | 319,837.503 | 295,556.97 | 246,671.163 | 245,216.359 | 243,311.212 | 260,728.163 | 92,624.24 | 60,677.551 | 218,419.512 | 213,549.27 | 206,453.259 | 179,875.41 | 194,027.077 | 177,983.202 | 189,104.837 | -76,224.345 | 67,866.84 | 219,792.033 | 178,088.715 | 182,866.813 | 204,578.051 | 203,122.059 | 90,791.77 | 119,462.28 | 170,476.317 | 296,480.941 | 272,910.796 | 281,891.74 | 160,525.401 | 318,932.781 | 327,619.137 | 334,744.21 | 350,554.265 | 379,543.142 | 371,546.139 | 338,626.544 | 152,173.727 | 341,725.329 | 349,634.653 | -56,419.276 | 375,399.258 | 375,399.258 | 366,990.968 | 406,379.489 | 399,601.618 | 374,852.565 | 344,956.72 | 345,911.219 | 326,695.661 | 311,505.233 | 285,568.492 | 64,837.417 | 58,745.936 | 57,777.532 | 55,911.358 |
Tax Assets
| 3,868.765 | 3,584.36 | 6,548.284 | 6,885.316 | 7,987.578 | 7,744.066 | 9,305.276 | 9,924.179 | 9,814.977 | 9,784.908 | 8,692.593 | 7,724.87 | 4,873.788 | 4,964.147 | 4,133.256 | 5,267.693 | 4,998.118 | 4,819.094 | 4,962.797 | 1,789.233 | 1,789.233 | 1,789.233 | 1,762.303 | 1,173.476 | 817.196 | 811.042 | 804.562 | 971.636 | 887.581 | 881.427 | 875.272 | 1,156.046 | 645.413 | 639.258 | 639.565 | 8.303 | 8.303 | 372.408 | 2,640.296 | 1,615.731 | 13.754 | 19,785.019 | 19,794.531 | 20,007.606 | 25,024.03 | 26,689.053 | 25,707.432 | 20,344.915 | 21,496.3 | 20,553.671 | 7,322.849 | 3,009.241 | 2,532.049 | 1,529.857 | 33.181 | 74.698 | 827.307 | 1,799.406 | 1,717.265 | 4,305.181 | 801.216 | 624.247 | 1,276.594 | 978.377 | 1,464.129 |
Other Non-Current Assets
| 3,087.942 | 3,263.678 | -0 | 99,083.673 | 109,022.55 | 223,686.499 | 112,306.662 | 65,983.743 | 72,074.498 | 170,556.135 | 61,094.411 | 51,351.507 | 60,801.311 | 49,844.271 | 55,781.168 | 30,948.684 | 110,192.123 | 126,698.688 | 51,275.631 | 40,681.604 | 42,280.076 | 44,024.08 | 45,245.958 | 56,079.746 | 53,484.504 | 163,036.476 | 102,427.986 | 25,937.493 | 28,052.999 | 27,456.472 | 29,981.984 | 27,807.815 | 153,445.321 | 130,220.427 | 111,750.05 | 41,075.224 | 32,336.831 | 32,550.986 | 37,670.554 | 25,249.396 | 22,774.792 | 21,279.21 | 23,749.946 | 18,425.525 | 20,242.233 | 30,342.238 | 34,322.454 | 34,198.444 | 30,500.285 | 218,863.686 | 6,967.405 | 7,119.5 | 6,528.545 | 4,632.439 | 6,031.006 | 4,685.558 | 5,000.813 | 5,250.893 | 11,623.476 | 9,557.472 | 5,904.74 | 2,648.859 | 3,023.994 | 3,066.485 | 2,708.205 |
Total Non-Current Assets
| 1,492,701.819 | 1,479,878.147 | 1,476,230.464 | 1,587,432.521 | 1,582,205.807 | 1,413,374.011 | 1,519,481.321 | 1,604,699.889 | 1,641,277.83 | 1,492,513.053 | 1,609,042.001 | 1,585,895.909 | 1,543,677.767 | 1,538,185.847 | 1,552,669.683 | 1,568,843.955 | 1,482,042.92 | 1,466,287.058 | 1,562,879.612 | 1,324,539.47 | 1,332,102.801 | 1,319,044.839 | 1,343,754.829 | 1,325,005.404 | 1,343,176.376 | 1,190,727.554 | 1,289,357.179 | 1,378,563.756 | 1,356,382.165 | 1,358,142.91 | 1,399,741.068 | 1,404,116.752 | 1,432,244.929 | 1,450,739.846 | 1,502,202.07 | 1,572,672.147 | 1,552,827.274 | 1,535,653.301 | 1,422,907.631 | 1,576,985.638 | 1,588,754.029 | 1,635,958.627 | 1,669,865.961 | 1,688,254.377 | 1,698,297.112 | 1,688,674.655 | 1,518,120.178 | 1,709,526.7 | 1,721,417.59 | 1,502,533.596 | 678,436.112 | 671,749.673 | 663,862.496 | 706,752.448 | 702,150.887 | 678,884.92 | 653,555.607 | 655,408.17 | 645,375.161 | 608,502.318 | 577,604.023 | 357,407.66 | 356,850.722 | 357,960.183 | 359,554.671 |
Total Assets
| 2,442,900.092 | 2,356,089.224 | 2,392,625.542 | 2,395,312.49 | 2,399,800.394 | 2,413,262.71 | 2,429,133.746 | 2,430,939.324 | 2,416,161.193 | 2,345,072.111 | 2,284,417.095 | 2,265,603.69 | 2,224,243.246 | 2,212,345.045 | 2,194,982.288 | 2,222,475.67 | 2,186,239.049 | 2,139,916.609 | 2,158,547.9 | 1,955,743.688 | 2,034,400.074 | 2,028,332.385 | 2,014,259.668 | 2,013,693.545 | 1,956,491.689 | 1,926,398.103 | 1,915,712.278 | 1,902,726.899 | 1,873,770.392 | 1,851,632.176 | 1,904,532.337 | 1,909,800.758 | 2,079,598.393 | 2,152,472.083 | 2,170,261.009 | 2,157,433.853 | 2,111,795.903 | 2,125,057.106 | 2,157,864.369 | 2,200,690.21 | 2,229,028.781 | 2,294,035.708 | 2,279,635.167 | 2,275,079.612 | 2,315,733.636 | 2,271,905.361 | 2,224,876.903 | 2,350,051.291 | 2,300,629.974 | 2,280,568.868 | 974,352.338 | 960,164.844 | 982,376.45 | 1,000,082.409 | 975,936.521 | 908,750.499 | 842,565.949 | 836,830.724 | 873,457.439 | 821,736.441 | 745,724.488 | 586,414.437 | 512,738.746 | 506,142.326 | 521,559.557 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 57,531.571 | 63,003.562 | 60,956.34 | 55,228.726 | 44,275.597 | 53,509.991 | 60,888.812 | 52,713.662 | 66,528.094 | 58,527.469 | 44,136.867 | 39,289.842 | 48,960.602 | 51,324.658 | 43,286.584 | 47,233.16 | 37,710.757 | 39,112.896 | 52,014.089 | 47,356.736 | 50,554.512 | 82,100.479 | 58,443.226 | 57,672.477 | 47,906.036 | 49,019.382 | 52,205.8 | 47,594.503 | 43,233.836 | 34,357.864 | 43,885.294 | 30,621.673 | 37,804.36 | 49,302.126 | 46,026.3 | 52,436.446 | 44,776.104 | 46,744.309 | 47,640.547 | 41,507.316 | 48,175.205 | 48,299.055 | 42,318.781 | 43,118.274 | 61,650.861 | 59,717.096 | 32,140.953 | 53,187.153 | 61,626.971 | 59,633.76 | 25,734.928 | 17,270.609 | 18,911.674 | 19,562.199 | 30,213.082 | 28,590.202 | 15,241.824 | 27,612.904 | 71,599.183 | 29,942.256 | 28,442.431 | 29,785.932 | 23,990.301 | 23,553.581 | 26,528.805 |
Short Term Debt
| 872,796.936 | 807,944.892 | 807,240.919 | 742,007.91 | 742,053.979 | 923,777.717 | 833,688.465 | 834,312.795 | 831,117.085 | 734,121.276 | 765,058.276 | 820,397.86 | 679,621.49 | 610,759.722 | 605,045.594 | 602,845.09 | 597,182.926 | 634,900.469 | 623,290.718 | 464,162.952 | 611,549.508 | 563,420.467 | 613,438.177 | 704,960.955 | 653,419.572 | 606,786.747 | 568,540.442 | 567,393.662 | 558,974.814 | 619,433.68 | 675,888.872 | 673,277.313 | 741,131.572 | 778,714.34 | 802,776.637 | 836,350.094 | 795,042.744 | 716,770.623 | 706,552.604 | 682,775.724 | 688,964.796 | 766,974.679 | 699,791.958 | 714,672.402 | 778,370.044 | 796,462.79 | 760,674.654 | 773,630.306 | 707,290.252 | 627,284.708 | 251,039.127 | 245,991.226 | 218,109.839 | 234,367.605 | 236,918.818 | 137,825.035 | 120,310.637 | 122,587.708 | 161,817.143 | 190,932.81 | 151,669.757 | 125,095.359 | 72,544.118 | 68,978.258 | 78,595.076 |
Tax Payables
| 3,746.766 | 1,993.38 | 1,325.935 | 663.115 | 5,229.996 | 7,484.49 | 12,688.936 | 3,913.719 | 4,939.802 | 6,566.247 | 6,611.963 | 2,793.718 | 2,961.928 | 2,168.429 | 1,609.014 | 2,186.283 | 8,252.411 | 10,287.246 | 10,396.314 | 4,435.844 | 11,062.519 | 25,411.034 | 21,629.447 | 18,013.45 | 13,640.536 | 20,172.025 | 13,054.829 | 6,078.044 | 4,100.278 | 5,465.221 | 2,101.312 | 4,658.556 | 2,214.313 | 5,180.771 | 3,092.282 | 692.179 | 936.401 | 2,222.691 | 369.306 | 512.909 | 3,085.188 | 2,313.161 | 4,140.188 | 6,034.89 | 2,616.596 | 6,147.221 | 5,492.437 | 3,175.972 | 1,958.042 | 3,345.671 | 0 | 0 | 1,833.696 | 2,674.316 | 3,891.237 | 6,210.3 | 8,853.828 | 3,817.233 | 3,793.572 | 2,875.197 | 2,896.937 | 1,151.399 | 0 | 0 | 564.161 |
Deferred Revenue
| 8,804.561 | 9,368.118 | 7,450.768 | 102,353.296 | 84,027.24 | 11,480.868 | 8,910.685 | 12,763.331 | 14,887.379 | 17,229.382 | 107,279.651 | 94,089.773 | 86,772.991 | 84,857.229 | 97,294.939 | 81,906.053 | 77,049.471 | 96,520.345 | 95,842.912 | 76,449.825 | 90,702.179 | 123,213.388 | 122,535.782 | 102,812.498 | 87,476.506 | 91,310.893 | 91,963.869 | 6,078.044 | 4,100.278 | 65,109.523 | 75,947.163 | 4,658.556 | 2,214.313 | 5,180.771 | 3,092.282 | 63,582.602 | 85,651.72 | 67,156.572 | 369.306 | 67,700.349 | 73,288.938 | 64,069.232 | 87,791.876 | 72,041.648 | 80,893.041 | 6,147.221 | 73,269.809 | 87,352.509 | 1,958.042 | 3,345.671 | 0 | 31,116.015 | 39,443.219 | 37,292.85 | 39,062.416 | 42,488.562 | 8,853.828 | 3,817.233 | 3,793.572 | 26,406.811 | 25,190.272 | 1,151.399 | 0 | 22,281.898 | 32,593.13 |
Other Current Liabilities
| 100,087.966 | 98,013.857 | 123,301.799 | 173.167 | 172.942 | 86,927.418 | 113,670.141 | 86,394.447 | 99,558.107 | 100,018.255 | 318.788 | 2,238.354 | 2,285.542 | 2,305.581 | 196.613 | 2,438.322 | 3,287.948 | 1,149.721 | 280.825 | 233.077 | 673.894 | 674.112 | 251.439 | 299.256 | 308.853 | 307.551 | 0.001 | 67,502.897 | 75,285.288 | -0.001 | -0 | 58,610.163 | 57,200.522 | 55,631.092 | 65,153.898 | 0.001 | -0.002 | -0.001 | 72,173.542 | 0.001 | -0.001 | -0.001 | -0 | -0.001 | -0.001 | 78,075.542 | -0 | -0.001 | 74,412.443 | 82,840.329 | 34,057.095 | 0.001 | 0.001 | -0.001 | -0.002 | -0.001 | 31,923.163 | 30,055.001 | 33,167.108 | 0.001 | 0.001 | 28,463.434 | 23,041.558 | -0.001 | -0.001 |
Total Current Liabilities
| 1,039,221.034 | 978,330.428 | 998,949.826 | 899,763.099 | 870,529.757 | 1,075,695.995 | 1,017,158.104 | 986,184.235 | 1,012,090.665 | 909,896.382 | 916,793.582 | 956,015.828 | 817,640.624 | 749,247.19 | 745,823.73 | 734,422.625 | 715,231.103 | 771,683.431 | 771,428.543 | 588,202.59 | 753,480.093 | 769,408.446 | 794,668.623 | 865,745.186 | 789,110.967 | 747,424.573 | 712,710.111 | 688,569.106 | 681,594.216 | 718,901.066 | 795,721.329 | 767,167.705 | 838,350.767 | 888,828.329 | 917,049.116 | 952,369.143 | 925,470.566 | 830,671.503 | 826,735.999 | 791,983.39 | 810,428.938 | 879,342.965 | 829,902.614 | 829,832.323 | 920,913.945 | 940,402.649 | 866,085.415 | 914,169.967 | 845,287.708 | 773,104.468 | 310,831.15 | 294,377.851 | 276,464.733 | 291,222.653 | 306,194.314 | 208,903.798 | 176,329.452 | 184,072.846 | 270,377.006 | 247,281.878 | 205,302.461 | 184,496.124 | 119,575.977 | 114,813.736 | 137,717.01 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 529,729.391 | 538,584.802 | 555,105.643 | 654,883.471 | 680,974.667 | 499,515.405 | 574,888.772 | 600,996.934 | 588,012.792 | 633,655.638 | 560,479.334 | 492,118.05 | 586,495.931 | 663,732.574 | 631,680.338 | 630,867.138 | 603,383.251 | 519,100.257 | 533,194.89 | 556,883.733 | 460,355.488 | 454,056.105 | 418,832.13 | 339,560.771 | 377,082.149 | 409,750.384 | 440,776.105 | 475,019.336 | 468,363.73 | 423,166.961 | 407,609.624 | 428,520.706 | 421,579.92 | 446,233.203 | 467,449.472 | 441,672.787 | 472,008.27 | 576,836.385 | 619,216.286 | 689,535.343 | 680,204.758 | 659,205.145 | 680,975.735 | 680,380.465 | 657,177.478 | 602,774.041 | 626,606.856 | 695,368.626 | 718,185.059 | 772,627.422 | 242,834.934 | 232,780.816 | 274,743.434 | 219,800.562 | 194,413.851 | 238,648.662 | 222,360.846 | 226,302.776 | 190,761.254 | 204,013.557 | 171,281.314 | 103,539.569 | 94,287.121 | 94,294.113 | 90,300.417 |
Deferred Revenue Non-Current
| 70 | 70 | 30 | 30 | 30 | 27 | 27 | 0 | 0 | 0 | 0 | 110,761.328 | 110,786.072 | 110,457.59 | 111,030.154 | 103,380.578 | 100,547.507 | 0 | 98,804.699 | 0 | 88,053.861 | 86,263.023 | 85,417.299 | 81,802.981 | 80,170.247 | 72,442.14 | 72,951.216 | 0 | 0 | 72,230.736 | 71,198.778 | 76,339.439 | 75,166.724 | 79,817.833 | 78,950.807 | 73,723.554 | 0 | 70,397.94 | 72,213.208 | 0 | 0 | 64,736.604 | 65,341.008 | 0 | 66,320.81 | 62,181.853 | 61,466.922 | 0 | 58,399.408 | 0 | 0 | 0 | 0 | 74,255.046 | 73,936.649 | 76,890.827 | 0 | 77,609.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 50,318.943 | 45,744.016 | 44,965.665 | 53,608.306 | 56,195.413 | 58,113.853 | 57,311.993 | 67,101.318 | 63,115.874 | 61,761.989 | 61,055.06 | 59,796.312 | 59,495.343 | 56,814.185 | 59,976.358 | 66,143.648 | 67,393.214 | 67,308.843 | 67,209.918 | 44,298.324 | 45,347.328 | 45,511.02 | 45,110.729 | 41,862.956 | 43,150.105 | 43,972.788 | 43,654.802 | 41,298.145 | 42,348.83 | 40,164.791 | 38,501.173 | 40,534.603 | 41,372.365 | 41,654.14 | 40,677.806 | 42,286.31 | 44,092.736 | 38,177.013 | 37,144.327 | 36,037.036 | 37,480.883 | 40,429.325 | 39,963.017 | 35,128.693 | 36,656.912 | 36,435.415 | 36,015.675 | 37,058.496 | 37,639.386 | 36,794.554 | 0 | 0 | 0 | 14,403.656 | 12,043.471 | 11,098.185 | 5,799.596 | 8,892.922 | 2,108.484 | 906.556 | 3,398.176 | 3,191.879 | 3,256.862 | 3,003.466 | 2,867.828 |
Other Non-Current Liabilities
| 111,812.705 | 110,502.4 | 112,088.485 | 95,453.436 | 92,762.853 | 90,019.95 | 90,340.948 | 97,164.689 | 95,904.863 | 99,500.218 | 99,535.923 | -0 | 2,084.818 | 1,620.654 | 1,621.745 | 1,294.28 | 1,297.547 | 98,501.841 | 0 | 89,899.21 | 2,660.881 | 2,669.423 | 2,680.247 | 1,268.605 | 1,504.758 | 0.001 | -0.001 | 75,769.524 | 74,545.254 | 0.001 | 0 | -0.001 | 107,890.91 | 95,414.911 | 70,006.271 | 55,288.269 | 71,642.13 | 3,042.868 | 3,079.122 | 70,963.24 | 68,579.641 | -0.002 | 0 | 66,364.357 | 0.001 | 0.002 | 0 | 56,092.271 | 0.001 | 55,955.897 | 58,918.894 | 56,476.734 | 52,965.233 | -0.001 | -0.001 | -0.001 | 83,854.766 | 0.001 | 98,401.007 | 74,666.361 | 72,716.724 | 9,931.849 | 9,661.71 | 9,159.267 | 8,723.416 |
Total Non-Current Liabilities
| 691,931.04 | 694,901.218 | 712,189.793 | 803,975.213 | 829,962.933 | 647,676.208 | 722,568.713 | 765,262.941 | 747,033.529 | 794,917.845 | 721,070.316 | 662,675.69 | 758,862.164 | 832,625.003 | 804,308.596 | 801,685.644 | 772,621.518 | 684,910.941 | 699,209.507 | 691,081.268 | 596,417.557 | 588,499.571 | 552,040.405 | 464,495.313 | 501,907.259 | 526,165.313 | 557,382.122 | 592,087.005 | 585,257.814 | 535,562.489 | 517,309.574 | 545,394.747 | 646,009.919 | 663,120.087 | 657,084.357 | 612,970.92 | 587,743.136 | 688,454.206 | 731,652.943 | 796,535.619 | 786,265.282 | 764,371.072 | 786,279.761 | 781,873.515 | 760,155.201 | 701,391.311 | 724,089.454 | 788,519.393 | 814,223.854 | 865,377.873 | 301,753.828 | 289,257.55 | 327,708.667 | 308,459.263 | 280,393.97 | 326,637.673 | 312,015.208 | 312,805.568 | 291,270.745 | 279,586.474 | 247,396.214 | 116,663.297 | 107,205.693 | 106,456.846 | 101,891.661 |
Total Liabilities
| 1,731,152.073 | 1,673,231.646 | 1,711,139.619 | 1,703,738.311 | 1,700,492.691 | 1,723,372.203 | 1,739,726.817 | 1,751,447.176 | 1,759,124.194 | 1,704,814.227 | 1,637,863.898 | 1,618,691.518 | 1,576,502.789 | 1,581,872.193 | 1,550,132.325 | 1,536,108.27 | 1,487,852.622 | 1,456,594.371 | 1,470,638.051 | 1,279,283.858 | 1,349,897.65 | 1,357,908.017 | 1,346,709.029 | 1,330,240.499 | 1,291,018.226 | 1,273,589.886 | 1,270,092.233 | 1,280,656.111 | 1,266,852.03 | 1,254,463.555 | 1,313,030.904 | 1,312,562.452 | 1,484,360.686 | 1,551,948.416 | 1,574,133.473 | 1,565,340.063 | 1,513,213.703 | 1,519,125.71 | 1,558,388.943 | 1,588,519.009 | 1,596,694.22 | 1,643,714.038 | 1,616,182.374 | 1,611,705.838 | 1,681,069.146 | 1,641,793.96 | 1,590,174.869 | 1,702,689.36 | 1,659,511.563 | 1,638,482.341 | 612,584.978 | 583,635.401 | 604,173.4 | 599,681.916 | 586,588.284 | 535,541.471 | 488,344.659 | 496,878.414 | 561,647.752 | 526,868.353 | 452,698.674 | 301,159.422 | 226,781.67 | 221,270.582 | 239,608.67 |
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 | 0 | 0 |
Common Stock
| 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 104,023.275 | 96,530.355 | 96,530.355 | 96,530.355 | 96,530.355 | 96,530.355 |
Retained Earnings
| 119,903.446 | 98,160.28 | 92,579.63 | 136,345.619 | 140,817.534 | 135,786.977 | 134,892.389 | 127,215.501 | 114,994.608 | 104,955.016 | 111,127.59 | 113,766.362 | 118,262.358 | 107,154.103 | 116,607.514 | 143,012.901 | 165,292.737 | 142,492.41 | 142,458.561 | 168,202.874 | 167,211.079 | 157,918.633 | 155,160.234 | 161,942.707 | 147,676.231 | 140,338.565 | 133,924.175 | 120,334.557 | 117,297.517 | 114,308.039 | 105,725.901 | 113,480.03 | 109,137.141 | 110,547.841 | 103,785.126 | 107,838.467 | 113,765.687 | 119,169.203 | 112,465.042 | 121,077.03 | 139,702.343 | 149,090.642 | 153,989.274 | 160,298.762 | 143,469.911 | 140,338.318 | 144,450.259 | 162,708.331 | 157,118.177 | 160,339.656 | 187,135.068 | 201,897.152 | 203,570.758 | 158,655.032 | 146,266.417 | 138,146.037 | 122,464.995 | 106,267.989 | 84,856.99 | 112,450.48 | 123,283.369 | 116,615.72 | 119,222.381 | 118,192.247 | 115,219.806 |
Accumulated Other Comprehensive Income/Loss
| 53,742.114 | 53,435.097 | 51,809.865 | 51,930.579 | 52,057.908 | 51,841.71 | 49,311.041 | 52,613.803 | 50,434.679 | 49,506.834 | 47,748.028 | 47,755.848 | 46,800.162 | 30,657.586 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 166,080.688 | 166,080.688 | 166,080.688 | 126,920.419 | 126,920.419 | 126,920.419 | 128,447.539 | 129,907.455 | 129,907.455 | 129,906.188 | 131,256.422 | 131,251.227 | 131,249.036 | 147,357.142 | 177,668.671 | 191,529.134 | 179,048.605 | 192,006.772 | 191,627.957 | 191,694.312 | 191,446.194 | 190,897.558 | 189,889.98 | 172,823.96 | 168,998.514 | 168,851.458 | 172,567.747 | 171,412.742 | 171,576.986 | 172,375.482 | 175,062.739 | 171,512.509 | 172,928.788 | 175,145.706 | 175,291.895 | 170,743.825 | 170,158.482 | 155,070.178 | 154,668.974 | 154,548.646 | 154,319.474 | 95,840.42 | 95,685.379 | 92,922.45 | 93,809.454 | 82,579.986 | 81,932.597 | 81,619.346 | 86,329.276 | 86,102.616 | 70,609.016 | 70,609.016 | 70,609.016 | 137,722.185 | 139,058.544 | 131,039.715 | 127,733.02 | 129,661.046 | 122,929.422 | 78,394.334 | 73,212.089 | 72,108.94 | 70,204.34 | 70,149.142 | 70,200.725 |
Total Shareholders Equity
| 443,749.523 | 421,699.34 | 414,493.458 | 419,219.893 | 423,819.136 | 418,572.382 | 416,674.243 | 413,760.034 | 399,360.017 | 388,391.314 | 394,155.316 | 396,796.712 | 400,334.831 | 389,192.106 | 398,299.461 | 438,565.31 | 448,364.617 | 438,522.458 | 438,109.793 | 463,920.462 | 462,680.548 | 452,839.466 | 449,073.489 | 438,789.942 | 420,698.02 | 413,213.298 | 410,515.197 | 395,770.574 | 392,897.778 | 390,706.796 | 384,811.915 | 389,015.814 | 386,089.204 | 389,716.822 | 383,100.296 | 382,605.567 | 387,947.444 | 378,262.656 | 371,157.291 | 379,648.951 | 398,045.092 | 348,954.337 | 353,697.928 | 357,244.487 | 341,302.64 | 326,941.579 | 330,406.131 | 348,350.952 | 347,470.728 | 350,465.547 | 361,767.359 | 376,529.443 | 378,203.049 | 400,400.492 | 389,348.236 | 373,209.027 | 354,221.29 | 339,952.31 | 311,809.687 | 294,868.089 | 293,025.813 | 285,255.015 | 285,957.076 | 284,871.744 | 281,950.886 |
Total Equity
| 711,748.019 | 682,857.578 | 681,485.923 | 691,574.179 | 699,307.703 | 689,890.506 | 689,406.929 | 679,492.148 | 657,036.999 | 640,257.884 | 646,553.197 | 646,912.171 | 647,740.457 | 630,472.852 | 644,849.963 | 686,367.401 | 698,386.428 | 683,322.237 | 687,909.849 | 676,459.83 | 684,502.424 | 670,424.368 | 667,550.639 | 683,453.046 | 665,473.463 | 652,808.217 | 645,620.045 | 622,070.789 | 606,918.362 | 597,168.621 | 591,501.433 | 597,238.306 | 595,237.707 | 600,523.667 | 596,127.536 | 592,093.79 | 598,582.2 | 605,931.396 | 599,475.427 | 612,171.201 | 632,334.561 | 650,321.671 | 663,452.792 | 663,373.774 | 634,664.49 | 630,111.401 | 634,702.034 | 647,361.93 | 641,118.411 | 642,086.526 | 361,767.359 | 376,529.443 | 378,203.049 | 400,400.492 | 389,348.236 | 373,209.027 | 354,221.29 | 339,952.31 | 311,809.687 | 294,868.089 | 293,025.813 | 285,255.015 | 285,957.076 | 284,871.744 | 281,950.886 |
Total Liabilities & Shareholders Equity
| 2,442,900.092 | 2,356,089.224 | 2,392,625.542 | 2,395,312.49 | 2,399,800.394 | 2,413,262.71 | 2,429,133.746 | 2,430,939.324 | 2,416,161.193 | 2,345,072.111 | 2,284,417.095 | 2,265,603.69 | 2,224,243.246 | 2,212,345.045 | 2,194,982.288 | 2,222,475.67 | 2,186,239.049 | 2,139,916.609 | 2,158,547.9 | 1,955,743.688 | 2,034,400.074 | 2,028,332.385 | 2,014,259.668 | 2,013,693.545 | 1,956,491.689 | 1,926,398.103 | 1,915,712.278 | 1,902,726.9 | 1,873,770.392 | 1,851,632.176 | 1,904,532.337 | 1,909,800.758 | 2,079,598.393 | 2,152,472.083 | 2,170,261.009 | 2,157,433.853 | 2,111,795.903 | 2,125,057.106 | 2,157,864.369 | 2,200,690.21 | 2,229,028.781 | 2,294,035.708 | 2,279,635.167 | 2,275,079.612 | 2,315,733.636 | 2,271,905.361 | 2,224,876.903 | 2,350,051.29 | 2,300,629.974 | 2,280,568.867 | 974,352.337 | 960,164.844 | 982,376.449 | 1,000,082.408 | 975,936.52 | 908,750.498 | 842,565.949 | 836,830.724 | 873,457.439 | 821,736.441 | 745,724.488 | 586,414.437 | 512,738.746 | 506,142.326 | 521,559.557 |