KC Green Holdings Co., Ltd.
KRX:009440.KS
894 (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 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
| 38,514.822 | 74,369.406 | 44,419.114 | 46,429.272 | 58,639.022 | 71,875.691 | 66,291.996 | 48,819.953 | 86,973.375 | 116,897.718 | 159,385.53 | 78,436.295 | 84,959.148 | 74,804.359 | 80,166.257 | 81,358.071 | 77,022.065 | 76,957.26 | 132,325.328 | 100,130.213 | 91,379.56 | 59,404.365 | 71,110.683 | 76,961.957 | 90,873.988 | 49,739.95 | 60,411.208 | 70,064.902 | 71,823.095 | 31,252.191 | 36,110.657 | 41,862.708 | 24,555.805 | 36,614.274 | 41,147.017 | 42,407.212 | 31,580.775 | 39,974.409 | 45,105.775 | 39,347.156 | 45,899.439 | 49,314.743 | 53,216.15 | 51,748.374 | 69,567.635 | 69,897.141 | 55,940.435 | 61,166.112 | 62,541.304 | 78,641.257 | 72,799.42 | 49,499.136 | 42,912.794 | 39,419.081 | 784.115 | 3,366.133 | 7,225.676 | 19,445.774 | 66,053.397 | 72,727.429 | 30,010.858 | 18,813.795 | 10,389.132 | 19,362.438 | 35,672.744 | 22,964.323 |
Short Term Investments
| 54,590.428 | 51,966.68 | 26,567.755 | 14,174.442 | 15,628.604 | 16,810.735 | 15,756.732 | 2,856.321 | 4,886.187 | 7,243.573 | 6,786.621 | 7,695.974 | 8,160.445 | 7,823.373 | 7,967.037 | 6,077.268 | 8,165.561 | 3,294.207 | 3,418.645 | 6,691.87 | 4,795.43 | 4,556.677 | 6,769.845 | 7,016.065 | 5,220.045 | 3,213.595 | 6,584.059 | 3,736.716 | 3,655.545 | 4,607.23 | 4,158.438 | 3,916.437 | 9,389.831 | 3,761.99 | 10,877.785 | 8,341.982 | 9,826.002 | 9,587.303 | 10,979.52 | 9,941.253 | 7,528.909 | 9,598.809 | 6,275.677 | 7,677.597 | 3,907.488 | 5,720.126 | 10,019.799 | 4,882.73 | 6,390.453 | 7,942.647 | 9,389.222 | 12,517.758 | 11,458.436 | 16,144.593 | 156.152 | 1,734.34 | 79.84 | 26,921.282 | 6,021.093 | 1,393.808 | 2,260.846 | 2,311.483 | 6,497.25 | 9,604.531 | 8,578.192 | 14,749.241 |
Cash and Short Term Investments
| 38,514.822 | 74,369.406 | 70,986.869 | 60,603.714 | 74,267.626 | 88,686.426 | 82,048.728 | 51,676.274 | 91,859.562 | 124,141.291 | 166,172.152 | 86,132.269 | 93,119.593 | 82,627.732 | 88,133.294 | 87,435.339 | 85,187.626 | 80,251.467 | 135,743.973 | 106,822.083 | 96,174.99 | 63,961.042 | 77,880.527 | 83,978.022 | 96,094.033 | 52,953.545 | 66,995.267 | 73,801.618 | 75,478.64 | 35,859.421 | 40,269.095 | 45,779.145 | 33,945.636 | 40,376.264 | 52,024.802 | 50,749.194 | 41,406.777 | 49,561.712 | 56,085.295 | 49,288.409 | 53,428.348 | 58,913.552 | 59,491.827 | 59,425.971 | 73,475.123 | 75,617.267 | 65,960.235 | 66,048.842 | 68,931.757 | 86,583.904 | 82,188.642 | 62,016.894 | 54,371.23 | 55,563.674 | 940.267 | 5,100.473 | 7,305.516 | 46,367.056 | 72,074.49 | 74,121.237 | 32,271.704 | 21,125.278 | 16,886.382 | 28,966.969 | 44,250.936 | 37,713.564 |
Net Receivables
| 240,460.002 | 289,515.073 | 328,357.391 | 306,976.523 | 268,667.478 | 257,435.74 | 271,483.418 | 246,835.929 | 279,648.078 | 287,485.304 | 296,114.231 | 276,348.271 | 253,054.357 | 234,339.096 | 238,140.535 | 245,581.54 | 275,098.023 | 262,578.662 | 259,695.214 | 0 | 242,768.844 | 0 | 233,585.049 | 0 | 0 | 0 | 145,537.802 | 0 | 0 | 131,891.038 | 121,567.684 | 134,665.804 | 0 | 0 | 118,246.261 | 139,909.985 | 0 | 0 | 139,146.047 | 142,252.619 | 0 | 0 | 148,177.801 | 0 | 186,293.764 | 159,908.559 | 184,742.783 | 0 | 125,500.649 | 102,259.951 | 97,114.262 | 0 | 72,862.381 | 0 | 0 | 0 | 0 | 0 | 29,428.961 | 0 | 0 | 31,638.858 | 38,819.906 | 22,602.125 | 20,702.229 | 15,680.128 |
Inventory
| 39,144.43 | 45,126.218 | 39,088.573 | 41,846.869 | 40,154.437 | 52,025.708 | 45,610.664 | 60,890.534 | 68,291.374 | 64,098.016 | 37,838.733 | 37,702.526 | 34,121.308 | 35,506.074 | 37,239.284 | 44,448.935 | 41,444.015 | 40,716.71 | 43,722.633 | 48,525.914 | 35,555.526 | 31,173.144 | 30,367.55 | 34,070.443 | 28,770.424 | 15,785.711 | 14,365.735 | 10,032.295 | 7,820.492 | 7,780.443 | 6,410.01 | 8,255.735 | 9,744.216 | 9,423.799 | 7,958.956 | 10,001.243 | 10,889.764 | 12,611.489 | 12,576.131 | 17,713.696 | 12,977.797 | 14,180.828 | 10,312.483 | 7,708.103 | 8,715.098 | 15,541.435 | 10,648.417 | 13,632.135 | 15,976.392 | 22,826.341 | 12,042.327 | 17,287.142 | 17,295.822 | 15,724.538 | 0 | 0 | 0 | 4,658.034 | 3,440.605 | 3,504.392 | 5,777.374 | 7,412.058 | 4,551.653 | 4,000.742 | 3,355.358 | 4,308.038 |
Other Current Assets
| 103,374.059 | 94,402.743 | 180,736.501 | 54,376.344 | 47,736.386 | 50,887.783 | -1,285.839 | -1,788.015 | -1,529.786 | -2,359.72 | -1,235.751 | -1,180.2 | -1,158.238 | 0.001 | 29.589 | 0 | -1,186.519 | -1,195.279 | -1,069.359 | 252,125.966 | -0 | 234,854.269 | -0 | 229,181.236 | 211,214.415 | 160,258.452 | -0 | 127,247.068 | 137,245.006 | -0.001 | 0.001 | 0.001 | 151,375.454 | 119,169.938 | 0.001 | -0.001 | 141,862.152 | 148,884.472 | 0 | -0.001 | 139,452.982 | 153,619.3 | -0 | 171,795.784 | 0.001 | -0.002 | -0.001 | 164,564.123 | -0.001 | 0.001 | 0 | 91,255.398 | -0.001 | 77,663.765 | -0.001 | -0.001 | -0.001 | 28,557.959 | 0.001 | 34,417.803 | 24,872.73 | -0.001 | -0.001 | -0.001 | 0.001 | -0.001 |
Total Current Assets
| 421,493.313 | 503,413.44 | 619,169.335 | 463,803.45 | 430,825.927 | 449,035.657 | 397,856.971 | 357,614.723 | 438,269.228 | 473,364.891 | 498,889.365 | 399,002.866 | 379,137.02 | 352,472.902 | 363,542.702 | 377,465.814 | 400,543.146 | 382,351.56 | 438,092.461 | 407,473.962 | 374,499.36 | 329,988.455 | 341,833.126 | 347,229.701 | 336,078.872 | 228,997.708 | 226,898.804 | 211,080.981 | 220,544.138 | 175,530.901 | 168,246.79 | 188,700.685 | 195,065.306 | 168,970.001 | 178,230.019 | 200,660.421 | 194,158.693 | 211,057.673 | 207,807.472 | 209,254.723 | 205,859.127 | 226,713.68 | 217,982.111 | 238,929.858 | 268,483.986 | 251,067.259 | 261,351.434 | 244,245.1 | 210,408.797 | 211,670.197 | 191,345.231 | 170,559.434 | 144,529.432 | 148,951.977 | 3,546.032 | 7,587.496 | 10,064.96 | 79,583.049 | 104,944.057 | 112,043.432 | 62,921.808 | 60,176.193 | 60,257.94 | 55,569.835 | 68,308.524 | 57,701.729 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 142,389.467 | 162,076.974 | 164,754.527 | 271,091.296 | 269,741.294 | 263,650.485 | 253,574.428 | 244,095.556 | 267,578.784 | 269,688.997 | 261,780.587 | 248,050.753 | 245,720.233 | 264,339.132 | 262,121.525 | 261,304.807 | 258,760.809 | 252,203.476 | 248,054.431 | 225,597.581 | 223,999.693 | 212,085.569 | 192,693.859 | 194,646.99 | 194,851.802 | 167,112.972 | 168,409.801 | 175,646.353 | 177,639.554 | 177,345.537 | 179,466.553 | 182,609.109 | 180,359.923 | 179,534.699 | 169,333.692 | 165,130.544 | 160,361.135 | 168,344.554 | 146,482.889 | 144,847.037 | 142,088.005 | 138,418.404 | 134,705.398 | 144,081.827 | 148,324.364 | 150,249.806 | 152,787.344 | 155,787.346 | 159,203.515 | 158,398.528 | 157,546.356 | 145,537.966 | 147,205.696 | 145,279.36 | 12,934.137 | 12,943.224 | 12,896.872 | 38,885.789 | 39,073.587 | 38,330.656 | 17,118.889 | 16,785.84 | 16,974.231 | 16,896.33 | 16,965.589 | 16,973.81 |
Goodwill
| 28,156.353 | 41,023.146 | 41,023.146 | 46,551.601 | 46,551.601 | 46,551.601 | 46,551.601 | 50,572.257 | 49,108.725 | 49,122.162 | 49,108.725 | 52,818.706 | 52,687.154 | 52,687.154 | 52,687.154 | 54,418.479 | 53,538.484 | 52,538.484 | 48,553.046 | 48,553.046 | 48,553.046 | 42,811.936 | 42,809.777 | 37,385.44 | 37,385.44 | 34,919.91 | 34,458.998 | 34,182.948 | 32,857.926 | 32,857.926 | 34,182.948 | 37,081.603 | 37,287.647 | 37,287.647 | 37,287.647 | 36,575.494 | 36,084.693 | 36,085.249 | 34,759.671 | 34,759.671 | 34,759.671 | 34,759.671 | 34,759.671 | 34,759.688 | 34,759.688 | 33,255.982 | 33,255.982 | 33,267.729 | 33,267.729 | 33,267.729 | 33,267.729 | 34,481.724 | 33,667.729 | 33,242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,081.462 | 2,834.918 | 3,148.319 | 5,721.769 | 6,363.896 | 6,072.011 | 5,741.497 | 5,913.318 | 6,258.002 | 7,108.406 | 7,226.145 | 6,657.833 | 6,999.211 | 6,933.254 | 6,977.321 | 7,329.248 | 7,527.493 | 7,548.212 | 7,902.166 | 8,864.74 | 9,769.404 | 11,490.764 | 11,842.358 | 5,410.38 | 5,584.792 | 5,045.906 | 4,668.066 | 4,318.926 | 4,073.476 | 4,134.02 | 4,219.968 | 4,285.839 | 4,251.099 | 4,306.979 | 989.304 | 1,068.741 | 1,116.827 | 1,083.298 | 1,124.625 | 1,164.126 | 1,242.29 | 1,270.611 | 1,253.453 | 1,338.317 | 1,446.981 | 1,262.036 | 1,285.835 | 1,515.935 | 1,535.394 | 2,387.568 | 2,448.988 | 2,481.801 | 2,466.029 | 2,584.257 | 492.963 | 529.161 | 565.358 | 287.929 | 314.08 | 238.626 | 160.59 | 155.303 | 159.205 | 174.48 | 157.937 | 169.653 |
Goodwill and Intangible Assets
| 28,156.353 | 41,023.146 | 44,171.465 | 52,273.37 | 52,915.497 | 52,623.612 | 52,293.098 | 56,485.575 | 55,366.727 | 56,230.568 | 56,334.87 | 59,476.539 | 59,686.365 | 59,620.408 | 59,664.475 | 61,747.727 | 61,065.977 | 60,086.696 | 56,455.213 | 57,417.786 | 58,322.45 | 54,302.7 | 54,652.135 | 42,795.82 | 42,970.232 | 39,965.816 | 39,127.064 | 38,501.874 | 36,931.402 | 36,991.946 | 38,402.916 | 41,367.442 | 41,538.746 | 41,594.626 | 38,276.951 | 37,644.235 | 37,201.52 | 37,168.547 | 35,884.296 | 35,923.797 | 36,001.961 | 36,030.282 | 36,013.124 | 36,098.005 | 36,206.669 | 34,518.018 | 34,541.817 | 34,783.664 | 34,803.123 | 35,655.297 | 35,716.717 | 36,963.525 | 36,133.758 | 35,826.257 | 492.963 | 529.161 | 565.358 | 287.929 | 314.08 | 238.626 | 160.59 | 155.303 | 159.205 | 174.48 | 157.937 | 169.653 |
Long Term Investments
| 64,299.79 | 60,022.229 | 68,011.69 | 76,986.444 | 31,874.725 | 32,212.834 | 25,044.181 | 42,461.378 | 35,142.51 | 33,910.881 | 36,729.894 | 30,562.055 | 21,564.464 | 15,316.917 | 15,160.291 | 21,217.76 | 14,993.35 | 18,696.583 | 17,606.016 | 26,650.849 | 28,258.219 | 42,063.704 | 36,880.129 | 44,766.202 | 44,245.252 | 49,841.317 | 44,958.997 | 44,793.999 | 44,925.306 | 39,941.682 | 38,965.713 | 35,975.104 | 24,107.308 | 27,553.074 | 12,074.869 | 13,901.217 | 12,888.404 | 12,935.852 | 15,403.248 | 13,561.648 | 18,807.998 | 16,040.773 | 21,912.951 | 17,917.835 | 18,858.72 | 16,470.022 | 12,815.872 | 13,655.027 | 9,199.759 | 6,360.846 | 7,444.911 | 3,424.189 | 4,624.92 | 76.326 | 110,822.396 | 97,040.037 | 70,252.558 | 41,856.502 | 50,510.318 | 58,185.693 | 41,458.489 | 39,739.058 | 31,749.261 | 21,346.521 | 13,185.385 | 6,466.466 |
Tax Assets
| 5,880.692 | 6,281.733 | 6,591.22 | 4,681.456 | 4,353.17 | 3,968.189 | 3,950.246 | 939.33 | 1,745.386 | -33,910.881 | 52,991.706 | 3,209.966 | 2,779.376 | 4,191.774 | 3,296.663 | 8,300.822 | 7,821.477 | 7,746.049 | 7,504.972 | 3,078.242 | 2,487.946 | 2,917.566 | 1,917.112 | 3,306.491 | 37,923.827 | 1,570.868 | 1,386.004 | 4,003.678 | 3,951.049 | 5,330.245 | 5,217.685 | 12,132.266 | 12,507.985 | 11,930.576 | 11,745.671 | 7,034.67 | 7,169.77 | 7,369.01 | 7,568.695 | 5,358.155 | 5,292.443 | 7,859.997 | 8,024.036 | 9,977.482 | 8,850.588 | 8,082.358 | 8,320.655 | 7,768.31 | 7,879.522 | 7,498.477 | 7,282.675 | 6,770.853 | 7,993.636 | 3,869.462 | 0 | 4.895 | 0 | 1,327.437 | 1,547.888 | 2,612.385 | 3,472.8 | 787.463 | 1,680.666 | 1,190.861 | 386.191 | 14,756.023 |
Other Non-Current Assets
| 31,735.075 | 28,726.794 | 13,880.16 | 6,297.051 | 52,288.5 | 53,793.465 | 60,141.755 | 50,210.814 | 53,530.626 | 92,533.685 | -120.803 | 55,260.965 | 58,036.665 | 57,703.154 | 55,209.954 | 49,972.484 | 56,214.681 | 48,029.592 | 48,430.687 | 38,665.757 | 36,019.249 | 41,314.393 | 42,864.106 | 40,213.863 | 0.003 | 35,319.019 | 39,152.984 | 35,817.036 | 37,008.401 | 36,050.947 | 32,451.351 | 29,806.271 | 36,511.052 | 31,928.12 | 40,653.561 | 21,547.718 | 23,117.164 | 22,963.604 | 24,362.262 | 14,862.44 | 12,792.425 | 14,614.801 | 11,296.254 | 12,618.179 | 8,472.99 | 10,390.605 | 15,488.266 | 13,031.737 | 14,124.49 | 15,372.916 | 17,487.52 | 17,784.649 | 16,906.64 | 23,549.006 | 2,475.605 | 4,096.072 | 2,484.002 | 30,101.641 | 9,302.9 | 4,583.203 | 11,825.628 | 11,905.878 | 16,067.558 | 12,386.681 | 13,030.697 | 2,889.079 |
Total Non-Current Assets
| 272,461.377 | 298,130.875 | 297,409.061 | 411,329.617 | 411,173.186 | 406,248.584 | 395,003.708 | 394,192.652 | 413,364.032 | 418,453.249 | 407,716.254 | 396,560.278 | 387,787.104 | 401,171.384 | 395,452.909 | 402,543.6 | 398,856.294 | 386,762.396 | 378,051.318 | 351,410.216 | 349,087.557 | 352,683.932 | 329,007.341 | 325,729.366 | 319,991.116 | 293,809.992 | 293,034.85 | 298,762.94 | 300,455.712 | 295,660.357 | 294,504.218 | 301,890.192 | 295,025.014 | 292,541.095 | 272,084.745 | 245,258.384 | 240,737.993 | 248,781.567 | 229,701.39 | 214,553.077 | 214,982.832 | 212,964.257 | 211,951.762 | 220,693.328 | 220,713.331 | 219,710.809 | 223,953.955 | 225,026.084 | 225,210.409 | 223,286.064 | 225,478.179 | 210,481.182 | 212,864.65 | 208,600.411 | 126,725.101 | 114,613.389 | 86,198.79 | 112,459.298 | 100,748.773 | 103,950.563 | 74,036.396 | 69,373.542 | 66,630.921 | 51,994.873 | 43,725.799 | 41,255.031 |
Total Assets
| 693,954.69 | 801,544.315 | 916,578.396 | 875,133.067 | 841,999.114 | 855,284.243 | 792,860.678 | 751,807.375 | 851,633.26 | 891,818.14 | 906,605.618 | 795,563.144 | 766,924.124 | 753,644.286 | 758,995.613 | 780,009.414 | 799,399.44 | 769,113.956 | 816,143.779 | 758,884.178 | 723,586.917 | 682,672.387 | 670,840.467 | 672,959.066 | 656,069.988 | 522,807.7 | 519,933.655 | 509,843.921 | 520,999.85 | 471,191.258 | 462,751.008 | 490,590.877 | 490,090.32 | 461,511.096 | 450,314.764 | 445,918.805 | 434,896.686 | 459,839.24 | 437,508.862 | 423,807.8 | 420,841.96 | 439,677.937 | 429,933.873 | 459,623.186 | 489,197.317 | 470,778.068 | 485,305.389 | 469,271.184 | 435,619.206 | 434,956.26 | 416,823.41 | 381,040.616 | 357,394.082 | 357,552.388 | 130,271.133 | 122,200.885 | 96,263.75 | 192,042.346 | 205,692.83 | 215,993.995 | 136,958.204 | 129,549.735 | 126,888.861 | 107,564.708 | 112,034.323 | 98,956.76 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 98,296.592 | 96,550.407 | 124,207.489 | 101,340.061 | 144,288.387 | 152,930.407 | 153,808.314 | 143,191.259 | 185,989.118 | 211,599.822 | 257,000.679 | 159,642.259 | 100,702.65 | 127,977.097 | 152,241.689 | 140,235.733 | 172,169.79 | 182,473.271 | 201,815.439 | 181,738.828 | 159,556.491 | 146,684.674 | 145,569.63 | 144,010.825 | 140,046.52 | 111,822.916 | 108,493.986 | 83,739.713 | 84,193.268 | 86,105.652 | 87,805.92 | 108,736.48 | 110,889.498 | 76,684.104 | 90,939.975 | 93,610.685 | 88,980.326 | 96,113.771 | 101,078.884 | 99,212.815 | 91,200.33 | 85,814.779 | 90,912.026 | 102,307.331 | 123,118.508 | 112,452.274 | 118,499.689 | 108,294.211 | 92,060.606 | 91,076.07 | 82,814.429 | 64,784.958 | 65,491.189 | 62,303.621 | 0 | 0 | 0 | 24,075.016 | 22,112.343 | 29,916.69 | 27,134.586 | 26,589.048 | 27,064.015 | 17,676.946 | 23,915.79 | 28,662.073 |
Short Term Debt
| 112,998.713 | 107,740.241 | 166,778.358 | 197,315.681 | 191,843.144 | 191,390.736 | 183,560.88 | 132,541.102 | 121,400.244 | 114,984.005 | 105,121.021 | 102,360.768 | 126,106.755 | 125,185.817 | 117,749.25 | 104,156.526 | 94,537.278 | 73,691.755 | 69,744.926 | 72,202.211 | 67,347.294 | 66,079.92 | 58,111.386 | 52,554.689 | 61,668.148 | 46,168.993 | 37,404.514 | 42,803.934 | 45,145.047 | 49,314.103 | 37,352.036 | 35,146.358 | 40,221.332 | 36,333.606 | 30,864.314 | 32,013.54 | 33,693.5 | 26,100.746 | 34,401.279 | 35,155.433 | 34,839.001 | 45,899.346 | 38,840.245 | 55,799.658 | 52,205.543 | 31,956.581 | 42,532.247 | 38,955.902 | 42,792.493 | 41,301.601 | 43,244.289 | 35,754.293 | 37,302.385 | 48,913.357 | 14,000 | 14,000 | 14,000 | 0 | 11,000 | 0 | 400 | 3,773.219 | 400 | 400 | 400 | 400 |
Tax Payables
| 23,798.38 | 25,456.417 | 1,037.567 | 1,728.012 | 906.815 | 1,538.993 | 3,697.875 | 1,240.869 | 1,397.665 | 3,849.004 | 5,586.181 | 5,813.083 | 4,408.154 | 9,981.544 | 5,960.999 | 10,228.207 | 11,190.58 | 4,733.394 | 18,364.826 | 14,015.536 | 15,628.722 | 5,655.599 | 12,340.977 | 8,880.484 | 10,965.335 | 5,901.378 | 5,954.175 | 5,900.61 | 5,923.094 | 4,340.092 | 4,705.392 | 3,882.993 | 3,710.976 | 2,962.201 | 3,533.004 | 3,650.75 | 5,393.645 | 7,598.113 | 6,484.156 | 4,565.733 | 9,449.126 | 8,666.602 | 12,543.69 | 9,719.785 | 10,124.188 | 12,509.871 | 10,749.599 | 10,099.524 | 8,589.502 | 7,188.25 | 6,043.645 | 6,995.173 | 6,329.5 | 2,787.604 | 111.822 | 1,899.537 | 2,065.578 | 1,182.16 | 300.432 | 3,468.542 | 2,053.562 | 580.727 | 3,831.59 | 6,404.754 | 4,609.256 | 1,864.526 |
Deferred Revenue
| 44,072.975 | 56,875.73 | 78,014.444 | 41,033.521 | 28,618.955 | 56,351.792 | 73,854.808 | 82,128.728 | 122,294.545 | 137,472.194 | 103,083.335 | 60,713.465 | 4,957.424 | 82,562.478 | 71,093.916 | 70,278.526 | 86,852.602 | 75,627.129 | 110,144.13 | 76,137.984 | 79,213.144 | 6,275.525 | 71,987.13 | 74,317.791 | 64,766.025 | 38,685.909 | 33,372.459 | 5,900.61 | 5,923.094 | 30,463.326 | 26,950.948 | 20,908.951 | 19,398.872 | 32,052.288 | 26,865.628 | 30,719.583 | 34,528.602 | 7,598.113 | 24,506.549 | 21,125.866 | 31,252.581 | 37,160.116 | 27,870.661 | 24,323.75 | 31,212.341 | 12,509.871 | 50,216.717 | 59,820.118 | 50,100.892 | 7,188.25 | 41,116.949 | 6,995.173 | 15,092.974 | 17,025.822 | 0 | 0 | 0 | 0 | 72,694.09 | 0 | 2,053.562 | 19,295.18 | 26,348.506 | 23,124.833 | 4,609.256 | 11,917.458 |
Other Current Liabilities
| 111,610.211 | 98,406.34 | 141,316.473 | 90,088.527 | 59,587.053 | 49,474.102 | 18,974.029 | 5,207.796 | -8,165.804 | -27,697.33 | -0 | 24,745.442 | 96,067.175 | 0 | -0 | 0.001 | -0.001 | 0 | -0 | 0.001 | 0 | 68,004.034 | 0.001 | 0.001 | 0.001 | -0.001 | 0 | 25,450.408 | 36,055.15 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 0.002 | 42,603.338 | 0 | 0.002 | 0.002 | 0.001 | 0 | 0.001 | -0.001 | 40,422.912 | 0 | -0.001 | -0.001 | 42,142.749 | 0.001 | 32,678.499 | 0.001 | 6,761.178 | 397.013 | 2,390.198 | 5,358.928 | 51,818.738 | 0.001 | 76,363.474 | 27,772.429 | -0.001 | -0.002 | 0.001 | 20,264.301 | -0.001 |
Total Current Liabilities
| 366,978.491 | 359,572.718 | 510,316.763 | 429,777.789 | 424,337.539 | 450,147.036 | 430,198.031 | 363,068.886 | 421,518.103 | 436,358.691 | 465,205.035 | 347,461.934 | 327,834.003 | 335,725.392 | 341,084.855 | 314,670.786 | 353,559.669 | 331,792.155 | 381,704.495 | 330,079.023 | 306,116.93 | 287,044.153 | 275,668.146 | 270,883.306 | 266,480.694 | 196,677.817 | 179,270.959 | 157,894.665 | 171,316.559 | 165,883.082 | 152,108.904 | 164,791.79 | 170,509.703 | 145,069.999 | 148,669.917 | 156,343.807 | 157,202.43 | 172,415.968 | 159,986.711 | 155,494.116 | 157,291.914 | 168,874.242 | 157,622.932 | 182,430.74 | 206,536.391 | 197,341.638 | 211,248.653 | 207,070.23 | 184,953.99 | 181,708.67 | 167,175.668 | 140,212.923 | 117,886.549 | 135,003.978 | 14,397.013 | 16,390.198 | 19,358.928 | 75,893.754 | 105,806.434 | 106,280.164 | 57,360.577 | 49,657.446 | 53,812.519 | 41,201.78 | 49,189.347 | 40,979.53 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 84,356.507 | 129,428.195 | 123,950.764 | 96,635.151 | 93,287.82 | 81,724.761 | 38,308.039 | 80,419.436 | 108,042.193 | 125,174.811 | 112,618.243 | 111,826.361 | 106,698.275 | 102,526.01 | 101,121.806 | 110,319.891 | 93,062.374 | 76,585.124 | 72,681.219 | 68,487.757 | 64,019.843 | 52,003.477 | 54,473.027 | 60,758.599 | 54,032.131 | 40,441.355 | 41,444.985 | 46,996.887 | 50,756.095 | 53,066.502 | 53,812.93 | 67,222.267 | 66,573.07 | 71,169.435 | 58,319.57 | 61,059.207 | 50,922.561 | 54,767.492 | 50,580.474 | 40,058.003 | 36,836.981 | 31,634.646 | 28,654.541 | 33,892.611 | 37,510.325 | 45,324.201 | 47,308.154 | 51,276.075 | 46,897.61 | 50,622.582 | 49,745.392 | 49,329.854 | 45,622.296 | 33,686.53 | 9,044.64 | 0 | 0 | 14,000 | 0 | 6,845.63 | 7,445.63 | 7,545.63 | 7,645.63 | 1,000 | 1,100 | 1,200 |
Deferred Revenue Non-Current
| 6,201.196 | 2,623.32 | 1,031.288 | 3,773.102 | 58,593.588 | 1,185.367 | 1,156.054 | 1,187.502 | 1,218.95 | 1,250.056 | 1,280.82 | 0 | 0 | 0 | -905.358 | 78,090.279 | 74,328.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.48 | 0 | 0 | 0 | 0 | 29,185.137 | 29,352.931 | 0 | 28,915.048 | 0 | 0 | 29,813.973 | 29,249.068 | 0 | 0 | 0 | 29,191.073 | 0 | 30,552.604 | 26,616.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,296.372 | 6,617.93 | 10,704.93 | 8,567.524 | 8,617.275 | 8,670.342 | 8,758.358 | 5,997.681 | 9,067.481 | 4,316.174 | 3,392.633 | 0 | 0 | 0 | 905.358 | 631.471 | 74.858 | 0 | 0 | 0 | 0 | 0 | 0 | 3,392.483 | 236.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47,493.209 | 0 | 0 | 0 | 0 | 1,477.372 | 1,625.952 | 1,921.739 | 2,714.378 | 4,796.413 | 4,263.31 | 4,622.421 | 5,276.507 | 4,440.898 | 4,794.762 | 4,826.092 | 4,870.003 | 5,657.309 | 6,410.894 | 6,581.387 | 2,772.934 | 2,872.972 | 2,908.672 | 5,383.94 | 5,539.852 | 3,661.207 | 0 | 368.574 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 50,985.324 | 52,659.667 | 55,427.638 | 62,967.032 | 1,158.234 | 62,330.012 | 56,452.361 | 80,621.305 | 73,846.926 | 67,167.05 | 64,142.428 | 79,419.439 | 99,649.794 | 97,220.742 | 101,637.636 | -0 | -0 | 72,016.475 | 67,392.963 | 62,427.934 | 60,092.738 | 62,156.81 | 53,971.707 | 57,205.216 | 55,915.787 | 44,787.447 | 51,053.089 | 54,135.83 | 54,119.617 | 48,137.262 | 48,509.782 | 45,914.04 | 44,011.653 | 45,281.72 | 0 | 37,861.458 | 36,652.548 | 33,880.035 | 32,843.045 | 0.001 | 0.001 | 29,450.234 | 0 | 29,022.443 | 29,613.541 | 0.001 | -0 | 31,926.481 | 29,517.167 | 28,369.979 | -0.001 | 28,986.569 | 0.001 | 2,636.398 | 3,645.933 | 3,537.062 | 3,464.954 | 7,213.279 | 7,026.724 | 7,376.745 | 8,036.019 | 8,957.588 | 4,627.421 | 4,878.631 | 4,608.87 | 4,368.304 |
Total Non-Current Liabilities
| 145,839.399 | 191,329.111 | 191,114.62 | 171,942.809 | 161,656.917 | 153,910.482 | 104,674.812 | 168,225.924 | 192,175.55 | 197,908.092 | 181,434.124 | 191,245.8 | 206,348.069 | 199,746.752 | 202,759.441 | 189,041.641 | 167,466.155 | 148,601.599 | 140,074.182 | 130,915.691 | 124,112.581 | 114,160.287 | 108,444.734 | 121,356.298 | 110,183.981 | 85,228.802 | 92,498.073 | 101,132.717 | 104,875.712 | 101,203.764 | 102,322.712 | 113,136.307 | 110,584.723 | 116,451.155 | 105,823.259 | 98,920.665 | 87,575.109 | 88,647.527 | 83,423.519 | 70,720.513 | 67,815.865 | 63,006.619 | 60,283.967 | 67,711.467 | 71,387.176 | 79,760.596 | 81,833.729 | 87,643.454 | 81,209.539 | 83,818.653 | 83,806.467 | 83,973.732 | 82,585.795 | 69,521.301 | 15,463.507 | 6,410.034 | 6,373.626 | 26,597.219 | 12,566.576 | 17,883.582 | 15,481.649 | 16,871.792 | 12,273.051 | 5,878.631 | 5,708.87 | 5,568.304 |
Total Liabilities
| 512,817.89 | 550,901.83 | 701,431.383 | 601,720.598 | 585,994.456 | 604,057.518 | 534,872.843 | 531,294.809 | 613,693.653 | 634,266.783 | 646,639.159 | 538,707.734 | 534,182.072 | 535,472.144 | 543,844.296 | 503,712.427 | 521,025.824 | 480,393.754 | 521,778.677 | 460,994.714 | 430,229.511 | 401,204.44 | 384,112.88 | 392,239.604 | 376,664.674 | 281,906.618 | 271,769.033 | 259,027.381 | 276,192.271 | 267,086.846 | 254,431.616 | 277,928.097 | 281,094.425 | 261,521.154 | 254,493.177 | 255,264.473 | 244,777.539 | 261,063.494 | 243,410.23 | 226,214.629 | 225,107.779 | 231,880.861 | 217,906.899 | 250,142.207 | 277,923.567 | 277,102.234 | 293,082.382 | 294,713.685 | 266,163.529 | 265,527.323 | 250,982.135 | 224,186.655 | 200,472.344 | 204,525.279 | 29,860.52 | 22,800.232 | 25,732.554 | 102,490.973 | 118,373.009 | 124,163.746 | 72,842.226 | 66,529.238 | 66,085.57 | 47,080.411 | 54,898.217 | 46,547.835 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 3,605.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 11,217.49 | 7,225 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 | 8,500 |
Retained Earnings
| 103,478.389 | 133,108.253 | 56,929.601 | 80,294.948 | 78,216.698 | 78,682.504 | 82,902.245 | 74,133.975 | 71,287.596 | 76,687.736 | 80,557.808 | 93,384.545 | 90,814.864 | 80,372.84 | 79,854.229 | 108,186.247 | 108,523.278 | 113,370.553 | 115,659.679 | 117,769.574 | 114,725.522 | 108,211.783 | 110,689.089 | 109,682.016 | 108,683.303 | 101,033.827 | 104,265.293 | 106,767.774 | 102,993.677 | 101,127.578 | 100,619.866 | 105,527.439 | 104,218.39 | 100,365.229 | 97,382.648 | 94,412.779 | 90,741.653 | 85,615.772 | 83,985.665 | 87,243.989 | 83,686.462 | 84,803.519 | 87,830.906 | 85,433.455 | 83,334.002 | 82,818.037 | 80,342.606 | 67,814.31 | 63,697.385 | 60,706.516 | 59,431.2 | 48,980.947 | 51,128.382 | 50,706.255 | 41,158.016 | 39,516.005 | 39,005.579 | 36,364.713 | 33,205.667 | 33,370.571 | 29,281.715 | 27,201.021 | 25,969.028 | 25,861.545 | 22,592.269 | 17,703.529 |
Accumulated Other Comprehensive Income/Loss
| 9,692.37 | 9,080.279 | 14,549.636 | 16,080.073 | 71,418.8 | 18,429.242 | 13,876.353 | 1,576.68 | 6,713.092 | 10,055.159 | 8,718.875 | 16,153.856 | 15,309.749 | 13,202.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 58,581.471 | 63,881.556 | 56,779.151 | 55,588.7 | -0 | 52,389.465 | 57,126.804 | 59,660.291 | 60,092.166 | 60,047.997 | 60,059.571 | 39,056.738 | 38,900.62 | 39,255.582 | 51,368.8 | 53,002.799 | 52,231.804 | 53,479.661 | 52,518.173 | 52,617.178 | 52,197.038 | 51,785.459 | 52,931.134 | 48,796.565 | 49,149.367 | 46,796.671 | 46,634.515 | 48,152.612 | 48,763.872 | 44,450.806 | 46,205.215 | 45,063.922 | 44,777.631 | 45,590.868 | 45,279.025 | 42,760.19 | 44,699.287 | 50,534.942 | 50,142.191 | 47,102.237 | 47,670.687 | 48,343.197 | 48,275.606 | 48,775.644 | 47,933.848 | 40,319.174 | 40,239.215 | 39,790.169 | 41,366.588 | 45,432.505 | 44,578.935 | 45,510.268 | 45,425.455 | 45,491.237 | 48,035.107 | 48,667.158 | 24,300.616 | 44,686.66 | 45,614.154 | 49,959.678 | 26,334.263 | 27,319.476 | 26,334.263 | 26,122.752 | 26,043.836 | 26,205.396 |
Total Shareholders Equity
| 182,969.72 | 217,287.578 | 143,081.041 | 163,181.211 | 160,852.988 | 160,718.701 | 165,122.892 | 146,588.436 | 149,310.344 | 158,008.382 | 160,553.743 | 159,812.628 | 156,242.723 | 144,048.5 | 142,440.519 | 172,406.536 | 171,972.572 | 178,067.704 | 179,395.342 | 181,604.242 | 178,140.05 | 171,214.732 | 174,837.713 | 169,696.071 | 169,050.16 | 159,047.988 | 162,117.298 | 166,137.876 | 162,975.039 | 156,795.874 | 158,042.571 | 161,808.851 | 160,213.511 | 157,173.587 | 153,879.163 | 148,390.459 | 146,658.43 | 147,368.204 | 145,345.346 | 145,563.716 | 142,574.639 | 144,364.206 | 147,324.002 | 145,426.589 | 142,485.34 | 134,354.701 | 131,799.311 | 118,821.969 | 116,281.463 | 117,356.511 | 115,227.625 | 105,708.705 | 107,771.327 | 107,414.982 | 100,410.613 | 99,400.653 | 70,531.195 | 89,551.373 | 87,319.821 | 91,830.249 | 64,115.978 | 63,020.497 | 60,803.291 | 60,484.297 | 57,136.105 | 52,408.925 |
Total Equity
| 181,136.8 | 250,642.486 | 215,147.013 | 273,412.469 | 256,004.658 | 251,226.725 | 257,987.836 | 220,512.566 | 237,939.607 | 257,551.357 | 259,966.46 | 256,855.411 | 232,742.053 | 218,172.142 | 215,151.317 | 276,296.987 | 278,373.616 | 288,720.202 | 294,365.102 | 297,889.464 | 293,357.406 | 281,467.947 | 286,727.587 | 280,719.462 | 279,405.314 | 240,901.081 | 248,164.622 | 250,816.541 | 244,807.58 | 204,104.412 | 208,319.392 | 212,662.78 | 208,995.895 | 199,989.942 | 195,821.588 | 190,654.332 | 190,119.147 | 198,775.746 | 194,098.632 | 197,593.172 | 195,734.181 | 207,797.076 | 212,026.973 | 209,480.979 | 211,273.75 | 193,675.834 | 192,223.007 | 174,557.499 | 169,455.677 | 169,428.937 | 165,841.275 | 156,853.961 | 156,921.738 | 153,027.109 | 100,410.613 | 99,400.653 | 70,531.195 | 89,551.373 | 87,319.821 | 91,830.249 | 64,115.978 | 63,020.497 | 60,803.291 | 60,484.297 | 57,136.105 | 52,408.925 |
Total Liabilities & Shareholders Equity
| 693,954.69 | 801,544.315 | 916,578.396 | 875,133.067 | 841,999.114 | 855,284.243 | 792,860.678 | 751,807.375 | 851,633.26 | 891,818.14 | 906,605.618 | 795,563.144 | 766,924.124 | 753,644.286 | 758,995.613 | 780,009.414 | 799,399.44 | 769,113.956 | 816,143.779 | 758,884.178 | 723,586.917 | 682,672.387 | 670,840.467 | 672,959.066 | 656,069.988 | 522,807.7 | 519,933.655 | 509,843.921 | 520,999.851 | 471,191.258 | 462,751.008 | 490,590.877 | 490,090.32 | 461,511.096 | 450,314.764 | 445,918.805 | 434,896.686 | 459,839.24 | 437,508.862 | 423,807.801 | 420,841.96 | 439,677.937 | 429,933.873 | 459,623.186 | 489,197.317 | 470,778.068 | 485,305.389 | 469,271.184 | 435,619.206 | 434,956.26 | 416,823.411 | 381,040.616 | 357,394.082 | 357,552.388 | 130,271.133 | 122,200.885 | 96,263.749 | 192,042.346 | 205,692.83 | 215,993.995 | 136,958.204 | 129,549.735 | 126,888.861 | 107,564.708 | 112,034.322 | 98,956.76 |