Korea Flange Co., Ltd
KRX:010100.KS
3210 (KRW) • At close November 13, 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 Q4 | 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
| 48,702.045 | 62,393.333 | 68,104.617 | 99,604.224 | 105,508.51 | 41,195.317 | 42,125.096 | 19,764.505 | 21,216.508 | 45,200.079 | 40,052.263 | 41,940.656 | 52,914.687 | 61,383.792 | 61,520.562 | 38,169.007 | 42,108.67 | 16,734.611 | 36,077.845 | 24,006.949 | 19,453.321 | 19,518.266 | 19,359.923 | 21,494.519 | 16,087.849 | 33,114.348 | 33,211.453 | 32,390.6 | 35,083.518 | 44,644.305 | 44,026.472 | 51,834.627 | 65,822.436 | 23,514.903 | 17,257.38 | 17,787.12 | 23,152.754 | 32,695.522 | 23,029.143 | 22,171.671 | 44,177.584 | 23,398.875 | 25,718.503 | 52,675.776 | 28,419.813 | 50,961.192 | 10,132.38 | 54,728.784 | 41,790.264 | 30,242.861 | 21,000.292 | 18,910.939 | 28,608.604 | 40,354.038 | 25,916.704 | 33,321.974 | 54,707.597 | 30,869.283 | 7,539.504 | 5,875.386 | 19,108.132 | 4,457.047 | 14,131.952 | 10,632.79 | 34,714.081 | 15,939.376 | 14,962.204 |
Short Term Investments
| 0 | 0 | 0 | -4,638.775 | -6,299.992 | -5,312.481 | -4,422.188 | -4,087.228 | -4,462.983 | -5,993.791 | -5,962.447 | -8,457.281 | -4,879.371 | -5,135.742 | 155.187 | 46.501 | 47.579 | 128.503 | 121.692 | 1,383.072 | 159.949 | 2,260.991 | 2,156.334 | 2,273.605 | 4,362.961 | 235.988 | 264.757 | 31,203.487 | 30,136.809 | 29,759.263 | 29,718.56 | 29,840.794 | 29,711.293 | 30,778.828 | 30,553.583 | 31,729.058 | 28,688.69 | 29,827.759 | 29,850.13 | 27,851.26 | 26,167.195 | 26,093.006 | 25,434.559 | 25,573.898 | 24,755.578 | 24,996.753 | 28,063.535 | 28,181.034 | 27,598.299 | 26,662.628 | 26,307.863 | 29,353.625 | 29,298.524 | 27,314.982 | 20,418.331 | 22,280.863 | 21,586.077 | 18,612.808 | 3,604.962 | 3,470.733 | 8,164.81 | 149.821 | 186.848 | 423.66 | 632.54 | 887.275 | 1,377.836 |
Cash and Short Term Investments
| 48,702.045 | 62,393.333 | 68,104.617 | 99,604.224 | 105,508.51 | 41,195.317 | 42,125.096 | 19,764.505 | 21,216.508 | 45,200.079 | 40,052.263 | 41,940.656 | 52,914.687 | 61,383.792 | 61,675.749 | 38,215.508 | 42,156.248 | 16,863.114 | 36,199.537 | 25,390.021 | 19,613.27 | 21,779.257 | 21,516.257 | 23,768.124 | 20,450.81 | 33,350.336 | 33,476.21 | 63,594.087 | 65,220.327 | 74,403.568 | 73,745.032 | 81,675.421 | 95,533.729 | 54,293.731 | 47,810.963 | 49,516.178 | 51,841.444 | 62,523.281 | 52,879.273 | 50,022.931 | 70,344.779 | 49,491.881 | 51,153.062 | 78,249.674 | 53,175.391 | 75,957.945 | 38,195.915 | 82,909.818 | 69,388.563 | 56,905.489 | 47,308.155 | 48,264.564 | 57,907.128 | 67,669.02 | 46,335.035 | 55,602.837 | 76,293.674 | 49,482.091 | 11,144.466 | 9,346.119 | 27,272.942 | 4,606.868 | 14,318.8 | 11,056.45 | 35,346.621 | 16,826.651 | 16,340.04 |
Net Receivables
| 314,418.701 | 350,530.926 | 310,433.777 | 348,548.235 | 326,763.706 | 337,812.734 | 302,915.3 | 0 | 0 | 0 | 243,109.519 | 0 | 0 | 0 | 221,061.583 | 0 | 180,067.392 | 218,515.258 | 218,484.654 | 215,652.18 | 215,153.004 | 209,400.705 | 194,082.165 | 195,698.871 | 193,788.878 | 170,294.27 | 156,366.202 | 186,299.778 | 185,394.008 | 192,980.399 | 199,454.347 | 180,622.106 | 204,473.8 | 202,788.677 | 231,056.173 | 220,246.23 | 202,745.653 | 199,083.458 | 188,903.259 | 179,642.154 | 176,639.499 | 189,168.695 | 187,460.164 | 176,851.576 | 214,984.182 | 225,558.041 | 206,631.289 | 206,057.155 | 236,816.702 | 232,153.285 | 219,768.18 | 230,473.293 | 210,999.117 | 208,321.024 | 200,725.642 | 181,503.048 | 181,060.943 | 199,094.83 | 134,999.806 | 0 | 116,195.688 | 110,889.981 | 128,743.066 | 0 | 0 | 136,130.379 | 0 |
Inventory
| 119,063.318 | 101,755.617 | 104,060.985 | 100,133.456 | 103,457.268 | 105,946.992 | 114,109.329 | 124,980.104 | 113,967.514 | 113,566.046 | 113,648.377 | 112,634.261 | 105,126.745 | 104,310.461 | 99,781.951 | 104,329.012 | 126,920.246 | 127,882.789 | 113,637.096 | 120,674.382 | 125,964.281 | 125,771.303 | 123,650.109 | 123,213.912 | 119,487.185 | 117,751.371 | 123,247.526 | 131,670.052 | 120,257.291 | 120,575.045 | 127,104.927 | 128,587.918 | 121,065.735 | 125,227.635 | 123,175.622 | 128,071.273 | 132,851.58 | 133,081.923 | 129,657.101 | 140,009.349 | 123,714.726 | 124,019.52 | 121,419.222 | 123,706.953 | 115,271.7 | 122,961.609 | 142,938.42 | 139,495.027 | 128,858.634 | 131,900.553 | 130,036.58 | 128,657.595 | 118,909.878 | 113,281.59 | 114,154.205 | 111,710.584 | 108,318.532 | 107,163.971 | 113,543.746 | 114,030.591 | 115,848.741 | 112,932.926 | 102,586.234 | 100,697.763 | 96,118.199 | 92,317.265 | 83,260.884 |
Other Current Assets
| 6,359.118 | 4,441.145 | 5,104.27 | 4,035.609 | 4,909.7 | -0 | 13,920.038 | 333,406.184 | 302,288.138 | 286,268.186 | 4,886.477 | 213,525.482 | 242,626.841 | 2,922.635 | 8,693.521 | 255,936.129 | 2,483.008 | 2,319.318 | 10,445.096 | 14,175.275 | 14,954.485 | 13,519.432 | 10,907.284 | 12,226.983 | 17,656.609 | 23,264.059 | 19,247.278 | 28,531.856 | 18,782.276 | 22,964.2 | 14,859.33 | 16,456.083 | 15,554.556 | 17,402.368 | 12,801.399 | 28,111.562 | 22,680.081 | 23,210.663 | 13,223.598 | 11,145.911 | 12,055.782 | 12,454.712 | 11,953.137 | 15,380.309 | 215,351.673 | 225,788.112 | 206,823.959 | 206,057.579 | 236,817.86 | 232,204.339 | 219,771.398 | 230,549.462 | 211,068.473 | 208,368.308 | 200,731.572 | 181,524.552 | 181,070.463 | 199,103.473 | 134,999.805 | 118,284.979 | 116,195.689 | 110,889.982 | 128,743.067 | 133,700.38 | 118,784.075 | 136,130.377 | 131,366.803 |
Total Current Assets
| 488,543.182 | 519,121.021 | 487,703.649 | 552,321.524 | 540,639.183 | 484,955.043 | 465,324.22 | 478,150.793 | 437,472.16 | 445,034.311 | 401,696.635 | 368,100.4 | 400,668.273 | 414,443.227 | 385,073.302 | 398,480.649 | 351,626.894 | 365,580.478 | 370,275.952 | 364,180.909 | 364,525.442 | 360,995.123 | 343,267.107 | 348,329.917 | 342,378.344 | 331,161.899 | 323,770.305 | 397,395.962 | 382,697.486 | 398,017.698 | 410,555.425 | 401,016.803 | 436,416.527 | 399,433.583 | 414,512.774 | 423,716.185 | 409,930.068 | 417,571.566 | 384,313.101 | 380,469.085 | 382,587.591 | 374,907.469 | 371,654.089 | 393,949.557 | 383,798.764 | 424,707.666 | 387,958.294 | 428,462.424 | 435,065.057 | 421,010.381 | 397,116.134 | 407,471.621 | 387,885.479 | 389,318.918 | 361,220.812 | 348,837.973 | 365,682.669 | 355,749.535 | 259,688.017 | 241,661.689 | 259,317.372 | 228,429.776 | 245,648.101 | 245,454.593 | 250,248.895 | 245,274.293 | 230,967.727 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 375,296.944 | 350,665.753 | 311,316.237 | 295,485.603 | 279,800.453 | 274,739.682 | 268,020.424 | 282,357.049 | 266,593.463 | 255,030.278 | 245,487.512 | 236,792.584 | 235,090.675 | 234,151.187 | 233,474.439 | 240,047.888 | 242,607.406 | 245,230.804 | 237,840.074 | 242,879.031 | 240,612.848 | 235,644.348 | 235,526.696 | 238,932.302 | 240,783.188 | 242,139.955 | 239,374.579 | 262,322.213 | 264,047.442 | 262,537.34 | 267,549.217 | 256,386.152 | 259,161.991 | 255,386.473 | 253,903.325 | 234,040.648 | 230,129.879 | 230,253.905 | 228,842.807 | 224,375.624 | 218,311.318 | 211,268.448 | 197,147.308 | 187,118.696 | 189,097.998 | 188,740.343 | 185,525.555 | 183,547.468 | 183,330.375 | 164,568.091 | 163,251.942 | 160,112.709 | 157,589.764 | 157,487.645 | 158,464.481 | 159,856.135 | 158,713.722 | 159,196.738 | 109,887.08 | 112,479.363 | 111,803.198 | 94,871.428 | 94,848.521 | 97,111.432 | 102,616.302 | 104,649.784 | 107,546.169 |
Goodwill
| 2,563.716 | 2,563.716 | 2,563.716 | 2,563.716 | 2,563.716 | 2,563.716 | 2,563.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 493.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 223.978 | 0 | 223.978 | 223.978 | 223.978 | 223.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,298.351 | 3,827.904 | 3,828.135 | 3,825.174 | 3,819.72 | 3,835.337 | 3,851.351 | 3,937.141 | 3,938.428 | 3,951.503 | 3,963.741 | 2,953.548 | 3,774.955 | 3,787.562 | 3,668.398 | 3,707.31 | 3,735.562 | 3,787.077 | 3,810.04 | 3,864.964 | 3,880.503 | 3,323.936 | 3,857.657 | 4,573.408 | 5,066.711 | 6,042.38 | 6,822.207 | 7,271.108 | 7,286.311 | 7,361.028 | 7,268.537 | 7,253.463 | 7,309.956 | 7,358.952 | 7,342.953 | 7,411.048 | 7,342.587 | 7,235.036 | 7,042.622 | 6,844.596 | 6,654.769 | 6,716.538 | 6,855.475 | 7,491.275 | 7,542.997 | 7,641.526 | 7,639.325 | 8,023.953 | 8,041.222 | 8,050.769 | 8,035.133 | 8,107.314 | 7,696.325 | 7,948.194 | 7,736.862 | 7,534.981 | 7,848.054 | 8,035.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,563.716 | 2,563.716 | 6,391.851 | 6,388.89 | 6,383.436 | 6,399.053 | 6,415.067 | 3,937.141 | 3,938.428 | 3,951.503 | 3,963.741 | 2,953.548 | 3,774.955 | 3,787.562 | 3,668.398 | 3,707.31 | 3,735.562 | 3,787.077 | 3,810.04 | 3,864.964 | 3,880.503 | 3,323.936 | 3,857.657 | 4,573.408 | 5,066.711 | 6,042.38 | 6,822.207 | 7,495.086 | 7,510.289 | 7,585.006 | 7,492.515 | 7,477.441 | 7,533.934 | 7,582.93 | 7,566.931 | 7,635.026 | 7,566.565 | 7,459.014 | 7,266.6 | 7,068.574 | 6,878.747 | 7,210.516 | 7,079.453 | 7,715.253 | 7,766.975 | 7,865.504 | 7,863.303 | 8,247.931 | 8,265.2 | 8,274.747 | 8,259.111 | 8,331.292 | 7,920.303 | 7,948.194 | 7,960.84 | 7,758.959 | 8,072.032 | 8,259.337 | 0 | 0 | 0 | 7,633.2 | 7,640.686 | 0 | 0 | 0 | 0 |
Long Term Investments
| 60,629.981 | 58,518.968 | 69,301.738 | 50,003.54 | 48,428.393 | 60,153.809 | 54,383.719 | 57,459.645 | 54,207.746 | 48,241.673 | 48,203.739 | 46,933.285 | 41,336.134 | 39,511.773 | 41,693.534 | 38,875.344 | 36,591.797 | 33,983.882 | 35,976.627 | 36,656.316 | 36,827.02 | 48,356.194 | 54,094.227 | 52,076.014 | 51,112.708 | 53,426.336 | 60,241.063 | 12,741.644 | 14,808.662 | 13,931.032 | 15,489.459 | 14,043.997 | 13,967.301 | 8,021.064 | 8,598.226 | 5,608.4 | 6,353.065 | 5,752.915 | 4,316.909 | 7,360.147 | 10,179.44 | 7,396.221 | 8,234.37 | 7,378.053 | 8,140.747 | 7,213.366 | 3,383.69 | 1,478.257 | 2,080.686 | 2,137.205 | 4,227.109 | -1,683.449 | -2,581.331 | -11,325.209 | -408.69 | 8,998.567 | 4,124.946 | 7,259.796 | 54,531.675 | 56,679.496 | 42,438.478 | 53,080.537 | 53,805.005 | 51,484.382 | 61,871.516 | 50,452.271 | 35,040.686 |
Tax Assets
| 4,298.351 | 3,827.903 | 18,462.439 | -50,003.54 | -48,428.393 | -60,153.809 | 20,353.315 | -57,459.645 | -54,207.746 | -48,241.673 | 17,395.646 | -46,933.285 | -41,336.134 | -39,511.773 | 4,088.534 | 4,199.92 | 4,661.999 | 4,552.118 | 4,372.275 | 4,864.126 | 3,100.058 | 3,975.5 | 3,865.057 | 4,057.379 | 6,144.649 | 2,264.769 | 2,328.655 | 33,482.35 | 32,709.854 | 32,052.045 | 31,943.397 | 32,074.419 | 31,533.544 | 32,542.915 | 32,439.403 | 536.869 | 506.14 | 535.518 | 565.773 | 590.46 | 590.46 | 590.46 | 862.457 | 493.99 | 664.498 | 664.498 | 664.498 | 798.51 | 798.51 | 798.51 | 798.51 | 0 | 0 | 0 | 22,307.56 | 31,968.13 | 31,088.07 | 28,319.052 | 0 | 68.313 | 286.07 | 1,169.695 | 783.155 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 11.302 | 11.302 | 11.302 | 52,662.019 | 51,952.791 | 64,578.277 | -15,102.609 | 57,459.947 | 54,208.048 | 48,241.975 | -17,395.344 | 46,933.587 | 41,336.436 | 39,512.075 | 0.303 | 0.302 | 0.302 | 0.302 | 0.303 | 0.302 | 0.302 | 0.303 | 0.301 | 0.302 | 0.302 | 0.302 | 0.302 | 0.302 | 0.302 | 0.302 | 0.301 | 0.302 | 0.3 | 60.23 | 60.23 | 33,143.834 | 30,433.682 | 31,569.288 | 31,401.288 | 29,399.324 | 26,227.345 | 27,638.702 | 26,861.269 | 26,940.304 | 25,805.119 | 26,044.152 | 29,108.164 | 29,229.4 | 28,828.143 | 27,965.721 | 27,582.791 | 30,782.828 | 30,772.083 | 28,921.815 | -0 | 0 | -0 | -0.001 | 12,416.262 | 11,588.112 | 16,282.189 | -0.001 | 0.001 | 7,549.274 | 7,106.033 | 7,360.438 | 7,738.579 |
Total Non-Current Assets
| 442,800.293 | 415,587.642 | 405,483.566 | 354,536.512 | 338,136.68 | 345,717.012 | 334,069.916 | 343,754.136 | 324,739.94 | 307,223.756 | 297,655.294 | 286,679.719 | 280,202.067 | 277,450.824 | 282,925.208 | 286,830.765 | 287,597.066 | 287,554.183 | 281,999.318 | 288,264.74 | 284,420.731 | 291,300.281 | 297,343.939 | 299,639.405 | 303,107.558 | 303,873.742 | 308,766.805 | 316,041.595 | 319,076.549 | 316,105.725 | 322,474.89 | 309,982.311 | 312,197.07 | 303,593.612 | 302,568.115 | 280,964.777 | 274,989.331 | 275,570.64 | 272,393.377 | 268,794.129 | 262,187.31 | 254,104.347 | 240,184.858 | 229,646.296 | 231,475.337 | 230,527.863 | 226,545.212 | 223,301.566 | 223,302.914 | 203,744.274 | 204,119.462 | 197,543.38 | 193,700.819 | 183,032.445 | 188,324.19 | 208,581.791 | 201,998.77 | 203,034.922 | 176,835.017 | 180,815.284 | 170,809.935 | 156,754.859 | 157,077.368 | 156,145.088 | 171,593.851 | 162,462.493 | 150,325.434 |
Total Assets
| 931,343.475 | 934,708.663 | 893,187.215 | 906,858.037 | 878,775.863 | 830,672.056 | 799,394.136 | 821,904.929 | 762,212.1 | 752,258.067 | 699,351.929 | 654,780.119 | 680,870.34 | 691,894.05 | 667,998.51 | 685,311.413 | 639,223.96 | 653,134.661 | 652,275.27 | 652,445.648 | 648,946.173 | 652,295.404 | 640,611.046 | 647,969.322 | 645,485.901 | 635,035.641 | 632,537.11 | 713,437.557 | 701,774.035 | 714,123.423 | 733,030.315 | 710,999.114 | 748,613.598 | 703,027.195 | 717,080.889 | 704,680.961 | 684,919.399 | 693,142.205 | 656,706.479 | 649,263.214 | 644,774.901 | 629,011.816 | 611,838.947 | 623,595.853 | 615,274.101 | 655,235.529 | 614,503.505 | 651,763.99 | 658,367.971 | 624,754.655 | 601,235.596 | 605,015.001 | 581,586.298 | 572,351.363 | 549,545.002 | 557,419.764 | 567,681.439 | 558,784.457 | 436,523.034 | 422,476.973 | 430,127.307 | 385,184.635 | 402,725.469 | 401,599.681 | 421,842.746 | 407,736.786 | 381,293.161 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 367,843.735 | 0 | 289,966.4 | 0 | 369,491.833 | 0 | 308,953.73 | 356,220.559 | 0 | 0 | 255,323.33 | 0 | 0 | 0 | 239,069.167 | 0 | 0 | 0 | 232,331.29 | 212,477.768 | 221,951.371 | 228,854.033 | 218,394.512 | 208,240.56 | 192,919.376 | 177,605.479 | 179,140.601 | 193,159.066 | 179,199.538 | 188,476.064 | 199,314.569 | 179,652.024 | 211,091.983 | 206,589.273 | 222,325.611 | 205,661.278 | 199,700.137 | 208,376.222 | 179,322.808 | 176,656.06 | 177,025.747 | 199,449.389 | 177,252.739 | 171,915.319 | 168,781.258 | 189,583.262 | 173,168.187 | 169,944.258 | 191,541.297 | 194,791.1 | 206,750.877 | 192,335.88 | 184,756.717 | 172,134.899 | 166,080.428 | 155,051.402 | 174,050.189 | 157,352.936 | 102,050.451 | 93,216.038 | 86,054.19 | 91,540.201 | 116,461.01 | 115,424.985 | 114,017.781 | 114,431.924 | 116,136.283 |
Short Term Debt
| 60,975.062 | 71,265.336 | 61,409.193 | 70,419.344 | 80,775.552 | 103,846.723 | 103,985.32 | 98,213.986 | 85,771.977 | 109,791.207 | 110,325.299 | 106,785.474 | 115,345.387 | 96,269.759 | 102,653.369 | 127,461.917 | 124,047.932 | 89,085.672 | 98,285.094 | 107,812.717 | 105,260.578 | 128,931.761 | 156,516.518 | 127,293.508 | 140,325.966 | 138,496.963 | 128,683.972 | 126,248.256 | 119,047.544 | 133,454.028 | 146,589.022 | 127,783.106 | 132,525.222 | 143,615.967 | 133,731.253 | 133,405.019 | 147,648.212 | 148,723.987 | 139,059.821 | 118,842.571 | 116,227.709 | 75,453.466 | 76,396.79 | 102,364.168 | 107,336.5 | 125,935.6 | 100,937.6 | 182,713.3 | 170,031.5 | 139,778.55 | 106,772.777 | 119,113.815 | 103,811.6 | 107,705.769 | 84,178.16 | 110,284.8 | 110,678.1 | 113,531.6 | 114,721.952 | 109,978.7 | 124,507.399 | 97,555.653 | 84,911.4 | 82,229.229 | 94,003.285 | 89,467.108 | 50,658.65 |
Tax Payables
| 6,930.315 | 8,439.001 | 10,486.476 | 6,836.847 | 8,497.459 | 5,806.694 | 5,188.296 | 3,304.117 | 4,224.895 | 9,769.807 | 11,682.164 | 5,765.878 | 5,632.126 | 3,408.009 | 563.762 | 731.091 | 540.54 | 2,939.153 | 2,236.426 | 3,355.038 | 2,514.129 | 720.905 | 16.406 | 83.844 | 368.618 | 7,224.392 | 6,020.608 | 0.141 | 1,069.114 | 1,003.072 | 767.46 | 41.144 | 2,106.202 | 1,976.512 | 2,504.537 | 812.125 | 1,696.066 | 429.932 | 263.644 | 2,504.585 | 2,202.499 | 2,421.378 | 858.74 | 1,544.732 | 1,787.06 | 1,811.173 | 1,016.762 | 622.974 | 1,336.42 | 1,804.294 | 471.771 | 104.882 | 2,899.476 | 4,055.081 | 4,028.797 | 1,421.021 | 2,110.166 | 713.346 | 0 | 0 | 1,039.459 | 0 | 755.861 | 896.95 | 620.287 | 813.449 | 557.947 |
Deferred Revenue
| 6,930.315 | 8,439.001 | 10,486.476 | -388,354.583 | -369,491.833 | -366,527.921 | 95.486 | -356,220.559 | -332,524.668 | -332,089.954 | 40,789.016 | -244,325.981 | -267,561.684 | -285,908.798 | 30,589.26 | 0 | 0 | 0 | 29,346.176 | 43,572.251 | 38,598.277 | 23,565.286 | 23,357.026 | 20,545.382 | 17,772.658 | 22,487.894 | 21,028.658 | 18,560.516 | 20,638.074 | 17,901.394 | 21,037.955 | 22,198.128 | 19,990.401 | 17,401.674 | 22,642.944 | 24,988.223 | 20,084.84 | 20,223.146 | 22,086.593 | 24,980.229 | 22,045.891 | 22,128.534 | 26,672.11 | 19,018.632 | 20,331.661 | 18,174.773 | 22,124.883 | 15,389.224 | 14,974.659 | 15,761.22 | 18,523.752 | 25,551.753 | 30,850.612 | 4,055.081 | 35,850.543 | 28,113.785 | 27,502.071 | 21,521.119 | 0 | 0 | 1,039.459 | 0 | 8,572.975 | 10,222.513 | 4,457.891 | 7,418.312 | 7,196.161 |
Other Current Liabilities
| 1,591.193 | 382,578.475 | 75,615.516 | 390,614.414 | 1,718.533 | 368,190.42 | 38,076.307 | 5,034.438 | 334,570.003 | 334,103.491 | -11,573.153 | 246,133.378 | 269,834.466 | 287,059.066 | -345.98 | 258,031.752 | 216,661.76 | 255,088.788 | -2,180.012 | -3,266.381 | -2,444.29 | -642.172 | 23,399.431 | 75.882 | -303.505 | -7,111.219 | -5,962.02 | 882.078 | -548.785 | -572.719 | 20,837.53 | 1,103.672 | -1,673.46 | -1,492.402 | -1,929.886 | -457.391 | -1,377.9 | -336.485 | 204.218 | -2,451.637 | -1,805.016 | -2,116.204 | -342.208 | -1,500.763 | 18,599.829 | 16,675.797 | 21,711.212 | 15,170.531 | 14,136.658 | 14,326.433 | 18,322.865 | 25,511.308 | 28,397.951 | 29,769.89 | 32,008.436 | 26,692.764 | 25,391.905 | 20,807.773 | 5,786.097 | 5,118.645 | 3,624.525 | 6,711.572 | 7,817.113 | 9,325.562 | 3,837.603 | 6,604.861 | 6,638.213 |
Total Current Liabilities
| 437,340.305 | 462,282.812 | 437,477.586 | 467,870.605 | 460,483.377 | 477,843.837 | 456,203.653 | 462,773.1 | 424,566.875 | 453,664.505 | 406,546.656 | 358,684.73 | 390,811.979 | 386,736.834 | 372,529.577 | 386,224.759 | 341,250.232 | 347,113.613 | 360,018.973 | 363,951.393 | 365,880.066 | 404,995.099 | 398,326.866 | 376,784.558 | 368,855.771 | 361,191.403 | 349,940.477 | 357,410.573 | 340,043.559 | 358,163.233 | 367,508.581 | 352,976.202 | 384,030.749 | 385,492.698 | 401,917.402 | 389,397.477 | 387,836.195 | 397,639.948 | 363,023.678 | 345,512.037 | 337,742.721 | 319,465.097 | 307,510.281 | 312,360.72 | 296,504.647 | 334,005.832 | 296,833.761 | 368,451.063 | 377,045.875 | 350,700.377 | 332,318.289 | 337,065.885 | 319,865.744 | 313,665.639 | 286,295.821 | 293,449.987 | 312,230.36 | 292,405.655 | 222,558.5 | 208,313.383 | 215,225.573 | 195,807.426 | 209,945.384 | 207,876.726 | 212,478.956 | 211,317.342 | 173,991.093 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 90,785.682 | 89,130.553 | 77,905.42 | 73,084.83 | 69,939.957 | 24,886.289 | 25,305.806 | 28,735.952 | 33,476.19 | 6,669.342 | 6,620.038 | 13,553.391 | 13,560.51 | 34,130.12 | 33,895.335 | 37,628.632 | 43,260.799 | 45,441.783 | 39,411.534 | 42,631.678 | 44,407.366 | 11,376.582 | 9,650.449 | 43,549.495 | 41,667.046 | 47,061.102 | 50,114.016 | 63,174.511 | 62,026.311 | 57,906.936 | 62,308.224 | 62,885.983 | 62,003.156 | 23,856.867 | 24,101.253 | 26,184.393 | 14,239.391 | 14,239.392 | 14,219.022 | 19,868.452 | 24,061.341 | 24,695.197 | 20,349.126 | 25,355.843 | 30,380.356 | 36,917.917 | 41,904.353 | 4,635.567 | 4,647.213 | 5,232.75 | 2,901.75 | 166.08 | 1,385.229 | 1,252.056 | 1,287.903 | 1,291.409 | 1,368.645 | 12,861.864 | 16,656.72 | 17,194.32 | 17,711.76 | 10,000 | 10,000 | 15,000 | 15,000 | 15,000 | 34,391.73 |
Deferred Revenue Non-Current
| 557.429 | 597.729 | 572.311 | 5,072.396 | 5,447.095 | 0 | 0 | 0 | 0 | 0 | 9,521.912 | 15,375.121 | 14,757.124 | 13,293.412 | 12,559.559 | 14,074.626 | 13,610.163 | 14,410.246 | 13,776.699 | 8,806.137 | 7,819.123 | 9,544.792 | 8,354.656 | 8,402.572 | 300 | 6,610.925 | 6,727.654 | 9,994.37 | 9,053.641 | 8,560.637 | 7,723.116 | 11,940.139 | 11,390.536 | 10,625.783 | 9,991.934 | 12,729.43 | 12,528.813 | 10,886.007 | 10,787.447 | 14,969.316 | 15,807.49 | 16,571.365 | 12,156.657 | 17,571.86 | 16,900.485 | 13,826.354 | 12,150.796 | 10,318.93 | 9,782.256 | 0 | 0 | 0 | 8,265.326 | 5,390.507 | 0 | 0 | 8,962.868 | 8,007.824 | 0 | 0 | 0 | 0 | 0 | 12,293.268 | 15,284.767 | 0 | 12,713.821 |
Deferred Tax Liabilities Non-Current
| 14,773.792 | 13,931.971 | 31,677.001 | 8,805.294 | 7,824.565 | 10,477.888 | 10,243.308 | 10,656.586 | 10,821.736 | 10,539.742 | 13,064.685 | 10,048.9 | 9,538.738 | 9,534.094 | 11,104.768 | 9,481.582 | 9,684.297 | 9,237.564 | 9,892.768 | 2,189.176 | 2,914.099 | 3,370.361 | 2,859.383 | 2,729.912 | 3,152.606 | 2,340.956 | 1,950.576 | 4,311.148 | 4,594.022 | 4,812.641 | 5,246.668 | 3,537.574 | 3,939.036 | 4,244.07 | 4,442.883 | 4,765.166 | 4,897.343 | 5,645.969 | 5,812.195 | 4,143.642 | 4,548.349 | 4,746.103 | 5,967.331 | 5,147.627 | 5,768.528 | 6,570.851 | 7,191.408 | 7,636.632 | 7,723.775 | 6,954.179 | 7,355.734 | 6,908.715 | 7,101.129 | 6,275.117 | 6,847.941 | 10,490.1 | 8,505.815 | 9,612.351 | 2,649.979 | 2,872.811 | 4,448.319 | 845.136 | 1,237.301 | 687.918 | 5,515.833 | 2,555.209 | 681.188 |
Other Non-Current Liabilities
| 6,862.615 | 20,219.709 | -13,515.855 | 1,063.555 | 8,872.518 | 17,016.562 | 16,639.394 | 24,098.99 | 23,325.924 | 11,536.469 | 14,063.61 | 11,056.082 | 10,507.608 | 10,514.346 | 12,053.716 | 1,566.184 | 10,749.297 | 10,331.027 | 10,936.836 | 3,917.577 | 3,974.371 | 4,421.632 | 3,900.718 | 1,044.533 | 11,662.713 | 3,357.889 | 1,029.528 | 5,421.512 | 6,005.936 | 5,909.878 | 1,497.011 | 4,631.556 | 1,170.849 | 1,168.118 | 5,638.402 | 1,227.303 | 1,163.279 | 6,797.653 | 5,812.195 | 4,826.629 | 5,059.516 | 542.659 | 6,507.164 | 554.325 | 596.901 | 581.625 | 564.272 | 593.567 | 616.648 | 9,965.457 | 9,263.524 | 8,796.946 | 8,265.325 | 5,390.506 | 8,633.757 | 9,869.461 | 8,962.868 | 8,007.823 | 13,393.595 | 12,338.376 | 12,436.381 | 13,297.135 | 14,483.227 | 539.02 | 15,284.765 | 13,519.391 | 12,713.82 |
Total Non-Current Liabilities
| 112,979.518 | 109,350.262 | 114,529.005 | 88,026.074 | 84,259.57 | 41,902.851 | 41,945.2 | 52,834.942 | 56,802.114 | 28,745.553 | 30,205.561 | 39,984.593 | 38,825.242 | 57,937.878 | 58,508.61 | 62,751.024 | 67,620.259 | 70,183.056 | 64,125.07 | 55,355.391 | 56,200.86 | 25,343.006 | 21,905.823 | 55,726.514 | 53,329.759 | 57,029.916 | 59,821.774 | 78,590.393 | 77,085.888 | 72,377.451 | 76,775.018 | 79,457.678 | 78,503.579 | 39,894.84 | 39,731.589 | 44,906.29 | 32,828.828 | 31,923.052 | 30,818.664 | 39,664.397 | 44,928.347 | 46,555.326 | 39,012.947 | 48,629.653 | 53,646.27 | 57,896.747 | 61,810.828 | 23,184.696 | 22,769.892 | 22,152.386 | 19,521.008 | 15,871.741 | 16,751.683 | 12,917.679 | 16,769.602 | 21,650.97 | 18,837.327 | 30,482.039 | 32,700.294 | 32,405.507 | 34,596.46 | 24,142.271 | 25,720.528 | 28,520.206 | 35,800.598 | 31,074.6 | 47,786.738 |
Total Liabilities
| 550,319.823 | 571,633.074 | 552,006.591 | 555,896.679 | 544,742.947 | 519,746.689 | 498,148.853 | 515,608.042 | 481,368.989 | 482,410.058 | 436,752.217 | 398,669.324 | 429,637.221 | 444,674.712 | 431,038.186 | 448,975.783 | 408,870.49 | 417,296.669 | 424,144.043 | 419,306.785 | 422,080.927 | 430,338.105 | 420,232.689 | 432,511.071 | 422,185.53 | 418,221.319 | 409,762.252 | 436,000.966 | 417,129.447 | 430,540.684 | 444,283.599 | 432,433.88 | 462,534.327 | 425,387.537 | 441,648.991 | 434,303.768 | 420,665.022 | 429,563 | 393,842.342 | 385,176.434 | 382,671.068 | 366,020.422 | 346,523.228 | 360,990.374 | 350,150.916 | 391,902.579 | 358,644.59 | 391,635.759 | 399,815.767 | 372,852.762 | 351,839.297 | 352,937.626 | 336,617.427 | 326,583.318 | 303,065.423 | 315,100.956 | 331,067.687 | 322,887.693 | 255,258.794 | 240,718.89 | 249,822.033 | 219,949.696 | 235,665.913 | 236,396.932 | 248,279.554 | 242,391.943 | 221,777.831 |
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 | 0 | 0 |
Common Stock
| 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 | 30,450.42 |
Retained Earnings
| 225,813.693 | 213,348.252 | 204,417.933 | 268,807.363 | 255,007.877 | 234,335.181 | 227,705.892 | 224,723.65 | 205,340.033 | 197,849.568 | 192,600.992 | 185,811.237 | 183,762.811 | 186,863.333 | 172,784.748 | 164,266.42 | 158,804.975 | 164,118.214 | 158,959.249 | 162,338.325 | 157,248.14 | 152,289.775 | 151,640.193 | 151,268.321 | 155,603.043 | 150,370.815 | 156,984.071 | 170,121.114 | 177,291.494 | 177,070.07 | 178,465.332 | 172,536.608 | 174,589.131 | 168,020.98 | 164,767.883 | 158,414.724 | 155,154.987 | 155,764.474 | 155,509.287 | 159,128.782 | 159,956.828 | 159,635.166 | 160,562.294 | 157,447.859 | 158,361.622 | 158,442.402 | 152,944.59 | 155,917.279 | 154,775.338 | 148,960.481 | 148,558.041 | 149,090.632 | 145,608.682 | 146,925.643 | 147,634.532 | 136,791.355 | 133,720.996 | 134,682.307 | 57,794.183 | 56,235.535 | 53,333.141 | 55,868.503 | 58,202.07 | 57,913.343 | 57,462.404 | 56,615.935 | 55,552.255 |
Accumulated Other Comprehensive Income/Loss
| 78,908.225 | 74,110.869 | 69,073.816 | 72,865.476 | 71,195.461 | 70,633.121 | 67,919.621 | 74,313.614 | 70,716.633 | 68,460.494 | 66,921.559 | 66,723.245 | 64,613.17 | 64,491.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22,474.055 | 22,012.028 | 81,054.626 | 24,680.587 | 24,680.586 | 24,680.586 | 24,680.586 | 24,680.587 | 36,728.972 | 34,472.832 | 24,680.587 | 32,894.281 | 24,680.587 | 23,897.37 | 17,915.256 | 17,915.256 | 29,113.852 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 22,523.928 | 17,915.256 | 17,915.256 | 23,360.774 | 20,334.917 | 23,795.518 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 17,915.256 | 20,671.606 | 17,915.256 | 17,915.256 | 23,251.559 | 22,288.604 | 21,348.981 | 22,301.197 | 22,649.308 | 22,752.637 | 22,440.918 | 23,374.672 | 21,497.315 | 21,415.093 | 22,170.217 | 29,857.191 | 27,362.358 | 26,960.828 | 93,019.637 | 95,072.128 | 96,521.714 | 78,916.016 | 78,407.066 | 76,838.987 | 85,650.368 | 78,278.489 | 73,512.655 |
Total Shareholders Equity
| 357,646.393 | 339,921.569 | 326,115.394 | 337,922.445 | 322,452.943 | 301,217.907 | 292,088.271 | 295,500.023 | 272,519.425 | 262,772.821 | 256,144.007 | 249,155.938 | 244,997.437 | 241,211.123 | 225,175.83 | 223,956.612 | 218,369.247 | 222,586.031 | 215,964.766 | 220,273.232 | 214,443.025 | 209,326.656 | 208,061.032 | 202,681.002 | 207,685.775 | 201,834.378 | 208,039.564 | 223,095.462 | 229,626.973 | 228,559.843 | 231,893.66 | 223,321.945 | 228,835.069 | 220,965.111 | 218,184.472 | 212,885.503 | 208,214.463 | 208,313.577 | 207,866.847 | 210,437.682 | 208,723.729 | 210,757.192 | 212,200.944 | 209,530.789 | 212,063.601 | 211,181.426 | 204,743.991 | 208,668.896 | 207,875.066 | 202,163.538 | 201,449.38 | 202,915.724 | 197,556.417 | 198,791.156 | 200,255.168 | 197,098.966 | 191,533.774 | 192,093.555 | 181,264.24 | 181,758.083 | 180,305.275 | 165,234.939 | 167,059.556 | 165,202.75 | 173,563.192 | 165,344.844 | 159,515.33 |
Total Equity
| 381,023.652 | 363,075.589 | 341,180.624 | 350,961.358 | 334,032.916 | 310,925.367 | 301,245.283 | 306,296.887 | 280,843.111 | 269,848.009 | 262,599.712 | 256,110.795 | 251,233.118 | 247,219.338 | 236,960.324 | 236,335.63 | 230,353.47 | 235,837.993 | 228,131.227 | 233,138.863 | 226,865.246 | 221,957.299 | 220,378.356 | 215,458.25 | 223,300.371 | 216,814.321 | 222,774.858 | 277,436.592 | 284,644.587 | 283,582.738 | 288,746.716 | 278,565.233 | 286,079.271 | 277,639.658 | 275,431.898 | 270,377.193 | 264,254.377 | 263,579.205 | 262,864.137 | 264,086.781 | 262,103.832 | 262,991.393 | 265,315.719 | 262,605.479 | 265,123.185 | 263,332.95 | 255,858.915 | 260,128.231 | 258,552.204 | 251,901.893 | 249,396.299 | 252,077.374 | 244,968.871 | 245,768.045 | 246,479.58 | 242,318.808 | 236,613.752 | 235,896.764 | 181,264.24 | 181,758.083 | 180,305.275 | 165,234.939 | 167,059.556 | 165,202.75 | 173,563.192 | 165,344.844 | 159,515.33 |
Total Liabilities & Shareholders Equity
| 931,343.475 | 934,708.663 | 893,187.215 | 906,858.037 | 878,775.863 | 830,672.056 | 799,394.136 | 821,904.929 | 762,212.1 | 752,258.067 | 699,351.929 | 654,780.119 | 680,870.34 | 691,894.05 | 667,998.51 | 685,311.413 | 639,223.96 | 653,134.661 | 652,275.27 | 652,445.648 | 648,946.173 | 652,295.404 | 640,611.046 | 647,969.322 | 645,485.901 | 635,035.64 | 632,537.11 | 713,437.558 | 701,774.034 | 714,123.422 | 733,030.315 | 710,999.113 | 748,613.598 | 703,027.195 | 717,080.889 | 704,680.961 | 684,919.399 | 693,142.205 | 656,706.479 | 649,263.215 | 644,774.9 | 629,011.816 | 611,838.947 | 623,595.853 | 615,274.101 | 655,235.529 | 614,503.505 | 651,763.99 | 658,367.971 | 624,754.655 | 601,235.596 | 605,015 | 581,586.298 | 572,351.363 | 549,545.002 | 557,419.764 | 567,681.439 | 558,784.457 | 436,523.034 | 422,476.973 | 430,127.308 | 385,184.635 | 402,725.469 | 401,599.682 | 421,842.746 | 407,736.786 | 381,293.161 |