CJ Seafood Corporation
KRX:011150.KS
3185 (KRW) • At close November 4, 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 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,228.867 | 7,208.803 | 5,905.179 | 1,059.471 | 1,877.228 | 7,271.509 | 5,166.295 | 1,704.178 | 1,917.083 | 1,196.637 | 109.098 | 1,077.477 | 382.552 | 804.856 | 425.342 | 302.158 | 272.853 | 509.936 | 173.43 | 832.856 | 817.382 | 2,251.464 | 1,077.023 | 754.206 | 1,027.791 | 572.166 | 398.208 | 741.523 | 290.258 | 280.581 | 489.51 | 655.686 | 443.808 | 431.258 | 1,289.451 | 448.265 | 1,142.781 | 438.351 | 1,011.6 | 2,092.485 | 1,637.971 | 959.736 | 273.117 | 1,353.012 | 580.052 | 735.023 | 457.207 | 764.173 | 787.358 | 667.813 | 696.742 | 421.699 | 451.96 | 537.463 | 541.765 | 334.228 | 528.088 | 2,519.483 | 395.344 | 700.47 | 930.904 | 637.501 | 130.547 | 170.072 | 513.231 | 568.804 | 354.983 | 731.271 | 969.653 |
Short Term Investments
| 3,626.147 | 5,487.04 | 0 | 3,862.911 | 423.861 | 501.086 | 30,985.815 | 295.136 | 28,836.668 | 28,491.166 | 29,885.367 | 142.284 | 200.276 | 193.584 | 15,576.762 | 251.497 | 510.642 | 709.035 | 12,829.173 | 649.199 | 959.16 | 1,188.609 | 12,306.623 | 1,712.824 | 1,835.325 | 1,797.728 | 0 | 1,093.722 | 480.727 | 495.697 | 0 | 570.596 | 604.027 | 607.634 | 0 | 516.548 | 381.023 | 0 | 0 | 53.373 | 23.512 | 0.228 | 0 | 0 | 177.484 | 0 | 0 | 1,757.597 | 292.768 | 0 | 0 | 0 | 0.208 | -418.787 | -388.787 | 0 | -124.357 | 0 | 0 | 0 | 11.542 | 0.47 | 0 | 0.425 | 886.51 | 840.425 | 782.227 | 754.04 | 4.18 |
Cash and Short Term Investments
| 4,228.867 | 7,208.803 | 5,905.179 | 4,922.382 | 2,301.089 | 7,772.595 | 36,152.11 | 1,999.314 | 30,753.751 | 29,687.803 | 29,994.465 | 1,219.761 | 582.828 | 998.44 | 16,002.104 | 553.655 | 783.495 | 1,218.971 | 13,002.603 | 1,482.055 | 1,776.543 | 3,440.073 | 1,077.023 | 2,467.03 | 2,863.116 | 2,369.894 | 398.208 | 1,835.245 | 770.985 | 776.278 | 489.51 | 1,226.282 | 1,047.835 | 1,038.892 | 1,289.451 | 964.813 | 1,523.804 | 438.351 | 1,011.6 | 2,145.858 | 1,661.483 | 959.964 | 273.117 | 1,353.012 | 757.536 | 735.023 | 457.207 | 2,521.77 | 1,080.126 | 667.813 | 696.742 | 421.699 | 452.168 | 537.463 | 541.765 | 334.228 | 528.088 | 2,519.483 | 395.344 | 700.47 | 942.446 | 637.971 | 130.547 | 170.497 | 1,399.741 | 1,409.229 | 1,137.21 | 1,485.311 | 973.833 |
Net Receivables
| 42,499.054 | 38,711.805 | 47,274.539 | 30,731.04 | 16,319.554 | 15,085.02 | 4,192.046 | 44,582.133 | 4,070.842 | 3,406.23 | 4,483.921 | 24,510.21 | 13,114.626 | 22,451.073 | 2,565.744 | 14,800.52 | 11,304.56 | 14,563.107 | 2,883.179 | 13,047.551 | 13,508.767 | 13,464.102 | 17,814.198 | 15,234.107 | 14,029.851 | 13,462.634 | 17,208.809 | 17,548.999 | 12,767.686 | 14,810.967 | 18,667.869 | 17,222.31 | 13,118.384 | 13,560.848 | 4,169.442 | 14,363.55 | 20,683.339 | 0 | 25,824.012 | 25,115.598 | 18,304.262 | 14,955.327 | 16,360.195 | 13,608.115 | 13,473.517 | 15,058.189 | 15,931.077 | 29,282.059 | 15,583.259 | 19,411.271 | 14,152.421 | 9,421.417 | 0 | 0 | 17,126.422 | 13,716.957 | 14,293.38 | 10,168.977 | 11,915.325 | 0 | 11,409.994 | 10,007.802 | 10,354.735 | 9,921.199 | 10,224.943 | 0 | 10,093.575 | 0 | 0 |
Inventory
| 24,571.518 | 30,457.802 | 23,783.273 | 16,923.308 | 22,672.879 | 25,987.184 | 19,897.736 | 15,172.671 | 20,869.321 | 23,958.213 | 16,745.691 | 12,152.209 | 19,922.157 | 23,922.049 | 27,738.489 | 14,575.785 | 21,734.299 | 21,962.199 | 22,410.62 | 15,959.063 | 22,825.56 | 28,108.701 | 22,252.934 | 15,682.53 | 23,461.129 | 24,386.555 | 17,564.369 | 16,678.455 | 22,925.421 | 25,925.288 | 22,368.332 | 15,181.063 | 19,187.347 | 19,902.671 | 14,372.855 | 15,409.805 | 18,556.905 | 19,980.085 | 22,104.328 | 14,214.641 | 16,897.465 | 15,564.338 | 15,285.642 | 16,656.283 | 17,654.481 | 15,743.634 | 18,515.82 | 12,317.546 | 15,880.979 | 11,680.038 | 11,382.985 | 12,581.478 | 10,458.362 | 7,241.193 | 4,560.469 | 4,777.731 | 2,713.082 | 3,777.287 | 4,252.163 | 5,604.383 | 5,819.154 | 7,482.109 | 9,265.659 | 8,832.013 | 5,361.034 | 5,222.925 | 4,250.941 | 4,649.564 | 5,881.687 |
Other Current Assets
| 13,209.867 | 13,326.243 | 3,938.985 | 295.253 | 151.116 | 487.369 | 0.001 | 293.846 | 141.192 | 490.891 | 0.001 | 316.756 | 135.854 | 487.716 | 0 | 293.005 | 152.576 | 513.49 | -0.001 | 642.943 | 244.451 | 792.64 | 0 | 331.113 | 154.545 | 593.992 | 0 | 317.18 | 208.387 | 573.579 | 0.001 | 330.449 | 198.721 | 611.576 | 0 | 373.009 | 222.201 | 23,292.481 | -0.002 | 242.125 | 195.419 | 0.006 | 0 | 246.071 | 72.532 | -0.001 | 0 | 200.878 | 84.399 | -0.001 | 0.001 | -0.001 | 12,778.254 | 14,719.481 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 8,384.792 | -0.001 | -0.001 | 0.126 | 0.002 | 0.001 | 12,456.369 | -0.001 | 8,103.087 | 9,835.935 |
Total Current Assets
| 84,509.306 | 89,704.653 | 80,901.975 | 52,871.982 | 41,444.638 | 49,332.167 | 60,241.893 | 62,047.963 | 55,835.106 | 57,543.136 | 51,224.078 | 38,198.936 | 33,755.465 | 47,859.278 | 46,306.337 | 30,222.966 | 33,974.93 | 38,257.767 | 38,296.401 | 31,131.611 | 38,355.32 | 45,805.516 | 41,144.155 | 33,714.78 | 40,508.641 | 40,813.075 | 35,171.386 | 36,379.879 | 36,672.479 | 42,086.112 | 41,525.711 | 33,960.104 | 33,552.287 | 35,113.987 | 19,831.749 | 31,111.177 | 40,986.249 | 43,710.917 | 48,939.938 | 41,718.222 | 37,058.629 | 31,479.635 | 31,918.955 | 31,863.481 | 31,958.066 | 31,536.845 | 34,904.104 | 44,322.253 | 32,628.763 | 31,759.121 | 26,232.149 | 22,424.593 | 23,688.784 | 22,498.137 | 22,228.657 | 18,828.917 | 17,534.551 | 16,465.748 | 16,562.831 | 14,689.645 | 18,171.593 | 18,127.881 | 19,751.067 | 18,923.711 | 16,985.719 | 19,088.523 | 15,481.725 | 14,237.962 | 16,691.455 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 57,161.61 | 57,232.085 | 58,695.148 | 50,080.001 | 51,050.63 | 53,619.136 | 54,824.985 | 54,869.981 | 55,633.28 | 56,636.815 | 57,953.48 | 70,258.961 | 71,243.022 | 72,229.187 | 73,428.644 | 72,830.084 | 73,564.159 | 74,417.466 | 75,662.717 | 75,365.518 | 73,977.503 | 72,335.019 | 72,998.159 | 72,489.105 | 73,176.834 | 73,379.51 | 74,051.222 | 70,758.916 | 70,251.804 | 68,563.088 | 67,236.266 | 64,330.272 | 64,837.437 | 64,521.833 | 64,453.196 | 56,641.941 | 46,287.298 | 44,343.466 | 43,180.926 | 42,139.53 | 39,868.557 | 39,596.623 | 40,084.632 | 38,318.437 | 39,558.978 | 39,866.093 | 40,346.445 | 40,651.541 | 40,216.528 | 40,495.383 | 32,126.96 | 31,808.505 | 31,756.054 | 31,226.399 | 30,982.396 | 30,967.228 | 31,191.52 | 31,364.24 | 31,351.801 | 31,620.969 | 31,378.034 | 31,462.45 | 19,163.882 | 18,933.743 | 18,716.469 | 18,384.305 | 18,136.528 | 17,964.602 | 17,639.604 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,586.86 | 1,586.86 | 0 | 0 | 1,586.86 | 1,586.86 | 0 | 1,586.86 | 1,586.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 494.281 | 536.839 | 0 | 350.968 | 364.63 | 278.984 | 162.216 | 155.997 | 158.709 | 161.42 | 164.132 | 166.899 | 169.684 | 180.377 | 186.659 | 212.082 | 237.504 | 262.926 | 288.349 | 308.743 | 331.265 | 337.481 | 358.884 | 383.146 | 407.408 | 431.669 | 457.65 | 653.584 | 677.422 | 701.26 | 725.099 | 748.937 | 772.775 | 318.286 | 317.639 | 319.701 | 321.888 | 323.013 | 323.869 | 1,912.969 | 1,913.901 | 330.472 | 333.225 | 1,923.517 | 1,932.35 | 354.324 | 361.853 | 1,976.439 | 419.474 | 449.369 | 508.29 | 533.945 | 527.538 | 254.207 | 217.911 | 233.009 | 262.565 | 288.367 | 309.951 | 338.115 | 369.899 | 403.555 | 410.367 | 441.754 | 463.614 | 496.374 | 166.927 | 226.697 | 280.742 |
Goodwill and Intangible Assets
| 494.281 | 536.839 | 581.16 | 350.968 | 364.63 | 278.984 | 162.216 | 155.997 | 158.709 | 161.42 | 164.132 | 166.899 | 169.684 | 180.377 | 186.659 | 212.082 | 237.504 | 262.926 | 288.349 | 308.743 | 331.265 | 337.481 | 358.884 | 383.146 | 407.408 | 431.669 | 457.65 | 653.584 | 677.422 | 701.26 | 725.099 | 748.937 | 772.775 | 318.286 | 317.639 | 319.701 | 321.888 | 323.013 | 323.869 | 1,912.969 | 1,913.901 | 1,917.332 | 1,920.085 | 1,923.517 | 1,932.35 | 1,941.184 | 1,948.713 | 1,976.439 | 2,006.334 | 2,036.229 | 508.29 | 533.945 | 527.538 | 254.207 | 217.911 | 233.009 | 262.565 | 288.367 | 309.951 | 338.115 | 369.899 | 403.555 | 410.367 | 441.754 | 463.614 | 496.374 | 166.927 | 226.697 | 280.742 |
Long Term Investments
| 28,048.991 | 26,062.905 | 26,694.551 | 20,980.919 | 20,048.282 | 19,557.351 | -10,902.773 | 19,658.474 | -10,552.223 | -11,267.912 | -12,373.884 | 16,196.135 | 15,378.165 | 14,527.752 | -166.02 | 14,397.404 | 14,040.072 | 12,821.691 | 267.502 | 13,256.258 | 12,009.858 | 10,407.523 | -292.564 | 10,102.608 | 8,675.764 | 9,576.775 | 0 | 9,355.877 | 9,304.471 | 9,379.359 | 0 | 8,646.176 | 8,505.404 | 8,832.87 | 0 | 7,920.575 | 7,855.024 | 0 | 0 | 8,012.241 | 7,139.906 | 7,750.275 | 0 | 0 | 7,376.198 | 0 | 0 | 4,959.121 | 6,026.734 | 0 | 0 | 0 | 6,108.097 | 6,659.064 | 6,480.061 | 0 | 6,154.768 | 0 | 0 | 0 | 6,367.879 | 6,378.951 | 0 | 4,989.184 | 4,143.979 | 4,190.064 | 3,642.971 | 3,671.158 | 4,409.894 |
Tax Assets
| -494.281 | -536.839 | 5,313.338 | 4,468.612 | 7,622.944 | 8,306.337 | 4,090.347 | -19,658.474 | 0 | 11,267.912 | 36,422.009 | 0 | 0 | 193.584 | 0 | 0 | 0 | 0 | 0 | 0 | 959.16 | 1,188.609 | 292.564 | 0 | 1,835.325 | 0 | 0 | 1,093.722 | 480.727 | 0 | 0 | 0 | 0 | 607.634 | 0 | 0 | 0 | 0 | 0 | 53.373 | 23.512 | 0.228 | 0 | 0 | 0 | 0 | 0 | 1,757.597 | 0 | 0 | 0 | 0 | 0 | 288.192 | 690.224 | 690.224 | 524.573 | 524.573 | 0 | 0 | 0 | 0 | 0 | 0 | 1,028.279 | 0 | 892.427 | 896.337 | 145.253 |
Other Non-Current Assets
| 1,466.351 | 1,824.89 | 1,701.043 | 0.001 | 0 | 0 | 34,992.417 | 26,373.921 | 35,295.755 | 23,721.119 | -0 | 142.284 | 200.276 | -0 | 15,576.762 | 251.497 | 510.642 | 709.035 | 12,829.173 | 649.199 | 0 | 0.001 | 12,014.059 | 1,712.824 | -0.001 | 1,797.728 | 10,534.793 | 0.001 | 0.001 | 495.697 | 10,253.435 | 570.596 | 604.027 | 0.001 | 9,007.788 | 516.548 | 381.023 | 8,995.597 | 8,753.407 | -0.001 | -0.001 | 0.001 | 7,342.811 | 7,377.815 | 177.484 | 7,752.882 | 6,820.966 | -0.001 | 292.768 | 6,584.553 | 11,460.526 | 11,500.826 | 120.208 | 0.001 | 0.001 | 6,110.909 | 0.001 | 5,927.443 | 7,471.532 | 7,471.532 | 140.435 | 142.647 | 5,130.926 | 141.142 | -0.001 | 982.194 | 32.24 | 0.001 | 0.001 |
Total Non-Current Assets
| 86,676.952 | 85,119.881 | 92,985.24 | 75,880.5 | 79,086.487 | 81,761.808 | 83,167.194 | 81,399.898 | 80,535.52 | 80,519.354 | 82,165.736 | 86,764.279 | 86,991.147 | 87,130.9 | 89,026.045 | 87,691.066 | 88,352.378 | 88,211.118 | 89,047.741 | 89,579.717 | 87,277.786 | 84,268.633 | 85,371.102 | 84,687.683 | 84,095.33 | 85,185.682 | 85,043.665 | 81,862.1 | 80,714.425 | 79,139.404 | 78,214.8 | 74,295.981 | 74,719.643 | 74,280.624 | 73,778.624 | 65,398.765 | 54,845.233 | 53,662.076 | 52,258.202 | 52,118.112 | 48,945.875 | 49,264.459 | 49,347.529 | 47,619.769 | 49,045.01 | 49,560.159 | 49,116.123 | 49,344.697 | 48,542.364 | 49,116.165 | 44,095.776 | 43,843.276 | 38,511.897 | 38,427.863 | 38,370.593 | 38,001.37 | 38,133.427 | 38,104.623 | 39,133.284 | 39,430.616 | 38,256.247 | 38,387.603 | 24,705.175 | 24,505.823 | 24,352.34 | 24,052.937 | 22,871.093 | 22,758.795 | 22,475.494 |
Total Assets
| 171,186.258 | 174,824.534 | 173,887.215 | 128,752.482 | 120,531.125 | 131,093.975 | 143,409.087 | 143,447.862 | 136,370.626 | 138,062.49 | 133,389.814 | 124,963.215 | 120,746.612 | 134,990.178 | 135,332.382 | 117,914.032 | 122,327.308 | 126,468.885 | 127,344.142 | 120,711.328 | 125,633.106 | 130,074.149 | 126,515.257 | 118,402.462 | 124,603.972 | 125,998.757 | 120,215.051 | 118,241.979 | 117,386.904 | 121,225.516 | 119,740.511 | 108,256.085 | 108,271.93 | 109,394.611 | 93,610.372 | 96,509.942 | 95,831.482 | 97,372.993 | 101,198.14 | 93,836.334 | 86,004.504 | 80,744.094 | 81,266.483 | 79,483.25 | 81,003.076 | 81,097.004 | 84,020.228 | 93,666.95 | 81,171.127 | 80,875.287 | 70,327.925 | 66,267.87 | 62,200.681 | 60,926 | 60,599.25 | 56,830.287 | 55,667.978 | 54,570.371 | 55,696.115 | 54,120.261 | 56,427.84 | 56,515.484 | 44,456.242 | 43,429.534 | 41,338.059 | 43,141.46 | 38,352.818 | 36,996.757 | 39,166.949 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 36,627.605 | 36,504.868 | 34,460.637 | 17,748.946 | 12,728.996 | 15,359.652 | 18,327.08 | 15,808.282 | 13,406.777 | 17,527.62 | 18,843.709 | 15,116.886 | 12,167.941 | 14,888.355 | 13,324.757 | 11,128.066 | 9,099.968 | 11,437.569 | 12,449.348 | 11,024.26 | 12,536.4 | 16,303.857 | 10,142.78 | 14,465.084 | 9,425.445 | 15,523.469 | 13,673.102 | 13,263.829 | 9,177.091 | 14,450.647 | 13,165.384 | 11,830.01 | 9,500.788 | 9,727.811 | 6,255.763 | 12,671.524 | 9,591.747 | 9,875.973 | 11,355.777 | 12,132.137 | 10,446.192 | 9,867.148 | 10,048.148 | 11,075.231 | 9,269.177 | 15,460.231 | 12,893.14 | 15,607.746 | 11,190.447 | 10,255.005 | 8,328.544 | 7,704.201 | 7,278.447 | 6,464.237 | 7,805.864 | 6,973.7 | 6,395.073 | 5,941.683 | 7,373.885 | 6,248.584 | 5,536.495 | 5,381.421 | 7,274.118 | 10,144.155 | 8,140.38 | 7,006.729 | 6,378.902 | 5,004.364 | 6,930.075 |
Short Term Debt
| 39,287.963 | 44,138.693 | 39,178.319 | 20,586.519 | 20,686.263 | 26,979.089 | 33,525.635 | 19,540.17 | 18,453.606 | 17,289.506 | 9,404.662 | 2,359.22 | 3,857.918 | 16,896.817 | 17,470.276 | 23,463.102 | 31,995.229 | 36,187.436 | 35,710.518 | 32,374.396 | 34,827.741 | 38,602.663 | 38,369.984 | 28,311.499 | 39,887.17 | 34,389.359 | 28,983.313 | 30,467.503 | 35,334.004 | 31,923.391 | 33,184.058 | 25,166.255 | 30,838.917 | 33,583.742 | 18,897.103 | 21,399.298 | 22,943.889 | 25,538.927 | 28,108.492 | 18,278.952 | 15,952.525 | 12,643.684 | 14,378.876 | 13,534.129 | 18,892.571 | 14,027.64 | 21,110.818 | 27,924.744 | 22,870.631 | 23,795.815 | 20,257.147 | 16,214.127 | 14,161.502 | 13,510.248 | 14,355.998 | 13,268.609 | 11,957.197 | 12,853.83 | 12,935.85 | 14,243.749 | 17,606.75 | 18,144.236 | 20,019.252 | 15,661.09 | 15,298.289 | 18,827.876 | 17,671.648 | 17,977.231 | 18,734.938 |
Tax Payables
| 17.048 | 59.785 | 62.673 | 0 | 0 | 728.44 | 721.504 | 473.422 | 423.997 | 489.411 | 90.168 | 693.836 | 862.696 | 503.202 | 203.186 | 302.949 | 365.572 | 520.483 | 522.619 | 0 | 4.368 | 372.66 | 137.773 | 74.973 | 609.542 | 669.645 | 749.305 | 615.276 | 649.474 | 716.188 | 685.095 | 459.588 | 462.527 | 1,268.722 | 1,289.738 | 220.268 | 603.575 | 545.233 | 455.156 | 672.922 | 690.461 | 968.697 | 1,222.627 | 684.538 | 708.072 | 103.928 | 67.826 | 1.672 | 18.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 17.048 | 59.785 | 149.609 | 7,029.547 | 6,631.721 | 7,510.168 | 179.122 | 0 | 0 | 0 | 12,524.638 | 8,750.401 | 7,637.443 | 7,163.036 | 12,933.833 | 8,678.661 | 7,458.536 | 6,334.993 | 9,236.431 | 5,672.736 | 7,553.113 | 6,109.084 | 10,409.198 | 6,185.197 | 6,491.107 | 6,972.055 | 11,768.152 | 7,820.928 | 7,613.081 | 10,544.887 | 12,253.001 | 9,231.267 | 7,355.717 | 6,556.68 | 12,396.795 | 6,353.121 | 6,569.869 | 7,393.903 | 8,942.957 | 7,970.198 | 5,550.815 | 6,535.258 | 7,215.307 | 5,431.171 | 4,415.074 | 5,169.029 | 6,161.656 | 5,041.552 | 3,987.848 | 0 | 4,497.614 | 4,499.911 | 0 | 0 | 3,610.09 | 3,339.643 | 4,867.124 | 0 | 0 | 0 | 6,616.721 | 6,085.243 | 3,272.683 | 4,459.351 | 4,984.776 | 4,216.488 | 0 | 3,411.753 | 0 |
Other Current Liabilities
| 11,219.971 | 10,747.325 | 12,434.062 | 2,280.945 | 1,674.8 | 1,328.839 | 11,654.355 | 9,486.83 | 7,974.627 | 8,126.874 | 0.001 | 1,880.759 | 1,811.384 | 1,926.196 | 0.001 | 1,631.907 | 1,423.057 | 1,609.683 | 0 | 1,247.896 | 1,223.282 | 1,436.301 | -0 | 1,613.744 | 1,644.826 | 1,776.475 | 0.001 | 1,657.133 | 1,471.175 | 1,541.629 | 0 | 1,592.302 | 1,518.327 | 1,738.22 | -0 | 680.69 | 1,271.736 | 0.001 | -0 | 1,238.1 | 1,282.333 | -0.001 | -0 | 1,200.071 | 1,309.453 | 0.001 | 0 | 1,326.761 | 1,139.792 | 5,137.949 | 0.071 | 0.002 | 3,925.876 | 5,334.943 | -0.001 | -0.001 | -0.001 | 5,540.408 | 4,771.947 | 4,439.22 | -0.001 | -0.001 | -0.001 | 0.001 | 0.001 | 0.001 | 3,163.112 | -0.001 | 4,117.432 |
Total Current Liabilities
| 87,152.587 | 91,450.67 | 86,222.628 | 47,645.957 | 41,721.78 | 51,177.748 | 63,686.192 | 44,835.282 | 39,835.01 | 42,944 | 40,773.011 | 28,107.266 | 25,474.685 | 40,874.404 | 43,728.866 | 44,901.736 | 49,976.79 | 55,569.681 | 57,396.298 | 50,319.288 | 56,140.536 | 62,451.905 | 58,921.963 | 50,575.524 | 57,448.548 | 58,661.358 | 54,424.568 | 53,209.393 | 53,595.351 | 58,460.554 | 58,602.442 | 47,819.834 | 49,213.749 | 51,606.453 | 37,549.66 | 41,104.633 | 40,377.241 | 42,808.804 | 48,407.226 | 39,619.387 | 33,231.865 | 29,046.089 | 31,642.331 | 31,240.602 | 33,886.275 | 34,656.901 | 40,165.613 | 49,900.803 | 39,188.718 | 39,188.769 | 33,083.376 | 28,418.241 | 25,365.825 | 25,309.428 | 25,771.951 | 23,581.951 | 23,219.393 | 24,335.921 | 25,081.682 | 24,931.553 | 29,759.965 | 29,610.899 | 30,566.052 | 30,264.597 | 28,423.446 | 30,051.094 | 27,213.662 | 26,393.347 | 29,782.445 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 18.616 | 0 | 15.621 | 27.808 | 39.857 | 51.77 | 20,021.544 | 19,976.808 | 19,972.768 | 19,968.773 | 19,964.752 | 19,960.77 | 19,956.833 | 19,952.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 162 | 162 | 162 | 350 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -18.616 | 0 | -0 | 167.638 | 0 | 0 | 0 | -164.337 | 0 | 0 | 1,136.849 | 827.871 | 518.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,768.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,735.833 | 3,534.634 | 9,217.821 | 3,707.148 | 3,216.143 | 3,203.807 | 3,792.939 | 5,667.474 | 5,428.416 | 5,208.958 | 5,237.229 | 5,306.997 | 5,273.589 | 5,140.628 | 5,387.248 | 5,148.993 | 5,258.157 | 5,081.438 | 5,080.251 | 4,948.636 | 4,896.289 | 4,581.237 | 4,822.698 | 4,602.466 | 4,398.806 | 4,790.633 | 4,666.494 | 4,395.807 | 4,416.993 | 4,460.934 | 4,319.442 | 4,052.197 | 4,113.847 | 4,315.547 | 4,148.899 | 3,788.277 | 3,926.039 | 3,954.985 | 3,812.251 | 3,614.09 | 3,637.235 | 4,057.995 | 3,702.471 | 3,470.886 | 3,470.886 | 3,614.75 | 3,614.75 | 3,637.027 | 3,637.027 | 3,681.727 | 1,853.193 | 1,853.193 | 2,041.708 | 2,359.453 | 2,207.642 | 2,207.642 | 2,330.654 | 2,330.654 | 2,642.784 | 2,642.784 | 2,642.784 | 2,642.784 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 401.077 | 407.598 | 396.441 | 159.254 | 0 | 182.522 | 188.906 | 1,163.778 | 1,054.564 | 576.667 | 299.127 | 184.689 | 187.091 | 196.994 | 403.811 | 1,479.188 | 1,160.14 | 832.241 | 515.137 | 1,918.045 | 1,618.415 | 1,316.021 | 1,003.628 | 1,905.217 | 1,752.52 | 1,419.324 | 1,070.129 | 2,303.113 | 1,938.298 | 1,906.554 | 1,534.204 | 2,849.821 | 2,477.336 | 2,249.953 | 1,892.569 | 2,680.237 | 2,326.53 | 1,986.154 | 1,645.778 | 2,217.212 | 1,944.097 | 1,670.984 | 1,397.938 | 1,936.75 | 1,693.978 | 1,446.172 | 1,220.173 | 3,477.814 | 3,634.082 | 3,498.959 | 2,749.92 | 2,869.274 | 3,186.912 | 2,947.505 | 3,346.593 | 3,167.579 | 2,955.199 | 2,840.033 | 0.001 | 2,573.228 | 2,548.727 | 2,661.51 | 2,955.884 | 2,668.528 | 2,541.848 | 2,554.518 | 2,155.36 | 2,022.525 | 2,153.728 |
Total Non-Current Liabilities
| 4,136.91 | 3,942.232 | 9,614.263 | 3,882.023 | 3,411.589 | 3,426.187 | 4,033.615 | 26,852.796 | 26,295.452 | 25,758.394 | 25,505.129 | 26,593.287 | 26,249.322 | 25,813.347 | 25,743.997 | 6,628.18 | 6,418.296 | 5,913.68 | 5,595.388 | 6,866.681 | 6,514.704 | 5,897.258 | 5,826.326 | 6,507.683 | 6,151.326 | 6,209.957 | 5,736.623 | 6,698.92 | 6,355.291 | 6,367.488 | 5,853.646 | 6,902.018 | 6,591.183 | 6,565.5 | 6,041.468 | 6,468.514 | 6,252.569 | 5,941.139 | 5,458.029 | 5,831.302 | 5,581.332 | 5,728.979 | 5,100.409 | 5,407.636 | 5,164.864 | 5,060.922 | 4,834.923 | 7,114.841 | 7,271.109 | 7,180.686 | 4,603.113 | 4,722.467 | 5,228.62 | 5,306.958 | 5,554.235 | 5,375.221 | 5,285.853 | 5,170.687 | 5,573.77 | 5,378.012 | 5,353.511 | 5,654.294 | 2,955.884 | 2,668.528 | 2,541.848 | 2,554.518 | 2,155.36 | 2,022.525 | 2,153.728 |
Total Liabilities
| 91,289.497 | 95,392.902 | 95,836.891 | 51,527.98 | 45,133.369 | 54,603.935 | 67,719.807 | 71,688.078 | 66,130.462 | 68,702.394 | 66,278.14 | 54,700.553 | 51,724.008 | 66,687.751 | 69,472.863 | 51,529.917 | 56,395.086 | 61,483.361 | 62,991.686 | 57,185.969 | 62,655.24 | 68,349.164 | 64,748.289 | 57,083.206 | 63,599.874 | 64,871.315 | 60,161.191 | 59,908.312 | 59,950.642 | 64,828.042 | 64,456.088 | 54,721.852 | 55,804.932 | 58,171.953 | 43,591.128 | 47,573.146 | 46,629.81 | 48,749.943 | 53,865.255 | 45,450.689 | 38,813.198 | 34,775.067 | 36,742.74 | 36,648.238 | 39,051.139 | 39,717.823 | 45,000.536 | 57,015.644 | 46,459.828 | 46,369.455 | 37,686.489 | 33,140.708 | 30,594.445 | 30,616.387 | 31,326.186 | 28,957.173 | 28,505.246 | 29,506.608 | 30,655.452 | 30,309.565 | 35,113.476 | 35,265.193 | 33,521.936 | 32,933.124 | 30,965.294 | 32,605.611 | 29,369.021 | 28,415.872 | 31,936.174 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 100 | 100 | 0 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Common Stock
| 18,065.387 | 18,065.387 | 18,065.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 | 17,965.387 |
Retained Earnings
| 63,214.08 | 63,140.038 | 61,712.537 | 58,998.791 | 56,941.093 | 57,705.167 | 58,000.606 | 53,650.54 | 52,503.287 | 51,648.53 | 49,714.225 | 53,016.078 | 51,691.547 | 51,007.96 | 48,400.084 | 48,558.851 | 47,798.811 | 47,275.953 | 46,268.536 | 45,168.262 | 44,839.467 | 44,181.499 | 44,616.935 | 43,615.917 | 43,811.145 | 43,381.09 | 42,663.547 | 40,532.183 | 39,865.538 | 39,281.727 | 37,838.476 | 36,318.006 | 34,956.122 | 33,697.599 | 32,556.289 | 31,567.847 | 31,620.302 | 30,978.241 | 29,668.684 | 30,841.79 | 29,975.364 | 28,382.838 | 27,075.738 | 25,133.8 | 23,647.857 | 22,798.598 | 21,059.236 | 18,457.897 | 16,583.677 | 16,143.977 | 14,576.049 | 15,061.775 | 13,324.007 | 2,449.952 | 1,350.568 | 144.995 | -383.976 | -2,492.654 | -3,641.195 | -4,871.161 | -7,098.092 | -7,162.164 | -7,264.034 | -7,701.93 | -7,858.212 | -7,695.129 | -8,894.263 | -9,297.174 | -10,239.445 |
Accumulated Other Comprehensive Income/Loss
| -1,382.705 | -1,773.793 | 764.829 | 160.324 | 391.278 | 719.487 | -376.713 | 43.857 | -328.509 | -353.82 | -667.937 | -818.802 | -734.33 | 18,065.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -100 | -100 | -2,492.429 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | -0 | -18,836.306 | -605.951 | -240.123 | 68.024 | -355.815 | 18.534 | 291.711 | 73.013 | -521.9 | -915.353 | -362.048 | -872.434 | -319.035 | -675.074 | -263.902 | -494.662 | -949.639 | -619.439 | -849.16 | -554.51 | -540.328 | -602.431 | -696.437 | -484.016 | -420.577 | -401.185 | -521.531 | -849.444 | -479.198 | -617.381 | -364.174 | 238.694 | 515.197 | -104.931 | 128.023 | 62.236 | 296.468 | 0 | 0 | 216.842 | 9,794.275 | 9,857.109 | 9,662.733 | 9,481.321 | 9,491.031 | 10,616.471 | 10,616.471 | 10,347.069 | 10,347.069 | 132.954 | 132.954 | 165.591 | 165.591 | -187.327 | -187.327 | -595.165 |
Total Shareholders Equity
| 79,896.761 | 79,431.632 | 78,050.324 | 77,224.502 | 75,397.757 | 76,490.04 | 75,689.279 | 71,759.784 | 70,240.164 | 69,360.097 | 67,111.675 | 70,262.662 | 69,022.604 | 68,302.427 | 65,859.519 | 66,384.115 | 65,932.221 | 64,985.524 | 64,352.456 | 63,525.36 | 62,977.866 | 61,724.986 | 61,766.968 | 61,319.256 | 61,004.098 | 61,127.442 | 60,053.86 | 58,333.668 | 57,436.263 | 56,397.475 | 55,284.424 | 53,534.233 | 52,466.999 | 51,222.658 | 50,019.244 | 48,936.797 | 49,201.673 | 48,623.051 | 47,332.885 | 48,385.646 | 47,191.307 | 45,969.027 | 44,523.743 | 42,835.013 | 41,951.938 | 41,379.182 | 39,019.692 | 36,651.307 | 34,711.3 | 34,505.832 | 32,641.436 | 33,127.162 | 31,606.236 | 30,309.614 | 29,273.064 | 27,873.115 | 27,162.732 | 25,063.764 | 25,040.663 | 23,810.697 | 21,314.364 | 21,250.292 | 10,934.307 | 10,496.411 | 10,372.766 | 10,535.849 | 8,983.797 | 8,580.886 | 7,230.777 |
Total Equity
| 79,896.761 | 79,431.632 | 78,050.324 | 77,224.502 | 75,397.757 | 76,490.04 | 75,689.279 | 71,759.784 | 70,240.164 | 69,360.097 | 67,111.675 | 70,262.662 | 69,022.604 | 68,302.427 | 65,859.519 | 66,384.115 | 65,932.221 | 64,985.524 | 64,352.456 | 63,525.36 | 62,977.866 | 61,724.986 | 61,766.968 | 61,319.256 | 61,004.098 | 61,127.442 | 60,053.86 | 58,333.668 | 57,436.263 | 56,397.475 | 55,284.424 | 53,534.233 | 52,466.999 | 51,222.658 | 50,019.244 | 48,936.797 | 49,201.673 | 48,623.051 | 47,332.885 | 48,385.646 | 47,191.307 | 45,969.027 | 44,523.743 | 42,835.013 | 41,951.938 | 41,379.182 | 39,019.692 | 36,651.307 | 34,711.3 | 34,505.832 | 32,641.436 | 33,127.162 | 31,606.236 | 30,309.614 | 29,273.064 | 27,873.115 | 27,162.732 | 25,063.764 | 25,040.663 | 23,810.697 | 21,314.364 | 21,250.292 | 10,934.307 | 10,496.411 | 10,372.766 | 10,535.849 | 8,983.797 | 8,580.886 | 7,230.777 |
Total Liabilities & Shareholders Equity
| 171,186.258 | 174,824.534 | 173,887.215 | 128,752.482 | 120,531.126 | 131,093.975 | 143,409.086 | 143,447.862 | 136,370.626 | 138,062.49 | 133,389.815 | 124,963.215 | 120,746.612 | 134,990.178 | 135,332.382 | 117,914.031 | 122,327.308 | 126,468.885 | 127,344.142 | 120,711.328 | 125,633.106 | 130,074.149 | 126,515.257 | 118,402.462 | 124,603.972 | 125,998.757 | 120,215.051 | 118,241.979 | 117,386.905 | 121,225.517 | 119,740.511 | 108,256.085 | 108,271.931 | 109,394.611 | 93,610.372 | 96,509.942 | 95,831.483 | 97,372.994 | 101,198.14 | 93,836.335 | 86,004.504 | 80,744.094 | 81,266.483 | 79,483.251 | 81,003.077 | 81,097.005 | 84,020.228 | 93,666.951 | 81,171.127 | 80,875.287 | 70,327.925 | 66,267.87 | 62,200.681 | 60,926 | 60,599.25 | 56,830.287 | 55,667.978 | 54,570.372 | 55,696.115 | 54,120.262 | 56,427.84 | 56,515.485 | 44,456.243 | 43,429.534 | 41,338.06 | 43,141.46 | 38,352.818 | 36,996.758 | 39,166.949 |