Yeong Hwa Metal Co., Ltd.
KRX:012280.KS
794 (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 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
| 6,299.542 | 8,706.114 | 7,359.254 | 7,554.543 | 4,518.616 | 7,207.133 | 13,051.189 | 8,611.383 | 8,525.834 | 6,878.102 | 6,149.364 | 5,209.906 | 4,239.585 | 6,196.675 | 9,082.27 | 8,477.162 | 8,994.918 | 10,542.146 | 5,925.871 | 11,289.248 | 4,045.028 | 6,426.365 | 10,647.964 | 10,452.503 | 3,079.321 | 3,292.426 | 3,483.96 | 5,517.752 | 3,377.64 | 6,604.301 | 6,092.293 | 9,337.647 | 3,824.783 | 2,954.191 | 4,205.133 | 2,369.773 | 2,007.521 | 1,230.292 | 486.435 | 1,405.223 | 976.747 | 633.172 | 969.192 | 5,536.713 | 839.085 | 1,966.49 | 845.864 | 5,906.863 | 1,320.642 | 321.138 | 823.835 | 513.236 | 221.939 | 422.433 | 327.526 | 434.564 | 3,016.434 | 185.659 | 889.816 | 494.437 | 141.03 | 194.593 | 455.891 |
Short Term Investments
| 2,000 | 1,700 | 2,698.059 | 2,434.591 | 2,744.197 | 2,750.366 | 1,680 | 780 | 60 | 165 | 30 | 223.62 | -569.532 | 100 | 400 | 425 | 160 | 185 | 89 | 404.52 | 385.042 | 479.071 | 489.849 | 536.465 | 3,914.689 | 6,802.862 | 6,795.521 | 670.554 | 1,015.705 | 1,144.589 | 1,253.446 | 2,077.452 | 464.105 | 187.156 | 334.33 | 247.156 | 227.202 | 252.058 | 192.7 | 500.248 | 595.489 | 2,534.442 | 968.671 | 1,025.673 | 1,492.902 | 1,296.764 | 959.421 | 2,091.419 | 659.966 | 875.32 | 306.666 | 386.448 | 521.014 | 412.833 | 328.434 | 654.608 | 599.994 | 316.314 | 310.339 | 149.058 | 75.556 | 76.078 | 68.02 |
Cash and Short Term Investments
| 8,299.542 | 10,406.114 | 10,057.313 | 9,989.134 | 7,262.813 | 9,957.499 | 14,731.189 | 9,391.383 | 8,585.834 | 7,043.102 | 6,179.364 | 5,433.526 | 4,239.585 | 6,296.675 | 9,482.27 | 8,902.162 | 9,154.918 | 10,727.146 | 6,014.871 | 11,693.768 | 4,430.07 | 6,905.436 | 11,137.813 | 10,988.968 | 6,994.01 | 10,095.288 | 10,279.481 | 6,188.306 | 4,393.345 | 7,748.89 | 7,345.739 | 11,415.099 | 4,288.888 | 3,141.347 | 4,539.463 | 2,616.929 | 2,234.723 | 1,482.35 | 679.135 | 1,905.471 | 1,572.236 | 3,167.614 | 1,937.863 | 6,562.386 | 2,331.987 | 3,263.254 | 1,805.285 | 7,998.282 | 1,980.608 | 1,196.458 | 1,130.501 | 899.684 | 742.953 | 835.266 | 655.96 | 1,089.172 | 3,616.428 | 501.973 | 1,200.155 | 643.495 | 216.586 | 270.671 | 523.911 |
Net Receivables
| 60,019.285 | 53,919.389 | 59,449.095 | 58,995.824 | 52,105.527 | 52,798.064 | 59,868.073 | 59,716.764 | 53,597.429 | 57,357.38 | 53,967.072 | 41,910.892 | 46,391.353 | 46,510.69 | 40,899.272 | 39,819.297 | 33,179.037 | 45,319.72 | 46,658.288 | 44,308.624 | 56,554.614 | 56,927.181 | 49,679.576 | 48,005.663 | 45,038.814 | 45,342.271 | 43,693.02 | 40,733.921 | 37,776.388 | 38,107.025 | 38,006.651 | 31,498.726 | 31,767.417 | 34,056.103 | 37,643.662 | 34,056.103 | 35,125.226 | 38,478.251 | 36,986.21 | 31,169.429 | 32,904.774 | 34,519.23 | 33,512.569 | 28,541.653 | 36,618.472 | 41,230.203 | 34,426.076 | 28,802.961 | 24,187.087 | 0 | 30,176.585 | 16,461.241 | 18,472.357 | 16,736.807 | 0 | 15,103.313 | 11,672.876 | 16,649.818 | 17,682.271 | 20,563.106 | 14,839.986 | 0 | 16,621.428 |
Inventory
| 40,445.855 | 41,912.519 | 41,631.551 | 38,722.115 | 40,255.858 | 35,312.165 | 38,966.472 | 38,704.113 | 42,395.952 | 40,042.368 | 36,715.402 | 39,712.585 | 34,620.445 | 26,412.962 | 28,005.911 | 25,688.998 | 24,413.796 | 26,339.41 | 22,871.58 | 23,696.66 | 21,264.347 | 17,845.034 | 18,702.759 | 20,448.481 | 17,409.772 | 13,854.014 | 13,157.608 | 10,571.569 | 10,928.687 | 9,832.314 | 10,369.21 | 10,305.114 | 10,440.419 | 6,990.42 | 6,567.123 | 5,639.857 | 5,503.436 | 5,959.444 | 6,480.752 | 9,088.4 | 9,562.578 | 8,981.413 | 8,212.575 | 10,594.047 | 11,276.888 | 9,684.529 | 13,678.973 | 10,473.622 | 10,257.987 | 9,832.082 | 9,403.073 | 10,525.309 | 10,249.288 | 9,473.136 | 11,361.202 | 11,855.803 | 11,116.639 | 15,766.872 | 11,918.579 | 9,832.337 | 9,964.386 | 10,307.155 | 11,435.935 |
Other Current Assets
| 4,482.642 | 3,281.407 | 2,029.919 | 3,209.91 | 3,050.272 | 2,052.331 | 0.001 | 2,438.371 | 2,117.791 | 0.001 | -0 | 3,730.994 | 1,979.653 | 2,334.162 | 0.001 | 811.457 | 803.763 | 2,606.206 | 0.001 | 3,014.458 | 2,750.263 | 2,326.715 | 0.001 | 2,382.193 | 2,118.375 | 1,160.202 | -0.001 | 1,253.868 | 2,194.455 | 5,479.31 | 0 | 3,363.388 | 1,162.651 | 650.408 | 0 | 2,200.271 | 1,234.522 | 1,421.445 | 0 | 1,721.095 | 1,422.304 | 1,481.58 | 0 | 2,497.748 | 2,440.439 | 0.001 | -0 | 0.001 | -0.001 | 26,991.999 | 354.45 | -0.002 | -0.001 | 0.001 | 16,271.259 | -0.002 | -0.001 | -0.001 | -0.001 | -0.002 | -0.001 | 14,924.698 | -0.001 |
Total Current Assets
| 113,247.324 | 109,519.429 | 113,167.878 | 110,916.984 | 102,674.47 | 100,120.058 | 113,565.735 | 110,250.632 | 106,697.006 | 104,442.851 | 96,861.837 | 90,787.997 | 87,231.036 | 81,554.489 | 78,387.454 | 75,221.914 | 67,551.514 | 84,992.482 | 75,544.74 | 82,713.51 | 84,999.294 | 84,004.366 | 79,520.148 | 81,825.305 | 71,560.971 | 70,451.775 | 67,130.108 | 58,747.664 | 55,292.875 | 61,167.539 | 55,721.6 | 56,582.327 | 47,659.375 | 44,838.278 | 48,750.248 | 44,513.16 | 44,097.907 | 47,341.49 | 44,146.097 | 43,884.395 | 45,461.892 | 48,149.837 | 43,663.007 | 48,195.834 | 52,667.786 | 54,177.987 | 49,910.334 | 47,274.866 | 36,425.681 | 38,020.539 | 41,064.609 | 27,886.232 | 29,464.597 | 27,045.21 | 28,288.421 | 28,048.286 | 26,405.942 | 32,918.662 | 30,801.004 | 31,038.936 | 25,020.957 | 25,502.524 | 28,581.273 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 99,669.746 | 95,405.468 | 93,784.887 | 95,550.292 | 97,070.914 | 100,888.264 | 103,091.443 | 105,058.998 | 106,637.492 | 108,267.639 | 109,657.716 | 115,404.74 | 116,436.352 | 116,507.821 | 116,649.847 | 118,355.508 | 120,291.007 | 122,737.675 | 124,379.433 | 124,555.447 | 125,462.013 | 126,354.425 | 126,599.419 | 126,938.979 | 119,369.617 | 115,850.398 | 110,821.385 | 112,452.781 | 106,845.628 | 91,425.957 | 79,826.899 | 70,379.174 | 68,809.692 | 62,913.3 | 62,047.644 | 61,292.506 | 59,409.893 | 58,493.114 | 58,654.487 | 53,521.726 | 49,703.72 | 51,469.671 | 51,718.924 | 51,221.283 | 50,912.063 | 50,631.594 | 51,048.451 | 33,760.896 | 34,237.801 | 34,100.695 | 32,964.691 | 33,400.514 | 33,308.225 | 33,358.026 | 32,770.192 | 33,033.997 | 35,578.009 | 24,204.529 | 24,051.04 | 24,200.463 | 24,608.611 | 22,974.994 | 23,164.231 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 48 | 48 | 48 | 48 | 48 | 48 | 48 | 56 | 56 | 56 | 56 | 77.096 | 77.096 | 77.096 | 77.096 | 189.144 | 208.846 | 251.333 | 248.251 | 271.179 | 276.617 | 281.596 | 281.866 | 298.036 | 310.551 | 325.085 | 337.583 | 1,057.843 | 1,048.376 | 1,061.498 | 987.404 | 644.879 | 801.915 | 770.108 | 783.527 | 840.455 | 841.723 | 814.572 | 823.167 | 891.753 | 926.282 | 1,179.015 | 1,270.05 | 1,412.662 | 1,513.813 | 1,636.536 | 1,737.054 | 1,063.861 | 1,104.931 | 1,124.587 | 959.199 | 1,259.559 | 1,281.694 | 1,322.837 | 1,253.671 | 1,306.141 | 1,204.087 | 1,281.394 | 1,122.427 | 1,172.562 | 1,145.35 | 891.566 | 857.32 |
Goodwill and Intangible Assets
| 48 | 48 | 48 | 48 | 48 | 48 | 48 | 56 | 56 | 56 | 56 | 77.096 | 77.096 | 77.096 | 77.096 | 189.144 | 208.846 | 251.333 | 248.251 | 271.179 | 276.617 | 281.596 | 281.866 | 298.036 | 310.551 | 325.085 | 337.583 | 1,057.843 | 1,048.376 | 1,061.498 | 987.404 | 644.879 | 801.915 | 770.108 | 783.527 | 840.455 | 841.723 | 814.572 | 823.167 | 891.753 | 926.282 | 1,179.015 | 1,270.05 | 1,412.662 | 1,513.813 | 1,636.536 | 1,737.054 | 1,063.861 | 1,104.931 | 1,124.587 | 959.199 | 1,259.559 | 1,281.694 | 1,322.837 | 1,253.671 | 1,306.141 | 1,204.087 | 1,281.394 | 1,122.427 | 1,172.562 | 1,145.35 | 891.566 | 857.32 |
Long Term Investments
| 3,049.287 | 2,982.524 | 3,001.894 | 289.623 | -50.081 | 68.537 | 1,765.975 | 3,183.047 | 4,330.12 | 4,412.192 | 4,279.264 | 3,687.717 | 3,482.941 | 1,870.481 | 1,307.553 | 104.626 | 401.698 | 321.27 | 449.342 | 529.952 | 473.905 | 314.494 | 1,138.538 | 961.682 | -2,536.119 | -5,538.796 | -5,635.884 | -16.228 | -334.631 | -160.062 | -397.242 | -1,206.114 | 859.059 | 1,054.603 | 326.024 | 321.793 | 276.242 | 214.98 | 237.933 | 727.28 | 535.434 | -1,263.531 | 316.515 | 1,729.501 | 1,142.298 | 1,252.189 | 1,432.783 | 12,972.377 | 14,477.259 | 14,079.506 | 14,949.54 | 13,669.466 | 13,140.758 | 13,509.051 | 12,708.898 | 11,273.671 | 12,961.324 | 6,637.364 | 6,748.942 | 6,846.012 | 6,552.302 | 6,474.878 | 5,591.255 |
Tax Assets
| -48 | -48 | 0 | 3,058.772 | 3,336.781 | 3,293.466 | 0 | 0 | -4,330.12 | 0 | 705.555 | 812.891 | -3,482.941 | 652.797 | 1,168.073 | 1,145.916 | 363.844 | 870.835 | 1,258.69 | 594.899 | 584.421 | 0 | 857.903 | 752.844 | 4,131.068 | 7,013.241 | 7,158.398 | 0 | 0 | 1,542.791 | 1,650.648 | 0 | 817.722 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,811.301 | 1,488.075 | 2,377.608 | 944.568 | 1,159.157 | 783.154 | 700.758 | 803.526 | 944.439 | 849.399 | 983.419 | 312.51 | 472.448 | 481.898 | 274.139 | 1,511.744 | 0 | 0 |
Other Non-Current Assets
| 48 | 48 | -0 | -0 | 0 | 1.57 | 2,267.784 | 1,836.34 | 5,241.185 | 1,197.702 | -0 | 119.232 | 3,625.744 | 208.188 | 0.001 | 241.135 | 252.604 | 414.101 | 0 | 159.675 | 159.675 | 841.125 | 0 | 159.675 | 159.674 | 159.675 | 0 | 868.756 | 1,413.907 | 0.001 | 0 | 2,416.069 | -0.001 | 506.369 | 635.418 | 563.244 | 558.29 | 598.146 | 553.788 | 876.336 | 986.677 | 2,940.63 | 1,389.859 | 1,461.861 | 1,993.322 | -0.001 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | 782.687 | 719.04 | 606.826 | 369.622 | 695.795 | 631.182 | 347.501 | 341.528 | 185.246 | 0.001 | 1,812.266 | 1,804.208 |
Total Non-Current Assets
| 102,767.033 | 98,435.992 | 96,834.781 | 98,946.687 | 100,405.614 | 104,299.837 | 107,173.202 | 110,134.386 | 111,934.677 | 113,933.533 | 114,698.535 | 120,101.676 | 120,139.193 | 119,316.383 | 119,202.57 | 120,036.33 | 121,517.999 | 124,595.214 | 126,335.717 | 126,111.152 | 126,956.631 | 127,791.64 | 128,877.727 | 129,111.216 | 121,434.791 | 117,809.603 | 112,681.482 | 114,363.152 | 108,973.28 | 93,870.185 | 82,067.71 | 72,234.008 | 71,288.387 | 65,244.38 | 63,792.613 | 63,017.998 | 61,086.148 | 60,120.812 | 60,269.375 | 56,017.095 | 52,152.113 | 54,325.785 | 54,695.348 | 55,825.307 | 55,561.496 | 55,331.619 | 55,706.363 | 50,174.741 | 50,764.558 | 50,463.944 | 49,656.583 | 49,812.984 | 49,253.243 | 49,741.179 | 47,951.782 | 47,293.023 | 50,687.112 | 32,943.236 | 32,745.835 | 32,678.422 | 33,818.008 | 32,153.704 | 31,417.014 |
Total Assets
| 216,014.357 | 207,955.421 | 210,002.658 | 209,863.67 | 203,080.084 | 204,419.895 | 220,738.936 | 220,385.017 | 218,631.683 | 218,376.385 | 211,560.373 | 210,889.672 | 207,370.228 | 200,870.872 | 197,590.025 | 195,258.243 | 189,069.513 | 209,587.694 | 201,880.457 | 208,824.66 | 211,955.925 | 211,796.006 | 208,397.875 | 210,936.521 | 192,995.762 | 188,261.376 | 179,811.59 | 173,110.816 | 164,266.155 | 155,037.724 | 137,789.309 | 128,816.335 | 118,947.762 | 110,082.658 | 112,542.861 | 107,531.158 | 105,184.055 | 107,462.302 | 104,415.472 | 99,901.49 | 97,614.005 | 102,475.622 | 98,358.356 | 104,021.141 | 108,229.282 | 109,509.606 | 105,616.697 | 97,449.607 | 87,190.239 | 88,484.483 | 90,721.192 | 77,699.216 | 78,717.84 | 76,786.389 | 76,240.203 | 75,341.31 | 77,093.054 | 65,861.9 | 63,546.839 | 63,717.358 | 58,838.965 | 57,656.228 | 59,998.287 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 40,835 | 42,158.279 | 44,357.438 | 43,248.711 | 37,745.857 | 40,846.566 | 33,730.038 | 43,446.914 | 39,499.437 | 31,139.344 | 30,162.605 | 22,383.365 | 27,372.094 | 0 | 15,138.605 | 0 | 0 | 0 | 12,437.912 | 0 | 0 | 0 | 16,598.508 | 0 | 0 | 0 | 8,531.853 | 0 | 0 | 0 | 6,886.451 | 0 | 0 | 0 | 6,065.546 | 0 | 0 | 0 | 8,468.518 | 0 | 0 | 0 | 6,951.399 | 0 | 0 | 7,467.439 | 6,429.964 | 4,242.431 | 5,417.961 | 6,083.846 | 6,928.479 | 6,073.221 | 6,802.777 | 6,195.938 | 8,114.358 | 7,646.045 | 4,864.368 | 10,396.525 | 11,257.923 | 10,578.426 | 8,443.066 | 8,774.094 | 11,191.119 |
Short Term Debt
| 64,566.336 | 57,702.37 | 58,890.536 | 60,544.29 | 60,582.746 | 62,194.256 | 72,455.565 | 63,503.393 | 64,570.664 | 68,904.214 | 55,542.838 | 56,551.987 | 57,317.884 | 54,050.437 | 49,269.322 | 36,936.991 | 41,236.526 | 48,469.51 | 43,103.97 | 42,341.57 | 51,624.589 | 54,795.553 | 50,742.675 | 60,016.369 | 49,926.072 | 48,304.118 | 37,016.471 | 31,161.234 | 33,428.053 | 37,659.737 | 23,636.691 | 21,106.2 | 18,512.629 | 18,359.115 | 22,979.028 | 22,333.012 | 19,117.4 | 21,941.282 | 22,659.986 | 26,037.144 | 27,205.806 | 33,293.562 | 29,217.4 | 36,491.968 | 38,128.784 | 39,430.429 | 37,742.591 | 39,965.014 | 37,600.644 | 39,448.424 | 38,594.209 | 29,841.17 | 30,400.466 | 29,651.809 | 28,742.905 | 28,747.326 | 31,205.586 | 33,085.67 | 28,402.909 | 29,063.63 | 20,902.055 | 19,895.246 | 19,641.698 |
Tax Payables
| 137.237 | 142.455 | 159.782 | 180.005 | 132.024 | 66.116 | 31.129 | 212.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.909 | 394.534 | 317.143 | 918.176 | 1,018.1 | 345.06 | 23.662 | 0 | 503.187 | 445.615 | 122.332 | 0 | 910.227 | 1,259.528 | 1,055.046 | 567.995 | 1,907.454 | 2,315.158 | 2,574.31 | 1,540.884 | 2,071.559 | 1,501.77 | 1,375.591 | 866.921 | 1,245.163 | 428.088 | 1,071.999 | 322.599 | 908.507 | 747.569 | 1,096.755 | 360.753 | 250.235 | 285.094 | 30.465 | 0 | 0 | 0 | 0 | 0 | 0 | 13.097 | 54.11 | 0 | 0 | 119.98 | 0 |
Deferred Revenue
| 137.237 | 142.455 | 601.622 | -43,248.711 | -37,745.857 | -40,846.566 | 626.449 | -43,446.914 | -39,499.437 | 0 | 13,562.633 | -22,383.365 | -27,372.094 | 0 | 8,732.116 | 0 | 0 | 0 | 8,807.976 | 0 | 0 | 0 | 10,141.8 | 0 | 0 | 0 | 8,910.088 | 0 | 0 | 0 | 10,426.927 | 0 | 0 | 0 | 8,335.998 | 0 | 0 | 0 | 6,294.818 | 0 | 0 | 0 | 5,461.972 | 0 | 0 | 6,698.387 | 5,578.145 | 3,718.868 | 2,474.287 | 2,539.185 | 3,212.636 | 2,532.676 | 0 | 2,414.365 | 0 | 0 | 0 | 13.097 | 2,117.616 | 2,632.729 | 0 | 1,757.523 | 1,852.793 |
Other Current Liabilities
| 2,820.2 | 4,035.15 | 2,646.987 | 46,221.135 | 39,496.48 | 41,635.732 | 11,696.558 | 46,729.76 | 43,582.404 | 9,762.759 | 0.001 | 22,925.132 | 27,949.81 | 27,634.37 | 0.001 | 25,914.812 | 21,957.329 | 25,224 | 0 | 24,088.784 | 30,327.856 | 26,963.138 | 0.001 | 18,196.571 | 21,858.048 | 21,608.278 | -0 | 18,929.793 | 19,658.311 | 18,106.075 | 0 | 14,822.468 | 16,776.678 | 16,108.804 | 340.404 | 13,957.322 | 15,484.875 | 18,614.328 | 0 | 11,880.139 | 12,687.329 | 12,800.056 | 0.001 | 10,352.395 | 12,872.229 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 2,702.336 | 0.001 | 1,684.146 | 1,853.214 | 1,902.578 | 2,046.428 | 0.001 | -0.001 | 1,629.744 | 0.001 | -0.001 |
Total Current Liabilities
| 108,358.773 | 104,038.254 | 106,496.583 | 106,765.425 | 100,079.226 | 103,829.987 | 118,508.61 | 110,233.154 | 108,153.068 | 109,806.317 | 99,268.076 | 79,477.119 | 85,267.694 | 81,684.807 | 73,140.044 | 62,851.803 | 63,193.855 | 73,693.51 | 64,349.858 | 66,430.354 | 81,952.445 | 81,758.691 | 77,482.984 | 78,212.94 | 71,784.12 | 69,912.396 | 54,458.412 | 50,091.027 | 53,086.364 | 55,765.812 | 40,950.07 | 35,928.668 | 35,289.307 | 34,467.919 | 37,720.976 | 36,290.334 | 34,602.275 | 40,555.61 | 37,423.322 | 37,917.283 | 39,893.135 | 46,093.618 | 41,630.771 | 46,844.363 | 51,001.013 | 53,596.256 | 49,750.701 | 47,926.314 | 45,492.893 | 48,071.456 | 48,735.325 | 38,447.066 | 39,905.579 | 38,262.113 | 38,541.409 | 38,246.585 | 37,972.532 | 45,541.72 | 41,778.449 | 42,274.784 | 30,974.865 | 30,426.864 | 32,685.609 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29,871.51 | 27,038.47 | 27,605.31 | 29,682.957 | 31,576.158 | 31,550.737 | 33,539.046 | 40,973.928 | 43,117.359 | 43,103.427 | 45,062.11 | 46,574.733 | 38,374.784 | 39,968.32 | 41,746.147 | 48,469.827 | 50,044.148 | 51,322.146 | 54,369.731 | 56,742.959 | 48,491.989 | 49,920 | 52,195 | 54,470 | 41,596.673 | 39,976.657 | 46,664.829 | 44,938 | 34,034 | 23,714.15 | 21,582.3 | 19,062.45 | 10,822.6 | 6,263.9 | 7,381.3 | 7,660.65 | 7,940 | 8,219.35 | 6,248.7 | 2,778.05 | 307.4 | 336.75 | 991.1 | 1,795.45 | 2,599.8 | 3,404.15 | 4,208.5 | 5,853.4 | 588.9 | 613.2 | 3,647.92 | 3,717.36 | 3,793.08 | 3,505.8 | 4,356.245 | 4,649.597 | 4,715.742 | 848.957 | 2,581.774 | 2,947.274 | 7,068.929 | 6,175.02 | 7,646.551 |
Deferred Revenue Non-Current
| 0 | 0 | 103.579 | 0 | 0 | 5,835.16 | 0 | 0 | 0 | 0 | 6,214.003 | 13,429.175 | 0 | 0 | 0 | 8,724.771 | 7,945.486 | 11,496.117 | 10,767.58 | 12,485.662 | 8,507.149 | 7,693.301 | 0 | 8,019.347 | 7,393.361 | 0 | 0 | 0 | 6,493.2 | 0 | 0 | 9,663.465 | 0 | 0 | 0 | 7,582.968 | 0 | 0 | 5,690.808 | 0 | 0 | 0 | 4,202.32 | 0 | 0 | 0 | 4,186.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,787.615 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 86.111 | 432.734 | 422.686 | 495.62 | 419.531 | 0 | 0 | 7.161 | 161.04 | 1,081.884 | 1,381.902 | 1,499.938 | 1,504.567 | 1,113.623 | 827.598 | 1,565.871 | 1,675.43 | 1,723.522 | 1,670.925 | 2,033.073 | 2,178.783 | 1,459.712 | 1,516.884 | 1,592.802 | 1,719.877 | 1,796.166 | 1,887.728 | 1,815.344 | 2,053.915 | 1,407.33 | 1,453.684 | 1,480.706 | 1,878.478 | 1,830.443 | 1,856.147 | 2,358.791 | 2,498.92 | 2,806.108 | 2,526.451 | 2,602.077 | 2,665.108 | 2,919.466 | 2,949.04 | 2,880.993 | 2,920.891 | 1,748.659 | 1,733.354 | 1,608.048 | 1,727.197 | 2,488.18 | 2,488.18 | 2,278.333 | 2,230.321 | 2,269.09 | 2,444.683 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 9,072.208 | 8,650.172 | 8,183.119 | 6,387.02 | 6,010.426 | -0 | 5,570.696 | 9,818.211 | 8,426.953 | 6,739.875 | 0 | 0 | 7,761.25 | 7,937.914 | 7,512.603 | 112.987 | 111.129 | -0 | -0.001 | 0 | 0 | 195.263 | 6,972.686 | 34.067 | 21.226 | 7,352.709 | 6,780.42 | 6,936.528 | 0.001 | 6,128.541 | 5,553.755 | 0.001 | 9,357.024 | 8,621.277 | 7,556.482 | -0.001 | 7,120.858 | 5,741.493 | -0 | 5,314.594 | 4,975.474 | 4,603.713 | 0 | 4,955.855 | 4,648.788 | 4,621.648 | -0 | 3,389.427 | 2,767.52 | 2,577.69 | 2,629.092 | 2,693.476 | 2,466.488 | 3,124.903 | 3,106.36 | 2,930.019 | -0.001 | 2,729.124 | 2,475.681 | 2,331.052 | 2,377.881 | 2,152.625 | 1,802.115 |
Total Non-Current Liabilities
| 38,943.718 | 35,688.642 | 35,978.119 | 36,502.711 | 38,009.27 | 37,881.517 | 39,529.273 | 50,792.139 | 51,544.311 | 49,850.462 | 51,437.154 | 61,085.793 | 47,517.937 | 49,406.173 | 50,763.318 | 58,421.207 | 58,928.36 | 64,384.133 | 66,812.741 | 70,952.143 | 58,670.064 | 59,841.637 | 61,346.469 | 63,983.126 | 50,528.144 | 48,922.168 | 55,165.126 | 53,670.694 | 42,414.929 | 31,658.035 | 29,189.97 | 30,133.246 | 21,633.308 | 16,365.883 | 16,816.26 | 17,074.06 | 16,917.005 | 16,319.634 | 14,438.428 | 10,898.752 | 7,809.325 | 7,542.54 | 7,858.528 | 9,670.771 | 10,197.628 | 10,906.791 | 11,315.842 | 10,991.486 | 5,089.774 | 4,798.938 | 8,004.209 | 8,899.016 | 8,747.748 | 8,909.036 | 9,692.926 | 9,848.706 | 9,948.039 | 3,578.081 | 5,057.455 | 5,278.326 | 9,446.81 | 8,327.645 | 9,448.666 |
Total Liabilities
| 147,302.491 | 139,726.896 | 142,474.702 | 143,268.137 | 138,088.497 | 141,711.504 | 158,037.883 | 161,025.292 | 159,697.379 | 159,656.779 | 150,705.23 | 140,562.912 | 132,785.63 | 131,090.98 | 123,903.362 | 121,273.01 | 122,122.215 | 138,077.643 | 131,162.599 | 137,382.497 | 140,622.509 | 141,600.328 | 138,829.453 | 142,196.066 | 122,312.264 | 118,834.563 | 109,623.537 | 103,761.721 | 95,501.293 | 87,423.847 | 70,140.039 | 66,061.913 | 56,922.615 | 50,833.802 | 54,537.236 | 53,364.395 | 51,519.28 | 56,875.244 | 51,861.749 | 48,816.035 | 47,702.46 | 53,636.158 | 49,489.299 | 56,515.134 | 61,198.641 | 64,503.047 | 61,066.543 | 58,917.8 | 50,582.667 | 52,870.394 | 56,739.534 | 47,346.082 | 48,653.327 | 47,171.149 | 48,234.335 | 48,095.291 | 47,920.571 | 49,119.801 | 46,835.904 | 47,553.11 | 40,421.675 | 38,754.509 | 42,134.275 |
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 | 102.865 | 102.897 | 93.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 27,569.083 | 26,598.209 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 23,597.333 | 21,150.112 | 18,702.89 | 18,702.89 | 18,702.89 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 16,783.505 | 15,855.959 |
Retained Earnings
| 27,269.429 | 25,788.286 | 27,339.672 | 27,474.714 | 25,870.768 | 23,576.774 | 22,580.292 | 19,238.963 | 18,813.543 | 18,598.844 | 20,734.382 | 30,205.999 | 34,463.837 | 34,380.236 | 38,093.167 | 40,477.643 | 42,953.531 | 46,830.479 | 45,927.289 | 46,651.595 | 46,542.847 | 45,405.109 | 44,777.853 | 44,707.844 | 46,046.572 | 44,631.307 | 45,392.546 | 44,553.588 | 43,969.355 | 42,818.37 | 42,853.764 | 37,958.915 | 37,229.64 | 34,453.35 | 33,210.118 | 29,371.257 | 28,869.268 | 25,791.552 | 26,769.33 | 25,301.062 | 24,127.154 | 27,347.862 | 27,068.973 | 25,705.955 | 25,220.746 | 23,208.389 | 22,772.374 | 16,852.302 | 17,397.385 | 16,368.136 | 14,559.467 | 1,203.934 | 882.04 | 421.705 | -1,766.148 | -2,499.749 | -1,049.186 | 1,470.899 | 1,426.167 | 1,682.429 | 1,324.342 | 1,818.269 | 713.524 |
Accumulated Other Comprehensive Income/Loss
| 1,380.447 | 1,380.448 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 1,277.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -102.865 | -102.897 | -93.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 12,492.908 | 13,490.708 | 11,342.084 | 10,274.619 | 10,274.619 | 10,285.416 | 11,274.561 | 11,274.561 | 11,274.56 | 11,274.561 | 11,274.561 | 11,274.56 | 11,274.56 | 7,830.574 | 8,024.412 | 6,909.38 | 396.434 | 1,082.239 | 1,193.235 | 1,193.235 | 1,193.235 | 1,193.235 | 1,193.236 | 435.278 | 1,039.593 | 1,198.173 | 1,198.174 | 1,198.174 | 1,198.173 | 1,198.173 | 1,198.173 | 1,198.173 | 1,198.173 | 1,198.173 | 1,198.173 | 1,198.174 | 1,198.174 | 1,198.174 | 2,187.058 | 2,187.058 | 2,187.058 | -2,105.732 | -1,797.25 | -1,797.281 | -1,787.439 | -1,799.163 | -1,819.553 | 529.393 | 507.299 | 543.064 | 719.301 | 12,365.696 | 12,398.969 | 12,410.03 | 12,988.511 | 12,962.263 | 13,438.164 | -1,512.305 | -1,498.736 | -2,301.685 | 309.443 | 299.945 | 1,294.528 |
Total Shareholders Equity
| 68,711.866 | 68,228.525 | 67,527.956 | 66,595.534 | 64,991.587 | 62,708.391 | 62,701.053 | 59,359.725 | 58,934.303 | 58,719.605 | 60,855.143 | 70,326.76 | 74,584.597 | 69,779.892 | 73,686.662 | 73,985.232 | 66,947.298 | 71,510.051 | 70,717.857 | 71,442.163 | 71,333.415 | 70,195.677 | 69,568.422 | 68,740.455 | 70,683.498 | 69,426.813 | 70,188.053 | 69,349.095 | 68,764.861 | 67,613.876 | 67,649.27 | 62,754.421 | 62,025.146 | 59,248.856 | 58,005.624 | 54,166.764 | 53,664.775 | 50,587.059 | 52,553.721 | 51,085.453 | 49,911.545 | 48,839.463 | 48,869.056 | 47,506.007 | 47,030.64 | 45,006.559 | 44,550.154 | 38,531.807 | 36,607.574 | 35,614.09 | 33,981.658 | 30,353.135 | 30,064.514 | 29,615.24 | 28,005.868 | 27,246.019 | 29,172.483 | 16,742.099 | 16,710.936 | 16,164.249 | 18,417.29 | 18,901.719 | 17,864.011 |
Total Equity
| 68,711.866 | 68,228.525 | 67,527.956 | 66,595.534 | 64,991.587 | 62,708.391 | 62,701.053 | 59,359.725 | 58,934.303 | 58,719.605 | 60,855.143 | 70,326.76 | 74,584.597 | 69,779.892 | 73,686.662 | 73,985.232 | 66,947.298 | 71,510.051 | 70,717.857 | 71,442.163 | 71,333.415 | 70,195.677 | 69,568.422 | 68,740.455 | 70,683.498 | 69,426.813 | 70,188.053 | 69,349.095 | 68,764.861 | 67,613.876 | 67,649.27 | 62,754.421 | 62,025.146 | 59,248.856 | 58,005.624 | 54,166.764 | 53,664.775 | 50,587.059 | 52,553.721 | 51,085.453 | 49,911.545 | 48,839.463 | 48,869.056 | 47,506.007 | 47,030.64 | 45,006.559 | 44,550.154 | 38,531.807 | 36,607.574 | 35,614.09 | 33,981.658 | 30,353.135 | 30,064.514 | 29,615.24 | 28,005.868 | 27,246.019 | 29,172.483 | 16,742.099 | 16,710.936 | 16,164.249 | 18,417.29 | 18,901.719 | 17,864.011 |
Total Liabilities & Shareholders Equity
| 216,014.357 | 207,955.421 | 210,002.658 | 209,863.671 | 203,080.084 | 204,419.895 | 220,738.936 | 220,385.017 | 218,631.682 | 218,376.385 | 211,560.373 | 210,889.672 | 207,370.228 | 200,870.872 | 197,590.024 | 195,258.243 | 189,069.513 | 209,587.694 | 201,880.456 | 208,824.66 | 211,955.924 | 211,796.005 | 208,397.875 | 210,936.521 | 192,995.762 | 188,261.376 | 179,811.59 | 173,110.816 | 164,266.154 | 155,037.723 | 137,789.309 | 128,816.335 | 118,947.761 | 110,082.658 | 112,542.86 | 107,531.158 | 105,184.055 | 107,462.303 | 104,415.471 | 99,901.488 | 97,614.005 | 102,475.621 | 98,358.356 | 104,021.141 | 108,229.281 | 109,509.606 | 105,616.697 | 97,449.607 | 87,190.241 | 88,484.484 | 90,721.192 | 77,699.217 | 78,717.841 | 76,786.389 | 76,240.203 | 75,341.31 | 77,093.054 | 65,861.9 | 63,546.84 | 63,717.359 | 58,838.965 | 57,656.228 | 59,998.286 |