Hyundai Mobis Co.,Ltd
KRX:012330.KS
244500 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 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 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
| 0 | 6,194,749 | 5,743,250 | 5,079,414 | 4,890,818 | 4,810,939 | 5,167,420 | 4,088,248 | 4,451,637 | 5,415,944 | 4,744,727 | 4,155,989 | 3,888,706 | 3,885,785 | 4,176,890 | 4,202,436 | 4,053,436 | 4,147,351 | 3,764,098 | 3,341,977 | 3,675,065 | 3,219,357 | 2,929,906 | 2,335,060 | 2,186,872 | 2,832,390 | 2,764,086 | 2,407,890 | 2,792,544 | 2,463,926 | 3,362,003 | 2,049,303 | 3,086,732 | 3,045,053 | 2,848,371 | 2,497,886 | 3,457,611 | 3,634,863 | 4,217,754 | 2,911,441 | 3,386,023 | 4,208,016 | 3,565,810 | 2,475,832 | 2,171,751 | 2,599,940 | 2,476,454 | 2,796,229 | 3,728,992 | 3,306,138 | 2,740,860 | 2,059,211 | 2,178,914 | 2,237,379 | 3,091,140 | 2,051,820 | 1,487,043 | 1,436,300 | 990,826 | 777,001 | 590,011 | 1,201,290 | 1,007,004 | 1,071,040 | 957,439 | 802,863 | 631,983 | 675,516 | 798,393 | 566,532 | 764,669 |
Short Term Investments
| 0 | 4,477,560 | 4,271,375 | 4,123,326 | 4,749,303 | 5,311,167 | 5,341,681 | 5,643,199 | 6,503,758 | 5,672,433 | 6,626,734 | 6,684,549 | 6,863,603 | 7,111,716 | 7,404,191 | 7,296,097 | 7,026,142 | 6,460,411 | 7,467,022 | 7,769,131 | 7,594,333 | 7,737,851 | 7,862,312 | 7,861,778 | 7,435,911 | 6,773,162 | 6,658,079 | 6,724,877 | 6,283,303 | 6,178,530 | 5,039,451 | 5,925,620 | 4,599,484 | 4,370,440 | 4,363,121 | 4,301,877 | 3,412,842 | 3,668,380 | 3,815,349 | 5,788,395 | 5,119,564 | 4,110,441 | 4,233,370 | 4,733,867 | 4,881,304 | 3,935,168 | 4,162,808 | 3,565,928 | 1,986,267 | 1,759,876 | 1,544,914 | 1,260,998 | 831,751 | 399,888 | 97,381 | 257,157 | 365,000 | 125,000 | 20,000 | 13,169 | 10,000 | 78,424 | 100,468 | 100,029 | 70,000 | 30,000 | 460 | 954 | 5,280 | 2,789 | 152,134 |
Cash and Short Term Investments
| 0 | 10,672,309 | 10,014,625 | 9,202,740 | 9,640,121 | 10,122,106 | 10,509,101 | 9,731,447 | 10,955,395 | 11,088,377 | 11,371,461 | 10,840,538 | 10,752,309 | 10,997,501 | 11,581,081 | 11,498,533 | 11,079,578 | 10,607,762 | 11,231,120 | 11,111,108 | 11,269,398 | 10,957,208 | 10,792,218 | 10,196,838 | 9,622,783 | 9,605,552 | 9,422,165 | 9,132,767 | 9,075,847 | 8,642,456 | 8,401,454 | 7,974,923 | 7,686,216 | 7,415,493 | 7,211,492 | 6,799,763 | 6,870,453 | 7,303,243 | 8,033,103 | 8,699,836 | 8,505,587 | 8,318,457 | 7,799,180 | 7,209,699 | 7,053,055 | 6,535,108 | 6,639,262 | 6,362,157 | 5,715,259 | 5,066,014 | 4,285,774 | 3,320,209 | 3,010,665 | 2,637,267 | 3,188,521 | 2,308,977 | 1,852,043 | 1,561,300 | 1,010,826 | 790,170 | 600,011 | 1,279,714 | 1,107,472 | 1,171,069 | 1,027,439 | 832,863 | 631,983 | 676,470 | 798,393 | 566,532 | 916,803 |
Net Receivables
| 0 | 9,697,956 | 10,046,241 | 10,216,591 | 10,391,236 | 10,905,789 | 10,772,982 | 10,236,274 | 8,985,046 | 8,678,543 | -16,025,222 | 8,136,443 | 7,472,452 | 8,257,771 | 8,526,135 | 8,347,105 | 8,319,167 | 7,127,296 | 6,926,830 | 7,359,233 | 6,865,308 | 6,533,266 | 6,449,673 | 6,448,715 | 6,250,380 | 6,331,614 | 6,250,522 | 6,053,256 | 6,007,331 | 5,888,410 | 6,714,295 | 7,468,459 | 6,180,962 | 6,625,875 | 6,467,351 | 6,571,932 | 11,480,844 | 11,623,558 | 6,298,102 | 6,600,282 | 4,910,943 | 5,631,635 | 5,984,403 | 6,050,061 | 5,137,778 | 5,622,291 | 5,406,751 | 5,521,555 | 5,253,922 | 5,145,373 | 5,181,995 | 0 | 4,672,141 | 4,452,997 | 4,571,321 | 0 | 2,144,989 | 2,359,349 | 2,487,968 | 0 | 2,147,456 | 2,003,651 | 1,709,784 | 0 | 1,388,359 | 1,723,719 | 1,863,465 | 0 | 1,372,687 | 1,471,232 | 0 |
Inventory
| 0 | 6,043,567 | 5,920,777 | 5,511,638 | 5,642,316 | 5,516,436 | 5,337,768 | 5,267,166 | 5,493,388 | 4,980,771 | 4,653,761 | 4,274,966 | 3,953,384 | 3,679,365 | 3,383,079 | 3,057,205 | 3,144,389 | 3,285,082 | 3,302,922 | 3,034,170 | 3,194,793 | 2,971,704 | 2,877,956 | 2,762,915 | 2,707,803 | 2,626,835 | 2,639,877 | 2,690,294 | 2,869,233 | 2,758,506 | 2,715,999 | 2,830,135 | 2,706,420 | 2,698,632 | 2,690,234 | 2,562,318 | 2,672,413 | 2,480,640 | 2,381,397 | 2,390,858 | 2,315,644 | 2,234,234 | 2,321,501 | 2,314,116 | 2,347,922 | 2,349,681 | 2,408,513 | 1,968,434 | 2,045,324 | 1,867,522 | 1,818,906 | 1,836,981 | 1,793,790 | 1,578,814 | 1,540,861 | 714,235 | 625,567 | 563,206 | 606,555 | 636,663 | 541,825 | 488,312 | 441,458 | 489,860 | 518,259 | 468,660 | 475,783 | 493,577 | 471,927 | 436,110 | 434,116 |
Other Current Assets
| 26,400,500 | 595,594 | 680,217 | 634,185 | 544,612 | 495,118 | 439,799 | 10,661,108 | 9,420,308 | 9,316,375 | 24,537,861 | 8,436,858 | 7,722,938 | 10 | 70 | 100 | 110 | 1,990 | 1,997 | 137 | 161 | 6,938,244 | 7,002,841 | 6,760,729 | 6,699,310 | 6,819,862 | 6,788,154 | 6,394,753 | 6,314,098 | -35,110 | -27,392 | -10,384 | -35,979 | -29,844 | -21,180 | -9,175 | -17,517 | -29,304 | -48,125 | -64,068 | 5,310,980 | -84,943 | -75,475 | -81,476 | -96,687 | -74,934 | -58,519 | -58,701 | -53,845 | -51,327 | -42,763 | 4,906,337 | -13,294 | -9,881 | -5,643 | 2,217,011 | -6,093 | -4,292 | -2,202 | 2,243,206 | -1,829 | -4,234 | -4,287 | 1,440,001 | -5,555 | -2,816 | -1,232 | 1,529,727 | -2,244 | -2,050 | 1,252,793 |
Total Current Assets
| 26,400,500 | 27,009,426 | 26,661,860 | 25,565,154 | 26,218,285 | 27,039,449 | 27,059,650 | 25,659,721 | 25,869,091 | 25,385,523 | 24,537,861 | 23,552,362 | 22,428,631 | 22,934,647 | 23,490,365 | 22,902,943 | 22,543,244 | 21,022,130 | 21,462,869 | 21,504,648 | 21,329,660 | 20,867,156 | 20,673,015 | 19,720,482 | 19,029,896 | 19,052,249 | 18,850,196 | 18,217,814 | 18,259,178 | 17,254,262 | 17,804,356 | 18,263,133 | 16,537,619 | 16,710,156 | 16,347,897 | 15,924,838 | 21,006,193 | 21,378,137 | 16,664,477 | 17,626,908 | 16,132,211 | 16,099,383 | 16,029,609 | 15,492,400 | 14,442,068 | 14,432,146 | 14,396,007 | 13,793,445 | 12,960,660 | 12,027,582 | 11,243,912 | 10,063,527 | 9,463,302 | 8,659,197 | 9,295,060 | 5,240,223 | 4,616,506 | 4,479,563 | 4,103,147 | 3,670,039 | 3,287,463 | 3,767,443 | 3,254,427 | 3,100,930 | 2,928,502 | 3,022,426 | 2,969,999 | 2,699,774 | 2,640,763 | 2,471,824 | 2,603,712 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 11,824,118 | 11,419,022 | 11,010,725 | 10,590,304 | 10,277,757 | 9,917,406 | 9,786,084 | 9,899,365 | 9,686,518 | 9,539,556 | 9,489,729 | 9,429,538 | 9,082,374 | 9,026,191 | 9,041,072 | 9,134,277 | 9,100,166 | 9,030,329 | 8,971,034 | 8,384,470 | 8,289,625 | 8,276,530 | 8,029,517 | 8,020,596 | 8,124,287 | 8,137,357 | 8,206,353 | 8,393,222 | 8,334,584 | 8,275,063 | 8,516,416 | 8,207,041 | 8,205,933 | 8,032,635 | 7,946,738 | 7,384,941 | 6,225,113 | 5,240,840 | 4,434,917 | 4,141,845 | 3,799,764 | 3,854,555 | 3,887,441 | 3,794,264 | 3,824,469 | 3,760,441 | 3,713,885 | 3,601,902 | 3,521,464 | 3,433,289 | 3,319,376 | 3,250,669 | 3,071,557 | 3,005,319 | 1,414,246 | 1,383,228 | 1,368,966 | 1,373,919 | 1,362,714 | 1,373,585 | 1,412,681 | 1,138,190 | 1,140,149 | 1,091,936 | 1,084,569 | 1,082,286 | 1,088,416 | 1,077,544 | 1,073,791 | 922,958 |
Goodwill
| 0 | 0 | 0 | 653,330 | 0 | 0 | 0 | 652,282 | 0 | 0 | 0 | 652,262 | 0 | 0 | 0 | 640,277 | 0 | 588,395 | 0 | 640,916 | 0 | 0 | 588,395 | 640,344 | 641,814 | 642,571 | 642,550 | 642,307 | 644,052 | 643,485 | 641,798 | 643,571 | 641,690 | 643,406 | 643,604 | 643,544 | 626,695 | 625,047 | 650,117 | 651,442 | 650,921 | 651,113 | 653,026 | 652,394 | 652,532 | 654,684 | 654,343 | 653,416 | 654,963 | 654,616 | 699,976 | 626,945 | 629,908 | 628,606 | 629,267 | 457,640 | 490,329 | 523,017 | 555,706 | 588,395 | 628,096 | 663,172 | 12,232 | 15,285 | 18,338 | 21,390 | 24,443 | 27,613 | 30,842 | 34,071 | 37,182 |
Intangible Assets
| 0 | 1,065,583 | 1,041,367 | 381,020 | 1,008,990 | 989,107 | 972,747 | 312,783 | 916,057 | 912,458 | 914,884 | 263,613 | 917,215 | 905,612 | 900,676 | 241,010 | 886,375 | 303,524 | 899,506 | 273,054 | 916,309 | 925,306 | 330,967 | 291,082 | 281,608 | 291,772 | 302,771 | 314,702 | 313,992 | 298,900 | 300,156 | 317,453 | 292,479 | 304,335 | 288,509 | 287,423 | 270,247 | 270,258 | 300,281 | 315,854 | 311,109 | 315,221 | 320,817 | 326,638 | 372,443 | 387,643 | 394,680 | 393,453 | 356,249 | 373,313 | 241,227 | 234,016 | 232,345 | 233,467 | 245,653 | 56,156 | 65,222 | 69,048 | 73,412 | 79,571 | 82,698 | 86,383 | 64,832 | 71,170 | 61,453 | 66,608 | 71,037 | 87,716 | 87,229 | 87,043 | 85,654 |
Goodwill and Intangible Assets
| 0 | 1,065,583 | 1,041,367 | 1,034,350 | 1,008,990 | 989,107 | 972,747 | 965,065 | 916,057 | 912,458 | 914,884 | 915,875 | 917,215 | 905,612 | 900,676 | 881,287 | 886,375 | 891,919 | 899,506 | 913,970 | 916,309 | 925,306 | 919,362 | 931,426 | 923,422 | 934,343 | 945,321 | 957,009 | 958,044 | 942,385 | 941,954 | 961,024 | 934,169 | 947,741 | 932,113 | 930,967 | 896,942 | 895,305 | 950,398 | 967,296 | 962,030 | 966,334 | 973,843 | 979,032 | 1,024,975 | 1,042,327 | 1,049,023 | 1,046,869 | 1,011,212 | 1,027,929 | 941,203 | 860,961 | 862,253 | 862,073 | 874,920 | 513,796 | 555,551 | 592,065 | 629,118 | 667,966 | 710,794 | 749,555 | 77,064 | 86,455 | 79,791 | 87,998 | 95,480 | 115,329 | 118,071 | 121,114 | 122,836 |
Long Term Investments
| 0 | 22,240,990 | 21,136,311 | 20,414,904 | 15,239,361 | 13,823,517 | 13,029,955 | 12,382,916 | 12,136,772 | 11,639,061 | 9,942,097 | 9,809,766 | 9,535,578 | 8,835,651 | 7,793,369 | 7,741,859 | 8,039,427 | 8,624,490 | 7,554,443 | 6,801,328 | 6,947,377 | 6,685,044 | 6,259,667 | 6,160,483 | 6,726,177 | 7,390,888 | 7,297,708 | 7,301,817 | 7,873,260 | 7,816,572 | 8,616,179 | 7,810,799 | 8,647,866 | 8,776,491 | 8,530,247 | 8,442,874 | 9,102,402 | 8,580,871 | 10,285,274 | 7,844,766 | 8,085,921 | 8,655,470 | 8,267,936 | 7,548,460 | 7,942,036 | 7,561,526 | 6,742,956 | 6,893,480 | 8,301,128 | 8,460,515 | 8,672,379 | 6,911,119 | 7,274,668 | 7,323,009 | 6,013,485 | 6,312,402 | 5,898,636 | 5,847,051 | 5,537,147 | 5,361,091 | 5,191,599 | 3,681,903 | 3,414,789 | 3,244,933 | 3,285,230 | 3,110,747 | 2,941,404 | 2,800,305 | 2,691,268 | 2,593,220 | 2,255,637 |
Tax Assets
| 0 | 210,881 | 233,266 | 237,519 | 235,541 | 218,902 | 198,029 | 180,565 | 288,760 | 260,661 | 244,396 | 257,646 | 269,229 | 261,171 | 257,600 | 258,796 | 256,393 | 250,124 | 314,691 | 289,948 | 230,083 | 200,839 | 169,139 | 172,960 | 102,000 | 98,092 | 112,428 | 71,436 | 58,308 | 59,543 | 55,042 | 42,947 | 48,521 | 46,851 | 49,792 | 50,522 | 40,578 | 51,940 | 42,065 | 40,436 | 56,442 | 57,831 | 58,220 | 45,918 | 41,825 | 41,142 | 29,416 | 24,800 | 27,088 | 26,761 | 21,255 | 22,881 | 15,070 | 16,059 | 21,489 | 21,636 | 17,787 | 19,971 | 8,464 | 10,128 | 1,892 | 3,717 | 0 | 0 | 13,619 | 16,582 | 15,881 | 4,030 | 190 | 0 | 0 |
Other Non-Current Assets
| 35,824,900 | 252,830 | 292,048 | 323,193 | 5,522,980 | 6,110,571 | 6,141,154 | 6,432,347 | 7,250,146 | 6,437,573 | 7,392,845 | 7,457,159 | 7,283,592 | 7,506,332 | 7,798,887 | 7,671,719 | 7,400,960 | 6,849,365 | 7,852,135 | 8,125,136 | 7,751,311 | 7,889,477 | 8,009,512 | 8,056,264 | 7,626,150 | 6,974,034 | 6,883,049 | 6,982,390 | 6,481,612 | 6,384,836 | 5,241,902 | 6,117,289 | 4,788,368 | 4,556,747 | 4,546,086 | 4,478,894 | 3,589,909 | 3,847,074 | 6,456,937 | 8,197,593 | 7,408,915 | 6,222,566 | 6,155,956 | 6,477,058 | 5,312,224 | 5,315,859 | 5,472,136 | 4,574,517 | 2,828,146 | 2,451,966 | 2,329,726 | 1,397,784 | 846,969 | 466,007 | 161,983 | 361,534 | 473,214 | 232,447 | 130,597 | 117,721 | 112,735 | 173,719 | 177,603 | 176,356 | 145,500 | 104,113 | 69,657 | 69,765 | 75,055 | 74,251 | 221,793 |
Total Non-Current Assets
| 35,824,900 | 35,594,402 | 34,122,014 | 33,020,691 | 32,597,176 | 31,419,854 | 30,259,291 | 29,746,977 | 30,491,100 | 28,936,271 | 28,033,778 | 27,930,175 | 27,435,152 | 26,591,140 | 25,776,723 | 25,594,733 | 25,717,432 | 25,716,064 | 25,651,104 | 25,101,416 | 24,229,550 | 23,990,291 | 23,634,210 | 23,350,650 | 23,398,345 | 23,521,644 | 23,375,863 | 23,519,005 | 23,764,446 | 23,537,920 | 23,130,140 | 23,448,475 | 22,625,965 | 22,533,763 | 22,090,873 | 21,849,995 | 21,014,772 | 19,600,303 | 22,975,514 | 21,485,008 | 20,655,153 | 19,701,965 | 19,310,510 | 18,937,909 | 18,115,324 | 17,785,323 | 17,053,972 | 16,253,551 | 15,769,476 | 15,488,635 | 15,397,852 | 12,512,121 | 12,249,629 | 11,738,705 | 10,077,196 | 8,623,614 | 8,328,416 | 8,060,500 | 7,679,245 | 7,519,620 | 7,390,605 | 6,021,575 | 4,807,646 | 4,647,893 | 4,616,076 | 4,404,009 | 4,204,708 | 4,077,845 | 3,962,128 | 3,862,376 | 3,523,224 |
Total Assets
| 62,225,400 | 62,603,828 | 60,783,874 | 58,585,845 | 58,815,461 | 58,459,303 | 57,318,941 | 55,406,698 | 56,360,191 | 54,321,794 | 52,571,639 | 51,482,537 | 49,863,783 | 49,525,787 | 49,267,088 | 48,497,676 | 48,260,676 | 46,738,194 | 47,113,973 | 46,606,064 | 45,559,210 | 44,857,447 | 44,307,225 | 43,071,132 | 42,428,241 | 42,573,893 | 42,226,059 | 41,736,819 | 42,023,624 | 40,792,182 | 40,934,496 | 41,711,608 | 39,163,584 | 39,243,919 | 38,438,770 | 37,774,833 | 42,020,965 | 40,978,440 | 39,639,991 | 39,111,916 | 36,787,364 | 35,801,348 | 35,340,119 | 34,430,309 | 32,557,392 | 32,217,469 | 31,449,979 | 30,046,996 | 28,730,136 | 27,516,217 | 26,641,764 | 22,575,648 | 21,712,931 | 20,397,902 | 19,372,256 | 13,863,837 | 12,944,922 | 12,540,063 | 11,782,392 | 11,189,659 | 10,678,068 | 9,789,018 | 8,062,073 | 7,748,823 | 7,544,578 | 7,426,435 | 7,174,707 | 6,777,619 | 6,602,891 | 6,334,200 | 6,126,936 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 6,938,889 | 6,997,857 | 6,504,423 | 7,103,438 | 7,301,217 | 7,194,327 | 6,606,432 | 6,033,947 | 5,878,690 | 5,787,887 | 5,378,198 | 4,807,984 | 5,593,485 | 5,650,256 | 5,306,977 | 5,627,306 | 4,796,422 | 4,620,139 | 4,798,312 | 4,719,648 | 4,793,079 | 4,636,970 | 4,554,325 | 4,296,903 | 4,393,304 | 4,418,738 | 4,264,709 | 4,058,996 | 3,825,108 | 4,479,923 | 5,270,501 | 4,454,951 | 4,701,468 | 4,444,210 | 4,444,205 | 4,030,153 | 4,417,500 | 4,344,709 | 4,579,587 | 3,972,944 | 4,018,692 | 4,258,970 | 4,184,102 | 3,558,355 | 3,931,400 | 4,164,653 | 3,909,002 | 3,492,127 | 3,326,577 | 3,314,797 | 3,436,093 | 3,518,021 | 3,346,753 | 3,189,595 | 1,856,233 | 1,759,465 | 1,912,818 | 1,981,133 | 1,875,100 | 1,745,740 | 1,528,911 | 1,160,574 | 1,115,835 | 1,179,111 | 1,386,578 | 1,321,561 | 1,170,876 | 1,191,337 | 1,191,736 | 1,113,321 |
Short Term Debt
| 945,800 | 1,289,738 | 1,558,219 | 1,665,125 | 1,712,278 | 2,329,147 | 2,185,062 | 1,883,514 | 2,596,069 | 2,255,489 | 1,855,757 | 1,675,645 | 1,443,318 | 1,568,560 | 1,808,682 | 1,940,029 | 1,739,031 | 1,639,523 | 1,863,192 | 1,591,831 | 1,960,787 | 1,855,220 | 1,691,385 | 1,642,107 | 1,691,439 | 2,187,793 | 2,127,402 | 1,746,227 | 1,780,466 | 1,777,561 | 1,669,042 | 1,623,869 | 1,539,635 | 1,698,428 | 1,921,432 | 1,914,091 | 2,308,184 | 2,103,487 | 1,687,143 | 1,731,560 | 1,554,049 | 1,625,265 | 1,689,557 | 1,722,767 | 1,617,524 | 1,803,269 | 1,846,070 | 1,845,654 | 2,120,211 | 2,221,463 | 2,135,801 | 2,452,959 | 2,338,276 | 2,170,232 | 2,116,740 | 0 | 0 | 99,983 | 99,941 | 209,901 | 439,860 | 66,000 | 29,990 | 229,952 | 179,880 | 219,792 | 289,748 | 139,889 | 139,832 | 99,859 | 126,990 |
Tax Payables
| 0 | 389,147 | 355,805 | 226,196 | 176,996 | 243,525 | 279,409 | 246,708 | 233,598 | 239,561 | 259,957 | 243,889 | 250,602 | 304,414 | 371,469 | 306,346 | 262,487 | 229,752 | 438,767 | 424,163 | 356,070 | 325,397 | 566,815 | 382,684 | 305,331 | 256,752 | 368,112 | 218,355 | 296,028 | 238,984 | 411,287 | 361,044 | 210,209 | 345,250 | 418,800 | 388,766 | 223,299 | 314,858 | 474,334 | 388,415 | 232,558 | 318,233 | 243,557 | 283,873 | 194,823 | 330,275 | 534,611 | 400,871 | 319,865 | 362,745 | 494,053 | 298,405 | 245,703 | 297,401 | 322,054 | 250,683 | 175,514 | 197,028 | 178,678 | 91,196 | 32,356 | 110,133 | 170,922 | 273,725 | 211,920 | 172,639 | 150,477 | 214,406 | 182,907 | 243,888 | 215,330 |
Deferred Revenue
| 0 | 779,537 | 642,251 | 525,179 | 3,388,401 | 3,217,383 | 434,163 | 323,090 | 334,440 | 370,925 | 365,651 | 378,947 | 250,602 | 304,414 | 371,469 | 306,346 | 262,487 | 229,752 | 438,767 | 424,163 | 356,070 | 325,397 | 566,815 | 382,684 | 305,331 | 256,752 | 368,112 | 1,879,841 | 1,817,883 | 1,626,079 | 2,095,580 | 1,938,114 | 210,209 | 345,250 | 418,800 | 388,766 | 223,299 | 314,858 | 1,767,095 | 1,562,415 | 232,558 | 1,280,014 | 1,420,029 | 1,250,894 | 1,192,441 | 1,211,910 | 1,556,750 | 1,311,693 | 319,865 | 1,244,796 | 1,469,753 | 298,405 | 1,179,475 | 992,648 | 1,125,231 | 0 | 0 | 579,149 | 693,254 | 528,086 | 373,376 | 400,908 | 536,747 | 525,113 | 516,542 | 450,923 | 556,894 | 455,246 | 356,348 | 414,922 | 215,330 |
Other Current Liabilities
| 10,533,900 | 3,573,514 | 3,647,409 | 3,358,099 | 103 | 608 | 2,859,585 | 2,663,134 | 2,619,074 | 2,580,064 | 2,720,406 | 2,644,197 | 2,361,606 | 2,346,998 | 2,775,363 | 2,528,837 | 2,031,943 | 1,893,648 | 2,247,745 | 2,147,962 | 1,811,113 | 1,641,705 | 1,924,604 | 1,663,060 | 1,654,218 | 1,467,675 | 1,733,080 | 2,459 | 2,761 | 2,739 | 961 | 925 | 1,428,381 | 1,391,011 | 1,620,651 | 1,543,559 | 6,784,997 | 6,298,232 | 1,097 | 999 | 1,151,422 | 685 | 713 | 797 | 2,940 | 2,012 | 1 | 120,877 | 981,206 | 51 | 54 | 839,091 | 4,908 | 4,991 | 6,472 | 720,387 | 548,251 | 725 | 1,029 | 1,099 | 1,216 | 766 | 983 | 970 | 1,081 | 640 | 543 | 149 | 127 | 98 | 357,111 |
Total Current Liabilities
| 11,479,700 | 12,581,678 | 12,845,736 | 12,052,826 | 12,204,220 | 12,848,355 | 12,673,137 | 11,476,170 | 11,583,530 | 11,085,168 | 10,729,701 | 10,076,987 | 8,863,510 | 9,813,457 | 10,605,770 | 10,082,189 | 9,660,767 | 8,559,345 | 9,169,843 | 8,962,268 | 8,847,618 | 8,615,401 | 8,819,774 | 8,242,176 | 7,947,891 | 8,305,524 | 8,647,332 | 7,893,236 | 7,660,106 | 7,231,487 | 8,245,506 | 8,833,409 | 7,633,176 | 8,136,157 | 8,405,093 | 8,290,621 | 13,346,633 | 13,134,077 | 7,800,044 | 7,874,561 | 6,910,973 | 6,924,656 | 7,369,269 | 7,158,560 | 6,371,260 | 6,948,591 | 7,567,474 | 7,187,226 | 6,913,409 | 6,792,887 | 6,920,405 | 7,026,548 | 7,040,680 | 6,514,624 | 6,438,038 | 2,576,620 | 2,307,716 | 2,592,675 | 2,775,357 | 2,614,186 | 2,560,192 | 1,996,585 | 1,728,294 | 1,871,870 | 1,876,614 | 2,057,933 | 2,168,746 | 1,766,160 | 1,687,644 | 1,706,615 | 1,812,752 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,719,700 | 1,566,524 | 1,015,518 | 692,062 | 1,278,677 | 1,443,853 | 1,609,923 | 1,759,053 | 1,732,852 | 1,745,726 | 1,869,673 | 1,835,386 | 1,952,966 | 1,456,187 | 1,243,677 | 1,349,517 | 1,485,264 | 1,496,071 | 1,524,914 | 1,409,389 | 1,082,975 | 1,240,835 | 1,337,196 | 1,059,033 | 962,710 | 950,321 | 939,839 | 1,320,438 | 1,654,462 | 1,503,708 | 1,482,315 | 1,666,861 | 1,482,631 | 1,554,069 | 1,333,128 | 1,307,697 | 837,846 | 799,142 | 1,116,721 | 1,127,990 | 1,064,496 | 1,065,365 | 1,166,945 | 1,203,348 | 1,278,370 | 1,231,912 | 805,527 | 729,382 | 478,356 | 415,396 | 372,077 | 331,626 | 323,967 | 329,614 | 325,997 | 299,275 | 299,164 | 299,058 | 199,444 | 199,373 | 199,303 | 299,055 | 298,948 | 99,743 | 99,705 | 99,667 | 129,561 | 279,254 | 288,150 | 228,449 | 249,388 |
Deferred Revenue Non-Current
| 0 | 66,491 | 61,292 | 55,672 | 61,127 | 55,023 | 52,029 | 51,296 | 43,268 | 40,272 | 34,322 | 36,105 | 36,655 | 33,987 | 31,024 | 27,889 | 25,447 | 24,453 | 23,724 | 16,908 | 13,392 | 10,784 | 9,716 | 7,096 | 4,754 | 3,281 | 1,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 269,189 | 262,387 | 0 | 194,491 | 210,955 | 190,766 | 224,926 | 244,315 | 222,365 | 322,975 | 153,582 | 173,522 | 176,913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 4,296,184 | 4,038,453 | 3,849,502 | 3,938,193 | 3,770,729 | 3,631,466 | 3,513,616 | 3,937,535 | 3,710,140 | 3,476,594 | 3,400,090 | 3,346,247 | 3,216,498 | 3,094,796 | 3,005,777 | 3,107,415 | 3,046,947 | 3,007,007 | 2,992,415 | 2,955,989 | 2,936,793 | 2,883,724 | 2,863,794 | 2,909,892 | 2,960,928 | 2,964,736 | 2,977,038 | 2,555,236 | 2,532,529 | 2,477,244 | 2,451,033 | 2,466,263 | 2,405,745 | 2,359,848 | 2,292,265 | 2,196,025 | 2,225,187 | 2,089,985 | 2,134,132 | 2,065,124 | 2,031,710 | 1,964,182 | 1,915,322 | 1,712,637 | 1,565,031 | 1,596,020 | 1,559,784 | 1,463,554 | 1,359,495 | 1,323,036 | 1,271,044 | 991,795 | 953,075 | 858,685 | 705,230 | 641,546 | 579,489 | 464,317 | 447,917 | 404,177 | 351,537 | 325,078 | 315,665 | 501,803 | 469,252 | 434,719 | 430,477 | 429,392 | 413,008 | 382,131 |
Other Non-Current Liabilities
| 0 | 1,328,487 | 1,333,512 | 1,280,484 | 888,742 | 885,808 | 831,014 | 798,931 | 795,572 | 807,212 | 788,498 | 776,495 | 840,984 | 791,166 | 718,155 | 704,181 | 773,772 | 750,687 | 762,112 | 815,462 | 209,859 | 195,117 | 198,206 | 195,605 | 188,943 | 185,154 | 187,063 | 187,149 | 209,205 | 187,367 | 211,492 | 202,316 | 235,682 | 227,902 | 216,507 | 208,010 | 248,456 | 203,860 | 4,666,247 | 4,426,743 | 4,259,274 | 3,957,290 | 3,855,632 | 3,769,127 | 3,685,197 | 3,612,466 | 3,554,772 | 3,207,915 | 3,392,110 | 3,291,402 | 3,195,394 | 151,874 | 159,283 | 104,124 | 114,743 | 107,390 | 115,983 | 99,840 | 91,399 | 78,055 | 80,976 | 74,559 | 59,142 | 0 | 59,991 | 67,193 | 64,579 | 0 | 59,273 | 57,915 | 52,887 |
Total Non-Current Liabilities
| 1,719,700 | 7,257,686 | 6,448,775 | 5,877,720 | 6,166,739 | 6,155,413 | 6,124,432 | 6,122,896 | 6,509,227 | 6,303,350 | 6,169,087 | 6,048,076 | 6,176,852 | 5,497,838 | 5,087,652 | 5,087,364 | 5,391,898 | 5,318,158 | 5,317,757 | 5,234,174 | 4,262,215 | 4,383,529 | 4,428,842 | 4,125,528 | 4,066,299 | 4,099,684 | 4,093,493 | 4,484,625 | 4,418,903 | 4,223,604 | 4,171,051 | 4,320,210 | 4,184,576 | 4,187,716 | 3,909,483 | 3,807,972 | 3,282,327 | 3,228,189 | 8,142,142 | 7,951,252 | 7,388,894 | 7,248,856 | 7,197,714 | 7,078,563 | 6,901,130 | 6,653,724 | 6,178,684 | 5,820,056 | 5,487,602 | 5,239,815 | 5,067,420 | 1,754,544 | 1,475,045 | 1,386,813 | 1,299,425 | 1,111,895 | 1,056,693 | 978,387 | 755,160 | 725,345 | 684,456 | 725,151 | 683,168 | 415,408 | 661,499 | 636,112 | 628,859 | 709,731 | 776,815 | 699,372 | 684,406 |
Total Liabilities
| 13,199,400 | 19,839,364 | 19,294,511 | 17,930,546 | 18,370,959 | 19,003,768 | 18,797,569 | 17,599,066 | 18,092,757 | 17,388,518 | 16,898,788 | 16,125,063 | 15,040,362 | 15,311,295 | 15,693,422 | 15,169,553 | 15,052,665 | 13,877,503 | 14,487,600 | 14,196,442 | 13,109,833 | 12,998,930 | 13,248,616 | 12,367,704 | 12,014,190 | 12,405,208 | 12,740,825 | 12,377,861 | 12,079,009 | 11,455,091 | 12,416,557 | 13,153,619 | 11,817,752 | 12,323,873 | 12,314,576 | 12,098,593 | 16,628,960 | 16,362,266 | 15,942,186 | 15,825,813 | 14,299,867 | 14,173,512 | 14,566,983 | 14,237,123 | 13,272,390 | 13,602,315 | 13,746,158 | 13,007,282 | 12,401,011 | 12,032,702 | 11,987,825 | 8,781,092 | 8,515,725 | 7,901,437 | 7,737,463 | 3,688,515 | 3,364,409 | 3,571,062 | 3,530,517 | 3,339,531 | 3,244,648 | 2,721,736 | 2,411,462 | 2,287,278 | 2,538,113 | 2,694,045 | 2,797,605 | 2,475,891 | 2,464,459 | 2,405,987 | 2,497,158 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127.29 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 19.87 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 |
Common Stock
| 491,100 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,968.71 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 491,076.13 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 490,969 | 442,205 | 442,205 | 441,643 | 441,643 | 441,643 | 441,643 | 441,096 | 441,096 | 433,310 |
Retained Earnings
| 0 | 14,999,807 | 39,884,730 | 14,704,552 | 39,252,923 | 38,349,469 | 37,500,186 | 36,979,291 | 36,127,496 | 35,700,795 | 34,928,046 | 34,679,467 | 34,143,749 | 33,703,666 | 32,782,060 | 32,851,281 | 32,045,846 | 31,630,482 | 31,424,135 | 31,411,256 | 30,798,571 | 30,335,124 | 29,943,012 | 29,849,926 | 29,808,629 | 29,514,780 | 28,931,374 | 28,780,083 | 28,909,897 | 28,426,582 | 27,947,456 | 27,520,860 | 26,805,735 | 26,103,555 | 25,263,824 | 24,811,865 | 23,931,580 | 23,317,239 | 22,450,416 | 22,027,464 | 21,304,044 | 20,539,523 | 19,540,496 | 18,916,891 | 17,953,676 | 17,126,503 | 16,225,601 | 15,627,095 | 14,795,270 | 13,970,527 | 13,073,291 | 12,312,271 | 11,750,642 | 11,047,666 | 10,147,018 | 8,265,402 | 7,695,271 | 7,091,854 | 6,416,023 | 5,996,384 | 5,529,102 | 5,116,212 | 4,690,251 | 4,520,569 | 4,160,988 | 3,988,825 | 3,674,421 | 3,572,758 | 3,428,205 | 3,243,772 | 2,999,754 |
Accumulated Other Comprehensive Income/Loss
| 0 | 26,557,640 | 506,365 | 24,757,563 | 24,888,768 | 23,542,205 | 23,581,433 | 23,412,377 | 23,691,947 | 23,451,563 | 22,955,803 | -245,548 | -245,548 | -245,548 | -777,889 | -245,548 | -686,161 | -616,530 | -644,160 | -795,906 | -457,023 | -585,853 | -726,019 | -986,426 | -989,723 | -940,890 | -1,041,012 | -1,017,290 | -574,276 | -698,063 | -1,020,862 | -555,896 | -1,041,573 | -764,185 | -717,354 | -689,834 | -354,885 | -517,353 | -600,490 | -590,097 | -671,860 | -764,386 | -581,523 | -543,036 | -500,630 | -379,788 | -381,749 | 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
| 42,805,800 | 681,207 | 585,052 | 681,207 | -24,210,373 | -22,949,225 | -23,059,928 | -23,083,527 | -22,056,161 | -22,794,339 | -22,784,749 | 348,011 | 351,805 | 184,818 | 1,001,003 | 155,839 | 1,276,550 | 1,276,550 | 1,276,550 | 1,223,572 | 1,530,770 | 1,537,044 | 1,275,899 | 1,275,899 | 1,030,604 | 1,030,863 | 1,031,278 | 1,041,516 | 1,041,517 | 1,041,517 | 1,038,470 | 1,038,470 | 1,030,756 | 1,030,756 | 1,030,756 | 1,008,624 | 1,234,216 | 1,234,216 | 1,234,216 | 1,234,216 | 1,234,216 | 1,234,249 | 1,234,662 | 1,234,662 | 1,234,662 | 1,262,326 | 1,234,662 | 786,230 | 938,112 | 928,632 | 997,324 | 970,972 | 936,496 | 941,379 | 979,308 | 1,418,824 | 1,394,146 | 1,386,051 | 1,344,756 | 1,362,648 | 1,413,222 | 1,459,974 | 518,028 | 440,240 | 403,707 | 301,795 | 260,911 | 236,332 | 269,004 | 243,218 | 196,587 |
Total Shareholders Equity
| 43,296,900 | 42,729,750 | 41,467,243 | 40,634,418 | 40,422,414 | 39,433,545 | 38,512,787 | 37,799,237 | 38,254,378 | 36,849,115 | 35,590,196 | 35,273,026 | 34,741,102 | 34,134,032 | 33,496,270 | 33,252,668 | 33,127,331 | 32,781,598 | 32,547,621 | 32,330,018 | 32,363,414 | 31,777,411 | 30,983,988 | 30,630,495 | 30,340,606 | 30,095,849 | 29,412,736 | 29,295,405 | 29,868,234 | 29,261,132 | 28,456,160 | 28,494,530 | 27,286,014 | 26,861,222 | 26,068,322 | 25,621,751 | 25,302,007 | 24,525,198 | 23,575,238 | 23,162,679 | 22,357,496 | 21,500,482 | 20,684,731 | 20,099,613 | 19,178,804 | 18,500,137 | 17,569,610 | 16,904,421 | 16,224,478 | 15,390,255 | 14,561,711 | 13,774,339 | 13,178,234 | 12,480,141 | 11,617,422 | 10,175,322 | 9,580,513 | 8,969,001 | 8,251,875 | 7,850,128 | 7,433,420 | 7,067,282 | 5,650,611 | 5,403,141 | 5,006,465 | 4,732,390 | 4,377,102 | 4,250,860 | 4,138,432 | 3,928,213 | 3,629,778 |
Total Equity
| 43,296,900 | 42,764,464 | 41,489,363 | 40,655,299 | 40,444,502 | 39,455,535 | 38,521,372 | 37,807,632 | 38,267,434 | 36,933,276 | 35,672,851 | 35,357,474 | 34,823,421 | 34,214,492 | 33,573,666 | 33,328,123 | 33,208,011 | 32,860,691 | 32,626,373 | 32,409,622 | 32,449,377 | 31,858,517 | 31,058,609 | 30,703,428 | 30,414,051 | 30,168,685 | 29,485,234 | 29,358,958 | 29,944,615 | 29,337,091 | 28,517,939 | 28,557,989 | 27,345,832 | 26,920,046 | 26,124,194 | 25,676,240 | 25,392,005 | 24,616,174 | 23,697,805 | 23,286,103 | 22,487,497 | 21,627,836 | 20,773,136 | 20,193,186 | 19,285,002 | 18,615,154 | 17,703,821 | 17,039,714 | 16,329,125 | 15,483,515 | 14,653,939 | 13,794,556 | 13,197,206 | 12,496,465 | 11,634,793 | 10,175,322 | 9,580,513 | 8,969,001 | 8,251,875 | 7,850,128 | 7,433,420 | 7,067,282 | 5,650,611 | 5,403,141 | 5,006,465 | 4,732,390 | 4,377,102 | 4,250,860 | 4,138,432 | 3,928,213 | 3,629,778 |
Total Liabilities & Shareholders Equity
| 62,225,400 | 62,603,828 | 60,783,874 | 58,585,845 | 58,815,461 | 58,459,303 | 57,318,941 | 55,406,698 | 56,360,191 | 54,321,794 | 52,571,639 | 51,482,537 | 49,863,783 | 49,525,787 | 49,267,088 | 48,497,676 | 48,260,676 | 46,738,194 | 47,113,973 | 46,606,064 | 45,559,210 | 44,857,447 | 44,307,225 | 43,071,132 | 42,428,241 | 42,573,893 | 42,226,059 | 41,736,819 | 42,023,624 | 40,792,182 | 40,934,496 | 41,711,608 | 39,163,584 | 39,243,919 | 38,438,770 | 37,774,833 | 42,020,965 | 40,978,440 | 39,639,991 | 39,111,916 | 36,787,364 | 35,801,348 | 35,340,119 | 34,430,309 | 32,557,392 | 32,217,469 | 31,449,979 | 30,046,996 | 28,730,136 | 27,516,217 | 26,641,764 | 22,575,648 | 21,712,931 | 20,397,902 | 19,372,256 | 13,863,837 | 12,944,922 | 12,540,063 | 11,782,392 | 11,189,659 | 10,678,068 | 9,789,018 | 8,062,073 | 0 | 7,544,578 | 7,426,435 | 7,174,707 | 0 | 6,602,891 | 6,334,200 | 6,126,936 |