Kyungin Synthetic Co., Ltd.
KRX:012610.KS
3005 (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
| 50,273.021 | 43,840.964 | 40,994.876 | 45,098.214 | 36,931.593 | 41,861.808 | 23,066.448 | 36,570.684 | 49,831.802 | 58,048.879 | 82,939.123 | 81,688.547 | 83,613.385 | 82,497.063 | 78,287.265 | 41,779.615 | 38,567.175 | 18,058.542 | 25,196.562 | 15,762.063 | 22,405.848 | 20,994.677 | 22,190.138 | 22,662.423 | 21,870.072 | 24,988.319 | 20,701.609 | 18,750.91 | 26,335.122 | 28,962.893 | 20,050.927 | 24,238.266 | 17,248.672 | 14,448.187 | 15,517.379 | 16,886.665 | 21,019.214 | 18,834.222 | 14,231.503 | 15,356.807 | 15,062.186 | 12,699.222 | 10,444.006 | 14,567.858 | 11,977.964 | 11,240.961 | 11,181.45 | 3,382.937 | 1,549.623 | 2,694.238 | 2,870.825 | 3,676.696 | 2,307.73 | 1,379.722 | 2,663.952 | 6,754.014 | 4,573.83 | 1,834.855 | 3,666.332 | 2,148.285 | 2,187.346 | 1,725.891 | 1,485.049 |
Short Term Investments
| 1,000 | 1,500 | 0 | 2,000 | 500 | 1,500 | 1,500 | -0 | 12,000.419 | 17,000.419 | 5,369.16 | 10,028.786 | 15,000.111 | 7,667.5 | 0 | 28,867.5 | 16,003.5 | 31.99 | 3.592 | 4,824.08 | 6,960.199 | 94.827 | 5,644.948 | 7,177.121 | 11,243.306 | 168.204 | 113.854 | 179.058 | 310.883 | 390.578 | 357.257 | 283.399 | 284.233 | 1,587.766 | 358.578 | 2,073.111 | 845.783 | 443.916 | 355.268 | 4,411.609 | 7,375.492 | 4,376.552 | 4,382.059 | 4,705.545 | 3,828.267 | 2,371.635 | 4,353.952 | 699.535 | 594.891 | 513.24 | 310.396 | 3,058.252 | 1,161.744 | 9.42 | 136.553 | 2,957.842 | 6,316.357 | 2,020.299 | 359.929 | 335.967 | 1,162.575 | 2,321.968 | 228.71 |
Cash and Short Term Investments
| 51,273.021 | 45,340.964 | 40,994.876 | 47,098.214 | 37,431.593 | 43,361.808 | 24,566.448 | 36,570.684 | 61,832.221 | 75,049.298 | 88,308.283 | 91,717.333 | 98,613.496 | 90,164.563 | 78,287.265 | 70,647.115 | 54,570.675 | 18,090.532 | 25,200.154 | 20,586.142 | 29,366.048 | 21,089.504 | 27,835.086 | 29,839.544 | 33,113.378 | 25,156.523 | 20,815.463 | 18,929.968 | 26,646.005 | 29,353.471 | 20,408.184 | 24,521.665 | 17,532.905 | 16,035.953 | 15,875.957 | 18,959.776 | 21,864.997 | 19,278.138 | 14,586.771 | 19,768.416 | 22,437.678 | 17,075.774 | 14,826.066 | 19,273.403 | 15,806.231 | 13,612.596 | 15,535.403 | 4,082.472 | 2,144.514 | 3,207.478 | 3,181.221 | 6,734.948 | 3,469.474 | 1,389.142 | 2,800.505 | 9,711.856 | 10,890.187 | 3,855.154 | 4,026.261 | 2,484.252 | 3,349.921 | 4,047.859 | 1,713.759 |
Net Receivables
| 93,099.912 | 80,800.646 | 74,397.716 | 82,511.706 | 85,084.498 | 89,341.324 | 74,530.041 | 103,538.551 | 108,177.671 | 106,594.871 | 100,740.23 | 103,416.563 | 93,779.806 | 89,399.257 | 75,464.698 | 81,369.338 | 83,481.006 | 99,864.827 | 85,431.117 | 87,503.535 | 104,329.044 | 0 | 82,996.449 | 96,619.293 | 92,822.927 | 86,255.721 | 74,990.418 | 78,346.395 | 73,688.535 | 76,583.533 | 71,059.726 | 67,521.858 | 74,333.658 | 68,200.899 | 64,762.668 | 72,124.868 | 75,319.511 | 70,850.736 | 59,699.436 | 0 | 0 | 0 | 70,393.913 | 70,997.121 | 0 | 0 | 60,349.651 | 52,072.258 | 41,059.711 | 44,022.542 | 47,168.755 | 37,833.423 | 0 | 34,436.853 | 36,641.491 | 34,345.839 | 32,228.523 | 29,523.056 | 0 | 27,350.904 | 26,411.21 | 28,782.085 | 28,959.816 |
Inventory
| 134,311.702 | 135,433.911 | 145,135.7 | 147,471.601 | 156,814.671 | 152,110.184 | 164,507.719 | 179,043.919 | 163,897.624 | 138,846.941 | 136,530.696 | 124,934.961 | 107,395.921 | 101,394.389 | 109,420.542 | 120,593.609 | 137,160.234 | 130,709.827 | 141,253.404 | 144,290.685 | 136,845.73 | 134,442.82 | 123,873.222 | 108,485.869 | 103,215.731 | 99,686.011 | 97,118.533 | 99,956.48 | 106,177.238 | 103,853.879 | 99,419.77 | 83,606.215 | 81,329.203 | 82,525.537 | 95,494.779 | 97,407.121 | 98,425.351 | 87,742.642 | 89,741.323 | 99,065.281 | 100,948.808 | 96,275.558 | 90,667.397 | 79,372.741 | 76,633.227 | 74,033.6 | 70,357.744 | 49,315.862 | 53,764.614 | 57,924.915 | 57,625.597 | 53,989.345 | 52,857.749 | 41,609.936 | 41,296.975 | 38,899.371 | 37,438.794 | 52,956.425 | 53,124.226 | 55,967.994 | 35,291.113 | 30,902.202 | 31,177.131 |
Other Current Assets
| 2,166.791 | 2,358.124 | 1,773.775 | -0 | -0 | -0.001 | -0.001 | -0 | -0.001 | 0.001 | -0.001 | -0 | 0.001 | -0.001 | 0.002 | -0 | 0 | -0 | -0.001 | -0.001 | -0 | 97,364.761 | 112.307 | 127.335 | 156.687 | -0.001 | 260.328 | 413.671 | 458.012 | 589.516 | 521.378 | 575.708 | 573.958 | 584.063 | 530.694 | 655.735 | 615.497 | 883.874 | 578.996 | 73,025.782 | 81,697.404 | 76,049.581 | -0 | 20.767 | 73,253.799 | 66,146.502 | -0 | -0.001 | 209.794 | 2,204.094 | 0.001 | 147.034 | 39,267.474 | 130.987 | 131.562 | -0.001 | 64.334 | 23.273 | 33,014.186 | 22.308 | 143.239 | 0.001 | -0.001 |
Total Current Assets
| 280,851.425 | 263,933.645 | 262,302.067 | 277,081.522 | 279,330.762 | 284,813.314 | 263,604.208 | 319,153.154 | 333,907.515 | 320,491.111 | 325,579.209 | 320,068.857 | 299,789.223 | 280,958.209 | 263,172.508 | 272,610.061 | 275,211.915 | 248,665.186 | 251,884.675 | 252,380.362 | 270,540.821 | 252,897.085 | 234,817.064 | 235,072.041 | 229,308.723 | 211,098.254 | 193,184.742 | 197,646.514 | 206,969.79 | 210,380.399 | 191,409.058 | 176,225.446 | 173,769.724 | 167,346.452 | 176,664.098 | 189,147.5 | 196,225.356 | 178,755.39 | 164,606.526 | 191,859.479 | 205,083.89 | 189,400.913 | 175,887.375 | 169,664.032 | 165,693.257 | 153,792.698 | 146,242.797 | 105,470.591 | 97,178.633 | 107,359.029 | 107,975.574 | 98,704.75 | 95,594.697 | 77,566.918 | 80,870.533 | 82,957.065 | 80,621.838 | 86,357.908 | 90,164.673 | 85,825.458 | 65,195.483 | 63,732.147 | 61,850.705 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 259,290.944 | 257,812.695 | 257,872.555 | 262,399.903 | 263,634.624 | 261,148.71 | 258,513.289 | 253,222.801 | 245,185.441 | 234,360.849 | 228,764.683 | 220,043.739 | 217,939.909 | 215,669.637 | 216,322.987 | 220,827.428 | 206,857.764 | 200,461.933 | 194,110.502 | 188,530.353 | 175,677.423 | 162,965.473 | 155,376.235 | 150,149.555 | 150,213.531 | 151,116.911 | 149,692.038 | 150,642.131 | 143,254.564 | 137,230.134 | 137,784.128 | 134,131.657 | 133,944.773 | 135,066.515 | 136,115.404 | 134,739.194 | 134,530.437 | 134,907.695 | 135,555.605 | 135,896.087 | 132,979.518 | 127,065.51 | 127,667.556 | 127,459.621 | 128,083.513 | 127,693.485 | 124,092.9 | 68,830.432 | 70,062.404 | 68,944.216 | 65,596.377 | 69,826.785 | 67,472.484 | 65,111.599 | 25,770.894 | 25,846.908 | 25,932.61 | 27,420.009 | 28,534.598 | 29,012.262 | 26,476.9 | 24,560.562 | 25,499.713 |
Goodwill
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 326.703 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,239.282 | 4,431.235 | 4,623.785 | 4,800.824 | 4,864.446 | 5,009.534 | 5,277.82 | 5,719.29 | 6,001.528 | 6,095.912 | 6,420.705 | 6,249.087 | 6,415.241 | 6,527.462 | 6,713.724 | 5,684.514 | 5,672.696 | 6,024.457 | 5,665.364 | 5,259.063 | 5,368.213 | 5,525.609 | 5,676.602 | 5,703.32 | 5,866.51 | 2,888.527 | 2,887.289 | 2,900.811 | 2,900.987 | 2,900.096 | 2,930.891 | 2,926.005 | 2,942.002 | 2,839.09 | 2,495.425 | 2,510.788 | 2,529.202 | 2,531.431 | 2,514.928 | 2,877.51 | 2,875.424 | 2,891.284 | 2,933.893 | 2,597.556 | 2,717.193 | 2,334.402 | 2,349.447 | 993.875 | 969.565 | 970.255 | 970.945 | 3.908 | 5.056 | 6.205 | 8.844 | 10.334 | 11.825 | 15.122 | 16.927 | 18.732 | 22.858 | 25.178 | 27.498 |
Goodwill and Intangible Assets
| 4,239.282 | 4,431.235 | 4,623.785 | 4,800.824 | 4,864.446 | 5,009.534 | 5,277.82 | 5,719.29 | 6,001.528 | 6,095.912 | 6,420.705 | 6,249.087 | 6,415.241 | 6,854.165 | 7,040.427 | 6,011.217 | 5,999.399 | 6,351.16 | 5,992.067 | 5,585.766 | 5,694.916 | 5,852.312 | 6,003.305 | 6,030.023 | 6,193.213 | 3,215.23 | 3,213.992 | 3,227.514 | 3,227.69 | 3,226.799 | 3,257.594 | 3,252.708 | 3,268.705 | 3,165.793 | 2,822.128 | 2,837.491 | 2,855.905 | 2,858.134 | 2,841.631 | 3,204.213 | 3,202.127 | 3,217.987 | 3,260.596 | 2,924.259 | 3,043.896 | 2,661.105 | 2,676.15 | 993.875 | 969.565 | 970.255 | 970.945 | 3.908 | 5.056 | 6.205 | 8.844 | 10.334 | 11.825 | 15.122 | 16.927 | 18.732 | 22.858 | 25.178 | 27.498 |
Long Term Investments
| 8,298.364 | 8,191.753 | 7,313.644 | 11,106.039 | 13,264.432 | 14,823.476 | 13,699.941 | 13,815.532 | 2,022.618 | -2,712.762 | 10,355.926 | 7,981.843 | 2,667.905 | 10,945.275 | 0 | -11,462.906 | 1,239.359 | 17,016.35 | 18,287.018 | 14,924.988 | 12,712.384 | 19,364.925 | 9,341.348 | 6,991.388 | -1,449.999 | 8,433.639 | 9,922.616 | 10,334.533 | 9,576.705 | 9,519.506 | 9,655.712 | 9,096.634 | 8,854.768 | 7,281.833 | 8,881.924 | 7,266.003 | 8,371.337 | 8,011.2 | 7,824.25 | 3,498.632 | 945.725 | 3,754.713 | 3,671.584 | 2,977.458 | 3,706.682 | 7,068.043 | 7,456.741 | 70,837.005 | 74,628.964 | 73,866.382 | 73,647.058 | 74,269.327 | 74,471.676 | 71,236.919 | 59,940.598 | 54,587.815 | 46,816.174 | 45,390.105 | 40,974.883 | 30,551.033 | 14,268.013 | 13,298.233 | 14,746.19 |
Tax Assets
| 2,326.98 | 2,209.546 | 2,399.95 | 3,274.636 | 1,961.774 | 1,627.09 | 1,373.788 | -13,815.532 | 1,201.161 | 948.967 | 645 | 869.181 | 599.297 | 10,035.593 | 0 | 31,246.922 | 18,384.116 | 1,832.505 | 1,806.742 | 6,629.865 | 8,768.619 | 1,905.881 | 7,458.637 | 8,993.445 | 13,062.265 | 1,989.797 | 1,938.082 | 2,005.921 | 2,140.381 | 0 | 2,192.024 | 2,120.801 | 0 | 0 | 2,203.884 | 0 | 0 | 2,297.126 | 2,211.113 | 0 | 9,236.606 | 6,240.301 | 6,457.684 | 6,574.564 | 0 | 4,630.43 | 6,984.09 | 2,368.289 | 2,630.484 | 2,772.57 | 0 | 0 | 750.896 | 1,691.536 | 0 | 518.804 | 0 | 3,717.326 | 2,049.696 | 32.125 | 2,381.006 | 0 | 1,406.789 |
Other Non-Current Assets
| 4,376.678 | 4,462.831 | 4,443.972 | 6,075.464 | 4,705.435 | 5,781.698 | 5,783.953 | 17,555.426 | 14,359.52 | 19,359.911 | 7,726.942 | 12,394.788 | 17,372.891 | 0 | 18,566.229 | -0.001 | 0 | 0 | -0 | 0 | 0 | 0.001 | 0 | -0.001 | -0.001 | -0.001 | -0 | -0.001 | -0.001 | 2,222.71 | -0 | 0.001 | 2,124.269 | 3,430.437 | -0 | 3,921.052 | 2,696.358 | 0.001 | -0 | 6,270.089 | 0.001 | 82.975 | 0 | 33.846 | 6,372.627 | 108.463 | -0 | 0.002 | 0.001 | -0.001 | 5,878.504 | 4,740.368 | 2,843.86 | -0.001 | 1,791.869 | 4,633.863 | 8,013.384 | 12.499 | 0.001 | 1,811.784 | 44.438 | 3,519.147 | 0.001 |
Total Non-Current Assets
| 278,532.248 | 277,108.061 | 276,653.906 | 287,656.866 | 288,430.711 | 288,390.507 | 284,648.792 | 276,497.517 | 268,770.269 | 258,052.877 | 253,913.256 | 247,538.637 | 244,995.242 | 243,504.67 | 241,929.643 | 246,622.66 | 232,480.639 | 225,661.948 | 220,196.329 | 215,670.972 | 202,853.343 | 190,088.592 | 178,179.525 | 172,164.41 | 168,019.009 | 164,755.576 | 164,766.728 | 166,210.098 | 158,199.339 | 152,199.149 | 152,889.457 | 148,601.801 | 148,192.515 | 148,944.578 | 150,023.339 | 148,763.74 | 148,454.037 | 148,074.156 | 148,432.599 | 148,869.021 | 146,363.977 | 140,361.486 | 141,057.421 | 139,969.748 | 141,206.718 | 142,161.526 | 141,209.881 | 143,029.603 | 148,291.418 | 146,553.422 | 146,092.884 | 148,840.388 | 145,543.972 | 138,046.258 | 87,512.205 | 85,597.724 | 80,773.993 | 76,555.061 | 71,576.105 | 61,425.936 | 43,193.215 | 41,403.12 | 41,680.191 |
Total Assets
| 559,383.673 | 541,041.706 | 538,955.972 | 564,738.388 | 567,761.473 | 573,203.821 | 548,252.999 | 595,650.67 | 602,677.784 | 578,543.989 | 579,492.465 | 567,607.494 | 544,784.466 | 524,462.879 | 505,102.151 | 519,232.72 | 507,692.555 | 474,327.134 | 472,081.003 | 468,051.335 | 473,394.163 | 442,985.677 | 412,996.589 | 407,236.45 | 397,327.732 | 375,853.831 | 357,951.47 | 363,856.612 | 365,169.129 | 362,579.547 | 344,298.515 | 324,827.247 | 321,962.239 | 316,291.03 | 326,687.437 | 337,911.24 | 344,679.393 | 326,829.546 | 313,039.125 | 340,728.5 | 351,447.867 | 329,762.399 | 316,944.796 | 309,633.78 | 306,899.974 | 295,954.224 | 287,452.678 | 248,500.194 | 245,470.051 | 253,912.451 | 254,068.458 | 247,545.138 | 241,138.669 | 215,613.176 | 168,382.738 | 168,554.79 | 161,395.831 | 162,912.969 | 161,740.778 | 147,251.394 | 108,388.699 | 105,135.267 | 103,530.895 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15,523.215 | 15,128.832 | 13,509.576 | 13,943.461 | 18,734.467 | 15,552.512 | 11,195.442 | 25,971.477 | 26,906.321 | 24,490.091 | 23,051.695 | 22,848.694 | 20,697.818 | 20,227.513 | 16,209.262 | 13,597.273 | 15,770.864 | 19,181.157 | 16,457.652 | 21,946.807 | 23,209.603 | 23,399.147 | 19,996.296 | 19,510.243 | 17,277.121 | 19,907.512 | 15,841.108 | 16,567.266 | 14,779.999 | 18,633.946 | 25,656.675 | 18,693.058 | 17,346.448 | 13,617.532 | 14,596.934 | 14,580.329 | 21,605.654 | 19,171.939 | 11,497.378 | 15,880.645 | 22,246.997 | 17,634.7 | 18,002.898 | 17,911.224 | 17,366.56 | 12,091.803 | 14,019.539 | 8,061.31 | 5,973.958 | 9,642.555 | 11,833.953 | 10,953.888 | 17,217.326 | 15,836.868 | 17,808.837 | 19,843.136 | 11,283.223 | 5,069.115 | 3,790.159 | 3,072.518 | 3,190.285 | 2,273.582 | 2,655.264 |
Short Term Debt
| 200,072.116 | 184,861.367 | 189,654.087 | 193,433.323 | 184,428.564 | 191,936.746 | 162,005.197 | 184,537.189 | 189,570.494 | 182,637.549 | 202,733.941 | 210,582.146 | 188,435.752 | 179,572.79 | 172,064.983 | 171,977.902 | 172,536.404 | 137,837.641 | 143,242.647 | 135,153.063 | 149,344.244 | 129,405.961 | 107,937.402 | 121,752.528 | 117,555.732 | 101,940.704 | 87,310.833 | 93,965.531 | 102,882.86 | 97,468.799 | 71,911.908 | 67,715.127 | 67,155.23 | 70,605.691 | 79,571.711 | 89,427.719 | 86,163.46 | 67,058.58 | 59,905.749 | 76,574.081 | 81,497.347 | 72,540.963 | 70,878.679 | 65,867.199 | 65,911.99 | 65,885.903 | 67,740.312 | 54,285.702 | 48,823.948 | 52,130.627 | 50,547.137 | 54,306.724 | 43,400.916 | 26,622.191 | 22,684.491 | 22,564.124 | 29,483.767 | 46,528.208 | 57,627.516 | 64,841.234 | 27,001.349 | 27,533.27 | 28,789.15 |
Tax Payables
| 1,177.749 | 611.622 | 127.402 | 162.533 | 329.525 | 2,067.734 | 3,518.777 | 5,322.887 | 6,366.17 | 4,953.57 | 3,079.747 | 1,749.439 | 2,216.527 | 923.336 | 961.613 | 1,149.566 | 2,205.975 | 2,184.368 | 2,021.918 | 2,225.824 | 3,434.443 | 3,728.497 | 4,033.554 | 4,209.501 | 2,861.106 | 1,425.872 | 569.488 | 852.954 | 1,274.571 | 2,002.678 | 2,698.754 | 1,652.054 | 2,170.618 | 1,312.726 | 1,525.938 | 746.453 | 1,433.788 | 1,681.932 | 2,075.753 | 2,154.274 | 3,384.311 | 3,605.584 | 3,987.791 | 2,249.351 | 2,007.238 | 1,237.775 | 963.52 | 545.379 | 545.4 | 926.397 | 514.83 | 11.644 | 350.581 | 57.934 | 178.363 | 0 | 211.94 | 1,376.325 | 639.491 | 680.883 | 985.197 | 756.105 | 174.113 |
Deferred Revenue
| 675.133 | 427.353 | 225.991 | 35,478.222 | 37,646.655 | 250.427 | 216.371 | 575.653 | 432.839 | 196.406 | 43,426.416 | 38,622.937 | 39,472.517 | 33,903.565 | 27,993.163 | 32,291.974 | 29,403.43 | 32,400.369 | 32,893.308 | 35,871.235 | 36,511.732 | 3,728.497 | 28,990.576 | 4,209.501 | 2,861.106 | 1,425.872 | 21,201.72 | 852.954 | 1,274.571 | 2,002.678 | 21,933.873 | 1,652.054 | 16,606.495 | 16,253.119 | 15,141.803 | 746.453 | 14,460.194 | 1,681.932 | 14,920.376 | 2,154.274 | 3,384.311 | 18,969.053 | 19,407.441 | 19,704.727 | 2,007.238 | 1,237.775 | 12,330.635 | 545.379 | 8,297.014 | 8,635.322 | 514.83 | 10,628.122 | 350.581 | 57.934 | 178.363 | 0 | 211.94 | 10,391.95 | 7,150.555 | 680.883 | 8,502.079 | 5,888.93 | 174.113 |
Other Current Liabilities
| 40,677.158 | 36,661.147 | 31,326.722 | -0.001 | -0 | 39,220.333 | 40,624.998 | 48,165.073 | 51,581.632 | 43,849.863 | 0.001 | 0 | -0.001 | 0.001 | 0.001 | -0 | -0.001 | -0 | -0.001 | -0 | -0.001 | 29,732.389 | 0 | 17,950.96 | 21,746.635 | 19,898.086 | -0 | 18,551.421 | 21,461.919 | 22,278.897 | 0.001 | 14,049.147 | -0.001 | 0.001 | -0 | 12,747.476 | -0.001 | 13,608.491 | -0 | 16,976.667 | 17,076.998 | 0.002 | 0 | 0.001 | 14,817.276 | 13,898.609 | 0 | 7,279.825 | -0.001 | 0.001 | 8,242.162 | 0.001 | 10,163.715 | 7,997.158 | 7,918.161 | 7,485.477 | 8,148.218 | -0.002 | -0.001 | 6,022.912 | -0.001 | 0.001 | 5,446.199 |
Total Current Liabilities
| 256,947.622 | 237,078.699 | 234,716.376 | 242,855.005 | 240,809.686 | 246,960.018 | 214,042.009 | 259,249.392 | 268,491.286 | 251,173.909 | 269,212.054 | 272,053.778 | 248,606.086 | 233,703.869 | 216,267.409 | 217,867.149 | 217,710.698 | 189,419.166 | 192,593.606 | 192,971.105 | 209,065.578 | 186,265.994 | 156,924.274 | 163,423.232 | 159,440.594 | 143,172.174 | 124,353.66 | 129,937.172 | 140,399.349 | 140,384.32 | 119,502.456 | 102,109.386 | 101,108.172 | 100,476.343 | 109,310.448 | 117,501.977 | 122,229.307 | 101,520.942 | 86,323.503 | 111,585.667 | 124,205.653 | 109,144.718 | 108,289.018 | 103,483.151 | 100,103.064 | 93,114.09 | 94,090.486 | 70,172.216 | 63,094.919 | 70,408.505 | 71,138.082 | 75,888.735 | 71,132.538 | 50,514.151 | 48,589.852 | 49,892.737 | 49,127.148 | 61,989.271 | 68,568.229 | 74,617.547 | 38,693.712 | 35,695.783 | 37,064.726 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 38,636.057 | 46,279.323 | 48,313.213 | 59,178.895 | 60,974.34 | 55,701.12 | 57,047.058 | 56,167.552 | 57,003.402 | 59,084.493 | 47,317.034 | 38,884.834 | 45,209.366 | 47,278.878 | 49,158.382 | 54,966.628 | 43,938.163 | 36,694.652 | 30,567.023 | 31,415.049 | 20,969.74 | 19,614.134 | 19,416.459 | 9,962.024 | 8,159.957 | 8,354.651 | 8,360.241 | 8,596.507 | 701.343 | 755.024 | 760.665 | 2,041.455 | 2,086.141 | 1,434.396 | 439.22 | 2,497.891 | 5,485.466 | 12,485.227 | 12,485.227 | 12,453 | 12,453 | 12,415 | 2,415 | 2,415 | 3,415 | 3,415 | 415 | 10,475.925 | 15,841.525 | 15,339.225 | 15,329.725 | 5,112.525 | 5,117.1 | 4,566.3 | 6,594 | 6,681.4 | 7,074 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0.001 | -0 | 0 | 0 | 0 | 0 | 0 | 1,082.167 | 1,001.75 | 1,038.166 | 1,958.683 | 0 | 0 | 1,298.813 | 0 | 1,055.241 | 439.552 | 621.849 | 0 | 0 | 1,526.975 | 0 | 1,597.288 | 0 | 0 | 0 | 0 | 0 | 1,314.992 | 1,062.903 | 0 | 0 | 1,337.863 | 1,155.078 | 1,529.519 | 0 | 0 | 0 | 0 | 0 | 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
| 2,794.028 | 3,386.61 | 3,367.09 | 3,774.4 | 4,017.158 | 4,077.221 | 11,009.429 | 10,732.805 | 9,979.658 | 9,444.28 | 10,011.296 | 9,799.7 | 9,229.369 | 9,586.738 | 9,363.194 | 10,366.192 | 10,462.342 | 10,613.782 | 10,431.992 | 10,792.085 | 11,458.659 | 11,801.626 | 12,075.232 | 12,018.498 | 12,447.498 | 12,264.096 | 12,936.965 | 12,988.577 | 13,704.032 | 13,719.02 | 14,159.825 | 14,336.561 | 14,277.684 | 14,032.864 | 14,287.751 | 14,669.284 | 14,682.438 | 14,304.901 | 14,553.674 | 15,347.708 | 15,811.789 | 16,333.564 | 16,496.464 | 17,267.381 | 17,747.022 | 18,410.203 | 17,958.507 | 8,354.632 | 7,803.108 | 7,920.894 | 8,145.183 | 14,136.858 | 13,947.603 | 13,987.436 | 2,978.938 | 3,265.402 | 2,072.158 | 1,013.97 | 77.443 | 0 | 105.328 | 290.191 | 326.466 |
Other Non-Current Liabilities
| 37.909 | 453.388 | 865.988 | -0 | -0 | -0 | 0 | 1,606.493 | 1,221.698 | 941.541 | -0 | -0 | 0 | 0 | 1,931.41 | 1,290.114 | 0 | 1,196.663 | 0 | 0 | -0 | 1,010.716 | 821.241 | 0.001 | 1,311.936 | 0.001 | 1,365.67 | 1,814.459 | 1,600.368 | 1,811.231 | 1,582.373 | 0.001 | 0.001 | 1,700.745 | 1,524.715 | -0.001 | -0.001 | -0.001 | 1,438.054 | 761.336 | 317.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 41,467.994 | 50,119.321 | 52,546.292 | 62,953.295 | 64,991.498 | 59,778.34 | 68,056.487 | 68,506.85 | 68,204.758 | 69,470.314 | 58,410.497 | 49,686.284 | 55,476.902 | 58,824.298 | 60,452.987 | 66,622.934 | 55,699.318 | 48,505.098 | 42,054.257 | 42,646.685 | 33,050.248 | 32,426.476 | 32,312.933 | 23,507.498 | 21,919.391 | 22,216.036 | 22,662.877 | 23,399.543 | 16,005.743 | 16,285.275 | 16,502.863 | 17,693.009 | 17,426.729 | 17,168.005 | 16,251.685 | 18,505.037 | 21,322.981 | 28,319.646 | 28,476.955 | 28,562.044 | 28,582.039 | 28,748.564 | 18,911.464 | 19,682.381 | 21,162.022 | 21,825.203 | 18,373.507 | 18,830.557 | 23,644.633 | 23,260.119 | 23,474.908 | 19,249.383 | 19,064.703 | 18,553.736 | 9,572.938 | 9,946.802 | 9,146.158 | 1,013.97 | 77.443 | 0 | 105.328 | 290.191 | 326.466 |
Total Liabilities
| 298,415.616 | 287,198.02 | 287,262.668 | 305,808.3 | 305,801.184 | 306,738.358 | 282,098.496 | 327,756.242 | 336,696.044 | 320,644.222 | 327,622.55 | 321,740.062 | 304,082.988 | 292,528.167 | 276,720.395 | 284,490.083 | 273,410.016 | 237,924.264 | 234,647.863 | 235,617.79 | 242,115.827 | 218,692.471 | 189,237.207 | 186,930.73 | 181,359.985 | 165,388.21 | 147,016.537 | 153,336.715 | 156,405.092 | 156,669.595 | 136,005.319 | 119,802.396 | 118,534.901 | 117,644.348 | 125,562.133 | 136,007.014 | 143,552.288 | 129,840.588 | 114,800.458 | 140,147.711 | 152,787.692 | 137,893.282 | 127,200.482 | 123,165.533 | 121,265.086 | 114,939.293 | 112,463.993 | 89,002.773 | 86,739.551 | 93,668.624 | 94,612.99 | 95,138.118 | 90,197.242 | 69,067.887 | 58,162.79 | 59,839.539 | 58,273.305 | 63,003.241 | 68,645.673 | 74,617.547 | 38,799.04 | 35,985.973 | 37,391.192 |
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 |
Common Stock
| 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,808.183 | 20,798.183 | 20,788.183 | 20,773.183 | 20,748.183 | 20,718.183 | 20,638.183 | 20,623.183 | 20,453.183 | 20,408.183 | 20,393.183 | 20,338.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.182 | 20,198.182 | 20,198.183 | 20,198.182 | 20,198.182 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.183 | 20,198.182 | 20,198.183 | 20,198.183 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,750 | 18,700 | 18,700 | 18,600 | 15,050 | 15,050 | 15,050 | 15,000 |
Retained Earnings
| 174,279.37 | 167,698.566 | 166,982.925 | 176,385.696 | 178,833.068 | 183,803.491 | 182,849.514 | 183,810.719 | 182,712.205 | 175,540.813 | 170,037.725 | 163,314.857 | 159,661.767 | 151,469.554 | 147,917.632 | 148,848.651 | 150,153.587 | 153,639.422 | 154,349.908 | 150,386.735 | 148,494.808 | 142,525.248 | 142,900.515 | 144,947.398 | 140,543.156 | 135,575.637 | 136,363.401 | 135,809.926 | 134,975.172 | 132,936.272 | 134,877.938 | 132,967.278 | 133,076.042 | 129,133.316 | 131,887.394 | 132,775.31 | 133,248.365 | 130,278.511 | 132,138.153 | 134,751.475 | 133,570.925 | 126,829.547 | 124,966.143 | 121,342.028 | 119,658.728 | 115,598.941 | 115,703.43 | 114,747.325 | 114,187.476 | 115,806.624 | 114,041.844 | 61,933.425 | 59,610.157 | 55,637.722 | 58,390.777 | 55,173.018 | 49,322.458 | 48,854.549 | 45,957.438 | 37,766.453 | 34,972.394 | 35,450.772 | 32,608.547 |
Accumulated Other Comprehensive Income/Loss
| 5,420.351 | 5,497.977 | 4,414.565 | 4,790.729 | 5,234.3 | 5,932.185 | 5,996.728 | 6,439.346 | 6,372.008 | 7,015.747 | 7,136.231 | 8,917.254 | 8,301.276 | 53,853.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 34,828.879 | 34,828.879 | 34,914.698 | 32,471.887 | 32,475.367 | 32,473.038 | 32,427.659 | 32,427.658 | 32,427.658 | 32,307.621 | 32,365.444 | 31,948.046 | 31,609.708 | -13,784.232 | 40,266.837 | 45,715.161 | 44,279.798 | 43,477.327 | 43,743.781 | 43,325.898 | 44,620.467 | 44,258.193 | 43,742.23 | 38,475.029 | 38,923.52 | 38,144.541 | 37,811.392 | 37,983.235 | 37,333.379 | 37,052.667 | 37,359.306 | 36,473.004 | 35,091.198 | 34,812.886 | 34,571.631 | 34,735.574 | 34,024.208 | 33,481.65 | 33,196.892 | 32,620.543 | 31,904.167 | 31,921.956 | 31,827.581 | 31,898.232 | 32,621.344 | 32,118.141 | 27,133.671 | 26,000.096 | 25,793.024 | 25,687.203 | 26,663.624 | 71,723.595 | 72,581.27 | 72,157.567 | 33,079.171 | 34,792.233 | 35,100.068 | 32,355.179 | 28,537.667 | 19,817.394 | 19,567.265 | 18,648.522 | 18,531.156 |
Total Shareholders Equity
| 235,336.782 | 228,833.604 | 227,120.37 | 234,456.494 | 237,350.917 | 243,016.896 | 242,082.083 | 243,485.906 | 242,320.054 | 235,662.364 | 230,327.582 | 224,953.34 | 220,320.933 | 212,256.527 | 208,822.651 | 215,186.994 | 214,886.567 | 217,524.931 | 218,486.872 | 214,050.816 | 213,313.458 | 206,981.624 | 206,840.928 | 203,620.61 | 199,664.859 | 193,918.361 | 194,372.975 | 193,991.344 | 192,506.733 | 190,187.121 | 192,435.426 | 189,638.464 | 188,365.422 | 184,144.385 | 186,657.207 | 187,709.067 | 187,470.756 | 183,958.344 | 185,533.228 | 187,570.201 | 185,673.275 | 178,949.686 | 176,991.906 | 173,438.442 | 172,478.255 | 167,915.265 | 161,587.102 | 159,497.421 | 158,730.5 | 160,243.827 | 159,455.468 | 152,407.02 | 150,941.427 | 146,545.289 | 110,219.948 | 108,715.251 | 103,122.526 | 99,909.728 | 93,095.105 | 72,633.847 | 69,589.659 | 69,149.294 | 66,139.703 |
Total Equity
| 260,968.057 | 253,843.685 | 251,693.305 | 258,930.088 | 261,960.29 | 266,465.463 | 266,154.503 | 267,894.428 | 265,981.739 | 257,899.766 | 251,869.915 | 245,867.432 | 240,701.477 | 231,934.712 | 228,381.756 | 234,742.637 | 234,282.539 | 236,402.87 | 237,433.141 | 232,433.545 | 231,278.337 | 224,293.206 | 223,759.383 | 220,305.72 | 215,967.747 | 210,465.621 | 210,934.933 | 210,519.897 | 208,764.038 | 205,909.952 | 208,293.196 | 205,024.851 | 203,427.338 | 198,646.682 | 201,125.304 | 201,904.226 | 201,127.105 | 196,988.957 | 198,238.667 | 200,580.789 | 198,660.175 | 191,869.117 | 189,744.314 | 186,468.247 | 185,634.888 | 181,014.931 | 174,988.685 | 159,497.421 | 158,730.5 | 160,243.827 | 159,455.468 | 152,407.02 | 150,941.427 | 146,545.289 | 110,219.948 | 108,715.251 | 103,122.526 | 99,909.728 | 93,095.105 | 72,633.847 | 69,589.659 | 69,149.294 | 66,139.703 |
Total Liabilities & Shareholders Equity
| 559,383.673 | 541,041.706 | 538,955.972 | 564,738.388 | 567,761.474 | 573,203.821 | 548,252.999 | 595,650.67 | 602,677.784 | 578,543.989 | 579,492.465 | 567,607.494 | 544,784.466 | 524,462.879 | 505,102.151 | 519,232.72 | 507,692.555 | 474,327.134 | 472,081.003 | 468,051.335 | 473,394.163 | 442,985.677 | 412,996.589 | 407,236.45 | 397,327.732 | 375,853.831 | 357,951.47 | 363,856.612 | 365,169.13 | 362,579.547 | 344,298.515 | 324,827.247 | 321,962.239 | 316,291.03 | 326,687.437 | 337,911.24 | 344,679.393 | 326,829.545 | 313,039.125 | 340,728.5 | 351,447.867 | 329,762.399 | 316,944.796 | 309,633.78 | 306,899.974 | 295,954.224 | 287,452.678 | 248,500.194 | 245,470.051 | 253,912.451 | 254,068.458 | 247,545.138 | 241,138.669 | 215,613.176 | 168,382.738 | 168,554.79 | 161,395.831 | 162,912.969 | 161,740.778 | 147,251.394 | 108,388.699 | 105,135.267 | 103,530.895 |