Monalisa Co., Ltd
KRX:012690.KS
3930 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23,077.077 | 13,291.813 | 19,711.773 | 21,158.277 | 27,046.357 | 12,185.508 | 5,082.69 | 6,008.446 | 11,545.984 | 11,019.955 | 9,741.944 | 8,173.173 | 6,497.236 | 11,056.736 | 11,373.948 | 8,972.366 | 13,084.842 | 13,289.87 | 17,091.218 | 5,939.257 | 4,790.385 | 6,205.344 | 5,867.095 | 5,363.858 | 5,295.07 | 11,002.927 | 9,437.609 | 9,891.474 | 10,742.675 | 11,256.639 | 14,867.759 | 2,578.843 | 11,412.526 | 8,942.222 | 9,442.745 | 5,680.674 | 7,861.225 | 11,298.173 | 12,071.649 | 8,631.971 | 6,357.68 | 7,577.524 | 3,007.549 | 6,153.233 | 5,438.604 | 4,507.866 | 2,551.907 | 2,052.173 | 1,392.025 | 2,257.738 | 1,776.102 | 1,986.391 | 1,864.378 | 7,200.802 | 7,357.213 | 6,015.039 | 3,882.649 | 4,763.025 | 3,050.838 | 2,347.461 | 6,237.871 | 2,248.291 | 4,123.681 | 5,094.39 | 1,776.136 | 1,447.963 | 3,291.371 |
Short Term Investments
| 0 | 13,000 | 2,000 | -4,865 | -4,863.103 | -4,861.246 | 7,490.466 | 7,498.86 | -5,111.824 | -5,088.136 | -5,086.269 | -4,735.234 | -4,733.359 | 0 | 0 | -7,284.688 | -7,282.376 | -7,168.824 | -4,802.686 | 11,504.112 | 12,500 | 12,500 | 12,516.315 | 12,518.505 | 12,515.325 | 7,500 | 13,015.534 | 13,015.115 | 13,016.815 | 13,018.025 | 5,500 | 16,510.545 | 8,000 | 11,001.99 | 10,001.609 | 10,001.517 | 8,002.784 | 5,000 | 5,000 | 5,000 | 2,009.945 | 0 | 3,688.9 | 1,457.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.55 | 3 | 1,062.837 | 511.612 | 6 | 0 | 0 | 50 | 50 | 50 | 3,000 | 0 | 3,039 | 0 | 0 | 0 |
Cash and Short Term Investments
| 23,077.077 | 26,291.813 | 21,711.773 | 21,158.277 | 27,046.357 | 12,185.508 | 12,573.156 | 13,507.306 | 11,545.984 | 11,019.955 | 9,741.944 | 8,173.173 | 6,497.236 | 11,056.736 | 11,373.948 | 8,972.366 | 13,084.842 | 13,289.87 | 17,091.218 | 17,443.369 | 17,290.385 | 18,705.344 | 18,383.41 | 17,882.363 | 17,810.395 | 18,502.927 | 22,453.143 | 22,906.589 | 23,759.49 | 24,274.664 | 20,367.759 | 19,089.388 | 19,412.526 | 19,944.212 | 19,444.354 | 15,682.191 | 15,864.009 | 16,298.173 | 17,071.649 | 13,631.971 | 8,367.625 | 7,577.524 | 6,696.449 | 7,610.833 | 5,438.604 | 4,507.866 | 2,551.907 | 2,052.173 | 1,392.025 | 2,257.738 | 1,776.102 | 1,995.941 | 1,867.378 | 8,263.639 | 7,868.825 | 6,021.039 | 3,882.649 | 4,763.025 | 3,100.838 | 2,397.461 | 6,287.871 | 5,248.291 | 4,123.681 | 8,133.39 | 1,776.136 | 1,447.963 | 3,291.371 |
Net Receivables
| 13,190.939 | 13,796.444 | 13,568.242 | 13,741.053 | 12,699.892 | 12,825.219 | 12,346.683 | 11,330.043 | 11,774.004 | 12,515.615 | 10,700.045 | 12,170.812 | 13,208.376 | 11,398.961 | 13,292.475 | 13,097.436 | 11,683.363 | 15,576.765 | 11,626.672 | 12,824.506 | 13,536.273 | 0 | 12,326.655 | 0 | 10,197.024 | 0 | 11,697.734 | 12,788.335 | 0 | 13,733.888 | 13,674.226 | 0 | 12,453.059 | 0 | 13,212.465 | 0 | 12,689.166 | 0 | 14,273.244 | 13,947.691 | 0 | 0 | 15,768.717 | 0 | 16,461.209 | 0 | 16,061.277 | 0 | 0 | 18,031.021 | 13,851.946 | 0 | 0 | 15,095.59 | 15,807.204 | 0 | 0 | 16,600.71 | 15,912.317 | 0 | 16,922.324 | 0 | 18,927.914 | 21,477.709 | 0 | 16,487.942 | 16,918.448 |
Inventory
| 13,248.966 | 12,365.306 | 12,137.114 | 12,583.343 | 12,601.493 | 11,616.487 | 12,193.067 | 11,780.456 | 11,593.375 | 9,840.186 | 10,392.426 | 9,877.001 | 10,738.633 | 13,459.3 | 13,448.872 | 13,386.206 | 9,165.985 | 6,431.655 | 8,359.266 | 9,508.416 | 9,988.43 | 8,132.732 | 9,786.785 | 10,116.266 | 10,878.13 | 10,449.309 | 9,971.106 | 10,323.906 | 9,024.725 | 7,261.212 | 7,862.511 | 9,191.342 | 7,637.764 | 7,146.058 | 7,399.804 | 7,682.699 | 7,754.973 | 6,339.271 | 5,729.951 | 6,382.546 | 6,825.13 | 6,287.812 | 7,193.267 | 7,485.485 | 8,000.198 | 7,766.611 | 9,984.387 | 11,425.994 | 10,570.695 | 9,959.93 | 8,049.428 | 8,024.247 | 7,308.8 | 6,680.036 | 7,803.442 | 7,585.325 | 8,180.77 | 8,888.749 | 7,685.141 | 7,411.367 | 5,971.211 | 8,573.468 | 9,627.803 | 8,202.703 | 6,140 | 5,602.652 | 4,897.868 |
Other Current Assets
| 303.768 | 157.511 | 142.119 | 0 | 0 | 0 | -0 | -0 | -0 | 156.162 | -0 | 0 | 0.001 | 0 | 0 | -0 | 0 | -0 | -0 | -0.001 | -0 | 15,918.527 | -0.001 | 11,986.668 | -0.001 | 17,496.123 | -0.001 | 0.002 | 11,200.482 | 0.001 | 0 | 11,976.187 | -0.001 | 14,091.388 | 0.001 | 13,535.258 | -0.001 | 14,377.348 | 0 | -0.001 | 17,063.718 | 16,721.669 | 0 | 15,282.088 | -0.001 | 17,068.691 | -0 | 13,619.071 | 16,424.661 | 0.001 | -0 | 15,031.857 | 14,032.886 | 0.002 | 499.999 | 14,658.958 | 15,867.971 | 4,000 | -0.002 | 17,462.75 | 0.002 | 20,630.197 | 3,000 | -0.001 | 22,453.511 | 0.001 | 39.002 |
Total Current Assets
| 49,820.75 | 52,611.075 | 47,559.248 | 47,482.674 | 52,347.743 | 36,627.213 | 37,112.904 | 36,617.805 | 34,913.364 | 33,531.917 | 30,834.415 | 30,220.986 | 30,444.247 | 35,914.998 | 38,115.295 | 35,456.007 | 33,934.19 | 35,298.29 | 37,077.157 | 39,776.291 | 40,815.088 | 42,756.603 | 40,496.85 | 39,985.297 | 38,885.548 | 46,448.359 | 44,121.983 | 46,018.832 | 43,984.697 | 45,269.765 | 41,904.496 | 40,256.917 | 39,503.348 | 41,181.658 | 40,056.623 | 36,900.148 | 36,308.147 | 37,014.792 | 37,074.845 | 33,962.207 | 32,256.473 | 30,587.005 | 29,658.432 | 30,378.406 | 29,900.01 | 29,343.168 | 28,597.571 | 27,097.238 | 28,387.381 | 30,248.69 | 23,677.476 | 25,052.045 | 23,209.064 | 30,039.267 | 31,979.47 | 28,265.322 | 27,931.39 | 34,252.484 | 26,698.294 | 27,271.578 | 29,181.408 | 34,451.956 | 35,679.398 | 37,813.801 | 30,369.647 | 23,538.558 | 25,146.689 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 41,987.538 | 42,096.642 | 42,184.839 | 42,936.42 | 43,177.472 | 43,595.768 | 44,420.312 | 45,302.085 | 45,228.277 | 45,499.86 | 46,241.625 | 45,795.493 | 44,829.536 | 37,804.049 | 37,252.968 | 37,408.561 | 36,903.796 | 34,174.222 | 34,631.765 | 34,656.534 | 34,871.406 | 35,384.189 | 35,576.069 | 35,968.872 | 36,285.373 | 36,522.904 | 36,901.221 | 36,819.257 | 36,404.415 | 36,753.116 | 37,430.658 | 38,019.296 | 37,789.567 | 37,477.703 | 37,412.626 | 36,921.204 | 37,257.021 | 37,144.177 | 36,935.654 | 37,164.163 | 37,311.242 | 35,669.614 | 38,855.925 | 36,612.843 | 34,635.43 | 34,945.788 | 34,436.355 | 36,531.446 | 35,301.898 | 35,392.444 | 33,518.731 | 30,979.304 | 28,456.704 | 27,888.882 | 25,169.243 | 23,732.512 | 23,862.92 | 24,024.134 | 15,032.744 | 15,488.332 | 15,892.915 | 16,411.641 | 16,542.662 | 16,897.372 | 17,661.876 | 18,243.249 | 18,615.568 |
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 | 0 | 0 | 0 | 0 |
Intangible Assets
| 238.397 | 265.928 | 294.415 | 325.102 | 355.431 | 385.051 | 412.591 | 446.864 | 431.089 | 430.599 | 456.165 | 448.625 | 463.346 | 474.985 | 491.142 | 502.766 | 495.479 | 484.069 | 441.895 | 405.823 | 313.605 | 190.183 | 167.844 | 174.494 | 180.511 | 184.437 | 190.15 | 196.311 | 194.818 | 198.966 | 196.85 | 188.022 | 188.703 | 186.733 | 185.975 | 190.772 | 138.437 | 126.795 | 127.062 | 129.035 | 132.075 | 134.743 | 135.388 | 137.244 | 138.289 | 26.928 | 23.878 | 25.986 | 26.976 | 28.028 | 28.741 | 29.686 | 30.373 | 31.627 | 14.091 | 15.75 | 14.648 | 13.948 | 16.998 | 18.651 | 19.725 | 18.832 | 19.76 | 21.532 | 13.835 | 14.053 | 13.841 |
Goodwill and Intangible Assets
| 238.397 | 265.928 | 294.415 | 325.102 | 355.431 | 385.051 | 412.591 | 446.864 | 431.089 | 430.599 | 456.165 | 448.625 | 463.346 | 474.985 | 491.142 | 502.766 | 495.479 | 484.069 | 441.895 | 405.823 | 313.605 | 190.183 | 167.844 | 174.494 | 180.511 | 184.437 | 190.15 | 196.311 | 194.818 | 198.966 | 196.85 | 188.022 | 188.703 | 186.733 | 185.975 | 190.772 | 138.437 | 126.795 | 127.062 | 129.035 | 132.075 | 134.743 | 135.388 | 137.244 | 138.289 | 26.928 | 23.878 | 25.986 | 26.976 | 28.028 | 28.741 | 29.686 | 30.373 | 31.627 | 14.091 | 15.75 | 14.648 | 13.948 | 16.998 | 18.651 | 19.725 | 18.832 | 19.76 | 21.532 | 13.835 | 14.053 | 13.841 |
Long Term Investments
| 6,681.535 | 6,725.341 | 7,006.883 | 7,090.846 | 7,082.175 | 15,931.528 | 3,500.674 | 3,508.928 | 16,175.423 | 16,573.5 | 16,423.296 | 15,874.265 | 16,008.493 | 0 | 0 | 17,579.068 | 17,329.174 | 16,312.852 | 4,804.201 | -11,502.597 | -12,498.485 | -12,498.485 | -12,514.8 | -12,516.99 | -12,513.81 | -7,498.485 | -13,014.019 | -13,013.6 | -13,015.3 | -13,016.51 | -5,498.485 | -16,509.03 | -7,998.485 | -11,000.475 | -10,000.094 | -10,000.002 | -8,000.554 | -4,997.77 | -4,997.77 | -4,997.77 | -2,007.715 | 0 | -3,686.67 | -1,455.37 | 0 | 0 | 0 | 0 | 5.45 | 5.45 | 5.45 | -4.1 | 2.45 | -1,058.102 | -506.877 | -1.265 | 4.735 | 4.735 | -43.533 | -43.872 | -44.056 | -1,702.102 | 3,167.494 | 841.375 | 10,016.561 | 16,742.924 | 18,305.446 |
Tax Assets
| -238.397 | -265.928 | 0 | -7,090.846 | -7,082.175 | -15,931.528 | -3,500.674 | 0 | -16,175.423 | -16,573.5 | -16,423.296 | -15,874.265 | -16,008.493 | 0 | 0 | 79.186 | 117.314 | 99.368 | 142.678 | 499.199 | 499.199 | 625.673 | 625.673 | 264.671 | 62.093 | 8,425.616 | 14,424.834 | 130.983 | 91.23 | 44.194 | 8.092 | 204.715 | 92.02 | 12,006.062 | 11,045.931 | 6.395 | 0 | 0 | 0 | 5,000 | 0 | 0 | 3,688.9 | 1,457.6 | 0 | 0 | 0 | 0 | 40.661 | 522.564 | 1,224.499 | 1,842.627 | 2,181.452 | 2,556.379 | 2,878.041 | 3,755.883 | 4,122.469 | 1,620.055 | 2,699.388 | 1,222.046 | 1,158.308 | 584.565 | 366.333 | 254.012 | 3,921.297 | 3,289.864 | 3,495.069 |
Other Non-Current Assets
| 238.397 | 547.151 | -0 | 7,090.846 | 7,082.175 | 15,931.528 | 15,848.569 | 12,481.197 | 16,175.423 | 16,573.5 | 16,423.296 | 15,874.265 | 16,008.493 | 15,373.97 | 15,451.694 | -0 | -0 | 0 | -0 | 11,805.4 | 12,862.524 | 13,018.422 | 13,158.4 | 13,512.517 | 13,602.686 | -0.001 | 0 | 14,425.431 | 14,443.035 | 14,448.929 | 6,520.533 | 17,533.844 | 9,024.224 | 0.001 | 0 | 11,117.707 | 9,038.024 | 5,849.904 | 5,849.904 | 834.296 | 2,920.152 | 4,547.47 | 847.213 | 998.277 | 1,001.509 | 912.008 | 902.008 | 906.211 | 864.861 | 974.361 | 879.361 | 882.814 | 1,821.225 | 2,836.061 | 913.104 | 403.938 | 397.938 | 397.938 | 3,292.938 | 3,292.937 | 3,292.938 | 3,314.499 | 313.33 | 3,437.329 | 464.731 | 464.73 | 384.498 |
Total Non-Current Assets
| 48,907.47 | 49,369.134 | 49,486.137 | 50,352.368 | 50,615.077 | 59,912.346 | 60,681.472 | 61,739.075 | 61,834.788 | 62,503.959 | 63,121.086 | 62,118.382 | 61,301.375 | 53,653.005 | 53,195.804 | 55,569.582 | 54,845.763 | 51,070.511 | 40,020.538 | 35,864.359 | 36,048.249 | 36,719.982 | 37,013.185 | 37,403.564 | 37,616.853 | 37,634.471 | 38,502.186 | 38,558.382 | 38,118.198 | 38,428.695 | 38,657.648 | 39,436.847 | 39,096.029 | 38,670.024 | 38,644.438 | 38,236.076 | 38,432.928 | 38,123.106 | 37,914.85 | 38,129.724 | 38,355.754 | 40,351.827 | 39,840.755 | 37,750.594 | 35,775.228 | 35,884.724 | 35,362.24 | 37,463.643 | 36,239.846 | 36,922.847 | 35,656.781 | 33,730.331 | 32,492.204 | 32,254.847 | 28,467.602 | 27,906.818 | 28,402.71 | 26,060.81 | 20,998.535 | 19,978.094 | 20,319.83 | 18,627.435 | 20,409.579 | 21,451.62 | 32,078.3 | 38,754.82 | 40,814.422 |
Total Assets
| 98,728.22 | 101,980.209 | 97,045.385 | 97,835.042 | 102,962.82 | 96,539.559 | 97,794.376 | 98,356.881 | 96,748.151 | 96,035.876 | 93,955.501 | 92,339.368 | 91,745.622 | 89,568.002 | 91,311.099 | 91,025.589 | 88,779.953 | 86,368.801 | 77,097.695 | 75,640.649 | 76,863.337 | 79,476.585 | 77,510.035 | 77,388.861 | 76,502.401 | 84,082.831 | 82,624.169 | 84,577.214 | 82,102.896 | 83,698.459 | 80,562.144 | 79,693.764 | 78,599.377 | 79,851.682 | 78,701.061 | 75,136.224 | 74,741.075 | 75,137.898 | 74,989.695 | 72,091.931 | 70,612.227 | 70,938.832 | 69,499.188 | 68,129 | 65,675.238 | 65,227.891 | 63,959.812 | 64,560.881 | 64,627.227 | 67,171.537 | 59,334.257 | 58,782.376 | 55,701.267 | 62,294.114 | 60,447.072 | 56,172.14 | 56,334.1 | 60,313.294 | 47,696.829 | 47,249.673 | 49,501.238 | 53,079.391 | 56,088.977 | 59,265.421 | 62,447.947 | 62,293.378 | 65,961.111 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,713.606 | 5,690.792 | 2,010.061 | 4,499.657 | 5,462.238 | 5,778.719 | 5,044.487 | 5,450.69 | 4,989.389 | 5,100.832 | 4,006.501 | 3,614.631 | 3,333.541 | 3,914.486 | 4,435.651 | 5,777.456 | 5,002.859 | 4,877.774 | 4,961.719 | 4,252.767 | 6,146.181 | 7,557.162 | 6,365.582 | 5,286.628 | 4,175.668 | 7,156.111 | 5,870.217 | 6,483.772 | 5,591.34 | 0 | 0 | 0 | 9,914.685 | 0 | 0 | 9,755.795 | 0 | 0 | 0 | 0 | 5,517.438 | 6,613.056 | 6,449.756 | 6,421.694 | 5,454.884 | 6,839.344 | 5,327.852 | 6,689.192 | 9,869.157 | 11,948.241 | 7,721.65 | 7,119.599 | 5,534.383 | 6,537.572 | 6,977.162 | 3,420.029 | 4,411.481 | 5,172.357 | 3,362.946 | 4,265.084 | 5,648.57 | 7,035.198 | 6,209.391 | 7,278.077 | 6,613.142 | 5,805.345 | 4,864.946 |
Short Term Debt
| 488.015 | 499.77 | 492.26 | 482.241 | 2,483.748 | 2,474.962 | 5,452.571 | 5,442.441 | 5,422.113 | 5,408.714 | 5,403.418 | 5,378.578 | 5,362.55 | 357.793 | 390.243 | 5,344.811 | 5,793.793 | 5,670.838 | 703.371 | 723.013 | 764.755 | 768.103 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 0 | 500 | 500 | 500 | 500 | 2,557.83 | 2,463.53 | 2,572.78 | 3,231.74 | 5,616.94 | 5,652.59 | 5,712.85 | 5,479.63 | 10,546.56 | 10,619.47 | 10,626.6 | 10,783.69 | 17,600.84 | 18,734.01 | 21,454.81 | 24,442.08 | 23,899.905 | 25,201.738 | 25,001.664 | 23,390.675 | 23,041.755 | 23,220.637 |
Tax Payables
| 551.453 | 2,809.942 | 2,527.243 | 1,731.307 | 1,599.232 | 463.038 | 424.716 | 224.063 | 307.124 | 228.186 | 122.37 | 106.584 | 368.46 | 941.339 | 1,530.699 | 1,430.049 | 1,074.422 | 602.799 | 0 | 102.049 | 102.871 | 70.17 | 198.213 | 0 | 0 | 280.876 | 222.402 | 822.964 | 980.958 | 1,014.081 | 996.815 | 868.919 | 1,009.06 | 924.561 | 824.231 | 460.868 | 716.854 | 1,213.737 | 1,590.604 | 1,297.018 | 693.969 | 960.17 | 811.119 | 1,054.194 | 742.392 | 882.542 | 622.45 | 199.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 139.327 | 0 | 0 | 0 | 22.248 | 0 | 99.662 | 0 | 0 |
Deferred Revenue
| 298.732 | 385.351 | 282.299 | 10,982.698 | 10,545.43 | 150.309 | 218.223 | 547.315 | 189.179 | 302.27 | 6,765.413 | 6,844.5 | 6,879.83 | 10,008.531 | 8,712.998 | 8,522.861 | 8,203.6 | 9,866.01 | 6,084.183 | 6,418.692 | 6,103.605 | 8,042.303 | 6,118.736 | 0 | 5,673.958 | 9,878.315 | 6,215.749 | 7,757.933 | 980.958 | 0 | 0 | 0 | 1,967.744 | 0 | 0 | 1,294.762 | 0 | 0 | 0 | 0 | 0 | 960.17 | 7,338.546 | 6,173.978 | 5,908.716 | 5,636.58 | 6,745.721 | 7,791.913 | 0 | 7,613.537 | 5,134.514 | 4,914.556 | 5,103.815 | 0 | 5,064.931 | 3,630.727 | 3,772.944 | 0 | 139.327 | 0 | 0 | 2,851.114 | 22.248 | 0 | 3,032.059 | 0 | 0 |
Other Current Liabilities
| 9,375.162 | 13,242.925 | 11,433.782 | 0.001 | 0 | 9,114.52 | 7,227.048 | 7,765.795 | 7,230.127 | 6,843.174 | -0.001 | -0 | -0.001 | 0.002 | 0.001 | -0.001 | -0.001 | -0.001 | -0 | 0 | 0 | 0.001 | 0.001 | 6,289.669 | -0.001 | -0.001 | -0 | 0.003 | 5,844.763 | 15,809.954 | 11,425.983 | 11,517.533 | -0.001 | 15,075.865 | 13,080.711 | -0.001 | 11,805.575 | 13,107.74 | 14,130.175 | 13,221.938 | 7,285.942 | 5,846.006 | 0 | -0.001 | 0.001 | 310.629 | 0.001 | 0.001 | 6,548.262 | 0.001 | 0.001 | -0.001 | -0.001 | 6,889.307 | -0.001 | 0.001 | -0.001 | 3,607.551 | 3,501.221 | 3,223.582 | 3,518.868 | -0.001 | 2,661.829 | 3,716.701 | 0.001 | 3,507.754 | 6,247.286 |
Total Current Liabilities
| 15,875.516 | 19,818.838 | 14,218.402 | 15,964.597 | 18,491.416 | 17,518.51 | 17,942.329 | 19,206.24 | 17,830.808 | 17,654.991 | 16,175.332 | 15,837.708 | 15,575.921 | 14,280.812 | 13,538.892 | 19,645.126 | 19,000.252 | 20,414.621 | 11,749.273 | 11,394.472 | 13,014.541 | 16,367.569 | 12,984.32 | 12,076.297 | 10,349.625 | 17,534.425 | 12,585.966 | 14,741.708 | 12,917.061 | 16,309.954 | 11,925.983 | 12,017.533 | 12,382.428 | 15,575.865 | 13,580.711 | 11,550.556 | 12,305.575 | 13,607.74 | 14,630.175 | 13,721.938 | 12,803.38 | 13,919.232 | 14,288.302 | 13,095.671 | 11,863.601 | 15,344.383 | 14,537.104 | 17,053.886 | 19,649.159 | 25,178.719 | 18,508.755 | 17,747.004 | 16,117.827 | 23,973.439 | 22,661.562 | 17,677.357 | 18,968.114 | 26,380.748 | 25,737.504 | 28,943.476 | 33,609.518 | 33,786.216 | 34,095.206 | 35,996.442 | 33,035.877 | 32,354.854 | 34,332.869 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 414.142 | 503.587 | 566.337 | 644.21 | 690.566 | 760.228 | 797.626 | 817.046 | 862.018 | 928.758 | 955.788 | 800.958 | 5,873.345 | 5,984.189 | 883.3 | 906.223 | 201.102 | 219.867 | 132.158 | 154.744 | 108.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,700 | 2,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -414.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 932.465 | 1,032.149 | 1,031.268 | 1,524.585 | 1,523.169 | 1,480.689 | 1,469.055 | 1,619.681 | 1,628.276 | 1,634.861 | 1,612.017 | 1,616.976 | 1,637.936 | 565.896 | 569.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.509 | 25.196 | 0 | 0 | 0 | 0 | 0 | 0 | 68.681 | 94.833 | 0 | 63.854 | 188.193 | 196.461 | 273.629 | 690.388 | 722.985 | 733.811 | 571.822 | 406.619 | 387.687 | 574.422 | 401.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,670.125 | 1,670.125 | 1,685.807 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 320.95 | 421.69 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 0 | 7.547 | 7.547 | 7.547 | 670.913 | 670.913 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 7.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 27.547 | 33.547 | 33.547 | 13.547 | 7.547 | 11.147 | 11.147 | 11.147 | 11.147 | 10.547 | 10.547 | 20.547 | 2,085.861 | 1,937.539 | 1,930.161 | 1,755.147 | 1,694.187 | 1,588.896 | 1,493.814 | 1,203.482 | 1,170.985 | 988.9 | 1,352.556 | 1,324.973 | 1,336.25 | 1,491.926 | 1,445.433 | 1,332.459 |
Total Non-Current Liabilities
| 1,253.416 | 1,453.839 | 1,542.402 | 2,098.47 | 2,174.927 | 2,178.801 | 2,236.83 | 2,424.854 | 2,452.869 | 2,504.426 | 2,548.323 | 2,580.311 | 2,446.441 | 6,446.788 | 6,561.229 | 1,554.213 | 1,577.136 | 208.65 | 227.415 | 139.705 | 162.291 | 116.002 | 7.547 | 7.547 | 7.547 | 9.056 | 32.743 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 12.547 | 81.228 | 107.38 | 12.547 | 76.401 | 200.74 | 209.008 | 301.176 | 723.935 | 756.532 | 747.358 | 3,279.369 | 3,117.766 | 398.834 | 585.569 | 412.721 | 10.547 | 10.547 | 20.547 | 2,085.861 | 1,937.539 | 1,930.161 | 1,755.147 | 3,364.312 | 3,259.021 | 3,179.621 | 1,203.482 | 1,170.985 | 988.9 | 1,352.556 | 1,324.973 | 1,336.25 | 1,491.926 | 1,445.433 | 1,332.459 |
Total Liabilities
| 17,128.931 | 21,272.677 | 15,760.804 | 18,063.066 | 20,666.343 | 19,697.311 | 20,179.159 | 21,631.094 | 20,283.677 | 20,159.417 | 18,723.654 | 18,418.019 | 18,022.362 | 20,727.6 | 20,100.122 | 21,199.339 | 20,577.388 | 20,623.271 | 11,976.687 | 11,534.178 | 13,176.832 | 16,483.572 | 12,991.867 | 12,083.844 | 10,357.172 | 17,543.482 | 12,618.709 | 14,754.255 | 12,929.608 | 16,322.501 | 11,938.53 | 12,030.08 | 12,394.976 | 15,657.093 | 13,688.091 | 11,563.103 | 12,381.976 | 13,808.479 | 14,839.183 | 14,023.114 | 13,527.315 | 14,675.764 | 15,035.66 | 16,375.04 | 14,981.367 | 15,743.217 | 15,122.673 | 17,466.607 | 19,659.706 | 25,189.266 | 18,529.302 | 19,832.865 | 18,055.366 | 25,903.599 | 24,416.708 | 21,041.669 | 22,227.136 | 29,560.369 | 26,940.986 | 30,114.461 | 34,598.418 | 35,138.772 | 35,420.179 | 37,332.693 | 34,527.803 | 33,800.287 | 35,665.329 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 | 18,885.628 |
Retained Earnings
| 53,177.377 | 52,284.385 | 53,044.238 | 53,937.555 | 56,462.056 | 50,976.001 | 51,748.971 | 50,907.629 | 50,646.318 | 50,058.301 | 49,413.69 | 48,103.192 | 47,674.747 | 46,517.388 | 48,887.963 | 45,929.336 | 45,879.551 | 41,848.616 | 41,406.897 | 40,392.361 | 39,972.395 | 39,278.903 | 40,986.862 | 42,982.003 | 43,822.215 | 44,216.335 | 47,682.446 | 47,499.945 | 46,850.274 | 45,052.944 | 46,300.6 | 45,340.67 | 43,881.388 | 41,871.575 | 42,689.956 | 41,250.107 | 40,036.085 | 39,006.405 | 37,827.498 | 35,745.803 | 34,761.897 | 26,270.605 | 24,471.064 | 21,761.496 | 20,701.408 | 19,492.211 | 18,844.675 | 17,101.811 | 14,975.057 | 11,989.807 | 10,812.492 | 8,957.048 | 7,653.438 | 6,398.051 | 6,037.9 | 5,131.604 | 4,108.097 | 754.059 | -1,548.631 | -5,163.653 | -7,395.9 | -4,358.151 | -1,630.601 | -360.623 | 443.673 | 1,016.828 | 2,820.061 |
Accumulated Other Comprehensive Income/Loss
| 2,591.015 | 2,592.25 | 2,409.446 | 2,404.476 | 2,038.868 | 2,070.694 | 1,887.89 | 1,884.148 | 1,884.148 | 1,884.148 | 1,884.148 | 1,848.106 | 1,848.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,945.27 | 6,945.27 | 6,945.27 | 4,544.318 | 4,909.926 | 4,909.925 | 5,092.729 | 5,048.382 | 5,048.381 | 5,048.382 | 5,048.381 | 5,084.424 | 5,314.779 | 3,437.386 | 3,437.387 | 5,011.286 | 3,437.386 | 5,011.286 | 4,828.482 | 4,828.482 | 4,828.482 | 4,828.482 | 4,645.678 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 3,437.386 | 11,106.835 | 11,106.836 | 11,106.835 | 11,106.835 | 11,106.835 | 11,106.836 | 11,106.835 | 11,106.835 | 11,106.835 | 11,106.836 | 11,106.835 | 11,106.835 | 11,106.835 | 11,106.835 | 11,113.239 | 11,113.239 | 11,113.239 | 3,418.847 | 3,413.237 | 3,413.092 | 3,413.142 | 3,413.771 | 3,407.724 | 8,590.843 | 8,590.636 | 8,590.094 |
Total Shareholders Equity
| 81,599.289 | 80,707.532 | 81,284.581 | 79,771.976 | 82,296.478 | 76,842.247 | 77,615.217 | 76,725.787 | 76,464.474 | 75,876.459 | 75,231.846 | 73,921.349 | 73,723.26 | 68,840.402 | 71,210.977 | 69,826.249 | 68,202.564 | 65,745.53 | 65,121.006 | 64,106.471 | 63,686.505 | 62,993.013 | 64,518.167 | 65,305.017 | 66,145.229 | 66,539.349 | 70,005.46 | 69,822.959 | 69,173.288 | 67,375.958 | 68,623.614 | 67,663.684 | 66,204.402 | 64,194.589 | 65,012.97 | 63,573.121 | 62,359.099 | 61,329.419 | 60,150.512 | 58,068.817 | 57,084.911 | 56,263.068 | 54,463.528 | 51,753.959 | 50,693.871 | 49,484.674 | 48,837.139 | 47,094.274 | 44,967.52 | 41,982.27 | 40,804.955 | 38,949.511 | 37,645.901 | 36,390.514 | 36,030.363 | 35,130.471 | 34,106.964 | 30,752.926 | 20,755.844 | 17,135.212 | 14,902.82 | 17,940.619 | 20,668.798 | 21,932.729 | 27,920.144 | 28,493.092 | 30,295.783 |
Total Equity
| 81,599.289 | 80,707.532 | 81,284.581 | 79,771.976 | 82,296.478 | 76,842.247 | 77,615.217 | 76,725.787 | 76,464.474 | 75,876.459 | 75,231.846 | 73,921.349 | 73,723.26 | 68,840.402 | 71,210.977 | 69,826.249 | 68,202.564 | 65,745.53 | 65,121.006 | 64,106.471 | 63,686.505 | 62,993.013 | 64,518.167 | 65,305.017 | 66,145.229 | 66,539.349 | 70,005.46 | 69,822.959 | 69,173.288 | 67,375.958 | 68,623.614 | 67,663.684 | 66,204.402 | 64,194.589 | 65,012.97 | 63,573.121 | 62,359.099 | 61,329.419 | 60,150.512 | 58,068.817 | 57,084.911 | 56,263.068 | 54,463.528 | 51,753.959 | 50,693.871 | 49,484.674 | 48,837.139 | 47,094.274 | 44,967.52 | 41,982.27 | 40,804.955 | 38,949.511 | 37,645.901 | 36,390.514 | 36,030.363 | 35,130.471 | 34,106.964 | 30,752.926 | 20,755.844 | 17,135.212 | 14,902.82 | 17,940.619 | 20,668.798 | 21,932.729 | 27,920.144 | 28,493.092 | 30,295.783 |
Total Liabilities & Shareholders Equity
| 98,728.22 | 101,980.209 | 97,045.385 | 97,835.043 | 102,962.821 | 96,539.558 | 97,794.376 | 98,356.881 | 96,748.151 | 96,035.876 | 93,955.501 | 92,339.368 | 91,745.622 | 89,568.002 | 91,311.099 | 91,025.588 | 88,779.953 | 86,368.801 | 77,097.694 | 75,640.649 | 76,863.337 | 79,476.585 | 77,510.034 | 77,388.861 | 76,502.401 | 84,082.831 | 82,624.168 | 84,577.214 | 82,102.896 | 83,698.459 | 80,562.144 | 79,693.764 | 78,599.377 | 79,851.682 | 78,701.061 | 75,136.224 | 74,741.075 | 75,137.898 | 74,989.694 | 72,091.931 | 70,612.226 | 70,938.832 | 69,499.188 | 68,128.999 | 65,675.238 | 65,227.891 | 63,959.812 | 64,560.881 | 64,627.226 | 67,171.536 | 59,334.257 | 58,782.376 | 55,701.267 | 62,294.114 | 60,447.072 | 56,172.14 | 56,334.1 | 60,313.295 | 47,696.83 | 47,249.673 | 49,501.238 | 53,079.391 | 56,088.977 | 59,265.421 | 62,447.947 | 62,293.379 | 65,961.111 |