Daechang Co., Ltd.
KRX:012800.KS
1119 (KRW) • At close November 13, 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 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
| 30,236.469 | 33,550.431 | 29,588.322 | 43,172.175 | 46,907.034 | 33,921.569 | 57,965.578 | 62,470.844 | 28,327.333 | 38,820.097 | 32,683.243 | 54,893.373 | 37,816.416 | 29,728.209 | 14,689.445 | 24,890.217 | 37,025.473 | 27,149.429 | 24,145.539 | 21,522.364 | 22,213.858 | 21,908.64 | 18,384.385 | 25,321.444 | 10,465.697 | 13,033.702 | 14,238.7 | 13,769.349 | 10,234.568 | 11,354.55 | 13,374.083 | 20,277.883 | 19,072.932 | 34,528.744 | 40,022.224 | 20,690.49 | 17,379.018 | 16,729.3 | 7,112.118 | 3,780.563 | 10,321.866 | 10,037.707 | 12,632.93 | 4,681.833 | 7,181.066 | 11,144.425 | 6,354.141 | 8,267.924 | 6,894.678 | 4,947.45 | 8,869.697 | 22,883.684 | 17,779.22 | 9,231.208 | 6,140.894 | 10,386.974 | 6,037.838 | 25,473.983 | 900.237 | 1,021.652 | 1,977.375 | 4,150.7 | 703.972 | 3,534.141 | 4,117.716 | 3,080.652 |
Short Term Investments
| 7,139.224 | 3,052.77 | 3,351.225 | 5,162.614 | 4,757.589 | 3,419.203 | 2,361.685 | 1,629.02 | 13,567.062 | 1,412.665 | 1,806.042 | 2,522.048 | 2,395.21 | 1,849.631 | 1,855.812 | 1,330.338 | 2,314.633 | 2,340 | 811.099 | 5,881.5 | 2,304.6 | 2,118.058 | 2,175.058 | 3,548.458 | 3,585.458 | 3,538.458 | 3,583.458 | 3,526.506 | 3,542.125 | 3,467.706 | 2,035.106 | 2,307.156 | 391.906 | 2,335.276 | 249 | 5,714 | 5,711.99 | 7,044.637 | 1,029.637 | 2,024.637 | 4,404.286 | 3,110.359 | 4,030.43 | 15,747.4 | 29,942.55 | 20,585 | 4,420.595 | 20,783.135 | 5,854.326 | 12,087.332 | 16,563.139 | 1,569.05 | 3,145.28 | 4,620 | 3,092.797 | 4,941.942 | 2,429.692 | 8,939.435 | 8,571.42 | 4,774.472 | 3,638.521 | 1,573.813 | 327.628 | 3,496.893 | 1,968.959 | 1,824.886 |
Cash and Short Term Investments
| 37,375.693 | 36,603.201 | 32,939.547 | 48,334.789 | 51,664.623 | 37,340.772 | 60,327.263 | 64,099.864 | 41,894.395 | 40,232.762 | 34,489.285 | 57,415.421 | 40,211.626 | 31,577.84 | 16,545.257 | 26,220.555 | 39,340.106 | 29,489.429 | 24,956.638 | 27,403.864 | 24,518.458 | 24,026.698 | 20,559.443 | 28,869.902 | 14,051.155 | 16,572.16 | 17,822.158 | 17,295.855 | 13,776.693 | 14,822.256 | 15,409.189 | 22,585.039 | 19,464.838 | 36,864.02 | 40,271.225 | 26,404.49 | 23,091.008 | 23,773.937 | 8,141.755 | 5,805.2 | 14,726.152 | 13,148.066 | 16,663.36 | 20,429.233 | 37,123.616 | 31,729.425 | 10,774.736 | 29,051.059 | 12,749.004 | 17,034.782 | 25,432.836 | 24,452.734 | 20,924.5 | 13,851.208 | 9,233.691 | 15,328.916 | 8,467.53 | 34,413.418 | 9,471.657 | 5,796.124 | 5,615.896 | 5,724.513 | 1,031.6 | 7,031.034 | 6,086.675 | 4,905.538 |
Net Receivables
| 186,952.767 | 217,216.708 | 186,935.136 | 234,609.033 | 221,359.925 | 215,283.994 | 199,483.188 | 205,430.499 | 232,203.248 | 244,890.074 | 185,354.324 | 164,919.95 | 171,897.659 | 161,876.947 | 147,842.34 | 128,697.187 | 130,143.158 | 125,476.51 | 119,751.042 | 121,726.292 | 134,185.051 | 140,026.47 | 133,602.887 | 139,461.657 | 149,212.667 | 158,849.945 | 155,527.159 | 170,764.967 | 147,179.655 | 173,859.04 | 167,005.065 | 128,518.983 | 167,361.135 | 184,047.808 | 163,224.25 | 200,767.741 | 165,307.519 | 193,973.366 | 193,979.345 | 210,371.902 | 221,213.662 | 234,924.198 | 213,467.878 | 150,497.251 | 155,252.717 | 138,797.935 | 136,514.229 | 154,032.309 | 142,382.869 | 0 | 144,537.899 | 129,361.193 | 0 | 128,739.494 | 93,425.54 | 116,026.582 | 0 | 82,591.058 | 59,815.945 | 110,247.17 | 117,386.068 | 104,847.878 | 73,762.49 | 88,080.237 | 90,171.122 | 87,319.655 |
Inventory
| 259,922.734 | 190,053.427 | 220,395.69 | 220,448.517 | 230,724.023 | 272,180.679 | 266,591.223 | 279,047.467 | 319,029.936 | 274,614.602 | 276,413.943 | 251,220.678 | 248,742.759 | 216,574.895 | 188,312.23 | 194,549.939 | 162,038.259 | 177,614.988 | 178,813.532 | 179,276.704 | 167,782.074 | 159,783.844 | 153,990.626 | 150,999.333 | 165,372.806 | 156,045.896 | 150,260.946 | 137,339.795 | 136,867.681 | 140,605.205 | 146,936.143 | 135,139.958 | 127,067.112 | 117,076.229 | 108,061.372 | 155,562.85 | 181,595.79 | 182,891.442 | 234,201.429 | 287,947.945 | 216,131.432 | 200,891.3 | 205,130.04 | 147,121.804 | 153,510.066 | 157,449.303 | 140,598.209 | 179,809.36 | 179,899.777 | 186,603.475 | 192,747.079 | 142,177.211 | 150,504.612 | 135,578.707 | 126,871.178 | 112,514.826 | 90,318.804 | 67,178.597 | 84,092.622 | 131,770.405 | 110,435.699 | 88,306.859 | 85,694.103 | 89,140.71 | 97,057.395 | 72,102.052 |
Other Current Assets
| 19,557.941 | 13,898.676 | 14,940.355 | 73.443 | 73.442 | 38.641 | 38.765 | 38.765 | 38.765 | 38.764 | 57.491 | 225.671 | 225.669 | 225.668 | 225.668 | 38.765 | 206.93 | 182.002 | 110.724 | 38.765 | 138.566 | 85.132 | 31.17 | 0.001 | 166,039.188 | 15.521 | 0 | -0.001 | 161,444.467 | 0.001 | 0 | 97.435 | 6.436 | 58.5 | 58.5 | 0.001 | 177,141.661 | -0.001 | -0.001 | -0.002 | 0.001 | -0.001 | -0 | 0.001 | 0.001 | 145,752.723 | -0.001 | 0.002 | 862.052 | 145,621.002 | 0.001 | 291.365 | 112,255.08 | 318.567 | -0.001 | 113.339 | 94,187.871 | 0.92 | 0.001 | 26.135 | 2,808.368 | 2,985.325 | 3,251.519 | 3,525.057 | 3,521.285 | 7.1 |
Total Current Assets
| 503,809.135 | 457,772.013 | 455,210.728 | 503,465.782 | 503,822.013 | 524,844.086 | 526,440.439 | 548,616.595 | 593,166.344 | 559,776.202 | 496,315.044 | 473,781.72 | 461,077.713 | 410,255.35 | 352,925.496 | 349,506.445 | 331,728.453 | 332,762.929 | 323,631.936 | 328,445.625 | 326,624.148 | 323,922.144 | 308,184.125 | 319,330.893 | 345,463.149 | 331,483.522 | 323,610.263 | 325,400.616 | 312,088.841 | 329,286.502 | 329,350.397 | 286,341.415 | 313,899.521 | 338,046.557 | 311,615.347 | 382,735.082 | 381,828.459 | 400,638.744 | 436,322.528 | 504,125.045 | 452,071.247 | 448,963.563 | 435,261.278 | 318,048.289 | 345,886.4 | 334,931.451 | 287,887.173 | 362,892.73 | 335,893.702 | 349,259.259 | 362,717.815 | 296,282.503 | 283,684.192 | 278,487.976 | 229,530.408 | 243,983.663 | 192,974.205 | 184,183.993 | 153,380.225 | 247,839.834 | 236,246.031 | 201,864.575 | 163,739.712 | 187,777.038 | 196,836.477 | 164,334.345 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 276,923.143 | 277,487.394 | 278,782.768 | 286,982.742 | 285,208.943 | 286,197.356 | 287,046.36 | 291,014.101 | 290,750.24 | 290,409.438 | 290,199.908 | 254,124.648 | 254,011.994 | 244,155.304 | 241,075.027 | 239,450.235 | 228,223.736 | 228,963.395 | 230,246.719 | 232,116.032 | 233,755.994 | 235,253.403 | 235,894.438 | 213,917.036 | 210,470.184 | 212,976.459 | 215,329.321 | 217,816.31 | 222,322.124 | 213,931.431 | 216,233.164 | 235,055.22 | 234,867.317 | 235,481.833 | 208,051.652 | 170,286.045 | 206,407.903 | 208,568.272 | 196,848.771 | 198,181.398 | 197,348.009 | 198,308.618 | 198,750.257 | 141,409.772 | 142,396.291 | 143,350.161 | 144,716.982 | 128,387.573 | 130,015.991 | 130,623.443 | 131,649.101 | 135,214.789 | 131,052.552 | 131,871.474 | 133,803.349 | 135,139.253 | 136,960.87 | 138,888.667 | 139,715.997 | 67,452.642 | 68,497.384 | 69,305.095 | 70,048.531 | 70,518.17 | 71,926.452 | 73,051.335 |
Goodwill
| 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,464.891 | 4,468.991 | 4,468.99 | 5,607.636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,859.777 | 4,883.329 | 4,866.037 | 4,725.221 | 4,518.798 | 4,450.376 | 4,213.307 | 4,286.197 | 4,444.699 | 4,606.839 | 4,776.269 | 5,838.568 | 5,968.416 | 4,744.604 | 4,949.259 | 5,197.41 | 5,084.869 | 3,423.59 | 3,584.304 | 3,790.196 | 3,950.91 | 4,589.984 | 4,750.699 | 4,931.087 | 5,091.8 | 5,004.111 | 5,164.826 | 5,353.54 | 5,514.254 | 5,625.708 | 5,786.422 | 6,748.406 | 6,748.407 | 3,142.182 | 2,750.281 | 2,750.281 | 2,738.463 | 2,738.463 | 2,738.463 | 2,738.463 | 2,738.463 | 3,018.463 | 3,018.463 | 2,762.963 | 2,741.087 | 2,741.087 | 2,741.087 | 2,712.063 | 1,960.802 | 1,960.802 | 1,960.802 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 9,324.668 | 4,464.891 | 9,330.928 | 9,190.112 | 8,983.689 | 8,915.267 | 8,678.198 | 8,751.088 | 8,909.59 | 9,071.73 | 9,241.16 | 10,303.459 | 10,433.307 | 9,209.495 | 9,414.15 | 9,662.301 | 9,549.76 | 7,888.481 | 8,049.195 | 8,255.087 | 8,415.801 | 9,054.875 | 9,215.59 | 9,395.978 | 9,556.691 | 9,469.002 | 9,629.717 | 9,818.431 | 9,979.145 | 10,090.599 | 10,251.313 | 11,217.397 | 11,217.397 | 8,749.818 | 2,750.281 | 2,750.281 | 2,738.463 | 2,738.463 | 2,738.463 | 2,738.463 | 2,738.463 | 3,018.463 | 3,018.463 | 2,762.963 | 2,741.087 | 2,741.087 | 2,741.087 | 2,712.063 | 1,960.802 | 1,960.802 | 1,960.802 | 0 | 6,288.311 | 0 | 0 | 7,576.099 | 5,053.849 | 11,580.592 | 11,212.577 | 0 | 0 | 4,026.149 | 2,779.599 | 5,948.864 | 0 | 0 |
Long Term Investments
| 4,842.192 | 6,560.545 | 5,505.163 | 1,218.23 | 1,203.178 | 3,518.168 | 4,566.08 | 4,981.425 | -6,610.852 | 6,192.856 | 6,005.008 | 11,109.544 | 10,867.485 | 11,015.527 | 8,112.257 | 9,202.537 | 8,149.805 | 8,026.176 | 9,322.849 | 5,152.606 | 8,842.083 | 10,436.824 | 10,054.578 | 9,412.868 | 9,974.968 | 9,582.534 | 9,154.725 | 8,739.763 | 7,899.665 | 4,688.907 | 6,325.322 | 5,598.767 | 7,752.808 | 5,822.367 | 12,405.561 | 9,356.253 | 10,048.912 | 8,488.571 | 14,511.554 | 12,779.553 | 10,190.293 | 13,606.358 | 12,616.426 | 11,666.287 | -1,726.873 | 14,530.943 | 33,386.181 | 22,455.272 | 29,223.441 | 22,954.486 | 18,434.774 | 32,066.116 | 30,345.926 | 19,423.671 | 19,944.622 | 15,599.947 | 18,054.297 | 12,666.842 | 12,931.29 | 12,731.536 | 14,240.386 | 18,253.706 | 19,096.722 | 14,519.757 | 15,949.288 | 15,717.903 |
Tax Assets
| 4,859.777 | 4,883.329 | 4,866.037 | 15,451.077 | 17,347.818 | 1,592.126 | -4,566.08 | 0 | 6,610.852 | -6,192.856 | 7,382.675 | 7,183.962 | 9,291.996 | 8,106.871 | 6,950.674 | 4,241.159 | 6,137.738 | 6,607.47 | 3,748.141 | 8,854.607 | 6,469.814 | 6,317.901 | 5,132.35 | 13,145.788 | 11,057.679 | 0 | 4,257.252 | 0 | 3,542.125 | 0 | 2,417.485 | 4,366.608 | 1,116.412 | 4,746.025 | 3,240.601 | 15,889.529 | 17,588.67 | 10,025.032 | 4,040.296 | 0 | 11,768.344 | 0 | 7,177.741 | 19,670.802 | 33,480.381 | 0 | 8,305.356 | 23,686.907 | 8,765.085 | 14,966.647 | 0 | 0 | 1,252.496 | 0 | 1,703.123 | 2,118.31 | 3,326.947 | 7,459.228 | 6,217.227 | 5,784.224 | 3,478.061 | 1,970.99 | 2,248.001 | 3,425.827 | 4,145.912 | 3,011.046 |
Other Non-Current Assets
| 5,077.264 | 9,898.094 | 5,837.029 | 0 | 0.001 | 15,337.611 | 17,988.821 | 7,768.163 | 13,556.682 | 14,373.256 | 1,594.338 | 1,576.98 | 0.001 | -0.001 | 1,805.186 | 1,427.382 | 0 | -0 | 1,145.524 | 1,134.984 | 0 | -0.001 | 1,480.122 | -0.001 | 1,310.469 | 12,530.883 | 1,406.825 | 4,947.35 | 1,407.088 | 4,873.563 | 1,415.563 | 0.001 | 1,225.034 | 1,234.483 | 1,062.315 | 0.001 | -0.001 | 9,047.972 | 1,209.236 | 16,337.343 | -0.001 | 7,276.303 | 1,011.837 | -0.001 | 0.001 | 24,122.071 | -0 | 880.957 | 1,218.86 | 1,248.858 | 20,603.301 | 4,707.521 | -0.001 | 7,254.157 | 5,726.954 | -0.001 | -0.001 | -0.001 | -0.001 | 7,494.972 | 6,303.521 | -0.001 | -0.001 | 0.001 | 4,400.63 | 4,256.557 |
Total Non-Current Assets
| 301,027.044 | 303,294.253 | 304,321.924 | 312,842.16 | 312,743.629 | 315,560.528 | 313,713.379 | 312,514.777 | 313,216.512 | 313,854.425 | 314,423.089 | 284,298.592 | 284,604.784 | 272,487.196 | 267,357.294 | 263,983.613 | 252,061.039 | 251,485.521 | 252,512.428 | 255,513.315 | 257,483.692 | 261,063.002 | 261,777.079 | 245,871.669 | 242,369.991 | 244,558.878 | 239,777.84 | 241,321.854 | 245,150.147 | 233,584.5 | 236,642.847 | 256,237.993 | 256,178.968 | 256,034.526 | 227,510.409 | 198,282.109 | 236,783.947 | 238,868.31 | 219,348.319 | 230,036.757 | 222,045.108 | 222,209.742 | 222,574.724 | 175,509.823 | 176,890.887 | 184,744.262 | 189,149.607 | 178,122.772 | 171,184.179 | 171,754.236 | 172,647.978 | 171,988.426 | 168,939.284 | 158,549.302 | 161,178.048 | 160,433.608 | 163,395.962 | 170,595.328 | 170,077.09 | 93,463.374 | 92,519.352 | 93,555.939 | 94,172.852 | 94,412.619 | 96,422.282 | 96,036.841 |
Total Assets
| 804,836.179 | 761,066.265 | 759,532.652 | 816,307.942 | 816,565.642 | 840,404.614 | 840,153.818 | 861,131.372 | 906,382.856 | 873,630.627 | 810,738.132 | 758,080.312 | 745,682.497 | 682,742.546 | 620,282.79 | 613,490.059 | 583,789.492 | 584,248.449 | 576,144.363 | 583,958.94 | 584,107.84 | 584,985.146 | 569,961.204 | 565,202.562 | 587,833.14 | 576,042.4 | 563,388.104 | 566,722.47 | 557,238.988 | 562,871.002 | 565,993.244 | 542,579.408 | 570,078.489 | 594,081.083 | 539,125.755 | 581,017.191 | 618,612.406 | 639,507.054 | 655,670.847 | 734,161.802 | 674,116.355 | 671,173.305 | 657,836.001 | 493,558.112 | 522,777.287 | 519,675.713 | 477,036.779 | 541,015.502 | 507,077.881 | 521,013.495 | 535,365.793 | 468,270.929 | 452,623.476 | 437,037.278 | 390,708.458 | 404,417.271 | 356,370.166 | 354,779.321 | 323,457.315 | 341,303.208 | 328,765.381 | 295,420.514 | 257,912.564 | 282,189.657 | 293,258.759 | 260,371.187 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 55,046.32 | 26,769.568 | 31,615.801 | 28,615.935 | 28,048.713 | 31,057.024 | 55,469.856 | 39,080.292 | 41,140.733 | 44,383.959 | 30,231.67 | 29,923.45 | 33,355.816 | 37,434.522 | 24,527.866 | 24,176.778 | 23,351.451 | 21,670.841 | 29,557.087 | 8,805.844 | 15,849.248 | 13,706.219 | 22,551.93 | 10,915.141 | 19,195.698 | 9,659.849 | 19,531.91 | 10,804.517 | 11,022.78 | 10,783.342 | 23,866.719 | 9,307.189 | 12,611.792 | 8,827.252 | 9,127.165 | 10,283.86 | 15,667.608 | 12,239.087 | 41,456.216 | 71,431.011 | 28,568.87 | 22,542.088 | 18,741.058 | 12,270.729 | 25,503.53 | 24,345.009 | 13,248.968 | 28,817.285 | 0 | 21,324.037 | 29,719.552 | 26,033.835 | 26,413.118 | 15,342.594 | 7,424.009 | 7,866.828 | 10,521.996 | 8,283.352 | 5,936.417 | 10,564.252 | 17,968.617 | 11,164.466 | 7,801.451 | 7,934.55 | 10,579.671 | 5,688.436 |
Short Term Debt
| 410,209.996 | 374,959.423 | 361,163.563 | 395,731.183 | 384,331.619 | 362,883.082 | 311,241.163 | 308,275.903 | 347,624.517 | 341,316.386 | 299,767.879 | 315,180.948 | 306,520.181 | 291,155.393 | 259,872.412 | 312,577.813 | 301,232.353 | 303,173.162 | 278,239.634 | 302,468.66 | 297,332.638 | 298,047.875 | 255,772.966 | 275,466.211 | 286,329.067 | 291,821.543 | 283,033.028 | 285,584.12 | 282,331.858 | 291,643.221 | 298,415.422 | 295,428.912 | 314,254.501 | 347,366.528 | 323,584.658 | 356,702.449 | 378,581.836 | 402,307.036 | 387,732.734 | 423,843.821 | 393,118.629 | 394,200.067 | 377,990.607 | 245,023.408 | 255,113.751 | 236,696.967 | 213,245.8 | 292,270.098 | 265,335.807 | 246,573.936 | 247,768.496 | 202,902.35 | 218,175.002 | 224,155.985 | 190,372.273 | 214,417.005 | 186,919.964 | 169,894.668 | 133,578.156 | 178,961.15 | 163,228.874 | 148,936.035 | 117,117.99 | 143,951.491 | 163,005.304 | 133,137.343 |
Tax Payables
| 24.041 | 109.17 | 50.702 | 0 | 61.721 | 291.245 | 0 | 0 | 1,568.528 | 1,488.743 | 1,662.457 | 562.108 | 2,496.941 | 1,163.574 | 1,216.997 | 0 | 440.695 | 0 | 2.183 | -198.138 | 621.41 | 478.669 | 1,653.423 | 1,234.098 | 1,866.2 | 1,032.175 | 2,370.712 | 1,822.242 | 1,219.339 | -28.435 | 63.114 | 51.334 | 554.976 | 285.613 | 603.816 | 719.519 | 101.19 | 84.322 | 0 | 95.522 | 14.65 | 57.816 | 74.161 | 70.93 | 0.855 | 1,737.489 | 3,123.057 | 0 | 0 | 3,956.615 | 1,558.93 | 1,180.259 | 2,929.494 | 1,463.656 | 0 | 0 | 0 | 430.422 | 491.327 | 3,048.86 | 3,855.946 | 522.304 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 2,197.462 | 2,540.357 | 28,205.101 | 27,898.664 | 30,614.238 | 2,019.149 | 1,295.247 | 2,443.676 | 9,010.629 | 37,594.226 | 25,893.093 | 26,063.408 | 19,284.544 | 20,498.42 | 18,300.291 | 14,061.631 | 16,700.634 | 17,990.712 | 19,187.797 | 16,625.611 | 20,149.409 | 17,338.381 | 1,234.098 | 20,656.371 | 20,137.842 | 20,730.768 | 1,822.242 | 18,524.172 | 18,155.749 | 24,951.749 | 51.334 | 554.976 | 18,848.244 | 13,668.769 | 25,569.682 | 101.19 | 11,616.69 | 14,666.453 | 13,114.327 | 18,818.381 | 57.816 | 11,278.717 | 70.93 | 14,987.585 | 17,018.594 | 13,708.019 | 6,463.875 | 0 | 9,534.799 | 7,600.017 | 1,180.259 | 2,929.494 | 7,802.385 | 9,199.217 | 0 | 0 | 18,076.688 | 26,416.964 | 22,316.412 | 3,855.946 | 8,324.324 | 5,335.879 | 0 | 0 | 7,271.615 |
Other Current Liabilities
| 20,860.247 | -7,500.545 | -11,295.048 | -28,615.934 | -28,110.434 | -31,348.27 | -22,539.295 | -8,433.006 | -18,778.787 | -18,057.67 | -31,894.126 | -30,323.662 | -35,690.86 | -38,598.098 | -25,582.965 | -24,057.045 | -23,792.147 | -21,488.838 | -29,448.546 | -8,631.311 | -16,394.464 | -14,099.756 | -24,174.184 | 4,478.077 | -21,061.899 | -10,676.504 | -21,902.622 | 5,773.019 | -12,242.12 | -10,754.908 | -23,929.833 | 5,599.054 | 3,473.123 | -9,060.799 | -9,678.916 | -11,003.38 | -6,347.062 | -12,323.408 | -41,456.216 | -71,526.532 | -28,583.519 | -3,914.434 | -18,815.219 | -4,019.874 | -25,504.384 | -26,082.499 | -16,372.026 | -26,344.556 | 38,913.996 | -25,280.653 | -29,854.504 | -19,151.454 | -15,311.814 | -16,806.249 | -7,424.01 | 1,429.134 | -865.425 | -8,713.773 | -6,427.742 | -13,613.111 | -10,506.79 | -11,686.771 | -7,801.45 | -2,400.579 | -5,232.306 | -5,688.438 |
Total Current Liabilities
| 486,140.604 | 423,304.646 | 415,691.175 | 452,552.219 | 440,278.996 | 424,554.343 | 401,660.729 | 379,298.729 | 415,139.4 | 422,526.005 | 367,593.775 | 371,159.387 | 366,101.301 | 347,874.456 | 305,060.597 | 355,174.614 | 338,645.436 | 341,726.64 | 325,898.157 | 330,438.695 | 329,883.692 | 331,988.635 | 295,694.446 | 304,242.766 | 326,181.135 | 321,634.754 | 323,295.707 | 316,610.657 | 311,878.809 | 320,582.311 | 347,233.891 | 319,745.012 | 344,061.16 | 375,094.09 | 346,432.657 | 392,555.99 | 403,772.37 | 426,162.814 | 443,855.403 | 508,389.16 | 440,505.881 | 435,485.441 | 408,010.382 | 265,686.852 | 295,604.867 | 278,060.569 | 240,202.785 | 330,023.987 | 304,249.803 | 277,432.771 | 286,512.043 | 238,179.084 | 261,548.412 | 247,300.965 | 206,995.498 | 231,579.795 | 207,098.531 | 196,254.709 | 165,931.539 | 211,841.815 | 196,371.21 | 168,424.824 | 130,255.321 | 157,420.012 | 178,932.34 | 146,097.392 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 39,373.067 | 67,778.7 | 69,093.7 | 83,452.075 | 85,385.72 | 119,380.14 | 133,259.595 | 190,714.712 | 175,974.807 | 145,055.847 | 139,065.816 | 117,174.162 | 115,497.601 | 80,220.255 | 70,477.572 | 17,448.217 | 7,410.419 | 5,688.021 | 13,217.189 | 14,392.754 | 14,791.246 | 15,615.129 | 34,859.62 | 36,747.058 | 36,054.986 | 33,341.118 | 26,381.837 | 34,434.29 | 34,677.023 | 37,652.796 | 19,401.84 | 21,634.868 | 22,801.674 | 24,446.318 | 24,704.658 | 40,965.285 | 37,016.73 | 38,658.15 | 25,205.814 | 27,930.171 | 37,604.894 | 42,124.313 | 47,499.471 | 41,886.649 | 46,029.911 | 46,245.736 | 30,354.831 | 8,556.905 | 9,295.412 | 34,371.304 | 35,705.312 | 38,151.065 | 8,609.953 | 10,568.842 | 12,727.73 | 14,961.914 | 9,639.802 | 25,755.833 | 25,599.968 | 26,218.313 | 25,735.561 | 26,280.611 | 27,270.795 | 29,122.094 | 19,802.572 | 25,914.143 |
Deferred Revenue Non-Current
| 0 | 533.96 | 523.435 | 1,323.221 | 1,467.495 | 1,695.684 | 0 | 0 | 0 | 0 | 3,410.79 | 3,569.626 | 3,765.425 | 3,845.941 | 3,895.089 | 1,748.972 | 2,528.633 | 2,083.375 | 2,323.042 | 2,627.378 | 2,857.097 | 0 | 0 | 1,256.566 | 0 | 0 | 0 | 0 | 1,138.566 | 0 | 1,187.084 | 0 | 0 | 0 | 640.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,407.109 | 2,158.6 | 0 | 0 | 2,269.224 | 0 | 4,651.705 | 0 | 6,251.557 | 8,583.003 | 0 | 20,664.321 | 0 | 19,006.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 23,475.232 | 21,212.182 | 22,299.457 | 23,932.514 | 23,986.203 | 25,821.968 | 26,612.276 | 25,271.961 | 28,029.538 | 26,257.827 | 26,553.569 | 20,957.158 | 19,669.81 | 19,451.402 | 19,499.538 | 19,747.306 | 19,796.278 | 19,561.435 | 19,620.974 | 19,383.764 | 19,582.028 | 19,583.697 | 19,649.934 | 18,156.976 | 18,045.653 | 18,352.663 | 18,350.972 | 18,459.605 | 19,551.078 | 19,202.288 | 18,924.363 | 20,947.076 | 21,046.299 | 19,948.835 | 18,252.422 | 7,782.122 | 13,865.772 | 13,554.089 | 15,251.537 | 14,747.541 | 14,834.542 | 14,091.08 | 14,854.357 | 14,841.707 | 12,899.082 | 14,887.651 | 15,028.31 | 0 | 0 | 16,021.758 | 0 | 14,552.746 | 13,312.159 | 13,970.971 | 13,481.076 | 9,302.992 | 4,599.138 | 5,043.347 | 5,043.347 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,750.227 | 2,108.576 | 1,660.893 | 0.001 | -0 | -0 | 1,905.044 | 2,684.738 | 3,094.496 | 3,446.609 | -0 | -0.001 | 0 | 0 | 0 | -0 | 0.001 | -0 | -0 | 73.015 | 72.355 | 3,931.621 | 4,015.501 | 0.001 | 1,142.634 | 961.411 | 870.221 | 1,653.55 | -0.001 | 1,247.936 | -0 | 1,173.459 | 758.068 | 841.86 | -0 | 582.36 | 4,189.824 | 3,908.318 | 3,435.362 | 2,990.816 | 2,749.509 | 2,611.449 | 2,053.248 | 3,026.137 | 2,547.398 | -0.001 | -0 | 16,422.451 | 16,187.808 | -0.001 | 23,042.07 | 0.001 | 7,091.106 | -0.001 | -0.001 | 12,101.445 | 0.001 | 24,774.008 | -0.002 | 3,921.224 | 3,581.83 | 3,301.376 | 3,022.9 | 3,005.529 | 3,395.665 | 3,247.31 |
Total Non-Current Liabilities
| 64,598.526 | 91,633.417 | 93,577.485 | 108,707.811 | 110,839.418 | 146,897.792 | 161,776.914 | 218,671.41 | 207,098.841 | 174,760.283 | 169,030.175 | 141,700.945 | 138,932.837 | 103,517.599 | 93,872.2 | 38,944.495 | 29,735.331 | 27,332.831 | 35,161.205 | 36,476.91 | 37,302.726 | 39,130.447 | 58,525.054 | 56,160.601 | 55,243.273 | 52,655.192 | 45,603.029 | 54,547.445 | 55,366.666 | 58,103.02 | 39,513.287 | 43,755.403 | 44,606.041 | 45,237.013 | 43,597.44 | 49,329.767 | 55,072.326 | 56,120.557 | 43,892.714 | 45,668.528 | 55,188.945 | 58,826.842 | 64,407.076 | 59,754.493 | 61,476.391 | 63,540.495 | 47,541.742 | 24,979.356 | 25,483.22 | 52,662.285 | 58,747.382 | 57,355.517 | 29,013.218 | 30,791.369 | 34,791.808 | 36,366.351 | 34,903.262 | 55,573.188 | 49,649.857 | 30,139.537 | 29,317.391 | 29,581.987 | 30,293.695 | 32,127.623 | 23,198.237 | 29,161.453 |
Total Liabilities
| 550,739.13 | 514,938.063 | 509,268.66 | 561,260.03 | 551,118.414 | 571,452.135 | 563,437.643 | 597,970.14 | 622,238.241 | 597,286.288 | 536,623.95 | 512,860.332 | 505,034.138 | 451,392.055 | 398,932.797 | 394,119.11 | 368,380.767 | 369,059.471 | 361,059.362 | 366,915.606 | 367,186.418 | 371,119.082 | 354,219.5 | 360,403.366 | 381,424.407 | 374,289.946 | 368,898.736 | 371,158.102 | 367,245.476 | 378,685.331 | 386,747.178 | 363,500.415 | 388,667.201 | 420,331.102 | 390,030.097 | 441,885.756 | 458,844.696 | 482,283.371 | 487,748.117 | 554,057.688 | 495,694.825 | 494,312.283 | 472,417.458 | 325,441.345 | 357,081.258 | 341,601.064 | 287,744.526 | 355,003.342 | 329,733.022 | 330,095.057 | 345,259.425 | 295,534.601 | 290,561.63 | 278,092.334 | 241,787.307 | 267,946.146 | 242,001.793 | 251,827.897 | 215,581.396 | 241,981.352 | 225,688.6 | 198,006.811 | 160,549.016 | 189,547.635 | 202,130.577 | 175,258.846 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1.07 | 23,927.7 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 | 1.07 |
Common Stock
| 45,570.25 | 45,571.32 | 45,571.32 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 45,570.25 | 44,178.444 | 43,308.566 | 40,177.005 | 39,655.079 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 | 37,219.42 |
Retained Earnings
| 97,817.654 | 83,580.725 | 87,291.274 | 96,295.657 | 103,984.034 | 106,760.475 | 113,508.637 | 100,459.874 | 119,465.834 | 111,650.916 | 110,059.664 | 107,094.778 | 103,369.314 | 94,593.248 | 84,423.398 | 78,998.98 | 75,449.636 | 75,615.341 | 75,902.757 | 76,359.075 | 76,486.677 | 72,406.821 | 74,691.036 | 76,786.279 | 77,873.482 | 74,151.492 | 68,838.315 | 68,572.336 | 62,759.832 | 60,011.538 | 55,648.31 | 55,899.847 | 58,479.958 | 53,842.519 | 46,618.569 | 66,311.356 | 85,125.901 | 82,755.571 | 92,666.962 | 95,360.642 | 94,521.209 | 92,076.149 | 97,118.485 | 96,950.85 | 93,612.4 | 106,959.411 | 118,249.25 | 117,155.804 | 113,193.626 | 125,009.491 | 124,157.12 | 42,143.504 | 32,615.522 | 35,993.336 | 26,657.441 | 16,549.495 | -3,408.256 | -14,476.62 | -9,552.125 | 42,112.52 | 45,862.045 | 40,029.386 | 38,320.797 | 34,146.464 | 32,632.625 | 26,625.215 |
Accumulated Other Comprehensive Income/Loss
| -0 | 5,156.933 | 5,108.934 | 5,432.404 | 5,404.3 | 5,456.514 | 5,149.364 | 5,545.703 | 5,976.493 | 6,844.869 | -2,699.821 | -2,699.821 | -2,699.821 | -2,699.821 | -2,699.821 | 41,115.962 | 41,043.927 | 41,158.54 | 40,831.414 | 41,123.283 | 41,072.975 | 41,542.224 | 41,365.085 | 30,791.864 | 31,101.952 | 31,098.903 | 30,872.595 | 31,161.353 | 32,488.401 | 29,973.738 | 30,358.204 | 29,688.86 | 30,091.293 | 30,810.278 | 31,512.873 | 986.696 | 752.277 | 894.48 | 630.21 | 8,581.579 | -110.046 | 495.477 | 536.732 | 169.278 | 1,007.183 | 144.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 81,256.32 | 58,828.92 | 82,755.551 | 81,776.411 | 81,776.412 | 81,705.589 | 81,934.556 | 81,043.736 | 80,814.767 | 80,814.768 | 90,272.698 | 62,959.451 | 62,368.027 | 62,261.324 | 62,836.616 | 22,030.923 | 22,030.923 | 22,137.161 | 22,060.252 | 22,112.647 | 22,060.252 | 22,060.253 | 21,829.529 | 15,711.298 | 15,711.298 | 15,711.298 | 15,711.298 | 15,711.298 | 15,711.297 | 15,711.298 | 15,711.298 | 16,231.345 | 16,231.345 | 19,014.646 | 19,014.647 | 19,014.647 | 19,014.646 | 19,014.646 | 19,014.647 | 12,774.631 | 21,016.712 | 21,253.94 | 23,018.631 | 23,018.63 | 23,120.251 | 23,071.767 | 23,213.703 | 23,285.036 | 18,579.913 | 20,337.627 | 20,377.928 | 86,413.309 | 86,136.688 | 82,773.534 | 82,607.561 | 82,701.139 | 80,556.139 | 80,207.553 | 80,207.553 | 19,988.845 | 19,994.246 | 20,163.826 | 21,822.261 | 21,275.068 | 21,275.068 | 21,266.636 |
Total Shareholders Equity
| 224,645.293 | 217,065.598 | 220,728.149 | 229,075.791 | 236,736.065 | 239,493.897 | 246,163.877 | 232,620.632 | 251,828.414 | 244,881.872 | 243,203.861 | 212,925.728 | 208,608.839 | 199,726.07 | 190,131.513 | 187,717.185 | 184,095.805 | 184,482.361 | 184,365.742 | 185,166.325 | 185,191.223 | 181,580.618 | 183,456.969 | 168,860.761 | 170,258.052 | 166,533.013 | 160,993.527 | 161,016.307 | 156,530.85 | 151,267.894 | 147,289.132 | 147,391.372 | 150,373.916 | 149,238.763 | 142,717.408 | 131,884.019 | 150,464.144 | 148,236.017 | 157,883.138 | 162,288.172 | 160,999.195 | 159,396.886 | 166,245.168 | 165,710.078 | 163,311.154 | 175,747.447 | 187,034.273 | 186,012.16 | 177,344.859 | 190,918.438 | 190,106.368 | 172,736.327 | 162,061.846 | 158,944.945 | 148,921.151 | 136,471.124 | 114,368.373 | 102,951.423 | 107,875.918 | 99,321.855 | 103,076.781 | 97,413.702 | 97,363.548 | 92,642.022 | 91,128.183 | 85,112.341 |
Total Equity
| 254,097.049 | 246,128.202 | 250,263.992 | 255,047.912 | 265,447.229 | 268,952.479 | 276,716.175 | 263,161.232 | 284,144.615 | 276,344.338 | 274,114.182 | 245,219.979 | 240,648.359 | 231,350.491 | 221,349.993 | 219,370.949 | 215,408.724 | 215,188.979 | 215,085.002 | 217,043.334 | 216,921.422 | 213,866.064 | 215,741.704 | 204,799.196 | 206,408.733 | 201,752.454 | 194,489.367 | 195,564.369 | 189,993.512 | 184,185.671 | 179,246.066 | 179,078.993 | 181,411.288 | 173,749.981 | 149,095.66 | 139,131.435 | 159,767.71 | 157,223.683 | 167,922.731 | 180,104.113 | 178,421.53 | 176,861.022 | 185,418.544 | 168,116.767 | 165,696.03 | 178,074.649 | 189,292.253 | 186,012.16 | 177,344.859 | 190,918.438 | 190,106.368 | 172,736.327 | 162,061.846 | 158,944.945 | 148,921.151 | 136,471.124 | 114,368.373 | 102,951.423 | 107,875.918 | 99,321.855 | 103,076.781 | 97,413.702 | 97,363.548 | 92,642.022 | 91,128.183 | 85,112.341 |
Total Liabilities & Shareholders Equity
| 804,836.179 | 761,066.265 | 759,532.652 | 816,307.942 | 816,565.643 | 840,404.614 | 840,153.818 | 861,131.372 | 906,382.856 | 873,630.627 | 810,738.132 | 758,080.312 | 745,682.497 | 682,742.546 | 620,282.79 | 613,490.059 | 583,789.492 | 584,248.449 | 576,144.363 | 583,958.94 | 584,107.84 | 584,985.146 | 569,961.204 | 565,202.562 | 587,833.14 | 576,042.4 | 563,388.104 | 566,722.471 | 557,238.988 | 562,871.002 | 565,993.244 | 542,579.408 | 570,078.489 | 594,081.083 | 539,125.757 | 581,017.191 | 618,612.406 | 639,507.054 | 655,670.847 | 734,161.801 | 674,116.355 | 671,173.305 | 657,836.002 | 493,558.112 | 522,777.288 | 519,675.713 | 477,036.779 | 541,015.502 | 507,077.881 | 521,013.495 | 535,365.793 | 468,270.928 | 452,623.476 | 437,037.279 | 390,708.458 | 404,417.27 | 356,370.166 | 354,779.32 | 323,457.314 | 341,303.207 | 328,765.381 | 295,420.513 | 257,912.564 | 282,189.657 | 293,258.76 | 260,371.187 |