DY Corporation
KRX:013570.KS
4295 (KRW) • At close November 14, 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
| 129,048.811 | 138,177.097 | 144,960.849 | 150,658.637 | 149,300.41 | 123,267.495 | 128,638.444 | 120,918.072 | 102,823.209 | 97,700.634 | 103,034.447 | 110,245.904 | 97,285.516 | 85,305.833 | 99,341.582 | 107,232.283 | 107,985.657 | 97,413.843 | 75,730.551 | 100,716.816 | 73,641.111 | 55,480.632 | 53,783.858 | 68,916.042 | 83,234.011 | 72,745.09 | 94,384.967 | 123,834.595 | 105,377.081 | 97,826.574 | 123,787.518 | 125,158.963 | 124,508.162 | 100,286.764 | 108,818.907 | 82,014.292 | 72,019.962 | 55,025.377 | 93,086.392 | 77,855.116 | 64,583.068 | 70,641.43 | 73,288.222 | 80,343.109 | 56,551.63 | 59,760.199 | 77,866.961 | 28,222.254 | 13,908.493 | 13,812.363 | 16,562.93 | 11,503.043 | 13,576.519 | 22,842.623 | 42,456.512 | 35,222.592 | 28,952.039 | 10,667.792 | 20,948.031 | 35,381.248 | 6,899.576 | 11,198.291 | 25,042.204 |
Short Term Investments
| 27,584.889 | 27,486.809 | 32,424.454 | 16,424.525 | 16,184.265 | 16,765.456 | 21,852.162 | 24,105.975 | 25,808.075 | 33,695.657 | 28,366.212 | 25,419.21 | 21,570.6 | 29,237 | 31,719.4 | 28,177.3 | 29,611.82 | 23,497.718 | 21,487.159 | 20,047.901 | 12,625.124 | 26,990.38 | 31,808.561 | 27,035.076 | 28,519.34 | 24,662.409 | 11,476.94 | 21,251.039 | 20,044.577 | 19,693.064 | 12,430.226 | 14,306.352 | 11,590.153 | 12,389.008 | 10,315.845 | 47,438.927 | 43,180.634 | 17,000.673 | 81.083 | 9,134.837 | 10,755.145 | 11,079.848 | 9,439.476 | 9,362.49 | 9,276.472 | 9,125.89 | 9,311.51 | 9,425.175 | 8,775.439 | 9,027.317 | 454 | 719.983 | 323.178 | 242.522 | 256.213 | 5,278.036 | 5,324.78 | 256.235 | 212.375 | 12.375 | 524.131 | 24.131 | 24.131 |
Cash and Short Term Investments
| 156,633.7 | 165,663.906 | 177,385.303 | 167,083.162 | 165,484.675 | 140,032.952 | 150,490.606 | 145,024.047 | 128,631.284 | 131,396.291 | 131,400.659 | 135,665.114 | 118,856.117 | 114,542.833 | 131,060.982 | 135,409.583 | 137,597.477 | 120,911.56 | 97,217.71 | 120,764.717 | 86,266.235 | 82,471.012 | 85,592.419 | 95,951.118 | 111,753.351 | 97,407.499 | 105,861.907 | 145,085.634 | 125,421.658 | 117,519.638 | 136,217.744 | 139,465.315 | 136,098.315 | 112,675.772 | 119,134.752 | 129,453.219 | 115,200.596 | 72,026.05 | 93,167.475 | 86,989.953 | 75,338.213 | 81,721.278 | 82,727.698 | 89,705.599 | 65,828.102 | 68,886.089 | 87,178.471 | 37,647.429 | 22,683.932 | 22,839.68 | 17,016.93 | 12,223.026 | 13,899.697 | 23,085.145 | 42,456.512 | 40,500.628 | 34,276.819 | 10,924.027 | 21,160.406 | 35,393.623 | 7,423.707 | 11,222.422 | 25,066.335 |
Net Receivables
| 223,996.925 | 227,038.779 | 223,390.877 | 225,933.668 | 229,173.927 | 218,767.235 | 207,915.429 | 0 | 0 | 0 | 219,820.057 | 205,880.942 | 0 | 0 | 213,228.03 | 0 | 0 | 0 | 175,572.098 | 168,318.571 | 199,049.399 | 203,611.462 | 187,206.692 | 187,095.441 | 197,064.065 | 195,087.634 | 174,640.506 | 0 | 170,923.093 | 179,576.519 | 173,560.202 | 143,418.581 | 154,590.833 | 168,033.32 | 162,315.599 | 126,741.73 | 131,617.026 | 135,577.295 | 121,798.755 | 153,106.105 | 171,177.961 | 178,559.643 | 158,591.426 | 155,513.772 | 205,241.114 | 187,764.696 | 146,797.715 | 167,166.469 | 158,453.427 | 162,991.914 | 154,232.03 | 126,945.681 | 121,717.406 | 103,843.857 | 82,367.57 | 72,292.444 | 75,382.624 | 110,904.893 | 114,246.948 | 112,234.459 | 102,443.989 | 98,504.947 | 88,245.251 |
Inventory
| 193,420.668 | 183,038.585 | 182,102.141 | 175,315.359 | 170,523.611 | 163,648.034 | 170,548.512 | 178,884.222 | 174,436.736 | 168,506.507 | 176,201.821 | 162,733.486 | 153,482.226 | 127,012.557 | 109,618.537 | 100,412.566 | 113,927.642 | 110,733.905 | 109,305.751 | 112,110.406 | 115,341.683 | 120,729.607 | 121,776.327 | 114,931.629 | 114,366.106 | 110,768.157 | 109,675.079 | 103,465.548 | 100,095.135 | 92,549.826 | 93,354.947 | 85,244.03 | 84,608.077 | 84,425.254 | 84,760.068 | 64,512.403 | 62,695.51 | 59,578.35 | 55,911.534 | 86,837.726 | 86,610.39 | 85,875.068 | 89,273.212 | 83,758.077 | 82,946.924 | 84,728.314 | 86,054.587 | 58,802.839 | 55,718.479 | 55,965.366 | 55,951.324 | 49,088.486 | 48,407.753 | 40,110.657 | 40,427.234 | 44,632.178 | 50,663.862 | 64,283.433 | 60,786.971 | 47,249.756 | 42,608.926 | 37,632.035 | 34,163.375 |
Other Current Assets
| 29,453 | 24,362.921 | 7,275.305 | 20,213.684 | 17,142.801 | 17,946.261 | 20,296.726 | 243,885.904 | 230,536.141 | 241,052.814 | 29,169.039 | 24,965.96 | 251,854.523 | 262,343.437 | 22,529.401 | 198,147.776 | 184,600.484 | 199,563.063 | 21,748.155 | 23,952.974 | 21,081.567 | 22,445.463 | 18,473.396 | 19,531.92 | 16,449.505 | 20,526.349 | 18,983.242 | 177,663.467 | 12,303.201 | 5,273.691 | 3,811.494 | 6,533.332 | 11,991.458 | 16,280.8 | 13,663.445 | 47,660.085 | 41,904.034 | 40,280.778 | 24,334.475 | 26,943.688 | 23,018.183 | 23,892.079 | 24,877.249 | 26,078.336 | 3,521.365 | 5,036.429 | 4,256.564 | 2,752.101 | 2,811.884 | 1,716.502 | 154,267.779 | 126,949.552 | 121,750.339 | 103,942.469 | 82,418.64 | 72,373.885 | 75,580.938 | 110,922.308 | 114,294.398 | 112,269.288 | 102,458.262 | 98,521.43 | 88,257.02 |
Total Current Assets
| 603,504.292 | 600,104.191 | 590,153.626 | 588,545.873 | 582,325.014 | 540,394.482 | 537,055.427 | 567,794.173 | 533,604.161 | 540,955.612 | 533,995.612 | 529,245.501 | 524,192.865 | 503,898.827 | 462,943.478 | 433,969.926 | 436,125.604 | 431,208.528 | 403,843.715 | 424,984.127 | 421,383.6 | 428,994.535 | 412,879.806 | 417,344.879 | 439,561.512 | 423,690.692 | 409,039.468 | 426,214.649 | 408,493.021 | 394,627.837 | 406,588.198 | 374,592.26 | 387,225.025 | 381,342.556 | 379,821.101 | 328,925.351 | 315,169.674 | 310,896.181 | 295,132.301 | 353,757.489 | 355,998.137 | 369,864.787 | 355,307.172 | 355,018.062 | 357,537.505 | 346,415.528 | 324,287.337 | 266,368.838 | 239,667.722 | 243,513.462 | 227,236.033 | 188,261.064 | 184,057.789 | 167,138.271 | 165,302.386 | 157,506.691 | 160,521.619 | 186,129.768 | 196,241.775 | 194,912.667 | 152,490.895 | 147,375.887 | 147,486.73 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 334,061.704 | 309,222.078 | 293,817.894 | 301,871.897 | 292,223.381 | 286,313.375 | 284,061.728 | 313,174.09 | 303,736.478 | 300,469.09 | 300,106.115 | 316,298.854 | 304,555.09 | 304,323.269 | 303,470.983 | 335,948.013 | 338,493.397 | 341,818.966 | 334,078.953 | 328,952.551 | 325,318.838 | 312,223.593 | 307,718.613 | 304,453.033 | 305,642.318 | 302,762.278 | 299,759.087 | 304,453.328 | 300,896.056 | 296,422.89 | 300,115.724 | 292,377.019 | 301,688.402 | 305,731.625 | 297,623.787 | 174,515.379 | 166,221.205 | 161,448.18 | 165,088.437 | 246,888.632 | 241,177.369 | 243,992.797 | 241,012.909 | 238,029.635 | 239,157.681 | 228,480.993 | 225,611.052 | 129,238.973 | 120,857.95 | 105,748.061 | 91,192.413 | 60,870.937 | 60,525.858 | 61,327.756 | 61,593.664 | 62,051.103 | 63,011.901 | 65,938.119 | 66,819.106 | 66,805.165 | 64,082.313 | 68,807.91 | 56,159.674 |
Goodwill
| 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,572.387 | 2,732.815 | 2,732.815 | 2,732.815 | 2,732.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 8,026.702 | 7,472.189 | 6,163.619 | 5,340.602 | 5,358.053 | 4,393.149 | 4,464.403 | 4,542.245 | 4,290.701 | 4,546.825 | 4,570.597 | 4,924.023 | 5,126.446 | 5,479.168 | 5,581.738 | 5,790.347 | 6,060.75 | 5,970.009 | 5,833.022 | 10,316.922 | 10,131.841 | 10,284.898 | 10,192.646 | 10,032.3 | 9,949.381 | 9,135.127 | 8,061.971 | 9,101.02 | 8,867.85 | 7,223.417 | 7,683.705 | 7,279.174 | 7,444.665 | 6,322.369 | 6,534.549 | 2,734.705 | 2,788.218 | 2,863.052 | 2,944.851 | 4,512.314 | 4,442.189 | 4,964.755 | 4,966.71 | 5,139.263 | 5,489.173 | 5,703.111 | 4,884.012 | 3,783.364 | 3,917.199 | 3,880.722 | 3,769.14 | 3,601.283 | 3,860.503 | 2,420.302 | 2,717.113 | 2,938.023 | 3,098.915 | 3,682.05 | 1,397.472 | 1,504.861 | 1,462.132 | 1,525.713 | 1,618.914 |
Goodwill and Intangible Assets
| 8,026.702 | 7,472.189 | 6,163.619 | 5,340.602 | 5,358.053 | 4,393.149 | 4,464.403 | 4,542.245 | 4,290.701 | 4,546.825 | 4,570.597 | 4,924.023 | 5,126.446 | 5,479.168 | 5,581.738 | 5,790.347 | 6,060.75 | 5,970.009 | 5,833.022 | 10,316.922 | 10,131.841 | 10,284.898 | 10,192.646 | 12,604.687 | 12,521.768 | 11,707.514 | 10,634.358 | 11,673.407 | 11,440.237 | 9,795.804 | 10,256.092 | 9,851.561 | 10,017.052 | 8,894.756 | 9,106.936 | 5,307.092 | 5,360.605 | 5,435.439 | 5,517.238 | 7,084.701 | 7,014.576 | 7,537.142 | 7,539.097 | 7,872.078 | 8,221.988 | 8,435.926 | 7,616.827 | 3,783.364 | 3,917.199 | 3,880.722 | 3,769.14 | 3,601.283 | 3,860.503 | 2,420.302 | 2,717.113 | 2,938.023 | 3,098.915 | 3,682.05 | 1,397.472 | 1,504.861 | 1,462.132 | 1,525.713 | 1,618.914 |
Long Term Investments
| 18,392.542 | 17,107.637 | 18,563.288 | -5,828.178 | -5,983.003 | -4,271.805 | -14,249.236 | -11,832.89 | -12,082.599 | -16,972.94 | -11,812.673 | -3,090.566 | -3,813.458 | -10,072.697 | -12,943.574 | -15,457.022 | -19,813.173 | -15,174.781 | -13,552.144 | -11,478.328 | -3,214.469 | -18,752.522 | -24,022.857 | -19,274.839 | -21,672.287 | -18,054.428 | -4,709.649 | -18,696.472 | -17,679.02 | -18,848.963 | -11,593.989 | -13,578.075 | -10,869.743 | -11,629.498 | -9,600.941 | -41,579.836 | -36,128.248 | -5,709.407 | 9,898.713 | -5,451.668 | -7,065.404 | -7,429.673 | -5,708.948 | -4,154.951 | -4,039.512 | -3,217.388 | -3,423.795 | 45,006.317 | 48,290.782 | 47,911.876 | 38,235.94 | 50,801.089 | 54,249.991 | 43,512.997 | 31,817.348 | 26,175.279 | 31,229.543 | 30,638.019 | 26,949.304 | 23,556.807 | 14,226.65 | 14,472.442 | 14,237.488 |
Tax Assets
| 23,526.487 | 5,402.666 | 5,569.408 | 4,360.726 | 3,732.68 | 3,333.785 | 3,738.691 | 3,896.951 | 3,662.507 | 2,768.777 | 2,841.739 | 3,057.929 | 3,479.301 | 3,068.116 | 4,469.945 | 5,161.855 | 4,932.131 | 2,211.619 | 2,345.16 | 5,197.8 | 4,974.988 | 4,347.847 | 3,897.288 | 9,364.674 | 9,621.713 | 10,513.67 | 12,892.514 | 12,373.26 | 11,908.079 | 11,194.769 | 2,525.151 | 13,661.157 | 12,600.889 | 11,946.929 | 11,265.346 | 6,698.587 | 6,804.546 | 6,412.266 | 6,351.96 | 3,394.143 | 2,802.854 | 1,552.957 | 4,140.712 | 4,036.776 | 3,400.92 | 2,809.359 | 3,144.925 | 1,317.925 | 7,428.747 | 1,210.345 | 1,308.592 | 5,985.965 | 6,669.535 | 3,246.25 | 7,437.048 | 8,279.144 | 10,513.185 | 8,502.753 | 3,638.927 | 2,805.139 | 2,093.602 | 2,166.384 | 2,329.869 |
Other Non-Current Assets
| -6,004.33 | 16,259.64 | 15,976.918 | 39,122.004 | 39,110.256 | 40,714.452 | 46,012.02 | 26,533.921 | 28,199.334 | 35,763.016 | 30,271.164 | 25,673.252 | 21,838.34 | 29,539.087 | 32,082.695 | 28,644.791 | 30,047.916 | 24,035.897 | 21,990.294 | 20,406.694 | 12,365.08 | 26,839.166 | 31,866.421 | 27,129.946 | 28,844.13 | 25,103.548 | 12,309.271 | 22,024.119 | 20,447.171 | 21,915.926 | 14,509.424 | 16,625.775 | 13,503.765 | 14,428.724 | 12,182.557 | 48,407.159 | 44,158.241 | 18,291.761 | 1,304.519 | 12,498.19 | 15,068.045 | 14,161.546 | 13,380.827 | 13,755.254 | 13,717.19 | 14,721.392 | 16,221.918 | 12,090.618 | 9,841.673 | 11,883.651 | 2,269.487 | 2,235.447 | 1,797.707 | 2,404.907 | 1,442.815 | 6,665.399 | 6,926.456 | 1,989.742 | 1,914.057 | 1,805.496 | 2,005.922 | 1,304.407 | 1,109.886 |
Total Non-Current Assets
| 378,003.105 | 355,464.21 | 340,091.126 | 344,867.051 | 334,441.367 | 330,482.956 | 324,027.606 | 336,314.318 | 327,806.422 | 326,574.768 | 325,976.943 | 346,863.491 | 331,185.718 | 332,336.943 | 332,661.786 | 360,087.985 | 359,721.021 | 358,861.709 | 350,695.285 | 353,395.639 | 349,576.277 | 334,942.982 | 329,652.111 | 334,277.501 | 334,957.642 | 332,032.582 | 330,885.582 | 331,827.642 | 327,012.523 | 320,480.426 | 315,812.402 | 318,937.437 | 326,940.365 | 329,372.536 | 320,577.685 | 193,348.381 | 186,416.349 | 185,878.239 | 188,160.867 | 264,413.998 | 258,997.44 | 259,814.769 | 260,364.598 | 259,538.792 | 260,458.267 | 251,230.282 | 249,170.927 | 191,437.197 | 190,336.351 | 170,634.655 | 136,775.572 | 123,494.721 | 127,103.594 | 112,912.212 | 105,007.988 | 106,108.948 | 114,780 | 110,750.683 | 100,718.866 | 96,477.468 | 83,870.619 | 88,276.856 | 75,455.831 |
Total Assets
| 981,507.397 | 955,568.401 | 930,244.753 | 933,412.924 | 916,766.381 | 870,877.438 | 861,083.033 | 904,108.491 | 861,410.583 | 867,530.379 | 859,972.555 | 876,108.993 | 855,378.584 | 836,235.77 | 795,605.265 | 794,057.911 | 795,846.625 | 790,070.237 | 754,539.001 | 778,379.765 | 770,959.877 | 763,937.517 | 742,531.917 | 751,622.38 | 774,519.153 | 755,723.274 | 739,925.05 | 758,042.291 | 735,505.544 | 715,108.263 | 722,400.6 | 693,529.697 | 714,165.39 | 710,715.092 | 700,398.787 | 522,273.732 | 501,586.023 | 496,774.42 | 483,293.168 | 618,171.487 | 614,995.577 | 629,679.556 | 615,671.769 | 614,556.854 | 617,995.772 | 597,645.81 | 573,458.265 | 457,806.034 | 430,004.073 | 414,148.117 | 364,011.606 | 311,755.784 | 311,161.383 | 280,050.483 | 270,310.374 | 263,615.639 | 275,301.619 | 296,880.45 | 296,960.641 | 291,390.135 | 236,361.514 | 235,652.742 | 222,942.562 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 149,370.984 | 0 | 0 | 0 | 102,296.666 | 139,770.368 | 0 | 0 | 121,687.094 | 123,984.548 | 0 | 0 | 100,791.249 | 0 | 0 | 0 | 83,040.837 | 73,068.49 | 78,872.333 | 80,820.926 | 80,169.834 | 72,517.631 | 87,714.813 | 97,493.662 | 88,076.996 | 86,134.011 | 81,101.076 | 76,601.005 | 79,195.411 | 59,722.825 | 56,303.72 | 58,443.989 | 58,185.095 | 63,283.516 | 68,289.214 | 71,672.097 | 65,606.61 | 49,550.004 | 53,090.634 | 66,449.64 | 54,647.761 | 52,267.754 | 54,083.489 | 59,460.269 | 43,581.207 | 47,881.382 | 38,551.657 | 38,869.121 | 44,079.269 | 30,195.673 | 35,664.852 | 29,875.161 | 22,183.646 | 13,159.134 | 12,436.325 | 24,919.154 | 36,868.587 | 34,298.865 | 31,683.783 | 36,793.336 | 31,552.934 |
Short Term Debt
| 133,137.603 | 131,941.556 | 126,746.005 | 127,656.57 | 134,717.496 | 140,761.964 | 134,085.243 | 143,281.439 | 139,285.979 | 140,520.83 | 120,688.58 | 131,355.841 | 124,415.747 | 104,729.118 | 107,325.889 | 99,286.889 | 109,629.316 | 104,336.553 | 80,195.706 | 114,855.268 | 108,232.78 | 51,506.202 | 44,462.712 | 50,056.453 | 96,501.248 | 91,061.984 | 85,979.06 | 79,062.13 | 77,333.547 | 74,642.88 | 56,033.727 | 44,282.518 | 52,245.421 | 61,803.65 | 69,347.681 | 42,456.674 | 44,237.623 | 39,306.707 | 56,564.815 | 57,138.403 | 55,581.674 | 61,457.649 | 57,990.242 | 107,426.614 | 116,743.633 | 100,496.15 | 76,645.304 | 37,041.489 | 42,750.155 | 62,738.14 | 29,799.463 | 14,405.24 | 19,835.53 | 26,836.081 | 34,688.47 | 26,297.228 | 9,928.017 | 18,733.227 | 17,305.763 | 16,943.803 | 8,446.684 | 6,489.325 | 14,106.166 |
Tax Payables
| 5,979.615 | 4,406.483 | 5,745.767 | 6,239.164 | 4,991.93 | 4,616.577 | 3,546.597 | 5,305.237 | 3,450.67 | 3,618.859 | 3,452.247 | 6,440.593 | 6,765.451 | 5,063.955 | 3,589.757 | 3,184.871 | 4,504.208 | 3,846.366 | 2,685.996 | 5,856.746 | 6,643.428 | 7,090.354 | 4,185.335 | 5,289.766 | 5,063.221 | 3,385.248 | 3,447.984 | 4,957.915 | 6,010.107 | 6,380.567 | 6,149.475 | 6,480.314 | 5,627.403 | 4,267.595 | 1,999.576 | 2,523.41 | 2,694.205 | 2,413.792 | 1,229.855 | 1,280.706 | 3,159.978 | 3,469.11 | 3,736.814 | 9.561 | 5,566.769 | 10,589.928 | 14,914.991 | 7,591.719 | 4,261.353 | 4,238.866 | 1,864.89 | 0 | 0 | 0 | 0 | 0 | 584.493 | 4,949.532 | 4,202.176 | 5,131.582 | 4,754 | 4,420.128 | 5,251.739 |
Deferred Revenue
| 0 | 4,406.483 | 12,824.535 | -166,699.8 | -154,128.816 | -150,116.831 | 6,494.051 | -139,770.368 | -128,756.475 | -133,756.018 | 56,741.574 | 23,892.263 | -127,440.612 | -132,187.817 | 49,838.508 | 0 | 0 | 0 | 49,204.927 | 51,166.317 | 46,034.588 | 42,039.342 | 44,551.11 | 39,177.798 | 38,825.636 | 17,972.756 | 26,679.19 | 28,176.162 | 26,970.349 | 27,483.824 | 34,345.901 | 26,799.397 | 32,443.505 | 34,492.951 | 29,603.626 | 24,771.143 | 20,371.097 | 21,877.574 | 15,846.072 | 30,276.21 | 26,089.175 | 28,967.846 | 29,034.967 | 24,565.371 | 17,696.894 | 31,787.448 | 33,124.302 | 28,582.434 | 31,817.521 | 24,006.571 | 1,864.89 | 12,910.415 | 0 | 18,755.884 | 21,330.293 | 31,659.965 | 55,732.305 | 38,552.998 | 4,202.176 | 30,471.187 | 16,806.982 | 18,023.121 | 21,950.127 |
Other Current Liabilities
| 223,998.209 | 220,043.396 | 63,582.434 | 208,609.045 | 195,326.342 | 175,725.629 | 79,659.985 | 37,511.382 | 158,375.723 | 168,538.896 | -1,476.766 | -16,760.421 | 159,330.391 | 167,397.01 | -2,539.826 | 118,810.491 | 120,189.789 | 134,568.442 | -616.089 | -4,345.739 | -6,024.897 | 92.114 | -2,863.437 | -4,890.912 | -3,187.299 | 3,222.922 | -1,494.435 | -4,043.364 | -5,580.928 | -5,554.837 | -6,148.59 | -6,479.429 | -5,626.516 | -3,571.918 | -1,998.699 | -2,522.533 | -2,693.328 | -2,413.045 | -1,229.01 | -1,279.86 | -3,159.133 | -3,468.266 | -3,735.976 | 4,148.6 | 26,672.822 | 21,198.193 | 18,209.969 | 27,197.256 | 27,557.346 | 19,768.883 | 17,556.83 | 13,040.421 | 16,534.485 | 18,875.886 | 21,451.031 | 31,659.966 | 55,248.072 | 33,603.465 | 24,857.051 | 25,339.606 | 12,210.084 | 13,614.436 | 16,763.864 |
Total Current Liabilities
| 363,115.427 | 356,391.434 | 345,445.189 | 342,504.779 | 335,035.768 | 321,104.17 | 319,588.491 | 325,868.426 | 301,112.372 | 312,678.585 | 301,092.73 | 292,805.086 | 290,511.589 | 277,190.083 | 259,005.577 | 221,282.251 | 234,323.313 | 242,751.361 | 214,511.377 | 240,601.082 | 233,758.232 | 223,588.28 | 215,056.663 | 201,328.534 | 224,917.619 | 231,109.328 | 229,367.985 | 222,463.016 | 212,804.5 | 207,037.263 | 203,921.825 | 157,605.022 | 173,437.038 | 189,929.218 | 186,740.905 | 155,283.353 | 153,269.908 | 154,734.699 | 153,864.414 | 167,241.673 | 160,851.503 | 185,843.825 | 170,708.776 | 188,417.9 | 203,066.713 | 191,744.54 | 153,351.471 | 119,711.846 | 113,120.511 | 125,615.01 | 93,300.452 | 57,641.334 | 72,034.867 | 75,587.128 | 78,323.147 | 71,116.328 | 78,196.907 | 82,205.378 | 83,233.577 | 81,713.856 | 57,094.551 | 61,317.225 | 67,674.703 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 24,308.587 | 24,744.492 | 20,268.218 | 14,013.742 | 14,510.959 | 18,482.111 | 22,014.417 | 30,568.01 | 32,695.769 | 36,918.936 | 45,185.713 | 45,839.84 | 46,827.521 | 54,189.658 | 49,301.374 | 60,035.655 | 60,302.596 | 48,146.273 | 49,849.366 | 36,038.837 | 45,961.223 | 56,860.811 | 57,153.788 | 75,565.131 | 75,487.887 | 65,619.897 | 59,959.888 | 71,741.247 | 73,271.587 | 78,576.029 | 96,665.127 | 107,634.084 | 111,464.421 | 97,572.895 | 93,231.271 | 56,285.831 | 44,125.487 | 44,547.742 | 34,462.366 | 77,269.553 | 90,273.064 | 86,426.694 | 91,056.335 | 73,493.459 | 65,437.166 | 73,779.306 | 95,789.981 | 82,649.94 | 61,883.26 | 43,599.92 | 45,416.58 | 32,249.9 | 27,666.56 | 13,083.22 | 13,916.54 | 19,333.2 | 27,632.733 | 22,375.053 | 22,746.572 | 22,703.863 | 32,619.802 | 32,577.516 | 22,936.246 |
Deferred Revenue Non-Current
| -9,309.757 | 2,709.91 | 2,440.619 | 36,117.422 | 35,801.731 | 0 | 0 | 0 | 0 | 0 | 8,407.046 | 21,040.052 | 19,129.165 | 17,171.293 | 15,345.502 | 18,659.738 | 16,947.193 | 14,356.829 | 12,489.795 | 17,088.74 | 18,380.347 | 0 | 19,569.945 | 14,093.03 | 0 | 11,500.56 | 10,828.584 | 22,312.267 | 20,371.878 | 18,403.415 | 0 | 0 | 16,678.94 | 0 | 0 | 16,277.313 | 0 | 12,840.347 | 0 | 0 | 0 | 15,031.93 | 0 | 13,963.304 | 0 | 11,306.976 | 0 | 0 | 0 | 0 | 0 | 11,379.691 | 15,045.083 | 0 | 0 | 0 | 0 | 0 | 11,178.032 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 9,309.757 | 8,966.294 | 7,984.26 | 8,268.271 | 8,022.472 | 7,931.973 | 7,851.342 | 5,628.698 | 5,370.039 | 6,851.975 | 7,161.389 | 4,828.516 | 5,074.427 | 4,577.279 | 4,773.27 | 4,527.957 | 5,135.38 | 3,237.765 | 3,359.066 | 4,912.529 | 4,809.102 | 4,832.476 | 4,909.982 | 5,351.325 | 5,817.777 | 6,197.867 | 7,236.738 | 6,715.384 | 6,869.758 | 7,025.998 | 0 | 12,068.885 | 12,567.674 | 13,147.166 | 13,577.68 | 4,451.821 | 5,063.069 | 5,175.206 | 5,280.747 | 818.508 | 763.823 | 773.464 | 637.857 | 538.439 | 391.148 | 348.104 | 332.92 | 0 | 0 | 0 | 0 | 5,907.42 | 4,274.996 | 142.59 | 0 | 0 | 0 | 0 | 279.05 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 27,384.077 | 35,418.539 | 25,990.301 | 8,268.272 | 0.002 | 14,996.028 | 15,096.066 | 18,574.574 | 11,039.987 | 16,524.829 | 15,568.435 | 0 | 5,074.428 | 4,577.28 | 0.001 | 4,527.957 | 16,947.192 | 3,238.998 | 15,848.861 | 4,940.396 | 26.834 | 25,638.628 | 4,909.983 | 19,444.354 | 18,578.089 | 6,199.506 | 18,065.321 | 29,027.65 | 6,869.759 | 0.001 | 17,727.155 | 32,615.329 | 0.001 | 27,647.467 | 14,614.736 | 16,277.312 | 14,013.377 | 0.002 | 17,586.956 | 19,301.894 | 16,186.408 | 773.465 | 14,000.844 | 538.44 | 13,909.257 | 0.002 | 9,766.297 | 11,404.523 | 22,746.58 | 10,430.873 | 8,983.561 | 11,379.69 | 15,045.082 | 10,465.858 | 10,937.676 | 14,793.523 | 18,950.307 | 22,087.283 | 0.001 | 10,080.555 | 10,476.857 | 10,424.484 | 9,142.594 |
Total Non-Current Liabilities
| 61,002.42 | 60,163.031 | 54,242.778 | 58,399.436 | 58,335.163 | 33,478.139 | 37,110.483 | 49,142.584 | 49,105.795 | 53,443.765 | 60,754.148 | 71,708.408 | 71,031.114 | 75,938.23 | 69,420.148 | 83,223.35 | 82,385.168 | 65,742.1 | 65,698.227 | 58,067.973 | 69,177.507 | 82,499.439 | 81,633.716 | 95,009.485 | 94,065.976 | 83,319.963 | 78,025.209 | 100,768.897 | 100,513.224 | 104,005.443 | 114,392.282 | 140,249.413 | 140,711.036 | 125,220.362 | 121,423.686 | 77,014.964 | 63,201.933 | 62,563.297 | 52,049.322 | 96,571.447 | 107,223.295 | 102,232.089 | 105,057.179 | 87,995.203 | 79,737.571 | 85,434.388 | 105,889.198 | 94,054.463 | 84,629.84 | 54,030.793 | 54,400.141 | 49,537.01 | 46,986.638 | 23,691.668 | 24,854.216 | 34,126.723 | 46,583.04 | 44,462.336 | 34,203.655 | 32,784.418 | 43,096.659 | 43,002 | 32,078.84 |
Total Liabilities
| 424,117.847 | 416,554.465 | 399,687.967 | 400,904.215 | 393,370.932 | 354,582.309 | 356,698.974 | 375,011.01 | 350,218.167 | 366,122.349 | 361,846.877 | 364,513.495 | 361,542.702 | 353,128.313 | 328,425.725 | 304,505.601 | 316,708.481 | 308,493.461 | 280,209.604 | 298,669.055 | 302,935.738 | 306,087.719 | 296,690.379 | 296,338.019 | 318,983.595 | 314,429.291 | 307,393.194 | 323,231.913 | 313,317.724 | 311,042.706 | 318,314.107 | 297,854.435 | 314,148.074 | 315,149.58 | 308,164.592 | 232,298.317 | 216,471.841 | 217,297.996 | 205,913.736 | 263,813.12 | 268,074.798 | 288,075.914 | 275,765.955 | 276,413.103 | 282,804.284 | 277,178.927 | 259,240.669 | 213,766.309 | 197,750.351 | 179,645.804 | 147,700.593 | 107,178.343 | 119,021.506 | 99,278.796 | 103,177.363 | 105,243.051 | 124,779.946 | 126,667.714 | 117,437.232 | 114,498.275 | 100,191.21 | 104,319.225 | 99,753.543 |
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
| 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 13,159.817 | 10,311.8 | 10,311.8 | 10,311.8 | 10,311.8 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,832.654 | 15,800.154 | 15,800.154 | 15,800.154 | 15,800.154 | 15,697.654 | 15,697.654 | 15,697.654 | 13,060.545 | 13,048.045 | 12,741.795 |
Retained Earnings
| -27,439.598 | -35,589.068 | -31,136.486 | 247,136.024 | 245,006.458 | 236,661.222 | 236,662.52 | 246,327.729 | 240,509.746 | 236,774.201 | 238,750.182 | 258,526.239 | 252,593.573 | 229,188.29 | 245,600.952 | 254,890.262 | 250,994.228 | 251,961.914 | 260,618.288 | 254,368.989 | 247,036.448 | 243,525.655 | 241,642.888 | 261,702.613 | 258,094.709 | 249,570.629 | 248,595.318 | 247,127.356 | 242,953.286 | 234,847.045 | 230,678.575 | 233,450.986 | 229,665.093 | 224,167.099 | 219,564.886 | 212,734.874 | 211,719.915 | 207,581.009 | 311,017.777 | 281,851.739 | 279,645.073 | 268,467.36 | 263,571.502 | 262,640.526 | 252,082.242 | 241,754.272 | 240,249.877 | 159,228.304 | 146,157.141 | 148,388.062 | 130,196.762 | 115,088.165 | 101,239.199 | 91,867.429 | 77,302.877 | 66,944.874 | 57,334.425 | 79,932.991 | 89,402.222 | 86,885.738 | 83,758.1 | 79,022.81 | 73,888.814 |
Accumulated Other Comprehensive Income/Loss
| 13,062.521 | 294,028.194 | 284,924.203 | 288,830.43 | 286,845.131 | 289,737.45 | 248,082.868 | 263,149.786 | 255,977.876 | 250,763.172 | 226,949.275 | 224,939.023 | 217,567.201 | 118,090.715 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 370,567.826 | 368,518.126 | 83,643.234 | 78,055.668 | 91,989.595 | 84,706.929 | 90,948.748 | 84,707.282 | 84,707.079 | 95,837.917 | 303,809.412 | 84,707.079 | 84,707.079 | 102,412.623 | 84,707.079 | 84,356.99 | 84,364.366 | 86,166.935 | 86,621.687 | 86,621.687 | 86,621.687 | 86,621.686 | 84,928.313 | 86,621.686 | 86,621.686 | 82,930.454 | 86,621.687 | 87,183.025 | 86,621.686 | 86,621.686 | 86,621.686 | 86,621.686 | 87,516.768 | 89,546.173 | 91,455.757 | 66,727.173 | 56,929.586 | 56,929.586 | -43,955.413 | 57,033.169 | 51,436.488 | 57,033.169 | 57,017.237 | 59,656.78 | 67,280.168 | 62,876.832 | 58,124.053 | 68,978.767 | 70,263.927 | 70,281.597 | 70,281.597 | 73,656.622 | 75,068.025 | 73,104.104 | 74,029.98 | 75,627.559 | 77,387.094 | 74,582.091 | 74,423.533 | 74,308.468 | 39,351.659 | 39,262.662 | 36,558.41 |
Total Shareholders Equity
| 369,350.565 | 355,242.176 | 350,590.767 | 347,619.472 | 350,155.869 | 345,946.213 | 340,771.084 | 365,497.409 | 352,513.466 | 345,771.935 | 344,464.02 | 362,592.039 | 349,293.705 | 344,760.729 | 335,851.565 | 361,123.86 | 353,869.801 | 359,247.106 | 353,964.444 | 358,553.864 | 351,007.004 | 347,126.884 | 339,731.017 | 351,675.599 | 354,219.085 | 345,660.9 | 340,955.059 | 347,470.198 | 339,719.837 | 327,473.124 | 330,804.356 | 326,535.238 | 330,341.678 | 326,873.089 | 324,180.459 | 289,773.847 | 284,908.02 | 279,472.42 | 277,374.164 | 354,353.538 | 346,914.215 | 341,594.455 | 339,894.326 | 338,129.96 | 335,195.064 | 320,463.758 | 314,206.584 | 244,039.725 | 232,253.722 | 234,502.313 | 216,311.013 | 204,577.441 | 192,139.878 | 180,771.687 | 167,133.011 | 158,372.587 | 150,521.673 | 170,212.736 | 179,523.409 | 176,891.86 | 136,170.304 | 131,333.517 | 123,189.019 |
Total Equity
| 557,389.55 | 539,013.936 | 530,556.785 | 532,508.709 | 523,395.449 | 516,295.129 | 504,384.059 | 529,097.48 | 511,192.417 | 501,408.03 | 498,125.678 | 511,595.498 | 493,835.881 | 483,107.457 | 467,179.54 | 489,552.31 | 479,138.144 | 481,576.776 | 474,329.397 | 479,710.711 | 468,024.138 | 457,849.797 | 445,841.538 | 455,284.361 | 455,535.558 | 441,293.983 | 432,531.856 | 434,810.378 | 422,187.82 | 404,065.557 | 404,086.493 | 395,675.262 | 400,017.316 | 395,565.513 | 392,234.195 | 289,975.416 | 285,114.182 | 279,476.424 | 277,379.432 | 354,358.368 | 346,920.779 | 341,603.642 | 339,905.814 | 338,143.75 | 335,191.488 | 320,466.883 | 314,217.595 | 244,039.725 | 232,253.722 | 234,502.313 | 216,311.013 | 204,577.441 | 192,139.878 | 180,771.687 | 167,133.011 | 158,372.587 | 150,521.673 | 170,212.736 | 179,523.409 | 176,891.86 | 136,170.304 | 131,333.517 | 123,189.019 |
Total Liabilities & Shareholders Equity
| 981,507.397 | 955,568.401 | 930,244.753 | 933,412.924 | 916,766.381 | 870,877.438 | 861,083.033 | 904,108.491 | 861,410.583 | 867,530.379 | 859,972.555 | 876,108.993 | 855,378.584 | 836,235.77 | 795,605.265 | 794,057.911 | 795,846.625 | 790,070.237 | 754,539.001 | 778,379.765 | 770,959.877 | 763,937.516 | 742,531.917 | 751,622.38 | 774,519.153 | 755,723.274 | 739,925.05 | 758,042.291 | 735,505.544 | 715,108.263 | 722,400.6 | 693,529.697 | 714,165.39 | 710,715.093 | 700,398.787 | 522,273.733 | 501,586.023 | 496,774.42 | 483,293.168 | 618,171.488 | 614,995.577 | 629,679.556 | 615,671.769 | 614,556.853 | 617,995.772 | 597,645.81 | 573,458.265 | 457,806.034 | 430,004.073 | 414,148.117 | 364,011.606 | 311,755.784 | 311,161.383 | 280,050.483 | 270,310.374 | 263,615.638 | 275,301.619 | 296,880.45 | 296,960.641 | 291,390.135 | 236,361.514 | 235,652.742 | 222,942.562 |