CAMUS ENGINEERING & CONSTRUCTION Inc.
KRX:013700.KS
1310 (KRW) • At close November 4, 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 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 11,149.804 | 7,057.532 | 24,637.322 | 1,819.433 | 2,529.763 | 1,607.87 | 4,733.808 | 4,368.358 | 4,282.684 | 4,904.794 | 4,166.164 | 3,087.342 | 2,991.889 | 2,531.585 | 4,314.986 | 5,708.516 | 7,033.643 | 22,301.462 | 18,379.991 | 5,567.114 | 4,585.287 | 9,949.666 | 3,501.559 | 1,496.102 | 1,403.134 | 93.151 | 5,482.239 | 3,748.578 | 1,104.474 | 581.449 | 132.117 | 752.633 | 2,457.721 | 2,536.609 | 3,225.75 | 1,036.674 | 1,239.708 | 587.691 | 4,373.134 | 3,070.262 | 896.772 | 546.506 | 2,827.517 | 3,297.874 | 7,950.292 | 708.015 | 3,224.597 | 4,304.95 | 19,686.455 | 20,916.088 | 15,988.304 | 13,145.904 | 185.506 | 4,527.391 | 171.188 | 43.056 | 7,066.522 | 3,679.837 | 5,956.743 | 77.65 | 9,720.469 | 14,837.897 | 195.547 | 3,393.212 | 7,990.09 | 10,485.248 | 6,512.495 | 4,153.876 |
Short Term Investments
| 0 | 0 | 0 | -7,964.489 | -8,026.94 | -7,817.023 | -7,907.943 | 0.21 | 0.21 | 1.17 | 3.12 | 12.14 | 12.14 | 278.505 | 281.935 | 293.105 | 293.105 | 287.805 | 282.215 | 100 | 100 | 1,800 | 100 | 1,100 | 100 | 100 | 200 | 962.064 | 7,452.064 | 7,252.064 | 6,926.029 | 7,429.115 | 7,434.475 | 2,520.835 | 3,138.551 | 2,801.242 | 2,630.898 | 1,976.567 | 1,167.31 | 1,069.015 | 1,101.432 | 1,841.37 | 1,716.654 | 1,493.719 | 1,231.439 | 1,985.156 | 8,428.051 | 15,749.825 | 7,731.545 | 2,726.845 | 3,728.775 | 15,882.747 | 12,275.409 | 2,521.06 | 2,142.86 | 2,196.875 | 2,132.105 | 2,111.712 | 1,926.26 | 1,484.915 | 1,474.85 | 2,911.345 | 751.345 | 1,564.04 | 2,586.625 | 2,706.605 | 3,757.855 | 3,922.905 |
Cash and Short Term Investments
| 11,149.804 | 7,057.532 | 24,637.322 | 1,819.433 | 2,529.763 | 1,607.87 | 4,733.808 | 4,368.568 | 4,282.894 | 4,905.964 | 4,169.284 | 3,099.482 | 3,004.029 | 2,810.09 | 4,596.921 | 6,001.621 | 7,326.748 | 22,589.267 | 18,662.206 | 5,667.114 | 4,685.287 | 11,749.666 | 3,601.559 | 2,596.102 | 1,503.134 | 193.151 | 5,682.239 | 4,710.642 | 8,556.538 | 7,833.513 | 7,058.146 | 8,181.748 | 9,892.196 | 5,057.444 | 6,364.301 | 3,837.916 | 3,870.606 | 2,564.258 | 5,540.444 | 4,139.277 | 1,998.204 | 2,387.876 | 4,544.171 | 4,791.593 | 9,181.731 | 2,693.171 | 11,652.648 | 20,054.775 | 27,418 | 23,642.933 | 19,717.079 | 29,028.651 | 12,460.915 | 7,048.451 | 2,314.048 | 2,239.931 | 9,198.627 | 5,791.549 | 7,883.003 | 1,562.565 | 11,195.319 | 17,749.242 | 946.892 | 4,957.252 | 10,576.715 | 13,191.853 | 10,270.35 | 8,076.781 |
Net Receivables
| 117,905.779 | 106,113.077 | 104,734.928 | 95,490.26 | 80,164.805 | 77,844.654 | 62,628.612 | 64,218.437 | 66,131.483 | 59,334.033 | 56,227.693 | 17,321.611 | 50,532.653 | 27,070.7 | 46,534.617 | 70,319.017 | 63,973.347 | 44,509.612 | 54,746.891 | 84,473.394 | 76,203.872 | 0 | 37,265.225 | 0 | 0 | 0 | 34,051.315 | 0 | 0 | 64,258.711 | 37,222.67 | 0 | 65,902.673 | 68,462.332 | 55,218.616 | 0 | 0 | 31,343.608 | 27,504.407 | 0 | 109,382.716 | 105,154.612 | 103,538.639 | 102,617.144 | 109,366.993 | 111,886.381 | 102,625.564 | 0 | 0 | 0 | 52,569.462 | 126,395.119 | 161,899.482 | 0 | 156,817.585 | 145,875.786 | 152,236.476 | 169,108.85 | 0 | 160,597.372 | 132,412.499 | 111,451.274 | 62,345.241 | 48,339.725 | 31,913.253 | 23,886.763 | 26,640.726 | 24,246.082 |
Inventory
| 32,360.264 | 30,345.458 | 32,797.44 | 3,196.796 | 4,127.69 | 4,550.882 | 4,717.347 | 4,317.572 | 4,391.666 | 4,138.431 | 3,671.771 | 4,336.412 | 2,299.037 | 2,021.975 | 1,432.899 | 1,801.371 | 1,800.022 | 1,444.225 | 1,224.883 | 1,735.103 | 1,891.935 | 1,713.524 | 1,984.047 | 1,577.201 | 1,626.729 | 1,450.978 | 1,477.286 | 1,996.777 | 1,935.798 | 1,906.479 | 1,361.867 | 1,997.132 | 1,646.992 | 993.785 | 1,396.884 | 2,302.061 | 566.252 | 1,117.504 | 1,514.376 | 1,765.286 | 1,521.131 | 1,081.772 | 1,151.053 | 1,332.816 | 714.54 | 5,127.443 | 5,293.572 | 6,550.04 | 4,300.399 | 4,598.462 | 4,678.067 | 6,514.882 | 9,239.66 | 9,965.415 | 8,186.612 | 7,423.835 | 7,667.92 | 34,866.065 | 34,172.64 | 41,266.922 | 40,746.375 | 41,343.644 | 43,410.366 | 45,263.263 | 35,130.893 | 34,477.646 | 33,844.099 | 34,010.529 |
Other Current Assets
| 3,686.464 | 4,768.183 | 2,759.672 | 0.001 | 0 | 0 | -0 | 0.001 | 0.001 | -0.001 | 56,955.051 | 24,464.359 | -0 | 22,397.392 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | 67,030.401 | -0.001 | 31,709.901 | 23,993.064 | 21,537.401 | 0.001 | 62,773.286 | 64,828.489 | -0.001 | 0.001 | 79,400.099 | 0.001 | -0.001 | -0.001 | 25,117.437 | 25,085.806 | -0.001 | -0 | 113,299.634 | -0.002 | 0.001 | -0.001 | 0.001 | -0.001 | -0.001 | -0.001 | 27,523.316 | 30,000.939 | 42,059.919 | -0 | 0.001 | 708.73 | 160,038.87 | -0.001 | 406.098 | -0.001 | 120.501 | 165,686.131 | 298.973 | 106.121 | 97.8 | 97.576 | 95.8 | 95.8 | 95.201 | 94.899 | 392.106 |
Total Current Assets
| 165,102.311 | 148,284.25 | 164,929.361 | 100,506.491 | 86,822.258 | 84,003.406 | 72,079.767 | 72,904.577 | 74,806.044 | 68,378.428 | 64,796.106 | 49,221.864 | 55,835.719 | 54,300.158 | 52,564.436 | 78,122.009 | 73,100.116 | 68,543.104 | 74,633.98 | 91,875.611 | 82,781.094 | 80,493.591 | 42,850.829 | 35,883.204 | 27,122.927 | 23,181.53 | 41,210.84 | 69,480.705 | 75,320.825 | 73,998.702 | 45,642.684 | 89,578.979 | 77,441.862 | 74,513.56 | 62,979.8 | 31,257.414 | 29,522.664 | 35,025.369 | 34,559.227 | 119,204.197 | 112,902.049 | 108,624.261 | 109,233.863 | 108,741.554 | 119,263.263 | 119,706.994 | 119,571.783 | 54,128.131 | 61,719.338 | 70,301.314 | 76,964.607 | 161,938.653 | 184,308.787 | 177,052.736 | 167,318.244 | 155,945.65 | 169,103.022 | 209,886.965 | 207,741.774 | 203,725.832 | 184,460.314 | 170,641.96 | 106,800.075 | 98,656.04 | 77,716.661 | 71,651.463 | 70,850.074 | 66,725.498 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 69,811.765 | 70,444.739 | 68,588.577 | 53,316.074 | 53,503.139 | 53,858.164 | 54,068.585 | 54,192.675 | 54,327.392 | 54,053.86 | 54,298.767 | 54,178.35 | 54,354.977 | 54,529.525 | 54,899.486 | 51,896.824 | 52,003.187 | 52,219.126 | 51,921.091 | 52,213.274 | 52,204.792 | 52,597.971 | 50,029.469 | 50,229.191 | 50,395.883 | 50,298.795 | 49,926.59 | 49,243.555 | 49,391.722 | 48,905.71 | 48,765.56 | 43,774.79 | 43,623.6 | 43,371.032 | 43,493.965 | 36,346.384 | 35,676.975 | 35,474.736 | 35,096.062 | 35,319.839 | 35,278.035 | 34,849.626 | 34,891.163 | 34,940.827 | 34,871.834 | 34,911.38 | 31,501.983 | 54,194.87 | 54,268.524 | 53,494.023 | 53,932.952 | 53,831.933 | 56,959.133 | 54,623.215 | 150,727.194 | 148,427.437 | 148,777.924 | 124,471.905 | 124,722.429 | 125,017.03 | 124,885.743 | 124,994.585 | 57,731.117 | 58,011.125 | 58,237.883 | 58,710.554 | 58,864.4 | 58,738.105 |
Goodwill
| 1,220.481 | 1,220.481 | 1,220.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 766.364 | 798.525 | 0 | 696.143 | 722.028 | 747.913 | 773.798 | 799.684 | 825.569 | 851.454 | 877.589 | 903.786 | 929.984 | 956.321 | 984.388 | 1,013.408 | 1,042.428 | 1,041.198 | 1,069.468 | 1,100.406 | 1,132.609 | 1,164.811 | 1,197.013 | 1,183.593 | 1,214.862 | 948.202 | 954.35 | 1,109.806 | 1,135.19 | 1,160.645 | 723.636 | 619.203 | 608.27 | 591.338 | 580.405 | 379.226 | 312.529 | 153.832 | 156.136 | 158.439 | 160.742 | 163.045 | 165.349 | 167.652 | 169.955 | 172.259 | 164.562 | 590.632 | 563.61 | 540.42 | 541.604 | 544.763 | 544.763 | 541.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 45 | 45 | 90.606 |
Goodwill and Intangible Assets
| 1,220.481 | 1,220.481 | 1,220.481 | 696.143 | 722.028 | 747.913 | 773.798 | 799.684 | 825.569 | 851.454 | 877.589 | 903.786 | 929.984 | 956.321 | 984.388 | 1,013.408 | 1,042.428 | 1,041.198 | 1,069.468 | 1,100.406 | 1,132.609 | 1,164.811 | 1,197.013 | 1,183.593 | 1,214.862 | 948.202 | 954.35 | 1,109.806 | 1,135.19 | 1,160.645 | 723.636 | 619.203 | 608.27 | 591.338 | 580.405 | 379.226 | 312.529 | 153.832 | 156.136 | 158.439 | 160.742 | 163.045 | 165.349 | 167.652 | 169.955 | 172.259 | 164.562 | 590.632 | 563.61 | 540.42 | 541.604 | 544.763 | 544.763 | 541.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 91.4 | 45 | 45 | 90.606 |
Long Term Investments
| 17,174.858 | 17,153.603 | 17,187.892 | 65,875.855 | 65,874.832 | 65,592.922 | 65,720.392 | 67,210.774 | 67,193.871 | 67,164.334 | 67,222.071 | 47,020.289 | 44,970.133 | 44,673.418 | 43,609.296 | 27,887.159 | 28,390.671 | 26,135.629 | 14,988.459 | 12,421.617 | 11,357.668 | 9,610.952 | 11,397.965 | 9,802.469 | 10,802.205 | 9,247.077 | 9,147.077 | 8,199.677 | 1,709.677 | 1,908.717 | 2,560.032 | 1,655.634 | 1,650.274 | 6,480.214 | 6,500.515 | 10,959.674 | 11,325.185 | 11,878.902 | 13,590.55 | 10,081.487 | 10,063.005 | 10,683.433 | 10,011.12 | 9,968.039 | 10,703.91 | 9,513.826 | 2,552.52 | -5,444.888 | 11,660.946 | 16,900.804 | 15,331.035 | 3,801.843 | 6,752.665 | 21,864.215 | 21,033.454 | 20,358.569 | 20,886.682 | 21,336.928 | 22,384.971 | 22,370.812 | 19,034.132 | 18,389.173 | 18,754.391 | 22,017.821 | 22,598.569 | 27,233.987 | 26,416.037 | 20,812.002 |
Tax Assets
| 892.436 | 858.163 | 2,606.571 | 1,160.188 | 1,817.951 | 2,254.036 | 2,671.221 | 0 | 0 | 0 | 7,863.9 | 4,045.739 | 3,647.618 | 3,819.098 | 3,916.743 | 2,633.009 | 2,982.518 | 3,714.154 | 4,735.52 | 5,121.637 | 5,463.368 | 5,406.78 | 5,435.752 | 6,233.344 | 5,610.639 | 5,628.705 | 5,837.566 | 5,668.764 | 5,713.528 | 5,723.447 | 5,840.111 | 7,309.778 | 7,317.107 | 7,350.253 | 7,489.416 | 9,245.123 | 9,159.31 | 9,490.622 | 9,519.528 | 8,582.928 | 8,574.846 | 9,493.005 | 9,447.158 | 13,107.015 | 12,888.558 | 11,899.505 | 13,227.414 | 12,803.433 | 12,601.805 | 12,608.178 | 12,679.077 | 114,869.091 | 108,917.353 | 25.452 | 6,772.364 | 6,563.618 | 6,613.808 | 3,096.879 | 4,398.324 | 2,671.715 | 2,416.732 | 2,130.194 | 3,594.759 | 2,282.915 | 813.809 | 1,237.877 | 1,245.937 | 749.613 |
Other Non-Current Assets
| 947.821 | 968.276 | 1,015.474 | -0 | -0 | 158.029 | 175.63 | 8,071.32 | 8,068.569 | 7,945.333 | -0 | 8,739.161 | 8,842.876 | 10,433.97 | 10,243.766 | 13,359.029 | 13,336.949 | 11,586.238 | 21,527.648 | 21,399.146 | 21,429.146 | 22,985.953 | 31,329.146 | 32,304.145 | 31,326.506 | 31,466.506 | 32,861.506 | 2,440.77 | 8,875.771 | 8,595.771 | 39,446.375 | 8,728.666 | 12,694.208 | 7,780.568 | 8,421.284 | 35,590.098 | 35,875.752 | 35,181.421 | 36,726.226 | 3,470.597 | 5,043.978 | 3,936.081 | 3,886.493 | 3,538.127 | 3,275.943 | 27,415.842 | 36,463.216 | 100,518.973 | 92,806.246 | 88,366.794 | 89,435.817 | -0.001 | -0.001 | 100,920.468 | 5,729.22 | 8,275.922 | 9,871.738 | 9,962.7 | 9,876.534 | 3,777.121 | 3,823.221 | 5,073.166 | 2,737.451 | 3,544.57 | 5,248.767 | 4,025.673 | 4,986.3 | 5,111.463 |
Total Non-Current Assets
| 90,047.361 | 90,645.262 | 90,618.995 | 121,048.259 | 121,917.95 | 122,611.064 | 123,409.626 | 130,274.454 | 130,415.401 | 130,014.982 | 130,262.327 | 114,887.326 | 112,745.588 | 114,412.333 | 113,653.678 | 96,789.429 | 97,755.752 | 94,696.346 | 94,242.187 | 92,256.081 | 91,587.583 | 91,766.467 | 99,389.346 | 99,752.742 | 99,350.095 | 97,589.285 | 98,727.089 | 66,662.572 | 66,825.888 | 66,294.29 | 97,335.713 | 62,088.071 | 65,893.459 | 65,573.405 | 66,485.585 | 92,520.505 | 92,349.751 | 92,179.513 | 95,088.502 | 57,613.29 | 59,120.606 | 59,125.19 | 58,401.283 | 61,721.66 | 61,910.2 | 83,912.812 | 83,909.695 | 162,663.02 | 171,901.131 | 171,910.219 | 171,920.485 | 173,047.629 | 173,173.913 | 177,974.75 | 184,353.632 | 183,716.946 | 186,241.552 | 158,959.812 | 161,473.658 | 153,928.078 | 150,251.228 | 150,678.518 | 82,909.118 | 85,947.831 | 86,990.428 | 91,253.091 | 91,557.674 | 85,501.789 |
Total Assets
| 255,149.671 | 238,929.512 | 255,548.356 | 221,554.75 | 208,740.208 | 206,614.47 | 195,489.394 | 203,179.031 | 205,221.445 | 198,393.41 | 195,058.433 | 164,109.19 | 168,581.306 | 168,712.491 | 166,218.114 | 174,911.437 | 170,855.868 | 163,239.449 | 168,876.167 | 184,131.692 | 174,368.677 | 172,260.059 | 142,240.175 | 135,635.946 | 126,473.022 | 120,770.817 | 139,937.93 | 136,143.278 | 142,146.713 | 140,292.992 | 142,978.398 | 151,667.05 | 143,335.32 | 140,086.965 | 129,465.385 | 123,777.919 | 121,872.415 | 127,204.882 | 129,647.729 | 176,817.487 | 172,022.655 | 167,749.451 | 167,635.146 | 170,463.214 | 181,173.463 | 203,619.806 | 203,481.478 | 216,791.151 | 233,620.469 | 242,211.533 | 248,885.092 | 334,986.283 | 357,482.701 | 355,027.486 | 351,671.876 | 339,662.596 | 355,344.575 | 368,846.777 | 369,215.432 | 357,653.91 | 334,711.542 | 321,320.478 | 189,709.193 | 184,603.871 | 164,707.089 | 162,904.554 | 162,407.748 | 152,227.287 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15,423.139 | 15,957.057 | 35,268.953 | 24,006.632 | 24,610.604 | 19,345.421 | 15,635.872 | 10,147.215 | 13,806.392 | 11,899.221 | 12,834.741 | 11,334.399 | 11,640.177 | 11,304.515 | 10,788.275 | 10,038.433 | 9,294.277 | 10,838.498 | 19,563.92 | 25,061.117 | 28,963.246 | 25,790.622 | 27,251.374 | 15,826.433 | 11,044.467 | 13,606.284 | 30,201.189 | 23,385.793 | 20,105.903 | 30,356.921 | 30,094.806 | 29,124.766 | 31,370.229 | 24,682.094 | 24,176.377 | 19,848.543 | 16,072.388 | 21,373.867 | 29,237.698 | 19,785.438 | 16,544.402 | 12,605.818 | 14,738.085 | 10,328.565 | 14,681.08 | 15,397.359 | 19,458.694 | 20,506.523 | 25,562.462 | 30,342.302 | 33,776.337 | 33,411.428 | 32,614.301 | 32,716.615 | 32,493.157 | 28,963.575 | 29,977.221 | 39,424.519 | 50,240.352 | 44,407.566 | 55,238.661 | 53,775.534 | 10,929.104 | 16,610.849 | 7,227.419 | 8,400.414 | 4,427.446 | 3,738.888 |
Short Term Debt
| 76,288.148 | 38,988.169 | 39,320.905 | 37,933.569 | 39,390.36 | 45,833.375 | 41,742.348 | 44,534.653 | 39,448.521 | 39,371.631 | 31,766.886 | 30,250.141 | 24,476.786 | 21,786.458 | 24,497.459 | 36,668.412 | 39,012.275 | 23,886.559 | 7,132.481 | 22,487.285 | 18,089.625 | 17,727.12 | 20,863.333 | 30,889.845 | 24,235.063 | 27,535.063 | 22,333.333 | 23,733.973 | 36,668.053 | 30,017.773 | 30,517.773 | 36,617.773 | 24,117.773 | 22,667.773 | 16,933.333 | 32,593.124 | 30,049.324 | 32,591.5 | 31,551.5 | 102,293.248 | 99,529.719 | 102,855.525 | 92,571.392 | 80,328.15 | 80,487.122 | 90,144.423 | 91,173.845 | 100,615.454 | 105,310.26 | 116,856.54 | 124,623.48 | 130,239.5 | 89,184.258 | 74,239.5 | 73,624.666 | 69,184.379 | 67,640 | 52,640 | 33,000 | 54,068.691 | 21,700 | 19,500 | 29,092.884 | 15,000 | 15,000 | 10,000 | 10,000 | 10,000 |
Tax Payables
| 0 | 92.744 | 960.567 | 971.101 | 0 | 0 | 0 | 904.332 | 360.39 | 549.535 | 281.74 | 288.156 | 125.038 | 64.652 | 457.499 | 632.337 | 1,104.063 | 1,179.13 | 1,809.854 | 3,649.441 | 2,750.634 | 2,892.218 | 1,106.882 | 401.249 | 220.138 | 431.271 | 1,331.742 | 1,301.098 | 0 | 0 | 0 | 381.437 | 1,053.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237.384 | 2,476.162 | 2,018.633 | 2,597.967 | 1,177.665 | 1,049.783 | 994.374 | 1,613.684 | 1,514.752 | 896.069 | 1,542.903 | 1,395.925 | 729.446 | 842.848 | 1,553.008 |
Deferred Revenue
| 2,656.497 | 8,297.617 | 7,333.232 | 40,053.987 | 36,861.088 | 1,763.21 | 1,331.47 | 3,479.755 | 4,033.53 | 3,916.067 | 22,404.939 | 12,792.535 | 13,786.233 | 14,149.141 | 14,383.504 | 14,167.831 | 25,835.184 | 25,210.065 | 26,087.679 | 30,952.097 | 24,330.658 | 2,892.218 | 14,265.98 | 401.249 | 10,276.239 | 8,848.929 | 17,159.701 | 1,301.098 | 0 | 0 | 20,004.501 | 381.437 | 27,585.963 | 0 | 21,562.144 | 0 | 0 | 25,327.779 | 21,655.743 | 0 | 15,829.216 | 0 | 9,713.228 | 0 | 16,735.903 | 0 | 16,493.068 | 0 | 0 | 0 | 24,734.013 | 0 | 0 | 35,742.818 | 34,477.669 | 35,410.29 | 2,597.967 | 51,345.056 | 1,049.783 | 994.374 | 62,124.141 | 1,514.752 | 896.069 | 1,542.903 | 1,395.925 | 729.446 | 842.848 | 19,376.527 |
Other Current Liabilities
| 28,191.602 | 32,525.206 | 41,851.981 | 0 | -0.001 | 32,773.488 | 29,960.201 | 16,879.633 | 23,804.67 | 17,660.835 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0.001 | -0 | 26,567.304 | -0.001 | 8,432.227 | 0.001 | 0.001 | -0.001 | 18,306.495 | 20,634.477 | 16,865.854 | -0 | 27,795.736 | 0.001 | 34,066.739 | 0.001 | 23,656.026 | 28,219.626 | 0.001 | -0.001 | 16,738.653 | 0.001 | 9,481.764 | 0 | 11,653.559 | 0.001 | 17,487.273 | 0 | 25,488.715 | 28,879.618 | 28,347.987 | 0 | 25,798.142 | 42,949.889 | 0.001 | 0.001 | 0.001 | 48,878.021 | 0.001 | 57,552.511 | 51,891.425 | 0.001 | 52,152.249 | 31,418.985 | 32,585.096 | 24,080.154 | 19,366.045 | 23,545.445 | -0.001 |
Total Current Liabilities
| 122,559.386 | 95,768.048 | 123,775.07 | 101,994.189 | 100,862.052 | 99,715.494 | 88,669.89 | 75,041.255 | 81,093.114 | 72,847.754 | 67,006.566 | 54,377.074 | 49,903.195 | 47,240.114 | 49,669.238 | 60,874.676 | 74,141.736 | 59,935.121 | 52,784.08 | 78,500.498 | 71,383.529 | 72,977.264 | 62,380.687 | 55,549.754 | 45,555.77 | 49,990.277 | 69,694.223 | 66,727.359 | 77,408.433 | 77,240.548 | 80,617.08 | 93,919.712 | 83,073.966 | 81,416.606 | 62,671.855 | 76,097.693 | 74,341.338 | 79,293.147 | 82,444.941 | 138,817.339 | 131,903.338 | 124,943.107 | 117,022.705 | 102,310.274 | 111,904.106 | 123,029.055 | 127,125.606 | 146,610.692 | 159,752.34 | 175,546.829 | 183,133.83 | 189,449.07 | 164,748.448 | 142,698.934 | 140,595.493 | 133,558.245 | 149,093.209 | 143,409.576 | 141,842.646 | 151,362.056 | 139,062.803 | 126,942.535 | 72,337.042 | 65,738.848 | 47,703.498 | 38,495.905 | 38,815.739 | 33,115.414 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 33,433.333 | 44,366.667 | 29,566.667 | 26,843.411 | 15,797.744 | 16,125.223 | 16,970.258 | 17,834.847 | 15,080.053 | 16,208.335 | 17,278.763 | 18,245.517 | 28,257.426 | 29,387.241 | 24,831.057 | 25,189.206 | 10,886.004 | 20,801.065 | 36,080.045 | 27,435.942 | 27,973.401 | 28,814.078 | 12,233.333 | 12,633.333 | 13,033.333 | 2,266.667 | 2,466.667 | 5,666.667 | 2,666.667 | 2,800 | 2,800 | 1,200 | 4,200 | 2,933.333 | 2,933.333 | 1,333.333 | 1,333.333 | 1,466.667 | 1,466.667 | 1,466.667 | 1,466.667 | 1,466.667 | 1,466.667 | 11,466.667 | 11,466.667 | 18,466.667 | 18,466.667 | 8,466.667 | 8,466.667 | 1,466.667 | 1,466.667 | 1,466.667 | 11,466.667 | 21,466.667 | 21,466.667 | 21,466.667 | 21,466.667 | 41,466.667 | 41,466.667 | 21,466.667 | 11,466.667 | 11,466.667 | 1,466.667 | 1,466.667 | 1,466.667 | 6,466.667 | 6,466.667 | 6,466.667 |
Deferred Revenue Non-Current
| 0 | 213.146 | 0 | 213.146 | 213.146 | 213.146 | 213.146 | 213.146 | 213.146 | 213.146 | 213.146 | 0 | 213.146 | 0 | 213.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,939.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,918.674 | 0 | 11,659.706 | 0 | 9,941.859 | 9,098.924 | 0 | 9,519.637 | 9,783.829 | 0 | 0 | 0 | 0 | 6,071.875 | 6,170.781 | 5,986.031 |
Deferred Tax Liabilities Non-Current
| 0 | -213.146 | 0 | 0 | 0 | 0 | 0 | 592.187 | 378.087 | 472.171 | 688.333 | 0 | 9,514.728 | 0 | -213.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,134.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12,445.843 | 14,842.539 | 13,922.016 | 14,066.943 | 14,035.282 | 12,167.729 | 14,405.745 | 13,321.116 | 13,195.111 | 13,265.82 | 0 | 0 | 0 | 2,351.41 | 1,835.147 | 248.494 |
Other Non-Current Liabilities
| 16,621.142 | 15,960.831 | 14,911.373 | 11,117.902 | 11,018.872 | 11,051.272 | 10,488.511 | 11,853.123 | 11,616.691 | 11,351.117 | 11,059.242 | 10,108.985 | -0 | 9,418.168 | 8,952.28 | 9,395.369 | 9,051.808 | 8,781.724 | 9,079.979 | 8,558.555 | 8,313.444 | 8,077.299 | 8,063.252 | 8,741.707 | 8,643.345 | 8,731.989 | 8,670.919 | 8,796.617 | 8,693.079 | 8,565.904 | 8,448.254 | 9,097.887 | 8,968.58 | 9,054.913 | -0 | 10,010.887 | 9,791.516 | 10,082.749 | 10,038.774 | 9,441.383 | 9,597.082 | 9,675.017 | 15,430.075 | 16,109.305 | 16,052.477 | 16,163.597 | 17,126.181 | 16,699.172 | 17,328.119 | 18,331.29 | 18,201.535 | 18,615.54 | -0.001 | 17,197.149 | -0.001 | 8,470.409 | -0.001 | -0.001 | 9,237.282 | -0.002 | -0.001 | 8,945.264 | 10,264.705 | 10,413.917 | 7,871.349 | -0.001 | -0.003 | -0.001 |
Total Non-Current Liabilities
| 50,054.475 | 60,327.498 | 44,478.04 | 38,174.459 | 27,029.762 | 27,389.64 | 27,671.915 | 30,493.303 | 27,287.976 | 28,244.769 | 29,239.484 | 28,354.502 | 37,985.3 | 38,805.409 | 33,783.337 | 34,584.575 | 19,937.813 | 29,582.789 | 45,160.024 | 35,994.498 | 36,286.846 | 36,891.377 | 20,296.586 | 21,375.04 | 21,676.678 | 10,998.656 | 11,137.586 | 14,463.284 | 11,359.746 | 11,365.904 | 11,248.254 | 10,297.887 | 13,168.58 | 11,988.246 | 21,007.402 | 11,344.22 | 11,124.849 | 11,549.416 | 11,505.441 | 10,908.05 | 11,063.749 | 11,141.684 | 16,896.741 | 27,575.972 | 27,519.144 | 34,630.264 | 35,592.848 | 25,165.839 | 25,794.786 | 19,797.957 | 19,668.201 | 20,082.207 | 40,831.183 | 53,506.355 | 47,048.388 | 44,004.019 | 45,443.807 | 62,733.319 | 65,109.694 | 44,307.418 | 34,445.606 | 33,677.751 | 11,731.372 | 11,880.584 | 9,338.016 | 14,889.951 | 14,472.592 | 12,701.191 |
Total Liabilities
| 172,613.861 | 156,095.546 | 168,253.11 | 140,168.648 | 127,891.814 | 127,105.134 | 116,341.806 | 105,534.558 | 108,381.09 | 101,092.523 | 96,246.05 | 82,731.576 | 87,888.495 | 86,045.523 | 83,452.575 | 95,459.251 | 94,079.548 | 89,517.91 | 97,944.105 | 114,494.996 | 107,670.374 | 109,868.641 | 82,677.272 | 76,924.794 | 67,232.448 | 60,988.933 | 80,831.808 | 81,190.643 | 88,768.18 | 88,606.452 | 91,865.334 | 104,217.598 | 96,242.545 | 93,404.853 | 83,679.257 | 87,441.913 | 85,466.188 | 90,842.563 | 93,950.382 | 149,725.389 | 142,967.087 | 136,084.791 | 133,919.447 | 129,886.247 | 139,423.25 | 157,659.32 | 162,718.454 | 171,776.531 | 185,547.127 | 195,344.786 | 202,802.031 | 209,531.277 | 205,579.631 | 196,205.289 | 187,643.881 | 177,562.263 | 194,537.016 | 206,142.895 | 206,952.34 | 195,669.474 | 173,508.409 | 160,620.286 | 84,068.414 | 77,619.432 | 57,041.514 | 53,385.856 | 53,288.332 | 45,816.605 |
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 | 0 |
Common Stock
| 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 | 22,576.14 |
Retained Earnings
| 37,271.982 | 37,524.682 | 40,900.854 | 22,329.033 | 21,791.324 | 20,452.266 | 20,090.518 | 33,798.54 | 32,994.422 | 33,454.955 | 34,966.45 | 37,456.974 | 36,772.171 | 38,746.328 | 38,844.899 | 38,968.709 | 36,292.842 | 33,238.062 | 29,948.585 | 28,696.279 | 26,157.886 | 21,851.001 | 18,622.486 | 18,030.336 | 18,559.757 | 17,328.546 | 16,652.784 | 12,643.695 | 11,069.593 | 9,377.601 | 8,804.124 | 8,819.317 | 8,429.049 | 7,020.739 | 6,124.755 | 1,898.861 | 1,808.124 | 2,278.387 | 1,874.972 | -6,367.016 | -4,403.546 | -2,157.326 | -8,390.332 | -2,009.876 | -1,116.161 | 3,228.658 | 1,329.574 | 6,148.024 | 7,158.775 | 6,186.517 | 5,925.251 | 88,041.282 | 114,486.208 | 121,228.258 | 26,702.286 | 25,354.562 | 25,067.46 | 26,708.038 | 25,704.581 | 25,660.456 | 25,359.427 | 24,368.581 | 23,133.636 | 22,615.46 | 21,753.319 | 21,028.963 | 20,412.151 | 20,212.623 |
Accumulated Other Comprehensive Income/Loss
| 14,001.975 | 14,001.975 | 631.651 | 28,752.669 | 28,752.669 | 28,752.669 | 15,282.345 | 34,047.796 | 34,047.796 | 34,047.796 | 21,508.711 | 14,122.504 | 14,122.504 | 14,122.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,728.261 | 7,728.261 | 22,048.585 | 7,728.261 | 7,728.261 | 7,728.261 | 21,198.585 | 7,221.996 | 7,221.996 | 7,221.996 | 19,761.082 | 7,221.996 | 7,221.996 | 7,221.996 | 21,344.5 | 17,907.337 | 17,907.337 | 17,907.337 | 18,407.337 | 18,364.277 | 17,964.277 | 17,964.277 | 18,364.277 | 18,104.677 | 18,104.677 | 19,877.198 | 19,877.198 | 19,732.8 | 19,732.8 | 19,732.8 | 19,732.799 | 16,053.995 | 16,087.586 | 17,085.233 | 17,085.233 | 11,861.005 | 12,021.963 | 11,507.792 | 11,246.236 | 10,882.974 | 10,882.974 | 11,245.845 | 19,529.892 | 20,010.704 | 20,290.234 | 20,155.689 | 16,857.31 | 16,290.457 | 18,338.428 | 18,104.09 | 17,581.67 | 14,837.584 | 14,840.722 | 15,017.799 | 114,749.569 | 114,169.63 | 113,163.959 | 113,419.705 | 113,982.371 | 113,747.84 | 113,267.567 | 113,755.471 | 59,931.003 | 61,792.84 | 63,336.116 | 65,913.594 | 66,131.126 | 63,621.919 |
Total Shareholders Equity
| 81,578.358 | 81,831.057 | 86,157.229 | 81,386.103 | 80,848.394 | 79,509.336 | 79,147.588 | 97,644.473 | 96,840.355 | 97,300.887 | 98,812.383 | 81,377.614 | 80,692.811 | 82,666.968 | 82,765.539 | 79,452.186 | 76,776.319 | 73,721.539 | 70,932.062 | 69,636.696 | 66,698.303 | 62,391.418 | 59,562.903 | 58,711.153 | 59,240.574 | 59,781.884 | 59,106.121 | 54,952.635 | 53,378.533 | 51,686.541 | 51,113.063 | 47,449.452 | 47,092.775 | 46,682.112 | 45,786.128 | 36,336.006 | 36,406.227 | 36,362.319 | 35,697.347 | 27,092.098 | 29,055.568 | 31,664.659 | 33,715.699 | 40,576.968 | 41,750.213 | 45,960.487 | 40,763.024 | 45,014.621 | 48,073.343 | 46,866.747 | 46,083.061 | 125,455.006 | 151,903.07 | 158,822.197 | 164,027.995 | 162,100.332 | 160,807.559 | 162,703.883 | 162,263.092 | 161,984.436 | 161,203.134 | 160,700.192 | 105,640.779 | 106,984.44 | 107,665.575 | 109,518.697 | 109,119.417 | 106,410.682 |
Total Equity
| 82,535.81 | 82,833.966 | 87,295.247 | 81,386.103 | 80,848.394 | 79,509.336 | 79,147.588 | 97,644.473 | 96,840.355 | 97,300.887 | 98,812.383 | 81,377.614 | 80,692.811 | 82,666.968 | 82,765.539 | 79,452.186 | 76,776.319 | 73,721.539 | 70,932.062 | 69,636.696 | 66,698.303 | 62,391.418 | 59,562.903 | 58,711.153 | 59,240.574 | 59,781.884 | 59,106.121 | 54,952.635 | 53,378.533 | 51,686.541 | 51,113.063 | 47,449.452 | 47,092.775 | 46,682.112 | 45,786.128 | 36,336.006 | 36,406.227 | 36,362.319 | 35,697.347 | 27,092.098 | 29,055.568 | 31,664.659 | 33,715.699 | 40,576.968 | 41,750.213 | 45,960.487 | 40,763.024 | 45,014.621 | 48,073.343 | 46,866.747 | 46,083.061 | 125,455.006 | 151,903.07 | 158,822.197 | 164,027.995 | 162,100.332 | 160,807.559 | 162,703.883 | 162,263.092 | 161,984.436 | 161,203.134 | 160,700.192 | 105,640.779 | 106,984.44 | 107,665.575 | 109,518.697 | 109,119.417 | 106,410.682 |
Total Liabilities & Shareholders Equity
| 255,149.671 | 238,929.512 | 255,548.356 | 221,554.751 | 208,740.208 | 206,614.47 | 195,489.394 | 203,179.031 | 205,221.445 | 198,393.41 | 195,058.433 | 164,109.19 | 168,581.306 | 168,712.491 | 166,218.114 | 174,911.437 | 170,855.868 | 163,239.449 | 168,876.167 | 184,131.692 | 174,368.677 | 172,260.059 | 142,240.175 | 135,635.947 | 126,473.022 | 120,770.817 | 139,937.93 | 136,143.278 | 142,146.713 | 140,292.993 | 142,978.398 | 151,667.05 | 143,335.32 | 140,086.965 | 129,465.385 | 123,777.919 | 121,872.415 | 127,204.882 | 129,647.729 | 176,817.487 | 172,022.655 | 167,749.45 | 167,635.146 | 170,463.214 | 181,173.463 | 203,619.806 | 203,481.478 | 216,791.152 | 233,620.469 | 242,211.533 | 248,885.092 | 334,986.283 | 357,482.701 | 355,027.486 | 351,671.876 | 339,662.596 | 355,344.575 | 368,846.778 | 369,215.432 | 357,653.91 | 334,711.543 | 321,320.478 | 189,709.193 | 184,603.872 | 164,707.089 | 162,904.553 | 162,407.748 | 152,227.287 |