DAE YOUNG Packaging.Co., Ltd.
KRX:014160.KS
993 (KRW) • At close November 12, 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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,575.134 | 6,508.764 | 5,322.977 | 7,972.092 | 6,967.447 | 2,630.831 | 4,236.027 | 4,762.248 | 4,914.888 | 1,266.392 | 1,071.588 | 680.238 | 3,782.345 | 5,899.216 | 3,242.505 | 7,434.487 | 6,653.665 | 3,130.201 | 2,009.087 | 1,618.76 | 1,729.296 | 3,178.147 | 668.942 | 2,760.782 | 3,653.034 | 2,956.046 | 2,582.83 | 2,129.842 | 1,551.241 | 3,506.249 | 1,338.896 | 1,439.504 | 1,317.47 | 1,221.616 | 516.031 | 1,140.964 | 833.674 | 1,010.947 | 589.209 | 1,111.167 | 871.832 | 837.455 | 1,078.983 | 1,794.098 | 1,287.056 | 3,189.415 | 831.213 | 1,392.376 | 1,598.689 | 2,997.3 | 2,046.29 | 709.637 | 1,930.352 | 1,865.265 | 883.737 | 8,626.842 | 1,083.285 | 1,974.428 | 1,109.593 | 1,321.583 | 1,633.717 | 1,259.742 | 1,071.992 | 1,186.694 | 1,544.641 | 1,327.9 | 1,237.151 | 2,050.063 | 1,210.167 | 615.943 |
Short Term Investments
| 10,043.459 | 17,963.016 | 20,607.94 | 17,559.411 | 39,433.894 | 38,520.506 | 41,236.778 | 30,000 | 29,000 | 29,000 | 29,000 | 29,000 | 4,000 | 4,000 | 4,000 | 16.177 | 17.475 | 700.579 | 3,700.486 | 22.302 | 25.467 | 143.991 | 27.674 | 28.124 | 30.449 | 90.638 | 23.783 | 25.283 | 28.469 | 100.311 | 33.462 | 4.001 | 10,006.378 | 12,505.991 | 2,505.252 | 15.549 | 22.187 | 21.364 | 23.712 | 31.424 | 37.543 | 160.471 | 5,042.634 | 5,045.458 | 131.113 | 197.952 | 115.62 | 1,858.988 | 1,868.79 | 939.93 | 786.706 | 61.168 | 64.256 | 96.507 | 39.877 | 45.043 | 2.9 | 53.848 | 4.379 | 507.804 | 917.241 | 927.501 | 909.822 | 932.251 | 19.778 | 29.358 | 24.175 | 55.103 | 7,086.975 | 7,124.296 |
Cash and Short Term Investments
| 18,618.592 | 24,471.78 | 25,930.917 | 25,531.503 | 46,401.341 | 41,151.337 | 45,472.805 | 34,762.248 | 33,914.888 | 30,266.392 | 30,071.588 | 29,680.238 | 7,782.345 | 9,899.216 | 7,242.505 | 7,434.487 | 6,653.665 | 3,830.78 | 5,709.573 | 1,641.062 | 1,754.763 | 3,322.138 | 696.616 | 2,788.906 | 3,683.483 | 3,046.684 | 2,606.613 | 2,155.125 | 1,579.71 | 3,606.56 | 1,372.358 | 1,443.505 | 11,323.848 | 13,727.607 | 3,021.283 | 1,156.513 | 855.861 | 1,032.311 | 612.921 | 1,142.591 | 909.375 | 997.926 | 6,121.617 | 6,839.556 | 1,418.169 | 3,387.367 | 946.833 | 3,251.364 | 3,467.479 | 3,937.23 | 2,832.996 | 770.805 | 1,994.608 | 1,961.772 | 923.614 | 8,671.885 | 1,086.185 | 2,028.276 | 1,113.972 | 1,829.387 | 2,550.958 | 2,187.243 | 1,981.814 | 2,118.945 | 1,564.419 | 1,357.258 | 1,261.326 | 2,105.166 | 8,297.142 | 7,740.239 |
Net Receivables
| 41,966.791 | 40,656.651 | 41,860.17 | 44,131.756 | 41,486.086 | 40,731.91 | 43,446.215 | 64,017.004 | 46,494.384 | 47,867.772 | 50,668.232 | 46,096.161 | 45,857.096 | 44,456.618 | 41,066.94 | 39,454.678 | 36,265.9 | 39,641.227 | 37,958.831 | 36,787.924 | 41,667.17 | 42,521.279 | 40,976.691 | 45,379.913 | 0 | 0 | 49,203.386 | 0 | 0 | 0 | 45,504.705 | 45,124.579 | 39,845.587 | 36,419.803 | 38,722.86 | 0 | 37,917.552 | 0 | 37,064.065 | 0 | 0 | 0 | 39,046.248 | 0 | 40,164.636 | 0 | 37,431.046 | 45,574.26 | 45,793.74 | 50,509.07 | 53,295.567 | 47,739.929 | 0 | 36,875.072 | 38,402.435 | 32,330.066 | 33,156.313 | 0 | 0 | 29,436.791 | 0 | 0 | 0 | 28,486.773 | 25,303.015 | 22,395.38 | 20,837.528 | 0 | 18,079.789 | 0 |
Inventory
| 9,234.144 | 9,800.347 | 9,022.863 | 9,623.808 | 12,072.846 | 12,324.47 | 11,344.685 | 12,127.76 | 15,684.985 | 16,245.683 | 15,626.578 | 15,630.27 | 16,744.078 | 12,938.969 | 10,254.319 | 12,700.674 | 12,638.84 | 12,615.102 | 11,682.892 | 12,904.902 | 14,383.799 | 15,628.836 | 13,886.217 | 12,686.228 | 11,550.665 | 13,073.525 | 14,060.74 | 12,905.483 | 13,137.671 | 12,943.308 | 13,340.738 | 13,319.413 | 10,756.59 | 10,525.818 | 11,020.068 | 11,345.098 | 11,540.081 | 13,473.602 | 9,574.906 | 11,220.394 | 11,286.522 | 11,835.508 | 12,076.08 | 13,951.476 | 11,748.725 | 11,326.29 | 10,901.126 | 11,248.243 | 11,952.202 | 12,968.084 | 13,918.561 | 15,363.482 | 17,734.919 | 11,799.762 | 8,502.682 | 7,445.258 | 7,656.669 | 6,716.916 | 5,065.108 | 5,905.43 | 5,078.492 | 5,510.248 | 6,283.77 | 6,558.284 | 6,672.242 | 6,681.968 | 3,946.976 | 4,302.019 | 3,925.541 | 3,145.555 |
Other Current Assets
| 82.729 | 2,709.403 | 432.429 | 0.001 | 0.001 | 0 | 0 | 0.001 | -0.001 | -0.001 | -0 | -0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0.001 | -0 | 0.001 | 0.002 | -0.001 | 0.001 | 49,347.752 | 51,269.385 | 0.001 | 53,116.374 | 46,669.2 | 46,418.68 | -0 | 0.001 | 0.001 | 0.001 | 0 | 39,804.448 | -0.001 | 35,445.083 | 0 | 39,845.194 | 40,252.922 | 38,382.683 | -0 | 40,990.205 | 0.001 | 37,132.365 | 0 | 0.001 | -0.001 | 0.001 | -0 | 0.001 | 40,912.291 | 0.001 | -0.001 | -0.002 | -0.001 | 29,698.021 | 24,848.065 | -0.001 | 24,358.497 | 21,695.479 | 23,087.468 | -0.001 | 0.001 | 0.001 | 0.001 | 20,333.941 | -0.002 | 17,285.887 |
Total Current Assets
| 69,902.256 | 77,638.181 | 77,246.379 | 79,287.068 | 99,960.273 | 94,207.717 | 100,263.705 | 110,907.014 | 96,094.256 | 94,379.845 | 96,366.398 | 91,406.669 | 70,383.52 | 67,294.803 | 58,563.764 | 59,589.84 | 55,558.406 | 56,087.109 | 55,351.296 | 51,333.887 | 57,805.732 | 61,472.255 | 55,559.523 | 60,855.048 | 64,581.9 | 67,389.594 | 65,870.74 | 68,176.982 | 61,386.581 | 62,968.548 | 60,217.802 | 59,887.498 | 61,926.026 | 60,673.229 | 52,764.211 | 52,306.059 | 50,313.493 | 49,950.996 | 47,251.892 | 52,208.179 | 52,448.819 | 51,216.117 | 57,243.944 | 61,781.237 | 53,331.531 | 51,846.022 | 49,279.006 | 60,073.868 | 61,213.42 | 67,414.385 | 70,047.124 | 63,874.217 | 60,641.818 | 50,636.607 | 47,828.73 | 48,447.207 | 41,899.166 | 38,443.213 | 31,027.145 | 37,171.607 | 31,987.947 | 29,392.97 | 31,353.052 | 37,164.001 | 33,539.677 | 30,434.607 | 26,045.831 | 26,741.126 | 30,302.47 | 28,171.681 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 122,386.578 | 118,260.142 | 116,927.7 | 116,698.47 | 117,820.678 | 118,499.869 | 119,592.154 | 111,048.032 | 123,396.177 | 137,887.784 | 139,159.769 | 138,070.931 | 138,291.946 | 139,179.745 | 140,948.159 | 142,783.746 | 144,668.284 | 146,880.988 | 149,367.941 | 150,612.055 | 152,627.813 | 153,206.135 | 156,197.457 | 154,296.675 | 146,530.636 | 135,375.618 | 136,745.434 | 136,441.502 | 138,593.711 | 138,751.031 | 143,040.462 | 142,474.687 | 145,156.665 | 146,942.836 | 148,904.862 | 150,906.249 | 152,237.17 | 150,248.137 | 144,831.154 | 143,653.64 | 143,339.966 | 141,102.309 | 137,835.15 | 137,283.208 | 137,433.696 | 138,967.304 | 140,573.391 | 142,845.68 | 144,234.199 | 145,345.747 | 145,794.377 | 150,012.556 | 145,487.297 | 142,682.686 | 132,227.791 | 101,185.442 | 98,377.411 | 97,143.236 | 97,549.69 | 93,582.379 | 57,737.314 | 58,417.184 | 59,223.068 | 59,390.389 | 60,270.401 | 61,113.987 | 60,722.564 | 55,269.029 | 56,110.997 | 55,355.411 |
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 | 0 | 0 | 0 |
Intangible Assets
| 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 1,244.353 | 1,244.353 | 1,244.353 | 1,244.353 | 883.94 | 883.94 | 1,171.872 | 1,172.134 | 745.406 | 746.196 | 746.986 | 747.776 | 748.566 | 749.356 | 750.146 | 750.936 | 249.454 | 250.244 | 251.034 | 397.643 | 768.659 | 769.449 | 770.239 | 771.029 | 771.819 | 772.609 | 773.399 | 774.19 | 774.98 | 775.77 | 534.48 | 535.27 | 536.061 | 536.851 | 537.641 | 538.431 | 539.221 | 540.011 | 540.801 | 397.59 | 396.562 | 27.127 | 27.917 | 28.707 | 29.497 | 30.287 | 31.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 242.08 | 1,244.353 | 1,244.353 | 1,244.353 | 1,244.353 | 883.94 | 883.94 | 1,171.872 | 1,172.134 | 745.406 | 746.196 | 746.986 | 747.776 | 748.566 | 749.356 | 750.146 | 750.936 | 249.454 | 250.244 | 251.034 | 397.643 | 768.659 | 769.449 | 770.239 | 771.029 | 771.819 | 772.609 | 773.399 | 774.19 | 774.98 | 775.77 | 534.48 | 535.27 | 536.061 | 536.851 | 537.641 | 538.431 | 539.221 | 540.011 | 540.801 | 397.59 | 396.562 | 27.127 | 27.917 | 28.707 | 29.497 | 30.287 | 31.077 | 561.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 35,186.345 | 27,666.67 | 24,838.311 | -6,832.955 | -28,543.029 | -27,228.514 | -29,754.263 | -20,166.809 | -19,026.052 | -18,752.288 | -19,701.116 | -21,218.498 | 3,800.217 | 3,500.834 | 3,273.009 | 7,083.153 | 7,035.601 | 6,219.45 | 3,079.886 | 6,871.974 | 7,363.467 | 6,892.155 | 6,194.775 | 3,936.223 | 4,328.053 | 4,452.302 | 4,631.583 | 5,043.124 | 5,520.104 | 5,477.672 | 5,663.197 | 6,341.303 | -872.529 | -4,056.365 | 5,856.971 | 8,844.112 | 8,848.937 | 8,675.247 | 8,467.206 | 8,457.426 | 8,401.713 | 8,248.075 | 3,496.782 | 3,023.165 | 8,023.764 | 7,910.108 | 7,740.116 | 6,247.778 | 5,746.149 | 8,596.608 | 8,756.481 | 9,223.167 | 9,361.621 | 9,523.445 | 9,380.135 | 9,307.602 | 9,244.232 | 8,852.949 | 8,847.484 | 4,563.431 | 4,194.328 | 4,512.047 | 4,595.572 | 4,379.718 | 5,234.734 | 5,180.958 | 5,194.487 | 4,676.882 | -2,016.981 | -1,984.708 |
Tax Assets
| -242.08 | 0 | 0 | 32,564.804 | 54,615.257 | 27,228.514 | 29,754.263 | 20,166.809 | 19,026.052 | 0 | 29,000 | 29,000 | 4,000 | 4,000 | 4,000 | 16.177 | 17.475 | 700.579 | 3,700.486 | 22.302 | 25.467 | 143.991 | 27.674 | 28.124 | 30.449 | 90.638 | 23.783 | 25.283 | 28.469 | 100.311 | 33.462 | 4.001 | 10,006.378 | 12,505.991 | 2,505.252 | 15.549 | 22.187 | 21.364 | 23.712 | 31.424 | 37.543 | 160.471 | 5,042.634 | 5,045.458 | 131.113 | 197.952 | 115.62 | 1,858.988 | 1,868.79 | 939.93 | 786.706 | 0 | 165.068 | 1,756.731 | 1,150.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,498.698 | 1,256.618 | 1,883.309 | 0.001 | -0 | 26,466.053 | 27,258.944 | 24,962.984 | 25,134.84 | 29,000 | -0 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.078 | 0.079 | 0.078 | 0.078 | 462.194 | 0.077 | 0.077 | 0.078 | 0.078 | 0.078 | 0.079 | 0.078 | 0.078 | 0.078 | 0.079 | 0.078 | 0.077 | 0.077 | 0.079 | 0.078 | 0.078 | 0.076 | 0.078 | 0.078 | 0.076 | 0.077 | 0.078 | 0.078 | 0.077 | 0.078 | 0.077 | 0.078 | 151.26 | -0.001 | 284.372 | 377.506 | 690.661 | 811.339 | 797.173 | 840.871 | 1,472.921 | 2,302.152 | 2,818.679 | 2,417.177 | 1,082.03 | 169.435 | 224.017 | 154.725 | 185.653 | 7,864.974 | 7,897.18 |
Total Non-Current Assets
| 159,071.621 | 147,425.51 | 143,891.4 | 142,672.401 | 144,134.986 | 145,208.002 | 147,093.178 | 137,255.369 | 149,775.37 | 149,379.849 | 149,703.006 | 146,736.451 | 146,976.181 | 147,852.529 | 149,393.38 | 150,628.559 | 152,467.634 | 154,548.081 | 156,896.167 | 158,254.974 | 160,766.182 | 160,992.505 | 163,170.921 | 158,972.67 | 151,139.459 | 140,169.669 | 141,798.521 | 142,278.646 | 144,911.811 | 145,099.332 | 149,508.228 | 149,591.888 | 155,063.201 | 156,165.94 | 158,041.352 | 160,540.967 | 161,884.141 | 159,479.307 | 153,857.42 | 152,678.629 | 152,316.149 | 150,048.574 | 146,913.075 | 145,891.128 | 146,128.661 | 147,616.243 | 148,826.795 | 151,349.085 | 151,876.343 | 154,910.279 | 155,366.349 | 159,416.48 | 155,044.272 | 154,278.311 | 143,698.19 | 111,183.705 | 108,432.982 | 106,793.358 | 107,238.045 | 99,618.731 | 64,233.794 | 65,747.91 | 66,235.817 | 64,852.137 | 65,674.57 | 66,518.962 | 66,071.776 | 60,131.564 | 61,958.99 | 61,267.883 |
Total Assets
| 228,973.878 | 225,063.69 | 221,137.779 | 221,959.47 | 244,095.259 | 239,415.719 | 247,356.883 | 248,162.383 | 245,869.626 | 243,759.695 | 246,069.404 | 238,143.12 | 217,359.701 | 215,147.331 | 207,957.144 | 210,218.399 | 208,026.04 | 210,635.19 | 212,247.463 | 209,588.861 | 218,571.914 | 222,464.76 | 218,730.444 | 219,827.718 | 215,721.359 | 207,559.263 | 207,669.261 | 210,455.628 | 206,298.392 | 208,067.88 | 209,726.03 | 209,479.386 | 216,989.226 | 216,839.169 | 210,805.563 | 212,847.026 | 212,197.636 | 209,430.302 | 201,109.312 | 204,886.808 | 204,764.968 | 201,264.691 | 204,157.019 | 207,672.367 | 199,460.192 | 199,462.265 | 198,105.801 | 211,422.953 | 213,089.763 | 222,324.664 | 225,413.474 | 223,290.697 | 215,686.09 | 204,914.918 | 191,526.92 | 159,630.912 | 150,332.149 | 145,236.571 | 138,265.19 | 136,790.338 | 96,221.741 | 95,140.879 | 97,588.869 | 102,016.139 | 99,214.247 | 96,953.569 | 92,117.607 | 86,872.689 | 92,261.46 | 89,439.564 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21,436.117 | 19,538.483 | 21,501.201 | 22,030.456 | 15,630.613 | 16,511.971 | 25,568.145 | 16,987.26 | 19,890.349 | 21,923.151 | 21,562.102 | 18,330.202 | 21,563.947 | 20,142.304 | 15,937.195 | 18,558.581 | 13,969.323 | 16,037.734 | 12,948.146 | 13,495.908 | 15,930.371 | 17,425.059 | 14,334.233 | 18,380.992 | 19,906.902 | 19,477.863 | 22,176.791 | 25,757.822 | 19,240.108 | 19,610.067 | 17,248.779 | 15,562.226 | 14,039.806 | 13,651.372 | 13,227.756 | 14,185.932 | 13,507.648 | 15,769.334 | 12,912.402 | 13,064.402 | 12,743.795 | 13,164.286 | 13,311.835 | 13,896.721 | 13,893.065 | 13,414.211 | 10,192.947 | 12,825.1 | 16,535.436 | 16,314.722 | 16,645.013 | 14,839.273 | 18,035.808 | 13,691.749 | 11,749.59 | 9,716.636 | 10,032.444 | 10,588.714 | 6,922.814 | 9,035.711 | 6,727.648 | 6,617.514 | 7,372.431 | 9,509.304 | 7,324.696 | 8,982.509 | 5,872.86 | 11,189.302 | 9,810.829 | 5,515.842 |
Short Term Debt
| 5,880.892 | 4,645.804 | 2,780.059 | 2,813.258 | 33,848.636 | 30,098.891 | 29,669.475 | 835.511 | 842.306 | 1,573.666 | 5,578.689 | 1,153.671 | 11,465.497 | 13,271.41 | 15,112.65 | 16,958.552 | 19,804.995 | 17,798.387 | 22,180.53 | 20,886.949 | 25,900 | 30,258.621 | 34,098.456 | 34,477.964 | 37,117.152 | 40,926.73 | 36,811.406 | 35,764.64 | 33,872.26 | 28,685.692 | 28,129.937 | 30,784.562 | 36,951.166 | 40,196.632 | 35,044.212 | 34,609.219 | 31,976.274 | 29,375.423 | 28,944.092 | 21,743.004 | 22,798.398 | 19,919.323 | 21,025.505 | 22,666.361 | 22,567.099 | 21,102.379 | 12,567.635 | 24,385.508 | 23,882.34 | 35,257.304 | 42,603.444 | 40,683.4 | 35,214.631 | 25,189.613 | 31,382.585 | 32,182.067 | 22,072.422 | 19,031.531 | 17,822.683 | 20,432.568 | 16,611.082 | 16,214.783 | 18,543.463 | 19,630.094 | 19,524.348 | 16,942.382 | 15,420.296 | 11,038.593 | 18,315.419 | 20,037.035 |
Tax Payables
| 1,416.2 | 1,490.53 | 696.777 | 3,554.773 | 3,288.641 | 4,235.77 | 5,094.092 | 4,198.84 | 3,579.17 | 3,235.961 | 2,855.018 | 3,324.994 | 2,345.973 | 2,337.996 | 1,355.02 | 1,050.572 | 1,324.093 | 1,988.905 | 2,476.915 | 2,273.919 | 2,205.176 | 1,296.866 | 1,155.506 | 440.391 | 785.858 | 744.497 | 454.086 | 439.588 | 534.489 | 1,254.081 | 1,927.882 | 1,365.061 | 2,493.329 | 1,529.664 | 1,265.537 | 1,499.631 | 1,531.739 | 514.897 | 1,886.089 | 2,052.49 | 1,917.354 | 454.718 | 1,203.861 | 1,163.711 | 1,869.52 | 1,685.046 | 2,793.044 | 2,350.542 | 1,976.694 | 751.314 | 637.421 | 197.326 | 0 | 0 | 0 | 616.549 | 426.043 | 0 | 463.757 | 460.312 | 581.608 | 559.887 | 437.581 | 542.229 | 481.413 | 109.013 | 221.627 | 0 | 0 | 0 |
Deferred Revenue
| 99.028 | 117.801 | 123.131 | 12,258.968 | 12,179.835 | 612.631 | 129.697 | 189.162 | 301.376 | 176.146 | 13,415.856 | 11,659.879 | 10,644.281 | 10,326.848 | 10,530.311 | 9,199.024 | 8,623.563 | 9,677.051 | 10,819.451 | 9,486.818 | 10,329.395 | 11,311.104 | 8,758.803 | 7,513.477 | 785.858 | 744.497 | 11,501.971 | 439.588 | 534.489 | 12,118.958 | 15,598.842 | 1,365.061 | 2,493.329 | 23,602.307 | 24,517.399 | 1,499.631 | 7,914.886 | 7,633.129 | 8,756.874 | 2,052.49 | 1,917.354 | 454.718 | 7,654.335 | 8,574.237 | 8,712.767 | 1,685.046 | 8,016.632 | 8,822.89 | 10,025.738 | 751.314 | 9,161.633 | 197.326 | 6,819.777 | 6,454.992 | 0 | 4,322.057 | 5,259.25 | 0 | 463.757 | 3,130.331 | 2,823.269 | 2,754.204 | 2,590.316 | 542.229 | 3,151.533 | 109.013 | 7,610.453 | 2,444.059 | 0 | 0 |
Other Current Liabilities
| -11,965.957 | -9,994.319 | -10,920.37 | -25,585.23 | -18,919.254 | -8,406.733 | -16,510.664 | -7,222.406 | -10,962.293 | -13,351.898 | -24,417.121 | -21,655.194 | -23,909.92 | -22,480.3 | -17,292.216 | -19,609.153 | -15,293.416 | -18,026.638 | -15,425.061 | -15,769.827 | -18,135.546 | -18,721.924 | -15,489.739 | -18,821.382 | -11,550.434 | -10,605.119 | -22,630.877 | -17,361.529 | -9,532.109 | -20,864.149 | -19,176.66 | -4,683.849 | -2,904.708 | -15,181.035 | -14,493.294 | -9,261.031 | -15,039.386 | -16,284.23 | -14,798.49 | -8,072.872 | -8,048.051 | -6,868.75 | -14,515.696 | -15,060.43 | -15,762.586 | -6,388.602 | -12,985.991 | -15,175.641 | -18,512.129 | -7,741.029 | -17,282.433 | -8,410.585 | -18,035.807 | -13,691.748 | -5,759.947 | -10,333.186 | -10,458.486 | -5,817.967 | -4,624.814 | -9,496.022 | -7,309.258 | -7,177.402 | -7,810.011 | -7,754.68 | -7,806.11 | -6,513.625 | -6,094.489 | -11,189.301 | -6,639.592 | -3,469.562 |
Total Current Liabilities
| 38,302.395 | 35,336.782 | 35,681.999 | 37,102.681 | 61,659.084 | 59,564.501 | 69,518.889 | 31,975.626 | 33,541.257 | 35,480.177 | 40,556.646 | 31,143.753 | 43,673.726 | 43,740.562 | 41,580.154 | 44,716.157 | 42,397.88 | 43,513.173 | 45,948.127 | 43,869.675 | 52,159.767 | 58,994.785 | 57,191.492 | 60,372.434 | 66,952.238 | 70,766.331 | 70,490.168 | 70,797.931 | 63,889.345 | 60,414.716 | 60,977.559 | 59,955.287 | 67,112.728 | 77,450.312 | 72,789.366 | 56,719.314 | 53,398.809 | 52,777.887 | 50,613.369 | 43,903.916 | 44,072.645 | 40,288.581 | 41,991.674 | 45,137.321 | 45,172.93 | 44,912.291 | 30,777.215 | 46,033.499 | 50,443.515 | 61,648.347 | 68,410.09 | 62,346.013 | 60,070.217 | 45,336.355 | 49,121.818 | 46,220.759 | 37,364.117 | 34,390.992 | 27,971.011 | 32,598.611 | 26,161.997 | 25,586.5 | 28,506.211 | 31,978.48 | 30,000.576 | 28,611.801 | 28,903.607 | 24,671.955 | 31,297.485 | 27,599.157 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 923.715 | 1,080.831 | 1,199.173 | 1,376.931 | 1,455.221 | 1,651.464 | 30,275.189 | 30,005.956 | 28,993.972 | 28,773.621 | 28,579.181 | 1,521.792 | 1,653.671 | 1,854.724 | 2,061.549 | 3,038.483 | 4,801.634 | 6,632.583 | 8,894.327 | 11,746.865 | 12,587.5 | 14,587.5 | 13,825 | 7,000 | 0 | 416.667 | 833.333 | 1,250 | 1,666.667 | 2,083.333 | 2,500 | 2,916.667 | 6,370.833 | 7,500 | 13,316.667 | 17,008.333 | 19,200 | 15,975 | 28,146.984 | 29,949.109 | 31,751.234 | 33,553.359 | 35,356.8 | 29,684.543 | 31,626.452 | 48,125.411 | 50,826.668 | 51,896.422 | 51,110.912 | 50,732.962 | 54,791.449 | 46,805.267 | 47,987.87 | 33,232.575 | 5,756.84 | 6,750.434 | 7,381.236 | 7,823.683 | 5,447.113 | 6,487.517 | 7,589.491 | 7,738.348 | 9,969.858 | 10,080.082 | 10,190.177 | 4,931.306 | 4,513.636 | 3,235.965 | 2,223.295 |
Deferred Revenue Non-Current
| 0 | 0 | 362.14 | 1,565.39 | 1,159.5 | 0 | 0 | 0 | 0 | 0 | 2,303.148 | 3,902.562 | 3,335.676 | 4,798.061 | 4,111.1 | 4,354.492 | 3,790.251 | 3,383.215 | 2,942.499 | 2,051.147 | 1,633.902 | 1,950.359 | 0 | 1,518.793 | 0 | 0 | 0 | 1,906.201 | 0 | 0 | 1,407.229 | 1,889.922 | 1,944.656 | 1,842.141 | 0 | 2,095.119 | 1,377.61 | 1,451.467 | 0 | 0 | 0 | 0 | 724.288 | 0 | 0 | 0 | 191.265 | 1,278.22 | 0 | 1,507.381 | 0 | 0 | 1,938.748 | 2,183.077 | 1,936.013 | 0 | 2,276.51 | 2,188.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8,227.545 | 8,617.906 | 8,296.38 | 7,502.509 | 7,759.216 | 7,820.057 | 7,985.757 | 8,150.572 | 8,306.434 | 8,301.123 | 7,203.653 | 6,734.464 | 6,795.024 | 6,322.367 | 6,518.91 | 5,743.55 | 5,859.76 | 5,877.185 | 6,187.472 | 5,406.606 | 5,602.273 | 5,407.982 | 5,148.745 | 6,829.257 | 5,954.803 | 6,217.916 | 6,103.067 | 6,894.842 | 7,124.384 | 7,024.119 | 7,133.162 | 5,990.882 | 6,082.571 | 4,057.5 | 4,085.382 | 7,350.778 | 7,751.033 | 7,716.489 | 7,810.782 | 7,813.235 | 7,927.999 | 7,913.19 | 7,910.171 | 7,791.207 | 7,343.605 | 7,261.39 | 7,065.467 | 5,817.217 | 5,352.627 | 5,515.12 | 5,100.76 | 5,126.195 | 5,978.445 | 8,826.312 | 8,119.362 | 8,091.166 | 8,113.955 | 8,046.362 | 8,046.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,581.747 | 1,603.519 | 1,179.5 | -0 | -0 | 1,184.5 | 1,184.5 | 2,878.809 | 2,394.714 | 2,791.24 | -0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0 | -0 | 0 | -0.001 | 0.001 | 1,458.015 | -0.001 | 1,171.915 | 959.293 | 1,412.374 | 0.001 | 1,551.994 | 1,906.202 | -0 | -0.001 | -0.001 | 0.001 | 1,669.314 | -0.001 | 0.001 | -0.001 | 1,081.906 | 1,019.51 | 655.829 | 1,054.228 | -0 | 687.069 | 382.076 | 266.301 | -0 | -0.001 | 1,176.717 | 25 | 1,514.918 | 1,786.468 | 0.001 | 34.287 | -0.001 | 2,337.665 | -0.001 | -0.001 | 2,010.588 | 2,053.194 | 2,082.348 | 2,203.331 | 2,084.305 | 1,734.22 | 1,721.222 | 1,533.005 | 1,566.687 | 1,551.175 | 1,489.681 | 2,485.146 |
Total Non-Current Liabilities
| 10,809.292 | 11,145.141 | 10,918.851 | 10,267.072 | 10,295.647 | 10,459.778 | 10,821.721 | 41,304.57 | 40,707.104 | 40,086.335 | 38,280.422 | 39,216.208 | 11,652.492 | 12,774.099 | 12,484.735 | 12,159.591 | 12,688.494 | 14,062.034 | 15,762.554 | 16,352.081 | 18,983.04 | 19,945.842 | 21,194.26 | 22,173.049 | 14,126.718 | 7,177.209 | 7,932.108 | 9,634.377 | 9,926.378 | 10,596.988 | 10,623.724 | 10,380.803 | 10,943.893 | 12,270.475 | 13,254.696 | 22,762.563 | 26,136.977 | 28,367.955 | 24,867.688 | 36,979.729 | 38,532.937 | 40,718.652 | 42,187.818 | 43,835.076 | 37,410.224 | 39,154.143 | 55,382.144 | 57,922.104 | 58,425.766 | 58,158.413 | 57,348.64 | 61,704.112 | 54,722.461 | 59,031.546 | 43,287.949 | 16,185.671 | 17,140.898 | 17,616.155 | 17,880.633 | 7,500.307 | 8,569.865 | 9,792.822 | 9,822.653 | 11,704.078 | 11,801.304 | 11,723.182 | 6,497.993 | 6,064.811 | 4,725.646 | 4,708.441 |
Total Liabilities
| 49,111.687 | 46,481.923 | 46,600.85 | 47,369.752 | 71,954.73 | 70,024.279 | 80,340.61 | 73,280.196 | 74,248.36 | 75,566.512 | 78,837.068 | 70,359.961 | 55,326.218 | 56,514.662 | 54,064.889 | 56,875.748 | 55,086.374 | 57,575.207 | 61,710.681 | 60,221.756 | 71,142.806 | 78,940.626 | 78,385.752 | 82,545.484 | 81,078.956 | 77,943.54 | 78,422.276 | 80,432.308 | 73,815.723 | 71,011.704 | 71,601.283 | 70,336.09 | 78,056.621 | 89,720.787 | 86,044.062 | 79,481.878 | 79,535.786 | 81,145.842 | 75,481.056 | 80,883.645 | 82,605.582 | 81,007.233 | 84,179.492 | 88,972.397 | 82,583.153 | 84,066.434 | 86,159.359 | 103,955.603 | 108,869.281 | 119,806.76 | 125,758.73 | 124,050.124 | 114,792.678 | 104,367.9 | 92,409.767 | 62,406.43 | 54,505.015 | 52,007.148 | 45,851.643 | 40,098.918 | 34,731.862 | 35,379.323 | 38,328.864 | 43,682.558 | 41,801.88 | 40,334.984 | 35,401.601 | 30,736.766 | 36,023.131 | 32,307.598 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 427.157 | 397.79 | 238.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 54,197.275 | 53,292.449 | 53,292.449 | 53,292.449 | 53,292.449 | 53,292.449 | 53,292.449 | 53,292.449 | 52,387.624 | 51,710.681 | 51,710.681 | 50,035.078 | 50,035.078 | 48,359.475 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 | 47,494.865 |
Retained Earnings
| 106,189.528 | 103,921.668 | 101,482.741 | 102,006.294 | 99,527.74 | 96,618.895 | 94,214.039 | 88,292.655 | 84,967.859 | 81,411.876 | 80,515.353 | 80,985.028 | 78,652.574 | 75,387.67 | 70,776.53 | 70,389.409 | 70,061.217 | 70,299.991 | 67,534.083 | 66,270.885 | 63,755.36 | 59,996.48 | 57,277.746 | 53,912.336 | 51,248.794 | 47,435.77 | 47,040.356 | 47,831.511 | 50,080.415 | 49,484.795 | 50,571.15 | 51,352.579 | 52,091.747 | 42,257.007 | 40,828.281 | 51,931.463 | 51,230.193 | 49,353.268 | 47,935.528 | 46,309.869 | 44,465.528 | 42,563.416 | 42,282.508 | 40,558.823 | 40,757.422 | 39,277.989 | 41,616.119 | 37,137.026 | 33,776.17 | 31,984.283 | 29,179.989 | 28,910.249 | 30,563.088 | 30,216.695 | 6,444.787 | 4,652.084 | 3,173.94 | 815.877 | 4,625.531 | 3,995.178 | 2,229.873 | 501.551 | 2,543.999 | 1,617.575 | 696.361 | -97.42 | -1,348.009 | -1,928.091 | -1,825.194 | -932.052 |
Accumulated Other Comprehensive Income/Loss
| 33,685.502 | 34,672.939 | 33,067.027 | -427.157 | -397.79 | -238.369 | 32,814.21 | 32,769.868 | 32,833.743 | 32,961.642 | 32,897.319 | 32,978.466 | 29,561.245 | 53,819.664 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -14,210.114 | -14,210.114 | -14,210.114 | 18,386.149 | 18,415.515 | 18,575.271 | -14,209.25 | -377.61 | -377.61 | -377.61 | -377.61 | -377.61 | -377.61 | -24,771.939 | 28,918.45 | 28,755.967 | 28,681.174 | 28,562.718 | 28,805.424 | 28,898.946 | 29,476.473 | 29,330.379 | 28,869.672 | 29,172.623 | 29,196.335 | 28,887.505 | 28,914.181 | 28,899.361 | 29,109.805 | 34,278.932 | 34,261.148 | 34,498.268 | 34,453.234 | 33,150.694 | 32,222.539 | 31,398.608 | 31,396.579 | 30,571.717 | 30,197.863 | 30,198.428 | 30,198.993 | 30,199.177 | 30,200.154 | 30,646.282 | 28,624.752 | 28,622.977 | 22,835.459 | 22,835.459 | 22,949.447 | 23,038.756 | 22,979.89 | 22,835.459 | 22,835.459 | 22,835.459 | 45,177.5 | 45,077.533 | 45,158.329 | 44,918.681 | 40,293.15 | 45,201.377 | 11,765.14 | 11,765.14 | 9,221.141 | 9,221.141 | 9,221.141 | 9,221.141 | 10,569.149 | 10,569.149 | 10,568.658 | 10,569.153 |
Total Shareholders Equity
| 179,862.191 | 178,581.767 | 174,536.929 | 174,589.718 | 172,140.529 | 169,391.44 | 167,016.273 | 174,882.187 | 171,621.266 | 168,193.182 | 167,232.336 | 167,783.158 | 162,033.483 | 158,632.67 | 153,892.255 | 153,342.651 | 152,939.666 | 153,059.984 | 150,536.781 | 149,367.105 | 147,429.108 | 143,524.134 | 140,344.692 | 137,282.234 | 134,642.404 | 129,615.724 | 129,246.985 | 130,023.321 | 132,482.669 | 137,056.176 | 138,124.747 | 139,143.296 | 138,932.605 | 127,118.382 | 124,761.501 | 133,365.149 | 132,661.85 | 128,284.46 | 125,628.256 | 124,003.162 | 122,159.386 | 120,257.458 | 119,977.527 | 118,699.97 | 116,877.039 | 115,395.831 | 111,946.443 | 107,467.35 | 104,220.482 | 102,517.904 | 99,654.744 | 99,240.573 | 100,893.412 | 100,547.019 | 99,117.152 | 97,224.482 | 95,827.134 | 93,229.423 | 92,413.546 | 96,691.42 | 61,489.878 | 59,761.556 | 59,260.005 | 58,333.581 | 57,412.367 | 56,618.586 | 56,716.005 | 56,135.923 | 56,238.329 | 57,131.966 |
Total Equity
| 179,862.191 | 178,581.767 | 174,536.929 | 174,589.718 | 172,140.529 | 169,391.44 | 167,016.273 | 174,882.187 | 171,621.266 | 168,193.182 | 167,232.336 | 167,783.158 | 162,033.483 | 158,632.67 | 153,892.255 | 153,342.651 | 152,939.666 | 153,059.984 | 150,536.781 | 149,367.105 | 147,429.108 | 143,524.134 | 140,344.692 | 137,282.234 | 134,642.404 | 129,615.724 | 129,246.985 | 130,023.321 | 132,482.669 | 137,056.176 | 138,124.747 | 139,143.296 | 138,932.605 | 127,118.382 | 124,761.501 | 133,365.149 | 132,661.85 | 128,284.46 | 125,628.256 | 124,003.162 | 122,159.386 | 120,257.458 | 119,977.527 | 118,699.97 | 116,877.039 | 115,395.831 | 111,946.443 | 107,467.35 | 104,220.482 | 102,517.904 | 99,654.744 | 99,240.573 | 100,893.412 | 100,547.019 | 99,117.152 | 97,224.482 | 95,827.134 | 93,229.423 | 92,413.546 | 96,691.42 | 61,489.878 | 59,761.556 | 59,260.005 | 58,333.581 | 57,412.367 | 56,618.586 | 56,716.005 | 56,135.923 | 56,238.329 | 57,131.966 |
Total Liabilities & Shareholders Equity
| 228,973.878 | 225,063.69 | 221,137.779 | 221,959.47 | 244,095.259 | 239,415.719 | 247,356.883 | 248,162.383 | 245,869.626 | 243,759.695 | 246,069.404 | 238,143.12 | 217,359.701 | 215,147.331 | 207,957.144 | 210,218.399 | 208,026.04 | 210,635.19 | 212,247.463 | 209,588.861 | 218,571.914 | 222,464.76 | 218,730.444 | 219,827.718 | 215,721.36 | 207,559.264 | 207,669.261 | 210,455.629 | 206,298.392 | 208,067.88 | 209,726.03 | 209,479.386 | 216,989.226 | 216,839.169 | 210,805.563 | 212,847.026 | 212,197.636 | 209,430.302 | 201,109.312 | 204,886.807 | 204,764.968 | 201,264.691 | 204,157.019 | 207,672.367 | 199,460.192 | 199,462.265 | 198,105.801 | 211,422.953 | 213,089.763 | 222,324.664 | 225,413.474 | 223,290.697 | 215,686.09 | 204,914.918 | 191,526.919 | 159,630.912 | 150,332.149 | 145,236.571 | 138,265.19 | 136,790.338 | 96,221.74 | 95,140.879 | 97,588.869 | 102,016.139 | 99,214.247 | 96,953.569 | 92,117.607 | 86,872.689 | 92,261.46 | 89,439.564 |