UNID Company Ltd.
KRX:014830.KS
68800 (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 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
| 52,840.061 | 92,744.393 | 146,034.02 | 121,525.3 | 148,406.537 | 111,308.921 | 135,443.983 | 203,235.596 | 155,127.46 | 141,583.033 | 152,307.53 | 107,949.112 | 109,269.713 | 89,071.104 | 98,339.376 | 59,879.409 | 77,016.293 | 100,453.255 | 41,359.436 | 74,411.213 | 83,770.352 | 39,720.563 | 74,590.29 | 67,031.718 | 58,235.621 | 68,256.892 | 91,490.927 | 109,166.335 | 96,555.528 | 106,299.658 | 127,164.471 | 69,757.424 | 92,619.528 | 121,887.616 | 80,819.292 | 94,243.811 | 90,391.636 | 85,215.882 | 94,394.635 | 87,868.313 | 50,614.746 | 106,066.978 | 133,113.104 | 160,487.383 | 140,480.568 | 66,688.464 | 23,631.639 | 44,850.564 | 78,848.59 | 93,636.152 | 72,116.883 | 97,587.591 | 79,196.189 | 80,638.506 | 67,210.623 | 49,930.052 | 57,829.134 | 51,866.599 | 36,612.007 | 37,837.631 | 58,998.336 | 37,351.849 | 27,536.04 | 20,163.178 | 9,977.695 | 26,335.875 |
Short Term Investments
| 54,486.314 | 43,137.454 | 13,633.509 | 11,304.607 | 23,485.225 | 15,489.01 | 15,409.045 | 34,363.474 | 49,870.51 | 69,073.5 | 107,316.751 | 122,022.183 | 97,105.969 | 63,781.829 | 53,227.098 | 74,671.707 | 53,476.127 | 39,078.655 | 48,915.981 | 25,223.686 | 12,097.925 | 61,151.569 | 45,781.148 | 57,163.655 | 59,674.621 | 81,643.194 | 74,074.17 | 80,471.628 | 73,573.152 | 59,869.381 | 47,249.194 | 101,383.001 | 57,693.557 | 52,816.753 | 109,053.727 | 85,329.124 | 49,099.761 | 37,233.896 | 33,769.742 | 64,450.117 | 91,399.093 | 38,214.989 | 33,091.812 | 7,536.945 | 23,228.642 | 50,603.229 | 25,195.071 | 43,391.563 | 47,902.229 | 38,642.189 | 24,910.885 | 44,979.295 | 48,491.036 | 46,182.49 | 32,000 | 23,000 | 25,000 | 0 | 0 | 0 | 2,000 | 2,000 | 16,182.198 | 4,947.291 | 4,949.161 | 19,359.826 |
Cash and Short Term Investments
| 107,326.375 | 135,881.847 | 159,667.529 | 132,829.907 | 171,891.762 | 126,797.931 | 150,853.028 | 237,599.07 | 204,997.97 | 210,656.534 | 259,624.281 | 229,971.295 | 206,375.682 | 152,852.933 | 151,566.474 | 134,551.116 | 130,492.42 | 139,531.91 | 90,275.417 | 99,634.899 | 95,868.277 | 100,872.132 | 120,371.437 | 124,195.373 | 117,910.242 | 149,900.086 | 165,565.097 | 189,637.963 | 170,128.68 | 166,169.039 | 174,413.666 | 171,140.425 | 150,313.085 | 174,704.369 | 189,873.019 | 179,572.935 | 139,491.397 | 122,449.778 | 128,164.377 | 152,318.43 | 142,013.839 | 144,281.967 | 166,204.916 | 168,024.328 | 163,709.21 | 117,291.693 | 48,826.71 | 88,242.127 | 126,750.819 | 132,278.341 | 97,027.768 | 142,566.886 | 127,687.225 | 126,820.996 | 99,210.623 | 72,930.052 | 82,829.134 | 51,866.599 | 36,612.007 | 37,837.631 | 60,998.336 | 39,351.849 | 43,718.238 | 25,110.469 | 14,926.856 | 45,695.701 |
Net Receivables
| 310,087.286 | 278,209.796 | 268,082.057 | 326,344.794 | 331,657.707 | 377,189.694 | 404,161.758 | 444,361.729 | 345,620.915 | 319,270.266 | 249,142.28 | 272,139.472 | 260,169.117 | 268,446.537 | 240,757.922 | 238,877.675 | 205,373.042 | 207,964.286 | 205,036.213 | 224,814.464 | 207,785.712 | 212,753.327 | 213,052.317 | 0 | 0 | 0 | 197,781.228 | 219,132.149 | 0 | 0 | 183,742.885 | 0 | 208,566.486 | 0 | 206,209.541 | 223,864.087 | 211,063.3 | 0 | 170,455.174 | 0 | 0 | 185,933.246 | 174,319.937 | 181,698.919 | 185,414.034 | 176,070.368 | 148,691.131 | 131,949.572 | 113,298.861 | 132,278.138 | 191,000.882 | 224,617.193 | 0 | 173,571.325 | 76,384.754 | 85,393.328 | 69,981.506 | 85,013.427 | 82,650.907 | 66,416.26 | 111,931.522 | 70,981.074 | 60,854.443 | 50,674.173 | 51,469.412 | 49,635.37 |
Inventory
| 132,072.424 | 145,922.171 | 137,420.473 | 141,024.873 | 179,125.82 | 237,764.591 | 293,789.862 | 447,298.658 | 256,992.688 | 218,021.279 | 162,040.03 | 150,863.788 | 113,315.099 | 104,789.196 | 98,639.545 | 98,548.983 | 125,947.483 | 130,400.216 | 136,666.284 | 137,580.564 | 144,994.667 | 133,585.579 | 106,778.348 | 103,397.062 | 103,410.968 | 84,890.03 | 85,825.664 | 77,720.041 | 83,670.77 | 72,659.729 | 73,481.066 | 79,402.706 | 93,606.305 | 104,334.482 | 114,316.382 | 109,850.421 | 108,593.092 | 94,235.883 | 85,223.057 | 80,468.529 | 80,538.66 | 86,434.147 | 83,605.634 | 81,691.673 | 85,894.238 | 96,008.712 | 99,499.168 | 120,036.448 | 142,858.955 | 143,874.121 | 142,226.528 | 147,844.142 | 85,323.621 | 69,732.451 | 34,616.733 | 40,884.602 | 37,828.289 | 34,689.556 | 50,880.051 | 81,571.182 | 34,760.58 | 31,942.112 | 32,880.077 | 25,023.238 | 26,553.729 | 25,441.713 |
Other Current Assets
| 11,528.475 | 7,457.284 | 4,878.515 | -0 | 28.243 | 9.932 | -0.001 | 0 | -0 | -0.001 | 0 | 0 | 0 | -0.001 | -0 | -0 | 0.001 | 0 | -1,140 | -0 | -0.001 | -0.001 | -0 | 206,916.256 | 215,541.997 | 196,238.39 | 0 | -0.001 | 201,977.262 | 182,869.339 | -0 | 179,747.172 | 0.001 | 198,347.247 | -0 | -0.001 | 0.001 | 203,517.468 | 0 | 178,700.46 | 184,562.247 | -0.001 | 0 | 0.001 | 0.001 | 0.448 | -0 | -0.001 | 18,625.836 | 19,262.74 | 11,603.476 | 7,982.749 | 203,303.092 | 10,904.032 | 9,276.806 | 9,033.504 | 11,124.759 | 6,918.751 | 8,303.345 | 9,726.398 | 13,470.967 | 9,550.617 | 174.456 | 13,366.996 | 17,644.423 | 394.279 |
Total Current Assets
| 561,014.56 | 567,471.097 | 570,048.574 | 600,199.573 | 682,703.532 | 741,762.148 | 848,804.648 | 1,129,259.458 | 807,611.571 | 747,948.078 | 670,806.591 | 652,974.556 | 579,859.898 | 526,088.666 | 490,963.942 | 471,977.774 | 461,812.946 | 477,896.412 | 430,837.914 | 462,029.927 | 448,648.656 | 447,211.037 | 440,202.102 | 434,508.691 | 436,863.207 | 431,028.506 | 449,171.99 | 486,490.152 | 455,776.712 | 421,698.107 | 431,637.617 | 430,290.303 | 452,485.877 | 477,386.098 | 510,398.942 | 513,287.442 | 459,147.79 | 420,203.129 | 383,842.608 | 411,487.419 | 407,114.746 | 416,649.359 | 424,130.487 | 431,414.921 | 435,017.483 | 389,371.221 | 297,017.009 | 340,228.146 | 401,534.471 | 427,693.34 | 441,858.655 | 523,010.97 | 416,313.938 | 381,028.804 | 219,488.916 | 208,241.486 | 201,763.688 | 178,488.333 | 178,446.31 | 195,551.471 | 221,161.405 | 151,825.652 | 137,627.214 | 114,174.876 | 110,594.42 | 121,167.063 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 589,530.764 | 545,114.593 | 534,579.88 | 529,800.45 | 520,672.789 | 510,517.966 | 490,971.039 | 561,253.298 | 545,080.309 | 533,246.299 | 534,324.572 | 517,101.569 | 502,150.542 | 493,680.526 | 497,406.718 | 504,961.114 | 520,888.411 | 531,390.274 | 535,373.944 | 535,509.646 | 541,706.353 | 544,287.109 | 524,321.538 | 520,207.841 | 528,774.985 | 523,316.248 | 507,416.2 | 504,064.991 | 475,748.366 | 465,250.372 | 458,383.343 | 395,585.926 | 392,311.28 | 443,900.194 | 438,815.579 | 449,457.141 | 357,615.068 | 357,790.899 | 360,417.085 | 344,729.724 | 346,177.405 | 353,872.146 | 360,808.405 | 366,178.163 | 376,981.406 | 378,006.044 | 381,150.42 | 387,399.017 | 385,554.984 | 374,498.49 | 364,874.197 | 308,567.525 | 239,311.717 | 217,368.59 | 121,658.874 | 120,658.561 | 120,497.206 | 121,012.049 | 121,613.157 | 130,637.203 | 119,037.869 | 118,075.915 | 99,783.41 | 99,927.694 | 99,166.051 | 100,263.414 |
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 |
Intangible Assets
| 11,626.63 | 11,791.583 | 12,184.91 | 11,482.469 | 10,868.627 | 11,190.388 | 4,995.014 | 7,141.793 | 7,180.029 | 7,242.612 | 7,299.997 | 7,136.996 | 7,019.655 | 8,287.263 | 8,338.65 | 8,079.605 | 7,958.715 | 7,614.214 | 7,648.498 | 18,770.303 | 18,922.3 | 19,211.361 | 18,561.323 | 18,598.473 | 19,233.706 | 19,439.26 | 18,938.567 | 19,368.81 | 19,343.515 | 19,040.488 | 19,529.808 | 18,793.725 | 19,675.424 | 20,059.147 | 21,191.469 | 21,784.663 | 11,295.422 | 11,318.709 | 11,571.144 | 11,023.953 | 11,704.526 | 10,739.165 | 11,206.189 | 11,737.121 | 19,930.083 | 19,556.292 | 17,597.148 | 12,557.993 | 12,738.05 | 13,182.479 | 13,290.91 | 8,014.175 | 7,570.752 | 7,608.353 | 73.253 | 78.329 | 83.405 | 93.599 | 98.717 | 103.835 | 27.649 | 28.608 | 29.567 | 41.835 | 53.144 | 64.453 |
Goodwill and Intangible Assets
| 11,626.63 | 11,791.583 | 12,184.91 | 11,482.469 | 10,868.627 | 11,190.388 | 4,995.014 | 7,141.793 | 7,180.029 | 7,242.612 | 7,299.997 | 7,136.996 | 7,019.655 | 8,287.263 | 8,338.65 | 8,079.605 | 7,958.715 | 7,614.214 | 7,648.498 | 18,770.303 | 18,922.3 | 19,211.361 | 18,561.323 | 18,598.473 | 19,233.706 | 19,439.26 | 18,938.567 | 19,368.81 | 19,343.515 | 19,040.488 | 19,529.808 | 18,793.725 | 19,675.424 | 20,059.147 | 21,191.469 | 21,784.663 | 11,295.422 | 11,318.709 | 11,571.144 | 11,023.953 | 11,704.526 | 10,739.165 | 11,206.189 | 11,737.121 | 19,930.083 | 19,556.292 | 17,597.148 | 12,557.993 | 12,738.05 | 13,182.479 | 13,290.91 | 8,014.175 | 7,570.752 | 7,608.353 | 73.253 | 78.329 | 83.405 | 93.599 | 98.717 | 103.835 | 27.649 | 28.608 | 29.567 | 41.835 | 53.144 | 64.453 |
Long Term Investments
| 148,946.733 | 133,520.499 | 133,579.209 | 101,748.912 | 91,021.842 | 103,013.691 | 101,014.414 | 41,056.804 | 32,038.178 | 12,215.129 | -30,733.511 | -36,082.215 | -21,264.282 | 3,537.724 | 9,867.34 | -17,915.305 | -16,214.942 | -5,627.634 | -13,711.352 | 13,371.786 | 35,663.445 | -11,027.762 | 307.202 | -9,687.431 | -416.503 | -12,596.154 | -15,056.443 | -24,251.222 | -13,414.891 | -3,340.67 | 10,937.117 | -48,015.822 | -542.61 | 7,299.232 | -45,409.908 | -14,446.387 | 94,701.528 | 47,151.745 | 38,202.59 | 19,509.043 | -9,656.445 | 44,143.031 | 47,204.25 | 73,700.396 | 57,291.065 | 85,530.787 | 116,106.429 | 92,557.647 | 81,036.405 | 91,773.418 | 108,338.326 | 86,170.238 | 98,938.975 | 106,374.321 | 141,812.968 | 134,829.886 | 119,328.469 | 0 | 0 | 0 | 141,863.527 | 92,410.594 | 63,950.206 | 63,860.022 | 54,201.158 | 32,774.64 |
Tax Assets
| -11,626.63 | -11,791.583 | 29,140.384 | 39,035.604 | 52,307.601 | 46,071.269 | 0 | 0 | 0 | -12,215.129 | 165,454.238 | 90.547 | 154,685.895 | 1,195.734 | 2,435.417 | 1,597.643 | 7,004.984 | 6,593.109 | 6,173.363 | 5,110.337 | 4,764.597 | 3,845.705 | 4,189.141 | 1,830.275 | 137,500.168 | 158,948.35 | 152,119.279 | 157,791.875 | 150,900.994 | 138,061.193 | 125,738.095 | 179,841.455 | 136,104.674 | 54,906.75 | 111,253.921 | 87,536.561 | 51,885.583 | 40,367.128 | 36,915.679 | 67,608.836 | 94,670.596 | 42,091.449 | 36,984.002 | 12,102.235 | 28,532.013 | 56,036.741 | 30,651.769 | 50,130.292 | 54,412.15 | 45,169.08 | 33,720.652 | 50,606.514 | 54,129.354 | 51,877.946 | 0 | 973.449 | 0 | 0 | 519.023 | 2,762.685 | 3,653.096 | 1,535.242 | 1,359.653 | 0 | 9,111.44 | 0 |
Other Non-Current Assets
| 17,720.676 | 20,074.949 | 8,743.211 | 559.016 | 559.016 | 559.016 | 43,479.564 | 71,943.453 | 86,768.85 | 139,026.559 | 559.016 | 180,049.402 | 559.016 | 122,049.474 | 111,782.857 | 133,802.683 | 114,631.909 | 99,634.6 | 109,963.446 | 84,377.456 | 90,827.635 | 140,077.597 | 124,274.817 | 135,515.809 | 559.018 | 559.017 | 559.016 | 559.016 | 559.017 | 559.016 | 559.016 | 559.016 | 559.016 | 559.017 | 559.016 | 559.016 | 559.015 | 559.016 | 559.016 | 559.016 | 559.015 | 559.017 | 559.016 | 559.015 | 559.016 | 559.015 | 559.016 | 559.015 | 669.096 | 680.841 | 695.418 | 606.972 | 438.295 | 55.86 | 37,941.865 | 28,941.865 | 30,941.604 | 162,102.983 | 162,578.018 | 166,351.836 | 8,204.889 | 7,549.314 | 21,725.376 | 9,109.57 | -0.001 | 23,461.084 |
Total Non-Current Assets
| 756,198.173 | 698,710.042 | 718,227.594 | 682,626.45 | 675,429.874 | 671,352.329 | 640,460.03 | 681,395.348 | 671,067.366 | 679,515.471 | 676,904.312 | 668,296.3 | 643,150.827 | 628,750.721 | 629,830.981 | 630,525.74 | 634,269.077 | 639,604.562 | 645,447.9 | 657,139.529 | 691,884.331 | 696,394.01 | 671,654.02 | 666,464.967 | 685,651.374 | 689,666.721 | 663,976.619 | 657,533.47 | 633,137.001 | 619,570.399 | 615,147.379 | 546,764.3 | 548,107.784 | 526,724.34 | 526,410.076 | 544,890.994 | 516,056.616 | 457,187.497 | 447,665.515 | 443,430.572 | 443,455.097 | 451,404.808 | 456,761.863 | 464,276.93 | 483,293.583 | 539,688.879 | 546,064.782 | 543,203.964 | 534,410.685 | 525,304.308 | 520,919.503 | 453,965.424 | 400,389.093 | 383,285.07 | 301,486.96 | 285,482.09 | 270,850.684 | 283,208.631 | 284,808.915 | 299,855.559 | 272,787.03 | 219,599.673 | 186,848.212 | 172,939.121 | 162,531.792 | 156,563.591 |
Total Assets
| 1,317,212.733 | 1,266,181.139 | 1,288,276.168 | 1,282,826.024 | 1,358,133.406 | 1,413,114.477 | 1,489,264.678 | 1,810,654.806 | 1,478,678.937 | 1,427,463.549 | 1,347,710.903 | 1,321,270.856 | 1,223,010.725 | 1,154,839.386 | 1,120,794.923 | 1,102,503.514 | 1,096,082.023 | 1,117,500.974 | 1,076,285.814 | 1,119,169.455 | 1,140,532.987 | 1,143,605.047 | 1,111,856.122 | 1,100,973.658 | 1,122,514.581 | 1,120,695.228 | 1,113,148.608 | 1,144,023.622 | 1,088,913.713 | 1,041,268.506 | 1,046,784.997 | 977,054.603 | 1,000,593.661 | 1,004,110.438 | 1,036,809.019 | 1,058,178.436 | 975,204.406 | 877,390.626 | 831,508.123 | 854,917.991 | 850,569.844 | 868,054.167 | 880,892.35 | 895,691.851 | 918,311.066 | 929,060.1 | 843,081.791 | 883,432.11 | 935,945.156 | 952,997.648 | 962,778.158 | 976,976.394 | 816,703.031 | 764,313.874 | 520,975.876 | 493,723.576 | 472,614.372 | 461,696.964 | 463,255.225 | 495,407.029 | 493,948.435 | 371,425.325 | 324,475.426 | 287,113.997 | 273,126.213 | 277,730.654 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 50,479.314 | 68,413.616 | 87,789.762 | 91,439.017 | 71,578.095 | 64,501.711 | 69,256.611 | 81,111.097 | 14,605.547 | 66,542.737 | 30,069.119 | 31,337.823 | 17,780.49 | 14,598.075 | 18,163.223 | 9,139.664 | 9,558.256 | 31,445.776 | 15,170.855 | 12,362.559 | 14,490.647 | 15,106.105 | 21,344.156 | 12,031.071 | 23,675.499 | 10,414.846 | 16,592.077 | 7,046.986 | 11,267.357 | 15,943.016 | 18,477.88 | 12,217.07 | 33,624.449 | 19,506.158 | 34,475.117 | 17,481.186 | 40,793.997 | 39,286.008 | 32,325.037 | 29,549.159 | 32,820.538 | 32,698.675 | 34,889.618 | 34,248.995 | 23,901.767 | 43,926.346 | 37,997.958 | 13,018.26 | 15,643.724 | 29,659.665 | 74,402.623 | 86,822.833 | 37,615.221 | 44,163.208 | 5,158.594 | 19,722.516 | 6,633.912 | 8,617.832 | 5,490.705 | 12,486.972 | 18,230.357 | 11,797.39 | 22,216.301 | 17,933.208 | 12,123.144 | 9,647.841 |
Short Term Debt
| 160,915.758 | 173,225.222 | 181,528.079 | 218,870.856 | 316,828.316 | 335,495.412 | 389,618.05 | 448,513.087 | 240,554.262 | 157,854.996 | 160,906.274 | 149,629.379 | 136,255.768 | 146,257.904 | 146,385.64 | 180,687.391 | 214,215.041 | 198,982.553 | 178,105.959 | 222,025.927 | 256,988.23 | 251,708.321 | 230,364.557 | 238,043.46 | 227,479.5 | 223,881.89 | 200,434.561 | 221,982.092 | 208,146.725 | 143,250.113 | 203,809.275 | 218,641.939 | 245,151.327 | 259,959.703 | 247,530.387 | 224,688.593 | 192,846.044 | 204,482.271 | 174,747.353 | 165,786.672 | 156,127.512 | 175,958.898 | 169,687.551 | 170,315.183 | 198,997.776 | 181,857.351 | 111,431.861 | 169,547.036 | 217,755.911 | 242,335.027 | 215,551.701 | 255,351.036 | 194,751.744 | 169,234.501 | 96,761.632 | 89,472.758 | 93,310.119 | 98,859.626 | 117,734.09 | 141,204.25 | 151,395.867 | 73,740.583 | 55,589.488 | 36,850.459 | 43,245.079 | 55,786.61 |
Tax Payables
| 8,911.319 | 5,973.944 | 3,833.88 | 0 | 2,719.776 | 7,414.539 | 9,408.362 | 10,306.769 | 7,101.275 | 24,267.434 | 32,461.212 | 28,364.967 | 26,273.322 | 4,708.767 | 3,627.703 | 4,116.749 | 3,994.845 | 7,163.298 | 11,431.387 | 11,804.52 | 3,510.316 | 7,424.061 | 7,653.814 | 4,200.689 | 13,313.034 | 4,822.336 | 4,263.893 | 7,220.222 | 7,880.098 | 9,412.151 | 9,078.215 | 4,852.251 | 8,179.065 | 15,580.591 | 19,988.361 | 19,174.906 | 12,855.126 | 8,152.672 | 8,827.089 | 8,905.428 | 9,213.253 | 10,924.111 | 12,266.388 | 11,279.657 | 7,543.638 | 3,137.066 | 1,986.966 | 4,279.304 | 3,008.174 | 2,815.184 | 1,534.263 | 5,387.51 | 9,994.802 | 12,776.04 | 11,092.772 | 10,378.758 | 8,319.068 | 3,472.248 | 1,726.764 | 5,961.688 | 9,221.139 | 5,679.995 | 5,426.207 | 3,389.665 | 3,970.192 | 5,298.084 |
Deferred Revenue
| 9,856.803 | 6,398.852 | 4,724.192 | 35,882.201 | 34,808.659 | 59,379.995 | 10,705.834 | 16,950.038 | 13,423.02 | 14,757.809 | 96,090.43 | 73,409.615 | 68,927.046 | 101,006.459 | 96,042.332 | 44,736.455 | 33,736.467 | 49,640.517 | 43,833.729 | 44,164.64 | 36,357.07 | 7,424.061 | 55,773.505 | 4,200.689 | 13,313.034 | 60,910.062 | 52,541.261 | 7,220.222 | 80,559.588 | 9,412.151 | 71,046.444 | 4,852.251 | 8,179.065 | 49,539.516 | 46,413.396 | 19,174.906 | 39,629.712 | 39,237.694 | 36,673.29 | 8,905.428 | 38,788.547 | 40,628.203 | 39,696.596 | 11,279.657 | 35,009.07 | 44,269.423 | 28,724.79 | 32,658.897 | 3,008.174 | 2,815.184 | 33,063.345 | 5,387.51 | 9,994.802 | 54,310.5 | 11,092.772 | 10,378.758 | 8,319.068 | 3,472.248 | 1,726.764 | 24,479.444 | 9,221.139 | 5,679.995 | 5,426.207 | 3,389.665 | 3,970.192 | 5,298.084 |
Other Current Liabilities
| 44,404.163 | 46,266.81 | 33,862.133 | 0 | 0.001 | 0 | 72,467.238 | 70,365.168 | 56,247.284 | 88,992.139 | 0.001 | 0.001 | 0 | 0.001 | -0 | 0 | -0.001 | -0 | -0 | 0.001 | 0.001 | 51,775.816 | -0 | 44,620.622 | 45,898.084 | -0.001 | 0.001 | 95,316.274 | 0.001 | 94,135.306 | -0.001 | 45,623.91 | 32,251.462 | -0.001 | -0 | 26,348.067 | -0.001 | 0.001 | 0.001 | 25,534.813 | 0.001 | 0.002 | -0 | 25,591.076 | 0.001 | -0.002 | -0 | 0.001 | 24,602.463 | 33,523.328 | -0 | 54,338.074 | 30,494.849 | 352.726 | 15,846.897 | 16,946.494 | 20,546.414 | 12,019.762 | 12,283.732 | -0.001 | 16,303.775 | 15,010.909 | 10,391.336 | 11,917.656 | 10,961.011 | 16,410.898 |
Total Current Liabilities
| 265,656.038 | 294,304.499 | 307,904.166 | 346,192.075 | 423,215.071 | 459,377.118 | 542,047.732 | 616,939.391 | 324,830.113 | 328,147.681 | 287,065.824 | 254,376.819 | 222,963.305 | 261,862.439 | 260,591.195 | 234,563.511 | 257,509.764 | 280,068.845 | 237,110.542 | 278,553.126 | 307,835.949 | 326,014.303 | 307,482.218 | 298,895.842 | 310,366.117 | 295,206.797 | 269,567.9 | 331,565.574 | 299,973.671 | 262,740.586 | 293,333.599 | 281,335.17 | 319,206.303 | 329,005.376 | 328,418.9 | 287,692.752 | 273,269.752 | 283,005.974 | 243,745.681 | 229,776.072 | 227,736.598 | 249,285.778 | 244,273.765 | 241,434.911 | 257,908.614 | 270,053.118 | 178,154.609 | 215,224.194 | 261,010.272 | 308,333.204 | 323,017.669 | 401,899.453 | 272,856.616 | 268,060.935 | 128,859.895 | 136,520.526 | 128,809.513 | 122,969.468 | 137,235.291 | 178,170.665 | 195,151.138 | 106,228.877 | 93,623.332 | 70,090.988 | 70,299.426 | 87,143.433 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 66,090.406 | 29,660.992 | 25,629.014 | 25,964.67 | 29,592.378 | 33,012.545 | 36,383.939 | 37,017.1 | 44,619.408 | 52,220.764 | 60,102.487 | 67,332.666 | 61,621.746 | 68,321.558 | 75,692.51 | 83,202.736 | 96,073.579 | 114,620.723 | 128,264.993 | 127,876.683 | 139,360.418 | 141,511.8 | 147,017.51 | 142,737.519 | 147,957.255 | 153,713.919 | 189,741.416 | 148,310.653 | 129,010.137 | 144,365.57 | 111,306.123 | 77,440.33 | 60,251.726 | 61,419.452 | 86,815.305 | 129,902.139 | 44,990.405 | 31,491.744 | 37,402.006 | 72,226.558 | 88,708.354 | 94,360.695 | 119,322.075 | 133,057.423 | 142,461.017 | 149,299.597 | 156,544.789 | 159,917.203 | 165,474.95 | 137,540.124 | 128,201.428 | 74,903.43 | 48,242.132 | 18,652.538 | 11,561.969 | 12,459.5 | 27,356.744 | 28,749.182 | 29,383.479 | 29,976.703 | 30,601.529 | 27,674.135 | 14,247.476 | 12,687.564 | 12,718.816 | 12,980.702 |
Deferred Revenue Non-Current
| 6,733.877 | 7,054.926 | 7,449.062 | 3,962.919 | 3,661.344 | 3,417.753 | 0 | 0 | 0 | 0 | 3,210.49 | 6,760.314 | 5,182.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,642.943 | 0 | 1,714.975 | 0 | 0 | 0 | 3,407.12 | 6,627.088 | 4,542.467 | 0 | 2,920.677 | 9,889.756 | 0 | 9,137.707 | 8,669.598 | 10,226.481 | 0 | 10,126.684 | 7,585.885 | 13,468.973 | 0 | 13,265.988 | 10,912.761 | 12,357.957 | 11,358.466 | 9,876.503 | 8,307.448 | 5,689.532 | 0 | 0 | 4,892.839 | 4,340.395 | 4,432.605 | 4,083.792 | 4,513.515 | 4,087.03 | 4,089.267 | 3,883.15 | 4,161.57 | 4,493.173 | 4,030.415 | 4,591.676 |
Deferred Tax Liabilities Non-Current
| 10,003.829 | 8,609.494 | 39,513.054 | 9,399.431 | 9,089.265 | 8,264.512 | 6,221.302 | 8,725.019 | 6,606.729 | 6,774.341 | 4,241.198 | 1,740.643 | 818.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,195.421 | 5,764.454 | 2,637.053 | 5,026.985 | 5,707.379 | 5,172.503 | 6,995.912 | 9,937.568 | 11,005.804 | 9,989.769 | 11,466.08 | 12,790.938 | 29,093.567 | 14,990.227 | 12,123.339 | 15,372.662 | 14,564.341 | 16,334.264 | 15,398.695 | 19,201.285 | 20,214.506 | 25,510.88 | 25,638.15 | 24,744.425 | 26,023.221 | 26,474.825 | 28,222.409 | 26,948.14 | 31,171.94 | 32,646.172 | 18,471.684 | 14,379.975 | 11,856.962 | 15,726.387 | 15,136.089 | 16,066.848 | 18,821.787 | 13,627.449 | 9,681.019 | 7,115.688 | 4,741.972 | 2,335.98 |
Other Non-Current Liabilities
| 5,309.219 | 4,980.931 | 4,669.356 | -0.001 | 0 | -0.001 | 3,059.538 | 9,094.83 | 6,990.326 | 5,019.384 | 0 | -0 | 0 | 4,262.269 | 2,513.316 | 5,234.533 | 4,027.908 | 3,037.396 | 2,101.38 | 6,538.219 | 4,839.145 | 3,598.794 | 1,929.282 | 5,505.516 | -0.001 | 2,625.199 | -0.001 | 7,832.234 | 6,303.042 | 4,922.943 | 0.001 | -0.001 | 0.001 | 3,653.686 | 0.001 | -0.001 | 10,340.261 | 0.001 | 0 | -0.001 | 10,335.173 | 0.001 | 0 | 0.001 | 13,490.986 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | 0 | -0.001 | 5,023.277 | 4,240.713 | 396.9 | 401 | 412.568 | 414.168 | 432.568 | 425.967 | 380.068 | 376.668 | 394.169 | 390.768 | 397.368 | 397.368 |
Total Non-Current Liabilities
| 88,137.331 | 50,306.343 | 77,260.486 | 39,327.02 | 42,342.987 | 44,694.809 | 45,664.779 | 54,836.948 | 58,216.463 | 64,014.489 | 67,554.175 | 75,833.622 | 67,622.421 | 72,583.827 | 78,205.826 | 88,437.27 | 100,101.488 | 117,658.12 | 130,366.373 | 134,414.902 | 144,199.564 | 145,110.594 | 148,946.792 | 148,243.035 | 152,795.618 | 162,103.572 | 194,093.443 | 161,169.872 | 141,020.558 | 154,461.016 | 121,709.155 | 94,004.985 | 75,799.998 | 75,062.907 | 101,202.063 | 152,582.832 | 84,424.233 | 55,619.679 | 58,194.944 | 97,825.7 | 113,607.868 | 120,821.644 | 142,306.655 | 165,727.682 | 176,166.509 | 188,076.466 | 193,095.7 | 197,019.584 | 202,856.636 | 173,891.451 | 164,731.285 | 107,541.101 | 84,437.349 | 55,539.423 | 35,323.392 | 31,580.87 | 44,058.879 | 48,973.529 | 49,465.651 | 50,556.548 | 53,892.651 | 45,561.402 | 28,484.234 | 24,687.193 | 21,888.571 | 20,305.726 |
Total Liabilities
| 353,793.368 | 344,610.842 | 385,164.652 | 385,519.095 | 465,558.058 | 504,071.927 | 587,712.512 | 671,776.339 | 383,046.576 | 392,162.17 | 354,619.999 | 330,210.441 | 290,585.726 | 334,446.266 | 338,797.02 | 323,000.78 | 357,611.251 | 397,726.965 | 367,476.915 | 412,968.028 | 452,035.513 | 471,124.897 | 456,429.01 | 447,138.877 | 463,161.735 | 457,310.368 | 463,661.343 | 492,735.446 | 440,994.229 | 417,201.602 | 415,042.754 | 375,340.155 | 395,006.301 | 404,068.284 | 429,620.963 | 440,275.585 | 357,693.985 | 338,625.652 | 301,940.625 | 327,601.773 | 341,344.466 | 370,107.422 | 386,580.42 | 407,162.593 | 434,075.123 | 458,129.584 | 371,250.309 | 412,243.779 | 463,866.908 | 482,224.655 | 487,748.953 | 509,440.554 | 357,293.966 | 323,600.358 | 164,183.287 | 168,101.396 | 172,868.392 | 171,942.997 | 186,700.942 | 228,727.213 | 249,043.789 | 151,790.279 | 122,107.566 | 94,778.181 | 92,187.997 | 107,449.159 |
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 |
Common Stock
| 33,838 | 33,838 | 33,838 | 33,838 | 33,838 | 33,838 | 33,838 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 44,449.215 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 | 32,925.345 |
Retained Earnings
| 1,071,242.883 | 1,044,293.536 | 9,736.448 | 1,022,678.634 | 1,030,254.879 | 1,025,708.281 | 1,038,584.557 | 1,049,152.597 | 1,016,637.908 | 959,972.495 | 928,629.053 | 924,404.901 | 887,949.048 | 800,715.422 | 775,749.592 | 730,710.383 | 707,744.506 | 682,695.22 | 677,790.682 | 669,222.256 | 638,139.705 | 623,327.27 | 618,399.364 | 645,942.226 | 632,610.587 | 625,960.123 | 593,496.894 | 588,507.536 | 580,786.168 | 565,752.022 | 564,004.747 | 541,960.84 | 532,761.825 | 520,982.41 | 526,593.166 | 536,108.014 | 533,182.404 | 460,984.13 | 459,312.637 | 458,288.761 | 446,198.83 | 426,370.43 | 419,457.454 | 410,466.498 | 403,060.681 | 375,968.312 | 378,052.127 | 386,582.013 | 381,030.942 | 375,494.011 | 375,958.565 | 364,849.729 | 352,532.026 | 333,244.569 | 271,226.955 | 250,087.006 | 232,447.942 | 217,932.996 | 203,635.927 | 191,097.7 | 173,177.945 | 154,468.645 | 139,761.517 | 129,107.955 | 122,695.804 | 114,689.25 |
Accumulated Other Comprehensive Income/Loss
| -139,869.473 | -154,769.195 | 1,014,634.983 | 19,507.5 | 7,199.675 | 28,213.475 | 734,408.485 | 54,136.476 | 43,405.059 | 937,839.887 | 761,198.304 | 763,325.992 | 741,082.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,792.045 | -1,792.045 | -155,097.915 | -178,717.206 | -178,717.206 | -178,717.205 | -905,278.876 | -8,859.821 | -8,859.821 | -904,433.2 | -738,704.997 | -738,672.011 | -738,640.217 | -22,388.892 | -35,850.055 | 6,660.98 | -11,437.317 | -5,117.422 | -11,209.024 | -5,280.224 | 8,096.659 | 6,858.149 | -5,296.687 | -34,464.656 | -15,648.93 | -5,000.036 | 13,527.863 | 20,256.04 | 16,469.796 | 8,820.224 | 19,290.845 | 10,409.16 | 22,423.895 | 27,816.193 | 28,551.756 | 27,506.889 | 49,060.542 | 41,808.237 | 33,184.21 | 30,957.563 | 29,795.388 | 37,526.062 | 39,697.894 | 40,998.006 | 39,427.87 | 59,328.267 | 57,599.29 | 46,210.394 | 51,978.288 | 55,186.174 | 58,004.28 | 60,420.2 | 64,705.064 | 72,639.131 | 52,640.289 | 42,609.829 | 34,372.693 | 38,895.626 | 39,993.011 | 42,656.771 | 38,801.356 | 32,241.056 | 29,680.998 | 30,302.516 | 25,317.067 | 22,666.9 |
Total Shareholders Equity
| 963,419.365 | 921,570.297 | 903,111.516 | 897,306.929 | 892,575.348 | 909,042.551 | 901,552.166 | 1,138,878.467 | 1,095,632.361 | 1,037,828.397 | 995,571.575 | 993,508.098 | 934,840.888 | 822,775.745 | 784,348.752 | 781,820.579 | 740,756.404 | 722,027.013 | 711,030.873 | 708,391.247 | 690,685.579 | 674,634.634 | 657,551.891 | 655,926.785 | 661,410.872 | 665,409.302 | 651,473.972 | 653,212.791 | 641,705.179 | 619,021.461 | 627,744.806 | 596,819.215 | 599,634.935 | 593,247.818 | 599,594.137 | 608,064.118 | 615,168.291 | 535,717.712 | 525,422.192 | 522,171.669 | 508,919.563 | 496,821.837 | 492,080.694 | 484,389.849 | 475,413.896 | 468,221.924 | 468,576.761 | 465,717.752 | 465,934.575 | 463,605.53 | 466,888.19 | 458,195.274 | 450,162.435 | 438,809.045 | 356,792.589 | 325,622.18 | 299,745.98 | 289,753.967 | 276,554.283 | 266,679.816 | 244,904.646 | 219,635.046 | 202,367.86 | 192,335.816 | 180,938.216 | 170,281.495 |
Total Equity
| 963,419.365 | 921,570.297 | 903,111.516 | 897,306.929 | 892,575.348 | 909,042.551 | 901,552.166 | 1,138,878.467 | 1,095,632.361 | 1,035,301.379 | 993,090.904 | 991,060.415 | 932,424.999 | 820,393.12 | 781,997.903 | 779,502.734 | 738,470.771 | 719,774.01 | 708,808.899 | 706,201.427 | 688,497.474 | 672,480.15 | 655,427.112 | 653,834.781 | 659,352.846 | 663,384.86 | 649,487.265 | 651,288.176 | 647,919.484 | 624,066.904 | 631,742.243 | 601,714.448 | 605,587.36 | 600,042.154 | 607,188.056 | 617,902.852 | 617,510.421 | 538,764.974 | 529,567.499 | 527,316.218 | 509,225.378 | 497,946.745 | 494,311.93 | 488,529.258 | 484,235.943 | 470,930.516 | 471,831.482 | 471,188.331 | 472,078.248 | 470,772.993 | 475,029.204 | 467,535.84 | 459,409.065 | 440,713.516 | 356,792.589 | 325,622.18 | 299,745.98 | 289,753.967 | 276,554.283 | 266,679.816 | 244,904.646 | 219,635.046 | 202,367.86 | 192,335.816 | 180,938.216 | 170,281.495 |
Total Liabilities & Shareholders Equity
| 1,317,212.733 | 1,266,181.139 | 1,288,276.168 | 1,282,826.024 | 1,358,133.406 | 1,413,114.478 | 1,489,264.678 | 1,810,654.806 | 1,478,678.937 | 1,427,463.549 | 1,347,710.903 | 1,321,270.856 | 1,223,010.725 | 1,154,839.386 | 1,120,794.923 | 1,102,503.514 | 1,096,082.023 | 1,117,500.974 | 1,076,285.814 | 1,119,169.455 | 1,140,532.987 | 1,143,605.047 | 1,111,856.122 | 1,100,973.658 | 1,122,514.581 | 1,120,695.228 | 1,113,148.608 | 1,144,023.622 | 1,088,913.713 | 1,041,268.506 | 1,046,784.997 | 977,054.603 | 1,000,593.661 | 1,004,110.438 | 1,036,809.019 | 1,058,178.436 | 975,204.406 | 877,390.626 | 831,508.123 | 854,917.991 | 850,569.844 | 868,054.167 | 880,892.35 | 895,691.851 | 918,311.066 | 929,060.1 | 843,081.791 | 883,432.11 | 935,945.156 | 952,997.648 | 962,778.158 | 976,976.394 | 816,703.031 | 764,313.874 | 520,975.876 | 493,723.576 | 472,614.372 | 461,696.964 | 463,255.225 | 495,407.029 | 493,948.435 | 371,425.325 | 324,475.426 | 287,113.997 | 273,126.213 | 277,730.654 |