
Yesco Holdings Co., Ltd.
KRX:015360.KS
51200 (KRW) • At close May 2, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q4 | 2024 Q3 | 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 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 28,761.036 | 108,260.633 | 50,503.139 | 68,188.516 | 73,836.347 | 99,775.54 | 71,427.83 | 80,751.836 | 92,802.215 | 49,076.594 | 40,106.015 | 148,911.032 | 164,414.533 | 196,042.999 | 165,507.97 | 185,333.715 | 194,062.113 | 119,107.924 | 127,343.645 | 149,367.187 | 160,554.325 | 84,677.025 | 86,595.208 | 178,160.312 | 124,374.957 | 85,508.112 | 160,043.177 | 261,382.059 | 95,778.461 | 36,046.899 | 42,748.697 | 159,084.446 | 57,055.464 | 61,784.285 | 88,663.904 | 216,284.136 | 125,804.104 | 81,725.464 | 107,372.286 | 229,017.482 | 186,149.785 | 123,111.729 | 157,030.121 | 236,054.39 | 189,889.678 | 86,281.226 | 80,469.026 | 195,102.651 | 156,987.459 | 241,767.182 | 102,466.185 | 116,730.926 | 183,573.141 | 131,097.288 | 69,848.409 | 116,830.646 | 21,821.27 | 112,560.726 | 100,196.604 | 102,792.216 | 65,392.326 | 65,026.52 | 127,831.883 | 78,926.64 | 18,847.935 | 46,894.741 | 88,702.116 |
Short Term Investments
| 52,828.426 | 59,225.005 | 49,650.697 | 176,528.793 | 74,368.549 | 20,744.188 | 42,336.257 | 229,535.125 | 67,947.552 | 75,048.618 | 116,999.544 | 204,079.694 | 68,839.618 | 117,972.777 | 259,485.283 | 228,212.551 | 125,747.56 | 212,859.321 | 224,897.026 | 105,563.297 | 155,034.691 | 133,582.726 | 135,094.063 | 110,115.915 | 108,540.753 | 70,481.827 | 35,122.249 | 80,481.938 | 152,514.131 | 154,209.543 | 183,769.335 | 155,715.044 | 164,216.463 | 118,604.03 | 116,170.992 | 92,535.686 | 77,463.865 | 82,330.475 | 73,632.956 | 91,702.768 | 74,658.214 | 70,448.622 | 39,050.287 | 52,780.812 | 52,094.643 | 75,318.459 | 86,874.229 | 73,885.348 | 71,784.622 | 30,281.233 | 41,872.483 | 40,383.209 | 321.558 | 408.121 | 409.356 | 414.208 | 459.668 | 366.011 | 252.954 | 246.5 | 234.355 | 257.689 | 240.082 | 223.15 | 221.215 | 213.01 | 196.171 |
Cash and Short Term Investments
| 81,589.462 | 167,485.638 | 100,153.836 | 244,717.309 | 148,204.896 | 120,519.728 | 113,764.087 | 310,286.961 | 160,749.767 | 124,125.212 | 157,105.559 | 352,990.726 | 233,254.151 | 314,015.776 | 424,993.253 | 413,546.266 | 319,809.673 | 331,967.245 | 352,240.671 | 254,930.484 | 315,589.016 | 218,259.75 | 221,689.271 | 288,276.227 | 232,915.71 | 155,989.939 | 195,165.426 | 341,863.997 | 248,292.592 | 190,256.442 | 226,518.032 | 314,799.49 | 221,271.927 | 180,388.315 | 204,834.896 | 308,819.822 | 203,267.969 | 164,055.939 | 181,005.242 | 320,720.25 | 260,807.999 | 193,560.351 | 196,080.408 | 288,835.202 | 241,984.321 | 161,599.685 | 167,343.255 | 268,987.999 | 228,772.081 | 272,048.415 | 144,338.668 | 157,114.135 | 183,894.699 | 131,505.409 | 70,257.765 | 117,244.854 | 22,280.938 | 112,926.737 | 100,449.558 | 103,038.716 | 65,626.681 | 65,284.209 | 128,071.965 | 79,149.79 | 19,069.15 | 47,107.751 | 88,898.287 |
Net Receivables
| 228,967.002 | 0 | 0 | 232,238.412 | 288,346.729 | 137,132.536 | 127,280.658 | 191,908.928 | 382,234.254 | 168,620.901 | 151,917.528 | 228,666.488 | 191,885.393 | 75,828.992 | 103,596.021 | 216,537.734 | 280,830.36 | 186,037.897 | 208,669.02 | 183,196.549 | 241,824.225 | 84,823.942 | 107,213.666 | 203,627.783 | 237,977.713 | 95,089.654 | 103,422.275 | 208,312.954 | 283,523.222 | 140,493.712 | 153,861.276 | 226,051.515 | 273,777.401 | 116,696.174 | 134,311.941 | 200,628.882 | 225,289.034 | 97,001.239 | 108,355.869 | 227,929.26 | 314,288.372 | 121,045.997 | 134,357.845 | 245,672.263 | 295,572.459 | 130,044.387 | 168,752.637 | 294,656.064 | 336,484.625 | 222,671.358 | 59,234.914 | 82,907.207 | 228,847.414 | 51,316.67 | 82,652.998 | 172,232.726 | 55,838.979 | 70,966.309 | 154,936.527 | 150,315.428 | 46,659.115 | 63,540.536 | 148,741.755 | 159,895.266 | 52,194.87 | 53,155.939 | 128,241.896 |
Inventory
| 1,150.635 | 1,036.825 | 1,428.149 | 21,384.262 | 27,782.169 | 31,349.141 | 37,654.106 | 44,736.814 | 48,400.886 | 66,687.908 | 85,535.619 | 99,306.774 | 122,435.453 | 152,718.426 | 171,662.151 | 190,250.279 | 208,398.726 | 214,904.01 | 223,311.637 | 22,134.244 | 17,513.225 | 18,113.685 | 21,732.486 | 19,718.604 | 20,325.213 | 18,118.978 | 20,279.407 | 20,376.827 | 6,087.262 | 6,924.215 | 8,466.097 | 7,618.96 | 7,256.235 | 7,716.033 | 8,894.826 | 7,855.368 | 128,967.015 | 130,264.2 | 130,837.553 | 130,006.175 | 130,349.003 | 131,784.9 | 132,360.245 | 131,099.19 | 130,008.405 | 132,188.737 | 133,964.28 | 132,731.486 | 132,949.261 | 656.556 | 1,033.69 | 706.524 | 398.187 | 8,867.581 | 7,957.546 | 40,690.637 | 7,818.113 | 8,055.273 | 33,243.514 | 48,371.161 | 6,940.449 | 7,819.929 | 30,573.692 | 48,441.9 | 7,597.746 | 6,314.27 | 28,904.257 |
Other Current Assets
| 2,893.558 | 71,384.81 | 182,794.098 | 23,272.061 | 25,938.317 | 4,579.018 | 5,633.792 | 6,163.502 | 8,728.775 | 35,619.473 | 18,366.813 | 9,912.899 | 7,390.105 | 33,669.073 | 56,325.072 | 65,772.357 | 69,437.353 | 63,446.496 | 145,056.445 | 276,103.969 | 120,651.311 | 53,093.187 | 55,573.491 | 216,440.96 | 23,373.356 | 24,262.856 | 44,619.967 | 44,487.526 | 24,761.324 | 33,636.891 | 29,275.39 | 34,204.926 | 54,128.586 | 125,696.858 | 134,832.141 | 226,607.434 | 237,888.99 | 109,370.278 | 121,641.033 | 240,183.481 | 331,217.129 | 8,886.102 | 148,670.406 | 261,382.662 | 11,634.165 | 8,706.736 | 170,631.094 | 297,039.757 | 339,509.865 | 224,447.645 | 62,174.812 | 84,898.437 | 270,457.641 | 64,478.22 | 156,884.838 | 285,209.075 | 162,934.852 | 115,856.981 | 262,336.74 | 211,523.555 | 99,916.982 | 119,114.08 | 206,055.673 | 216,314.59 | 111,593.79 | 89,103.514 | 161,998.732 |
Total Current Assets
| 314,600.657 | 239,907.273 | 362,450.906 | 521,612.044 | 490,272.111 | 293,580.423 | 284,332.643 | 553,096.205 | 600,113.682 | 395,053.494 | 412,925.519 | 690,876.887 | 554,965.102 | 576,232.267 | 756,576.497 | 886,106.636 | 878,476.112 | 796,355.648 | 805,317.708 | 707,072.438 | 692,366.598 | 353,693.355 | 386,230.482 | 524,435.791 | 506,323.253 | 290,440.86 | 353,970.012 | 578,546.743 | 560,278.869 | 345,373.924 | 395,900.955 | 582,674.891 | 494,565.37 | 313,801.206 | 348,561.863 | 543,282.624 | 570,123.974 | 403,690.417 | 433,483.828 | 690,909.906 | 722,374.131 | 455,106.71 | 477,111.059 | 681,317.054 | 678,998.715 | 432,539.545 | 471,938.629 | 698,759.242 | 701,231.207 | 497,152.616 | 207,547.17 | 242,719.096 | 454,750.527 | 204,851.21 | 235,100.149 | 443,144.566 | 193,033.903 | 236,838.991 | 396,029.812 | 362,933.432 | 172,484.112 | 192,218.218 | 364,701.33 | 343,906.28 | 138,260.686 | 142,525.535 | 279,801.276 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 441,877.886 | 433,723.555 | 434,962.162 | 524,112.487 | 524,336.847 | 523,490.573 | 523,328.465 | 522,525.74 | 524,420.743 | 509,719.942 | 509,091.175 | 504,271.302 | 509,909.843 | 504,753.887 | 505,720.235 | 507,286.796 | 512,067.55 | 551,735.975 | 592,177.874 | 596,234.723 | 599,877.985 | 554,598.827 | 554,165.435 | 558,010.627 | 561,864.368 | 560,289.933 | 564,722.914 | 568,678.654 | 575,858.631 | 579,998.183 | 584,957.625 | 589,116.914 | 596,214.929 | 593,603.73 | 596,765.284 | 594,141.055 | 594,800.612 | 589,008.476 | 557,945.492 | 564,665.031 | 565,394.174 | 565,442.235 | 582,064.868 | 601,419.426 | 606,403.981 | 607,466.181 | 610,590 | 609,118.271 | 610,434.316 | 462,973.558 | 468,067.216 | 472,274.69 | 469,872.374 | 466,930.92 | 478,919.62 | 480,892.804 | 204,529.275 | 204,927.664 | 207,005.765 | 212,260.441 | 207,774.848 | 209,641.429 | 210,621.048 | 215,496.628 | 217,058.702 | 220,176.435 | 223,045.408 |
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 | 14,686.896 | 0 | 0 | 0 | 14,686.896 | 0 | 0 | 0 | 15,575.891 | 0 | 0 | 0 | 15,575.891 | 0 | 0 | 0 | 15,575.891 | 0 | 0 | 0 | 17,975.891 | 0 | 0 | 0 | 17,975.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 30,035.661 | 27,879.279 | 29,037.251 | 41,272.468 | 40,837.886 | 27,880.841 | 26,749.379 | 24,390.521 | 24,215.589 | 19,330.675 | 18,724.354 | 16,514.086 | 16,131.897 | 12,554.789 | 12,593.879 | 12,581.01 | 12,389.453 | 12,384.884 | 12,403.62 | 12,396.121 | 12,360.977 | 27,170.659 | 27,136.408 | 27,141.881 | 12,427.74 | 26,302.941 | 26,304.97 | 25,610.645 | 10,567.929 | 26,356.977 | 26,935.758 | 23,835.28 | 8,287.372 | 24,161.67 | 24,179.931 | 23,464.373 | 8,806.759 | 24,399.526 | 24,422.618 | 24,584.164 | 8,910.207 | 28,403.65 | 28,397.342 | 28,464.216 | 11,773.677 | 30,033.076 | 30,071.743 | 29,867.058 | 12,104.182 | 9,262.561 | 9,205.46 | 9,205.46 | 9,205.46 | 0 | 408.442 | 415.892 | 414.531 | 421.734 | 428.937 | 436.141 | 118.062 | 119.898 | 121.734 | 123.57 | 125.407 | 0 | 0 |
Goodwill and Intangible Assets
| 30,035.661 | 27,879.279 | 29,037.251 | 41,272.468 | 40,837.886 | 27,880.841 | 26,749.379 | 24,390.521 | 24,215.589 | 19,330.675 | 18,724.354 | 16,514.086 | 16,131.897 | 12,554.789 | 12,593.879 | 12,581.01 | 12,389.453 | 12,384.884 | 12,403.62 | 12,396.121 | 12,360.977 | 27,170.659 | 27,136.408 | 27,141.881 | 27,114.636 | 26,302.941 | 26,304.97 | 25,610.645 | 25,254.825 | 26,356.977 | 26,935.758 | 23,835.28 | 23,863.263 | 24,161.67 | 24,179.931 | 23,464.373 | 24,382.65 | 24,399.526 | 24,422.618 | 24,584.164 | 24,486.098 | 28,403.65 | 28,397.342 | 28,464.216 | 29,749.568 | 30,033.076 | 30,071.743 | 29,867.058 | 30,080.073 | 9,262.561 | 9,205.46 | 9,205.46 | 9,205.46 | 0 | 408.442 | 415.892 | 414.531 | 421.734 | 428.937 | 436.141 | 118.062 | 119.898 | 121.734 | 123.57 | 125.407 | 4,286.873 | 0 |
Long Term Investments
| 350,816.602 | 252,932.939 | 311,372.788 | 298,517.367 | 268,404.439 | 256,624.508 | 255,148.421 | 87,147.637 | 238,753.397 | 242,583.494 | 207,229.694 | 94,025.777 | 239,967.086 | 73,383.358 | -106,789.958 | -91,873.475 | 503.079 | -121,933.634 | -105,127.71 | -5,141.822 | -50,956.549 | 154,491.922 | 145,436.906 | 165,851.702 | 181,531.463 | 296,506.907 | 300,765.93 | 204,390.6 | 135,782.075 | 91,178.15 | 33,360.374 | 3,945.548 | 1,872.537 | 46,365.066 | -224.099 | 3,312.386 | -5,447.144 | -38,348.597 | -31,978.924 | -58,815.342 | -42,417.793 | -36,592.199 | 2,085.735 | -24,962.814 | -26,037.386 | -48,159.999 | -59,951.871 | -46,941.152 | -44,721.558 | 119,317.724 | 97,214.881 | 99,034.298 | 127,557.928 | 115,247.005 | 121,663.188 | 88,169.156 | 88,908.023 | 65,986.516 | 7,366.823 | 7,529.364 | 7,584.157 | 7,632.192 | 7,389.435 | 7,385.725 | 9,946.061 | 23,427.956 | 23,543.117 |
Tax Assets
| 14,505.551 | 12,738.719 | 12,808.675 | 19,962.22 | 20,493.337 | 20,615.374 | 20,655.866 | 20,988.371 | 21,392.617 | 23,575.777 | 24,083.098 | 24,402.488 | 25,602.686 | 20,904.856 | 21,176.087 | 21,289.483 | 27,093.712 | 18,376.668 | 17,564.31 | 17,344.327 | 17,626.582 | 18,027.94 | 17,965.632 | 17,932.855 | 18,745.694 | 16,201.41 | 15,312.938 | 2,055.841 | 2,080.555 | 159,853.747 | 189,334.283 | 159,878.71 | 168,271.962 | 122,069.264 | 121,623.363 | 94,785.927 | 79,718.809 | 86,419.115 | 75,660.883 | 93,791.112 | 75,497.092 | 73,084.855 | 41,615.33 | 53,639.138 | 58,104.009 | 82,948.586 | 94,536.759 | 81,597.338 | 79,536.163 | 30,372.095 | 42,017.157 | 40,525.321 | 463.67 | 0 | 9,704 | 7,426.522 | 577.266 | 901.366 | 906.881 | 906.234 | 1,309.201 | 1,338.466 | 1,389.46 | 4,346.768 | 3,569.878 | 2,568.679 | 2,584.994 |
Other Non-Current Assets
| 61,993.887 | 69,519.11 | 10,478.778 | 8,855.302 | 13,694.861 | 37,976.098 | 60,521.568 | 246,229.677 | 82,497.773 | 82,703.453 | 122,381.175 | 210,507.226 | 76,425.924 | 122,422 | 264,577.186 | 234,103.632 | 133,559.059 | 216,390.323 | 247,593.742 | 276,046.355 | 273,014.127 | 246,537.54 | 247,369.684 | 221,465.636 | 225,053.755 | 74,364.266 | 19,106.512 | 65,426.881 | 135,719.44 | 8.999 | 9 | 1,290.499 | 1,268.898 | 8.999 | 9 | 1,091.82 | 1,024.189 | 10.5 | 10.501 | 10.499 | 1,268.936 | 10.498 | 10.5 | 10.499 | 1,817.693 | 10.5 | 10.5 | 10.5 | 0.001 | 5 | 5 | 5 | 5 | 9,705.204 | -0.001 | 0.001 | 7,721.991 | 4,466.844 | 4,353.787 | 4,347.331 | 4,337.737 | 4,362.169 | 4,421.212 | 4,578.28 | 4,578.893 | -0.001 | 4,163.78 |
Total Non-Current Assets
| 899,229.587 | 796,793.602 | 798,659.654 | 892,719.844 | 867,767.37 | 866,587.394 | 886,403.699 | 901,281.946 | 891,280.119 | 877,913.341 | 881,509.496 | 849,720.879 | 868,037.436 | 734,018.89 | 697,277.429 | 683,387.446 | 685,612.853 | 676,954.216 | 764,611.836 | 896,879.703 | 851,923.122 | 1,000,826.889 | 992,074.066 | 990,402.701 | 1,014,309.915 | 973,665.457 | 926,213.264 | 866,162.621 | 874,695.526 | 857,396.056 | 834,597.04 | 778,066.951 | 791,491.589 | 786,208.729 | 742,353.479 | 716,795.561 | 694,479.116 | 661,489.02 | 626,060.57 | 624,235.464 | 624,228.507 | 630,349.039 | 654,173.775 | 658,570.465 | 670,037.865 | 672,298.344 | 675,257.131 | 673,652.015 | 675,328.995 | 621,930.938 | 616,509.714 | 621,044.769 | 607,104.432 | 591,883.129 | 610,695.249 | 576,904.375 | 302,151.086 | 276,704.124 | 220,062.193 | 225,479.511 | 221,124.005 | 223,094.154 | 223,942.889 | 231,930.971 | 235,278.941 | 250,459.942 | 253,337.299 |
Total Assets
| 1,213,830.244 | 1,036,700.875 | 1,161,110.56 | 1,414,331.888 | 1,358,039.481 | 1,160,167.817 | 1,170,736.342 | 1,454,378.151 | 1,491,393.801 | 1,272,966.835 | 1,294,435.015 | 1,540,597.766 | 1,423,002.538 | 1,310,251.157 | 1,453,853.926 | 1,569,494.082 | 1,564,088.965 | 1,473,309.864 | 1,569,929.544 | 1,603,952.142 | 1,544,289.721 | 1,354,520.243 | 1,378,304.547 | 1,514,838.492 | 1,520,633.168 | 1,264,106.317 | 1,280,183.276 | 1,444,709.364 | 1,434,974.395 | 1,202,769.98 | 1,230,497.994 | 1,360,741.842 | 1,286,056.959 | 1,100,009.935 | 1,090,915.342 | 1,260,078.185 | 1,264,603.09 | 1,065,179.437 | 1,059,544.398 | 1,315,145.37 | 1,346,602.638 | 1,085,455.749 | 1,131,284.834 | 1,339,887.519 | 1,349,036.58 | 1,104,837.889 | 1,147,195.76 | 1,372,411.257 | 1,376,560.202 | 1,119,083.554 | 824,056.884 | 863,763.865 | 1,061,854.958 | 796,734.339 | 845,795.398 | 1,020,048.941 | 495,184.989 | 513,543.115 | 616,092.005 | 588,412.943 | 393,608.117 | 415,312.372 | 588,644.219 | 575,837.252 | 373,539.627 | 392,985.477 | 533,138.575 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 298,227.402 | 69,743.083 | 83,378.527 | 279,243.039 | 331,961.646 | 89,291.556 | 95,295.25 | 285,296.147 | 321,497.333 | 97,126.307 | 94,798.737 | 264,226.015 | 201,359.246 | 68,298.45 | 83,957.093 | 204,772.253 | 181,486.248 | 71,031.757 | 80,099.255 | 222,527.775 | 245,882.462 | 65,677.762 | 81,554.107 | 234,811.703 | 244,182.76 | 61,468.516 | 79,375.235 | 234,710.015 | 256,939.422 | 69,673.236 | 83,884.378 | 248,484.753 | 233,058.616 | 57,931.155 | 68,993.751 | 244,200.166 | 256,708.767 | 71,252.887 | 84,024.882 | 303,021.238 | 365,567.634 | 64,944.141 | 116,498.102 | 326,234.179 | 359,811.793 | 108,911.895 | 124,451.739 | 357,715.015 | 392,813.405 | 331,772.13 | 73,038.454 | 91,769.361 | 284,187.758 | 66,088.737 | 82,358.309 | 271,546.382 | 64,230.499 | 72,689.179 | 232,023.614 | 240,002.589 | 53,772.529 | 69,480 | 239,763.985 | 242,373.196 | 52,768.675 | 61,292.436 | 196,111.291 |
Short Term Debt
| 54,617.613 | 114,327.992 | 94,259.229 | 172,658.212 | 116,925.904 | 147,018.861 | 147,307.677 | 209,651.541 | 241,095.156 | 248,457.709 | 260,659.135 | 110,142.079 | 127,118.048 | 92,139.123 | 200,252.262 | 170,505.304 | 216,609.412 | 164,939.798 | 83,460.095 | 97,643.481 | 156,611.138 | 117,334.973 | 113,604.702 | 164,391.267 | 97,625.203 | 111,507.597 | 237,711.63 | 135,545.326 | 119,974.578 | 125,791.843 | 117,999.315 | 50,251.72 | 89,547.191 | 51,917.267 | 16,450.801 | 30,709.662 | 101,265.012 | 98,641.363 | 81,553.152 | 167,751.846 | 166,634.633 | 164,749.638 | 169,077.273 | 69,260.738 | 93,259.281 | 87,288.615 | 133,515.373 | 132,765.578 | 131,866.312 | 58,106.981 | 58,311.546 | 58,320.476 | 8,598.88 | 15,240.45 | 15,049.5 | 13,795.75 | 6,507.66 | 6,635.39 | 6,668.95 | 6,705.31 | 6,577.95 | 6,398.25 | 6,400.47 | 6,371.32 | 6,832.87 | 6,633.23 | 6,456.34 |
Tax Payables
| 113.844 | 28.368 | 2,251.6 | 14,245.34 | 11,463.238 | 6,751.524 | 10,447.422 | 7,582.947 | 7,950.313 | 5,064.68 | 5,911.654 | 4,515.521 | 27,927.837 | 2,465.012 | 5,278.011 | 6,673.901 | 4,447.361 | 1,077.653 | 3,948.56 | 7,579.973 | 8,732.134 | 3,643.2 | 5,042.424 | 9,503.812 | 7,409.403 | 1,764.215 | 5,728.859 | 13,197.102 | 8,446.628 | 3,947.498 | 7,412.465 | 7,943.41 | 3,203.414 | 1,551.464 | 3,861.728 | 4,106.16 | 1,469.927 | 0 | 2,733.527 | 2,230.407 | 1,244.342 | 504.721 | 3,236.798 | 3,751.721 | 2,907.72 | 164.848 | 3,792.154 | 3,235.049 | 2,532.552 | 4,611.31 | 0 | 5,830.417 | 9,142.562 | 3,351.106 | 7,148.584 | 6,710.467 | 4,274.224 | 6,320.403 | 4,322.63 | 710.276 | 335.659 | 3,976.542 | 4,797.772 | 6,061.24 | 3,092.109 | 7,353.657 | 10,410.633 |
Deferred Revenue
| 0 | 0 | 11,545.927 | 14,173.382 | 13,640.937 | 21,090.932 | 16,992.179 | 22,895.121 | 37,047.828 | 36,329.227 | 20,738.075 | 27,558.848 | 20,789.703 | 2,465.012 | 5,278.011 | 6,673.901 | 4,447.361 | 1,077.653 | 82,680.396 | 71,027.031 | 43,640.147 | 3,643.2 | 5,042.424 | 64,722.548 | 45,548.735 | 33,050.337 | 5,728.859 | 70,775.264 | 44,659.109 | 32,585.655 | 7,412.465 | 7,943.41 | 36,484.732 | 35,561.524 | 42,499.34 | 54,455.741 | 32,846.683 | 33,466.194 | 43,717.191 | 55,591.02 | 29,797.588 | 32,594.622 | 45,450.379 | 54,803.075 | 30,855.726 | 36,544.905 | 53,609.464 | 61,267.342 | 31,853.184 | 4,611.31 | 0 | 30,357.595 | 43,826.179 | 17,443.735 | 32,645.651 | 6,710.467 | 17,192.76 | 28,897.852 | 4,322.63 | 710.276 | 13,499.95 | 23,273.658 | 33,804.691 | 24,091.322 | 3,092.109 | 23,457.028 | 36,414.355 |
Other Current Liabilities
| 50,105.397 | 37,724.188 | 131,568.1 | 74,823.15 | 59,775.597 | 46,982.527 | 54,576.425 | 72,573.67 | 62,753.79 | 50,045.844 | 74,022.358 | 86,431.406 | 44,961.136 | 32,797.097 | 48,585.138 | 64,274.177 | 41,749.234 | 32,272.972 | 43,422.35 | -3,379.639 | 38,754.17 | 31,890.394 | 39,944.763 | -9,497.933 | -7,407.873 | -1,764.195 | 32,971.431 | -13,181.375 | -8,444.434 | 28,638.156 | 33,814.961 | 48,715.949 | 33,281.317 | -1,550.207 | -3,860.83 | -4,104.778 | -1,468.614 | 1.157 | -2,732.427 | -2,229.345 | -1,243.28 | 64,015.753 | 42,213.579 | -3,751.72 | -2,906.66 | -164.847 | 49,817.311 | 58,034.935 | 29,324.228 | 31,911.156 | 12,840.16 | 24,527.177 | 34,698.987 | 14,092.628 | 25,511.812 | 32,589.031 | 12,918.535 | 22,577.45 | 29,858.305 | 10,519.356 | 13,164.87 | 19,297.117 | 29,006.918 | 18,075.522 | 11,866.643 | 16,103.37 | 26,074.162 |
Total Current Liabilities
| 403,064.256 | 221,823.631 | 323,003.383 | 555,143.123 | 533,767.322 | 311,135.4 | 324,618.953 | 597,999.426 | 670,344.42 | 437,023.767 | 456,129.959 | 492,873.869 | 422,155.97 | 248,196.449 | 398,876.888 | 551,414.116 | 539,974.306 | 333,599.245 | 250,201.117 | 395,398.621 | 449,979.904 | 221,390.404 | 245,188.419 | 463,931.397 | 432,906.963 | 239,076.807 | 367,244.873 | 511,821.596 | 466,234.412 | 228,050.733 | 257,936.049 | 371,282.652 | 359,090.539 | 180,972.727 | 170,444.13 | 383,822.692 | 423,668.457 | 236,827.795 | 253,013.516 | 526,365.166 | 562,000.917 | 294,214.253 | 331,025.752 | 505,101.068 | 514,783.588 | 269,290.321 | 311,576.577 | 551,750.577 | 556,536.497 | 426,401.577 | 144,190.16 | 180,447.431 | 336,628.187 | 98,772.921 | 130,068.205 | 324,641.63 | 87,930.918 | 108,222.422 | 272,873.499 | 257,937.531 | 73,851.008 | 99,151.909 | 279,969.145 | 272,881.278 | 74,560.297 | 91,382.693 | 239,052.426 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 146,213.039 | 146,368.522 | 147,484.685 | 173,952.467 | 141,679.66 | 143,382.617 | 143,397.337 | 154,233.388 | 126,847.215 | 126,964.263 | 127,814.792 | 334,490.376 | 287,171.058 | 322,499.634 | 333,683.688 | 314,085.906 | 327,414.262 | 395,957.344 | 533,329.121 | 424,882.476 | 317,679.636 | 278,842.812 | 278,451.041 | 209,090.263 | 257,778.811 | 173,861.724 | 64,579.021 | 114,764.43 | 114,927.216 | 135,025.229 | 135,361.978 | 165,574.15 | 116,034.521 | 115,037.275 | 114,798.776 | 64,845.241 | 65,384.654 | 63,629.116 | 43,975.706 | 36,301.057 | 37,280.967 | 36,613.877 | 37,239.775 | 86,443.503 | 87,329.947 | 87,163.125 | 86,704.058 | 86,782.939 | 87,223.592 | 42,284.84 | 43,804.68 | 46,165.85 | 96,673.678 | 104,535.892 | 110,763.597 | 101,833.362 | 99,565.066 | 96,963.122 | 43,628.8 | 38,224.02 | 32,621.17 | 27,712.17 | 28,775.75 | 30,407.33 | 30,491.12 | 32,012.42 | 32,963.22 |
Deferred Revenue Non-Current
| 136,685.347 | 133,591.141 | 0 | 127,788.273 | 128,147.463 | 124,451.679 | 123,230.805 | 120,752.491 | 121,307.555 | 118,445.959 | 116,696.794 | 115,305.644 | 114,643.44 | 114,333.677 | 113,553.811 | 106,410.46 | 105,479.723 | 103,461.105 | 100,747.416 | 99,307.814 | 99,375.349 | 103,289.17 | 103,309.021 | 97,531.723 | 96,699.62 | 83,419.874 | 81,533.419 | 75,017.55 | 74,740.035 | 73,297.893 | 574.363 | 575.213 | 64,823.534 | 61,212.146 | 60,213.458 | 54,860.436 | 53,719.3 | 50,043.27 | 48,709.408 | 43,134.525 | 41,950.603 | 40,406.375 | 39,058.897 | 36,380.711 | 34,920.029 | 32,863.989 | 29,899.261 | 27,660.997 | 25,313.901 | 13,764.06 | 10,380.034 | 8,625.686 | 7,352.726 | 5,444.456 | 4,506.744 | 4,148.153 | 0 | 5,351.966 | 4,921.869 | 4,548.089 | 6,457.438 | 5,394.897 | 4,841.813 | 4,344.099 | 6,271.791 | 5,376.133 | 4,762.712 |
Deferred Tax Liabilities Non-Current
| 49,614.28 | 48,651.018 | 0 | 49,556.437 | 48,315.838 | 48,630.575 | 49,187.575 | 49,430.598 | 50,654.308 | 57,233.112 | 58,410.33 | 66,331.038 | 62,179.283 | 64,086.726 | 59,183.396 | 55,611.356 | 62,454.292 | 44,728.742 | 51,861.716 | 46,560.244 | 46,406.211 | 60,212.202 | 63,718.822 | 63,986.262 | 63,643.297 | 73,959.619 | 75,247.786 | 62,247.115 | 64,176.173 | 58,502.915 | 56,842.06 | 56,571.104 | 56,875.825 | 60,723.851 | 55,450.153 | 57,413.715 | 57,463.469 | 58,180.886 | 58,724.4 | 59,630.893 | 59,882.467 | 64,916.838 | 66,839.481 | 65,731.18 | 66,007.2 | 68,498.105 | 68,629.08 | 68,936.074 | 69,164.767 | 67,420.392 | 65,259.019 | 65,285.73 | 65,180.212 | 62,726.876 | 63,548.877 | 63,364.934 | 0 | 208.629 | 561.012 | 317.174 | 362.925 | 495.459 | 444.859 | 29.4 | 217.156 | 113.871 | 78.523 |
Other Non-Current Liabilities
| 1,578.058 | 663.336 | 180,778.206 | 3,260.499 | 3,119.945 | 3,687.05 | 3,367.389 | 3,015.989 | 2,701.642 | 5,420.117 | 4,688.715 | 4,763.677 | 3,294.769 | 8,306.675 | 7,024.243 | 5,323.575 | 7,458.052 | 22,631.138 | 21,797.459 | 171,516.442 | 167,644.266 | 190,693.088 | 192,825.359 | 186,188.503 | 182,912.041 | 180,011.022 | 177,272.584 | 19,349.442 | 156,393.463 | 156,853.543 | 146,434.125 | 140,992.984 | 136,269.174 | 144,111.04 | 21,285.85 | 132,880.9 | 128,203.135 | 16,769.058 | 122,535.746 | 13,078.113 | 11,703.857 | 121,076.98 | 13,955.811 | 115,637.958 | 112,597.546 | 116,374.907 | 13,527.06 | 12,075.893 | 12,586.784 | 4,315.354 | 4,809.444 | 4,159.527 | 3,193.99 | 179.461 | 151.59 | 127.308 | 6,003.316 | 117.972 | 116.069 | 114.377 | 122.642 | 119.233 | 117 | 85.222 | 92.64 | 89.729 | 87.897 |
Total Non-Current Liabilities
| 334,090.724 | 329,274.017 | 328,262.891 | 354,557.676 | 321,262.906 | 320,151.921 | 319,183.106 | 327,432.466 | 301,510.72 | 308,063.451 | 307,610.631 | 520,890.735 | 467,288.55 | 509,226.712 | 513,445.138 | 481,431.297 | 502,806.329 | 566,778.329 | 707,735.712 | 596,398.918 | 485,323.902 | 469,535.9 | 471,276.4 | 395,278.766 | 440,690.852 | 353,872.746 | 241,851.605 | 271,378.539 | 271,320.679 | 291,878.772 | 281,796.103 | 306,567.134 | 252,303.695 | 259,148.315 | 251,748.239 | 197,726.141 | 193,587.789 | 188,622.33 | 166,511.452 | 152,144.588 | 150,817.893 | 157,690.857 | 157,093.962 | 202,081.461 | 199,927.493 | 203,538.032 | 198,759.459 | 195,455.903 | 194,289.045 | 127,784.646 | 124,253.177 | 124,236.793 | 172,400.606 | 172,886.685 | 178,970.808 | 169,473.757 | 105,568.382 | 102,641.689 | 49,227.75 | 43,203.66 | 39,564.175 | 33,721.759 | 34,179.422 | 34,866.051 | 37,072.707 | 37,592.153 | 37,892.352 |
Total Liabilities
| 737,154.98 | 551,097.648 | 651,266.274 | 909,700.799 | 855,030.228 | 631,287.321 | 643,802.059 | 925,431.892 | 971,855.14 | 745,087.218 | 763,740.59 | 1,013,764.604 | 889,444.52 | 757,423.161 | 912,322.026 | 1,032,845.413 | 1,042,780.635 | 900,377.574 | 957,936.829 | 991,797.539 | 935,303.806 | 690,926.304 | 716,464.819 | 859,210.163 | 873,597.815 | 592,949.553 | 609,096.478 | 783,200.134 | 737,555.091 | 519,929.505 | 539,732.152 | 677,849.786 | 611,394.233 | 440,121.042 | 422,192.368 | 581,548.833 | 617,256.245 | 425,450.126 | 419,524.968 | 678,509.754 | 712,818.81 | 451,905.11 | 488,119.715 | 707,182.529 | 714,711.081 | 472,828.353 | 510,336.035 | 747,206.481 | 750,825.542 | 554,186.224 | 268,443.337 | 304,684.225 | 509,028.793 | 271,659.606 | 309,039.013 | 494,115.387 | 193,499.3 | 210,864.111 | 322,101.249 | 301,141.19 | 113,415.184 | 132,873.668 | 314,148.567 | 307,747.329 | 111,633.004 | 128,974.846 | 276,944.777 |
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 |
Common Stock
| 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
Retained Earnings
| 426,864.748 | 455,411.818 | 427,930.55 | 423,073.739 | 417,287.189 | 457,738.724 | 459,691.221 | 466,276.902 | 451,001.175 | 455,115.741 | 461,849.127 | 458,802.358 | 463,846.489 | 483,314.633 | 468,472.63 | 465,972.419 | 452,046.735 | 477,139.325 | 518,512.069 | 519,631.365 | 513,356.732 | 565,943.755 | 564,461.273 | 558,628.645 | 549,063.105 | 587,203.002 | 588,184.822 | 578,625.238 | 572,334.327 | 563,783.225 | 572,819.614 | 566,373.809 | 554,925.007 | 540,973.278 | 549,411.153 | 546,769.98 | 524,402.876 | 521,563.456 | 523,423.895 | 519,901.984 | 517,955.918 | 518,339.514 | 522,635.13 | 514,211.382 | 515,248.329 | 511,918.503 | 514,861.871 | 505,271.609 | 506,421.744 | 506,983.207 | 498,360.197 | 501,584.374 | 495,315.962 | 186,975.111 | 195,893.202 | 185,836.899 | 183,423.685 | 183,783.858 | 175,124.804 | 168,468.231 | 161,427.917 | 163,684.417 | 155,754.779 | 149,349.051 | 143,165.751 | 142,360.817 | 134,619.633 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 18,882.347 | 18,886.337 | 18,886.667 | 18,881.027 | 18,883.337 | 18,895.967 | 18,919.822 | 18,911.392 | 18,981.712 | 18,981.712 | 18,981.712 | 13,482.747 | 15,039.071 | 27,131.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19,810.516 | 191.409 | 957.193 | 19,257.906 | 371.569 | 371.569 | 371.569 | 371.569 | -361.78 | -435.942 | -3,539.925 | -3,539.925 | -3,539.925 | -9,038.89 | -7,482.566 | -22,521.637 | -6,341.241 | -2,868.466 | -2,868.466 | 6,151.136 | -2,868.466 | -4,001.343 | -3,895.418 | 7,280.171 | 42,931.632 | -5,487.04 | -5,761.495 | -4,621.232 | 31,430.074 | 31,430.074 | 31,423.582 | 31,362.545 | 31,362.545 | 31,256.738 | 31,344.108 | 31,344.108 | 31,344.108 | 31,344.108 | 31,344.108 | 31,344.108 | 31,344.108 | 30,533.348 | 30,533.348 | 30,533.348 | 30,533.348 | 30,533.348 | 37,684.553 | 36,874.939 | 36,024.35 | 27,914.124 | 27,253.35 | 27,495.266 | 27,510.203 | 308,099.622 | 310,863.183 | 310,096.655 | 88,262.004 | 88,895.146 | 88,865.951 | 88,803.522 | 88,765.016 | 88,754.287 | 88,740.872 | 88,740.872 | 88,740.872 | 91,649.814 | 91,574.164 |
Total Shareholders Equity
| 476,675.264 | 485,603.227 | 477,770.09 | 472,331.645 | 466,545.425 | 487,338.149 | 489,292.956 | 495,891.267 | 480,639.395 | 484,679.799 | 488,309.202 | 485,262.433 | 490,306.564 | 504,275.743 | 490,990.064 | 488,391.159 | 475,705.494 | 514,528.511 | 555,196.711 | 555,782.502 | 550,880.304 | 601,743.947 | 601,333.265 | 595,908.816 | 586,196.191 | 611,715.962 | 612,423.327 | 604,004.006 | 639,183.567 | 625,560.397 | 634,232.875 | 627,518.293 | 615,298.438 | 603,150.282 | 612,135.161 | 613,045.224 | 590,874.974 | 584,510.08 | 586,341.064 | 583,439.084 | 580,931.47 | 581,915.299 | 590,701.882 | 580,505.185 | 581,522.123 | 578,280.507 | 582,546.424 | 572,146.548 | 572,446.094 | 564,897.331 | 555,613.547 | 559,079.64 | 552,826.165 | 525,074.733 | 536,756.385 | 525,933.554 | 301,685.689 | 302,679.004 | 293,990.755 | 287,271.753 | 280,192.933 | 282,438.704 | 274,495.651 | 268,089.923 | 261,906.623 | 264,010.631 | 256,193.797 |
Total Equity
| 476,675.264 | 485,603.227 | 509,844.286 | 504,631.089 | 503,009.253 | 528,880.496 | 526,934.283 | 528,946.259 | 519,538.661 | 527,879.617 | 530,694.425 | 526,833.162 | 533,558.018 | 552,827.996 | 541,531.9 | 536,648.669 | 521,308.33 | 572,932.29 | 611,992.715 | 612,154.603 | 608,985.915 | 663,593.939 | 661,839.729 | 655,628.33 | 647,035.353 | 671,156.764 | 671,086.797 | 661,509.23 | 697,419.304 | 682,840.475 | 690,765.842 | 682,892.056 | 674,662.726 | 659,888.893 | 668,722.974 | 678,529.351 | 647,346.844 | 639,729.311 | 640,019.43 | 636,635.616 | 633,783.828 | 633,550.639 | 643,165.12 | 632,704.99 | 634,325.499 | 632,009.536 | 636,859.725 | 625,204.776 | 625,734.66 | 564,897.331 | 555,613.547 | 559,079.64 | 552,826.165 | 525,074.733 | 536,756.385 | 525,933.554 | 301,685.689 | 302,679.004 | 293,990.755 | 287,271.753 | 280,192.933 | 282,438.704 | 274,495.651 | 268,089.923 | 261,906.623 | 264,010.631 | 256,193.797 |
Total Liabilities & Shareholders Equity
| 1,213,830.244 | 1,036,700.875 | 1,161,110.56 | 1,414,331.888 | 1,358,039.481 | 1,160,167.817 | 1,170,736.342 | 1,454,378.151 | 1,491,393.801 | 1,272,966.835 | 1,294,435.015 | 1,540,597.766 | 1,423,002.538 | 1,310,251.157 | 1,453,853.926 | 1,569,494.082 | 1,564,088.965 | 1,473,309.864 | 1,569,929.544 | 1,603,952.142 | 1,544,289.721 | 1,354,520.243 | 1,378,304.547 | 1,514,838.493 | 1,520,633.168 | 1,264,106.317 | 1,280,183.275 | 1,444,709.364 | 1,434,974.395 | 1,202,769.98 | 1,230,497.994 | 1,360,741.842 | 1,286,056.959 | 1,100,009.935 | 1,090,915.342 | 1,260,078.184 | 1,264,603.09 | 1,065,179.437 | 1,059,544.398 | 1,315,145.37 | 1,346,602.638 | 1,085,455.749 | 1,131,284.834 | 1,339,887.519 | 1,349,036.58 | 1,104,837.889 | 1,147,195.76 | 1,372,411.257 | 1,376,560.202 | 1,119,083.554 | 824,056.884 | 863,763.865 | 1,061,854.958 | 796,734.339 | 845,795.398 | 1,020,048.941 | 495,184.989 | 513,543.115 | 616,092.004 | 588,412.943 | 393,608.117 | 415,312.372 | 588,644.218 | 575,837.252 | 373,539.627 | 392,985.477 | 533,138.575 |