Curo Co.,Ltd.
KRX:015590.KS
399 (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 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
| 15,511.293 | 19,473.487 | 21,483.943 | 18,539.108 | 18,540.566 | 5,830.255 | 12,414.708 | 8,440.745 | 18,410.252 | 18,058.271 | 22,121.505 | 11,268.391 | 15,174.358 | 15,815.801 | 18,917.411 | 1,832.446 | 4,304.635 | 5,320.849 | 1,155.524 | 7,282.177 | 4,823.393 | 67.511 | 6,659.413 | 3,197.898 | 5,545.209 | 1,542.836 | 2,571.318 | 3,081.767 | 973.458 | 1,545.679 | 6,561.279 | 4,567.169 | 9,698.068 | 3,029.631 | 3,812.995 | 6,003.978 | 6,863.682 | 3,018.103 | 2,825.18 | 5,781.579 | 2,985.39 | 3,749.22 | 7,380.086 | 2,741.24 | 4,130.747 | 1,872.52 | 21,096.069 | 7,374.038 | 22,927.241 | 3,372.243 | 27,650.74 | 4,171.054 | 2,647.66 | 5,182.428 | 12,542.209 | 21,111.109 | 35,751.466 | 20,144.13 | 31,817.008 | 8,041.066 | 5,270.051 | 950.898 | 193.616 | 1,253.864 | 4,756.745 |
Short Term Investments
| 19,474.987 | 16,166.047 | 43,571.277 | 32,134.267 | 40,009.768 | 44,418.328 | 32,796.838 | 14,649.174 | 12,497.085 | 13,682.716 | 12,824.371 | 11,801.986 | 14,945.881 | 11,463.595 | 8,543.869 | 13,407.882 | 14,384.215 | 9,155.259 | 5,276.74 | 7,030.559 | 6,923.38 | 8,991.51 | 8,652.494 | 8,701.607 | 8,573.272 | 5,058.122 | 8,944.873 | 10,287.361 | 0 | 6,401.214 | -2,644.674 | -1,960.178 | -4,411.063 | 679.655 | -1,672.835 | 1,197.655 | -3,400.947 | 1,165.656 | -3,175.797 | 1,893.759 | -3,106.934 | 1,332.959 | -5,777.052 | 2,251.646 | -5,175.74 | 3,972.774 | -2,751.875 | -683.077 | -2,203.991 | 1,903.198 | 1,734.622 | 1,698.641 | 1,315.091 | 3,165.091 | 2,781.245 | 1,858.695 | 8,121.171 | 11,056.89 | 7,108.128 | 20,939.132 | 2,787.134 | 2,855.12 | 2,666.941 | 2,593.444 | 2,591.813 |
Cash and Short Term Investments
| 34,986.28 | 35,639.534 | 65,055.22 | 50,673.375 | 58,550.334 | 50,248.583 | 45,211.545 | 23,089.919 | 30,907.337 | 31,740.986 | 22,121.505 | 23,070.377 | 30,120.239 | 27,279.396 | 27,461.28 | 15,240.328 | 18,688.85 | 14,476.108 | 6,432.264 | 14,312.736 | 11,746.773 | 9,059.021 | 15,311.907 | 11,899.505 | 14,118.481 | 6,600.958 | 11,516.191 | 13,369.128 | 973.458 | 7,946.893 | 6,561.279 | 4,567.169 | 9,698.068 | 3,709.286 | 3,812.995 | 7,201.633 | 6,863.682 | 4,183.758 | 2,825.18 | 7,675.338 | 2,985.39 | 5,082.18 | 7,380.086 | 4,992.886 | 4,130.747 | 5,845.294 | 21,096.069 | 7,374.038 | 22,927.241 | 5,275.44 | 29,385.362 | 5,869.695 | 3,962.751 | 8,347.519 | 15,323.454 | 22,969.804 | 43,872.637 | 31,201.02 | 38,925.136 | 28,980.198 | 8,057.185 | 3,806.018 | 2,860.557 | 3,847.308 | 7,348.558 |
Net Receivables
| 81,845.584 | 90,420.973 | 69,526.326 | 73,209.439 | 65,258.967 | 68,125.705 | 73,790.222 | 112,061.651 | 77,352.278 | 71,617.737 | 70,987.621 | 71,908.421 | 67,534.406 | 85,298.039 | 90,346.498 | 0 | 117,910.66 | 119,770.801 | 109,090.899 | 92,307.192 | 0 | 85,783.668 | 0 | 106,114.072 | 0 | 105,645.507 | 120,540.945 | 0 | 140,953.49 | 134,885.833 | 136,286.497 | 148,266.26 | 149,204.782 | 169,800.71 | 156,783.739 | 0 | 173,850.222 | 179,574.453 | 161,776.588 | 159,600.197 | 156,694.803 | 145,318.404 | 136,976.545 | 0 | 128,466.167 | 135,934.385 | 131,286.639 | 141,028.157 | 148,693.955 | 154,711.966 | 149,260.438 | 145,517.681 | 143,996.427 | 114,568.307 | 0 | 0 | 93,699.766 | 0 | 118,401.883 | 112,333.339 | 136,982.446 | 125,854.594 | 100,198.956 | 86,884.521 | 76,403.336 |
Inventory
| 5,408.015 | 2,131.969 | 6,678.154 | 8,482.491 | 7,212.062 | 9,161.567 | 11,894.948 | 13,604.003 | 6,312.733 | 2,079.943 | 668.616 | 613.18 | 356.922 | 1,651.08 | 610.531 | 1,097.902 | 725.309 | 3,188.752 | 2,057.007 | 1,417.911 | 1,541.006 | 2,107.728 | 2,015.571 | 1,727.1 | 1,997.251 | 2,574.901 | 3,032.195 | 3,026.736 | 4,790.246 | 6,144.045 | 1,919.158 | 1,717.154 | 1,897.602 | 2,836.295 | 4,566.57 | 4,700.448 | 4,222.803 | 4,401.006 | 7,450.28 | 4,440.325 | 6,620.926 | 6,633.319 | 6,291.647 | 4,698.186 | 5,043.816 | 7,877.843 | 4,509.412 | 4,271.605 | 5,783.989 | 4,857.808 | 6,105.359 | 4,293.598 | 5,890.654 | 5,479.722 | 3,937.927 | 3,526.968 | 6,401.413 | 8,975.677 | 2,560.831 | 3,463.073 | 2,982.777 | 2,328.685 | 6,161.749 | 4,958.101 | 6,007.331 |
Other Current Assets
| 1,575.041 | -0 | 1,897.538 | 0 | -0 | 12.31 | 0 | -0 | 0 | -0 | -0.001 | 71,909.442 | 0 | -0 | 0 | 113,110.752 | 0 | -0 | -0 | 0 | 92,708.76 | 0.001 | 85,832.071 | -0.001 | 103,673.012 | -0.001 | 3,152.598 | 130,899.38 | 3,774.982 | 0.002 | 6,258.308 | 0.002 | 5,718.133 | 0.001 | 7,039.546 | 154,887.982 | 6,999.395 | -0.001 | 7,908.625 | 0.002 | 6,346.713 | -0.002 | 4,368.256 | 131,654.346 | 4,580.128 | 0.001 | 6,590.437 | 8,920.048 | 9,204.002 | -0 | -0.002 | -0.002 | -0.002 | 16,602.209 | 116,802.028 | 99,433.545 | -0.001 | 103,123.715 | 0.001 | 0.001 | -0.002 | -0.001 | 0.001 | -0.001 | -0.002 |
Total Current Assets
| 123,814.92 | 128,192.476 | 143,157.238 | 132,365.306 | 131,021.363 | 127,548.165 | 130,896.715 | 148,755.573 | 114,572.348 | 105,438.667 | 93,777.742 | 95,592.999 | 98,011.567 | 114,228.515 | 118,418.309 | 129,448.982 | 137,324.819 | 137,435.661 | 117,580.171 | 108,037.839 | 105,996.539 | 96,950.418 | 103,159.549 | 119,740.676 | 119,788.744 | 114,821.365 | 138,241.929 | 147,295.244 | 150,492.176 | 148,976.773 | 151,025.242 | 154,550.585 | 166,518.585 | 176,346.292 | 172,202.85 | 166,790.063 | 191,936.102 | 188,159.216 | 179,960.673 | 171,715.862 | 172,647.832 | 157,033.901 | 155,016.534 | 141,345.418 | 142,220.858 | 149,657.523 | 163,482.557 | 161,593.848 | 186,609.187 | 164,845.213 | 184,751.157 | 155,680.972 | 153,849.83 | 144,997.757 | 136,063.409 | 125,930.317 | 143,973.815 | 143,300.412 | 159,887.851 | 144,776.611 | 148,022.406 | 131,989.296 | 109,221.263 | 95,689.929 | 89,759.223 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 59,992.58 | 59,730.742 | 53,814.78 | 50,044.791 | 51,334.263 | 51,156.052 | 50,785.298 | 49,517.897 | 60,386.611 | 60,879.215 | 60,786.525 | 61,219.783 | 61,354.205 | 61,806.879 | 61,777.63 | 62,903.633 | 63,373.445 | 63,516.027 | 73,279.515 | 73,963.506 | 74,516.014 | 74,542.658 | 75,190.049 | 75,673.783 | 76,503.117 | 77,359.368 | 78,974.245 | 80,031.075 | 80,545.208 | 81,136.836 | 81,406.031 | 82,127.669 | 82,930.98 | 88,649.446 | 88,385.767 | 96,908.514 | 97,638.762 | 98,345.395 | 98,768.734 | 98,622.183 | 99,090.873 | 98,476.782 | 99,256.888 | 100,715.76 | 100,937.118 | 101,723.463 | 102,875.663 | 103,841.51 | 103,951.001 | 104,170.626 | 105,457.154 | 103,540.201 | 102,314.464 | 85,172.858 | 75,350.828 | 69,777.653 | 59,336.405 | 59,037.368 | 52,888.68 | 28,909.681 | 26,290.443 | 25,545.322 | 25,183.121 | 25,143.994 | 23,564.232 |
Goodwill
| 798 | 0 | 0 | 0 | 0 | 0 | 0 | 2,801.007 | 2,801.007 | 2,801.007 | 2,801.007 | 4,325.007 | 4,325.007 | 4,325.007 | 4,325.007 | 4,875.007 | 4,875.007 | 8,514.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 53.312 | 57.174 | 0 | 63.149 | 70.626 | 75.705 | 87.46 | -2,699.04 | 116.567 | 121.417 | 137.671 | 126.086 | 143.717 | 158.055 | 172.923 | 190.569 | 206.766 | 223.965 | 108.542 | 123.059 | 139.343 | 150.092 | 164.108 | 179.332 | 194.14 | 208.447 | 223.754 | 241.557 | 255.866 | 270.676 | 281.985 | 287.014 | 301.581 | 315.148 | 334.715 | 353.282 | 371.349 | 385.916 | 400.482 | 415.049 | 417.116 | 431.371 | 330.239 | 342.376 | 354.513 | 366.65 | 530.787 | 542.923 | 451.412 | 470.927 | 630.231 | 639.745 | 649.26 | 266.098 | 274.186 | 282.275 | 63.449 | 65.742 | 68.035 | 21 | 22 | 23 | 25 | 26 | 27 |
Goodwill and Intangible Assets
| 798 | 57.174 | 0 | 63.149 | 70.626 | 75.705 | 87.46 | 101.967 | 2,917.574 | 2,922.424 | 2,938.678 | 4,451.093 | 4,468.724 | 4,483.062 | 4,497.93 | 5,065.576 | 5,081.773 | 8,738.926 | 108.542 | 123.059 | 139.343 | 150.092 | 164.108 | 179.332 | 194.14 | 208.447 | 223.754 | 241.557 | 255.866 | 270.676 | 281.985 | 287.014 | 301.581 | 315.148 | 334.715 | 353.282 | 371.349 | 385.916 | 400.482 | 415.049 | 417.116 | 431.371 | 330.239 | 342.376 | 354.513 | 366.65 | 530.787 | 542.923 | 451.412 | 470.927 | 630.231 | 639.745 | 649.26 | 266.098 | 274.186 | 282.275 | 63.449 | 65.742 | 68.035 | 21 | 22 | 23 | 25 | 26 | 27 |
Long Term Investments
| 21,098.591 | 25,996.94 | 24,534.866 | -13,610.727 | -38,106.228 | -38,660.834 | -25,331.252 | -7,148.116 | -4,458.924 | -6,301.777 | 8,175.553 | 2,539.639 | -636.415 | 1,288.422 | 4,083.18 | -1,046.055 | -1,911.684 | 5,094.754 | 23,203.494 | 19,686.904 | 19,308.671 | 16,037.305 | 17,283.372 | 17,241.264 | 5,028.959 | 6,328.495 | -532.599 | -5,523.552 | 0 | -2,612.182 | 4,332.895 | 5,059.996 | 6,099.146 | 4,040.68 | 5,230.822 | 3,388.202 | 5,073.782 | 2,925.126 | 4,815.604 | 2,026.336 | 4,746.361 | 2,495.187 | 7,765.596 | 4,576.455 | 7,165.991 | 1,804.489 | 4,339.577 | 3,091.676 | 2,861.693 | -189.281 | 402.648 | -244.951 | 14.751 | 2,843.052 | 4,341.83 | 4,180.586 | -1,745.551 | -4,784.967 | 2,912.876 | -16,291.554 | 1,805.947 | 435.268 | -1,996.131 | -1,912.634 | -1,755.641 |
Tax Assets
| 53.312 | -57.174 | 0 | 0 | 45,755.519 | 38,660.834 | 25,331.252 | 0 | 0 | 0 | -8,175.553 | 12,353.214 | 15,510.939 | 11,866.064 | 8,931.796 | 13,809.904 | 14,800.333 | 9,601.014 | 0 | 7,540.21 | 7,472.867 | 9,585.286 | 0 | 0 | 9,403.773 | 5,970.35 | 10,101.86 | 11,693.843 | 0 | 8,173.104 | 6,877.494 | 5,780.02 | 5,382.199 | 4,928.079 | 3,724.668 | 5,054.58 | 4,146.593 | 3,071.726 | 4,402.472 | 2,895.752 | 1,263.431 | 1,467.326 | 1,625.472 | 2,997.788 | 3,016.603 | 3,136.761 | 3,861.738 | 5,323.831 | 5,592.227 | 6,289.784 | 3,148.346 | 3,630.428 | 2,193.542 | 2,608.585 | 4,705.749 | 3,653.649 | 7,619.787 | 7,668.408 | 7,994.419 | 10,370.495 | 12,895.219 | 13,361.642 | 10,869.32 | 10,869.32 | 923.01 |
Other Non-Current Assets
| 115.45 | 57.174 | 357.759 | 33,428.414 | -0 | 11,714.389 | 10,917.784 | 15,919.889 | 12,655.829 | 14,171.371 | 8,363.16 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 5,748.49 | -0 | -0.001 | 0 | 9,377.853 | 9,478.785 | -0.001 | 0 | 697.79 | -0.001 | 7,726.795 | 0.002 | 908.07 | 0.002 | 493.686 | 2,163.825 | 569.964 | 2,623.405 | 646.242 | 2,789.942 | 722.522 | 3,421.135 | 798.8 | 2,928.5 | 875.078 | 3,815.961 | 951.356 | 5,581.281 | 1,027.633 | 1,065.774 | 1,103.913 | 3,795.478 | 2,783.407 | 0.001 | 1,256.469 | 4,194.181 | 3,753.726 | 2,838.876 | 9,445.725 | 12,316.881 | 8,198.118 | 22,152.058 | 3,998.34 | 4,126.327 | 3,826.572 | 3,828.44 | 10,334.063 |
Total Non-Current Assets
| 82,057.933 | 85,784.855 | 78,707.404 | 69,925.627 | 59,054.18 | 62,946.146 | 61,790.542 | 58,391.636 | 71,501.091 | 71,671.233 | 72,088.363 | 80,563.729 | 80,697.453 | 79,444.427 | 79,290.536 | 80,733.059 | 81,343.867 | 86,950.722 | 102,340.041 | 101,313.679 | 101,436.894 | 100,315.341 | 102,015.382 | 102,573.164 | 91,129.988 | 89,866.659 | 89,465.05 | 86,442.922 | 88,527.869 | 86,968.435 | 93,806.475 | 93,254.701 | 95,207.592 | 100,097.177 | 98,245.936 | 108,327.983 | 107,876.728 | 107,518.104 | 109,109.814 | 107,380.455 | 106,316.581 | 105,799.167 | 109,853.273 | 112,448.34 | 112,425.581 | 112,612.644 | 112,635.398 | 113,865.714 | 113,960.246 | 114,537.533 | 112,421.786 | 107,565.424 | 106,428.486 | 95,084.774 | 88,426.319 | 80,733.039 | 74,719.815 | 74,303.432 | 72,062.128 | 45,161.68 | 45,011.949 | 43,491.559 | 37,907.882 | 37,955.12 | 33,092.664 |
Total Assets
| 205,872.852 | 213,977.331 | 221,864.642 | 202,290.932 | 190,075.543 | 190,494.311 | 192,687.257 | 207,147.209 | 186,073.438 | 177,109.9 | 165,866.104 | 176,156.728 | 178,709.02 | 193,672.943 | 197,708.845 | 210,182.042 | 218,668.685 | 224,386.383 | 219,920.212 | 209,351.518 | 207,433.434 | 197,265.76 | 205,174.932 | 222,313.84 | 210,918.733 | 204,688.024 | 227,706.979 | 233,738.165 | 239,020.045 | 235,945.208 | 244,831.717 | 247,805.287 | 261,726.177 | 276,443.469 | 270,448.786 | 275,118.045 | 299,812.83 | 295,677.32 | 289,070.487 | 279,096.317 | 278,964.413 | 262,833.068 | 264,869.807 | 253,793.758 | 254,646.439 | 262,270.166 | 276,117.955 | 275,459.562 | 300,569.433 | 279,382.747 | 297,172.944 | 263,246.396 | 260,278.317 | 240,082.532 | 224,489.729 | 206,663.357 | 218,693.63 | 217,603.844 | 231,949.98 | 189,938.291 | 193,034.355 | 175,480.854 | 147,129.145 | 133,645.049 | 122,851.887 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 17,547.54 | 15,229.821 | 20,211.804 | 66,279.43 | 27,325.062 | 32,148.768 | 34,539.045 | 41,493.78 | 26,583.783 | 20,894.086 | 18,052.727 | 14,146.685 | 14,374.212 | 17,280.312 | 18,943.703 | 22,169.217 | 25,889.34 | 32,303.776 | 38,068.981 | 34,055.997 | 36,508.31 | 27,481.302 | 21,246.614 | 19,815.75 | 24,889.999 | 27,569.662 | 37,561.997 | 50,500.014 | 0 | 61,465.458 | 0 | 54,681.577 | 0 | 59,774.479 | 0 | 41,050.92 | 0 | 77,237.264 | 0 | 66,432.136 | 0 | 61,800.384 | 0 | 42,260.878 | 0 | 57,006.418 | 0 | 0 | 0 | 75,254.99 | 0 | 0 | 53,779.816 | 32,945.38 | 34,394.439 | 32,555.081 | 38,865.586 | 34,495.23 | 36,176.356 | 34,971.778 | 45,650.058 | 54,077.589 | 42,957.053 | 41,370.283 | 39,307.055 |
Short Term Debt
| 33,216.642 | 36,147.04 | 36,018.828 | 33,606.765 | 22,876.614 | 26,663.718 | 25,823.925 | 25,876.392 | 25,912.197 | 30,599.245 | 31,104.28 | 29,021.193 | 28,719.814 | 41,740.441 | 48,669.66 | 54,144.118 | 54,433.877 | 51,536.712 | 56,764.98 | 58,709.822 | 64,120.927 | 69,368.901 | 72,920.738 | 83,665.912 | 66,825.601 | 63,375.688 | 75,080 | 45,330 | 44,935.333 | 46,510.333 | 54,515.425 | 75,664.536 | 84,045.559 | 104,218 | 102,550 | 117,224.533 | 115,304.192 | 105,298.289 | 116,425.917 | 101,390.655 | 108,055.865 | 82,756.462 | 110,015.547 | 96,345.595 | 101,198.07 | 97,291.822 | 108,459.72 | 87,397.007 | 114,979.719 | 89,676.626 | 102,856.537 | 62,264.984 | 69,616.223 | 67,000 | 60,500 | 43,500 | 43,162.5 | 40,162.5 | 59,162.5 | 60,909.36 | 62,361.918 | 53,541.338 | 37,911.421 | 24,667.193 | 14,875 |
Tax Payables
| 0 | 45.609 | 0 | 16.086 | 150.937 | 72.551 | 0 | 69.854 | 893.754 | 811.91 | 206.304 | 0 | 0 | 25.836 | 31.289 | 31.976 | 667.93 | 429.185 | 223.543 | 110.18 | 24.545 | 0 | 0 | 0 | 1.597 | 1.597 | 0 | 0 | 151.719 | 0 | 0 | 0 | 0 | 35.023 | 0 | 749.406 | 427.054 | 0 | 0 | 0 | 270.461 | 232.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -624.001 | 786.954 | 0 | 1,528.024 | 4,661.405 | 2,528.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 7,423.752 | 11,876.079 | 13,653.238 | -66,279.43 | 11,597.978 | 17,412.894 | 18,512.2 | 22,241.627 | 11,027.629 | 5,189.031 | 13,296.117 | 14,455.98 | 15,924.022 | 15,539.686 | 16,335.351 | 16,014.842 | 667.93 | 22,387.007 | 28,346.923 | 32,551.884 | 24.545 | 25,249.14 | 0 | 34,603.321 | 35,678.012 | 27,379.413 | 0 | 30,578.506 | 0 | 35,286.517 | 0 | 27,022.376 | 0 | 31,573.938 | 0 | 28,380 | 0 | 27,349.023 | 0 | 21,420.648 | 0 | 23,701.318 | 0 | 23,956.746 | 0 | 18,839.828 | 0 | 0 | 0 | 26,293.281 | 0 | 0 | 19,960.886 | 26,259.328 | 35,037.037 | 0 | 1,528.024 | 4,661.405 | 2,528.1 | 0 | 37,179.556 | 0 | 0 | 16,056.359 | 17,560.035 |
Other Current Liabilities
| 9,782.906 | 10,615.629 | 12,636.033 | 36,458.817 | -0 | -5,780.345 | 1,082.776 | -3,502.47 | 9,687.735 | 13,097.206 | -0.002 | -0 | -0 | 0 | 0.001 | 0 | 22,969.019 | -0 | 0.001 | -0 | 25,419.871 | -0.001 | 27,937.678 | -0.001 | -0.001 | 0.002 | 32,612.413 | -0.001 | 87,529.063 | 0.003 | 84,622.41 | 0.001 | 83,014.557 | -0 | 78,112.145 | 0.001 | 96,140.613 | 0 | 88,300.772 | -0.001 | 77,931.172 | -0.001 | 62,355.994 | -0.001 | 64,414.488 | -0.001 | 79,645.772 | 98,159.646 | 98,905.6 | -0 | 94,359.658 | 84,794.14 | 250.07 | -0.001 | 0.001 | 31,555.739 | 40,294.081 | 48,659.892 | 61,397.56 | 42,239.87 | 0.001 | 27,912.556 | 11,116.444 | 0.001 | 0.001 |
Total Current Liabilities
| 67,970.84 | 73,868.568 | 82,519.903 | 70,065.582 | 61,799.654 | 70,445.035 | 79,957.947 | 86,109.328 | 73,211.344 | 69,779.567 | 62,453.123 | 57,623.858 | 59,018.047 | 74,560.439 | 83,948.715 | 92,328.178 | 103,960.166 | 106,227.495 | 123,180.885 | 125,317.703 | 126,073.653 | 122,099.342 | 122,105.03 | 138,084.982 | 127,393.611 | 118,324.765 | 145,254.41 | 126,408.519 | 132,464.396 | 143,262.312 | 139,137.835 | 157,368.49 | 167,060.116 | 195,566.417 | 180,662.145 | 186,655.454 | 211,444.805 | 209,884.576 | 204,726.689 | 189,243.438 | 185,987.037 | 168,258.163 | 172,371.541 | 162,563.218 | 165,612.558 | 173,138.068 | 188,105.492 | 185,556.653 | 213,885.319 | 191,224.896 | 197,216.195 | 147,059.124 | 143,606.995 | 126,204.707 | 129,931.477 | 107,610.82 | 123,850.191 | 127,979.027 | 159,264.516 | 138,121.008 | 145,191.533 | 135,531.483 | 91,984.918 | 82,093.836 | 71,742.091 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,176.49 | 7,192.48 | 7,208.47 | 224.46 | 240.45 | 256.44 | 272.43 | 288.42 | 304.41 | 320.4 | 336.39 | 352.38 | 368.37 | 384.36 | 400.35 | 416.34 | 432.33 | 464.31 | 3,583 | 3,583 | 3,583 | 0 | 0 | 0 | 4,800 | 4,800 | 4,800 | 29,300 | 29,550 | 25,500 | 26,250 | 2,500 | 7,585 | 8,085 | 9,585 | 11,085 | 6,085 | 0 | 0 | 2,500 | 8,585 | 11,085 | 11,085 | 13,585 | 13,585 | 14,564.329 | 14,700.705 | 18,726.439 | 18,724.489 | 22,747.821 | 19,807.418 | 23,216.911 | 25,056.264 | 29,193 | 13,693 | 18,693 | 18,693 | 17,537 | 5,500 | 5,020 | 5,020 | 0 | 8,247.29 | 8,247.29 | 15,699.635 |
Deferred Revenue Non-Current
| 76.069 | 192.001 | 236.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,595.155 | 0 | 0 | 0 | 0 | 3,772.221 | 0 | 3,212.412 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,667.327 | 1,667.327 | 1,667.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250.638 | 384.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,103.749 | 475.712 | 997.877 | 1,065.607 | 1,207.304 | 1,503.878 | 1,490.931 | 1,560.938 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -783.013 | 1,053.797 | 2,207.017 | 2,815.366 | 2,763.119 | 2,645.16 | 2,629.932 | 4,342.062 | 4,277.813 | 4,676.488 | 5,056.354 | 6,379.943 | 6,170.678 | 6,146.787 | 5,993.403 | 7,858.048 | 7,548.874 | 7,345.219 | 5,555.654 | 5,238.798 | 5,805.919 | 5,565.613 | 5,393.887 | 5,194.625 | 5,785.277 | 5,745.127 | 8,661.984 | 11,426.94 | 10,979.752 | 10,526.542 | 9,697.827 | 9,279.757 | 9,019.88 | 8,521.656 | 9,226.904 | 8,866.447 | 8,245.316 | 7,545.6 | 4,832.802 | 4,405.041 | 3,923.716 | 3,538.212 | 5,150.599 | 5,152.584 | 4,745.315 | 4,598.296 | 4,912.519 | 4,792.69 | 4,378.55 | 4,215.106 | 3,958.846 | 0.001 | 3,612.469 | 4,320.538 | 4,001.08 | 3,327.972 | -0.001 | 3,418.375 | -0.001 | 3,401.739 | 3,228.529 | 2,935.091 | 5,785.495 | 6,092.529 | 5,642.416 |
Total Non-Current Liabilities
| 8,136.873 | 10,105.605 | 11,319.682 | 3,039.826 | 3,003.569 | 2,901.6 | 2,902.362 | 4,630.482 | 4,582.223 | 4,996.888 | 5,392.744 | 6,732.323 | 6,539.048 | 6,531.147 | 6,393.753 | 8,274.388 | 7,981.204 | 7,809.529 | 9,138.654 | 8,821.798 | 9,388.919 | 5,565.613 | 5,393.887 | 5,194.625 | 10,585.277 | 10,545.127 | 13,461.984 | 40,726.94 | 40,529.752 | 36,026.542 | 35,947.827 | 11,779.757 | 16,604.88 | 16,606.656 | 18,811.904 | 19,951.447 | 14,330.316 | 7,796.238 | 5,217.02 | 6,905.041 | 12,508.716 | 14,623.212 | 16,235.599 | 18,737.584 | 18,330.315 | 19,162.625 | 19,613.224 | 23,519.129 | 23,103.039 | 26,962.928 | 23,766.264 | 27,915.816 | 29,144.445 | 34,511.415 | 18,759.687 | 23,228.276 | 23,969.098 | 22,446.306 | 10,273.349 | 8,421.739 | 8,248.529 | 2,935.091 | 14,032.785 | 14,339.819 | 21,342.051 |
Total Liabilities
| 76,107.713 | 83,974.173 | 93,839.585 | 73,105.409 | 64,803.223 | 73,346.635 | 82,860.308 | 90,739.81 | 77,793.567 | 74,776.456 | 67,845.866 | 64,356.181 | 65,557.096 | 81,091.586 | 90,342.468 | 100,602.566 | 111,941.369 | 114,037.024 | 132,319.538 | 134,139.5 | 135,462.571 | 127,664.955 | 127,498.917 | 143,279.607 | 137,978.888 | 128,869.892 | 158,716.394 | 167,135.46 | 172,994.149 | 179,288.854 | 175,085.662 | 169,148.247 | 183,664.996 | 212,173.073 | 199,474.048 | 206,606.901 | 225,775.121 | 217,680.814 | 209,943.709 | 196,148.48 | 198,495.753 | 182,881.374 | 188,607.14 | 181,300.802 | 183,942.873 | 192,300.693 | 207,718.716 | 209,075.782 | 236,988.358 | 218,187.824 | 220,982.459 | 174,974.939 | 172,751.44 | 160,716.122 | 148,691.165 | 130,839.096 | 147,819.289 | 150,425.334 | 169,537.866 | 146,542.747 | 153,440.062 | 138,466.574 | 106,017.703 | 96,433.655 | 93,084.142 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 241.676 | 0 | 0 | 0 | 98.939 | 0 | 0 | 96,709.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 118,490.772 | 118,490.772 | 118,465.772 | 118,465.772 | 118,465.772 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 115,605.819 | 113,605.819 | 113,605.819 | 81,147.014 | 79,309.247 | 66,891.373 | 63,726.816 | 62,366.323 | 62,366.323 | 62,366.323 | 62,366.323 | 62,366.323 | 57,227.577 | 45,369.945 | 45,369.945 | 45,369.945 | 35,369.945 | 35,369.945 | 35,369.945 | 35,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 | 27,369.945 |
Retained Earnings
| 3,864.647 | 4,102.666 | 1,443.697 | 3,430.764 | -191.568 | -4,890.069 | -11,963.717 | -5,360.895 | -13,588.724 | -19,709.981 | -23,931.069 | -10,019.965 | -8,728.795 | -8,447.708 | -11,565.929 | -9,471.74 | -8,829.586 | -6,126.925 | -3,839.729 | -11,218.904 | -11,865.596 | -14,173.638 | -6,036.583 | -4,616.52 | -10,650.557 | 2,198.807 | 7,306.947 | 4,919.038 | 4,342.32 | 6,810.012 | 19,899.714 | 28,810.698 | 28,214.511 | 26,402.011 | 31,622.117 | 30,934.667 | 36,676.572 | 40,729.376 | 42,285.239 | 46,757.047 | 42,848.61 | 42,445.649 | 38,543.991 | 35,990.614 | 33,861.932 | 31,795.067 | 30,178.02 | 29,206.303 | 26,151.381 | 25,304.594 | 42,900.456 | 49,639.888 | 48,305.387 | 36,326.413 | 35,557.276 | 32,323.813 | 27,401.35 | 24,315.049 | 20,045.54 | 7,258.735 | 2,641.411 | 284.313 | -37,283.418 | -41,183.467 | -48,627.077 |
Accumulated Other Comprehensive Income/Loss
| 208.272 | -171.121 | 964.317 | -241.676 | 74.32 | 170.51 | 1,289.47 | -98.939 | 33.461 | 317.491 | 1,310.421 | 775.175 | 835.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7,167.321 | 7,546.713 | 7,151.271 | 7,288.987 | 6,923.797 | 6,261.415 | 4,895.377 | 6,162.476 | 6,229.315 | 6,120.114 | -91,674.75 | 5,439.517 | 5,439.518 | 5,423.246 | 5,326.487 | 5,445.397 | 34,409.887 | 37,167.037 | 24,549.03 | 22,704.105 | 21,470.136 | 21,408.12 | 21,346.275 | 21,284.43 | 21,224.079 | 16,391.749 | 16,313.693 | 16,313.722 | 16,313.632 | 14,476.397 | 14,476.397 | 14,476.397 | 14,476.725 | 10,498.441 | 11,982.675 | 10,076.677 | 9,872.208 | 9,794.308 | 9,379.29 | 8,732.375 | 10,169.112 | 10,054.08 | 10,267.19 | 9,042.775 | 9,388.248 | 10,727.54 | 10,780.073 | 9,731.648 | 9,989.306 | 8,442.933 | 5,826.408 | 11,181.463 | 11,778.35 | 15,670.052 | 12,871.343 | 16,130.503 | 16,103.045 | 15,493.516 | 14,996.629 | 8,766.863 | 9,582.938 | 9,360.022 | 51,024.915 | 51,024.915 | 51,024.877 |
Total Shareholders Equity
| 129,731.012 | 129,969.031 | 128,025.057 | 129,185.523 | 125,272.32 | 117,147.676 | 109,826.949 | 116,407.399 | 108,279.871 | 102,333.444 | 98,020.238 | 111,800.547 | 113,151.925 | 112,581.357 | 107,366.377 | 109,579.476 | 106,727.315 | 110,349.358 | 87,600.674 | 75,212.018 | 71,970.863 | 69,600.805 | 77,676.015 | 79,034.233 | 72,939.845 | 75,818.133 | 68,990.585 | 66,602.705 | 66,025.897 | 56,656.354 | 69,746.056 | 78,657.04 | 78,061.181 | 64,270.397 | 70,974.737 | 68,381.289 | 73,918.725 | 77,893.628 | 79,034.474 | 82,859.367 | 80,387.667 | 79,869.673 | 76,181.126 | 72,403.334 | 70,620.125 | 69,892.552 | 68,328.038 | 66,307.896 | 63,510.632 | 61,117.472 | 76,096.809 | 88,191.296 | 87,453.682 | 79,366.41 | 75,798.564 | 75,824.261 | 70,874.34 | 67,178.51 | 62,412.114 | 43,395.543 | 39,594.294 | 37,014.28 | 41,111.442 | 37,211.393 | 29,767.745 |
Total Equity
| 129,765.14 | 130,003.158 | 128,025.057 | 129,185.523 | 125,272.32 | 117,147.676 | 109,826.949 | 116,407.399 | 108,279.871 | 102,333.444 | 98,020.238 | 111,800.547 | 113,151.925 | 112,581.357 | 107,366.377 | 109,579.476 | 106,727.315 | 110,349.358 | 87,600.674 | 75,212.018 | 71,970.863 | 69,600.805 | 77,676.015 | 79,034.233 | 72,939.845 | 75,818.133 | 68,990.585 | 66,602.705 | 66,025.897 | 56,656.354 | 69,746.056 | 78,657.04 | 78,061.181 | 64,270.397 | 70,974.737 | 68,511.144 | 74,037.709 | 77,996.506 | 79,126.779 | 82,947.837 | 80,468.66 | 79,951.693 | 76,262.668 | 72,492.955 | 70,703.566 | 69,969.473 | 68,399.239 | 66,383.78 | 63,581.075 | 61,194.923 | 76,190.485 | 88,271.457 | 87,526.877 | 79,366.41 | 75,798.564 | 75,824.261 | 70,874.34 | 67,178.51 | 62,412.114 | 43,395.543 | 39,594.294 | 37,014.28 | 41,111.442 | 37,211.393 | 29,767.745 |
Total Liabilities & Shareholders Equity
| 205,872.852 | 213,977.331 | 221,864.642 | 202,290.932 | 190,075.543 | 190,494.311 | 192,687.257 | 207,147.21 | 186,073.438 | 177,109.899 | 165,866.104 | 176,156.728 | 178,709.02 | 193,672.943 | 197,708.846 | 210,182.042 | 218,668.685 | 224,386.383 | 219,920.212 | 209,351.518 | 207,433.434 | 197,265.76 | 205,174.932 | 222,313.84 | 210,918.733 | 204,688.024 | 227,706.979 | 233,738.165 | 239,020.045 | 235,945.208 | 244,831.718 | 247,805.287 | 261,726.177 | 276,443.469 | 270,448.786 | 275,118.045 | 299,812.83 | 295,677.32 | 289,070.488 | 279,096.317 | 278,964.413 | 262,833.068 | 264,869.808 | 253,793.757 | 254,646.439 | 262,270.166 | 276,117.955 | 275,459.562 | 300,569.433 | 279,382.747 | 297,172.944 | 263,246.396 | 260,278.317 | 240,082.532 | 224,489.729 | 206,663.357 | 218,693.629 | 217,603.844 | 231,949.98 | 189,938.29 | 193,034.356 | 175,480.854 | 147,129.145 | 133,645.048 | 122,851.887 |