Daehyun Co.,Ltd.
KRX:016090.KS
2040 (KRW) • At close November 14, 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 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9,337.586 | 7,092.319 | 11,571.107 | 1,426.41 | 5,691.66 | 7,243.605 | 8,562.558 | 2,634.624 | 5,624.73 | 5,920.955 | 12,240.943 | 8,372.9 | 8,726.903 | 10,504.96 | 3,590.322 | 6,199.038 | 15,982.207 | 13,871.943 | 10,757.378 | 13,719.778 | 10,431.881 | 6,288.359 | 2,369.997 | 12,958.27 | 1,868.575 | 11,946.085 | 5,454.248 | 9,426.313 | 9,094.616 | 30,599.236 | 14,734.702 | 11,599.461 | 28,539.464 | 27,018.844 | 1,000.441 | 135.636 | 750.319 | 220.925 | 1,167.722 | 340.282 | 732.325 | 569.002 | 1,034.305 | 465.905 | 1,084.947 | 1,484.866 | 1,778.433 | 255.846 | 485.591 | 1,446.401 | 3,286.17 | 482.47 | 1,410.316 | 1,118.559 | 4,703.801 | 1,750.036 | 2,813.164 | 1,232.756 | 5,642.953 | 8,557.362 | 7,722.242 | 2,156.441 | 3,909.264 | 2,888.948 | 1,650.322 | 1,148.383 | 9,011.644 |
Short Term Investments
| 11,000 | 22,076.213 | 24,121.007 | 42,946.006 | 42,946.005 | 35,880.596 | 22,835.802 | 8,024.004 | 7,968.141 | 20,989.141 | 26,989.142 | 26,985.57 | 32,045.352 | 22,024.352 | 22,027.71 | 25,030.08 | 16,182.422 | 18,142.125 | 17,156.69 | 7,285.852 | 19,355.036 | 27,543.65 | 42,549.313 | 42,556.726 | 32,556.448 | 26,664.56 | 33,921.144 | 31,940 | 33,963.94 | 19,298.278 | 34,701.44 | 32,020 | 25,054.5 | 25,020 | 20 | 20 | -72,610.969 | -72,844.455 | -73,077.16 | -73,312.352 | -73,346.106 | -73,479.794 | -73,698.819 | -75,701.776 | -75,930.513 | -76,175.2 | -76,404.402 | -78,167.558 | 10 | 40 | 40 | 40 | 40 | 40 | 54.27 | 51.96 | 56.003 | 59.805 | 13.548 | 17.96 | 26.601 | 39.419 | 47.537 | 70.544 | 112.242 | 195.702 | 313.243 |
Cash and Short Term Investments
| 20,337.586 | 29,168.532 | 35,692.114 | 44,372.416 | 48,637.665 | 43,124.201 | 31,398.36 | 10,658.628 | 13,592.871 | 26,910.096 | 39,230.085 | 35,358.47 | 40,772.255 | 32,529.312 | 25,618.032 | 31,229.118 | 32,164.629 | 32,014.068 | 27,914.068 | 21,005.63 | 29,786.917 | 33,832.009 | 44,919.31 | 55,514.996 | 34,425.023 | 38,610.645 | 39,375.392 | 41,366.313 | 43,058.556 | 49,897.514 | 49,436.142 | 43,619.461 | 53,593.964 | 52,038.844 | 1,020.441 | 155.636 | 750.319 | 220.925 | 1,167.722 | 340.282 | 732.325 | 569.002 | 1,034.305 | 465.905 | 1,084.947 | 1,484.866 | 1,778.433 | 255.846 | 495.591 | 1,486.401 | 3,326.17 | 522.47 | 1,450.316 | 1,158.559 | 4,758.071 | 1,801.996 | 2,869.167 | 1,292.561 | 5,656.501 | 8,575.322 | 7,748.843 | 2,195.86 | 3,956.801 | 2,959.492 | 1,762.564 | 1,344.085 | 9,324.887 |
Net Receivables
| 20,891.718 | 26,786.524 | 31,355.32 | 23,234.671 | 22,812.861 | 26,439.703 | 36,469.074 | 27,907.372 | 25,336.061 | 27,538.962 | 32,719.031 | 24,532.379 | 21,944.881 | 26,729.934 | 25,277.102 | 21,310.539 | 20,558.449 | 19,388.426 | 33,371.904 | 24,393.723 | 22,030.448 | 28,463.858 | 33,120.139 | 27,031.045 | 23,216.995 | 27,131.698 | -0 | 21,605.271 | 18,603.36 | 20,741.03 | 31,155.51 | 21,454.574 | 18,820.382 | 25,178.678 | 29,286.215 | 0 | 16,933.396 | 24,743.235 | 28,707.285 | 20,344.721 | 0 | 25,158.259 | 29,773.802 | 0 | 0 | 0 | 27,203.245 | 0 | 0 | 19,845.846 | 22,509.59 | 15,676.923 | 0 | 0 | 21,564.318 | 0 | 14,033.872 | 15,670.615 | 17,057.634 | 15,738.987 | 18,573.637 | 16,473.572 | 15,808.863 | 18,478.232 | 0 | 16,722.572 | 19,748.662 |
Inventory
| 77,640.587 | 75,449.921 | 84,680.678 | 91,861.777 | 75,552.802 | 75,600.462 | 92,158.206 | 98,306.138 | 79,293.952 | 79,547.583 | 87,115.869 | 87,787.878 | 76,353.598 | 80,624.793 | 90,084.725 | 99,284.338 | 85,588.261 | 92,198.954 | 96,321.615 | 101,605.842 | 85,142.429 | 80,382.535 | 91,970.945 | 85,902.832 | 72,812.962 | 70,979.294 | 80,053.924 | 80,980.439 | 69,858.499 | 67,561.241 | 78,519.963 | 79,041.138 | 69,132.014 | 68,486.6 | 78,605.627 | 78,355.572 | 69,176.438 | 69,618.283 | 76,696.076 | 73,823.377 | 61,264.873 | 61,487.496 | 65,792.035 | 61,242.73 | 51,829.481 | 48,670.06 | 52,254.971 | 46,615.032 | 40,842.572 | 39,000.79 | 41,645.563 | 42,253.36 | 35,823.627 | 32,996.14 | 37,059.398 | 36,444.589 | 30,688.026 | 26,848.439 | 31,061.427 | 27,687.133 | 26,718.507 | 32,352.548 | 29,471.467 | 27,910.773 | 35,011.452 | 27,103.086 | 25,012.268 |
Other Current Assets
| 810.083 | 1,150.97 | 795.095 | 28,389.279 | 29,243.47 | 38,556.273 | 37,237.092 | 28,630.202 | 1,069.067 | 28,988.318 | 280.651 | 25,095.748 | 22,674.851 | 27,817.055 | 25,549.648 | 21,772.964 | 21,270.838 | 20,456.674 | 33,620.699 | 1,012.834 | 22,868.182 | 29,239.496 | 33,201.908 | 27,134.68 | 23,702.64 | 27,124.469 | 37,120.26 | 23,538.353 | 20,943.512 | 26,631.27 | 33,274.224 | 21,549.163 | 19,192.754 | 25,178.677 | 29,286.216 | 20,465.526 | 16,933.395 | 24,743.236 | 28,707.284 | 20,344.72 | 17,157.524 | 25,158.258 | 29,773.802 | 19,673.812 | 21,784.397 | 27,484.411 | 27,203.245 | 20,451.401 | 18,891.346 | 19,845.845 | 22,509.59 | 315.707 | 13,897.208 | 17,975.124 | 21,564.319 | 15,753.815 | 14,033.871 | 15,670.614 | 17,057.958 | 15,739.313 | 18,573.951 | 16,473.886 | 15,811.429 | 18,480.797 | 19,474.146 | 16,722.573 | 19,753.455 |
Total Current Assets
| 119,679.974 | 132,555.948 | 152,523.206 | 164,623.473 | 153,433.937 | 157,280.936 | 160,793.659 | 137,594.969 | 119,291.951 | 135,445.996 | 159,345.635 | 148,242.096 | 139,800.704 | 140,971.161 | 141,252.406 | 152,286.42 | 139,023.727 | 144,669.696 | 157,856.383 | 147,868.028 | 137,797.527 | 143,454.04 | 170,092.162 | 168,552.508 | 130,940.625 | 136,714.408 | 156,409.576 | 145,745.105 | 133,860.567 | 144,090.025 | 161,230.329 | 144,189.762 | 141,918.732 | 145,704.121 | 108,912.283 | 98,976.734 | 86,860.152 | 94,582.444 | 106,571.082 | 94,508.379 | 79,154.722 | 87,214.756 | 96,600.142 | 81,382.447 | 74,698.825 | 77,639.337 | 81,236.649 | 67,322.279 | 60,229.509 | 60,333.036 | 67,481.323 | 58,768.46 | 51,171.151 | 52,129.823 | 63,381.788 | 54,000.4 | 47,591.064 | 43,811.614 | 53,775.886 | 52,001.768 | 53,041.301 | 51,022.294 | 49,239.697 | 49,351.062 | 56,248.162 | 45,169.744 | 54,090.61 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 51,569.035 | 50,995.015 | 51,433.418 | 51,952.144 | 50,444.478 | 49,798.541 | 49,626.571 | 49,765.445 | 50,487.244 | 51,402.588 | 52,613.819 | 52,694.17 | 50,742.197 | 48,899.615 | 48,417.656 | 47,179.011 | 47,734.891 | 48,358.94 | 48,409.086 | 48,355.942 | 47,637.251 | 47,589.783 | 46,947.395 | 47,054.423 | 46,913.125 | 47,208.775 | 47,343.859 | 14,387.231 | 14,596.969 | 14,465.487 | 14,000.097 | 14,401.084 | 14,177.652 | 14,304.025 | 27,707.022 | 28,588.998 | 28,559.556 | 29,880.776 | 30,036.033 | 30,050.051 | 30,711.254 | 31,548.095 | 31,574.512 | 30,501.005 | 30,420.996 | 31,169.596 | 29,143.94 | 28,388.534 | 60,360.843 | 55,853.781 | 53,651.988 | 52,352.012 | 51,387.441 | 48,847.41 | 92,256.049 | 81,444.923 | 80,529.401 | 80,807.763 | 65,249.737 | 64,636.392 | 65,083.218 | 66,007.435 | 66,081.125 | 67,179.294 | 68,354.145 | 68,221.961 | 69,389.144 |
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 |
Intangible Assets
| 872.677 | 890.171 | 918.218 | 883.296 | 878.963 | 828.695 | 861.656 | 878.817 | 848.735 | 778.781 | 761.801 | 701.648 | 681.15 | 669.871 | 682.247 | 549.041 | 1,968.095 | 1,997.38 | 1,996.589 | 1,993.376 | 1,994.543 | 1,998.043 | 1,997.82 | 1,995.561 | 1,998.661 | 2,001.461 | 1,995.831 | 1,999.331 | 1,981.461 | 2,081.82 | 2,062.797 | 2,042.828 | 2,044.256 | 2,043.78 | 2,042.642 | 2,046.961 | 2,045.134 | 512.582 | 511.113 | 548.125 | 442.977 | 424.656 | 406.057 | 501.859 | 453.046 | 413.418 | 410.519 | 409.815 | 398.705 | 400.605 | 399.296 | 376.625 | 364.355 | 369.085 | 67.224 | 68.365 | 70.286 | 74.333 | 41.502 | 46.021 | 50.54 | 59.579 | 64.098 | 68.618 | 77.759 | 82.355 | 60.205 |
Goodwill and Intangible Assets
| 872.677 | 890.171 | 918.218 | 883.296 | 878.963 | 828.695 | 861.656 | 878.817 | 848.735 | 778.781 | 761.801 | 701.648 | 681.15 | 669.871 | 682.247 | 549.041 | 1,968.095 | 1,997.38 | 1,996.589 | 1,993.376 | 1,994.543 | 1,998.043 | 1,997.82 | 1,995.561 | 1,998.661 | 2,001.461 | 1,995.831 | 1,999.331 | 1,981.461 | 2,081.82 | 2,062.797 | 2,042.828 | 2,044.256 | 2,043.78 | 2,042.642 | 2,046.961 | 2,045.134 | 512.582 | 511.113 | 548.125 | 442.977 | 424.656 | 406.057 | 501.859 | 453.046 | 413.418 | 410.519 | 409.815 | 398.705 | 400.605 | 399.296 | 376.625 | 364.355 | 369.085 | 67.224 | 68.365 | 70.286 | 74.333 | 41.502 | 46.021 | 50.54 | 59.579 | 64.098 | 68.618 | 77.759 | 82.355 | 60.205 |
Long Term Investments
| 127,778.4 | 114,822.318 | 97,807.669 | 18,403.738 | 15,423.817 | 21,071.5 | 34,102.694 | 67,107.554 | 67,995.774 | 34,859.626 | 11,235.817 | 11,253.191 | 424.408 | 10,391.703 | 10,400.535 | 4,602.994 | 6,500.058 | 4,186.819 | 6,455.622 | 24,347.121 | 11,515.579 | -8,866.273 | -35,153.131 | -42,216.365 | -17,170.59 | -14,139.139 | -31,390.223 | -29,363.64 | -31,387.58 | -19,093.278 | -34,496.44 | -31,815 | -24,849.5 | -24,815 | 185 | 185 | 72,815.969 | 73,449.455 | 73,682.16 | 73,917.352 | 73,959.106 | 74,092.794 | 74,311.819 | 76,314.776 | 76,543.513 | 76,788.2 | 77,017.402 | 78,780.558 | 603 | 573 | 573 | 573 | 573 | 573 | 558.73 | 7,458.183 | 7,631.07 | 7,273.067 | 6,290.412 | 6,286.496 | 5,645.766 | 4,477.415 | 4,643.104 | 4,407.995 | 3,736.111 | 3,982.869 | 4,451.213 |
Tax Assets
| 6,254.287 | 6,211.697 | 6,655.023 | 6,768.585 | 6,794.581 | 6,335.909 | 7,283.262 | 7,362.32 | 6,515.295 | 6,475.91 | 6,641.789 | 6,949.537 | 7,104.365 | 6,974.6 | 7,117.998 | 7,651.726 | 7,886.639 | 7,790.923 | 8,162.725 | 8,407.592 | 8,119.042 | 7,784.352 | 8,559.053 | 8,233.068 | 13,714.479 | 12,579.936 | 13,973.687 | 12,897.907 | 12,747.251 | 12,949.487 | 13,745.314 | 13,523.082 | 13,426.395 | 13,257.803 | 14,633.279 | 14,414.847 | 14,246.299 | 14,410.075 | 14,863.624 | 13,212.981 | 12,564.247 | 12,519.033 | 13,261.137 | 10,786.605 | 9,852.075 | 10,539.949 | 10,952.942 | 9,370.56 | 8,131.335 | 7,888.917 | 8,955.882 | 7,374.885 | 7,507.493 | 8,220.71 | 8,820.296 | 6,043.195 | 6,308.821 | 7,028.444 | 6,085.012 | 6,447.289 | 7,420.626 | 10,813.931 | 9,001.969 | 10,035.247 | 10,382.564 | 9,127.424 | 8,464.115 |
Other Non-Current Assets
| 0 | -0 | 0 | 64,747.431 | 64,862.68 | 57,910.021 | 44,981.978 | 30,231.521 | 30,224.573 | 43,366.816 | 49,482.261 | 49,649.755 | 54,837.021 | 44,933.968 | 45,052.452 | 48,237.624 | 39,617.962 | 41,683.006 | 40,814.669 | 30,910.502 | 43,096.666 | 51,306.09 | 66,528.203 | 66,703.565 | 57,020.637 | 51,246.198 | 58,520.431 | 90,100.954 | 92,222.55 | 77,751.456 | 93,157.826 | 92,424.499 | 85,648.83 | 85,804.713 | 72,216.78 | 72,449.984 | 79.007 | 79.008 | 79.007 | 79.008 | 79.008 | 79.008 | 79.007 | 79.008 | 79.007 | 79.007 | 79.007 | 79.007 | 42,342.868 | 42,514.58 | 42,681.774 | 42,844.817 | 43,010.011 | 45,035.33 | 689.029 | 856.22 | 860.262 | 860.484 | 793.009 | 797.421 | 806.063 | 818.749 | 826.532 | 849.548 | 892.515 | 975.975 | 1,052.46 |
Total Non-Current Assets
| 186,474.399 | 172,919.2 | 156,814.328 | 142,755.194 | 138,404.518 | 135,944.666 | 136,856.161 | 155,345.656 | 156,071.621 | 136,883.721 | 120,735.487 | 121,248.302 | 113,789.142 | 111,869.758 | 111,670.888 | 108,220.397 | 103,707.647 | 104,017.069 | 105,838.69 | 114,014.533 | 112,363.08 | 99,811.995 | 88,879.339 | 81,770.252 | 102,476.312 | 98,897.231 | 90,443.585 | 90,021.783 | 90,160.651 | 88,154.972 | 88,469.594 | 90,576.493 | 90,447.633 | 90,595.321 | 116,784.722 | 117,685.79 | 117,745.965 | 118,331.896 | 119,171.937 | 117,807.517 | 117,756.592 | 118,663.586 | 119,632.533 | 118,183.253 | 117,348.637 | 118,990.17 | 117,603.811 | 117,028.474 | 111,836.751 | 107,230.883 | 106,261.939 | 103,521.339 | 102,842.3 | 103,045.535 | 102,391.328 | 95,870.886 | 95,399.84 | 96,044.091 | 78,459.672 | 78,213.619 | 79,006.213 | 82,177.109 | 80,616.828 | 82,540.702 | 83,443.094 | 82,390.584 | 83,417.137 |
Total Assets
| 306,154.373 | 305,475.148 | 309,337.534 | 307,378.666 | 291,838.455 | 293,225.603 | 297,649.82 | 292,940.625 | 275,363.572 | 272,329.717 | 280,081.122 | 269,490.397 | 253,589.846 | 252,840.919 | 252,923.294 | 260,506.817 | 242,731.374 | 248,686.765 | 263,695.073 | 261,882.561 | 250,160.608 | 243,266.035 | 258,971.501 | 250,322.76 | 233,416.937 | 235,611.639 | 246,853.161 | 235,766.888 | 224,021.218 | 232,244.997 | 249,699.923 | 234,766.255 | 232,366.365 | 236,299.444 | 225,697.006 | 216,662.526 | 204,606.117 | 212,914.34 | 225,743.019 | 212,315.896 | 196,911.314 | 205,878.342 | 216,232.675 | 199,565.7 | 192,047.462 | 196,629.507 | 198,840.46 | 184,350.751 | 172,066.26 | 167,563.919 | 173,743.262 | 162,289.799 | 154,013.451 | 155,175.358 | 165,773.116 | 149,871.286 | 142,990.903 | 139,855.705 | 132,235.558 | 130,215.387 | 132,047.514 | 133,199.403 | 129,856.525 | 131,891.764 | 139,691.256 | 127,560.328 | 137,507.747 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,265.541 | 12,197.501 | 17,820.84 | 29,025.949 | 16,092.936 | 19,263.135 | 19,502.115 | 33,844.135 | 18,649.572 | 19,892.898 | 24,129.215 | 28,339.29 | 15,582.259 | 17,509.439 | 20,181.671 | 27,423.371 | 12,650.915 | 14,617.23 | 21,998.345 | 30,654.279 | 21,533.013 | 16,844.541 | 30,865.091 | 33,483.916 | 18,160.699 | 23,235.065 | 32,987.901 | 32,665.612 | 22,367.796 | 24,077.985 | 34,526.735 | 32,471.901 | 21,876.501 | 24,404.582 | 39,108.49 | 30,063.142 | 18,765.045 | 23,135.074 | 40,004.511 | 30,137.234 | 19,052.703 | 27,922.514 | 38,781.116 | 27,983.189 | 21,081.957 | 26,773.06 | 36,337.311 | 24,571.697 | 18,796.332 | 19,403.41 | 27,954.207 | 25,909.156 | 19,784.203 | 0 | 34,660.161 | 28,916.791 | 23,798.444 | 23,566.897 | 22,397.745 | 20,699.346 | 24,175.914 | 25,873.474 | 23,266.431 | 26,401.521 | 32,464.57 | 25,341.046 | 29,694.255 |
Short Term Debt
| 1,032.072 | 947.113 | 1,291.63 | 1,102.364 | 1,200.926 | 834.041 | 669.869 | 881.926 | 3,577.175 | 1,163.961 | 1,487.163 | 1,145.527 | 1,265.811 | 1,245.127 | 1,361.92 | 1,383.205 | 1,105.992 | 1,387.34 | 1,154.991 | 1,033.868 | 1,123.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,000 | 10,000 | 27,700 | 39,900 | 38,800 | 39,700 | 34,100 | 39,800 | 33,900 | 32,300 | 29,800 | 34,700 | 32,200 | 29,000 | 25,700 | 30,400 | 23,100 | 19,200 | 19,600 | 18,200 | 15,200 | 9,200 | 9,200 | 15,200 | 15,200 | 15,200 | 14,200 | 14,200 | 16,200 | 18,600 | 16,900 | 15,220.204 | 19,181.8 | 12,228.058 | 12,200 |
Tax Payables
| 1,713.197 | 1,831.808 | 1,416.086 | 220.702 | 2,037.499 | 3,896.999 | 4,651.2 | 2,534.262 | 2,918.427 | 3,926.446 | 3,785.926 | 1,950.346 | 1,921.388 | 1,480.344 | 449.387 | 408.995 | 390.276 | 1,741.624 | 2,338.001 | 1,585.498 | 1,754.412 | 2,670.649 | 2,109.077 | 1,167.554 | 1,708.523 | 2,350.088 | 2,326.614 | 669.286 | 474.514 | 7,621.56 | 13,182.241 | 10,582.731 | 11,005.554 | 11,467.151 | 1,025.761 | 18.008 | 224.969 | 870.867 | 1,552.496 | 89.523 | 186.375 | 1,900.584 | 3,312.866 | 419.588 | 506.581 | 3,033.046 | 2,384.433 | 32.847 | 427.676 | 2,182.831 | 2,053.966 | 49.312 | 636.106 | 2,780.351 | 4,402.069 | 30.501 | 622.895 | 42.796 | 0 | 299.495 | 0 | 401.436 | 0 | 461.845 | 34.032 | 0 | 1,378.3 |
Deferred Revenue
| 0 | 6,029.968 | 5,553.329 | 21,688.711 | 21,968.156 | 4,138.104 | 3,135.557 | 2,152.409 | 1,248.081 | 283.204 | 25,499.369 | 18,818.184 | 17,238.454 | 16,303.256 | 17,125.426 | 15,119.338 | 16,010.665 | 20,391.582 | 24,917.391 | 17,467.128 | 16,756.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11,005.554 | 28,897.02 | 19,198.239 | 18.008 | 224.969 | 870.867 | 14,729.99 | 8,328.548 | 8,335.032 | 1,900.584 | 15,966.053 | 419.588 | 506.581 | 3,033.046 | 14,608.868 | 32.847 | 427.676 | 2,182.831 | 13,090.513 | 49.312 | 636.106 | 0 | 17,083.232 | 6,613.593 | 622.895 | 7,254.821 | 0 | 299.495 | 0 | 6,292.578 | 6,370.387 | 7,274.027 | 6,873.687 | 0 | 11,572.778 |
Other Current Liabilities
| 19,024.566 | 25,603.119 | 19,871.48 | 21,594.066 | 20,025.816 | 20,921.139 | 25,984.885 | 16,802.172 | 15,032.106 | 16,892.963 | 21,806.353 | 16,948.988 | 15,421.802 | 15,074.256 | 16,849.103 | 14,871.026 | 15,756.926 | 18,816.088 | 22,730.899 | 16,326.413 | 15,166.011 | 16,745.368 | 21,500.089 | 16,274.16 | 15,784.59 | 16,053.096 | 20,120.268 | 16,894.13 | 16,955.312 | 18,178.568 | 22,032.885 | 15,611.201 | 14,718.811 | 17,429.868 | 18,172.479 | 8,273.91 | 7,687.723 | 11,267.532 | 18,828.542 | 8,239.024 | 8,148.656 | 9,631.933 | 12,653.187 | 8,888.13 | 10,117.196 | 11,748.203 | 12,224.435 | 13,353.05 | 12,820.095 | 10,735.801 | 11,036.547 | 7,883.839 | 8,115.29 | 35,937.296 | 12,681.162 | 6,583.093 | 5,476.746 | 7,212.026 | 6,185.403 | 6,238.518 | 5,544.687 | 5,891.141 | 6,370.386 | 6,812.18 | 6,839.654 | 6,472.582 | 10,194.477 |
Total Current Liabilities
| 36,035.375 | 40,579.542 | 45,953.365 | 51,943.081 | 39,357.177 | 44,915.315 | 50,808.069 | 54,062.494 | 41,425.361 | 41,876.268 | 51,208.657 | 48,384.151 | 34,191.261 | 35,309.166 | 38,842.081 | 44,086.597 | 29,904.109 | 36,562.283 | 48,222.235 | 49,600.058 | 39,577.431 | 36,260.558 | 54,474.257 | 50,925.63 | 35,653.812 | 41,638.249 | 55,434.783 | 50,229.028 | 39,797.622 | 49,878.113 | 69,741.861 | 58,665.833 | 57,600.866 | 63,301.601 | 86,006.729 | 78,255.06 | 65,477.737 | 74,973.473 | 88,834.501 | 78,265.781 | 61,287.734 | 71,755.031 | 84,547.169 | 71,990.907 | 63,905.734 | 70,554.309 | 76,646.179 | 68,357.594 | 55,144.103 | 51,522.042 | 60,644.72 | 52,042.307 | 43,735.599 | 47,917.647 | 60,943.392 | 50,730.385 | 45,098.085 | 46,021.719 | 42,783.148 | 41,437.359 | 45,920.601 | 50,766.051 | 46,536.817 | 48,895.75 | 58,520.056 | 44,041.686 | 53,467.032 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 529.595 | 559.179 | 277.915 | 303.029 | 288.738 | 316.002 | 212.129 | 203.248 | 264.802 | 351.996 | 258.177 | 421.847 | 584.585 | 747.035 | 666.296 | 621.998 | 810.096 | 855.562 | 324.563 | 384.672 | 626.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 925 | 425 | 253 | 253 | 253 | 753 | 923.28 | 923.28 | 0 | 915 | 1,020.698 | 1,020.698 | 1,020.698 | 44.418 | 50.64 | 50.64 | 50.64 | 950.64 | 950 | 950 | 950 | 950 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | -1,454.595 | -425 | 4,428.522 | 3,368.859 | 0 | 0 | 0 | 0 | 0 | 6,574.895 | 0 | 0 | 9,930.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 5,392.739 | 2,748.746 | 2,042.461 | 4,428.522 | 3,368.859 | 2,343.119 | 3,121.67 | 4,851.876 | 4,922.843 | 7,521.46 | 6,574.895 | 8,854.584 | 8,810.837 | 0 | 9,744.916 | 15,816.691 | 14,824.618 | 14,428.556 | 14,496.132 | 19,335.3 | 18,558.118 | 18,381.264 | 17,907.727 | 20,026.363 | 19,466.098 | 19,071.176 | 18,464.025 | 18,682.878 | 18,228.643 | 17,870.757 | 17,358.639 | 20,345.418 | 19,370.206 | 17,927.136 | 22,442.588 | 28,148.316 | 27,314.523 | 27,194.978 | 27,090.266 | 27,163.87 | 26,281.957 | 25,276.625 | 24,195.657 | 24,577.08 | 23,201.465 | 23,047.606 | 22,271.57 | 21,530.546 | 18,796.21 | 17,736.77 | 17,453.745 | 15,876.306 | 15,975.789 | 15,961.975 | 15,166.749 | 16,578.151 | 15,260.095 | 14,170.606 | 13,975.039 | 13,471.431 | 13,460.166 | 13,131.546 | 12,930.194 | 12,422.247 | 13,133.735 | 13,158.237 | 12,824.325 |
Total Non-Current Liabilities
| 5,392.739 | 4,203.341 | 3,026.64 | 4,959.437 | 3,924.888 | 2,884.857 | 4,190.673 | 5,987.286 | 6,049.371 | 7,786.262 | 7,841.891 | 10,133.459 | 10,253.382 | 11,535.818 | 10,536.37 | 16,533.628 | 15,497.256 | 15,289.292 | 16,302.335 | 20,609.863 | 19,892.791 | 19,957.918 | 18,857.727 | 20,026.363 | 19,466.098 | 19,071.176 | 18,464.025 | 18,682.878 | 18,228.643 | 17,870.757 | 17,358.639 | 20,345.418 | 19,370.206 | 17,927.136 | 22,442.588 | 28,148.316 | 27,314.523 | 27,194.978 | 27,090.266 | 27,163.87 | 26,281.957 | 25,276.625 | 24,195.657 | 24,577.08 | 23,201.465 | 23,047.606 | 22,271.57 | 21,530.546 | 18,796.21 | 17,736.77 | 17,453.745 | 15,876.306 | 15,975.789 | 15,961.975 | 15,166.749 | 16,578.151 | 15,260.095 | 14,170.606 | 13,975.039 | 13,471.431 | 13,460.166 | 13,131.546 | 12,930.194 | 12,422.247 | 13,133.735 | 13,158.237 | 12,824.325 |
Total Liabilities
| 41,428.114 | 44,782.883 | 48,980.005 | 56,902.518 | 43,282.065 | 47,800.172 | 54,998.742 | 60,049.78 | 47,474.732 | 49,662.53 | 59,050.547 | 58,517.611 | 44,444.643 | 46,844.985 | 49,378.45 | 60,620.225 | 45,401.365 | 51,851.575 | 64,524.57 | 70,209.921 | 59,470.222 | 56,218.476 | 73,331.984 | 70,951.993 | 55,119.911 | 60,709.425 | 73,898.808 | 68,911.906 | 58,026.265 | 67,748.869 | 87,100.5 | 79,011.251 | 76,971.072 | 81,228.738 | 108,449.317 | 106,403.377 | 92,792.26 | 102,168.451 | 115,924.766 | 105,429.651 | 87,569.69 | 97,031.656 | 108,742.827 | 96,567.987 | 87,107.199 | 93,601.915 | 98,917.75 | 89,888.14 | 73,940.312 | 69,258.813 | 78,098.464 | 67,918.612 | 59,711.389 | 63,879.622 | 76,110.142 | 67,308.536 | 60,358.18 | 60,192.324 | 56,758.187 | 54,908.79 | 59,380.767 | 63,897.597 | 59,467.011 | 61,317.998 | 71,653.791 | 57,199.923 | 66,291.357 |
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
| 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 | 26,906.155 |
Retained Earnings
| 9,401.091 | 5,330.148 | 22,123.194 | 219,134.135 | 217,245.378 | 213,824.959 | 211,803.904 | 202,510.152 | 196,909.168 | 191,132.907 | 189,122.134 | 179,053.581 | 176,990.411 | 173,771.881 | 171,311.283 | 153,965.168 | 151,403.924 | 151,184.863 | 153,301.769 | 145,844.428 | 144,623.689 | 141,204.995 | 139,978.342 | 148,355.207 | 147,281.466 | 143,886.654 | 141,938.793 | 135,839.421 | 134,979.393 | 133,480.567 | 131,583.863 | 124,739.443 | 124,379.733 | 124,055.145 | 86,232.128 | 79,243.588 | 80,798.297 | 79,730.329 | 78,802.692 | 75,870.684 | 78,326.063 | 77,831.126 | 76,474.288 | 71,982.152 | 73,924.703 | 72,012.031 | 68,907.15 | 63,447.05 | 67,110.387 | 67,289.546 | 64,629.237 | 63,355.626 | 63,286.502 | 60,280.175 | 58,647.414 | 49,348.938 | 49,418.911 | 46,449.568 | 42,263.559 | 42,092.784 | 39,423.851 | 36,066.649 | 37,154.356 | 37,338.609 | 34,802.308 | 37,090.054 | 37,946.038 |
Accumulated Other Comprehensive Income/Loss
| 223,212.779 | 223,249.729 | 206,121.947 | 205,482.702 | 205,451.701 | 205,741.162 | 182,987.864 | 182,521.383 | 183,120.362 | 183,674.97 | 168,549.13 | 168,559.895 | 168,795.482 | 32,112.388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,206.233 | 5,206.233 | 5,206.233 | -201,046.845 | -201,046.844 | -201,046.844 | -179,046.844 | -179,046.845 | -179,046.844 | -179,046.845 | -163,546.845 | -163,546.844 | 5,248.638 | 5,317.898 | 5,327.406 | 19,015.268 | 19,019.929 | 18,744.171 | 18,962.579 | 18,922.057 | 19,160.542 | 18,936.409 | 18,755.021 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.406 | 4,109.405 | 4,109.405 | 4,109.405 | 6,307.657 | 6,307.657 | 6,307.657 | 6,307.657 | 6,307.657 | 6,336.74 | 6,329.003 | 6,329.003 | 6,329.002 | 6,329.002 | 6,364.196 | 6,364.196 |
Total Shareholders Equity
| 264,726.259 | 260,692.265 | 260,357.529 | 250,476.148 | 248,556.391 | 245,425.431 | 242,651.079 | 232,890.845 | 227,888.84 | 222,667.187 | 221,030.575 | 210,972.787 | 209,145.204 | 205,995.934 | 203,544.844 | 199,886.592 | 197,330.009 | 196,835.19 | 199,170.503 | 191,672.64 | 190,690.386 | 187,047.559 | 185,639.518 | 179,370.768 | 178,297.027 | 174,902.215 | 172,954.354 | 166,854.982 | 165,994.954 | 164,496.128 | 162,599.424 | 155,755.004 | 155,395.294 | 155,070.706 | 117,247.689 | 110,259.149 | 111,813.858 | 110,745.89 | 109,818.253 | 106,886.245 | 109,341.624 | 108,846.687 | 107,489.849 | 102,997.713 | 104,940.264 | 103,027.592 | 99,922.711 | 94,462.611 | 98,125.948 | 98,305.107 | 95,644.798 | 94,371.187 | 94,302.062 | 91,295.735 | 89,662.974 | 82,562.75 | 82,632.723 | 79,663.38 | 75,477.371 | 75,306.596 | 72,666.746 | 69,301.807 | 70,389.514 | 70,573.766 | 68,037.465 | 70,360.405 | 71,216.389 |
Total Equity
| 264,726.259 | 260,692.265 | 260,357.529 | 250,476.148 | 248,556.391 | 245,425.431 | 242,651.079 | 232,890.845 | 227,888.84 | 222,667.187 | 221,030.575 | 210,972.787 | 209,145.204 | 205,995.934 | 203,544.844 | 199,886.592 | 197,330.009 | 196,835.19 | 199,170.503 | 191,672.64 | 190,690.386 | 187,047.559 | 185,639.518 | 179,370.768 | 178,297.027 | 174,902.215 | 172,954.354 | 166,854.982 | 165,994.954 | 164,496.128 | 162,599.424 | 155,755.004 | 155,395.294 | 155,070.706 | 117,247.689 | 110,259.149 | 111,813.858 | 110,745.89 | 109,818.253 | 106,886.245 | 109,341.624 | 108,846.687 | 107,489.849 | 102,997.713 | 104,940.264 | 103,027.592 | 99,922.711 | 94,462.611 | 98,125.948 | 98,305.107 | 95,644.798 | 94,371.187 | 94,302.062 | 91,295.735 | 89,662.974 | 82,562.75 | 82,632.723 | 79,663.38 | 75,477.371 | 75,306.596 | 72,666.746 | 69,301.807 | 70,389.514 | 70,573.766 | 68,037.465 | 70,360.405 | 71,216.389 |
Total Liabilities & Shareholders Equity
| 306,154.373 | 305,475.148 | 309,337.534 | 307,378.666 | 291,838.455 | 293,225.603 | 297,649.821 | 292,940.625 | 275,363.572 | 272,329.717 | 280,081.122 | 269,490.397 | 253,589.847 | 252,840.919 | 252,923.294 | 260,506.817 | 242,731.374 | 248,686.765 | 263,695.073 | 261,882.561 | 250,160.608 | 243,266.035 | 258,971.501 | 250,322.761 | 233,416.937 | 235,611.64 | 246,853.162 | 235,766.888 | 224,021.219 | 232,244.997 | 249,699.924 | 234,766.255 | 232,366.366 | 236,299.444 | 225,697.006 | 216,662.526 | 204,606.118 | 212,914.341 | 225,743.019 | 212,315.896 | 196,911.314 | 205,878.343 | 216,232.676 | 199,565.7 | 192,047.463 | 196,629.507 | 198,840.461 | 184,350.751 | 172,066.26 | 167,563.919 | 173,743.263 | 162,289.799 | 154,013.451 | 155,175.357 | 165,773.116 | 149,871.286 | 142,990.903 | 139,855.705 | 132,235.558 | 130,215.386 | 132,047.513 | 133,199.404 | 129,856.525 | 131,891.764 | 139,691.256 | 127,560.328 | 137,507.746 |