Samsung Securities Co., Ltd.
KRX:016360.KS
46450 (KRW) • At close November 8, 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 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,550,693.727 | 1,959,163.082 | 1,830,129.387 | 14,292,853.629 | 16,391,592.147 | 16,404,181.917 | 15,989,364.199 | 18,776,935.828 | 19,405,302.315 | 19,504,474.894 | 18,000,752.787 | 17,915,235.448 | 17,469,572.59 | 17,182,640.337 | 16,171,751.259 | 8,465,612.577 | 14,790,843.323 | 14,954,082.606 | 4,403,658.755 | 7,618,893.49 | 4,397,227.859 | 4,118,330.809 | 7,958,137.906 | 7,401,023.714 | 7,125,793.388 | 7,792,922.227 | 6,504,862.947 | 6,944,052.46 | 7,053,602.866 | 6,322,303.103 | 6,200,407.87 | 6,343,918.26 | 6,943,013.123 | 6,462,077.335 | 6,182,518.572 | 6,615,684.931 | 7,257,027.888 | 5,615,079.467 | 5,089,416.699 | 4,218,717.187 | 3,940,368.271 | 3,656,233.887 | 4,073,611.204 | 4,455,959.032 | 4,319,274.276 | 4,718,552.482 | 5,069,189.424 | 4,571,208.791 | 4,833,237.925 | 4,713,528.791 | 4,574,349.425 | 4,636,255.234 | 4,480,414.539 | 2,687,407.626 | 2,867,000.568 | 2,744,065.81 | 1,840,634.223 | 1,866,724.448 | 1,840,016.577 | 1,815,813.407 | 2,355,538.816 | 2,651,068.33 |
Short Term Investments
| 7,736,763.411 | 8,462,426.077 | 6,963,114.28 | 7,711,494.081 | 9,092,351.003 | 9,969,128.923 | 8,118,204.854 | 3,257,146.349 | 3,560,295.075 | 3,214,104.236 | 3,545,314.372 | 2,500,420.18 | 2,435,336.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10,287,457.138 | 10,421,589.159 | 8,793,243.667 | 14,292,853.629 | 16,391,592.147 | 16,404,181.917 | 15,989,364.199 | 18,776,935.828 | 19,405,302.315 | 19,504,474.894 | 18,000,752.787 | 17,915,235.448 | 17,469,572.59 | 17,182,640.337 | 16,171,751.259 | 8,465,612.577 | 14,790,843.323 | 14,954,082.606 | 4,403,658.755 | 7,618,893.49 | 4,397,227.859 | 4,118,330.809 | 7,958,137.906 | 7,401,023.714 | 7,125,793.388 | 7,792,922.227 | 6,504,862.947 | 6,944,052.46 | 7,053,602.866 | 6,322,303.103 | 6,200,407.87 | 6,343,918.26 | 6,943,013.123 | 6,462,077.335 | 6,182,518.572 | 6,615,684.931 | 7,257,027.888 | 5,615,079.467 | 5,089,416.699 | 4,218,717.187 | 3,940,368.271 | 3,656,233.887 | 4,073,611.204 | 4,455,959.032 | 4,319,274.276 | 4,718,552.482 | 5,069,189.424 | 4,571,208.791 | 4,833,237.925 | 4,713,528.791 | 4,574,349.425 | 4,636,255.234 | 4,480,414.539 | 2,687,407.626 | 2,867,000.568 | 2,744,065.81 | 1,840,634.223 | 1,866,724.448 | 1,840,016.577 | 1,815,813.407 | 2,355,538.816 | 2,651,068.33 |
Net Receivables
| 4,696,261.788 | 4,999,386.661 | 3,708,422.613 | 4,622,791.337 | 5,184,805.601 | 5,587,958.619 | 2,958,644.105 | 4,251,466.041 | 3,788,586.741 | 5,001,107.301 | 4,192,926.861 | 6,175,875.825 | 5,366,459.272 | 5,137,082.608 | 6,829,161.773 | 4,473,772.559 | 4,538,459.022 | 5,173,183.046 | 1,847,152.344 | 1,646,640.465 | 2,047,312.286 | 2,146,408.698 | 1,560,530.242 | 2,029,624.206 | 2,254,501.245 | 2,532,847.495 | 2,028,931.702 | 1,583,570.281 | 1,828,036.95 | 1,645,230.806 | 1,231,247.216 | 1,944,094.207 | 2,056,661.198 | 1,885,500.695 | 1,506,488.189 | 1,533,878.014 | 2,364,158.738 | 1,446,270.078 | 1,161,742.351 | 1,515,720.486 | 972,853.635 | 1,350,262.891 | 1,566,784.097 | 1,389,287.978 | 1,063,735.265 | 824,334.152 | 1,489,881.597 | 1,742,695.533 | 1,531,176.235 | 779,157.014 | 2,377,284.686 | 1,898,642.286 | 467,553.048 | 183,156.348 | 412,893.723 | 334,495.433 | 126,853.675 | 260,277.438 | 224,586.699 | 91,962.044 | 388,865.639 | 308,591.485 |
Inventory
| 0 | 0 | 0 | 13,576,549.862 | 16,124,616.076 | 17,217,192.863 | 13,672,280.055 | 10,122,665.992 | 10,577,901.163 | 11,690,696.238 | 10,727,760.91 | 12,108,793.492 | 10,970,832.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets
| -14,983,718.925 | -15,420,975.821 | -12,501,666.28 | -13,576,549.862 | -16,124,616.076 | -17,217,192.863 | -13,672,280.055 | -10,122,665.992 | -10,577,901.163 | -11,690,696.238 | -10,727,760.91 | -12,108,793.492 | -10,970,832.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 2,556,824.764 | 0 | 17,937,259.725 | 18,915,644.966 | 21,576,397.748 | 21,992,140.536 | 18,948,008.304 | 23,028,401.869 | 23,193,889.056 | 24,505,582.195 | 22,193,679.648 | 24,091,111.273 | 22,836,031.862 | 22,319,722.945 | 23,000,913.032 | 12,939,385.136 | 19,329,302.345 | 20,127,265.652 | 6,250,811.099 | 9,265,533.955 | 6,444,540.145 | 6,264,739.507 | 9,518,668.148 | 9,430,647.92 | 9,380,294.633 | 10,325,769.722 | 8,533,794.649 | 8,527,622.741 | 8,881,639.816 | 7,967,533.909 | 7,431,655.086 | 8,288,012.467 | 8,999,674.321 | 8,347,578.03 | 7,689,006.761 | 8,149,562.945 | 9,621,186.626 | 7,061,349.545 | 6,251,159.05 | 5,734,437.673 | 4,913,221.906 | 5,006,496.778 | 5,640,395.301 | 5,845,247.01 | 5,383,009.541 | 5,542,886.634 | 6,559,071.021 | 6,313,904.324 | 6,364,414.16 | 5,492,685.805 | 6,951,634.111 | 6,534,897.52 | 4,947,967.587 | 2,870,563.974 | 3,279,894.291 | 3,078,561.243 | 1,967,487.898 | 2,127,001.886 | 2,064,603.276 | 1,907,775.451 | 2,744,404.455 | 2,959,659.815 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 164,769.388 | 80,120.771 | 87,320.976 | 80,495.06 | 89,305.017 | 97,407.206 | 106,243.43 | 102,298.815 | 103,737.538 | 100,063.547 | 104,577.302 | 99,857.584 | 108,413.662 | 108,980.661 | 118,395.142 | 84,776.144 | 95,420.34 | 78,044.188 | 86,720.737 | 89,480.888 | 85,382.242 | 90,529.892 | 44,485.07 | 44,735.492 | 44,880.372 | 46,496.414 | 49,101.778 | 49,497.04 | 52,064.62 | 49,450.058 | 51,244.343 | 58,746.027 | 61,948.251 | 60,738.313 | 57,622.618 | 52,841.88 | 52,797.439 | 54,406.558 | 58,231.608 | 52,210.701 | 54,461.097 | 62,587.211 | 72,413.233 | 77,028.527 | 81,715.538 | 84,330.775 | 87,293.142 | 93,741.758 | 97,126.46 | 100,474.939 | 89,783.227 | 87,475.497 | 85,918.385 | 84,276.266 | 65,204.397 | 64,036.057 | 66,002.675 | 54,977.124 | 52,245.818 | 48,332.858 | 45,116.192 | 46,463.25 |
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 |
Intangible Assets
| 64,427.453 | 106,285.945 | 108,107.844 | 103,852.73 | 100,754.557 | 102,159.352 | 104,145.822 | 93,038.4 | 88,001.621 | 86,006.979 | 85,982.914 | 80,401.811 | 78,664.288 | 78,620.89 | 79,869.765 | 78,606.607 | 78,332.084 | 78,921.207 | 79,909.151 | 77,857.203 | 79,532.17 | 82,378.466 | 85,109.003 | 83,325.126 | 86,586.674 | 89,927.184 | 90,245.771 | 93,259.696 | 95,651.967 | 96,163.785 | 100,996.939 | 99,199.295 | 97,711.182 | 97,419.321 | 100,553.098 | 101,403.098 | 104,787.174 | 108,848.098 | 114,679.201 | 108,204.453 | 113,085.355 | 125,577.25 | 132,391.985 | 129,832.108 | 127,743.12 | 125,369.156 | 124,485.353 | 109,372.347 | 110,096.931 | 115,974.579 | 115,915.325 | 107,215.546 | 56,215.828 | 62,895.32 | 64,779.809 | 64,250.571 | 43,665.694 | 46,628.652 | 43,214.644 | 43,281.435 | 42,823.6 | 35,665.062 |
Goodwill and Intangible Assets
| 64,427.453 | 106,285.945 | 108,107.844 | 103,852.73 | 100,754.557 | 102,159.352 | 104,145.822 | 93,038.4 | 88,001.621 | 86,006.979 | 85,982.914 | 80,401.811 | 78,664.288 | 78,620.89 | 79,869.765 | 78,606.607 | 78,332.084 | 78,921.207 | 79,909.151 | 77,857.203 | 79,532.17 | 82,378.466 | 85,109.003 | 83,325.126 | 86,586.674 | 89,927.184 | 90,245.771 | 93,259.696 | 95,651.967 | 96,163.785 | 100,996.939 | 99,199.295 | 97,711.182 | 97,419.321 | 100,553.098 | 101,403.098 | 104,787.174 | 108,848.098 | 114,679.201 | 108,204.453 | 113,085.355 | 125,577.25 | 132,391.985 | 129,832.108 | 127,743.12 | 125,369.156 | 124,485.353 | 109,372.347 | 110,096.931 | 115,974.579 | 115,915.325 | 107,215.546 | 56,215.828 | 62,895.32 | 64,779.809 | 64,250.571 | 43,665.694 | 46,628.652 | 43,214.644 | 43,281.435 | 42,823.6 | 35,665.062 |
Long Term Investments
| 59,786,846.523 | 2,435,992.541 | 2,670,321.465 | 27,448,689.687 | 26,854,236.284 | 26,624,092.723 | 25,157,993.407 | 28,836,033.637 | 29,642,407.191 | 31,442,844.093 | 33,272,094.358 | 32,826,492.179 | 31,934,104.434 | 29,779,063.561 | 32,195,494.605 | 39,301,970.046 | 29,689,053.099 | 27,711,044.846 | 31,829,999.945 | 27,188,499.023 | 29,884,976.621 | 27,836,789.375 | 23,156,092.763 | 22,938,084.42 | 22,499,207.25 | 24,009,320.945 | 23,942,183.12 | 23,524,718.93 | 22,417,783.939 | 22,164,277.421 | 22,507,978.6 | 21,957,548.544 | 21,794,084.328 | 21,286,441.741 | 20,786,306.632 | 20,491,798.887 | 20,364,306.271 | 19,217,329.413 | 17,814,694.483 | 15,523,006.102 | 14,842,675.054 | 13,657,354.052 | 13,698,211.999 | 12,119,254.434 | 12,476,086.191 | 10,802,011.682 | 10,364,469.041 | 9,271,962.848 | 8,932,088.806 | 9,270,432.7 | 8,787,302.857 | 8,613,744.804 | 7,862,128.74 | 7,683,076.507 | 8,660,006.516 | 8,455,212.316 | 7,875,497.96 | 6,864,326 | 6,398,263.799 | 6,082,619.715 | 6,151,316.602 | 5,971,448.319 |
Tax Assets
| 619.685 | 600.771 | 575.167 | 1,169.616 | 1,141.784 | 1,133.957 | 1,102.211 | 1,471.882 | 1,326.315 | 1,242.093 | 1,216.139 | 1,074.331 | 1,024.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| -165,389.073 | -2,623,000.027 | 881,323.755 | -1,169.616 | -1,141.784 | -1,133.957 | -1,102.211 | -1,471.882 | -1,326.315 | -1,242.093 | -1,216.139 | -1,074.331 | -1,024.554 | -29,966,665.111 | -32,393,759.511 | -39,465,352.797 | -29,862,805.522 | -27,868,010.242 | -31,996,629.833 | -27,355,837.113 | -30,049,891.033 | -28,009,697.733 | -23,285,686.836 | -23,066,145.038 | -22,630,674.296 | -24,145,744.543 | -24,081,530.669 | -23,667,475.666 | -22,565,500.526 | -22,309,891.263 | -22,660,219.882 | -22,115,493.866 | -21,953,743.761 | -21,444,599.375 | -20,944,482.348 | -20,646,043.865 | -20,521,890.884 | -19,380,584.069 | -17,987,605.293 | -15,683,421.256 | -15,010,221.506 | -13,845,518.513 | -13,903,017.217 | -12,326,115.069 | -12,685,544.849 | -11,011,711.613 | -10,576,247.535 | -9,475,076.954 | -9,139,312.197 | -9,486,882.217 | -8,993,001.408 | -8,808,435.848 | -8,004,262.953 | -7,830,248.093 | -8,789,990.722 | -8,583,498.944 | -7,985,166.329 | -6,965,931.776 | -6,493,724.261 | -6,174,234.008 | -6,239,256.394 | -6,053,576.631 |
Total Non-Current Assets
| 59,851,273.977 | 0.001 | 3,747,649.206 | 27,633,037.477 | 27,044,295.858 | 26,823,659.281 | 25,368,382.659 | 29,031,370.851 | 29,834,146.351 | 31,628,914.618 | 33,462,654.574 | 33,006,751.575 | 32,121,182.383 | 29,966,665.111 | 32,393,759.511 | 39,465,352.797 | 29,862,805.522 | 27,868,010.242 | 31,996,629.833 | 27,355,837.113 | 30,049,891.033 | 28,009,697.733 | 23,285,686.836 | 23,066,145.038 | 22,630,674.296 | 24,145,744.543 | 24,081,530.669 | 23,667,475.666 | 22,565,500.526 | 22,309,891.263 | 22,660,219.882 | 22,115,493.866 | 21,953,743.761 | 21,444,599.375 | 20,944,482.348 | 20,646,043.865 | 20,521,890.884 | 19,380,584.069 | 17,987,605.293 | 15,683,421.256 | 15,010,221.506 | 13,845,518.513 | 13,903,017.217 | 12,326,115.069 | 12,685,544.849 | 11,011,711.613 | 10,576,247.535 | 9,475,076.954 | 9,139,312.197 | 9,486,882.217 | 8,993,001.408 | 8,808,435.848 | 8,004,262.953 | 7,830,248.093 | 8,789,990.722 | 8,583,498.944 | 7,985,166.329 | 6,965,931.776 | 6,493,724.261 | 6,174,234.008 | 6,239,256.394 | 6,053,576.631 |
Total Assets
| 62,408,098.741 | 60,117,140.663 | 56,507,909.509 | 57,038,350.796 | 60,775,569.282 | 59,639,594.718 | 53,848,261.017 | 63,905,463.549 | 64,459,342.208 | 66,954,970.15 | 65,707,487 | 66,879,745.102 | 63,678,036.821 | 61,568,043.063 | 63,869,722.094 | 59,982,223.558 | 57,228,296.684 | 55,686,281.398 | 44,729,591.399 | 42,342,767.621 | 42,649,117.376 | 40,033,584.548 | 38,330,643.979 | 38,698,471.095 | 38,497,343.597 | 40,195,470.535 | 37,948,260.013 | 37,200,958.81 | 35,413,473.557 | 33,689,554.301 | 33,229,936.021 | 33,265,075.395 | 34,104,051.538 | 32,816,006.832 | 30,994,440.994 | 31,090,903.887 | 32,264,180.752 | 28,196,238.917 | 25,774,747.151 | 23,172,814.303 | 21,572,126.685 | 20,423,808.505 | 20,991,284.702 | 19,576,085.147 | 19,480,917.794 | 17,730,428.672 | 18,296,160.192 | 16,949,243.547 | 16,770,851.404 | 16,310,165.335 | 17,273,444.787 | 16,622,228.45 | 14,206,344.037 | 11,679,523.069 | 13,099,563.18 | 12,492,730.426 | 10,641,615.578 | 10,323,741.18 | 9,830,366.564 | 9,398,081.053 | 10,063,434.022 | 10,169,468.705 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 18,449,013.107 | 17,528,241.399 | 17,124,369.622 | 16,919,293.534 | 14,028,619.41 | 18,155,531.599 | 17,185,708.096 | 15,496,731.384 | 17,248,918.651 | 24,055,204.917 | 25,758,371.829 | 24,362,691.264 | 23,166,562.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 317,007.648 | 98,205.952 | 98,158.015 | 99,616.614 | 38,860.466 | 13,278.298 | 14,920.622 | 24,018.921 | 163,665.39 | 237,330.916 | 238,296.787 | 224,263.936 | 220,086.525 | 63,661.343 | 6,277.543 | 6,101.307 | 5,620.222 | 4,107.225 | 4,850.883 | 4,336.23 | 62,963.085 | 87,231.043 | 54,820.323 | 62,930.655 | 114,219.299 | 36,470.128 | 35,966.828 | 43,521.163 | 2,471.429 | 3,168.508 | 2,165.424 | 2,426.239 | 2,690.949 | 2,607.236 | 2,201.401 | 29,014.084 | 42,810.68 | 67,866.716 | 67,998.296 | 3,051.575 | 7,468.899 | 10,550.361 | 14,748.07 | 9,316.27 | 4,252.013 | 9,301.134 | 17,583.442 | 13,683.487 | 13,530.633 | 11,869.426 | 27,843.845 | 38,797.775 | 97,236.94 | 85,752.521 | 71,778.772 | 21,882.819 | 45,570.612 | 83,723.304 | 71,053.864 | 72,198.328 | 69,336.545 |
Deferred Revenue
| 0 | 56,515.242 | 86,559.358 | 39,167.41 | 0 | 91,058.91 | 72,827.039 | 51,849.318 | 56,797.023 | 0 | 0 | 0 | 54,972.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| -18,449,013.107 | -17,584,756.641 | -86,559.358 | -16,958,460.944 | -14,028,619.41 | -18,246,590.509 | -17,258,535.135 | -15,548,580.702 | -17,305,715.674 | -24,055,204.917 | -25,758,371.829 | -24,362,691.264 | -23,221,535.975 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 18,449,013.107 | 17,528,241.399 | 17,124,369.622 | 16,919,293.534 | 14,028,619.41 | 18,155,531.599 | 17,185,708.096 | 15,496,731.384 | 17,248,918.651 | 24,055,204.917 | 25,758,371.829 | 24,362,691.264 | 23,166,562.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,498,807.238 | 2,574,692.126 | 2,590,364.4 | 8,211,100.011 | 8,632,943.774 | 9,055,325.596 | 8,883,105.31 | 9,495,703.915 | 10,820,215.011 | 9,513,736.379 | 9,783,066.159 | 8,245,443.609 | 6,618,956.734 | 7,059,711.917 | 7,544,751.313 | 6,190,400.67 | 5,754,873.958 | 5,391,427.129 | 3,850,443.713 | 2,961,220.367 | 3,017,326.786 | 2,706,473.513 | 2,680,707.849 | 2,445,679.249 | 2,751,774.658 | 2,352,994.012 | 1,737,827.926 | 1,755,070.079 | 1,191,262.987 | 1,024,355.947 | 1,008,318.765 | 1,039,057.953 | 994,108.354 | 1,400,984.08 | 1,063,896.269 | 1,068,815.766 | 2,081,713.499 | 563,600 | 592,700 | 599,400 | 875,473.903 | 880,333.351 | 896,965.785 | 754,061.919 | 735,460.035 | 765,847.898 | 742,746.658 | 762,247.352 | 511,352.166 | 754,652.832 | 988,856.037 | 830,465 | 769,400 | 676,500 | 454,899.999 | 1,126,000 | 280,000.242 | 380,000 | 580,000 | 711,700.085 | 748,699.999 | 1,003,700 |
Deferred Revenue Non-Current
| 51,501.877 | 56,515.242 | 86,559.358 | 39,167.41 | 74,866.88 | 91,058.91 | 72,827.039 | 51,849.318 | 56,797.023 | 52,440.132 | 76,145.421 | 93,685.074 | 54,972.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76,083.495 | 18,319.505 | 178,868.018 | 217,934.437 | 195,904.605 | 212,219.586 | 176,245.706 | 171,107.265 | 174,314.853 | 133,101.294 | 130,102.566 | 102,780.057 | 75,592.789 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21,580,397.598 | -2,649,526.873 | 47,029,408.339 | -257,101.847 | -270,771.485 | -303,278.496 | 38,520,174.619 | 48,003,402.154 | 47,351,670.525 | 51,367,914.022 | 49,637,244.066 | 52,487,165.52 | 51,243,461.958 | -7,059,711.917 | -7,544,751.313 | -6,190,400.67 | -5,754,873.958 | -5,391,427.129 | -3,850,443.713 | -2,961,220.367 | -3,017,326.786 | -2,706,473.513 | -2,680,707.849 | -2,445,679.249 | -2,751,774.658 | -2,352,994.012 | -1,737,827.926 | -1,755,070.079 | -1,191,262.987 | -1,024,355.947 | -1,008,318.765 | -1,039,057.953 | -994,108.354 | -1,400,984.08 | -1,063,896.269 | -1,068,815.766 | -2,081,713.499 | -563,600 | -592,700 | -599,400 | -875,473.903 | -880,333.351 | -896,965.785 | -754,061.919 | -735,460.035 | -765,847.898 | -742,746.658 | -762,247.352 | -511,352.166 | -754,652.832 | -988,856.037 | -830,465 | -769,400 | -676,500 | -454,899.999 | -1,126,000 | -280,000.242 | -380,000 | -580,000 | -711,700.085 | -748,699.999 | -1,003,700 |
Total Non-Current Liabilities
| 25,206,790.207 | 24,785,895.02 | 49,885,200.114 | 8,211,100.011 | 8,632,943.774 | 9,055,325.596 | 47,652,352.674 | 57,722,062.652 | 58,402,997.412 | 61,067,191.827 | 59,626,558.211 | 60,929,074.26 | 57,992,984.467 | 56,149,979.582 | 58,552,648.425 | 54,782,935.256 | 52,263,453.215 | 50,880,617.527 | 39,780,312.873 | 37,472,023.544 | 37,865,473.512 | 35,356,749.436 | 33,668,537.939 | 34,055,368.418 | 33,901,199.777 | 35,732,890.433 | 33,536,621.318 | 32,859,974.597 | 31,159,720.29 | 29,521,143.854 | 29,402,982.47 | 29,767,696.287 | 30,630,886.954 | 29,412,410.655 | 27,470,619.693 | 27,462,347.345 | 28,690,042.043 | 24,750,010.352 | 22,347,902.301 | 19,670,410.683 | 18,170,948.34 | 16,930,307.949 | 17,518,493.983 | 16,122,652.487 | 15,998,439.621 | 14,317,070.472 | 14,871,766.271 | 13,582,462.49 | 13,390,429.855 | 13,027,807.937 | 14,400,356.546 | 13,782,306.536 | 11,286,466.169 | 9,129,759.024 | 10,580,165.868 | 10,049,133.741 | 8,376,160.191 | 8,083,100.215 | 7,580,795.029 | 7,233,383.037 | 7,937,765.722 | 8,219,170.581 |
Total Liabilities
| 55,459,164.496 | 53,424,991.306 | 49,885,200.114 | 8,211,100.011 | 8,632,943.774 | 9,055,325.596 | 47,652,352.674 | 57,722,062.652 | 58,402,997.412 | 61,067,191.827 | 59,626,558.211 | 60,929,074.26 | 57,992,984.467 | 56,149,979.582 | 58,552,648.425 | 54,782,935.256 | 52,263,453.215 | 50,880,617.527 | 39,780,312.873 | 37,472,023.544 | 37,865,473.512 | 35,356,749.436 | 33,668,537.939 | 34,055,368.418 | 33,901,199.777 | 35,732,890.433 | 33,536,621.318 | 32,859,974.597 | 31,159,720.29 | 29,521,143.854 | 29,402,982.47 | 29,767,696.287 | 30,630,886.954 | 29,412,410.655 | 27,470,619.693 | 27,462,347.345 | 28,690,042.043 | 24,750,010.352 | 22,347,902.301 | 19,670,410.683 | 18,170,948.34 | 16,930,307.949 | 17,518,493.983 | 16,122,652.487 | 15,998,439.621 | 14,317,070.472 | 14,871,766.271 | 13,582,462.49 | 13,390,429.855 | 13,027,807.937 | 14,400,356.546 | 13,782,306.536 | 11,286,466.169 | 9,129,759.024 | 10,580,165.868 | 10,049,133.741 | 8,376,160.191 | 8,083,100.215 | 7,580,795.029 | 7,233,383.037 | 7,937,765.722 | 8,219,170.581 |
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 |
Common Stock
| 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 458,478.08 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 394,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 | 346,153.905 |
Retained Earnings
| 776,961.98 | 519,094.096 | 749,429.897 | 4,235,773.592 | 4,084,761.276 | 3,933,212.082 | 3,832,399.649 | 3,822,044.051 | 3,698,591.843 | 3,561,772.581 | 3,749,334.54 | 3,605,703.128 | 3,337,465.545 | 3,073,012.71 | 2,980,432.873 | 2,853,521.577 | 2,619,790.79 | 2,488,049.922 | 2,624,455.509 | 2,535,206.71 | 2,446,165.076 | 2,349,921.793 | 2,357,751.893 | 2,320,516.556 | 2,256,291.566 | 2,156,251.66 | 2,111,390.398 | 2,050,437.581 | 1,962,503.574 | 1,895,596.182 | 1,889,445.01 | 1,863,994.555 | 1,814,024.035 | 1,761,585.238 | 1,785,308.851 | 1,763,179.571 | 1,718,065.87 | 1,593,610.442 | 1,557,650.851 | 1,520,773.791 | 1,369,150.271 | 1,370,595.056 | 1,346,376.13 | 1,330,694.712 | 1,351,674.255 | 1,297,219.9 | 1,282,093.501 | 1,222,831.969 | 1,245,937.332 | 1,188,184.959 | 1,185,251.275 | 1,138,710.082 | 1,230,252.863 | 980,446.305 | 948,676.893 | 891,161.629 | 785,908.6 | 752,410.94 | 722,701.819 | 651,828.547 | 576,210.233 | 481,126.309 |
Accumulated Other Comprehensive Income/Loss
| 4,006,439.846 | 4,007,522.842 | 3,707,747.079 | 3,726,526.168 | 3,714,138.644 | 3,710,380.488 | 3,450,842.947 | 3,448,691.099 | 3,445,087.206 | 3,413,339.995 | 2,821,503.669 | 2,834,877.135 | 2,837,496.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,707,054.338 | 1,707,054.339 | 1,707,054.338 | -1,771,511.121 | -1,771,511.121 | -1,771,511.12 | -1,545,812.333 | -1,545,812.333 | -1,545,812.332 | -1,545,812.333 | -948,387.501 | -948,387.501 | -948,387.501 | 1,886,572.691 | 1,878,162.716 | 1,887,288.645 | 1,886,574.599 | 1,859,135.869 | 1,866,344.936 | 1,877,059.287 | 1,879,000.708 | 1,868,435.238 | 1,845,876.067 | 1,864,108.042 | 1,881,374.174 | 1,847,850.362 | 1,839,773.988 | 1,832,820.063 | 1,832,934.997 | 1,814,317.576 | 1,543,336.112 | 1,239,230.648 | 1,264,986.644 | 1,247,857.033 | 1,344,358.544 | 1,471,223.066 | 1,461,918.934 | 1,458,387.811 | 1,474,965.693 | 1,587,402.349 | 1,563,634.602 | 1,591,769.571 | 1,569,481.888 | 1,573,940.492 | 1,596,844.347 | 1,586,890.352 | 1,614,622.991 | 1,621,753.849 | 1,606,363.223 | 1,570,789.335 | 1,217,088.662 | 1,237,847.366 | 1,222,201.995 | 1,223,163.835 | 1,224,566.514 | 1,206,281.151 | 1,133,392.882 | 1,142,076.12 | 1,180,715.811 | 1,166,715.564 | 1,203,304.162 | 1,123,017.91 |
Total Shareholders Equity
| 6,948,934.244 | 6,692,149.357 | 6,622,709.395 | 6,649,266.718 | 6,485,866.879 | 6,330,559.53 | 6,195,908.343 | 6,183,400.897 | 6,056,344.796 | 5,887,778.323 | 6,080,928.788 | 5,950,670.842 | 5,685,052.354 | 5,418,063.481 | 5,317,073.668 | 5,199,288.302 | 4,964,843.47 | 4,805,663.871 | 4,949,278.525 | 4,870,744.077 | 4,783,643.864 | 4,676,835.112 | 4,662,106.04 | 4,643,102.677 | 4,596,143.82 | 4,462,580.101 | 4,409,642.466 | 4,341,735.724 | 4,253,916.651 | 4,168,391.837 | 3,826,935.026 | 3,497,379.108 | 3,473,164.583 | 3,403,596.176 | 3,523,821.301 | 3,628,556.541 | 3,574,138.709 | 3,446,152.157 | 3,426,770.448 | 3,502,330.045 | 3,326,938.778 | 3,356,518.532 | 3,310,011.923 | 3,298,789.109 | 3,342,672.507 | 3,278,264.157 | 3,290,870.397 | 3,238,739.722 | 3,246,454.46 | 3,153,128.199 | 2,748,493.842 | 2,722,711.353 | 2,798,608.763 | 2,549,764.045 | 2,519,397.312 | 2,443,596.685 | 2,265,455.387 | 2,240,640.965 | 2,249,571.535 | 2,164,698.016 | 2,125,668.3 | 1,950,298.124 |
Total Equity
| 6,948,934.244 | 6,692,149.357 | 6,622,709.395 | 6,649,266.718 | 6,485,866.879 | 6,330,559.53 | 6,195,908.343 | 6,183,400.897 | 6,056,344.796 | 5,887,778.323 | 6,080,928.788 | 5,950,670.842 | 5,685,052.354 | 5,418,063.481 | 5,317,073.668 | 5,199,288.302 | 4,964,843.47 | 4,805,663.871 | 4,949,278.525 | 4,870,744.077 | 4,783,643.864 | 4,676,835.112 | 4,662,106.04 | 4,643,102.677 | 4,596,143.82 | 4,462,580.101 | 4,411,638.695 | 4,340,984.213 | 4,253,753.267 | 4,168,410.446 | 3,826,953.552 | 3,497,379.108 | 3,473,164.583 | 3,403,596.176 | 3,523,821.301 | 3,628,556.541 | 3,574,138.709 | 3,446,228.565 | 3,426,844.849 | 3,502,403.619 | 3,401,178.344 | 3,493,500.556 | 3,472,790.719 | 3,453,432.66 | 3,482,478.172 | 3,413,358.2 | 3,424,393.921 | 3,366,781.057 | 3,380,421.549 | 3,282,357.398 | 2,873,088.241 | 2,839,921.914 | 2,919,877.868 | 2,549,764.045 | 2,519,397.312 | 2,443,596.685 | 2,265,455.387 | 2,240,640.965 | 2,249,571.535 | 2,164,698.016 | 2,125,668.3 | 1,950,298.124 |
Total Liabilities & Shareholders Equity
| 62,408,098.741 | 60,117,140.663 | 56,507,909.509 | 57,038,350.796 | 60,775,569.282 | 59,639,594.718 | 53,848,261.017 | 63,905,463.549 | 64,459,342.208 | 66,954,970.15 | 65,707,487 | 66,879,745.102 | 63,678,036.821 | 61,568,043.063 | 63,869,722.094 | 59,982,223.558 | 57,228,296.684 | 55,686,281.398 | 44,729,591.399 | 42,342,767.621 | 42,649,117.376 | 40,033,584.548 | 38,330,643.979 | 38,698,471.095 | 38,497,343.597 | 40,195,470.535 | 37,948,260.013 | 37,200,958.81 | 35,413,473.557 | 33,689,554.301 | 33,229,936.021 | 33,265,075.395 | 34,104,051.538 | 32,816,006.832 | 30,994,440.994 | 31,090,903.887 | 32,264,180.752 | 28,196,238.917 | 25,774,747.151 | 23,172,814.303 | 21,572,126.685 | 20,423,808.505 | 20,991,284.702 | 19,576,085.147 | 19,480,917.794 | 17,730,428.672 | 18,296,160.192 | 16,949,243.547 | 16,770,851.404 | 16,310,165.335 | 17,273,444.787 | 16,622,228.45 | 14,206,344.037 | 11,679,523.069 | 13,099,563.18 | 12,492,730.426 | 10,641,615.578 | 10,323,741.18 | 9,830,366.564 | 9,398,081.053 | 10,063,434.022 | 10,169,468.705 |