Whan In Pharm Co.,Ltd.
KRX:016580.KS
12220 (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 Q4 | 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
| 45,163.302 | 49,509.58 | 45,366.21 | 53,077.247 | 61,217.742 | 40,527.697 | 36,775.699 | 41,090.132 | 39,585.52 | 55,639.015 | 64,055.897 | 41,233.193 | 40,405.56 | 42,240.785 | 36,074.053 | 47,687.082 | 33,965.835 | 18,299.576 | 17,981.909 | 27,796.625 | 40,533.558 | 44,800.623 | 38,512.546 | 29,236.402 | 35,784.346 | 45,987.183 | 39,927.511 | 47,363.083 | 53,482.958 | 55,538.406 | 57,770.2 | 63,465.108 | 59,718.914 | 64,242.03 | 48,608.643 | 40,594.105 | 43,502.738 | 53,911.585 | 37,045.923 | 35,334.784 | 30,579.918 | 41,584.78 | 45,019.72 | 38,940.989 | 33,821.028 | 42,794.579 | 50,822.628 | 41,776.123 | 43,018.847 | 41,274.827 | 33,990.666 | 26,467.925 | 19,085.924 | 20,992.165 | 18,975.788 | 19,960.798 | 17,727.832 | 34,240.683 | 31,213.224 | 33,292.472 | 21,672.085 | 21,304.167 | 17,695.825 | 14,847.793 | 12,457.292 | 22,798.151 | 20,296.084 | 13,863.16 | 31,010.689 | 29,328.015 |
Short Term Investments
| 14,784.642 | 22,621.252 | 32,699.812 | 21,730.304 | 17,735.89 | 45,957.589 | 50,516.212 | 48,232.045 | 43,719.139 | 39,203.586 | 81,905.918 | 93,694.302 | 84,810.595 | 81,687.98 | 80,881.964 | 77,673.816 | 83,411.525 | 101,659.238 | 93,808.634 | 73,839.732 | 52,974.492 | 56,816.998 | 54,873.234 | 60,736.951 | 49,838.754 | 43,696.351 | 40,741.339 | 25,813.604 | 24,878.396 | 29,713.978 | 22,822.11 | 16,922.026 | 17,642.088 | 9,664.005 | 19,712.489 | 38,440.685 | 35,343.373 | 24,869.798 | 37,869.98 | 36,110.225 | 35,946.467 | 25,927.532 | 29,753.792 | 32,171.154 | 33,984.119 | 30,262.855 | 18,931.262 | 22,874.962 | 17,155.099 | 21,269.407 | 21,700.245 | 28,716.832 | 31,725.119 | 35,363.352 | 36,226.491 | 31,015.186 | 28,891.386 | 12,603.342 | 11,938.479 | 8,991.579 | 18,844.312 | 16,281.146 | 14,757.244 | 21,110.348 | 27,047.16 | 20,211.242 | 21,383.105 | 26,928.577 | 11,025.684 | 10,099.537 |
Cash and Short Term Investments
| 59,947.944 | 72,130.832 | 78,066.022 | 74,807.551 | 78,953.632 | 86,485.286 | 87,291.911 | 89,322.176 | 83,304.659 | 94,842.601 | 145,961.816 | 134,927.495 | 125,216.155 | 123,928.765 | 116,956.017 | 125,360.897 | 117,377.36 | 119,958.815 | 111,790.543 | 101,636.357 | 93,508.05 | 101,617.621 | 93,385.78 | 89,973.353 | 85,623.1 | 89,683.534 | 80,668.85 | 73,176.687 | 78,361.354 | 85,252.384 | 80,592.311 | 80,387.134 | 77,361.002 | 73,906.035 | 68,321.132 | 79,034.79 | 78,846.111 | 78,781.383 | 74,915.903 | 71,445.009 | 66,526.385 | 67,512.312 | 74,773.512 | 71,112.143 | 67,805.147 | 73,057.434 | 69,753.89 | 64,651.085 | 60,173.946 | 62,544.234 | 55,690.911 | 55,184.757 | 50,811.043 | 56,355.517 | 55,202.279 | 50,975.984 | 46,619.218 | 46,844.025 | 43,151.703 | 42,284.051 | 40,516.397 | 37,585.313 | 32,453.069 | 35,958.141 | 39,504.452 | 43,009.393 | 41,679.189 | 40,791.737 | 42,036.373 | 39,427.552 |
Net Receivables
| 84,758.312 | 81,837.413 | 78,946.784 | 83,770.089 | 77,699.72 | 75,686.483 | 72,326.106 | 67,910.614 | 67,362.603 | 68,033.048 | 63,200.879 | 64,490.568 | 65,635.047 | 63,403.014 | 64,105.735 | 67,770.951 | 64,369.135 | 63,597.342 | 64,554.761 | 68,000.5 | 71,373.407 | 71,058.777 | 68,565.298 | 0 | 71,768.255 | 69,721.507 | 69,831.322 | 67,369.975 | 65,245.073 | 62,082.318 | 64,260.776 | 63,367.059 | 65,155.111 | 0 | 67,579.25 | 0 | 0 | 0 | 63,148.697 | 52,925.245 | 0 | 0 | 52,771.789 | 44,799.948 | 0 | 0 | 47,278.992 | 49,255.798 | 0 | 0 | 51,339.871 | 47,534.582 | 47,321.096 | 47,154.719 | 44,710.807 | 44,449.549 | 43,806.316 | 42,605.362 | 41,288.507 | 42,624.299 | 0 | 41,595.218 | 40,897.278 | 0 | 38,739.474 | 0 | 0 | 36,464.471 | 35,321.118 | 0 |
Inventory
| 67,735.155 | 60,744.775 | 54,057.947 | 50,938.853 | 49,205.625 | 42,989.573 | 37,059.693 | 35,761.308 | 34,637.51 | 34,806.691 | 32,745.129 | 31,097.929 | 32,422.959 | 30,319.923 | 32,764.471 | 26,728.134 | 27,821.18 | 26,732.816 | 28,217.872 | 27,370.46 | 27,816.509 | 26,057.94 | 25,898.632 | 19,531.599 | 19,526.872 | 20,825.883 | 21,345.499 | 19,476.53 | 20,580.766 | 19,632.746 | 18,523.998 | 19,082.203 | 20,555.355 | 20,554.78 | 20,498.969 | 20,423.473 | 20,367.333 | 20,588.34 | 19,046.683 | 16,462.62 | 16,946.782 | 16,818.625 | 15,979.543 | 15,772.356 | 14,457.786 | 13,642.173 | 14,438.005 | 12,160.93 | 15,367.712 | 11,654.648 | 12,311.038 | 14,407.793 | 19,288.219 | 14,661.555 | 14,359.085 | 12,904.726 | 11,000.261 | 11,242.592 | 12,171.536 | 12,187.24 | 11,529.647 | 11,942.522 | 12,240.83 | 10,907.711 | 9,245.752 | 7,305.606 | 7,664.085 | 7,913.893 | 8,056.321 | 6,533.204 |
Other Current Assets
| 1,396.023 | 1,706.143 | 1,030.58 | 7,347.445 | 7,959.242 | 7,669.486 | 4,827.915 | 5,309.912 | 4,401.9 | 4,888.169 | 1,828.509 | 3,763.371 | 3,644.608 | 3,444.3 | 1,592.769 | 2,847.558 | 2,865.184 | 2,853.251 | 1,534.78 | 3,266.35 | 3,363.687 | 3,472.264 | 3,077.778 | 117.748 | 71,782.505 | 69,726.753 | 69,799.34 | 67,472.442 | 65,296.461 | 62,155.512 | 64,374.256 | 63,589.881 | 65,155.112 | 65,438.338 | 67,579.25 | 67,340.928 | 64,658.454 | 63,100.533 | 63,148.697 | 52,925.246 | 51,316.343 | 50,208.555 | 52,771.789 | 4,148.736 | 49,840.424 | 47,396.231 | 47,278.993 | 49,255.799 | 47,993.588 | 48,547.499 | 51,339.871 | 47,534.584 | 47,321.095 | 47,154.72 | 44,710.806 | 44,449.551 | 43,806.315 | 42,605.363 | 41,288.506 | 42,624.298 | 42,166.342 | 41,595.219 | 40,897.279 | 40,971.293 | 38,739.477 | 38,002.015 | 35,891.755 | 36,464.47 | 35,321.119 | 33,796.219 |
Total Current Assets
| 213,837.434 | 216,419.163 | 212,101.332 | 210,109.409 | 206,873.15 | 206,496.761 | 197,421.515 | 193,945.269 | 186,009.227 | 198,396.724 | 242,411.93 | 231,050.295 | 224,075.593 | 221,096.002 | 214,354.888 | 220,172.528 | 209,967.037 | 210,831.615 | 204,976.6 | 197,338.731 | 192,920.218 | 198,907.088 | 187,833.397 | 182,904.501 | 176,932.477 | 180,236.17 | 171,813.689 | 160,079.081 | 164,238.581 | 167,040.642 | 163,490.565 | 162,925.249 | 163,071.469 | 159,899.153 | 156,399.351 | 166,799.191 | 163,871.898 | 162,470.256 | 157,111.282 | 140,832.875 | 134,789.51 | 134,539.492 | 143,524.844 | 135,833.183 | 132,103.357 | 134,095.838 | 131,470.887 | 126,067.814 | 123,535.246 | 122,746.381 | 119,341.82 | 117,127.134 | 117,420.357 | 118,171.792 | 114,272.17 | 108,330.261 | 101,425.794 | 100,691.98 | 96,611.745 | 97,095.589 | 94,212.386 | 91,123.054 | 85,591.178 | 87,837.145 | 87,489.681 | 88,317.014 | 85,235.029 | 85,170.1 | 85,413.813 | 79,756.975 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 149,722.603 | 141,882.209 | 131,210.939 | 122,938.453 | 118,166.251 | 113,363.118 | 109,853.912 | 104,908.436 | 104,164.741 | 90,414.037 | 46,869.086 | 47,402.669 | 47,035.1 | 45,820.676 | 45,822.031 | 40,320.005 | 40,454.119 | 39,706.986 | 39,697.041 | 40,357.258 | 40,709.784 | 40,054.917 | 39,278.874 | 38,941.012 | 39,609.188 | 39,877.751 | 39,814.857 | 74,447.393 | 63,718.576 | 59,879.221 | 57,689.47 | 56,137.343 | 54,413.513 | 53,402.106 | 52,408.326 | 51,483.883 | 51,849.239 | 52,007.288 | 51,960.434 | 52,192.231 | 52,107.014 | 51,130.217 | 37,711.747 | 37,908.194 | 37,996.954 | 37,923.409 | 38,078.134 | 37,711.463 | 37,278.92 | 35,309.557 | 34,666.875 | 34,784.253 | 34,125.412 | 33,525.029 | 17,240.6 | 17,353.68 | 17,765.621 | 17,812.51 | 18,103.515 | 17,680.342 | 17,846.443 | 17,947.679 | 17,915.929 | 18,270.227 | 18,736.797 | 18,728.944 | 18,286.387 | 18,741.691 | 19,286.278 | 19,389.923 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 714.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,378.828 | 5,292.08 | 5,381.754 | 3,579.84 | 3,219.908 | 3,130.371 | 3,176.129 | 3,135.852 | 2,821.773 | 2,874.704 | 2,969.117 | 3,000.737 | 3,059.399 | 2,923.076 | 2,987.632 | 3,055.911 | 2,911.004 | 3,079.61 | 3,114.736 | 3,187.96 | 3,247.647 | 2,426.602 | 2,377.689 | 2,408.692 | 1,821.908 | 1,740.763 | 1,762.629 | 1,781.059 | 1,799.822 | 1,230.134 | 1,237.083 | 1,220.07 | 1,456.81 | 1,724.227 | 2,203.175 | 1,680.765 | 1,713.991 | 1,746.473 | 1,785.88 | 3,562.485 | 3,691.013 | 3,742.204 | 3,789.653 | 4,580.914 | 4,623.465 | 4,673.135 | 4,670.175 | 4,724.33 | 4,777.804 | 4,827.543 | 4,881.669 | 4,938.802 | 4,459.108 | 4,275.991 | 337.421 | 362.993 | 390.706 | 415.14 | 235.301 | 251.461 | 112.923 | 122.421 | 90.97 | 98.229 | 105.903 | 86.066 | 90.182 | 96.984 | 102.46 | 106.936 |
Goodwill and Intangible Assets
| 5,378.828 | 5,292.08 | 5,381.754 | 3,579.84 | 3,219.908 | 3,130.371 | 3,176.129 | 3,135.852 | 2,821.773 | 2,874.704 | 2,969.117 | 3,000.737 | 3,059.399 | 2,923.076 | 2,987.632 | 3,055.911 | 2,911.004 | 3,079.61 | 3,114.736 | 3,187.96 | 3,247.647 | 3,141.093 | 2,377.689 | 2,408.692 | 1,821.908 | 1,740.763 | 1,762.629 | 1,781.059 | 1,799.822 | 1,230.134 | 1,237.083 | 1,220.07 | 1,456.81 | 1,724.227 | 2,203.175 | 1,680.765 | 1,713.991 | 1,746.473 | 1,785.88 | 3,562.485 | 3,691.013 | 3,742.204 | 3,789.653 | 4,580.914 | 4,623.465 | 4,673.135 | 4,670.175 | 4,724.33 | 4,777.804 | 4,827.543 | 4,881.669 | 4,938.802 | 4,459.108 | 4,275.991 | 337.421 | 362.993 | 390.706 | 415.14 | 235.301 | 251.461 | 112.923 | 122.421 | 90.97 | 98.229 | 105.903 | 86.066 | 90.182 | 96.984 | 102.46 | 106.936 |
Long Term Investments
| 51,298.782 | 51,860.953 | 52,273.116 | -1,352.328 | 7,062.599 | -20,059.377 | -25,178.119 | -25,387.9 | -19,903.537 | -9,771.183 | -55,055.144 | -64,593.846 | -54,045.508 | -51,670.491 | -49,056.902 | -54,186.352 | -61,903.342 | -83,315.427 | -71,781.987 | -50,303.875 | -30,188.083 | -34,063.327 | -32,214.725 | -35,005.955 | -27,561.849 | -19,123.934 | -15,112.241 | -1,292.269 | 922.469 | -8,813.725 | -1,798.1 | 2,030.727 | 4,328.299 | 13,867.476 | 4,327.064 | -30,931.275 | -27,837.991 | -17,877.195 | -30,882.548 | -29,920.953 | -27,917.069 | -18,842.38 | -21,679.154 | -25,765.201 | -27,614.18 | -23,932.116 | -12,661.387 | -16,572.128 | -10,827.865 | -14,989.145 | -15,440.821 | -23,391.218 | -26,434.521 | -35,066.314 | -35,958.157 | -30,623.537 | -28,531.832 | -12,294.348 | -11,657.853 | -8,687.642 | -18,584.565 | -15,880.412 | -14,405.26 | -20,657.406 | -26,760.822 | -19,916.536 | -21,107.755 | -26,563.13 | -10,729.142 | -9,794.55 |
Tax Assets
| 712.555 | -0 | 171.908 | 468.956 | 51,078 | 20,059.377 | 3,606.548 | 66.505 | 0 | 0 | 115,993.883 | 0 | 119,163.225 | 0 | 115,451.94 | 112,408.825 | 118,240.042 | 0 | 0 | 109,007.944 | 88,266.262 | 91,701.722 | 0 | 0 | 0 | 0 | 76,559.126 | 0 | 0 | 0 | 0 | 0 | 17,642.088 | 0 | 19,712.489 | 0 | 0 | 0 | 37,869.98 | 37,031.527 | 0 | 26,858.334 | 29,753.792 | 0 | 0 | 0 | 19,870.428 | 0 | 18,084.997 | 0 | 22,660.143 | 0 | 0 | 0 | 37,136.389 | 72.639 | 380.413 | 416.518 | 251.747 | 198.387 | 680.585 | 1,030.319 | 1,341.909 | 569.089 | 119.953 | 21,174.434 | 22,394.622 | 27,829.721 | 11,926.828 | 11,000.681 |
Other Non-Current Assets
| 85.584 | 75.584 | 87.584 | 54,954.966 | -0 | 59,352.78 | 80,494.577 | 81,934.519 | 77,542.822 | 73,167.254 | -0 | 127,947.003 | 0 | 116,149.708 | -0 | -0 | -0 | 136,605.472 | 128,878.426 | 0 | -0 | 530.604 | 90,412.12 | 96,399.395 | 85,624.755 | 79,394.803 | -0 | 25,813.604 | 24,878.396 | 29,713.978 | 22,822.11 | 16,922.026 | -0.001 | 10,565.961 | 0.001 | 39,274.987 | 36,177.675 | 24,869.798 | 0.001 | -0.001 | 35,946.467 | 0.001 | 0.001 | 33,102.32 | 34,920.285 | 31,192.021 | 0 | 23,804.86 | 0.001 | 22,179.305 | 0 | 29,646.73 | 32,655.017 | 36,293.25 | 3,934.7 | 35,859.784 | 33,805.984 | 16,108.241 | 15,401.377 | 12,924.054 | 21,090.063 | 18,537.793 | 17,045.245 | 23,399.491 | 29,346.176 | 1,387.814 | 1,338.336 | 1,332.584 | 1,332.217 | 1,318.346 |
Total Non-Current Assets
| 207,198.353 | 199,110.827 | 189,125.301 | 180,589.886 | 179,526.758 | 175,846.269 | 171,953.047 | 164,657.411 | 164,625.798 | 156,684.812 | 110,776.942 | 113,756.563 | 115,212.217 | 113,222.968 | 115,204.701 | 101,598.389 | 99,701.823 | 96,076.641 | 99,908.215 | 102,249.288 | 102,035.61 | 101,365.009 | 99,853.957 | 102,743.144 | 99,494.002 | 101,889.383 | 103,024.371 | 100,749.787 | 91,319.263 | 82,009.608 | 79,950.563 | 76,310.166 | 77,840.709 | 79,559.77 | 78,651.055 | 61,508.36 | 61,902.914 | 60,746.364 | 60,733.747 | 62,865.289 | 63,827.425 | 62,888.376 | 49,576.039 | 49,826.227 | 49,926.524 | 49,856.449 | 49,957.351 | 49,668.525 | 49,313.857 | 47,327.26 | 46,767.866 | 45,978.567 | 44,805.016 | 39,027.956 | 22,690.953 | 23,025.559 | 23,810.892 | 22,458.061 | 22,334.087 | 22,366.602 | 21,145.449 | 21,757.8 | 21,988.793 | 21,679.63 | 21,548.007 | 21,460.722 | 21,001.772 | 21,437.85 | 21,918.641 | 22,021.336 |
Total Assets
| 421,035.786 | 415,529.99 | 401,226.633 | 390,699.295 | 386,399.908 | 382,343.031 | 369,374.561 | 358,602.68 | 350,635.025 | 355,081.536 | 353,188.872 | 344,806.859 | 339,287.81 | 334,318.97 | 329,559.588 | 321,770.917 | 309,668.86 | 306,908.256 | 304,884.815 | 299,588.019 | 294,955.829 | 300,272.097 | 287,687.354 | 285,647.645 | 276,426.479 | 282,125.552 | 274,838.06 | 260,828.868 | 255,557.845 | 249,050.25 | 243,441.128 | 239,235.415 | 240,912.178 | 239,458.923 | 235,050.406 | 228,307.551 | 225,774.812 | 223,216.62 | 217,845.029 | 203,698.164 | 198,616.935 | 197,427.868 | 193,100.883 | 185,659.411 | 182,029.881 | 183,952.287 | 181,428.238 | 175,736.34 | 172,849.103 | 170,073.641 | 166,109.686 | 163,105.701 | 162,225.374 | 157,199.748 | 136,963.123 | 131,355.82 | 125,236.686 | 123,150.041 | 118,945.832 | 119,462.191 | 115,357.835 | 112,880.855 | 107,579.971 | 109,516.775 | 109,037.688 | 109,777.736 | 106,236.801 | 106,607.95 | 107,332.454 | 101,778.311 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26,367.617 | 24,125.983 | 18,071.434 | 15,789.534 | 1,328.848 | 20,683.779 | 11,965.96 | 8,661.711 | 5,736.432 | 9,381.325 | 9,422.313 | 6,849.051 | 6,224.553 | 4,521.705 | 8,864.583 | 10,534.949 | 9,471.59 | 9,203.182 | 9,176.795 | 8,677.397 | 8,708.32 | 10,212.825 | 10,474.684 | 9,404.604 | 7,673.256 | 9,200.827 | 11,505.296 | 7,516.136 | 8,289.176 | 6,275.922 | 9,032.653 | 7,249.566 | 11,369.581 | 13,552.112 | 12,902.785 | 12,622.845 | 13,642.755 | 16,060.629 | 9,309.517 | 5,258.74 | 4,906.699 | 5,739.982 | 5,640.874 | 3,671.509 | 4,375.461 | 3,430.506 | 4,318.81 | 4,931.261 | 7,597.121 | 3,032.661 | 3,254.035 | 3,707.161 | 6,945.245 | 3,210.644 | 3,263.044 | 4,557.829 | 3,464.096 | 3,175.064 | 2,559.801 | 3,711.749 | 3,413.522 | 3,175.277 | 2,873.232 | 3,731.489 | 3,707.416 | 2,300.095 | 1,971.856 | 2,448.978 | 3,106.442 | 1,695.029 |
Short Term Debt
| 0 | 334.718 | 324.969 | -18,388.223 | 333.799 | -164.253 | -3,343.997 | 98.741 | -4,443.122 | -5.019 | -18,093.868 | -15,181.522 | -16,261.918 | -6,598.262 | -15,038.656 | -13,981.701 | -12,329.094 | -17,001.346 | -12,308.434 | -12,358.41 | -12,357.31 | -20,635.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,888.282 | 4,279.848 | 2,682.564 | 6,936.793 | 7,509.378 | 5,338.217 | 5,137.695 | 4,811.951 | 6,091.125 | 5,916.833 | 8,114.423 | 7,150.142 | 7,660.175 | 9,655.124 | 7,600.472 | 6,891.31 | 5,732.592 | 7,075.143 | 7,110.719 | 6,929.412 | 6,226.671 | 9,648.792 | 6,720.729 | 6,804.665 | 6,917.13 | 10,693.793 | 8,801.93 | 5,791.752 | 6,133.121 | 6,358.018 | 5,357.166 | 4,045.275 | 4,465.172 | 5,416.307 | 5,682.455 | 4,551.56 | 4,963.678 | 5,035.475 | 5,565.526 | 5,541.378 | 4,716.698 | 4,518.305 | 4,166.302 | 3,725.006 | 3,666.639 | 7,152.007 | 2,903.653 | 2,927.617 | 2,522.22 | 5,143.019 | 4,620.997 | 4,530.352 | 4,014.673 | 3,867.927 | 3,725.328 | 2,974.261 | 3,721.256 | 3,602.346 | 3,195.367 | 3,132.557 | 3,782.29 | 4,097.286 | 3,413.529 | 2,838.789 | 4,018.445 | 5,208.435 | 5,087.431 | 5,101.395 | 4,126.69 | 3,718.121 |
Deferred Revenue
| 538.424 | 342.026 | 185.582 | 18,703.114 | 19,319.693 | 372.898 | 200.413 | 175.298 | 333.072 | 397.09 | 18,509.727 | 15,641.451 | 16,749.962 | 16,563.646 | 15,585.244 | 14,393.858 | 12,813.441 | 17,410.178 | 12,734.942 | 12,843.492 | 12,872.836 | 20,986.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,750.862 | 20,979.111 | 18,948.783 | -5,668.234 | 28,881.163 | 15,019.537 | 14,260.088 | 14,222.326 | 11,836.277 | 14,401.25 | -5,562.055 | -5,446.263 | -5,954.65 | 12,706.93 | -5,872.004 | -5,586.452 | -4,510.384 | -5,648.059 | -4,705.668 | -6,082.085 | -5,416.947 | -8,947.97 | 6,460.858 | 6,780.603 | 6,110.575 | 10,531.607 | 7,679.547 | 7,906.482 | 6,125.642 | 9,544.442 | 5,712.577 | 4,387.857 | 5,511.994 | 8,190.066 | 5,148.548 | 4,192.734 | 4,615.899 | 8,609.224 | 9,628.303 | 4,042.288 | 4,316.726 | 7,812.911 | 4,705.583 | 3,578.276 | 3,841.906 | 7,448.921 | 6,247.569 | 4,376.973 | 6,002.014 | 7,078.564 | 3,300.002 | 3,850.225 | 3,528.911 | 7,598.032 | 3,432.506 | 2,505.827 | 2,749.849 | 6,564.79 | 3,408.856 | 2,258.702 | 2,839.81 | 5,249.544 | 2,410.153 | 2,717.517 | 2,098.095 | 5,204.921 | 2,018.941 | 1,802.241 | 1,914.066 | 5,022.64 |
Total Current Liabilities
| 48,006.76 | 49,719.66 | 40,027.751 | 36,076.099 | 38,053.188 | 41,623.077 | 31,750.48 | 28,145.325 | 24,348.081 | 30,488.568 | 30,900.267 | 24,654.311 | 25,168.084 | 27,864.809 | 26,724.884 | 26,645.822 | 23,991.586 | 28,449.275 | 24,743.296 | 22,853.298 | 22,906.407 | 32,250.267 | 23,656.271 | 22,989.872 | 20,700.961 | 30,426.227 | 27,986.773 | 21,214.37 | 20,547.939 | 22,178.382 | 20,102.396 | 15,682.698 | 21,346.747 | 27,158.485 | 23,733.788 | 21,367.139 | 23,222.332 | 29,705.328 | 24,503.345 | 14,842.406 | 13,940.123 | 18,071.198 | 14,512.759 | 10,974.791 | 11,884.006 | 18,031.434 | 13,470.033 | 12,235.851 | 16,121.355 | 15,254.244 | 11,175.034 | 12,087.738 | 14,488.829 | 14,676.603 | 10,420.878 | 10,037.917 | 9,935.201 | 13,342.2 | 9,164.024 | 9,103.008 | 10,035.622 | 12,522.107 | 8,696.914 | 9,287.795 | 9,823.956 | 12,713.451 | 9,078.228 | 9,352.614 | 9,147.198 | 10,435.79 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 280.661 | 307.056 | 232.691 | 280.529 | 83.25 | 63.617 | 22.532 | 41.335 | 76.516 | 1,305.087 | 1,395.174 | 1,477.093 | 1,578.037 | 1,643.22 | 1,113.62 | 1,162.394 | 1,073.232 | 1,134.31 | 1,184.866 | 1,285.996 | 178.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.45 | 40.042 | 50.465 | 60.724 | 70.82 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 2,304.156 | 0 | 0 | 0 | 0 | 0 | 1,646.021 | 1,613.63 | 1,613.63 | 1,709.677 | 1,113.63 | 1,204.724 | 1,204.723 | 1,704.723 | 1,704.723 | 1,704.723 | 1,704.723 | 1,476.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 825.063 | 0 | 0 | 1,205.367 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 125.419 | 0 | 0 | 434.921 | 553.032 | 368.338 | 0 | 160.154 | 1,226.6 | 1,097.709 | 1,637.927 | 1,755.542 | 1,502.452 | 2,011.15 | 1,615.124 | 1,122.938 | 696.792 | 1,228.322 | 1,503.767 | 1,879.983 | 1,843.73 | 1,807.569 | 2,635.647 | 2,425.222 | 3,120.032 | 2,455.653 | 2,916.485 | 3,241.767 | 2,945.288 | 2,907.561 | 3,788.082 | 4,319.419 | 3,954.915 | 4,075.683 | 4,188.309 | 4,805.951 | 4,249.204 | 4,262.095 | 4,347.154 | 4,743.738 | 4,804.733 | 4,921.948 | 5,043.419 | 4,912.821 | 4,901.327 | 4,821.483 | 4,842.873 | 4,154.859 | 4,261.895 | 4,176.637 | 3,868.442 | 4,054.657 | 4,133.203 | 1,140.524 | 612.81 | 518.018 | 418.852 | 334.463 | 99.695 | 239.104 | 149.525 | 270.51 | 352.325 | 492.599 | 727.457 | 1,230.209 | 966.678 | 1,028.632 | 1,140.088 |
Other Non-Current Liabilities
| 4,049.592 | 3,046.558 | 2,684.346 | 3,894.859 | 778.779 | 3,298.282 | 3,264.002 | 2,798.683 | 2,545.111 | 3,544.82 | 2,111.811 | 923.41 | 921.946 | 1,201.682 | 3,475.646 | 3,363.686 | 1,701.13 | 1,540.107 | 1,613.009 | 1,005.785 | 882.416 | 2,917.975 | 2,639.054 | 2,185.035 | 2,047.958 | 1,769.848 | 1,312.088 | 537.155 | 308.203 | 298.833 | 301.909 | 768.694 | 693.346 | 605.365 | 646.705 | 581.489 | 553.098 | 548.081 | 558.076 | 471.02 | 481.749 | 490.046 | 455.677 | 415.006 | 481.435 | 535.155 | 607.022 | 703.7 | 791.451 | 861.193 | 903.221 | 880.79 | 857.834 | 541.658 | 520.901 | 633.746 | 737.57 | 859.468 | 1,011.213 | 850.406 | 912.449 | 769.629 | 769.697 | 803.224 | 864.705 | 0.001 | 858.281 | 1,040.373 | 1,205.366 | 1,325.835 |
Total Non-Current Liabilities
| 4,049.592 | 3,327.219 | 2,991.402 | 4,127.55 | 3,798.384 | 3,934.564 | 3,695.956 | 2,821.215 | 2,746.6 | 3,621.336 | 5,062.919 | 5,570.14 | 5,768.211 | 5,991.848 | 6,232.496 | 5,682.03 | 5,191.185 | 5,014.854 | 5,680.364 | 5,399.141 | 5,753.118 | 4,572.984 | 4,446.623 | 4,820.682 | 4,473.18 | 4,889.88 | 3,767.741 | 3,453.64 | 3,549.97 | 3,244.121 | 3,209.47 | 4,556.776 | 5,012.765 | 4,560.28 | 4,722.387 | 4,769.798 | 5,359.049 | 4,797.285 | 4,820.171 | 4,818.174 | 5,225.487 | 5,294.779 | 5,377.625 | 5,458.425 | 5,394.256 | 5,436.482 | 5,428.504 | 5,546.573 | 4,946.31 | 5,123.088 | 5,079.858 | 4,749.232 | 4,912.491 | 4,674.861 | 1,661.425 | 1,246.556 | 1,255.588 | 1,278.32 | 1,345.676 | 950.101 | 1,151.553 | 919.154 | 1,040.207 | 1,155.549 | 1,357.304 | 1,581.971 | 2,128.532 | 2,057.516 | 2,294.722 | 2,536.743 |
Total Liabilities
| 52,056.352 | 53,046.879 | 43,019.153 | 40,203.649 | 41,851.572 | 45,557.641 | 35,446.436 | 30,966.54 | 27,094.681 | 34,109.904 | 35,963.186 | 30,224.451 | 30,936.295 | 33,856.657 | 32,957.381 | 32,327.851 | 29,182.772 | 33,464.129 | 30,423.66 | 28,252.439 | 28,659.526 | 36,823.251 | 28,102.894 | 27,810.554 | 25,174.141 | 35,316.107 | 31,754.514 | 24,668.01 | 24,097.91 | 25,422.503 | 23,311.866 | 20,239.474 | 26,359.512 | 31,718.764 | 28,456.175 | 26,136.936 | 28,581.381 | 34,502.613 | 29,323.517 | 19,660.581 | 19,165.609 | 23,365.977 | 19,890.384 | 16,433.216 | 17,278.262 | 23,467.915 | 18,898.537 | 17,782.424 | 21,067.665 | 20,377.332 | 16,254.891 | 16,836.97 | 19,401.32 | 19,351.464 | 12,082.302 | 11,284.474 | 11,190.789 | 14,620.52 | 10,509.7 | 10,053.109 | 11,187.175 | 13,441.261 | 9,737.121 | 10,443.344 | 11,181.259 | 14,295.422 | 11,206.759 | 11,410.13 | 11,441.92 | 12,972.533 |
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 | 0 | 0 | 0 |
Common Stock
| 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 | 9,700.035 |
Retained Earnings
| 16,806.3 | 10,579.441 | 31,030.429 | 332,417.039 | 326,073.361 | 317,328.364 | 314,789.986 | 309,318.586 | 304,767.401 | 299,196.323 | 295,448.756 | 291,591.459 | 285,376.727 | 278,527.362 | 273,162.587 | 263,383.09 | 255,933.337 | 251,080.454 | 249,229.188 | 246,167.848 | 240,965.564 | 238,168.788 | 239,963.377 | 235,970.939 | 230,424.393 | 224,146.415 | 219,706.423 | 213,257.81 | 207,508.967 | 199,945.481 | 196,350.88 | 194,487.706 | 189,473.005 | 184,707.597 | 183,770.192 | 179,430.03 | 173,012.236 | 166,485.221 | 167,077.299 | 162,351.769 | 157,787.339 | 152,748.01 | 152,088.531 | 147,904.089 | 143,628.082 | 139,020.516 | 141,325.149 | 136,965.758 | 132,752.748 | 128,941.151 | 129,345.354 | 125,890.451 | 121,548.612 | 119,939.301 | 101,282.288 | 98,103.433 | 93,192.158 | 88,018.985 | 87,687.148 | 84,263.017 | 80,461.481 | 76,801.413 | 76,286.013 | 75,499.938 | 72,921.009 | 69,714.861 | 68,165.19 | 73,579.069 | 69,989.997 | 67,158.279 |
Accumulated Other Comprehensive Income/Loss
| 331,080.316 | 330,810.851 | 306,084.233 | 305,939.547 | 306,335.915 | 307,175.224 | 287,327.649 | 286,207.856 | 286,865.476 | 289,837.589 | 267,778.674 | 268,921.584 | 268,885.833 | 21,165.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,392.784 | 342,203.635 | 8,523.258 | 11,392.784 | 8,774.939 | 9,368.929 | 9,021.354 | 11,465.723 | 980.631 | 11,465.723 | 11,465.723 | 11,465.723 | 12,897.798 | 11,465.723 | 11,465.723 | 11,465.723 | 14,320.336 | 12,023.61 | 11,465.723 | 14,740.118 | 11,465.723 | 11,465.723 | 11,465.723 | 12,166.118 | 11,127.911 | 12,962.995 | 13,677.088 | 13,203.013 | 14,250.933 | 13,982.232 | 14,078.347 | 14,808.2 | 15,379.626 | 13,332.527 | 13,124.003 | 13,040.55 | 14,481.16 | 12,528.752 | 11,744.179 | 11,985.779 | 11,963.952 | 11,613.846 | 11,421.934 | 11,622.071 | 11,423.502 | 11,763.821 | 11,504.517 | 11,288.123 | 9,328.656 | 11,055.124 | 10,809.406 | 10,678.245 | 11,575.407 | 8,208.948 | 13,898.498 | 12,267.879 | 11,153.704 | 10,810.502 | 11,048.949 | 15,446.031 | 14,009.144 | 12,938.146 | 11,856.802 | 13,873.459 | 15,235.386 | 16,067.419 | 17,164.817 | 11,918.716 | 16,200.502 | 11,947.465 |
Total Shareholders Equity
| 368,979.435 | 362,483.111 | 358,207.481 | 350,495.646 | 344,548.335 | 336,397.327 | 333,511.375 | 327,238.441 | 323,344.876 | 320,745.911 | 316,939.43 | 314,225.043 | 307,974.559 | 299,996.337 | 296,114.858 | 288,930.971 | 279,953.708 | 272,804.099 | 273,777.313 | 270,608.001 | 265,558.452 | 262,691.716 | 259,584.46 | 257,837.092 | 251,252.339 | 246,809.445 | 243,083.546 | 236,160.858 | 231,459.935 | 223,627.748 | 220,129.262 | 218,995.941 | 214,552.666 | 207,740.159 | 206,594.23 | 202,170.615 | 197,193.431 | 188,714.008 | 188,521.513 | 184,037.583 | 179,451.326 | 174,061.891 | 173,210.5 | 169,226.195 | 164,751.619 | 160,484.372 | 162,529.701 | 157,953.916 | 151,781.439 | 149,696.31 | 149,854.795 | 146,268.731 | 142,824.054 | 137,848.284 | 124,880.821 | 120,071.347 | 114,045.897 | 108,529.522 | 108,436.132 | 109,409.083 | 104,170.66 | 99,439.594 | 97,842.85 | 99,073.432 | 97,856.43 | 95,482.315 | 95,030.042 | 95,197.82 | 95,890.534 | 88,805.779 |
Total Equity
| 368,979.435 | 362,483.111 | 358,207.481 | 350,495.646 | 344,548.335 | 336,785.39 | 333,928.125 | 327,636.14 | 323,540.345 | 320,971.632 | 317,225.685 | 314,582.408 | 308,351.515 | 300,462.313 | 296,602.208 | 289,443.066 | 280,486.088 | 273,444.127 | 274,461.155 | 271,335.58 | 266,296.303 | 263,448.846 | 259,584.46 | 257,837.092 | 251,252.339 | 246,809.445 | 243,083.546 | 236,160.858 | 231,459.935 | 223,627.748 | 220,129.262 | 218,995.941 | 214,552.666 | 207,740.159 | 206,594.23 | 202,170.615 | 197,193.431 | 188,714.008 | 188,521.513 | 184,037.583 | 179,451.326 | 174,061.891 | 173,210.5 | 169,226.195 | 164,751.619 | 160,484.372 | 162,529.701 | 157,953.916 | 151,781.439 | 149,696.31 | 149,854.795 | 146,268.731 | 142,824.054 | 137,848.284 | 124,880.821 | 120,071.347 | 114,045.897 | 108,529.522 | 108,436.132 | 109,409.083 | 104,170.66 | 99,439.594 | 97,842.85 | 99,073.432 | 97,856.43 | 95,482.315 | 95,030.042 | 95,197.82 | 95,890.534 | 88,805.779 |
Total Liabilities & Shareholders Equity
| 421,035.786 | 415,529.99 | 401,226.633 | 390,699.295 | 386,399.908 | 382,343.031 | 369,374.561 | 358,602.68 | 350,635.025 | 355,081.536 | 353,188.872 | 344,806.859 | 339,287.81 | 334,318.97 | 329,559.588 | 321,770.917 | 309,668.86 | 306,908.256 | 304,884.815 | 299,588.019 | 294,955.829 | 300,272.097 | 287,687.354 | 285,647.646 | 276,426.48 | 282,125.552 | 274,838.06 | 260,828.868 | 255,557.845 | 249,050.251 | 243,441.128 | 239,235.415 | 240,912.178 | 239,458.923 | 235,050.406 | 228,307.551 | 225,774.812 | 223,216.621 | 217,845.029 | 203,698.164 | 198,616.935 | 197,427.868 | 193,100.883 | 185,659.411 | 182,029.881 | 183,952.287 | 181,428.238 | 175,736.34 | 172,849.104 | 170,073.642 | 166,109.686 | 163,105.701 | 162,225.374 | 157,199.748 | 136,963.123 | 131,355.82 | 125,236.686 | 123,150.042 | 118,945.832 | 119,462.192 | 115,357.835 | 112,880.855 | 107,579.971 | 109,516.776 | 109,037.688 | 109,777.737 | 106,236.801 | 106,607.95 | 107,332.454 | 101,778.312 |