Shin Poong Pharm.Co.,Ltd.
KRX:019170.KS
10600 (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 Q1 | 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
| 47,951.391 | 47,300.479 | 43,800.113 | 58,917.842 | 48,121.764 | 49,181.819 | 41,690.733 | 38,379.759 | 33,565.782 | 30,131.445 | 27,636.741 | 51,657.446 | 54,405.917 | 63,870.295 | 55,802.611 | 245,367.025 | 27,245.164 | 27,325.322 | 23,374.208 | 21,599.635 | 27,334.872 | 33,954.757 | 37,168.872 | 27,676.58 | 24,648.181 | 26,513.142 | 19,422.304 | 22,132.438 | 19,761.739 | 19,151.52 | 16,094.25 | 18,049.147 | 22,027.471 | 6,483.722 | 12,668.396 | 2,923.934 | 6,243.695 | 6,533.16 | 5,971.57 | 7,831.369 | 9,517.755 | 9,185.014 | 9,893.837 | 12,014.241 | 8,204.129 | 9,761.919 | 5,184.671 | 939.967 | 1,333.184 | 1,145.023 | 3,857.346 | 4,809.219 | 3,077.179 | 1,866.118 | 1,517.67 | 832.667 | 412.753 | 1,647.664 | 2,031.975 | 834.176 | 5,946.548 | 3,042.632 | 1,431.412 |
Short Term Investments
| 11,006.542 | 10,615.351 | 16,661.054 | 17,029.538 | 24,659.408 | 30,668.036 | 14,225.817 | 39,309.367 | 50,238.152 | 54,089.727 | 65,065.032 | 82,867.745 | 82,328.866 | 108,979.351 | 134,836.74 | 47,426.156 | 46,999.299 | 48,509.845 | 42,788.173 | 45,879.249 | 42,925.301 | 38,469.875 | 29,421.139 | 27,943.172 | 28,894.45 | 19,286.649 | 18,755.232 | 18,293.106 | 18,108.677 | 18,464.858 | 24,902.278 | 22,371.973 | 21,980.473 | 3,984.669 | 3,622.125 | 2,031.365 | 2,563.769 | 3,832.056 | 2,851.709 | 2,577.486 | 4,323.928 | 2,219.978 | 709.296 | 278.531 | 290.138 | 5,579.507 | 2,661.334 | 2,518.165 | 2,363.82 | 2,190 | 2,065 | 1,715 | 1,520 | 520 | 230 | 230 | 230 | 0 | 0 | 1,225 | 1,335 | 1,200 | 1,340 |
Cash and Short Term Investments
| 59,079.361 | 57,915.831 | 60,461.167 | 75,947.38 | 72,781.172 | 79,849.855 | 55,916.55 | 77,689.126 | 83,803.934 | 84,221.172 | 92,701.773 | 134,525.191 | 136,734.783 | 172,849.646 | 190,639.351 | 292,793.181 | 74,244.463 | 75,835.167 | 66,162.381 | 67,478.884 | 70,260.173 | 72,424.632 | 66,590.01 | 55,619.752 | 53,542.631 | 45,799.791 | 38,177.536 | 40,425.544 | 37,870.416 | 37,616.378 | 40,996.528 | 40,421.12 | 44,007.944 | 10,468.391 | 16,290.521 | 4,955.299 | 8,807.464 | 10,365.216 | 8,823.279 | 10,408.855 | 13,841.683 | 11,404.992 | 10,603.133 | 12,292.772 | 8,494.267 | 15,341.426 | 7,846.005 | 3,458.132 | 3,697.004 | 3,335.023 | 5,922.346 | 6,524.219 | 4,597.179 | 2,386.118 | 1,747.67 | 1,062.667 | 642.753 | 1,647.664 | 2,031.975 | 2,059.176 | 7,281.548 | 4,242.632 | 2,771.412 |
Net Receivables
| 73,324.206 | 77,632.331 | 82,103.111 | 84,520.438 | 83,966.099 | 87,751.976 | 90,718.244 | 82,197.652 | 83,711.758 | 86,367.143 | 81,864.555 | 85,217.404 | 93,512.706 | 91,115.067 | 91,013.889 | 95,776.195 | 100,171.211 | 101,345.341 | 107,598.071 | 111,443.268 | 114,965.663 | 113,831.896 | 117,381.731 | 122,695.097 | 124,692.155 | 123,208.673 | 133,521.948 | 137,392.566 | 143,634.793 | 143,929.135 | 153,551.07 | 155,845.796 | 158,977.446 | 155,392.279 | 152,751.889 | 150,606.327 | 150,841.424 | 155,739.217 | 156,687.846 | 155,526.058 | 145,103.94 | 143,863.895 | 142,826.609 | 141,962.457 | 149,721.339 | 0 | 138,398.249 | 0 | 0 | 0 | 0 | 122,758.258 | 142,043.562 | 0 | 120,081.026 | 120,730.897 | 116,646.012 | 112,874.298 | 0 | 113,181.28 | 118,107.306 | 0 | 0 |
Inventory
| 53,774.147 | 57,948.099 | 53,923.283 | 51,806.592 | 51,058.755 | 51,890.151 | 46,895.168 | 47,400.021 | 52,962.075 | 50,547.836 | 47,706.504 | 47,473.855 | 49,123.719 | 51,845.264 | 49,088.332 | 54,661.512 | 54,923.541 | 54,772.906 | 49,025.537 | 48,706.664 | 46,086.564 | 45,752.432 | 44,937.943 | 46,987.907 | 45,826.728 | 48,872.514 | 46,929.277 | 43,785.615 | 41,120.01 | 41,929.796 | 42,206.896 | 43,337.623 | 40,768.664 | 44,830.537 | 45,429.423 | 49,696.308 | 49,097.543 | 44,693.909 | 43,946.482 | 41,948.538 | 47,855.887 | 45,714.386 | 43,467.364 | 46,007.943 | 46,261.764 | 44,526.717 | 45,276.141 | 43,753.452 | 40,973.926 | 42,586.49 | 40,169.757 | 36,296.037 | 32,503.894 | 32,167.297 | 34,464.938 | 33,838.746 | 32,297.548 | 29,648.653 | 27,537.971 | 26,094.184 | 25,348.349 | 24,334.741 | 24,425.967 |
Other Current Assets
| 9,720.58 | 2,525.77 | 2,447.714 | 14,313.501 | 11,785.368 | 15,195.377 | 11,440.971 | 8,222.615 | 4,363.052 | 8,083.533 | 10,724.2 | 4,884.602 | 13,786.156 | 8,210.13 | 10,178.392 | 5,120.69 | 4,813.834 | 4,676.181 | 10,412.905 | 4,800.198 | 6,840.396 | 3,507.666 | 9,726.407 | 8,181.864 | 8,517.212 | 3,490.3 | 10,487.389 | 3,896.918 | 4,321.497 | 4,470.692 | 9,753.374 | 5,201.584 | 5,119.1 | 4,885.338 | 7,954.009 | 4,240.911 | 3,969.159 | 569.49 | 516.483 | 1,960.537 | 278.704 | 2,147.64 | 3,419.049 | 7,472.119 | 149,721.34 | 436.48 | 140,543.06 | 895.19 | 154,770.202 | 159,896.904 | 161,853.544 | 122,758.257 | 142,043.561 | 135,170.791 | 120,081.027 | 120,730.898 | 116,646.013 | 112,874.297 | 112,139.347 | 113,181.279 | 118,107.307 | 121,162.499 | 114,540.346 |
Total Current Assets
| 194,301.027 | 196,022.03 | 198,935.276 | 214,698.046 | 209,514.996 | 222,738.324 | 196,541.781 | 215,509.414 | 222,291.205 | 224,052.584 | 227,231.841 | 269,132.892 | 280,774.891 | 317,618.49 | 332,811.722 | 445,599.344 | 231,008.48 | 233,816.696 | 219,191.528 | 229,531.505 | 232,793.183 | 233,442.421 | 224,606.221 | 230,810.807 | 229,914.238 | 218,821.072 | 213,812.116 | 222,624.142 | 223,337.778 | 224,126.819 | 235,778.453 | 240,622.096 | 244,506.692 | 215,576.545 | 218,856.873 | 209,494.933 | 212,711.789 | 211,367.832 | 211,321.483 | 209,796.517 | 207,080.214 | 203,125.145 | 200,308.709 | 207,711.76 | 204,477.371 | 202,616.285 | 191,520.395 | 188,340.358 | 199,441.132 | 205,818.417 | 207,945.647 | 165,578.513 | 179,144.634 | 169,724.206 | 156,293.635 | 155,632.311 | 149,586.314 | 144,170.614 | 141,709.293 | 141,334.639 | 150,737.204 | 149,739.872 | 141,737.725 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 116,540.237 | 118,354.612 | 118,637.815 | 120,464.001 | 119,295.518 | 114,421.365 | 113,759.902 | 116,008.15 | 116,780.317 | 116,229.327 | 116,883.611 | 119,569.124 | 120,833.243 | 122,524.39 | 124,177.497 | 125,616.671 | 127,819.208 | 130,219.34 | 130,942.363 | 133,203.527 | 131,983.881 | 132,377.744 | 130,504.647 | 131,633.197 | 133,521.899 | 135,608.404 | 138,192.046 | 139,309.204 | 140,726.841 | 142,388.081 | 144,268.73 | 145,963.894 | 148,102.393 | 150,286.214 | 152,192.209 | 154,357.129 | 156,054.717 | 157,938.755 | 159,941.355 | 159,740.47 | 160,666.907 | 161,107.802 | 161,697.213 | 163,561.627 | 161,408.133 | 160,698.713 | 161,574.736 | 152,476.172 | 144,081.062 | 141,626.477 | 139,000.366 | 122,171.683 | 122,319.282 | 119,462.531 | 112,929.684 | 104,603.675 | 101,220.938 | 86,934.452 | 78,164.157 | 67,105.947 | 47,676.42 | 44,856.744 | 42,832.312 |
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 |
Intangible Assets
| 5,487.001 | 5,486.842 | 5,769.314 | 6,098.826 | 6,330.833 | 6,659.527 | 6,930.822 | 7,362.645 | 7,643.132 | 7,470.512 | 8,970.638 | 8,131.064 | 8,421.233 | 7,889.039 | 8,062.013 | 8,547.512 | 8,485.2 | 8,587.919 | 8,914.284 | 8,198.701 | 7,921.264 | 6,918.514 | 7,119.876 | 7,295.107 | 8,343.486 | 8,553.644 | 8,784.291 | 11,375.243 | 11,582.453 | 11,458.759 | 11,275.393 | 11,601.504 | 11,840.008 | 12,004.176 | 12,173.654 | 12,526.959 | 13,164.123 | 13,875.297 | 14,588.632 | 15,290.782 | 15,857.578 | 15,899.059 | 15,950.592 | 11,263.281 | 11,449.31 | 11,258.271 | 11,230.692 | 10,663.492 | 9,302.673 | 7,863.965 | 7,610.868 | 1,127.823 | 1,171.235 | 1,152.54 | 1,193.988 | 416.832 | 359.029 | 254.079 | 260.437 | 266.795 | 196.667 | 201.667 | 206.667 |
Goodwill and Intangible Assets
| 5,487.001 | 5,486.842 | 5,769.314 | 6,098.826 | 6,330.833 | 6,659.527 | 6,930.822 | 7,362.645 | 7,643.132 | 7,470.512 | 8,970.638 | 8,131.064 | 8,421.233 | 7,889.039 | 8,062.013 | 8,547.512 | 8,485.2 | 8,587.919 | 8,914.284 | 8,198.701 | 7,921.264 | 6,918.514 | 7,119.876 | 7,295.107 | 8,343.486 | 8,553.644 | 8,784.291 | 11,375.243 | 11,582.453 | 11,458.759 | 11,275.393 | 11,601.504 | 11,840.008 | 12,004.176 | 12,173.654 | 12,526.959 | 13,164.123 | 13,875.297 | 14,588.632 | 15,290.782 | 15,857.578 | 15,899.059 | 15,950.592 | 11,263.281 | 11,449.31 | 11,258.271 | 11,230.692 | 10,663.492 | 9,302.673 | 7,863.965 | 7,610.868 | 1,127.823 | 1,171.235 | 1,152.54 | 1,193.988 | 416.832 | 359.029 | 254.079 | 260.437 | 266.795 | 196.667 | 201.667 | 206.667 |
Long Term Investments
| 21,420.928 | 21,350.289 | 21,303.291 | 12,798.355 | 5,847.665 | 584.51 | 17,574.343 | -6,429.848 | -17,382.995 | -22,387.294 | -34,652.386 | -69,755.629 | -70,400.449 | -96,493.74 | -118,131.759 | -32,004.539 | -30,529.408 | -37,567.226 | -28,344.08 | -33,235.231 | -26,685.37 | -24,856.142 | -17,483.907 | -13,324.818 | -14,722.832 | -5,025.957 | 213.767 | 2,874.237 | 1,543.266 | 1,336.839 | -4,723.132 | -3,316.108 | -2,091.102 | 18,676.701 | 19,587.493 | 23,563.385 | 16,152.277 | 14,732.926 | 16,306.918 | 15,933.564 | 11,444.642 | 13,339.543 | 14,430.912 | 16,414.913 | 16,258.023 | 9,879.846 | 11,040.792 | 14,486.725 | 13,733.59 | 13,202.051 | 17,774.211 | 16,056.728 | 18,809.463 | 19,204.723 | 22,638.753 | 22,304.353 | 19,850.214 | 0 | 0 | 12,977.527 | 10,000.356 | 10,014.726 | 10,136.194 |
Tax Assets
| -196.787 | 492.311 | 475.245 | 6,350.95 | 6,330.558 | 6,253.156 | 6,628.215 | 8,643.218 | 8,799.705 | 9,170.57 | 9,085.846 | 6,108.012 | 5,139.036 | 5,289.184 | 5,393.653 | 7,418.179 | 6,778.12 | 6,671.033 | 6,620.849 | 6,701.005 | 6,571.282 | 6,532.26 | 6,785.343 | 5,970.485 | 5,696.118 | 5,442.066 | 5,556.091 | 5,207.779 | 5,381.14 | 4,802.436 | 4,986.616 | 5,634.854 | 5,512.9 | 4,292.142 | 4,297.886 | 3,423.072 | 4,688.034 | 4,341.069 | 4,285.347 | 5,245.13 | 5,445.886 | 5,245.241 | 5,258.005 | 1,186.176 | 1,205.771 | 1,517.617 | 1,651.661 | 3,211.407 | 2,117.776 | 2,374.254 | 4,023.331 | 4,212.482 | 3,447.273 | 4,286.075 | 1,843.209 | 1,843.209 | 1,402.243 | 173.048 | 173.048 | 0 | 0 | 3,908.625 | 1,340 |
Other Non-Current Assets
| 3,080.975 | 4,121.686 | 4,962.698 | 23,018.654 | 30,114.016 | 36,759.503 | 20,100.994 | 39,309.367 | 50,238.152 | 54,089.727 | 65,065.032 | 82,867.745 | 82,328.866 | 108,979.351 | 134,836.74 | 47,426.156 | 46,999.299 | 48,509.845 | 42,788.76 | 45,879.249 | 42,925.301 | 38,469.875 | 29,421.139 | 27,943.173 | 28,894.45 | 19,286.648 | 19,055.232 | 18,293.106 | 18,108.677 | 18,464.858 | 24,902.278 | 22,371.973 | 21,980.472 | 3,984.669 | 3,622.125 | 2,031.365 | 2,563.769 | 3,832.056 | 2,851.709 | 2,577.487 | 4,323.928 | 2,219.979 | 709.296 | 4,158.459 | 5,497.645 | 5,579.506 | 2,661.334 | 2,518.165 | 2,363.82 | 2,190.001 | 2,065 | 4,484.123 | 4,279.025 | 3,286.95 | 3,439.767 | 3,459.333 | 5,606.164 | 19,839.182 | 19,624.798 | 4,070.738 | 4,081.68 | 0.001 | 2,687.997 |
Total Non-Current Assets
| 146,529.141 | 149,805.739 | 151,148.364 | 168,730.785 | 167,918.59 | 164,678.06 | 164,994.277 | 164,893.531 | 166,078.31 | 164,572.842 | 165,352.742 | 146,920.316 | 146,321.929 | 148,188.223 | 154,338.143 | 157,003.978 | 159,552.42 | 156,420.911 | 160,922.175 | 160,747.252 | 162,716.358 | 159,442.251 | 156,347.098 | 159,517.144 | 161,733.121 | 163,864.805 | 171,801.427 | 177,059.569 | 177,342.377 | 178,450.973 | 180,709.885 | 182,256.117 | 185,344.671 | 189,243.902 | 191,873.367 | 195,901.91 | 192,622.92 | 194,720.103 | 197,973.961 | 198,787.433 | 197,738.941 | 197,811.624 | 198,046.017 | 196,584.456 | 195,818.882 | 188,933.953 | 188,159.214 | 183,355.961 | 171,598.921 | 167,256.748 | 170,473.776 | 148,052.839 | 150,026.278 | 147,392.819 | 142,045.401 | 132,627.402 | 128,438.588 | 107,200.761 | 98,222.44 | 84,421.007 | 61,955.123 | 58,981.763 | 57,203.17 |
Total Assets
| 340,830.168 | 345,827.77 | 350,083.64 | 383,428.831 | 377,433.586 | 387,416.384 | 361,536.058 | 380,402.946 | 388,369.515 | 388,625.426 | 392,584.583 | 416,053.208 | 427,096.821 | 465,806.713 | 487,149.865 | 602,603.322 | 390,560.9 | 390,237.607 | 380,113.704 | 390,278.757 | 395,509.541 | 392,884.671 | 380,953.319 | 390,327.951 | 391,647.359 | 382,685.877 | 385,613.543 | 399,683.711 | 400,680.155 | 402,577.792 | 416,488.338 | 422,878.213 | 429,851.364 | 404,820.447 | 410,730.24 | 405,396.843 | 405,334.709 | 406,087.935 | 409,295.444 | 408,583.95 | 404,819.155 | 400,936.768 | 398,354.727 | 404,296.216 | 400,296.253 | 391,550.238 | 379,679.609 | 371,696.319 | 371,040.053 | 373,075.165 | 378,419.423 | 313,631.352 | 329,170.912 | 317,117.025 | 298,339.036 | 288,259.713 | 278,024.902 | 251,371.375 | 239,931.734 | 225,755.647 | 212,692.327 | 208,721.635 | 198,940.895 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,730.401 | 14,515.398 | 8,941.407 | 11,707.18 | 12,891.185 | 12,001.28 | 11,428.317 | 9,008.858 | 12,126.02 | 12,441.849 | 12,060.475 | 12,350.086 | 7,343.185 | 12,831.658 | 8,788.909 | 17,922.102 | 21,446.997 | 23,243.848 | 18,373.184 | 21,115.339 | 22,699.199 | 20,183.918 | 21,163.837 | 19,928.5 | 20,699.391 | 21,224.356 | 25,175.26 | 21,821.733 | 21,646.605 | 17,857.081 | 15,904.98 | 17,594.966 | 18,661.526 | 18,253.481 | 17,194.764 | 19,736.441 | 21,683.051 | 20,224.877 | 19,466.566 | 22,288.275 | 24,490.147 | 22,425.011 | 21,600.133 | 24,702.092 | 23,863.595 | 0 | 25,056.341 | 0 | 26,691.096 | 32,172.863 | 27,303.273 | 7,653.893 | 6,298.075 | 7,093.279 | 4,706.967 | 5,351.295 | 6,381.684 | 5,414.727 | 4,921.707 | 5,139.916 | 3,074.376 | 3,774.98 | 4,748.226 |
Short Term Debt
| 44,000 | 45,791.035 | 45,932.476 | 46,172.928 | 31,245.152 | 31,391.461 | 1,263.093 | 723.692 | 1,498.844 | 109.654 | 968.046 | 1,074.972 | 10,947.107 | 1,030.462 | 1,209.42 | 78,223.505 | 96,956.403 | 97,045.601 | 98,826.88 | 98,837.883 | 103,287.567 | 83,379.425 | 90,853.469 | 103,941.779 | 91,317.357 | 101,821.554 | 103,015.283 | 105,792.019 | 107,482.332 | 109,058.687 | 113,387.051 | 119,996.699 | 113,261.7 | 144,022.252 | 151,619.546 | 131,749.475 | 131,501.051 | 142,488.324 | 147,155.292 | 110,342.226 | 103,446.819 | 101,705.612 | 100,399.209 | 139,543.886 | 137,674.939 | 124,116.349 | 119,855.358 | 111,062.535 | 116,872.858 | 117,460.56 | 117,722.479 | 85,295.561 | 85,621.258 | 80,555.848 | 77,591.608 | 75,028.897 | 63,118.85 | 60,196.678 | 58,062.874 | 56,131.474 | 54,765.932 | 54,610.279 | 51,452.194 |
Tax Payables
| 3.784 | 120.324 | 118.105 | 1.139 | 1.63 | 0.125 | 0 | 0 | 0 | 0.141 | 133.02 | 0.153 | 0 | 33,605.769 | 59,466.6 | 49,078.54 | 1,676.532 | 1,514.35 | 74.301 | 2,425.881 | 2,007.286 | 2,802.921 | 2,555.873 | 1,260.707 | 1,208.252 | 150.476 | 181.037 | 1,127.859 | 1,866.666 | 2,700.939 | 4,288.445 | 1,082.159 | 1,621.515 | 539.198 | 437.986 | 0 | 859.575 | 1,783.352 | 2,226.003 | 1,290.735 | 1,624.777 | 2,579.879 | 3,701.924 | 2,949.857 | 2,869.394 | 1,526.21 | 174.638 | 2,088.305 | 0 | 3,868.906 | 6,357.004 | 1,140.398 | 5,083.077 | 8,146.086 | 2,968.716 | 7,462.458 | 5,595.521 | 3,656.287 | 7,593.377 | 4,335.296 | 4,093.126 | 6,324.59 | 5,270.695 |
Deferred Revenue
| 546.935 | 782.674 | 421.847 | 11,291.159 | 11,727.909 | 12,638.084 | 223.67 | 827.294 | 3,291.383 | 682.914 | 388.97 | 13,878.054 | 13,194.333 | 50,688.303 | 68,683.18 | 58,120.952 | 12,660.12 | 13,818.49 | 11,818.986 | 15,985.596 | 17,072.637 | 19,573.778 | 14,586.531 | 14,181.087 | 14,025.684 | 150.476 | 10,992.394 | 13,155.131 | 15,971.576 | 25,277.927 | 37,695.11 | 15,153.504 | 14,651.556 | 13,909.542 | 15,430.605 | 14,096.173 | 13,824.629 | 17,919.444 | 11,424.863 | 9,387.374 | 11,354.621 | 13,752.518 | 13,836.306 | 12,509.766 | 13,250.85 | 0 | 7,959.959 | 0 | 7,993.095 | 18,054.01 | 16,463.99 | 7,414.996 | 13,050.763 | 16,829.069 | 11,247.093 | 16,007.444 | 15,735.811 | 12,174.689 | 15,031.805 | 12,794.02 | 12,524.779 | 12,263.092 | 12,366.716 |
Other Current Liabilities
| 14,098.007 | 13,106.647 | 20,971.045 | 3,213.749 | 3,231.16 | 3,325.202 | 14,028.489 | 18,467.995 | 15,482.778 | 14,071.177 | 15,388.587 | 3,835.435 | 21,422.125 | -28,948.876 | 13,872.097 | -44,149.618 | 3,271.796 | 3,424.607 | 16,678.995 | 2,177.313 | 2,614.149 | 2,164.915 | 2,424.612 | 21,773.664 | 8,386.447 | 11,746.445 | 10,704.389 | 12,021.608 | 14,078.879 | 22,561.175 | 33,437.182 | -16,210.647 | -1,568.154 | 13,368.068 | 14,992.618 | 0.001 | -859.574 | 16,101.57 | 11,661.364 | 4,246.599 | 3,502.107 | 2,946.858 | -742.293 | 2,088.141 | 15,497.432 | 38,189.592 | 11,572.631 | 41,840.32 | 14,570.1 | 14,219.68 | 16,524.765 | 12,578.095 | 14,547.189 | 11,874.415 | 13,213.272 | 11,030.426 | 14,923.119 | 10,311.751 | 8,993.526 | 10,637 | 10,649.488 | 8,774.45 | 9,389.8 |
Total Current Liabilities
| 69,379.128 | 74,316.078 | 76,384.881 | 72,386.155 | 59,097.037 | 59,356.152 | 27,167.238 | 29,855.133 | 32,399.025 | 27,988.649 | 28,550.129 | 31,138.7 | 40,139.711 | 69,207.316 | 83,337.026 | 159,195.481 | 136,011.847 | 139,046.896 | 133,953.36 | 140,542.011 | 147,680.838 | 147,678.735 | 146,170.853 | 147,561.092 | 149,662.815 | 135,243.783 | 139,075.968 | 140,763.219 | 145,074.482 | 152,177.882 | 167,017.657 | 152,770.185 | 161,279.699 | 176,182.999 | 184,244.914 | 179,678.263 | 180,833.361 | 180,598.123 | 180,509.225 | 156,942.583 | 155,773.092 | 157,162.396 | 152,631.584 | 181,793.742 | 179,905.36 | 163,832.151 | 156,658.968 | 154,991.16 | 158,134.054 | 167,722.009 | 167,907.521 | 106,667.947 | 111,549.599 | 107,669.628 | 98,480.563 | 98,873.076 | 90,019.174 | 79,579.443 | 79,571.484 | 76,243.686 | 72,582.922 | 73,484.299 | 70,860.915 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 307.692 | 189.247 | 218.961 | 297.071 | 121.036 | 217.148 | 441.512 | 750.719 | 767.998 | 787.635 | 212.667 | 316.913 | 417.59 | 519.983 | 575.85 | 28,980.983 | 9,863.961 | 9,821.602 | 7,663.624 | 7,708.127 | 4,760.557 | 5,586.49 | 2,000 | 5,000 | 5,000 | 9,550 | 9,550 | 9,550 | 9,550 | 9,800 | 8,050 | 8,392.019 | 5,732.332 | 6,070.971 | 4,473.335 | 5,596.117 | 9,716.941 | 8,585.844 | 9,833.85 | 31,623.434 | 35,166.672 | 33,186.36 | 30,113.889 | 9,324.08 | 8,655.59 | 10,149.697 | 11,606.041 | 17,699.175 | 22,041.101 | 16,816.175 | 18,429.111 | 36,497.161 | 39,009.382 | 38,259.166 | 37,990.69 | 35,104.295 | 41,571.894 | 30,988.2 | 22,176.45 | 16,554.103 | 9,216.967 | 6,119.51 | 1,117.352 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,326.332 | 0 | 0 | 0 | 0 | 17,800.307 | 15,589.105 | 0 | 0 | 0 | 0 | 15,553.979 | 16,473.219 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428.922 | 1,118.516 | 1,118.516 | 1,443.267 | 1,381.096 | 1,381.096 | 2,164.975 | 1,682.498 | 1,682.498 | 2,335.556 | 2,708.53 | 2,708.53 | 3,216.543 |
Other Non-Current Liabilities
| 2,464.081 | 2,731.718 | 2,697.653 | 3,337.58 | 2,568.762 | 3,198.723 | 3,169.021 | 10,568.87 | 9,974.048 | 10,544.007 | 9,262.579 | 17,778.891 | 19,219.62 | 29,490.087 | 28,906.733 | 31,308.887 | 30,869.843 | 30,105.566 | 29,368.495 | 26,316.927 | 26,246.832 | 26,134.507 | 25,300.25 | 24,503.023 | 24,415.917 | 28,211.894 | 26,874.823 | 25,628.404 | 25,407.617 | 24,495.353 | 24,571.868 | 28,196.482 | 27,965.66 | 27,635.574 | 27,150.64 | 27,381.159 | 27,345.923 | 27,507.457 | 27,437.994 | 25,787.1 | 25,502.901 | 25,173.359 | 24,823.929 | 24,993.267 | 24,369.556 | 24,005.404 | 22,688.945 | 23,763.658 | 23,391.664 | 23,365.069 | 23,326.331 | 19,687.387 | 18,974.075 | 19,318.011 | 18,216.815 | 0.001 | 15,589.104 | 16,722.545 | 16,072.95 | 15,079.183 | 15,837.939 | 0.001 | 16,473.218 |
Total Non-Current Liabilities
| 2,771.773 | 2,920.965 | 2,916.614 | 3,634.651 | 2,689.798 | 3,415.871 | 3,610.533 | 11,319.589 | 10,742.046 | 11,331.642 | 9,475.246 | 18,095.804 | 19,637.21 | 30,010.07 | 29,482.583 | 60,289.87 | 40,733.804 | 39,927.168 | 37,032.119 | 34,025.054 | 31,007.389 | 31,720.997 | 27,300.25 | 29,503.023 | 29,415.917 | 37,761.894 | 36,424.823 | 35,178.404 | 34,957.618 | 34,295.353 | 32,621.868 | 36,588.501 | 33,697.992 | 33,706.545 | 31,623.975 | 32,977.276 | 37,062.864 | 36,093.301 | 37,271.844 | 57,410.534 | 60,669.573 | 58,359.719 | 54,937.818 | 34,317.347 | 33,025.146 | 34,155.101 | 34,294.986 | 41,462.833 | 45,432.765 | 40,181.244 | 42,184.364 | 57,303.064 | 59,101.973 | 59,020.444 | 57,588.601 | 54,285.699 | 59,325.973 | 49,393.243 | 39,931.898 | 33,968.842 | 27,763.436 | 24,382.02 | 20,807.113 |
Total Liabilities
| 72,150.901 | 77,237.043 | 79,301.495 | 76,020.807 | 61,786.835 | 62,772.023 | 30,777.771 | 41,174.722 | 43,141.07 | 39,320.291 | 38,025.375 | 49,234.504 | 59,776.921 | 99,217.386 | 112,819.609 | 219,485.35 | 176,745.651 | 178,974.064 | 170,985.479 | 174,567.065 | 178,688.227 | 179,399.732 | 173,471.103 | 177,064.115 | 179,078.732 | 173,005.677 | 175,500.791 | 175,941.623 | 180,032.099 | 186,473.235 | 199,639.525 | 189,358.686 | 194,977.691 | 209,889.544 | 215,868.889 | 212,655.539 | 217,896.225 | 216,691.424 | 217,781.069 | 214,353.118 | 216,442.665 | 215,522.115 | 207,569.403 | 216,111.089 | 212,930.506 | 197,987.252 | 190,953.953 | 196,453.993 | 203,566.819 | 207,903.253 | 210,091.885 | 163,971.011 | 170,651.572 | 166,690.071 | 156,069.164 | 153,158.775 | 149,345.147 | 128,972.686 | 119,503.382 | 110,212.528 | 100,346.359 | 97,866.319 | 91,668.027 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 | 1,100 |
Common Stock
| 27,592.495 | 27,592.495 | 27,592.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 26,492.495 | 22,609 | 22,609 | 22,609 | 22,609 | 21,797.15 | 21,797.15 | 21,797.15 | 21,797.15 | 21,016.6 | 21,016.6 | 21,016.6 | 21,016.6 | 20,266.085 | 20,266.085 | 19,544.385 | 19,544.385 | 19,544.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 | 19,018.385 |
Retained Earnings
| 52,681.104 | 48,001.832 | 50,599.34 | 91,745.52 | 99,797.123 | 108,795.404 | 115,830.156 | 120,774.565 | 129,227.817 | 133,826.8 | 139,159.599 | 151,302.049 | 153,274.725 | 152,884.907 | 156,595.484 | 150,059.361 | 146,307.125 | 144,501.143 | 146,462.504 | 147,831.734 | 146,999.854 | 144,563.53 | 143,665.32 | 151,150.771 | 150,318.911 | 148,220.946 | 143,201.759 | 154,255.53 | 151,351.152 | 147,898.761 | 142,391.547 | 164,434.643 | 164,793.832 | 162,418.166 | 162,242.882 | 158,049.949 | 157,998.956 | 159,998.611 | 162,881.585 | 166,398.558 | 161,375.463 | 157,337.751 | 163,498.299 | 159,714.644 | 157,449.042 | 164,950.037 | 161,041.823 | 143,685.437 | 136,638.046 | 134,336.723 | 137,463.387 | 117,084.648 | 125,943.645 | 118,168.414 | 107,545.194 | 100,376.26 | 94,548.042 | 90,844.44 | 88,874.103 | 84,750.144 | 81,844.417 | 80,353.765 | 76,828.328 |
Accumulated Other Comprehensive Income/Loss
| -17,714.192 | -13,097.701 | -13,464.08 | -13,282.029 | -13,074.666 | -13,042.376 | -13,941.478 | 8,081.725 | -12,906.813 | -13,347.43 | -13,386.26 | -4,732 | -4,732 | -4,212 | -4,212 | 0 | 0 | 0 | -4,212 | 0 | 0 | 0 | -4,212 | 0 | 0 | 0 | -4,212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 204,858.073 | 209,590.073 | 209,590.073 | 205,958.073 | 205,958.073 | 205,958.073 | 205,958.073 | 205,958.073 | 205,958.073 | 205,958.073 | 216,455.265 | 205,958.073 | 205,958.073 | 205,958.073 | 215,935.265 | 205,566.198 | 51,399.051 | 51,399.051 | 52,952.243 | 51,259.716 | 51,259.716 | 55,121.344 | 55,121.344 | 47,047.716 | 47,047.716 | 47,047.716 | 57,194.678 | 47,047.716 | 47,047.716 | 47,047.716 | 59,573.049 | 47,047.716 | 47,047.716 | 10,931.213 | 14,500.182 | 10,691.209 | 10,931.213 | 11,755.339 | 14,795.126 | 10,943.489 | 10,943.489 | 11,734.918 | 10,954.369 | 10,850.419 | 7,463.771 | 6,986.723 | 6,069.4 | 10,912.504 | 10,190.804 | 10,190.804 | 10,745.767 | 12,457.309 | 12,457.309 | 12,140.155 | 14,606.293 | 14,606.293 | 14,013.328 | 11,435.864 | 11,435.864 | 10,674.59 | 10,383.167 | 10,383.167 | 10,326.156 |
Total Shareholders Equity
| 267,417.479 | 267,354.698 | 269,585.828 | 306,182.058 | 314,441.024 | 323,471.595 | 329,607.246 | 337,993.459 | 344,039.571 | 348,197.938 | 353,491.907 | 365,752.915 | 366,293.742 | 365,591.682 | 373,371.492 | 382,118.054 | 212,827.596 | 210,235.945 | 208,183.651 | 214,569.617 | 215,745.775 | 212,443.938 | 206,469.561 | 212,920.395 | 212,213.981 | 209,369.875 | 209,813.151 | 223,453.478 | 220,361.729 | 215,799.141 | 216,545.357 | 233,227.993 | 234,560.498 | 194,639.282 | 194,556.463 | 192,450.158 | 187,155.665 | 189,119.593 | 191,212.654 | 193,935.279 | 188,098.893 | 185,123.727 | 190,497.364 | 187,894.666 | 187,029.413 | 193,302.845 | 188,477.308 | 175,242.326 | 167,473.235 | 165,171.912 | 168,327.539 | 149,660.342 | 158,519.339 | 150,426.954 | 142,269.872 | 135,100.938 | 128,679.755 | 122,398.689 | 120,428.352 | 115,543.119 | 112,345.969 | 110,855.317 | 107,272.869 |
Total Equity
| 268,679.267 | 268,590.726 | 270,782.145 | 307,408.024 | 315,646.751 | 324,644.361 | 330,758.288 | 339,228.224 | 345,228.445 | 349,305.135 | 354,559.208 | 366,818.704 | 367,319.9 | 366,589.327 | 374,330.256 | 383,117.972 | 213,815.25 | 211,263.543 | 209,128.225 | 215,711.691 | 216,821.313 | 213,484.939 | 207,482.216 | 213,263.835 | 212,568.627 | 209,680.201 | 210,112.752 | 223,742.088 | 220,648.055 | 216,104.557 | 216,848.813 | 233,519.526 | 234,873.673 | 194,930.903 | 194,861.351 | 192,741.303 | 187,438.484 | 189,396.511 | 191,514.375 | 194,230.832 | 188,376.49 | 185,414.653 | 190,785.325 | 188,185.127 | 187,365.746 | 193,562.986 | 188,725.655 | 175,242.326 | 167,473.235 | 165,171.912 | 168,327.539 | 149,660.342 | 158,519.339 | 150,426.954 | 142,269.872 | 135,100.938 | 128,679.755 | 122,398.689 | 120,428.352 | 115,543.119 | 112,345.969 | 110,855.317 | 107,272.869 |
Total Liabilities & Shareholders Equity
| 340,830.168 | 345,827.77 | 350,083.64 | 383,428.831 | 377,433.586 | 387,416.384 | 361,536.059 | 380,402.946 | 388,369.515 | 388,625.426 | 392,584.583 | 416,053.208 | 427,096.821 | 465,806.713 | 487,149.865 | 602,603.322 | 390,560.9 | 390,237.607 | 380,113.704 | 390,278.757 | 395,509.541 | 392,884.671 | 380,953.319 | 390,327.95 | 391,647.359 | 382,685.878 | 385,613.543 | 399,683.711 | 400,680.155 | 402,577.792 | 416,488.338 | 422,878.212 | 429,851.364 | 404,820.447 | 410,730.24 | 405,396.842 | 405,334.709 | 406,087.935 | 409,295.444 | 408,583.95 | 404,819.155 | 400,936.768 | 398,354.727 | 404,296.216 | 400,296.252 | 391,550.238 | 379,679.609 | 371,696.319 | 371,040.054 | 373,075.165 | 378,419.424 | 313,631.353 | 329,170.911 | 317,117.025 | 298,339.036 | 288,259.713 | 278,024.902 | 251,371.375 | 239,931.734 | 225,755.647 | 212,692.327 | 208,721.636 | 198,940.895 |