Daekyo Co., Ltd.
KRX:019680.KS
2455 (KRW) • At close November 5, 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
| 54,010.279 | 75,599.801 | 43,371.034 | 24,761.284 | 45,321.799 | 47,008.014 | 29,681.413 | 50,005.059 | 52,527.124 | 61,308.753 | 51,199.969 | 54,777.6 | 49,441.935 | 57,962.908 | 45,417.123 | 21,327.43 | 60,515.305 | 62,024.161 | 64,029 | 101,907.441 | 75,072.974 | 64,919.118 | 58,507.873 | 40,333.559 | 77,550.942 | 52,843.774 | 60,251.799 | 78,952.039 | 89,251.873 | 106,206.359 | 96,847.068 | 72,938.131 | 88,397.616 | 85,229.899 | 101,204.52 | 92,297.909 | 92,758.032 | 91,463.247 | 107,436.922 | 100,933.81 | 92,032.771 | 99,341.26 | 104,846.553 | 97,992.718 | 67,243.059 | 67,984.814 | 38,604.013 | 35,096.128 | 32,306.504 | 58,603.411 | 57,397.587 | 50,446.298 | 42,809.782 | 61,982.143 | 55,713.763 | 47,377.934 | 53,498.737 | 61,161.012 | 55,433.818 | 58,352.828 | 45,660.518 | 37,597.772 | 36,122.735 |
Short Term Investments
| 25,493.289 | 12,894.624 | 15,244.295 | 23,648.47 | 19,402.294 | 34,473.245 | 36,472.672 | 34,881.783 | 55,686.53 | 55,951.899 | 113,193.865 | 126,574.065 | 128,895.366 | 121,117.994 | 128,000.93 | 127,468.889 | 105,811.331 | 115,131.376 | 139,945.635 | 124,284.968 | 136,443.804 | 151,190.742 | 154,380.671 | 165,896.822 | 163,694.783 | 185,278.441 | 176,324.976 | 156,231.63 | 152,982.376 | 145,461.342 | 159,302.751 | 160,418.962 | 159,199.419 | 156,605.528 | 142,018.303 | 135,654.656 | 157,251.632 | 131,176.474 | 117,274.599 | 111,979.676 | 81,487.844 | 73,783.005 | 71,925.807 | 101,004.649 | 120,889.742 | 124,458.872 | 148,846.076 | 148,698.633 | 127,687.543 | 115,832.519 | 124,325.414 | 12,949.018 | 20,489.738 | 81,952.974 | 102,313.345 | 93,252.233 | 76,231.953 | 89,556.115 | 98,995.487 | 92,074.651 | 126,053.544 | 111,757.846 | 55,592.904 |
Cash and Short Term Investments
| 79,503.569 | 88,494.424 | 58,615.329 | 48,409.754 | 64,724.093 | 81,481.259 | 66,154.085 | 84,886.842 | 108,213.654 | 117,260.652 | 164,393.834 | 181,351.665 | 178,337.301 | 179,080.902 | 173,418.053 | 148,796.32 | 166,326.635 | 177,155.537 | 203,974.635 | 226,192.409 | 211,516.778 | 216,109.86 | 212,888.544 | 206,230.381 | 241,245.725 | 238,122.215 | 236,576.775 | 235,183.669 | 242,234.249 | 251,667.701 | 256,149.819 | 233,357.093 | 247,597.035 | 241,835.427 | 243,222.823 | 227,952.565 | 250,009.664 | 222,639.721 | 224,711.521 | 212,913.486 | 173,520.615 | 173,124.265 | 176,772.36 | 198,997.367 | 188,132.801 | 192,443.686 | 187,450.089 | 183,794.761 | 159,994.047 | 174,435.93 | 181,723.001 | 63,395.316 | 63,299.52 | 143,935.117 | 158,027.108 | 140,630.167 | 129,730.69 | 150,717.127 | 154,429.305 | 150,427.479 | 171,714.062 | 149,355.618 | 91,715.639 |
Net Receivables
| 49,746.841 | 42,152.471 | 37,221.79 | 57,068.23 | 30,098.515 | 30,934.473 | 30,021.543 | 37,414.177 | 35,516.821 | 43,655.346 | 34,412.87 | 28,163.67 | 30,388.922 | 25,868.521 | 31,197.186 | 50,928.178 | 39,193.367 | 23,430.691 | 55,202.052 | 63,030.933 | 62,088.802 | 60,381.463 | 57,512.12 | 74,415.545 | 55,904.607 | 71,817.795 | 69,567.262 | 64,525.205 | 65,205.658 | 71,287.891 | 70,827.189 | 61,842.437 | 62,619.069 | 65,101.356 | 62,977.352 | 67,474.65 | 69,967.293 | 73,598.993 | 78,044.507 | 79,895.471 | 79,827.805 | 82,859.439 | 87,990.853 | 78,790.071 | 80,605.438 | 86,784.463 | 90,548.812 | 106,864.238 | 86,801.321 | 79,556.784 | 73,271.078 | 47,722.208 | 50,695.448 | 0 | 0 | 0 | 46,083.355 | 32,470.3 | 38,150.515 | 46,463.66 | 41,521.075 | 36,323.752 | 44,263.292 |
Inventory
| 18,017.75 | 16,891.168 | 17,819.921 | 20,543.197 | 20,606.907 | 20,235.699 | 22,345.523 | 24,496.644 | 24,203.753 | 18,254.848 | 18,258.074 | 12,894.762 | 14,476.888 | 15,128.994 | 15,632.832 | 16,948.37 | 13,879.162 | 14,218.846 | 13,449.654 | 13,674.893 | 13,952.667 | 15,442.831 | 14,805.38 | 15,230.125 | 15,948.584 | 15,542.142 | 16,077.011 | 17,616.191 | 19,092.72 | 20,400.918 | 20,115.481 | 21,938.526 | 22,505.231 | 22,276.549 | 22,532.455 | 23,115.69 | 23,962.451 | 24,643.042 | 24,853.767 | 23,785.768 | 24,010.325 | 23,566.88 | 23,149.812 | 25,010.747 | 24,495.408 | 24,735.464 | 24,161.844 | 24,781.222 | 28,711.938 | 28,061.621 | 24,060.326 | 25,150.375 | 23,271.675 | 22,214.453 | 21,296.221 | 19,796.589 | 20,718.939 | 19,082.594 | 17,942.922 | 17,246.927 | 15,999.573 | 16,475.314 | 20,439.103 |
Other Current Assets
| 8,271.785 | 9,874.05 | 12,870.981 | 7,386.768 | 6,864.733 | 9,608.92 | 7,403.416 | 7,914.339 | 9,265.233 | 9,202.417 | 7,859.538 | 5,018.592 | 5,546.272 | 5,601.189 | -32 | 4,236.839 | 5,120.591 | 6,906.162 | 0 | 4,021.98 | 4,967.24 | 4,447.982 | -0.001 | 7,579.126 | 10,199.966 | 9,943.268 | -0 | 4,198.464 | 5,342.229 | 5,976.734 | 0 | 3,839.923 | 4,737.289 | 5,503.909 | -0 | 5,323.773 | 4,902.274 | 4,443.138 | 0.001 | 10,431.631 | 11,142.826 | 11,695.287 | 0.002 | 13,363.286 | 8,943.216 | 12,374.15 | 0.001 | 7,884.604 | 9,804.839 | 9,936.324 | 13,246.519 | 85,142.374 | 78,279.325 | 46,941.971 | 41,318.784 | 45,068.639 | 0.001 | -0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 53,590.519 |
Total Current Assets
| 155,539.945 | 157,412.113 | 126,528.021 | 133,407.949 | 122,294.248 | 142,260.351 | 125,924.568 | 154,712.003 | 177,199.46 | 188,373.262 | 224,924.316 | 227,428.689 | 228,749.382 | 225,679.605 | 220,216.071 | 220,909.707 | 224,519.756 | 221,711.235 | 272,626.342 | 306,920.215 | 292,525.487 | 296,382.136 | 285,206.044 | 303,455.177 | 323,298.882 | 335,425.42 | 322,221.048 | 321,523.529 | 331,874.856 | 349,333.244 | 347,092.489 | 320,977.979 | 337,458.624 | 334,717.241 | 328,732.63 | 323,866.678 | 348,841.682 | 325,324.894 | 327,609.796 | 327,026.356 | 288,501.571 | 291,245.871 | 287,913.027 | 316,161.471 | 302,176.863 | 316,337.763 | 302,160.745 | 323,324.825 | 285,312.145 | 291,990.659 | 292,300.924 | 221,410.273 | 215,545.968 | 213,091.541 | 220,642.113 | 205,495.395 | 196,532.985 | 202,270.02 | 210,522.743 | 214,138.067 | 229,234.711 | 202,154.683 | 210,008.553 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 159,740.94 | 150,164.182 | 149,940.93 | 191,763.619 | 193,225.134 | 184,863.912 | 184,468.895 | 210,640.11 | 214,425.231 | 207,832.71 | 208,550.738 | 206,971.474 | 207,912.746 | 208,764.425 | 220,798.203 | 270,467.562 | 274,842.478 | 278,270.136 | 282,707.835 | 291,816.971 | 269,006.509 | 266,558.884 | 190,952.898 | 191,449.924 | 190,061.259 | 193,789.192 | 190,747.027 | 101,677.548 | 195,544.2 | 201,037.284 | 190,863.369 | 182,666.561 | 164,096.573 | 159,492.455 | 160,632.519 | 161,043.888 | 155,564.078 | 154,354.685 | 153,237.632 | 149,471.759 | 132,624.547 | 133,294.623 | 141,487.52 | 139,736.73 | 190,139.112 | 149,411.261 | 147,787.115 | 125,653.083 | 140,088.094 | 142,108.188 | 124,989.332 | 208,466.622 | 210,676.333 | 208,709.912 | 200,295.263 | 200,015.367 | 201,071.371 | 202,314.443 | 203,116.692 | 204,915.498 | 205,580.579 | 202,862.668 | 202,284.64 |
Goodwill
| -0 | -0 | 6,442 | 0 | 0 | 0 | 24,232 | 0 | 0 | 0 | 26,294 | 0 | 0 | 0 | 32,339 | 0 | 0 | 0 | 28,302 | 0 | 0 | 0 | 17,835 | 0 | 0 | 0 | 834 | 0 | 0 | 0 | 592 | 0 | 0 | 0 | 573 | 0 | 0 | 0 | 480 | 0 | 0 | 0 | 2,325 | 0 | 0 | 0 | 2,621 | 0 | 0 | 0 | 0 | 4,592.61 | 3,176.902 | 3,657.675 | 4,687.331 | 4,451.018 | 5,030.209 | 2,230.921 | 2,669.395 | 2,959.893 | 3,616.68 | 3,917.355 | 4,239.283 |
Intangible Assets
| 43,255.939 | 42,080.933 | 36,196.592 | 71,116.482 | 69,862.835 | 66,826.197 | 41,438.283 | 90,212.231 | 80,648.281 | 79,412.211 | 52,442.956 | 96,218.929 | 93,477.449 | 92,463.284 | 59,327.451 | 107,684.492 | 111,869.634 | 108,777.417 | 49,288.291 | 65,799.937 | 66,061.769 | 65,884.118 | 48,197.75 | 59,319.215 | 34,129.224 | 31,902.75 | 35,087.936 | 160,105.922 | 39,296.376 | 40,746.383 | 39,657.056 | 42,966.065 | 46,239.142 | 49,555.585 | 49,919.704 | 53,189.315 | 55,172.533 | 58,660.213 | 60,240.978 | 74,228.315 | 75,945.392 | 75,802.449 | 73,127.259 | 78,597.576 | 80,987.89 | 83,523.958 | 80,936.929 | 70,333.023 | 93,806.965 | 93,822.469 | 84,169.648 | 74,918.026 | 73,734.991 | 74,300.177 | 72,216.054 | 69,167.629 | 64,242.236 | 59,353.953 | 58,665.967 | 58,627.918 | 60,611.014 | 60,452.829 | 58,185.51 |
Goodwill and Intangible Assets
| 43,255.939 | 42,080.933 | 42,638.592 | 71,116.482 | 69,862.835 | 66,826.197 | 65,670.283 | 90,212.231 | 80,648.281 | 79,412.211 | 78,736.956 | 96,218.929 | 93,477.449 | 92,463.284 | 91,666.451 | 107,684.492 | 111,869.634 | 108,777.417 | 77,590.291 | 65,799.937 | 66,061.769 | 65,884.118 | 66,032.75 | 59,319.215 | 34,129.224 | 31,902.75 | 35,921.936 | 160,105.922 | 39,296.376 | 40,746.383 | 40,249.056 | 42,966.065 | 46,239.142 | 49,555.585 | 50,492.704 | 53,189.315 | 55,172.533 | 58,660.213 | 60,720.978 | 74,228.315 | 75,945.392 | 75,802.449 | 75,452.259 | 78,597.576 | 80,987.89 | 83,523.958 | 83,557.929 | 70,333.023 | 93,806.965 | 93,822.469 | 84,169.648 | 79,510.636 | 76,911.893 | 77,957.852 | 76,903.385 | 73,618.647 | 69,272.445 | 61,584.874 | 61,335.362 | 61,587.811 | 64,227.694 | 64,370.184 | 62,424.793 |
Long Term Investments
| 235,924.18 | 241,878.502 | 273,538.645 | 59,095.713 | 65,253.264 | 50,802.54 | 58,231.051 | 65,322.509 | 54,039.505 | 70,884.967 | -19,466.173 | -21,964.42 | -25,852.059 | -19,587.4 | -37,237.412 | -39,734.926 | -15,232.517 | -22,786.438 | -21,661.588 | 4,024.429 | 8,341.511 | -3,769.89 | -9,301.836 | -23,268.86 | -17,358.748 | -24,561.075 | 2,319.07 | 68,344.529 | 22,440.452 | 7,542.753 | -3,004.637 | -1,523.354 | -4,820.155 | 175.386 | 13,683.021 | 27,484.794 | -5,857.513 | 31,428.226 | 52,932.005 | 57,314.666 | 115,130.524 | 127,031.834 | 127,312.931 | 68,278.95 | 36,532.74 | 43,324.164 | 19,916.428 | 72,776.134 | 110,068.537 | 154,362.826 | 139,672.437 | 226,809.049 | 231,319.627 | 165,869.588 | 168,224.614 | 120,207.377 | 105,265.403 | 176,368.603 | 201,197.699 | 239,255.417 | 248,314.777 | 244,930.94 | 286,892.905 |
Tax Assets
| 513.3 | 597.979 | 568.03 | 591.451 | 1,337.275 | 1,112.223 | 1,000.211 | 33,273.452 | 31,694.571 | 28,183.29 | 27,565.751 | 26,158.946 | 25,228.548 | 29,146.518 | 30,610.792 | 17,082.366 | 13,635.79 | 9,933.453 | 4,013.791 | 257,425.221 | 275,487.337 | 291,265.433 | 1,608.992 | 2,317.576 | 1,392.918 | 402.579 | 305,888.399 | 205,230.574 | 711.284 | 653.373 | 272,938.693 | 1,209.257 | 1,134.879 | 282,373.186 | 819.263 | 256,471.761 | 283,507.339 | 258,728.907 | 247,676.914 | 240,124.204 | 228,483.834 | 216,934.343 | 210,125.548 | 244,275.218 | 212,539.711 | 237,387.945 | 260,690.923 | 230,590.238 | 195,873.894 | 200,479.396 | 234,245.051 | 2,160.781 | 3,550.65 | 2,738.302 | 2,845.294 | 3,360.159 | 4,405.947 | 4,589.774 | 3,041.818 | 1,362.965 | 180,908.459 | 166,415.363 | 101.853 |
Other Non-Current Assets
| 9,432.145 | 9,708.072 | 11,312.487 | 219,539.759 | 217,779.014 | 234,524.716 | 231,428.782 | 217,566.931 | 233,877.711 | 235,226.497 | 293,254.945 | 316,433.514 | 316,254.332 | 312,988.222 | 319,107.872 | 288,271.748 | 269,598.398 | 281,888.234 | 304,596.903 | 64.913 | 73.298 | 97.489 | 295,829.534 | 309,353.604 | 301,216.25 | 313,230.596 | -0 | 157.813 | 271,853.744 | 255,628.353 | -0 | 275,520.456 | 282,845.346 | -0.002 | 266,282.932 | 434.038 | 449.321 | 461.805 | 0 | 627.522 | 569.991 | 572.59 | -0.001 | 417.748 | 437.566 | 475.34 | 0 | 17,369.678 | 1,893.785 | 2,033.211 | 7,639.795 | 81,562.502 | 88,879.068 | 150,468.653 | 166,324.943 | 154,299.008 | 139,568.528 | 151,526.189 | 160,069.02 | 155,924.572 | 6,042.659 | 6,748.275 | 120,142.715 |
Total Non-Current Assets
| 448,866.505 | 444,429.669 | 477,998.685 | 542,107.024 | 547,457.523 | 538,129.588 | 540,799.221 | 617,015.234 | 614,685.299 | 621,539.675 | 588,642.217 | 623,818.443 | 617,021.016 | 623,775.049 | 624,945.905 | 643,771.241 | 654,713.784 | 656,082.802 | 647,247.233 | 619,131.471 | 618,970.423 | 620,036.034 | 545,122.338 | 539,171.459 | 509,440.903 | 514,764.042 | 534,876.432 | 535,516.386 | 529,846.056 | 505,608.146 | 501,046.48 | 500,838.985 | 489,495.785 | 491,596.61 | 491,910.44 | 498,623.796 | 488,835.758 | 503,633.836 | 514,567.529 | 521,766.466 | 552,754.288 | 553,635.839 | 554,378.257 | 531,306.222 | 520,637.019 | 514,122.668 | 511,952.395 | 516,722.156 | 541,731.275 | 592,806.09 | 590,716.263 | 598,509.59 | 611,337.571 | 605,744.307 | 614,593.499 | 551,500.558 | 519,583.694 | 596,383.883 | 628,760.591 | 663,046.263 | 705,074.168 | 685,327.43 | 671,846.906 |
Total Assets
| 604,406.45 | 601,841.782 | 604,526.705 | 675,514.973 | 669,751.771 | 680,389.939 | 666,723.789 | 771,727.237 | 791,884.759 | 809,912.938 | 813,566.533 | 851,247.133 | 845,770.399 | 849,454.654 | 845,161.976 | 864,680.948 | 879,233.54 | 877,794.037 | 919,873.575 | 926,051.686 | 911,495.91 | 916,418.17 | 830,328.382 | 842,626.636 | 832,739.785 | 850,189.462 | 857,097.479 | 857,039.915 | 861,720.912 | 854,941.39 | 848,138.969 | 821,816.963 | 826,954.408 | 826,313.851 | 820,643.07 | 822,490.474 | 837,677.44 | 828,958.73 | 842,177.325 | 848,792.821 | 841,255.86 | 844,881.71 | 842,291.284 | 847,467.693 | 822,813.882 | 830,460.431 | 814,113.14 | 840,046.981 | 827,043.42 | 884,796.75 | 883,017.187 | 819,919.863 | 826,883.539 | 818,835.847 | 835,235.612 | 756,995.953 | 716,116.68 | 798,653.903 | 839,283.334 | 877,184.33 | 934,308.879 | 887,482.113 | 881,855.459 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,958.572 | 6,377.232 | 6,441.079 | 6,101.274 | 6,619.666 | 7,739.901 | 5,559.288 | 6,326.107 | 5,999.888 | 6,749.312 | 5,772.84 | 4,618.603 | 3,982.428 | 4,006.32 | 4,162.313 | 7,014.078 | 4,269.435 | 5,312.626 | 3,986.918 | 6,090.976 | 8,650.093 | 10,340.486 | 6,568.628 | 8,538.298 | 6,495.509 | 7,725.085 | 8,893.796 | 7,546.879 | 7,871.613 | 11,144.137 | 9,969.681 | 10,455.17 | 10,426.006 | 10,846.888 | 10,258.504 | 7,752.8 | 9,025.956 | 13,643.38 | 11,082.111 | 8,869.417 | 8,578.978 | 13,673.002 | 9,706.669 | 10,371.518 | 16,285.775 | 15,614.383 | 10,195.506 | 11,815.16 | 7,447.875 | 0 | 0 | 7,058.001 | 9,606.977 | 12,916.088 | 7,719.801 | 10,285.837 | 12,392.433 | 7,108.542 | 7,846.605 | 8,348.736 | 8,141.882 | 3,748.031 | 11,036.224 |
Short Term Debt
| 72,885.422 | 71,704.137 | 83,959.006 | 78,524.399 | 56,895.822 | 54,739.422 | 39,276.542 | 39,268.468 | 39,114.277 | 38,767.179 | 39,089.846 | 46,681.909 | 45,796.521 | 45,819.363 | 46,256.803 | 52,223.831 | 44,899.498 | 45,870.737 | 45,104.496 | 47,181.977 | 48,991.436 | 46,267.147 | 21,572.029 | 21,477.374 | 20,832.581 | 19,823.97 | 19,929.837 | 19,281.996 | 18,331.504 | 17,875.263 | 18,774.145 | 24,378.68 | 28,579.531 | 27,858.555 | 5,100 | 28,667.485 | 27,296.868 | 27,363.622 | 35,586.86 | 31,547.378 | 31,478.419 | 30,817.76 | 28,507.225 | 22,261.08 | 24,063.323 | 23,546.529 | 23,274.15 | 2,730.72 | 4,718 | 4,312.4 | 4,428.8 | 0 | 0 | 0 | 2,377.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 31.695 | 1,359.037 | 84.005 | 81.455 | 90.542 | 1,807.595 | 772.819 | 186.35 | 157.791 | 143.942 | 362.758 | 1,827.465 | 1,230.048 | 593.169 | 358.79 | 1,550.942 | 2,035.499 | 3,521.386 | 4,728.504 | 3,733.394 | 3,466.424 | 7,443.858 | 3,672.424 | 7,937.393 | 5,717.348 | 9,402.829 | 6,273.929 | 6,855.702 | 9,755.338 | 8,276.967 | 6,359.802 | 4,559.161 | 7,197.864 | 6,124.704 | 5,427.804 | 3,178.61 | 8,935.152 | 9,821.547 | 11,212.687 | 10,440.923 | 7,557.569 | 10,395.738 | 10,777.084 | 22,950.231 | 8,379.454 | 7,923.426 | 5,151.477 | 10,869.095 | 7,956.006 | 8,752.241 | 7,207.839 | 3,589.145 | 8,499.657 | 11,404.728 | 11,531.929 | 9,985.55 | 8,740.085 | 6,161.943 | 10,929.296 | 12,023.645 | 13,201.23 | 12,796.088 | 8,928.793 |
Deferred Revenue
| 45,013.991 | 43,444.208 | 48,888.744 | 122,273.486 | 127,261.664 | 125,971.06 | 47,749.949 | 45,710.607 | 45,769.006 | 46,571.612 | 138,247.255 | 134,131.634 | 133,609.094 | 131,556.967 | 127,181.789 | 120,712.311 | 118,178.046 | 111,537.976 | 129,369.862 | 70,450.786 | 74,087.335 | 77,817.527 | 124,035.516 | 78,527.802 | 65,182.149 | 75,443.924 | 122,894.816 | 82,553.86 | 87,122.804 | 88,648.581 | 132,151.178 | 74,361.727 | 75,901.563 | 78,644.439 | 130,406.209 | 78,596.012 | 85,710.264 | 77,765.791 | 136,770.877 | 82,668.478 | 75,000.738 | 76,497.825 | 133,878.117 | 92,830.355 | 76,186.432 | 79,964.938 | 131,531.681 | 11,264.077 | 8,511.503 | 0 | 0 | 0 | 0 | 0 | 125,257.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 83,076.675 | 77,576.466 | 72,048.01 | 10,625.076 | 9,380.408 | 8,378.576 | 83,856.647 | 87,815.286 | 100,769.683 | 86,114.522 | 421.999 | 7,930.778 | 6,360.209 | 5,457.697 | 339.463 | 6,940.852 | 6,455.893 | 7,500.18 | 289 | 50,997.318 | 47,560.364 | 46,099.876 | -0 | 43,604.66 | 45,685.924 | 46,808.62 | -0.001 | 46,616.499 | 51,768.859 | 51,798.224 | 0.001 | 52,676.582 | 53,539.211 | 52,201.783 | 0 | 51,729.173 | 53,247.795 | 52,651.629 | -0 | 54,547.167 | 54,129.077 | 54,199.013 | -0 | 56,372.4 | 46,784.767 | 48,400.752 | -0 | 109,379.612 | 119,519.554 | 141,128.348 | 147,024.749 | 118,309.377 | 120,968.449 | 129,171.705 | -0.002 | 118,412.538 | 128,441.757 | 112,005.182 | 116,523 | 126,300.687 | 117,463.342 | 117,132.473 | 123,902.297 |
Total Current Liabilities
| 206,934.66 | 199,102.044 | 211,336.839 | 217,524.235 | 200,157.56 | 196,828.96 | 176,442.427 | 179,120.468 | 191,652.854 | 178,202.624 | 183,531.94 | 193,362.925 | 189,748.252 | 186,840.347 | 177,940.368 | 186,891.072 | 173,802.872 | 170,221.519 | 178,750.276 | 174,721.058 | 179,289.228 | 180,525.036 | 152,176.173 | 152,148.134 | 138,196.163 | 149,801.599 | 151,718.448 | 155,999.234 | 165,094.78 | 169,466.205 | 160,895.004 | 161,872.159 | 168,446.311 | 169,551.665 | 145,764.713 | 166,745.47 | 175,280.883 | 171,424.422 | 183,439.848 | 177,632.44 | 169,187.212 | 175,187.6 | 172,092.011 | 181,835.353 | 163,320.297 | 167,526.602 | 165,001.336 | 135,189.569 | 140,196.932 | 145,440.748 | 151,453.549 | 125,367.378 | 130,575.426 | 142,087.793 | 135,354.385 | 128,698.375 | 140,834.19 | 119,113.724 | 124,369.605 | 134,649.423 | 125,605.224 | 120,880.504 | 134,938.521 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 24.691 | 25.807 | 9,667.126 | 58,115.452 | 59,203.632 | 59,011.046 | 58,925.881 | 59,584.052 | 59,102.055 | 54,762.159 | 54,108.343 | 42,596.918 | 43,102.38 | 45,610.283 | 51,165.138 | 59,640.554 | 73,206.503 | 77,802.565 | 80,642.901 | 85,492.484 | 63,257.562 | 63,324.079 | 8,341.742 | 8,351.804 | 8,465.856 | 8,098.898 | 8,200.717 | 8,828.648 | 8,872.185 | 8,692.254 | 9,460.35 | 2,871.606 | 77.217 | 76.256 | 23,204.077 | 102.751 | 58.706 | 61.616 | 41.819 | 724.202 | 92.335 | 113.093 | 117.618 | 905.81 | 973.037 | 921.09 | 891.174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 358.016 | 201.234 | 211.972 | 323.18 | 428.504 | 475.923 | 403.105 | 11,589.184 | 13,156.621 | 987.365 | 917.677 | 806.728 | 636.013 | 5,622.385 | 325.219 | 12,556.896 | 14,347.006 | 14,895.864 | 189.173 | 13,817.714 | 11,099.742 | 320.991 | 208.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,174.375 | 0 | 0 | 0 | 11,140.025 | 0 | 15,147.183 | 0 | 0 | 7,450.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 3,838.263 | 3,931.023 | 4,853.829 | 5,254.099 | 5,538.438 | 5,477.55 | 5,434.83 | 5,383.382 | 4,593.794 | 4,534.723 | 4,635.514 | 4,097.415 | 4,067.601 | 7,424.642 | 7,466.328 | 3,321.103 | 3,232.389 | 5.523 | 266.952 | 29.994 | 1,136 | 483.857 | 52,775.599 | 0 | 0 | 0 | 497.387 | 469.288 | 0 | 0 | 119.648 | 0 | 0 | 251.092 | 0 | 955.198 | 1,322.97 | 1,494.585 | 1,598.363 | 6,934.163 | 11,828.971 | 13,026.302 | 13,828.53 | 9,851.173 | 18,088.485 | 21,446.185 | 18,840.534 | 29,266.111 | 26,025.85 | 40,743.25 | 40,811.994 | 34,024.896 | 36,228.328 | 34,364.663 | 39,103.912 | 25,704.413 | 16,537.347 | 45,275.534 | 52,665.681 | 60,060.44 | 72,720.708 | 66,237.796 | 62,861.27 |
Other Non-Current Liabilities
| 74,177.443 | 73,117.794 | 69,931.824 | 18,575.079 | 19,481.363 | 16,208.958 | 21,127.406 | 13,704.073 | 10,705.496 | 64,115.254 | 53,971.212 | 46,594.579 | 41,316.165 | 41,776.54 | 49,378.395 | 48,141.844 | 48,301.53 | 39,266.519 | 46,797.725 | 41,682.57 | 38,367.301 | 52,440.357 | -0 | 21,663.709 | 20,832.732 | 25,424.808 | 19,748.463 | 16,919.43 | 11,699.078 | 18,035.841 | 14,867.262 | 11,135.435 | 12,943.858 | 10,892.621 | 7,697.485 | 10,006.528 | 8,382.832 | 0.001 | 16,269.288 | 10,425.75 | 11,204.22 | -0.001 | 9,705.641 | 0.001 | 11,585.564 | 9,823.837 | 0 | 15,848.676 | 15,328.727 | 14,455.243 | 22,195.604 | 30,782.571 | 30,239.792 | 32,492.052 | 40,903.707 | 39,912.368 | 43,454.248 | 47,087.179 | 44,296.138 | 47,179.156 | 42,354.579 | 42,110.187 | 51,377.236 |
Total Non-Current Liabilities
| 78,398.413 | 77,275.859 | 84,664.75 | 82,267.81 | 84,651.937 | 81,173.477 | 85,891.222 | 90,260.69 | 87,557.965 | 124,399.501 | 113,632.746 | 94,095.64 | 89,122.159 | 100,433.849 | 108,335.079 | 123,660.397 | 139,087.427 | 131,970.472 | 127,896.75 | 141,022.761 | 113,860.605 | 116,569.284 | 61,326.296 | 30,015.513 | 29,298.588 | 33,523.706 | 28,446.567 | 26,217.366 | 20,571.263 | 26,728.095 | 24,447.261 | 14,007.041 | 13,021.075 | 11,219.969 | 30,901.562 | 11,064.477 | 9,764.508 | 19,730.577 | 17,909.47 | 18,084.115 | 23,125.526 | 24,279.419 | 23,651.789 | 25,904.167 | 30,647.086 | 32,191.112 | 27,182.256 | 45,114.787 | 41,354.577 | 55,198.493 | 63,007.598 | 64,807.467 | 66,468.12 | 66,856.715 | 80,007.619 | 65,616.781 | 59,991.595 | 92,362.713 | 96,961.819 | 107,239.596 | 115,075.287 | 108,347.983 | 114,238.506 |
Total Liabilities
| 285,333.073 | 276,377.903 | 296,001.589 | 299,792.046 | 284,809.497 | 278,002.437 | 262,333.649 | 269,381.158 | 279,210.819 | 302,602.126 | 297,164.686 | 287,458.565 | 278,870.411 | 287,274.196 | 286,275.447 | 310,551.469 | 312,890.299 | 302,191.99 | 306,647.026 | 315,743.819 | 293,149.832 | 297,094.32 | 213,502.468 | 182,163.647 | 167,494.751 | 183,325.304 | 180,165.015 | 182,216.599 | 185,666.043 | 196,194.3 | 185,342.265 | 175,879.2 | 181,467.386 | 180,771.634 | 176,666.275 | 177,809.947 | 185,045.391 | 191,154.999 | 201,349.318 | 195,716.555 | 192,312.738 | 199,467.018 | 195,743.801 | 207,739.52 | 193,967.383 | 199,717.715 | 192,183.592 | 180,304.356 | 181,551.509 | 200,639.241 | 214,461.147 | 190,174.844 | 197,043.546 | 208,944.508 | 215,362.005 | 194,315.156 | 200,825.784 | 211,476.437 | 221,331.424 | 241,889.018 | 240,680.511 | 229,228.487 | 249,177.027 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 | 9,713.495 |
Common Stock
| 52,064.92 | 52,064.92 | 52,064.92 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 | 42,351.425 |
Retained Earnings
| 307,680.901 | 309,590.481 | -267,649 | 357,058.583 | 366,752.381 | 380,894.372 | 375,275.318 | 469,769.962 | 480,780.282 | 486,205.888 | 498,447.036 | 537,432.995 | 542,050.798 | 539,248.238 | 544,499.379 | 544,296.631 | 552,984.236 | 558,420.73 | 540,178.814 | 541,010.395 | 576,293.688 | 576,217.375 | 543,366.588 | 581,804.16 | 588,036.538 | 578,613.873 | 572,213.322 | 568,014.214 | 564,381.692 | 552,010.173 | 551,632.23 | 538,528.999 | 539,032.159 | 532,830.255 | 533,460.49 | 522,342.469 | 526,289.72 | 515,172.573 | 510,023.813 | 519,859.425 | 501,094.058 | 491,663.057 | 490,317.799 | 491,811.209 | 485,732.661 | 480,145.623 | 472,739.017 | 488,155.27 | 472,772.252 | 466,279.029 | 446,158.524 | 432,552.666 | 426,914.76 | 410,096.684 | 412,429.85 | 394,358.208 | 376,744.484 | 374,860.044 | 374,634.632 | 367,142.408 | 374,996.766 | 359,609.251 | 342,351.275 |
Accumulated Other Comprehensive Income/Loss
| 6,963.858 | 9,087.2 | 573,176.223 | 14,879.158 | 12,892.369 | 13,732.123 | 575,758.584 | 20,802.486 | 12,108.002 | 633.724 | -32,300 | 11,192.568 | 9,916.006 | 10,156.684 | -32,300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -51,726.333 | -61,311.897 | -61,329.115 | -50,966.62 | -50,251.683 | -49,578.404 | -604,631.312 | -49,821.012 | -42,030.871 | -41,645.275 | -11,997.77 | -41,232.907 | -41,387.985 | -43,100.998 | -8,916.639 | -45,859.616 | -42,254.968 | -39,252.873 | 16,739.564 | 12,338.669 | -14,800.821 | -13,417.257 | 17,229.444 | 24,829.804 | 20,711.733 | 29,706.836 | 46,311.624 | 47,801.896 | 49,186.506 | 46,899.731 | 51,142.836 | 47,883.391 | 46,187.801 | 51,941.644 | 49,783.116 | 62,422.445 | 66,481.132 | 60,541.014 | 66,844.058 | 72,546.814 | 86,789.351 | 93,942.776 | 96,088.655 | 90,339.856 | 84,443.975 | 90,913.31 | 90,803.405 | 119,522.435 | 120,654.739 | 165,813.56 | 170,332.595 | 145,127.432 | 150,860.313 | 147,729.735 | 155,378.837 | 116,257.669 | 86,481.492 | 160,252.502 | 191,252.359 | 216,087.984 | 266,566.682 | 246,579.456 | 238,262.239 |
Total Shareholders Equity
| 314,983.346 | 319,144.198 | 305,976.523 | 373,036.041 | 381,457.986 | 397,113.011 | 398,467.51 | 492,816.356 | 502,922.333 | 497,259.258 | 506,214.187 | 559,457.576 | 562,643.739 | 558,368.845 | 555,347.66 | 550,501.935 | 562,794.188 | 571,232.776 | 608,983.298 | 605,413.985 | 613,557.788 | 614,865.038 | 612,660.953 | 658,698.884 | 660,813.191 | 660,385.629 | 670,589.865 | 667,881.03 | 665,633.118 | 650,974.824 | 654,839.985 | 638,477.31 | 637,284.88 | 636,836.819 | 635,308.526 | 636,829.834 | 644,835.772 | 627,778.507 | 628,932.791 | 644,471.159 | 639,948.329 | 637,670.753 | 638,471.374 | 634,215.985 | 622,241.556 | 623,123.853 | 615,607.342 | 659,742.625 | 645,491.911 | 684,157.509 | 668,556.039 | 629,745.018 | 629,839.993 | 609,891.339 | 619,873.607 | 562,680.797 | 515,290.896 | 587,177.466 | 617,951.911 | 635,295.312 | 693,628.368 | 658,253.627 | 632,678.434 |
Total Equity
| 319,073.377 | 325,463.879 | 308,525.116 | 375,722.928 | 384,942.274 | 402,387.502 | 404,390.14 | 502,346.078 | 512,673.94 | 507,310.812 | 516,401.847 | 563,788.568 | 566,899.988 | 562,180.458 | 558,886.529 | 554,129.479 | 566,343.242 | 575,602.047 | 613,226.548 | 610,307.867 | 618,346.078 | 619,323.851 | 616,825.914 | 660,462.988 | 665,245.034 | 666,864.158 | 676,932.464 | 674,823.316 | 676,054.869 | 658,747.09 | 662,796.703 | 645,937.763 | 645,487.022 | 645,542.217 | 643,976.794 | 644,680.527 | 652,632.049 | 637,803.731 | 640,828.006 | 653,076.266 | 648,943.122 | 645,414.693 | 646,547.484 | 639,728.174 | 628,846.499 | 630,742.716 | 621,929.548 | 659,742.625 | 645,491.911 | 684,157.509 | 668,556.039 | 629,745.018 | 629,839.993 | 609,891.339 | 619,873.607 | 562,680.797 | 515,290.896 | 587,177.466 | 617,951.911 | 635,295.312 | 693,628.368 | 658,253.627 | 632,678.434 |
Total Liabilities & Shareholders Equity
| 604,406.45 | 601,841.782 | 604,526.705 | 672,828.087 | 669,751.771 | 680,389.939 | 666,723.789 | 771,727.237 | 791,884.759 | 809,912.938 | 813,566.533 | 851,247.133 | 845,770.399 | 849,454.654 | 845,161.976 | 864,680.948 | 879,233.54 | 877,794.037 | 919,873.575 | 926,051.686 | 911,495.91 | 916,418.171 | 830,328.382 | 842,626.635 | 832,739.785 | 850,189.462 | 857,097.479 | 857,039.915 | 861,720.912 | 854,941.39 | 848,138.969 | 821,816.963 | 826,954.408 | 826,313.851 | 820,643.07 | 822,490.474 | 837,677.44 | 828,958.73 | 842,177.325 | 848,792.821 | 841,255.86 | 844,881.71 | 842,291.284 | 847,467.694 | 822,813.882 | 830,460.431 | 814,113.14 | 840,046.981 | 827,043.42 | 884,796.75 | 883,017.186 | 819,919.863 | 826,883.539 | 818,835.847 | 835,235.612 | 756,995.953 | 716,116.68 | 798,653.903 | 839,283.335 | 877,184.33 | 934,308.879 | 887,482.114 | 881,855.461 |