Comtec Systems Co.,Ltd.
KRX:031820.KS
564 (KRW) • At close November 4, 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 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 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
| 59,666.989 | 35,082.6 | 100,093.488 | 36,566.718 | 20,067.616 | 35,647.022 | 135,215.786 | 42,369.938 | 27,455.32 | 41,935.808 | 67,573.126 | 40,019.283 | 22,315.518 | 29,978.095 | 41,585.481 | 13,312.1 | 15,373.894 | 34,111.81 | 19,601.864 | 6,653.32 | 14,282.454 | 15,449.45 | 28,645.319 | 31,998.479 | 37,058.25 | 24,306.463 | 17,536.679 | 26,507.912 | 20,841.892 | 30,455.305 | 17,847.525 | 12,757.304 | 22,593.192 | 22,875.173 | 15,728.2 | 16,001.116 | 29,011.122 | 20,033.476 | 6,795.51 | 21,045.51 | 20,795.516 | 17,461.215 | 17,564.583 | 16,524.677 | 13,382.683 | 18,921.401 | 12,285.222 | 10,549.203 | 10,274.334 | 6,190.905 | 7,844.317 | 5,249.349 | 11,843.444 | 7,426.742 | 4,997.976 | 181.242 | 10,386.448 | 5,391.747 | 2,656.281 | 2,612.517 | 11,809.365 | 4,435.691 | 8,329.307 | 12,542.917 | 17,568.556 | 7,631.686 | 6,165.031 | 4,521.429 |
Short Term Investments
| 36,674.056 | 22,247.025 | 24,058.014 | 53,867.196 | 47,362.34 | 38,301.63 | 18,708.681 | 11,914.108 | 33,920.241 | 51,276.974 | 41,346.151 | 23,560.283 | 13,305.683 | 8,247.9 | 6,247.9 | 6,520 | 6,400 | 3,900 | 6,400 | 11,668.447 | 13,168.447 | 16,589.432 | 12,264.109 | 14,516.762 | 2,023.811 | 10,193.576 | 7,291.446 | 6,258.057 | 4,778.454 | 4,990.016 | 4,858.988 | 6,555.8 | 6,433.073 | 3,079.998 | 6,409.952 | 5,350.202 | 6,173.048 | 10,255.1 | 10,413.332 | 3,617.667 | 6,142.427 | 8,904.339 | 9,376.486 | 9,155 | 13,102.891 | 12,993.576 | 17,266.815 | 16,466.249 | 10,529.103 | 5,390.934 | 2,532.192 | 6,756.578 | 6,924.636 | 2,788.919 | 0 | 4,228.112 | 4,749.247 | 3,580.101 | 12.644 | 3,259.448 | 3,074.227 | 4,255.409 | 6,341.543 | 9,610.333 | 4,848.062 | 4,505.456 | 4,509.416 | 3,942.158 |
Cash and Short Term Investments
| 96,341.046 | 57,329.625 | 124,151.501 | 90,433.914 | 67,429.956 | 73,948.652 | 153,924.467 | 54,284.047 | 61,375.561 | 93,212.782 | 108,919.277 | 63,579.566 | 35,621.201 | 38,225.995 | 47,833.381 | 19,832.1 | 21,773.894 | 38,011.81 | 26,001.864 | 18,321.767 | 27,450.9 | 32,038.882 | 40,909.428 | 46,515.241 | 39,082.061 | 34,500.039 | 24,828.125 | 32,765.969 | 25,620.346 | 35,445.321 | 22,706.513 | 19,313.104 | 29,026.265 | 25,955.171 | 22,138.152 | 21,351.318 | 35,184.17 | 30,288.576 | 17,208.842 | 24,663.177 | 26,937.943 | 26,365.554 | 26,941.069 | 25,679.677 | 26,485.574 | 31,914.977 | 29,552.037 | 27,015.452 | 20,803.437 | 11,581.839 | 10,376.509 | 12,005.927 | 18,768.08 | 10,215.661 | 4,997.976 | 4,409.354 | 15,135.695 | 8,971.848 | 2,656.281 | 5,871.965 | 14,883.592 | 8,691.1 | 14,670.85 | 22,153.25 | 22,416.618 | 12,137.142 | 10,674.447 | 8,463.587 |
Net Receivables
| 135,642.637 | 129,800.324 | 178,487.141 | 145,996.655 | 148,363.218 | 140,358.226 | 155,754.949 | 126,518.931 | 97,128.52 | 83,568.841 | 111,378.862 | 49,409.108 | 50,917.791 | 53,260.867 | 69,676.74 | 54,082.243 | 0 | 37,834.639 | 79,661.333 | 57,880.453 | 46,619.093 | 0 | 19,357.99 | 18,425.984 | 0 | 34,421.266 | 0 | 23,269.191 | 23,004.906 | 56,384.781 | 0 | 21,639.128 | 20,884.371 | 37,522.369 | 25,032.973 | 0 | 24,513.759 | 50,738.403 | 0 | 20,532.526 | 22,288.799 | 60,459.139 | 22,286.758 | 21,183.218 | 0 | 49,299.456 | 0 | 0 | 0 | 21,697.09 | 0 | 0 | 0 | 21,465.786 | 22,906.367 | 0 | 0 | 19,583.709 | 22,082.424 | 19,242.568 | 0 | 43,247.335 | 36,057.651 | 23,085.503 | 0 | 45,528.653 | 0 | 27,216.908 |
Inventory
| 74,066.481 | 73,773.094 | 84,644.658 | 114,404.347 | 94,211.449 | 86,849.895 | 67,841.669 | 80,232.741 | 48,431.671 | 27,053.259 | 19,471.066 | 43,139.306 | 22,186.532 | 13,803.456 | 13,509.757 | 27,489.008 | 19,498.642 | 14,238.108 | 13,205.683 | 26,131.684 | 23,938.408 | 16,818.899 | 9,834.914 | 10,435.095 | 10,760.155 | 10,136.54 | 12,939.952 | 14,388.94 | 15,354.645 | 8,917.42 | 12,859.862 | 9,726.433 | 8,606.542 | 12,663.587 | 23,487.518 | 9,103.819 | 10,952.377 | 10,563.532 | 14,358.906 | 22,521.604 | 21,197.668 | 12,754.897 | 22,632.218 | 17,971.933 | 25,011.356 | 16,441.898 | 13,387.443 | 11,759.332 | 13,675.355 | 21,413.934 | 20,435.518 | 17,297.078 | 15,598.724 | 22,499.134 | 18,576.83 | 22,677.384 | 19,726.694 | 30,193.815 | 21,211.997 | 18,554.521 | 14,071.53 | 9,770.836 | 7,606.845 | 11,028.204 | 6,725.963 | 9,443.54 | 15,480.691 | 11,780.554 |
Other Current Assets
| 26,712.335 | 76,681.034 | 30,848.106 | 20,392.399 | 44,001.121 | 35,044.669 | 42,278.735 | 26,568.552 | 14,437.391 | 15,850.082 | 202.873 | 5,390.971 | 6,171.262 | 0 | -0 | -0 | 42,359.249 | -0 | 0.001 | 0 | 0.001 | 38,349.238 | 0.001 | 0.001 | 19,892.925 | 0 | 23,403.845 | -0.001 | -0.002 | -0 | 21,605.665 | 0.001 | -0.001 | 0 | -0.001 | 27,833.239 | -0.001 | 0.001 | 26,052.387 | 0.001 | -0.001 | -0 | -0.002 | -0.001 | 20,443.71 | -0 | 36,253.499 | 16,946.027 | 16,439.877 | -0.001 | 47,088.62 | 24,186.923 | 45,337.1 | 0.001 | 3,001.419 | 27,214.519 | 48,671.36 | 0.002 | 3,281.84 | 291.552 | 36,056.453 | 0.002 | -0.001 | 0.001 | 46,161.274 | -0.001 | 21,974.436 | -0.001 |
Total Current Assets
| 332,762.499 | 337,584.077 | 418,131.406 | 371,227.315 | 354,005.744 | 336,201.442 | 419,799.82 | 287,604.27 | 221,373.142 | 219,684.964 | 239,972.077 | 161,518.951 | 114,896.786 | 105,290.318 | 131,019.878 | 101,403.351 | 83,631.785 | 90,084.557 | 118,868.88 | 102,333.905 | 98,008.402 | 87,207.019 | 70,102.333 | 75,376.321 | 69,735.141 | 79,057.846 | 61,171.922 | 70,424.099 | 63,979.895 | 100,747.522 | 57,172.04 | 50,678.666 | 58,517.177 | 76,141.127 | 70,658.642 | 58,288.376 | 70,650.305 | 91,590.512 | 57,620.135 | 67,717.308 | 70,424.409 | 99,579.59 | 71,860.043 | 64,834.827 | 71,940.64 | 97,656.33 | 79,192.979 | 55,720.811 | 50,918.669 | 54,692.862 | 77,900.647 | 53,489.928 | 79,703.904 | 54,180.582 | 49,482.592 | 54,301.257 | 83,533.749 | 58,749.374 | 49,232.542 | 43,960.606 | 65,011.575 | 61,709.273 | 58,335.345 | 56,266.958 | 75,303.855 | 67,109.334 | 48,129.574 | 47,461.048 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 18,154.817 | 13,001.043 | 14,193.042 | 13,826.629 | 14,534.22 | 14,223.706 | 14,661.679 | 17,696.689 | 18,185.121 | 17,510.673 | 15,525.124 | 10,310.386 | 10,413.78 | 9,925.649 | 9,758.069 | 8,219.27 | 6,997.552 | 7,356.598 | 7,106.79 | 4,740.362 | 4,985.304 | 5,360.202 | 6,137.983 | 6,462.489 | 6,806.876 | 6,980.246 | 7,332.225 | 7,264.513 | 7,542.71 | 7,897.838 | 8,157.799 | 8,438.338 | 7,511.111 | 7,669.479 | 7,942.533 | 8,266.096 | 8,365.866 | 9,377.211 | 5,391.542 | 5,193.947 | 5,050.348 | 5,209.589 | 4,756.807 | 4,894.232 | 4,877.131 | 4,730.942 | 3,774.299 | 3,765.79 | 3,630.713 | 3,715.573 | 3,672.081 | 5,477.129 | 9,130.058 | 9,207.371 | 9,172.477 | 9,180.708 | 9,303.086 | 9,391.549 | 9,425.933 | 9,495.916 | 9,519.566 | 9,582.279 | 9,662.921 | 9,740.593 | 9,854.581 | 10,363.534 | 10,346.714 | 10,567.722 |
Goodwill
| 18,102.341 | 18,102.341 | 18,102.341 | 18,088.193 | 16,874.145 | 16,874.145 | 16,874.145 | 18,836.079 | 18,836.079 | 24,424.082 | 15,092.087 | 6,715.402 | 4,915.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,983.014 | 6,339.745 | 6,703.664 | 7,701.685 | 7,845.44 | 8,268.323 | 8,620.16 | 9,815.744 | 8,619.36 | 8,556.732 | 9,337.743 | 4,627.385 | 5,651.497 | 3,671.738 | 3,685.483 | 3,637.4 | 3,648.076 | 3,672.04 | 3,708.849 | 3,559.927 | 3,599.274 | 1,655.872 | 2,065.081 | 2,078.966 | 2,109.375 | 2,144.297 | 2,074.768 | 2,105.823 | 2,142.752 | 2,179.722 | 2,199.524 | 2,257.229 | 2,316.313 | 2,372.428 | 2,407.577 | 2,333.406 | 2,002.464 | 2,036.691 | 2,027.43 | 2,059.801 | 2,086.927 | 1,969.541 | 2,195.745 | 2,155.089 | 2,199.973 | 2,176.743 | 2,060.07 | 2,862.461 | 2,115.873 | 1,716.869 | 1,747.813 | 1,732.457 | 82.721 | 99.498 | 134.975 | 170.109 | 201.526 | 246.015 | 243.013 | 282.945 | 325.39 | 368.694 | 397.625 | 444.465 | 490.125 | 625.591 | 674.807 | 731.103 |
Goodwill and Intangible Assets
| 18,102.341 | 18,102.341 | 24,806.005 | 25,789.878 | 24,719.585 | 25,142.468 | 25,494.305 | 28,651.823 | 27,455.439 | 32,980.814 | 24,429.83 | 11,342.787 | 10,566.899 | 3,671.738 | 3,685.483 | 3,637.4 | 3,648.076 | 3,672.04 | 3,708.849 | 3,559.927 | 3,599.274 | 3,455.872 | 2,065.081 | 2,078.966 | 2,109.375 | 2,144.297 | 2,074.768 | 2,105.823 | 2,142.752 | 2,179.722 | 2,199.524 | 2,257.229 | 2,316.313 | 2,372.428 | 2,407.577 | 2,333.406 | 2,002.464 | 2,036.691 | 2,027.43 | 2,059.801 | 2,086.927 | 1,969.541 | 2,195.745 | 2,155.089 | 2,199.973 | 2,176.743 | 2,060.07 | 2,862.461 | 2,115.873 | 1,716.869 | 1,747.813 | 1,732.457 | 82.721 | 99.498 | 134.975 | 170.109 | 201.526 | 246.015 | 243.013 | 282.945 | 325.39 | 368.694 | 397.625 | 444.465 | 490.125 | 625.591 | 674.807 | 731.103 |
Long Term Investments
| 80,464.784 | 61,606.099 | 55,093.071 | 21,828.278 | 28,364.728 | 51,047.168 | 66,103.45 | 64,257.514 | 15,657.432 | -2,446.462 | 5,027.113 | 15,566.412 | 22,660.535 | 31,802.281 | 29,783.081 | 34,087.965 | 34,681.751 | 20,908.707 | 19,876.792 | 10,544.848 | 10,055.178 | 5,856.83 | -790.634 | -1,228.844 | 9,015.398 | 1,885.639 | 3,262.275 | 4,732.436 | 6,028.594 | 6,362.762 | 5,166.66 | 3,055.48 | 3,700.002 | 6,817.656 | 691.499 | 3,164.499 | 3,325.779 | -119.451 | -1,603.188 | 4,582.411 | 3,530.826 | 954.308 | 1,722.817 | 2,838.25 | -1,568.353 | -1,725.446 | -9,259.218 | -8,316.094 | 3,195.541 | 6,791.342 | 9,155.986 | 5,858.168 | 5,938.324 | 7,936.514 | 0 | 6,964.907 | 6,616.024 | 7,948.294 | 8,385.115 | 8,604.303 | 8,922.582 | 8,174.198 | 6,188.906 | 4,137.792 | 9,067.854 | 9,505.138 | 10,212.988 | 9,023.115 |
Tax Assets
| 4,943.536 | 5,901.134 | 5,901.134 | 7,830.302 | 7,834.673 | 8,551.509 | 8,548.187 | 2,040.621 | 781.211 | 1,139.561 | 805.338 | 1,848.212 | 1,744.566 | 2,885.109 | 2,296.343 | 3,340.306 | 3,373.432 | 3,556.936 | 2,646.849 | 1,239.017 | 1,234.6 | 1,743.027 | 17,265.567 | 20,011.204 | 0 | 16,611.891 | 14,062.434 | 12,218.675 | 12,508.389 | 13,102.202 | 11,697.594 | 15,237.298 | 9,851.08 | 14,816.939 | 11,295.636 | 10,131.483 | 10,995.146 | 13,975.884 | 13,325.919 | 0 | 9,185.993 | 12,129.065 | 0 | 0 | 16,740.164 | 16,852.646 | 0 | 0 | 14,342.325 | 9,166.45 | 0 | 0 | 0 | 2,788.919 | 0 | 4,228.112 | 0 | 3,580.101 | 12.644 | 3,259.448 | 0 | 0 | 6,341.543 | 1,855.361 | 1,855.361 | 267.785 | 267.785 | 5,207.896 |
Other Non-Current Assets
| 16,594.016 | 9,128.977 | 7,253.527 | 59,885.29 | 53,184.326 | 43,034.811 | 23,801.991 | 13,729.369 | 59,881.995 | 77,564.429 | 63,380.688 | 26,417.366 | 16,231.286 | 10,979.362 | 9,109.522 | 9,136.078 | 9,181.855 | 6,364.917 | 9,290.05 | 16,004.633 | 17,802.153 | 21,090.874 | 0.001 | 0.001 | 7,917.364 | 0 | 0.001 | 856.194 | 0.001 | 0.001 | 1,362.397 | -0.001 | 6,377.985 | 0 | 0.001 | 0.002 | 0.001 | 0 | 0.001 | 7,160.266 | 0.001 | 0 | 12,974.027 | 12,770.747 | 0.001 | 0 | 0.001 | -776.92 | 0.001 | -0.001 | 6,326.105 | 10,568.887 | 0 | 1,394.366 | 12,207.949 | 1,538.646 | 0 | 1,973.652 | 5,789.249 | 2,027.909 | 0 | 6,285.735 | 2,034.023 | 10,858.509 | 0 | 5,852.846 | 5,771.003 | 0.001 |
Total Non-Current Assets
| 138,259.494 | 107,739.594 | 107,246.779 | 129,160.377 | 128,637.532 | 141,999.662 | 138,609.612 | 126,376.016 | 121,961.198 | 126,749.015 | 109,168.093 | 65,485.163 | 61,617.066 | 59,264.139 | 54,632.497 | 58,421.019 | 57,882.666 | 41,859.197 | 42,629.33 | 36,088.787 | 37,676.509 | 37,506.805 | 24,677.998 | 27,323.816 | 25,849.013 | 27,622.074 | 26,731.703 | 27,177.641 | 28,222.446 | 29,542.524 | 28,583.974 | 28,988.344 | 29,756.491 | 31,676.502 | 22,337.246 | 23,895.486 | 24,689.256 | 25,270.335 | 19,141.704 | 18,996.425 | 19,854.095 | 20,262.503 | 21,649.396 | 22,658.318 | 22,248.916 | 22,034.884 | -3,424.848 | -2,464.763 | 23,284.453 | 21,390.233 | 20,901.985 | 23,636.641 | 15,151.103 | 21,426.668 | 21,515.401 | 22,082.482 | 16,120.636 | 23,139.611 | 23,855.954 | 23,670.521 | 18,767.538 | 24,410.906 | 24,625.018 | 27,036.72 | 21,267.921 | 26,614.894 | 27,273.297 | 25,529.837 |
Total Assets
| 471,021.993 | 445,323.671 | 525,378.185 | 500,387.692 | 482,643.276 | 478,201.104 | 558,409.432 | 413,980.286 | 343,334.341 | 346,433.98 | 349,140.17 | 227,004.114 | 176,513.852 | 164,554.457 | 185,652.375 | 159,824.37 | 141,514.451 | 131,943.754 | 161,498.21 | 138,422.691 | 135,684.911 | 124,713.823 | 94,780.331 | 102,700.137 | 95,584.154 | 106,679.92 | 87,903.625 | 97,601.74 | 92,202.341 | 130,290.045 | 85,756.013 | 79,667.011 | 88,273.669 | 107,817.629 | 92,995.888 | 82,183.862 | 95,339.56 | 116,860.847 | 76,761.839 | 86,713.734 | 90,278.504 | 119,842.093 | 93,509.439 | 87,493.145 | 94,189.556 | 119,691.215 | 0 | 0 | 74,203.122 | 76,083.097 | 98,802.632 | 77,126.569 | 0 | 75,607.25 | 70,997.993 | 76,383.739 | 0 | 81,888.985 | 73,088.496 | 67,631.127 | 0 | 86,120.179 | 82,960.363 | 83,303.678 | 0 | 93,724.228 | 75,402.871 | 72,990.885 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 97,241.712 | 93,237.686 | 141,363.246 | 143,760.991 | 112,975.87 | 127,387.084 | 173,330.627 | 173,803.658 | 82,521.639 | 67,961.201 | 92,460.971 | 52,508.01 | 48,407.562 | 40,607.672 | 52,465.472 | 50,719.804 | 34,058.02 | 29,221.051 | 52,406.449 | 44,520.464 | 39,860.997 | 42,571.213 | 16,583.458 | 15,976.792 | 16,990.876 | 36,453.285 | 18,382.83 | 28,223.879 | 26,738.524 | 58,874.092 | 22,032.842 | 17,423.765 | 16,878.657 | 38,887.579 | 27,193.305 | 18,899.873 | 27,340.257 | 51,049.537 | 18,537.228 | 21,672.461 | 22,301.835 | 52,448.746 | 26,198.382 | 25,162.682 | 31,597.529 | 53,664.311 | 33,720.391 | 17,785.19 | 23,970.918 | 20,826.633 | 41,621.991 | 26,754.315 | 48,057.249 | 23,371.055 | 18,719.051 | 19,933.392 | 38,410.935 | 20,110.287 | 17,939.906 | 12,453.269 | 28,334.551 | 27,192.815 | 18,295.346 | 17,755.52 | 30,641.706 | 21,257.083 | 16,381.569 | 15,521.46 |
Short Term Debt
| 49,150.991 | 30,859.61 | 55,035.66 | 38,554.495 | 45,737.691 | 30,351.199 | 25,489.683 | 7,722.994 | 10,698.81 | 11,046.981 | 6,961.683 | 14,841.677 | 17,443.587 | 10,062.048 | 13,549.248 | 358.154 | 267.752 | 197.494 | 1,223.914 | 9,939.637 | 6,499.963 | 86.358 | 0 | 42.106 | 730.587 | 1,638.118 | 2,417.563 | 557.447 | 2,332.422 | 2,651.841 | 2,588.308 | 289.692 | 4,892.592 | 4,040.871 | 7,980.669 | 1,782.741 | 6,802.805 | 2,012.534 | 2,827.689 | 399.973 | 5,746.881 | 2,444.022 | 7,217.643 | 4,058.71 | 1,060.612 | 1,607.471 | 12,917.194 | 1,886.868 | 173.653 | 5,782.178 | 6,166.119 | 4,000 | 5,227.78 | 7,363.527 | 8,389.535 | 11,619.164 | 19,624.975 | 17,749.861 | 11,057.435 | 13,649.255 | 16,147.373 | 17,205.497 | 22,009.529 | 21,113.255 | 22,425.395 | 22,182.135 | 13,636.029 | 12,387.682 |
Tax Payables
| 607.933 | 1,730.336 | 2,113.671 | 3.025 | 1,215.606 | 5,418.903 | 19,884.147 | 0 | 27.424 | 997.721 | 8,923.538 | 0 | 0 | 506.28 | 2,736.218 | 952.969 | 617.055 | 1,492.862 | 4,463.9 | 1,211.223 | 1,283.743 | 1,241.657 | 314.767 | 1,403.28 | 348.194 | 1,189.783 | 703.637 | 1,415.013 | 137.369 | 1,709.059 | 481.721 | 850.302 | 665.905 | 1,156.933 | 0 | 71.078 | 0 | 2,274.201 | 235.995 | 1,154.908 | 0 | 2,639.488 | 89.124 | 899.285 | 581.108 | 2,486.812 | 349.318 | 349.318 | 7.281 | 19.116 | 19.116 | 614.123 | 1,102.729 | 6.23 | 249.285 | 792.989 | 1,450.189 | 0 | 51.965 | 0 | 0 | 0 | 0 | 319.323 | 569.058 | 556.704 | 0 | 0 |
Deferred Revenue
| 607.933 | 1,730.336 | 72,133.155 | 21,304.519 | 23,125.648 | 0 | 81,718.686 | 0 | 38,038.193 | 44,218.634 | 57,829.712 | 3,952.521 | 3,197.395 | 6,742.779 | 10,411.705 | 952.969 | 617.055 | 1,492.862 | 9,016.229 | 1,211.223 | 1,283.743 | 3,770.886 | 0 | 1,403.28 | 348.194 | 5,585.758 | 4,560.295 | 6,563.984 | 2,112.737 | 5,909.604 | 5,758.55 | 7,056.353 | 7,268.29 | 6,589.509 | 4,192.894 | 7,229.037 | 6,791.43 | 6,011.351 | 235.995 | 8,279.09 | 0 | 6,229.035 | 89.124 | 899.285 | 5,797.979 | 6,471.693 | 349.318 | 349.318 | 1,373.307 | 19.116 | 19.116 | 614.123 | 1,102.729 | 2,063.279 | 249.285 | 792.989 | 1,450.189 | 0 | 51.965 | 0 | 0 | 1,403.411 | 0 | 1,523.202 | 569.058 | 556.704 | 0 | 2,071.189 |
Other Current Liabilities
| 97,628.749 | 102,560.034 | 40,617.608 | 76,054.905 | 89,388.675 | 100,482.617 | 50,553.506 | 44,881.882 | 31,268.24 | 30,085.822 | 2.836 | 9,010.362 | 3,759.363 | -0.001 | -0.001 | 5,300.831 | 4,564.148 | 4,124.145 | -0 | 2,206.787 | 9,284.903 | -0.001 | 3,423.12 | 8,295.799 | 2,074.643 | -0 | 0.001 | 0.001 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | 0.003 | 3,303.501 | -0.001 | 5,583.872 | 0 | 5,234.134 | 1,916.222 | 0.001 | 0.001 | 1,732.157 | 4,973.765 | 0.001 | 1,855.663 | 3,794.228 | 2,283.06 | 3,278.538 | -0.002 | 1,814.741 | 2,129.913 | 4,256.769 | 2,154.963 | 4,040.057 | 2,682.94 | 5,399.197 | 0.001 | 1,170.72 | -0.001 | 6,697.438 | 3,870.498 | 1,332.639 | 0.001 |
Total Current Liabilities
| 244,629.385 | 228,387.666 | 309,149.669 | 279,674.91 | 271,227.884 | 258,220.9 | 331,092.502 | 226,408.533 | 162,526.883 | 153,312.638 | 157,255.2 | 80,312.571 | 72,807.906 | 57,412.498 | 76,426.424 | 57,331.758 | 39,506.974 | 35,035.552 | 62,646.592 | 57,878.111 | 56,929.606 | 46,428.456 | 20,006.578 | 25,717.977 | 20,144.3 | 43,677.161 | 25,360.689 | 35,345.311 | 31,183.684 | 67,435.537 | 30,379.701 | 24,769.811 | 29,039.54 | 49,517.96 | 39,366.867 | 27,911.65 | 40,934.491 | 59,073.425 | 24,904.413 | 30,351.523 | 33,632.588 | 61,121.803 | 38,739.283 | 32,036.899 | 38,456.121 | 61,743.476 | 48,719.06 | 24,995.141 | 25,517.879 | 28,483.59 | 51,601.454 | 33,651.498 | 57,666.296 | 32,797.859 | 29,172.612 | 34,475.458 | 63,742.868 | 40,015.111 | 33,089.363 | 28,785.464 | 49,881.121 | 45,801.724 | 41,475.595 | 40,391.976 | 60,333.597 | 47,866.42 | 31,350.237 | 29,980.332 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 183.326 | 216.658 | 233.324 | 258.323 | 274.989 | 299.988 | 6,998.279 | 2,542.686 | 3,755.191 | 2,744.375 | 2,252.918 | 305.675 | 398.261 | 5,192.351 | 5,230.998 | 351.978 | 293.264 | 172.75 | 212.47 | 202.329 | 240.031 | 102.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 1,996 | 1,996 | 0 | 0 | 0 | 0 | 5,185.855 | 5,183.265 | 7,899.476 |
Deferred Revenue Non-Current
| -0 | 0 | 250.987 | 6,632.709 | 6,037.782 | 0 | 0 | 0 | 0 | 0 | 306.276 | 0 | 0 | 19.56 | 45.384 | 48.651 | 64.476 | 14.092 | 10.387 | 6.197 | 10.706 | 18.986 | 10.749 | 15.468 | 12.88 | 9.922 | 7.621 | 13.287 | 18.953 | 24.618 | 26.71 | 33.461 | 39.38 | 35.214 | 14.12 | 22.453 | 32.288 | 41.118 | 51.029 | 41.106 | 50.755 | 61.195 | 140 | 36.958 | 140 | 61.804 | 0 | 0 | 64.303 | 43.659 | 43.415 | 36.591 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1,322.926 | 614.158 | 539.996 | 553.55 | 545.866 | 522.6 | 530.685 | 0 | 0 | 0 | 21,774.76 | 0 | 0 | 4,088.646 | 4,400.793 | 5,463.2 | 5,043.045 | 5,176.748 | 3,741.564 | 2,186.965 | 2,458.201 | 3,550.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,855.361 | 1,855.361 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 8,199.112 | 8,570.223 | 7,968.734 | 2,369.463 | 2,113.579 | 20,570.966 | 19,906.801 | 23,097.686 | 20,477.834 | 23,093.191 | -0 | 5,221.71 | 5,199.232 | 0 | 0 | 0 | 0 | 0.001 | 0 | -0 | 0 | -0.001 | 5,078.386 | 5,527.07 | 5,058.684 | 4,644.064 | 5,702.637 | 5,638.794 | 5,772.115 | 5,712.922 | 5,369.214 | 5,467.691 | 5,601.63 | 4,227.661 | 6,396.366 | 6,271.258 | 6,172.831 | 6,718.245 | 3,791.897 | 3,823.996 | 3,335.151 | 2,861.813 | 3,565.399 | 3,283.557 | 2,959.218 | 2,776.566 | 2,711.933 | 2,173.273 | 1,943.856 | 1,425.355 | 1,130.33 | 1,205.554 | 1,925.17 | 2,279.274 | 1,883.179 | 1,770.911 | 1,991.627 | 2,392.4 | 2,321.021 | 2,251.493 | 0 | 2,331.878 | 2,183.316 | 2,091.57 | -1,855.361 | 3,070.132 | 2,906.984 | 2,679.57 |
Total Non-Current Liabilities
| 9,705.364 | 9,401.038 | 8,993.041 | 9,814.045 | 8,972.216 | 21,393.554 | 27,435.765 | 25,640.372 | 24,233.024 | 25,837.567 | 24,333.953 | 5,527.385 | 5,597.493 | 9,300.557 | 9,677.174 | 5,863.83 | 5,400.785 | 5,363.591 | 3,964.421 | 2,395.491 | 2,708.939 | 3,672.16 | 5,089.135 | 5,542.538 | 5,071.564 | 4,653.986 | 5,710.258 | 5,652.081 | 5,791.068 | 5,737.54 | 5,395.924 | 5,501.152 | 5,641.01 | 4,262.875 | 6,410.486 | 6,293.711 | 6,205.119 | 6,759.363 | 3,842.926 | 3,865.102 | 3,385.906 | 2,923.008 | 3,705.399 | 3,320.515 | 3,099.218 | 2,838.37 | 2,711.933 | 2,173.273 | 2,008.159 | 1,469.014 | 1,173.745 | 1,242.145 | 1,925.17 | 2,279.274 | 1,883.179 | 1,770.911 | 1,991.627 | 4,392.4 | 4,321.021 | 4,247.493 | 1,996 | 2,331.878 | 2,183.316 | 3,946.931 | 1,855.361 | 8,255.987 | 8,090.249 | 10,579.046 |
Total Liabilities
| 254,334.748 | 237,788.705 | 318,142.71 | 289,488.954 | 280,200.1 | 279,614.454 | 358,528.268 | 252,048.905 | 186,759.908 | 179,150.205 | 181,589.153 | 85,839.956 | 78,405.399 | 66,713.055 | 86,103.599 | 63,195.588 | 44,907.759 | 40,399.143 | 66,611.013 | 60,273.602 | 59,638.544 | 50,100.616 | 25,095.712 | 31,260.515 | 25,215.864 | 48,331.147 | 31,070.947 | 40,997.392 | 36,974.752 | 73,173.077 | 35,775.625 | 30,270.963 | 34,680.55 | 53,780.835 | 45,777.353 | 34,205.361 | 47,139.61 | 65,832.787 | 28,747.339 | 34,216.625 | 37,018.494 | 64,044.81 | 42,444.682 | 35,357.414 | 41,555.339 | 64,581.846 | 51,430.993 | 27,168.414 | 27,526.038 | 29,952.604 | 52,775.199 | 34,893.643 | 59,591.466 | 35,077.134 | 31,055.791 | 36,246.369 | 65,734.495 | 44,407.511 | 37,410.384 | 33,032.957 | 51,877.121 | 48,133.602 | 43,658.911 | 44,338.908 | 62,188.958 | 56,122.407 | 39,440.487 | 40,559.378 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 18,373.836 | 19,008.105 | 20,069.935 | 19,956.323 | 15,747.546 | 16,126.553 | 7,593.638 | 7,561.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 60,525.733 | 33,925.733 | 33,925.733 | 33,925.733 | 33,925.733 | 33,925.733 | 33,925.733 | 33,925.733 | 23,925.733 | 23,925.733 | 23,925.733 | 23,925.733 | 23,925.733 | 23,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 15,925.733 | 14,586.08 |
Retained Earnings
| 75,020.207 | 67,760.456 | 65,465.734 | 64,398.394 | 59,302.078 | 59,245.793 | 61,971.559 | 35,183.999 | 32,883.069 | 33,383.095 | 37,368.082 | 24,564.997 | 25,234.637 | 26,327.496 | 27,962.108 | 25,654.277 | 25,473.442 | 24,450.713 | 27,734.147 | 29,414.231 | 27,180.261 | 25,566.746 | 19,574.19 | 21,200.187 | 20,251.505 | 21,823.76 | 20,280.522 | 20,007.054 | 18,685.686 | 20,576.462 | 13,445.558 | 12,855.862 | 17,004.578 | 17,429.726 | 10,657.041 | 11,405.732 | 11,635.524 | 14,436.772 | 11,486.161 | 15,959.575 | 16,688.024 | 19,214.353 | 13,862.661 | 14,840.738 | 15,371.984 | 17,884.267 | 9,562.59 | 10,579.034 | 9,176.122 | 9,366.959 | 9,126.514 | 4,230.752 | 7,997.547 | 4,779.633 | 4,146.868 | 4,015.91 | 3,927.159 | 2,161.517 | 416.62 | -386.077 | -2,047.56 | 535.498 | 1,838.545 | 341.308 | -2,717.974 | -3,100.976 | -4,740.414 | -5,019.978 |
Accumulated Other Comprehensive Income/Loss
| -17,199.144 | -18,769.364 | -18,683.844 | -18,373.836 | -19,008.105 | -20,069.935 | -19,956.323 | -15,747.546 | -16,126.553 | -7,593.638 | -7,561.069 | 2,035.333 | 1,996.122 | 434.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50,030.253 | 50,030.253 | 50,030.253 | 31,656.416 | 31,022.147 | 29,960.318 | 29,870.82 | 34,282.707 | 33,903.7 | 42,245.505 | 42,278.074 | 49,839.144 | 32,792.468 | 32,983.577 | 33,279.869 | 32,877.717 | 32,941.883 | 33,168.165 | 33,227.316 | 24,809.125 | 24,940.373 | 25,120.728 | 25,412.562 | 25,412.563 | 25,471.017 | 19,843.449 | 19,862.897 | 19,863.74 | 19,861.453 | 19,861.498 | 19,857.84 | 19,858.271 | 19,898.686 | 19,903.846 | 19,897.454 | 19,893.242 | 19,892.439 | 19,892.333 | 19,857.311 | 19,857.364 | 19,865.808 | 19,865.874 | 20,386.769 | 20,461.221 | 20,447.159 | 20,426.216 | 20,116.674 | 20,078.01 | 21,575.229 | 20,837.801 | 20,975.187 | 22,076.441 | 19,646.613 | 19,824.75 | 19,869.601 | 20,195.728 | 20,199.899 | 19,394.224 | 19,335.758 | 19,058.513 | 21,056.547 | 21,525.346 | 21,537.173 | 22,697.729 | 25,435.303 | 24,777.066 | 24,777.066 | 22,865.405 |
Total Shareholders Equity
| 168,377.049 | 159,547.078 | 157,337.876 | 156,580.543 | 150,849.958 | 149,731.844 | 152,368.112 | 129,992.439 | 127,312.501 | 136,154.333 | 140,171.889 | 136,965.207 | 93,948.96 | 93,671.457 | 95,167.711 | 92,457.727 | 92,341.058 | 91,544.611 | 94,887.196 | 78,149.09 | 76,046.367 | 74,613.207 | 68,912.485 | 70,538.483 | 69,648.255 | 57,592.943 | 56,069.152 | 55,796.527 | 54,472.872 | 56,363.693 | 49,229.131 | 48,639.866 | 52,828.997 | 53,259.305 | 46,480.228 | 47,224.707 | 47,453.696 | 50,254.839 | 47,269.205 | 51,742.672 | 52,479.565 | 55,005.96 | 50,175.163 | 51,227.692 | 51,744.876 | 54,236.216 | 45,604.997 | 46,582.777 | 46,677.084 | 46,130.493 | 46,027.434 | 42,232.926 | 43,569.893 | 40,530.116 | 39,942.202 | 40,137.371 | 40,052.791 | 37,481.474 | 35,678.111 | 34,598.169 | 34,934.72 | 37,986.577 | 39,301.451 | 38,964.77 | 38,643.062 | 37,601.823 | 35,962.385 | 32,431.507 |
Total Equity
| 216,687.245 | 207,534.966 | 207,235.475 | 210,898.738 | 202,443.176 | 198,586.65 | 199,881.164 | 161,931.381 | 156,574.433 | 167,283.775 | 167,551.017 | 141,164.158 | 98,108.453 | 97,841.401 | 99,548.776 | 96,628.782 | 96,606.692 | 91,544.611 | 94,887.196 | 78,149.09 | 76,046.367 | 74,613.207 | 69,684.618 | 71,439.622 | 70,368.29 | 58,348.773 | 56,832.677 | 56,604.348 | 55,227.59 | 57,116.968 | 49,980.388 | 49,396.048 | 53,593.119 | 54,036.795 | 47,218.535 | 47,978.501 | 48,199.95 | 51,028.06 | 48,014.5 | 52,497.109 | 53,260.01 | 55,797.283 | 51,064.758 | 52,135.731 | 52,634.217 | 55,109.369 | 45,604.997 | 46,582.777 | 46,677.084 | 46,130.493 | 46,027.434 | 42,232.926 | 43,569.893 | 40,530.116 | 39,942.202 | 40,137.371 | 40,052.791 | 37,481.474 | 35,678.111 | 34,598.169 | 34,934.72 | 37,986.577 | 39,301.451 | 38,964.77 | 38,643.062 | 37,601.823 | 35,962.385 | 32,431.507 |
Total Liabilities & Shareholders Equity
| 471,021.993 | 445,323.671 | 525,378.185 | 500,387.692 | 482,643.276 | 478,201.104 | 558,409.432 | 413,980.286 | 343,334.341 | 346,433.98 | 349,140.17 | 227,004.114 | 176,513.852 | 164,554.457 | 185,652.375 | 159,824.37 | 141,514.451 | 131,943.754 | 161,498.21 | 138,422.691 | 135,684.911 | 124,713.823 | 94,780.331 | 102,700.137 | 95,584.154 | 106,679.92 | 87,903.624 | 97,601.74 | 92,202.342 | 130,290.045 | 85,756.013 | 79,667.011 | 88,273.669 | 107,817.629 | 92,995.888 | 82,183.862 | 95,339.56 | 116,860.847 | 76,761.839 | 86,713.734 | 90,278.504 | 119,842.093 | 93,509.44 | 87,493.145 | 94,189.556 | 119,691.216 | 0 | 0 | 74,203.122 | 76,083.097 | 98,802.633 | 77,126.569 | 0 | 75,607.25 | 70,997.993 | 76,383.74 | 0 | 81,888.985 | 73,088.495 | 67,631.126 | 0 | 86,120.179 | 82,960.362 | 83,303.678 | 0 | 93,724.23 | 75,402.871 | 72,990.885 |