Lotte Tour Development Co., Ltd.
KRX:032350.KS
9050 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 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
| 37,802.125 | 34,488.986 | 33,639.842 | 32,573.201 | 24,255.235 | 25,949.985 | 28,601.355 | 25,115.572 | 31,883.755 | 37,940.691 | 60,686.609 | 20,509.502 | 21,619.838 | 62,498.873 | 58,185.475 | 10,163.219 | 17,787.093 | 6,232.764 | 16,309.876 | 29,247.843 | 11,675.28 | 16,726.131 | 13,144.969 | 16,962.811 | 34,703.336 | 38,484.267 | 45,469.132 | 54,947.258 | 11,951.486 | 14,940.18 | 12,296.273 | 15,681.4 | 12,668.797 | 11,094.334 | 6,964.055 | 9,499.431 | 5,130.397 | 10,057.675 | 8,217.168 | 3,035.753 | 1,574.508 | 1,970.261 | 2,676.835 | 4,668.413 | 3,153.345 | 4,582.221 | 3,810.193 | 6,080.598 | 2,291.911 | 951.041 | 2,947.311 | 3,181.62 | 1,197.665 | 833.41 | 1,121.045 | 537.9 | 818.391 | 703.976 | 975.886 | 2,932.104 | 4,099.13 | 4,542.312 | 5,358.072 | 5,815.195 | 2,810.339 | 3,556.837 |
Short Term Investments
| 22,949.897 | 22,944.437 | 22,944.437 | 17,612.054 | 17,455.983 | 14,452.77 | 9,452.77 | 9,508.63 | 7,740.534 | 7,732.845 | 15,179.42 | 74.279 | 7,828.512 | 15,348.494 | 22,744.548 | 100 | 200 | 7,200 | 10,230 | 50,768 | 89,414.368 | 109,842.188 | 186,937.802 | 12,070.134 | 6,985 | 7,644.42 | 3,775 | 3,754 | 3,775 | 3,799 | 2,320 | 2,413 | 2,422 | 2,357 | 2,010 | 2,028 | 2,022 | 2,042 | 1,736 | 8,196.358 | 6,834.676 | 7,835.762 | 6,712.708 | 6,097.997 | 7,517.936 | 5,152.331 | 8,007.306 | 10,809.482 | 9,595.794 | 8,080.102 | 8,128.833 | 10,589.676 | 13,312.159 | 16,030.793 | 24,064.722 | 10,285.84 | 9,765.844 | 9,037.151 | 10,169.562 | 12,324.849 | 10,487.632 | 18,270.527 | 42,512.629 | 46,270.387 | 45,477.422 | 50,055.908 |
Cash and Short Term Investments
| 60,752.022 | 57,433.423 | 56,584.279 | 50,185.255 | 41,711.219 | 40,402.755 | 38,054.125 | 34,624.202 | 39,624.289 | 45,673.535 | 75,866.029 | 20,583.782 | 29,448.35 | 77,847.367 | 80,930.023 | 10,263.219 | 17,987.093 | 13,432.764 | 26,539.876 | 80,015.843 | 101,089.648 | 126,568.319 | 200,082.771 | 29,032.945 | 41,688.336 | 46,128.687 | 49,244.132 | 58,701.258 | 15,726.486 | 18,739.18 | 14,616.273 | 18,094.4 | 15,090.797 | 13,451.334 | 8,974.055 | 11,527.431 | 7,152.397 | 12,099.675 | 9,953.168 | 11,232.111 | 8,409.184 | 9,806.023 | 9,389.543 | 10,766.41 | 10,671.281 | 9,734.552 | 11,817.499 | 16,890.08 | 11,887.705 | 9,031.143 | 11,076.144 | 13,771.296 | 14,509.824 | 16,864.203 | 25,185.767 | 10,823.74 | 10,584.235 | 9,741.127 | 11,145.448 | 15,256.953 | 14,586.762 | 22,812.839 | 47,870.701 | 52,085.582 | 48,287.761 | 53,612.745 |
Net Receivables
| 16,788.653 | 14,780.274 | 14,956.425 | 12,822.871 | 14,244.701 | 19,615.935 | 16,454.283 | 24,417.949 | 12,037.11 | 8,443.65 | 8,977.166 | -26,085.582 | 2,602.794 | 4,115.985 | 39,881.577 | 7,459.835 | 14,272.309 | 19,996.243 | 0 | 51,915.366 | 23,010.83 | 30,123.755 | 19,928.529 | 21,289.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 6,257.052 | 7,029.595 | 4,134.584 | 4,335.174 | 3,428.653 | 5,562.911 | 6,645.527 | 5,115.771 | 6,901.561 | 7,182.149 | 6,636.477 | 5,501.801 | 3,803.749 | 3,502.763 | 3,965.344 | 2,366.661 | 2,366.697 | 2,370.147 | 4,150.924 | 44.134 | 87.437 | 97.538 | 119.544 | 143.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 7,579.649 | 6,908.85 | 5,211.578 | 6,177.206 | 4,870.699 | 2,858.525 | 0.001 | -0 | 0 | -0 | -0.001 | 32,417.638 | 7,440.19 | 7,870.48 | 0 | 4.5 | 0 | 7.5 | 22,804.545 | 16.8 | 7.998 | 28.931 | 10.736 | 27.747 | 13.279 | 31.04 | -0 | 95.461 | 36,709.475 | 58.063 | 10 | 60.651 | 7.03 | 36.341 | 24.39 | 34.695 | 20.639 | 166.991 | 96.369 | 57.899 | 53.832 | 79.087 | 27.903 | 71.475 | 176.129 | 250.165 | 25.45 | 105.055 | 75.908 | 157.474 | 52.267 | 167.395 | 42.632 | 60.849 | 10.844 | 102.191 | 26.891 | 68.182 | 17.31 | 53.585 | 23.747 | 54.277 | 10.254 | 63.826 | 19.93 | 82.969 |
Total Current Assets
| 91,377.376 | 86,152.141 | 80,886.866 | 73,520.507 | 64,255.272 | 68,440.126 | 61,153.936 | 64,157.922 | 58,562.96 | 61,299.335 | 91,479.671 | 32,417.638 | 40,692.289 | 89,220.609 | 124,776.945 | 20,094.214 | 34,626.099 | 35,806.654 | 53,495.345 | 131,992.143 | 124,195.914 | 156,818.543 | 220,141.58 | 50,493.977 | 67,853.698 | 91,528.844 | 89,438.328 | 99,218.478 | 52,435.961 | 54,499.762 | 46,859.303 | 46,800.496 | 42,160.395 | 40,431.554 | 30,820.84 | 35,522.712 | 28,108.908 | 33,952.909 | 28,247.403 | 29,632.133 | 25,342.73 | 26,663.25 | 23,308.094 | 25,247.595 | 24,731.684 | 21,912.135 | 20,123.566 | 26,618.073 | 21,991.574 | 26,181.305 | 26,899.337 | 32,713.033 | 34,534.873 | 32,478.995 | 40,199.251 | 27,704.178 | 28,510.165 | 27,040.12 | 28,586.343 | 35,156.283 | 38,472.984 | 40,752.445 | 67,230.809 | 71,815.759 | 70,098.641 | 74,396.643 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,012,822.395 | 1,576,220.155 | 1,594,883.116 | 1,619,962.161 | 1,628,330.448 | 1,640,814.082 | 1,658,837.887 | 1,676,480.507 | 1,628,722.719 | 1,155,041.557 | 1,120,257.896 | 966,879.968 | 972,115.539 | 985,576.674 | 988,069.406 | 635,804.959 | 606,348.247 | 543,878.39 | 445,132.151 | 353,713.773 | 308,268.781 | 285,727.35 | 217,057.213 | 213,451.536 | 207,912.358 | 203,110.677 | 199,439.886 | 205,412.979 | 204,437.343 | 202,381.142 | 201,711.907 | 105,754.522 | 105,219.264 | 102,853.528 | 102,070.882 | 1,164.496 | 1,182.708 | 1,121.572 | 1,090.122 | 1,164.198 | 1,317.203 | 1,438.146 | 1,522.322 | 1,694.439 | 1,864.934 | 2,046.745 | 2,164.492 | 1,406.925 | 1,657.362 | 1,910.507 | 5,411.141 | 5,344.161 | 5,531.238 | 5,327.321 | 6,207.843 | 6,948.338 | 6,620.565 | 6,827.517 | 7,032.384 | 7,183.085 | 7,470.51 | 7,781.176 | 8,056.922 | 8,489.474 | 8,906.247 | 9,088.888 |
Goodwill
| 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.545 | 42,518.544 | 42,518.544 | 42,518.544 | 42,518.545 | 42,675.655 | 42,675.654 | 42,675.654 | 45,404.327 | 45,404.327 | 45,404.327 | 45,404.327 | 45,404.327 | 48,357.337 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 0 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 2,885.783 | 0 | 2,885.78 | 2,885.78 | 2,885.78 | 0 | 2,885.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,572.71 | 4,295.146 | 4,693.328 | 4,971.428 | 47,863.961 | 5,981.841 | 6,581.176 | 6,666.881 | 7,116.294 | 7,792.375 | 8,381.932 | 8,978.868 | 9,519.892 | 7,301.789 | 7,668.703 | 3,864.071 | 4,323.356 | 4,564.581 | 3,868.235 | 3,765.675 | 4,001.424 | 4,163.163 | 4,397.552 | 1,372.782 | 1,433.002 | 1,494.785 | 1,564.8 | 1,607.305 | 1,448.804 | 1,478.561 | 1,466.157 | 4,403.882 | 1,586.547 | 1,674.802 | 1,625.272 | 1,709.517 | 1,388.365 | 1,420.404 | 1,492.043 | 1,521.221 | 962.903 | 4,056.372 | 1,250.336 | 2,460.654 | 2,555.881 | 5,525.789 | 2,721.839 | 1,520.893 | 1,633.562 | 1,747.899 | 1,315.728 | 1,380.389 | 1,414.84 | 1,674.718 | 1,814.162 | 1,139.569 | 1,284.541 | 1,359.513 | 1,500.985 | 1,294.262 | 1,419.87 | 1,545.479 | 1,671.087 | 1,797.145 | 1,923.203 | 1,937.903 |
Goodwill and Intangible Assets
| 42,518.544 | 42,518.544 | 47,211.872 | 47,489.972 | 47,863.961 | 48,500.385 | 49,099.72 | 49,185.425 | 49,634.838 | 50,310.919 | 50,900.477 | 51,497.412 | 52,038.436 | 49,820.333 | 50,187.248 | 46,539.726 | 46,999.01 | 47,240.235 | 49,272.562 | 49,170.002 | 49,405.751 | 49,567.49 | 49,801.879 | 49,730.119 | 4,318.785 | 4,380.568 | 4,450.583 | 4,493.088 | 4,334.587 | 4,364.344 | 4,351.94 | 4,403.882 | 4,472.33 | 4,560.585 | 4,511.055 | 4,595.3 | 4,274.148 | 4,306.187 | 4,377.826 | 4,407.004 | 3,848.686 | 4,056.372 | 4,136.116 | 5,346.434 | 5,441.661 | 5,525.789 | 5,607.619 | 1,520.893 | 1,633.562 | 1,747.899 | 1,315.728 | 1,380.389 | 1,414.84 | 1,674.718 | 1,814.162 | 1,139.569 | 1,284.541 | 1,359.513 | 1,500.985 | 1,294.262 | 1,419.87 | 1,545.479 | 1,671.087 | 1,797.145 | 1,923.203 | 1,937.903 |
Long Term Investments
| 25,043.934 | 24,379.63 | 24,411.61 | 8,596.598 | 6,288.602 | 12,150.573 | 17,395.677 | 19,577.948 | 22,931.122 | 28,554.099 | 20,875.651 | 35,955.841 | 27,683.556 | 19,234.793 | 8,710.646 | 24,783.102 | 21,978.169 | 16,254.927 | -1,072.919 | -41,329.581 | -77,989.09 | -97,488.708 | -174,555.915 | -5,456.312 | 31.647 | 96,888.933 | 100,846.711 | 101,446.108 | 101,721.641 | 101,419.67 | 102,763.639 | 104,276.082 | 104,416.339 | 105,307.356 | 105,683.6 | 105,707.902 | 105,715.798 | 105,556.252 | 105,856.749 | 99,281.414 | 100,287.639 | 98,734.485 | 99,328.24 | 100,818.766 | 98,097.206 | 100,226.44 | 142,077.963 | 176,555.723 | 155,125.077 | 156,189.66 | 154,673.702 | 149,387.24 | 146,611.679 | 143,603.692 | 135,493.518 | 153,234.644 | 153,715.619 | 154,316.298 | 153,739.59 | 150,003.182 | 151,901.309 | 147,825.526 | -26,598.532 | -33,188.375 | -32,424.171 | -41,983.078 |
Tax Assets
| 9,555.072 | 12,230.776 | 16,717.593 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 62.891 | 2,233.315 | 2,446.272 | 1,545.403 | 3,700.501 | 5,030.062 | 4,846.819 | 4,346.738 | 4,227.756 | 4,341.802 | 4,341.802 | 1,913.068 | 1,913.068 | 2,552.177 | 2,552.177 | 2,488.376 | 2,488.376 | 2,358.48 | 2,358.48 | 2,300.966 | 2,300.966 | 2,292.738 | 2,292.738 | 2,169.104 | 2,169.104 | 2,129.58 | 2,129.58 | 2,051.22 | 2,051.22 | 2,032.887 | 2,032.887 | 2,928.62 | 2,928.62 | 1,751.438 | 1,751.438 | 12,031.173 | 13.735 | 18.298 | 18.298 | 2.055 | 983.741 | 1,086.595 | 1,086.595 | 22,136.606 | 23,277.696 | 25,410.661 | 23,573.444 | 703.859 | 703.859 | 848.365 | 848.365 | 775.358 |
Other Non-Current Assets
| 4,572.71 | 4,295.146 | -0 | 24,158.43 | 34,866.621 | 31,731.151 | 16,226.483 | 13,579.275 | 11,506.166 | 11,195.334 | 18,847.971 | 3,449.29 | 11,082.887 | 18,704.274 | 26,643.35 | 6,296.012 | 6,401.887 | 13,297.946 | 15,618.482 | 53,766.21 | 92,422.482 | 112,961.231 | 190,118.133 | 15,214.748 | 9,244.324 | 9,846.464 | 5,698.037 | 5,677.036 | 5,535.654 | 5,559.653 | 4,070.52 | 4,186.021 | 4,195.543 | 4,100.543 | 3,613.093 | 3,631.092 | 3,911.302 | 3,891.455 | 3,545.455 | 10,005.813 | 8,629.31 | 9,545.396 | 8,436.843 | 8,203.308 | 9,621.246 | 11,342.93 | 14,671.698 | 17,269.53 | 16,059.878 | 0.001 | 11,179.675 | 14,259.459 | 17,282.667 | 20,031.302 | 36,615.749 | 23,224.074 | 23,349.753 | 550.575 | 550.574 | 550.575 | 550.575 | 31,906.913 | 55,950.916 | 57,311.904 | 56,532.368 | 57,536.273 |
Total Non-Current Assets
| 2,094,512.655 | 1,659,644.252 | 1,683,224.19 | 1,700,270.052 | 1,717,412.522 | 1,733,259.082 | 1,741,622.658 | 1,758,886.045 | 1,712,857.736 | 1,245,164.799 | 1,210,944.885 | 1,057,845.402 | 1,062,983.308 | 1,073,398.965 | 1,073,673.541 | 715,657.113 | 684,173.584 | 622,216.902 | 512,650.777 | 420,350.466 | 376,954.743 | 355,114.101 | 286,649.066 | 277,281.893 | 225,848.916 | 316,139.71 | 312,348.284 | 319,581.388 | 318,581.402 | 316,213.185 | 315,386.383 | 220,978.987 | 220,661.956 | 219,122.978 | 218,179.597 | 117,391.528 | 117,376.694 | 117,044.57 | 117,039.255 | 116,988.009 | 116,212.418 | 115,825.619 | 115,474.741 | 118,095.834 | 117,057.934 | 122,070.524 | 167,450.392 | 198,504.509 | 176,227.317 | 171,879.24 | 172,593.981 | 170,389.547 | 170,858.722 | 170,639.088 | 181,115.013 | 185,633.22 | 186,057.073 | 185,190.509 | 186,101.229 | 184,441.765 | 184,915.708 | 189,762.953 | 39,784.252 | 35,258.513 | 35,786.012 | 27,355.344 |
Total Assets
| 2,185,890.031 | 1,745,796.392 | 1,764,111.056 | 1,773,790.558 | 1,781,667.794 | 1,801,699.208 | 1,802,776.594 | 1,823,043.968 | 1,771,420.695 | 1,306,464.134 | 1,302,424.557 | 1,090,263.04 | 1,103,675.597 | 1,162,619.575 | 1,198,450.486 | 735,751.327 | 718,799.683 | 658,023.556 | 566,146.123 | 552,342.608 | 501,150.657 | 511,932.644 | 506,790.646 | 327,775.87 | 293,702.614 | 407,668.554 | 401,786.612 | 418,799.866 | 371,017.363 | 370,712.947 | 362,245.686 | 267,779.483 | 262,822.351 | 259,554.532 | 249,000.437 | 152,914.24 | 145,485.602 | 150,997.479 | 145,286.658 | 146,620.142 | 141,555.148 | 142,488.869 | 138,782.835 | 143,343.429 | 141,789.618 | 143,982.659 | 187,573.958 | 225,122.582 | 198,218.891 | 198,060.545 | 199,493.317 | 203,102.58 | 205,393.595 | 203,118.083 | 221,314.264 | 213,337.398 | 214,567.238 | 212,230.629 | 214,687.572 | 219,598.048 | 223,388.692 | 230,515.398 | 107,015.061 | 107,074.272 | 105,884.653 | 101,751.987 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,247.947 | 5,989.765 | 7,049.861 | 9,277.276 | 8,718.227 | 7,217.381 | 7,128.672 | 5,771.161 | 5,978.668 | 3,990.692 | 8,334.507 | 5,068.827 | 5,325.663 | 3,294.876 | 693.412 | 12.1 | 5.5 | 88.17 | 198.92 | 241.07 | 222.57 | 150.77 | 167.92 | 156.92 | 148.67 | 155.32 | 143.69 | 164.96 | 154.29 | 148.69 | 168.61 | 219.23 | 207.22 | 143.69 | 197.95 | 199.56 | 183.38 | 197.514 | 163.954 | 244.252 | 235.234 | 246.566 | 159.038 | 111.366 | 341.291 | 284.245 | 285.205 | 484.741 | 421.69 | 398.34 | 344.77 | 505.451 | 399.83 | 389.24 | 292.52 | 491.804 | 336.146 | 246.85 | 437.789 | 785.025 | 561.29 | 610.907 | 535.686 | 796.069 | 787.303 | 751.47 |
Short Term Debt
| 1,021,406.618 | 1,014,477.181 | 983,414.743 | 914,294.556 | 924,345.671 | 929,419.423 | 889,233.454 | 170,865.089 | 138,333.27 | 123,441.143 | 127,401.765 | 121,118.578 | 41,974.401 | 59,483.996 | 87,143.996 | 215,774.167 | 210,658.268 | 173,154.266 | 65,829.596 | 66,523.26 | 4,800.618 | 4,247.373 | 29,246.269 | 65,438.556 | 35,778.137 | 35,799.466 | 40,437.306 | 11,861.549 | 12,960.521 | 13,185 | 12,673 | 9,087 | 9,088.683 | 5,587 | 1,687 | 711 | 748.162 | 788.288 | 788.283 | 1,027.428 | 1,037.621 | 693.088 | 484.708 | 320.517 | 323.292 | 110,673.529 | 108,291.406 | 84,800 | 59,300 | 60,800 | 59,000 | 59,000 | 62,000 | 63,000 | 115,715.217 | 0 | 0 | 0 | 0 | 0 | 0 | 7,600 | 0 | 0 | 0 | 0 |
Tax Payables
| 1,239.339 | 943.748 | 459.482 | 0 | 0 | 0 | 0 | 10.415 | 0 | 55.177 | 43.202 | 27.653 | 0 | 0 | 25.093 | 26.519 | 23.546 | 34.743 | 16.736 | 569.979 | 881.652 | 428.328 | 38.59 | 43.805 | 40.984 | 171.444 | 172.028 | 124.092 | 211.784 | 160.984 | 118.939 | 82.584 | 81.101 | 65.99 | 100.6 | 84.466 | 94.131 | 53.344 | 124.201 | 134.307 | 122.834 | 370.04 | 387.645 | 333.122 | 387.921 | 643.84 | 383.105 | 0 | 0 | 0 | 0 | 0 | 0 | 321.002 | 570.658 | 0 | 0 | 0 | 0 | 0 | 0 | 616.64 | 840.917 | 902.435 | 472.506 | 1,045.329 |
Deferred Revenue
| 12,232.052 | 12,272.285 | 11,900.36 | 166,742.539 | 166,987.087 | 11,451.766 | 10,954.354 | 12,527.057 | 12,464.512 | 13,671.879 | 103,093.107 | 82,489.635 | 60,917.36 | 65,966.669 | 123,988.037 | 150,253.055 | 126,922.446 | 146,910.317 | 165,800.768 | 160,627.257 | 97,530.232 | 29,961.538 | 27,446.937 | 35,564.965 | 34,293.704 | 32,277.818 | 32,321.28 | 31,125.341 | 28,335.96 | 23,452.668 | 20,213.044 | 22,789.702 | 20,145.548 | 17,351.112 | 15,583.204 | 20,223.488 | 17,077.926 | 19,087.446 | 16,776.433 | 17,500.74 | 16,805.289 | 16,726.974 | 13,840.768 | 16,584.57 | 18,026.008 | 17,589.321 | 16,305.791 | 17,198.486 | 16,705.599 | 0 | 12,016.244 | 13,318.951 | 12,992.259 | 10,589.341 | 11,065.575 | 0 | 0 | 0 | 0 | 0 | 0 | 15,976.388 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 222,573.734 | 209,001.557 | 206,381.964 | 29,196.529 | 25,117.888 | 168,468.239 | 120,024.061 | 100,848.233 | 95,557.341 | 89,001.362 | 1,618.926 | 1,454.975 | 955.69 | 740.783 | 568.758 | 595.709 | 1,116.873 | 2,351.387 | 18,315.359 | 0.001 | 19,468.749 | 24,055.837 | 17,683.903 | 12,493.792 | 16,117.353 | 23,057.65 | 14,061.625 | 17,879.6 | 9,072.428 | 17,025.318 | 12,801.168 | 9,876.379 | 9,089.658 | 14,302.697 | 8,539.075 | 9,394.735 | 5,017.322 | 9,227.868 | 7,001.516 | 7,968.675 | 5,243.121 | 6,211.267 | 5,179.118 | 6,075.441 | 5,520.359 | 4,434.071 | 4,976.613 | 7,135.696 | 6,548.34 | 15,881.261 | 5,406.95 | 5,281.324 | 5,788.82 | 4,185.444 | 3,703.102 | 12,671.87 | 14,010.583 | 12,940.583 | 14,167.643 | 19,609.997 | 22,878.848 | 5,329.901 | 22,697.686 | 22,496.99 | 23,998.863 | 19,909.064 |
Total Current Liabilities
| 1,262,460.351 | 1,241,740.788 | 1,208,746.929 | 1,119,510.9 | 1,125,168.873 | 1,116,556.809 | 1,027,340.54 | 290,011.541 | 252,333.791 | 230,105.076 | 240,448.305 | 210,132.014 | 109,173.113 | 129,486.324 | 212,394.203 | 366,635.031 | 338,703.087 | 322,504.14 | 250,144.643 | 227,391.588 | 122,022.169 | 58,415.518 | 74,545.029 | 113,654.233 | 86,337.864 | 91,290.254 | 86,963.901 | 61,031.45 | 50,523.199 | 53,811.676 | 45,855.822 | 41,972.311 | 38,531.109 | 37,384.499 | 26,007.23 | 30,528.783 | 23,026.79 | 29,301.116 | 24,730.186 | 26,741.095 | 23,321.265 | 23,877.895 | 19,663.632 | 23,091.894 | 24,210.95 | 132,981.166 | 129,859.016 | 109,618.923 | 82,975.629 | 77,079.601 | 76,767.964 | 78,105.726 | 81,180.909 | 78,164.025 | 130,776.414 | 13,163.674 | 14,346.729 | 13,187.433 | 14,605.432 | 20,395.022 | 23,440.138 | 29,517.196 | 23,233.372 | 23,293.059 | 24,786.166 | 20,660.534 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18,753.443 | 24,284.679 | 47,947.643 | 404,861.089 | 408,906.674 | 388,839.049 | 400,367.889 | 1,122,146.524 | 1,039,949.324 | 1,006,344.882 | 984,523.985 | 769,970.916 | 824,508.368 | 820,048.882 | 734,901.864 | 67,885.077 | 69,116.637 | 3,751.595 | 3,122.302 | 1,618.353 | 1,733.347 | 107.247 | 180.902 | 253.47 | 136.372 | 0 | 0 | 32,797.848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22,996.535 | 22,579.544 | 22,117.227 | 21,784.078 | 21,396.106 | 21,008.136 | 20,577.993 | 0 | 113,647.35 | 111,579.484 | 109,315.156 | 107,637.139 | 105,713.635 | 103,790.131 | 117,599.24 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 9,310.12 | 9,145.436 | 8,980.213 | 8,762.919 | 9,466.252 | 9,299.617 | 9,132.567 | 8,915.141 | 6,927.159 | 6,125.903 | 4,421.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 956.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 167,545.719 | 112,129.095 | 112,129.095 | 112,129.095 | 112,129.095 | 112,129.095 | 112,129.095 | 112,129.095 | 112,129.095 | 0 | 20,342.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 142.415 | 144.53 | 156.94 | 156.94 | 207.58 | 1,980.487 | 2,386.782 | 2,386.782 | 2,341.05 | 2,341.05 | 3,430.331 | 3,430.331 | 92.603 | 92.603 | 50.824 | 50.824 | 109.047 |
Other Non-Current Liabilities
| 333,351.348 | 327,006.526 | 320,747.601 | 24,191.566 | 23,725.3 | 23,304.939 | 22,118.394 | 23,003.112 | 22,021.734 | 21,302.964 | -0.002 | 19,966.324 | 28,259.421 | 28,153.339 | 25,053.763 | 29,753.659 | 30,284.139 | 38,598.581 | 14,498.472 | 12,324.571 | 63,655.964 | 147,189.056 | 151,114.92 | 149,132.074 | 144,820.639 | 143,529.857 | 142,358.343 | 150,850.02 | 150,587.285 | 150,436.963 | 150,247.87 | 58,000.475 | 57,693.989 | 57,584.926 | 57,764.186 | 32,162.448 | 31,777.368 | 5,671.071 | 5,466.423 | 5,124.201 | 5,022.533 | 4,793.789 | 4,631.84 | 3,833.891 | 3,773.646 | 4,652.622 | 4,349.94 | 2,833.855 | 2,512.028 | 2,007.076 | 1,805.493 | 1,752.746 | 1,583.271 | 1,538.362 | 1,255.429 | 1,139.923 | 1,058.669 | 0.001 | 914.941 | 65.992 | 59.778 | 883.434 | 851.155 | 839.599 | 812.092 | 796.408 |
Total Non-Current Liabilities
| 528,960.629 | 472,565.737 | 489,804.551 | 549,944.67 | 554,227.321 | 533,572.7 | 543,747.944 | 1,266,193.871 | 1,181,027.312 | 1,033,773.748 | 1,009,288.586 | 789,937.24 | 852,767.789 | 848,202.221 | 759,955.627 | 97,638.736 | 99,400.776 | 42,350.176 | 17,620.774 | 13,942.924 | 65,389.312 | 147,296.303 | 151,295.821 | 149,385.544 | 144,957.011 | 143,529.857 | 142,358.343 | 183,647.868 | 150,587.285 | 150,436.963 | 150,247.87 | 58,000.475 | 57,693.989 | 57,584.926 | 57,764.186 | 32,162.448 | 31,777.368 | 5,671.071 | 5,466.423 | 5,124.201 | 5,022.533 | 4,793.789 | 4,631.84 | 3,833.891 | 3,773.646 | 4,652.622 | 4,349.94 | 25,830.39 | 25,091.572 | 24,266.718 | 23,734.101 | 23,305.792 | 22,748.347 | 22,323.935 | 3,235.916 | 117,174.055 | 115,024.935 | 112,612.38 | 110,893.13 | 109,209.958 | 107,280.24 | 118,575.277 | 943.758 | 890.423 | 862.916 | 905.455 |
Total Liabilities
| 1,791,420.98 | 1,714,306.525 | 1,698,551.48 | 1,669,455.569 | 1,679,396.193 | 1,650,129.51 | 1,571,088.485 | 1,556,205.412 | 1,433,361.104 | 1,263,878.824 | 1,249,736.891 | 1,000,069.254 | 961,940.902 | 977,688.545 | 972,349.83 | 464,273.767 | 438,103.863 | 364,854.315 | 267,765.417 | 241,334.512 | 187,411.48 | 205,711.821 | 225,840.851 | 263,039.777 | 231,294.875 | 234,820.111 | 229,322.244 | 244,679.319 | 201,110.484 | 204,248.639 | 196,103.692 | 99,972.786 | 96,225.098 | 94,969.425 | 83,771.416 | 62,691.231 | 54,804.158 | 34,972.188 | 30,196.609 | 31,865.296 | 28,343.798 | 28,671.685 | 24,295.472 | 26,925.786 | 27,984.596 | 137,633.788 | 134,208.956 | 135,449.313 | 108,067.202 | 101,346.319 | 100,502.064 | 101,411.518 | 103,929.256 | 100,487.961 | 134,012.329 | 130,337.729 | 129,371.664 | 125,799.813 | 125,498.563 | 129,604.981 | 130,720.379 | 148,092.473 | 24,177.131 | 24,183.482 | 25,649.082 | 21,565.989 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 678,602.534 | 313,121.338 | 313,326.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 38,098.092 | 38,092.935 | 37,887.286 | 37,860.871 | 36,881.33 | 36,881.33 | 36,483.305 | 36,166.326 | 36,166.326 | 35,979.832 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,637.831 | 34,505.17 | 34,505.17 | 34,417.481 | 32,581.587 | 22,848.114 | 22,697.512 | 22,697.512 | 22,697.512 | 22,697.512 | 22,697.512 | 22,697.512 | 22,697.512 | 22,697.512 | 15,131.675 | 15,131.675 | 15,131.675 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 12,306.816 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,500 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| -1,013,846.201 | -1,011,354.487 | -974,471.143 | -938,643.196 | -909,206.748 | -861,419.453 | -767,676.898 | -717,822.546 | -650,057.088 | -593,144.222 | -544,720.767 | -496,351.852 | -444,136.66 | -399,887.775 | -345,458.468 | -300,740.103 | -290,002.199 | -278,299.574 | -262,243.597 | -248,595.569 | -239,425.094 | -246,917.292 | -246,703.546 | -241,693.024 | -241,826.688 | -135,790.699 | -136,180.541 | -134,525.211 | -135,559.423 | -138,994.085 | -139,302.711 | -137,698.03 | -138,938.137 | -140,936.929 | -140,264.367 | -115,271.003 | -114,874.42 | -89,485.691 | -90,422.87 | -90,665.032 | -92,182.039 | -91,602.015 | -90,955.185 | -88,943.424 | -91,582.503 | -88,763.014 | -41,716.205 | -3,984.578 | -3,571.823 | 3,052.099 | 5,172.559 | 7,898.417 | 7,664.773 | 8,794.761 | 19,086.685 | 14,352.949 | 16,637.294 | 17,817.55 | 20,471.462 | 22,658.64 | 25,382.395 | 26,605.072 | 27,032.066 | 27,001.796 | 24,478.757 | 24,461.946 |
Accumulated Other Comprehensive Income/Loss
| 46,943.227 | 47,033.249 | 48,602.61 | 56,762.927 | 54,207.895 | 55,689.973 | 54,792.02 | 11,686.427 | 48,633.389 | 53,483.521 | 59,338.594 | 46,962.84 | 17,902.823 | 571,488.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 648,373.583 | 648,269.347 | 643,837.984 | 951,982.458 | 923,954.833 | 923,954.832 | 911,603.586 | 940,284.192 | 906,820.84 | 549,775.589 | 506,938.945 | 508,438.945 | 536,850.243 | -17,841.53 | 540,317.3 | 540,936.27 | 539,371.7 | 540,096.882 | 528,835.933 | 527,872.128 | 521,412.011 | 521,445.567 | 497,761.874 | 286,274.372 | 284,230.89 | 284,230.89 | 284,230.89 | 284,230.89 | 281,066.664 | 281,066.664 | 281,066.665 | 281,066.664 | 288,671.301 | 288,671.3 | 288,668.723 | 191,509.443 | 191,584.338 | 191,584.234 | 191,579.631 | 191,579.781 | 191,578.485 | 191,577.23 | 191,573.681 | 191,569.257 | 191,583.96 | 88,120.016 | 88,118.172 | 88,157.847 | 88,223.512 | 88,162.126 | 88,318.694 | 88,292.644 | 88,299.566 | 88,335.361 | 63,215.25 | 63,646.72 | 63,558.28 | 63,613.265 | 63,717.548 | 62,334.427 | 62,285.917 | 50,817.854 | 50,805.864 | 50,888.993 | 50,756.813 | 50,724.052 |
Total Shareholders Equity
| 398,171.233 | 35,162.382 | 69,183.725 | 107,963.06 | 105,837.31 | 155,106.682 | 235,202.012 | 270,314.398 | 341,563.466 | 46,094.72 | 56,194.604 | 93,687.764 | 145,254.238 | 188,396.6 | 229,496.663 | 274,833.999 | 284,007.332 | 296,435.138 | 301,230.167 | 313,781.729 | 316,492.086 | 308,945.756 | 283,639.916 | 67,429.462 | 65,101.714 | 171,137.703 | 170,747.861 | 172,403.191 | 168,204.753 | 164,770.091 | 164,461.466 | 166,066.146 | 164,864.839 | 162,866.046 | 163,536.031 | 88,545.256 | 89,016.734 | 114,405.359 | 113,463.577 | 113,221.565 | 111,703.262 | 112,282.031 | 112,925.312 | 114,932.649 | 112,308.273 | 4,857.002 | 51,901.967 | 89,673.269 | 90,151.689 | 96,714.225 | 98,991.253 | 101,691.061 | 101,464.339 | 102,630.122 | 87,301.935 | 82,999.669 | 85,195.574 | 86,430.815 | 89,189.01 | 89,993.067 | 92,668.312 | 82,422.926 | 82,837.93 | 82,890.789 | 80,235.57 | 80,185.998 |
Total Equity
| 394,469.05 | 31,489.867 | 65,559.576 | 104,334.989 | 102,271.601 | 151,569.698 | 231,688.11 | 266,838.556 | 338,059.592 | 42,585.31 | 52,687.666 | 90,193.786 | 141,734.695 | 184,931.03 | 226,100.656 | 271,477.56 | 280,695.82 | 293,169.24 | 298,380.706 | 311,008.097 | 313,739.177 | 306,220.823 | 280,949.796 | 64,736.093 | 62,407.74 | 172,848.443 | 172,464.368 | 174,120.547 | 169,906.879 | 166,464.307 | 166,141.994 | 167,806.696 | 166,597.253 | 164,585.107 | 165,229.021 | 90,223.009 | 90,681.444 | 116,025.29 | 115,090.049 | 114,754.846 | 113,211.35 | 113,817.184 | 114,487.362 | 116,417.643 | 113,805.022 | 6,348.871 | 53,365.001 | 89,673.269 | 90,151.689 | 96,714.225 | 98,991.253 | 101,691.061 | 101,464.339 | 102,630.122 | 87,301.935 | 82,999.669 | 85,195.574 | 86,430.815 | 89,189.01 | 89,993.067 | 92,668.312 | 82,422.926 | 82,837.93 | 82,890.789 | 80,235.57 | 80,185.998 |
Total Liabilities & Shareholders Equity
| 2,185,890.031 | 1,745,796.392 | 1,764,111.056 | 1,773,790.558 | 1,781,667.794 | 1,801,699.208 | 1,802,776.594 | 1,823,043.968 | 1,771,420.695 | 1,306,464.134 | 1,302,424.557 | 1,090,263.04 | 1,103,675.597 | 1,162,619.575 | 1,198,450.486 | 735,751.327 | 718,799.683 | 658,023.556 | 566,146.123 | 552,342.608 | 501,150.657 | 511,932.644 | 506,790.646 | 327,775.87 | 293,702.615 | 407,668.554 | 401,786.612 | 418,799.866 | 371,017.363 | 370,712.946 | 362,245.686 | 267,779.482 | 262,822.351 | 259,554.532 | 249,000.437 | 152,914.24 | 145,485.602 | 150,997.479 | 145,286.658 | 146,620.142 | 141,555.148 | 142,488.869 | 138,782.834 | 143,343.429 | 141,789.618 | 143,982.659 | 187,573.958 | 225,122.582 | 198,218.891 | 198,060.544 | 199,493.317 | 203,102.579 | 205,393.595 | 203,118.083 | 221,314.264 | 213,337.398 | 214,567.238 | 212,230.628 | 214,687.572 | 219,598.048 | 223,388.692 | 230,515.399 | 107,015.061 | 107,074.271 | 105,884.652 | 101,751.987 |