
LG Uplus Corp.
KRX:032640.KS
12850 (KRW) • At close June 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 896,209 | 764,135 | 1,047,967 | 1,009,436 | 559,554 | 313,532 | 418,205 | 503,563 | 834,608 | 643,286 | 1,261,934 | 507,180 | 770,318 | 543,161 | 861,031 | 558,130 | 726,179 | 1,024,123 | 440,415 | 394,629 | 474,365 | 823,390 | 389,074 | 390,451 | 378,631 | 313,860 | 646,607 | 507,582 | 449,879 | 372,218 | 553,629 | 327,965 | 317,283 | 343,203 | 650,578 | 453,626 | 292,147 | 250,047 | 431,121 | 239,048 | 415,938 | 206,112 | 213,406 | 247,212 | 398,335 | 276,099 | 290,177 | 386,982 | 341,367 | 144,152 | 153,587 | 249,469 | 118,821 | 313,271 | 296,557 | 218,129 | 537,535 | 543,331 | 336,398 | 380,538 | 138,350.54 | 55,555.201 | 260,403.63 | 181,367.339 | 50,126.596 | 81,100.145 | 113,367.502 | 192,871.103 | 108,230.981 | 20,142.11 | 25,939.698 | 63,823.841 |
Short Term Investments
| 69,114 | 789,314 | 845,681 | 61,777 | 66,157 | 133,465 | 754,965 | 155,259 | 36,357 | 86,357 | 79,802 | 47,402 | 65,015 | 102,700 | 155,764 | 65,317 | 38,424 | 43,024 | 54,323 | 40,671 | 21,765 | 100,327 | 406,333 | 101,586 | 69,274 | 21,270 | 69,576 | 64,505 | 66,056 | 73,061 | 58,303 | 57,583 | 56,977 | 57,550 | 59,753 | 40,193 | 37,560 | 39,075 | 43,697 | 38,775 | 42,124 | 45,627 | 49,800 | 44,503 | 46,742 | 46,590 | 38,477 | 41,125 | 40,371 | 33,851 | 36,510 | 38,002 | 34,054 | 32,100 | 33,998 | 66,328 | 51,682 | 52,456 | 49,543 | 63,231 | 14,388.451 | 166,132.809 | 87,692.039 | 118,249.594 | 106,934.215 | 87,673.402 | 8,966.627 | 59,463.604 | 58,404.084 | 94,331.868 | 206,893.814 | 4,717.588 |
Cash and Short Term Investments
| 965,323 | 1,553,449 | 1,893,648 | 1,071,213 | 625,711 | 446,997 | 1,173,170 | 658,822 | 870,965 | 729,643 | 1,341,736 | 554,582 | 835,333 | 645,861 | 1,016,795 | 623,447 | 764,603 | 1,067,147 | 494,738 | 435,300 | 496,130 | 923,717 | 795,407 | 492,037 | 447,905 | 335,130 | 716,183 | 572,087 | 515,935 | 445,279 | 611,932 | 385,548 | 374,260 | 400,753 | 710,331 | 493,819 | 329,707 | 289,122 | 474,818 | 277,823 | 458,062 | 251,739 | 263,206 | 291,715 | 445,077 | 322,689 | 328,654 | 428,107 | 381,738 | 178,003 | 190,097 | 287,471 | 152,875 | 345,371 | 330,555 | 284,457 | 589,217 | 595,787 | 385,941 | 443,769 | 152,738.991 | 221,688.01 | 348,095.669 | 299,616.933 | 157,060.811 | 168,773.547 | 122,334.129 | 252,334.707 | 166,635.065 | 114,473.978 | 232,833.512 | 68,541.429 |
Net Receivables
| 3,642,040 | 0 | 0 | 2,622,251 | 2,424,903 | 2,737,383 | 2,337,260 | 2,647,940 | 2,444,980 | 1,685,692 | 1,679,367 | 1,672,684 | 2,497,334 | 1,942,431 | 1,867,709 | 1,838,807 | 2,424,364 | 2,667,757 | 2,269,555 | 3,727,916 | 3,445,691 | 3,394,202 | 3,275,329 | 2,551,768 | 3,157,193 | 2,546,657 | 1,771,431 | 2,359,789 | 2,128,577 | 2,243,328 | 1,893,737 | 2,086,137 | 1,889,023 | 2,046,358 | 1,526,947 | 1,428,943 | 1,514,353 | 1,338,630 | 1,384,549 | 1,289,652 | 1,441,077 | 1,463,878 | 1,449,452 | 1,534,679 | 1,564,234 | 1,659,868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,380,383 | 1,374,858 | 0 | 1,315,724 | 0 | 0 | 0 | 0 | 0 | 0 | 814,524.087 | 830,126.844 | 0 | 0 | 0 | 969,887.117 |
Inventory
| 252,311 | 0 | 286,459 | 241,938 | 354,433 | 338,176 | 262,290 | 274,922 | 226,157 | 203,807 | 208,122 | 287,459 | 241,363 | 177,238 | 232,539 | 294,850 | 284,077 | 557,961 | 541,149 | 344,255 | 436,724 | 376,420 | 403,766 | 406,610 | 455,134 | 339,224 | 421,582 | 436,290 | 334,521 | 235,699 | 354,398 | 441,952 | 261,619 | 259,715 | 324,538 | 326,915 | 364,837 | 301,211 | 295,589 | 335,659 | 276,025 | 299,415 | 396,782 | 504,623 | 394,530 | 481,454 | 441,580 | 628,258 | 346,427 | 445,665 | 540,101 | 561,880 | 372,218 | 335,037 | 253,271 | 264,581 | 190,097 | 199,502 | 173,893 | 169,621 | 155,052.669 | 159,439.539 | 165,794.936 | 130,047.148 | 101,266.119 | 99,884.83 | 88,966.447 | 113,144.502 | 91,645.87 | 83,540.704 | 88,971.653 | 92,275.846 |
Other Current Assets
| 404,222 | 6,127,051 | 2,279,017 | 1,591,338 | 323,686 | 1,660,737 | 1,534,479 | 1,518,573 | 2,211,822 | 2,553,043 | 2,270,864 | 2,607,479 | 2,324,447 | 2,622,312 | 2,194,031 | 2,425,525 | 2,046,498 | 2,549,090 | 4,137,723 | 642,377 | 3,872,640 | 1,958,810 | 1,854,501 | 2,215,230 | 1,680,246 | 1,969,657 | 1,785,546 | 2,218,749 | 319,105 | 703,398 | 410,359 | 739,443 | 452,504 | 888,395 | 460,393 | 675,539 | 406,662 | 633,327 | 331,143 | 578,972 | 328,161 | 295,902 | 314,699 | 291,386 | 304,730 | 271,241 | 1,830,313 | 1,995,562 | 1,844,729 | 1,987,568 | 1,983,278 | 2,035,060 | 2,098,139 | 2,031,054 | 1,765,066 | 1,516,113 | 1,380,767 | 1,375,499 | 76,303 | 1,315,762 | 922,467.849 | 984,508.528 | 1,006,688.239 | 869,609.875 | 830,109.248 | 790,813.049 | 814,524.088 | 830,378.049 | 882,126.715 | 1,119,558.867 | 943,211.417 | 1,165,356.847 |
Total Current Assets
| 5,263,896 | 6,127,051 | 6,119,304 | 5,526,740 | 3,798,929 | 5,183,293 | 5,307,199 | 5,100,257 | 5,043,422 | 5,172,185 | 5,500,089 | 5,122,204 | 5,164,421 | 5,387,842 | 5,311,074 | 5,182,629 | 4,950,900 | 5,988,132 | 5,173,610 | 5,149,848 | 4,805,494 | 4,951,083 | 4,419,392 | 4,685,928 | 4,247,244 | 4,515,450 | 4,646,434 | 4,909,222 | 3,072,986 | 3,008,318 | 2,946,399 | 2,996,815 | 2,619,551 | 2,901,183 | 2,983,616 | 2,906,183 | 2,599,157 | 2,544,371 | 2,469,556 | 2,465,485 | 2,489,853 | 2,297,159 | 2,407,620 | 2,607,181 | 2,697,110 | 2,723,944 | 2,600,547 | 3,051,927 | 2,572,894 | 2,611,236 | 2,713,476 | 2,884,411 | 2,623,232 | 2,711,462 | 2,348,892 | 2,065,151 | 2,160,081 | 2,170,788 | 1,889,528 | 1,929,152 | 1,230,259.509 | 1,365,636.077 | 1,520,578.844 | 1,299,273.956 | 1,088,436.178 | 1,059,471.426 | 1,025,824.664 | 1,195,857.258 | 1,140,407.65 | 1,317,573.549 | 1,265,016.582 | 1,326,174.122 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,709,005 | 10,828,840 | 10,960,315 | 10,962,121 | 11,066,309 | 11,182,393 | 11,082,265 | 10,871,367 | 10,574,114 | 10,369,436 | 10,268,004 | 10,206,916 | 10,196,129 | 10,051,228 | 9,939,670 | 9,921,279 | 9,949,806 | 9,294,094 | 9,054,463 | 8,818,989 | 8,861,052 | 7,577,276 | 7,136,150 | 6,736,590 | 6,465,781 | 6,199,377 | 6,271,314 | 6,378,647 | 6,526,974 | 6,551,167 | 6,630,137 | 6,774,953 | 6,949,576 | 6,914,614 | 6,995,618 | 7,075,602 | 7,223,847 | 7,124,217 | 7,119,702 | 7,147,265 | 7,254,405 | 7,097,723 | 7,010,901 | 6,665,672 | 6,392,715 | 6,258,482 | 6,222,291 | 6,139,115 | 6,078,775 | 5,979,776 | 5,930,566 | 5,765,459 | 5,631,486 | 5,146,093 | 4,860,914 | 4,819,062 | 4,870,145 | 4,779,601 | 4,758,230 | 4,759,358 | 2,227,501.098 | 2,132,564.39 | 2,132,044.467 | 2,114,666.811 | 2,185,682.615 | 2,102,168.053 | 2,009,033.402 | 1,937,138.54 | 1,897,041.713 | 1,794,444.113 | 1,732,538.824 | 1,608,971.531 |
Goodwill
| 320,108 | 320,108 | 320,108 | 320,108 | 320,108 | 333,843 | 333,843 | 333,843 | 333,843 | 359,770 | 359,770 | 359,770 | 359,770 | 359,770 | 359,770 | 359,770 | 359,770 | 532,290 | 532,290 | 532,290 | 532,290 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,484,491 | 1,593,920 | 1,671,667 | 1,750,620 | 1,845,766 | 1,828,726 | 1,894,436 | 1,939,467 | 2,007,886 | 1,856,811 | 1,914,318 | 1,875,799 | 1,943,606 | 1,184,714 | 1,269,659 | 1,101,994 | 1,180,889 | 1,451,120 | 1,531,081 | 1,601,303 | 1,686,572 | 1,469,719 | 1,547,391 | 1,625,357 | 1,704,761 | 781,973 | 841,129 | 896,778 | 956,410 | 1,016,145 | 1,074,584 | 1,131,634 | 1,191,275 | 851,623 | 891,493 | 930,381 | 965,664 | 1,003,723 | 1,041,619 | 1,077,735 | 1,115,563 | 1,155,014 | 1,192,788 | 1,227,084 | 1,257,680 | 826,064 | 843,671 | 865,107 | 889,837 | 965,277 | 1,033,918 | 1,093,036 | 1,152,927 | 792,819 | 855,857 | 465,061 | 516,228 | 570,384 | 636,136 | 690,521 | 16,930.944 | 18,311.066 | 17,072.748 | 15,122.942 | 15,257 | 3,436.957 | 2,442.513 | 2,723.286 | 2,969.139 | 1,875.097 | 1,897.464 | 2,159.989 |
Goodwill and Intangible Assets
| 1,804,599 | 1,914,028 | 1,991,775 | 320,108 | 2,165,874 | 2,162,569 | 2,228,279 | 2,273,310 | 2,341,729 | 2,216,581 | 2,274,088 | 2,235,569 | 2,303,376 | 1,544,484 | 1,629,429 | 1,461,764 | 1,540,659 | 1,983,410 | 2,063,371 | 2,133,593 | 2,218,862 | 1,470,651 | 1,548,323 | 1,626,289 | 1,705,693 | 782,905 | 842,061 | 897,710 | 957,342 | 1,017,077 | 1,075,516 | 1,132,566 | 1,192,207 | 852,555 | 892,425 | 931,313 | 966,596 | 1,004,655 | 1,042,551 | 1,078,667 | 1,116,495 | 1,155,946 | 1,193,720 | 1,228,016 | 1,258,612 | 826,996 | 844,603 | 866,039 | 890,769 | 966,209 | 1,034,850 | 1,093,968 | 1,153,859 | 793,751 | 856,789 | 465,993 | 517,160 | 571,316 | 637,068 | 691,453 | 16,930.944 | 18,311.066 | 17,072.748 | 15,122.942 | 15,257 | 3,436.957 | 2,442.513 | 2,723.286 | 2,969.139 | 1,875.097 | 1,897.464 | 2,159.989 |
Long Term Investments
| 250,811 | -483,725 | 973,541 | 948,698 | 1,018,577 | 137,393 | -499,268 | 97,740 | 191,172 | 144,691 | 110,840 | 111,802 | 75,192 | 32,050 | -29,635 | 41,900 | 62,834 | 53,686 | 34,188 | 48,474 | 69,647 | 3,455 | 197,870 | -20,930 | 19,857 | 56,539 | 17,018 | 20,494 | 12,959 | 13,774 | 21,857 | -6,136 | -8,574 | -9,091 | -12,544 | 7,507 | 16,260 | 21,089 | 19,003 | 56,455 | 50,738 | 50,826 | 46,024 | 60,277 | 57,624 | 61,166 | 71,901 | 61,392 | 63,960 | 61,727 | 52,404 | 56,257 | 61,666 | 67,192 | 69,758 | 32,966 | 41,782 | 29,146 | 25,723 | 4,913 | 15,518.175 | -133,635.235 | -55,346.082 | -86,999.623 | -75,389.753 | -49,811.488 | 33,635.986 | -9,898.759 | -4,171.297 | -45,425.569 | -155,296.894 | 45,053.698 |
Tax Assets
| 15,685 | -12,259,143 | -675,361 | 9,720 | 7,717 | 10,462 | 10,462 | 10,462 | 10,462 | 0 | 0 | -111,802 | 1,472,636 | 784,823 | 919,319 | 833,340 | 1,708,341 | 1,684,090 | 1,827,683 | 38 | 38 | 28 | 29 | 29 | 41 | 19 | 19 | 19 | 403,213 | 371,679 | 382,206 | 365,279 | 361,136 | 385,269 | 385,363 | 389,019 | 380,489 | 370,941 | 387,518 | 396,469 | 390,091 | 411,750 | 420,274 | 408,421 | 426,447 | 449,396 | 454,370 | 448,476 | 452,820 | 450,256 | 425,421 | 411,832 | 377,095 | 423,687 | 421,858 | 414,072 | 394,161 | 376,709 | 360,121 | 347,961 | 205,654.017 | 197,782.781 | 191,499.628 | 196,547.593 | 198,359.251 | 213,740.079 | 219,802.678 | 217,101.628 | 208,623.576 | 203,317.843 | 202,782.61 | 200,716.974 |
Other Non-Current Assets
| 1,663,734 | 2,326,121 | 880,392 | 2,622,423 | 2,043,199 | 1,637,373 | 2,290,355 | 1,664,650 | 1,613,901 | 1,475,129 | 1,511,286 | 1,601,592 | 158,761 | 880,793 | 864,484 | 856,246 | 137,650 | 131,858 | 124,097 | 1,908,922 | 1,985,957 | 1,922,944 | 1,447,548 | 1,390,052 | 1,501,332 | 1,505,491 | 1,466,397 | 1,405,867 | 961,979 | 813,485 | 827,457 | 758,902 | 875,221 | 747,077 | 853,248 | 682,899 | 764,649 | 733,356 | 762,377 | 659,148 | 711,078 | 950,473 | 862,458 | 991,451 | 942,539 | 1,034,420 | 905,765 | 1,149,225 | 1,029,479 | 1,190,490 | 1,214,842 | 1,084,732 | 1,201,205 | 1,111,658 | 864,734 | 667,889 | 541,900 | 498,631 | 490,159 | 475,577 | 331,929.165 | 494,645.799 | 419,644.224 | 454,323.715 | 446,117.386 | 434,509.674 | 335,095.144 | 370,977.401 | 383,850.083 | 426,043.76 | 535,536.884 | 328,754.138 |
Total Non-Current Assets
| 14,443,834 | 14,585,264 | 14,806,023 | 14,863,070 | 16,301,676 | 15,130,190 | 15,112,093 | 14,917,529 | 14,731,378 | 14,205,837 | 14,164,218 | 14,044,077 | 14,206,094 | 13,293,378 | 13,323,267 | 13,114,529 | 13,399,290 | 13,147,138 | 13,103,802 | 12,910,016 | 13,135,556 | 10,974,354 | 10,329,920 | 9,732,030 | 9,692,704 | 8,544,331 | 8,596,809 | 8,702,737 | 8,862,467 | 8,767,182 | 8,937,173 | 9,025,564 | 9,369,566 | 8,890,424 | 9,114,110 | 9,086,340 | 9,351,841 | 9,254,258 | 9,331,151 | 9,338,004 | 9,522,807 | 9,666,718 | 9,533,377 | 9,353,837 | 9,077,937 | 8,630,460 | 8,498,930 | 8,664,247 | 8,515,803 | 8,648,458 | 8,658,083 | 8,412,248 | 8,425,311 | 7,542,381 | 7,074,053 | 6,399,982 | 6,365,148 | 6,255,403 | 6,271,301 | 6,279,262 | 2,797,533.399 | 2,709,668.801 | 2,704,914.985 | 2,693,661.438 | 2,770,026.499 | 2,704,043.275 | 2,600,009.723 | 2,518,042.096 | 2,488,313.214 | 2,380,255.244 | 2,317,458.888 | 2,185,656.33 |
Total Assets
| 19,707,730 | 20,712,315 | 20,925,327 | 20,389,810 | 20,100,605 | 20,313,483 | 20,419,292 | 20,017,786 | 19,774,800 | 19,378,022 | 19,664,307 | 19,166,281 | 19,370,515 | 18,681,220 | 18,634,341 | 18,297,158 | 18,350,190 | 19,135,270 | 18,277,412 | 18,059,864 | 17,941,050 | 15,925,437 | 14,749,312 | 14,417,958 | 13,939,948 | 13,059,781 | 13,243,243 | 13,611,959 | 11,935,453 | 11,775,500 | 11,883,572 | 12,022,379 | 11,989,117 | 11,791,607 | 12,097,726 | 11,992,523 | 11,950,998 | 11,798,629 | 11,800,707 | 11,803,489 | 12,012,660 | 11,963,877 | 11,940,997 | 11,961,018 | 11,775,047 | 11,354,404 | 11,099,477 | 11,716,174 | 11,088,697 | 11,259,694 | 11,371,559 | 11,296,659 | 11,048,543 | 10,253,843 | 9,422,945 | 8,465,133 | 8,525,229 | 8,426,191 | 8,160,829 | 8,208,414 | 4,027,792.908 | 4,075,304.878 | 4,225,493.829 | 3,992,935.394 | 3,858,462.677 | 3,763,514.701 | 3,625,834.387 | 3,713,899.354 | 3,628,720.864 | 3,697,828.793 | 3,582,475.47 | 3,511,830.452 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 205,928 | 392,668 | 278,416 | 290,948 | 126,440 | 370,808 | 218,895 | 287,380 | 160,632 | 345,933 | 206,726 | 376,438 | 333,556 | 307,760 | 207,071 | 258,272 | 73,752 | 455,398 | 357,145 | 442,897 | 421,487 | 668,212 | 485,584 | 432,227 | 333,612 | 361,799 | 384,384 | 585,339 | 515,626 | 392,668 | 422,367 | 460,378 | 298,390 | 308,966 | 493,486 | 354,838 | 309,783 | 401,066 | 367,095 | 312,043 | 302,399 | 296,354 | 381,743 | 460,453 | 362,937 | 523,524 | 392,201 | 1,051,080 | 456,571 | 463,127 | 606,479 | 724,668 | 637,403 | 624,214 | 500,218 | 410,481 | 315,530 | 343,107 | 268,922 | 238,686 | 246,443.711 | 225,745.678 | 383,581.766 | 278,532.491 | 249,835.886 | 271,212.841 | 269,978.694 | 285,017.828 | 242,646.057 | 257,749.063 | 262,114.283 | 261,624.552 |
Short Term Debt
| 2,015,270 | 2,505,601 | 2,725,914 | 2,456,626 | 2,507,540 | 1,605,915 | 1,619,620 | 1,613,311 | 1,640,024 | 1,631,966 | 1,856,754 | 2,074,219 | 1,997,612 | 1,611,899 | 1,192,320 | 1,375,847 | 1,316,047 | 1,031,431 | 1,065,865 | 830,941 | 966,114 | 788,440 | 987,891 | 998,590 | 576,720 | 945,592 | 919,980 | 944,247 | 877,411 | 850,922 | 967,185 | 1,069,617 | 1,046,083 | 1,234,349 | 1,150,619 | 1,101,279 | 886,889 | 660,587 | 830,637 | 1,082,686 | 1,128,539 | 1,297,347 | 1,326,396 | 1,276,229 | 1,234,710 | 1,171,997 | 1,084,936 | 1,048,691 | 1,021,839 | 903,941 | 967,195 | 766,567 | 1,294,278 | 1,383,791 | 1,393,795 | 991,072 | 915,699 | 983,126 | 945,588 | 1,098,104 | 391,031.353 | 470,422.013 | 816,316.216 | 774,739.428 | 674,079.258 | 610,288.092 | 360,002.485 | 424,622.338 | 254,841.892 | 253,000 | 193,000 | 220,000 |
Tax Payables
| 63,976 | 71,762 | 101,327 | 156,029 | 95,667 | 67,734 | 112,378 | 235,282 | 154,469 | 113,251 | 107,335 | 82,320 | 52,902 | 42,651 | 70,109 | 121,478 | 179,323 | 206,022 | 93,200 | 52,291 | 17,061 | 0 | 43,274 | 57,176 | 78,771 | 71,672 | 83,336 | 48,128 | 105,052 | 69,155 | 92,566 | 91,672 | 89,984 | 77,615 | 70,219 | 71,501 | 56,944 | 51,154 | 53,440 | 30,050 | 28,533 | 19,388 | 12,459 | 2,267 | 4,631 | 18,756 | 24,619 | 8,294 | 82 | 0 | 5,585 | 13,344 | 16,343 | 19,856 | 35,736 | 24,794 | 37,229 | 45,636 | 66,968 | 43,439 | 30,912.038 | 20,905.885 | 29,332.898 | 22,516.833 | 36,411.782 | 29,806.875 | 41,391.292 | 23,569.134 | 61,015.598 | 58,249.059 | 36,487.47 | 16,166.433 |
Deferred Revenue
| 0 | 0 | 0 | 172,346 | 287,431 | 2,955,728 | 2,982,449 | 170,109 | 298,108 | 168,955 | 172,841 | 0 | 2,739,487 | 2,225,396 | 2,194,303 | 2,302,751 | 2,935,720 | 3,225,158 | 3,074,579 | 3,101,217 | 17,061 | 3,124,788 | 3,016,357 | 2,773,113 | 78,771 | 2,039,380 | 2,161,408 | 2,356,560 | 105,052 | 69,155 | 92,566 | 91,672 | 89,984 | 77,615 | 70,219 | 71,501 | 56,944 | 51,154 | 53,440 | 30,050 | 28,533 | 19,388 | 12,459 | 2,267 | 4,631 | 18,756 | 24,619 | 8,294 | 82 | 0 | 5,585 | 13,344 | 16,343 | 19,856 | 35,736 | 24,794 | 1,262,911 | 45,636 | 66,968 | 43,439 | 30,912.038 | 20,905.885 | 29,332.898 | 22,516.833 | 36,411.782 | 29,806.875 | 41,391.292 | 23,569.134 | 61,015.598 | 58,249.059 | 36,487.47 | 16,166.433 |
Other Current Liabilities
| 2,831,114 | 3,005,798 | 3,002,399 | 2,944,285 | 2,589,783 | 316,801 | 230,599 | 3,089,869 | 2,564,591 | 2,387,551 | 2,581,385 | 2,459,302 | 2,351,540 | 535,358 | 516,398 | -2,178,186 | 2,379,333 | 2,093,801 | 2,299,767 | 2,422,623 | 2,860,720 | 2,651,531 | 2,342,484 | 2,477,548 | 2,207,686 | 2,002,347 | 2,140,391 | 2,610,548 | 2,159,247 | 2,098,242 | 2,000,373 | 2,130,505 | 2,125,897 | 1,880,248 | 1,855,314 | 1,896,933 | 1,986,650 | 1,760,335 | 1,682,504 | 1,759,428 | 1,997,657 | 2,082,288 | 2,290,736 | 2,153,923 | 2,135,856 | 1,885,080 | 1,970,178 | 1,980,972 | 2,058,971 | 2,003,382 | 2,000,680 | 2,163,894 | 2,012,394 | 1,635,844 | 1,381,999 | 1,429,104 | 1,343,523 | 1,196,137 | 1,234,611 | 1,349,805 | 700,824.605 | 613,551.843 | 593,327.714 | 614,792.816 | 716,375.318 | 652,436.874 | 640,950.788 | 726,178.095 | 671,898.206 | 660,525.154 | 638,112.084 | 532,535.022 |
Total Current Liabilities
| 5,116,288 | 5,975,829 | 6,108,056 | 6,020,234 | 5,606,861 | 5,316,986 | 5,163,941 | 5,395,951 | 4,817,824 | 4,929,862 | 4,925,041 | 4,992,279 | 5,073,659 | 4,723,064 | 4,180,201 | 4,304,391 | 4,328,335 | 4,722,738 | 4,678,267 | 4,563,613 | 4,648,853 | 4,608,601 | 4,543,273 | 4,281,107 | 3,832,967 | 3,625,265 | 3,760,959 | 4,191,784 | 3,664,552 | 3,418,073 | 3,491,772 | 3,759,795 | 3,574,394 | 3,508,217 | 3,710,076 | 3,496,052 | 3,354,154 | 2,975,450 | 2,987,116 | 3,244,307 | 3,485,661 | 3,714,765 | 4,023,793 | 3,895,139 | 3,738,134 | 3,618,113 | 3,471,934 | 4,089,037 | 3,537,463 | 3,370,450 | 3,579,939 | 3,668,473 | 3,960,418 | 3,663,705 | 3,311,748 | 2,855,451 | 2,611,981 | 2,568,006 | 2,516,089 | 2,730,034 | 1,369,211.707 | 1,330,625.419 | 1,822,558.594 | 1,690,581.568 | 1,676,702.244 | 1,563,744.682 | 1,312,323.259 | 1,459,387.395 | 1,230,401.753 | 1,229,523.276 | 1,129,713.837 | 1,030,326.007 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,155,590 | 4,501,039 | 4,562,679 | 4,236,307 | 4,868,576 | 5,422,007 | 5,721,423 | 5,289,297 | 5,400,682 | 5,056,893 | 5,478,067 | 5,089,400 | 5,063,866 | 5,067,067 | 5,661,491 | 5,543,827 | 5,534,488 | 5,411,106 | 5,171,318 | 5,269,986 | 4,805,519 | 3,235,420 | 2,279,331 | 2,358,474 | 2,076,253 | 1,660,752 | 1,898,898 | 2,371,264 | 2,460,571 | 2,689,658 | 2,882,346 | 2,906,342 | 2,926,058 | 3,079,217 | 3,338,841 | 3,591,750 | 3,631,344 | 3,865,586 | 3,976,561 | 3,848,333 | 3,787,140 | 3,552,807 | 3,316,754 | 3,507,852 | 3,302,667 | 3,302,179 | 3,274,684 | 3,367,998 | 3,270,896 | 3,606,364 | 3,492,977 | 3,306,365 | 2,622,591 | 2,320,734 | 1,897,339 | 1,657,114 | 1,869,505 | 1,729,558 | 1,531,793 | 1,442,126 | 580,568.674 | 563,292.228 | 315,718.579 | 259,073.24 | 201,483.774 | 228,186.368 | 416,385.718 | 408,007.843 | 539,286.911 | 667,728.016 | 751,045.778 | 838,605.949 |
Deferred Revenue Non-Current
| 53,956 | 0 | 0 | 71,366 | 66,920 | 63,373 | 68,333 | 74,340 | 61,721 | 55,866 | 61,781 | 0 | 65,209 | 739,521 | 735,076 | 549,280 | 92,533 | 95,338 | 98,913 | 99,350 | 99,010 | 87,549 | 87,797 | 88,002 | 94,734 | 411,333 | 391,477 | 7 | 2,782 | 3,020 | 3,184 | 3,418 | 3,652 | 3,890 | 4,018 | 4,240 | 4,706 | 5,470 | 7,298 | 10,456 | 11,863 | 13,914 | 14,896 | 16,094 | 18,684 | 16,375 | 18,083 | 18,894 | 18,816 | 18,137 | 14,951 | 10,317 | 14,980 | 17,839 | 20,632 | 19,264 | 19,635 | 20,539 | 19,471 | 20,428 | 2,522.898 | 2,744.988 | 2,978.941 | 3,210.351 | 3,439.218 | 3,708.434 | 3,978.839 | 4,246.305 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 101,258 | 0 | 0 | 94,435 | 115,394 | 145,577 | 155,768 | 165,214 | 194,154 | 203,748 | 193,535 | 168,949 | 153,489 | 155,118 | 108,395 | 133,926 | 97,627 | 127,935 | 133,954 | 137,053 | 135,051 | 136,696 | 105,431 | 75,565 | 79,651 | 68,131 | 68,373 | 69,883 | 559,718 | 565,788 | 549,685 | 532,431 | 643,620 | 473,881 | 455,232 | 441,584 | 502,947 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Non-Current Liabilities
| 512,259 | 1,332,220 | 1,374,301 | 1,256,026 | 686,069 | 673,288 | 668,092 | 664,273 | 850,752 | 818,372 | 793,704 | 939,697 | 1,055,734 | 93,814 | 206,764 | 111,580 | 645,993 | 905,919 | 726,293 | 670,275 | 903,001 | 840,659 | 821,806 | 804,010 | 1,097,708 | 115,024 | 117,306 | 501,746 | 17,626 | 18,540 | 18,584 | 18,388 | 18,717 | 16,886 | 14,049 | 13,977 | 14,150 | 534,223 | 526,304 | 514,760 | 562,047 | 592,992 | 586,564 | 574,424 | 711,630 | 452,429 | 426,978 | 420,054 | 513,022 | 534,669 | 503,604 | 494,439 | 591,162 | 315,386 | 311,152 | 82,805 | 75,626 | 111,699 | 95,479 | 90,299 | 35,707.864 | 23,192.98 | 21,865.12 | 16,164.846 | 9,758.573 | 39,159.676 | 60,183.791 | 73,645.434 | 85,860.753 | 87,274.284 | 87,656.896 | 83,721.818 |
Total Non-Current Liabilities
| 5,823,063 | 5,833,259 | 5,936,980 | 5,658,134 | 5,736,959 | 6,304,245 | 6,613,616 | 6,193,124 | 6,507,309 | 6,134,879 | 6,527,087 | 6,198,046 | 6,338,298 | 6,055,520 | 6,603,331 | 6,338,613 | 6,370,641 | 6,540,298 | 6,130,478 | 6,176,664 | 5,942,581 | 4,300,324 | 3,294,365 | 3,326,051 | 3,253,612 | 2,666,573 | 2,867,531 | 2,942,893 | 3,037,915 | 3,273,986 | 3,450,615 | 3,457,161 | 3,588,395 | 3,569,984 | 3,808,122 | 4,047,311 | 4,148,441 | 4,399,809 | 4,502,865 | 4,363,093 | 4,349,187 | 4,145,799 | 3,903,318 | 4,082,276 | 4,014,297 | 3,754,608 | 3,719,745 | 3,806,946 | 3,802,734 | 4,159,170 | 4,011,532 | 3,811,121 | 3,228,733 | 2,653,959 | 2,229,123 | 1,759,183 | 1,964,766 | 1,861,796 | 1,646,743 | 1,552,853 | 618,799.436 | 589,230.196 | 340,562.64 | 278,448.437 | 214,681.565 | 271,054.478 | 480,548.348 | 485,899.582 | 625,147.664 | 755,002.3 | 838,702.674 | 922,327.767 |
Total Liabilities
| 10,939,351 | 11,809,088 | 12,045,036 | 11,678,368 | 11,343,820 | 11,621,231 | 11,777,557 | 11,589,075 | 11,325,133 | 11,064,741 | 11,452,128 | 11,190,325 | 11,411,957 | 10,778,584 | 10,783,532 | 10,643,004 | 10,698,976 | 11,263,036 | 10,808,745 | 10,740,277 | 10,591,434 | 8,908,925 | 7,837,638 | 7,607,158 | 7,086,579 | 6,291,838 | 6,628,490 | 7,134,677 | 6,702,467 | 6,692,059 | 6,942,387 | 7,216,956 | 7,162,789 | 7,078,201 | 7,518,198 | 7,543,363 | 7,502,595 | 7,375,259 | 7,489,981 | 7,607,400 | 7,834,848 | 7,860,564 | 7,927,111 | 7,977,415 | 7,752,431 | 7,372,721 | 7,191,679 | 7,895,983 | 7,340,197 | 7,529,620 | 7,591,471 | 7,479,594 | 7,189,151 | 6,317,664 | 5,540,871 | 4,614,634 | 4,576,747 | 4,429,802 | 4,162,832 | 4,282,887 | 1,988,011.143 | 1,919,855.615 | 2,163,121.234 | 1,969,030.005 | 1,891,383.809 | 1,834,799.16 | 1,792,871.607 | 1,945,286.977 | 1,855,549.417 | 1,984,525.576 | 1,968,416.511 | 1,952,653.774 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 9,150 | 10,132 | 111,246 | 0 | 90,502 | 94,230 | 98,892 | 0 | 90,918 | 19,279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 2,573,969 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 | 1,386,392.15 |
Retained Earnings
| 4,968,497 | 5,314,587 | 5,288,169 | 5,125,859 | 4,960,063 | 5,107,383 | 5,057,559 | 4,845,860 | 4,866,522 | 4,707,562 | 4,613,754 | 4,382,271 | 4,364,076 | 4,301,590 | 4,178,809 | 3,968,152 | 3,968,550 | 4,188,233 | 3,791,132 | 3,643,791 | 3,554,860 | 3,612,754 | 3,503,008 | 3,404,508 | 3,345,926 | 3,354,282 | 3,200,859 | 3,064,111 | 1,820,562 | 1,671,129 | 1,528,793 | 1,393,008 | 1,414,078 | 1,300,798 | 1,167,105 | 1,036,337 | 1,035,839 | 1,010,381 | 896,834 | 780,957 | 764,381 | 694,259 | 611,877 | 578,661 | 617,509 | 574,891 | 499,298 | 417,732 | 347,353 | 365,258 | 1,086,555 | 1,118,483 | 1,161,348 | 1,237,484 | 1,180,994 | 1,145,714 | 1,240,033 | 1,287,799 | 1,289,323 | 1,220,387 | 822,577.588 | 761,161.562 | 668,491.591 | 630,157.868 | 569,908.456 | 529,386.588 | 430,006.661 | 362,423.885 | 369,532.512 | 313,473.356 | 214,474.405 | 160,460.704 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | -3,390 | -4,568 | 201,252 | -9,150 | -10,132 | -111,246 | 167,304 | -90,502 | -94,230 | -98,892 | 154,003 | -90,918 | -19,279 | 3,410,887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,013,555 | 767,315 | 764,468 | 736,918 | 944,435 | 736,918 | 736,918 | 736,918 | 736,918 | 555,914 | 548,458 | 539,134 | 736,918 | 563,384 | 819,292 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,918 | 836,920 | 836,920 | 836,920 | 836,920 | 837,050 | 837,050 | 837,050 | 837,050 | 837,050 | 837,050 | 837,050 | 837,002 | 836,561 | 836,561 | 836,561 | 836,561 | 833,025 | 826,962 | 825,489 | 789,250 | 117,923 | 122,935 | 122,429 | 123,101 | 125,571 | 129,290 | 132,867 | 133,082 | 133,180 | 129,657 | -169,187.973 | 7,895.551 | 7,488.854 | 7,355.371 | 10,778.262 | 12,936.803 | 16,563.969 | 19,796.342 | 17,246.785 | 13,437.711 | 13,192.404 | 12,323.824 |
Total Shareholders Equity
| 8,556,021 | 8,655,871 | 8,623,216 | 8,432,178 | 8,472,202 | 8,409,120 | 8,358,314 | 8,145,501 | 8,165,135 | 8,027,947 | 7,930,411 | 7,694,266 | 7,673,144 | 7,621,559 | 7,570,417 | 7,376,167 | 7,374,862 | 7,592,572 | 7,195,556 | 7,049,969 | 7,080,861 | 7,016,397 | 6,911,555 | 6,810,672 | 6,853,231 | 6,767,802 | 6,614,604 | 6,477,123 | 5,232,871 | 5,083,315 | 4,941,035 | 4,805,248 | 4,826,105 | 4,713,140 | 4,579,168 | 4,448,765 | 4,447,952 | 4,422,897 | 4,310,203 | 4,195,508 | 4,177,141 | 4,102,420 | 4,012,059 | 3,981,962 | 4,020,929 | 3,980,130 | 3,906,292 | 3,818,663 | 3,746,811 | 3,728,477 | 3,778,447 | 3,815,387 | 3,857,746 | 3,934,554 | 3,880,534 | 3,848,973 | 3,946,869 | 3,994,850 | 3,996,472 | 3,924,013 | 2,039,781.765 | 2,155,449.263 | 2,062,372.595 | 2,023,905.389 | 1,967,078.868 | 1,928,715.541 | 1,832,962.78 | 1,768,612.377 | 1,773,171.447 | 1,713,303.217 | 1,614,058.959 | 1,559,176.678 |
Total Equity
| 8,768,379 | 8,903,227 | 8,880,291 | 8,711,442 | 8,756,785 | 8,692,252 | 8,641,735 | 8,428,711 | 8,449,667 | 8,313,281 | 8,212,179 | 7,975,956 | 7,958,558 | 7,902,636 | 7,850,809 | 7,654,154 | 7,651,214 | 7,872,234 | 7,468,667 | 7,319,587 | 7,349,616 | 7,016,512 | 6,911,674 | 6,810,800 | 6,853,369 | 6,767,943 | 6,614,753 | 6,477,282 | 5,232,986 | 5,083,441 | 4,941,185 | 4,805,423 | 4,826,328 | 4,713,406 | 4,579,528 | 4,449,160 | 4,448,403 | 4,423,370 | 4,310,726 | 4,196,089 | 4,177,812 | 4,103,313 | 4,013,886 | 3,983,603 | 4,022,616 | 3,981,683 | 3,907,798 | 3,820,191 | 3,748,500 | 3,730,074 | 3,780,088 | 3,817,065 | 3,859,392 | 3,936,179 | 3,882,074 | 3,850,499 | 3,948,482 | 3,996,389 | 3,997,997 | 3,925,527 | 2,039,781.765 | 2,155,449.263 | 2,062,372.595 | 2,023,905.389 | 1,967,078.868 | 1,928,715.541 | 1,832,962.78 | 1,768,612.377 | 1,773,171.447 | 1,713,303.217 | 1,614,058.959 | 1,559,176.678 |
Total Liabilities & Shareholders Equity
| 19,707,730 | 20,712,315 | 20,925,327 | 20,389,810 | 20,100,605 | 20,313,483 | 20,419,292 | 20,017,786 | 19,774,800 | 19,378,022 | 19,664,307 | 19,166,281 | 19,370,515 | 18,681,220 | 18,634,341 | 18,297,158 | 18,350,190 | 19,135,270 | 18,277,412 | 18,059,864 | 17,941,050 | 15,925,437 | 14,749,312 | 14,417,958 | 13,939,948 | 13,059,781 | 13,243,243 | 13,611,959 | 11,935,453 | 11,775,500 | 11,883,572 | 12,022,379 | 11,989,117 | 11,791,607 | 12,097,726 | 11,992,523 | 11,950,998 | 11,798,629 | 11,800,707 | 11,803,489 | 12,012,660 | 11,963,877 | 11,940,997 | 11,961,018 | 11,775,047 | 11,354,404 | 11,099,477 | 11,716,174 | 11,088,697 | 11,259,694 | 11,371,559 | 11,296,659 | 11,048,543 | 10,253,843 | 9,422,945 | 8,465,133 | 8,525,229 | 8,426,191 | 8,160,829 | 8,208,414 | 4,027,792.908 | 4,075,304.878 | 4,225,493.829 | 3,992,935.394 | 3,858,462.677 | 3,763,514.701 | 3,625,834.387 | 3,713,899.354 | 3,628,720.864 | 3,697,828.793 | 3,582,475.47 | 3,511,830.452 |