CHASYS Co., Ltd.
KRX:033250.KS
1490 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2023 Q4 | 2023 Q3 | 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 | 2006 Q4 | 2006 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,253.316 | 1,495.361 | 304.684 | 1,024.845 | 455.868 | 104.935 | 532.712 | 868.082 | 647.827 | 1,200.629 | 1,195.053 | 3,503.044 | 1,044.428 | 3,017.07 | 4,379.315 | 1,932.245 | 1,545.354 | 1,764.601 | 1,820.417 | 916.043 | 3,015.631 | 1,000.783 | 1,995.687 | 2,225.798 | 769.548 | 611.207 | 2,975.53 | 1,460.963 | 2,650.714 | 9,096.935 | 4,203.241 | 6,644.506 | 3,285.043 | 1,636.971 | 1,824.278 | 767.039 | 2,380.088 | 2,280.846 | 1,750.782 | 1,677.354 | 3,465.208 | 3,960.609 | 4,129.41 | 3,889.417 | 3,993.48 | 5,993.005 | 1,201.608 | 3,301.547 | 1,217.841 | 2,899.749 | 712.211 | 272.441 | 928.736 | 3,310.467 | 324.163 | 760.811 | 2,723.024 | 4,190.691 | 3,571.734 | 5,082.352 | 2,328.837 | 787.593 | 6,297.978 | 5,216.406 | 4,383.602 |
Short Term Investments
| 825 | 750 | 948 | 896 | 394 | 340 | 310 | 280 | 0 | 0 | 972 | 897 | 822 | 1,251 | 462 | 420 | 378 | 344.9 | 315.8 | 286.7 | 7.6 | 8.5 | 310.934 | 308.734 | 310.384 | 816.934 | 477.55 | 433.55 | 665.18 | 481.769 | 444.419 | 3,080.419 | 3,935.419 | 2,458.419 | 2,279.119 | 143.419 | 144.319 | 652.119 | 819.434 | 775.885 | 1,051.522 | 1,747.879 | 727.663 | 2,723.815 | 240.344 | 723.719 | 706.194 | 2,097.644 | 1,976.319 | 1,843.419 | 1,804.892 | 1,790.619 | 2,827.961 | 2,282.025 | 2,073.3 | 3,486.375 | 745.6 | 1,962 | 5,142.3 | 3,926.875 | 2,352.6 | 1,740.325 | 1,762.25 | 2,661.175 | 4,907.822 |
Cash and Short Term Investments
| 2,078.316 | 2,245.361 | 1,252.684 | 1,920.845 | 849.868 | 444.935 | 842.712 | 1,148.082 | 647.827 | 1,200.629 | 2,167.053 | 4,400.044 | 1,866.428 | 4,268.07 | 4,841.315 | 2,352.245 | 1,923.354 | 2,109.501 | 2,136.217 | 1,202.743 | 3,023.231 | 1,009.283 | 2,306.621 | 2,534.532 | 1,079.932 | 1,428.141 | 3,453.08 | 1,894.513 | 3,315.894 | 9,578.704 | 4,647.66 | 9,724.925 | 7,220.462 | 4,095.39 | 4,103.397 | 910.458 | 2,524.407 | 2,932.965 | 2,570.216 | 2,453.239 | 4,516.73 | 5,708.488 | 4,857.073 | 6,613.232 | 4,233.824 | 6,716.724 | 1,907.802 | 5,399.191 | 3,194.16 | 4,743.168 | 2,517.103 | 2,063.06 | 3,756.697 | 5,592.492 | 2,397.463 | 4,247.186 | 3,468.624 | 6,152.691 | 8,714.034 | 9,009.227 | 4,681.437 | 2,527.918 | 8,060.228 | 7,877.581 | 9,291.424 |
Net Receivables
| 16,382.921 | 13,868.833 | 12,930.253 | 18,428.993 | 13,795.925 | 15,882.905 | 15,120.23 | 11,212.584 | 10,971.996 | 8,479.379 | 9,844.443 | 9,775.021 | 12,530.129 | 10,554.771 | 10,358.042 | 10,056.395 | 10,979.308 | 10,511.887 | 19,606.221 | 13,236.85 | 0 | 15,523.157 | 17,037.255 | 14,993.404 | 0 | 16,403.674 | 14,213.335 | 11,247.938 | 19,616.552 | 0 | 12,774.065 | 14,409.322 | 0 | 0 | 13,359.18 | 15,813.987 | 22,355.126 | 0 | 15,552.771 | 18,396.232 | 21,782.535 | 17,926.687 | 0 | 21,950.858 | 28,717.882 | 27,406.994 | 23,505.863 | 24,827.411 | 19,644.572 | 0 | 0 | 0 | 18,370.54 | 11,539.212 | 0 | 12,295.56 | 9,428.675 | 0 | 0 | 13,053.627 | 0 | 15,650.264 | 12,840.394 | 0 | 12,426.948 |
Inventory
| 10,555.706 | 10,758.713 | 7,164.524 | 7,179.909 | 8,062.232 | 7,832.812 | 8,173.982 | 8,447.005 | 8,108.454 | 7,604.547 | 6,608.224 | 6,183.591 | 5,050.363 | 5,147.119 | 5,524.853 | 5,749.917 | 5,846.273 | 5,763.101 | 7,031.282 | 7,625.804 | 7,609.192 | 8,232.213 | 7,715.03 | 8,019.131 | 6,837.821 | 10,750.874 | 8,972.867 | 10,332.541 | 8,968.017 | 6,805.779 | 6,236.047 | 6,103.727 | 4,526.91 | 4,667.57 | 4,534.459 | 5,106.796 | 5,217.628 | 5,132.398 | 5,053.717 | 5,471.405 | 5,143.954 | 5,169.838 | 5,993.924 | 7,207.925 | 4,914.336 | 5,655.086 | 7,274.105 | 5,303.44 | 7,346.193 | 4,659.308 | 6,884.645 | 5,430.323 | 5,459.451 | 4,386.067 | 4,096.536 | 4,209.214 | 4,876.214 | 4,904.074 | 4,784.583 | 3,959.072 | 4,139.096 | 3,307.689 | 3,619.357 | 2,663.033 | 2,166.458 |
Other Current Assets
| 2,606.659 | 1,840.872 | -0 | 0 | 0 | -0 | -0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | 0 | -111.12 | -111.119 | -111.119 | -111.118 | -0 | -0 | -0 | 14,584.503 | -0.001 | -0.001 | 0.001 | 19,553.904 | -0.001 | 0.001 | 0 | -0.001 | 18,235.257 | -0.001 | -0 | 20,403.705 | 16,367.284 | -0.001 | -0 | 0.002 | 26,803.181 | 0.001 | -0 | -0.001 | 0.001 | 17,878.117 | -0 | 1,088.659 | 805.913 | 2,281.055 | 0.002 | -0.001 | 16,776.793 | 16,386.75 | 19,966.588 | 0.001 | -0.001 | 14,516.837 | -0.002 | 0.001 | 12,895.133 | 13,566.768 | 0.001 | 14,115.571 | 0.001 | -0.001 | 15,244.212 | 0.001 |
Total Current Assets
| 31,623.603 | 28,713.779 | 21,347.46 | 27,529.747 | 22,708.025 | 24,160.652 | 24,136.924 | 20,807.672 | 19,728.278 | 17,284.556 | 18,619.722 | 20,358.656 | 19,446.921 | 19,858.84 | 20,613.091 | 18,047.438 | 18,637.817 | 18,384.489 | 28,773.72 | 22,065.397 | 25,216.926 | 24,764.652 | 27,058.905 | 25,547.068 | 27,471.657 | 28,582.688 | 26,639.283 | 23,474.992 | 31,900.462 | 34,619.74 | 23,657.771 | 30,237.973 | 32,151.077 | 25,130.244 | 21,997.035 | 21,831.241 | 30,097.163 | 34,868.544 | 23,176.705 | 26,320.876 | 31,443.218 | 28,805.014 | 28,729.114 | 35,772.015 | 38,954.701 | 40,584.717 | 34,968.825 | 35,530.044 | 30,184.924 | 26,179.269 | 25,788.498 | 27,459.971 | 27,586.689 | 21,517.77 | 21,010.836 | 20,751.958 | 17,773.514 | 23,951.898 | 27,065.385 | 26,021.927 | 22,936.104 | 21,485.872 | 24,519.978 | 25,784.826 | 23,884.831 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 50,021.075 | 50,327.142 | 51,306.468 | 52,337.457 | 48,248.875 | 49,786.988 | 50,553.174 | 50,184.336 | 52,110.354 | 52,982.945 | 52,923.242 | 54,342.442 | 50,848.964 | 52,173.016 | 52,238.965 | 53,434.612 | 55,113.065 | 54,584.777 | 55,431.947 | 57,382.014 | 54,779.682 | 55,992.148 | 56,703.42 | 56,770.465 | 52,293.39 | 53,396.011 | 52,584.097 | 52,813.66 | 56,541.947 | 52,304.054 | 52,560.718 | 53,702.49 | 53,925.367 | 54,781.783 | 55,877.352 | 55,252.622 | 52,931.547 | 53,391.893 | 53,042.649 | 53,018.342 | 53,833.975 | 52,327.292 | 50,200.256 | 48,392.207 | 42,221.042 | 42,884.089 | 43,231.666 | 42,511.596 | 41,981.822 | 42,035.17 | 43,300.693 | 48,901.737 | 47,873.137 | 46,673.773 | 41,273.342 | 38,244.316 | 29,859.571 | 30,260.357 | 27,111.926 | 26,827.772 | 25,748.715 | 25,536.709 | 23,995.389 | 15,251.883 | 13,681.179 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 388.815 | 519.424 | 711.379 | 841.674 | 970.705 | 1,082.551 | 1,203.772 | 1,328.355 | 1,447.36 | 1,559.929 | 1,671.692 | 1,780.151 | 1,793.693 | 1,894.671 | 2,004.833 | 2,116.953 | 2,626.74 | 2,770.947 | 2,927.484 | 3,047.088 | 2,846.786 | 2,828.442 | 2,246.711 | 1,982.143 | 1,753.699 | 620.416 | 658.032 | 651.948 | 689.847 | 641.211 | 679.929 | 732.134 | 784.339 | 844.225 | 1,207.532 | 1,319.233 | 1,428.844 | 1,511.121 | 1,585.409 | 1,659.366 | 1,764.487 | 1,856.48 | 1,942.651 | 2,023.812 | 2,577.801 | 2,479.441 | 2,513.716 | 1,851.464 | 1,947.81 | 2,015.194 | 1,934.73 | 1,689.317 | 1,617.141 | 1,558.332 | 1,481.707 | 1,410.841 | 1,038.678 | 926.905 | 766.911 | 580.16 | 504.734 | 431.115 | 418.758 | 391.12 | 416.763 |
Goodwill and Intangible Assets
| 388.815 | 519.424 | 711.379 | 841.674 | 970.705 | 1,082.551 | 1,203.772 | 1,328.355 | 1,447.36 | 1,559.929 | 1,671.692 | 1,780.151 | 1,793.693 | 1,894.671 | 2,004.833 | 2,116.953 | 2,626.74 | 2,770.947 | 2,927.484 | 3,047.088 | 2,846.786 | 2,828.442 | 2,246.711 | 1,982.143 | 1,753.699 | 620.416 | 658.032 | 651.948 | 689.847 | 641.211 | 679.929 | 732.134 | 784.339 | 844.225 | 1,207.532 | 1,319.233 | 1,428.844 | 1,511.121 | 1,585.409 | 1,659.366 | 1,764.487 | 1,856.48 | 1,942.651 | 2,023.812 | 2,577.801 | 2,479.441 | 2,513.716 | 1,851.464 | 1,947.81 | 2,015.194 | 1,934.73 | 1,689.317 | 1,617.141 | 1,558.332 | 1,481.707 | 1,410.841 | 1,038.678 | 926.905 | 766.911 | 580.16 | 504.734 | 431.115 | 418.758 | 391.12 | 416.763 |
Long Term Investments
| 346.716 | 346.116 | 317.936 | -25.208 | 1,113.532 | 799.868 | 3,426.104 | 589.318 | 1,566.133 | 1,715.17 | 380.196 | 3,781.494 | 634.839 | 335.581 | 1,331.315 | 1,565.861 | 6,439.28 | 5,979.941 | 1,835.827 | 1,715.527 | 6,339.861 | 1,264.602 | 871.543 | 1,461.224 | 2,250.794 | 2,042.483 | 3,599 | 3,390.465 | 2,671.597 | 3,173.065 | 3,050.434 | 1,436.738 | 516.796 | 2,279.626 | 2,528.566 | 6,247.042 | 6,339.447 | 5,844.382 | 5,347.61 | 5,150.564 | 4,797.256 | 3,749.804 | 4,607.209 | 2,605.176 | 11,906.186 | 8,291.267 | 7,521.292 | 4,213.145 | 6,802.812 | 7,084.923 | 10,598.975 | 11,729.248 | 10,126.466 | 8,907.018 | 8,599.552 | 7,589.787 | 8,232.885 | 6,389.822 | 2,976.803 | 3,629.27 | 6,120.583 | 6,361.797 | 7,093.302 | 5,805.1 | 3,553.87 |
Tax Assets
| -388.815 | -519.424 | 948 | 896 | 394 | 340 | 310 | 0 | -1,566.133 | -1,715.17 | 972 | 897 | 822 | 4,527.562 | 462 | 3,469.399 | 378 | 344.9 | 315.8 | 4,420.354 | 7.6 | 8.5 | 310.934 | 5,205.626 | 310.384 | 0 | 0 | 4,580.467 | 4,418.178 | 0 | 0 | 4,953.91 | 5,623.386 | 0 | 3,836.157 | 0 | 921.56 | 854.202 | 654.038 | 700.35 | 974.584 | 1,038.21 | 1,387.826 | 1,427.055 | 2,235.772 | 1,912.081 | 2,583.294 | 1,117.583 | 1,501.195 | 1,185.029 | 7.818 | 119.174 | 168.205 | 53.875 | 1,136.131 | 469.254 | 1,525.806 | 1,409.274 | 1,557.717 | 1,492.388 | 1,447.642 | 1,324.452 | 1,169.397 | 769.492 | 5,069.451 |
Other Non-Current Assets
| 3,624.502 | 3,112.726 | 2,555.213 | 2,678.807 | 2,488.655 | 2,915.652 | -0 | 3,005.508 | 4,838.126 | 4,877.378 | 3,207.849 | -0 | 3,111.416 | 0 | 3,318.915 | 0 | 0 | 0 | 3,613.375 | -0 | -0.001 | 4,227.179 | 4,767.092 | 0 | 5,245.766 | 6,058.862 | 5,098.881 | -0 | -0.001 | 3,001.742 | 2,533.925 | 0 | -0.001 | 4,136.223 | -0.001 | 1,703.435 | 1,646.391 | 2,154.937 | 2,332.976 | 2,210.4 | 2,392.606 | 3,086.887 | 2,275.516 | 4,410.631 | 277.341 | 760.716 | 1,320.69 | 2,817.944 | 2,696.019 | 2,569.119 | 2,530.593 | 2,516.321 | 3,715.548 | 3,194.611 | 2,985.887 | 4,399.609 | 1,658.834 | 2,875.235 | 6,058.204 | 4,842.639 | 3,268.364 | 2,656.089 | 2,056.738 | 2,955.664 | -0.001 |
Total Non-Current Assets
| 53,992.293 | 53,785.985 | 55,838.996 | 56,728.73 | 53,215.767 | 54,925.059 | 55,493.049 | 55,107.516 | 58,395.84 | 59,420.251 | 59,154.978 | 60,801.087 | 57,210.912 | 58,930.83 | 59,356.028 | 60,586.825 | 64,557.085 | 63,680.564 | 64,124.433 | 66,564.983 | 63,973.928 | 64,320.871 | 64,899.7 | 65,419.458 | 61,854.033 | 62,117.772 | 61,940.01 | 61,436.54 | 64,321.568 | 59,120.072 | 58,825.006 | 60,825.273 | 60,849.887 | 62,041.857 | 63,449.606 | 64,522.332 | 63,267.789 | 63,756.535 | 62,962.682 | 62,739.023 | 63,762.908 | 62,058.673 | 60,413.458 | 58,858.882 | 59,218.142 | 56,327.594 | 57,170.658 | 52,511.732 | 54,929.658 | 54,889.435 | 58,372.809 | 64,955.797 | 63,500.497 | 60,387.609 | 55,476.619 | 52,113.807 | 42,315.774 | 41,861.593 | 38,471.561 | 37,372.229 | 37,090.038 | 36,310.162 | 34,733.584 | 25,173.259 | 22,721.262 |
Total Assets
| 85,615.896 | 82,499.763 | 77,186.456 | 84,258.477 | 75,923.792 | 79,085.711 | 79,629.973 | 75,915.189 | 78,124.118 | 76,704.807 | 77,774.699 | 81,159.743 | 76,657.833 | 78,789.67 | 79,969.119 | 78,634.264 | 83,194.902 | 82,065.053 | 92,898.152 | 88,630.38 | 89,190.854 | 89,085.523 | 91,958.604 | 90,966.526 | 89,325.69 | 90,700.46 | 88,579.294 | 84,911.532 | 96,222.03 | 93,739.812 | 82,482.777 | 91,063.246 | 93,000.965 | 87,172.101 | 85,446.642 | 86,353.573 | 93,364.952 | 98,625.079 | 86,139.387 | 89,059.9 | 95,206.126 | 90,863.687 | 89,142.573 | 94,630.897 | 98,172.843 | 96,912.311 | 92,139.483 | 88,041.778 | 85,114.582 | 81,068.704 | 84,161.307 | 92,415.768 | 91,087.186 | 81,905.379 | 76,487.457 | 72,865.765 | 60,089.288 | 65,813.492 | 65,536.946 | 63,394.156 | 60,026.142 | 57,796.034 | 59,253.562 | 50,958.085 | 46,606.093 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,512.917 | 14,804.229 | 11,621.419 | 12,170.227 | 8,703.801 | 12,921.186 | 7,654.015 | 7,472.034 | 7,428.639 | 6,051.765 | 5,026.22 | 8,242.645 | 6,044.855 | 8,947.1 | 7,168.63 | 6,185.373 | 6,820.383 | 7,273.433 | 8,683.608 | 11,464.694 | 10,327.331 | 7,270.677 | 10,507.923 | 13,426.403 | 9,875.172 | 13,414.698 | 10,398.126 | 6,363.32 | 12,567.091 | 6,876.293 | 5,684.981 | 9,493.53 | 5,794.454 | 6,976.439 | 5,876.994 | 8,563.911 | 9,042.916 | 10,018.422 | 8,875.447 | 11,864.137 | 12,080.505 | 12,773.723 | 11,706.829 | 19,298.694 | 21,461.965 | 23,273.192 | 19,338.268 | 16,205.381 | 12,672.778 | 12,330.552 | 10,836.256 | 12,906.188 | 11,134.215 | 8,513.94 | 5,665.014 | 4,961.506 | 5,552.347 | 8,032.227 | 9,283.816 | 8,726.394 | 8,061.163 | 7,030.116 | 7,772.354 | 8,484.953 | 8,400.659 |
Short Term Debt
| 15,038.751 | 15,863.386 | 16,230.546 | 19,173.144 | 20,920.64 | 21,585.693 | 22,860.692 | 20,377.962 | 19,510.835 | 16,096.218 | 17,120.596 | 15,658.514 | 16,122.593 | 29,422.013 | 30,395.249 | 25,805.854 | 26,361.24 | 25,488.29 | 31,281.574 | 30,103.778 | 32,527.961 | 31,495.794 | 31,744.37 | 29,173.016 | 29,891.872 | 26,444.519 | 24,916.828 | 24,401.956 | 28,451.388 | 26,171.067 | 24,603.943 | 25,106.708 | 26,912.691 | 23,999.418 | 30,852.941 | 30,850.549 | 30,941.809 | 33,437.577 | 27,648.17 | 22,006.822 | 19,880.925 | 17,807.042 | 17,368.893 | 13,003.678 | 8,626.419 | 9,513.05 | 12,885.382 | 14,665.553 | 14,948.416 | 10,767.335 | 17,459.29 | 17,443.886 | 15,887.251 | 14,906.02 | 14,556.537 | 14,501.858 | 14,590.623 | 12,880.525 | 8,432.51 | 8,145.666 | 7,858.816 | 7,605.342 | 7,361.416 | 5,362.927 | 7,459.24 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.056 | 102.345 | 60.126 | 0 | 1.508 | 12.082 | 9.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 552.54 | 965.323 | 667.475 | 464.232 | 881.855 | 778.591 | 53.466 |
Deferred Revenue
| 2,354.875 | 48.45 | 4,925.964 | 9,360.176 | 8,366.803 | 10,302.116 | 8,732.99 | 3,600.754 | 6,971.206 | 7,762.402 | 5,249.149 | 6,359.018 | 4,190.724 | 4,740.727 | 3,636.635 | 3,463.18 | 5,734.044 | 5,658.182 | 9,869.512 | 3,684.671 | 0 | 8,166.402 | 8,170.485 | 7,413.503 | 0 | 0 | 9,662.022 | 8,976.817 | 0 | 0 | 0 | 8,598.919 | 0 | 0 | 0 | 6,395.393 | 0 | 15,051.082 | 0 | 7,181.099 | 0 | 10,231.973 | 0 | 9,075.178 | 102.345 | 60.126 | 6,707.24 | 1.508 | 12.082 | 9.746 | 9,577.893 | 11,530.207 | 13,326.968 | 7,680.067 | 0 | 11,062.031 | 7,949.43 | 0 | 9,111.958 | 965.323 | 8,363.295 | 8,207.328 | 881.855 | 778.591 | 53.466 |
Other Current Liabilities
| 5,009.718 | 4,880.682 | 0.001 | 0.001 | -0.001 | 0 | 0 | 3,950.183 | 0 | 0 | -0 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | -0 | 0 | 0 | 5,213.031 | 0.001 | 0.001 | -0.001 | 10,145.761 | 10,261.347 | 0.003 | -0.001 | 10,547.182 | 11,951.494 | 7,464.535 | -0.001 | 10,675.77 | 6,520.181 | 5,035.238 | 251 | 14,315.587 | -0.003 | 4,450.832 | 307.289 | 10,308.001 | -0.001 | 8,241.862 | -0 | 5,515.788 | 6,799.02 | 548.266 | 7,768.223 | 9,359.173 | 10,813.985 | -0.001 | -0.001 | -0.001 | 0.001 | 14,810.725 | 0.001 | -0.001 | 8,116.562 | -0.001 | 6,257.046 | -0.001 | -0.001 | 8,617.488 | 8,300.721 | 5,813.187 |
Total Current Liabilities
| 36,916.261 | 35,596.748 | 32,777.931 | 40,703.548 | 37,991.243 | 44,808.995 | 39,247.697 | 35,400.934 | 33,910.68 | 29,910.385 | 27,395.965 | 30,260.177 | 26,358.172 | 43,109.841 | 41,200.515 | 35,454.407 | 38,915.667 | 38,419.905 | 49,834.694 | 45,253.143 | 48,068.323 | 46,932.874 | 50,422.779 | 50,012.922 | 49,912.805 | 50,120.564 | 44,976.979 | 39,742.092 | 51,565.661 | 44,998.854 | 37,753.459 | 43,199.157 | 43,382.915 | 37,496.038 | 41,765.173 | 46,060.853 | 54,300.312 | 58,507.078 | 40,974.449 | 41,359.347 | 42,269.431 | 40,812.737 | 37,317.584 | 41,377.55 | 35,706.517 | 39,645.388 | 39,479.156 | 38,640.665 | 36,992.449 | 33,921.618 | 37,873.438 | 41,880.28 | 40,348.433 | 31,100.028 | 35,032.276 | 30,525.396 | 28,092.399 | 29,029.314 | 26,828.283 | 24,094.429 | 24,283.273 | 22,842.785 | 24,633.113 | 22,927.192 | 21,726.552 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,680.86 | 5,102.27 | 7,098.945 | 7,640.236 | 8,513.541 | 6,809.951 | 7,320.372 | 8,716.371 | 11,831.122 | 13,083.56 | 14,115.739 | 14,531.679 | 13,106.547 | 12,460.127 | 13,406.547 | 16,597.3 | 13,696.245 | 13,772.828 | 11,822.789 | 12,676.314 | 12,113.224 | 12,223.277 | 11,291.523 | 9,715.822 | 9,205.495 | 10,026.232 | 11,105.203 | 11,922.418 | 12,997.888 | 13,833.422 | 10,891.51 | 11,461.301 | 12,655.326 | 13,803.334 | 15,576.763 | 12,148.008 | 13,924.691 | 14,752.908 | 19,544.864 | 20,247.004 | 21,912.89 | 18,638.967 | 17,508.798 | 17,438.976 | 20,614.924 | 18,197.493 | 15,350.81 | 15,521.656 | 15,661.644 | 15,273.542 | 16,691.584 | 21,009.459 | 21,707.879 | 21,604.805 | 11,885.137 | 12,227.137 | 11,069.007 | 12,530.825 | 13,261.675 | 13,548.996 | 11,679.629 | 11,933.366 | 11,160.378 | 6,625.944 | 7,476.872 |
Deferred Revenue Non-Current
| 1,583.29 | 1,772.883 | 0 | 3,196.459 | 2,257.784 | 2,142.415 | 2,116.515 | 0 | 2,358.469 | 2,344.2 | 2,225.799 | 2,199.854 | 2,300.325 | 1,931.516 | 2,418.471 | 2,390.644 | 2,302.613 | 1,909.478 | 2,565.167 | 2,419.43 | 0 | 0 | 0 | 1,559.443 | 2,420.957 | 0 | 0 | 2,121.354 | 0 | 0 | 0 | 0 | 2,184.146 | 0 | 0 | 1,711.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,569.611 | 0 | 0 | 0 | 3,029.973 | 0 | 0 | 0 | 0 | 0 | 0 | 5,725.218 | 0 | 0 | 0 | 4,953.914 | 0 |
Deferred Tax Liabilities Non-Current
| 1,569.765 | 1,569.765 | 1,758.613 | 1,758.613 | 1,118.929 | 1,118.929 | 1,118.929 | 1,118.929 | 891.127 | 891.127 | 891.127 | 891.127 | 1,271.978 | 1,302.286 | 1,302.286 | 1,302.286 | 1,254.736 | 1,254.736 | 1,578.873 | 1,578.873 | 929.928 | 929.928 | 1,218.089 | 1,218.089 | 1,238.471 | 1,238.471 | 1,668.833 | 1,668.833 | 1,413.66 | 1,413.66 | 1,369.545 | 1,369.545 | 1,951.237 | 1,951.237 | 1,398.994 | 1,398.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.457 | 23.826 | 29.198 | 42.188 | 41.212 | 36.581 | 0 | 0 | 12.849 | 69.524 | 0 | 109.442 | 0 | 0 | 0.201 | 18.383 | 0 |
Other Non-Current Liabilities
| 4,071.015 | 3,744.007 | 3,230.978 | 0.001 | 0 | -0.001 | -0 | 2,042.93 | 0.001 | -0 | 0.001 | 0.001 | 0.001 | -0 | 0.001 | -0 | 0 | -0 | -0.001 | -0 | 1,666.242 | 1,072.801 | 1,775.423 | 0 | -0.001 | 2,386.103 | 2,374.111 | -0.001 | 1,608.775 | 1,429.67 | 1,283.833 | 1,163.947 | -0.001 | 1,455.725 | 1,863.917 | -0 | 2,805.153 | 2,478.202 | 2,098.043 | 2,262.365 | 4,114.118 | 3,753.663 | 3,841.676 | 3,538.959 | 5,244.229 | 5,060.218 | 5,078.009 | 4,040.178 | -0.001 | 3,378.875 | 3,130.853 | 3,401.017 | -0.001 | 2,879.19 | 2,770.147 | 2,589.426 | 2,741.767 | 5,588.946 | 5,770.906 | -0.001 | 5,256.035 | 4,946.146 | 6,382.272 | 0.001 | 4,452.493 |
Total Non-Current Liabilities
| 11,904.931 | 12,188.925 | 12,088.536 | 12,595.309 | 11,890.254 | 10,071.294 | 10,555.816 | 11,878.23 | 15,080.718 | 16,318.886 | 17,232.665 | 17,622.661 | 16,678.85 | 15,693.928 | 17,127.304 | 20,290.23 | 17,253.594 | 16,937.042 | 15,966.829 | 16,674.617 | 14,709.394 | 14,226.006 | 14,285.035 | 12,493.355 | 12,864.922 | 13,650.806 | 15,148.147 | 15,712.604 | 16,020.323 | 16,676.752 | 13,544.888 | 13,994.793 | 16,790.708 | 17,210.296 | 18,839.674 | 15,258.626 | 16,729.844 | 17,231.11 | 21,642.907 | 22,509.369 | 26,027.008 | 22,392.63 | 21,350.474 | 20,977.935 | 25,859.153 | 23,257.711 | 20,428.819 | 19,561.834 | 19,243.711 | 18,676.243 | 19,851.635 | 24,452.664 | 24,779.063 | 24,520.576 | 14,655.284 | 14,816.563 | 13,823.623 | 18,189.295 | 19,032.581 | 19,383.655 | 16,935.664 | 16,879.512 | 17,542.851 | 11,598.242 | 11,929.365 |
Total Liabilities
| 48,821.192 | 47,785.673 | 44,866.466 | 53,298.857 | 49,881.497 | 54,880.288 | 49,803.513 | 47,279.164 | 48,991.398 | 46,229.271 | 44,628.63 | 47,882.838 | 43,037.022 | 58,803.769 | 58,327.819 | 55,744.637 | 56,169.261 | 55,356.947 | 65,801.523 | 61,927.76 | 62,777.717 | 61,158.88 | 64,707.813 | 62,506.276 | 62,777.727 | 63,771.37 | 60,125.126 | 55,454.696 | 67,585.984 | 61,675.606 | 51,298.347 | 57,193.95 | 60,173.623 | 54,706.335 | 60,604.847 | 61,319.48 | 71,030.156 | 75,738.188 | 62,617.356 | 63,868.715 | 68,296.439 | 63,205.367 | 58,668.058 | 62,355.485 | 61,565.67 | 62,903.099 | 59,907.975 | 58,202.499 | 56,236.161 | 52,597.86 | 57,725.073 | 66,332.945 | 65,127.497 | 55,620.604 | 49,687.561 | 45,341.959 | 41,916.022 | 47,218.609 | 45,860.864 | 43,478.084 | 41,218.937 | 39,722.297 | 42,175.964 | 34,525.433 | 33,655.917 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 16,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,295.263 | 8,082.719 | 7,020 |
Retained Earnings
| -8,946.855 | -11,126.825 | -12,531.073 | -13,955.447 | -15,820.262 | -16,315.891 | -11,383.503 | -12,779.494 | -12,307.85 | -10,969.907 | -8,623.935 | -8,396.714 | -9,264.906 | -10,165.415 | -8,517.41 | -6,191.157 | -2,971.929 | -3,087.499 | -2,765.849 | -3,240.53 | -1,050.56 | 353.551 | 801.046 | 2,024.813 | 142.619 | 797.932 | 2,326.104 | 3,183.19 | 2,626.71 | 5,515.446 | 4,924.789 | 7,591.664 | 6,596.965 | 6,322.774 | 7,850.81 | 8,091.768 | 9,531.058 | 10,056.272 | 10,715.457 | 12,557.202 | 14,249.563 | 15,204.811 | 18,115.344 | 19,862.454 | 23,915.279 | 21,317.318 | 19,539.613 | 13,319.419 | 9,717.859 | 9,274.527 | 7,207.733 | 6,773.905 | 5,774.887 | 6,083.344 | 6,583.684 | 7,307.594 | 5,483.24 | 5,904.856 | 6,986.056 | 7,226.047 | 6,117.179 | 5,383.711 | 4,391.311 | 4,208.655 | 2,801.76 |
Accumulated Other Comprehensive Income/Loss
| 1,722.32 | 1,821.677 | 1,969.218 | 2,033.223 | 2,423.502 | 1,082.259 | 1,770.908 | 1,976.464 | 2,001.515 | 1,749.758 | 8,986.69 | 2,234.563 | 2,485.801 | 2,058.512 | 2,065.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28,019.238 | 28,019.238 | 26,881.845 | 26,881.845 | 23,439.055 | 23,439.055 | 23,439.055 | 23,439.055 | 23,439.055 | 23,695.684 | 16,783.314 | 23,439.055 | 24,399.916 | 16,092.804 | 16,092.804 | 17,080.783 | 17,997.57 | 17,795.605 | 17,862.478 | 17,943.15 | 15,463.698 | 15,573.092 | 14,449.745 | 14,435.436 | 14,405.344 | 14,131.159 | 14,128.064 | 14,273.646 | 14,009.336 | 14,548.76 | 14,259.641 | 14,277.632 | 14,230.377 | 14,142.993 | 8,695.722 | 8,647.063 | 4,508.475 | 4,535.356 | 4,511.311 | 4,338.72 | 4,364.862 | 4,158.246 | 4,063.908 | 4,117.695 | 4,396.631 | 4,396.631 | 4,396.632 | 8,224.597 | 10,865.3 | 10,901.054 | 10,933.239 | 11,013.656 | 11,889.54 | 11,906.169 | 11,920.949 | 11,920.949 | 4,394.764 | 4,394.764 | 4,394.764 | 4,394.764 | 4,394.764 | 4,394.764 | 4,391.024 | 4,141.279 | 3,128.416 |
Total Shareholders Equity
| 36,794.704 | 34,714.09 | 32,319.99 | 30,959.62 | 26,042.295 | 24,205.422 | 29,826.46 | 28,636.025 | 29,132.721 | 30,475.535 | 33,146.069 | 33,276.905 | 33,620.81 | 19,985.901 | 21,641.299 | 22,889.626 | 27,025.641 | 26,708.106 | 27,096.629 | 26,702.62 | 26,413.138 | 27,926.643 | 27,250.791 | 28,460.25 | 26,547.963 | 26,929.091 | 28,454.168 | 29,456.835 | 28,636.046 | 32,064.206 | 31,184.43 | 33,869.296 | 32,827.342 | 32,465.767 | 24,841.795 | 25,034.094 | 22,334.796 | 22,886.891 | 23,522.031 | 25,191.185 | 26,909.688 | 27,658.32 | 30,474.515 | 32,275.412 | 36,607.173 | 34,009.212 | 32,231.508 | 29,839.279 | 28,878.422 | 28,470.844 | 26,436.235 | 26,082.824 | 25,959.69 | 26,284.776 | 26,799.896 | 27,523.806 | 18,173.267 | 18,594.883 | 19,676.083 | 19,916.074 | 18,807.206 | 18,073.738 | 17,077.598 | 16,432.653 | 12,950.176 |
Total Equity
| 36,794.704 | 34,714.09 | 32,319.99 | 30,959.62 | 26,042.295 | 24,205.422 | 29,826.46 | 28,636.025 | 29,132.721 | 30,475.535 | 33,146.069 | 33,276.905 | 33,620.81 | 19,985.901 | 21,641.299 | 22,889.626 | 27,025.641 | 26,708.106 | 27,096.629 | 26,702.62 | 26,413.138 | 27,926.643 | 27,250.791 | 28,460.25 | 26,547.963 | 26,929.091 | 28,454.168 | 29,456.835 | 28,636.046 | 32,064.206 | 31,184.43 | 33,869.296 | 32,827.342 | 32,465.767 | 24,841.795 | 25,034.094 | 22,334.796 | 22,886.891 | 23,522.031 | 25,191.185 | 26,909.688 | 27,658.32 | 30,474.515 | 32,275.412 | 36,607.173 | 34,009.212 | 32,231.508 | 29,839.279 | 28,878.422 | 28,470.844 | 26,436.235 | 26,082.824 | 25,959.69 | 26,284.776 | 26,799.896 | 27,523.806 | 18,173.267 | 18,594.883 | 19,676.083 | 19,916.074 | 18,807.206 | 18,073.738 | 17,077.598 | 16,432.653 | 12,950.176 |
Total Liabilities & Shareholders Equity
| 85,615.896 | 82,499.763 | 77,186.456 | 84,258.477 | 75,923.792 | 79,085.711 | 79,629.973 | 75,915.189 | 78,124.118 | 76,704.807 | 77,774.699 | 81,159.743 | 76,657.833 | 78,789.67 | 79,969.119 | 78,634.264 | 83,194.902 | 82,065.053 | 92,898.152 | 88,630.38 | 89,190.855 | 89,085.523 | 91,958.604 | 90,966.526 | 89,325.69 | 90,700.461 | 88,579.294 | 84,911.532 | 96,222.03 | 93,739.812 | 82,482.777 | 91,063.246 | 93,000.965 | 87,172.101 | 85,446.642 | 86,353.573 | 93,364.952 | 98,625.079 | 86,139.387 | 89,059.9 | 95,206.127 | 90,863.687 | 89,142.573 | 94,630.897 | 98,172.843 | 96,912.311 | 92,139.483 | 88,041.778 | 85,114.582 | 81,068.704 | 84,161.308 | 92,415.768 | 91,087.186 | 81,905.38 | 76,487.457 | 72,865.765 | 60,089.289 | 65,813.492 | 65,536.947 | 63,394.158 | 60,026.143 | 57,796.035 | 59,253.562 | 50,958.085 | 46,606.093 |