Hanatour Service Inc.
KRX:039130.KS
50900 (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 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 81,421.733 | 160,970.792 | 118,664.728 | 76,097.369 | 52,480.511 | 79,586.052 | 92,497.218 | 65,850.644 | 159,819.353 | 77,002.816 | 105,686.896 | 87,693.156 | 65,012.294 | 81,921.084 | 101,851.025 | 114,069.078 | 101,988.145 | 155,036.596 | 110,846.773 | 122,855.046 | 142,519.925 | 153,870.557 | 157,699.693 | 118,437.12 | 143,357.343 | 173,553.316 | 228,389.932 | 172,446.326 | 141,128.9 | 153,107.442 | 156,047.48 | 142,250.345 | 118,560.734 | 137,292.645 | 146,485.49 | 98,239.314 | 75,884.575 | 101,509.504 | 113,930.509 | 91,294.126 | 86,704.205 | 81,143.329 | 81,852.584 | 85,449.754 | 95,646.257 | 99,727.787 | 93,015.665 | 47,685.074 | 37,279.099 | 39,540.765 | 41,423.226 | 49,069.726 | 38,419.727 | 38,135.557 | 27,055.611 | 24,339.696 | 19,908.034 | 27,425.785 | 25,625.282 | 49,519.193 | 47,060.055 | 49,931.559 | 55,039.745 | 69,036.743 |
Short Term Investments
| 137,031.41 | 146,193.789 | 145,600.341 | 163,183.017 | 151,359.781 | 139,564.287 | 95,398.017 | 106,793.161 | 32,715.684 | 31,495.812 | 28,546.887 | 60,286.582 | 15,656.409 | 16,580.858 | 23,474.526 | 49,578.076 | 142,381.854 | 113,186 | 116,667.192 | 148,921.513 | 156,793.889 | 138,728.488 | 134,447.671 | 117,651.831 | 95,604.543 | 64,932.184 | 25,497.128 | 30,482.487 | 37,654.965 | 28,391.525 | 29,816.607 | 55,474.157 | 32,547.731 | 34,338.677 | 73,085.537 | 102,731.675 | 103,377.321 | 111,014.12 | 113,921.837 | 107,583.045 | 107,528.861 | 109,939.435 | 100,664.685 | 93,431.701 | 126,524.237 | 117,227.869 | 100,920.505 | 49,959.06 | 47,117.785 | 53,459.5 | 52,092.257 | 48,164.953 | 46,046.274 | 46,442.124 | 25,279.949 | 30,043.491 | 39,637.273 | 55,015.318 | 54,769.439 | 59,266.535 | 48,608.227 | 48,575.181 | 45,153 | 35,269 |
Cash and Short Term Investments
| 218,453.142 | 307,164.58 | 264,265.068 | 239,280.386 | 203,840.291 | 219,150.339 | 187,895.235 | 172,643.805 | 192,535.037 | 108,498.628 | 134,233.783 | 147,979.739 | 80,668.704 | 98,501.942 | 125,325.551 | 163,647.154 | 244,369.999 | 268,222.597 | 227,513.965 | 271,776.559 | 299,313.813 | 292,599.045 | 292,147.364 | 236,088.951 | 238,961.886 | 238,485.5 | 253,887.06 | 202,928.813 | 178,783.865 | 181,498.967 | 185,864.087 | 197,724.502 | 151,108.465 | 171,631.322 | 219,571.027 | 200,970.989 | 179,261.896 | 212,523.624 | 227,852.346 | 198,877.171 | 194,233.066 | 191,082.764 | 182,517.269 | 178,881.455 | 222,170.494 | 216,955.656 | 193,936.17 | 97,644.134 | 84,396.884 | 93,000.265 | 93,515.483 | 97,234.679 | 84,466.001 | 84,577.681 | 52,335.56 | 54,383.187 | 59,545.307 | 82,441.103 | 80,394.721 | 108,785.728 | 95,668.282 | 98,506.74 | 100,192.745 | 104,305.743 |
Net Receivables
| 81,157.263 | 64,687.507 | 74,904.913 | 136,460.167 | 96,201.613 | 74,212.91 | 76,784.758 | 62,055.729 | 53,110.167 | 30,493.184 | 32,572.734 | 37,323.589 | 174,937.941 | 75,370.709 | 80,061.962 | 40,749.667 | 52,540.062 | 81,189.183 | 145,748.68 | 149,423.976 | 161,272.796 | 0 | 152,489.207 | 164,985.815 | 164,776.047 | 149,210.718 | 161,837.186 | 182,578.924 | 155,796.453 | 138,141.819 | 135,443.648 | 0 | 139,760.947 | 120,245.081 | 111,373.286 | 0 | 89,795.389 | 0 | 87,566.714 | 89,964.379 | 86,319.215 | 0 | 92,381.011 | 0 | 87,801.748 | 0 | 87,046.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 61,329.863 | 58,141.132 | 59,064.708 | 39,582.404 | 23,419.367 | 10,916.916 | 8,274.56 | 2,472.581 | 6,762.745 | 2,123.072 | 1,711.235 | 1,688.761 | 1,630.49 | 1,638.703 | 2,013.92 | 7,243.788 | 13,873.494 | 17,510.391 | 33,843.943 | 40,414.613 | 54,075.338 | 49,238.613 | 53,074.88 | 53,045.362 | 58,517.182 | 39,478.464 | 14,551.264 | 15,754.545 | 17,820.961 | 22,256.909 | 24,348.212 | 25,993.288 | 24,345.311 | 27,227.357 | 9,305.415 | 1,789.597 | 1,557.547 | 1,248.029 | 1,020.045 | 1,170.953 | 1,363.519 | 480.548 | 443.042 | 455.685 | 490.316 | 343.823 | 379.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 52,208.027 | 57,172.887 | 48,722.969 | 1,193.906 | -628.265 | -2,674.162 | -2,414.333 | -3,327.265 | -1,514.822 | -1,710.236 | -2,309.702 | -1,512.501 | -9.639 | 819.643 | 924.323 | 1,200.871 | 1,797.051 | 2,127.24 | 1,125.375 | 1,185.132 | -0.001 | 156,135.219 | 0 | 11,589.743 | 0.001 | 0.001 | 0 | 0.001 | -0.001 | 0.001 | 0 | 124,163.501 | -0.002 | 0.001 | -0 | 102,562.172 | 4,456.148 | 86,465.139 | 0 | 0.001 | -0.001 | 110,507.853 | 3,135.753 | 102,155.162 | -0.001 | 73,085.208 | -0 | 40,589.856 | -0.001 | 51,991.119 | 40,990.589 | 42,742.649 | 50,212.048 | -0.001 | 17,300.071 | -0.001 | 0.001 | -0.001 | 41,652.409 | 0.001 | 31,529.892 | 31,986.01 | 35,683.95 | -0.002 |
Total Current Assets
| 413,148.295 | 487,166.106 | 446,957.658 | 416,516.863 | 322,833.006 | 301,606.003 | 270,540.219 | 233,844.85 | 250,893.127 | 139,404.647 | 166,208.05 | 185,479.588 | 257,227.497 | 176,330.998 | 208,325.756 | 212,841.479 | 312,580.605 | 369,049.411 | 408,231.963 | 462,800.28 | 514,661.947 | 497,972.877 | 497,711.451 | 465,709.871 | 462,255.116 | 427,174.683 | 430,275.51 | 401,262.283 | 352,401.278 | 341,897.696 | 345,655.947 | 347,881.291 | 315,214.721 | 319,103.761 | 340,249.727 | 305,322.758 | 275,070.98 | 300,236.792 | 316,439.104 | 290,012.504 | 281,915.799 | 302,071.165 | 278,477.075 | 281,492.302 | 310,462.557 | 290,384.687 | 281,362.666 | 138,233.99 | 135,401.313 | 144,991.384 | 134,506.072 | 139,977.328 | 134,678.049 | 115,396.912 | 69,635.631 | 80,456.321 | 82,454.091 | 119,483.211 | 122,047.13 | 144,453.326 | 127,198.174 | 130,492.75 | 135,876.695 | 126,832.47 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 98,359.73 | 99,063.979 | 104,071.042 | 100,544.121 | 102,268.56 | 100,370.363 | 86,777.772 | 90,671.567 | 88,371.589 | 143,728.587 | 153,487.143 | 254,938.682 | 243,738.292 | 351,942.896 | 362,352.125 | 366,271.516 | 376,939.43 | 461,951.389 | 470,164.906 | 364,213.894 | 367,858.89 | 365,817.817 | 109,529.904 | 112,199.837 | 112,852.387 | 85,643.256 | 82,554.749 | 87,672.322 | 87,434.995 | 102,599.429 | 91,758.218 | 85,995.982 | 86,291.213 | 82,490.067 | 59,329.323 | 49,238.175 | 47,273.719 | 47,055.434 | 46,310.983 | 41,000.783 | 39,883.6 | 38,428.319 | 34,817.158 | 34,876.374 | 31,588.615 | 28,911.237 | 28,550.978 | 25,307.38 | 24,586.256 | 25,060.747 | 25,233.001 | 31,098.381 | 31,183.088 | 30,480.094 | 30,668.781 | 30,717.711 | 30,886.605 | 31,502.301 | 31,866.786 | 32,006.035 | 32,207.794 | 31,753.047 | 30,263.449 | 30,141.362 |
Goodwill
| 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 385.135 | 316.627 | 316.627 | 316.627 | 316.627 | 699.629 | 699.629 | 699.629 | 699.629 | 1,322.412 | 1,322.412 | 1,322.412 | 1,322.412 | 699.63 | 700.996 | 700.996 | 700.996 | 700.996 | 700.996 | 700.996 | 700.996 | 1,093.489 | 1,093.489 | 1,093.489 | 1,093.489 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 804.879 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 12,482.582 | 14,305.325 | 16,335.359 | 18,227.399 | 19,320.33 | 21,018.326 | 22,547.025 | 27,687.559 | 28,711.286 | 31,073.432 | 32,467.666 | 33,397.091 | 35,456.775 | 38,388.379 | 41,641.396 | 45,725.813 | 47,512.834 | 40,421.81 | 39,833.858 | 35,385.908 | 29,576.432 | 24,687.463 | 20,763.999 | 17,087.042 | 14,085.359 | 13,191.238 | 13,214.233 | 14,828.827 | 15,112.424 | 14,838.697 | 15,242.123 | 16,004.706 | 16,271.019 | 16,553.197 | 15,835.72 | 15,401.348 | 10,573.754 | 10,968.972 | 11,464.63 | 11,420.064 | 11,175.382 | 10,493.814 | 10,373.565 | 9,993.488 | 9,955.115 | 9,749.947 | 9,676.48 | 8,685.643 | 7,596.764 | 7,957.167 | 7,405.448 | 5,980.902 | 5,856.205 | 5,743.944 | 6,112.492 | 6,437.711 | 6,418.934 | 6,803.598 | 6,788.889 | 6,859.429 | 5,855.128 | 4,817.801 | 3,709.665 | 1,792.795 |
Goodwill and Intangible Assets
| 385.135 | 385.135 | 16,720.494 | 18,612.534 | 19,705.465 | 21,403.461 | 22,932.16 | 28,072.694 | 29,096.421 | 31,458.567 | 32,852.801 | 33,713.718 | 35,773.402 | 38,705.006 | 41,958.023 | 46,425.442 | 48,212.463 | 41,121.439 | 40,533.487 | 36,708.32 | 30,898.844 | 26,009.875 | 22,086.411 | 17,786.672 | 14,786.355 | 13,892.234 | 13,915.229 | 15,529.823 | 15,813.42 | 15,539.693 | 15,943.119 | 17,098.195 | 17,364.508 | 17,646.686 | 16,929.209 | 16,206.227 | 11,378.633 | 11,773.851 | 12,269.509 | 12,224.943 | 11,980.261 | 11,298.693 | 11,178.444 | 10,798.367 | 10,759.994 | 10,554.826 | 10,481.359 | 8,685.643 | 7,596.764 | 7,957.167 | 7,405.448 | 5,980.902 | 5,856.205 | 5,743.944 | 6,112.492 | 6,437.711 | 6,418.934 | 6,803.598 | 6,788.889 | 6,859.429 | 5,855.128 | 4,817.801 | 3,709.665 | 1,792.795 |
Long Term Investments
| 7,163.41 | 8,463.52 | 10,932.035 | -147,722.851 | -135,164.51 | -123,915.544 | -77,770.006 | -88,982.429 | -14,100.027 | -10,832.422 | -5,257.487 | -29,230.995 | 17,346.536 | 18,486.89 | 12,392.568 | -9,762.134 | -100,717.556 | -69,520.813 | -73,723.645 | -81,605.718 | -89,147.176 | -67,652.822 | -80,017.713 | -63,783.276 | -41,224.342 | -13,580.926 | 25,229.95 | 19,586.553 | 12,992.704 | 23,002.999 | 22,896.707 | 2,239.487 | 38,948.993 | 34,385.241 | 1,240.795 | -30,392.124 | -33,631.394 | -57,318.311 | -62,878.556 | -57,726.02 | -59,223.216 | -63,184.382 | -58,256.385 | -51,893.783 | -103,830.881 | -96,346.117 | -80,370.049 | 2,259.816 | -6,153.23 | -30,584.545 | -28,662.279 | -27,761.822 | -27,525.868 | -30,656.075 | -4,837.257 | -9,003.935 | -17,888.136 | -32,640.533 | -32,260.741 | -39,389.221 | -33,313.988 | -33,529.481 | -30,239.874 | -22,522.535 |
Tax Assets
| 54,738.759 | 54,610.953 | 54,925.964 | 59,492.339 | 59,533.956 | 52,304.042 | 52,292.869 | 48,032.052 | 48,443.789 | 47,747.137 | 47,721.079 | 42,102.248 | 41,985.91 | 42,389.285 | 42,376.647 | 49,276.84 | 44,513.916 | 11,761.427 | 10,769.355 | 10,958.021 | 8,957.051 | 7,722.276 | 7,756.732 | 6,195.379 | 6,476.505 | 5,955.296 | 7,681.591 | 7,022.433 | 8,217.477 | 8,323.406 | 8,047.965 | 8,404.828 | 7,660.291 | 8,543.081 | 8,306.858 | 6,624.254 | 6,368.957 | 6,407.01 | 5,831.658 | 5,473.733 | 5,263.979 | 4,915.245 | 4,322.07 | 4,314.234 | 4,970.626 | 5,237.694 | 4,687.418 | 2,570.421 | 954.647 | 580.281 | 816.281 | 794.828 | 855.519 | 901.202 | 183.482 | 521.547 | 1,180.246 | 235.613 | 1,224.198 | 2,232.827 | 52,373.742 | 78.883 | 48.878 | 1,585.539 |
Other Non-Current Assets
| 23,854.778 | 25,595.688 | 10,989.185 | 169,417.039 | 156,711.198 | 144,477.222 | 100,656.426 | 112,529.933 | 38,447.392 | 37,961.542 | 35,583.998 | 68,282.131 | 23,187.01 | 31,788.128 | 35,855.796 | 103,968.198 | 197,926.675 | 151,368.682 | 151,579.793 | 185,651.707 | 190,267.11 | 164,853.647 | 159,054.967 | 144,402.431 | 122,531.659 | 84,381.063 | 45,072.689 | 48,282.846 | 55,858.473 | 34,049.983 | 35,947.686 | 62,274.558 | 39,142.911 | 39,393.398 | 78,298.168 | 106,548.034 | 108,714.815 | 116,435.579 | 119,419.289 | 111,333.4 | 113,059.81 | 115,219.098 | 105,958.021 | 98,825.149 | 130,678.596 | 123,892.175 | 107,708.189 | 56,307.784 | 53,720.168 | 59,850.527 | 58,519.783 | 52,810.036 | 49,962.423 | 50,229.414 | 28,830.484 | 32,699.824 | 42,299.375 | 58,157.051 | 57,849.632 | 62,322.695 | 2.5 | 52,162.488 | 48,716.449 | 38,826.093 |
Total Non-Current Assets
| 184,501.813 | 188,119.274 | 197,638.72 | 200,343.182 | 203,054.668 | 194,639.545 | 184,889.221 | 190,323.817 | 190,259.164 | 250,063.41 | 264,387.534 | 369,805.784 | 362,031.15 | 483,312.206 | 494,935.159 | 556,179.862 | 566,874.929 | 596,682.124 | 599,323.895 | 515,926.224 | 508,834.718 | 496,750.793 | 218,410.3 | 216,801.043 | 215,422.564 | 176,290.923 | 174,454.209 | 178,093.977 | 180,317.069 | 183,515.51 | 174,593.695 | 176,013.05 | 189,407.916 | 182,458.473 | 164,104.353 | 148,224.566 | 140,104.73 | 124,353.563 | 120,952.882 | 112,306.839 | 110,964.434 | 106,676.973 | 98,019.309 | 96,920.341 | 74,166.95 | 72,249.815 | 71,057.895 | 95,131.044 | 80,704.605 | 62,864.177 | 63,312.234 | 62,922.325 | 60,331.367 | 56,698.579 | 60,957.982 | 61,372.858 | 62,897.024 | 64,058.03 | 65,468.764 | 64,031.765 | 57,125.176 | 55,282.738 | 52,498.567 | 49,823.254 |
Total Assets
| 597,650.108 | 675,285.38 | 644,596.378 | 616,860.044 | 525,887.674 | 496,245.548 | 455,429.44 | 424,168.667 | 441,152.291 | 389,468.057 | 430,595.585 | 555,285.373 | 619,258.647 | 659,643.203 | 703,260.915 | 769,021.341 | 879,455.534 | 965,731.535 | 1,007,555.858 | 978,726.504 | 1,023,496.665 | 994,723.67 | 716,121.751 | 682,510.914 | 677,677.68 | 603,465.606 | 604,729.719 | 579,356.26 | 532,718.347 | 525,413.206 | 520,249.642 | 523,894.341 | 504,622.637 | 501,562.234 | 504,354.08 | 453,547.324 | 415,175.71 | 424,590.355 | 437,391.987 | 402,319.343 | 392,880.233 | 408,748.138 | 376,496.384 | 378,412.644 | 384,629.507 | 362,634.502 | 352,420.561 | 233,365.034 | 216,105.918 | 207,855.561 | 197,818.306 | 202,899.653 | 195,009.416 | 172,095.491 | 130,593.613 | 141,829.179 | 145,351.115 | 183,541.241 | 187,515.894 | 208,485.091 | 184,323.35 | 185,775.488 | 188,375.262 | 176,655.724 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 112,276.682 | 120,072.248 | 80,874.678 | 103,644.539 | 51,560.184 | 52,426.201 | 41,976.54 | 28,330.628 | 23,391.033 | 9,927.601 | 8,887.001 | 7,784.15 | 8,365.796 | 7,725.239 | 7,021.596 | 8,408.937 | 10,485.579 | 15,717.788 | 66,698.743 | 93,224.916 | 115,837.36 | 118,325.892 | 99,718.809 | 112,832.979 | 106,059.029 | 84,907.208 | 83,734.723 | 76,996.62 | 73,752.152 | 73,584.267 | 77,119.716 | 92,997.72 | 72,080.214 | 71,552.802 | 75,471.166 | 76,719.378 | 49,841.03 | 68,270.458 | 75,825.634 | 67,752.549 | 60,238.584 | 69,413.917 | 54,042.693 | 65,834.833 | 62,462.033 | 46,723.981 | 44,729.135 | 51,408.929 | 39,339.192 | 42,489.856 | 31,016.368 | 29,088.675 | 36,805.218 | 21,246.59 | 13,730.674 | 22,666.524 | 23,898.063 | 18,051.706 | 15,757.219 | 14,429.293 | 0 | 0 | 0 | 0 |
Short Term Debt
| 23,744.634 | 24,991.106 | 27,296.272 | 28,127.063 | 31,176.84 | 32,614.905 | 30,370.344 | 46,699.804 | 47,780.722 | 50,704.268 | 55,797.956 | 43,258.778 | 132,440.706 | 53,055.406 | 53,500.531 | 86,134.253 | 143,691.165 | 144,294.996 | 141,358.369 | 180,195.74 | 175,181.304 | 159,832.114 | 74,681.736 | 60,887.134 | 51,109.859 | 24,201.785 | 17,051.885 | 15,827.811 | 24,467.734 | 15,845.988 | 7,324.499 | 36,327.254 | 23,096.634 | 17,615.217 | 22,275.242 | 11,589.243 | 10,594.772 | 10,719.742 | 15,447.268 | 11,209.003 | 13,721.334 | 13,948.558 | 7,255.502 | 6,715.003 | 10,039.727 | 7,331.993 | 12,028.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 273.246 | 662.3 | 671.634 | 7,720.228 | 5,312.146 | 5,076.039 | 2,410.235 | 1,331.142 | 795.844 | 5,120.345 | 591.817 | 1,304.959 | 398.124 | 423.66 | 852.747 | 1,009.094 | 676.019 | 5,011.369 | 10,405.613 | 11,671.725 | 13,843.037 | 16,409.242 | 9,686.465 | 11,734.662 | 13,738.423 | 22,890.849 | 29,412.721 | 17,347.464 | 16,513.342 | 15,420.545 | 14,224.827 | 11,905.93 | 9,931.053 | 15,218.624 | 17,306.969 | 12,950.259 | 13,911.705 | 14,354.839 | 13,158.672 | 11,617.774 | 9,788.409 | 11,375.658 | 10,822.261 | 12,908.534 | 10,589.254 | 18,869.55 | 16,074.189 | 8,386.137 | 5,563.283 | 5,116.737 | 10,015.056 | 10,066.321 | 5,965.153 | 5,982.95 | 1,867.329 | 1,457.462 | 1,577.152 | 2,132.766 | 1,941.567 | 4,755.839 | 5,214.122 | 4,363.187 | 1,895.244 | 5,197.704 |
Deferred Revenue
| 17,997.31 | 18,813.272 | 20,556.625 | 88,842.695 | 82,646.734 | 27,197.604 | 29,556.858 | 32,454.891 | 37,164.479 | 37,851.679 | 99,769.256 | 97,773.353 | 125,752.715 | 115,675.41 | 106,502.876 | 75,369.81 | 88,607.238 | 85,284.04 | 95,074.509 | 91,635.524 | 95,119.277 | 98,599.668 | 105,233.99 | 97,490.624 | 98,930.447 | 111,207.639 | 115,215.736 | 94,388.852 | 93,410.549 | 95,213.843 | 88,923.391 | 85,489.671 | 82,191.417 | 106,663.532 | 83,688.678 | 74,557.849 | 69,984.518 | 78,647.818 | 70,712.308 | 69,470.282 | 61,667.953 | 66,163.08 | 53,559.995 | 57,941.385 | 51,581.845 | 69,669.026 | 57,878.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 222,514.709 | 297,046.047 | 241,350.532 | 127,722.749 | 104,939.821 | 140,755.642 | 130,854.906 | 100,881.13 | 98,993.237 | 76,247.729 | 8,068.636 | 4,338.67 | 8,505.333 | 6,409.571 | 6,236.819 | 17,506.631 | 21,864.093 | 25,160.498 | 104,370.542 | 102,477.887 | 112,601.343 | 98,567.502 | 133,955.294 | 106,848.653 | 112,593.236 | 115,907.197 | 127,088.823 | 165,678.094 | 117,401.151 | 112,727.964 | 113,284.325 | 84,649.956 | 100,890.146 | 80,987.554 | 94,005.729 | 75,439.865 | 67,858.373 | 62,940.253 | 80,983.966 | 66,816.531 | 59,890.464 | 56,841.201 | 65,954.205 | 56,837.727 | 59,568.064 | 47,239.309 | 54,926.508 | 64,806.539 | 68,942.921 | 65,339.826 | 57,401.807 | 65,207.007 | 57,331.454 | 55,333.513 | 31,791.455 | 33,430.961 | 34,166.652 | 63,218.464 | 64,974.149 | 78,186.803 | 83,821.282 | 76,827.674 | 78,003.478 | 71,056.667 |
Total Current Liabilities
| 376,533.335 | 460,922.674 | 370,078.106 | 348,337.047 | 270,323.579 | 252,994.352 | 232,758.647 | 208,366.452 | 207,329.471 | 174,731.277 | 172,522.849 | 153,154.95 | 275,064.551 | 182,865.626 | 173,261.822 | 187,419.631 | 264,648.075 | 270,457.322 | 407,502.163 | 467,534.067 | 498,739.285 | 475,325.176 | 413,589.829 | 378,059.39 | 368,692.571 | 336,223.829 | 343,091.167 | 352,891.377 | 309,031.586 | 297,372.062 | 286,651.931 | 299,464.601 | 278,258.411 | 276,819.105 | 275,440.816 | 238,306.335 | 198,278.693 | 220,578.271 | 242,969.176 | 215,248.365 | 195,518.335 | 206,366.756 | 180,812.396 | 187,328.948 | 183,651.669 | 170,964.309 | 169,562.345 | 116,215.468 | 108,282.113 | 107,829.682 | 88,418.175 | 94,295.682 | 94,136.672 | 76,580.103 | 45,522.129 | 56,097.485 | 58,064.715 | 81,270.17 | 80,731.368 | 92,616.096 | 83,821.282 | 76,827.674 | 78,003.478 | 71,056.667 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,222.042 | 4,765.727 | 5,337.856 | 111,778.343 | 116,296.185 | 124,646.648 | 113,650.283 | 120,442.914 | 115,591.777 | 183,061.748 | 193,376.076 | 309,137.003 | 298,435.795 | 384,565.129 | 394,937.101 | 361,505.122 | 361,942.169 | 372,415.177 | 369,721.424 | 270,440.469 | 272,445.564 | 269,832.558 | 47,739.32 | 44,538.107 | 46,372.652 | 8,783.075 | 8,406.025 | 13,418.358 | 11,029.143 | 11,866.39 | 12,902.583 | 10,036.087 | 9,322.062 | 8,672.98 | 8,194.09 | 3,989.034 | 2,624.532 | 3,063.427 | 3,819.03 | 3,794.689 | 3,464.116 | 2,845.445 | 979.976 | 2,485.994 | 1,340.157 | 1,558.562 | 1,647.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 60.063 | 4.758 | 13.019 | 4,136.298 | 4,222.309 | 4,638.505 | 4,572.449 | 4,834.409 | 4,311.949 | 206.553 | 5,272.119 | 210 | 225.484 | 131.106 | 146.106 | 161.106 | 176.106 | 147.353 | 162.353 | 286.545 | 301.631 | 311.131 | 325.031 | 0 | 350.08 | 351.827 | 366.827 | 1,009.936 | 451.667 | 0 | 277.5 | 0 | 0 | 0 | 0 | 0 | 0 | 3,485.854 | 0 | 0 | 0 | 0 | 2,076.033 | 0 | 0 | 0 | 1,380.721 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 94,268.047 | 99,490.354 | 104,502.824 | 7,187.486 | 5,886.281 | 0 | 0 | 0 | 0 | 0 | 1,668.413 | 0 | 0 | 9,282.375 | 9,601.895 | 10,181.355 | 10,175.91 | 12,706.532 | 12,290.471 | 9,662.416 | 9,907.409 | 6,411.774 | 14,587.366 | 0 | 0 | 0 | 11,399.436 | 11,985.832 | 0 | 0 | -277.5 | 0 | 0 | 0 | 0 | 0 | 0 | 2.954 | 0 | 0 | 0 | 0 | 0.858 | 4.871 | 64.264 | 53.343 | 49.852 | 0 | 0 | 0 | 0 | 157.826 | 98.897 | 0 | 449.192 | 512.473 | 933.328 | 1,428.334 | 1,661.32 | 1,350.798 | 1,100.5 | 851.986 | 624.899 | 690.386 |
Other Non-Current Liabilities
| 5,081.851 | 5,163.566 | 5,360.493 | -0.001 | -0 | 6,140.825 | 4,746.413 | 3,746.163 | 2,702.38 | 1,605.201 | -0 | 8,201.203 | 7,913.01 | 0 | 0 | 0.001 | 0 | -0 | -0 | -0 | 0 | 0.001 | 0.001 | 14,760.328 | 12,262.056 | 11,837.625 | -0 | -0.001 | 9,046.809 | 10,181.973 | 8,618.781 | 5,096.281 | 5,048.827 | 3,314.083 | 3,432.165 | 3,767.143 | 3,766.84 | 0.001 | 2,605.013 | 2,953.336 | 2,910.506 | 3,222.732 | -0 | 2,572.006 | 1,313.184 | 1,690.123 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 103,632.003 | 109,424.405 | 115,214.192 | 123,102.127 | 126,404.775 | 135,425.978 | 122,969.145 | 129,023.486 | 122,606.106 | 184,873.503 | 200,316.608 | 317,548.206 | 306,574.288 | 393,978.61 | 404,685.102 | 371,847.583 | 372,294.186 | 385,269.061 | 382,174.247 | 280,389.429 | 282,654.604 | 276,555.464 | 62,651.717 | 59,298.435 | 58,984.788 | 20,972.527 | 20,172.288 | 26,414.125 | 20,527.619 | 22,048.363 | 21,521.364 | 15,132.368 | 14,370.889 | 11,987.063 | 11,626.254 | 7,756.177 | 6,391.372 | 6,552.236 | 6,424.043 | 6,748.025 | 6,374.622 | 6,068.177 | 3,056.866 | 5,062.871 | 2,717.605 | 3,302.028 | 3,078.108 | 0 | 0 | 0 | 0 | 157.826 | 98.897 | 0 | 449.192 | 512.473 | 933.328 | 1,428.334 | 1,661.32 | 1,350.798 | 1,100.5 | 851.986 | 624.899 | 690.386 |
Total Liabilities
| 480,165.338 | 570,347.079 | 485,292.298 | 471,439.174 | 396,728.354 | 388,420.331 | 355,727.793 | 337,389.938 | 329,935.577 | 359,604.78 | 372,839.457 | 470,703.157 | 581,638.839 | 576,844.237 | 577,946.924 | 559,267.214 | 636,942.261 | 655,726.383 | 789,676.41 | 747,923.496 | 781,393.889 | 751,880.639 | 476,241.546 | 437,357.825 | 427,677.359 | 357,196.356 | 363,263.455 | 379,305.502 | 329,559.205 | 319,420.425 | 308,173.294 | 314,596.969 | 292,629.3 | 288,806.169 | 287,067.07 | 246,062.511 | 204,670.065 | 227,130.507 | 249,393.219 | 221,996.39 | 201,892.957 | 212,434.933 | 183,869.262 | 192,391.82 | 186,369.274 | 174,266.337 | 172,640.453 | 116,215.468 | 108,282.113 | 107,829.682 | 88,418.175 | 94,453.508 | 94,235.569 | 76,580.103 | 45,971.321 | 56,609.958 | 58,998.043 | 82,698.504 | 82,392.689 | 93,966.894 | 84,921.783 | 77,679.659 | 78,628.377 | 71,747.053 |
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 |
Common Stock
| 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 8,019.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 6,969.593 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.092 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 | 5,808.093 |
Retained Earnings
| 107,624.297 | 98,993.062 | 162,825.171 | 15,633.615 | 1,449.741 | -12,238.396 | -20,268.959 | -29,113.525 | -8,251.326 | 20,003.713 | 46,504.986 | 63,503.058 | 13,215.7 | 52,540.998 | -79,507.584 | -16,343.822 | 11,345.841 | 62,129.307 | 94,033.476 | 102,975.007 | 115,388.79 | 117,794.404 | 115,341.198 | 123,251.773 | 126,542.722 | 124,843.655 | 122,765.189 | 116,228.568 | 119,938.415 | 122,779.992 | 126,400.362 | 123,884.293 | 125,185.976 | 129,872.153 | 134,943.49 | 127,948.007 | 132,744.739 | 123,001.889 | 118,640.879 | 109,782.552 | 105,726.082 | 99,569.892 | 98,776.49 | 92,691.273 | 87,668.037 | 81,286.337 | 76,032.787 | 49,882.634 | 43,013.765 | 36,016.974 | 41,228.066 | 35,944.959 | 28,828.465 | 24,553.672 | 24,452.935 | 25,791.799 | 26,226.15 | 49,786.91 | 54,981.232 | 54,635.846 | 63,382.018 | 60,229.233 | 55,091.86 | 51,806.567 |
Accumulated Other Comprehensive Income/Loss
| 13,845.035 | 14,155.024 | 6,642.233 | 6,600.912 | 6,574.784 | 6,523.026 | 6,902.238 | 5,885.624 | 6,936.808 | 6,628.725 | 6,207.071 | 5,670.774 | 7,022.199 | 42,050.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7,091.159 | -7,091.159 | -7,128.734 | 128,654.43 | 128,654.431 | 128,654.43 | 128,654.43 | 128,654.43 | 128,654.431 | 25,645.877 | 25,645.877 | 31,168.735 | 31,168.735 | -4,156.402 | 207,577.037 | 211,492.856 | 211,432.576 | 211,067.504 | 80,929.502 | 82,669.042 | 81,342.983 | 79,726.537 | 78,720.603 | 74,901.391 | 76,375.585 | 75,596.992 | 76,192.491 | 56,608.407 | 56,433.525 | 55,679.928 | 57,274.057 | 56,942.326 | 58,238.315 | 56,736.436 | 56,166.682 | 57,425.605 | 56,336.728 | 56,002.768 | 55,840.187 | 57,805.637 | 73,185.651 | 84,805.341 | 81,581.108 | 81,359.927 | 86,835.045 | 83,805.56 | 80,669.129 | 61,458.839 | 59,001.947 | 58,200.813 | 62,363.972 | 66,693.094 | 66,137.289 | 65,153.623 | 54,361.265 | 53,619.33 | 54,318.829 | 45,247.736 | 44,333.881 | 54,074.259 | 30,211.457 | 42,058.504 | 48,846.932 | 47,294.012 |
Total Shareholders Equity
| 122,397.765 | 114,076.519 | 170,358.263 | 158,908.549 | 144,698.548 | 130,958.652 | 123,307.301 | 113,446.12 | 135,359.505 | 59,247.908 | 85,327.527 | 107,312.16 | 58,376.226 | 97,404.193 | 135,039.045 | 202,118.627 | 229,748.009 | 280,166.404 | 180,771.071 | 191,452.141 | 202,539.866 | 203,329.034 | 199,869.893 | 203,961.257 | 208,726.4 | 206,248.74 | 204,765.773 | 178,645.068 | 182,180.033 | 184,268.013 | 189,482.511 | 186,634.712 | 189,232.384 | 192,416.682 | 196,918.264 | 191,181.705 | 194,889.56 | 184,812.75 | 180,289.158 | 173,396.282 | 184,719.826 | 190,183.326 | 186,165.69 | 179,859.293 | 180,311.175 | 170,899.99 | 162,510.008 | 117,149.566 | 107,823.805 | 100,025.879 | 109,400.131 | 108,446.146 | 100,773.847 | 95,515.388 | 84,622.293 | 85,219.222 | 86,353.072 | 100,842.739 | 105,123.206 | 114,518.198 | 99,401.568 | 108,095.83 | 109,746.885 | 104,908.672 |
Total Equity
| 117,484.77 | 104,938.301 | 159,304.079 | 145,420.87 | 129,159.32 | 107,825.217 | 99,701.648 | 86,778.729 | 111,216.714 | 29,863.277 | 57,756.127 | 84,582.216 | 37,619.808 | 82,798.967 | 125,313.991 | 209,754.126 | 242,513.273 | 310,005.152 | 217,879.448 | 230,803.008 | 242,102.776 | 242,843.031 | 239,880.206 | 245,153.089 | 250,000.321 | 246,269.25 | 241,466.264 | 200,050.758 | 203,159.142 | 205,992.781 | 212,076.348 | 209,297.372 | 211,993.337 | 212,756.065 | 217,287.01 | 207,484.813 | 210,505.645 | 197,459.848 | 187,998.767 | 180,322.953 | 190,987.277 | 196,313.205 | 192,627.122 | 186,020.824 | 198,260.233 | 188,368.164 | 179,780.107 | 117,149.566 | 107,823.805 | 100,025.879 | 109,400.131 | 108,446.146 | 100,773.847 | 95,515.388 | 84,622.293 | 85,219.222 | 86,353.072 | 100,842.739 | 105,123.206 | 114,518.198 | 99,401.568 | 108,095.83 | 109,746.885 | 104,908.672 |
Total Liabilities & Shareholders Equity
| 597,650.108 | 675,285.38 | 644,596.378 | 616,860.044 | 525,887.674 | 496,245.548 | 455,429.44 | 424,168.667 | 441,152.291 | 389,468.057 | 430,595.585 | 555,285.373 | 619,258.647 | 659,643.203 | 703,260.915 | 769,021.341 | 879,455.534 | 965,731.535 | 1,007,555.858 | 978,726.504 | 1,023,496.665 | 994,723.67 | 716,121.751 | 682,510.914 | 677,677.68 | 603,465.606 | 604,729.719 | 579,356.26 | 532,718.347 | 525,413.206 | 520,249.642 | 523,894.341 | 504,622.637 | 501,562.234 | 504,354.08 | 453,547.324 | 415,175.71 | 424,590.355 | 437,391.987 | 402,319.343 | 392,880.234 | 408,748.138 | 376,496.384 | 378,412.644 | 384,629.507 | 362,634.501 | 352,420.561 | 233,365.034 | 216,105.918 | 207,855.561 | 197,818.306 | 202,899.654 | 195,009.416 | 172,095.491 | 130,593.614 | 141,829.18 | 145,351.115 | 183,541.243 | 187,515.894 | 208,485.092 | 184,323.35 | 185,775.488 | 188,375.262 | 176,655.725 |