Dongwon F&B Co., Ltd.
KRX:049770.KS
33000 (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 | 2012 Q3 | 2012 Q2 | 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 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 115,157.081 | 247,829.244 | 137,668.503 | 258,975.436 | 71,646.989 | 51,732.898 | 99,819.596 | 75,541.299 | 90,850.674 | 133,462.364 | 75,756.311 | 120,480.849 | 73,772.298 | 65,567.901 | 46,783.335 | 101,139.6 | 36,368.901 | 54,883.851 | 36,704.065 | 44,505.045 | 63,101.614 | 76,019.9 | 23,331.854 | 57,816.667 | 48,313.085 | 71,465.825 | 65,034.512 | 88,547.171 | 22,675.607 | 35,356.504 | 68,398.416 | 14,690.522 | 25,200.268 | 111,610.363 | 35,382.124 | 24,068.333 | 24,108.065 | 29,413.952 | 28,324.679 | 52,661.238 | 31,105.824 | 18,068.064 | 29,273.415 | 48,491.823 | 31,409.978 | 33,040.089 | 26,434.16 | 24,690.973 | 17,433 | 23,007.656 | 40,671.624 | 25,649.695 | 23,315.02 | 40,958.684 | 14,284.662 | 46,712.22 | 26,043.761 | 12,573.738 | 9,542.746 | 31,558.449 | 11,526.536 | 26,436.365 | 11,087.119 | 4,884.87 | 6,843.434 |
Short Term Investments
| 54,000 | 53,000 | 92,627.366 | 62,376.657 | 37,376.657 | 37,376.657 | 37,376.657 | 83,895.148 | 3,000 | 125,574.546 | 150,363.47 | 3,000 | 7,590.331 | 27,992 | 41,708.185 | 17,043.389 | 2,060 | 2,060 | 2,060 | 8,786.329 | 9,158.847 | 9,508.377 | 11,705.872 | 13,076.143 | 11,050.005 | 11,229.03 | 8,257.049 | 4,984.789 | 5,624.213 | 4,289 | 4,060 | 4,345.714 | 3,435.714 | 53,060 | 2,560 | 2,725 | 2,745 | 4,905 | 35,055.647 | 30,863.3 | 60,834.8 | 70,836.8 | 50,896.545 | 31,296.489 | 91,234.324 | 91,246.566 | 81,244.994 | 21,552.866 | 13,321.489 | 13,273.226 | 5,416 | 5,416 | 22,416 | 15,416 | 16,933 | 14,416 | 7,286 | 7,286 | 4,603 | 8,133 | 4,133 | 4,213 | 28,913 | 0 | 55,913 |
Cash and Short Term Investments
| 169,157.081 | 300,829.244 | 230,295.869 | 321,352.093 | 109,023.645 | 89,109.554 | 137,196.253 | 159,436.447 | 93,850.674 | 259,036.91 | 226,119.781 | 123,480.849 | 81,362.63 | 93,559.901 | 88,491.52 | 118,182.989 | 38,428.901 | 56,943.851 | 38,764.065 | 53,291.374 | 72,260.461 | 85,528.277 | 35,037.726 | 70,892.81 | 59,363.09 | 82,694.855 | 73,291.561 | 93,531.96 | 28,299.82 | 39,645.504 | 72,458.416 | 19,036.236 | 28,635.982 | 164,670.363 | 37,942.124 | 26,793.333 | 26,853.065 | 34,318.952 | 63,380.326 | 83,524.538 | 91,940.624 | 88,904.864 | 80,169.96 | 79,788.312 | 122,644.302 | 124,286.655 | 107,679.154 | 46,243.839 | 30,754.489 | 36,280.882 | 46,087.624 | 31,065.695 | 45,731.02 | 56,374.684 | 31,217.662 | 61,128.22 | 33,329.761 | 19,859.738 | 14,145.746 | 39,691.449 | 15,659.536 | 30,649.365 | 40,000.119 | 4,884.87 | 62,756.434 |
Net Receivables
| 389,286.729 | 388,386.465 | 373,921.06 | 554,728.35 | 362,112.278 | 339,181.885 | 354,057.195 | 342,968.557 | 289,212.964 | 280,914.199 | 295,648.915 | 366,778.785 | 294,401.414 | 311,176.41 | 281,809.134 | 421,427.896 | 276,645.413 | 275,078.53 | 284,059.762 | 310,849.798 | 293,571.216 | 310,513.635 | 246,670.513 | 382,805.981 | 272,588.863 | 285,132.785 | 251,854.118 | 359,519.24 | 224,384.094 | 0 | 215,041.914 | 258,578.676 | 0 | 0 | 164,744.644 | 269,500.999 | 163,235.437 | 0 | 167,312.328 | 0 | 176,656.752 | 0 | 168,378.519 | 235,697.961 | 210,765.467 | 224,611.269 | 156,764.602 | 283,024.329 | 195,708.769 | 0 | 0 | 0 | 0 | 155,902.525 | 95,896.102 | 0 | 0 | 0 | 82,832.105 | 96,732.271 | 63,672.553 | 59,970.972 | 0 | 74,440.38 | 88,364.787 |
Inventory
| 516,312.266 | 453,765.461 | 485,568.427 | 451,052.688 | 546,283.654 | 530,719.686 | 546,039.976 | 472,517.156 | 502,385.387 | 437,348.332 | 398,607.403 | 373,108.572 | 381,421.369 | 350,464.423 | 331,188.348 | 327,922.227 | 378,621.702 | 351,171.069 | 355,915.35 | 347,566.745 | 358,085.999 | 329,712.75 | 349,421.248 | 326,285.949 | 356,526.853 | 293,225.316 | 303,940.179 | 302,509.751 | 330,938.823 | 276,559.588 | 288,084.258 | 233,117.459 | 261,652.188 | 234,610.685 | 257,269.405 | 201,011.041 | 228,918.328 | 225,613.328 | 229,824.181 | 177,886.928 | 206,801.687 | 194,835.854 | 236,586.781 | 207,989.139 | 251,071.355 | 260,910.897 | 282,690.637 | 251,428.935 | 300,048.912 | 282,848.386 | 157,767.683 | 178,757.919 | 147,873.901 | 110,573.339 | 118,723.893 | 108,014.714 | 106,595.209 | 147,278.973 | 144,695.826 | 123,524.151 | 134,966.049 | 115,885.09 | 84,007.424 | 94,121.323 | 90,585.652 |
Other Current Assets
| 12,468.749 | 8,422.056 | 58,662.315 | 326.009 | 445.197 | 372.536 | 436.896 | 319.569 | 354.614 | 317.693 | 316.581 | 315.722 | 386.47 | 293.102 | 292.738 | 314.376 | 314.017 | 235.659 | 234.425 | 212.424 | 160 | 249 | 249.001 | 189.999 | 190 | 190.001 | -0 | -0.001 | -0.001 | 204,714.122 | 0 | -0.001 | 187,120.199 | 176,509.612 | -0 | -0.001 | 4,070.335 | 192,465.644 | 0 | 221,551.485 | -0.001 | 187,658.812 | -0 | 0.001 | 0.001 | 0.001 | 0 | -0.001 | -0.001 | 184,457.242 | 145,062.425 | 100,297.307 | 124,632.597 | -0.001 | 0.001 | 118,352.789 | 133,869.991 | 70,471.812 | 0.001 | 0.001 | -0.001 | 0.001 | 120,509.596 | 58,913 | 0.003 |
Total Current Assets
| 1,087,224.825 | 1,151,403.226 | 1,148,447.671 | 1,327,459.14 | 1,017,864.774 | 959,383.662 | 1,037,730.32 | 975,241.73 | 885,803.638 | 977,617.133 | 920,692.68 | 863,683.929 | 757,571.883 | 755,493.836 | 701,781.74 | 867,847.488 | 694,010.032 | 683,429.109 | 678,973.601 | 711,920.341 | 724,077.677 | 726,003.662 | 631,378.488 | 780,174.739 | 688,668.806 | 661,242.957 | 629,085.858 | 755,560.95 | 583,622.736 | 520,919.214 | 575,584.588 | 510,732.37 | 477,408.369 | 575,790.66 | 459,956.172 | 497,305.372 | 423,077.165 | 452,397.924 | 460,516.835 | 482,962.951 | 475,399.062 | 471,399.53 | 485,135.26 | 523,475.413 | 584,481.125 | 609,808.822 | 547,134.392 | 580,697.102 | 526,512.169 | 503,586.51 | 348,917.732 | 310,120.921 | 318,237.518 | 322,850.547 | 245,837.658 | 287,495.723 | 273,794.961 | 237,610.523 | 241,673.678 | 259,947.872 | 214,298.137 | 206,505.428 | 244,517.139 | 232,359.573 | 241,706.876 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 795,711.088 | 769,810.454 | 758,836.284 | 730,176.267 | 756,966.072 | 746,172.929 | 733,120.841 | 712,946.513 | 735,802.533 | 728,146.838 | 733,084.79 | 731,109.246 | 717,060.083 | 708,803.004 | 718,633.821 | 733,301.692 | 713,219.536 | 696,590.369 | 686,966.809 | 685,533.12 | 605,041.836 | 585,219.933 | 542,192.91 | 526,686.981 | 516,215.769 | 505,673.179 | 484,207.383 | 475,175.513 | 447,317.435 | 405,858.854 | 388,027.363 | 386,686.467 | 379,880.427 | 377,985.462 | 381,458.756 | 369,458.928 | 368,348.11 | 366,132.994 | 365,260.297 | 361,377.599 | 361,496.567 | 361,689.26 | 359,747.815 | 357,005.063 | 353,374.601 | 346,626.65 | 346,783.929 | 347,375.75 | 342,126.377 | 338,758.367 | 212,929.611 | 213,734.92 | 213,398.866 | 230,893.54 | 227,394.36 | 225,520.906 | 164,182.468 | 164,966.807 | 166,222.579 | 174,187.452 | 173,057.129 | 172,234.355 | 169,901.118 | 166,210.241 | 164,984.324 |
Goodwill
| 52,345.153 | 52,345.153 | 52,345.153 | 52,669.747 | 52,669.747 | 52,669.747 | 52,669.747 | 53,837.865 | 51,991.505 | 51,991.505 | 51,991.505 | 47,726.505 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 59,898.002 | 60,473.002 | 60,473.002 | 60,473.002 | 60,473.002 | 60,326.455 | 41,509.337 | 41,509.337 | 41,509.337 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 10,534.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 25,836.901 | 24,555.463 | 25,290.376 | 26,392.373 | 27,252.207 | 28,071.448 | 29,376.664 | 26,681.437 | 26,629.758 | 26,149.856 | 27,105.887 | 30,949.983 | 23,259.814 | 23,934.614 | 24,075.841 | 24,771.222 | 19,092.125 | 18,946.106 | 19,387.184 | 19,318.801 | 19,806.617 | 19,256.714 | 19,870.692 | 20,462.149 | 17,501.733 | 14,402.788 | 14,763.069 | 14,034.443 | 14,365.32 | 14,301.526 | 14,736.929 | 15,059.001 | 12,421.274 | 12,789.013 | 12,265.865 | 10,791.125 | 11,172.492 | 12,352.953 | 11,139.63 | 11,556.835 | 10,701.031 | 10,369.338 | 10,701.481 | 11,660.927 | 11,987.959 | 12,195.447 | 10,973.274 | 11,816.493 | 12,122.919 | 11,562.121 | 5,123.709 | 4,327.931 | 3,942.003 | 106.394 | 105.856 | 117.366 | 131.467 | 137.212 | 139.583 | 134.596 | 139.173 | 138.609 | 167.289 | 172.596 | 168.91 |
Goodwill and Intangible Assets
| 52,345.153 | 76,900.616 | 77,635.529 | 79,062.12 | 79,921.955 | 80,741.195 | 82,046.412 | 80,519.301 | 78,621.263 | 78,141.361 | 79,097.393 | 78,676.488 | 83,157.817 | 83,832.617 | 83,973.843 | 84,669.224 | 78,990.128 | 78,844.108 | 79,285.186 | 79,216.804 | 79,704.619 | 79,154.716 | 79,768.694 | 80,360.151 | 77,399.735 | 74,300.79 | 74,661.071 | 74,507.445 | 74,838.322 | 74,774.528 | 75,209.931 | 75,385.456 | 53,930.611 | 54,298.35 | 53,775.202 | 21,325.244 | 21,706.611 | 22,887.072 | 21,673.748 | 22,090.954 | 21,235.15 | 20,903.457 | 21,235.599 | 22,195.046 | 22,522.078 | 22,729.566 | 21,507.392 | 22,350.612 | 22,657.038 | 22,096.24 | 5,123.709 | 4,327.931 | 3,942.003 | 106.394 | 105.856 | 117.366 | 131.467 | 137.212 | 139.583 | 134.596 | 139.173 | 138.609 | 167.289 | 172.596 | 168.91 |
Long Term Investments
| 209,394.716 | 211,592.245 | 212,671.177 | -37,038.318 | -15,085.047 | -15,030.354 | -15,675.899 | -55,529.893 | 25,471.885 | -97,429.845 | -122,522.623 | 17,938.63 | 13,317.607 | -2,108.289 | -20,892.263 | 9,057.616 | 19,190.786 | 19,190.785 | 9,464.5 | 14,483.111 | 17,644.744 | 15,294.006 | 20,937.137 | 22,906.13 | 25,690.76 | 23,476.617 | 26,580.072 | 35,931.011 | 18,802.215 | 11,431.49 | 11,990.374 | 15,808.034 | 16,718.034 | -32,906.252 | 12,777.435 | 13,712.813 | 13,703.313 | 11,532.732 | -27,413.405 | -22,702.913 | -52,691.007 | -61,922.837 | -42,084.549 | -22,352.378 | -82,301.915 | -81,980.709 | -71,996.837 | -9,791.937 | -1,289.079 | -554.088 | 87,818.494 | 87,818.494 | 69,299.818 | 55,732.27 | 50,183.229 | 51,295.246 | 52,724.285 | 53,394.313 | 47,820.93 | 35,953.562 | 50,852.315 | 51,785.185 | 30,999.871 | 0 | 4,115.347 |
Tax Assets
| 981.091 | 866.172 | 908.631 | 2,758.653 | 1,947.43 | 1,613.642 | 1,061.764 | 2,751.036 | 2,334.524 | 1,711.742 | 1,458.456 | 2,488.592 | 1,518.41 | 1,225.781 | 932.629 | 735.269 | 536.204 | 626.69 | 869.416 | 1,072.564 | 966.812 | 765.914 | 683.67 | 923.348 | 917.452 | 285.797 | 489.272 | 342.285 | 41.008 | 67.311 | 41,473.719 | 0 | 0 | 94,348.167 | 44,462.868 | 0 | 0 | 0 | 77,054.996 | 0 | 0 | 111,740.417 | 90,897.418 | 72,997.095 | 133,099.735 | 0 | 0 | 64,481.465 | 56,673.525 | 0 | 34,930.937 | 34,440.017 | 0 | 24,887.426 | 25,973.167 | 23,765.73 | 2,019.046 | 2,019.046 | 1,783.181 | 1,589.574 | 1,589.574 | 154.582 | 28,913 | 0 | 55,913 |
Other Non-Current Assets
| 27,423.036 | 3,199.729 | 7,647.247 | 248,797.709 | 228,583.032 | 231,814.29 | 233,427.374 | 267,596.115 | 168,711.592 | 297,122.432 | 323,873.5 | 181,334.009 | 188,165.656 | 198,909.285 | 199,504.903 | 141,659.685 | 120,565.689 | 119,570.442 | 117,955.046 | 122,911.323 | 125,039.689 | 124,330.633 | 128,646.496 | 138,665.963 | 147,850.324 | 148,353.272 | 154,112.579 | 150,856.334 | 157,408.348 | 45,311.66 | -0 | 42,450.065 | 43,250.62 | 0.001 | 0 | 44,229.357 | 45,953.284 | 47,864.549 | -0 | 72,693.304 | 102,410.387 | -0.002 | -0 | -0.001 | -0.001 | 133,265.303 | 123,858.197 | 0.001 | -0.001 | 54,950.034 | 0.001 | -0.001 | 51,645.661 | 0.001 | 0.001 | 0.001 | 18,351.054 | 19,894.086 | 18,350.517 | 19,894.989 | 13,394.307 | 12,431.531 | 7,911.821 | 66,732.376 | 7,558.914 |
Total Non-Current Assets
| 1,085,855.085 | 1,062,369.217 | 1,057,698.867 | 1,023,756.431 | 1,052,333.442 | 1,045,311.703 | 1,033,980.491 | 1,008,283.072 | 1,010,941.797 | 1,007,692.528 | 1,014,991.516 | 1,011,546.966 | 1,003,219.573 | 990,662.398 | 982,152.933 | 969,423.487 | 932,502.343 | 914,822.394 | 894,540.958 | 903,216.922 | 828,397.699 | 804,765.202 | 772,228.907 | 769,542.573 | 768,074.04 | 752,089.655 | 740,050.377 | 736,812.588 | 698,407.328 | 537,443.843 | 516,701.387 | 520,330.022 | 493,779.692 | 493,725.728 | 492,474.262 | 448,726.342 | 449,711.318 | 448,417.347 | 436,575.636 | 433,458.944 | 432,451.097 | 432,410.295 | 429,796.283 | 429,844.825 | 426,694.498 | 420,640.81 | 420,152.68 | 424,415.891 | 420,167.86 | 415,250.553 | 340,802.752 | 340,321.361 | 338,286.348 | 311,619.631 | 303,656.613 | 300,699.249 | 237,408.32 | 240,411.464 | 234,316.79 | 231,760.173 | 239,032.498 | 236,744.262 | 237,893.099 | 233,115.213 | 232,740.495 |
Total Assets
| 2,173,079.909 | 2,213,772.443 | 2,206,146.539 | 2,351,215.571 | 2,070,198.216 | 2,004,695.365 | 2,071,710.811 | 1,983,524.801 | 1,896,745.435 | 1,985,309.661 | 1,935,684.196 | 1,875,230.895 | 1,760,791.457 | 1,746,156.234 | 1,683,934.673 | 1,837,270.974 | 1,626,512.375 | 1,598,251.503 | 1,573,514.559 | 1,615,137.263 | 1,552,475.376 | 1,530,768.864 | 1,403,607.395 | 1,549,717.312 | 1,456,742.846 | 1,413,332.612 | 1,369,136.235 | 1,492,373.538 | 1,282,030.064 | 1,058,363.058 | 1,092,285.976 | 1,031,062.392 | 971,188.061 | 1,069,516.388 | 952,430.434 | 946,031.714 | 872,788.483 | 900,815.271 | 897,092.47 | 916,421.895 | 907,850.159 | 903,809.825 | 914,931.543 | 953,320.238 | 1,011,175.623 | 1,030,449.632 | 967,287.072 | 1,005,112.993 | 946,680.029 | 918,837.063 | 689,720.484 | 650,442.282 | 656,523.866 | 634,470.178 | 549,494.271 | 588,194.972 | 511,203.281 | 478,021.987 | 475,990.466 | 491,708.045 | 453,330.635 | 443,249.69 | 482,410.238 | 465,474.786 | 474,447.37 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 307,899.172 | 271,410.299 | 306,165.201 | 291,926.352 | 212,058.546 | 201,233.926 | 326,873.367 | 173,793.97 | 206,694.565 | 195,289.951 | 180,776.667 | 170,981.346 | 168,771.234 | 179,362.897 | 135,038.15 | 191,606.698 | 140,942.473 | 127,391.515 | 139,157.288 | 133,665.192 | 197,211.763 | 189,022.727 | 120,776.9 | 192,367.967 | 188,034.606 | 175,311.541 | 168,069.306 | 203,157.103 | 118,263.291 | 103,971.594 | 168,835.574 | 97,325.854 | 108,657.517 | 94,431.78 | 107,029.509 | 101,890.57 | 88,974.193 | 90,332.815 | 99,065.134 | 83,019.198 | 85,793.494 | 73,931.888 | 102,683.471 | 97,414.223 | 103,354.84 | 107,873.62 | 99,452.945 | 146,665.923 | 125,466.197 | 120,010.66 | 73,953.903 | 63,008.713 | 77,433.169 | 83,267.83 | 69,731.426 | 74,727.357 | 61,603.239 | 41,365.933 | 41,214.603 | 34,212.625 | 37,856.552 | 29,501.22 | 59,721.606 | 49,277.899 | 45,974.491 |
Short Term Debt
| 336,257.615 | 421,086.059 | 431,353.703 | 503,783.688 | 531,909.31 | 354,606.151 | 312,309.1 | 352,533.901 | 233,465.523 | 355,468.514 | 338,424.41 | 157,759.742 | 88,766.124 | 147,036.319 | 153,391.876 | 209,359.492 | 270,390.962 | 218,374.44 | 204,120.735 | 172,198.2 | 114,519.34 | 79,963.797 | 71,019.785 | 109,714.484 | 83,197.683 | 95,047.21 | 89,313.301 | 239,810.104 | 230,286.165 | 156,588.243 | 145,104.327 | 32,435.497 | 37,917.854 | 143,544.393 | 54,993.407 | 32,065.788 | 39,323.43 | 41,649.242 | 41,247.798 | 42,508.296 | 77,215.597 | 91,414.494 | 103,837.43 | 132,133.312 | 202,902.906 | 213,270.26 | 193,789.526 | 250,706.074 | 204,721.434 | 165,406.832 | 48,418.066 | 79,809.774 | 66,483.378 | 73,745.376 | 90,183.054 | 106,653.272 | 43,534.747 | 67,083.467 | 65,230.723 | 114,090.519 | 90,527.021 | 75,059.949 | 122,340.24 | 136,510.454 | 133,837.997 |
Tax Payables
| 16,187.046 | 10,429.724 | 17,401.19 | 16,076.142 | 15,758.087 | 9,684.607 | 18,053.647 | 13,363.654 | 11,886.801 | 8,213.675 | 15,673.309 | 14,290.019 | 14,238.873 | 9,358.537 | 15,332.892 | 11,760.006 | 11,152 | 6,888.623 | 15,531.416 | 11,348.636 | 10,540.257 | 7,847.276 | 8,700.723 | 9,576.896 | 7,281.312 | 4,738.938 | 9,217.728 | 8,615.713 | 8,879.938 | 7,294.767 | 7,864.615 | 8,178.937 | 8,893.788 | 16,939.387 | 10,863.608 | 10,879.096 | 10,070.05 | 18,812.525 | 11,912.59 | 13,848.808 | 10,092.388 | 13,388.331 | 7,264.396 | 9,030.448 | 4,747.668 | 6,470.291 | 2,907.029 | 5,341.858 | 4,027.078 | 9,632.057 | 10,668.25 | 8,434.84 | 5,522.509 | 8,329.978 | 3,932.513 | 4,725.273 | 8,583.819 | 3,267.301 | 1,443.763 | 4,176.311 | 3,180.793 | 5,747.978 | 6,642.75 | 3,675.856 | 4,999.363 |
Deferred Revenue
| 21,769.776 | 18,140.973 | 20,250.641 | 274,906.662 | 188,281.707 | 20,485.232 | 18,381.889 | 10,743.246 | 10,221.17 | 9,455.626 | 170,437.433 | 196,551.958 | 152,670.935 | 161,748.634 | 160,510.921 | 235,464.77 | 158,696.641 | 173,559.425 | 172,324.862 | 186,497.999 | 172,458.734 | 179,213.742 | 149,015.724 | 197,195.92 | 155,720.911 | 165,947.551 | 146,022.131 | 185,701.009 | 8,879.938 | 138,574.121 | 137,782.828 | 8,178.937 | 8,893.788 | 131,972.202 | 107,540.054 | 141,196.248 | 102,358.944 | 128,432.246 | 102,964.663 | 13,848.808 | 103,082.567 | 13,388.331 | 91,936.751 | 9,030.448 | 4,747.668 | 6,470.291 | 76,009.654 | 104,649.896 | 4,027.078 | 101,465.73 | 10,668.25 | 8,434.84 | 5,522.509 | 59,837.361 | 3,932.513 | 64,592.279 | 55,191.247 | 34,951.276 | 1,443.763 | 43,711.34 | 31,542.979 | 5,747.978 | 6,642.75 | 35,214.012 | 4,999.363 |
Other Current Liabilities
| 204,697.657 | 223,992.81 | 202,644.089 | 1,614.347 | 1,833.627 | 178,740.965 | 183,082.362 | 207,616.43 | 159,284.9 | 171,338.351 | 1,676.924 | 1,603.681 | 1,129.78 | 921.215 | 921.213 | 1,815.208 | 908.702 | 819.457 | 819.459 | 825.157 | 825.156 | 905.322 | 905.321 | 814.23 | 814.229 | 814.228 | 0.001 | -0.001 | 127,856.244 | -0.001 | 0 | 130,914.094 | 99,795.695 | 0.002 | 0 | 0.001 | -0.001 | 0.001 | 0 | 110,761.013 | -0.001 | 93,845.687 | 0.001 | 101,736.672 | 85,924.79 | 97,016.311 | 0.001 | 0.001 | 76,256.127 | 0.001 | 68,625.457 | 54,032.874 | 68,749.699 | 0.002 | 42,505.886 | -0.001 | 0.001 | 0.001 | 38,646.221 | -0.001 | -0.001 | 37,798.327 | 38,276.555 | 0.001 | 42,991.281 |
Total Current Liabilities
| 870,624.22 | 934,630.141 | 960,413.634 | 1,072,231.05 | 934,083.19 | 755,066.274 | 840,646.719 | 744,687.546 | 609,666.158 | 731,552.442 | 691,315.434 | 526,896.726 | 411,338.073 | 489,069.064 | 449,862.161 | 638,246.168 | 570,938.778 | 520,144.837 | 516,422.344 | 493,186.548 | 485,014.993 | 449,105.588 | 341,717.73 | 500,092.601 | 427,767.429 | 437,120.53 | 403,404.739 | 628,668.215 | 485,285.638 | 399,133.957 | 451,722.728 | 268,854.382 | 255,264.854 | 369,948.377 | 269,562.971 | 275,152.607 | 230,656.566 | 260,414.304 | 243,277.595 | 250,137.315 | 266,091.657 | 272,580.4 | 298,457.653 | 340,314.655 | 396,930.204 | 424,630.482 | 369,252.126 | 502,021.894 | 410,470.836 | 386,883.223 | 201,665.676 | 205,286.201 | 218,188.755 | 216,850.569 | 206,352.879 | 245,972.907 | 160,329.234 | 143,400.677 | 146,535.31 | 192,014.483 | 159,926.551 | 148,107.474 | 226,981.151 | 221,002.366 | 227,803.132 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 209,645.751 | 217,350.453 | 222,347.437 | 286,621.73 | 191,627.522 | 319,567.179 | 322,786.858 | 355,142.224 | 430,786.198 | 412,175.54 | 414,237.327 | 511,737.495 | 533,816.796 | 460,031.607 | 457,437.706 | 422,308.149 | 313,373.647 | 347,871.951 | 345,151.78 | 398,025.488 | 370,694.624 | 393,288.669 | 391,951.84 | 367,034.457 | 377,417.188 | 332,865.025 | 333,253.516 | 208,453.55 | 168,407.4 | 47,560.9 | 48,980.4 | 160,033.807 | 138,440.498 | 130,846.334 | 130,822.757 | 109,799.471 | 109,776.39 | 118,483.009 | 142,658.514 | 145,447.825 | 148,464.044 | 148,877.155 | 148,747.265 | 139,420.359 | 162,362.814 | 158,177.842 | 159,617.586 | 52,771.69 | 102,515.498 | 100,281.56 | 79,668.16 | 49,839.615 | 49,821.654 | 49,786.592 | 0 | 0 | 83,569.361 | 85,446.746 | 87,251.828 | 43,559.38 | 40,669.691 | 39,624.818 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 28,805.664 | 17,894.152 | 17,572.239 | 9,304.739 | 5,964.871 | 0 | 0 | 0 | 0 | 0 | 13,026.681 | 20,426.784 | 15,125.228 | 12,802.374 | 10,699.458 | 24,414.183 | 21,485.245 | 17,475.176 | 12,357.886 | 26,673.55 | 1.37 | 4.969 | 8.489 | 35.626 | 35.626 | 35.626 | 15,970.628 | 35.626 | 35.626 | 35.626 | 368.941 | 370.261 | 24.492 | 31.725 | 33.084 | 54.461 | 13,905.654 | 60.131 | 63.02 | 69.07 | 76.724 | 86.121 | 84.13 | 101.592 | 110.585 | 115.673 | 125.274 | 75.288 | 49.273 | 49.353 | 3.644 | 3.817 | 7.89 | 0 | 0 | 0 | 0 | 7,706.838 | 0 | 15,640.81 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 30,507.082 | 30,661.15 | 25,955.364 | 19,974.831 | 19,337.923 | 20,565.471 | 18,365.677 | 15,340.724 | 18,124.14 | 17,880.796 | 18,283.725 | 20,824.177 | 19,398.988 | 19,505.508 | 18,989.955 | 18,215.933 | 18,271.124 | 19,291.409 | 18,372.602 | 19,669.327 | 19,796.187 | 19,938.728 | 19,686.864 | 22,744.01 | 22,877.818 | 23,064.762 | 23,222.423 | 22,580.401 | 22,710.317 | 19,023.035 | 19,380.6 | 19,650.319 | 20,172.267 | 20,464.216 | 20,952.802 | 20,336.641 | 20,467.11 | 21,142.09 | 21,728.731 | 22,407.968 | 23,402.704 | 24,003.876 | 26,315.96 | 24,896.464 | 25,716.186 | 26,005.321 | 26,848.322 | 26,029.521 | 27,027.467 | 28,157.943 | 22,026.337 | 23,252.107 | 23,652.183 | 16,825.144 | 16,360.904 | 16,245.244 | 1,964.836 | 1,964.836 | 2,091.603 | 1,765.22 | 1,765.22 | 1,459.974 | 3,005.515 | 3,005.515 | 4,081.039 |
Other Non-Current Liabilities
| 10,817.547 | 9,061.49 | 6,658.459 | 0.001 | -0 | 7,336.594 | 6,106.267 | 20,460.542 | 17,820.35 | 16,384.112 | 0 | -0.001 | 0.001 | 0 | -0.001 | -0 | -0.001 | -0.001 | -0.001 | 0.001 | 22,943.5 | 22,812.554 | 17,747.792 | 28,463.978 | 23,795.608 | 21,326.777 | 35.626 | 34,878.609 | 28,514.13 | 18,205.779 | 11,231.568 | 18,837.348 | 16,077.591 | 15,063.007 | 8,867.167 | 17,047.709 | 57.279 | 11,647.456 | 10,723.572 | 27,337.134 | 21,914.471 | 20,104.758 | 14,270.064 | 22,836.628 | 18,912.534 | 18,014.882 | 13,823.147 | 21,383.526 | 18,313.551 | 15,491.231 | 11,953.546 | 10,064.84 | 8,158.231 | 12,025.15 | 10,563.701 | 8,387.069 | 9,203.5 | 0.001 | 7,585.964 | 0.001 | 13,626.699 | 12,997.646 | 10,650.05 | 9,918.299 | 9,140.548 |
Total Non-Current Liabilities
| 279,776.044 | 274,967.245 | 272,533.499 | 315,901.301 | 216,930.316 | 347,469.244 | 347,258.802 | 390,943.49 | 466,730.688 | 446,440.448 | 445,547.733 | 552,988.454 | 568,341.013 | 492,339.489 | 487,127.117 | 464,938.265 | 353,130.015 | 384,638.536 | 375,882.267 | 444,368.366 | 413,435.68 | 436,044.92 | 429,394.986 | 418,278.071 | 424,126.24 | 377,292.19 | 372,482.193 | 265,948.186 | 219,667.473 | 84,825.34 | 79,961.509 | 198,891.735 | 174,714.848 | 166,405.282 | 160,675.81 | 147,238.282 | 144,206.433 | 151,332.686 | 175,173.837 | 195,261.997 | 193,857.943 | 193,071.91 | 189,417.419 | 187,255.043 | 207,102.119 | 202,313.718 | 200,414.329 | 100,260.025 | 147,905.789 | 143,980.087 | 113,651.687 | 83,160.379 | 81,639.958 | 78,636.886 | 26,924.605 | 24,632.313 | 94,737.697 | 95,118.421 | 96,929.395 | 60,965.411 | 56,061.61 | 54,082.438 | 13,655.565 | 12,923.814 | 13,221.587 |
Total Liabilities
| 1,150,400.264 | 1,209,597.386 | 1,232,947.132 | 1,388,132.35 | 1,151,013.507 | 1,102,535.518 | 1,187,905.52 | 1,135,631.036 | 1,076,396.846 | 1,177,992.89 | 1,136,863.167 | 1,079,885.181 | 979,679.086 | 981,408.553 | 936,989.278 | 1,103,184.433 | 924,068.793 | 904,783.373 | 892,304.611 | 937,554.914 | 898,450.674 | 885,150.508 | 771,112.716 | 918,370.672 | 851,893.669 | 814,412.72 | 775,886.932 | 894,616.401 | 704,953.111 | 483,959.297 | 531,684.238 | 467,746.117 | 429,979.702 | 536,353.658 | 430,238.781 | 422,390.888 | 374,863 | 411,746.989 | 418,451.432 | 445,399.311 | 459,949.601 | 465,652.31 | 487,875.072 | 527,569.698 | 604,032.323 | 626,944.2 | 569,666.455 | 602,281.919 | 558,376.625 | 530,863.31 | 315,317.362 | 288,446.58 | 299,828.713 | 295,487.455 | 233,277.484 | 270,605.22 | 255,066.931 | 238,519.097 | 243,464.705 | 252,979.895 | 215,988.161 | 202,189.912 | 240,636.716 | 233,926.18 | 241,024.719 |
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
| 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 19,295.62 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 | 15,670.755 |
Retained Earnings
| 280,511.898 | 262,819.117 | 281,906.44 | 857,148.379 | 812,863.983 | 796,214.285 | 779,781.249 | 753,003.697 | 724,413.269 | 709,767.197 | 702,467.603 | 693,257.338 | 678,153.426 | 662,915.258 | 646,476.461 | 621,707.448 | 590,934.283 | 582,765.528 | 570,474.766 | 561,741.48 | 538,199.748 | 529,810.182 | 517,087.78 | 517,836.839 | 491,100.287 | 484,793.088 | 478,965.165 | 483,473.956 | 462,538.275 | 459,998.568 | 445,922.034 | 442,974.895 | 420,603.675 | 412,577.484 | 401,922.766 | 401,656.164 | 376,091.504 | 366,890.389 | 356,653.253 | 352,376.109 | 327,632.505 | 316,502.547 | 305,133.188 | 303,309.837 | 283,695.008 | 280,991.021 | 271,706.51 | 276,859.374 | 262,312.555 | 262,011.233 | 255,564.544 | 243,157.124 | 237,856.576 | 150,420.914 | 130,656.096 | 131,860.065 | 126,158.668 | 109,509.796 | 102,480.915 | 103,013.323 | 100,388.775 | 104,271.01 | 106,273.389 | 98,451.578 | 100,028.542 |
Accumulated Other Comprehensive Income/Loss
| 622,119.808 | 620,698.559 | 561,923.297 | 570,817.428 | 571,203.311 | 569,961.15 | 508,906.627 | 499,772.653 | 500,817.904 | 502,432.16 | 453,936.01 | 459,670.961 | 460,541.529 | 129,751.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 100,752.319 | 101,361.761 | 110,074.049 | -484,178.206 | -484,178.205 | -483,311.208 | -424,178.205 | -424,178.205 | -424,178.204 | -424,178.205 | -376,878.205 | -376,878.205 | -376,878.205 | -47,214.522 | 81,173.313 | 93,083.474 | 92,213.679 | 91,406.982 | 91,439.562 | 96,545.25 | 96,529.334 | 96,512.554 | 96,111.279 | 94,214.181 | 94,453.271 | 94,648.833 | 94,817.906 | 94,716.385 | 94,948.072 | 94,900.753 | 95,183.82 | 100,806.714 | 101,048.119 | 101,129.614 | 100,853.708 | 102,603.749 | 102,486.364 | 102,645.316 | 102,441.746 | 99,043.72 | 100,689.92 | 102,072.031 | 102,316.598 | 102,830.34 | 103,822.801 | 102,915.88 | 106,335.875 | 106,336.531 | 106,355.572 | 106,344.082 | 99,542.958 | 99,542.958 | 99,542.958 | 172,891.054 | 169,889.936 | 170,058.932 | 114,306.927 | 114,322.338 | 114,374.091 | 120,044.071 | 121,282.943 | 121,118.013 | 119,829.377 | 117,426.273 | 117,723.354 |
Total Shareholders Equity
| 1,022,679.645 | 1,004,175.057 | 973,199.406 | 963,083.221 | 919,184.709 | 902,159.847 | 883,805.291 | 847,893.765 | 820,348.589 | 807,316.771 | 798,821.029 | 795,345.714 | 781,112.37 | 764,747.681 | 746,945.394 | 734,086.541 | 702,443.582 | 693,468.129 | 681,209.948 | 677,582.349 | 654,024.702 | 645,618.356 | 632,494.679 | 631,346.64 | 604,849.178 | 598,737.541 | 593,078.691 | 597,485.961 | 576,781.967 | 574,194.941 | 560,401.474 | 563,077.229 | 540,947.414 | 533,002.718 | 522,072.094 | 523,555.533 | 497,873.488 | 488,831.325 | 478,390.619 | 470,715.449 | 447,618.045 | 437,870.198 | 426,745.406 | 425,435.797 | 406,813.429 | 403,202.521 | 397,338.005 | 402,491.525 | 387,963.747 | 387,650.935 | 374,403.122 | 361,995.702 | 356,695.154 | 338,982.723 | 316,216.787 | 317,589.752 | 256,136.35 | 239,502.889 | 232,525.761 | 238,728.149 | 237,342.473 | 241,059.778 | 241,773.521 | 231,548.606 | 233,422.651 |
Total Equity
| 1,022,679.645 | 1,004,175.057 | 973,199.406 | 963,083.221 | 919,184.709 | 902,159.847 | 883,805.291 | 847,893.765 | 820,348.589 | 807,316.771 | 798,821.029 | 795,345.714 | 781,112.37 | 764,747.681 | 746,945.394 | 734,086.541 | 702,443.582 | 693,468.129 | 681,209.948 | 677,582.349 | 654,024.702 | 645,618.356 | 632,494.679 | 631,346.64 | 604,849.178 | 598,919.892 | 593,249.304 | 597,757.137 | 577,076.954 | 574,403.761 | 560,601.738 | 563,316.275 | 541,208.359 | 533,162.73 | 522,191.654 | 523,640.826 | 497,925.483 | 489,068.282 | 478,641.038 | 471,022.584 | 447,900.558 | 438,157.516 | 427,056.471 | 425,750.54 | 407,143.3 | 403,505.432 | 397,620.617 | 402,831.074 | 388,303.404 | 387,973.754 | 374,403.122 | 361,995.702 | 356,695.154 | 338,982.723 | 316,216.787 | 317,589.752 | 256,136.35 | 239,502.889 | 232,525.761 | 238,728.149 | 237,342.473 | 241,059.778 | 241,773.521 | 231,548.606 | 233,422.651 |
Total Liabilities & Shareholders Equity
| 2,173,079.909 | 2,213,772.443 | 2,206,146.539 | 2,351,215.571 | 2,070,198.216 | 2,004,695.365 | 2,071,710.811 | 1,983,524.801 | 1,896,745.435 | 1,985,309.661 | 1,935,684.196 | 1,875,230.895 | 1,760,791.457 | 1,746,156.234 | 1,683,934.673 | 1,837,270.974 | 1,626,512.375 | 1,598,251.503 | 1,573,514.559 | 1,615,137.263 | 1,552,475.376 | 1,530,768.864 | 1,403,607.395 | 1,549,717.312 | 1,456,742.847 | 1,413,332.612 | 1,369,136.235 | 1,492,373.538 | 1,282,030.065 | 1,058,363.058 | 1,092,285.976 | 1,031,062.392 | 971,188.061 | 1,069,516.388 | 952,430.434 | 946,031.714 | 872,788.483 | 900,815.271 | 897,092.47 | 916,421.895 | 907,850.159 | 903,809.826 | 914,931.543 | 953,320.238 | 1,011,175.623 | 1,030,449.632 | 967,287.072 | 1,005,112.993 | 946,680.029 | 918,837.064 | 689,720.484 | 650,442.282 | 656,523.867 | 634,470.178 | 549,494.271 | 588,194.972 | 511,203.281 | 478,021.987 | 475,990.466 | 491,708.045 | 453,330.634 | 443,249.69 | 482,410.237 | 465,474.786 | 474,447.37 |