KEPCO Plant Service & Engineering Co.,Ltd.
KRX:051600.KS
44700 (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 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 256,885.27 | 143,966.337 | 49,082.349 | 83,722.236 | 146,101.719 | 94,303.965 | 122,574.292 | 85,174.187 | 66,276.426 | 50,049.263 | 74,036.156 | 59,061.213 | 45,190.402 | 41,948.362 | 35,422.242 | 36,136.626 | 52,320.857 | 33,318.852 | 26,266.467 | 82,744.542 | 69,528.367 | 60,826.188 | 38,461.478 | 53,729.129 | 56,111.401 | 36,043 | 98,075.645 | 91,602.229 | 102,766.807 | 176,557.192 | 191,036.027 | 201,383.092 | 115,816.907 | 27,661.003 | 63,818.932 | 53,862.252 | 172,617.036 | 47,279.362 | 103,752.116 | 52,980.139 | 173,329.243 | 98,370.093 | 57,359.924 | 34,335.95 | 117,036.335 | 160,829.04 | 58,568.59 | 31,675.527 | 104,211.127 | 130,312.77 | 59,846.448 | 149,393.561 | 257,086.137 | 284,347.295 | 220,660.223 | 280,985.339 | 237,031.6 | 178,839.23 | 176,244.185 | 143,955.189 | 99,560.056 | 161,820.424 | 164,469.117 | 139,464.577 |
Short Term Investments
| 6,670.793 | 40,290.45 | 5,861.552 | 55,012.1 | 35,113.826 | 125,672.32 | 65,246.546 | 57,551.232 | 77,662.028 | 233,555.591 | 156,502.553 | 197,942.36 | 197,709.638 | 177,163.707 | 169,784.683 | 182,028.852 | 157,392.966 | 246,763.248 | 246,559.121 | 202,292.972 | 102,742.308 | 192,082.739 | 124,490.172 | 159,844.379 | 110,517.907 | 201,744.947 | 111,611.422 | 130,486.384 | 100,244.13 | 40,093.44 | 10,022.273 | 9,867.994 | 49,766.148 | 160,104.155 | 159,709.378 | 216,655.769 | 86,689.545 | 114,491.192 | 64,864.476 | 135,347.895 | 55,327.745 | 85,991.462 | 119,959.467 | 185,320.087 | 170,431.257 | 170,843.7 | 116,209 | 228,217.227 | 181,090.281 | 196,571.252 | 187,900.785 | 108,469.57 | 13,167.484 | 7,531.577 | 7,449.84 | 2,478.38 | 42,418.103 | 62,662.735 | 32,308.613 | 2,699.933 | 2,109.367 | 2,057.814 | 12,668.46 | 2,386.545 |
Cash and Short Term Investments
| 263,556.063 | 184,256.787 | 54,943.901 | 138,734.336 | 181,215.545 | 219,976.285 | 187,820.838 | 142,725.419 | 143,938.454 | 283,604.854 | 230,538.709 | 257,003.573 | 242,900.04 | 219,112.069 | 205,206.925 | 218,165.478 | 209,713.823 | 280,082.1 | 272,825.588 | 285,037.514 | 172,270.675 | 252,908.927 | 162,951.65 | 213,573.508 | 166,629.308 | 237,787.947 | 209,687.067 | 222,088.613 | 203,010.937 | 216,650.632 | 201,058.299 | 211,251.086 | 165,583.055 | 187,765.158 | 223,528.31 | 270,518.021 | 259,306.581 | 161,770.554 | 168,616.591 | 188,328.034 | 228,656.988 | 184,361.555 | 177,319.391 | 219,656.037 | 287,467.592 | 331,672.74 | 174,777.59 | 259,892.754 | 285,301.408 | 326,884.022 | 247,747.233 | 257,863.131 | 270,253.621 | 291,878.872 | 228,110.063 | 283,463.719 | 279,449.703 | 241,501.965 | 208,552.798 | 146,655.122 | 101,669.423 | 163,878.238 | 177,137.577 | 141,851.122 |
Net Receivables
| 687,219.788 | 811,824.322 | 872,152.011 | 756,305.855 | 698,421.728 | 671,391.673 | 646,194.399 | 653,851.092 | 622,730.314 | 504,510.408 | 544,771.974 | 527,271.503 | 524,668.151 | 526,765.156 | 530,524.079 | 535,515.461 | 530,351.258 | 482,157.516 | 508,550.609 | 450,346.381 | 505,985.202 | 446,706.13 | 471,037.371 | 427,651.13 | 465,362.928 | 415,338.984 | 418,590.366 | 380,012.236 | 422,443.892 | 366,365.597 | 358,672.952 | 350,168.131 | 383,459.622 | 377,306.78 | 327,040.927 | 254,849.215 | 291,948.461 | 336,919.139 | 294,586.352 | 241,035.632 | 251,403.501 | 266,956.225 | 260,348.147 | 212,582.657 | 219,937.431 | 180,506.149 | 173,585.75 | 143,114.087 | 151,744.579 | 176,304.255 | 132,893.439 | 108,405.953 | 147,123.669 | 127,925.412 | 118,754.662 | 91,492.038 | 92,992.664 | 111,603.734 | 110,168.746 | 149,074.585 | 184,853.015 | 105,661.867 | 99,103.373 | 132,805.713 |
Inventory
| 24,605.042 | 24,577.341 | 25,262.01 | 24,900.621 | 31,143.414 | 29,306.062 | 28,749.107 | 23,703.182 | 23,411.557 | 23,708.734 | 23,925.934 | 24,015.863 | 25,121.847 | 24,082.858 | 23,774.631 | 7,268.156 | 1,775.318 | 1,893.827 | 1,438.758 | 2,281.816 | 1,897.59 | 1,345.456 | 1,389.97 | 1,612.151 | 2,476.351 | 2,137.247 | 1,615.996 | 1,566.303 | 1,565.009 | 1,631.401 | 1,660.301 | 1,860.018 | 1,773.079 | 1,879.859 | 1,777.974 | 2,598.018 | 2,133.425 | 1,964.02 | 1,947.054 | 2,746.862 | 2,327.826 | 2,160.586 | 2,463.784 | 2,801.269 | 2,832.18 | 2,206.612 | 1,621.634 | 2,091.676 | 1,850.177 | 1,977.802 | 1,683.832 | 2,215.113 | 2,920.874 | 1,774.073 | 1,371.275 | 2,765.348 | 1,828.623 | 1,806.294 | 1,681.436 | 2,290.732 | 2,623.056 | 1,936.828 | 964.401 | 1,381.236 |
Other Current Assets
| 35,027.239 | 44,721.471 | 16,125.29 | 3,790.423 | 4,780.327 | 7,122.029 | 5,354.774 | 6,512.333 | 5,963.871 | 5,802.945 | 877.739 | 2,314.492 | 2,748.282 | 4,778.667 | 512.935 | 1,623.299 | 2,324.723 | 3,757.379 | 594.241 | 1,267.339 | 2,056.256 | 3,264.555 | 750 | 1,446.281 | 2,083.143 | 3,088.082 | 523.207 | 1,199 | 2,115.332 | 2,831 | 206.879 | 889.841 | 1,620.276 | 2,466 | 208.153 | 797 | 1,430.056 | 2,272.115 | 212.074 | 1,072.311 | 1,704.585 | 2,515.948 | 756.38 | 853.547 | 1,429.496 | 1,762.718 | 413.802 | 139.011 | 574.23 | 994.712 | 561.818 | 781.023 | 1,061.725 | 1,248.516 | 279.866 | 665.158 | 899.07 | 1,511.104 | 488.987 | 443.571 | 811.535 | 1,150.4 | 393.795 | 964.057 |
Total Current Assets
| 1,010,408.132 | 1,065,379.922 | 968,483.212 | 923,731.234 | 915,561.015 | 927,796.049 | 868,119.118 | 826,792.026 | 796,044.197 | 817,626.941 | 800,114.356 | 810,605.431 | 795,438.321 | 774,738.75 | 760,018.569 | 762,572.393 | 744,165.123 | 767,890.821 | 783,409.196 | 738,933.05 | 682,209.723 | 704,225.068 | 636,128.991 | 644,283.07 | 636,551.73 | 658,352.26 | 630,416.636 | 604,866.152 | 629,135.17 | 587,478.63 | 561,598.432 | 564,169.076 | 552,436.032 | 569,417.797 | 552,555.363 | 528,762.254 | 554,818.523 | 502,925.828 | 465,362.071 | 433,182.839 | 484,092.9 | 455,994.314 | 440,887.702 | 435,893.51 | 511,666.699 | 516,148.219 | 350,398.775 | 405,237.528 | 439,470.394 | 506,160.791 | 382,886.322 | 369,265.22 | 421,359.889 | 422,826.873 | 348,515.866 | 378,386.263 | 375,170.06 | 356,423.097 | 320,891.967 | 298,464.01 | 289,957.029 | 272,627.333 | 277,599.146 | 277,002.128 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 454,064.262 | 462,557.245 | 449,193.02 | 440,481.829 | 442,971.605 | 443,618.141 | 447,725.363 | 446,470.211 | 451,650.844 | 455,856.819 | 446,980.808 | 442,558.799 | 443,029.578 | 451,532.96 | 452,735.28 | 444,608.424 | 440,069.521 | 440,275.781 | 442,962.595 | 437,356.755 | 440,178.787 | 452,261.995 | 441,722.837 | 439,587.336 | 428,095.805 | 427,752.764 | 431,357.441 | 422,714.635 | 409,938.452 | 393,509.536 | 395,335.439 | 377,865.904 | 374,214.087 | 372,323.737 | 372,024.472 | 361,065.274 | 344,758.308 | 342,409.985 | 345,391.34 | 358,027.727 | 325,034.084 | 317,248.56 | 313,716.255 | 294,835.472 | 273,342.18 | 231,618.93 | 232,952.447 | 222,039.572 | 218,793.755 | 203,813.562 | 199,247.018 | 195,844.591 | 193,994.355 | 177,840.617 | 178,458.646 | 176,854.368 | 182,629.175 | 161,362.15 | 165,408.517 | 160,667.347 | 158,921.166 | 160,797.941 | 164,273.92 | 152,822.798 |
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 |
Intangible Assets
| 7,809.137 | 8,286.428 | 8,613.359 | 8,702.07 | 8,770.164 | 8,988.244 | 8,320.234 | 7,876.836 | 8,012.023 | 8,258.38 | 8,538.544 | 7,383.744 | 7,530.474 | 7,752.313 | 8,356.954 | 7,738.691 | 7,913.825 | 8,549.686 | 8,986.401 | 8,457.152 | 8,905.646 | 9,295.169 | 9,146.019 | 9,613.909 | 10,223.777 | 10,172.411 | 10,247.909 | 9,077.318 | 9,366.797 | 9,682.068 | 10,289.017 | 10,141.988 | 8,889.345 | 8,228.792 | 8,791.551 | 7,060.903 | 7,152.935 | 7,308.509 | 7,637.499 | 6,011.945 | 5,869.811 | 6,205.423 | 6,615.883 | 6,373.756 | 6,300.116 | 9,825.043 | 11,107.471 | 11,497.479 | 12,444.394 | 13,483.405 | 13,508.604 | 13,573.85 | 14,834.117 | 15,505.738 | 16,669.598 | 17,103.389 | 18,297.108 | 16,354.824 | 16,305.417 | 16,388.796 | 16,559.035 | 14,631.174 | 12,499.747 | 1,359.609 |
Goodwill and Intangible Assets
| 7,809.137 | 8,286.428 | 8,613.359 | 8,702.07 | 8,770.164 | 8,988.244 | 8,320.234 | 7,876.836 | 8,012.023 | 8,258.38 | 8,538.544 | 7,383.744 | 7,530.474 | 7,752.313 | 8,356.954 | 7,738.691 | 7,913.825 | 8,549.686 | 8,986.401 | 8,457.152 | 8,905.646 | 9,295.169 | 9,146.019 | 9,613.909 | 10,223.777 | 10,172.411 | 10,247.909 | 9,077.318 | 9,366.797 | 9,682.068 | 10,289.017 | 10,141.988 | 8,889.345 | 8,228.792 | 8,791.551 | 7,060.903 | 7,152.935 | 7,308.509 | 7,637.499 | 6,011.945 | 5,869.811 | 6,205.423 | 6,615.883 | 6,373.756 | 6,300.116 | 9,825.043 | 11,107.471 | 11,497.479 | 12,444.394 | 13,483.405 | 13,508.604 | 13,573.85 | 14,834.117 | 15,505.738 | 16,669.598 | 17,103.389 | 18,297.108 | 16,354.824 | 16,305.417 | 16,388.796 | 16,559.035 | 14,631.174 | 12,499.747 | 1,359.609 |
Long Term Investments
| 137,867.933 | 135,778.255 | 136,403.982 | -52,580.002 | -32,720.335 | -123,239.123 | -62,853.256 | -55,247.102 | -75,677.23 | -160,076.868 | -154,948.589 | -196,335.054 | -196,528.116 | -155,437.596 | -168,707.621 | -180,939.175 | -156,321.449 | -217,990.951 | -245,675.924 | -151,798.644 | -53,435.283 | -117,261.858 | -9,056.581 | -110,365.807 | -62,265.949 | -153,109.62 | -64,532.507 | -82,720.809 | -53,919.276 | 6,538.982 | 34,220.493 | 35,807.118 | -5,423.782 | -115,214.723 | -117,285.446 | -173,336.954 | -44,506.237 | -68,808.583 | -21,041.446 | -90,708.877 | -12,146.361 | -42,633.135 | -77,451.193 | -142,255.162 | -129,818.123 | -130,322.75 | -114,290.515 | -176,119.358 | -141,286.003 | -156,751.866 | -143,555.603 | -63,531.714 | 29,427.276 | 36,470.456 | 33,635.113 | 38,564.274 | -3,757.943 | -23,793.577 | 3,598.945 | 33,580.213 | 31,756.823 | 32,136.286 | 18,593.47 | 26,796.126 |
Tax Assets
| 32,744.027 | 31,602.22 | 32,658.556 | 16,278.021 | 18,286.621 | 25,935.976 | 17,924.936 | 16,466.605 | 29,512.236 | 25,321.806 | 22,712.701 | 26,341.703 | 23,990.406 | 21,656.256 | 25,811.866 | 33,894.67 | 18,436.727 | 22,998.508 | 26,617.798 | 34,613.081 | 29,411.212 | 25,437.93 | 24,668.978 | 36,054.915 | 30,970.751 | 28,669.982 | 24,783.64 | 32,020.929 | 36,527.874 | 29,921.601 | 26,843.767 | 25,662.789 | 21,988.549 | 19,657.837 | 12,474.426 | 17,648.62 | 17,357.518 | 21,434.934 | 16,277.921 | 21,788.996 | 18,305.783 | 14,663.198 | 9,081.293 | 20,826.683 | 22,241.057 | 15,107.885 | 12,269.526 | 36,088.841 | 32,454.12 | 24,686.511 | 3,089.093 | 1,714.869 | 732.678 | 1,383.712 | 1,661.113 | 2,587.451 | 1,329.307 | 721.401 | 436.2 | 14,327.513 | 100.238 | 704.634 | 1,125.503 | 11,475.19 |
Other Non-Current Assets
| 1,911.366 | 2,035.549 | 1,981.42 | 230,766.938 | 200,571.159 | 304,649.031 | 282,785.801 | 253,344.432 | 253,356.458 | 322,497.549 | 303,522.303 | 320,164.662 | 311,694.33 | 288,060.474 | 271,654.043 | 289,211.452 | 261,527.993 | 346,849.417 | 343,133.258 | 257,033.023 | 156,040.768 | 243,139.429 | 178,311.13 | 209,920.609 | 165,221.537 | 258,164.165 | 167,724.686 | 189,228.663 | 154,825.118 | 94,228.826 | 64,181.578 | 55,919.266 | 96,920.951 | 206,406.474 | 204,998.777 | 270,270.361 | 137,748.064 | 163,913.193 | 111,916.662 | 177,282.66 | 82,968.666 | 114,041.585 | 148,252.027 | 210,230.751 | 192,083.873 | 195,484.419 | 179,994.541 | 251,834.302 | 204,071.294 | 217,769.999 | 207,134.453 | 127,133.238 | 32,054.647 | 24,350.213 | 23,920.053 | 18,890.592 | 59,235.28 | 75,877.944 | 45,301.059 | 637.677 | 14,024.626 | 13,721.371 | 22,928.301 | 637.677 |
Total Non-Current Assets
| 634,396.725 | 640,259.696 | 628,850.338 | 643,648.855 | 637,879.214 | 659,952.269 | 693,903.077 | 668,910.982 | 666,854.332 | 651,857.686 | 626,805.766 | 600,113.855 | 589,716.672 | 613,564.406 | 589,850.522 | 594,514.063 | 571,626.617 | 600,682.441 | 576,024.128 | 585,661.368 | 581,101.129 | 612,872.665 | 644,792.384 | 584,810.962 | 572,245.921 | 571,649.702 | 569,581.169 | 570,320.736 | 556,738.965 | 533,881.013 | 530,870.294 | 505,397.065 | 496,589.15 | 491,402.117 | 481,003.78 | 482,708.204 | 462,510.588 | 466,258.038 | 460,181.975 | 472,402.451 | 420,031.983 | 409,525.631 | 400,214.264 | 390,011.5 | 364,149.103 | 321,713.527 | 322,033.469 | 345,340.836 | 326,477.56 | 303,001.611 | 279,423.565 | 274,734.834 | 271,043.073 | 255,550.736 | 254,344.523 | 254,000.074 | 257,732.927 | 230,522.742 | 231,050.138 | 225,601.546 | 221,361.888 | 221,991.406 | 219,420.941 | 193,091.4 |
Total Assets
| 1,644,804.856 | 1,705,639.618 | 1,597,333.551 | 1,567,380.089 | 1,553,440.23 | 1,587,748.318 | 1,562,022.195 | 1,495,703.008 | 1,462,898.529 | 1,469,484.627 | 1,426,920.122 | 1,410,719.285 | 1,385,154.993 | 1,388,303.157 | 1,349,869.091 | 1,357,086.456 | 1,315,791.739 | 1,368,573.263 | 1,359,433.325 | 1,324,594.418 | 1,263,310.852 | 1,317,097.733 | 1,280,921.375 | 1,229,094.032 | 1,208,797.651 | 1,230,001.962 | 1,199,997.805 | 1,175,186.888 | 1,185,874.135 | 1,121,359.643 | 1,092,468.725 | 1,069,566.141 | 1,049,025.182 | 1,060,819.914 | 1,033,559.144 | 1,011,470.458 | 1,017,329.11 | 969,183.866 | 925,544.047 | 905,585.29 | 904,124.883 | 865,519.945 | 841,101.966 | 825,905.01 | 875,815.802 | 837,861.746 | 672,432.244 | 750,578.365 | 765,947.954 | 809,162.402 | 662,309.887 | 644,000.054 | 692,402.962 | 678,377.609 | 602,860.389 | 632,386.337 | 632,902.987 | 586,945.838 | 551,942.105 | 524,065.556 | 511,318.917 | 494,618.739 | 497,020.087 | 470,093.528 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 16,314.564 | 14,534.202 | 13,604.874 | 24,206.84 | 33,264.471 | 19,660.434 | 18,304.69 | 20,823.995 | 22,753.704 | 16,074.012 | 21,193.185 | 11,919.319 | 18,220.06 | 11,391.849 | 16,696.081 | 14,446.823 | 24,591.657 | 12,431.603 | 17,269.922 | 17,412.591 | 18,446.507 | 9,134.417 | 15,101 | 13,658.561 | 16,869 | 8,135 | 15,109 | 11,199 | 26,585 | 16,198.976 | 15,008.638 | 21,348 | 18,846.186 | 6,668 | 8,108.953 | 15,017.444 | 19,824.074 | 6,791 | 8,028.368 | 15,289.447 | 11,367.134 | 9,943.276 | 13,136.371 | 15,195.143 | 23,588.507 | 15,505.774 | 7,688.217 | 11,328.222 | 17,354 | 11,677.372 | 3,615.606 | 3,107.174 | 7,262.901 | 2,962.589 | 2,282.896 | 4,381.948 | 2,826.285 | 4,958.921 | 5,219.322 | 4,548.464 | 8,118.176 | 6,763.89 | 5,204.631 | 8,277.59 |
Short Term Debt
| 11,417.837 | 11,888.295 | 5,230.856 | 5,315.839 | 5,732.695 | 4,296.451 | 4,406.083 | 5,009.1 | 4,931.702 | 4,679.073 | 3,577.303 | 3,284.571 | 3,117.065 | 3,243.789 | 2,873.901 | 2,968.148 | 3,067.526 | 3,268.202 | 3,101.796 | 3,233.426 | 3,163.666 | 5,398.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 24,679.762 | 29,718.088 | 27,254.5 | 9,709.974 | 19,340.824 | 32,437.651 | 30,234.995 | 16,074.48 | 27,776.824 | 24,942.328 | 21,628.702 | 25,198.249 | 22,206.872 | 14,025.192 | 907.401 | 4,743.311 | 16,347.493 | 25,019.646 | 27,778.031 | 13,339.134 | 16,216.226 | 18,997.869 | 24,053.936 | 13,534.001 | 23,820.984 | 23,854.734 | 23,987.627 | 19,520.77 | 28,647.139 | 21,231.343 | 15,344.438 | 10,471.764 | 18,974.881 | 23,562.327 | 23,070.955 | 18,324.09 | 25,135.304 | 29,994.485 | 29,562.284 | 17,742.533 | 24,025.135 | 28,868.797 | 27,816.842 | 18,043.433 | 27,592.031 | 14,684.052 | 5,970.53 | 12,712.771 | 17,196.646 | 13,331.78 | 12,655.351 | 10,461.698 | 16,583.45 | 21,899.584 | 21,110.33 | 17,852.637 | 21,716.258 | 21,583.993 | 14,942.275 | 10,959.674 | 14,624.044 | 13,463.738 | 16,494.286 | 16,539.283 |
Deferred Revenue
| 41,988.564 | 38,845.213 | 32,325.868 | 244,523.074 | 251,612.697 | 38,344.867 | 38,159.676 | 42,606.206 | 42,452.589 | 37,117.875 | 215,129.313 | 214,272.757 | 205,154.729 | 256,595.686 | 204,198.964 | 153,648.66 | 160,758.17 | 283,079.176 | 209,737.453 | 205,009.402 | 196,281.666 | 323,929.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 266,533.518 | 408,429.988 | 267,701.655 | 16,457.887 | 23,005.044 | 319,967.875 | 256,719.238 | 227,376.619 | 231,205.565 | 279,537.577 | 27,818.657 | 16,232.8 | 23,482.794 | 17,409.548 | 31,849.787 | 13,740.621 | 21,833.735 | 16,664.051 | 18,886.234 | 22,978.469 | 23,904.434 | 13,940.718 | 255,258.216 | 243,298.595 | 243,117.453 | 337,387.467 | 263,687.796 | 231,149.613 | 262,415.816 | 270,305.215 | 250,642.117 | 165,484.825 | 180,390.418 | 256,991.404 | 187,875.129 | 160,608.187 | 240,828.826 | 256,421.975 | 174,592.133 | 181,862.516 | 215,558.094 | 232,467.109 | 171,368.019 | 182,470.823 | 248,200.193 | 342,698.054 | 143,326.705 | 145,340.532 | 176,814.544 | 262,633.837 | 59,658.436 | 62,058.96 | 125,850.862 | 159,984.759 | 64,956.918 | 103,987.791 | 126,540.988 | 106,464.232 | 65,252.935 | 52,054.178 | 55,894.186 | 73,763.953 | 57,031.649 | 47,774.268 |
Total Current Liabilities
| 336,254.483 | 473,697.698 | 318,863.253 | 290,503.64 | 313,614.907 | 382,269.627 | 317,589.687 | 295,815.92 | 301,343.56 | 337,408.537 | 267,718.458 | 245,709.447 | 249,974.648 | 288,640.871 | 255,618.732 | 184,804.252 | 210,251.088 | 315,443.032 | 248,995.405 | 248,633.888 | 241,796.272 | 352,403.056 | 270,359.216 | 256,957.156 | 259,986.453 | 345,522.467 | 278,796.796 | 242,348.613 | 289,000.816 | 286,504.191 | 265,650.755 | 186,832.825 | 199,236.604 | 263,659.404 | 195,984.082 | 175,625.631 | 260,652.9 | 263,212.975 | 182,620.501 | 197,151.963 | 226,925.228 | 242,410.385 | 184,504.39 | 197,665.966 | 271,788.7 | 358,203.828 | 151,014.922 | 156,668.754 | 194,168.544 | 274,311.209 | 63,274.042 | 65,166.134 | 133,113.763 | 162,947.348 | 67,239.814 | 108,369.739 | 129,367.273 | 111,423.153 | 70,472.257 | 56,602.642 | 64,012.362 | 80,527.843 | 62,236.28 | 56,051.858 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 2,539.216 | 2,837.386 | 3,233.935 | 4,088.625 | 4,241.545 | 5,143.697 | 5,898.272 | 6,528.854 | 6,505.598 | 4,935.467 | 4,539.834 | 3,392.279 | 3,493.811 | 2,210.329 | 2,371.428 | 2,972.384 | 3,744.107 | 4,379.018 | 4,700.814 | 4,712.285 | 7,815.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -2,539.216 | 0 | 7,522.882 | 12,218.401 | 0 | 0 | 0 | 0 | 0 | 41,671.332 | 45,902.687 | 51,911.672 | 44,638.823 | 40,018.263 | 135,372.239 | 49,701.512 | 0 | 0 | 86,627.902 | 71,081.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 753.686 | 642.5 | 495.141 | 537.919 | 477.651 | 479.218 | 468.064 | 614.616 | 629.561 | 625.159 | 599.824 | 643.246 | 368.436 | 428.224 | 340.02 | 321.005 | 13.127 | 0 | 0 | 82.656 | 73.278 | 34.879 | 95.172 | 155.79 | 147.798 | 82.773 | 0 | 34.358 | 35.052 | 61.639 | 67.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,336.489 | 0 | 0 | 596.924 | 849.72 | 0 | 0 | 0 | 2,124.386 | 692.383 | 874.319 | 4,474.174 | 5,449.653 | 2,413.584 |
Other Non-Current Liabilities
| 48,449.906 | 6,125.47 | 2,541.362 | 0 | -0 | 18,550.438 | 23,087.527 | 14,156.012 | 23,439.104 | 32,839.258 | -0.001 | 0 | -0.001 | -0 | 0 | 0 | 0 | 36,804.214 | 42,640.823 | 0 | -0.001 | 40,121.494 | 26,331.173 | 58,145.942 | 45,733.223 | 23,103.033 | 16,126.698 | 67,416.16 | 68,264.482 | 43,796.902 | 36,984.082 | 106,033.177 | 100,888.801 | 72,307.29 | 51,311.827 | 84,304.084 | 56,607.4 | 58,552.454 | 44,902.632 | 74,393.755 | 74,455.924 | 45,118.602 | 34,532.859 | 74,865.549 | 74,800.524 | 30,401.648 | 27,264.307 | 175,393.694 | 164,798.707 | 134,697.069 | 72,834.624 | 80,385.969 | 86,946.567 | 60,907.586 | 64,138.023 | 73,128.792 | 70,201.171 | 68,766.071 | 69,058.097 | 73,592.885 | 74,291.807 | 58,436.369 | 56,209.825 | 71,038.372 |
Total Non-Current Liabilities
| 49,203.592 | 6,767.97 | 5,873.89 | 11,294.736 | 16,784.676 | 23,271.201 | 28,699.288 | 20,668.9 | 30,597.519 | 39,970.015 | 47,206.623 | 51,085.768 | 55,672.387 | 48,560.858 | 42,568.613 | 138,064.672 | 52,687.024 | 40,548.321 | 47,019.841 | 91,411.372 | 75,867.225 | 47,971.65 | 26,426.345 | 58,301.732 | 45,881.021 | 23,185.806 | 16,126.698 | 67,450.518 | 68,299.534 | 43,858.541 | 37,051.682 | 106,033.177 | 100,888.801 | 72,307.29 | 51,311.827 | 84,304.084 | 56,607.4 | 58,552.454 | 44,902.632 | 74,393.755 | 74,455.924 | 45,118.602 | 34,532.859 | 74,865.549 | 74,800.524 | 30,401.648 | 27,264.307 | 175,393.694 | 164,798.707 | 134,697.069 | 78,171.113 | 80,385.969 | 86,946.567 | 61,504.51 | 64,987.743 | 73,128.792 | 70,201.171 | 68,766.071 | 71,182.483 | 74,285.268 | 75,166.126 | 62,910.543 | 61,659.478 | 73,451.956 |
Total Liabilities
| 385,458.074 | 480,465.668 | 324,737.143 | 301,798.376 | 330,399.583 | 405,540.829 | 346,288.975 | 316,484.82 | 331,941.079 | 377,378.552 | 314,925.082 | 296,795.214 | 305,647.035 | 337,201.729 | 298,187.345 | 322,868.925 | 262,938.112 | 355,991.353 | 296,015.246 | 340,045.26 | 317,663.497 | 400,374.707 | 296,785.561 | 315,258.889 | 305,867.474 | 368,708.274 | 294,923.493 | 309,799.131 | 357,300.35 | 330,362.732 | 302,702.438 | 292,866.001 | 300,125.405 | 335,966.694 | 247,295.909 | 259,929.716 | 317,260.3 | 321,765.429 | 227,523.133 | 271,545.718 | 301,381.152 | 287,528.986 | 219,037.249 | 272,531.515 | 346,589.224 | 388,605.476 | 178,279.229 | 332,062.449 | 358,967.251 | 409,008.277 | 141,445.156 | 145,552.103 | 220,060.33 | 224,451.858 | 132,227.557 | 181,498.531 | 199,568.444 | 180,189.224 | 141,654.74 | 130,887.911 | 139,178.488 | 143,438.386 | 123,895.758 | 129,503.814 |
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
| 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 | 9,000 |
Retained Earnings
| 88,410.823 | 54,442.161 | 119,501.459 | 1,257,066.142 | 1,214,561.488 | 1,173,671.147 | 1,207,413.493 | 1,170,580.971 | 1,122,454.808 | 1,083,710.719 | 1,103,609.81 | 1,105,570.722 | 1,071,118.268 | 1,042,702.085 | 1,043,358.433 | 970,030.657 | 988,672.709 | 999,600.985 | 999,401.667 | 971,687.278 | 932,900.496 | 904,229.126 | 971,718.319 | 906,093.755 | 895,089.879 | 853,711.963 | 896,758.027 | 856,822.754 | 820,008.25 | 782,504.726 | 780,815.612 | 768,074.916 | 739,889.658 | 715,790.765 | 777,229.31 | 742,433.219 | 691,037.192 | 638,421.133 | 689,033.512 | 625,149.25 | 593,859.628 | 569,075.337 | 613,177.86 | 544,422.071 | 520,243.953 | 440,256.27 | 485,153.014 | 409,515.916 | 397,980.704 | 391,154.125 | 511,864.731 | 489,447.951 | 463,342.632 | 444,925.752 | 461,632.832 | 441,887.806 | 424,334.543 | 397,756.614 | 401,287.364 | 384,177.645 | 363,140.429 | 342,180.353 | 364,124.329 | 331,589.714 |
Accumulated Other Comprehensive Income/Loss
| 1,161,935.769 | 1,161,731.599 | 1,144,094.789 | 1,143,832.404 | 1,143,796.004 | 1,143,853.194 | 1,046,419.571 | 1,046,737.072 | 1,046,602.484 | 1,046,495.2 | 988,847.079 | 988,815.229 | 988,851.596 | 9,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | -1,144,317 | -1,144,317 | -1,144,317 | -1,047,100 | -1,047,100 | -1,047,100 | -1,047,100 | -989,462 | -989,462 | -989,462 | -9,600.756 | -676.782 | 55,186.789 | 55,180.828 | 3,980.809 | 55,016.159 | 3,861.627 | 3,746.619 | 3,493.647 | 3,417.243 | -1,258.868 | -1,159.95 | -1,418.516 | -683.944 | -435.231 | -434.683 | -508.038 | -49.535 | -374.966 | 9.951 | 62.302 | 33.778 | 107.372 | 31.49 | -2.804 | -12.692 | -109.746 | -115.954 | -84.424 | -113.173 | -48.588 | -17.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 1,259,346.592 | 1,225,173.76 | 1,272,596.249 | 1,265,581.546 | 1,223,040.492 | 1,182,207.341 | 1,215,733.064 | 1,179,218.043 | 1,130,957.293 | 1,092,105.919 | 1,111,994.89 | 1,113,923.951 | 1,079,507.864 | 1,051,101.329 | 1,051,681.651 | 1,034,217.446 | 1,052,853.538 | 1,012,581.795 | 1,063,417.826 | 984,548.905 | 945,647.115 | 916,722.773 | 984,135.562 | 913,834.887 | 902,929.929 | 861,293.447 | 905,074.083 | 865,387.523 | 828,573.567 | 790,996.688 | 789,766.077 | 776,699.95 | 748,899.609 | 724,853.067 | 786,263.088 | 751,540.591 | 700,068.682 | 647,418.329 | 698,020.82 | 634,039.504 | 602,743.674 | 577,990.913 | 622,064.687 | 553,373.483 | 529,226.566 | 449,256.27 | 494,153.014 | 418,515.916 | 406,980.704 | 400,154.125 | 520,864.731 | 498,447.951 | 472,342.632 | 453,925.752 | 470,632.832 | 450,887.806 | 433,334.543 | 406,756.614 | 410,287.364 | 393,177.645 | 372,140.429 | 351,180.353 | 373,124.329 | 340,589.714 |
Total Equity
| 1,259,346.782 | 1,225,173.95 | 1,272,596.408 | 1,265,581.713 | 1,223,040.647 | 1,182,207.49 | 1,215,733.22 | 1,179,218.188 | 1,130,957.449 | 1,092,106.075 | 1,111,995.04 | 1,113,924.071 | 1,079,507.958 | 1,051,101.428 | 1,051,681.747 | 1,034,217.531 | 1,052,853.627 | 1,012,581.91 | 1,063,418.078 | 984,549.158 | 945,647.355 | 916,723.026 | 984,135.814 | 913,835.143 | 902,930.178 | 861,293.688 | 905,074.311 | 865,387.758 | 828,573.785 | 790,996.912 | 789,766.288 | 776,700.139 | 748,899.777 | 724,853.22 | 786,263.235 | 751,540.742 | 700,068.81 | 647,418.437 | 698,020.914 | 634,039.572 | 602,743.731 | 577,990.959 | 622,064.718 | 553,373.495 | 529,226.578 | 449,256.27 | 494,153.014 | 418,515.916 | 406,980.704 | 400,154.125 | 520,864.731 | 498,447.951 | 472,342.632 | 453,925.752 | 470,632.832 | 450,887.806 | 433,334.543 | 406,756.614 | 410,287.364 | 393,177.645 | 372,140.429 | 351,180.353 | 373,124.329 | 340,589.714 |
Total Liabilities & Shareholders Equity
| 1,644,804.856 | 1,705,639.618 | 1,597,333.551 | 1,567,380.089 | 1,553,440.23 | 1,587,748.318 | 1,562,022.195 | 1,495,703.008 | 1,462,898.529 | 1,469,484.627 | 1,426,920.122 | 1,410,719.285 | 1,385,154.993 | 1,388,303.157 | 1,349,869.091 | 1,357,086.456 | 1,315,791.739 | 1,368,573.263 | 1,359,433.325 | 1,324,594.418 | 1,263,310.852 | 1,317,097.733 | 1,280,921.375 | 1,229,094.032 | 1,208,797.652 | 1,230,001.962 | 1,199,997.805 | 1,175,186.889 | 1,185,874.135 | 1,121,359.644 | 1,092,468.725 | 1,069,566.141 | 1,049,025.182 | 1,060,819.914 | 1,033,559.144 | 1,011,470.458 | 1,017,329.11 | 969,183.866 | 925,544.047 | 905,585.29 | 904,124.883 | 865,519.945 | 841,101.966 | 825,905.01 | 875,815.802 | 837,861.746 | 672,432.244 | 750,578.365 | 765,947.955 | 809,162.402 | 662,309.887 | 644,000.054 | 692,402.962 | 678,377.61 | 602,860.389 | 632,386.337 | 632,902.987 | 586,945.838 | 551,942.104 | 524,065.556 | 511,318.917 | 494,618.739 | 497,020.087 | 470,093.528 |