Halla Holdings Corp.
KRX:060980.KS
34150 (KRW) • At close February 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0 | 125,160.154 | 137,909.525 | 175,372.088 | 177,475.039 | 184,776.895 | 147,185.27 | 139,221.885 | 148,546.353 | 195,989.204 | 140,846.004 | 168,537.207 | 182,413.085 | 187,795.981 | 286,365.03 | 141,753.802 | 138,645.708 | 150,228.271 | 163,169.281 | 113,213.849 | 144,761.343 | 83,819.213 | 77,498.927 | 85,620.327 | 82,044.544 | 80,075.681 | 92,601.205 | 123,411.301 | 172,982.616 | 161,737.993 | 89,817.237 | 104,265.449 | 133,818.688 | 124,682.19 | 88,180.339 | 149,523.591 | 113,060.969 | 132,152.055 | 146,164.63 | 165,866.014 | 547,705.197 | 697,814.797 | 724,930.755 | 718,276.909 | 273,108.157 | 361,578.643 | 729,421.036 | 214,509.23 | 243,271.504 | 289,814.08 | 333,419.559 | 335,698.103 | 224,271.644 | 211,794.455 | 232,950.664 | 109,137.675 | 189,563.061 |
Short Term Investments
| 0 | 15,323.289 | 21,537.442 | 3,645.654 | 0 | 6,000 | 21,381.182 | 61,016.742 | 30,786.808 | 11,650.203 | 6,499.514 | 4,236.13 | 16,294.853 | 78,688.06 | 7,028.015 | 7,798.046 | 88,914.927 | 7,499.987 | 8,076.625 | 2,738.581 | 9,821.858 | 11,265.867 | 10,209.659 | 13,929.104 | -168,273.341 | 14,693.482 | 27,246.558 | 42,113.042 | 2,330.798 | 3,901.144 | 19,301.765 | 13,265.024 | 979.886 | 2,392.168 | 3,243.899 | 3,236.532 | 1,691.029 | 3,560.503 | 2,503.546 | 1,797.97 | 2,318.493 | 106,280.061 | 64,097.621 | 143,359.495 | 127,177.247 | 36,693.677 | 34,255.452 | 16,731.32 | 21,972.375 | 12,439.568 | 7,452.583 | 27,507.483 | 12,702.984 | 21,323.834 | 26,785.344 | 24,840.696 | 13,485.034 |
Cash and Short Term Investments
| 0 | 140,483.443 | 159,446.967 | 179,017.742 | 177,475.039 | 190,776.895 | 168,566.453 | 200,238.627 | 179,333.161 | 195,989.204 | 147,345.519 | 172,773.337 | 198,707.938 | 266,484.041 | 293,393.045 | 149,551.848 | 227,560.635 | 157,728.258 | 171,245.907 | 115,952.43 | 154,583.201 | 95,085.08 | 87,708.586 | 99,549.431 | 82,044.544 | 94,769.163 | 119,847.763 | 165,524.344 | 175,313.414 | 165,639.137 | 109,119.002 | 117,530.473 | 134,798.574 | 127,074.358 | 91,424.238 | 152,760.123 | 114,751.998 | 135,712.558 | 148,668.176 | 167,663.984 | 550,023.69 | 804,094.858 | 789,028.376 | 861,636.404 | 400,285.404 | 398,272.32 | 763,676.488 | 231,240.55 | 265,243.879 | 302,253.648 | 340,872.142 | 363,205.586 | 236,974.628 | 233,118.289 | 259,736.008 | 133,978.371 | 203,048.095 |
Net Receivables
| 0 | 0 | 260,916.391 | 234,340.934 | 250,378.11 | 269,402.165 | 265,888.539 | 229,896.347 | 286,449.732 | 247,008.647 | 244,352.15 | 197,092.013 | 179,325.621 | 178,680.567 | 168,943.723 | 129,671.167 | 112,944.062 | 109,285.477 | 125,112.818 | 126,819.29 | 132,573.117 | 0 | 0 | 168,364.036 | 0 | 0 | 210,359.5 | 160,988.784 | 165,240.586 | 157,874.239 | 162,232.502 | 201,794.086 | 186,743.795 | 192,563.616 | 474,451.507 | 186,443.174 | 201,843.31 | 185,997.136 | 202,783.863 | 195,871.548 | 201,067.602 | 1,123,331.059 | 1,232,435.247 | 1,204,967.534 | 1,126,845.904 | 1,226,308.609 | 1,183,988.518 | 1,284,695.54 | 1,080,965.158 | 1,057,868.77 | 1,034,537.625 | 1,086,373.856 | 980,840.896 | 895,695.733 | 825,810.168 | 526,820.607 | 532,410.925 |
Inventory
| 0 | 106,765.666 | 124,775.442 | 116,402.378 | 110,669.755 | 125,920.581 | 129,897.283 | 128,833.205 | 130,112.464 | 126,149.478 | 112,418.834 | 99,558.35 | 98,878.955 | 94,488.862 | 87,065.167 | 88,427.039 | 94,516.345 | 87,495.259 | 91,351.632 | 81,171.466 | 82,853.485 | 80,792.149 | 74,889.876 | 78,194.531 | 101,534.998 | 89,945.049 | 90,547.942 | 87,616.078 | 82,765.502 | 87,956.984 | 95,878.474 | 87,546.602 | 82,520.48 | 89,255.267 | 91,685.861 | 95,950.623 | 101,160.02 | 106,306.139 | 104,398.564 | 104,269.409 | 104,337.726 | 434,331.509 | 436,877.528 | 417,395.02 | 452,830.855 | 431,270.44 | 455,292.106 | 420,016.008 | 461,293.625 | 429,499.171 | 399,136.309 | 350,667.661 | 342,861.999 | 300,836.125 | 296,266.857 | 80,889.896 | 69,506.473 |
Other Current Assets
| 612,670.079 | 11,015.555 | 13,501.442 | 13,629.85 | 12,283.804 | 10,391.339 | 18,027.081 | 245,140.519 | 14,083.586 | 16,085.657 | 11,931.694 | 203,494.977 | 6,721.106 | 8,142.677 | 7,235.291 | 134,095.705 | 4,850.934 | -1,569.021 | 6,982.57 | 127,099.273 | 4,038.43 | 3,712.42 | 4,641.618 | 189,420.837 | 4,527.118 | 6,256.59 | -5,992.314 | 167,356.076 | 8,067.223 | 7,765.222 | 189,275.267 | 211,067.865 | 13,919.289 | 11,067.045 | 11,013.178 | 186,443.174 | 209,595.788 | 193,465.647 | 210,713.116 | 195,871.548 | 218,002.611 | 1,228,462.312 | 1,341,087.093 | 1,204,967.536 | 1,220,944.177 | 1,319,034.552 | 1,292,275.101 | 1,284,695.54 | 1,168,023.961 | 1,155,380.09 | 1,142,025.372 | 1,086,373.856 | 1,056,659.048 | 964,241.005 | 888,564.802 | 526,820.605 | 532,410.927 |
Total Current Assets
| 612,670.079 | 532,016.106 | 558,640.242 | 543,390.903 | 550,806.708 | 596,490.98 | 582,379.354 | 574,212.349 | 609,978.943 | 596,883.189 | 516,048.197 | 475,826.661 | 483,633.62 | 547,796.147 | 556,637.226 | 372,074.591 | 439,871.976 | 352,939.973 | 394,692.927 | 322,300.306 | 374,048.234 | 320,409.3 | 326,866.481 | 368,497.044 | 384,189.437 | 383,598.614 | 414,762.891 | 420,113.036 | 431,386.725 | 419,235.583 | 557,835.742 | 416,144.941 | 417,982.138 | 419,960.286 | 668,574.784 | 435,153.92 | 425,507.806 | 435,484.344 | 463,779.856 | 467,804.941 | 872,364.027 | 2,466,888.679 | 2,566,992.997 | 2,483,998.96 | 2,074,060.436 | 2,148,577.312 | 2,511,243.695 | 1,935,952.098 | 1,894,561.465 | 1,887,132.909 | 1,882,033.823 | 1,800,247.103 | 1,636,495.675 | 1,498,195.419 | 1,444,567.667 | 741,688.872 | 804,965.495 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 325,497.219 | 334,018.142 | 326,774.648 | 319,481.831 | 295,860.982 | 300,312.397 | 287,456.495 | 265,751.558 | 264,884.203 | 434,695.353 | 437,905.407 | 391,710.629 | 380,620.854 | 380,298.484 | 385,737.786 | 335,981.33 | 340,970.129 | 303,537.467 | 307,359.104 | 300,825.593 | 302,191.738 | 305,204.229 | 262,403.196 | 267,949.942 | 258,686.234 | 254,388.244 | 253,429.607 | 242,224.24 | 240,980.817 | 238,637.746 | 336,771.522 | 334,831.51 | 335,735.39 | 133,483.17 | 134,793.608 | 136,648.033 | 132,851.032 | 131,198.203 | 129,676.735 | 127,172.687 | 1,743,977.624 | 1,771,810.826 | 1,784,975.318 | 1,718,289.78 | 1,738,184.148 | 1,683,943.152 | 1,664,362.637 | 1,547,401.435 | 1,465,722.247 | 1,398,570.936 | 1,374,866.976 | 1,292,386.811 | 1,198,512.829 | 1,121,397.957 | 606,123.284 | 582,064.878 |
Goodwill
| 0 | 0 | 0 | 7,477.436 | 0 | 0 | 0 | 7,477.436 | 0 | 0 | 0 | 7,477.436 | 0 | 0 | 0 | 7,477.436 | 0 | 0 | 0 | 13,467.566 | 0 | 0 | 0 | 13,467.566 | 0 | 0 | 0 | 13,467.566 | 0 | 0 | 0 | 25,371.383 | 0 | 0 | 0 | 24,018.652 | 0 | 0 | 0 | 11,426.42 | 0 | 0 | 0 | 16,410.905 | 0 | 0 | 0 | 11,457.512 | 0 | 0 | 0 | 8,956.044 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 23,928.897 | 25,781.447 | 19,999.563 | 28,564.733 | 30,343.799 | 31,850.206 | 25,905.511 | 34,786.96 | 36,588.737 | 37,234.095 | 31,566.063 | 40,984.796 | 42,778.037 | 44,446.292 | 38,859.706 | 11,926.043 | 12,356.199 | 23,988.027 | 10,799.764 | 28,170.894 | 28,482.641 | 28,657.523 | 15,723.519 | 31,989.187 | 32,596.347 | 33,355.317 | 19,927.104 | 33,710.131 | 39,403.815 | 39,380.496 | 23,340.884 | 47,494.855 | 45,681.82 | 46,714.394 | 22,073.267 | 26,100.714 | 25,324.659 | 23,718.706 | 11,782.477 | 23,002.641 | 130,317.563 | 129,551.633 | 110,979.591 | 133,313.073 | 116,237.13 | 107,429.911 | 93,125.923 | 96,585.315 | 91,420.216 | 81,538.177 | 69,772.069 | 75,953.409 | 69,550.201 | 72,880.581 | 45,059.347 | 44,448.773 |
Goodwill and Intangible Assets
| 0 | 23,928.897 | 25,781.447 | 27,476.999 | 28,564.733 | 30,343.799 | 31,850.206 | 33,382.947 | 34,786.96 | 36,588.737 | 37,234.095 | 39,043.499 | 40,984.796 | 42,778.037 | 44,446.292 | 46,337.142 | 11,926.043 | 12,356.199 | 23,988.027 | 24,267.33 | 28,170.894 | 28,482.641 | 28,657.523 | 29,191.085 | 31,989.187 | 32,596.347 | 33,355.317 | 33,394.67 | 33,710.131 | 39,403.815 | 39,380.496 | 48,712.267 | 47,494.855 | 45,681.82 | 46,714.394 | 46,091.919 | 26,100.714 | 25,324.659 | 23,718.706 | 23,208.897 | 23,002.641 | 130,317.563 | 129,551.633 | 127,390.496 | 133,313.073 | 116,237.13 | 107,429.911 | 104,583.435 | 96,585.315 | 91,420.216 | 81,538.177 | 78,728.113 | 75,953.409 | 69,550.201 | 72,880.581 | 45,059.347 | 44,448.773 |
Long Term Investments
| 0 | 1,483,021.473 | 1,477,682.108 | 1,400,274.469 | 1,251,529.543 | 1,263,109.506 | 1,212,189.079 | 1,140,659.34 | 1,231,258.527 | 1,399,685.997 | 1,193,373.913 | 1,175,942.304 | 1,104,748.951 | 900,158.558 | 933,439.264 | 979,029.039 | 905,766.531 | 948,398.005 | 974,035.121 | 965,511.717 | 945,591.261 | 919,642.51 | 926,567.743 | 908,195.321 | 1,123,148.363 | 940,092.388 | 899,325.681 | 955,280.186 | 978,207.628 | 982,181.267 | 898,257.027 | 932,084.08 | 958,174.936 | 983,042.32 | 926,914.046 | 930,143.665 | 944,751.888 | 969,446.526 | 993,663.519 | 1,023,591.078 | 543,222.238 | 488,499.959 | 550,850.393 | 364,637.42 | 411,543.563 | 499,080.606 | 164,668.828 | 172,530.409 | 119,397.845 | 104,931.566 | 114,230.71 | 64,747.15 | 80,466.939 | 60,387.125 | 28,811.074 | 479,846.387 | 460,039.175 |
Tax Assets
| 0 | 0 | -25,781.447 | 19,999.563 | 166,731.675 | 173,656.911 | -1,212,189.079 | 625.812 | 2,271.716 | 2,386.787 | 2,247.091 | 3,160.59 | 4,177.064 | 3,955.415 | 4,153.899 | 4,363.203 | 5,348.764 | 5,759.118 | 5,655.324 | 5,264.03 | 5,517.794 | 4,876.552 | 5,472.858 | 4,864.524 | 1,376.554 | 1,979.538 | 3,873.173 | 3,116.433 | 2,218.148 | 1,327.808 | 5,339.52 | 8,384.087 | 25,173.629 | 17,968.95 | 28,717.28 | 29,552.658 | 31,328.498 | 21,479.073 | 11,422.177 | 6,343.48 | 1,675.896 | 50,982.956 | 60,092.088 | 62,176.893 | 44,641.61 | 66,193.456 | 51,521.494 | 39,418.509 | 33,709.041 | 47,107.325 | 40,882.707 | 43,049.623 | 33,419.172 | 14,694.883 | 13,684.221 | 11,732.358 | 15,816.216 |
Other Non-Current Assets
| 1,789,167.391 | 8.442 | 25,781.447 | -19,687.263 | 1.356 | 0.574 | 1,399,823.043 | 243,527.946 | 202,493.602 | 0.885 | 169,106.364 | 163,080.005 | 171,617.041 | 241,566.885 | 162,973.515 | 173,972.441 | 221,855.253 | 140,656.947 | 138,916.308 | 135,700.903 | 147,930.094 | 150,120.421 | 138,437.808 | 150,997.752 | -31,904.07 | 152,280.021 | 171,423.786 | 186,988.995 | 173,203.516 | 174,317.35 | 175,491.334 | 171,939.813 | 159,588.489 | 165,435.879 | 30,889.829 | 30,305.383 | 29,069.3 | 31,241.809 | 30,437.755 | 28,810.517 | 32,362.974 | 224,998.737 | 160,244.896 | 253,952.514 | 233,530.67 | 109,966.127 | 118,940.33 | 117,889.938 | 97,210.402 | 69,556.224 | 57,148.944 | 73,743.432 | 59,973.454 | 89,967.634 | 84,466.352 | 68,830.784 | 41,604.286 |
Total Non-Current Assets
| 1,789,167.391 | 1,832,456.031 | 1,837,481.697 | 1,754,838.416 | 1,766,309.138 | 1,762,971.773 | 1,731,985.646 | 1,705,652.54 | 1,736,562.364 | 1,703,546.609 | 1,836,656.816 | 1,819,131.805 | 1,713,238.482 | 1,569,079.748 | 1,525,311.454 | 1,589,439.612 | 1,480,877.921 | 1,448,140.398 | 1,446,132.247 | 1,438,103.084 | 1,428,035.636 | 1,405,313.863 | 1,404,340.161 | 1,355,651.877 | 1,392,559.976 | 1,385,634.528 | 1,362,366.201 | 1,432,209.891 | 1,429,563.663 | 1,438,211.057 | 1,357,106.123 | 1,497,891.77 | 1,525,263.419 | 1,547,864.359 | 1,166,718.719 | 1,170,887.232 | 1,167,898.433 | 1,180,343.099 | 1,190,440.36 | 1,211,630.708 | 727,436.436 | 2,638,776.839 | 2,672,549.836 | 2,593,132.642 | 2,541,318.696 | 2,529,661.467 | 2,126,503.715 | 2,098,784.928 | 1,894,304.038 | 1,778,737.578 | 1,692,371.474 | 1,635,135.294 | 1,542,199.785 | 1,433,112.672 | 1,321,240.185 | 1,211,592.16 | 1,143,973.328 |
Total Assets
| 2,401,837.47 | 2,364,472.137 | 2,396,121.939 | 2,298,229.319 | 2,317,115.846 | 2,359,462.753 | 2,314,365.001 | 2,279,864.89 | 2,346,541.307 | 2,300,429.798 | 2,352,705.012 | 2,294,958.467 | 2,196,872.101 | 2,116,875.895 | 2,081,948.68 | 1,961,514.203 | 1,920,749.897 | 1,801,080.371 | 1,840,825.174 | 1,760,403.391 | 1,802,083.87 | 1,725,723.163 | 1,731,206.643 | 1,724,148.921 | 1,776,749.414 | 1,769,233.142 | 1,777,129.092 | 1,852,322.927 | 1,860,950.388 | 1,857,446.639 | 1,914,941.865 | 1,914,036.71 | 1,943,245.557 | 1,967,824.645 | 1,835,293.503 | 1,606,041.152 | 1,593,406.238 | 1,615,827.443 | 1,654,220.216 | 1,679,435.649 | 1,599,800.463 | 5,105,665.518 | 5,239,542.833 | 5,077,131.602 | 4,615,379.132 | 4,678,238.779 | 4,637,747.41 | 4,034,737.026 | 3,788,865.503 | 3,665,870.487 | 3,574,405.297 | 3,435,382.396 | 3,178,695.46 | 2,931,308.09 | 2,765,807.852 | 1,953,281.032 | 1,948,938.823 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 259,430.295 | 250,705.808 | 242,234.692 | 224,350.087 | 229,038.35 | 211,317.356 | 236,816.282 | 241,558.487 | 194,052.653 | 204,994.354 | 187,995.993 | 171,034.358 | 167,849.265 | 126,602.49 | 120,980.533 | 118,048.522 | 92,407.282 | 121,409.296 | 117,638.997 | 123,552.108 | 129,458.471 | 121,128.093 | 153,995.129 | 174,210.183 | 162,420.749 | 155,021.642 | 160,707.959 | 163,962.222 | 140,913.271 | 139,650.458 | 157,463.112 | 137,739.861 | 135,735.946 | 119,365.301 | 120,528.421 | 113,791.735 | 129,466.872 | 122,772.396 | 132,996.577 | 138,016.277 | 959,695.396 | 988,858.688 | 967,177.302 | 906,072.151 | 928,041.343 | 951,596.481 | 898,901.526 | 824,350.7 | 894,842.535 | 896,541.665 | 845,263.956 | 731,307.488 | 643,279.703 | 719,793.938 | 278,903.006 | 290,455.504 |
Short Term Debt
| 0 | 246,094.906 | 371,592.376 | 401,156.971 | 456,447.038 | 493,112.505 | 413,602.387 | 272,343.57 | 221,390.498 | 220,268.517 | 306,948.353 | 259,044.815 | 284,471.131 | 226,955.49 | 311,878.509 | 329,512.831 | 372,051.908 | 597,857.391 | 507,639.337 | 332,026.801 | 142,849.869 | 98,954.101 | 98,308.604 | 93,849.938 | 76,964.994 | 76,574.825 | 169,786.127 | 289,780.863 | 318,800.464 | 373,775.049 | 297,648.046 | 166,756.975 | 256,870.805 | 208,618.409 | 249,903.156 | 224,958.947 | 204,007.64 | 208,790.078 | 218,711.801 | 109,535.672 | 146,490.615 | 529,959.516 | 610,617.637 | 618,969.973 | 702,555.286 | 720,277.179 | 687,684.078 | 337,232.54 | 261,025.996 | 332,299.989 | 295,760.872 | 251,373.738 | 240,662.102 | 224,753.802 | 191,395.505 | 100,726.246 | 708.957 |
Tax Payables
| 0 | 12,946.001 | 7,696.167 | 6,197.776 | 2,190.454 | 6,218.672 | 19,303.348 | 18,809.95 | 8,180.618 | 7,434.164 | 20,393.891 | 19,180.879 | 18,038.888 | 16,197.016 | 15,145.167 | 59.914 | 4,436.513 | 4,828.193 | 10,795.887 | 3,791.277 | 5,563.987 | 5,402.19 | 11,742.752 | 8,436.62 | 6,134.798 | 7,330.464 | 23,878.227 | 19,957.04 | 18,822.945 | 19,403.833 | 3,393.277 | 6,132.865 | 4,704.014 | 6,506.535 | 8,609.742 | 6,061.935 | 4,773.826 | 5,923.539 | 15,306.079 | 18,118.606 | 17,834.948 | 26,510.571 | 26,940.32 | 25,111.356 | 21,666.444 | 26,455.424 | 25,177.536 | 17,307.333 | 17,022.72 | 27,538.359 | 31,543.488 | 35,953.933 | 32,828.813 | 28,942.746 | 22,290.226 | 2,072.976 | 2,645.989 |
Deferred Revenue
| 0 | 0 | 7,696.167 | 19,634.004 | 34,540.666 | 34,141.94 | 0 | 21,192.987 | 0 | 0 | 0 | 75,679.692 | 68,939.638 | 64,294.112 | 83,466.225 | 21,571.345 | 26,850.571 | 37,353.262 | 64,194.044 | 44,515.642 | 25,373.838 | 30,073.155 | 49,709.36 | 42,485.373 | 34,824.052 | 37,115.796 | 52,967.425 | 46,279.164 | 38,198.744 | 39,469.132 | 94,762.499 | 46,693.548 | 32,178.836 | 41,203.133 | 48,497.402 | 32,900.356 | 26,392.453 | 31,301.211 | 42,187.506 | 44,962.813 | 39,732.247 | 212,722.703 | 236,645.04 | 268,498.07 | 174,620.181 | 269,884.987 | 222,960.005 | 274,810.588 | 194,739.357 | 261,452.786 | 240,771.737 | 275,503.257 | 243,449.567 | 238,293.36 | 224,466.552 | 193,476.517 | 179,772.135 |
Other Current Liabilities
| 601,131.138 | 45,263.914 | 59,148.748 | 50,022.239 | 53,388.976 | 46,730.48 | 75,884.289 | 57,590.066 | 66,347.719 | 63,121.691 | 56,861.743 | 56,525.059 | 52,714.112 | 50,337.429 | 71,603.097 | 21,521.075 | 23,710.178 | 37,387.074 | 57,989.64 | 41,084.432 | 25,855.535 | 25,324.024 | 45,149.464 | 34,057.087 | 36,333.012 | 37,813.503 | 38,284.844 | 27,301.042 | 28,858.773 | 30,445.871 | 105,862.872 | 41,247.601 | 35,529.848 | 38,572.662 | 42,666.53 | 26,948.427 | 24,948.669 | 27,954.245 | 29,792.302 | 26,844.208 | 24,798.151 | 217,286.208 | 234,695.638 | 243,386.715 | 180,318.273 | 265,506.906 | 223,383.93 | 257,503.255 | 216,984.831 | 259,678.261 | 233,776.831 | 239,551.824 | 246,445.62 | 240,548.481 | 230,012.265 | 191,403.542 | 177,126.145 |
Total Current Liabilities
| 601,131.138 | 563,735.115 | 689,143.098 | 699,611.678 | 736,376.555 | 775,100.007 | 720,107.38 | 585,559.869 | 537,477.322 | 484,877.025 | 589,198.342 | 522,746.746 | 526,258.488 | 461,339.199 | 525,229.262 | 472,074.353 | 518,247.122 | 732,479.94 | 697,834.16 | 494,541.507 | 297,821.499 | 259,138.786 | 276,328.913 | 290,338.774 | 293,642.987 | 284,139.541 | 386,970.84 | 497,746.904 | 530,444.404 | 564,538.024 | 546,554.653 | 371,600.553 | 434,844.528 | 389,433.552 | 420,544.729 | 378,497.731 | 347,521.87 | 372,134.734 | 386,582.578 | 287,495.062 | 327,139.991 | 1,733,451.691 | 1,861,112.283 | 1,854,645.346 | 1,810,612.154 | 1,940,280.852 | 1,887,842.025 | 1,510,944.654 | 1,319,384.247 | 1,514,359.144 | 1,457,622.856 | 1,372,143.452 | 1,251,244.023 | 1,137,524.732 | 1,163,491.934 | 573,105.77 | 470,936.595 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 641,324.967 | 555,864.402 | 521,178.402 | 463,623.025 | 455,159.121 | 509,457.16 | 628,236.689 | 644,654.838 | 708,927.998 | 660,019.222 | 680,402.986 | 584,801.194 | 636,655.658 | 582,925.63 | 507,583.218 | 436,598.474 | 154,637.202 | 196,002.174 | 316,179.884 | 540,092.901 | 527,671.907 | 523,396.621 | 495,745.229 | 497,550.278 | 497,583.057 | 433,949.74 | 353,835.214 | 313,906.419 | 267,099.423 | 375,946.782 | 518,198.639 | 465,629.775 | 510,127.793 | 446,319.729 | 263,270.417 | 304,468.623 | 299,376.421 | 305,181.239 | 425,236.177 | 430,883.626 | 1,258,566.611 | 1,291,546.556 | 1,265,397.015 | 862,556.348 | 840,913.299 | 911,328.523 | 730,629.297 | 709,373.727 | 431,209.282 | 431,638.265 | 422,172.449 | 312,929.439 | 241,007.894 | 120,366.808 | 25,012.5 | 175,200.586 |
Deferred Revenue Non-Current
| 0 | 0 | 194,465.867 | 12.173 | 14,899.46 | 12,855.271 | 0 | 10 | 0 | 0 | 0 | 2,757.324 | 13,931.327 | 13,806.809 | 15,675.329 | 2,834.811 | 49,074.275 | 29,821.027 | 24,687.736 | 2,877.448 | 37,929.967 | 36,805.536 | 36,007.309 | 10 | 31,809.413 | 29,232.028 | 27,751.422 | 2,724.447 | 24,171.939 | 21,868.921 | 15,180.301 | 24,179.526 | 20,080.354 | 17,509.542 | 0 | 12,894.048 | 10,956.947 | 11,000.17 | 10,032.153 | 874.713 | 12,314.579 | 233,640.148 | 227,274.701 | 5,705.353 | 228,281.428 | 234,129.101 | 217,711.969 | 5,422.275 | 203,565.636 | 180,430.44 | 176,213.461 | 3,280.945 | 172,349.937 | 149,055.722 | 187,749.006 | 3,511.671 | 3,704.99 |
Deferred Tax Liabilities Non-Current
| 0 | 61,077.771 | 60,809.154 | 51,862.084 | 55,439.78 | 54,598.035 | 56,931.505 | 50,467.004 | 61,495.182 | 63,920.894 | 63,728.492 | 62,933.684 | 53,143.549 | 48,676.172 | 44,728.088 | 51,602.291 | 37,549.852 | 35,429.07 | 38,442.602 | 38,193.459 | 38,912.755 | 36,841.903 | 35,649.022 | 34,763.509 | 41,172.729 | 41,903.92 | 41,064.608 | 39,537.527 | 40,765.184 | 43,420.82 | 40,354.237 | 43,562.064 | 40,022.019 | 39,903.189 | 8,223.655 | 8,682.942 | 12,608.783 | 10,149.2 | 6,935.43 | 6,508.027 | 14,658.737 | 33,514.156 | 31,297.58 | 15,214.238 | 14,092.253 | 14,488.115 | 14,205.858 | 13,704.738 | 11,713.218 | 5,470.292 | 8,440.03 | 8,559.742 | 6,798.297 | 11,719.767 | 9,637.769 | 40,971.125 | 35,848.57 |
Other Non-Current Liabilities
| 761,605.482 | 22,823.657 | 18,552.214 | 15,251.693 | 51.92 | 51.919 | 11,473.026 | 10,394.197 | 12,994.819 | 15,066.169 | 15,987.011 | 11,643.206 | 2,771.834 | 4,013.788 | 3,466.834 | 40,517.701 | 2,844.181 | 2,863.553 | 2,882.925 | 22,525.778 | 3,490.384 | 3,469.582 | 3,459.053 | 38,043.615 | 3,457.946 | 3,597.752 | 3,691.077 | 24,740.813 | 2,428.86 | 1,305 | 0.001 | 24,179.525 | 20,080.353 | 17,509.541 | 14,211.773 | 0 | 0.001 | 0.001 | 0.001 | 14,140.446 | 271.664 | 5,196.751 | 5,595.966 | 217,426.316 | 4,949.35 | 5,284.343 | 5,319.528 | 206,680.7 | 3,790.176 | 46,266.423 | 47,202.389 | 218,429.51 | 42,965.567 | 42,010.881 | 1,668.96 | 134,306.301 | 149,249.684 |
Total Non-Current Liabilities
| 761,605.482 | 725,226.396 | 635,225.77 | 588,304.352 | 534,014.185 | 522,664.347 | 577,861.691 | 689,107.89 | 719,144.839 | 787,915.062 | 739,734.725 | 757,737.199 | 654,647.904 | 703,152.427 | 646,795.881 | 602,538.021 | 526,066.781 | 222,750.853 | 262,015.438 | 379,766.569 | 620,426.007 | 604,788.928 | 598,512.005 | 568,562.353 | 573,990.366 | 572,316.757 | 506,456.847 | 420,838.002 | 381,272.402 | 333,694.164 | 431,481.321 | 585,940.228 | 525,732.147 | 567,540.523 | 468,755.157 | 284,847.407 | 328,034.354 | 320,525.792 | 322,148.823 | 446,759.362 | 458,128.606 | 1,530,917.666 | 1,555,714.803 | 1,503,742.922 | 1,109,879.379 | 1,094,814.858 | 1,148,565.878 | 956,437.01 | 928,442.757 | 663,376.437 | 663,494.145 | 652,442.646 | 535,043.24 | 443,794.264 | 319,422.543 | 203,801.597 | 364,003.83 |
Total Liabilities
| 1,362,736.62 | 1,288,961.511 | 1,324,368.869 | 1,287,916.03 | 1,270,390.74 | 1,297,764.354 | 1,297,969.071 | 1,274,667.759 | 1,256,622.161 | 1,272,792.087 | 1,328,933.066 | 1,280,483.945 | 1,180,906.393 | 1,164,491.626 | 1,172,025.142 | 1,074,612.374 | 1,044,313.903 | 955,230.793 | 959,849.598 | 874,308.075 | 918,247.506 | 863,927.714 | 874,840.918 | 858,901.127 | 867,633.353 | 856,456.298 | 893,427.687 | 918,584.906 | 911,716.806 | 898,232.188 | 978,035.974 | 957,540.781 | 960,576.675 | 956,974.076 | 889,299.887 | 663,345.138 | 675,556.223 | 692,660.526 | 708,731.401 | 734,254.424 | 785,268.597 | 3,264,369.357 | 3,416,827.086 | 3,358,388.268 | 2,920,491.533 | 3,035,095.71 | 3,036,407.903 | 2,467,381.664 | 2,247,827.005 | 2,177,735.582 | 2,121,117.001 | 2,024,586.098 | 1,786,287.262 | 1,581,318.996 | 1,482,914.476 | 776,907.367 | 834,940.426 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 21,846.216 | 25,112.952 | 10,332.032 | 4,042.67 | 0 | 14,254.726 | 10,195.906 | 4,464.991 | 47,332.07 | 69,919.005 | 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 |
Common Stock
| 0 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 55,086.18 | 44,113.045 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 | 91,070.165 |
Retained Earnings
| 0 | 878,838.883 | 875,101.062 | 824,750.716 | 766,845.593 | 785,007.196 | 741,028.652 | 739,855.046 | 774,596.636 | 741,242.335 | 746,169.449 | 744,416.783 | 753,195.606 | 711,623.725 | 676,848.692 | 664,931.817 | 638,735.729 | 604,899.624 | 632,554.056 | 615,486.201 | 630,184.52 | 611,165.722 | 607,120.208 | 611,667.485 | 672,498.823 | 664,175.11 | 641,313.658 | 693,259.585 | 687,684.242 | 702,630.569 | 659,660.395 | 658,661.976 | 735,453.12 | 726,818 | 697,451.717 | 697,623.508 | 678,168.673 | 658,937.128 | 646,596.781 | 2,373,399.11 | 2,359,156.706 | 1,411,331.223 | 1,363,834.07 | 1,321,695.674 | 1,291,311.793 | 1,255,487.657 | 1,242,462.324 | 1,191,094.894 | 1,180,509.682 | 1,155,809.515 | 1,105,932.143 | 1,069,467.635 | 1,025,845.629 | 967,039.115 | 906,244.158 | 691,350.154 | 655,647.527 |
Accumulated Other Comprehensive Income/Loss
| 0 | -747.115 | -3,547.941 | -14,634.817 | -21,846.216 | -25,112.952 | -10,332.032 | -4,042.67 | 15,259.953 | -14,254.726 | -10,195.906 | -4,464.991 | -47,332.07 | -69,919.005 | 309,942.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,038,679.598 | 141,647.861 | 144,167.814 | 145,373.452 | 245,373.452 | 245,373.452 | 235,172.63 | 240,377.069 | 257,896.625 | 243,534.801 | 244,898.929 | 244,898.929 | 253,181.441 | 254,856.539 | 177,229.971 | 254,856.54 | 254,856.54 | 258,698.225 | 259,009.148 | 264,748.853 | 264,748.853 | 264,748.854 | 264,748.853 | 251,062.698 | 257,264.721 | 257,264.721 | 257,264.722 | 257,264.721 | 257,264.721 | 257,264.721 | 257,264.722 | 257,264.722 | 257,264.722 | 257,264.721 | 160,200.301 | 156,985.987 | 151,762.183 | 178,054.356 | 213,969.684 | -1,512,000.012 | -1,616,124.334 | 274,817.167 | 302,188.556 | 240,371.578 | 246,336.025 | 229,373.22 | 199,529.61 | 223,033.784 | 213,184.799 | 185,751.106 | 207,342.382 | 201,958.957 | 225,165.566 | 260,317.112 | 254,740.105 | 393,953.346 | 367,280.704 |
Total Shareholders Equity
| 1,038,679.598 | 1,074,825.808 | 1,070,807.116 | 1,010,575.531 | 1,045,459.01 | 1,060,353.876 | 1,015,033.723 | 1,003,732.534 | 1,087,579.441 | 1,025,608.59 | 1,021,701.427 | 1,012,393.812 | 1,014,131.157 | 951,647.44 | 909,164.843 | 886,844.015 | 876,396.744 | 845,825.086 | 880,937.415 | 886,077.855 | 883,845.254 | 861,807.439 | 856,355.006 | 865,233.619 | 909,108.101 | 912,768.719 | 883,697.836 | 933,707.653 | 949,205.791 | 959,192.81 | 901,169.929 | 919,619.977 | 948,443.402 | 976,565.768 | 912,738.198 | 909,695.675 | 885,017.036 | 892,077.664 | 915,652.645 | 916,485.278 | 787,145.417 | 1,777,218.555 | 1,757,092.791 | 1,653,137.417 | 1,628,717.983 | 1,575,931.042 | 1,533,062.099 | 1,505,198.843 | 1,484,764.646 | 1,432,630.786 | 1,404,344.69 | 1,362,496.757 | 1,342,081.36 | 1,318,426.392 | 1,252,054.428 | 1,176,373.665 | 1,113,998.396 |
Total Equity
| 1,039,100.849 | 1,075,510.626 | 1,071,753.07 | 1,010,313.289 | 1,046,725.106 | 1,061,698.399 | 1,016,395.93 | 1,005,197.131 | 1,089,919.146 | 1,027,637.711 | 1,023,771.946 | 1,014,474.522 | 1,015,965.708 | 952,384.269 | 909,923.538 | 886,901.829 | 876,435.994 | 845,849.578 | 880,975.576 | 886,095.316 | 883,836.364 | 861,795.449 | 856,365.725 | 865,247.794 | 909,116.061 | 912,776.844 | 883,701.405 | 933,738.021 | 949,233.583 | 959,214.451 | 936,905.891 | 956,495.93 | 982,668.882 | 1,010,850.569 | 945,993.616 | 942,696.014 | 917,850.015 | 923,166.917 | 945,488.814 | 945,181.224 | 814,531.866 | 1,841,296.161 | 1,822,715.746 | 1,718,743.334 | 1,694,887.598 | 1,643,143.07 | 1,601,339.508 | 1,567,355.362 | 1,541,038.498 | 1,488,134.906 | 1,453,288.295 | 1,410,796.298 | 1,392,408.198 | 1,349,989.094 | 1,282,893.376 | 1,176,373.665 | 1,113,998.396 |
Total Liabilities & Shareholders Equity
| 2,401,416.218 | 2,364,472.137 | 2,396,121.939 | 2,298,229.319 | 2,317,115.846 | 2,359,462.753 | 2,314,365.001 | 2,279,864.89 | 2,346,541.307 | 2,300,429.798 | 2,352,705.012 | 2,294,958.467 | 2,196,872.101 | 2,116,875.895 | 2,081,948.68 | 1,961,514.203 | 1,920,749.897 | 1,801,080.371 | 1,840,825.174 | 1,760,403.391 | 1,802,083.87 | 1,725,723.163 | 1,731,206.643 | 1,724,148.921 | 1,776,749.414 | 1,769,233.142 | 1,777,129.092 | 1,852,322.927 | 1,860,950.389 | 1,857,446.639 | 1,914,941.865 | 1,914,036.71 | 1,943,245.557 | 1,967,824.645 | 1,835,293.503 | 1,606,041.152 | 1,593,406.238 | 1,615,827.443 | 1,654,220.215 | 1,679,435.649 | 1,599,800.463 | 5,105,665.518 | 5,239,542.832 | 5,077,131.602 | 4,615,379.131 | 4,678,238.78 | 4,637,747.411 | 4,034,737.026 | 3,788,865.503 | 3,665,870.487 | 3,574,405.296 | 3,435,382.396 | 3,178,695.46 | 2,931,308.09 | 2,765,807.852 | 1,953,281.032 | 1,948,938.823 |