LOTTE Himart Co.,Ltd.
KRX:071840.KS
7450 (KRW) • At close November 14, 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 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 111,419.348 | 74,966.511 | 121,378.625 | 75,892.885 | 170,440.281 | 126,102.819 | 76,691.697 | 92,463.233 | 135,336.555 | 36,505.05 | 39,694.813 | 148,711.059 | 216,010.457 | 241,427.762 | 236,481.369 | 374,877.916 | 353,482.133 | 86,805.703 | 49,772.653 | 132,640.663 | 104,242.925 | 317,469.002 | 299,766.687 | 478,401.377 | 199,595.264 | 257,752.422 | 329,405.56 | 229,872.035 | 174,546.453 | 79,899.348 | 157,985.838 | 109,455.589 | 50,272.506 | 76,458.093 | 129,790.642 | 49,918.207 | 43,858.046 | 33,387.161 | 104,861.714 | 21,625.591 | 21,401.202 | 46,779.812 | 62,003.957 | 26,602.305 | 21,564.695 | 38,195.372 | 57,763.094 | 106,009.558 | 71,236.17 | 123,460.757 | 268,730.2 | 143,752.518 | 82,147.392 | 113,426.59 |
Short Term Investments
| 25,300 | 125,300 | 125,300 | 177,600.136 | 29,603.767 | 76,650 | 28,698.164 | 25,000 | 25,000 | 25,000 | 45,000 | 65,000 | 75,000 | 35,000 | 180,000 | 180,000 | 25,000 | 25,000 | 35,000 | 22,500 | 40,500 | 20,500 | 20,500 | 20,500 | 20,500 | 20,500 | 20,500 | 10,500 | 10,500 | 15,500 | 15,500 | 500 | 500 | 10,500 | 500 | 501.695 | 1,001.695 | 1,001.695 | 1,001.695 | 1,001.695 | 4,781.695 | 4,781.695 | 4,780.395 | 5,380.365 | 12,132.105 | 14,251.77 | 14,245.415 | 16,840.765 | 17,902.6 | 15,096.225 | 22,650.33 | 23,647.7 | 16,459.275 | 19,065.308 |
Cash and Short Term Investments
| 136,719.348 | 200,266.511 | 246,678.625 | 253,493.021 | 200,044.048 | 202,752.819 | 105,389.861 | 117,463.233 | 160,336.555 | 61,505.05 | 84,694.813 | 213,711.059 | 291,010.457 | 276,427.762 | 416,481.369 | 554,877.916 | 378,482.133 | 111,805.703 | 84,772.653 | 155,140.663 | 144,742.925 | 337,969.002 | 320,266.687 | 498,901.377 | 220,095.264 | 278,252.422 | 349,905.56 | 240,372.035 | 185,046.453 | 95,399.348 | 173,485.838 | 109,955.589 | 50,772.506 | 86,958.093 | 130,290.642 | 50,419.902 | 44,859.741 | 34,388.856 | 105,863.409 | 22,627.286 | 26,182.897 | 51,561.507 | 66,784.352 | 31,982.67 | 33,696.8 | 52,447.142 | 72,008.509 | 122,850.323 | 89,138.77 | 138,556.982 | 291,380.53 | 167,400.218 | 98,606.667 | 132,491.898 |
Net Receivables
| 64,984.923 | 79,254.638 | 62,918.278 | 50,368.369 | 0 | 58,047.536 | 76,796.305 | 71,840.598 | 86,634.167 | 92,614.714 | 75,039.03 | 70,728.558 | 86,444.48 | 106,887.147 | 77,033.771 | 105,759.896 | 123,451.742 | 130,509.538 | 96,741.426 | 93,401.198 | 105,788.292 | 130,766.996 | 115,764.403 | 129,224.567 | 96,488.442 | 92,544.119 | 111,719.064 | 84,054.323 | 75,539.084 | 85,650.01 | 90,796.901 | 67,640.161 | 0 | 115,622.216 | 0 | 0 | 143,747.546 | 122,039.709 | 85,211.9 | 0 | 161,980.668 | 159,903.59 | 75,840.11 | 120,612.627 | 147,828.793 | 0 | 79,369.769 | 0 | 0 | 0 | 55,750.964 | 0 | 0 | 0 |
Inventory
| 422,182.74 | 407,280.223 | 343,261.667 | 398,411.836 | 447,758.443 | 503,488.781 | 471,390.152 | 546,119.225 | 615,941.518 | 628,125.357 | 522,032.309 | 588,052.718 | 627,099.733 | 608,222.885 | 494,196.392 | 566,697.625 | 605,564.842 | 565,172.316 | 532,113.66 | 589,294.714 | 677,350.633 | 606,728.931 | 499,263.442 | 558,824.74 | 606,597.977 | 554,754.854 | 477,954.219 | 549,509.389 | 560,097.636 | 498,519.944 | 461,863.751 | 494,057.587 | 554,034.273 | 475,917.337 | 416,222.561 | 447,154.687 | 475,256.614 | 423,393.22 | 357,113.479 | 403,418.623 | 452,654.97 | 382,129.464 | 339,728.654 | 345,885.664 | 358,087.426 | 298,153.83 | 252,195.756 | 293,307.751 | 323,935.414 | 275,761.21 | 225,876.914 | 255,154.162 | 314,773.755 | 255,095.106 |
Other Current Assets
| 5,763.963 | 7,050.458 | 7,904.794 | 5,059.759 | 320.983 | 63,204.942 | 81,689.702 | 74,219.136 | 89,762.199 | 95,693.643 | 1,151.99 | 72,269.883 | 3,138.971 | 3,029.958 | 78,099.096 | 107,750.952 | 126,515.979 | 134,748.769 | 98,777.938 | 4,198.709 | 4,932.983 | 136,132.984 | 95,892.955 | 133,020.345 | 109,352.768 | 106,964.077 | 102,140.959 | 90,075.282 | 81,355.969 | 92,118.781 | 94,663.432 | 73,853.441 | 105,728.858 | 115,622.217 | 93,863.885 | 123,302.4 | 143,747.545 | 122,039.71 | 85,211.9 | 147,636.275 | 161,980.669 | 159,903.591 | 46,731.693 | 120,612.626 | 147,828.792 | 116,919.354 | 79,375.105 | 75,061.774 | 75,215.032 | 82,247.812 | 55,750.965 | 23,437.873 | 28,396.657 | 21,998.008 |
Total Current Assets
| 629,650.975 | 693,851.83 | 660,763.364 | 705,032.849 | 704,077.943 | 769,446.542 | 658,469.714 | 737,801.594 | 866,040.271 | 785,324.049 | 682,918.142 | 874,033.659 | 1,007,693.641 | 994,567.752 | 988,776.858 | 1,229,326.493 | 1,110,562.954 | 811,726.788 | 715,664.251 | 842,035.283 | 932,814.833 | 1,080,830.917 | 915,423.084 | 1,190,746.462 | 936,046.009 | 939,971.353 | 930,000.739 | 879,956.706 | 826,500.058 | 686,038.073 | 730,013.02 | 677,866.617 | 710,535.637 | 678,497.647 | 640,377.089 | 620,876.989 | 663,863.9 | 579,821.786 | 548,188.788 | 573,682.184 | 640,818.536 | 593,594.562 | 529,084.809 | 498,480.96 | 539,613.018 | 467,520.326 | 403,579.37 | 491,219.848 | 488,289.216 | 496,566.004 | 573,008.409 | 488,248.388 | 493,629.09 | 467,283.86 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 609,067.135 | 626,744.745 | 635,634.727 | 623,981.199 | 642,496.783 | 661,101.814 | 689,808.166 | 681,923.787 | 731,977.629 | 736,873.108 | 747,744.764 | 750,881.996 | 756,555.628 | 758,009.501 | 767,017.61 | 726,534.459 | 716,706.276 | 733,212.335 | 727,801.574 | 784,285.835 | 759,908.559 | 758,265.489 | 412,691.994 | 404,115.794 | 402,171.2 | 397,761.914 | 402,793.544 | 406,419.678 | 407,914.712 | 408,692.206 | 413,010.693 | 407,080.223 | 409,803.16 | 415,161.859 | 421,724.754 | 431,148.079 | 423,311.635 | 429,326.488 | 434,545.597 | 437,895.38 | 443,802.888 | 433,705.319 | 420,719.691 | 403,239.533 | 389,901.148 | 388,139.635 | 390,743.942 | 392,367.976 | 386,818.943 | 382,239.887 | 384,356.606 | 375,099.836 | 370,198.065 | 367,995.778 |
Goodwill
| 837,579.669 | 837,579.669 | 837,579.669 | 837,579.669 | 837,579.669 | 837,579.669 | 837,579.669 | 927,936.92 | 1,270,704.694 | 1,270,704.694 | 1,270,704.694 | 1,405,532.323 | 1,405,532.323 | 1,405,532.323 | 1,405,532.323 | 1,475,529.503 | 1,475,529.503 | 1,475,529.503 | 1,475,529.503 | 1,630,910.748 | 1,630,910.748 | 1,630,910.748 | 1,630,910.748 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 | 1,683,324.078 |
Intangible Assets
| 15,554.298 | 12,626.295 | 13,122.26 | 13,401.976 | 14,516.709 | 14,342.331 | 15,539.715 | 16,157.13 | 17,518.094 | 18,443.218 | 19,871.254 | 15,699.166 | 16,037.239 | 15,678.491 | 17,032.209 | 17,188.648 | 18,596.512 | 18,375.209 | 20,016.163 | 18,439.178 | 19,814.189 | 21,241.302 | 22,510.092 | 21,578.09 | 22,123.651 | 23,437.253 | 24,666.607 | 19,608.337 | 18,050.259 | 19,271.312 | 20,548.401 | 21,700.018 | 23,089.395 | 24,306.382 | 21,249.097 | 13,191.47 | 13,249.308 | 10,937.813 | 10,311.675 | 9,916.657 | 10,359.777 | 10,402.144 | 8,465.969 | 6,656.791 | 6,489.271 | 6,477.132 | 6,879.633 | 3,629.205 | 3,866.166 | 3,550.963 | 4,220.027 | 4,110.84 | 4,365.083 | 4,452.1 |
Goodwill and Intangible Assets
| 853,133.967 | 837,579.669 | 850,701.929 | 850,981.645 | 852,096.378 | 851,922 | 853,119.384 | 944,094.05 | 1,288,222.788 | 1,289,147.912 | 1,290,575.948 | 1,421,231.489 | 1,421,569.562 | 1,421,210.814 | 1,422,564.532 | 1,492,718.151 | 1,494,126.014 | 1,493,904.712 | 1,495,545.666 | 1,649,349.926 | 1,650,724.937 | 1,652,152.05 | 1,653,420.841 | 1,704,902.168 | 1,705,447.729 | 1,706,761.331 | 1,707,990.685 | 1,702,932.415 | 1,701,374.337 | 1,702,595.39 | 1,703,872.479 | 1,705,024.096 | 1,706,413.473 | 1,707,630.46 | 1,704,573.175 | 1,696,515.548 | 1,696,573.386 | 1,694,261.891 | 1,693,635.753 | 1,693,240.735 | 1,693,683.855 | 1,693,726.222 | 1,691,790.047 | 1,689,980.869 | 1,689,813.349 | 1,689,801.21 | 1,690,203.711 | 1,686,953.283 | 1,687,190.244 | 1,686,875.041 | 1,687,544.105 | 1,687,434.918 | 1,687,689.161 | 1,687,776.178 |
Long Term Investments
| 37,520.652 | 34,193.941 | 34,632.96 | -17,622.007 | 134,604.66 | 93,932.525 | 136,628.28 | 175,911.941 | 175,048.679 | 175,714.696 | 153,022.205 | 82,290.553 | 74,313.76 | 113,855.868 | -33,933.198 | -32,702.486 | 119,343.871 | 120,595.243 | 110,791.688 | 116,061.917 | 87,407.519 | 103,424.827 | 100,780.86 | 140,830.05 | 136,767.748 | 133,905.518 | 129,385.15 | 139,042.675 | 143,715.407 | 134,093.96 | 132,205.067 | 143,301.122 | 140,971.873 | 119,476.685 | 127,297.753 | 128,728.111 | 127,224.995 | 73,131.621 | 73,640.808 | 73,872.672 | 68,899.229 | 69,832.838 | 69,647.971 | 68,130.835 | 58,752.388 | 53,295.323 | 53,872.074 | 49,945.999 | 47,001.511 | 51,620.525 | 43,217.615 | 39,737.733 | 45,176.492 | 38,299.321 |
Tax Assets
| 19,967.638 | 20,766.235 | 17,806.975 | 25,101.477 | 33,039.713 | 34,168.066 | 27,565.522 | 15,541.42 | 6,778.031 | 6,018.871 | 3,457.343 | 1,331.17 | 1,949.395 | 1,643.967 | 2,070.012 | 5,135.829 | 5,256.766 | 2,974.59 | 3,282.092 | 4,471.985 | 4,007.483 | 1,450.321 | 34,747.022 | 6,019.994 | 5,358.968 | 4,377.201 | 3,249.276 | 6,829.163 | 4,141.326 | 4,225.25 | 480.607 | 3,694.155 | 0 | 0 | 11,240.514 | 0 | 0 | 0 | 24,626.479 | 1,027.528 | 29,064.557 | 39,657.761 | 16.01 | 79.413 | 69.966 | 438.646 | 412.612 | 69.893 | 77.27 | 60.488 | 55.938 | 24.308 | 17.733 | 16.64 |
Other Non-Current Assets
| 158,654.645 | 175,037.306 | 171,140.991 | 246,332.207 | 97,887.66 | 142,010.398 | 98,628.009 | 32,537.86 | 35,686.212 | 40,372.194 | 65,826.491 | 80,814.165 | 92,932.433 | 55,387.864 | 202,694.562 | 189,728.232 | 34,893.962 | 37,373.092 | 54,480.149 | 30,520.148 | 48,734.849 | 26,512.68 | 0 | 37,348.844 | 32,829.87 | 32,557.785 | 31,208.748 | 21,481.619 | 20,940.642 | 25,404.106 | 25,276.981 | 10,343.721 | 10,391.242 | 20,677.661 | 0 | 10,405.117 | 20,624.582 | 21,393.137 | 0 | 24,951.776 | -0.001 | -0.001 | 44,165.738 | 50,338.579 | 60,950.758 | 63,657.447 | 64,682.293 | 67,908.352 | 74,523.047 | 71,864.052 | 80,066.847 | 81,600.844 | 75,388.59 | 76,786.306 |
Total Non-Current Assets
| 1,678,344.037 | 1,694,321.895 | 1,709,917.582 | 1,728,774.521 | 1,760,125.194 | 1,783,134.803 | 1,805,749.36 | 1,850,009.058 | 2,237,713.34 | 2,248,126.781 | 2,260,626.751 | 2,336,549.372 | 2,347,320.778 | 2,350,108.014 | 2,360,413.518 | 2,381,414.185 | 2,370,326.89 | 2,388,059.972 | 2,391,901.17 | 2,584,689.811 | 2,550,783.348 | 2,541,805.367 | 2,201,640.716 | 2,293,216.85 | 2,282,575.515 | 2,275,363.749 | 2,274,627.401 | 2,276,705.55 | 2,278,086.424 | 2,275,010.912 | 2,274,845.827 | 2,269,443.317 | 2,267,579.748 | 2,262,946.665 | 2,264,836.197 | 2,266,796.855 | 2,267,734.598 | 2,218,113.137 | 2,226,448.638 | 2,230,988.091 | 2,235,450.528 | 2,236,922.139 | 2,226,339.456 | 2,211,769.229 | 2,199,487.609 | 2,195,332.261 | 2,199,914.632 | 2,197,245.503 | 2,195,611.015 | 2,192,659.993 | 2,195,241.112 | 2,183,897.639 | 2,178,470.041 | 2,170,874.223 |
Total Assets
| 2,307,995.012 | 2,388,173.726 | 2,370,680.946 | 2,433,807.37 | 2,464,203.137 | 2,552,581.345 | 2,464,219.074 | 2,587,810.652 | 3,103,753.612 | 3,033,450.83 | 2,943,544.893 | 3,210,583.032 | 3,355,014.419 | 3,344,675.766 | 3,349,190.376 | 3,610,740.678 | 3,480,889.844 | 3,199,786.76 | 3,107,565.421 | 3,426,725.094 | 3,483,598.181 | 3,622,636.285 | 3,117,063.8 | 3,483,963.312 | 3,218,621.524 | 3,215,335.102 | 3,204,628.14 | 3,156,662.256 | 3,104,586.482 | 2,961,048.984 | 3,004,858.848 | 2,947,309.934 | 2,978,115.385 | 2,941,444.312 | 2,905,213.285 | 2,887,673.843 | 2,931,598.498 | 2,797,934.923 | 2,774,637.426 | 2,804,670.276 | 2,876,269.064 | 2,830,516.701 | 2,755,424.265 | 2,710,250.19 | 2,739,100.627 | 2,662,852.587 | 2,603,494.002 | 2,688,465.351 | 2,683,900.231 | 2,689,225.997 | 2,768,249.52 | 2,672,146.027 | 2,672,099.131 | 2,638,158.084 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 176,028.857 | 162,293.628 | 116,985.105 | 141,656.451 | 162,822.428 | 184,421.716 | 99,135.388 | 187,881.922 | 186,025.506 | 263,086.943 | 148,242.027 | 307,276.144 | 242,844.418 | 350,400.379 | 201,596.315 | 343,608.977 | 320,890.034 | 296,946.915 | 200,137.291 | 301,983.669 | 337,561.107 | 466,143.106 | 204,687.366 | 339,296.531 | 291,817.379 | 307,331.935 | 285,969.398 | 299,854.4 | 296,601.483 | 237,053.714 | 281,453.893 | 253,880.721 | 274,428.942 | 274,417.013 | 193,365.846 | 210,166.294 | 179,046.232 | 166,982.844 | 174,017.786 | 159,236.281 | 171,461.153 | 126,594.707 | 170,425.471 | 153,139.009 | 187,823.157 | 104,220.035 | 128,185.405 | 0 | 0 | 0 | 186,966.128 | 127,798.569 | 146,754.673 | 0 |
Short Term Debt
| 467,625.835 | 531,809.726 | 453,397.911 | 347,690.6 | 354,395.758 | 413,863.469 | 472,332.938 | 389,764.929 | 491,118.565 | 222,110.06 | 223,510.576 | 182,428.841 | 265,991.824 | 266,232.529 | 418,369.578 | 524,801.337 | 360,044.975 | 363,510.031 | 214,822.828 | 89,899.259 | 73,474.178 | 70,849.194 | 129,992.364 | 309,955.035 | 309,890.519 | 309,826.709 | 329,850.357 | 149,954.443 | 149,927.739 | 149,901.614 | 0 | 0 | 70,000 | 70,000 | 284,998.05 | 585,430.273 | 693,068.226 | 612,249.327 | 299,733.293 | 60,000 | 150,000 | 170,000 | -91,204.295 | 60,000 | 104,996.858 | 170,000 | 560,000 | 181,460.931 | 139,395.766 | 0 | 0 | 0 | 0 | 309,840.754 |
Tax Payables
| 0 | 0 | 740.591 | 4,157.527 | 2,999.133 | 0 | 320.229 | 7,682.076 | 234.006 | 8,796.99 | 21,403.474 | 17,890.146 | 11,894.725 | 16,470.149 | 30,268.14 | 35,541.86 | 20,596.82 | 5,208.589 | 9,421.372 | 28,054.42 | 17,382.377 | 14,349.212 | 21,901.323 | 44,717.066 | 29,730.844 | 30,975.023 | 46,946.117 | 47,311.194 | 29,954.631 | 30,762.957 | 36,737.299 | 40,418.857 | 15,853.307 | 18,706.608 | 22,740.681 | 17,008.697 | 15,365.61 | 12,909.344 | 11,449.855 | 17,604.266 | 10,616.418 | 19,099.696 | 28,682.454 | 30,095.187 | 19,771.687 | 24,338.298 | 19,038.9 | 18,639.101 | 8,281.555 | 29,637.742 | 25,658.636 | 19,152.047 | 14,373.576 | 22,070.542 |
Deferred Revenue
| 78,071.958 | 86,564.196 | 68,597.258 | 151,054.436 | 175,979.69 | 85,685.493 | 74,016.308 | 89,219.051 | 117,997.794 | 122,497.389 | 203,810.768 | 180,872.224 | 232,930.698 | 247,103.318 | 225,874.583 | 192,693.479 | 215,482.708 | 186,058.015 | 174,552.961 | 163,956.589 | 220,164.37 | 264,380.974 | 202,273.262 | 203,398.953 | 217,188.464 | 250,351.004 | 231,092.22 | 178,649.655 | 187,135.908 | 151,680.956 | 0 | 0 | 15,853.307 | 18,706.608 | 160,080.627 | 149,268.503 | 15,365.61 | 151,496.646 | 168,676.512 | 158,133.285 | 10,616.418 | 19,099.696 | 161,204.295 | 30,095.187 | 139,259.611 | 130,438.613 | 104,858.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 68,008.727 | 66,391.662 | 75,056.478 | -3,914.876 | -2,999.132 | 70,721.579 | 118,099.002 | 88,048.269 | 103,195.297 | 216,177.03 | 182,407.294 | 162,982.078 | 221,035.974 | 230,633.169 | 195,606.443 | 157,915.057 | 194,885.89 | 182,033.137 | 165,131.589 | 135,902.171 | 202,781.993 | 251,240.031 | 181,538.4 | 158,681.886 | 187,457.619 | 219,375.98 | 184,146.103 | 131,338.46 | 157,181.278 | 120,918.001 | 132,283.242 | 116,359.689 | 128,070.122 | 118,825.974 | 137,339.946 | 132,259.805 | 141,774.592 | 138,587.303 | 157,226.657 | 140,529.018 | 157,833.885 | 153,014.662 | -28,682.454 | 118,429.689 | 119,487.923 | 106,100.313 | 85,819.825 | 187,017.43 | 201,616.633 | 199,000.566 | 88,604.631 | 76,296.909 | 90,864.77 | 223,012.07 |
Total Current Liabilities
| 789,735.378 | 847,059.211 | 714,777.342 | 640,644.138 | 693,197.877 | 754,692.257 | 763,903.865 | 762,596.247 | 898,571.168 | 710,171.022 | 575,563.372 | 670,577.208 | 741,766.94 | 863,736.226 | 845,840.476 | 1,061,867.231 | 896,417.719 | 847,698.673 | 589,513.081 | 555,839.518 | 631,199.654 | 802,581.543 | 538,119.453 | 852,650.518 | 818,896.361 | 867,509.647 | 846,911.975 | 628,458.497 | 633,665.131 | 538,636.286 | 450,474.434 | 410,659.267 | 488,352.371 | 481,949.595 | 638,444.522 | 944,865.069 | 1,029,254.66 | 930,728.818 | 642,427.59 | 377,369.565 | 489,911.456 | 468,709.065 | 401,629.767 | 361,663.885 | 432,079.625 | 404,658.646 | 793,044.13 | 387,117.462 | 349,293.954 | 228,638.308 | 301,229.395 | 223,247.525 | 251,993.019 | 554,923.366 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 278,532.408 | 302,482.568 | 386,719.898 | 473,211.872 | 478,983.389 | 510,004.443 | 387,875.216 | 381,679.055 | 393,041.496 | 511,098.611 | 525,262.862 | 565,780.371 | 676,742.216 | 550,236.868 | 561,375.757 | 541,952.195 | 619,932.359 | 429,964.873 | 581,534.884 | 748,079.842 | 755,199.743 | 758,395.376 | 499,388.299 | 499,326.943 | 319,747.893 | 319,725.576 | 319,598.702 | 499,382.59 | 499,297.908 | 499,207.838 | 648,999.835 | 648,889.791 | 648,780.443 | 648,651.268 | 468,955.471 | 149,747.169 | 149,722.072 | 149,697.518 | 431,771.55 | 729,777.448 | 728,425.644 | 729,785.98 | 729,121.186 | 729,464.548 | 731,420.356 | 730,012.968 | 299,173.712 | 787,087.287 | 857,741.753 | 996,288.146 | 995,326.131 | 864,897.258 | 883,815.888 | 983,827.344 |
Deferred Revenue Non-Current
| 480.842 | 503.945 | 481.137 | 337.383 | 340.207 | 275.673 | 144.769 | 30.631 | 34.817 | 39.545 | 37.113 | 41.493 | 45.052 | 44.903 | 45.54 | 58.998 | 62.012 | 25.005 | 26.599 | 35.006 | 38.173 | 40.807 | 43.973 | 64.635 | 72.616 | 81.984 | 81.1 | 66.351 | 71.173 | 75.995 | 80.816 | 85.638 | 135.293 | 147.561 | 165.371 | 247.414 | 526.815 | 733.719 | 1,162.318 | 1,636.914 | 2,375.972 | 2,974.452 | 3,797.151 | 5,098.508 | 6,391.088 | 5,758.005 | 6,053.175 | 5,025.501 | 5,210.881 | 5,767.799 | 6,161.336 | 161,208.754 | 159,199.728 | 28,057.854 |
Deferred Tax Liabilities Non-Current
| 0 | 133,871.164 | 138,495.717 | 16,425.312 | 16,536.349 | 0 | 0 | 0 | 0 | 0 | 15,323.956 | 16,672.034 | 15,894.287 | 16,247.6 | 15,974.307 | 14,040.852 | 12,577.759 | 14,390.617 | 14,591.213 | 37,060.62 | 33,782.637 | 30,019.762 | 774.384 | 0 | 21,342.553 | 0 | 12,257.901 | 0 | 0 | 0 | 9,642.394 | 0 | 1,871.421 | 1,352.832 | 1,282.348 | 862.084 | 2,880.297 | 2,980.128 | 1,567.394 | 29,626.241 | 2,463.878 | 2,606.643 | 3,038.769 | 3,284.425 | 6,221.149 | 6,629.038 | 5,750.834 | 8,944.802 | 11,353.532 | 11,684.091 | 11,777.406 | 10,158.414 | 12,651.04 | 8,988.579 |
Other Non-Current Liabilities
| 18,939.424 | 19,128.925 | -119,583.273 | 0.001 | 0 | 16,625.252 | 16,998.662 | 16,786.232 | 16,720.986 | 15,740.785 | 15,323.955 | 16,672.034 | 0 | 16,247.6 | 15,974.308 | 0 | 0.001 | 0.001 | 0 | 0 | 33,782.638 | 0.001 | 16,878.651 | 26,525.077 | 21,342.552 | 17,492.146 | 0 | 23,522.9 | 18,519.702 | 16,131.119 | 0.001 | 22,967.084 | 20,001.132 | 19,720.825 | 13,537.855 | 19,054.161 | 17,760.796 | 12,602.756 | 12,573.85 | 29,626.24 | 26,694.456 | 24,229.499 | 29,633.251 | 31,359.714 | 26,739.162 | 27,509.201 | 25,057.888 | 28,406.437 | 27,972.168 | 27,924.591 | 25,822.434 | 6,521.011 | 6,597.567 | 6,484.208 |
Total Non-Current Liabilities
| 297,952.673 | 322,115.438 | 406,113.48 | 489,974.568 | 495,859.946 | 526,905.368 | 405,018.647 | 398,495.918 | 409,797.299 | 526,878.941 | 540,623.93 | 582,493.898 | 692,681.555 | 566,529.371 | 577,395.605 | 556,052.045 | 632,572.131 | 444,380.496 | 596,152.697 | 785,175.468 | 789,020.553 | 788,455.946 | 517,085.306 | 525,916.655 | 341,163.061 | 337,299.706 | 331,937.703 | 522,971.841 | 517,888.783 | 515,414.952 | 658,723.046 | 671,942.513 | 670,788.289 | 669,872.486 | 483,941.045 | 169,910.828 | 170,889.98 | 166,014.121 | 447,075.113 | 761,040.602 | 759,959.95 | 759,596.574 | 758,754.438 | 769,207.195 | 770,771.755 | 769,909.212 | 336,035.609 | 829,464.027 | 902,278.334 | 1,041,664.627 | 1,039,087.307 | 1,042,785.437 | 1,062,264.223 | 1,027,357.985 |
Total Liabilities
| 1,087,688.051 | 1,169,174.649 | 1,120,890.822 | 1,130,618.706 | 1,189,057.823 | 1,281,597.624 | 1,168,922.512 | 1,161,092.165 | 1,308,368.467 | 1,237,049.963 | 1,116,187.301 | 1,253,071.106 | 1,434,448.496 | 1,430,265.598 | 1,423,236.08 | 1,617,919.276 | 1,528,989.85 | 1,292,079.169 | 1,185,665.778 | 1,341,014.986 | 1,420,220.207 | 1,591,037.489 | 1,055,204.759 | 1,378,567.174 | 1,160,059.423 | 1,204,809.352 | 1,178,849.678 | 1,151,430.338 | 1,151,553.913 | 1,054,051.237 | 1,109,197.48 | 1,082,601.78 | 1,159,140.66 | 1,151,822.081 | 1,122,385.567 | 1,114,775.897 | 1,200,144.64 | 1,096,742.938 | 1,089,502.703 | 1,138,410.168 | 1,249,871.405 | 1,228,305.64 | 1,160,384.204 | 1,130,871.081 | 1,202,851.38 | 1,174,567.858 | 1,129,079.739 | 1,216,581.488 | 1,251,572.288 | 1,270,302.935 | 1,340,316.702 | 1,266,032.962 | 1,314,257.242 | 1,582,281.351 |
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 |
Common Stock
| 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 118,038.56 | 95,538.56 |
Retained Earnings
| 340,849.357 | 339,454.292 | 70,939.299 | 147,684.56 | 119,684.875 | 115,838.925 | 139,635.439 | 270,364.697 | 639,873.41 | 641,534.861 | 672,491.586 | 802,645.919 | 765,699.917 | 740,883.402 | 752,427.529 | 801,275.694 | 760,354.286 | 716,161.883 | 732,714.706 | 896,525.171 | 874,193.037 | 842,413.859 | 876,687.415 | 943,724.84 | 896,631.814 | 846,888.224 | 862,054.233 | 840,404.012 | 780,341.696 | 733,123.56 | 721,787.181 | 691,707.792 | 645,974.363 | 614,690.04 | 607,963.112 | 596,440.869 | 555,082.048 | 527,727.015 | 511,715.747 | 492,809.558 | 452,897.88 | 428,669.378 | 421,507.325 | 405,861.876 | 363,112.088 | 314,793.508 | 300,690.659 | 298,160.259 | 258,604.339 | 245,199.458 | 254,209.215 | 232,389.461 | 184,118.286 | 143,616.896 |
Accumulated Other Comprehensive Income/Loss
| 34,864.578 | 34,951.759 | 34,257.798 | 34,770.587 | 34,726.922 | 34,411.278 | 34,233.536 | 34,926.201 | 34,084.145 | 33,438.418 | 31,124.846 | 31,124.846 | 31,124.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 726,554.466 | 726,554.466 | 1,026,554.466 | 1,002,694.957 | 1,002,694.957 | 1,037,106.235 | 1,037,622.564 | 1,038,315.23 | 1,037,473.174 | 1,036,827.446 | 1,057,679.312 | 1,036,827.446 | 1,036,827.446 | 1,055,488.207 | 1,055,488.207 | 1,073,507.148 | 1,073,507.148 | 1,073,507.148 | 1,071,146.377 | 1,071,146.377 | 1,071,146.377 | 1,071,146.377 | 1,067,133.066 | 1,043,632.738 | 1,043,891.727 | 1,045,598.966 | 1,045,685.668 | 1,046,789.346 | 1,054,652.313 | 1,055,835.627 | 1,055,835.627 | 1,054,961.802 | 1,054,961.802 | 1,056,893.631 | 1,056,826.047 | 1,058,418.517 | 1,058,333.25 | 1,055,426.41 | 1,055,380.416 | 1,055,411.99 | 1,055,461.219 | 1,055,503.123 | 1,055,675.054 | 1,055,478.673 | 1,055,098.598 | 1,055,452.661 | 1,055,675.054 | 1,055,675.053 | 1,055,675.053 | 1,055,675.054 | 1,055,675.053 | 1,055,675.054 | 1,055,675.054 | 816,711.287 |
Total Shareholders Equity
| 1,220,306.961 | 1,218,999.077 | 1,249,790.124 | 1,303,188.664 | 1,275,145.314 | 1,270,983.72 | 1,295,296.562 | 1,426,718.487 | 1,795,385.145 | 1,796,400.867 | 1,827,357.592 | 1,957,511.925 | 1,920,565.923 | 1,914,410.169 | 1,925,954.296 | 1,992,821.402 | 1,951,899.994 | 1,907,707.591 | 1,921,899.643 | 2,085,710.108 | 2,063,377.974 | 2,031,598.796 | 2,061,859.041 | 2,105,396.138 | 2,058,562.101 | 2,010,525.75 | 2,025,778.462 | 2,005,231.918 | 1,953,032.569 | 1,906,997.747 | 1,895,661.368 | 1,864,708.154 | 1,818,974.725 | 1,789,622.231 | 1,782,827.719 | 1,772,897.946 | 1,731,453.858 | 1,701,191.985 | 1,685,134.723 | 1,666,260.108 | 1,626,397.659 | 1,602,211.061 | 1,595,040.061 | 1,579,379.109 | 1,536,249.246 | 1,488,284.729 | 1,474,404.272 | 1,471,873.872 | 1,432,317.952 | 1,418,913.072 | 1,427,922.828 | 1,406,103.075 | 1,357,831.9 | 1,055,866.743 |
Total Equity
| 1,220,306.961 | 1,218,999.077 | 1,249,790.124 | 1,303,188.664 | 1,275,145.314 | 1,270,983.72 | 1,295,296.562 | 1,426,718.487 | 1,795,385.145 | 1,796,400.867 | 1,827,357.592 | 1,957,511.925 | 1,920,565.923 | 1,914,410.169 | 1,925,954.296 | 1,992,821.402 | 1,951,899.994 | 1,907,707.591 | 1,921,899.643 | 2,085,710.108 | 2,063,377.974 | 2,031,598.796 | 2,061,859.041 | 2,105,396.138 | 2,058,562.101 | 2,010,525.75 | 2,025,778.462 | 2,005,231.918 | 1,953,032.569 | 1,906,997.747 | 1,895,661.368 | 1,864,708.154 | 1,818,974.725 | 1,789,622.231 | 1,782,827.719 | 1,772,897.946 | 1,731,453.858 | 1,701,191.985 | 1,685,134.723 | 1,666,260.108 | 1,626,397.659 | 1,602,211.061 | 1,595,040.061 | 1,579,379.109 | 1,536,249.246 | 1,488,284.729 | 1,474,414.262 | 1,471,883.862 | 1,432,327.942 | 1,418,923.062 | 1,427,932.818 | 1,406,113.065 | 1,357,841.89 | 1,055,876.733 |
Total Liabilities & Shareholders Equity
| 2,307,995.012 | 2,388,173.726 | 2,370,680.946 | 2,433,807.37 | 2,464,203.137 | 2,552,581.345 | 2,464,219.074 | 2,587,810.652 | 3,103,753.612 | 3,033,450.83 | 2,943,544.893 | 3,210,583.032 | 3,355,014.419 | 3,344,675.766 | 3,349,190.376 | 3,610,740.678 | 3,480,889.844 | 3,199,786.76 | 3,107,565.421 | 3,426,725.094 | 3,483,598.181 | 3,622,636.285 | 3,117,063.8 | 3,483,963.312 | 3,218,621.524 | 3,215,335.102 | 3,204,628.14 | 3,156,662.256 | 3,104,586.482 | 2,961,048.984 | 3,004,858.848 | 2,947,309.934 | 2,978,115.385 | 2,941,444.312 | 2,905,213.285 | 2,887,673.843 | 2,931,598.498 | 2,797,934.923 | 2,774,637.426 | 2,804,670.276 | 2,876,269.064 | 2,830,516.701 | 2,755,424.265 | 2,710,250.19 | 2,739,100.626 | 2,662,852.587 | 2,603,494.002 | 2,688,465.351 | 2,683,900.23 | 2,689,225.997 | 2,768,249.52 | 2,672,146.027 | 2,672,099.132 | 2,638,158.084 |