Uniquest Corporation
KRX:077500.KS
4900 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 54,573.564 | 59,236.485 | 34,776.072 | 53,754.032 | 56,057.437 | 48,444.022 | 36,043.012 | 59,472.78 | 59,792.701 | 38,842.677 | 41,482.67 | 69,595.289 | 60,211.753 | 43,925.114 | 35,196.162 | 21,321.228 | 21,114.046 | 23,379.871 | 27,490.631 | 18,850.51 | 14,839.911 | 27,950.784 | 31,406.941 | 21,073.535 | 42,454.51 | 27,913.169 | 31,010.752 | 35,173.45 | 24,988.391 | 40,122.06 | 44,939.378 | 40,155.027 | 50,742.946 | 67,304.195 | 65,480.059 | 47,320.749 | 52,575.912 | 47,991.717 | 39,106.885 | 45,932.104 | 51,362.014 | 54,920.189 | 33,304.721 | 23,143.242 | 24,286.63 | 34,008.332 | 25,570.901 | 16,317.851 | 13,240.905 | 21,073.021 | 27,717.839 | 11,138.655 | 17,941.222 | 26,937.883 | 19,919.489 | 27,368.093 | 24,716.081 | 16,055.691 | 10,387.546 | 10,061.097 | 12,853.56 | 13,640.696 | 14,098.625 |
Short Term Investments
| 43,614.817 | 43,552.7 | 43,502.635 | 2,500 | 4,640 | 7,650.037 | 8,379.247 | 8,618.495 | 9,118.495 | 10,109.271 | 10,109.271 | 104 | 104 | 104 | 104 | 104 | 104 | 104 | 114.566 | 1,652.292 | 1,598.771 | 2,408.495 | 1,150.735 | 1,122.096 | 457.392 | 957.114 | 1,269.01 | 1,604.236 | 12,498.71 | 13,443.925 | 3,748.856 | 3,553.619 | 3,607.598 | 550.826 | 541.706 | 3,362.864 | 5,031.484 | 4,141.037 | 3,631.957 | 5,161.402 | 3,657.967 | 5,031.781 | 4,722.338 | 4,446.184 | 5,679.468 | 5,462.174 | 5,000.539 | 172.906 | 226.541 | 569.86 | 585.581 | 2,398.083 | 2,525.375 | 851.225 | 590.201 | 705.25 | 951.523 | 434.27 | 429.03 | 200.85 | 133.615 | 153.212 | 126.144 |
Cash and Short Term Investments
| 98,188.381 | 102,789.185 | 78,278.707 | 56,254.032 | 60,697.437 | 56,094.059 | 44,422.258 | 68,091.275 | 68,911.196 | 48,951.948 | 51,591.941 | 69,699.289 | 60,315.753 | 44,029.114 | 35,300.162 | 21,425.227 | 21,218.046 | 23,483.871 | 27,605.197 | 20,502.802 | 16,438.682 | 30,359.279 | 32,557.675 | 22,195.631 | 42,911.902 | 28,870.283 | 32,279.762 | 36,777.686 | 37,487.101 | 53,565.985 | 48,688.234 | 43,708.646 | 54,350.544 | 67,855.021 | 66,021.766 | 50,683.613 | 57,607.396 | 52,132.754 | 42,738.842 | 51,093.506 | 55,019.981 | 59,951.97 | 38,027.06 | 27,589.426 | 29,966.098 | 39,470.506 | 30,571.44 | 16,490.757 | 13,467.446 | 21,642.881 | 28,303.42 | 13,536.738 | 20,466.597 | 27,789.108 | 20,509.69 | 28,073.343 | 25,667.604 | 16,489.961 | 10,816.576 | 10,261.947 | 12,987.175 | 13,793.908 | 14,224.769 |
Net Receivables
| 154,481.027 | 177,623.741 | 165,417.3 | 322,543.082 | 133,129.275 | 154,813.337 | 208,585.23 | 150,225.799 | 148,503.985 | 141,715.143 | 116,390.725 | 102,688.598 | 95,260.655 | 100,124.967 | 116,243.094 | 81,093.687 | 65,557.747 | 83,065.286 | 96,461.649 | 78,856.147 | 77,008.498 | 73,495.37 | 81,229.372 | 43,127.602 | 36,916.336 | 37,567.302 | 32,821.558 | 0 | 0 | 36,877.851 | 33,597.082 | 38,576.09 | 32,093.041 | 0 | 33,161.434 | 47,739.31 | 33,650.053 | 39,130.748 | 43,467.622 | 42,087.746 | 28,649.778 | 0 | 21,414.062 | 24,495.293 | 0 | 0 | 18,717.859 | 24,795.512 | 30,467.588 | 18,804.801 | 21,404.636 | 30,573.9 | 27,804.869 | 0 | 27,346.257 | 25,256.467 | 17,613.062 | 0 | 0 | 21,678.162 | 0 | 17,072.191 | 17,711.004 |
Inventory
| 148,115.91 | 138,199.423 | 129,801.162 | 179,891.699 | 166,890.25 | 158,844.525 | 144,191.678 | 191,677.036 | 127,398.808 | 102,579.839 | 103,851.986 | 85,157.919 | 71,356.472 | 63,880.881 | 65,062.807 | 70,891.513 | 75,671.398 | 80,788.047 | 68,629.884 | 72,521.914 | 66,123.111 | 93,226.179 | 72,087.886 | 74,597.32 | 91,116.262 | 65,644.805 | 61,792.807 | 75,321.301 | 74,913.732 | 67,593.848 | 66,279.647 | 50,877.13 | 45,488.079 | 38,878.506 | 34,987.321 | 68,656.303 | 55,857.06 | 58,923.401 | 45,734.926 | 49,296.749 | 46,360.811 | 48,699.452 | 58,915.8 | 56,755.556 | 59,591.841 | 55,829.521 | 57,737.176 | 39,926.366 | 45,561.672 | 43,033.917 | 33,579.384 | 34,528.097 | 38,655.855 | 32,474.301 | 19,901.166 | 26,771.432 | 20,557.8 | 26,237.489 | 27,387.746 | 23,857.864 | 18,763.518 | 25,479.326 | 20,059.511 |
Other Current Assets
| 66,763.892 | 51,905.406 | 47,592.429 | 34,663.123 | 27,953.026 | 23,652.263 | -91.307 | 13,261.768 | 16,032.892 | 18,990.277 | -91.306 | 26,581.59 | 22,701.976 | 24,487.526 | -1,781.951 | 22,928.909 | 21,500.648 | 24,778.359 | -1,422.77 | 34,557.562 | 35,209.173 | 641.922 | 0.001 | 618.985 | 684.966 | 734.893 | 0 | 34,900.463 | 33,168.735 | 0.001 | -0 | 0.001 | 0.001 | 36,933.798 | -0 | 0.001 | -0.001 | 0.001 | -0 | -0.001 | 0.001 | 30,368.692 | -0 | -0.001 | 22,692.619 | 23,899.871 | -0 | 0.001 | -0.001 | 0.001 | -0.001 | 0.001 | -0.002 | 20,610.244 | -0.001 | 23.871 | 0.001 | 45,522.701 | 20,760.59 | -0.001 | 20,186.607 | -0.001 | -0.002 |
Total Current Assets
| 467,549.21 | 470,517.754 | 421,089.597 | 593,351.936 | 388,669.988 | 393,404.184 | 397,107.859 | 423,255.878 | 360,846.88 | 312,237.208 | 271,743.347 | 284,127.396 | 249,634.856 | 232,522.488 | 214,824.112 | 196,339.336 | 183,947.839 | 212,115.563 | 191,273.959 | 206,438.426 | 194,779.463 | 197,722.75 | 185,874.934 | 140,539.538 | 171,629.466 | 132,817.283 | 126,894.127 | 146,999.45 | 145,569.568 | 158,037.685 | 148,564.962 | 133,161.867 | 131,931.665 | 143,667.325 | 134,170.52 | 167,079.227 | 147,114.508 | 150,186.904 | 131,941.39 | 142,478 | 130,030.571 | 139,020.114 | 118,356.922 | 108,840.274 | 112,250.558 | 119,199.898 | 107,026.475 | 81,212.636 | 89,496.705 | 83,481.6 | 83,287.439 | 78,638.736 | 86,927.319 | 80,873.653 | 67,757.112 | 80,125.113 | 63,838.467 | 88,250.151 | 58,964.912 | 55,797.972 | 51,937.3 | 56,345.424 | 51,995.282 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,531.983 | 11,163.084 | 11,454.923 | 11,945.614 | 14,769.861 | 15,104.978 | 14,584.012 | 14,481.233 | 13,947.058 | 14,152.89 | 14,413.096 | 14,749.641 | 14,457.25 | 16,476.173 | 15,686.464 | 15,749.907 | 16,059.061 | 16,093.027 | 15,727.094 | 15,836.805 | 16,342.639 | 14,946.67 | 15,095.593 | 13,979.411 | 14,017.921 | 12,785.473 | 12,809.05 | 11,286.627 | 11,201.658 | 11,124.723 | 11,127.672 | 8,761.203 | 8,759.79 | 8,844.062 | 8,949.855 | 9,056.003 | 9,033.087 | 9,190.445 | 9,247.994 | 9,254.483 | 9,339.523 | 9,412.103 | 9,150.28 | 9,200.616 | 9,127.113 | 9,056.538 | 9,137.031 | 7,026.962 | 7,195.699 | 8,299.271 | 7,131.142 | 17,918.289 | 18,009.948 | 17,990.176 | 18,165.116 | 18,229.863 | 18,335.828 | 18,337.011 | 18,397.773 | 18,444.077 | 18,569.035 | 18,481.618 | 18,576.515 |
Goodwill
| 0 | 0 | 571.144 | 0 | 0 | 0 | 9,199.417 | 0 | 0 | 0 | 10,926.962 | 0 | 0 | 0 | 7,645.255 | 0 | 0 | 0 | 7,645.255 | 0 | 0 | 0 | 7,645.255 | 0 | 0 | 0 | 7,645.255 | 7,645.255 | 7,645.255 | 7,645.255 | 7,645.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,057.286 | 2,477.613 | 2,362.935 | 2,824.608 | 13,855.353 | 13,142.682 | 4,194.443 | 16,368.141 | 15,540.361 | 15,732.158 | 5,094.826 | 16,711.281 | 11,952.923 | 11,764.234 | 4,217.642 | 12,149.509 | 12,428.234 | 12,707.164 | 4,089.096 | 11,305.429 | 11,345.759 | 11,458.756 | 3,919.369 | 11,677.826 | 11,749.245 | 11,813.891 | 4,258.113 | 4,343.608 | 4,447.685 | 4,565.713 | 4,689.478 | 1,080.796 | 1,084.17 | 1,096.292 | 1,116.502 | 1,055.181 | 1,020.806 | 1,042.662 | 1,109.498 | 1,110.596 | 1,143.375 | 1,148.554 | 1,208.197 | 1,300.061 | 1,395.206 | 1,368.947 | 1,192.567 | 1,569.496 | 1,621.384 | 1,604.487 | 1,650.735 | 461.887 | 491.127 | 517.788 | 612.344 | 666.843 | 30.089 | 45.916 | 54.703 | 63.491 | 83.014 | 89.519 | 100.043 |
Goodwill and Intangible Assets
| 3,057.286 | 2,477.613 | 2,934.079 | 2,824.608 | 13,855.353 | 13,142.682 | 13,393.86 | 16,368.141 | 15,540.361 | 15,732.158 | 16,021.788 | 16,711.281 | 11,952.923 | 11,764.234 | 11,862.897 | 12,149.509 | 12,428.234 | 12,707.164 | 11,734.351 | 11,305.429 | 11,345.759 | 11,458.756 | 11,564.624 | 11,677.826 | 11,749.245 | 11,813.891 | 11,903.368 | 11,988.863 | 12,092.94 | 12,210.968 | 12,334.733 | 1,080.796 | 1,084.17 | 1,096.292 | 1,116.502 | 1,055.181 | 1,020.806 | 1,042.662 | 1,109.498 | 1,110.596 | 1,143.375 | 1,148.554 | 1,208.197 | 1,300.061 | 1,395.206 | 1,368.947 | 1,192.567 | 1,569.496 | 1,621.384 | 1,604.487 | 1,650.735 | 461.887 | 491.127 | 517.788 | 612.344 | 666.843 | 30.089 | 45.916 | 54.703 | 63.491 | 83.014 | 89.519 | 100.043 |
Long Term Investments
| 14,399.638 | 14,353.389 | 13,637.081 | 26,884.77 | 175,237.938 | 172,265.066 | 168,540.464 | 189,607.524 | 176,644.476 | 173,009.263 | 170,321.176 | 157,470.558 | 145,460.98 | 138,587.395 | 131,303.502 | 126,262.801 | 123,732.718 | 121,411.404 | 124,473.79 | 122,466.216 | 114,049.778 | 111,420.397 | 103,596.43 | 117,852.315 | 106,090.355 | 106,953.906 | 104,695.617 | 100,759.227 | 85,136.373 | 77,903.708 | 98,698.253 | 82,509.668 | 83,920.535 | 91,589.609 | 90,133.889 | 85,371.237 | 81,418.852 | 79,056.44 | 88,555.147 | 74,801.584 | 75,960.926 | 68,585.037 | 75,187.841 | 71,405.161 | 62,676.553 | 51,827.275 | 55,071.282 | 33,327.673 | 33,555.554 | 33,259.27 | 33,325.45 | 31,270.962 | 28,124.567 | 30,382.219 | 28,930.654 | 24,755.943 | 25,308.758 | 12,396.157 | 26,122.208 | 23,893.998 | 24,432.013 | 23,501.004 | 12,946.219 |
Tax Assets
| 3,927.796 | 3,870.327 | 3,288.494 | 2,176.15 | 13,974.26 | 0 | 3,501.121 | -189,607.524 | -176,644.476 | -173,009.263 | 17,832.812 | 8,101.919 | 0 | 6,251.662 | 6,300.775 | 0 | 6,584.512 | 0 | 6,493.138 | 8,132.738 | 0 | 40.522 | 2.876 | 167.273 | 211.745 | 0 | 10,615.187 | 0 | 0 | 0 | 13,694.47 | 0 | 86.675 | 0 | 10,015.878 | 747.901 | 14,569.935 | 0 | 13,149.485 | 14,738.787 | 0 | 0 | 77.426 | 41.305 | 28.592 | 48.884 | 36.233 | 12,010.697 | 12,140.758 | 0 | 11,486.166 | 134.226 | 135.198 | 166.066 | 77.947 | 89.044 | 137.466 | 46.267 | 111.091 | 96.425 | 59.985 | 63.397 | 51.189 |
Other Non-Current Assets
| 1,951.98 | 1,487.694 | 2,000.207 | 12,426.787 | -68.692 | 17,116.553 | 13,596.102 | 206,680.828 | 193,326.78 | 190,676.325 | -0 | -493.468 | 7,911.295 | -0 | 0 | 6,433.843 | -0 | 6,502.738 | 0 | -0 | 8,099.519 | 9,215.689 | 7,978.231 | 9,323.683 | 8,683.145 | 10,340.562 | -0.001 | 11,558.431 | 22,485.045 | 23,462.399 | 0 | 13,531.372 | 13,617.49 | 10,592.858 | -0 | 12,879.129 | -0.001 | 13,626.71 | -0 | -0.001 | 13,445.389 | 14,644.871 | 14,367.283 | 14,160.265 | 15,548.859 | 15,361.685 | 14,932.426 | -0.001 | -0.001 | 11,435.706 | -0.001 | 3,792.451 | 3,896.617 | 2,253.56 | 2,022.774 | 2,147.769 | 2,405.911 | 1,864.459 | 1,847.829 | 1,607.467 | 1,514.717 | 1,534.883 | 1,509.071 |
Total Non-Current Assets
| 33,868.683 | 33,352.107 | 33,314.783 | 56,257.929 | 217,768.72 | 217,629.279 | 213,615.559 | 237,530.202 | 222,814.198 | 220,561.372 | 218,588.871 | 196,539.93 | 179,782.448 | 173,079.465 | 165,153.638 | 160,596.06 | 158,804.525 | 156,714.333 | 158,428.374 | 157,741.188 | 149,837.696 | 147,082.034 | 138,237.755 | 153,000.508 | 140,752.411 | 141,893.832 | 140,023.221 | 135,593.148 | 130,916.016 | 124,701.798 | 135,855.127 | 105,883.039 | 107,468.66 | 112,122.821 | 110,216.123 | 109,109.451 | 106,042.679 | 102,916.257 | 112,062.124 | 99,905.449 | 99,889.213 | 93,790.565 | 99,991.026 | 96,107.408 | 88,776.323 | 77,663.329 | 80,369.539 | 53,934.827 | 54,513.394 | 54,598.734 | 53,593.492 | 53,577.815 | 50,657.457 | 51,309.809 | 49,808.835 | 45,889.462 | 46,218.052 | 32,689.81 | 46,533.604 | 44,105.458 | 44,658.764 | 43,670.421 | 33,183.037 |
Total Assets
| 501,417.893 | 503,869.861 | 454,404.381 | 649,609.865 | 606,438.708 | 611,033.463 | 610,723.418 | 660,786.081 | 583,661.079 | 532,798.58 | 490,332.218 | 480,667.326 | 429,417.305 | 405,601.953 | 379,977.75 | 356,935.396 | 342,752.364 | 368,829.896 | 349,702.333 | 364,179.615 | 344,617.159 | 344,804.783 | 324,112.689 | 293,540.046 | 312,381.877 | 274,711.115 | 266,917.348 | 282,592.598 | 276,485.584 | 282,739.483 | 284,420.09 | 239,044.906 | 239,400.325 | 255,790.146 | 244,386.643 | 276,188.678 | 253,157.188 | 253,103.161 | 244,003.513 | 242,383.449 | 229,919.783 | 232,810.679 | 218,347.948 | 204,947.682 | 201,026.881 | 196,863.227 | 187,396.014 | 135,147.462 | 144,010.099 | 138,080.334 | 136,880.931 | 132,216.551 | 137,584.776 | 132,183.462 | 117,565.947 | 126,014.575 | 110,056.519 | 120,939.961 | 105,498.516 | 99,903.429 | 96,596.065 | 100,015.845 | 85,178.319 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 127,672.187 | 138,318.87 | 100,304.98 | 130,617.142 | 100,045.2 | 118,205.638 | 131,020.225 | 157,244.253 | 144,143.823 | 111,667.408 | 90,685.35 | 109,980.714 | 103,127.167 | 90,806.575 | 83,245.513 | 66,162.397 | 65,857.118 | 78,878.958 | 66,728.21 | 73,302.165 | 84,089.451 | 97,563.23 | 91,462.04 | 50,787.381 | 74,719.904 | 43,830.927 | 31,131.928 | 41,138.11 | 38,157.757 | 51,129.901 | 46,005.623 | 38,709.972 | 33,176.885 | 45,811.473 | 33,070.757 | 71,585.845 | 51,136.754 | 44,199.667 | 32,576.964 | 40,325.85 | 32,510.083 | 32,572.45 | 37,733.59 | 30,267.28 | 31,248.26 | 41,098.932 | 41,203.958 | 19,786.867 | 30,188.729 | 31,988.6 | 30,807.526 | 24,528.19 | 34,240.871 | 32,379.666 | 17,021.674 | 25,348.461 | 11,919.379 | 27,200.196 | 24,329.963 | 18,791.546 | 21,027.472 | 26,724.821 | 19,607.54 |
Short Term Debt
| 3,532.949 | 127,595.84 | 126,761.933 | 112,315.04 | 123,043.346 | 107,915.876 | 103,337.887 | 98,932.614 | 66,694.88 | 56,864.763 | 56,341.922 | 54,782.166 | 45,203.247 | 45,409.218 | 44,063.561 | 54,813.788 | 46,080.296 | 58,289.867 | 51,459.544 | 52,148.605 | 33,227.687 | 18,268.999 | 16,288.599 | 16,056.2 | 20,597 | 19,778 | 22,597.322 | 23,735.456 | 25,905.6 | 25,958.074 | 23,256.5 | 14,660.873 | 13,813.599 | 12,464.334 | 16,500.415 | 11,073.972 | 15,009.146 | 10,558.546 | 10,414.766 | 10,794.369 | 11,277.069 | 14,953.035 | 11,006.652 | 12,056.689 | 11,835.887 | 11,057.648 | 10,647.952 | 11,131.67 | 14,222.583 | 10,677.847 | 11,068.727 | 11,420 | 7,068.152 | 7,960.832 | 12,921.542 | 12,668.078 | 8,262.6 | 7,126.2 | 6,260.4 | 10,950.2 | 11,841.4 | 11,853.6 | 6,880.6 |
Tax Payables
| 4,790.11 | 5,589.128 | 5,293.248 | 3,465.255 | 4,390.358 | 6,542.218 | 9,742.317 | 6,807.174 | 8,124.24 | 8,395.201 | 8,426.974 | 5,469.112 | 4,394.163 | 4,080.194 | 3,935.609 | 3,462.378 | 2,857.175 | 222.902 | 3,803.018 | 2,035.589 | 2,501.577 | 2,575.277 | 1,767.898 | 1,634.867 | 1,525.98 | 1,770.94 | 1,458.17 | 771.319 | 1,203.225 | 1,490.962 | 946.985 | 570.732 | 1,288.422 | 1,440.653 | 443.538 | 740.159 | 2,879.664 | 5,220.198 | 5,075.728 | 4,441.708 | 4,668.432 | 5,267.438 | 2,111.292 | 1,639.062 | 1,836.465 | 2,465.478 | 534.597 | 1,645.87 | 1,292.444 | 1,426.703 | 955.883 | 2,019.506 | 2,150.592 | 1,367.715 | 139.428 | 325.823 | 1,367.711 | 4,977.781 | 2,032.107 | 433.508 | 1,308.465 | 2,031.724 | 1,014.746 |
Deferred Revenue
| 771.138 | 2,242.465 | 565.33 | 182,917.365 | 15,796.619 | 23,428.456 | 880.774 | 1,428.715 | 1,792.934 | 2,761.811 | 23,105.21 | 17,104.195 | 7,182.478 | 11,090.077 | 9,351.613 | 6,603.194 | 6,250.45 | 8,657.995 | 9,294.103 | 6,642.528 | 5,166.424 | 8,282.26 | 5,583.019 | 4,018.177 | 3,622.744 | 7,330.578 | 4,390.928 | 771.319 | 1,203.225 | 6,331.738 | 4,994.342 | 570.732 | 3,566.908 | 9,082.805 | 4,940.063 | 740.159 | 2,879.664 | 18,703.282 | 10,731.94 | 9,640.643 | 4,668.432 | 5,267.438 | 6,575.433 | 4,204.406 | 1,836.465 | 2,465.478 | 3,936.171 | 3,326.975 | 3,000.733 | 1,426.703 | 955.883 | 2,019.506 | 4,321.008 | 3,731.033 | 139.428 | 1,389.522 | 1,367.711 | 6,672.092 | 2,032.107 | 4,226.698 | 2,171.418 | 2,031.724 | 1,014.746 |
Other Current Liabilities
| 139,936.283 | 15,853.052 | 12,924.916 | 3,816.608 | 3,253.35 | 2,312.542 | 24,259.887 | 20,839.87 | 18,236.641 | 25,673.842 | 0.001 | 5,716.819 | 4,322.562 | 2,144.736 | -0 | 2,309.516 | 1,542.917 | 980.955 | -0.001 | 989.226 | 891.356 | 792.899 | 0 | 1,891.176 | 1,830.115 | 867.009 | 0.001 | 3,270.215 | 3,185.047 | 0.001 | 0.001 | 3,299.422 | 0.001 | 0.001 | 0 | 3,544.162 | 3,114.253 | 0.001 | -0 | 0.002 | 5,542.781 | 3,369.485 | 0 | -0.001 | 2,712.662 | 2,458.128 | 0 | 0.001 | -0.001 | 2,391.832 | 2,337.947 | 2,114.79 | 0.001 | -0.001 | 1,589.448 | 0.002 | 916.081 | -0.001 | 1,016.679 | -0.001 | 0.001 | 1,156.884 | 3,283.051 |
Total Current Liabilities
| 271,912.557 | 284,010.228 | 240,557.159 | 429,666.155 | 242,138.515 | 251,862.512 | 259,498.773 | 278,445.451 | 230,868.277 | 196,967.823 | 170,132.482 | 187,583.895 | 159,835.454 | 149,450.607 | 136,660.687 | 129,888.896 | 119,730.78 | 146,807.775 | 127,481.856 | 133,082.524 | 123,374.919 | 124,907.388 | 113,333.659 | 72,752.934 | 100,769.763 | 71,806.514 | 58,120.179 | 68,915.1 | 68,451.629 | 83,419.714 | 74,256.466 | 57,240.999 | 50,557.393 | 67,358.613 | 54,511.236 | 86,944.138 | 72,139.817 | 73,461.496 | 53,723.67 | 60,760.864 | 53,998.365 | 56,162.408 | 55,315.675 | 46,528.374 | 47,633.274 | 57,080.186 | 55,788.081 | 34,245.513 | 47,412.044 | 46,484.982 | 45,170.083 | 40,082.486 | 45,630.032 | 44,071.53 | 31,672.092 | 39,406.063 | 22,465.771 | 40,998.487 | 33,639.149 | 33,968.443 | 35,040.291 | 41,767.029 | 30,785.937 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 21.092 | 109.823 | 219.406 | 523.333 | 871.672 | 533.333 | 584.449 | 543.333 | 619.63 | 553.333 | 220.083 | 288.591 | 376.641 | 1,441.751 | 1,527.434 | 1,461.414 | 1,284.36 | 900 | 900 | 900 | 0 | 0 | 0 | 0 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,451.198 | 1,204.281 | 0 | 18,689.405 | 424.246 | 0 | 0 | 13,245.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,560.324 | 204.455 | 1,594.227 | 1,881.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -0 | 0 | 874.01 | 1,238.277 | 0 | 0 | 0 | 0 | 1,052.218 | 5,046.553 | 3,923.433 | 3,513.445 | 3,215.733 | 3,574.842 | 3,336.543 | 3,149.438 | 2,823.493 | 10,294.779 | 10,320.196 | 11,953.043 | 0 | 0 | 0 | 0 | 26.898 | 2,748.187 | 0 | 35.982 | 38.954 | 41.993 | 53.282 | 42.557 | 22.414 | 25.754 | 29.094 | 32.397 | 43.444 | 59.353 | 66.24 | 66.574 | 68.219 | 77.011 | 91.409 | 107.379 | 123.175 | 174.452 | 137.732 | 112.359 | 119.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 20.418 | -161.394 | 0 | 2,133.819 | 1,849.01 | 1,526.53 | 8,657.629 | 8,340.752 | 9,672.309 | 10,019.234 | 4,300.943 | 4,354.414 | 3,475.802 | 3,043.105 | 2,596.228 | 2,334.345 | 3,155.658 | 3,676.837 | 5,345.274 | 5,780.279 | 9,183.936 | 7,891.686 | 7,417.962 | 6,130.696 | 5,909.745 | 5,030.537 | 2,797.462 | 3,124.06 | 3,526.368 | 4,264.162 | 1,203.716 | 1,804.692 | 2,198.889 | 1,796.579 | 2,806.251 | 1,762.87 | 2,203.656 | 4,485.899 | 4,525.313 | 4,391.44 | 4,275.601 | 5,844.156 | 5,575.376 | 4,615.298 | 2,970.645 | 3,520.504 | 228.558 | 290.221 | 303.525 | 352.008 | 220.187 | 477.313 | 534.046 | 255.064 | 275.021 | 321.981 | 129.97 | 1,335.948 | 964.639 | 802.336 | 676.74 | 1,121.353 |
Other Non-Current Liabilities
| 506.766 | 365.161 | 330.43 | 241.83 | 128.054 | 597.767 | 985.259 | 1,813.63 | 1,435.695 | 1,268.475 | -0.001 | 138.947 | 138.947 | 138.948 | 0 | 87.227 | 87.227 | 87.228 | 0.001 | 78.007 | 78.007 | 78.006 | 11,292.038 | 2,796.009 | 2,564.797 | 2,686.179 | 22,075.32 | 0.001 | 2,427.272 | 2,219.189 | 22,262.983 | 0.33 | 0.33 | 1,072.069 | 0.09 | 0.09 | 892.722 | 1,070.517 | 0.33 | 833.726 | 826.839 | 1,259.134 | 10,677.662 | 1,005.469 | 1,844.559 | 2,034.795 | 0 | 1,995.429 | 0.001 | -0.001 | 2,086.131 | 2,065.861 | 2,083.806 | 1,901.809 | 1,681.549 | 1,659.343 | 1,568.929 | 1,047.941 | 1,086.319 | 1,007.862 | 1,261.991 | 1,066.732 | 659.734 |
Total Non-Current Liabilities
| 506.766 | 385.579 | 190.127 | 351.653 | 3,355.29 | 4,208.387 | 3,383.462 | 11,004.592 | 10,360.897 | 11,484.118 | 11,691.081 | 10,039.777 | 8,636.878 | 7,416.786 | 6,635.479 | 7,700.048 | 7,285.549 | 7,853.738 | 7,784.691 | 16,618.06 | 17,078.482 | 22,114.985 | 19,183.725 | 10,213.971 | 8,695.493 | 8,595.924 | 28,132.754 | 6,545.65 | 6,551.332 | 6,781.539 | 27,566.099 | 2,697.237 | 3,062.585 | 3,313.515 | 20,508.488 | 3,256.341 | 2,684.686 | 3,306.57 | 17,775.106 | 5,418.392 | 5,284.519 | 5,601.309 | 16,590.037 | 6,657.856 | 6,551.266 | 5,112.819 | 13,204.003 | 2,602.894 | 2,022.181 | 2,297.613 | 2,557.506 | 2,286.048 | 2,561.119 | 2,435.855 | 1,936.613 | 1,934.364 | 1,890.91 | 1,177.911 | 2,422.267 | 1,972.501 | 2,064.327 | 1,743.472 | 1,781.087 |
Total Liabilities
| 272,419.323 | 284,395.806 | 240,747.286 | 430,017.808 | 245,493.805 | 256,070.899 | 262,882.234 | 289,450.044 | 241,229.174 | 208,451.941 | 181,823.563 | 197,623.671 | 168,472.332 | 156,867.392 | 143,296.166 | 137,588.944 | 127,016.329 | 154,661.513 | 135,266.547 | 149,700.584 | 140,453.4 | 147,022.373 | 132,517.383 | 82,966.904 | 109,465.257 | 80,402.438 | 86,252.933 | 75,460.75 | 75,002.961 | 90,201.253 | 101,822.564 | 59,938.237 | 53,619.978 | 70,672.128 | 75,019.724 | 90,200.479 | 74,824.503 | 76,768.066 | 71,498.776 | 66,179.256 | 59,282.884 | 61,763.717 | 71,905.712 | 53,186.23 | 54,184.54 | 62,193.005 | 68,992.084 | 36,848.407 | 49,434.226 | 48,782.595 | 47,727.589 | 42,368.534 | 48,191.15 | 46,507.386 | 33,608.704 | 41,340.426 | 24,356.68 | 42,176.398 | 36,061.416 | 35,940.945 | 37,104.617 | 43,510.501 | 32,567.023 |
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 |
Common Stock
| 11,491.026 | 11,491.026 | 11,491.026 | 13,677.988 | 13,677.988 | 13,677.988 | 13,677.988 | 13,677.988 | 13,674.488 | 13,671.488 | 13,671.488 | 13,667.738 | 13,664.613 | 13,663.363 | 13,653.613 | 13,648.613 | 13,620.488 | 13,618.613 | 13,618.613 | 13,618.613 | 13,617.988 | 13,595.326 | 13,595.326 | 13,580.146 | 13,573.896 | 13,540.086 | 13,524.905 | 13,524.905 | 13,524.905 | 13,524.905 | 13,519.845 | 13,509.724 | 13,509.724 | 13,499.604 | 13,499.604 | 13,499.604 | 13,489.483 | 13,489.483 | 6,747.742 | 6,742.742 | 6,742.742 | 6,720.242 | 6,720.242 | 6,720.242 | 6,720.242 | 6,647.742 | 6,625.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,550.242 | 6,485.742 | 6,485.742 | 6,485.742 |
Retained Earnings
| 277,063.589 | 306,053.28 | 270,147.784 | 315,053.691 | 314,719.805 | 308,903.348 | 305,407.111 | 302,213.47 | 288,588.42 | 277,758.139 | 263,955.948 | 237,388.109 | 224,122.915 | 212,754.474 | 204,760.808 | 187,425.656 | 180,572.759 | 176,707.128 | 181,723.717 | 178,037.07 | 171,012.514 | 164,518.186 | 159,590.517 | 165,270.055 | 157,354.679 | 150,320.089 | 138,347.612 | 146,099.108 | 140,831.255 | 137,523.555 | 130,957.164 | 137,136.094 | 137,557.861 | 137,849.623 | 136,559.734 | 139,152.945 | 135,847.597 | 136,955.941 | 144,570.33 | 144,604.901 | 141,421.969 | 137,395.681 | 129,167.929 | 127,700.474 | 118,771.968 | 109,677.092 | 103,124.977 | 81,536.952 | 76,429.751 | 74,453.281 | 73,392.742 | 76,215.804 | 73,579.888 | 72,033.387 | 68,648.78 | 66,576.02 | 64,864.093 | 60,770.951 | 55,060.042 | 51,850.02 | 50,552.122 | 47,404.474 | 43,921.616 |
Accumulated Other Comprehensive Income/Loss
| 26,746.394 | 23,285.264 | 18,178.092 | 14,996.361 | 21,111.715 | 20,478.781 | 16,991.667 | 29,295.368 | 26,555.989 | 17,362.805 | 10,809.548 | 14,133.633 | 6,876.852 | 4,865.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -85,849.726 | -120,987.189 | -85,849.726 | -122,987.335 | 11,615.783 | 11,150.145 | 9,991.957 | 22,184.132 | 8,796.533 | 9,742.503 | 13,301.371 | 11,568.582 | 11,760.208 | 11,801.707 | 11,655.495 | 17,558.021 | 22,050.455 | 23,547.617 | 17,933.441 | 21,111.482 | 17,402.083 | 16,755.048 | 14,893.996 | 11,840.305 | 13,292.168 | 9,169.283 | 25,838.854 | 21,552.865 | 21,960.165 | 18,145.286 | 34,265.649 | 11,574.304 | 16,910.294 | 15,451.457 | 19,282.967 | 19,611.781 | 15,167.662 | 13,675.453 | 21,186.666 | 16,837.087 | 14,444.694 | 17,519.835 | 10,554.066 | 9,718.62 | 13,633.32 | 10,969.595 | 8,653.71 | 10,211.861 | 11,595.881 | 8,294.216 | 9,210.358 | 7,081.971 | 9,263.495 | 7,092.447 | 8,758.221 | 11,547.887 | 14,285.504 | 11,442.371 | 7,826.816 | 5,562.222 | 2,453.584 | 2,615.13 | 2,203.939 |
Total Shareholders Equity
| 229,451.283 | 219,842.381 | 213,967.176 | 220,740.705 | 361,125.29 | 354,210.261 | 346,068.723 | 367,370.957 | 337,615.43 | 318,534.934 | 301,738.354 | 276,758.061 | 256,424.587 | 243,084.547 | 230,069.915 | 218,632.29 | 216,243.701 | 213,873.358 | 213,275.771 | 212,767.165 | 202,032.584 | 194,868.56 | 188,079.839 | 190,690.506 | 184,220.743 | 173,029.458 | 177,711.37 | 181,176.878 | 176,316.325 | 169,193.746 | 178,742.657 | 162,220.122 | 167,977.879 | 166,800.684 | 169,342.304 | 172,264.33 | 164,504.742 | 164,120.877 | 172,504.737 | 168,184.73 | 162,609.405 | 161,635.758 | 146,442.236 | 144,139.336 | 139,125.53 | 127,294.429 | 118,403.929 | 98,299.055 | 94,575.874 | 89,297.739 | 89,153.342 | 89,848.017 | 89,393.625 | 85,676.076 | 83,957.243 | 84,674.149 | 85,699.839 | 78,763.564 | 69,437.1 | 63,962.484 | 59,491.448 | 56,505.346 | 52,611.297 |
Total Equity
| 228,998.571 | 219,474.055 | 213,657.095 | 219,592.057 | 360,944.903 | 354,962.563 | 347,841.184 | 371,336.037 | 342,431.905 | 324,346.639 | 308,508.655 | 283,043.655 | 260,944.973 | 248,734.561 | 236,681.585 | 219,346.452 | 215,736.035 | 214,168.383 | 214,435.786 | 214,479.03 | 204,163.759 | 197,782.41 | 191,595.305 | 210,573.141 | 202,916.62 | 194,308.677 | 180,664.414 | 207,131.848 | 201,482.623 | 192,538.23 | 182,597.525 | 179,106.669 | 185,780.347 | 185,118.018 | 169,366.919 | 185,988.2 | 178,332.685 | 176,335.095 | 172,504.737 | 176,204.193 | 170,636.899 | 171,046.963 | 146,442.236 | 151,761.452 | 146,842.342 | 134,670.222 | 118,403.929 | 98,299.055 | 94,575.874 | 89,297.739 | 89,153.342 | 89,848.017 | 89,393.625 | 85,676.076 | 83,957.243 | 84,674.149 | 85,699.839 | 78,763.564 | 69,437.1 | 63,962.484 | 59,491.448 | 56,505.346 | 52,611.297 |
Total Liabilities & Shareholders Equity
| 501,417.893 | 503,869.861 | 454,404.381 | 649,609.865 | 606,438.708 | 611,033.462 | 610,723.418 | 660,786.081 | 583,661.079 | 532,798.58 | 490,332.218 | 480,667.326 | 429,417.305 | 405,601.953 | 379,977.75 | 356,935.396 | 342,752.364 | 368,829.896 | 349,702.333 | 364,179.615 | 344,617.159 | 344,804.783 | 324,112.689 | 293,540.046 | 312,381.877 | 274,711.115 | 266,917.348 | 282,592.598 | 276,485.584 | 282,739.483 | 284,420.09 | 239,044.906 | 239,400.325 | 255,790.146 | 244,386.643 | 276,188.679 | 253,157.188 | 253,103.161 | 244,003.513 | 242,383.449 | 229,919.783 | 232,810.68 | 218,347.948 | 204,947.682 | 201,026.882 | 196,863.227 | 187,396.014 | 135,147.462 | 144,010.099 | 138,080.334 | 136,880.931 | 132,216.551 | 137,584.776 | 132,183.462 | 117,565.947 | 126,014.575 | 110,056.519 | 120,939.962 | 105,498.516 | 99,903.429 | 96,596.065 | 100,015.847 | 85,178.319 |