GS Holdings Corp.
KRX:078930.KS
41600 (KRW) • At close November 4, 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 | 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
| 2,307,590 | 2,587,383 | 2,222,015 | 2,232,552 | 2,326,644 | 3,276,127 | 2,331,204 | 1,258,115 | 1,305,731 | 1,357,263 | 1,204,959 | 1,047,904 | 768,319 | 1,050,856 | 742,809 | 1,043,771 | 1,260,994 | 999,476 | 736,668 | 973,177 | 1,223,121 | 872,622 | 653,570 | 810,777 | 775,218 | 1,062,288 | 723,150 | 697,753 | 799,002 | 992,210 | 503,796 | 550,697 | 643,482 | 904,480 | 506,709 | 656,064 | 543,246 | 1,358,314 | 579,806 | 679,786 | 592,192 | 1,003,769 | 607,147 | 697,073 | 726,251 | 1,117,664 | 676,074 | 739,561 | 400,136 | 1,475,508 | 228,701 | 309,843 | 273,520 | 299,929 | 3,480.713 | 20,253.768 | 51,446.983 | 22,735.264 | 139,942.453 | 65,512.265 | 59,043.54 | 21,232.682 | 56,159.929 | 5,152.293 | 13,468.93 | 10,450.278 |
Short Term Investments
| 137,989 | 135,408 | 129,395 | 564,051 | 669,952 | 378,866 | 378,001 | 1,147,296 | 1,157,730 | 1,032,423 | 1,209,493 | 1,458,703 | 975,893 | 833,801 | 1,069,420 | 1,349,922 | 692,867 | 426,378 | 449,598 | 493,323 | 579,961 | 330,125 | 785,613 | 190,894 | 349,345 | 131,439 | 347,791 | 7,981 | 498 | 1,859 | 334,249 | 22,900 | 17,963 | 16,823 | 177,899 | 30,377 | 202,168 | 14,765 | 666,423 | 76,533 | 73,787 | 75,227 | 700,896 | 148,777 | 145,526 | 145,032 | 575,020 | 161,090 | 141,066 | 130,176 | 786,427 | 750,394 | 707,845 | 816,418 | 21,500 | 20,750 | 70,741.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2,445,579 | 2,722,791 | 2,351,410 | 2,796,603 | 2,996,596 | 3,654,993 | 2,709,205 | 2,405,411 | 2,463,461 | 2,389,686 | 2,414,452 | 2,506,607 | 1,744,212 | 1,884,657 | 1,812,229 | 2,393,693 | 1,953,861 | 1,425,854 | 1,186,266 | 1,466,500 | 1,803,082 | 1,202,747 | 1,439,183 | 1,001,671 | 1,124,563 | 1,193,727 | 1,070,941 | 705,734 | 799,500 | 994,069 | 838,045 | 573,597 | 661,445 | 921,303 | 684,608 | 686,441 | 745,414 | 1,373,079 | 1,246,229 | 756,319 | 665,979 | 1,078,996 | 1,308,043 | 845,850 | 871,777 | 1,262,696 | 1,251,094 | 900,651 | 541,202 | 1,605,684 | 1,015,128 | 1,060,237 | 981,365 | 1,116,347 | 24,980.713 | 41,003.768 | 122,188.464 | 22,735.264 | 139,942.453 | 65,512.265 | 59,043.54 | 21,232.682 | 56,159.929 | 5,152.293 | 13,468.93 | 10,450.278 |
Net Receivables
| 2,480,695 | 2,654,994 | 2,691,470 | 1,877,821 | 1,780,807 | 2,111,843 | 2,411,254 | 2,093,873 | 1,817,101 | 2,472,945 | 2,219,085 | 1,392,717 | 1,230,905 | 1,264,431 | 1,131,305 | 943,313 | 914,821 | 1,085,353 | 1,309,698 | 1,063,595 | 1,143,661 | 1,578,167 | 1,316,377 | 1,377,332 | 1,261,066 | 1,368,301 | 1,261,838 | 1,403,789 | 1,270,954 | 1,418,335 | 1,296,543 | 1,628,862 | 1,001,665 | 1,156,155 | 976,313 | 1,046,688 | 1,063,030 | 1,154,409 | 974,408 | 1,430,998 | 1,445,080 | 1,502,751 | 729,474 | 1,240,551 | 1,162,531 | 1,251,000 | 900,275 | 1,203,721 | 1,346,513 | 1,384,033 | 702,449 | 473,262 | 396,509 | 459,983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 724,050 | 646,354 | 686,610 | 741,052 | 696,916 | 660,355 | 712,544 | 867,268 | 714,124 | 644,869 | 629,020 | 588,565 | 450,836 | 423,625 | 377,082 | 485,267 | 402,048 | 445,665 | 461,987 | 501,572 | 497,056 | 462,146 | 502,910 | 466,184 | 438,301 | 421,703 | 532,893 | 468,346 | 377,424 | 379,922 | 335,373 | 301,608 | 276,944 | 279,779 | 282,659 | 300,828 | 250,606 | 281,708 | 321,947 | 346,754 | 294,300 | 265,795 | 280,387 | 252,705 | 232,143 | 251,102 | 289,432 | 260,474 | 256,089 | 305,885 | 271,952 | 270,044 | 215,245 | 195,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 343,793 | 327,176 | 252,851 | 361,496 | 371,315 | 387,312 | 145,609 | 408,905 | 375,594 | 419,304 | 126,296 | 358,099 | 299,852 | 249,007 | 116,220 | 397,678 | 340,290 | 375,288 | 159,514 | 323,109 | 257,311 | 208,572 | 26,664 | 146,955 | 184,803 | 193,909 | 9,236 | 167,574 | 138,339 | 162,268 | 2,887 | 149,125 | 177,068 | 230,540 | 2,707 | 126,178 | 122,362 | 120,900 | 3,269 | 127,063 | 140,133 | 111,754 | 5,241 | 55,974 | 62,501 | 53,789 | 5,292 | 212,411 | 267,337 | 173,234 | 2,116 | 140,137 | 112,117 | 30,550 | 14,070.446 | 0.001 | 38,277.299 | 17,497.26 | 22,058.806 | 24,850.859 | 0.001 | -0.001 | 0.001 | 0.001 | 5,900.525 | 23,221.511 |
Total Current Assets
| 5,994,117 | 6,351,315 | 5,982,341 | 5,776,972 | 5,845,634 | 6,814,503 | 5,978,612 | 5,775,457 | 5,370,280 | 5,926,804 | 5,388,853 | 4,845,988 | 3,725,805 | 3,821,720 | 3,436,836 | 4,219,951 | 3,611,020 | 3,332,160 | 3,117,465 | 3,354,776 | 3,701,110 | 3,451,632 | 3,285,134 | 2,992,142 | 3,008,733 | 3,177,640 | 2,874,908 | 2,745,443 | 2,586,217 | 2,954,594 | 2,472,848 | 2,653,192 | 2,117,122 | 2,587,777 | 1,946,287 | 2,160,135 | 2,181,412 | 2,930,096 | 2,545,853 | 2,661,134 | 2,545,492 | 2,959,296 | 2,323,145 | 2,395,080 | 2,328,952 | 2,818,587 | 2,446,093 | 2,577,257 | 2,411,141 | 3,468,836 | 1,991,645 | 1,943,680 | 1,705,236 | 1,802,702 | 39,051.159 | 47,782.592 | 160,465.763 | 40,232.524 | 162,001.259 | 90,363.124 | 72,355.591 | 25,727.194 | 71,796.764 | 17,113.555 | 19,369.455 | 33,671.789 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,770,929 | 13,549,674 | 13,339,595 | 13,187,582 | 13,126,261 | 12,797,826 | 12,741,698 | 13,312,300 | 12,929,405 | 12,800,412 | 12,743,739 | 12,485,826 | 12,049,365 | 11,986,562 | 10,075,945 | 10,095,186 | 10,126,642 | 10,126,258 | 10,099,021 | 9,571,819 | 9,494,013 | 9,453,676 | 8,534,506 | 8,875,852 | 8,489,531 | 8,401,268 | 8,401,361 | 8,405,133 | 8,173,951 | 7,947,988 | 7,865,518 | 7,701,909 | 7,575,417 | 7,421,668 | 6,944,340 | 6,630,169 | 4,922,600 | 4,561,191 | 4,242,562 | 3,799,038 | 3,520,160 | 3,313,024 | 2,282,812 | 2,309,611 | 2,388,542 | 2,231,530 | 2,446,826 | 2,254,713 | 2,070,616 | 1,617,437 | 1,562,320 | 1,516,349 | 1,731,315 | 1,554,941 | 554,599.106 | 556,307.886 | 558,044.093 | 561,505.715 | 563,244.896 | 564,968.382 | 372,383.478 | 374,121.384 | 375,848.211 | 379,333.191 | 380,765.149 | 382,490.177 |
Goodwill
| 613,494 | 613,494 | 613,494 | 610,618 | 610,618 | 610,618 | 610,618 | 0 | 0 | 0 | 470,968 | 0 | 0 | 0 | 161,997 | 0 | 0 | 0 | 377,757 | 0 | 0 | 0 | 377,351 | 0 | 0 | 0 | 390,699 | 0 | 0 | 0 | 386,993 | 0 | 0 | 0 | 404,796 | 0 | 0 | 0 | 405,043 | 0 | 0 | 0 | 165,424 | 196,230 | 0 | 0 | 231,210 | 0 | 0 | 0 | 104,869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,401,527 | 1,388,377 | 1,367,966 | 1,419,215 | 1,429,042 | 1,428,594 | 1,418,615 | 2,040,680 | 1,958,352 | 1,956,213 | 1,432,053 | 2,093,054 | 1,935,197 | 1,941,604 | 1,036,048 | 1,512,112 | 1,547,731 | 1,578,167 | 1,175,115 | 1,625,354 | 1,616,375 | 1,676,273 | 1,298,585 | 1,898,460 | 1,792,548 | 1,771,725 | 1,396,889 | 1,846,154 | 1,847,677 | 1,825,510 | 1,503,062 | 1,910,126 | 1,974,141 | 1,980,239 | 1,530,476 | 2,003,813 | 1,929,970 | 1,189,467 | 795,301 | 1,238,515 | 1,241,629 | 1,241,582 | 425,828 | 372,824 | 575,609 | 531,826 | 317,991 | 523,478 | 476,766 | 241,388 | 133,385 | 220,978 | 211,378 | 193,351 | -96,381.464 | -106,273.929 | -116,179.561 | -135,961.722 | -145,868.357 | -155,787.94 | -175,599.367 | -185,501.833 | -195,442.078 | -215,255.091 | -227,680.347 | -237,688.282 |
Goodwill and Intangible Assets
| 613,494 | 613,494 | 1,981,460 | 2,029,833 | 2,039,660 | 2,039,212 | 2,029,233 | 2,040,680 | 1,958,352 | 1,956,213 | 1,903,021 | 2,093,054 | 1,935,197 | 1,941,604 | 1,198,045 | 1,512,112 | 1,547,731 | 1,578,167 | 1,552,872 | 1,625,354 | 1,616,375 | 1,676,273 | 1,675,936 | 1,898,460 | 1,792,548 | 1,771,725 | 1,787,588 | 1,846,154 | 1,847,677 | 1,825,510 | 1,890,055 | 1,910,126 | 1,974,141 | 1,980,239 | 1,935,272 | 2,003,813 | 1,929,970 | 1,189,467 | 1,200,344 | 1,238,515 | 1,241,629 | 1,241,582 | 591,252 | 569,054 | 575,609 | 531,826 | 549,201 | 523,478 | 476,766 | 241,388 | 238,254 | 220,978 | 211,378 | 193,351 | -96,381.464 | -106,273.929 | -116,179.561 | -135,961.722 | -145,868.357 | -155,787.94 | -175,599.367 | -185,501.833 | -195,442.078 | -215,255.091 | -227,680.347 | -237,688.282 |
Long Term Investments
| 13,021,339 | 12,855,216 | 12,864,551 | 9,564,580 | 9,052,387 | 9,233,963 | 9,531,311 | 8,902,824 | 8,464,584 | 8,416,062 | 7,005,529 | 6,023,949 | 6,063,769 | 5,978,428 | 5,971,378 | 5,443,372 | 5,902,743 | 6,021,902 | 6,512,817 | 7,477,464 | 6,323,493 | 6,504,072 | 6,101,253 | 6,685,978 | 6,234,247 | 6,405,905 | 6,345,927 | 6,422,952 | 6,134,455 | 5,916,908 | 5,664,840 | 5,746,178 | 5,626,441 | 5,393,841 | 5,457,432 | 5,387,091 | 5,237,109 | 5,206,457 | 4,512,947 | 5,267,484 | 5,241,993 | 5,268,403 | 4,725,581 | 5,302,605 | 5,051,893 | 5,046,001 | 4,724,473 | 5,028,452 | 4,900,489 | 4,456,212 | 3,934,211 | 3,862,972 | 3,871,498 | 3,661,648 | 5,136,646.504 | 4,967,403.962 | 4,601,615.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 73,360 | 74,039 | 69,191 | 76,636 | 80,595 | 86,602 | 88,915 | 73,877 | 74,861 | 81,209 | 83,079 | 85,568 | 81,095 | 82,230 | 65,005 | 77,621 | 73,742 | 62,464 | 60,874 | 34,091 | 32,825 | 38,947 | 42,302 | 37,584 | 40,586 | 44,937 | 50,156 | 53,107 | 49,059 | 54,360 | 77,352 | 55,554 | 54,777 | 55,851 | 60,070 | 37,530 | 36,427 | 36,536 | 35,837 | 36,263 | 34,430 | 33,207 | 31,240 | 29,950 | 25,400 | 25,273 | 25,406 | 24,547 | 25,920 | 25,705 | 25,857 | 20,457 | 19,761 | 19,752 | 0 | 190.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,606,518 | 1,596,203 | 211,287 | 3,777,361 | 3,812,418 | 3,552,909 | 3,552,473 | 4,073,221 | 4,012,343 | 3,038,918 | 4,067,066 | 4,267,289 | 3,755,647 | 3,505,332 | 3,729,634 | 4,025,999 | 3,388,823 | 3,349,595 | 3,396,227 | 2,379,877 | 3,390,412 | 3,102,628 | 2,991,847 | 2,366,916 | 2,641,744 | 2,313,985 | 2,543,749 | 2,261,471 | 2,213,197 | 2,198,429 | 2,370,559 | 2,061,425 | 2,726,334 | 2,672,182 | 2,679,607 | 2,438,318 | 2,149,892 | 1,954,542 | 2,535,227 | 2,032,340 | 2,018,398 | 2,089,221 | 2,682,236 | 2,132,506 | 2,142,244 | 2,132,627 | 2,520,427 | 2,182,027 | 2,159,840 | 2,126,937 | 2,672,550 | 2,509,311 | 1,951,891 | 2,098,151 | 25,234.638 | 24,484.638 | 74,476.119 | 4,467,010.97 | 4,202,817.67 | 4,004,393.614 | 3,351,634.773 | 3,459,500.697 | 3,252,901.491 | 3,282,753.789 | 3,172,386.44 | 3,048,303.764 |
Total Non-Current Assets
| 29,085,640 | 28,688,626 | 28,466,084 | 28,635,992 | 28,111,321 | 27,710,512 | 27,943,630 | 28,402,902 | 27,439,545 | 26,292,814 | 25,802,434 | 24,955,686 | 23,885,073 | 23,494,156 | 21,040,007 | 21,154,290 | 21,039,681 | 21,138,386 | 21,621,811 | 21,088,605 | 20,857,118 | 20,775,596 | 19,345,844 | 19,864,790 | 19,198,656 | 18,937,820 | 19,128,781 | 18,988,817 | 18,418,339 | 17,943,195 | 17,868,324 | 17,475,192 | 17,957,110 | 17,523,781 | 17,076,721 | 16,496,921 | 14,275,998 | 12,948,193 | 12,526,917 | 12,373,640 | 12,056,610 | 11,945,437 | 10,313,121 | 10,343,726 | 10,183,688 | 9,967,257 | 10,266,333 | 10,013,217 | 9,633,631 | 8,467,679 | 8,433,192 | 8,130,067 | 7,785,843 | 7,527,843 | 5,620,098.784 | 5,442,112.83 | 5,117,956.002 | 4,892,554.963 | 4,620,194.209 | 4,413,574.056 | 3,548,418.884 | 3,648,120.248 | 3,433,307.624 | 3,446,831.889 | 3,325,471.242 | 3,193,105.659 |
Total Assets
| 35,079,757 | 35,039,941 | 34,448,425 | 34,412,964 | 33,956,955 | 34,525,015 | 33,922,242 | 34,178,359 | 32,809,825 | 32,219,618 | 31,191,287 | 29,801,674 | 27,610,878 | 27,315,876 | 24,476,843 | 25,374,241 | 24,650,701 | 24,470,546 | 24,739,276 | 24,443,381 | 24,558,228 | 24,227,228 | 22,630,978 | 22,856,932 | 22,207,389 | 22,115,460 | 22,003,689 | 21,734,260 | 21,004,556 | 20,897,789 | 20,341,172 | 20,128,384 | 20,074,232 | 20,111,558 | 19,023,008 | 18,657,056 | 16,457,410 | 15,878,289 | 15,072,770 | 15,034,774 | 14,602,102 | 14,904,733 | 12,636,266 | 12,738,806 | 12,512,640 | 12,785,844 | 12,712,426 | 12,590,474 | 12,044,772 | 11,936,515 | 10,424,837 | 10,073,747 | 9,491,079 | 9,330,545 | 5,659,149.943 | 5,489,895.422 | 5,278,421.765 | 4,932,787.488 | 4,782,195.468 | 4,503,937.18 | 3,620,774.475 | 3,673,847.442 | 3,505,104.388 | 3,463,945.444 | 3,344,840.697 | 3,226,777.447 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,291,479 | 2,938,200 | 2,911,645 | 2,318,693 | 2,025,609 | 2,377,111 | 1,110,691 | 2,060,836 | 2,314,028 | 2,886,739 | 861,819 | 1,788,860 | 1,860,882 | 2,052,786 | 587,672 | 0 | 0 | 0 | 662,238 | 0 | 0 | 0 | 820,522 | 0 | 0 | 0 | 1,009,289 | 0 | 0 | 0 | 828,064 | 0 | 0 | 0 | 676,592 | 0 | 0 | 0 | 831,126 | 0 | 0 | 0 | 791,279 | 0 | 0 | 0 | 770,699 | 0 | 0 | 0 | 531,426 | 568,691 | 470,132 | 450,060 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 3,629,015 | 3,439,518 | 2,913,781 | 3,288,297 | 3,266,699 | 3,480,419 | 3,388,654 | 3,069,326 | 3,062,086 | 3,028,399 | 2,856,509 | 2,767,230 | 1,064,849 | 2,299,123 | 2,354,659 | 2,387,310 | 2,466,704 | 2,500,377 | 2,994,334 | 2,578,262 | 3,053,339 | 2,903,181 | 2,669,148 | 2,577,067 | 2,536,804 | 1,650,818 | 2,363,149 | 2,388,953 | 1,729,411 | 1,697,498 | 1,963,501 | 2,180,702 | 1,967,275 | 2,051,261 | 1,050,830 | 953,936 | 1,196,437 | 1,320,334 | 1,453,797 | 1,004,841 | 1,242,067 | 1,308,249 | 692,706 | 827,534 | 610,568 | 784,188 | 1,143,595 | 1,216,556 | 1,363,622 | 1,363,406 | 1,381,583 | 1,239,395 | 1,209,662 | 804,653 | 372,656.818 | 179,899.14 | 201,415.148 | 206,550.891 | 316,510.53 | 199,882.135 | 249,917.698 | 294,878.268 | 250,795.512 | 164,850.754 | 60,000 | 65,000 |
Tax Payables
| 264,843 | 248,027 | 216,744 | 207,242 | 276,798 | 332,427 | 392,484 | 351,319 | 335,065 | 320,354 | 243,727 | 145,118 | 143,130 | 149,148 | 68,839 | 76,603 | 104,227 | 92,272 | 145,444 | 89,554 | 126,525 | 169,529 | 132,706 | 143,029 | 139,878 | 139,183 | 108,662 | 74,603 | 72,879 | 100,892 | 143,073 | 45,780 | 67,135 | 102,517 | 67,787 | 98,453 | 116,908 | 43,578 | 25,484 | 26,718 | 40,147 | 63,057 | 56,724 | 43,972 | 53,835 | 71,763 | 58,313 | 58,529 | 59,116 | 82,387 | 52,620 | 34,718 | 35,738 | 191,300 | 8,364.829 | 11,508.516 | 8,274.19 | 725.278 | 3,553.724 | 828.204 | 2,018.594 | 9,163.089 | 8,162.196 | 8,265.579 | 13,689.642 | 19,208.198 |
Deferred Revenue
| 264,843 | 248,027 | 244,354 | -2,318,693 | -2,025,609 | -2,377,111 | 166,038 | -2,060,836 | -2,314,028 | -2,886,739 | 1,519,307 | -1,788,860 | -1,860,882 | -2,052,786 | 903,371 | 0 | 0 | 0 | 1,002,652 | 0 | 0 | 0 | 930,363 | 0 | 0 | 0 | 944,740 | 0 | 0 | 0 | 831,867 | 0 | 0 | 0 | 561,971 | 0 | 0 | 0 | 357,280 | 0 | 0 | 0 | 247,712 | 0 | 0 | 0 | 343,106 | 0 | 0 | 0 | 328,440 | 237,808 | 284,415 | 520,316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 568,198 | 116,880 | 504,150 | 3,024,228 | 2,899,906 | 3,241,620 | 1,862,425 | 3,406,306 | 3,080,001 | 3,396,165 | 264,149 | 2,722,165 | 3,631,202 | 2,498,109 | 152,062 | 2,300,545 | 1,931,268 | 2,376,301 | 130,424 | 2,176,870 | 2,333,635 | 2,638,080 | 148,743 | 2,107,331 | 2,079,775 | 3,330,557 | 133,492 | 1,902,898 | 1,712,964 | 1,981,050 | 147,499 | 1,816,663 | 1,399,217 | 1,724,048 | 72,946 | 1,226,997 | 1,123,584 | 1,160,316 | 63,780 | 1,514,361 | 1,099,899 | 1,408,733 | 50,096 | 1,114,053 | 1,089,991 | 1,388,784 | 90,808 | 1,166,686 | 1,164,609 | 1,311,003 | 80,969 | 83,012 | 63,507 | 43,810 | 15,803.15 | 17,626.068 | 109,392.781 | 7,649.208 | 10,334.041 | 54,774.215 | 8,998.447 | 16,400.864 | 109,008.257 | 14,403.213 | 18,395.897 | 25,262.958 |
Total Current Liabilities
| 6,753,535 | 6,742,625 | 6,573,930 | 6,312,525 | 6,166,605 | 6,722,039 | 6,527,808 | 6,475,632 | 6,142,087 | 6,424,564 | 5,501,784 | 5,489,395 | 4,696,051 | 4,797,232 | 3,997,764 | 4,687,855 | 4,397,972 | 4,876,678 | 4,789,648 | 4,755,132 | 5,386,974 | 5,541,261 | 4,568,776 | 4,684,398 | 4,616,579 | 4,981,375 | 4,450,670 | 4,291,851 | 3,442,375 | 3,678,548 | 3,770,931 | 3,997,365 | 3,366,492 | 3,775,309 | 2,362,339 | 2,180,933 | 2,320,021 | 2,480,650 | 2,705,983 | 2,519,202 | 2,341,966 | 2,716,982 | 1,781,793 | 1,941,587 | 1,700,559 | 2,172,972 | 2,348,208 | 2,383,242 | 2,528,231 | 2,674,409 | 2,322,418 | 2,128,906 | 2,027,716 | 1,818,839 | 388,459.968 | 197,525.208 | 310,807.929 | 214,200.099 | 326,844.571 | 254,656.35 | 258,916.145 | 311,279.132 | 359,803.769 | 179,253.967 | 78,395.897 | 90,262.958 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,503,119 | 5,945,431 | 5,915,164 | 8,265,324 | 8,731,785 | 8,958,626 | 8,817,903 | 6,792,408 | 6,932,421 | 9,052,955 | 9,518,801 | 7,787,717 | 2,404,099 | 9,730,915 | 8,323,230 | 6,473,298 | 6,247,698 | 5,903,833 | 7,606,614 | 6,053,558 | 5,845,438 | 5,654,151 | 6,341,853 | 6,421,500 | 6,321,029 | 6,166,211 | 6,703,796 | 6,726,399 | 7,158,570 | 7,052,666 | 6,559,909 | 6,460,179 | 7,131,855 | 0 | 7,320,864 | 7,124,959 | 5,801,468 | 5,417,792 | 4,424,991 | 4,201,319 | 3,708,573.576 | 3,965,063 | 2,886,587 | 2,775,012 | 3,050,717 | 2,914,566 | 2,657,320 | 2,559,035 | 2,103,929 | 2,009,563 | 949,089 | 973,267 | 595,807 | 760,660 | 226,051.114 | 425,606.81 | 425,451.821 | 464,420.656 | 364,746.383 | 364,002.506 | 312,646.752 | 213,562.375 | 213,481.19 | 311,765.852 | 411,458.253 | 411,302.316 |
Deferred Revenue Non-Current
| 2,284,117 | 2,247,338 | 350,592 | 518,306 | 518,384 | 0 | 249,232 | 0 | 0 | 0 | 222,583 | 2,409,574 | 8,009,869 | 547,882 | 325,756 | 2,257,323 | 2,302,515 | 2,298,136 | 306,857 | 1,721,246 | 1,738,112 | 1,715,702 | 285,970 | 507,183 | 491,584 | 497,493 | 444,788 | 499,662 | 476,771 | 454,592 | 429,064 | 444,400 | 464,328 | 0 | 550,386 | 606,622 | 425,429 | 339,302 | 321,841 | 326,807 | 540,834.424 | 291,435 | 257,914 | 284,867 | 276,287 | 262,980 | 250,326 | 275,939 | 255,341 | 245,049 | 218,654 | 200,692 | 198,864 | 203,733 | 61,070.55 | 0 | 0 | 0 | 58,075.179 | 0 | 0 | 59,345.787 | 58,831.528 | 0 | 57,527.648 | 57,328.057 |
Deferred Tax Liabilities Non-Current
| 1,478,373 | 1,417,199 | 1,327,778 | 1,351,537 | 1,305,996 | 1,281,268 | 1,232,959 | 1,365,575 | 1,249,656 | 1,177,400 | 1,137,579 | 922,394 | 765,597 | 753,973 | 720,437 | 720,268 | 705,068 | 694,390 | 647,009 | 664,606 | 634,566 | 608,485 | 590,220 | 595,997 | 585,166 | 559,623 | 544,568 | 504,501 | 488,532 | 478,291 | 470,971 | 499,465 | 506,180 | 508,647 | 508,277 | 548,679 | 252,176 | 249,447 | 244,861 | 236,190 | 236,194 | 235,608 | 149,118 | 145,780 | 141,226 | 151,274 | 161,331 | 159,898 | 158,057 | 125,524 | 130,054 | 117,998 | 121,547 | 115,042 | 312,981.677 | 290,834.815 | 261,831.629 | 322,301.114 | 299,624.934 | 281,810.132 | 177,945.739 | 182,588.455 | 169,695.435 | 182,634.577 | 173,370.089 | 165,255.442 |
Other Non-Current Liabilities
| 838,068 | 818,155 | 2,655,766 | 350,822 | 350,343 | 871,688 | 606,530 | 3,012,312 | 2,707,023 | 863,761 | 607,596 | 311,022 | 308,018 | 304,995 | 353,111 | 152,280 | 153,427 | 153,902 | 389,600 | 149,146 | 148,761 | 149,107 | 319,174 | 301,805 | 200,385 | 200,286 | 197,243 | 193,262 | 201,520 | 192,103 | 190,023 | 187,398 | 185,679 | 7,776,706 | 183,290 | 177,305 | 161,453 | 157,383 | 157,180 | 146,160 | 142,479 | 137,894 | 136,310 | 132,597 | 131,491 | 128,407 | 122,259 | 119,572 | 118,370 | 40,682 | 15,336 | 15,469 | 9,627 | 74,674 | -0.001 | 60,873.028 | 60,590.223 | 59,967.9 | 0.001 | 57,280.913 | 59,793.999 | -0.001 | -0.001 | 58,142.473 | 0.001 | 0.001 |
Total Non-Current Liabilities
| 10,103,677 | 10,428,123 | 10,249,300 | 10,485,989 | 10,906,508 | 11,111,582 | 10,906,624 | 11,170,295 | 10,889,100 | 11,094,116 | 11,486,559 | 11,430,707 | 11,487,583 | 11,337,765 | 9,722,534 | 9,603,169 | 9,408,708 | 9,050,261 | 8,950,080 | 8,588,556 | 8,366,877 | 8,127,445 | 7,537,217 | 7,826,485 | 7,598,164 | 7,423,613 | 7,890,395 | 7,923,824 | 8,325,393 | 8,177,652 | 7,649,967 | 7,591,442 | 8,288,042 | 8,285,353 | 8,562,817 | 8,457,565 | 6,640,526 | 6,163,924 | 5,148,873 | 4,910,476 | 4,628,081 | 4,630,000 | 3,429,929 | 3,338,256 | 3,599,721 | 3,457,227 | 3,191,236 | 3,114,444 | 2,635,697 | 2,420,818 | 1,313,133 | 1,307,426 | 925,845 | 1,154,109 | 600,103.34 | 777,314.653 | 747,873.673 | 846,689.67 | 722,446.497 | 703,093.551 | 550,386.49 | 455,496.616 | 442,008.152 | 552,542.902 | 642,355.991 | 633,885.816 |
Total Liabilities
| 16,857,212 | 17,170,748 | 16,823,230 | 16,798,514 | 17,073,113 | 17,833,621 | 17,434,432 | 17,645,927 | 17,031,187 | 17,518,680 | 16,988,343 | 16,920,102 | 16,183,634 | 16,134,997 | 13,720,298 | 14,291,024 | 13,806,680 | 13,926,939 | 13,739,728 | 13,343,688 | 13,753,851 | 13,668,706 | 12,105,993 | 12,510,883 | 12,214,743 | 12,404,988 | 12,341,065 | 12,215,675 | 11,767,768 | 11,856,200 | 11,420,898 | 11,588,807 | 11,654,534 | 12,060,662 | 10,925,156 | 10,638,498 | 8,960,547 | 8,644,574 | 7,854,856 | 7,429,678 | 6,970,047 | 7,346,982 | 5,211,722 | 5,279,843 | 5,300,280 | 5,630,199 | 5,539,444 | 5,497,686 | 5,163,928 | 5,095,227 | 3,635,551 | 3,436,332 | 2,953,561 | 2,972,948 | 988,563.308 | 974,839.861 | 1,058,681.602 | 1,060,889.769 | 1,049,291.068 | 957,749.901 | 809,302.635 | 766,775.748 | 801,811.922 | 731,796.869 | 720,751.888 | 724,148.773 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 8,924 | 8,924 | 8,924.11 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924.13 | 8,924 | 8,924 | 8,924 | 8,924.13 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924.1 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924.11 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924 | 8,924.11 | 8,924 | 8,924.11 | 8,924 | 8,924 | 8,924 | 8,924.11 | 8,924 | 8,924 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 | 8,924.13 |
Common Stock
| 473,501 | 473,501 | 473,501 | 464,576.89 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,576.87 | 464,577 | 464,577 | 464,577 | 464,576.87 | 464,577 | 464,577 | 464,577 | 464,577 | 464,576.9 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,576.89 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,577 | 464,576.89 | 464,577 | 464,576.89 | 464,577 | 464,577 | 464,577 | 464,576.89 | 464,577 | 464,577 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 | 464,576.89 |
Retained Earnings
| 11,304,813 | 11,103,443 | 11,004,159 | 14,072,718 | 13,449,000 | 13,278,836 | 13,123,642 | 12,887,147 | 12,435,860 | 11,573,117 | 11,131,297 | 10,847,023 | 10,387,684 | 10,203,511 | 9,834,844 | 9,595,455 | 9,361,910 | 9,391,849 | 9,940,782 | 9,934,295 | 9,726,771 | 9,565,690 | 9,610,028 | 9,739,514 | 9,430,518 | 9,235,697 | 9,185,617 | 8,960,590 | 8,727,962 | 8,597,069 | 8,348,100 | 8,122,057 | 7,962,954 | 7,702,655 | 7,692,864 | 7,657,922 | 7,576,371 | 7,332,073 | 4,428,568 | 4,798,846 | 4,844,557 | 4,832,719 | 4,914,728 | 4,958,933 | 4,727,732 | 4,695,578 | 4,680,137 | 4,599,837 | 4,396,432 | 4,381,269 | 4,331,527 | 4,218,820 | 4,140,907 | 3,943,445 | 2,664,855.923 | 2,530,159.137 | 2,191,295.932 | 1,586,121.21 | 1,451,896.235 | 1,289,180.536 | 1,205,239.092 | 1,300,673.628 | 1,111,491.891 | 1,103,101.741 | 1,002,523.584 | 887,094.648 |
Accumulated Other Comprehensive Income/Loss
| 486,205 | 383,221 | 277,048 | 331,977 | 308,562 | 323,236 | 256,686 | 468,787 | 276,598 | 155,928 | 79,607 | -382,040 | -382,041 | -382,041 | -362,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,695,136 | 1,686,203 | 1,686,372 | -1,450,688 | -1,450,771 | -1,451,037 | -1,415,243 | -1,430,440 | -1,430,403 | -1,432,476 | -1,395,842 | -1,382,772 | -1,494,569 | -1,527,876 | -1,592,469 | -1,481,673 | -1,454,598 | -1,429,873 | -1,536,493 | -1,439,155 | -1,490,536 | -1,523,524 | -1,593,103 | -1,899,691 | -1,883,711 | -1,944,932 | -1,928,914 | -1,830,663 | -1,850,816 | -1,993,412 | -1,857,386 | -1,966,867 | -1,906,329 | -1,910,789 | -1,845,481 | -1,829,339 | -1,888,144 | -1,893,560 | 1,004,802 | 1,000,214 | 995,088 | 1,016,036 | 1,186,178 | 1,193,413 | 1,198,551 | 1,193,667 | 1,189,221 | 1,199,016 | 1,214,942 | 1,212,746 | 1,210,628 | 1,194,675 | 1,197,278 | 1,214,883 | 1,532,229.692 | 1,511,395.403 | 1,554,943.212 | 1,812,275.489 | 1,807,507.145 | 1,783,505.722 | 1,132,731.728 | 1,132,897.047 | 1,118,299.556 | 1,155,545.815 | 1,148,064.205 | 1,142,033.006 |
Total Shareholders Equity
| 13,959,655 | 13,655,292 | 13,450,004 | 13,427,508 | 12,780,292 | 12,624,536 | 12,438,586 | 12,398,995 | 11,755,556 | 10,770,070 | 10,288,563 | 9,555,712 | 8,984,575 | 8,767,095 | 8,353,750 | 8,587,283 | 8,380,813 | 8,435,477 | 8,877,790 | 8,968,641 | 8,709,736 | 8,515,667 | 8,490,426 | 8,313,324 | 8,020,308 | 7,764,266 | 7,730,204 | 7,603,428 | 7,350,647 | 7,077,158 | 6,964,215 | 6,628,691 | 6,530,126 | 6,265,367 | 6,320,884 | 6,302,084 | 6,161,728 | 5,912,014 | 5,906,871 | 6,272,561 | 6,313,146 | 6,322,256 | 6,574,407 | 6,625,847 | 6,399,784 | 6,362,746 | 6,342,859 | 6,272,354 | 6,084,875 | 6,067,516 | 6,015,656 | 5,886,996 | 5,811,686 | 5,631,829 | 4,670,586.635 | 4,515,055.56 | 4,219,740.164 | 3,871,897.719 | 3,732,904.4 | 3,546,187.278 | 2,811,471.84 | 2,907,071.695 | 2,703,292.467 | 2,732,148.576 | 2,624,088.809 | 2,502,628.674 |
Total Equity
| 18,222,545 | 17,869,193 | 17,625,195 | 17,614,450 | 16,883,842 | 16,691,394 | 16,487,810 | 16,532,432 | 15,778,638 | 14,700,938 | 14,202,944 | 12,881,572 | 11,427,244 | 11,180,879 | 10,756,545 | 11,083,217 | 10,844,021 | 10,543,607 | 10,999,548 | 11,099,693 | 10,804,377 | 10,558,522 | 10,524,985 | 10,346,049 | 9,992,646 | 9,710,472 | 9,662,624 | 9,518,585 | 9,236,788 | 9,041,589 | 8,920,274 | 8,539,577 | 8,419,698 | 8,050,896 | 8,097,852 | 8,018,558 | 7,496,863 | 7,233,715 | 7,217,914 | 7,605,096 | 7,632,055 | 7,557,751 | 7,424,544 | 7,458,963 | 7,212,360 | 7,155,645 | 7,172,982 | 7,092,788 | 6,880,844 | 6,841,288 | 6,789,286 | 6,637,415 | 6,537,518 | 6,357,597 | 4,670,586.635 | 4,515,055.56 | 4,219,740.164 | 3,871,897.719 | 3,732,904.4 | 3,546,187.278 | 2,811,471.84 | 2,907,071.695 | 2,703,292.467 | 2,732,148.576 | 2,624,088.809 | 2,502,628.674 |
Total Liabilities & Shareholders Equity
| 35,079,757 | 35,039,941 | 34,448,425 | 34,412,964 | 33,956,955 | 34,525,015 | 33,922,242 | 34,178,359 | 32,809,825 | 32,219,618 | 31,191,287 | 29,801,674 | 27,610,878 | 27,315,876 | 24,476,843 | 25,374,241 | 24,650,701 | 24,470,546 | 24,739,276 | 24,443,381 | 24,558,228 | 24,227,228 | 22,630,978 | 22,856,932 | 22,207,389 | 22,115,460 | 22,003,689 | 21,734,260 | 21,004,556 | 20,897,789 | 20,341,172 | 20,128,384 | 20,074,232 | 20,111,558 | 19,023,008 | 18,657,056 | 16,457,410 | 15,878,289 | 15,072,770 | 15,034,774 | 14,602,102 | 14,904,733 | 12,636,266 | 12,738,806 | 12,512,640 | 12,785,844 | 12,712,426 | 12,590,474 | 12,044,772 | 11,936,515 | 10,424,837 | 10,073,747 | 9,491,079 | 9,330,545 | 5,659,149.943 | 5,489,895.421 | 5,278,421.766 | 4,932,787.488 | 4,782,195.468 | 4,503,937.179 | 3,620,774.475 | 3,673,847.443 | 3,505,104.388 | 3,463,945.445 | 3,344,840.697 | 3,226,777.447 |