FILA Holdings Corporation
KRX:081660.KS
37450 (KRW) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 620,493.861 | 588,191.835 | 585,613.513 | 463,234.174 | 463,281.582 | 548,550.054 | 407,410.626 | 559,408.139 | 564,369.274 | 608,965.847 | 699,203.591 | 726,346.352 | 593,498.751 | 467,169.075 | 470,647.553 | 390,990.56 | 375,229.352 | 354,275.51 | 232,032.424 | 310,058.958 | 195,861.251 | 200,757.47 | 149,001.325 | 131,120.389 | 136,559.858 | 123,600.388 | 107,696.148 | 141,229.901 | 159,540.909 | 149,991.492 | 149,389.365 | 54,926.946 | 96,028.82 | 56,790.666 | 46,937.861 | 59,495.89 | 76,225.127 | 146,345.836 | 60,092.754 | 49,522.969 | 70,204.509 | 63,377.517 | 60,740.698 | 38,788.154 | 43,667.649 | 60,930.487 | 35,961.838 | 23,165.508 | 54,390.48 | 49,605.644 | 48,328.15 | 27,178.478 | 26,376.423 | 25,113.229 | 24,126.733 | 24,244.404 | 24,003.006 | 100,856.035 | 18,525.05 | 12,923.764 | 21,985.006 |
Short Term Investments
| 107,716.45 | 67,184.741 | 55,337.364 | 72,853.544 | 57,989.142 | 8,190.692 | 7,445.33 | 8,314.76 | 8,467.12 | 9,068.915 | 8,608.725 | 9,644.043 | 9,069.354 | 9,602.815 | 8,675.269 | 14,384.1 | 13,836.48 | 62,642.85 | 14,768.394 | 23,200.84 | 13,222.279 | 13,287.678 | 13,653.376 | 14,597.426 | 16,092.888 | 13,523.933 | 24,586.59 | 23,356.511 | 11,639.689 | 11,372.109 | 12,176.939 | -2,189.058 | -2,983.602 | -3,633.742 | -3,806.417 | -2,202.094 | -2,108.658 | -1,722.65 | -2,426.436 | -1,869.906 | -1,256.978 | 1,034.098 | 1,004.646 | 1,027.909 | 1,970.146 | 1,431.21 | 6,956.184 | 7,082.856 | 6,668.866 | 3,327.129 | 4,747.953 | 1,308.166 | 8,259.225 | 20,645.435 | 18,847.142 | 21,722.515 | 8,961.448 | 5,796.955 | 2,985.96 | 3,047.76 | 3,106.68 |
Cash and Short Term Investments
| 728,210.311 | 655,376.576 | 640,950.878 | 536,087.718 | 521,270.724 | 556,740.746 | 414,855.956 | 567,722.899 | 572,836.394 | 618,034.762 | 707,812.316 | 735,990.394 | 602,568.105 | 476,771.89 | 479,322.821 | 405,374.66 | 389,065.833 | 416,918.361 | 246,800.818 | 333,259.798 | 209,083.529 | 214,045.148 | 162,654.701 | 145,717.815 | 152,652.746 | 137,124.321 | 132,282.738 | 164,586.412 | 171,180.598 | 161,363.601 | 161,566.304 | 54,926.946 | 96,028.82 | 56,790.666 | 46,937.861 | 59,495.89 | 76,225.127 | 146,345.836 | 60,092.754 | 49,522.969 | 70,204.509 | 64,411.615 | 61,745.344 | 39,816.063 | 45,637.795 | 62,361.697 | 42,918.022 | 30,248.364 | 61,059.346 | 52,932.773 | 53,076.103 | 28,486.644 | 34,635.648 | 45,758.664 | 42,973.875 | 45,966.919 | 32,964.454 | 106,652.99 | 21,511.01 | 15,971.524 | 25,091.686 |
Net Receivables
| 811,265.213 | 843,839.327 | 456,377.021 | 644,343.342 | 782,337.85 | 810,996.176 | 579,996.108 | 748,525.303 | 797,631.019 | 729,815.822 | 574,571.086 | 666,555.751 | 727,578.067 | 744,424.182 | 589,929.084 | 626,604.429 | 562,690.367 | 655,354.603 | 603,356.647 | 622,004.58 | 664,050.22 | 665,200.988 | 542,960.595 | 502,766.491 | 596,766.807 | 563,193.246 | 443,400.761 | 400,320 | 504,401.038 | 525,214.481 | 470,529.594 | 107,898.767 | 124,206.515 | 109,208.595 | 144,640.067 | 112,835.572 | 113,601.821 | 129,626.589 | 125,828.397 | 100,031.657 | 97,746.165 | 114,284.925 | 109,614.071 | 96,870.708 | 96,513.389 | 134,598.498 | 110,539.372 | 89,231.557 | 106,931.75 | 132,263.353 | 122,738.314 | 117,115.661 | 115,285.197 | 125,556.274 | 88,629.25 | 64,643.02 | 88,905.84 | 56,666.988 | 0 | 0 | 54,429.916 |
Inventory
| 870,078.251 | 955,231.915 | 1,045,388.112 | 1,000,476.432 | 1,040,306.636 | 1,248,865.786 | 1,290,516.996 | 1,221,472.67 | 976,668.673 | 865,434.388 | 757,797.015 | 618,172.169 | 552,331.081 | 587,720.745 | 615,551.915 | 610,809.663 | 694,348.122 | 707,092.096 | 735,481.063 | 710,628.061 | 669,079.006 | 629,404.83 | 632,236.89 | 586,824.454 | 558,135.004 | 565,919.563 | 578,366.697 | 562,519.87 | 517,827.231 | 546,890.223 | 608,896.007 | 207,357.984 | 225,505.041 | 236,744.365 | 222,208.181 | 231,473.936 | 198,331.963 | 191,285.355 | 185,845.881 | 198,521.591 | 189,934.616 | 190,909.978 | 170,920.127 | 168,409.22 | 159,105.149 | 155,387.557 | 138,231.318 | 151,117.018 | 135,810.184 | 148,254.824 | 131,034.589 | 166,531.054 | 147,699.566 | 146,445.895 | 107,979.342 | 109,070.079 | 95,863.608 | 92,300.948 | 73,879.31 | 67,834.552 | 73,064.23 |
Other Current Assets
| 102,136.294 | 93,155.002 | 98,936.626 | 100,636.175 | 101,590.215 | 93,966.687 | 7,951.043 | 91,040.58 | 68,755.024 | 80,330.792 | 949.975 | 65,869.232 | 48,159.79 | 45,617.942 | 1,260.401 | 61,447.372 | 65,107.977 | 56,563.21 | 1,171.296 | 60,147.292 | 47,662.156 | 47,490.275 | 25.743 | 51,449.392 | 47,643.838 | 41,505.987 | 30.612 | 48,190.432 | 40,867.001 | 40,100.329 | -0 | 10,108.36 | 13,510.876 | 13,289.918 | -0 | 14,458.464 | 14,477.069 | 17,704.081 | -0 | 19,561.344 | 17,477.188 | 19,365.304 | -0 | 17,653.545 | 15,804.791 | 3.045 | 0 | 19,062.422 | 16,845.331 | 18,676.65 | 17,428.34 | 19,498.855 | 18,603.115 | 19,440.316 | 16,453.533 | 17,673.447 | 16,119.837 | 18,098.24 | 60,325.84 | 55,643.852 | -0.001 |
Total Current Assets
| 2,511,690.069 | 2,547,602.821 | 2,241,652.636 | 2,281,543.667 | 2,445,505.425 | 2,710,569.395 | 2,293,320.103 | 2,628,761.451 | 2,415,891.11 | 2,293,615.763 | 2,041,130.392 | 2,086,587.547 | 1,930,637.043 | 1,854,534.759 | 1,686,064.222 | 1,704,236.124 | 1,711,212.299 | 1,835,928.269 | 1,586,809.823 | 1,726,039.731 | 1,589,874.911 | 1,556,141.241 | 1,337,877.929 | 1,286,758.152 | 1,355,198.395 | 1,307,743.117 | 1,154,080.808 | 1,175,616.714 | 1,234,275.868 | 1,273,568.634 | 1,240,991.905 | 380,292.057 | 459,251.252 | 416,033.544 | 413,786.109 | 418,263.862 | 402,635.98 | 484,961.861 | 371,767.032 | 367,637.561 | 375,362.478 | 388,971.822 | 342,279.541 | 322,749.536 | 317,061.124 | 352,350.797 | 291,688.712 | 289,659.361 | 320,646.611 | 352,127.6 | 324,277.346 | 331,632.214 | 316,223.526 | 337,201.149 | 256,036 | 237,353.465 | 233,853.738 | 273,719.165 | 155,716.16 | 139,449.928 | 152,585.831 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 707,377.047 | 678,433.653 | 600,991.575 | 597,077.576 | 579,332.502 | 570,336.534 | 499,818.525 | 505,504.677 | 453,387.177 | 425,563.507 | 418,218.322 | 419,850.176 | 411,351.672 | 414,934.854 | 405,235.647 | 418,512.158 | 437,083.369 | 447,393.102 | 439,052.048 | 448,027.214 | 449,122.759 | 424,871.611 | 310,716.359 | 301,124.12 | 349,020.562 | 325,722.822 | 323,527.081 | 328,668.072 | 327,055.302 | 317,405.794 | 344,467.35 | 57,948.134 | 48,664.908 | 46,790.588 | 44,530.669 | 42,905.812 | 39,658.61 | 39,561.534 | 39,523.37 | 39,462.09 | 40,320.159 | 41,700.966 | 41,900.524 | 42,235.161 | 43,826.366 | 44,235.093 | 44,747.51 | 45,088.795 | 44,348.742 | 43,130.691 | 43,258.601 | 43,126.275 | 40,949.49 | 41,895.309 | 40,016.636 | 39,907.855 | 39,742.901 | 38,622.673 | 3,579.041 | 3,730.755 | 3,899.964 |
Goodwill
| 0 | 0 | 513,149.293 | 0 | 0 | 0 | 499,952.778 | 0 | 0 | 0 | 454,553.157 | 0 | 0 | 0 | 424,786.122 | 0 | 0 | 0 | 443,656.476 | 0 | 0 | 0 | 425,619.33 | 0 | 0 | 0 | 403,410.211 | 0 | 0 | 0 | 435,995.867 | 0 | 0 | 0 | 53,465.922 | 0 | 0 | 0 | 55,130.948 | 0 | 0 | 0 | 58,690.013 | 0 | 0 | 0 | 57,500.592 | 0 | 0 | 0 | 59,819.495 | 63,007.084 | 61,795.336 | 52,220.399 | 15,393.281 | 15,393.281 | 15,393.281 | 0 | 11,590.235 | 12,133.527 | 12,676.819 |
Intangible Assets
| 1,885,876.343 | 1,841,572.26 | 1,264,388.476 | 1,852,758.925 | 1,820,122.578 | 1,820,265.057 | 1,240,985.149 | 1,828,466.005 | 1,666,453.126 | 1,577,934.796 | 1,098,234.992 | 1,557,490.525 | 1,493,281.021 | 1,496,938.778 | 1,025,960.491 | 1,561,141.674 | 1,595,844.528 | 1,625,700.48 | 1,104,266.897 | 1,596,845.479 | 1,530,527.029 | 1,509,420.131 | 1,066,329.01 | 1,474,679.855 | 1,492,780.821 | 1,435,717.415 | 1,037,016.956 | 1,542,728.955 | 1,534,579.618 | 1,503,030.899 | 1,190,899.176 | 373,377.043 | 395,098.608 | 393,485.852 | 343,170.906 | 406,271.337 | 382,957.424 | 374,458.718 | 326,367.281 | 369,069.985 | 362,279.989 | 381,907.364 | 319,032.96 | 382,701.178 | 404,524.529 | 390,479.666 | 321,973.956 | 393,364.696 | 401,906.312 | 402,515.217 | 345,537.347 | 355,638.685 | 328,288.75 | 335,419.012 | 341,932.295 | 344,192.142 | 359,262.945 | 355,594.463 | 121.481 | 99.863 | 70.302 |
Goodwill and Intangible Assets
| 1,885,876.343 | 1,841,572.26 | 1,777,537.769 | 1,852,758.925 | 1,820,122.578 | 1,820,265.057 | 1,740,937.927 | 1,828,466.005 | 1,666,453.126 | 1,577,934.796 | 1,552,788.149 | 1,557,490.525 | 1,493,281.021 | 1,496,938.778 | 1,450,746.613 | 1,561,141.674 | 1,595,844.528 | 1,625,700.48 | 1,547,923.373 | 1,596,845.479 | 1,530,527.029 | 1,509,420.131 | 1,491,948.34 | 1,474,679.855 | 1,492,780.821 | 1,435,717.415 | 1,440,427.167 | 1,542,728.955 | 1,534,579.618 | 1,503,030.899 | 1,626,895.043 | 373,377.043 | 395,098.608 | 393,485.852 | 396,636.828 | 406,271.337 | 382,957.424 | 374,458.718 | 381,498.229 | 369,069.985 | 362,279.989 | 381,907.364 | 377,722.973 | 382,701.178 | 404,524.529 | 390,479.666 | 379,474.548 | 393,364.696 | 401,906.312 | 402,515.217 | 405,356.842 | 418,645.769 | 390,084.086 | 387,639.411 | 357,325.576 | 359,585.423 | 374,656.226 | 355,594.463 | 11,711.716 | 12,233.39 | 12,747.121 |
Long Term Investments
| 183,986.513 | 273,920.64 | 294,227.906 | 297,333.11 | 159,741.834 | 201,297.51 | 180,983.608 | 213,239.037 | 194,450.609 | 174,776.215 | 156,989.425 | 138,606.662 | 141,079.38 | 146,374.156 | 124,031.17 | 110,923.392 | 103,706.356 | 57,391.41 | 88,428.763 | 57,818.23 | 49,431.851 | 66,479.648 | 51,818.755 | 49,373.021 | 46,430.283 | 40,828.129 | 23,471.374 | 18,127.441 | 28,676.079 | 24,150.131 | 21,665.796 | 20,606.508 | 20,664.265 | 19,709.223 | 18,662.396 | 45,790.385 | 45,312.211 | 114,685.479 | 180,403.644 | 213,977.964 | 152,960.87 | 150,497.004 | 148,158.693 | 114,384.072 | 127,150.78 | 117,613.068 | 122,625.873 | 150,431.744 | 106,924.964 | 72,521.267 | 27,030.823 | 124,902.68 | 10,580.421 | -2,277.015 | -4,824.3 | -11,710.152 | 609.988 | 3,146.791 | 123,474.18 | 136,026.917 | 142,653.069 |
Tax Assets
| 30,812.245 | 36,996.856 | 42,125.461 | 25,183.568 | 27,277.501 | 39,314.769 | 53,390.046 | 80,533.543 | 68,123.964 | 63,937.741 | 72,137.123 | 69,535.316 | 63,607.339 | 69,188.394 | 76,390.963 | 70,737.016 | 89,990.929 | 78,220.378 | 74,558.116 | 71,460.773 | 63,550.911 | 69,855.163 | 74,672.051 | 80,360.464 | 92,318.148 | 80,529.863 | 89,760.401 | 90,766.035 | 96,170.147 | 96,735.249 | 107,027.844 | 41,145.402 | 102,595.097 | 105,395.32 | 105,315.67 | 99,318.432 | 88,178.199 | 74,198.829 | 62,038.427 | 56,436.391 | 60,106.362 | 63,028.058 | 59,179.257 | 40,745.438 | 26,816.871 | 31,958.595 | 29,618.524 | 16,025.012 | 13,737.731 | 26,078.863 | 32,195.636 | 14,905.9 | 12,905.53 | 11,825.755 | 9,477.437 | 8,954.268 | 5,949.545 | 10,622.226 | 12,937.328 | 13,088.21 | 12,497.469 |
Other Non-Current Assets
| 25,081.407 | 21,339.726 | 23,614.204 | 29,712.412 | 147,827.805 | 55,142.244 | 53,351.169 | 49,253.228 | 45,824.053 | 47,556.736 | 47,593.404 | 42,669.064 | 23,913.748 | 14,699.762 | 15,972.634 | 35,543.332 | 31,162.339 | 76,909.105 | 33,477.005 | 49,089.2 | 62,264.825 | 36,702.676 | 37,306.074 | 37,741.568 | 39,031.756 | 37,223.98 | 47,657.388 | 48,827.309 | 38,124.94 | 37,640.316 | 43,866.961 | 204.494 | 110.301 | 135.843 | -0 | 238.566 | 238.566 | 238.565 | -0 | 289.647 | 0.001 | 2,351.978 | 2,115.142 | 2,067.023 | 3,073.607 | 3,063.523 | 8,646.796 | 9,181.338 | 8,897.055 | 5,203.917 | 7,292.807 | 4,948.927 | 11,766.029 | 24,663.207 | 22,635.605 | 25,633.096 | 13,154.872 | 9,144.404 | 7,711.264 | 7,751.803 | 8,022.566 |
Total Non-Current Assets
| 2,833,133.554 | 2,852,263.136 | 2,738,496.914 | 2,802,065.59 | 2,734,302.221 | 2,686,356.113 | 2,528,481.275 | 2,676,996.489 | 2,428,238.928 | 2,289,768.995 | 2,247,726.424 | 2,228,151.743 | 2,133,233.159 | 2,142,135.944 | 2,072,377.027 | 2,196,857.572 | 2,257,787.521 | 2,285,614.475 | 2,183,439.305 | 2,223,240.896 | 2,154,897.376 | 2,107,329.229 | 1,966,461.58 | 1,943,279.028 | 2,019,581.57 | 1,920,022.209 | 1,924,843.411 | 2,029,117.812 | 2,024,606.086 | 1,978,962.389 | 2,143,922.994 | 493,281.581 | 567,133.179 | 565,516.826 | 565,145.562 | 594,524.532 | 556,345.01 | 603,143.125 | 663,463.67 | 679,236.077 | 615,667.381 | 639,485.37 | 629,076.589 | 582,132.872 | 605,392.153 | 587,349.945 | 585,113.252 | 614,091.585 | 575,814.804 | 549,449.955 | 515,134.709 | 606,529.551 | 466,285.556 | 463,746.667 | 424,630.953 | 422,370.49 | 434,113.531 | 417,130.557 | 159,413.529 | 172,831.075 | 179,820.189 |
Total Assets
| 5,344,823.624 | 5,399,865.957 | 4,980,149.551 | 5,083,609.257 | 5,179,807.646 | 5,396,925.508 | 4,821,801.378 | 5,305,757.94 | 4,844,130.038 | 4,583,384.758 | 4,288,856.815 | 4,314,739.29 | 4,063,870.202 | 3,996,670.703 | 3,758,441.249 | 3,901,093.697 | 3,968,999.82 | 4,121,542.744 | 3,770,249.128 | 3,949,280.627 | 3,744,772.286 | 3,663,470.469 | 3,304,339.508 | 3,230,037.18 | 3,374,779.965 | 3,227,765.327 | 3,078,924.218 | 3,204,734.526 | 3,258,881.954 | 3,252,531.023 | 3,384,914.899 | 873,573.639 | 1,026,384.431 | 981,550.37 | 978,931.671 | 1,012,788.394 | 958,980.99 | 1,088,104.986 | 1,035,230.701 | 1,046,873.637 | 991,029.859 | 1,028,457.192 | 971,356.13 | 904,882.408 | 922,453.278 | 939,700.742 | 876,801.964 | 903,750.946 | 896,461.415 | 901,577.555 | 839,412.055 | 938,161.765 | 782,509.082 | 800,947.816 | 680,666.954 | 659,723.955 | 667,967.269 | 690,849.722 | 315,129.689 | 312,281.003 | 332,406.02 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 276,651.161 | 264,679.703 | 256,476.816 | 262,232.593 | 236,438.401 | 256,660.009 | 288,124.127 | 362,339.748 | 372,430.56 | 312,867.859 | 295,437.554 | 241,808.055 | 249,175.838 | 218,116.448 | 202,389.256 | 210,597.002 | 190,076.132 | 188,701.083 | 212,210.77 | 230,924.748 | 260,775.292 | 207,259.731 | 221,732.179 | 212,978.093 | 203,585.625 | 146,532.603 | 161,393.549 | 172,506.606 | 144,931.819 | 155,491.787 | 149,414.696 | 67,360.723 | 61,072.449 | 65,223.155 | 73,619.781 | 97,007.008 | 71,686.896 | 75,249.294 | 65,846.811 | 74,659.76 | 68,505.707 | 76,300.683 | 71,957.586 | 83,369.08 | 63,943.662 | 71,870.122 | 54,448.962 | 67,270.449 | 49,659.028 | 65,607.09 | 43,871.202 | 59,555.87 | 65,125.542 | 95,676.235 | 46,082.779 | 77,291.618 | 76,976.787 | 0 | 33,114.618 | 25,029.837 | 39,901.995 |
Short Term Debt
| 479,066.298 | 489,229.823 | 486,134.096 | 964,857.922 | 507,259.098 | 381,726.688 | 412,998.504 | 348,379.664 | 428,867.961 | 448,978.125 | 317,055.312 | 334,132.447 | 307,251.65 | 362,356.684 | 386,740.32 | 396,661.721 | 492,896.788 | 573,542.581 | 328,803.848 | 447,122.384 | 387,274.298 | 349,299.864 | 174,629.962 | 156,514.111 | 202,701.902 | 372,495.945 | 285,116.84 | 650,159.952 | 672,841.304 | 783,250.246 | 584,311.888 | 144,553.802 | 159,717.55 | 165,765.556 | 146,037.2 | 129,400.83 | 54,357.65 | 91,026.294 | 86,486.31 | 86,945.145 | 87,588.205 | 117,189.712 | 91,868.66 | 81,482.494 | 76,302.748 | 115,312.236 | 139,727.598 | 133,158.806 | 145,954.222 | 178,551.449 | 125,875.283 | 119,429.333 | 148,071.274 | 141,963.303 | 86,052.351 | 54,245.039 | 83,631.218 | 91,502 | 35,903.965 | 37,341.01 | 38,778.055 |
Tax Payables
| 42,992.047 | 74,810.302 | 55,064.731 | 31,391.232 | 47,559.58 | 67,381.836 | 70,285.441 | 39,438.123 | 60,612.097 | 87,083.014 | 108,288.42 | 58,610.005 | 77,132.105 | 139,898.656 | 142,320.638 | 27,481.06 | 30,404.196 | 65,938.157 | 76,579.151 | 39,043.319 | 30,289.301 | 43,257.403 | 53,121.619 | 29,047.696 | 24,669.2 | 27,728.829 | 35,206.076 | 14,581.288 | 22,503.706 | 29,149.528 | 53,121.936 | 1,481.179 | 1,550.511 | 1,439.962 | 1,425.563 | 1,839.104 | 1,666.515 | 1,767.025 | 1,762.444 | 4,167.685 | 4,577.838 | 5,094.358 | 1,231.891 | 1,258.83 | 1,867.022 | 4,317.793 | 5,649.957 | 4,028.053 | 6,979.589 | 19,619.583 | 11,213.345 | 7,677.016 | 9,499.667 | 9,806.049 | 9,525.905 | 5,667.658 | 6,703.185 | 7,445.954 | 5,928.017 | 7,154.625 | 8,239.005 |
Deferred Revenue
| 39,570.8 | 39,521.137 | 45,098.493 | 46,767.977 | 377,157.196 | 40,366.559 | 41,953.422 | 47,284.501 | 44,065.401 | 35,153.843 | 438,890.671 | 382,685.054 | 342,165.842 | 386,641.151 | 406,330.157 | 279,704.673 | 275,692.445 | 302,094.218 | 326,341.39 | 289,801.144 | 254,058.014 | 249,472.721 | 275,953.521 | 260,549.017 | 206,516.953 | 196,465.091 | 248,070.186 | 207,411.454 | 196,286.825 | 195,184.272 | 459,308.91 | 31,447.171 | 45,084.498 | 39,462.219 | 47,435.322 | 24,463.447 | 23,641.798 | 23,353.741 | 42,271.412 | 29,120.023 | 28,036.355 | 27,684.561 | 44,514.125 | 24,826.349 | 27,026.037 | 33,539.735 | 51,455.094 | 38,340.4 | 40,291.407 | 56,452.706 | 57,796.625 | 58,905.474 | 54,471.423 | 54,299.627 | 42,455.11 | 34,823.03 | 40,098.802 | 0 | 21,428.386 | 7,154.625 | 8,239.005 |
Other Current Liabilities
| 384,498.983 | 423,761.576 | 373,564.6 | 341,581.578 | 74,627.312 | 464,200.233 | 349,601.79 | 417,622.124 | 399,167.706 | 451,308.743 | 5.147 | 35,569.109 | 32,134.425 | 38,299.655 | -0 | 25,907.223 | 27,428.859 | 20,594.309 | 0.001 | 19,566.647 | 18,668.456 | 22,050.738 | 0 | 25,868.963 | 75,157.2 | 57,205.881 | 0 | 58,813.699 | 59,334.574 | 49,051.098 | 0 | 12,616.909 | 12,731.347 | 14,225.58 | 4,537.16 | 14,776.598 | 15,101.679 | 15,872.556 | 2,655.626 | 14,076.682 | 13,827.745 | 17,088.725 | 1,417.323 | 14,157.504 | 13,789.249 | 19,630.716 | 1,629.434 | 15,169.372 | 20,159.998 | 22,850.444 | 14,957.112 | 14,896.261 | 15,118.611 | 10,791.36 | 13,279.232 | 12,801.691 | 11,996.88 | 119,112.051 | -0.002 | 12,332.453 | 21,645.15 |
Total Current Liabilities
| 1,179,787.242 | 1,217,192.24 | 1,161,274.005 | 1,615,440.07 | 1,195,482.007 | 1,142,953.489 | 1,092,677.843 | 1,175,626.038 | 1,244,531.628 | 1,248,308.57 | 1,051,388.684 | 994,194.665 | 930,727.755 | 1,005,413.938 | 995,459.733 | 912,870.619 | 986,094.223 | 1,084,932.19 | 867,356.009 | 987,414.923 | 920,776.06 | 828,083.054 | 672,315.663 | 655,910.184 | 687,961.68 | 772,699.52 | 694,580.575 | 1,088,891.711 | 1,073,394.522 | 1,182,977.403 | 1,193,035.494 | 255,978.605 | 278,605.844 | 284,676.51 | 271,629.463 | 265,647.883 | 164,788.023 | 205,501.885 | 197,260.16 | 204,801.61 | 197,958.012 | 238,263.681 | 209,757.694 | 203,835.427 | 181,061.696 | 240,352.809 | 247,261.087 | 253,939.027 | 256,064.655 | 323,461.689 | 242,500.221 | 252,786.938 | 282,786.85 | 302,730.525 | 187,869.472 | 179,161.378 | 212,703.686 | 210,614.051 | 90,446.967 | 81,857.925 | 108,564.205 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,009,349.736 | 1,120,028.449 | 864,302.559 | 285,347.358 | 841,829.552 | 1,120,786.094 | 875,886.255 | 681,853.418 | 471,869.391 | 509,745.19 | 505,778.434 | 528,253.833 | 518,483.316 | 622,552.307 | 615,772.451 | 626,542.778 | 666,096.623 | 743,038.408 | 728,911.193 | 742,659.304 | 758,418.115 | 903,022.699 | 808,534.943 | 815,151.57 | 918,915.395 | 860,622.088 | 861,514.783 | 501,307.584 | 589,442.049 | 581,925.232 | 592,521.903 | 196,729.068 | 195,226.092 | 165,596.39 | 167,935.479 | 173,172.183 | 218,403.405 | 278,458.944 | 206,747.027 | 200,293.495 | 185,253.472 | 191,518.351 | 189,738.579 | 191,763.487 | 189,298.57 | 195,987.28 | 135,976.939 | 152,340.5 | 158,075.187 | 155,667.475 | 214,889.318 | 229,175.823 | 79,059.073 | 98,032.079 | 105,245.544 | 114,955.059 | 132,204.858 | 177,388.628 | 59,702.349 | 59,159.576 | 58,622.78 |
Deferred Revenue Non-Current
| 7,010.563 | 6,879.478 | 6,665.631 | 7,034.786 | 14,847.027 | 15,235.671 | 15,483.599 | 16,996.562 | 16,484.409 | 16,861.209 | 16,208.826 | 17,302.537 | 16,924.629 | 17,544.792 | 16,339.272 | 9,846.7 | 18,404.207 | 19,883.279 | 20,116.623 | 19,489.459 | 20,622.871 | 21,587.945 | 28,327.588 | 148,538.317 | 189,278.5 | 188,978.93 | 17,255.457 | 182,813.7 | 196,700.451 | 192,661.117 | 23,024.295 | 28,388.872 | 29,607.418 | 29,069.238 | 28,165.13 | 36,874.733 | 34,726.5 | 35,373.167 | 36,156.415 | 33,995.388 | 33,193.727 | 33,920.215 | 46,552.692 | 0 | 0 | 0 | 40,021.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23,462.639 | 21,912.012 | 20,631.089 |
Deferred Tax Liabilities Non-Current
| 129,727.816 | 116,978.274 | 108,377.562 | 161,444.717 | 146,616.119 | 139,331.187 | 125,235.37 | 388,198.553 | 330,756.63 | 301,127.031 | 268,303.093 | 257,948.931 | 230,247.112 | 162,026.502 | 131,453.49 | 209,642.139 | 217,755.484 | 217,815.091 | 187,117.025 | 187,292.302 | 170,553.17 | 151,646.45 | 142,583.051 | 98,539.359 | 91,519.427 | 76,017.715 | 75,846.892 | 68,507.066 | 72,223.082 | 51,548.514 | 55,202.304 | 33.961 | 36.08 | 35.733 | 36.306 | 38.883 | 36.592 | 35.97 | 35.781 | 41.426 | 39.999 | 42.144 | 41.612 | 0 | 0 | 0 | 36,825.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,987.698 | 9,139.703 | 12,648.496 |
Other Non-Current Liabilities
| 289,581.36 | 290,045.755 | 285,610.889 | 301,895.119 | 294,352.727 | 300,123.258 | 137,954.976 | 259,457.287 | 242,551.323 | 141,625.059 | 140,688.542 | 148,702.777 | 149,221.227 | 148,117.627 | 142,088.496 | 172,198.527 | 181,967.533 | 181,123.88 | 165,804.66 | 139,454.17 | 158,287.847 | 152,927.431 | 146,084.388 | 24,098.848 | 28,011.15 | 28,049.043 | 195,396.553 | 32,463.503 | 32,733.304 | 32,389.223 | 218,968.077 | 23,161.893 | 25,675.98 | 27,129.005 | 32,063.323 | 31,769.122 | 32,283.542 | 31,027.559 | 34,819.223 | 38,232.849 | 41,676.932 | 44,037.872 | 33,258.928 | 83,102.844 | 88,646.316 | 77,936.05 | 2,612.94 | 84,453.093 | 82,303.248 | 79,297.47 | 83,426.849 | 93,058.731 | 89,376.719 | 91,196.452 | 71,415.475 | 80,403.086 | 87,463.298 | 143,767.03 | 0.001 | -0.001 | -0.002 |
Total Non-Current Liabilities
| 1,435,669.476 | 1,533,931.956 | 1,264,956.641 | 755,721.98 | 1,297,645.425 | 1,575,476.21 | 1,154,560.2 | 1,346,505.819 | 1,061,661.754 | 969,358.488 | 930,978.895 | 952,208.077 | 914,876.283 | 950,241.228 | 905,653.709 | 1,018,230.144 | 1,084,223.848 | 1,161,860.658 | 1,101,949.502 | 1,088,895.234 | 1,107,882.002 | 1,229,184.525 | 1,125,529.969 | 1,086,328.094 | 1,227,724.472 | 1,153,667.776 | 1,150,013.686 | 785,091.853 | 891,098.886 | 858,524.086 | 889,716.579 | 248,313.794 | 250,545.57 | 221,830.366 | 228,200.238 | 241,854.921 | 285,450.039 | 344,895.64 | 277,758.446 | 272,563.158 | 260,164.13 | 269,518.582 | 269,591.81 | 274,866.331 | 277,944.886 | 273,923.33 | 215,436.997 | 236,793.593 | 240,378.435 | 234,964.945 | 298,316.167 | 322,234.554 | 168,435.792 | 189,228.531 | 176,661.018 | 195,358.145 | 219,668.156 | 321,155.658 | 89,152.687 | 90,211.29 | 91,902.363 |
Total Liabilities
| 2,615,456.717 | 2,751,124.196 | 2,426,230.646 | 2,371,162.05 | 2,493,127.433 | 2,718,429.699 | 2,247,238.043 | 2,522,131.857 | 2,306,193.381 | 2,217,667.058 | 1,982,367.579 | 1,946,402.743 | 1,845,604.038 | 1,955,655.166 | 1,901,113.442 | 1,931,100.763 | 2,070,318.071 | 2,246,792.848 | 1,969,305.511 | 2,076,310.157 | 2,028,658.062 | 2,057,267.579 | 1,797,845.632 | 1,742,238.278 | 1,915,686.152 | 1,926,367.296 | 1,844,594.261 | 1,873,983.563 | 1,964,493.407 | 2,041,501.489 | 2,082,752.073 | 504,292.399 | 529,151.414 | 506,506.876 | 499,829.701 | 507,502.804 | 450,238.062 | 550,397.525 | 475,018.605 | 477,364.769 | 458,122.142 | 507,782.263 | 479,349.504 | 478,701.759 | 459,006.582 | 514,276.138 | 462,698.084 | 490,732.62 | 496,443.09 | 558,426.634 | 540,816.388 | 575,021.492 | 451,222.642 | 491,959.056 | 364,530.49 | 374,519.523 | 432,371.842 | 531,769.708 | 179,599.654 | 172,069.215 | 200,466.569 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16,030.279 | 19,641.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,597.505 | 14,597.505 | 14,597.505 |
Common Stock
| 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 61,115.07 | 57,040.07 | 57,040.07 | 57,040.07 | 56,540.07 | 56,540.07 | 55,815.07 | 55,815.07 | 55,665.07 | 52,240.07 | 52,240.07 | 52,240.07 | 51,190.07 | 49,690.07 | 49,690.07 | 49,690.07 | 49,690.07 | 49,690.07 | 49,690.07 | 49,677.395 | 47,376.2 | 47,375.32 | 45,335.365 | 45,335.365 | 45,335.365 | 45,335.365 | 44,085.365 | 37,835.366 | 26,585.365 | 26,585.365 | 26,585.365 | 26,585.365 |
Retained Earnings
| 1,692,698.295 | 1,636,266.392 | 1,606,005.888 | 1,686,374.814 | 1,659,413.355 | 1,666,652.405 | 1,649,916.523 | 1,558,800.59 | 1,498,717.788 | 1,423,984.734 | 1,405,994.416 | 1,398,837.15 | 1,344,421.518 | 1,253,222.08 | 1,179,341.554 | 1,181,399.55 | 1,121,869.559 | 1,081,133.388 | 1,075,046.521 | 1,041,867.668 | 960,268.557 | 890,940.232 | 817,777.012 | 822,775.581 | 782,019.401 | 715,682.701 | 679,659.006 | 673,073.614 | 658,111.323 | 627,963.792 | 665,101.319 | 245,610.223 | 316,619.99 | 301,120.651 | 296,173.224 | 342,787.139 | 360,969.548 | 393,121.324 | 426,454.813 | 438,835.376 | 417,901.87 | 389,156.614 | 371,015.566 | 326,161.105 | 334,544.205 | 296,991.265 | 285,438.248 | 278,760.297 | 246,942.352 | 207,367.5 | 166,601.688 | 197,560.509 | 204,016.078 | 178,186.894 | 168,955.088 | 137,427.073 | 129,554.85 | 94,226.039 | 21,454.692 | 19,795.646 | 15,885.935 |
Accumulated Other Comprehensive Income/Loss
| 250,668.153 | 237,887.764 | 203,915.276 | 187,270.716 | 149,659.403 | 157,340.784 | 145,652.322 | 259,159.895 | 134,883.304 | 60,536.241 | 63,098.338 | -16,030.279 | -19,641.547 | 201,650.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 38,571.522 | 33,997 | 37,122.082 | 30,474.577 | 61,997.95 | 72,167.339 | 19,879.539 | 76,264.902 | 89,816.685 | 107,124.636 | 80,737.528 | 170,593.023 | 116,765.586 | -101,315.587 | 51,979.501 | 134,673.681 | 143,125.355 | 164,601.531 | 113,491.983 | 187,640.222 | 144,332.477 | 118,740.819 | 112,785.76 | 97,275.212 | 111,459.784 | 68,042.001 | 58,216.217 | 133,338.266 | 121,786.998 | 82,765.629 | 135,457.688 | 67,542.362 | 124,361.043 | 118,651.612 | 127,194.146 | 108,625.254 | 94,038.123 | 90,355.479 | 86,707.272 | 84,886.822 | 71,166.547 | 90,010.662 | 81,055.885 | 59,539.921 | 87,845.465 | 86,494.522 | 87,187.62 | 94,833.151 | 113,283.456 | 100,122.808 | 94,990.219 | 131,630.668 | 93,826.395 | 93,989.298 | 101,846.011 | 103,691.994 | 68,205.211 | 38,268.61 | 72,892.473 | 79,233.273 | 74,870.646 |
Total Shareholders Equity
| 2,043,053.04 | 1,969,266.226 | 1,908,158.317 | 1,965,235.177 | 1,932,185.778 | 1,957,275.598 | 1,876,563.454 | 1,955,340.457 | 1,784,532.847 | 1,652,760.681 | 1,610,945.352 | 1,630,545.244 | 1,522,302.173 | 1,414,672.428 | 1,292,436.125 | 1,377,188.301 | 1,326,109.984 | 1,306,849.989 | 1,249,653.574 | 1,290,622.96 | 1,165,716.103 | 1,070,796.121 | 991,677.842 | 981,165.863 | 954,594.255 | 844,839.772 | 798,990.293 | 867,526.95 | 841,013.391 | 771,844.491 | 857,599.077 | 370,192.655 | 498,021.103 | 476,312.333 | 479,907.44 | 507,227.463 | 510,822.741 | 539,141.873 | 565,402.155 | 575,962.268 | 541,308.487 | 530,357.346 | 501,761.521 | 435,391.096 | 472,079.74 | 433,175.857 | 422,315.938 | 423,283.518 | 409,903.203 | 354,866.508 | 308,967.227 | 374,526.542 | 343,177.838 | 317,511.557 | 316,136.464 | 285,204.432 | 235,595.427 | 159,080.014 | 135,530.035 | 140,211.789 | 131,939.451 |
Total Equity
| 2,729,366.906 | 2,648,741.761 | 2,553,918.905 | 2,712,447.207 | 2,686,680.214 | 2,678,495.809 | 2,574,563.335 | 2,783,626.083 | 2,537,936.657 | 2,365,717.7 | 2,306,489.236 | 2,368,336.547 | 2,218,266.164 | 2,041,015.537 | 1,857,327.807 | 1,969,992.934 | 1,898,681.75 | 1,874,749.896 | 1,800,943.618 | 1,872,970.469 | 1,716,114.224 | 1,606,202.89 | 1,506,493.876 | 1,487,798.901 | 1,459,093.812 | 1,301,398.031 | 1,234,329.956 | 1,330,750.963 | 1,294,388.547 | 1,211,029.534 | 1,302,162.826 | 369,281.24 | 497,233.017 | 475,043.494 | 479,101.97 | 505,285.59 | 508,742.929 | 537,707.46 | 560,212.096 | 569,508.868 | 532,907.717 | 520,674.928 | 492,006.626 | 426,180.649 | 463,446.696 | 425,424.604 | 414,103.88 | 413,018.326 | 400,018.325 | 343,150.922 | 298,595.667 | 363,140.273 | 331,286.439 | 308,988.761 | 316,136.464 | 285,204.432 | 235,595.427 | 159,080.014 | 135,530.035 | 140,211.789 | 131,939.451 |
Total Liabilities & Shareholders Equity
| 5,344,823.624 | 5,399,865.957 | 4,980,149.551 | 5,083,609.257 | 5,179,807.646 | 5,396,925.508 | 4,821,801.378 | 5,305,757.94 | 4,844,130.038 | 4,583,384.758 | 4,288,856.815 | 4,314,739.29 | 4,063,870.202 | 3,996,670.703 | 3,758,441.249 | 3,901,093.697 | 3,968,999.82 | 4,121,542.744 | 3,770,249.128 | 3,949,280.627 | 3,744,772.286 | 3,663,470.469 | 3,304,339.508 | 3,230,037.179 | 3,374,779.964 | 3,227,765.327 | 3,078,924.217 | 3,204,734.526 | 3,258,881.954 | 3,252,531.023 | 3,384,914.899 | 873,573.639 | 1,026,384.431 | 981,550.37 | 978,931.671 | 1,012,788.394 | 958,980.991 | 1,088,104.985 | 1,035,230.701 | 1,046,873.637 | 991,029.859 | 1,028,457.191 | 971,356.13 | 904,882.408 | 922,453.278 | 939,700.742 | 876,801.964 | 903,750.946 | 896,461.415 | 901,577.556 | 839,412.055 | 938,161.765 | 782,509.081 | 800,947.817 | 680,666.954 | 659,723.955 | 667,967.269 | 690,849.722 | 315,129.689 | 312,281.004 | 332,406.02 |